| Ingresos TV | $1.3M |
| Bonus TV por Posición | $384K |
| Ingresos por partido | $7K |
| Patrocinio | $2K |
| Merchandising | $127K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $24K |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $14K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $436K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2031 | $1.9M | $1.6M | $285K | $17.8M |
| Jul 2031 | $1.9M | $1.6M | $253K | $17.5M |
| Jun 2031 | $1.9M | $1.9M | $-41K | $17.2M |
| May 2031 | $2.1M | $1.6M | $493K | $17.2M |
| Apr 2031 | $1.9M | $1.5M | $381K | $16.7M |
| Mar 2031 | $2.0M | $1.1M | $870K | $16.4M |
| Feb 2031 | $2.0M | $1.5M | $503K | $15.5M |
| Jan 2031 | $2.1M | $1.1M | $967K | $15.0M |
| Dec 2030 | $2.5M | $1.3M | $1.1M | $14.0M |
| Nov 2030 | $2.0M | $1.3M | $654K | $12.8M |
| Oct 2030 | $2.0M | $1.7M | $300K | $12.2M |
| Sep 2030 | $2.0M | $1.7M | $317K | $11.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $21K |