| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $0 |
| Patrocinio | $44K |
| Merchandising | $708K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $23K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $822K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $4.6M | $2.4M | $2.1M | $62.0M |
| Sep 2029 | $4.2M | $2.0M | $2.1M | $84.2M |
| Aug 2029 | $4.1M | $1.9M | $2.2M | $82.1M |
| Jul 2029 | $4.7M | $1.8M | $2.9M | $79.8M |
| Jun 2029 | $4.3M | $1.7M | $2.5M | $76.9M |
| May 2029 | $4.3M | $2.4M | $2.0M | $74.4M |
| Apr 2029 | $4.4M | $1.7M | $2.7M | $72.4M |
| Mar 2029 | $4.4M | $2.3M | $2.1M | $69.7M |
| Feb 2029 | $5.0M | $2.1M | $2.9M | $67.6M |
| Jan 2029 | $4.9M | $2.1M | $2.8M | $64.7M |
| Dec 2028 | $4.9M | $2.0M | $2.9M | $61.9M |
| Nov 2028 | $5.3M | $2.0M | $3.3M | $59.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $295K |
| Westside Builders | $239K |