| Ingresos TV | $993K |
| Bonus TV por Posición | $210K |
| Ingresos por partido | $66K |
| Patrocinio | $1K |
| Merchandising | $53K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $898K |
| Salarios personal | $16K |
| Amortización de Fichajes | $33K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $236K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.3M | $1.2M | $157K | $6.2M |
| Jul 2028 | $1.4M | $929K | $448K | $6.0M |
| Jun 2028 | $1.4M | $813K | $537K | $5.6M |
| May 2028 | $1.4M | $831K | $530K | $5.0M |
| Apr 2028 | $1.1M | $794K | $293K | $4.4M |
| Mar 2028 | $1.0M | $903K | $139K | $4.1M |
| Feb 2028 | $1.0M | $875K | $160K | $3.9M |
| Jan 2028 | $1.1M | $690K | $362K | $3.7M |
| Dec 2027 | $1.1M | $726K | $381K | $3.3M |
| Nov 2027 | $1.1M | $1.5M | $-430K | $2.9M |
| Oct 2027 | $1.1M | $1.1M | $19K | $3.3M |
| Sep 2027 | $1.1M | $1.0M | $108K | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $13K |