| Ingresos TV | $2.8M |
| Bonus TV por Posición | $826K |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $190K |
| Premio de Copa | $1.5M |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $123K |
| Tarifas de Cesión (Ingreso) | $4K |
| Inversión del propietario | $0 |
| Salarios jugadores | $588K |
| Salarios personal | $14K |
| Amortización de Fichajes | $104 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $564K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $5.5M | $1.2M | $4.3M | $33.4M |
| Jun 2028 | $3.5M | $1.1M | $2.4M | $29.3M |
| May 2028 | $3.6M | $1.2M | $2.4M | $26.9M |
| Apr 2028 | $4.4M | $1.1M | $3.3M | $24.5M |
| Mar 2028 | $3.5M | $1.3M | $2.2M | $21.2M |
| Feb 2028 | $3.8M | $1.6M | $2.2M | $19.0M |
| Jan 2028 | $4.4M | $1.3M | $3.1M | $16.8M |
| Dec 2027 | $3.3M | $1.2M | $2.1M | $13.7M |
| Nov 2027 | $3.8M | $1.2M | $2.6M | $11.6M |
| Oct 2027 | $3.2M | $1.2M | $2.0M | $9.0M |
| Sep 2027 | $4.0M | $1.4M | $2.6M | $35.0M |
| Aug 2027 | $4.1M | $1.2M | $2.9M | $32.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $38K |