| Ingresos TV | $1.3M |
| Bonus TV por Posición | $173K |
| Ingresos por partido | $0 |
| Patrocinio | $22K |
| Merchandising | $203K |
| Premio de Copa | $50K |
| Premio Continental | $0 |
| Pago paracaídas | $0 |
| Premios | $0 |
| Tarifas de Cesión (Ingreso) | $35K |
| Inversión del propietario | $0 |
| Salarios jugadores | $647K |
| Salarios personal | $49K |
| Amortización de Fichajes | $0 |
| Intereses de Deuda | $0 |
| Tarifas de Cesión (Gasto) | $2K |
| Mantenimiento instalaciones | $416K |
| Mes | Ingresos | Gastos | Neto Mensual | Balance |
|---|---|---|---|---|
| Apr 2027 | $1.8M | $1.1M | $682K | $1.4M |
| Mar 2027 | $1.7M | $1.1M | $668K | $7.0M |
| Feb 2027 | $1.7M | $1.0M | $717K | $6.3M |
| Jan 2027 | $1.8M | $1.1M | $632K | $5.6M |
| Dec 2026 | $2.0M | $1.0M | $943K | $5.0M |
| Nov 2026 | $1.8M | $999K | $795K | $4.1M |
| Oct 2026 | $1.8M | $2.0M | $-249K | $3.3M |
| Sep 2026 | $1.7M | $736K | $1.0M | $3.5M |
| Aug 2026 | $0 | $0 | $0 | $2.5M |
| Patrocinador | Ingreso Anual |
|---|---|
| Westside Builders | $135K |
| Westside Builders | $134K |