| Ingresos TV | $866K |
| Bonus TV por Posición | $51K |
| Ingresos por partido | $0 |
| Patrocinio | $106K |
| Merchandising | $1.7M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $36K |
| Amortización de Fichajes | $84K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $598K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2029 | $2.7M | $2.2M | $452K | $20.1M |
| Feb 2029 | $2.8M | $2.5M | $254K | $19.7M |
| Jan 2029 | $4.0M | $2.3M | $1.7M | $19.3M |
| Dec 2028 | $2.8M | $2.2M | $554K | $19.4M |
| Nov 2028 | $2.8M | $2.2M | $581K | $18.8M |
| Oct 2028 | $3.0M | $2.5M | $450K | $18.2M |
| Sep 2028 | $3.1M | $3.8M | $-663K | $17.7M |
| Aug 2028 | $3.2M | $3.0M | $253K | $18.3M |
| Jul 2028 | $3.1M | $2.8M | $212K | $18.0M |
| Jun 2028 | $3.3M | $2.7M | $614K | $17.8M |
| May 2028 | $3.1M | $2.8M | $309K | $17.1M |
| Apr 2028 | $3.1M | $2.2M | $904K | $16.8M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $569K |
| Local Dairy Co. | $703K |