| Ingresos TV | $2.8M |
| Bonus TV por Posición | $801K |
| Ingresos por partido | $73K |
| Patrocinio | $40K |
| Merchandising | $242K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.2M |
| Salarios personal | $34K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $727K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2032 | $4.6M | $3.0M | $1.6M | $71.0M |
| Apr 2032 | $4.0M | $2.9M | $1.1M | $69.4M |
| Mar 2032 | $3.7M | $3.5M | $183K | $68.3M |
| Feb 2032 | $3.6M | $3.5M | $62K | $68.1M |
| Jan 2032 | $4.1M | $2.7M | $1.4M | $68.0M |
| Dec 2031 | $4.2M | $2.8M | $1.4M | $66.6M |
| Nov 2031 | $3.8M | $2.6M | $1.2M | $65.2M |
| Oct 2031 | $3.9M | $2.6M | $1.3M | $64.0M |
| Sep 2031 | $4.3M | $2.8M | $1.5M | $62.8M |
| Aug 2031 | $4.3M | $2.2M | $2.1M | $75.6M |
| Jul 2031 | $4.9M | $2.3M | $2.6M | $73.5M |
| Jun 2031 | $6.2M | $2.4M | $3.8M | $70.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $244K |
| Local Dairy Co. | $236K |