| Ingresos TV | $2.4M |
| Bonus TV por Posición | $240K |
| Ingresos por partido | $95K |
| Patrocinio | $3K |
| Merchandising | $120K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $690K |
| Salarios personal | $2K |
| Amortización de Fichajes | $7K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $490K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2030 | $2.8M | $1.2M | $1.7M | $18.6M |
| Jul 2030 | $2.8M | $1.5M | $1.3M | $16.9M |
| Jun 2030 | $2.9M | $1.3M | $1.6M | $15.6M |
| May 2030 | $2.8M | $1.4M | $1.4M | $14.1M |
| Apr 2030 | $3.0M | $1.4M | $1.6M | $12.7M |
| Mar 2030 | $3.1M | $1.3M | $1.8M | $11.0M |
| Feb 2030 | $3.4M | $1.5M | $2.0M | $9.2M |
| Jan 2030 | $3.3M | $1.0M | $2.3M | $37.2M |
| Dec 2029 | $2.9M | $1.0M | $1.8M | $34.9M |
| Nov 2029 | $3.0M | $1.1M | $1.9M | $33.1M |
| Oct 2029 | $3.2M | $1.5M | $1.7M | $31.2M |
| Sep 2029 | $3.0M | $1.6M | $1.4M | $29.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $37K |