| Ingresos TV | $1.0M |
| Bonus TV por Posición | $377K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $29K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $30K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $542K |
| Salarios personal | $13K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $228K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2029 | $1.5M | $792K | $667K | $12.3M |
| Jun 2029 | $1.3M | $789K | $543K | $11.6M |
| May 2029 | $1.4M | $917K | $462K | $11.1M |
| Apr 2029 | $1.3M | $906K | $416K | $10.6M |
| Mar 2029 | $1.4M | $985K | $436K | $10.2M |
| Feb 2029 | $1.4M | $1.2M | $163K | $9.7M |
| Jan 2029 | $1.2M | $935K | $262K | $9.5M |
| Dec 2028 | $1.3M | $918K | $349K | $9.3M |
| Nov 2028 | $1.1M | $934K | $214K | $8.9M |
| Oct 2028 | $1.2M | $714K | $524K | $8.7M |
| Sep 2028 | $1.2M | $673K | $551K | $8.2M |
| Aug 2028 | $1.2M | $733K | $498K | $7.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $16K |