Exactly. It's based on inflation forecasts, but over such a long period of time, forecasts are difficult.
Evidence of meeting #37 for Government Operations and Estimates in the 44th Parliament, 1st session. (The original version is on Parliament’s site, as are the minutes.) The winning word was ships.
A recording is available from Parliament.