Company ABC Worksite Wellness Proposal for PED797
-
Upload
vladimir-grishin -
Category
Documents
-
view
27 -
download
2
Transcript of Company ABC Worksite Wellness Proposal for PED797
KIN710Vladimir Grishin
Company ABC Worksite Wellness Proposal
A layout of the facility
The company offers a 2500-square-feet facility. We divided the training zones into three
sections:
o Cardio zone provides a variety of cardio equipment (10 pieces).
o Fitness floor has 8 pieces of weight resistance machines that are organized by level of
user-friendliness, including the free weight zone equipment.
o Group activities zone.
Start-up budget itemized with justification
KIN710Vladimir Grishin
The start-up funds consist $ 50 000. This money is going to be used for buying exercise
equipment for fitness-and-dance studio, cardio deck and fitness center, developing health and
wellness promotion programs and advertising.
# Name Price per unit, $
Units Total,$
1 HP - Pavilion 20" All-In-One Computer - 4GB Memory - 1TB Hard
500 1 500
2 HP - Officejet 6600 Wireless e-All-In-One Printer
120 1 120
3 Walker Edison - Imperial L-Shape Computer Desk with Sliding Keyboard Tray - Silver/Clear
100 1 100
4 Sandusky Vertical Files Dove Gray 5-Drawer Filing Cabinet
382 1 382
5 Closet Maid 9-Cube 36-in Alder Wood Laminate Storage
44 7 308
6 Lamont Home Raine Upright Hamper - White/Ivory
60 1 60
7 Performance Bath Towels 3 100 3008 Whirlpool 7 cu ft Electric Dryer
(White)449 1 449.10
9 Maytag Bravos XL 4.6 cu ft Top-Load Washer (White)
899.10 1 899.10
10 Endurance T6i Treadmill with Heart Rate Control
2,850 5 14,250
11 Best Fitness Center Drive Elliptical 1,675 3 5,02512 Endurance B2U Manual Upright Bike 875 1 87513 Endurance B3R Self Generating
Recumbent Bike2,895 1 2,895
14 Body-Solid Semi-Recumbent Ab Bench
475 1 475
15 Body-Solid Functional Training Center 200
2,300 1 2,300
16 Multi-Press Station 4,450 1 4,45017 Body-Solid G10B Bi-Angular Gym
G10B4,545 1 4,545
18 Powerline Power Rack PPR200X 545 1 54519 Body-Solid PowerCenter Combo
Bench520 1 520
20 Body-Solid Preacher Curl Bench 455 1 45521 Powerline Glute Max PGM200X 500 1 50022 Body Solid Tools 5mm Yoga Mat - 16 5 80
KIN710Vladimir Grishin
Red23 Single Beaded Jump Ropes 5 10 5024 Eco-friendly Yoga Block Assistance
Appliance (Purple + Grey)6 10 60
25 All Pro Weight-A-Band® Exercise Band – 10lb, 15lb and 20lb
2 15 30
26 Yoga Gym Ball 75cm 15 10 15027 10 Fitness Bars set with a Rack 300 1 30028 Push-Up Bars 25 3 7529 A Set of Body-Solid Neoprene
Dumbbells for fitness200 1 200
30 Medicine Ball Rack 250 1 25031 Dumbbells with a Wrack for Free
Weight Zone350 1 350
32 Leather Dipping Belt 39 2 7833 Samsung - 51" Class - Plasma - 720p
- 600Hz – HDTV550 1 550
34 Dell Inspiron I660-3037BK Desktop & 20" LED Monitor
600 1 600
35 Best-Rite™ Ultra Trim Magnetic Dry-Erase Board with Black Frame and Marker-Eraser Kit
160 1 160
36 Office Star Furniture - Kool Kolors Computer Desk - Black
100 1 100
37 Floortex Computex Advantagemat PVC Anti-Static Chairmat for Standard Pile Carpets, 36" x 48" with Lip
32 3 96
38 Dyson 7 Amp DC24 Ball Upright Vacuum Cleaner
399 1 399
39 Hardwood Flooring in the Group Activities Zone
4,287 1 4287
40 Mirrors with a Ballet Bar 2,232 1 2,232GRAND TOTAL 50,000
Prices are based on
1) http://www.walmart.com
2) http://www.lowes.com/
3) http://www.bedbathandbeyond.com
4) http://www.bodysolid.com/
5) http://www.samsclub.com
KIN710Vladimir Grishin
6) https://www.buyjumpropes.net
7) http://www.bigboxsave.com
8) http://www.dickssportinggoods.com
We are provided $8,000 each month from the company for operations. That will cover our
monthly budget, staff and other expenses. Electricity, water, and other utilities will be covered by
the company.
Monthly budget itemized
# Name Price per unit $ Units Total $1 Detergent 35 1 352 Sanitizer 10 10 1003 Antibacterial soap bags for
dispensers2.5 10 25
4 Disinfectant 5 6 305 Toilet paper 20 (=4 rolls) 3 606 Paper towels 22 (=6 rolls) 3 667 Phone 50 (per month) 1 508 Cable+Internet 100 (per month) 1 100GRAND TOTAL: 526
Staff expenses (including benefits, certifications, etc. if applicable)
# Position Salary Income Tax 8%
Total
1 Personal Trainer 2,000 160 2,1602 Dance and Yoga instructor 2,000 160 2,1603 Accountant fee 500 N/A 500GRAND TOTAL 4820
# Name Price per unit $
Units Total$
1 iPad with Retina Display with WiFi 499 2 9982 50$ Gift cards 50 6 3003 Benefits / Certification 500 2 1000GRAND TOTAL 2298
KIN710Vladimir Grishin
Staff/office equipment
HP - Pavilion 20" All-In-One Computer - 4GB Memory - 1TB Hard
Drive
HP - Officejet 6600 Wireless e-All-In-One Printer
KIN710Vladimir Grishin
Walker Edison - Imperial L-Shape Computer Desk with Sliding Keyboard Tray - Silver/Clear
Sandusky Vertical Files Dove Gray 5-Drawer Filing Cabinet
Filing/storage equipment
Closet Maid 9-Cube 36-in Alder Wood Laminate Storage
KIN710Vladimir Grishin
Lamont Home Raine Upright Hamper - White/Ivory
Towels and other locker room/laundry facility equipment and
accessories
Closet Maid 9-Cube 36-in Alder Wood Laminate Storage
Performance Bath Towels
KIN710Vladimir Grishin
Whirlpool 7 cu ft Electric Dryer (White)
Maytag Bravos XL 4.6 cu ft Top-Load
Washer (White)
Dyson 7 Amp DC24 Ball Upright Vacuum Cleaner
Cardiovascular equipment (no more than 10 pieces):
KIN710Vladimir Grishin
Endurance T6i Treadmill with Heart Rate Control: The
Endurance T6iHRC features the flexibility to put you in total
control of an exhilaratingly efficient cardiovascular workout
every time.
Best Fitness Center Drive Elliptical: Patented technology
provides a comfortable workout in an extremely compact space.
Endurance B2U Manual Upright Bike: Designed to make
getting in shape easy and affordable.
KIN710Vladimir Grishin
Endurance B3R Self Generating Recumbent Bike: Everyone
knows how to ride a bike, but not everyone knows how to build a
commercial quality recumbent bike that will provide a lifetime of
cardio fitness.
Gunstock Oak Solid Hardwood
Model: S42704104
Size: 5/8in. x 3 1/2in.
INTEGRA Studio Mirror/Ballet Barre System
KIN710Vladimir Grishin
Integra Studio Mirror/Ballet Barre System is specially designed and installed by experienced
team to ensure a seamless wall of mirror (no gaps) with the appearance of a "floating" ballet bar.
Weight training equipment (no more than 8 stationary machines)
Body-Solid Semi-Recumbent Ab Bench: GAB300By putting
you in position to isolate different regions of your abdominal
muscles, the GAB300 puts you in the driver's seat for a
controlled workout. Perform ab crunches and knee raises,
independently or in tandem, as you conduct a comfortable
workout from a biometrically correct position.
KIN710Vladimir Grishin
Body-Solid Functional Training Center 200: Define the motions
that are right for you and your individual workout goals with the
Body-Solid GDCC200 Functional Training Center. This dual
independent weight stack system provides dedicated resistance with
true isolateral movements.
Multi-Press Station: Built to deliver strength- and deliver it does !
Three stations in one with fully adjustable pads for all size users and
full range of motion exercise. Structurally and biomechanically
designed for maximum chest, back and shoulder concentration.
Body-Solid G10B Bi-Angular Gym G10B: Our patented Bi-
Angular® Press guides you through the optimal range of motion
while applying resistance from two directions. The smooth, multi-
directional resistance increases muscle interaction by 25%. Now you
can enjoy the benefits of Bi-Angular® Technology when doing chest presses, incline presses
and shoulder presses. It’s like working out with free weights.
Powerline Power Rack PPR200X: Fire up your workouts on one of the
first inventions that allowed weightlifters to workout safely and
effectively, the Power Rack! With the wide "walk-in" design there
is plenty of side-to-side movement for a variety of exercises such as
squats, incline, decline, flat and military presses as well as shrugs and calf
raises. Complete with 18 positions, two heat tempered lift-offs and two saber style safety
rods so you can keep your exercise routine the way it should be simple and effective.
KIN710Vladimir Grishin
Body-Solid PowerCenter Combo Bench: Get a total-body
workout on the most versatile and complete combo bench
available. The PowerCenter Combo Bench (#GDIB46L) is a Flat
Bench, Incline Bench, Decline Bench, 90° Shoulder Press Bench, and
Seated Leg Developer all in one. You can see the dynamics of this bench as
soon as you glance at the multi-position, telescoping uprights that safely hold the bar for
bench exercises. The 6-position Flat / Incline / Decline / Bench features pop-pin adjustable
DuraFirm"! seat and back pads that are extra-thick, ultra-comfortable, and will never bottom
out.
Body-Solid Preacher Curl Bench: When it comes to isolating the
biceps for maximum concentration and development, nothing beats the
Preacher Curl.
Powerline Glute Max PGM200X: Powerline by Body-Solid is renowned for innovating
compact, quality home gyms that combine form and function with versatility
and value, and this time, they've come up with an innovative machine that really
kicks butt! The PGM 200 Glute Master is designed to totally isolate
your glute muscles to sculpt a rounded, toned posterior. The P200
Glute Master provides a fantastic lower body exercise. Quality
rollers, comfortable pads and simple adjustments make this machine easy to use and
comfortable for any user.
KIN710Vladimir Grishin
Group exercise class equipment and accessories
Body Solid Tools 5mm Yoga Mat - Red
Single Beaded Jump Ropes
Eco-friendly Yoga Block Assistance Appliance
(Purple + Grey)
KIN710Vladimir Grishin
All Pro Weight-A-Band® Exercise Band – 10lb, 15lb and 20lb tension
Yoga Gym Ball 75cm
10 Fitness Bars set with a Rack
KIN710Vladimir Grishin
Push-Up Bars
A Set of Body-Solid Neoprene Dumbbells for fitness
KIN710Vladimir Grishin
Medicine Ball Rack
KIN710Vladimir Grishin
Dumbbells with a Wrack for Free Weight Zone
Leather Dipping Belt
Health education materials and equipment
# Name Price Units Total1 ACSM Subscription (online) 99 1 year 992 Men’s Health 34,77 1 year 34.77
Monthly schedule of activities and staffing issues
Cardio Zone and Fitness Floor are available 24 hours a day. Personal trainer is available
by appointment from 3 p. m. to 10 p.m. from Monday through Saturday, except for holidays.
Group Zone Activities have the following schedule for December, 2012:
Date
Dec.’12
Day Activity Time
1 Saturday 1. Aerobics Class 12 p.m.-12.45 p.m.
KIN710Vladimir Grishin
2. Belly Dance Class
3. Rumba Dance Class
1. Strip Dance Class
2. Pilates Class
3. Yoga Class
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
2 Sunday DAY OFF N/A
3 Monday 1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
4 Tuesday 1. Stretching Class
2. Pilates Class
3. Yoga Class
1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
5 Wednesday 1. Strip Dance Class
2. Pilates Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
KIN710Vladimir Grishin
3. Yoga Class
1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
6 Thursday 1. Rumba Dance Class
2. Aerobics Class
3. Belly Dance Class
1. Pilates Class
2. Strip Dance Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
7 Friday 1. Stretching Class
2. Pilates Class
3. Yoga Class1.
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
8 Saturday 1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
KIN710Vladimir Grishin
1. Strip Dance Class
2. Pilates Class
3. Yoga Class
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
9 Sunday DAY OFF N/A
10 Monday 1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m
11 Tuesday 1. Stretching Class
2. Pilates Class
3. Yoga Class
1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
12 Wednesday 1. Strip Dance Class
2. Pilates Class
3. Yoga Class
1. Aerobics Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
KIN710Vladimir Grishin
2. Belly Dance Class
3. Rumba Dance Class
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m
13 Thursday 1. Rumba Dance Class
2. Aerobics Class
3. Belly Dance Class
1. Pilates Class
2. Strip Dance Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
14 Friday 1. Stretching Class
2. Pilates Class
3. Yoga Class1.
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
15 Saturday 1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
1. Strip Dance Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
KIN710Vladimir Grishin
16 Sunday DAY OFF N/A
17 Monday 1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m
18 Tuesday 1. Stretching Class
2. Pilates Class
3. Yoga Class
1. Techno Dance Class
2. Disco Dance Class
3. Samba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
19 Wednesday 1. Strip Dance Class
2. Pilates Class
3. Yoga Class
1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m
20 Thursday 1. Rumba Dance Class 12 p.m.-12.45 p.m.
KIN710Vladimir Grishin
2. Aerobics Class
3. Belly Dance Class
1. Pilates Class
2. Strip Dance Class
3. Yoga Class
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
21 Friday 1. Stretching Class
2. Pilates Class
3. Yoga Class1.
1. Stretching Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
22 Saturday 1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
1. Strip Dance Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
23 Sunday DAY OFF N/A
24 Monday 1. Techno Dance Class
2. Disco Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
KIN710Vladimir Grishin
3. Samba Dance Class
1. Stretching Class
2. Pilates Class
3. Yoga Class
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m
25 Tuesday Merry Christmas Everybody N/A
26 Wednesday 1. Strip Dance Class
2. Pilates Class
3. Yoga Class
1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
27 Thursday 1. Rumba Dance Class
2. Aerobics Class
3. Belly Dance Class
1. Pilates Class
2. Strip Dance Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
28 Friday 1. Stretching Class
2. Pilates Class
3. Yoga Class1.
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
KIN710Vladimir Grishin
1. Stretching Class
2. Pilates Class
3. Yoga Class
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
29 Saturday 1. Aerobics Class
2. Belly Dance Class
3. Rumba Dance Class
1. Strip Dance Class
2. Pilates Class
3. Yoga Class
12 p.m.-12.45 p.m.
1 p.m.-1.45 p.m.
2 p.m.-2.45 p.m.
6 p.m. – 6.45 p.m.
7 p.m. – 7.45 p.m.
8 p.m. – 8. 45 p.m.
30 Sunday DAY OFF N/A
31 Monday Happy New Year Everybody N/A
Map out the room with your equipment
Samsung - 51" Class - Plasma - 720p - 600Hz – HDTV
KIN710Vladimir Grishin
Dell Inspiron I660-3037BK Desktop & 20" LED Monitor Package
Best-Rite™ Ultra Trim Magnetic Dry-Erase Board with
Black Frame and Marker-Eraser Kit. Price: $160
Office Star Furniture - Kool Kolors Computer Desk - Black
Floortex Computex Advantagemat PVC Anti-Static Chairmat for
Standard Pile Carpets, 36" x 48" with Lip
KIN710Vladimir Grishin
Overview of records to be kept
# Funding Used Available8000 7,777.77 222.23
$222.23 that are left after using our monthly budget for all our needs will be pulled each month together and used for different projects, programs and seminars as well as office stationary and equipment.