Oh wow, you are right ....I checked and in my file the numbers were as yours above.
Thing is the first chart uploaded here is an older version.

Here is a direct screenshot from my file, I will upload it now.

Basically I have uploaded a older version in the post.
Thanks for the check, and sorry for your time doing the manual math above :)