| Ingresos TV | $1.4M |
| Bonus TV por Posición | $264K |
| Ingresos por partido | $0 |
| Patrocinio | $16K |
| Merchandising | $164K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $43K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $616K |
| Salarios personal | $15K |
| Amortización de Fichajes | $18K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $397K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2031 | $1.9M | $1.0M | $847K | $14.8M |
| Nov 2031 | $1.7M | $927K | $738K | $13.9M |
| Oct 2031 | $1.7M | $1.4M | $333K | $13.2M |
| Sep 2031 | $1.7M | $1.2M | $461K | $12.8M |
| Aug 2031 | $1.7M | $1.2M | $522K | $12.3M |
| Jul 2031 | $1.6M | $1.2M | $411K | $11.8M |
| Jun 2031 | $1.5M | $1.2M | $331K | $11.4M |
| May 2031 | $1.7M | $1.2M | $507K | $11.0M |
| Apr 2031 | $1.5M | $1.2M | $263K | $10.5M |
| Mar 2031 | $571K | $672K | $-101K | $10.2M |
| Feb 2031 | $440K | $686K | $-247K | $10.3M |
| Jan 2031 | $1.3M | $961K | $377K | $10.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $23K |
| Local Dairy Co. | $164K |