| Ingresos TV | $2.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $19K |
| Merchandising | $201K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $769K |
| Salarios personal | $19K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $482K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.6M | $1.3M | $1.3M | $34.4M |
| Jul 2028 | $2.9M | $1.3M | $1.5M | $33.1M |
| Jun 2028 | $2.7M | $1.5M | $1.2M | $31.6M |
| May 2028 | $2.8M | $1.9M | $940K | $30.4M |
| Abr 2028 | $3.0M | $1.6M | $1.4M | $29.4M |
| Mar 2028 | $3.0M | $1.6M | $1.4M | $28.0M |
| Feb 2028 | $3.1M | $1.6M | $1.6M | $26.5M |
| Ene 2028 | $3.5M | $1.5M | $2.0M | $25.0M |
| Dic 2027 | $3.4M | $1.4M | $2.0M | $23.0M |
| Nov 2027 | $3.6M | $1.5M | $2.1M | $21.0M |
| Oct 2027 | $2.8M | $3.0M | $-161K | $18.9M |
| Sep 2027 | $3.1M | $2.3M | $843K | $19.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $227K |