| Ingresos TV | $2.1M |
| Bonus TV por Posición | $852K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $483K |
| 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 | $39K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $668K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $3.5M | $2.0M | $1.5M | $22.5M |
| Jan 2028 | $6.2M | $2.2M | $4.0M | $21.0M |
| Dec 2027 | $3.5M | $2.3M | $1.2M | $17.2M |
| Nov 2027 | $3.5M | $1.8M | $1.7M | $15.9M |
| Oct 2027 | $3.6M | $2.6M | $1.0M | $14.2M |
| Sep 2027 | $3.4M | $2.3M | $1.1M | $13.2M |
| Aug 2027 | $4.4M | $2.4M | $2.0M | $12.1M |
| Jul 2027 | $4.5M | $2.1M | $2.4M | $10.1M |
| Jun 2027 | $3.4M | $2.2M | $1.2M | $9.0M |
| May 2027 | $3.2M | $2.7M | $559K | $7.8M |
| Apr 2027 | $2.9M | $2.1M | $780K | $7.2M |
| Mar 2027 | $3.4M | $2.1M | $1.3M | $6.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $193K |
| Westside Builders | $201K |