| Ingresos TV | $1.4M |
| Bonus TV por Posición | $116K |
| Ingresos por partido | $131K |
| Patrocinio | $0 |
| Merchandising | $131K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $4K |
| Amortización de Fichajes | $12K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $350K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $1.8M | $1.7M | $106K | $23.6M |
| Jun 2030 | $1.9M | $1.5M | $330K | $23.5M |
| May 2030 | $1.9M | $1.6M | $318K | $23.2M |
| Apr 2030 | $1.9M | $1.6M | $378K | $22.8M |
| Mar 2030 | $1.6M | $1.1M | $561K | $22.4M |
| Feb 2030 | $1.6M | $1.7M | $-100K | $21.9M |
| Jan 2030 | $1.7M | $1.5M | $249K | $21.9M |
| Dec 2029 | $1.8M | $1.5M | $316K | $21.7M |
| Nov 2029 | $1.9M | $1.1M | $732K | $21.4M |
| Oct 2029 | $1.8M | $1.4M | $405K | $20.6M |
| Sep 2029 | $1.8M | $1.6M | $200K | $20.2M |
| Aug 2029 | $1.9M | $1.5M | $404K | $20.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $20K |