yes, salaries formula are obsolete now,
and my calculator is just an Excel calculator version based on the recent Josef Ka final study of coefficients (coefficients given a couple of weeks ago).
My excel sheet can be updated easily if these coefficients are modified by further studies,
but i think that it has been said that it wouldn't move as it was really close to reality.