| Ingresos TV | $12K |
| Bonus TV por Posición | $1K |
| Ingresos por partido | $9K |
| Patrocinio | $0 |
| Merchandising | $756 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.6M |
| Salarios personal | $12K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $173K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $89K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| May 2027 | $24K | $1.9M | $-1.8M | $-17.9M |
| Apr 2027 | $25K | $1.9M | $-1.9M | $-16.1M |
| Mar 2027 | $10K | $2.0M | $-2.0M | $-14.2M |
| Feb 2027 | $12K | $1.7M | $-1.7M | $-12.2M |
| Jan 2027 | $345K | $2.1M | $-1.8M | $-10.5M |
| Dec 2026 | $12K | $1.9M | $-1.9M | $-8.7M |
| Nov 2026 | $19K | $1.7M | $-1.7M | $-6.8M |
| Oct 2026 | $26K | $4.3M | $-4.3M | $-5.1M |
| Sep 2026 | $15K | $1.4M | $-1.4M | $-857K |
| Aug 2026 | $0 | $0 | $0 | $500K |