| Ingresos TV | $963K |
| Bonus TV por Posición | $142K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $39K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $544K |
| Salarios personal | $13K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $214K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2027 | $1.1M | $779K | $367K | $6.9M |
| Oct 2027 | $1.3M | $668K | $679K | $10.5M |
| Sep 2027 | $1.4M | $660K | $692K | $9.8M |
| Aug 2027 | $1.3M | $650K | $696K | $9.1M |
| Jul 2027 | $1.5M | $666K | $785K | $8.5M |
| Jun 2027 | $1.4M | $636K | $725K | $8.0M |
| May 2027 | $1.5M | $704K | $754K | $7.3M |
| Apr 2027 | $1.6M | $732K | $883K | $6.6M |
| Mar 2027 | $1.6M | $741K | $876K | $5.7M |
| Feb 2027 | $1.7M | $738K | $927K | $4.8M |
| Jan 2027 | $1.7M | $719K | $1.0M | $3.9M |
| Dec 2026 | $1.6M | $709K | $915K | $2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $16K |