SCOOP package

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P
1	Date	Event	Buyin	Notes	ROI (est)	Selling %	Markup	Amount	Cash	Returns		of total
2	May 12th	04 H	2100		25.00%	60.00%	1.125	1,417.50	4,499.08	2,699.45		0.05265797392	0.05924022066
3	May 12th	06 H	1050		35.00%	30.00%	1.175	370.13	0.00	0.00		0.01374958208	0.01615575894
4	May 14th	12 M	1050		25.00%	30.00%	1.125	354.38	0.00	0.00		0.01316449348	0.01481005517
5	May 14th	14 H	2100		20.00%	60.00%	1.1	1,386.00	0.00	0.00		0.05148779672	0.0566365764
6	May 15th	17 H	1050		25.00%	30.00%	1.125	354.38	0.00	0.00		0.01316449348	0.01481005517
7	May 16th	21 H	2120	530r (single rebuy to addon)	10.00%	60.00%	1.05	1,335.60	0.00	667.80		0.04961551321	0.05209628887
8	May 17th	23 H	1050		20.00%	30.00%	1.1	346.50	0.00	0.00		0.01287194918	0.0141591441
9	May 19th	31 H	2100		20.00%	60.00%	1.1	1,386.00	0.00	1,386.00		0.05148779672	0.0566365764
10	May 19th	32 H	5200		15.00%	80.00%	1.075	4,472.00	0.00	0.00		0.1661280137	0.1785876147
11	May 19th	34 H	1050		30.00%	30.00%	1.15	362.25	0.00	0.00		0.01345703778	0.01547559345
12	May 20th	38 H	2100		25.00%	60.00%	1.125	1,417.50	0.00	0.00		0.05265797392	0.05924022066
13	May 21st	40 H	2100		20.00%	60.00%	1.1	1,386.00	0.00	0.00		0.05148779672	0.0566365764
14	May 21st	42 H	1050		15.00%	30.00%	1.075	338.63	0.00	0.00		0.01257940488	0.01352286025
15	May 24th	52 H	2100		15.00%	60.00%	1.075	1,354.50	0.00	1,354.50		0.05031761953	0.05409144099
16	May 25th	55 H	1050		30.00%	30.00%	1.15	362.25	0.00	362.25		0.01345703778	0.01547559345
17	May 26th	61 H	2100		25.00%	60.00%	1.125	1,417.50	0.00	0.00		0.05265797392	0.05924022066
18	May 26th	62 H	10300		15.00%	80.00%	1.075	8,858.00	0.00	0.00		0.3290612578	0.3537408522
19												Weighted av MU	1.090555648
20
21									TOTAL RETURN	6,470.00
22
23			39670					26,919.10				Reserved Action	Paid (booked)		Returns	paidout/sort
24							rounded to	26919				Scott	25	paid	1617.4995
25												Cam	2		129.39996
26							1%	270				G	1.5		97.04997
27							5%	1300				Steef	10		646.9998
28							10%	2600				Jack	5		323.4999
29												Allan	5	paid	323.4999
30												clapjkspit	5	paid	323.4999
31												Markus	20	paid	1293.9996
32												frank	5		323.4999
33												d7	21.5		1391.04957
34
35											Remaining	0
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
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