| Ingresos TV | $10K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $4K |
| Patrocinio | $2K |
| Merchandising | $703 |
| Premio de Copa | $90K |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.4M |
| Salarios personal | $13K |
| Amortización de Fichajes | $125 |
| Intereses de Deuda | $280K |
| Tarifas de Cesión (Gasto) | $3K |
| Mantenimiento instalaciones | $133K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Oct 2028 | $107K | $1.9M | $-1.8M | $-19.3M |
| Sep 2028 | $9K | $1.5M | $-1.4M | $-17.6M |
| Aug 2028 | $67K | $1.4M | $-1.3M | $-16.1M |
| Jul 2028 | $9K | $1.2M | $-1.2M | $-14.8M |
| Jun 2028 | $118K | $1.1M | $-972K | $-13.6M |
| May 2028 | $14K | $1.3M | $-1.3M | $-12.6M |
| Apr 2028 | $15K | $1.1M | $-1.1M | $-11.3M |
| Mar 2028 | $26K | $1.2M | $-1.1M | $-10.3M |
| Feb 2028 | $14K | $1.4M | $-1.4M | $-9.1M |
| Jan 2028 | $18K | $1.2M | $-1.2M | $-7.7M |
| Dec 2027 | $22K | $1.2M | $-1.2M | $-6.5M |
| Nov 2027 | $20K | $1.2M | $-1.1M | $-5.4M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $29K |