| Ingresos TV | $83K |
| Bonus TV por Posición | $1K |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $4K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $40K |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $25K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $79K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Jun 2027 | $130K | $1.4M | $-1.2M | $1.3M |
| May 2027 | $19K | $1.4M | $-1.3M | $2.6M |
| Apr 2027 | $21K | $4.2M | $-4.2M | $3.9M |
| Mar 2027 | $30K | $1.8M | $-1.8M | $8.1M |
| Feb 2027 | $51K | $1.4M | $-1.4M | $9.9M |
| Jan 2027 | $133K | $1.4M | $-1.3M | $11.3M |
| Dec 2026 | $24K | $1.4M | $-1.4M | $12.5M |
| Nov 2026 | $7K | $1.4M | $-1.4M | $13.9M |
| Oct 2026 | $6K | $1.4M | $-1.4M | $15.3M |
| Sep 2026 | $59K | $1.4M | $-1.3M | $16.7M |
| Aug 2026 | $0 | $0 | $0 | $18.0M |