Keep in mind pattyp that your figures are only for the RP project. IF MAK gets 1-2 others off the ground eg tin, fluorspar, then that will also be factored into the sp. I'm still thinking $30/share in 18 months. Also you expect RP prices to sag. That may not necessarily be the case. My crystal ball is very cloudy so its hard to know.
