| Ingresos TV | $272K |
| Bonus TV por Posición | $127K |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $132K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $702K |
| Salarios personal | $24K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $64K |
| Mantenimiento instalaciones | $201K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.1M | $998K | $106K | $22.7M |
| Jun 2028 | $610K | $1.5M | $-859K | $23.1M |
| May 2028 | $584K | $1.1M | $-539K | $24.6M |
| Abr 2028 | $596K | $1.2M | $-570K | $25.8M |
| Mar 2028 | $686K | $1.2M | $-470K | $27.1M |
| Feb 2028 | $818K | $1.2M | $-425K | $28.4M |
| Ene 2028 | $736K | $1.0M | $-311K | $29.9M |
| Dic 2027 | $732K | $1.2M | $-462K | $31.1M |
| Nov 2027 | $556K | $1.0M | $-480K | $32.6M |
| Oct 2027 | $681K | $1.7M | $-1.0M | $34.2M |
| Sep 2027 | $525K | $1.4M | $-825K | $36.5M |
| Ago 2027 | $510K | $876K | $-365K | $38.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $34K |