| Ingresos TV | $2.5M |
| Bonus TV por Posición | $255K |
| Ingresos por partido | $84K |
| Patrocinio | $0 |
| Merchandising | $83K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $2.0M |
| Salarios personal | $16K |
| Amortización de Fichajes | $16K |
| Intereses de Deuda | $205K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2029 | $11.2M | $3.7M | $7.5M | $-13.2M |
| Jul 2029 | $3.3M | $4.1M | $-799K | $-20.7M |
| Jun 2029 | $2.7M | $3.7M | $-1.0M | $-19.9M |
| May 2029 | $2.6M | $3.9M | $-1.3M | $-18.9M |
| Apr 2029 | $2.6M | $3.3M | $-695K | $-17.6M |
| Mar 2029 | $2.6M | $3.2M | $-581K | $-16.9M |
| Feb 2029 | $2.6M | $3.2M | $-565K | $-16.4M |
| Jan 2029 | $2.6M | $3.9M | $-1.3M | $-15.8M |
| Dec 2028 | $4.3M | $3.3M | $1.1M | $-14.5M |
| Nov 2028 | $2.7M | $3.6M | $-921K | $-15.6M |
| Oct 2028 | $2.7M | $3.9M | $-1.1M | $-14.7M |
| Sep 2028 | $2.8M | $3.6M | $-822K | $-13.6M |