Thank you! I've just recently added the calculation of the liquid STEEM part for the payout amounts and it should now be much more accurate than it has been before. But I'm still tweaking my formula from time to time, so that we hopefully will have a 100% exact payout prediction in future.
Yes, it's indeed a lot of work to build something like this and to keep it working stable, but it's also a lot of fun for me ;)