| Ingresos TV | $941K |
| Bonus TV por Posición | $101K |
| Ingresos por partido | $4K |
| Patrocinio | $1K |
| Merchandising | $32K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $282K |
| Salarios personal | $17K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $292K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| 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 |
| May 2027 | $1.5M | $617K | $852K | $7.2M |
| Apr 2027 | $1.4M | $541K | $820K | $6.3M |
| Mar 2027 | $1.4M | $539K | $817K | $5.5M |
| Feb 2027 | $1.4M | $573K | $791K | $4.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $17K |