| Ingresos TV | $2.4M |
| Bonus TV por Posición | $259K |
| Ingresos por partido | $77K |
| Patrocinio | $30K |
| Merchandising | $486K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.5M |
| Salarios personal | $21K |
| Amortización de Fichajes | $66K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $607K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2029 | $3.2M | $3.2M | $20K | $15.8M |
| Nov 2029 | $3.4M | $3.3M | $25K | $15.7M |
| Oct 2029 | $3.3M | $3.2M | $157K | $15.6M |
| Sep 2029 | $3.5M | $3.4M | $28K | $15.4M |
| Aug 2029 | $3.1M | $2.5M | $604K | $15.3M |
| Jul 2029 | $3.1M | $2.9M | $249K | $14.6M |
| Jun 2029 | $3.8M | $2.2M | $1.7M | $14.5M |
| May 2029 | $3.1M | $2.5M | $593K | $12.8M |
| Apr 2029 | $3.1M | $2.7M | $379K | $12.1M |
| Mar 2029 | $3.0M | $2.3M | $777K | $11.7M |
| Feb 2029 | $3.2M | $2.9M | $273K | $10.9M |
| Jan 2029 | $3.2M | $2.8M | $412K | $10.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $178K |
| Westside Builders | $185K |