You mentioned, based off your calculation that the $164m p.a. would "pay a fair sort of dividend".
In that you were implying that the gross revenue by itself was directly correlated to the capacity to pay a dividend, which of course it isnt.
You then asked for someone to fault your calculations, so i did.