A few things:
Subdivision (Open Space Levy) is based on land value, so $21kísh
Survey fees, working drawings, engineering, title fees etc all add up too.
Are you selling these? GST :(
Overall, like the guys have said, a little tight. Still, this is a great way to learn.
Oscar