| Ingresos TV | $3.5M |
| Bonus TV por Posición | $1.1M |
| Ingresos por partido | $5K |
| Patrocinio | $25K |
| Merchandising | $553K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $20K |
| Amortización de Fichajes | $37K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $886K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $5.2M | $2.7M | $2.5M | $75.3M |
| Mar 2029 | $5.2M | $2.7M | $2.5M | $72.8M |
| Feb 2029 | $5.9M | $3.7M | $2.2M | $70.3M |
| Jan 2029 | $5.4M | $3.4M | $2.0M | $68.1M |
| Dec 2028 | $5.1M | $3.4M | $1.7M | $66.1M |
| Nov 2028 | $5.1M | $3.2M | $1.9M | $64.3M |
| Oct 2028 | $5.0M | $3.4M | $1.6M | $62.4M |
| Sep 2028 | $5.1M | $3.6M | $1.4M | $60.8M |
| Aug 2028 | $5.2M | $3.0M | $2.3M | $59.3M |
| Jul 2028 | $22.8M | $2.9M | $19.9M | $57.0M |
| Jun 2028 | $7.2M | $2.9M | $4.2M | $37.1M |
| May 2028 | $5.2M | $3.2M | $2.1M | $32.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $304K |
| Westside Builders | $314K |