well mate all i can say is "figures can lie and liars can figure"
first of all you are using the lowest posiible sales price and you are assuming there will be only one sale for the year..your assupmtions are scant and baseless.
MUS Price at posting:
7.8¢ Sentiment: Hold Disclosure: Held