| Ingresos TV | $215K |
| Bonus TV por Posición | $8K |
| Ingresos por partido | $0 |
| Patrocinio | $7K |
| Merchandising | $533K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $1.0M |
| Salarios jugadores | $1.3M |
| Salarios personal | $2K |
| Amortización de Fichajes | $29K |
| Intereses de Deuda | $128K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $235K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2031 | $763K | $1.7M | $-917K | $-23.4M |
| Jun 2031 | $826K | $1.6M | $-790K | $-23.6M |
| May 2031 | $808K | $1.9M | $-1.1M | $-23.8M |
| Apr 2031 | $855K | $2.5M | $-1.7M | $-23.8M |
| Mar 2031 | $847K | $1.9M | $-1.0M | $-23.0M |
| Feb 2031 | $874K | $2.2M | $-1.4M | $-22.8M |
| Jan 2031 | $858K | $1.8M | $-938K | $-22.1M |
| Dec 2030 | $890K | $1.9M | $-1.1M | $-21.7M |
| Nov 2030 | $896K | $2.5M | $-1.6M | $-21.1M |
| Oct 2030 | $896K | $1.9M | $-971K | $-19.8M |
| Sep 2030 | $877K | $1.4M | $-487K | $-18.9M |
| Aug 2030 | $883K | $1.3M | $-368K | $-18.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $84K |