| Ingresos TV | $3.6M |
| Bonus TV por Posición | $141K |
| Ingresos por partido | $27K |
| Patrocinio | $55K |
| Merchandising | $875K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $5K |
| Amortización de Fichajes | $80K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $872K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2030 | $4.7M | $3.5M | $1.2M | $112.5M |
| May 2030 | $4.4M | $3.4M | $1.0M | $111.6M |
| Apr 2030 | $5.3M | $3.3M | $2.0M | $110.7M |
| Mar 2030 | $5.3M | $3.0M | $2.2M | $108.7M |
| Feb 2030 | $5.4M | $2.9M | $2.4M | $106.7M |
| Jan 2030 | $6.0M | $2.9M | $3.0M | $104.2M |
| Dec 2029 | $7.5M | $3.6M | $3.9M | $101.1M |
| Nov 2029 | $5.7M | $3.9M | $1.7M | $97.1M |
| Oct 2029 | $5.5M | $4.1M | $1.4M | $95.3M |
| Sep 2029 | $5.7M | $3.9M | $1.8M | $93.8M |
| Aug 2029 | $5.5M | $4.3M | $1.2M | $91.9M |
| Jul 2029 | $5.2M | $3.7M | $1.5M | $90.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $349K |
| Westside Builders | $287K |