OK, I'll have a go,
20 players at 5k/w ( plus NI contributions don't forget) = more than 5,200,000 pa
Upkeep of assets = Im p/m ( don't know where figs come from) = 12,000,000 pa
makes outgoings of 17,200,000 plus NI contributions, (mustn't forget those)
Income from STs at 300pounds = 13,500,000 (45,000 sold ha ha)
Income from telly is, snigger, no' very much. Less than 100K (it seems)
Sponsorship 4 million? (haven't a clue)
So, incomings 17,500,000: outgoings 17,200,000 (plus NI, don't forget)
I see a smallish loss before Sally's wages, backroom staff and other stuff I'm ignorant of.
Someone else like to have a go? There will be things I have missed.
Pies! Orcs eat a lot of pies. Got to be worth a squillion.
Someone with more knowledge could draw up a spreadsheet.
Green would probly pinch it!