| Ingresos TV | $2.8M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $91K |
| Patrocinio | $0 |
| Merchandising | $106K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $3.8M |
| Salarios personal | $27K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $225K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $1.4M |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Feb 2029 | $3.0M | $5.4M | $-2.5M | $-23.4M |
| Jan 2029 | $3.4M | $5.8M | $-2.4M | $-21.0M |
| Dec 2028 | $3.4M | $4.7M | $-1.3M | $-18.6M |
| Nov 2028 | $3.0M | $4.5M | $-1.4M | $-17.2M |
| Oct 2028 | $3.0M | $4.8M | $-1.8M | $-15.8M |
| Sep 2028 | $2.9M | $4.5M | $-1.6M | $-14.0M |
| Aug 2028 | $2.9M | $3.8M | $-902K | $-12.4M |
| Jul 2028 | $2.9M | $4.5M | $-1.6M | $9.6M |
| Jun 2028 | $4.2M | $3.4M | $870K | $11.3M |
| May 2028 | $3.0M | $3.4M | $-469K | $10.4M |
| Apr 2028 | $3.0M | $3.3M | $-327K | $10.8M |
| Mar 2028 | $25.6M | $3.6M | $21.9M | $11.2M |