| Ingresos TV | $549K |
| Bonus TV por Posición | $175K |
| Ingresos por partido | $42K |
| Patrocinio | $10K |
| Merchandising | $109K |
| Premio de Copa | $42K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $104K |
| Salarios jugadores | $804K |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $123K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $345K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2032 | $927K | $1.3M | $-347K | $-17.8M |
| May 2032 | $944K | $1.2M | $-289K | $-17.5M |
| Apr 2032 | $834K | $1.3M | $-430K | $-17.3M |
| Mar 2032 | $942K | $1.8M | $-890K | $-16.9M |
| Feb 2032 | $905K | $1.1M | $-245K | $-16.0M |
| Jan 2032 | $897K | $1.3M | $-356K | $-15.8M |
| Dec 2031 | $960K | $1.2M | $-237K | $-15.4M |
| Nov 2031 | $905K | $1.1M | $-225K | $-15.2M |
| Oct 2031 | $927K | $1.2M | $-266K | $-15.0M |
| Sep 2031 | $913K | $1.9M | $-986K | $-14.7M |
| Aug 2031 | $906K | $1.5M | $-580K | $-13.7M |
| Jul 2031 | $943K | $1.5M | $-510K | $-13.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $58K |
| Westside Builders | $67K |