| Ingresos TV | $4.8M |
| Bonus TV por Posición | $375K |
| Ingresos por partido | $0 |
| Patrocinio | $33K |
| Merchandising | $1.4M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $299K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $30K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $276K |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $6.9M | $4.7M | $2.2M | $103.0M |
| Jul 2028 | $9.0M | $4.9M | $4.1M | $100.8M |
| Jun 2028 | $6.6M | $3.5M | $3.1M | $97.4M |
| May 2028 | $6.7M | $5.1M | $1.7M | $94.3M |
| Apr 2028 | $6.8M | $3.6M | $3.2M | $92.6M |
| Mar 2028 | $6.7M | $3.5M | $3.1M | $89.4M |
| Feb 2028 | $6.8M | $4.1M | $2.7M | $86.3M |
| Jan 2028 | $7.2M | $3.8M | $3.3M | $83.5M |
| Dec 2027 | $6.6M | $4.1M | $2.5M | $80.2M |
| Nov 2027 | $6.7M | $3.9M | $2.8M | $77.7M |
| Oct 2027 | $6.9M | $4.3M | $2.5M | $74.9M |
| Sep 2027 | $6.7M | $5.0M | $1.7M | $72.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $390K |
| Westside Builders | $408K |