| Ingresos TV | $2.6M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $91K |
| Patrocinio | $35K |
| Merchandising | $485K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $13K |
| Amortización de Fichajes | $10K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $618K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2032 | $3.2M | $3.2M | $46K | $9.5M |
| Dec 2031 | $3.3M | $3.3M | $52K | $9.4M |
| Nov 2031 | $3.6M | $3.1M | $531K | $9.3M |
| Oct 2031 | $3.5M | $3.1M | $397K | $8.8M |
| Sep 2031 | $3.3M | $2.5M | $788K | $8.4M |
| Aug 2031 | $3.3M | $2.5M | $762K | $19.7M |
| Jul 2031 | $3.3M | $3.1M | $172K | $18.9M |
| Jun 2031 | $4.6M | $1.9M | $2.7M | $18.7M |
| May 2031 | $3.3M | $2.4M | $896K | $16.0M |
| Apr 2031 | $3.3M | $2.0M | $1.3M | $15.0M |
| Mar 2031 | $3.3M | $2.8M | $457K | $13.7M |
| Feb 2031 | $3.3M | $4.0M | $-638K | $13.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $200K |
| Westside Builders | $220K |