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 |
|
|
|
|
|
|
|
|
|
|
|