| Ingresos TV | $1.9M |
| Bonus TV por Posición | $134K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $173K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $16K |
| Amortización de Fichajes | $666 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $443K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2030 | $2.2M | $2.2M | $77K | $23.8M |
| Feb 2030 | $2.2M | $2.1M | $94K | $23.7M |
| Jan 2030 | $2.4M | $1.8M | $619K | $23.6M |
| Dec 2029 | $2.2M | $2.1M | $106K | $23.0M |
| Nov 2029 | $2.3M | $2.0M | $275K | $22.9M |
| Oct 2029 | $2.4M | $2.2M | $227K | $22.6M |
| Sep 2029 | $3.4M | $2.4M | $1.0M | $22.4M |
| Aug 2029 | $2.6M | $2.0M | $573K | $21.4M |
| Jul 2029 | $2.6M | $2.2M | $369K | $20.8M |
| Jun 2029 | $3.2M | $1.9M | $1.3M | $20.4M |
| May 2029 | $2.6M | $2.4M | $243K | $19.1M |
| Apr 2029 | $2.6M | $2.1M | $546K | $18.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $23K |