I understand the formula, just not sure it's realistic to project the difficulty going that high unless you count on amazing new mining hardware coming to market and/or a massive increase in BTC value.  Even at $100/BTC a 1.2Gh/s rig starts costing more in electricity than it mines in less than 130 days.