Total Contract Value
$132,170
Labor + Supplementary Only
Total Man-Hours
1,354 MH
Professional Sub/Crew Timing
Total Under-Roof
1,967 SF
Includes Garage & Porches
Cost Per Sq Ft
$67.19
Exclusive of Primary Materials
Project Financial Narrative
This Polaris Way example separates labor and supplementary materials from the primary materials supplied by the client. Its 17-trade ledger totals 1,354 person-hours and $132,170. Explore the trade details and model to see how the project is organized. These figures belong to this project's scope; your own estimate will follow a review of your plans, site, selections, and current pricing.
Live 3D Project Model
Polycam Capture3D Model Loads Here
Your Polycam capture renders right here once the embed link is set.
Budget Composition
Comparison of total labor investment versus supplementary material allowances per trade.
Note: "Materials" here covers fasteners, adhesives, and machinery rentals; primary structural lumber/trusses are client-furnished.
Labor Intensity by Phase
Distribution of the 1,354 man-hours across the core build headers.
The framing and structural phase represents the highest intensity at 360 total hours.
Trade-Specific Financial Impact
This analysis pits the quantity metrics of the Polaris Way plan against national data rates to visualize the total burdened cost of each of the 17 PM Playbook line items.
Production Sequence Control
The build cycle is scheduled around a professional 4-man framing and exterior crew to lock in weather-tight conditions inside 10 days of structural envelope framing.
Parametric 3D Resource Dispersion
Inter-dimensional representation plotting Subcontractor Rate ($/hr), Labor Hours (MH), and Supplementary Materials.
Deal Underwriting & Yield Feasibility Model
Explore how land cost, primary materials, and projected resale value affect this example. The calculator includes only the costs shown; financing, closing, holding costs, taxes, and selling expenses are not included. Adjustments here do not change the underlying construction estimate.
"Hawkeye" Project Allocation Ledger
✔ Earth excavation, base grading, and utility rough trenches.
✔ Pouring concrete footings, slab pads, and masonry block piers.
✔ Framing floor assemblies, 2x6 walls, trusses, and sheathing sets.
✔ Installing housewrap, siding runs, shingles, window units, and entries.
✔ Drywall insulation, hanging, Level 4 taping, and interior paint sets.
📁 All structural framing dimensional lumber, studs, and plywood sheets.
📁 Pre-engineered truss bundles and sheathing accessories.
📁 Roofing dimensional shingles, window units, and exterior door packages.
📁 Standard builder-grade vinyl siding, trim packs, and flooring runs.
📁 Drywall sheets, cabinetry packs, countertops, and hardware elements.
Live Investor Yield Calculator Interactive Sliders
Typical Lehigh Valley infill vacant parcel market benchmark
Lumber packages, vinyl siding, drywall, stock flooring, cabinet shells
Standard residential listing ceiling for newly built footprint area