Of course your baiting and you managed to include a put down as well.
You need to look at the info that’s available from many sources and take those into account for your calculations - eg. I’ve posted one previous piece of info for everyone to see that I’ve used.
So, if you add what’s already known plus add a bit for expected revenue, you’ll see there may be more than you think. None of us know what the exact terms of the NPFL & NextTv commercial agreements will be, but we should hear some news before the end of the quarter and any $’s attached to those deals could be added on (those are not included in my calculations though).