| Ingresos TV | $524K |
| Bonus TV por Posición | $59K |
| Ingresos por partido | $9K |
| Patrocinio | $37K |
| Merchandising | $323K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $6K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $351K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $952K | $1.5M | $-501K | $-1.4M |
| May 2028 | $995K | $1.5M | $-502K | $-948K |
| Abr 2028 | $1.1M | $1.5M | $-312K | $-447K |
| Mar 2028 | $1.2M | $1.5M | $-351K | $-135K |
| Feb 2028 | $1.2M | $1.2M | $15K | $216K |
| Ene 2028 | $3.7M | $1.2M | $2.4M | $201K |
| Dic 2027 | $1.2M | $1.2M | $41K | $-2.2M |
| Nov 2027 | $1.2M | $1.1M | $51K | $-2.3M |
| Oct 2027 | $1.2M | $1.6M | $-434K | $-2.3M |
| Sep 2027 | $1.2M | $1.3M | $-124K | $-1.9M |
| Ago 2027 | $1.4M | $1.3M | $145K | $-1.8M |
| Jul 2027 | $1.4M | $1.5M | $-77K | $-1.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $449K |