| Ingresos TV | $2.5M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $439K |
| Patrocinio | $41K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $31K |
| Amortización de Fichajes | $3K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $957K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $5.3M | $3.0M | $2.2M | $67.0M |
| Nov 2029 | $5.6M | $2.9M | $2.8M | $64.7M |
| Oct 2029 | $4.0M | $2.9M | $1.1M | $62.0M |
| Sep 2029 | $5.0M | $2.9M | $2.1M | $85.5M |
| Aug 2029 | $4.9M | $2.2M | $2.7M | $83.4M |
| Jul 2029 | $5.9M | $2.4M | $3.5M | $80.7M |
| Jun 2029 | $5.0M | $2.3M | $2.7M | $77.2M |
| May 2029 | $5.3M | $2.7M | $2.6M | $74.4M |
| Apr 2029 | $5.2M | $2.7M | $2.6M | $71.8M |
| Mar 2029 | $5.4M | $3.0M | $2.4M | $69.3M |
| Feb 2029 | $5.5M | $2.7M | $2.8M | $66.8M |
| Jan 2029 | $5.7M | $2.6M | $3.1M | $64.0M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $199K |
| Greenfield Foods | $288K |