Hi messmorph.
Belu hit it on the head insofar as what you missed - however, i think your costs are HIGH.
i reckon you could do a basic 3x2 DG for about $160k TURN KEY + $15-17k in sites for a survey strata situation - obviously that's a the lower figure for a sandy site in the metro area...