| Ingresos TV | $2.0M |
| Bonus TV por Posición | $114K |
| Ingresos por partido | $0 |
| Patrocinio | $3K |
| Merchandising | $125K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $661K |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $495K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $2.2M | $1.2M | $1.1M | $14.8M |
| Nov 2029 | $2.2M | $1.2M | $997K | $13.8M |
| Oct 2029 | $2.4M | $1.5M | $850K | $12.8M |
| Sep 2029 | $2.3M | $1.6M | $738K | $12.0M |
| Aug 2029 | $2.3M | $1.4M | $886K | $11.2M |
| Jul 2029 | $2.2M | $1.5M | $693K | $10.3M |
| Jun 2029 | $2.9M | $1.6M | $1.4M | $9.6M |
| May 2029 | $2.5M | $1.7M | $805K | $38.3M |
| Apr 2029 | $2.5M | $1.7M | $841K | $37.5M |
| Mar 2029 | $2.5M | $1.6M | $993K | $36.6M |
| Feb 2029 | $2.5M | $1.4M | $1.2M | $35.6M |
| Jan 2029 | $2.7M | $1.2M | $1.5M | $34.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $33K |