| Ingresos TV | $4.3M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $57K |
| Patrocinio | $66K |
| Merchandising | $705K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $13K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $6.4M | $3.0M | $3.4M | $42.8M |
| Sep 2029 | $6.1M | $2.9M | $3.2M | $39.4M |
| Aug 2029 | $6.6M | $3.2M | $3.4M | $36.2M |
| Jul 2029 | $7.4M | $3.6M | $3.8M | $32.8M |
| Jun 2029 | $7.1M | $3.2M | $3.9M | $28.9M |
| May 2029 | $7.0M | $4.0M | $2.9M | $25.0M |
| Apr 2029 | $6.3M | $3.0M | $3.3M | $22.1M |
| Mar 2029 | $6.9M | $3.0M | $3.9M | $18.9M |
| Feb 2029 | $5.9M | $3.0M | $2.9M | $15.0M |
| Jan 2029 | $8.5M | $2.6M | $5.9M | $35.8M |
| Dec 2028 | $6.1M | $2.5M | $3.6M | $29.8M |
| Nov 2028 | $6.1M | $2.5M | $3.6M | $26.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $400K |
| Westside Builders | $396K |