| Ingresos TV | $3.3M |
| Bonus TV por Posición | $652K |
| Ingresos por partido | $119K |
| Patrocinio | $47K |
| Merchandising | $789K |
| Premio de Copa | $492K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.6M |
| Salarios personal | $13K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $883K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2032 | $5.4M | $5.5M | $-103K | $19.9M |
| Nov 2032 | $4.9M | $5.7M | $-803K | $20.0M |
| Oct 2032 | $4.7M | $5.1M | $-451K | $20.8M |
| Sep 2032 | $4.6M | $4.8M | $-188K | $21.2M |
| Aug 2032 | $4.3M | $4.1M | $163K | $21.4M |
| Jul 2032 | $4.3M | $3.6M | $697K | $21.2M |
| Jun 2032 | $7.5M | $5.2M | $2.4M | $20.5M |
| May 2032 | $4.3M | $3.7M | $596K | $18.2M |
| Apr 2032 | $4.3M | $4.2M | $101K | $17.6M |
| Mar 2032 | $4.3M | $4.1M | $153K | $17.5M |
| Feb 2032 | $4.3M | $4.3M | $4K | $17.4M |
| Jan 2032 | $4.6M | $3.6M | $955K | $17.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $278K |
| Hometown Print | $284K |