My figures don't include Negredo & Sinclair as I think both deals were finalised just before the year end, so were presumably included in 2015's figures.
You and Swiss both know what your talking about but I would trust his figures more and my reading of what he says is that they are included either way its a lot. Plus we will loose a few this summer not sure how that will affect things
Then just need the academy to start paying dividend
Also there is the 10% drop we had last year in match day revenue due to construction work plus the new stand this year