| Ingresos TV | $1.5M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $80K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $0 |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $625K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jan 2031 | $1.6M | $1.8M | $-111K | $9.7M |
| Dec 2030 | $2.0M | $1.6M | $379K | $9.8M |
| Nov 2030 | $1.5M | $1.6M | $-105K | $9.4M |
| Oct 2030 | $1.5M | $1.8M | $-302K | $9.5M |
| Sep 2030 | $1.5M | $1.8M | $-249K | $9.8M |
| Aug 2030 | $1.5M | $1.7M | $-234K | $10.1M |
| Jul 2030 | $1.5M | $1.7M | $-233K | $10.3M |
| Jun 2030 | $1.5M | $1.7M | $-244K | $10.5M |
| May 2030 | $1.5M | $1.8M | $-290K | $10.8M |
| Apr 2030 | $1.5M | $1.8M | $-377K | $11.1M |
| Mar 2030 | $1.5M | $1.6M | $-160K | $11.4M |
| Feb 2030 | $1.5M | $1.6M | $-129K | $11.6M |