| Ingresos TV | $2.6M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $76K |
| Patrocinio | $0 |
| Merchandising | $148K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $17K |
| Inversión del propietario | $0 |
| Salarios jugadores | $660K |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $494K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2028 | $2.8M | $1.2M | $1.7M | $16.8M |
| May 2028 | $2.9M | $1.2M | $1.7M | $15.1M |
| Abr 2028 | $2.8M | $1.1M | $1.7M | $13.4M |
| Mar 2028 | $3.3M | $1.6M | $1.6M | $11.7M |
| Feb 2028 | $3.1M | $1.0M | $2.1M | $10.1M |
| Ene 2028 | $3.1M | $944K | $2.2M | $8.1M |
| Dic 2027 | $2.8M | $928K | $1.9M | $5.9M |
| Nov 2027 | $3.0M | $954K | $2.0M | $4.0M |
| Oct 2027 | $3.0M | $1.9M | $1.0M | $1.9M |
| Sep 2027 | $3.0M | $1.0M | $2.0M | $900K |
| Ago 2027 | $3.1M | $1.1M | $2.0M | $-1.1M |
| Jul 2027 | $3.1M | $1.2M | $2.0M | $-3.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $36K |