You forgot the $4k/year fees, the $50k+ software development cost, the additional staff to handle everything, the costs involved in being a registrar-stakeholder, attending the regular meetings ...

Our best guess is that our accredited registrar service added about $180,000/year to our operating costs - all for more direct "control" in the domain process.