Great analysis! Actually I didn't know that Actifit is getting some of the author payout as beneficiary, so that alone is a good thing to take from this analysis. Besides that, it is nice to see that it is beneficial in the end.
Did you also delegate some of your SP to @actifit or not?
Cheers!