| Ingresos TV | $2.2M |
| Bonus TV por Posición | $992K |
| Ingresos por partido | $155K |
| Patrocinio | $3K |
| Merchandising | $165K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.1M |
| Salarios personal | $25K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $590K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2032 | $3.5M | $2.7M | $809K | $20.0M |
| Nov 2032 | $3.4M | $2.3M | $1.1M | $19.2M |
| Oct 2032 | $2.4M | $2.6M | $-215K | $18.0M |
| Sep 2032 | $3.3M | $1.8M | $1.5M | $39.5M |
| Aug 2032 | $3.3M | $2.1M | $1.1M | $38.0M |
| Jul 2032 | $4.2M | $1.8M | $2.4M | $36.9M |
| Jun 2032 | $3.2M | $2.0M | $1.2M | $34.4M |
| May 2032 | $3.3M | $2.1M | $1.2M | $33.2M |
| Apr 2032 | $3.4M | $2.2M | $1.2M | $32.0M |
| Mar 2032 | $3.3M | $2.0M | $1.4M | $30.8M |
| Feb 2032 | $3.4M | $2.8M | $571K | $29.5M |
| Jan 2032 | $3.7M | $2.2M | $1.5M | $28.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $39K |