| Ingresos TV | $4.5M |
| Bonus TV por Posición | $177K |
| Ingresos por partido | $23K |
| Patrocinio | $63K |
| Merchandising | $1.0M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $90K |
| Inversión del propietario | $0 |
| Salarios jugadores | $2.9M |
| Salarios personal | $16K |
| Amortización de Fichajes | $89K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.0M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2029 | $5.9M | $4.1M | $1.8M | $89.9M |
| May 2029 | $5.8M | $4.4M | $1.4M | $88.0M |
| Apr 2029 | $6.9M | $4.5M | $2.3M | $86.5M |
| Mar 2029 | $7.8M | $3.9M | $3.8M | $84.1M |
| Feb 2029 | $7.8M | $4.3M | $3.6M | $95.0M |
| Jan 2029 | $14.2M | $5.0M | $9.2M | $91.3M |
| Dec 2028 | $7.8M | $4.1M | $3.6M | $82.0M |
| Nov 2028 | $7.8M | $3.5M | $4.3M | $78.3M |
| Oct 2028 | $7.3M | $3.9M | $3.3M | $74.0M |
| Sep 2028 | $7.7M | $4.5M | $3.3M | $70.6M |
| Aug 2028 | $6.8M | $4.4M | $2.4M | $67.2M |
| Jul 2028 | $6.3M | $4.9M | $1.5M | $64.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $394K |
| Local Dairy Co. | $366K |