| Ingresos TV | $1.6M |
| Bonus TV por Posición | $74K |
| Ingresos por partido | $0 |
| Patrocinio | $10K |
| Merchandising | $316K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $18K |
| Amortización de Fichajes | $48K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $486K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2031 | $2.0M | $3.1M | $-1.1M | $4.2M |
| Sep 2031 | $2.4M | $2.0M | $453K | $5.2M |
| Aug 2031 | $2.4M | $2.2M | $228K | $4.7M |
| Jul 2031 | $2.4M | $2.9M | $-504K | $4.5M |
| Jun 2031 | $3.4M | $2.4M | $986K | $4.9M |
| May 2031 | $2.4M | $2.2M | $156K | $3.9M |
| Apr 2031 | $2.4M | $2.6M | $-211K | $3.6M |
| Mar 2031 | $2.5M | $3.1M | $-600K | $3.8M |
| Feb 2031 | $2.5M | $3.1M | $-636K | $4.3M |
| Jan 2031 | $2.2M | $3.1M | $-836K | $4.9M |
| Dec 2030 | $2.6M | $4.6M | $-2.0M | $5.7M |
| Nov 2030 | $2.2M | $3.5M | $-1.2M | $7.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $115K |
| Greenfield Foods | $170K |