| Ingresos TV | $1.8M |
| Bonus TV por Posición | $656K |
| Ingresos por partido | $6K |
| Patrocinio | $25K |
| Merchandising | $541K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $128K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $22K |
| Amortización de Fichajes | $35K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $632K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $3.2M | $2.7M | $501K | $9.9M |
| Nov 2028 | $3.4M | $3.0M | $355K | $9.4M |
| Oct 2028 | $3.6M | $3.4M | $231K | $9.0M |
| Sep 2028 | $2.8M | $2.6M | $121K | $8.8M |
| Aug 2028 | $7.7M | $2.9M | $4.8M | $8.6M |
| Jul 2028 | $2.7M | $2.1M | $598K | $3.7M |
| Jun 2028 | $3.5M | $2.2M | $1.3M | $3.8M |
| May 2028 | $2.7M | $2.8M | $-39K | $2.5M |
| Apr 2028 | $2.7M | $2.3M | $460K | $2.5M |
| Mar 2028 | $3.4M | $2.5M | $810K | $2.0M |
| Feb 2028 | $2.7M | $3.5M | $-762K | $1.2M |
| Jan 2028 | $2.7M | $2.6M | $76K | $2.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $161K |
| Westside Builders | $139K |