| Ingresos TV | $238K |
| Bonus TV por Posición | $119K |
| Ingresos por partido | $0 |
| Patrocinio | $97K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.9M |
| Salarios personal | $25K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $110K |
| Mantenimiento instalaciones | $527K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $2.1M | $2.6M | $-468K | $7.5M |
| Jul 2028 | $12.8M | $2.9M | $9.9M | $8.5M |
| Jun 2028 | $2.8M | $2.4M | $449K | $-196K |
| May 2028 | $2.3M | $4.2M | $-1.9M | $-649K |
| Apr 2028 | $2.4M | $2.3M | $87K | $1.2M |
| Mar 2028 | $2.4M | $2.3M | $60K | $1.1M |
| Feb 2028 | $2.4M | $2.9M | $-450K | $1.1M |
| Jan 2028 | $2.3M | $2.3M | $38K | $1.5M |
| Dec 2027 | $2.3M | $2.4M | $-131K | $1.5M |
| Nov 2027 | $2.4M | $2.1M | $234K | $1.6M |
| Oct 2027 | $2.2M | $2.8M | $-581K | $1.4M |
| Sep 2027 | $1.9M | $2.9M | $-989K | $2.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $654K |
| Westside Builders | $514K |