| Ingresos TV | $207K |
| Bonus TV por Posición | $57K |
| Ingresos por partido | $27K |
| Patrocinio | $8K |
| Merchandising | $819K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $21K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $66K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $363K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.1M | $1.8M | $-653K | $-14.8M |
| Nov 2029 | $1.1M | $1.7M | $-618K | $-14.1M |
| Oct 2029 | $1.1M | $2.2M | $-1.0M | $-13.5M |
| Sep 2029 | $1.1M | $1.7M | $-559K | $-12.5M |
| Aug 2029 | $1.2M | $1.5M | $-317K | $-12.0M |
| Jul 2029 | $2.1M | $1.5M | $595K | $-11.7M |
| Jun 2029 | $1.3M | $1.6M | $-359K | $-12.3M |
| May 2029 | $1.3M | $2.8M | $-1.5M | $-11.9M |
| Apr 2029 | $1.3M | $2.0M | $-718K | $-10.4M |
| Mar 2029 | $1.3M | $1.7M | $-476K | $-9.7M |
| Feb 2029 | $1.3M | $1.7M | $-431K | $-9.3M |
| Jan 2029 | $1.3M | $1.8M | $-450K | $-8.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $102K |