To do list:
-Refund the last people.
-Stop ignoring the fact that you owe people money and refuse to repay them.
-Factor in the PSU since chenchunyu88 mentioned that the calculations is wrong on the last spreadsheet.
-I will do it for 1 BTC (instead of 1.2 BTC) and take some of the blame for messing up.
-Factor in the .7 BTC that I forgot to add in after I copy and pasted the total mined from the wallet to cover for the 2 days that the miner was just sitting there.