This is also all based on the assumption 3 Steem will always be worth ~$0.40 which it wont. Just 2 years ago 3 Steem was worth over $20.
Yeah I kinda over exaggerated that and your're right about basing it on the value of steem,..anyway, it needs to be reviewed, thats all...