| Ingresos TV | $2.2M |
| Bonus TV por Posición | $268K |
| Ingresos por partido | $40K |
| Patrocinio | $23K |
| Merchandising | $379K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $12K |
| Amortización de Fichajes | $2K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $598K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2032 | $2.9M | $3.5M | $-614K | $-686K |
| Feb 2032 | $2.9M | $4.8M | $-1.9M | $-74K |
| Jan 2032 | $2.9M | $3.4M | $-511K | $1.8M |
| Dec 2031 | $2.9M | $4.6M | $-1.7M | $2.3M |
| Nov 2031 | $3.1M | $4.5M | $-1.4M | $4.0M |
| Oct 2031 | $3.2M | $4.1M | $-897K | $5.4M |
| Sep 2031 | $3.1M | $3.6M | $-489K | $6.3M |
| Aug 2031 | $3.1M | $2.9M | $242K | $6.8M |
| Jul 2031 | $3.2M | $3.2M | $23K | $6.5M |
| Jun 2031 | $3.8M | $2.9M | $900K | $6.5M |
| May 2031 | $3.1M | $3.2M | $-71K | $5.5M |
| Apr 2031 | $3.2M | $3.5M | $-369K | $5.6M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $141K |
| Hometown Print | $136K |