| Ingresos TV | $1.5M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $486K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $0 |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $682K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2031 | $2.0M | $2.1M | $-114K | $8.5M |
| Jun 2031 | $2.2M | $2.6M | $-430K | $8.6M |
| May 2031 | $2.1M | $3.7M | $-1.5M | $9.1M |
| Apr 2031 | $2.2M | $2.5M | $-326K | $10.6M |
| Mar 2031 | $2.2M | $2.4M | $-186K | $10.9M |
| Feb 2031 | $2.2M | $2.4M | $-203K | $11.1M |
| Jan 2031 | $2.3M | $2.7M | $-370K | $11.3M |
| Dec 2030 | $2.2M | $2.3M | $-88K | $11.7M |
| Nov 2030 | $2.2M | $2.3M | $-92K | $11.8M |
| Oct 2030 | $2.2M | $2.6M | $-386K | $11.9M |
| Sep 2030 | $2.1M | $2.2M | $-58K | $12.2M |
| Aug 2030 | $2.1M | $2.3M | $-234K | $12.3M |