| Ingresos TV | $753K |
| Bonus TV por Posición | $375K |
| Ingresos por partido | $11K |
| Patrocinio | $8K |
| Merchandising | $70K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $942K |
| Salarios personal | $14K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $242K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $1.2M | $1.2M | $20K | $2.3M |
| Jul 2027 | $1.2M | $1.2M | $-5K | $2.3M |
| Jun 2027 | $1.3M | $1.2M | $46K | $2.3M |
| May 2027 | $1.4M | $1.3M | $112K | $2.2M |
| Apr 2027 | $1.3M | $1.2M | $83K | $2.1M |
| Mar 2027 | $1.2M | $1.1M | $48K | $2.0M |
| Feb 2027 | $969K | $933K | $36K | $2.0M |
| Jan 2027 | $3.5M | $1.0M | $2.5M | $1.9M |
| Dec 2026 | $959K | $1.0M | $-47K | $-561K |
| Nov 2026 | $956K | $1.0M | $-49K | $-514K |
| Oct 2026 | $908K | $2.2M | $-1.3M | $-465K |
| Sep 2026 | $1.2M | $921K | $319K | $819K |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $91K |