| Ingresos TV | $545K |
| Bonus TV por Posición | $40K |
| Ingresos por partido | $12K |
| Patrocinio | $4K |
| Merchandising | $334K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $1.2M |
| Salarios jugadores | $2.0M |
| Salarios personal | $2K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $144K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $225K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $942K | $2.3M | $-1.4M | $-28.9M |
| Oct 2030 | $972K | $2.2M | $-1.3M | $-28.8M |
| Sep 2030 | $968K | $2.3M | $-1.4M | $-28.7M |
| Aug 2030 | $941K | $2.3M | $-1.4M | $-28.4M |
| Jul 2030 | $1.2M | $2.1M | $-937K | $-28.0M |
| Jun 2030 | $940K | $1.7M | $-732K | $-28.2M |
| May 2030 | $942K | $1.8M | $-810K | $-28.6M |
| Apr 2030 | $947K | $2.2M | $-1.2M | $-28.9M |
| Mar 2030 | $917K | $2.2M | $-1.3M | $-28.8M |
| Feb 2030 | $932K | $2.6M | $-1.6M | $-28.6M |
| Jan 2030 | $990K | $2.6M | $-1.6M | $-27.9M |
| Dec 2029 | $999K | $3.0M | $-2.0M | $-27.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $50K |