| Ingresos TV | $605K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $6K |
| Merchandising | $190K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $438K |
| Salarios jugadores | $833K |
| Salarios personal | $22K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $140K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $246K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $801K | $1.2M | $-439K | $-22.0M |
| Oct 2029 | $807K | $1.3M | $-473K | $-22.0M |
| Sep 2029 | $823K | $1.4M | $-579K | $-21.9M |
| Aug 2029 | $831K | $1.5M | $-632K | $-21.7M |
| Jul 2029 | $871K | $1.8M | $-887K | $-21.2M |
| Jun 2029 | $823K | $1.5M | $-630K | $-20.4M |
| May 2029 | $832K | $2.0M | $-1.1M | $-19.8M |
| Apr 2029 | $989K | $1.6M | $-607K | $-18.6M |
| Mar 2029 | $949K | $1.4M | $-498K | $-18.0M |
| Feb 2029 | $951K | $1.6M | $-626K | $-17.5M |
| Jan 2029 | $1.6M | $1.5M | $130K | $-16.9M |
| Dec 2028 | $975K | $1.6M | $-593K | $-17.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $71K |