When all the components and manufacturing costs are roughly estimated, it would be better to say they cost "about the same" instead of $0.49 (a 0.25% difference) because they really have no idea what Apple has negotiated. Their estimate is probably +/-$50.

Also, Apple already has all the tooling in place to manufacture the body and machine the steel band at very high volume, which a large cost not captured in their analysis.