| Ingresos TV | $1.2M |
| Bonus TV por Posición | $636K |
| Ingresos por partido | $12K |
| Patrocinio | $18K |
| Merchandising | $172K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $6K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $10K |
| Mantenimiento instalaciones | $457K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.1M | $1.8M | $218K | $14.2M |
| May 2028 | $2.0M | $2.1M | $-47K | $14.0M |
| Abr 2028 | $2.7M | $1.7M | $960K | $14.0M |
| Mar 2028 | $2.7M | $1.4M | $1.3M | $23.7M |
| Feb 2028 | $2.0M | $1.2M | $824K | $22.4M |
| Ene 2028 | $2.8M | $1.2M | $1.5M | $21.6M |
| Dic 2027 | $4.1M | $1.3M | $2.8M | $20.1M |
| Nov 2027 | $3.2M | $1.2M | $1.9M | $17.3M |
| Oct 2027 | $3.9M | $2.0M | $1.9M | $15.3M |
| Sep 2027 | $4.9M | $1.3M | $3.6M | $13.5M |
| Ago 2027 | $2.0M | $1.3M | $742K | $9.9M |
| Jul 2027 | $2.5M | $1.5M | $1.0M | $9.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $118K |
| Westside Builders | $98K |