| Ingresos TV | $2.2M |
| Bonus TV por Posición | $108K |
| Ingresos por partido | $4K |
| Patrocinio | $3K |
| Merchandising | $167K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $454K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $2.5M | $1.5M | $1.0M | $35.6M |
| Mar 2028 | $5.4M | $1.8M | $3.7M | $34.6M |
| Feb 2028 | $2.6M | $2.8M | $-235K | $30.9M |
| Jan 2028 | $3.0M | $2.2M | $820K | $31.1M |
| Dec 2027 | $2.8M | $3.2M | $-411K | $30.3M |
| Nov 2027 | $2.8M | $2.3M | $465K | $30.7M |
| Oct 2027 | $2.8M | $2.5M | $292K | $30.3M |
| Sep 2027 | $630K | $1.9M | $-1.3M | $30.0M |
| Aug 2027 | $598K | $1.4M | $-848K | $31.4M |
| Jul 2027 | $601K | $1.3M | $-659K | $32.5M |
| Jun 2027 | $676K | $1.4M | $-687K | $33.2M |
| May 2027 | $563K | $2.5M | $-2.0M | $33.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $31K |