And as explained multiple times, to multiple people. That list is blatently wrong in some regards (block rewards), in some regards slightly wrong (delayed), and in some regards correct (coins we can't mine - low difficulty). I'm extremely confident in our profitability calculator, its not like its hard to multiply two numbers.