Project Name: Wilmont's Pharmacy Drone Project Revision Number: 00

Revision Date: 07/03/2020

Project Actual Costs Period

1 2 3 4 5 6 7 8 9
Weeks in 5 week increments
Activities 1 to 5 6 to 10 11 to 15 16 to 20 21 to 25 26 to 30 31 to 35 36 to 40 41 to 45 Totals to Date
1.1 Initiating
1.1.1 Develop Scope and Plan $ 6,120.00 $ 6,120.00
1.1.2 Engage Stakeholders $ 920.00 $ 920.00 $ 800.00 $ 800.00 $ 750.00 $ 750.00 $ 500.00 $ 500.00 $ 400.00 $ 6,340.00
1.1.3 Funding $ 6,500.00 $ 6,500.00
1.1.4 Preparing List of Difficulties $ 18,360.00 $ 18,360.00
$ -
1.2 Planning $ -
1.2.1 Gathering information regarding Drone $ 5,500.00 $ 5,500.00
1.2.2 System Design $ 7,000.00 $ 7,000.00
1.2.3 Cost Estimate $ 4,000.00 $ 4,000.00
1.2.4 Approvals $ 4,060.00 $ 4,060.00
$ -
1.3 Construction Phase of One Drone $ -
1.3.1 Gathering Team $ 1,600.00 $ 1,600.00
1.3.2 Educating Manpower $ 3,000.00 $ 3,000.00
1.3.3 Renting / Gathering Tools and Equipment $ 3,500.00 $ 3,500.00
1.3.4 Complete Coding $ 5,000.00 $ 5,000.00
1.3.5 Complete Construction $ 5,500.00 $ 5,500.00
$ -
1.4 Testing of Drone $ -
1.4.1 Flight Test $ 2,300.00 $ 2,300.00
1.4.2 Integrity Test $ 2,500.00 $ 2,500.00 $ 5,000.00
1.4.3 Component Test $ 5,500.00 $ 5,500.00
1.4.4 Area Covering Test $ 2,500.00 $ 2,500.00
$ -
1.5 Construction Phase of Other Three Drones $ -
1.5.1 Complete Coding $ 13,400.00 $ 13,400.00
1.5.2 Complete Construction $ 13,600.00 $ 13,600.00
$ -
1.6 Testing of Other Three Drones $ -
1.6.1 Flight Test $ 2,250.00 $ 2,250.00
1.6.2 Integrity Test $ 3,500.00 $ 1,500.00 $ 5,000.00
1.6.3 Component Test $ 5,200.00 $ 5,200.00
1.6.4 Area Covering Test $ 1,700.00 $ 1,000.00 $ 2,700.00
$ -
1.7 Delivery $ -
1.7.1 Packing and Packaging $ 2,200.00 $ 2,200.00
1.7.2 Documents Regarding Design $ 3,000.00 $ 3,000.00
1.7.3 User Manual and Application $ 3,000.00 $ 3,000.00
1.7.4 Certificates $ 2,000.00 $ 2,000.00
$ -
1.8 Training $ -
1.8.1 Handling of Drone Flight $ 16,100.00 $ 16,100.00
1.8.2 Maintenance / Troubleshooting of Drone $ 16,100.00 $ 16,100.00
$ -
1.9 Warranty and Payment $ -
1.9.1 Time $ 550.00 $ 550.00
1.9.2 Accessories $ 750.00 $ 750.00
1.9.3 Payment $ 500.00 $ 500.00

Total Incremental Actual Cost per Period $ 31,900.00 $ 21,480.00 $ 13,900.00 $ 11,800.00 $ 8,050.00 $ 16,650.00 $ 26,750.00 $ 13,200.00 $ 34,400.00 $ 178,130.00
Total Cumulative Actual Cost
This PDF document was edited with Icecream PDF Editor.
$ 31,900.00 $ 53,380.00 $ 67,280.00 $ 79,080.00 $ 87,130.00 $ 103,780.00 $ 130,530.00 $ 143,730.00 $ 178,130.00
Upgrade to PRO to remove watermark. Total Incremental Plan Cost per Period $ 31,618.00 $ 21,118.00 $ 13,784.40 $ 11,134.40 $ 7,984.40 $ 16,634.40 $ 26,539.60 $ 12,539.60 $ 34,567.20 $ 175,920.00
Total Cumulative Plan Cost $ 31,618.00 $ 52,736.00 $ 66,520.40 $ 77,654.80 $ 85,639.20 $ 102,273.60 $ 128,813.20 $ 141,352.80 $ 175,920.00