| Ingresos TV | $1.0M |
| Bonus TV por Posición | $68K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $56K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $1K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $334K |
| Salarios personal | $13K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $213K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $1.1M | $562K | $575K | $21.2M |
| Nov 2028 | $1.1M | $544K | $556K | $20.7M |
| Oct 2028 | $1.1M | $681K | $413K | $20.1M |
| Sep 2028 | $1.1M | $553K | $565K | $19.7M |
| Aug 2028 | $1.1M | $559K | $569K | $19.1M |
| Jul 2028 | $1.3M | $605K | $713K | $18.5M |
| Jun 2028 | $1.3M | $585K | $683K | $17.8M |
| May 2028 | $1.5M | $649K | $811K | $17.1M |
| Apr 2028 | $1.3M | $582K | $675K | $16.3M |
| Mar 2028 | $1.4M | $572K | $823K | $15.7M |
| Feb 2028 | $1.4M | $591K | $797K | $14.8M |
| Jan 2028 | $1.5M | $549K | $914K | $14.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $15K |