Estimate

b67
ExampleBottom_up_estimate1.xls
Home>Business & Finance homework help>Marketing homework help>Estimate

ELemental Estimate

Bottom-Up Estimate [All detail resources]
Unit Intensity Duration Effort Total Unit Extension $
(Day) Unit Cost
W1 Prefabrication House $58,310
W1.1 Design Document $22,080
W1.1.1 Architecture Design Drawing $13,880
W1.1.1.1 Exterior Design Drawing $7,050
R1 Supervisor
R1.1 Design Manager Staff Hour 1 20 20 160 $30 $4,800
R2 Designer and Technician
R2.1 Architect Day 1 30 30 30 $60 $1,800
R2.9 Draftman
R2.9.1 Architecture Draftsman Day 1 15 15 15 $20 $300
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 10 10 ** ** $75
R4.14 3D Viz Program N/A 1 10 10 ** ** $75
W1.1.1.2 Interior Design Drawing $3,900
R1 Supervisor
R1.1 Design Manager Staff Hour 1 10 10 80 $30 $2,400
R2 Designer and Technician
R2.2 Interior Designer Day 1 20 20 20 $60 $1,200
R2.9 Draftman
R2.9.3 Interior Draftman Day 1 15 15 15 $20 $300
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 10 10 ** ** **
R4.14 3D Viz Program N/A 1 5 5 ** ** **
W1.1.1.3 Landscape Design Drawing $2,930
R1 Supervisor
R1.1 Design Manager Staff Hour 1 2 2 16 $30 $480
R2 Designer and Technician
R2.3 Landscape Designer Day 1 20 20 20 $60 $1,200
R2.8 Sanitary Engineer Day 1 15 15 15 $50 $750
R2.9 Draftman
R2.9.1 Landscaping Draftman Day 1 15 15 15 $20 $300
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 5 5 5 $40 $200
R4.13 AutoCAD2002 Day 1 10 10 ** ** **
R4.14 3D Viz Program Day 1 5 5 ** ** **
W1.1.2 Engineer Design Drawing $3,600
R1 Supervisor
R1.2 Construction Manager Day 1 20 20 20 $50 $1,000
R2 Designer and Technician
R2.4 Civil Engineer Day 1 20 20 20 $60 $1,200
R2.5 Structural Engineer Day 1 20 20 20 $50 $1,000
R2.9 Draftman
R2.9.2 Engineering Draftsman Day 1 20 20 20 $20 $400
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 20 20 ** ** **
W1.1.3 Infrastructure Design Drawing $4,600
W1.1.3.1 Electrical Design Drawing $1,200
R2 Designer and Technician
R2.7 Electrical Engineer Day 1 20 20 20 $50 $1,000
R2.9 Draftman
R2.9.2 Engineering Draftsman Day 1 10 10 10 $20 $200
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 10 10 ** ** **
W1.1.3.2 Water Supply Design Drawing $2,200
R2 Designer and Technician
R2.6 Machanical Engineer Day 1 20 20 20 $50 $1,000
R2.8 Sanitary Engineer Day 1 20 20 20 $50 $1,000
R2.9 Draftman
R2.9.2 Engineering Draftsman Day 1 10 10 10 $20 $200
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 10 10 ** ** **
W1.1.3.3 Air-Conditioning Design Drawing $1,200
R2 Designer and Technician
R2.6 Machanical Engineer Day 1 20 20 20 $50 $1,000
R2.9 Draftman
R2.9.2 Engineering Draftsman Day 1 10 10 10 $20 $200
R4 Equipment and Tools
R4.13 AutoCAD2002 N/A 1 10 10 ** ** **
W1.2 Structure $30,040
W1.2.1 Building Structure $22,300
W1.2.1.1 First Floor $11,515
W1.2.1.1.1 Bearing-Wall Foundation Structure $4,460
R1 Supervisor
R1.2 Construction Manager Day 1 5 5 5 $50 $250
R2 Designer and Technician
R2.5 Structural Engineer Day 1 5 5 5 $50 $250
R3 Construction Technician
R3.3 Carperter Day 3 2 6 6 $10 $60
R3.5 Sheet-Metal Worker Day 3 5 15 15 $10 $150
R3.6 Laborer Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 2 3 6 6 $10 $60
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 1 1 1 $40 $40
R4.2 Dump Truck Day 1 3 3 3 $20 $60
R4.3 Backhoe Day 1 2 2 2 $50 $100
R4.4 Pile Driver Day 1 2 2 2 $20 $40
R4.5 Trailer Day 1 5 5 5 $25 $125
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.7 Concrete Mixer Day 1 5 5 5 $25 $125
R4.10 Concrete Pump Day 1 5 5 5 $60 $300
R4.11 Bucket Truck Day 1 3 3 3 $25 $75
R4.12 Tractor Day 1 5 5 5 $25 $125
R5 Material
R5.1 Structural Ton 0.50 Tons * * 0.5 $300 $150
R5.3 Concrete Bag 10 Bags * * 10 $10 $100
R5.6 Reinforce Steel Ton 1 Ton * * 1 $300 $300
R5.7 Pile Pile 40 Piles * * 40 $50 $2,000
W1.2.1.1.2 Long-Span Column Structure $1,245
R1 Supervisor
R1.2 Construction Manager Day 1 3 3 3 $50 $150
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.3 Carperter Day 3 2 6 6 $10 $60
R3.5 Sheet-Metal Worker Day 3 2 6 6 $10 $60
R3.6 Laborer Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 2 2 4 4 $10 $40
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R5 Material
R5.1 Structural Ton 0.50 Tons * * 0.5 $300 $150
R5.3 Concrete Bag 10 Bags * * 10 $10 $100
R5.6 Reinforce Steel Ton 0.50 Ton * * 0.5 $300 $150
W1.2.1.1.3 Pre-Fabrication Floor $1,765
R1 Supervisor
R1.2 Construction Manager Day 1 2 2 2 $50 $100
R2 Designer and Technician
R2.4 Civil Engineer Day 1 2 2 2 $60 $120
R2.5 Structural Engineer Day 1 2 2 2 $50 $100
R3 Construction Technician
R3.3 Carperter Day 3 1 3 3 $10 $30
R3.5 Sheet-Metal Worker Day 1 2 2 2 $10 $20
R3.6 Laborer Day 3 2 6 6 $10 $60
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 20 $40
R4.7 Concrete Mixer Day 1 2 2 2 25 $50
R4.8 Power Float Day 1 2 2 2 60 $120
R4.9 Crane Day 1 2 2 2 50 $100
R4.10 Concrete Pump Day 1 2 2 2 60 $120
R4.12 Tractor Day 1 2 2 2 $25 $50
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete Bag 3 Bags * * 3 $10 $30
R5.4 Pre-Fabrication Panel Panel 10 Panels * * 10 $75 $750
W1.2.1.1.4 Adjustable Pre-Fabrication Wall $3,085
R1 Supervisor
R1.2 Construction Manager Day 1 1 1 1 $50 $50
R2 Designer and Technician
R2.4 Civil Engineer Day 1 1 1 1 $60 $60
R2.5 Structural Engineer Day 1 1 1 1 $50 $50
R3 Construction Technician
R3.3 Carperter Day 3 1 3 3 $10 $30
R3.5 Sheet-Metal Worker Day 3 1 3 3 $10 $30
R3.6 Laborer Day 3 1 3 3 $10 $30
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.7 Concrete Mixer Day 1 2 2 2 $25 $50
R4.8 Power Float Day 1 2 2 2 $60 $120
R4.9 Crane Day 1 2 2 2 $50 $100
R4.10 Concrete Pump Day 1 2 2 2 $60 $120
R4.12 Tractor Day 1 2 2 2 $25 $50
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete Bag 3 Bags * * 3 $10 $30
R5.4 Pre-Fabrication Panel Panel 30 Panels * * 30 $75 $2,250
W1.2.1.1.5 Waterproof Concrete' Infrastructure Control Room $960
R1 Supervisor
R1.2 Construction Manager Day 1 2 2 2 $50 $100
R2 Designer and Technician
R2.5 Structural Engineer Day 1 2 2 2 $50 $100
R3 Construction Technician
R3.3 Carperter Day 3 2 6 6 $10 $60
R3.5 Sheet-Metal Worker Day 2 2 4 4 $10 $40
R3.6 Laborer Day 3 2 6 6 $10 $60
R3.7 Welding Technician Day 2 2 4 4 $10 $40
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.7 Concrete Mixer Day 1 2 2 2 $25 $50
R4.10 Concrete Pump Day 1 2 2 2 $60 $120
R5 Material
R5.1 Structural Ton 0.50 Tons * * 0.5 $300 $150
R5.3 Concrete Bag 5 Bags * * 5 $10 $50
R5.6 Reinforce Steel Ton 0.50 Ton * * 0.5 $300 $150
W1.2.1.2 Second Floor $4,860
W1.2.1.2.1 Light-Weight Bearing Wall $1,760
R1 Supervisor
R1.2 Construction Manager Day 1 3 3 3 $50 $150
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R2.4 Civil Engineer Day 1 3 3 3 $60 $180
R3 Construction Technician
R3.5 Sheet-Metal Worker Day 3 3 9 9 $10 $90
R3.3 Carperter Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 2 3 6 6 $10 $60
R3.6 Laborer Day 4 3 12 12 $10 $120
R4 Equipment and Tools
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.8 Power Float Day 1 3 3 3 $60 $180
R4.9 Crane Day 1 3 3 3 $50 $150
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R4.12 Tractor Day 1 3 3 3 $25 $75
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete Bag 5 Bags * * 5 $10 $50
R5.6 Reinforce Steel Ton 0.25 Ton * * 0.25 $300 $75
WW1.2.1.2.2 Pre-Fabrication Floor $1,845
R1 Supervisor
R1.2 Construction Manager Day 1 1 1 1 $50 $50
R2 Designer and Technician
R2.5 Structural Engineer Day 1 1 1 1 $50 $50
R2.4 Civil Engineer Day 1 1 1 1 $60 $60
R3 Construction Technician
R3.5 Sheet-Metal Worker Day 3 1 3 3 $10 $30
R3.3 Carperter Day 2 1 2 2 $10 $20
R3.6 Laborer Day 4 1 4 4 $10 $40
R3.7 Welding Technician Day 2 1 2 2 $10 $20
R4 Equipment and Tools
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.8 Power Float Day 1 3 3 3 $60 $180
R4.9 Crane Day 1 3 3 3 $50 $150
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R4.12 Tractor Day 1 3 3 3 $25 $75
R5 Material
R5.1 Structural 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete 3 Bags * * 3 $10 $30
R5.4 Pre-Fabrication Panel 10 Panels * * 10 $75 $750
W1.2.1.2.3 Long-Span Column Structure $1,255
R1 Supervisor
R1.2 Construction Manager Day 1 3 3 3 $50 $150
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.3 Carperter Day 2 2 4 4 $10 $40
R3.4 Laborer Day 4 3 12 12 $10 $120
R3.5 Sheet-Metal Worker Day 3 2 6 6 $10 $60
R3.7 Welding Technician Day 2 2 4 4 $10 $40
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R5 Material
R5.1 Structural Ton 0.50 Tons * * 0.5 $300 $150
R5.3 Concrete Bag 10 Bags * * 10 $10 $100
R5.6 Reinforce Steel Ton 0.50 Ton * * 0.5 $300 $150
W1.2.1.3 Roof Floor $5,925
W1.2.1.3.1 I-Beam Steel Structure $2,100
R1 Supervisor
R1.2 Construction Manager Day 1 2 2 2 $50 $100
R2 Designer and Technician
R2.5 Structural Engineer Day 1 2 2 2 $50 $100
R3 Construction Technician
R3.3 Carperter Day 2 2 4 4 $10 $40
R3.5 Sheet-Metal Worker Day 2 2 4 4 $10 $40
R3.6 Laborer Day 3 2 6 6 $10 $60
R3.7 Welding Technician Day 2 2 4 4 $10 $40
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.9 Crane Day 1 2 2 2 $50 $100
R4.12 Tractor Day 1 2 2 2 $25 $50
R5 Material
R5.3 Concrete Bag 3 Bags * * 3 $10 $30
R5.8 I-Beam Steel Beam 30 Beams * * 30 $50 $1,500
W1.2.1.3.2 Cement Insulation Tile $2,545
R1 Supervisor
R1.2 Construction Manager Day 1 1 1 1 $50 $50
R2 Designer and Technician
R2.5 Structural Engineer Day 1 1 1 1 $50 $50
R3 Construction Technician
R3.6 Laborer Day 3 1 3 3 $10 $30
R3.7 Welding Technician Day 2 1 2 2 $10 $20
R4 Equipment and Tools
R4.6 Welding Machine Day 1 1 1 1 20 $20
R4.7 Concrete Mixer Day 1 1 1 1 25 $25
R4.9 Crane Day 1 1 1 1 $25 $25
R5 Material
R5.1 Structural Ton 0.25 Ton * * 0.25 $300 $75
R5.11 Tile Box 75 Box * * 75 $30 $2,250
W1.2.1.3.3 Water Repellent Cement Floor $1,280
R1 Supervisor
R1.2 Construction Manager Day 1 3 3 3 $50 $150
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.2 Plumber Day 2 2 4 4 $15 $60
R3.3 Carpenter Day 2 2 4 4 $10 $40
R3.6 Laborer Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 2 2 4 4 $10 $40
R4 Equipment and Tools
R4.6 Welding Machine Day 1 2 2 2 $20 $40
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.8 Power Float Day 1 3 3 3 $60 $180
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete Bag 5 Bags * * 5 $10 $50
R5.6 Reinforce Steel Ton 0.5 Ton * * 0.5 $300 $150
W1.2.2 Landscape Structure $7,740
W1.2.2.1 Swimming Pool Structure $4,980
R1 Supervisor
R1.2 Construction Manager Day 1 5 5 5 $50 $250
R2 Designer and Technician
R2.4 Civil Engineer Day 1 5 5 5 $60 $300
R2.5 Structural Engineer Day 1 5 5 5 $50 $250
R2.6 Mechanical Engineer Day 1 5 5 5 $50 $250
R3 Construction Technician
R3.3 Carperter Day 3 3 9 9 $10 $90
R3.5 Sheet-Metal Worker Day 3 3 9 9 $10 $90
R3.6 Laborer Day 5 5 25 25 $10 $250
R3.7 Welding Technician Day 3 3 9 9 $10 $90
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 1 1 1 $40 $40
R4.2 Dump Truck Day 1 3 3 3 $20 $60
R4.3 Backhoe Day 1 2 2 2 $50 $100
R4.4 Pile Driver Day 1 2 2 2 $20 $40
R4.5 Trailer Day 1 5 5 5 $25 $125
R4.6 Welding Machine Day 2 3 6 6 $20 $120
R4.7 Concrete Mixer Day 1 5 5 5 $25 $125
R4.10 Concrete Pump Day 1 5 5 5 $60 $300
R4.11 Bucket Truck Day 1 5 5 5 $25 $125
R4.12 Tractor Day 1 5 5 5 $25 $125
R5 Material
R5.1 Structural Ton 1 Ton * * 1 $300 $300
R5.3 Concrete Bag 15 Bags * * 15 $10 $150
R5.6 Reinforce Steel Ton 1 Ton * * 1 $300 $300
R5.7 Pile Pile 30 Piles * * 30 $50 $1,500
W1.2.2.2 Road Structure $2,760
R2 Designer and Technician
R2.4 Civil Engineer Day 1 3 3 3 $60 $180
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.3 Carperter Day 2 2 4 4 $10 $40
R3.5 Sheet-Metal Worker Day 2 3 6 6 $10 $60
R3.6 Laborer Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 2 3 6 6 $10 $60
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 1 1 1 $40 $40
R4.2 Dump Truck Day 1 3 3 3 $20 $60
R4.3 Backhoe Day 1 1 1 1 $50 $50
R4.4 Pile Driver Day 1 2 2 2 $20 $40
R4.5 Trailer Day 1 3 3 3 $25 $75
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R4.11 Bucket Truck Day 1 3 3 3 $25 $75
R4.12 Tractor Day 1 3 3 3 $25 $75
R5 Material
R5.1 Structural Ton 0.5 Ton * * 0.5 $300 $150
R5.3 Concrete Bag 15 Bags * * 15 $10 $150
R5.6 Reinforce Steel Ton 0.5 Ton * * 0.5 $300 $150
R5.7 Pile Pile 20 Piles * * 20 $50 $1,000
W1.3 Infrastructure Equipment $6,190
W1.3.1 Sub-Structure' Waste Water Recovering Tank $1,930
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R2.6 Mechanical Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.4 Sanitary Technician Day 2 3 6 6 $15 $90
R3.6 Laborer Day 3 3 9 9 $10 $90
R3.7 Welding Technician Day 1 3 3 3 $10 $30
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 1 1 1 $40 $40
R4.2 Dump Truck Day 1 2 2 2 $20 $40
R4.3 Backhoe Day 1 1 1 1 $50 $50
R4.5 Trailer Day 1 3 3 3 $25 $75
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R4.11 Bucket Truck Day 1 3 3 3 $25 $75
R4.12 Tractor Day 1 3 3 3 $25 $75
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.3 Concrete Bag 5 Bags * * 5 $10 $50
R5.7 Pile Pile 10 Piles * * 10 $50 $500
R5.9 Water Waste Recovering Tank Tank 1 Tank * * 1 $125 $125
W1.3.2 Central Air-Conditioning Machine System $2,820
R2 Designer and Technician
R2.6 Mechanical Engineer Day 1 3 3 3 $50 $150
R2.7 Electrical Engineer Day 1 3 3 3 $50 $150
R3 Construction Technician
R3.1 Electrician Day 2 3 6 6 $15 $90
R3.6 Laborer Day 2 3 6 6 $10 $60
R3.8 Mechanical Technician Day 2 3 6 6 $15 $90
R4 Equipment and Tools
R4.6 Welding Machine Day 1 3 3 3 $20 $60
R4.9 Crane Day 1 3 3 3 $50 $150
R5 Material
R5.2 Electrical
R5.2.1 Electrical Line Loop 20 Loops * * 20 50 $1,000
R5.2.1 Electrical Electrical Control Box Box 2 Boxes * * 2 250 $500
R5.5 Central Air-conditioning System Machine 1 Machine * * 1 $370 $370
R5.10 Ducts Line 10 Lines * * 10 $20 $200
W1.3.3 Plumbing System $1,440
R2 Designer and Technician
R2.8 Sanitary Engineer Day 1 4 4 4 $50 $200
R3 Construction Technician
R3.2 Plumber Day 2 4 8 8 $15 $120
R3.4 Sanitary Technician Day 2 4 8 8 $15 $120
R3.6 Laborer Day 3 4 12 12 $10 $120
R4 Equipment and Tools
R4.6 Welding Machine Day 1 4 4 4 $20 $80
R4.9 Crane Day 1 4 4 4 $50 $200
R5 Material
R5.10 Ducts Line 30 Lines * * 30 $20 $600
* This item use an exact amount of material, not depending on the duration.
** One-time Payment of Tool has no effort. It will be calculate only one-time, which is in the Exterior design drawing.
N/A is one time payment tool

Level One Roll-Up

Bottom-Up Estimate [Level1]
Conduct a detailed, Bottom-UP, Rolled-up estimate
Unit Intensity Duration Effort Total Unit Extension $ Percentage %
(Day) Unit Cost
W1 Prefabrication House $58,310 100
W1.1 Design Document $22,080 37.87
R1 Supervisor
R1.1 Design Manager Staff Hour 256 $30 $7,680
R1.2 Construction Manager Day 20 $50 $1,000
R2 Designer and Technician
R2.1 Architect Day 30 $60 $1,800
R2.2 Interior Designer Day 20 $60 $1,200
R2.3 Landscape Designer Day 20 $60 $1,200
R2.4 Civil Engineer Day 20 $60 $1,200
R2.5 Structural Engineer Day 20 $50 $1,000
R2.6 Machanical Engineer Day 40 $50 $2,000
R2.7 Electrical Engineer Day 20 $50 $1,000
R2.8 Sanitary Engineer Day 35 $50 $1,750
R2.9 Draftman
R2.9.1 Architecture Draftsman Day 15 $20 $300
R2.9.2 Engineering Draftsman Day 50 $20 $1,000
R2.9.3 Interior Draftsman Day 15 $20 $300
R2.9.4 Landscaping Draftsman Day 15 $20 $300
R4 Equipment and Tools
R4.1 Survey Equipment Day 5 $40 $200
R4.13 AutoCAD2002 N/A ** ** $75
R4.14 3D Viz Program N/A ** ** $75
W1.2 Structure $30,040 51.52
R1 Supervisor
R1.2 Construction Manager Day 31 $50 $1,550
R2 Designer and Technician
R2.4 Civil Engineer Day 15 $60 $900
R2.5 Structural Engineer Day 34 $50 $1,700
R2.6 Mechanical Engineer Day 5 $50 $250
R3 Construction Technician
R3.2 Plumber Day 4 $15 $60
R3.3 Carperter Day 60 $10 $600
R3.5 Sheet-Metal Worker Day 52 $10 $520
R3.6 Laborer Day 113 $10 $1,130
R3.7 Welding Technician Day 51 $10 $510
R4 Equipment and Tools
R4.1 Survey Equipment Day 3 $40 $120
R4.2 Dump Truck Day 9 $20 $180
R4.3 Backhoe Day 5 $50 $250
R4.4 Pile Driver Day 6 $20 $120
R4.5 Trailer Day 13 $25 $325
R4.6 Welding Machine Day 33 $20 $660
R4.7 Concrete Mixer Day 37 $25 $925
R4.8 Power Float Day 14 $60 $840
R4.9 Crane Day 13 $50 $650
R4.10 Concrete Pump Day 31 $60 $1,860
R4.11 Bucket Truck Day 15 $25 $375
R4.12 Tractor Day 30 $25 $750
R5 Material
R5.1 Structural Ton 5 $300 $1,500
R5.3 Concrete Bag 84 $10 $840
R5.4 Pre-Fabrication Panel Panel 50 $75 $3,750
R5.6 Reinforce Steel Ton 4.75 $300 $1,425
R5.7 Pile Pile 90 $50 $4,500
R5.8 I-Beam Steel Beam 30 $50 $1,500
R5.11 Tile Box 75 $30 $2,250
W1.3 Infrastructure Equipment $6,190 10.62
R2 Designer and Technician
R2.5 Structural Engineer Day 1 3 3 3 $50 $150
R2.6 Mechanical Engineer Day 1 6 6 6 $50 $300
R2.7 Electrical Engineer Day 1 3 3 3 $50 $150
R2.8 Sanitary Engineer Day 1 4 4 4 $50 $200
R3 Construction Technician
R3.1 Electrician Day 2 3 6 6 $15 $90
R3.2 Plumber Day 2 4 8 8 $15 $120
R3.4 Sanitary Technician Day 2 7 14 14 $15 $210
R3.6 Laborer Day 3 9 27 27 $10 $270
R3.7 Welding Technician Day 1 3 3 3 $10 $30
R3.8 Mechanical Technician Day 2 3 6 6 $15 $90
R4 Equipment and Tools
R4.1 Survey Equipment Day 1 1 1 1 $40 $40
R4.2 Dump Truck Day 1 2 2 2 $20 $40
R4.3 Backhoe Day 1 1 1 1 $50 $50
R4.5 Trailer Day 1 3 3 3 $20 $60
R4.6 Welding Machine Day 1 10 10 9 $25 $225
R4.7 Concrete Mixer Day 1 3 3 3 $25 $75
R4.9 Crane Day 1 14 14 7 $50 $350
R4.10 Concrete Pump Day 1 3 3 3 $60 $180
R4.11 Bucket Truck Day 1 3 3 3 $25 $75
R4.12 Tractor Day 1 3 3 3 $25 $75
R5 Material
R5.1 Structural Ton 0.25 Tons * * 0.25 $300 $75
R5.2 Electrical
R5.2.1 Electrical Line Loop 20 Loops * * 20 $50 $1,000
R5.2.1 Electrical Electrical Control Box Box 2 Boxes * * 2 $250 $500
R5.3 Concrete Bag 5 Bags * * 4 $10 $40
R5.5 Central Air-conditioning System Machine 1 Machine * * 1 $370 $370
R5.7 Pile Pile 10 Piles * * 10 $50 $500
R5.9 Water Waste Recovering Tank Tank 1 Tank * * 1 $125 $125
R5.10 Ducts Line 40 Lines * * 40 $20 $800
* This item use an exact amount of material, not depending on the duration.
** One-time Payment of Tool has no effort. It will be calculate only one-time, which is in the Exterior design drawing.
N/A is one time payment tool

Project Roll-Up

Bottom-Up Estimate [LEVEL0]
Conduct a detailed, Bottom-UP, Rolled-up estimate
Unit Intensity Duration Effort Total Unit Extension $
(Day) Unit Cost
W1 Prefabrication House $58,310
R1 Supervisor
R1.1 Design Manager Staff Hour 256 $30 $7,680
R1.2 Construction Manager Day 51 $50 $2,550
R2 Designer and Technician
R2.1 Architect Day 30 $60 $1,800
R2.2 Interior Designer Day 20 $60 $1,200
R2.3 Landscape Designer Day 20 $60 $1,200
R2.4 Civil Engineer Day 35 $60 $2,100
R2.5 Structural Engineer Day 57 $50 $2,850
R2.6 Machanical Engineer Day 51 $50 $2,550
R2.7 Electrical Engineer Day 23 $50 $1,150
R2.8 Sanitary Engineer Day 39 $50 $1,950
R2.9 Draftman
R2.9.1 Architecture Draftsman Day 15 $20 $300
R2.9.2 Engineering Draftsman Day 50 $20 $1,000
R2.9.3 Interior Draftsman Day 15 $20 $300
R2.9.4 Landscaping Draftsman Day 15 $20 $300
R3 Construction Technician
R3.1 Electrician Day 6 $15 $90
R3.2 Plumber Day 12 $15 $180
R3.3 Carperter Day 60 $10 $600
R3.4 Sanitary Technician Day 14 $15 $210
R3.5 Sheet-Metal Worker Day 52 $10 $520
R3.6 Laborer Day 140 $10 $1,400
R3.7 Welding Technician Day 55 $10 $550
R3.8 Mechanical Technician Day 6 $15 $90
R4 Equipment and Tools
R4.1 Survey Equipment Day 9 $40 $360
R4.2 Dump Truck Day 12 $20 $240
R4.3 Backhoe Day 6 $50 $300
R4.4 Pile Driver Day 6 $20 $120
R4.5 Trailer Day 17 $25 $425
R4.6 Welding Machine Day 43 $20 $860
R4.7 Concrete Mixer Day 40 $25 $1,000
R4.8 Power Float Day 13 $60 $780
R4.9 Crane Day 27 $50 $1,350
R4.10 Concrete Pump Day 34 $60 $2,040
R4.11 Bucket Truck Day 14 $25 $350
R4.12 Tractor Day 28 $25 $700
R4.13 AutoCAD2002 N/A ** ** $75
R4.14 3D Viz Program N/A ** ** $75
R5 Material
R5.1 Structural Ton 4.75 $300 $1,425
R5.2 Electrical
R5.2.1 Electrical Line Loop 20 50 $1,000
R5.2.1 Electrical Electrical Control Box Box 2 250 $500
R5.3 Concrete Bag 92 $10 $920
R5.4 Pre-Fabrication Panel Panel 50 $75 $3,750
R5.5 Central Air-conditioning System Machine 1 $370 $370
R5.6 Reinforce Steel Ton 4.75 $300 $1,425
R5.7 Pile Pile 100 $50 $5,000
R5.8 I-Beam Steel Beam 30 $50 $1,500
R5.9 Water Waste Recovering Tank Tank 1 $125 $125
R5.10 Ducts Line 40 $20 $800
R5.11 Tile Box 75 $30 $2,250
* This item use an exact amount of material, not depending on the duration.
** One-time Payment of Tool has no effort. It will be calculate only one-time, which is in the Exterior design drawing.
N/A is one time payment tool