The thing is the reporters are still all guessing. The behaviour over the weekend seems to suggest something was afoot. When people follow accounts like Keiran Maguire (thought we were fine), Swiss Ramble (looks over previous accounts rather than predicting from what I see, ((Fadge knows better as he follows them)) and Steffan Borson (former Man City Finance director predicted an £8m loss) these guy's are all over the place and specialise in football finance.
All we know is the previous 2 year losses were total pre tax losses of £70.7m in season 21/22 and £73.4m in 22-23.
So starting point for psr at the begining of this season was - £116.1m (includes last 2 years allowable adjustments of £28m combined) Meaning we needed to make an £11.1m profit but an eye watering swing of £84.5m
All anyone can do is use previous years expenses as best they can and guesstimate.
Shirt Sponsorship
But if you simply take the £73.4m loss and add Sela's additional £17.5m to £20m (differs due to conflicting reports as to what Fun88 paid)
Gives us a loss of £53.4m - £55.9m but I'll go with larger loss for a more cynical view.
After new Sela Shirt deal we'd be at a £55.9m loss using previous accounts. £67m shy of PSR according to online reports
Champions league
We can then add in CL prize money of a reported £37m.Of which we didn't have last year so we can add this.
After Champions League we'd be at a £18.8m loss using previous accounts. £29.9m shy of PSR according to online reports.
I won't add CL gate receipts in order to counter last year's run to the cup final. so we're still at a loss of £18.8m
Transfers
I used Transfermarket for transfer fee's and contract lengths for both incoming and outgoing.
We sold ASM for £27.2m (transfermarket.com). we bought him for £18m (transfermarket.com) and he had 3 years left on his contract at time of sale.
£27.2m
-£9m (amount left to be amortised)
£18.2m profit
However according to accounts we made previous season sales of £3m (Shelvey)
So it's a £15.2m profit leaving us at a loss of £3.7m going off previous years accounts £14.9m shy of PSR according to online reports.
We sold Chris Wood for £17m (transfermarket.com). We bought him for £25m (transfermarket.com) and he had 1 year remaining of his contract at time of sale having signed an initial 2 1/2 year contract (SkySports) meaning we were still due £10m on his amortisation
£17m
-£10m
£7m profit
So its a £7m profit leaving us in profit of £3.3 going off previous years accounts £7.9m shy of PSR according to online reports.
Karl Darlow was sold for £400k (transfermarket.com) Can't possibly have still been amortising this ****er.
£400k profit now turns £3.3m profit into £3.7m profit. going off previous years accounts. still short by £7.5m.
After Transfers sales we'd be £3.7m in profit. Short of PSR by £7.5m
It's at this point everything goes completely unknown.
Partnerships
We have Saudia, Bet MGM, In-Post, Quidd, sportsbet.io, Fenwick
No idea how much these are worth as can't find any financials on them but if we said £1m each
After partnerships we'd be £9.7m in profit. Short of PSR by £1.5m (complete guestimates on anyones behalf)
Adidas
Adidas has kicked in now but long term effect wont be seen until now.
1 month of a £40m per annum deal would be £3,3m or of a £30m per annum deal £2.5m
If either of these are accounted for then we've reached PSR safety at this point.
Allowable Costs
Previous 2 years were £28m, This however included major redevelopment work of training ground and purchase of land at Strawberry Place. It also includes academy costs, womens team (who went profesional this year) and stadium costs.
No idea if or what costs of the Fan Zone are to the club, don't know if club is paying or Stack is paying.....
Likewise I know club have taken over Northumberland FA headquarters land next door to training ground and are ploughing on redeveloping that area. Don't know if this has been purchased or leased but the new state of the art media centre is going here.
With Allowable adjustments we're past PSR safety threshold according to online reports.
Now the **** bit
We signed Harvey Barnes, Tino Livramento, Sandro Tonali and Yakubah Minteh.
Harvey Barnes £35 5 year deal adds £7m per annum
Tino Livramento £35m 5 year deal adds £7m per annum
Sandro Tonali £55m 5 year deal adds £11m per annum
Yankubah Minteh £8m 5 year deal adds £1.6m per annum
This gives £26.6m a year additional amortisation costs, However you can deduct the £13m from this due to longer amortising ASM and Wood.
So 13.6m added costs.
We've also got a smaller prize fund from PL to take into account, no Sam Fender gig this year, no One Big Weekend this year, No daryah Cup this year. To counter this ticket prices went up 5% accross the board, and we got a reported £3m for playing in OZ.
Which means off transfers and other items its hellishly close to PSR without knowing Agents Fees, Bonuses, Salary increases etc.
It could go one way or other and would depend on allowable adjustments.
It would also depend on the so called experts being close to on the ball with their review of previous years accounts.
With hindsight my guess would be the Dan Ashworth Compo was what would have got us over the line comfortably.