| Ingresos TV | $1.3M |
| Bonus TV por Posición | $165K |
| Ingresos por partido | $0 |
| Patrocinio | $23K |
| Merchandising | $261K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $45K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $18K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $454K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $1.7M | $1.6M | $96K | $-4.2M |
| Mar 2028 | $1.9M | $1.6M | $254K | $-4.3M |
| Feb 2028 | $1.9M | $1.4M | $432K | $-4.5M |
| Jan 2028 | $1.8M | $1.6M | $261K | $-5.0M |
| Dec 2027 | $2.2M | $1.7M | $470K | $-5.2M |
| Nov 2027 | $1.9M | $1.9M | $25K | $-5.7M |
| Oct 2027 | $1.9M | $2.0M | $-116K | $-5.8M |
| Sep 2027 | $1.9M | $2.5M | $-563K | $-5.6M |
| Aug 2027 | $2.7M | $2.1M | $610K | $-5.1M |
| Jul 2027 | $2.9M | $1.9M | $981K | $-5.7M |
| Jun 2027 | $1.8M | $1.9M | $-154K | $-6.7M |
| May 2027 | $2.0M | $2.0M | $-15K | $-6.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $135K |
| Westside Builders | $137K |