| Ingresos TV | $1.5M |
| Bonus TV por Posición | $816K |
| Ingresos por partido | $0 |
| Patrocinio | $22K |
| Merchandising | $440K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $23K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $622K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2031 | $2.8M | $3.1M | $-358K | $1.6M |
| Jun 2031 | $4.5M | $2.9M | $1.6M | $2.0M |
| May 2031 | $2.8M | $2.3M | $507K | $430K |
| Apr 2031 | $2.8M | $2.4M | $395K | $-77K |
| Mar 2031 | $2.7M | $3.1M | $-377K | $-472K |
| Feb 2031 | $2.9M | $3.3M | $-452K | $-95K |
| Jan 2031 | $2.8M | $3.0M | $-212K | $357K |
| Dec 2030 | $2.6M | $3.1M | $-510K | $569K |
| Nov 2030 | $2.4M | $3.9M | $-1.5M | $1.1M |
| Oct 2030 | $2.7M | $3.6M | $-894K | $2.5M |
| Sep 2030 | $2.6M | $3.8M | $-1.2M | $3.4M |
| Aug 2030 | $2.6M | $3.2M | $-612K | $4.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $149K |
| Local Dairy Co. | $176K |