Your figures are accurate. I think the "uncertainties" relate to transfer income etc after the financial year end. From John Boyle's debt we can deduct a furthter £70K according to the accounts, so that would then be updated to Les £995 and JB £140K making a total of £1.135m. Since then we've picked up, reportedly, £750K from Kipre's fee and about £60K from Bowman's departure If we take 40% of that, this would reduce the outstanding debt to about £810K. If we now deduct 40% of monies received for Jake Hastie, Stuart McKinstry, that would amount to say a further £280K reducing the debt to about £530K. Deduct say a further £150K through the Double Your Money offer to 31 May this year and that brings down the total to about £380K. Should Chris Cadden go for say £500K (an assumption I know) another £200K would be knocked off the debt leaving it at about £180K. Thats my best estimate.
To keep the thread on track, I assume that Sloth will be a replacement for the allrounder Gorrin, but thats an assumption on my part .