| Ingresos TV | $803K |
| Bonus TV por Posición | $368K |
| Ingresos por partido | $1K |
| Patrocinio | $774 |
| Merchandising | $54K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $515K |
| Salarios personal | $8K |
| Amortización de Fichajes | $562 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $273K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2029 | $1.2M | $796K | $431K | $2.6M |
| Mar 2029 | $1.5M | $1.1M | $422K | $2.2M |
| Feb 2029 | $1.3M | $1.3M | $-55K | $1.8M |
| Jan 2029 | $1.3M | $1.3M | $55K | $1.8M |
| Dec 2028 | $1.1M | $1.4M | $-264K | $1.8M |
| Nov 2028 | $1.3M | $1.1M | $195K | $2.0M |
| Oct 2028 | $1.3M | $1.3M | $-4K | $1.8M |
| Sep 2028 | $1.1M | $1.1M | $42K | $1.8M |
| Aug 2028 | $1.1M | $812K | $308K | $4.0M |
| Jul 2028 | $1.1M | $1.2M | $-55K | $3.7M |
| Jun 2028 | $1.1M | $870K | $265K | $3.8M |
| May 2028 | $1.2M | $1.1M | $157K | $3.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $9K |