| Ingresos TV | $1.0M |
| Bonus TV por Posición | $98K |
| Ingresos por partido | $100K |
| Patrocinio | $1K |
| Merchandising | $56K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $52K |
| Inversión del propietario | $0 |
| Salarios jugadores | $883K |
| Salarios personal | $24K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $59K |
| Mantenimiento instalaciones | $289K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $1.3M | $1.3M | $43K | $5.5M |
| Ene 2028 | $1.5M | $1.1M | $411K | $5.9M |
| Dic 2027 | $1.3M | $1.0M | $269K | $5.5M |
| Nov 2027 | $1.4M | $983K | $438K | $5.2M |
| Oct 2027 | $1.3M | $827K | $459K | $4.8M |
| Sep 2027 | $1.3M | $909K | $359K | $4.3M |
| Ago 2027 | $1.3M | $698K | $590K | $3.9M |
| Jul 2027 | $1.3M | $890K | $433K | $3.7M |
| Jun 2027 | $1.3M | $757K | $529K | $3.3M |
| May 2027 | $1.2M | $1.5M | $-215K | $2.8M |
| Abr 2027 | $1.3M | $841K | $435K | $3.0M |
| Mar 2027 | $1.3M | $948K | $341K | $2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $15K |