Assuming that isn't including the 7m already allowed under FPP regulations
and factoring in qwe have already shed with Hibbert, Osman, howard and Pienaar leaving around 20, 30, 40, 50 k pw (conservative estimations) - 7.2m pa
then thats 14.2m + 37.5m (the average of what you stated we would need to bring in) - so 51.7m pa of an increase in the player wages we currently have at the club mate, so thats a 995k per week increase in the wages we currently are paying at the club
as it's your estimation on what we need to bring in for this financial year, and obviously it doesn't include any additional allowance given by moving certain players on which would give us even more allowance in wages.
That increase in wages is absolutely monumental mate
Doing napkin math on new contracts - Barkley curently on 60k pw - increased deal to 110k - an increase of 50k pw
Stones currently on 30k pw - goes to parity with Ross for arguments sake - 80k pw increase
Lukaku signs a new contract for 140k pw - currently on about 80k pw so an increase of 60k pw
Resigning those 3 would give us a spend of 190k pw additonally
which would leave us with a net surplus on wgaes available of 805k pw for new players or few new contracts for existing players, so say 75k goes into resginging certain other players to improved deals, - Deulofeu, Mori, Coleman for example - if we even needed to do that
that would still give us headroom on wages of 730k pw for new signings, that is an absolutely monumental figure to contemplate, and if so then the rumoured 100m 'war chest' woudl be well wide of the mark
Going all footy manager - say Mata comes for parity with Roms wages (140k pw)
Strootman and Witsel arrive on parity with Stones/Barkley - an additional (220k) pw on those 2
Begovic say comes in for an increase on his Chelsea contract of 60k pw - so say we sign him for (80k) pw to tempt him here
Thats 440k pw on those 4 players - still leaving us with 290k pw we can add - on top of any other wages freed by player departures - so the likes of Kone (30k pw), Cleverley (50k pw), Barry (60k pw) for example could easily add another 140k pw to that figure
Doing a rough guestimate we will free up about another 150k pw from players Koeman deems surplus (a low estimate frankly) and with 290k pw still surplus, then your dealing with a figure of around 440k left over even after those arrivals.
so say 3 more players in the value of 110k pw added still leaving a surplus of 110k for things like additoonal improved contracts over what i stated above, for bringing in younger players on 25-30k pw etc etc etc
Unless your figures are wrong - or my napkin math is - then this will be one insane summer ahead...
Btw IF we do need to raise 35-40m in additional revenue, Cleverley for starters would sem an obvious source to bring in 10m or so on current prices, same for Lennon being able to be sold for about 7-8m so a profit of 3m for these purposes , theirs roughly 13 of that 37.5 additionally needed revenue straight away figure which could be quite easily met, throw in McCarthy going for 18m (a figure that we would be able to get for him in the current market) - a profit of 5m, then you'd be at 18m of the 37.5 required so just over half way their... All it would take is 2-3 additoonal sales of fringe players such as Garbutt, Oviedo etc for small 4-5m fees and that figure would be down to single digit millions and easily met with one or two decent sponsorship/commercial deal being struck