| Ingresos TV | $1.1M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $2K |
| Patrocinio | $1K |
| Merchandising | $72K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $633K |
| Salarios personal | $17K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $290K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $1.2M | $945K | $208K | $12.9M |
| May 2028 | $1.3M | $928K | $389K | $12.7M |
| Abr 2028 | $1.6M | $902K | $719K | $12.3M |
| Mar 2028 | $1.6M | $788K | $813K | $11.6M |
| Feb 2028 | $1.6M | $734K | $853K | $10.7M |
| Ene 2028 | $2.4M | $755K | $1.6M | $9.9M |
| Dic 2027 | $3.3M | $755K | $2.5M | $8.3M |
| Nov 2027 | $2.3M | $749K | $1.6M | $5.8M |
| Oct 2027 | $3.0M | $961K | $2.0M | $4.2M |
| Sep 2027 | $4.6M | $808K | $3.8M | $2.1M |
| Ago 2027 | $1.6M | $699K | $907K | $-1.6M |
| Jul 2027 | $1.4M | $816K | $600K | $-2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $17K |