| Ingresos TV | $2.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $39K |
| Patrocinio | $35K |
| Merchandising | $359K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $13K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $25K |
| Amortización de Fichajes | $54K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $34K |
| Mantenimiento instalaciones | $528K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $2.7M | $2.5M | $259K | $18.8M |
| Ene 2028 | $2.8M | $2.4M | $438K | $18.5M |
| Dic 2027 | $2.7M | $2.3M | $434K | $18.0M |
| Nov 2027 | $2.7M | $2.3M | $358K | $17.5M |
| Oct 2027 | $2.7M | $3.8M | $-1.1M | $17.1M |
| Sep 2027 | $2.8M | $2.4M | $435K | $18.1M |
| Ago 2027 | $4.6M | $1.6M | $3.1M | $38.2M |
| Jul 2027 | $12.8M | $1.8M | $11.0M | $36.1M |
| Jun 2027 | $3.7M | $2.0M | $1.8M | $25.1M |
| May 2027 | $2.9M | $2.3M | $596K | $23.3M |
| Abr 2027 | $2.9M | $1.9M | $983K | $22.7M |
| Mar 2027 | $2.9M | $2.1M | $779K | $21.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $200K |
| Westside Builders | $221K |