| Ingresos TV | $163K |
| Bonus TV por Posición | $38K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $55K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $745K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $240K |
| Salarios personal | $19K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $224K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.0M | $485K | $518K | $16.5M |
| Jul 2028 | $1.3M | $520K | $776K | $15.9M |
| Jun 2028 | $1.3M | $518K | $806K | $15.2M |
| May 2028 | $1.3M | $560K | $756K | $14.5M |
| Abr 2028 | $1.3M | $586K | $747K | $13.7M |
| Mar 2028 | $1.4M | $576K | $784K | $13.0M |
| Feb 2028 | $1.4M | $613K | $752K | $12.2M |
| Ene 2028 | $1.4M | $577K | $815K | $11.4M |
| Dic 2027 | $1.5M | $575K | $894K | $10.6M |
| Nov 2027 | $1.3M | $573K | $727K | $9.7M |
| Oct 2027 | $1.4M | $732K | $619K | $9.0M |
| Sep 2027 | $2.6M | $786K | $1.8M | $8.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $19K |