| Ingresos TV | $1.0M |
| Bonus TV por Posición | $207K |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $61K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $483K |
| Salarios personal | $17K |
| Amortización de Fichajes | $8K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $801K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2028 | $1.5M | $1.3M | $204K | $54.6M |
| Jul 2028 | $1.5M | $1.3M | $227K | $54.4M |
| Jun 2028 | $1.5M | $1.2M | $249K | $54.2M |
| May 2028 | $1.7M | $1.3M | $463K | $53.9M |
| Apr 2028 | $4.6M | $1.2M | $3.4M | $53.4M |
| Mar 2028 | $7.4M | $1.2M | $6.2M | $50.0M |
| Feb 2028 | $513K | $960K | $-447K | $43.8M |
| Jan 2028 | $7.0M | $951K | $6.1M | $44.2M |
| Dec 2027 | $9.3M | $833K | $8.5M | $38.2M |
| Nov 2027 | $12.2M | $619K | $11.5M | $29.7M |
| Oct 2027 | $6.0M | $497K | $5.5M | $18.1M |
| Sep 2027 | $15.7M | $447K | $15.2M | $12.6M |