| Ingresos TV | $5.1M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $0 |
| Patrocinio | $50K |
| Merchandising | $590K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $648K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $32K |
| Amortización de Fichajes | $32K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $971K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $7.7M | $3.1M | $4.6M | $28.8M |
| May 2028 | $5.5M | $3.4M | $2.1M | $24.2M |
| Abr 2028 | $5.6M | $3.1M | $2.5M | $22.0M |
| Mar 2028 | $5.5M | $5.3M | $216K | $19.5M |
| Feb 2028 | $5.1M | $3.6M | $1.5M | $19.2M |
| Ene 2028 | $5.2M | $3.6M | $1.7M | $17.7M |
| Dic 2027 | $5.0M | $3.3M | $1.7M | $16.0M |
| Nov 2027 | $4.6M | $3.4M | $1.3M | $14.3M |
| Oct 2027 | $4.6M | $4.0M | $566K | $13.0M |
| Sep 2027 | $6.1M | $3.8M | $2.3M | $12.4M |
| Ago 2027 | $5.1M | $3.2M | $1.9M | $10.1M |
| Jul 2027 | $5.1M | $3.0M | $2.1M | $25.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $318K |
| Westside Builders | $277K |