| Ingresos TV | $1.2M |
| Bonus TV por Posición | $310K |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $104K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $584K |
| Salarios personal | $12K |
| Amortización de Fichajes | $30K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $345K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2032 | $1.6M | $970K | $602K | $29.3M |
| Jan 2032 | $1.7M | $1.2M | $570K | $28.7M |
| Dec 2031 | $1.9M | $967K | $943K | $28.1M |
| Nov 2031 | $1.6M | $1.1M | $501K | $27.1M |
| Oct 2031 | $1.6M | $1.1M | $454K | $26.6M |
| Sep 2031 | $1.7M | $1.4M | $299K | $26.1M |
| Aug 2031 | $1.6M | $1.5M | $100K | $25.8M |
| Jul 2031 | $1.7M | $1.3M | $361K | $25.7M |
| Jun 2031 | $1.4M | $1.4M | $38K | $25.3M |
| May 2031 | $1.4M | $1.2M | $152K | $25.2M |
| Apr 2031 | $1.4M | $1.4M | $-11K | $25.0M |
| Mar 2031 | $2.2M | $1.0M | $1.2M | $25.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $14K |