| 53ft x 102in Dry Van Trailer, Used, Nevada | 16000 | 0 | Price est based on TruckPaper completed auctions |
| 53ft x 102in Flatbed, Used, Nevada | 0 | 8000 | |
| 7 IBC Totes, 330, new, delivered Empire (Fresh Water) | 4000 | 4000 | Cary Company |
| 7 IBC Totes, 330, used (Grey Water), pickup Reno | 0 | 1050 | Nevada Container Supply |
| 10 Grey Water Tanks, 250 gal each | 5790 | 0 | PolyJohn HT01-0250 at Webstaurantstore |
| Fresh Water Hoses and Connectors | 2000 | 2000 | |
| Grey Water Hoses and Connectors | 2000 | 2000 | |
| Pumps | 340 | 340 | Harbor Freight DRUMMOND 1 HP Stainless Steel Shallow Well Pump plus backup |
| Steel hardware and welding | 10000 | 2500 | |
| Floor decking | 5000 | 0 | |
| Dry Van modifications for doors and utility access | 8000 | 0 |
|
| Interior framing | 5000 | 0 | |
| Macerating RV toilets | 3000 | 0 | (two) |
| Waterless urinals | 600 | 0 | (two) |
| Interior Plumbing Parts | 3000 | 0 |
|
| Sinks, faucets, vanity | 3000 | 0 |
|
| Shower enclosures, shower heads | 2500 | 0 | (two) |
| Pond liner secondary containment | 3000 | 3000 | For gayflower, secondary containment is permanently built into trailer.
For water only, secondary containment consists of external evap ponds that must be set up on playa. |
| Lighting and electric | 4000 | 0 |
|
| Parts, not including labor | 77230 | 22890 |
|
| Labor | 50000 | 10000 | how much of this can you get from your campers? How good are you at hiring and supervising construction workers? Where are you going to build it? |
| Parts, including labor | 127230 | 32890 |
|
| years to amortize | 9 | 6.3 |
|