| Ingresos TV | $2.5M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $280K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $812K |
| Salarios personal | $4K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $564K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $2.8M | $1.4M | $1.4M | $55.2M |
| Sep 2028 | $3.9M | $1.3M | $2.5M | $53.8M |
| Aug 2028 | $6.6M | $1.3M | $5.3M | $51.3M |
| Jul 2028 | $4.1M | $1.2M | $2.9M | $46.0M |
| Jun 2028 | $3.6M | $1.2M | $2.4M | $43.1M |
| May 2028 | $4.1M | $1.8M | $2.4M | $40.8M |
| Apr 2028 | $3.9M | $1.6M | $2.4M | $38.4M |
| Mar 2028 | $4.0M | $1.4M | $2.7M | $36.1M |
| Feb 2028 | $3.9M | $1.4M | $2.5M | $33.4M |
| Jan 2028 | $4.5M | $1.4M | $3.1M | $30.9M |
| Dec 2027 | $3.9M | $1.3M | $2.6M | $27.8M |
| Nov 2027 | $3.8M | $1.2M | $2.6M | $25.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $38K |