Reminder: 50x current network = 1.25 Petahash = ~833 BFL Minirigs = $24,990,000 = ~1.75x as much USD invested in GPUs in the past 2 years. If you think that will happen overnight, well...
As I said, if it happens in 59 weeks (seems reasonable), you'll still be making $60/mo, and whatever else you made during the run up to 50x.
I would suggest heavily against buying anywhere near the 50x mark of course, but given the size of the pre-orders out there, the pre-order crowd should do pretty well, and potentially even the early bird post-orders.
There is no doubt the first people who get asics will make good money.
The question for me is that in a year will i be in the same boat i am in now. Which is having hardware making a couple of bucks a day when they used to make triple or more per day. I am not sure it is worth the hassle as you are making some large assumptions about the situation. For example the failure rate of the devices combined with a warranty that i cannot find on bfls website. For all i know these things might break after 13 months. Having it repaired or buying another will mess up calculations.
Another example is adding all the asic companies products into the diff. They all seem to be coming out first quarter 2013. If so the spike upwards will be massive in 2 months time. That couple of bucks per day may come much faster then anyone realizes.
Btc price. I think 12 per btc is drastically over priced. 5 per btc is fair when you look at the bitcoin economy and amount of coins out there versus usage. i would cut current price in half for any calculations. Extra is gravy.
Etc....
The thing breaking in 13 months doesn't factor in at all to my statement, so it can't really be an assumption, let alone a big one. The warranty info is pretty easy to find, though admittedly not from the main page (
https://forums.butterflylabs.com/showwiki.php?title=FAQ:What+is+the+warranty+period+on+your+devices).
I already factored all asic companies products into the difficulty, so again not a big assumption (not any bigger than anything else in the world that is unknown). The pre-orders for Q1 2013 are on the order of 150TH + 57.6TH + 19.8TH = ~225TH, for BFL, bAsic and Avalon respectively. Even assuming 225TH / quarter is reasonable that's only 900TH by end of 2013, far less than my estimation.
Price of BTC makes no human sense, so there is no real way to say what the price should be. I've heard people claim "floors" and "ceilings" to the price based on X Y and Z for literally years now, and they've almost always been wrong, especially the farther one looked in time. The one big assumption is that price will remain close to what it is now, but that is literally the best you can do, so there's no getting around that.
That said I'm not suggesting anyone do anything, but I've always been a middle of the road guy (things are not as great or as horrible as most people claim), and I've been right more often than I've been wrong.