I am really interested by the ICO (got my btc ready to buy) but checking the calculation of your site/google sheet, I feel like the 30$ profit/day for a S9 asic is a bit confusing. This was probably the case when you opened the ICO but with the difficulty rising and the price going down, the profitability is more 10$ daily for the 13500GHs. With those values your 1K investment values would be more like:

1month income	2month income	3month income	6month income	12month income	36month income
65$	66$	66.9$	69.5$	75$	102$

That would sum up to a total of 1824$ over 36 month.
Pretty big difference if you compare that to the 12862$ that your google sheet gives over 36 months.

Could you please provide some clarifications on that point?

Again, I am really interested in the project just a bit afraid by the values...