| Wall # | Type | Lf Size | Factor | Cost | Components | Component Cost | Miscellaneous |
| W1 | K3 | 8 | 4.83 | $38.64 | All panel costs | $5,678.88 | |
| W2 | K1 | 8 | 5.07 | 40.56 | Cabinets/vanities/counters | 2,800.00 | Most components purchased |
| W3 | K3 | 8 | 4.83 | 38.64 | Furnace (Hydronic) | 800.00 | from Contractor' warehouse |
| W4 | K2 | 8 | 4.07 | 32.56 | Water heater (50 Gal) | 240.00 | |
| W5 | K3 | 8 | 4.82 | 4.8338.64 | Disposal | 52.00 | |
| W6 | K1 | 4 | 5.07 | 20.28 | Range | 450.00 | |
| W7 | K1 | 8 | 5.07 | 40.56 | Range Hood | 30.00 | |
| W8 | K1 | 8 | 5.07 | 40.56 | Bath Fan | 30.00 | |
| W9 | K2 | 8 | 4.07 | 32.56 | 2-Fiberglass/tub/showers | 360.00 | |
| W10 | K1 | 4 | 5.07 | 20.28 | Cultured Marble sinks | 278.00 | |
| W11 | K3 | 8 | 4.83 | 38.64 | Stainless Steel sink | 26.00 | |
| W12 | K6 | 8 | 5.81 | 46.48 | Faucets | 95.00 | |
| W13 | K1 | 8 | 5.07 | 40.56 | Plimbing | 350.00 | |
| W14 | K3 | 8 | 4.83 | 38.64 | Toilets | 106.00 | |
| W15 | K3 | 8 | 4.83 | 38.64 | Medicine Cabinets | 95.00 | |
| W16 | K1 | 3.125 | 5.07 | 15.84 | Molding, paint, ducts,vents trim, facia, shelves, metal | 1,115.00 | |
| W17 | K3 | 8 | 4.83 | 38.64 | Set- up @ $5/Sf | 6,160.00 | Excluded |
| W18 | K3 | 8 | 4.83 | 38.64 | Slab foundation @ $5/Sf | 6,160.00 | Excluded |
| W19 | K1 | 8 | 5.07 | 40.56 | Total Cost | $12,535.88 | |
| W20 | K1 | 4 | 5.07 | 20.28 | Square foot cost | $10.18 | |
| W21 | I-2 | 8 | 4.89 | 39.12 | |||
| W22(3) | I-1 | 3.5 | 5.93 | 62.27 | |||
| W23 | I-1 | 8 | 5.93 | 47.44 | Sales price wo/slab | $31,177.79 | |
| W24(3) | I-1 | 2 | 5.93 | 35.58 | Profit | $18,641.91 | 60% |
| W25 | I-2 | 8 | 4.89 | 39.12 | Squart foot | $25.31 | |
| W26 | I-1 | 8 | 5.93 | 47.44 | Sale price with slab | $43,498.79 | |
| W27 | I-1 | 8 | 5.93 | 47.44 | Profit | $18,641.91 | 42% |
| W28 | I-2 | 5.5 | 4.89 | 26.90 | Square foot | $35.31 | |
| W29 | I-3 | 8 | 5.87 | 46.96 | |||
| W30 | I-1 | 5.5 | 5.93 | 32.62 | |||
| W31 | I-82 | 3.5 | 4.89 | 17.12 | |||
| W32 | I-1 | 5 | 5.93 | 29.65 | |||
| W33 | I-1 | 4 | 5.93 | 23.72 | |||
| W34 | I-1 | 8 | 5.93 | 47.44 | |||
| W35 | I-1 | 2 | 5.93 | 11.86 | |||
| W36 | I-2 | 5.5 | 4.89 | 26.90 | |||
| W37 | I-3 | 8 | 5.87 | 46.96 | |||
| W38 | I-1 | 3.5 | 5.93 | 20.76 | |||
| W39 | I-2 | 8 | 4.89 | 39.12 | |||
| W40 | I-1 | 8 | 5.93 | 47.44 | |||
| W41 | I-1 | 5.5 | 5.93 | 32.62 | |||
| W42 | I-1 | 8 | 5.93 | 47.44 | |||
| Totals | 216.125 | 1,092.64 | |||||
| Ceiling | Sf | 1232 | 0.46 | 566.72 | |||
| Roof Panels | Sf | 1537 | 0.38 | 584.06 | |||
| Comp Roofing | 1537 | 0.44 | 676.28 | ||||
| Trusses | Lf | 857 | 0.4 | 342.80 | |||
| Electrical | Sf | 1232 | 0.84 | 1,034.88 | |||
| Doors/locks | 12 | 796.50 | |||||
| Windows | 7 | 585.00 | |||||
| Totals | 5,678.88 | Cost / Sf =4.61 with elect | |||||
| Shell Cost | 4,644.00 | Cost / Sf = 3.77 no elect |