| Ingresos TV | $2.7M |
| Bonus TV por Posición | $1.3M |
| Ingresos por partido | $199K |
| Patrocinio | $39K |
| Merchandising | $785K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.0M |
| Salarios personal | $36K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $952K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $5.1M | $4.0M | $1.0M | $35.4M |
| Feb 2029 | $5.0M | $4.2M | $802K | $34.3M |
| Jan 2029 | $5.2M | $4.1M | $1.2M | $33.5M |
| Dec 2028 | $4.8M | $4.1M | $694K | $32.2M |
| Nov 2028 | $4.7M | $3.9M | $835K | $31.5M |
| Oct 2028 | $4.9M | $4.3M | $558K | $30.6M |
| Sep 2028 | $5.3M | $4.3M | $993K | $30.1M |
| Aug 2028 | $5.1M | $3.2M | $1.9M | $29.0M |
| Jul 2028 | $5.9M | $3.8M | $2.1M | $27.1M |
| Jun 2028 | $9.1M | $3.1M | $6.0M | $25.0M |
| May 2028 | $5.2M | $3.4M | $1.8M | $19.0M |
| Apr 2028 | $5.3M | $3.6M | $1.8M | $17.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $238K |
| Local Dairy Co. | $232K |