| Ingresos TV | $2.4M |
| Bonus TV por Posición | $1.4M |
| Ingresos por partido | $15K |
| Patrocinio | $28K |
| Merchandising | $380K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $3K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $710K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.3M | $1.8M | $2.5M | $67.1M |
| Oct 2029 | $4.3M | $1.9M | $2.4M | $64.6M |
| Sep 2029 | $4.2M | $2.0M | $2.2M | $62.2M |
| Aug 2029 | $4.8M | $2.2M | $2.6M | $60.0M |
| Jul 2029 | $4.3M | $1.9M | $2.4M | $57.4M |
| Jun 2029 | $4.3M | $1.9M | $2.4M | $55.0M |
| May 2029 | $4.3M | $2.2M | $2.1M | $52.6M |
| Apr 2029 | $4.2M | $2.0M | $2.1M | $50.5M |
| Mar 2029 | $4.2M | $1.9M | $2.3M | $48.4M |
| Feb 2029 | $3.3M | $2.0M | $1.3M | $46.1M |
| Jan 2029 | $5.4M | $2.0M | $3.4M | $44.7M |
| Dec 2028 | $4.1M | $1.6M | $2.5M | $41.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $50K |
| Westside Builders | $290K |