This is with a 3% maintenance fee and includes the difficulty increase. But keep in mind since MELY is a company their overhead is going to be much higher since the CEO still needs a pay check and there is still other expenses that companies have that individuals don't. Notice that by November with 100TH MELY will no longer be profitable but will be making a loss. Revenue profits and cumulative are in BTC amounts.