| Ingresos TV | $1.1M |
| Bonus TV por Posición | $232K |
| Ingresos por partido | $7K |
| Patrocinio | $8K |
| Merchandising | $84K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.2M |
| Salarios personal | $5K |
| Amortización de Fichajes | $17K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $94K |
| Mantenimiento instalaciones | $370K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2030 | $1.4M | $1.7M | $-214K | $5.5M |
| Abr 2030 | $1.6M | $1.6M | $-11K | $5.7M |
| Mar 2030 | $1.4M | $1.3M | $94K | $5.8M |
| Feb 2030 | $1.4M | $1.2M | $250K | $5.6M |
| Ene 2030 | $1.4M | $1.3M | $66K | $5.4M |
| Dic 2029 | $1.4M | $1.2M | $262K | $5.3M |
| Nov 2029 | $1.3M | $1.1M | $215K | $5.5M |
| Oct 2029 | $1.4M | $2.5M | $-1.2M | $5.3M |
| Sep 2029 | $1.4M | $1.8M | $-367K | $6.5M |
| Ago 2029 | $1.4M | $1.2M | $139K | $6.8M |
| Jul 2029 | $1.4M | $1.5M | $-50K | $6.7M |
| Jun 2029 | $1.2M | $1.4M | $-204K | $6.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $101K |