Hi,
for the sake of completeness, i just wanted to mention that we should keep an eye on gross and net earnings.
Your analysis shows the gross receipts. But the actual payouts are a little lower, as the commission for the Steem Power delegations still has to be settled.
Thank you. Will consider this on future analysis to consider both the 25% curation and 20% beneficiary rewards. Thank you for pointing this out.