| Ingresos TV | $233K |
| Bonus TV por Posición | $101K |
| Ingresos por partido | $280K |
| Patrocinio | $97K |
| Merchandising | $1.6M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $72K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $25K |
| Amortización de Fichajes | $42K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $550K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $2.7M | $3.2M | $-415K | $5.1M |
| Jan 2029 | $2.4M | $2.7M | $-307K | $5.5M |
| Dec 2028 | $2.3M | $3.2M | $-880K | $5.8M |
| Nov 2028 | $2.5M | $2.6M | $-51K | $6.6M |
| Oct 2028 | $2.2M | $3.2M | $-930K | $6.6M |
| Sep 2028 | $2.1M | $2.2M | $-42K | $7.5M |
| Aug 2028 | $2.1M | $2.6M | $-468K | $7.5M |
| Jul 2028 | $12.8M | $2.9M | $9.9M | $8.5M |
| Jun 2028 | $2.8M | $2.4M | $449K | $-196K |
| May 2028 | $2.3M | $4.2M | $-1.9M | $-649K |
| Apr 2028 | $2.4M | $2.3M | $87K | $1.2M |
| Mar 2028 | $2.4M | $2.3M | $60K | $1.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $654K |
| Westside Builders | $514K |