| Ingresos TV | $960K |
| Bonus TV por Posición | $120K |
| Ingresos por partido | $69K |
| Patrocinio | $874 |
| Merchandising | $98K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $162K |
| Salarios jugadores | $1.3M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $212K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $327K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2038 | $1.2M | $1.9M | $-620K | $-32.2M |
| Aug 2038 | $1.2M | $1.8M | $-609K | $-31.7M |
| Jul 2038 | $1.4M | $1.9M | $-432K | $-31.2M |
| Jun 2038 | $1.3M | $1.9M | $-577K | $-30.9M |
| May 2038 | $1.2M | $1.8M | $-541K | $-30.5M |
| Apr 2038 | $1.4M | $1.9M | $-473K | $-30.1M |
| Mar 2038 | $1.5M | $1.6M | $-73K | $-29.7M |
| Feb 2038 | $1.6M | $1.4M | $193K | $-29.7M |
| Jan 2038 | $1.5M | $1.3M | $268K | $-30.0M |
| Dec 2037 | $1.8M | $1.3M | $502K | $-30.4M |
| Nov 2037 | $1.6M | $1.3M | $284K | $-31.1M |
| Oct 2037 | $1.6M | $1.7M | $-135K | $-31.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $10K |