52-Week Cashflow Trajectory & Runway Model Active • 52-Week Projection
Scrub Week:
Week 1: $145,000
Detailed 52-Week Financial Ledger
| Wk | Fixture | Gate / TV ($) | Wage Bill ($) | Transfers / Misc ($) | Weekly Net ($) | Closing Treasury ($) |
|---|
El Camino DT Regulatory Analysis: Lower tier sustainability requires maintaining a wage-to-turnover ratio under 70% and preserving an emergency treasury buffer above 8 weeks of squad payroll. Outbound player sell-on clauses (such as Mateo Rossi's 25% share) act as solvency lifelines to fund winter deficit troughs.
Deportivo Camino maintains a resilient treasury trough of $32,100 at Week 30 prior to summer transfer clause receipt.