| Ingresos TV | $3.8M |
| Bonus TV por Posición | $455K |
| Ingresos por partido | $38K |
| Patrocinio | $55K |
| Merchandising | $604K |
| Premio de Copa | $575K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $38K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $40K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $877K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $5.5M | $3.1M | $2.4M | $39.6M |
| Jul 2028 | $5.1M | $2.9M | $2.2M | $37.1M |
| Jun 2028 | $5.2M | $2.9M | $2.3M | $34.8M |
| May 2028 | $5.0M | $3.7M | $1.3M | $32.4M |
| Abr 2028 | $4.8M | $2.5M | $2.4M | $31.0M |
| Mar 2028 | $4.8M | $2.4M | $2.4M | $28.6M |
| Feb 2028 | $4.8M | $2.4M | $2.4M | $26.1M |
| Ene 2028 | $5.0M | $2.4M | $2.5M | $23.6M |
| Dic 2027 | $6.2M | $2.5M | $3.7M | $21.0M |
| Nov 2027 | $5.0M | $3.0M | $2.0M | $17.2M |
| Oct 2027 | $4.9M | $2.8M | $2.1M | $15.0M |
| Sep 2027 | $4.8M | $3.0M | $1.8M | $12.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $342K |
| Westside Builders | $314K |