| Ingresos TV | $853K |
| Bonus TV por Posición | $444K |
| Ingresos por partido | $376K |
| Patrocinio | $12K |
| Merchandising | $233K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $178K |
| Salarios jugadores | $1.8M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $259K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $492K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2033 | $1.9M | $2.6M | $-639K | $-36.4M |
| Jun 2033 | $1.8M | $3.2M | $-1.4M | $-35.9M |
| May 2033 | $1.5M | $2.2M | $-622K | $-34.9M |
| Apr 2033 | $1.7M | $2.0M | $-363K | $-34.6M |
| Mar 2033 | $1.2M | $2.2M | $-940K | $-34.5M |
| Feb 2033 | $1.5M | $1.7M | $-226K | $-34.1M |
| Jan 2033 | $1.8M | $1.7M | $46K | $-34.4M |
| Dec 2032 | $1.5M | $1.6M | $-117K | $-35.0M |
| Nov 2032 | $1.7M | $2.8M | $-1.1M | $-35.6M |
| Oct 2032 | $1.7M | $2.4M | $-731K | $-35.1M |
| Sep 2032 | $1.8M | $2.3M | $-493K | $-34.9M |
| Aug 2032 | $1.8M | $2.7M | $-885K | $-34.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $58K |
| Local Dairy Co. | $90K |