| Ingresos TV | $162K |
| Bonus TV por Posición | $90K |
| Ingresos por partido | $0 |
| Patrocinio | $19K |
| Merchandising | $243K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $971K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $481K |
| Salarios personal | $12K |
| Amortización de Fichajes | $26K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $408K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $1.5M | $926K | $559K | $4.8M |
| Oct 2029 | $1.5M | $1.9M | $-393K | $4.2M |
| Sep 2029 | $1.5M | $1.3M | $177K | $4.6M |
| Aug 2029 | $1.6M | $1.2M | $423K | $4.4M |
| Jul 2029 | $1.5M | $1.2M | $283K | $3.9M |
| Jun 2029 | $1.6M | $1.3M | $289K | $3.6M |
| May 2029 | $1.5M | $1.4M | $50K | $3.3M |
| Apr 2029 | $1.4M | $1.3M | $130K | $3.2M |
| Mar 2029 | $2.9M | $1.2M | $1.6M | $13.1M |
| Feb 2029 | $2.6M | $1.3M | $1.3M | $11.5M |
| Jan 2029 | $1.7M | $1.3M | $437K | $10.2M |
| Dec 2028 | $1.8M | $1.1M | $717K | $9.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $110K |
| Westside Builders | $117K |