You are assuming as well, that none of the employees have received either a pay raise or an annual bonus which have been delayed, of course, due to the Wuhan virus. You are also assuming there hasn't been any increase in property taxes.
The good news is that the utility bills have decreased by 80 per cent and the massive expectable electric bill due to the 4000 amp power line for the sintering machines never kicked in.