.08 btc with .16 electricity like most of USA.
.01 btc with .30 electricity like alot of Europe.
even mining.thegenesisblock gives better numbers:
$220 in revenue in 3 mo with ~$90 in expenses
after that-pencil mod and another month of profitability.
total profit $145 or 0.228 BTC
assumed $0.12/kwh in electricity (this is what i pay in US) and $634/BTC
Your .12 electricity and 634 btc price will mine .129 btc lifetime.
this can't be right, unless you are subtracting the electricity cost. all calculators show ~0.3BTC total (BEFORE subtracting the electricity cost).
if you are assuming 18% jump every 10 days-it is simply NOT going to happen, unless hardware market goes truly crazy.