| Ingresos TV | $730K |
| Bonus TV por Posición | $119K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $24K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $7K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $509K |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $179K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2029 | $880K | $700K | $180K | $1.6M |
| Abr 2029 | $812K | $675K | $137K | $1.4M |
| Mar 2029 | $800K | $1.3M | $-458K | $1.3M |
| Feb 2029 | $857K | $931K | $-74K | $1.8M |
| Ene 2029 | $936K | $958K | $-22K | $1.8M |
| Dic 2028 | $887K | $1.1M | $-184K | $1.9M |
| Nov 2028 | $767K | $939K | $-172K | $2.0M |
| Oct 2028 | $918K | $1.5M | $-557K | $2.2M |
| Sep 2028 | $892K | $765K | $127K | $2.8M |
| Ago 2028 | $907K | $667K | $240K | $2.7M |
| Jul 2028 | $909K | $668K | $242K | $2.4M |
| Jun 2028 | $926K | $657K | $270K | $2.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $12K |