| Ingresos TV | $196K |
| Bonus TV por Posición | $68K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $113K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $882K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $383K |
| Salarios personal | $20K |
| Amortización de Fichajes | $708 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $328K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Abr 2029 | $1.3M | $732K | $530K | $14.1M |
| Mar 2029 | $1.3M | $707K | $549K | $13.6M |
| Feb 2029 | $1.2M | $703K | $538K | $13.0M |
| Ene 2029 | $1.3M | $698K | $585K | $12.5M |
| Dic 2028 | $1.5M | $736K | $803K | $11.9M |
| Nov 2028 | $1.6M | $808K | $776K | $11.1M |
| Oct 2028 | $1.6M | $814K | $739K | $10.3M |
| Sep 2028 | $1.6M | $1.7M | $-82K | $9.6M |
| Ago 2028 | $1.6M | $1.1M | $531K | $9.6M |
| Jul 2028 | $1.6M | $1.0M | $561K | $9.1M |
| Jun 2028 | $1.6M | $1.1M | $542K | $8.6M |
| May 2028 | $3.0M | $2.1M | $880K | $8.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $28K |