| Ingresos TV | $1.7M |
| Bonus TV por Posición | $153K |
| Ingresos por partido | $3K |
| Patrocinio | $25K |
| Merchandising | $413K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $115K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $15K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $526K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $2.4M | $2.8M | $-417K | $722K |
| Nov 2029 | $2.6M | $2.9M | $-292K | $1.1M |
| Oct 2029 | $2.5M | $3.0M | $-492K | $1.4M |
| Sep 2029 | $2.4M | $2.9M | $-486K | $1.9M |
| Aug 2029 | $2.4M | $2.6M | $-221K | $2.3M |
| Jul 2029 | $2.3M | $2.3M | $49K | $2.5M |
| Jun 2029 | $3.0M | $2.5M | $423K | $2.7M |
| May 2029 | $2.4M | $2.7M | $-263K | $2.3M |
| Apr 2029 | $2.4M | $2.5M | $-163K | $2.5M |
| Mar 2029 | $2.5M | $2.4M | $72K | $2.7M |
| Feb 2029 | $2.5M | $3.6M | $-1.1M | $2.6M |
| Jan 2029 | $2.6M | $2.5M | $74K | $3.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $132K |
| Westside Builders | $172K |