| Ingresos TV | $1.1M |
| Bonus TV por Posición | $114K |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $58K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $345K |
| Salarios personal | $10K |
| Amortización de Fichajes | $729 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $305K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $1.2M | $662K | $584K | $9.2M |
| Feb 2029 | $1.3M | $807K | $443K | $8.6M |
| Jan 2029 | $1.3M | $677K | $609K | $8.2M |
| Dec 2028 | $1.3M | $679K | $664K | $7.6M |
| Nov 2028 | $1.3M | $676K | $585K | $6.9M |
| Oct 2028 | $1.3M | $730K | $532K | $6.3M |
| Sep 2028 | $1.2M | $846K | $395K | $5.8M |
| Aug 2028 | $1.3M | $980K | $287K | $5.4M |
| Jul 2028 | $1.3M | $1.0M | $243K | $5.1M |
| Jun 2028 | $1.2M | $787K | $461K | $4.9M |
| May 2028 | $1.4M | $866K | $505K | $4.4M |
| Apr 2028 | $1.3M | $763K | $496K | $3.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $14K |