| Ingresos TV | $24K |
| Bonus TV por Posición | $0 |
| Ingresos por partido | $9K |
| Patrocinio | $8K |
| Merchandising | $756 |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Salarios jugadores | $1.1M |
| Salarios personal | $11K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $815K |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $91K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Dec 2028 | $41K | $2.0M | $-2.0M | $-55.2M |
| Nov 2028 | $40K | $2.1M | $-2.1M | $-53.2M |
| Oct 2028 | $46K | $2.5M | $-2.4M | $-51.2M |
| Sep 2028 | $36K | $2.5M | $-2.5M | $-48.7M |
| Aug 2028 | $32K | $2.0M | $-2.0M | $-46.3M |
| Jul 2028 | $36K | $3.8M | $-3.7M | $-44.3M |
| Jun 2028 | $44K | $2.1M | $-2.0M | $-40.6M |
| May 2028 | $40K | $2.2M | $-2.2M | $-38.6M |
| Apr 2028 | $39K | $2.1M | $-2.1M | $-36.4M |
| Mar 2028 | $30K | $2.1M | $-2.1M | $-34.3M |
| Feb 2028 | $25K | $2.4M | $-2.4M | $-32.3M |
| Jan 2028 | $1.3M | $2.4M | $-1.1M | $-29.9M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $94K |