| Ingresos TV | $2.6M |
| Bonus TV por Posición | $507K |
| Ingresos por partido | $0 |
| Patrocinio | $37K |
| Merchandising | $660K |
| Premio de Copa | $190K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $10K |
| Amortización de Fichajes | $6K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $789K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2032 | $3.9M | $4.2M | $-247K | $3.2M |
| Aug 2032 | $3.6M | $4.1M | $-502K | $3.4M |
| Jul 2032 | $4.8M | $3.6M | $1.2M | $3.9M |
| Jun 2032 | $4.4M | $4.3M | $128K | $2.7M |
| May 2032 | $3.6M | $2.9M | $699K | $2.5M |
| Apr 2032 | $3.6M | $3.6M | $19K | $1.8M |
| Mar 2032 | $3.8M | $4.2M | $-396K | $1.8M |
| Feb 2032 | $3.4M | $5.6M | $-2.1M | $2.2M |
| Jan 2032 | $3.5M | $4.2M | $-636K | $4.3M |
| Dec 2031 | $3.6M | $4.8M | $-1.2M | $4.9M |
| Nov 2031 | $3.7M | $5.4M | $-1.8M | $6.1M |
| Oct 2031 | $3.9M | $4.7M | $-839K | $7.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $187K |
| Local Dairy Co. | $189K |