I do say it's predicated on cheap orbital launch. Clearly they expect Starship to deliver, and they're "skating to where the puck will be" on overall system cost per unit of compute.

But yeah, I didn't include that delivering all that stuff by truck (including all the personnel) to a terrestrial PV site isn't free either.