Please fill in the table.

Create a monthly cost estimate for this project using spreadsheet software. Use the work breakdown structure (WBS) in the case study and document your assumptions in preparing the cost estimate. Assume a labor rate of $100 per hour for the project manager and $60 per hour for other project team members. Assume a labor rate of $100 per hour for any outsourced work. Labor costs for users are not included, and there are no additional hardware costs. The total estimate should be $150,000 and will not include the cost of acquiring the learning materials from the vendor.

1 AWN + 2 3 4 5 6 9 10 11 12 Total Cost 7 8 Cost Estimate Project Name: Date: Note: Enter your WBS and costs each month. Add/delete rows and columns as needed and check all formulas (bolded below). Month 1 2 3 4 5 6 71 8 WBS Categories 1. Initiating 2. Planning 3. Executing 3.1 Major Category 3.1.1 Subcategory 3.1.2 Subcategory 3.2 Major Category 4. Monitoring and Controlling 5. Closing Total 9 10 11 12 13 14 15 16 17 18 19