| Ingresos TV | $3.7M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $50K |
| Merchandising | $996K |
| 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 | $33K |
| Amortización de Fichajes | $47K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $857K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $4.8M | $2.2M | $2.6M | $32.6M |
| Jun 2028 | $5.8M | $2.1M | $3.8M | $30.0M |
| May 2028 | $4.7M | $2.5M | $2.2M | $26.2M |
| Abr 2028 | $4.8M | $2.3M | $2.5M | $23.9M |
| Mar 2028 | $4.9M | $2.9M | $2.0M | $21.4M |
| Feb 2028 | $5.3M | $2.8M | $2.5M | $19.3M |
| Ene 2028 | $5.3M | $2.7M | $2.6M | $16.7M |
| Dic 2027 | $5.4M | $2.7M | $2.7M | $14.1M |
| Nov 2027 | $5.7M | $2.7M | $3.0M | $11.3M |
| Oct 2027 | $6.2M | $3.0M | $3.1M | $8.3M |
| Sep 2027 | $5.3M | $3.1M | $2.2M | $5.1M |
| Ago 2027 | $2.0M | $2.1M | $-99K | $2.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $279K |
| Westside Builders | $321K |