| Ingresos TV | $63K |
| Bonus TV por Posición | $6K |
| Ingresos por partido | $16K |
| Patrocinio | $0 |
| Merchandising | $4K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.3M |
| Salarios personal | $15K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $258K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $134K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $95K | $1.7M | $-1.6M | $-17.7M |
| Jul 2027 | $119K | $1.6M | $-1.5M | $-16.0M |
| Jun 2027 | $24K | $1.7M | $-1.6M | $-14.5M |
| May 2027 | $24K | $1.8M | $-1.8M | $-12.9M |
| Apr 2027 | $24K | $1.5M | $-1.5M | $-11.1M |
| Mar 2027 | $15K | $1.4M | $-1.4M | $-9.7M |
| Feb 2027 | $12K | $1.8M | $-1.7M | $-8.2M |
| Jan 2027 | $345K | $1.5M | $-1.2M | $-6.5M |
| Dec 2026 | $12K | $1.2M | $-1.2M | $-5.3M |
| Nov 2026 | $16K | $1.1M | $-1.1M | $-4.1M |
| Oct 2026 | $22K | $2.7M | $-2.7M | $-3.0M |
| Sep 2026 | $13K | $813K | $-800K | $-300K |