| Ingresos TV | $997K |
| Bonus TV por Posición | $201K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $30K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $11K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $400K |
| Salarios personal | $11K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $301K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $1.2M | $714K | $527K | $15.4M |
| Apr 2028 | $1.2M | $601K | $581K | $14.9M |
| Mar 2028 | $1.2M | $602K | $610K | $14.3M |
| Feb 2028 | $1.2M | $660K | $543K | $13.7M |
| Jan 2028 | $1.1M | $592K | $552K | $13.2M |
| Dec 2027 | $1.3M | $617K | $691K | $12.6M |
| Nov 2027 | $1.3M | $591K | $735K | $11.9M |
| Oct 2027 | $1.3M | $553K | $769K | $11.2M |
| Sep 2027 | $1.4M | $549K | $808K | $10.4M |
| Aug 2027 | $1.4M | $532K | $836K | $9.6M |
| Jul 2027 | $1.3M | $531K | $819K | $8.8M |
| Jun 2027 | $1.4M | $532K | $821K | $8.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $17K |