The9Heartbeats_ITP-6
xlsx
keyboard_arrow_up
School
University of Maryland *
*We aren’t endorsed by this school
Course
438
Subject
Industrial Engineering
Date
Jan 9, 2024
Type
xlsx
Pages
14
Uploaded by ConstableCloverGuanaco14
Sayuri Vonil Project Manger
LaNezeatte Berry Deputy Project Manager/Technical Writer
Elvera Gleaton Documentation Manger/Network Installer
Eric Olsen Configuration Manager/Network Engineer
Jamie Matthews Operations Manager/Integrator
Jackie Brown Business Manager/Budget Officer
Margret Johnson Research Specialist/Network Installer
Dung Tran Research Specialist/Test Engineer
Team 3, “The 9 Heartbeats” Hometown Elementary Network Design Project
IFSM 438: Project Management
Project Deliverable ITP-6: Project Cost Estimate
Team 9 Heartbeats are undergraduate students pursuing Bachelor’s degrees in various disciplines. Correspondence concerning this paper should be addressed to Sayuri Vonil, 9 Heartbeats Project Manager. Contact: Svonil@student.umuc.edu
Resource Name
Hour
Total
HR/PROJECT MANAGER
$10.00 300
$3,000.00 HR/BUSINESS MANAGER
$10.00 255.8
$2,558.00 HR/INTEGRATOR
$10.00 479.8
$4,798.00 HR/NETWORK ENGINEER
$10.00 276.5
$2,765.00 HR/TEST ENGINEER
$10.00 192.8
$1,928.00 HR/NETWORK INSTALLER 1
$10.00 253
$2,530.00 HR/NETWORK INSTALLER 2
$10.00 237.6
$2,376.00 HR/TECHNICAL WRITER
$10.00 327.6
$3,276.00 Total Human Resources Cost
$23,231.00 Std. Rate (per hour)
Ovt. Rate
$15.00/hr Note from sayuri: I am not sure if we need this since we are not working $15.00/hr
$15.00/hr
$15.00/hr
$15.00/hr
$15.00/hr
$15.00/hr
$15.00/hr
Task Outline Number (Double click column)
4.4.3
5.3
5.6.2
6.1.1
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
overtime for now.
CTR/WEB DEVELOPER
CTR/SOFTWARE SUPPORT
CTR/HARDWARE SUPPORT
CTR/VENDOR SUPPORT
CTR/TEAM LAN
CTR/ISP CONTRACT
CTR/DESIGN CONSULTANT
CTR/DRAFTING SERVICES
CTR/INTERIOR CAPENTER / MA
Resource Name
Cost
Number of unit
Unit
CTR/PAINTER
$182.50 3
Person
CTR/PAINTER
Resource Name
Cost
Number of unit
Unit
CTR/ELECTRICIAN
$1,080.20 1
unit
$359.00 20
unit
CTR/ELECTRICIAN
Resource Name
Cost
Number of unit
Unit
CTR/HVAC
$2,000.00 1
unit
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
CTR/HVAC
Resource Name
Cost
Number of unit
Unit
CTR/LOCKSMITH
$131.00 unit
$131.00 1
$131.00 $131.00 CTR/LOCKSMITH
Total Vendors Cost
T
ASON
Sub Total Cost
Resource Name
$547.50 10.2.1
Repair Surfaces 10.2.2
Repair Wall Damage 10.2.3
Repair Desk / Horizontal Damage 10.3.1
Replace Wall Outlets 10.3.2
Replace Access Covers Sub Total Cost
Resource Name
$0.00 1.2.4.1.1
Survey Electrical Utilities $0.00 1.2.4.1.2
Survey School Floor Plan
$0.00 1.2.4.1.3
Survey Offices Task Outline Number
Task Outline Number
$0.00 1.2.4.1.4
Survey Breaker Panels $0.00 1.2.4.1.5
Survey Internal Distribution $0.00 4.3.1.1
Produce Electrical Drawing $0.00 4.3.1.5
$1,080.20 8.1.1.1
Change Distribution Panel Loads $7,180.00 8.1.1.2
Change Distributive Wiring $0.00 8.1.1.3
Add to Wall Service Outlets $0.00 8.1.1.4
Add Surge Protection $0.00 10.1.2
Clean-up Fall Off $0.00 10.3.1
Replace Wall Outlets $0.00 10.3.2
Replace Access Covers 7
Sub Total Cost
Resource Name
$0.00 1.2.4.1.5
Survey Internal Distribution $0.00 1.2.4.2.1
Survey CC in Workstation Areas $0.00 1.2.4.2.2
$0.00 4.3.1.5
$0.00 8.1.2.1
Change Ducting $2,000.00 8.1.2.2
Install HVAC Cooling System
$0.00 8.1.2.3
Add Humidity Control Produce Utilities Modification Requirements CONDUCT PRODUCTION TEAM MEETING 1-32
Task Outline Number
Survey CC in Server / Switching Areas Produce Utilities Modification Requirements
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
$0.00 8.1.2.4
Add Dust Control $0.00 10.1.2
Clean-up Fall Off 7
Sub Total Cost
Resource Name
1.2.4.3.1
Survey Security Requirements 1.2.4.3.2
Survey Secured Areas $131.00 10.4.1
Install Server Room Locks 10.4.2
Install Anti-Theft Hardware 10.4.3
Install Window / Access Locks $11,576.20 CONDUCT PRODUCTION TEAM MEETING 1-32
Task Outline Number
Task Name
Resource Name
Cost
8.5.6
Install Wireless Access Points HW/NETWORK ROUTER
$1,000.00 8.1.4.1
Install Wiring
HW/NETWORK MEDIA
$0.13 8.1.4.2
Terminate Wiring
$1.00 8.5.7.1
HW/NETWORK SWITCHING
$1,000.00 8.3.1
HW/WORKSTATION
$500.00 8.1.4.3
Place Servers HW/SERVER
$1,000.00 8.5.5
HW/PRINTER
$500.00 8.3.1
HW/PROJECTOR
$500.00 ?.?.?
Install learning software
SW/SPEICAL
?.?.?
Install firewall
HW/FIREWALL
$2,599.99 ?.?.?
Paint wall
??/PAINT
$130.00 10.4.1
Install server room Locks
HW/LOCKSMITH 1
$200.00 Outline Number
HW/NETWORK CONNECTOR
Connect router and confiture network
Place Workstations in computer labs, front office, classrooms
Install Printers in computer labs, front office, classrooms
Place Workstations in computer labs, front office, classrooms
10.4.2
Install anti-theft hardware
HW/LOCKSMITH 2
10.4.3
Install Window/Access Locks
HW/LOCKSMITH 3
8.1.2.2
Install HVAC Cooling System
$800.00 Total Materials Cost
HW/AIR CONDITIONING UNIT
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Amount
Unit
Total Cost
1
Unit
$1,000.00 3050
Feet
$396.50 300
Feet
$300.00 1
Unit
$1,000.00 50
Unit
$25,000.00 1
Unit
$1,000.00 10
Unit
$5,000.00 1
Unit
$500.00 Unit
$0.00 1
Unit
$2,599.99 2
Unit
$260.00 1
unit
$200.00
1
unit
$800.00 $38,056.49