| Ingresos TV | $4.7M |
| Bonus TV por Posición | $2.7M |
| Ingresos por partido | $46K |
| Patrocinio | $122K |
| Merchandising | $1.5M |
| Premio de Copa | $673K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $12K |
| Inversión del propietario | $0 |
| Salarios jugadores | $3.3M |
| Salarios personal | $37K |
| Amortización de Fichajes | $44K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $250K |
| Mantenimiento instalaciones | $1.5M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2028 | $10.8M | $5.1M | $5.7M | $118.7M |
| Jun 2028 | $9.0M | $4.3M | $4.7M | $113.3M |
| May 2028 | $8.6M | $4.5M | $4.1M | $108.6M |
| Apr 2028 | $8.7M | $4.4M | $4.3M | $104.4M |
| Mar 2028 | $8.7M | $4.1M | $4.5M | $100.1M |
| Feb 2028 | $8.7M | $4.6M | $4.2M | $95.5M |
| Jan 2028 | $17.6M | $5.0M | $12.5M | $91.3M |
| Dec 2027 | $11.8M | $4.1M | $7.7M | $79.7M |
| Nov 2027 | $11.7M | $3.8M | $8.0M | $72.0M |
| Oct 2027 | $10.6M | $4.5M | $6.1M | $64.0M |
| Sep 2027 | $12.0M | $4.3M | $7.7M | $57.8M |
| Aug 2027 | $9.2M | $4.4M | $4.8M | $50.1M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $1.2M |
| Westside Builders | $259K |