| Ingresos TV | $1.3M |
| Bonus TV por Posición | $228K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $86K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $500K |
| Salarios personal | $12K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $280K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2028 | $1.6M | $793K | $789K | $26.1M |
| Oct 2028 | $1.6M | $824K | $738K | $25.4M |
| Sep 2028 | $1.5M | $678K | $860K | $24.6M |
| Aug 2028 | $1.6M | $677K | $891K | $23.8M |
| Jul 2028 | $1.7M | $709K | $1.0M | $22.9M |
| Jun 2028 | $1.9M | $774K | $1.1M | $21.9M |
| May 2028 | $1.9M | $1.0M | $838K | $20.8M |
| Apr 2028 | $1.8M | $751K | $1.1M | $19.9M |
| Mar 2028 | $1.5M | $662K | $790K | $18.9M |
| Feb 2028 | $1.5M | $637K | $818K | $18.1M |
| Jan 2028 | $1.5M | $634K | $890K | $17.3M |
| Dec 2027 | $1.5M | $636K | $907K | $16.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $18K |