| Ingresos TV | $3.3M |
| Bonus TV por Posición | $864K |
| Ingresos por partido | $52K |
| Patrocinio | $162K |
| Merchandising | $1.3M |
| Premio de Copa | $0 |
| Premio Continental | $700K |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $7K |
| Inversión del propietario | $0 |
| Salarios jugadores | $4.4M |
| Salarios personal | $35K |
| Amortización de Fichajes | $85K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $60K |
| Mantenimiento instalaciones | $990K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $6.3M | $5.6M | $725K | $57.7M |
| Sep 2028 | $8.8M | $5.1M | $3.7M | $56.9M |
| Aug 2028 | $5.4M | $4.4M | $920K | $53.1M |
| Jul 2028 | $9.1M | $4.0M | $5.1M | $52.1M |
| Jun 2028 | $5.3M | $3.6M | $1.7M | $50.1M |
| May 2028 | $5.3M | $3.7M | $1.6M | $48.4M |
| Apr 2028 | $5.4M | $3.7M | $1.7M | $46.8M |
| Mar 2028 | $5.4M | $4.4M | $989K | $45.1M |
| Feb 2028 | $7.3M | $3.9M | $3.4M | $44.1M |
| Jan 2028 | $6.3M | $3.7M | $2.6M | $40.6M |
| Dec 2027 | $6.1M | $4.1M | $2.0M | $38.0M |
| Nov 2027 | $6.1M | $3.6M | $2.4M | $35.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Riverstone Logistics | $1.6M |
| Westside Builders | $322K |