| Ingresos TV | $2.8M |
| Bonus TV por Posición | $92K |
| Ingresos por partido | $68K |
| Patrocinio | $4K |
| Merchandising | $166K |
| Premio de Copa | $218K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $19K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $554K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2028 | $3.3M | $1.6M | $1.7M | $40.4M |
| Abr 2028 | $3.3M | $1.5M | $1.8M | $38.7M |
| Mar 2028 | $3.8M | $1.6M | $2.1M | $36.8M |
| Feb 2028 | $4.3M | $1.8M | $2.5M | $34.7M |
| Ene 2028 | $3.7M | $1.3M | $2.4M | $32.2M |
| Dic 2027 | $3.3M | $1.3M | $2.0M | $29.8M |
| Nov 2027 | $3.3M | $1.4M | $1.9M | $27.8M |
| Oct 2027 | $3.3M | $1.7M | $1.6M | $25.9M |
| Sep 2027 | $3.3M | $1.6M | $1.7M | $24.2M |
| Ago 2027 | $3.4M | $1.5M | $1.9M | $22.5M |
| Jul 2027 | $3.6M | $1.6M | $2.0M | $20.6M |
| Jun 2027 | $4.2M | $1.6M | $2.7M | $18.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $46K |