| Ingresos TV | $441K |
| Bonus TV por Posición | $227K |
| Ingresos por partido | $0 |
| Patrocinio | $53K |
| Merchandising | $854K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $361K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $23K |
| Amortización de Fichajes | $24K |
| Intereses de Deuda | $5K |
| Tarifas de Cesión (Gasto) | $321K |
| Mantenimiento instalaciones | $508K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $1.9M | $2.3M | $-382K | $-1.8M |
| Jul 2028 | $2.5M | $2.0M | $577K | $-791K |
| Jun 2028 | $2.0M | $1.9M | $56K | $-1.4M |
| May 2028 | $1.6M | $2.2M | $-578K | $-1.5M |
| Abr 2028 | $1.7M | $2.0M | $-220K | $-917K |
| Mar 2028 | $2.5M | $2.6M | $-100K | $-720K |
| Feb 2028 | $2.2M | $2.1M | $30K | $-644K |
| Ene 2028 | $1.7M | $2.0M | $-246K | $-697K |
| Dic 2027 | $1.7M | $2.0M | $-300K | $-475K |
| Nov 2027 | $1.6M | $2.1M | $-494K | $-198K |
| Oct 2027 | $1.7M | $2.2M | $-443K | $273K |
| Sep 2027 | $1.6M | $2.6M | $-1.0M | $692K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $314K |
| Westside Builders | $317K |