| Ingresos TV | $2.4M |
| Bonus TV por Posición | $379K |
| Ingresos por partido | $49K |
| Patrocinio | $106K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $75K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.0M |
| Salarios personal | $38K |
| Amortización de Fichajes | $144K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $81K |
| Mantenimiento instalaciones | $893K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $4.3M | $5.2M | $-866K | $33.5M |
| Sep 2028 | $5.3M | $4.7M | $577K | $34.2M |
| Aug 2028 | $4.4M | $4.2M | $248K | $33.5M |
| Jul 2028 | $4.4M | $4.0M | $428K | $33.1M |
| Jun 2028 | $5.4M | $3.1M | $2.3M | $35.9M |
| May 2028 | $4.5M | $3.1M | $1.4M | $37.3M |
| Apr 2028 | $4.5M | $3.4M | $1.1M | $35.9M |
| Mar 2028 | $4.5M | $3.6M | $844K | $34.9M |
| Feb 2028 | $4.5M | $3.2M | $1.3M | $34.0M |
| Jan 2028 | $4.7M | $3.1M | $1.6M | $32.7M |
| Dec 2027 | $4.5M | $3.7M | $889K | $31.1M |
| Nov 2027 | $4.7M | $3.2M | $1.5M | $30.2M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $1.1M |
| Hometown Print | $196K |