That 204 $/kWh, not bad.
Consider cell holders, nickel strips and spot welding (preferably with Tesla style fuses), rugged custom box + everthing you've mentioned and I believe you be a bit far from 3916$ and 88kg.
If you value your time, the total cost will be WAY off.
128 kg of VW hybrid...