HMMM! Now lets compare apples to apples. Do you count your time in driving and shopping for your factory ammo? What about the gas? What if they are out of stock on your first trip?
Now that you are using Cabela's for your components, you need to compare it to THEIR Factory ammo too!
Cant count the equipment in to the cost, as mentioned earlier it can be resold for more.
Also there are alot of places to buy everything on your list for lots cheaper, that are not fly by night companies.