Cleaning material 25 L 4L 2L 15000 Spin 0 each 80000 1232900 Sound

Cleaning material 25 l 4l 2l 15000 spin 0 each 80000

This preview shows page 2 - 4 out of 4 pages.

Cleaning material 25 L $4/L $2/L $150.00 Spin Bike 21 $549.00 each $800.00 $12,329.00 Sound System 1 $1,325.00 $1,245.00 $2,045.00 Projector 21 $299 each $1,200.00 $7,479.00 Normal Light System 1 $1,430.00 $1,450.00 $2,880.00 Interactive Light System 1 $1,500.00 $1,600.00 $3,100.00 Carpet 1 $600.00 0 $600.00 Air Conditioner 1 $1,550.00 $1,300.00 $2,850.00 Microphone 1 $80.00 $50.00 $130.00 Gym lockers 21 $180.00 each $500.00 $4,280.00 Towels 25 $5.00 $105.00 $230.00 Office resources - $800.00 $500.00 $1,300.00 Construction Material - $8,985.00 $3,598.00 $12,583.00 Painting Material - $2,300.00 $1,000.00 $3,300.00 Person Cost per hour Total Hour (12 weeks) Total Costs Engineer (1) $40.00 240 h $9,600.00 Architect (1) $38.00 240 h $9,120.00 Labour (5) $25.00/each 320 h/each $40,000.00 Painters (2) $35.00/each 40 h/each $2,800.00 Infrastructure representative (1) $36.00 360 h $12,960.00 Instructor (2) $35.00/each 40 h/week/each $2,800.00/week First Aider (2) $32.00/each 20 h/week/each $1,280.00/week Project Manager (1) $36.00 400 h $14,400.00 HR Department representative (1) $36.00 360 h $12,960.00 Financial Department representative (1) $36.00 200 h $7,200.00 Total cost of the project: $ 158,999.30 + weekly costs with staff: $4,080.00/week. Budget available: $ 170,000.00 To supervise the budget: The Financial Department Manager will be responsible for denying or approving changes in the project with the Project Manager. Any problem related to financial scenario must be immediately communicated to them.
Image of page 2