| Ingresos TV | $150K |
| Bonus TV por Posición | $15K |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $8K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $56K |
| Salarios jugadores | $1.2M |
| Salarios personal | $58K |
| Amortización de Fichajes | $25K |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $260K |
| Mantenimiento instalaciones | $303K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Mar 2027 | $244K | $1.8M | $-1.6M | $10.1M |
| Feb 2027 | $184K | $1.8M | $-1.6M | $11.7M |
| Jan 2027 | $247K | $1.5M | $-1.3M | $13.3M |
| Dec 2026 | $887K | $1.5M | $-625K | $14.6M |
| Nov 2026 | $308K | $1.5M | $-1.2M | $15.2M |
| Oct 2026 | $584K | $3.1M | $-2.5M | $16.4M |
| Sep 2026 | $15.7M | $659K | $15.1M | $18.8M |
| Aug 2026 | $0 | $0 | $0 | $5.0M |