To be fair, if you add the 'initial' £20m to the £65m worth of debts - which presumably will also need clearing since your 90% wage bill creates a further £25m of debt per year - then you have a total cost of circa £85m.
I think that is a more realistic evaluation.
So, about this shiny new stadium.....