I'm starting to suspect something. Speadsheet looks really weird. There is absolutely no logic in calculations, programmer wouldn't do such mistakes. She (or he) just takes numbers and arithmetial signs, put them in a random order and gets some meaningless results.
So both them totally have 25 grl/slots*btc/investors.
I thought it was kinda weird. I tried looking at ur spreadsheet and I need access. Maybe it is something we can help her with. As far as pms and responses. I have has no issues. Sounds like she is in the US on EST.