| Ingresos TV | $4.3M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $11K |
| Patrocinio | $24K |
| Merchandising | $434K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $892K |
| Salarios personal | $14K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $686K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $4.8M | $1.6M | $3.2M | $61.7M |
| Nov 2028 | $3.8M | $2.0M | $1.8M | $58.5M |
| Oct 2028 | $3.8M | $1.9M | $1.9M | $56.7M |
| Sep 2028 | $3.8M | $2.3M | $1.6M | $54.8M |
| Aug 2028 | $4.3M | $1.9M | $2.4M | $53.2M |
| Jul 2028 | $3.9M | $2.0M | $1.9M | $50.9M |
| Jun 2028 | $4.7M | $1.9M | $2.8M | $49.0M |
| May 2028 | $4.0M | $1.9M | $2.1M | $46.2M |
| Apr 2028 | $4.1M | $1.8M | $2.3M | $44.1M |
| Mar 2028 | $4.1M | $1.6M | $2.5M | $41.8M |
| Feb 2028 | $4.1M | $1.6M | $2.5M | $39.3M |
| Jan 2028 | $4.3M | $1.7M | $2.6M | $36.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $282K |
| Westside Builders | $258K |