Artemis Natural Homes
Cost of Goods and Services: Breakdown of Direct Costs
Assumes 1400 sf, 1.5 story, 720 sf main, 680 sf 2nd, 24x30 footprint.
	Quantity	Units	Cost/unit	Total cost	Material	Equipment	Subcontract	ANH labor
Excavation (to 3.5 ft depth)	108	lf	8	864	0	0	864	0
CIP footing	108	lf	12	1296	621	0	0	675
CIP stemwall using foam-forms (I.e. BlueMaxx)	660	sf	10	6600	5475	0	0	1125
WoodBrik structure	1280	sf	7	8960	5000	800	0	3160
Truss roof with 26ga galv. steel roof	720	sf	8.5	6120	0	0	6120	0
Soil-cement floor with radiant heating	720	sf	6	4320	2520	400	0	1400
2nd floor, eng. joists, sub, 2.5" LWC w/ RH	680	sf	5	3400	1200	400	0	1800
Windows: high R, low-e, Thermotech	14	each	350	4900	3500	0	0	1400
Doors (2 exterior, 10 interior)	12	each	250	3000	1800	0	0	1200
Stairs: wood frame, LWC tread	1	each	1400	1400	600	0	0	800
Masonry fireplace	1	each	2200	2200	0	0	2200	0
Interior Partitions: papercrete or Woodbrik	600	sf	3.5	2100	1300	0	0	800
Interor plaster/finish	600	sf	1.2	720	0	0	720	0
Exterior stucco	1280	sf	2.5	3200	0	0	3200	0
LP tank, lines, stove	1	each	2000	2000	0	0	2000	0
Solar DHW with tankless (2) aux. heat system	1	each	4500	4500	0	0	4500	0
Water supply/pumping system	1	each	2700	2700	0	0	2700	0
Electrical/lighting	1400	sf	2.5	3500	0	0	3500	0
Plumbing	8	fixtures	900	7200	0	0	7200	0
Side porch	200	sf	8	1600	925	0	0	675
Cabinetry/finishes	1	each	5000	5000	0	0	5000
Totals				75580	22941	1600	38004	13035
Additional Direct Costs:
Overhead Cost per unit				2800
Fees per unit				4200
Contingency/Profit per unit				2800
Additional Indirect Costs:
Depreciation on capitol				700
Total COGS				86080