MVE is pretty much guaranteed to be off.
If he doesn't then say we got lucky, as we then have to find a way of playing easily two of the best right backs in the league. Doubt either of them wants to be benched.
If we say he leaves for £12 mil as an estimated value, that's enough for 3...