Hmm I haven't a clue if the figures you quote are accurate or not. There are loads of other costs missing though such as taxes, HMRC, ground maintenance (the bits club is responsible for), utilities, policing etc. Not forgetting non playing staff, admin, coaches wages. The list is almost endless.