| Ingresos TV | $1.7M |
| Bonus TV por Posición | $397K |
| Ingresos por partido | $0 |
| Patrocinio | $2K |
| Merchandising | $100K |
| 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 | $5K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $474K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2033 | $2.2M | $1.8M | $432K | $23.5M |
| Jan 2033 | $2.4M | $1.7M | $651K | $23.0M |
| Dec 2032 | $2.2M | $2.1M | $163K | $22.4M |
| Nov 2032 | $2.6M | $1.5M | $1.1M | $22.2M |
| Oct 2032 | $2.2M | $1.6M | $603K | $21.1M |
| Sep 2032 | $2.3M | $2.1M | $238K | $20.5M |
| Aug 2032 | $2.3M | $1.9M | $356K | $20.3M |
| Jul 2032 | $2.2M | $1.8M | $399K | $19.9M |
| Jun 2032 | $2.2M | $2.3M | $-94K | $19.5M |
| May 2032 | $2.4M | $1.7M | $719K | $19.6M |
| Apr 2032 | $2.5M | $1.4M | $1.0M | $18.9M |
| Mar 2032 | $2.4M | $1.5M | $949K | $17.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $20K |