| Ingresos TV | $839K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $167K |
| Patrocinio | $71K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $117K |
| Salarios jugadores | $2.5M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $359K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $514K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2032 | $2.3M | $3.4M | $-1.1M | $-49.2M |
| Nov 2032 | $2.3M | $5.4M | $-3.0M | $-48.2M |
| Oct 2032 | $2.3M | $3.6M | $-1.3M | $-45.2M |
| Sep 2032 | $2.2M | $4.9M | $-2.7M | $-43.9M |
| Aug 2032 | $2.3M | $4.3M | $-2.0M | $-41.2M |
| Jul 2032 | $4.7M | $3.6M | $1.1M | $-39.1M |
| Jun 2032 | $2.4M | $4.2M | $-1.8M | $-40.3M |
| May 2032 | $2.5M | $3.9M | $-1.4M | $-38.5M |
| Apr 2032 | $2.5M | $5.1M | $-2.6M | $-37.0M |
| Mar 2032 | $2.7M | $3.9M | $-1.1M | $-34.5M |
| Feb 2032 | $2.8M | $5.1M | $-2.3M | $-33.4M |
| Jan 2032 | $2.7M | $4.1M | $-1.4M | $-31.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $442K |
| Hometown Print | $414K |