After looking at the plan, some of your costs are way under.
Driveway & assoc. drainage make your $10,000 more like $50,000
Interallotment drainage for lots $7,000
Engineering design and consultants $7,000
Any works needed in the street frontage, ie new kerb and gutter, footpath $?
Lot...