| Ingresos TV | $669K |
| Bonus TV por Posición | $121K |
| Ingresos por partido | $132K |
| Patrocinio | $11K |
| Merchandising | $96K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $18K |
| Inversión del propietario | $0 |
| Salarios jugadores | $850K |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $80K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $306K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2032 | $1.0M | $1.2M | $-192K | $-14.1M |
| Apr 2032 | $1.1M | $1.2M | $-114K | $-13.9M |
| Mar 2032 | $1.1M | $1.5M | $-403K | $-13.8M |
| Feb 2032 | $986K | $1.3M | $-327K | $-13.4M |
| Jan 2032 | $1.1M | $877K | $225K | $-13.0M |
| Dec 2031 | $1.0M | $1.1M | $-120K | $-13.3M |
| Nov 2031 | $1.1M | $1.0M | $50K | $-13.2M |
| Oct 2031 | $1.1M | $1.1M | $-30K | $-13.2M |
| Sep 2031 | $1.1M | $1.3M | $-236K | $-13.2M |
| Aug 2031 | $1.1M | $1.5M | $-410K | $-12.9M |
| Jul 2031 | $1.2M | $1.3M | $-175K | $-12.5M |
| Jun 2031 | $1.2M | $1.4M | $-134K | $-12.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $58K |
| Local Dairy Co. | $69K |