| Ingresos TV | $774K |
| Bonus TV por Posición | $271K |
| Ingresos por partido | $0 |
| Patrocinio | $989 |
| Merchandising | $23K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $469K |
| Salarios personal | $4K |
| Amortización de Fichajes | $957 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $201K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $1.1M | $675K | $395K | $13.8M |
| May 2029 | $1.2M | $1.2M | $-681 | $13.4M |
| Apr 2029 | $1.1M | $660K | $427K | $13.4M |
| Mar 2029 | $1.1M | $700K | $383K | $13.0M |
| Feb 2029 | $1.3M | $748K | $518K | $12.6M |
| Jan 2029 | $1.4M | $836K | $534K | $12.1M |
| Dec 2028 | $1.2M | $836K | $341K | $11.6M |
| Nov 2028 | $1.2M | $762K | $415K | $11.2M |
| Oct 2028 | $901K | $753K | $148K | $10.8M |
| Sep 2028 | $1.1M | $777K | $346K | $10.7M |
| Aug 2028 | $1.1M | $609K | $512K | $10.3M |
| Jul 2028 | $1.1M | $808K | $307K | $9.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $12K |