Nea Salamis

Cypriot First Division

7 Jan 2029

Sunday

Process

Squad Staff Tactics Finances Scouting Academy Schedule Stats Transfers

Balance

$-61.0M

Transfer Budget

0.00

Wage Budget

1.9M

Annual Wages

$12.2M

Monthly Income

$1.2M

Monthly Expenses

$6.2M

Net Monthly

$-5.0M

Income Breakdown

TV Revenue	$1.0M
TV Placement Bonus	$0
Matchday Revenue	$49K
Sponsorship	$0
Merchandising	$88K
Domestic Cup Prize	$0
Continental Prize	$0
Prize Money	$0
Loan Fees (In)	$0

Expense Breakdown

Player Wages	$1.5M
Staff Wages	$30K
Transfer Amortization	$0
Debt Interest	$822K
Loan Fees (Out)	$0
Facility Maintenance	$1.1M

Balance History

Income & Expenses

Month	Income	Expenses	Net Monthly	Balance
Jan 2029	$1.2M	$6.2M	$-5.0M	$-58.9M
Dec 2028	$1.2M	$3.3M	$-2.1M	$-53.9M
Nov 2028	$1.2M	$3.3M	$-2.1M	$-51.8M
Oct 2028	$1.2M	$3.7M	$-2.5M	$-49.7M
Sep 2028	$1.3M	$4.2M	$-2.9M	$-47.1M
Aug 2028	$1.3M	$2.8M	$-1.5M	$-44.2M
Jul 2028	$1.3M	$3.2M	$-1.9M	$-42.7M
Jun 2028	$2.0M	$2.8M	$-840K	$-40.8M
May 2028	$1.3M	$2.8M	$-1.5M	$-40.0M
Apr 2028	$1.4M	$2.8M	$-1.4M	$-38.5M
Mar 2028	$1.4M	$3.1M	$-1.7M	$-37.1M
Feb 2028	$1.5M	$3.4M	$-1.8M	$-35.4M