Yes, I'm still working on the new calculation logic, therefore I added the hint:

This feature is currently being revised, therefore the calculated amounts may differ hugely from the real values!

I needed to upload a new SteemWorld version to the server and in that version the calculation is broken (not completely implemented). The new logic will be ready within the next few days ;)