| Ingresos TV | $2.6M |
| Bonus TV por Posición | $89K |
| Ingresos por partido | $65K |
| Patrocinio | $4K |
| Merchandising | $130K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $16K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $533K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2028 | $2.9M | $1.7M | $1.2M | $3.5M |
| Feb 2028 | $4.5M | $2.4M | $2.1M | $2.3M |
| Jan 2028 | $4.1M | $1.4M | $2.7M | $30.2M |
| Dec 2027 | $3.5M | $1.4M | $2.1M | $27.5M |
| Nov 2027 | $3.6M | $1.4M | $2.3M | $25.3M |
| Oct 2027 | $3.4M | $2.0M | $1.4M | $23.1M |
| Sep 2027 | $3.6M | $2.3M | $1.3M | $21.6M |
| Aug 2027 | $3.3M | $1.6M | $1.7M | $20.3M |
| Jul 2027 | $3.1M | $1.5M | $1.6M | $18.6M |
| Jun 2027 | $3.0M | $1.5M | $1.5M | $17.0M |
| May 2027 | $2.8M | $1.6M | $1.2M | $15.5M |
| Apr 2027 | $2.9M | $1.5M | $1.4M | $14.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $45K |