| Ingresos TV | $489K |
| Bonus TV por Posición | $289K |
| Ingresos por partido | $218K |
| Patrocinio | $8K |
| Merchandising | $188K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $922K |
| Salarios personal | $13K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $26K |
| Tarifas de Cesión (Gasto) | $15K |
| Mantenimiento instalaciones | $432K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $1.2M | $1.4M | $-216K | $-6.0M |
| Jun 2028 | $1.2M | $1.4M | $-213K | $-5.8M |
| May 2028 | $1.1M | $1.4M | $-273K | $-5.6M |
| Apr 2028 | $1.2M | $1.4M | $-204K | $-5.3M |
| Mar 2028 | $923K | $1.2M | $-262K | $-5.1M |
| Feb 2028 | $1.0M | $1.4M | $-389K | $-4.9M |
| Jan 2028 | $1.0M | $1.2M | $-171K | $-4.5M |
| Dec 2027 | $1.1M | $894K | $167K | $-4.3M |
| Nov 2027 | $1.1M | $885K | $188K | $-4.5M |
| Oct 2027 | $1.1M | $1.7M | $-587K | $-4.7M |
| Sep 2027 | $1.2M | $2.4M | $-1.2M | $-4.1M |
| Aug 2027 | $1.1M | $1.4M | $-325K | $-2.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $53K |
| Westside Builders | $45K |