| Ingresos TV | $3.7M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $40K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $635K |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $11K |
| Amortización de Fichajes | $55K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $6.8M | $4.5M | $2.3M | $75.6M |
| May 2029 | $5.0M | $5.1M | $-154K | $73.2M |
| Apr 2029 | $5.1M | $3.7M | $1.5M | $73.3M |
| Mar 2029 | $5.2M | $4.9M | $351K | $71.8M |
| Feb 2029 | $6.8M | $3.9M | $2.9M | $71.4M |
| Jan 2029 | $5.4M | $3.9M | $1.5M | $68.8M |
| Dec 2028 | $5.3M | $3.7M | $1.5M | $67.3M |
| Nov 2028 | $5.6M | $4.0M | $1.5M | $65.7M |
| Oct 2028 | $5.3M | $3.9M | $1.4M | $64.1M |
| Sep 2028 | $5.5M | $3.9M | $1.5M | $62.6M |
| Aug 2028 | $4.6M | $3.3M | $1.3M | $61.1M |
| Jul 2028 | $5.3M | $3.7M | $1.5M | $59.7M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $232K |
| Greenfield Foods | $244K |