| Ingresos TV | $413K |
| Bonus TV por Posición | $185K |
| Ingresos por partido | $0 |
| Patrocinio | $45K |
| Merchandising | $365K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $1.8M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $22K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $558K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2028 | $2.8M | $2.1M | $724K | $23.3M |
| Jul 2028 | $3.5M | $2.0M | $1.5M | $22.6M |
| Jun 2028 | $3.7M | $2.0M | $1.7M | $21.1M |
| May 2028 | $3.6M | $2.3M | $1.3M | $19.3M |
| Abr 2028 | $3.6M | $1.9M | $1.7M | $18.1M |
| Mar 2028 | $3.6M | $2.5M | $1.1M | $16.4M |
| Feb 2028 | $3.6M | $2.4M | $1.2M | $15.3M |
| Ene 2028 | $3.5M | $2.4M | $1.1M | $14.1M |
| Dic 2027 | $3.6M | $2.3M | $1.3M | $12.9M |
| Nov 2027 | $3.5M | $2.4M | $1.1M | $11.7M |
| Oct 2027 | $3.6M | $3.2M | $415K | $10.5M |
| Sep 2027 | $3.7M | $2.9M | $811K | $10.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $277K |
| Westside Builders | $267K |