| Ingresos TV | $1.3M |
| Bonus TV por Posición | $708K |
| Ingresos por partido | $0 |
| Patrocinio | $19K |
| Merchandising | $304K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $1K |
| Amortización de Fichajes | $108K |
| Intereses de Deuda | $2K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $516K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2030 | $2.3M | $2.2M | $162K | $-531K |
| Oct 2030 | $2.3M | $3.0M | $-697K | $-801K |
| Sep 2030 | $2.3M | $2.1M | $151K | $-211K |
| Aug 2030 | $2.2M | $2.7M | $-441K | $-474K |
| Jul 2030 | $2.3M | $3.4M | $-1.2M | $-145K |
| Jun 2030 | $2.1M | $2.7M | $-660K | $909K |
| May 2030 | $2.0M | $3.4M | $-1.5M | $1.5M |
| Apr 2030 | $1.8M | $2.8M | $-1.0M | $2.8M |
| Mar 2030 | $1.8M | $1.8M | $-8K | $3.7M |
| Feb 2030 | $1.9M | $1.8M | $97K | $3.6M |
| Jan 2030 | $1.9M | $1.8M | $47K | $3.4M |
| Dec 2029 | $2.6M | $2.4M | $179K | $3.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $112K |
| Westside Builders | $112K |