Either do the math or don’t, I’ve done it and it comes out like I said, so I’ll only believe math which shows otherwise. I commented elsewhere on exactly how those numbers are calculated if you want to confirm.

The numbers are “small” because they are capturing marginal differences on top of the usual calculation. You’ll note they get much bigger as you move up the brackets (look at worksheet 4)