| Ingresos TV | $1.0M |
| Bonus TV por Posición | $418K |
| Ingresos por partido | $4K |
| Patrocinio | $19K |
| Merchandising | $134K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $17K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $417K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2032 | $1.6M | $1.8M | $-232K | $20.8M |
| May 2032 | $1.5M | $1.8M | $-291K | $21.1M |
| Apr 2032 | $1.3M | $1.8M | $-477K | $21.3M |
| Mar 2032 | $1.6M | $1.3M | $343K | $21.8M |
| Feb 2032 | $1.7M | $1.3M | $337K | $21.5M |
| Jan 2032 | $1.8M | $1.4M | $332K | $21.1M |
| Dec 2031 | $1.8M | $2.3M | $-458K | $20.8M |
| Nov 2031 | $1.7M | $1.2M | $419K | $21.3M |
| Oct 2031 | $1.6M | $1.3M | $359K | $20.8M |
| Sep 2031 | $1.6M | $1.3M | $332K | $20.5M |
| Aug 2031 | $1.7M | $1.3M | $398K | $20.1M |
| Jul 2031 | $1.7M | $1.5M | $134K | $19.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Hometown Print | $121K |
| Local Dairy Co. | $103K |