| Ingresos TV | $1.2M |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $0 |
| Patrocinio | $0 |
| Merchandising | $36K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $2.4M |
| Salarios personal | $41K |
| Amortización de Fichajes | $4K |
| Intereses de Deuda | $168K |
| Tarifas de Cesión (Gasto) | $61K |
| Mantenimiento instalaciones | $655K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Sep 2027 | $1.3M | $3.3M | $-2.1M | $-17.6M |
| Aug 2027 | $1.3M | $2.9M | $-1.5M | $-15.5M |
| Jul 2027 | $1.2M | $2.6M | $-1.4M | $-14.0M |
| Jun 2027 | $3.7M | $2.7M | $1.1M | $-12.6M |
| May 2027 | $1.2M | $2.6M | $-1.4M | $-13.7M |
| Apr 2027 | $1.2M | $2.6M | $-1.4M | $-12.3M |
| Mar 2027 | $1.3M | $2.5M | $-1.3M | $-10.9M |
| Feb 2027 | $1.3M | $2.5M | $-1.2M | $-9.7M |
| Jan 2027 | $1.3M | $2.9M | $-1.6M | $-8.4M |
| Dec 2026 | $1.3M | $2.9M | $-1.6M | $-6.8M |
| Nov 2026 | $556K | $2.7M | $-2.2M | $-5.2M |
| Oct 2026 | $660K | $5.1M | $-4.4M | $-3.0M |