Again and again I repeat: You did not include daily bonuses in your calculations.
That is exactly what i wrote.
My calculation show the minimum possible income, and maximum ROI.
Of course the income is higher / the ROI lower if you add bonus.
But the bonus is not a fixed quantity. I get bonus only every 2 or 3 days.
And often enough only 100 Satoshi.
Level 6 say $173,04 monthly. That's 0.54630 BTC
The 'basic' Ticks make 0.378 BTC / month ($119,73)
So the Bonus would need to bring another 0.1683.
That are 40 Bonus Ticks. (1-2 per Day).
As said before: i get only 1 Tick every 2-3 Days.
So maybe 10-15 Ticks per Month.
My message remains the same. The income in USD are misleading.
Correct would be "$119.73 + possible bonus".