I entered the formula into Excel and used FizMiG to calculate the scores for all units – it turned out to be complete nonsense.
(in principle, most of them were calculated correctly, but some moments... :(, like a non-upgraded halberdier being stronger than an upgraded centaur – it's absurd)
Basically, it's useless.