so at 31/05/11 the amounts included as owed to SISU in the SBS&L accounts was 29,679,942 plus 2,000,000 from ARVO = 31,679,942
deduct fom that the amounts funded in to Prozone Group and Prozone Sports 1,563,141 and 2,215,143 respectively
leaves 27,901,658
from that exclude the £1,000,000 paper transaction for the valuation of the option on the ACL shares owned by the Charity (neither the Charity nor ACL received the £1m, i strongly suspect this was SISU's own valuation of the option)
leaves 26,901,658
from that deduct the provisions for debts due to GR and MM on promotion to premiership and forms part of the original investment goodwill introduced 22/02/08 by SISU that was never paid. This equates largely to the balance of goodwill written down in the accounts of SBS&L 2011. 6,000,000
leaves 20,901,658
then take off the original cash that SISU bought in the deals to acquire CCFCH/CCFC ltd and Prozone 644,256 and 41.004 respectively (ie what those companies had in the bank when they were bought)
leaves 20,216,398 probable actual cash
but apparently by march 2013 the total debt to SISU/ARVO was 3 times that :thinking about::thinking about::thinking about:
** edit if you go back through the figures for the years since SISU took over up to 31/05/11 adjusting the group losses for things like depreciation/write downs of goodwill/amortisation of player contracts which has no cashflow and putting in purchases of fixed assets & players taking out the player/asset sales, excluding prozone etc etc then you get back to pretty much to that 20.2m as the cash requirement