| Ingresos TV | $2.6M |
| Bonus TV por Posición | $94K |
| Ingresos por partido | $0 |
| Patrocinio | $38K |
| Merchandising | $266K |
| Premio de Copa | $0 |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $0 |
| Inversión del propietario | $0 |
| Salarios jugadores | $741K |
| Salarios personal | $33K |
| Amortización de Fichajes | $625 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $0 |
| Mantenimiento instalaciones | $582K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Aug 2027 | $3.4M | $1.4M | $2.0M | $20.3M |
| Jul 2027 | $3.0M | $1.2M | $1.8M | $18.6M |
| Jun 2027 | $3.7M | $1.2M | $2.5M | $16.9M |
| May 2027 | $3.1M | $2.3M | $869K | $14.4M |
| Apr 2027 | $3.1M | $1.5M | $1.6M | $13.5M |
| Mar 2027 | $3.2M | $1.6M | $1.6M | $11.9M |
| Feb 2027 | $3.3M | $1.9M | $1.4M | $10.3M |
| Jan 2027 | $3.3M | $1.6M | $1.6M | $9.0M |
| Dec 2026 | $3.3M | $1.7M | $1.7M | $7.3M |
| Nov 2026 | $3.3M | $1.7M | $1.6M | $5.7M |
| Oct 2026 | $3.6M | $2.8M | $760K | $4.0M |
| Sep 2026 | $3.8M | $1.3M | $2.5M | $3.3M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $225K |
| Westside Builders | $229K |