| Ingresos TV | $950K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $22K |
| Patrocinio | $0 |
| Merchandising | $426K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $2K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $813K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.1M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jul 2030 | $1.4M | $3.2M | $-1.8M | $-55.0M |
| Jun 2030 | $21.4M | $3.9M | $17.6M | $-53.2M |
| May 2030 | $1.4M | $4.0M | $-2.6M | $-70.8M |
| Apr 2030 | $1.4M | $4.2M | $-2.8M | $-68.1M |
| Mar 2030 | $1.4M | $4.1M | $-2.7M | $-65.3M |
| Feb 2030 | $1.4M | $3.8M | $-2.4M | $-62.6M |
| Jan 2030 | $1.4M | $6.7M | $-5.3M | $-60.2M |
| Dec 2029 | $1.4M | $3.5M | $-2.2M | $-54.9M |
| Nov 2029 | $1.4M | $3.7M | $-2.3M | $-52.8M |
| Oct 2029 | $1.4M | $4.2M | $-2.9M | $-50.4M |
| Sep 2029 | $1.5M | $3.3M | $-1.9M | $-47.6M |
| Aug 2029 | $1.5M | $3.1M | $-1.6M | $-45.7M |