Ninja GB #4 ROI Calc

	A	B	C	D	E	F	G	H	I	J	K	L	M
1	WEEK	ASIC	SCRYPT	TOTAL	NET	ACTUAL	ROI %	WEEK PART 1	WEEK PART 2	DAYS PART 1	DAYS PART 2	DIFF PART	DAYS TTL
2	1	0.02566667	0.00416667	0.02983334	0.02920834	0.03182333	10.79%	0.02566667		7		1	7
3	2	0.02273334	0.00416667	0.02690001	0.02627501	0.02302667	7.81%	0.011	0.01173333	3	4	1 & 2	14
4	3	0.02053334	0.00416667	0.02470001	0.02407501	0.01890333	6.41%	0.02053334		7		2	21
5	4	0.01642667	0.00416667	0.02059334	0.01996834	0.01865982	6.33%	0.01642667		7		3	28
6	5	0.01501867	0.00416667	0.01918534	0.01856034	0.00739535	2.51%	0.00938667	0.005632	4	3	3 & 4	35
7	6	0.01314134	0.00416667	0.01730801	0.01668301	0.00655038	2.22%	0.01314134		7		4	42
8	7	0.01088853	0.00416667	0.0150552	0.0144302	0.00476543	1.62%	0.00187733	0.0090112	1	6	4 & 5	49
9	8	0.00991232	0.00416667	0.01407899	0.01345399	0.00561143	1.90%	0.00750933	0.00240299	5	2	5 & 6	56
10	9	0.00841045	0.00416667	0.01257712	0.01195212	0.00140297	0.48%	0.00841045		7		6	63
11	10	0.00720896	0.00416667	0.01137563	0.01075063	0.00245123	0.83%	0.00240299	0.00480597	2	5	6 & 7	70
12	11	0.00653612	0.00416667	0.01070279	0.01007779		0.00%	0.00576717	0.00076896	6	1	7 & 8	77
13	12	0.00538269	0.00416667	0.00954936	0.00892436		0.00%	0.00538269		7		8	84
14	13	0.00476753	0.00416667	0.0089342	0.0083092		0.00%	0.00230687	0.00246066	3	4	8 & 9	91
15	14	0.00430615	0.00416667	0.00847282	0.00784782		0.00%	0.00430615		7		9	98
16	15	0.00344492	0.00416667	0.00761159	0.00698659		0.00%	0.00344492		7		10	105
17	16	0.00314964	0.00416667	0.00731631	0.00669131		0.00%	0.00196853	0.00118112	4	3	10 & 11	112
18	17	0.00275594	0.00416667	0.00692261	0.00629761		0.00%	0.00275594		7		11	119
19	TOTAL	0.18028328	0.07083339	0.25111667	0.24049167	0.12058994	40.88%
20
21	WEEK	GB #4 PER SHARE	GB #5 PER SHARE	TOTAL	NET DUE	ACTUAL	ROI %	PER GB #4 and #5 SHARE	MINED GB #4	MINED GB #5	FEE GB #4	FEE GB #5
22	1	0.0318200000		0.09546000	0.00000271	0.09547000	4.06%	0.03182424	9.54727127		0	0
23	2	0.0230300000		0.06909000	0.00000400	0.06908000	2.94%	0.02302800	7.07		0.1616	0
24	3	0.0189045749		0.05671372	0.00000372	0.05671000	2.41%	0.01890457	5.84847247		0.1771	0
25	4	0.0186598190	0.0148300000	0.10046946	-0.00000287	0.10046000	4.27%	0.03348571	5.7596457	2.37214273	0.1617	0
26	5	0.0073953500	0.0131931600	0.06176553	-0.00000001	0.06176552	2.63%	0.02058850	4.00683958	2.11090551	1.788236	0
27	6	0.0065503800	0.0101890700	0.05021835	0.00000000	0.05021834	2.14%	0.01673945	3.97254638	1.63025053	2.007432	0
28	7	0.0047654300	0.0078777200	0.03792945	-0.00047654	0.03792947	1.61%	0.01248431	3.59870662	1.26043567	2.2167306	0
29	8	0.0056114300	0.0105213200	0.04839825	-0.00056114	0.04839826	2.06%	0.01594571	3.92309779	1.68341143	2.2957824	0
30	9	0.0014029700	0.0091629300	0.03169770	-0.00005051	0.03169771	1.35%	0.01054907	2.92983989	1.46606955	2.514	0
31	10	0.0024512300	0.0093654200	0.03544995	-0.00049025	0.03544994	1.51%	0.01165323	2.82394352	1.498467	2.1376	0
32	11			0.00000000	-0.02229638	0.02229638	0.95%	0.00000000
33	12			0.00000000	0.00000000		0.00%	0.00000000
34	13			0.00000000	0.00000000		0.00%	0.00000000
35	14			0.00000000	0.00000000		0.00%	0.00000000
36	15			0.00000000	0.00000000		0.00%	0.00000000
37	16			0.00000000	0.00000000		0.00%	0.00000000
38	17			0.00000000	0.00000000		0.00%	0.00000000
39	TOTAL			0.5871924117	-0.02386725	0.60947562	25.91%	0.19520279
40						-1.74252438
41						-0.58084146
42						-2.21552438
43						996.98597100
44
45
46
47
48				0.00474584
49				0.01229631
50				0.0120924
51				0.00731496
52				0.00583155
53				0.00749619
54				0.00528644
55				0.00691389
56				0.01130282
57				0.00541774
58
59
60
61
62
63
64
65
66
67				0.07869814
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100