| Ingresos TV | $85K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $29K |
| Patrocinio | $0 |
| Merchandising | $18K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $39K |
| Salarios jugadores | $1.3M |
| Salarios personal | $20K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $201K |
| Mantenimiento instalaciones | $235K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2028 | $161K | $1.7M | $-1.6M | $14.7M |
| Jan 2028 | $116K | $257K | $-141K | $16.3M |
| Dec 2027 | $39K | $260K | $-222K | $16.4M |
| Nov 2027 | $37K | $271K | $-234K | $16.6M |
| Oct 2027 | $32K | $269K | $-237K | $16.9M |
| Sep 2027 | $10K | $224K | $-214K | $17.1M |
| Aug 2027 | $23K | $188K | $-165K | $17.3M |
| Jul 2027 | $23K | $188K | $-166K | $17.5M |
| Jun 2027 | $59K | $211K | $-152K | $17.6M |
| May 2027 | $22K | $211K | $-188K | $17.8M |
| Apr 2027 | $36K | $219K | $-184K | $18.0M |
| Mar 2027 | $46K | $247K | $-201K | $18.2M |