| Ingresos TV | $1.2M |
| Bonus TV por Posición | $228K |
| Ingresos por partido | $0 |
| Patrocinio | $15K |
| Merchandising | $98K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $21K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $927K |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $3K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $355K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $1.6M | $1.3M | $266K | $-569K |
| Nov 2029 | $1.5M | $1.2M | $246K | $-835K |
| Oct 2029 | $1.4M | $1.5M | $-177K | $-1.1M |
| Sep 2029 | $1.4M | $1.5M | $-78K | $-904K |
| Aug 2029 | $1.5M | $1.6M | $-99K | $-826K |
| Jul 2029 | $1.5M | $2.0M | $-504K | $-727K |
| Jun 2029 | $1.4M | $1.4M | $47K | $-224K |
| May 2029 | $1.4M | $2.3M | $-880K | $-271K |
| Apr 2029 | $1.5M | $1.7M | $-196K | $609K |
| Mar 2029 | $1.4M | $1.1M | $337K | $805K |
| Feb 2029 | $1.4M | $1.2M | $238K | $468K |
| Jan 2029 | $1.4M | $1.1M | $366K | $231K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $79K |