| Ingresos TV | $3.7M |
| Bonus TV por Posición | $782K |
| Ingresos por partido | $75K |
| Patrocinio | $255K |
| Merchandising | $986K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $16K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.9M |
| Salarios personal | $34K |
| Amortización de Fichajes | $34K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $985K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Nov 2029 | $5.8M | $5.0M | $798K | $80.2M |
| Oct 2029 | $6.0M | $5.4M | $622K | $79.4M |
| Sep 2029 | $6.4M | $5.7M | $792K | $78.7M |
| Aug 2029 | $6.1M | $4.8M | $1.3M | $77.9M |
| Jul 2029 | $10.0M | $5.3M | $4.7M | $91.6M |
| Jun 2029 | $6.2M | $4.1M | $2.1M | $86.8M |
| May 2029 | $6.1M | $5.3M | $879K | $84.7M |
| Apr 2029 | $6.1M | $4.2M | $1.9M | $83.8M |
| Mar 2029 | $6.1M | $4.4M | $1.7M | $81.9M |
| Feb 2029 | $6.4M | $4.8M | $1.6M | $80.2M |
| Jan 2029 | $6.7M | $4.5M | $2.2M | $78.5M |
| Dec 2028 | $6.3M | $4.8M | $1.4M | $76.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Civic Energy | $1.5M |
| Westside Builders | $226K |