| Ingresos TV | $2.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $18K |
| Patrocinio | $36K |
| Merchandising | $368K |
| 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 | $3K |
| Amortización de Fichajes | $9K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $540K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2032 | $2.9M | $1.8M | $1.1M | $39.9M |
| Jan 2032 | $3.1M | $1.7M | $1.4M | $38.9M |
| Dec 2031 | $2.9M | $1.6M | $1.2M | $37.5M |
| Nov 2031 | $3.0M | $1.5M | $1.4M | $36.2M |
| Oct 2031 | $2.9M | $1.5M | $1.4M | $34.8M |
| Sep 2031 | $948K | $1.3M | $-334K | $33.4M |
| Aug 2031 | $960K | $862K | $98K | $33.7M |
| Jul 2031 | $2.8M | $1.9M | $899K | $33.6M |
| Jun 2031 | $2.7M | $1.2M | $1.5M | $32.7M |
| May 2031 | $2.5M | $1.6M | $972K | $31.3M |
| Apr 2031 | $2.5M | $1.1M | $1.5M | $30.3M |
| Mar 2031 | $2.5M | $1.5M | $1.1M | $28.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $245K |
| Westside Builders | $185K |