You are on page 1of 4

Project Team Rate (Daily) 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul

John C $1,200 5 5 5 5 5 5 5 5 5

Richard Gale $800 5 5 5 5 5 5 5 5 5

Neel Wale $800 5 5 5 5 5 5 5 5 5

Sheen John $750 5 5 5 5 5 5 5 5 5

Rachel Rade $850 5 5 5 5 5 5 5 5 5

Rob Roy $850 5 5 5 5 5 5 5 5 5

Clacy Mike $950 5 5 5 5 5 5 5 5 5

John Temper $650 5 5 5 5 5 5 5 5 5


$34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250

Other Resources 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul
Rate (Daily)
Remote Server $1,200 5 5 5 5 5 5 5 5 5

Printer $300 5 5 5 5 5 5 5 5 5

$7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500

Total Costs
Human Resources $616,500
Other Resources $135,000
Other Expenses $0
Total $751,500
Contingency (%) 10
Contingency Amount $75,150
Grand Total $826,650
3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep Cost
5 5 5 5 5 5 5 5 5 $108,000
5 5 5 5 5 5 5 5 5 $72,000
5 5 5 5 5 5 5 5 5 $72,000
5 5 5 5 5 5 5 5 5 $67,500
5 5 5 5 5 5 5 5 5 $76,500
5 5 5 5 5 5 5 5 5 $76,500
5 5 5 5 5 5 5 5 5 $85,500
5 5 5 5 5 5 5 5 5 $58,500
$34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $616,500

3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep Cost
5 5 5 5 5 5 5 5 5 $108,000
5 5 5 5 5 5 5 5 5 $27,000
$0
$0
$7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $135,000

$616,500
$135,000
$0
$751,500
10
$75,150
$826,650
Project Team Rate (Daily) 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul

John C $1,200 5 5 5 5 5 5 5 5 5

Richard Gale $800 5 5 5 5 5 5 5 5 5

Neel Wale $800 5 5 5 5 5 5 5 5 5

Sheen John $750 5 5 5 5 5 5 5 5 5

Rachel Rade $850 5 5 5 5 5 5 5 5 5

Rob Roy $850 5 5 5 5 5 5 5 5 5

Clacy Mike $950 5 5 5 5 5 5 5 5 5

John Temper $650 5 5 5 5 5 5 5 5 5


$34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250

Other Resources 1-Jun 8-Jun 15-Jun 22-Jun 29-Jun 6-Jul 13-Jul 20-Jul 27-Jul
Rate (Daily)
Remote Server $1,200 5 5 5 5 5 5 5 5 5

Printer $300 5 5 5 5 5 5 5 5 5

$7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500

Total Costs Estimated


Human Resources $616,500
Other Resources $135,000
Other Expenses $0
Total $751,500
Contingency (%) 10
Contingency Amount $75,150
Grand Total $826,650
3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep Cost
5 5 5 5 5 5 5 5 5 $108,000
5 5 5 5 5 5 5 5 5 $72,000
5 5 5 5 5 5 5 5 5 $72,000
5 5 5 5 5 5 5 5 5 $67,500
5 5 5 5 5 5 5 5 5 $76,500
5 5 5 5 5 5 5 5 5 $76,500
5 5 5 5 5 5 5 5 5 $85,500
5 5 5 5 5 5 5 5 5 $58,500
$34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $34,250 $616,500

3-Aug 10-Aug 17-Aug 24-Aug 31-Aug 7-Sep 14-Sep 21-Sep 28-Sep Cost
5 5 5 5 5 5 5 5 5 $108,000
5 5 5 5 5 5 5 5 5 $27,000
$0
$0
$7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $7,500 $135,000

Estimated Actual
$616,500 $616,500
$135,000 $135,000
$0 $0
$751,500 $751,500
10 10
$75,150 $75,150
$826,650 $826,650

You might also like