No, your maths is wrong and misses out the fact that Sidwell wannted to leave anyway.
Chelsea pay Sidwell 2 million in salary for one year
Chelsea pay Sidwell 3 million for severing contract early
Vila pay off Chelsea Costs (not including legal/agent fees)
Now can this thread please be closed?