| Ingresos TV | $209K |
| Bonus TV por Posición | $36K |
| Ingresos por partido | $55K |
| Patrocinio | $61K |
| Merchandising | $861K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $2K |
| Amortización de Fichajes | $62K |
| Intereses de Deuda | $23K |
| Tarifas de Cesión (Gasto) | $10K |
| Mantenimiento instalaciones | $308K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2030 | $1.2M | $2.5M | $-1.2M | $-5.6M |
| Nov 2030 | $1.3M | $2.0M | $-707K | $-4.4M |
| Oct 2030 | $1.3M | $2.0M | $-786K | $-3.8M |
| Sep 2030 | $1.4M | $1.7M | $-305K | $-3.0M |
| Aug 2030 | $1.2M | $1.6M | $-417K | $-2.8M |
| Jul 2030 | $1.3M | $2.4M | $-1.1M | $-2.5M |
| Jun 2030 | $1.3M | $1.9M | $-513K | $-1.4M |
| May 2030 | $1.3M | $2.2M | $-820K | $-982K |
| Apr 2030 | $1.3M | $1.9M | $-572K | $-224K |
| Mar 2030 | $1.3M | $2.0M | $-694K | $285K |
| Feb 2030 | $1.4M | $1.9M | $-476K | $917K |
| Jan 2030 | $1.4M | $2.2M | $-774K | $1.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $733K |