| Ingresos TV | $2.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $168K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $30K |
| Salarios jugadores | $2.0M |
| Salarios personal | $23K |
| Amortización de Fichajes | $68K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $619K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2028 | $3.0M | $2.7M | $303K | $10.5M |
| Aug 2028 | $2.9M | $2.5M | $472K | $10.2M |
| Jul 2028 | $2.9M | $2.7M | $231K | $9.6M |
| Jun 2028 | $4.9M | $2.3M | $2.6M | $9.3M |
| May 2028 | $2.9M | $3.1M | $-174K | $6.7M |
| Apr 2028 | $2.9M | $2.7M | $184K | $6.8M |
| Mar 2028 | $2.9M | $2.8M | $120K | $6.5M |
| Feb 2028 | $2.9M | $2.9M | $11K | $6.3M |
| Jan 2028 | $2.9M | $2.7M | $218K | $6.3M |
| Dec 2027 | $2.9M | $3.3M | $-476K | $6.0M |
| Nov 2027 | $3.2M | $2.7M | $505K | $6.4M |
| Oct 2027 | $3.2M | $3.2M | $15K | $5.8M |