| Ingresos TV | $2.8M |
| Bonus TV por Posición | $664K |
| Ingresos por partido | $77K |
| Patrocinio | $37K |
| Merchandising | $897K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.5M |
| Salarios personal | $33K |
| Amortización de Fichajes | $155K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $827K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $4.5M | $4.5M | $-815 | $32.1M |
| Oct 2029 | $4.8M | $4.4M | $372K | $31.9M |
| Sep 2029 | $3.7M | $4.1M | $-361K | $31.4M |
| Aug 2029 | $4.5M | $4.0M | $586K | $62.2M |
| Jul 2029 | $5.3M | $3.7M | $1.6M | $61.5M |
| Jun 2029 | $6.0M | $3.1M | $2.9M | $63.5M |
| May 2029 | $4.6M | $3.4M | $1.2M | $60.6M |
| Apr 2029 | $4.6M | $3.4M | $1.2M | $59.3M |
| Mar 2029 | $4.9M | $3.6M | $1.3M | $58.0M |
| Feb 2029 | $5.7M | $3.7M | $2.0M | $56.6M |
| Jan 2029 | $5.4M | $3.6M | $1.8M | $54.6M |
| Dec 2028 | $4.8M | $4.0M | $823K | $52.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Local Dairy Co. | $197K |
| Westside Builders | $241K |