Utilities/Overhead
Item
Price
Building Cost
$ 57.87
Water
$ 34.85
Sewer
$ 45.00
Electricity
$ 0.12
Internet
$ 10.00
Telephone
$ 5.00
Insurance
$ 10.25
Heat/AC
$ 163.09
Refuse/Trash
$ 12.00
Use of Business Items
Squat Station
$ 10.69
Dumbells (40)
$ 5.34
Dumbell Rack
$ 4.86
Bench Bars (6)
$ 7.65
Bench Press Station (3)
$ 12.45
Incline Bench Press Station (3)
$ 15.77
Mats (10)
$ 10.62
Hammer Strength Machine (2)
$ 12.89
Cables And Pulleyes (2)
$ 13.65
Pull up Bars (3)
$ 15.67
Lat Pulldown Machine
$ 17.89
Leg Extention Machine
$ 8.96
Leg Curl Machine
$ 5.11
Hyper Extention Bench
$ 6.79
Dipping Bars
$ 6.89
Smith Machine
$ 17.86
Preacher Bench
$ 30.86
Slant Board
$ 10.86
Leg Press Machine
$ 19.76
Hack Squat Machine
$ 22.54
Leg Aduction Machine
$ 30.79
Pec Deck Machine
$ 10.32
Kettle Bells (6)
$ 10.11
Wall Ball (6)
$ 2.20
Foam Roller (3)
$ 44.31
Stability Ball (6)
$ 48.00
Reception Desk
$ 31.89
Computer
$ 41.68
Chairs (3)
$ 4.68
$ 481.09
Consumables/Items Given to Customer
Pens
$ 0.10
Paper
$ 3.89
Soap (6)
$ 3.88
Towels (50)
$ 3.89
Lockers (100)
$ 56.89
Sanatizer Wipe Packages (10)
$ 2.00
Toilet Paper (5)
$ 1.12
$ 71.77
Payroll
Item
Price
Employee Pay
$ 110.00
Total Costs
Utilities/Overhead
$ 338.18
Use of Business Items
$ 481.09
Consumables/Given to Customer
$ 71.77
Payroll
110
Profit
$ 781.04
Total Price of Contract
$ 891.04
Contract 1
Utilities/Overhead
Item
Price
Building Cost
$ 18.26
Water
$ 1.16
Sewer
$ 0.09
Electricity
$ 0.84
Internet
$ 0.02
Telephone
$ 0.00
Insurance
$ 0.02
Heat/AC
Refuse/Trash
Use of Business Items
Squat Station
$ 0.05
Dumbells (40)
$ 0.03
Dumbell Rack
$ 0.02
Bench Bars (6)
$ 0.05
Bench Press Station (3)
$ 0.10
Incline Bench Press Station (3)
$ 0.05
Mats (10)
$ 0.05
Hammer Strength Machine (2)
$ 0.27
Cables And Pulleyes (2)
$ 0.06
Pull up Bars (3)
$ 0.06
Lat Pulldown Machine
$ 0.08
Leg Extention Machine
$ 0.02
Leg Curl Machine
$ 0.35
Hyper Extention Bench
$ 0.02
Dipping Bars
$ 0.01
Smith Machine
$ 0.17
Preacher Bench
$ 0.02
Slant Board
$ 0.01
Leg Press Machine
$ 0.05
Hack Squat Machine
$ 0.24
Leg Aduction Machine
$ 0.32
Pec Deck Machine
$ 0.31
Kettle Bells (6)
$ 0.02
Wall Ball (6)
$ 0.09
Foam Roller (3)
$ 0.01
Stability Ball (6)
$ 0.03
Reception Desk
$ 0.06
Computer
$ 0.05
Chairs (3)
$ 0.06
Consumables/Items Given to Customer
Pens
$ 0.03
Paper
$ 0.01
Soap (6)
$ 0.02
Towels (50)
$ 0.00
Lockers (100)
$ 0.01
Sanatizer Wipe Packages (10)
$ 0.03
Toilet Paper (5)
$ 1.12
Payroll
Item
Price
Employee Pay
$ 110.00
Total Costs
Utilities/Overhead
$ 20.40
Use of Business Items
$ 2.66
Consumables/Given to Customer
$ 1.21
Payroll
770
Profit
$ (745.73)
Total Price of Contract
$ 24.27