| Ingresos TV | $790K |
| Bonus TV por Posición | $462K |
| Ingresos por partido | $173K |
| Patrocinio | $97K |
| Merchandising | $3.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $4.6M |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $220K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.4M |
| Salarios personal | $28K |
| Amortización de Fichajes | $81K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $56K |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $31.4M | $5.0M | $26.5M | $119.5M |
| Jan 2029 | $9.5M | $5.3M | $4.1M | $93.0M |
| Dec 2028 | $8.8M | $5.5M | $3.3M | $88.8M |
| Nov 2028 | $8.7M | $6.0M | $2.7M | $85.4M |
| Oct 2028 | $8.9M | $6.4M | $2.5M | $82.6M |
| Sep 2028 | $9.5M | $4.7M | $4.7M | $80.0M |
| Aug 2028 | $14.4M | $5.6M | $8.7M | $75.2M |
| Jul 2028 | $16.8M | $5.2M | $11.7M | $66.9M |
| Jun 2028 | $15.5M | $4.7M | $10.9M | $56.1M |
| May 2028 | $10.0M | $4.6M | $5.5M | $45.2M |
| Apr 2028 | $9.9M | $4.7M | $5.2M | $39.7M |
| Mar 2028 | $9.9M | $5.0M | $4.9M | $34.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $542K |
| Greenfield Foods | $621K |