Looks like XP PR + 100 to me :-) while the K7 Sempron is XP PR - 300 :-(
That doesn't make sense because AMD will want a self-consistent rating scale across the Sempron line, so I would guess that some of the assumptions must be incorrect. Perhaps the clock rate you are assuming for the K8 3100+ Sempron is too high?