| Ingresos TV | $573K |
| Bonus TV por Posición | $217K |
| Ingresos por partido | $7K |
| Patrocinio | $73K |
| Merchandising | $924K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $3.4M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $55K |
| Amortización de Fichajes | $13K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $911K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $5.2M | $4.9M | $228K | $35.1M |
| Jul 2028 | $5.2M | $3.9M | $1.3M | $34.9M |
| Jun 2028 | $5.2M | $4.2M | $1.1M | $33.6M |
| May 2028 | $5.1M | $5.3M | $-125K | $32.5M |
| Apr 2028 | $5.0M | $4.1M | $955K | $32.6M |
| Mar 2028 | $5.0M | $4.2M | $840K | $31.7M |
| Feb 2028 | $5.8M | $4.8M | $1.1M | $30.8M |
| Jan 2028 | $8.0M | $3.2M | $4.9M | $29.7M |
| Dec 2027 | $5.9M | $3.3M | $2.5M | $25.5M |
| Nov 2027 | $5.8M | $3.6M | $2.2M | $23.0M |
| Oct 2027 | $5.9M | $4.1M | $1.8M | $20.8M |
| Sep 2027 | $5.9M | $4.0M | $1.9M | $19.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $459K |
| Westside Builders | $422K |