PHASE 1 PLUMBING ESTIMATES

	A	B	C	D	E	F	G	H
1	PHASE 1 PLUMBING ESTIMATES					PER SITE
2	Number of Sites	28		PHASE 1 TOTAL	$126,300	$4,511
3
4		Description	Material	Quanity	Unit Type	Cost Per	Total
5		Sewer Main	4" PVC	2,000	SF	$7.00	$14,000.00
6		Sewer Laterals w/ sweeps	4" PVC	1,400	SF	$7.00	$9,800.00
7		Water Main	2" Pex	2,000	SF	$3.00	$6,000.00
8		Water Laterals	3/4" Pex	1,400	SF	$1.00	$1,400.00
9		Water Spigots	Frost proof	28	Each	$50.00	$1,400.00
10		Concrete utilities pad	Concrete	28	Each	$75.00	$2,100.00
11		Labor	3 man crew	240	Hours	$30.00	$7,200.00	2 weeks work
12		Equipment Rental	Excavator	2	Weeks	$2,000.00	$4,000.00
13
14						TOTAL	$45,900
15						Per Site	$1,639
16
17
18		Description	Material	Quanity	Unit Type	Cost Per	Total
19		20' Roads	Caliche	2,000	SF	$15.00	$30,000.00
20
21
22						TOTAL	$30,000
23						Per Site	$1,071
24
25
26		Description	Material	Quanity	Unit Type	Cost Per	Total
27		Electrical wiring (from pole to site)	Per electrician	28	Each	$1,000.00	$28,000.00
28		Meter Banks	4 Meters per Bank	7	Each	$1,000.00	$7,000.00
29
30						TOTAL	$35,000
31						Per Site	$1,250
32
33		Description	Material	Quanity	Unit Type	Cost Per	Total
34		Clearing and grading		28	Each	$550.00	$15,400.00
35
36
37						TOTAL	$15,400
38						Per Site	$550
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100