Scribd Logo
Upload

Welcome to Scribd!

  • 83 views

    Project Name Revision No. Revision Date Cost Estimate

    Uploaded by

    P E
    The document provides a cost estimate for a drone delivery prototype project for Wilmont consisting of 4380 labor hours with a total cost of $4,98,236. It breaks down the estimate by project tasks such as planning, systems development, testing and closeout. Labor costs make up the bulk of the estimate at $4,04,100 with additional expenses for materials, equipment rental and other costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Project Name Revision No. Revision Date Cost Estimate

    Uploaded by

    P E
    83 views6 pages
    The document provides a cost estimate for a drone delivery prototype project for Wilmont consisting of 4380 labor hours with a total cost of $4,98,236. It breaks down the estimate by project tasks such as planning, systems development, testing and closeout. Labor costs make up the bulk of the estimate at $4,04,100 with additional expenses for materials, equipment rental and other costs.

    Original Title

    Cost-Esti

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides a cost estimate for a drone delivery prototype project for Wilmont consisting of 4380 labor hours with a total cost of $4,98,236. It breaks down the estimate by project tasks such as planning, systems development, testing and closeout. Labor costs make up the bulk of the estimate at $4,04,100 with additional expenses for materials, equipment rental and other costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    83 views6 pages

    Project Name Revision No. Revision Date Cost Estimate

    Uploaded by

    P E
    The document provides a cost estimate for a drone delivery prototype project for Wilmont consisting of 4380 labor hours with a total cost of $4,98,236. It breaks down the estimate by project tasks such as planning, systems development, testing and closeout. Labor costs make up the bulk of the estimate at $4,04,100 with additional expenses for materials, equipment rental and other costs.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 6

    Project Name Drone Delivery Prototype for Wilmont

    Revision No. 1,0


    Revision Date 27-08-2021
    Cost Estimate Labor Hours All in Labor Rate ($/hr) Labor Costs Expenses Material Costs Rental Total Costs Not
    Equipmen es
    t Costs

    Overall project 4380 $ 4,04,100.00 $ 2.000,00 $ 92.136,00 $ $ 4,98,236.00 (1)


    -

    1.1 Initation
    1.1.1 Define scope and boundaries 80 $ 255,00 $ 20.400,00 ` $ 20.400,00 (3)
    1.1.2 Identify and engage stakeholders 1640 $ 55,00 $ 90.200,00 $ 90.200,00 (2)
    1.1.3 Draft contract and get signatures 120 $ 320,00 $ 38.400,00 $ 1.000,00 $ 39.400,00 (4)
    1.1.4 Collect and consolidate resources 160 $ 55,00 $ 8.800,00 $ 8.800,00 (2)

    1.2 Planning (5)


    1.2.1 Draft scope statement 80 $ 55,00 $ 4.400,00 $ 4.400,00
    1.2.2 Time management plan 160 $ 55,00 $ 8.800,00 $ 8.800,00
    1.2.3 Risk management plan 120 $ 55,00 $ 6.600,00 $ 6.600,00
    1.2.4 Plan communications 120 $ 55,00 $ 6.600,00 $ 6.600,00

    1.3 Systems development


    1.3.1 Procure materials and software 240 $ 180,00 $ 43.200,00 $ 72.136,00 $ 1,15,336.00 (6)
    1.3.2 Interface communications 100 $ 155,00 $ 15.500,00 $ 15.500,00 (7)
    1.3.3 Interface online entry 160 $ 155,00 $ 24.800,00 $ 24.800,00 (7)
    1.3.4 Customise flight operations/delivery 80 $ 65,00 $ 5.200,00 $ 5.200,00 (8)
    1.3.5 Custom drone construction 160 $ 145,00 $ 23.200,00 $ 23.200,00 (9)
    1.3.6 Customise package carrier 160 $ 145,00 $ 23.200,00 $ 23.200,00 (9)

    1.4 Testing
    1.4.1 Packaging test 160 $ 145,00 $ 23.200,00 $ 23.200,00 (9)
    1.4.2 Flight path engineering/testing 120 $ 145,00 $ 17.400,00 $ 17.400,00 (9)

    1.5 Operating deliveries


    1.5.1 Pharmacy Mangers' delivery 80 $ 55,00 $ 4.400,00 $ 1.000,00 $ 5.400,00 (10)
    1.5.2 Orders and flight operations 160 $ 65,00 $ 10.400,00 $ 10.400,00 (8)
    1.5.3 Business analysis 200 $ 50,00 $ 10.000,00 $ 10.000,00 (11)
    1.5.4 Drone maintenance and repair 200 $ 35,00 $ 7.000,00 $ 20.000,00 $ 27.000,00 (12)

    1.6 Closeout
    1.6.1 Performance analysis 40 $ 255,00 $ 10.200,00 $ 10.200,00 (3)
    1.6.2 Project report 40 $ 55,00 $ 2.200,00 $ 2.200,00 (2)
    1.6.3 Documentation 20 $ 55,00 $ 1.100,00 $ 1.100,00 (2)

    Estimate Basis Notes:


    (1) All in Labor Rate is based on the total of the hourly rates of the people involved. Hourly rates based on data recorded in the project description document
    (2) Based on the Hourly rate of the project manager alone
    (3) Hourly rates of the CEO and project manager
    (4) Hourly rates of the CEO, project manager and corporate attorney. Expenses are alloted for organising a meeting with Wilmont's key stakeholders
    (5) Only the project manager is involved in this section of the project
    (6) The project manager, IT project lead and flight operations manager are involved. Cost for drones: 4 x $18034
    (7) Total hourly rate of the IT team
    (8) The flight operations manager coordinates with his counterpart at Wilmont's
    (9) Total hourly rate of the Engineering team headed by the flight operations manager
    (10) The project manager coordinates with the phamacy managers. Expenses considered for travelling and organising training sessions
    (11) Based on hourly rate of the business analyst
    (12) Based on hourly rate of Drone technician
    * The WBS for the project is attached below for reference

    You might also like