Hi!
Here are the updated numbers.
The reason why the other one showed some weird numbers is because it had some faulty assumptions based on old data which I had missed.
This one has been triple checked and is updated for the current numbers.
The table starts at the current raised amount of 23910 BTC and the current amount of sold public shares.
It then increases by 5000 BTC/3.125 Mill public shares.
The reason why we are currently not at 18 mill planned but instead at 18.5 is due to that we had an one batch of public shares open for sale at the same time as we closed a private deal.
The public to private shares scales up due the minimum requirement of 10 Mhash per share, to honor this the amount of private shares scales down at lower levels.
We also reduced batch three from 7 million to 6.25 million shares, this is due to the BTC price increase, we need less amount of Bitcoins for the budget for the data center.

We also added the % of private shares compared to the total amount of shares, we also included the mhash per share (with the investor protection clause).
Hopefully this will give you a better picture of how the distribution of shares will look once the IPO is complete.

//DeaDTerra