| 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) | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $18K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $120K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $88K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2027 | $18K | $1.6M | $-1.6M | $-12.3M |
| Apr 2027 | $19K | $1.3M | $-1.3M | $-10.8M |
| Mar 2027 | $12K | $1.3M | $-1.2M | $-9.5M |
| Feb 2027 | $13K | $1.3M | $-1.3M | $-8.3M |
| Jan 2027 | $517K | $1.6M | $-1.1M | $-7.0M |
| Dec 2026 | $13K | $1.1M | $-1.1M | $-5.9M |
| Nov 2026 | $23K | $1.3M | $-1.3M | $-4.8M |
| Oct 2026 | $24K | $3.3M | $-3.3M | $-3.5M |
| Sep 2026 | $13K | $712K | $-699K | $-199K |
| Aug 2026 | $0 | $0 | $0 | $500K |