Are you just extending the exponential growth rate of the past month or so out a year?  There's no way its going to continue like that.  Sure there will be high diff jumps down the line, but there's simply not enough silicon being fabbed to continue that growth indefinitely.

I think the more accurate estimates are based on Bitcoin ASIC machines actually in the pipeline no?