| Ingresos TV | $2.6M |
| Bonus TV por Posición | $346K |
| Ingresos por partido | $22K |
| Patrocinio | $33K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.8M |
| Salarios personal | $3K |
| Amortización de Fichajes | $273K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $804K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2032 | $4.1M | $4.9M | $-744K | $53.6M |
| Jan 2032 | $4.5M | $3.3M | $1.1M | $54.0M |
| Dec 2031 | $3.9M | $3.5M | $439K | $52.6M |
| Nov 2031 | $4.0M | $3.5M | $540K | $51.9M |
| Oct 2031 | $4.5M | $5.0M | $-534K | $51.1M |
| Sep 2031 | $4.6M | $3.7M | $917K | $51.4M |
| Aug 2031 | $4.7M | $3.9M | $809K | $50.2M |
| Jul 2031 | $4.7M | $3.2M | $1.5M | $49.1M |
| Jun 2031 | $6.1M | $3.1M | $3.0M | $47.2M |
| May 2031 | $4.6M | $3.5M | $1.0M | $44.0M |
| Apr 2031 | $4.6M | $3.1M | $1.4M | $42.6M |
| Mar 2031 | $4.6M | $3.5M | $1.1M | $40.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $264K |
| Hometown Print | $134K |