| Ingresos TV | $1.7M |
| Bonus TV por Posición | $471K |
| Ingresos por partido | $4K |
| Patrocinio | $39K |
| Merchandising | $269K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $14K |
| Amortización de Fichajes | $1K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $568K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2031 | $2.5M | $2.1M | $400K | $37.9M |
| Aug 2031 | $2.2M | $1.8M | $402K | $37.5M |
| Jul 2031 | $2.2M | $1.9M | $282K | $37.0M |
| Jun 2031 | $2.5M | $1.9M | $615K | $36.8M |
| May 2031 | $2.5M | $1.5M | $1.0M | $36.1M |
| Apr 2031 | $2.5M | $1.4M | $1.1M | $35.1M |
| Mar 2031 | $2.6M | $1.7M | $862K | $34.0M |
| Feb 2031 | $2.6M | $1.4M | $1.2M | $33.2M |
| Jan 2031 | $2.8M | $1.5M | $1.2M | $31.9M |
| Dec 2030 | $2.7M | $1.5M | $1.1M | $30.7M |
| Nov 2030 | $2.7M | $1.4M | $1.3M | $29.6M |
| Oct 2030 | $2.8M | $1.8M | $1.0M | $28.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $242K |
| Hometown Print | $229K |