Either arhag's computation is wrong or I don't completely understand his formula. In any case, the numbers end up being very close to what he had. I think I have explained it more clearly:

https://steemit.com/steem/@anonymint/who-pays-for-the-blogging-and-curation-rewards-part-1-steem-power