That's hilarious.
I wouldn't pay TOO much attention to the formula. It doesn't consider a shift in metabolism or the amount of calories burned due to do EPOC. If you burn 500 doing cardio at that pace, then you probably burn as many or more afterwards...especially since you've been doing it nearly every day. There's no way that you're only burning 3,000-3,500 calories IME.