| Ingresos TV | $135K |
| Bonus TV por Posición | $54K |
| Ingresos por partido | $120K |
| Patrocinio | $19K |
| Merchandising | $321K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $802K |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.6M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $28K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $438K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2034 | $1.5M | $3.0M | $-1.6M | $-6.9M |
| Jul 2034 | $1.5M | $2.7M | $-1.2M | $-5.3M |
| Jun 2034 | $1.4M | $2.2M | $-755K | $-4.1M |
| May 2034 | $1.4M | $2.4M | $-1.0M | $-3.3M |
| Apr 2034 | $1.3M | $2.2M | $-897K | $-2.3M |
| Mar 2034 | $2.2M | $1.7M | $534K | $-1.4M |
| Feb 2034 | $2.2M | $1.7M | $585K | $-2.0M |
| Jan 2034 | $1.4M | $2.2M | $-719K | $-2.6M |
| Dec 2033 | $1.6M | $1.8M | $-194K | $-1.8M |
| Nov 2033 | $1.6M | $1.9M | $-239K | $-1.6M |
| Oct 2033 | $1.6M | $2.9M | $-1.3M | $-1.4M |
| Sep 2033 | $1.8M | $2.3M | $-578K | $-137K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $122K |
| Hometown Print | $107K |