I did not subtract the amounts of the colonisers...
Then your tests clearly show that recovered is 1/9 not 1/3. Just divide minerals by 9 and seems the results match. 1/9 is 11.11% so its between 11% and 12%
Oh well ... 3 times bigger losses make PP 3 times less interesting.