| Ingresos TV | $1.4M |
| Bonus TV por Posición | $720K |
| Ingresos por partido | $0 |
| Patrocinio | $72K |
| Merchandising | $735K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $15K |
| Amortización de Fichajes | $24K |
| Intereses de Deuda | $50K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $716K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2032 | $3.0M | $2.9M | $53K | $-10.9M |
| Jan 2032 | $3.8M | $3.4M | $399K | $-11.0M |
| Dec 2031 | $5.2M | $5.4M | $-222K | $-11.4M |
| Nov 2031 | $5.0M | $3.4M | $1.6M | $-11.2M |
| Oct 2031 | $3.8M | $4.0M | $-161K | $-12.8M |
| Sep 2031 | $6.0M | $4.1M | $1.9M | $-12.7M |
| Aug 2031 | $3.1M | $3.9M | $-773K | $-14.6M |
| Jul 2031 | $3.4M | $4.6M | $-1.2M | $-13.9M |
| Jun 2031 | $3.1M | $4.6M | $-1.4M | $-12.9M |
| May 2031 | $3.1M | $4.5M | $-1.4M | $-11.6M |
| Apr 2031 | $2.9M | $4.3M | $-1.4M | $-10.2M |
| Mar 2031 | $2.9M | $3.5M | $-661K | $-8.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $145K |
| Northwind Insurance | $721K |