The numbers are based from a low Network Difficulty Increase of 20% every 12 Days.
20% per 12 days is not just low, its borderline nonsensical. We are now at 35% growth per 12 days and thats before any of these new asics have hit the network.
The only way we could stay even close to the
current growth rate is if all those vendors fuck up production and delivery in which case, you are calculating the ROI of devices no one will actually have, or BFL/Avalon/Bitfury miners.
Even 30% seems highly optimistic.