That's it. I think you can see a fairly systematic failure in cost estimates, whether it's the DND today or yours.
I'm trying to understand the discrepancy between your estimates and those of DND. I notice that one of the reasons for that, as you pointed out, is that sales taxes aren't included.
With regard to this first discrepancy, why does your methodology include these taxes, while DND's doesn't?