| Ingresos TV | $1.4M |
| Bonus TV por Posición | $340K |
| Ingresos por partido | $0 |
| Patrocinio | $1K |
| Merchandising | $60K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $7K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $370K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2032 | $1.8M | $1.7M | $86K | $11.0M |
| Sep 2032 | $1.5M | $1.4M | $171K | $10.9M |
| Aug 2032 | $1.5M | $1.5M | $58K | $10.7M |
| Jul 2032 | $1.5M | $1.4M | $83K | $10.6M |
| Jun 2032 | $1.8M | $1.3M | $476K | $10.6M |
| May 2032 | $1.5M | $1.5M | $52K | $10.1M |
| Apr 2032 | $1.5M | $1.6M | $-37K | $10.0M |
| Mar 2032 | $1.5M | $1.7M | $-283K | $10.0M |
| Feb 2032 | $1.5M | $2.1M | $-582K | $10.3M |
| Jan 2032 | $1.5M | $1.9M | $-396K | $10.9M |
| Dec 2031 | $1.6M | $1.8M | $-171K | $11.3M |
| Nov 2031 | $1.5M | $1.7M | $-177K | $11.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $17K |