| Ingresos TV | $2.6M |
| Bonus TV por Posición | $829K |
| Ingresos por partido | $156K |
| Patrocinio | $18K |
| Merchandising | $1.2M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.8M |
| Salarios personal | $30K |
| Amortización de Fichajes | $57K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $914K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $4.8M | $3.8M | $999K | $34.9M |
| Nov 2029 | $4.8M | $3.1M | $1.7M | $33.9M |
| Oct 2029 | $4.8M | $3.5M | $1.3M | $32.1M |
| Sep 2029 | $5.2M | $2.8M | $2.4M | $30.8M |
| Aug 2029 | $5.2M | $2.5M | $2.7M | $28.3M |
| Jul 2029 | $7.3M | $3.4M | $3.9M | $25.6M |
| Jun 2029 | $5.0M | $2.7M | $2.3M | $21.6M |
| May 2029 | $5.0M | $3.6M | $1.5M | $19.3M |
| Apr 2029 | $5.8M | $2.7M | $3.1M | $17.7M |
| Mar 2029 | $4.9M | $3.1M | $1.7M | $14.5M |
| Feb 2029 | $5.3M | $3.4M | $1.9M | $12.7M |
| Jan 2029 | $4.6M | $2.9M | $1.7M | $10.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $213K |
| Local Dairy Co. | $255K |