Mining: ~1030
BTC/day x 7 days = 7,210
BTCUSB sales: 9470 x 1.99
BTC = 18,845
BTCBlade sales: let's estimate a conservative 100 x 50
BTC = 5,000
BTC31055
BTC / 400,000 shares = 0.077635
BTC/share

Please feel free to correct my expectations if I'm being too optimistic.
I admire your enthusiasm, but I think you're a leetle bit optimistic about the blades. friedcat said 278 blades sold total, so that's 60 from the first 2 auctions, and 218 from the 3rd auction plus a week and a bit since. It could be that many people who wanted a blade have one now. I think less than 50 by next week is probably more likely. USB, hard to say?
I presume from friedcat's comment about choosing a design for the 65nm chip that will allow it to be put on a USB stick that the amount of interest in it is great and Bitfountain have high expectations for the product. I mean, it almost sounds like he considers USB sales in the long term to be rivaling blades in importance. Wow.