| Ingresos TV | $153K |
| Bonus TV por Posición | $9K |
| Ingresos por partido | $0 |
| Patrocinio | $73 |
| Merchandising | $680 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $90K |
| Salarios personal | $1K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $58K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2029 | $163K | $150K | $13K | $1.4M |
| Sep 2029 | $165K | $149K | $16K | $1.4M |
| Aug 2029 | $167K | $150K | $17K | $1.4M |
| Jul 2029 | $168K | $157K | $11K | $1.4M |
| Jun 2029 | $164K | $150K | $15K | $1.4M |
| May 2029 | $185K | $178K | $7K | $1.3M |
| Apr 2029 | $183K | $163K | $19K | $1.3M |
| Mar 2029 | $194K | $165K | $29K | $1.3M |
| Feb 2029 | $194K | $166K | $29K | $1.3M |
| Jan 2029 | $179K | $165K | $14K | $1.3M |
| Dec 2028 | $152K | $158K | $-6K | $1.2M |
| Nov 2028 | $162K | $158K | $4K | $1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $887 |