| Ingresos TV | $2.6M |
| Bonus TV por Posición | $459K |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $180K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $40K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $456K |
| Salarios personal | $11K |
| Amortización de Fichajes | $5K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $606 |
| Mantenimiento instalaciones | $470K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $3.3M | $943K | $2.3M | $23.0M |
| Jun 2028 | $3.0M | $935K | $2.0M | $20.7M |
| May 2028 | $3.0M | $1.2M | $1.8M | $18.6M |
| Apr 2028 | $3.0M | $942K | $2.1M | $16.9M |
| Mar 2028 | $3.0M | $965K | $2.0M | $14.8M |
| Feb 2028 | $2.9M | $1.5M | $1.5M | $12.8M |
| Jan 2028 | $3.7M | $1.0M | $2.7M | $11.3M |
| Dec 2027 | $3.1M | $983K | $2.1M | $8.6M |
| Nov 2027 | $4.0M | $1.1M | $2.9M | $6.5M |
| Oct 2027 | $3.2M | $1.1M | $2.1M | $3.6M |
| Sep 2027 | $3.3M | $1.5M | $1.8M | $31.5M |
| Aug 2027 | $3.4M | $1.0M | $2.3M | $29.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $35K |