| Ingresos TV | $2.0M |
| Bonus TV por Posición | $909K |
| Ingresos por partido | $0 |
| Patrocinio | $14K |
| Merchandising | $186K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.0M |
| Salarios personal | $6K |
| Amortización de Fichajes | $22K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $597K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.1M | $1.6M | $1.5M | $50.7M |
| Nov 2029 | $3.1M | $1.4M | $1.7M | $49.2M |
| Oct 2029 | $3.7M | $1.8M | $1.9M | $47.5M |
| Sep 2029 | $2.9M | $2.0M | $949K | $45.6M |
| Aug 2029 | $3.6M | $1.8M | $1.8M | $44.6M |
| Jul 2029 | $3.5M | $1.8M | $1.7M | $42.7M |
| Jun 2029 | $2.3M | $1.7M | $579K | $41.0M |
| May 2029 | $2.4M | $1.8M | $624K | $40.4M |
| Apr 2029 | $2.5M | $1.4M | $1.1M | $39.8M |
| Mar 2029 | $2.5M | $1.3M | $1.2M | $38.6M |
| Feb 2029 | $2.5M | $1.3M | $1.2M | $37.5M |
| Jan 2029 | $2.7M | $1.3M | $1.3M | $36.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $171K |