| Ingresos TV | $1.5M |
| Bonus TV por Posición | $670K |
| Ingresos por partido | $35K |
| Patrocinio | $2K |
| Merchandising | $96K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $893K |
| Salarios personal | $6K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $437K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $2.3M | $1.3M | $954K | $11.2M |
| Oct 2027 | $2.6M | $1.8M | $850K | $10.3M |
| Sep 2027 | $2.1M | $2.1M | $-51K | $9.4M |
| Aug 2027 | $2.1M | $1.1M | $930K | $9.5M |
| Jul 2027 | $2.1M | $1.1M | $938K | $8.5M |
| Jun 2027 | $2.2M | $1.2M | $1.1M | $7.6M |
| May 2027 | $2.1M | $1.6M | $447K | $6.5M |
| Apr 2027 | $2.0M | $1.2M | $868K | $6.1M |
| Mar 2027 | $2.0M | $1.2M | $852K | $5.2M |
| Feb 2027 | $2.0M | $1.2M | $837K | $4.4M |
| Jan 2027 | $2.0M | $1.2M | $853K | $3.5M |
| Dec 2026 | $2.1M | $1.3M | $766K | $2.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $19K |