Probably due to the compound you state in the "grand u another bonus" its calculating 1,5x + 3x (so 4.5x) + 6x (so 10.5x)..... instead of the individual odds of winning the next.
Based on the odds u (the better) about return $0.75 on the dollar until stage 4 and going downhill on after.