| Ingresos TV | $574K |
| Bonus TV por Posición | $260K |
| Ingresos por partido | $0 |
| Patrocinio | $9K |
| Merchandising | $86K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $30K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $785K |
| Salarios personal | $6K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $25K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $318K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $960K | $1.1M | $-174K | $-5.3M |
| Nov 2029 | $914K | $884K | $29K | $-5.1M |
| Oct 2029 | $950K | $1.0M | $-57K | $-5.2M |
| Sep 2029 | $986K | $1.1M | $-140K | $-5.1M |
| Aug 2029 | $964K | $1.2M | $-226K | $-5.0M |
| Jul 2029 | $1.0M | $1.1M | $-69K | $-4.7M |
| Jun 2029 | $1.0M | $1.0M | $-25K | $-4.7M |
| May 2029 | $1.0M | $1.1M | $-103K | $-4.6M |
| Apr 2029 | $994K | $1.1M | $-107K | $-4.5M |
| Mar 2029 | $875K | $1.0M | $-132K | $-4.4M |
| Feb 2029 | $892K | $925K | $-33K | $-4.3M |
| Jan 2029 | $893K | $1.1M | $-179K | $-4.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $45K |
| Westside Builders | $63K |