Did you read my comment below your previous post?
I believe there was another mistake in the previous calculation. While you assumed the Steem price dropped, you where still calculating with a pay out as if it didn't drop.
I like to see confirmed that I got this right?
Or why I had it incorrect?
I would also feel happy if anyone else checks this?!?