I Are you not missing the additional ~$5/6m in insurance that was estimated to be paid for buildings, fences etc? Not big bickies but worth having in the analysis. Below is what I had at Dec and allowing for the debt paydown.
KPT Price at posting:
85.5¢ Sentiment: Hold Disclosure: Held