| Ingresos TV | $476K |
| Bonus TV por Posición | $168K |
| Ingresos por partido | $177K |
| Patrocinio | $65K |
| Merchandising | $963K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $999 |
| Inversión del propietario | $1.4M |
| Salarios jugadores | $2.6M |
| Salarios personal | $2K |
| Amortización de Fichajes | $115K |
| Intereses de Deuda | $278K |
| Tarifas de Cesión (Gasto) | $131K |
| Mantenimiento instalaciones | $469K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2038 | $1.8M | $3.6M | $-1.7M | $-45.7M |
| Aug 2038 | $1.8M | $3.9M | $-2.1M | $-45.4M |
| Jul 2038 | $2.6M | $3.1M | $-471K | $-44.6M |
| Jun 2038 | $1.7M | $2.8M | $-1.1M | $-45.9M |
| May 2038 | $1.8M | $3.7M | $-1.9M | $-46.7M |
| Apr 2038 | $1.9M | $3.2M | $-1.3M | $-46.8M |
| Mar 2038 | $2.0M | $4.0M | $-2.0M | $-47.5M |
| Feb 2038 | $1.9M | $3.9M | $-2.0M | $-47.5M |
| Jan 2038 | $1.7M | $3.7M | $-2.0M | $-47.5M |
| Dec 2037 | $1.8M | $3.6M | $-1.8M | $-47.5M |
| Nov 2037 | $1.9M | $3.8M | $-1.9M | $-47.7M |
| Oct 2037 | $2.0M | $4.7M | $-2.6M | $-47.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $373K |
| Westside Builders | $410K |