| Ingresos TV | $3.3M |
| Bonus TV por Posición | $1.2M |
| Ingresos por partido | $0 |
| Patrocinio | $27K |
| Merchandising | $489K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.1M |
| Salarios personal | $21K |
| Amortización de Fichajes | $31K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $847K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Ago 2029 | $5.0M | $4.0M | $1.1M | $43.5M |
| Jul 2029 | $5.4M | $3.5M | $1.9M | $53.6M |
| Jun 2029 | $7.3M | $3.3M | $4.0M | $51.6M |
| May 2029 | $5.2M | $7.2M | $-2.0M | $47.6M |
| Abr 2029 | $5.2M | $3.5M | $1.7M | $49.6M |
| Mar 2029 | $5.0M | $4.8M | $230K | $47.9M |
| Feb 2029 | $5.7M | $3.7M | $1.9M | $47.6M |
| Ene 2029 | $5.8M | $3.9M | $1.9M | $45.6M |
| Dic 2028 | $5.4M | $3.8M | $1.6M | $43.7M |
| Nov 2028 | $6.1M | $3.9M | $2.2M | $42.1M |
| Oct 2028 | $5.6M | $9.0M | $-3.4M | $39.8M |
| Sep 2028 | $5.5M | $4.4M | $1.1M | $43.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $319K |
| Local Dairy Co. | $315K |