Cost Estimates |
Amount |
Leasehold fee |
£ 500.00 |
Labour |
£ 3000.00 |
Decorators |
£ 1900.00 |
Electrician |
£ 1375.00 |
Plumber |
£ 675.00 |
Lights |
£ 750.00 |
Toilet Fixtures |
£ 550.00 |
Furniture |
£ 1,200.00 |
Water, Gas, and Electricity |
£ 1,400.00 |
Floor Tiles |
£ 15000.00 |
Doors |
£ 450.00 |
Automated Check in and Access Control |
|
Key Tags |
£ 320.00 |
Gatekeeper |
£ 350.00 |
Door Reader |
£ 1,500.00 |
Desktop Reader |
£ 130.00 |
Tailgate system (Camera) |
£ 2,250.00 |
GymMaster Online Software |
£ 185.00 |
Broadband and Wifi |
£ 22.00 |
Equipments |
|
cross trainers |
£ 4,000.00 |
tread mills |
£ 5,500.00 |
bikes |
£ 4,000.00 |
Conditioning machines |
£ 800.00 |
Free weights |
£ 585.00 |
Lockers |
£ 1,100.00 |
TV screens |
£ 1,800.00 |
Water fountain machines |
£ 1,575.00 |
Computers |
£ 750.00 |
Assumptions:
The relative assumptions could be made while drafting the overall costs estimates of the new 24/7 gym.
Project Budget Plan |
May |
June |
July |
Total |
|
Direct Labour |
£ 1,500.00 |
£ 900.00 |
£ 600.00 |
£ 3,000.00 |
|
External Labours |
Decorators |
£ 1,900.00 |
£ 1,900.00 |
||
Electrician |
£ 1,100.00 |
£ 275.00 |
£ 1,375.00 |
||
Plumber |
£ 675.00 |
£ 675.00 |
|||
Fixtures and Furniture |
Lights |
£ 750.00 |
£ 750.00 |
||
Toilet Fixtures |
£ 550.00 |
£ 550.00 |
|||
Furniture |
£ 1,200.00 |
£ 1,200.00 |
|||
Floor Tiles |
£ 15,000.00 |
£ 15,000.00 |
|||
Doors |
£ 450.00 |
£ 450.00 |
|||
Equipments |
Gatekeeper |
£ 350.00 |
£ 350.00 |
||
Key Tags |
£ 320.00 |
£ 320.00 |
|||
Door Reader |
£ 1,500.00 |
£ 1,500.00 |
|||
Desktop Reader |
£ 130.00 |
£ 130.00 |
|||
Tailgate system (Camera) |
£ 2,250.00 |
£ 2,250.00 |
|||
GymMaster Online Software |
£ 185.00 |
£ 185.00 |
|||
cross trainers |
£ 4,000.00 |
£ 4,000.00 |
|||
tread mills |
£ 5,500.00 |
£ 5,500.00 |
|||
bikes |
£ 4,000.00 |
£ 4,000.00 |
|||
Conditioning machines |
£ 800.00 |
£ 800.00 |
|||
Free weights |
£ 585.00 |
£ 585.00 |
|||
Lockers |
£ 1,100.00 |
£ 1,100.00 |
|||
TV screens |
£ 1,800.00 |
£ 1,800.00 |
|||
Water fountain machines |
£ 1,575.00 |
£ 1,575.00 |
|||
Computers |
£ 750.00 |
£ 750.00 |
|||
Additional |
Broadband and Wifi |
£ 22.00 |
£ 22.00 |
£ 22.00 |
£ 66.00 |
Water, Gas, and Electricity |
£ 1,400.00 |
£ 1,400.00 |
|||
Rent |
Leasehold fee |
£ 500.00 |
£ 500.00 |
£ 500.00 |
£ 1,500.00 |
Total |
£ 20,997.00 |
£ 27,262.00 |
£ 4,452.00 |
£ 52,711.00 |
|
Contingency (10%) |
£ 5,271.10 |
||||
Grand Total |
£ 57,982.10 |
The overall budget, which is needed for starting the gym, is depicted in the above table. Moreover, minimum of £ 57,982.10 cost is estimated, which will be required to open the 24/7 gym and function properly. Both first and second month costs are relatively high as it needs to reshape the gym and purch.ase equipments for use. The major expenditure is on first month, which is conducted to fix the floors. However, second months major expenditure is on buying equipments for the gym. The third month expenditure is relatively low as only other amenities are added to the gym for smooth functioning. Moreover, rent, utilities, broadband and wifi expenses are incurred throughout the initiation stage (Lee, Kim and Yu 2014).
Particulars |
May |
June |
July |
Income |
|||
Gym Member ship |
|||
Total Income |
£ – |
£ – |
£ – |
Expenditure |
|||
External Work |
£ 2,575.00 |
£ 1,100.00 |
£ 275.00 |
Fixture and fittings |
£ 15,000.00 |
£ 2,950.00 |
|
Equipments |
£ 21,790.00 |
£ 3,055.00 |
|
Water, gas and electricity |
£ 1,400.00 |
||
Broadband and Wifi |
£ 22.00 |
£ 22.00 |
£ 22.00 |
Property lease |
£ 500.00 |
£ 500.00 |
£ 500.00 |
Salaries |
£ 1,500.00 |
£ 900.00 |
£ 600.00 |
Expenditure total |
£ 20,997.00 |
£ 27,262.00 |
£ 4,452.00 |
Cash Flow |
-£ 20,997.00 |
-£ 27,262.00 |
-£ 4,452.00 |
Cumulative Cash flow |
-£ 20,997.00 |
-£ 48,259.00 |
-£ 52,711.00 |
Particulars |
May |
June |
July |
August |
September |
October |
Income |
||||||
Gym Member ship |
£ 12,598.20 |
£ 23,796.60 |
£ 36,394.80 |
|||
Total Income |
£ – |
£ – |
£ – |
£ 12,598.20 |
£ 23,796.60 |
£ 36,394.80 |
Expenditure |
||||||
External Work |
£ 2,575.00 |
£ 1,100.00 |
£ 275.00 |
|||
Fixture and fittings |
£ 15,000.00 |
£ 2,950.00 |
||||
Equipments |
£ 21,790.00 |
£ 3,055.00 |
£ 224.00 |
£ 288.00 |
||
Water, gas and electricity |
£ 1,400.00 |
|||||
Broadband and Wifi |
£ 22.00 |
£ 22.00 |
£ 22.00 |
£ 22.00 |
£ 22.00 |
£ 22.00 |
Property lease |
£ 500.00 |
£ 500.00 |
£ 500.00 |
£ 500.00 |
£ 500.00 |
£ 500.00 |
Salaries |
£ 1,500.00 |
£ 900.00 |
£ 600.00 |
£ 2,500.00 |
£ 2,500.00 |
£ 2,500.00 |
Expenditure total |
£ 20,997.00 |
£ 27,262.00 |
£ 4,452.00 |
£ 3,022.00 |
£ 3,246.00 |
£ 3,310.00 |
Cash Flow |
-£ 20,997.00 |
-£ 27,262.00 |
-£ 4,452.00 |
£ 9,576.20 |
£ 20,550.60 |
£ 33,084.80 |
Cumulative Cash flow |
-£ 20,997.00 |
-£ 48,259.00 |
-£ 52,711.00 |
-£ 43,134.80 |
-£ 22,584.20 |
£ 10,500.60 |
The graph mainly depicts the relevant projected cumulative cash flow of the new gym, which rising to positive in October. The first month project income is £12,598.20, which increases to £23,796.60 in second month and £36,394.60 in third month. The demand estimation for first month is 180 members, which increase to 340 members in second month and 520 members in third month. The rising demand for service of the gym could effectively help in generating a positive cumulative cash flow at the end of October 31st of £10,500.60.
The overall handover, acceptance of project and closure will mainly be conducted on simple terms, which will be accepted both the parties. The handover terms will mainly be conducted to estimate the overall requirements, which are depicted as follows.
The project acceptance requirements are depicted as follows
The project closure will mainly be conducted if adequate profits are not conducted at the end of the project lifetime (Posavac 2015). The closure report and review of lesson learned will be drafted after commencement of the closure activity.
Around four people will be required for the handover, acceptance and closure process, which will be responsible for documenting, reviewing and analysing the overall project. Two people will conduct finance and budget evaluation, while other two will monitor the progress of work duration and demand from customers.
Client will mainly rely on comments provided by other clients who are member of the gym. In addition, the clients will visit all the relevant services, which is been provided by the gym. Lastly, the client will test night service or alarm system, which will inform the employee of the gym regarding an emergency.
Project closure report and review of post implementation are the two activities, which are been conducted within the project closure activity.
Reference:
Argos.co.uk. (2017). Fitness & Gym Equipment | Go Argos. [online] Available at: https://www.argos.co.uk/static/Browse/ID72/33008186/c_1/1%7Ccategory_root%7CSports+and+leisure%7C33006346/c_2/2%7Ccat_33006346%7CFitness+equipment%7C33008186.htm [Accessed 25 Mar. 2017].
Gymmastersoftware.com. (2017). GymMaster Pricing Page. [online] Gymmastersoftware.com. Available at: https://www.gymmastersoftware.com/gymmaster-pricing-page/ [Accessed 25 Mar. 2017].
Lee, S.K., Kim, K.R. and Yu, J.H., 2014. BIM and ontology-based approach for building cost estimation. Automation in construction, 41, pp.96-105.
Posavac, E., 2015. Program evaluation: Methods and case studies. Routledge.
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order formOnce we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignmentAs soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download