We start with :
9m accounting loss.
We then take off wages for :
Moyes 65k
Hitzabuggerer 25k
Neville 50k
Felli 70k
Victor 40k
Mucha 25k
Jelavic 40k
275k a week, I didnt add Jelas.
We then add wages for :
Martinez 40k
Kone 40k
Robles 25k
Alcaraz 40k
McCarthy 40k
Lukaku 50k
Barry 60k
Deulofeu 20k
McGready 50k
315k a week, again, I didnt add McGready.
We then add the transfers :
Out
Jela 7m
Felli 27.5m
Victor 6m
40.5m
In
Pony 5m
McCarthy 13m
Robles 1.5m
McGready 1m
20.5m
Then we assume that our accounts stayed pretty solid and added the new TV Deal, which lets say is worth about 30m EXTRA.
We take out :
Martinez and backroom staff compo 2m
Agents fees 5m
New pitch and Lawnmowers 1m
I will also add Loan fees, even tho I personally doubt that we are paying fees as well as paying wages, but regardless 5m
30m - Accouting loss 9m - OOC 13m = 22m = 8m
8m + 20m = 28m NET.
Maths is EASY.
....impressive, but you missed off the Elecky bill.