| Ingresos TV | $228K |
| Bonus TV por Posición | $64K |
| Ingresos por partido | $44K |
| Patrocinio | $97K |
| Merchandising | $1.5M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $118K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.8M |
| Salarios personal | $50K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $429K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $2.0M | $2.3M | $-260K | $11.5M |
| Ene 2028 | $2.1M | $2.2M | $-131K | $11.7M |
| Dic 2027 | $2.2M | $2.3M | $-104K | $11.8M |
| Nov 2027 | $2.1M | $2.2M | $-86K | $11.9M |
| Oct 2027 | $2.1M | $2.6M | $-450K | $12.0M |
| Sep 2027 | $1.9M | $2.5M | $-613K | $12.4M |
| Ago 2027 | $6.8M | $1.5M | $5.3M | $13.3M |
| Jul 2027 | $10.1M | $1.6M | $8.5M | $8.0M |
| Jun 2027 | $2.1M | $1.7M | $430K | $-519K |
| May 2027 | $2.0M | $2.7M | $-673K | $-952K |
| Abr 2027 | $2.0M | $1.8M | $204K | $-282K |
| Mar 2027 | $2.0M | $1.9M | $147K | $-489K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $524K |
| Westside Builders | $634K |