The exact amount would be pretty much half way between your 2 figures. Multiply the pool by about 85% which leaves the amount payable on divs after the takeout. Then just divide the amount showing into the amount payable for divs . example 416 by 85% = 353.60
Number 1 showing $ 13.9 353.60/13.90 = $ 25.43 rounded up gives you about 25.50 That is my understanding of it anyway I may be wrong. If I am then I am sure someone will enlighten us.