Sometimes I think the world has gone mad. Analyze the numbers on NRGY, and you'll see that this thing is generating cash like a printing press. What's missing from the picture?
Based upon estimated distributions next year, the yield will be 8%. That's what's wrong with your numbers. Your not considering any increase in the distributions next year.