One report for the asicminer to deploy 1PH/s by years end:
https://bt.irlbtc.com/view/246375.msg2612413#msg2612413In other news:
I have updated the spreadsheet with a global hash rate since I think people can model for themselves a bit better based on what vendors are announcing as shipping/shipped.
I made the exponential value a global so you can tweak to follow the current difficulty grows to do "what-if" growth scenarios.
I have reset the exponent to a more optimistic 0.013825, which has been tracking actually difficulty more closely... however I believe the curve will steepen as Avalon, BFL, 100TH/Bitfury, Metabank, Avalon Chip DIY/clones, etc. start ramping up.
Feel free to make a copy and tweak as you like.