| Ingresos TV | $1.4M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $426K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $87K |
| Salarios jugadores | $1.0M |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $170K |
| Mantenimiento instalaciones | $619K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.9M | $1.8M | $38K | $831K |
| Jul 2028 | $1.8M | $1.7M | $85K | $793K |
| Jun 2028 | $1.7M | $1.2M | $547K | $708K |
| May 2028 | $1.7M | $1.2M | $510K | $161K |
| Apr 2028 | $1.7M | $1.3M | $463K | $-350K |
| Mar 2028 | $1.7M | $1.2M | $461K | $-812K |
| Feb 2028 | $1.8M | $1.3M | $487K | $-1.3M |
| Jan 2028 | $1.7M | $1.3M | $363K | $-1.8M |
| Dec 2027 | $1.7M | $1.3M | $469K | $-2.1M |
| Nov 2027 | $1.7M | $1.3M | $480K | $-2.6M |
| Oct 2027 | $2.4M | $1.4M | $1.0M | $-3.1M |
| Sep 2027 | $1.9M | $1.3M | $643K | $-4.1M |