| Ingresos TV | $10K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $8K |
| Patrocinio | $0 |
| Merchandising | $756 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $4K |
| Salarios jugadores | $1.8M |
| Salarios personal | $10K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $162K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $88K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2027 | $23K | $2.1M | $-2.0M | $-16.7M |
| Apr 2027 | $22K | $1.8M | $-1.7M | $-14.6M |
| Mar 2027 | $14K | $1.8M | $-1.8M | $-12.9M |
| Feb 2027 | $13K | $2.5M | $-2.4M | $-11.1M |
| Jan 2027 | $850K | $1.9M | $-1.0M | $-8.7M |
| Dec 2026 | $13K | $1.4M | $-1.4M | $-7.7M |
| Nov 2026 | $21K | $1.4M | $-1.4M | $-6.3M |
| Oct 2026 | $21K | $4.2M | $-4.1M | $-4.9M |
| Sep 2026 | $11K | $1.2M | $-1.2M | $-727K |
| Aug 2026 | $0 | $0 | $0 | $500K |