OK what you have to keep in mid is that those calculators do not take certain things into account, most specifically diff increase (i.e., 13M going up to 18M) and increases in the network hashrate. They are just designed to give you a ballpark. When you combine that with the insane orphan rate, lately, you get the "loss" you're seeing.