| Ingresos TV | $3.5M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $109K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.5M |
| Salarios personal | $51K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $678K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2028 | $3.6M | $2.3M | $1.3M | $20.3M |
| Mar 2028 | $3.7M | $2.7M | $1.1M | $19.0M |
| Feb 2028 | $3.9M | $2.4M | $1.5M | $17.9M |
| Jan 2028 | $3.9M | $2.4M | $1.5M | $16.5M |
| Dec 2027 | $4.4M | $2.4M | $2.0M | $14.9M |
| Nov 2027 | $5.2M | $2.4M | $2.7M | $12.9M |
| Oct 2027 | $3.8M | $3.0M | $798K | $10.2M |
| Sep 2027 | $3.1M | $2.4M | $781K | $9.4M |
| Aug 2027 | $3.3M | $2.5M | $828K | $8.6M |
| Jul 2027 | $3.2M | $2.0M | $1.2M | $7.8M |
| Jun 2027 | $5.6M | $1.9M | $3.7M | $6.6M |
| May 2027 | $3.1M | $1.8M | $1.3M | $2.9M |