| Ingresos TV | $1.3M |
| Bonus TV por Posición | $498K |
| Ingresos por partido | $4K |
| Patrocinio | $1K |
| Merchandising | $135K |
| Premio de Copa | $205K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $38K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $17K |
| Amortización de Fichajes | $19K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $390K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $2.2M | $1.4M | $773K | $17.4M |
| Jun 2028 | $1.9M | $1.3M | $556K | $16.6M |
| May 2028 | $2.1M | $1.9M | $234K | $16.0M |
| Apr 2028 | $2.2M | $1.5M | $631K | $15.8M |
| Mar 2028 | $1.9M | $1.0M | $856K | $15.1M |
| Feb 2028 | $1.9M | $1.0M | $877K | $14.3M |
| Jan 2028 | $2.0M | $1.1M | $885K | $13.5M |
| Dec 2027 | $2.2M | $939K | $1.3M | $12.6M |
| Nov 2027 | $1.9M | $936K | $975K | $11.8M |
| Oct 2027 | $2.0M | $1.2M | $786K | $10.8M |
| Sep 2027 | $2.0M | $1.3M | $707K | $10.0M |
| Aug 2027 | $1.9M | $1.2M | $656K | $9.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $18K |