| Ingresos TV | $2.8M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $0 |
| Patrocinio | $48K |
| Merchandising | $754K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $180K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $23K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $795K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.7M | $2.9M | $2.9M | $61.6M |
| Jun 2028 | $9.8M | $2.8M | $7.0M | $59.3M |
| May 2028 | $5.0M | $3.6M | $1.4M | $52.3M |
| Apr 2028 | $5.1M | $3.0M | $2.0M | $50.9M |
| Mar 2028 | $5.5M | $3.0M | $2.5M | $48.9M |
| Feb 2028 | $5.2M | $2.7M | $2.5M | $46.4M |
| Jan 2028 | $5.6M | $2.5M | $3.1M | $43.9M |
| Dec 2027 | $5.7M | $2.9M | $2.8M | $40.7M |
| Nov 2027 | $5.3M | $3.0M | $2.3M | $37.9M |
| Oct 2027 | $5.1M | $3.4M | $1.7M | $35.6M |
| Sep 2027 | $5.1M | $3.2M | $1.9M | $33.9M |
| Aug 2027 | $4.5M | $2.9M | $1.6M | $31.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $253K |
| Westside Builders | $328K |