Joe:
The calculations are getting too involved and are taking too much time. Your figures are close to mine, and both were done manually, so some variance IS possible.
If you did not KNOW that your stay was going beyond a year, you could claim daily living expenses, However, you DO know that it will be longer than one year, so you cannot claim the daily living expenses.