| Ingresos TV | $1.9M |
| Bonus TV por Posición | $295K |
| Ingresos por partido | $11K |
| Patrocinio | $32K |
| Merchandising | $547K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $11K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $16K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $639K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2032 | $2.8M | $3.1M | $-335K | $7.3M |
| Feb 2032 | $2.9M | $2.9M | $-66K | $7.6M |
| Jan 2032 | $3.4M | $2.5M | $925K | $7.7M |
| Dec 2031 | $2.8M | $2.4M | $475K | $6.7M |
| Nov 2031 | $2.9M | $2.5M | $426K | $6.2M |
| Oct 2031 | $2.9M | $2.5M | $399K | $5.7M |
| Sep 2031 | $2.9M | $3.0M | $-117K | $5.3M |
| Aug 2031 | $3.0M | $4.0M | $-949K | $5.4M |
| Jul 2031 | $3.0M | $3.4M | $-390K | $6.3M |
| Jun 2031 | $3.3M | $3.2M | $70K | $6.7M |
| May 2031 | $3.0M | $3.5M | $-502K | $6.5M |
| Apr 2031 | $3.2M | $3.5M | $-290K | $7.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Greenfield Foods | $211K |
| Local Dairy Co. | $178K |