| Ingresos TV | $1.1M |
| Bonus TV por Posición | $547K |
| Ingresos por partido | $5K |
| Patrocinio | $20K |
| Merchandising | $430K |
| Premio de Copa | $0 |
| Premio Continental | $700K |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.7M |
| Salarios personal | $9K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $597K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2031 | $2.8M | $2.4M | $405K | $6.8M |
| Sep 2031 | $5.3M | $2.7M | $2.6M | $6.4M |
| Aug 2031 | $2.1M | $2.2M | $-87K | $3.7M |
| Jul 2031 | $2.3M | $3.4M | $-1.2M | $3.8M |
| Jun 2031 | $2.0M | $3.0M | $-1.0M | $4.9M |
| May 2031 | $2.1M | $3.5M | $-1.3M | $5.9M |
| Apr 2031 | $2.1M | $3.3M | $-1.2M | $7.2M |
| Mar 2031 | $2.1M | $2.4M | $-322K | $8.3M |
| Feb 2031 | $2.1M | $2.3M | $-243K | $8.6M |
| Jan 2031 | $2.8M | $2.3M | $559K | $8.8M |
| Dec 2030 | $3.7M | $4.1M | $-395K | $8.2M |
| Nov 2030 | $3.5M | $2.5M | $1.0M | $8.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $131K |
| Hometown Print | $111K |