Answer To: Cost-Budget Estimates Cost Element : I've updated this. If you think the last tab is unneeded in...
Deblina answered on Oct 31 2021
Cost-Budget Estimates
Cost Element Financial Rationale or Logic Number of Units Estimated Unit Cost Estimate Total Cost Estimate
Iron Pillars Iron Rods of 4mts 15 $1,500 $22,500
Bricks Bricks of 4 by 6 2000 $500 $1,000,000
Water Pipes Pipes of 100 mts 200 $1,200 $240,000
Electric Pipes Pipes of 100 mts 250 $4,500 $1,125,000
Electric wires Wires of 1 km 120 $1,000 $120,000
Electrical Lights Lights to be fitted in the entire building 500 $2,050 $1,025,000
Reclining chairs Chairs that are capable of reclining 3000 $3,000 $9,000,000
Lounging chairs Soft chairs with cushion 1500 $4,500 $6,750,000
Glass structures Glass of 200 by 450 450 $2,500 $1,125,000
Steel rods Steel rods of 5 mts 550 $1,800 $990,000
Cement Each packs of 50 kgs 1050 $2,050 $2,152,500
Aluminium Frame Alluminium frames of 30 by 50 450 $2,000 $900,000
Glass frames Glass structures of 50 by 75 800 $1,500 $1,200,000
Toilet appliances Water taps 250 $1,000 $250,000
Air cooling systems 55 Air conditioners 55 $15,000 $825,000
Decorating lights Small lights for decorating 750 $450 $337,500
PVC Water Pipes PVC pipes of 100 mts 120 $1,020 $122,400
Iron Water Pipes Iron pipes of 100 mts 150 $1,200 $480,000
Primers 100 ltrs of primer 100 $2,450 $35,000
Paints 250 ltrs of paint 250 $3,200 $270,000
Sand Paper Paper of 10 by 20 200 $350 $50,000
Insulating Material Insulating material of 100 kgs 100 $1,080 $45,000
Small Tiles Tiles of 25 by 35 4500 $250 $1,125,000
Big Tiles Tiles of 50 by 70 5000 $450 $2,250,000
Total Cost Estimate $31,439,900
WBS Elements
Number WBS Element Next Level Element as Appropriate
1 Designing the plan of the construction. Accumulating the construction documents.
2 Drawing the scope and the detailed drawings of the construction. Acknowledging the plan from the local administration.
3 Assimilating the budget of the entire project. Allocating the budget for different sections.
4 Scheduling the professionals and assigning a contract to end the entire construction within 9 months. Setting meeting with the professionals with specific contracts
5 Execution of the plan by building the foundation. Applying the concrete structure of the building
6 Excavating the site after the structure has been planned. Pouring concrete for the physical structure of the entire project.
7 Siding and framing the exterior of the building . Constructing the exterior pillars and the supporting structures.
8 Building the first large theatres Building the second large theatre
9 Building the eight other theatres Building two specialty theatres which is of equal size with that of the large theatres
10 Roofing the entire structure. Landscaping the entire building.
11 Executing the interior requirements of the building. Applying the tiles and other wall drying aspects
12 Wiring the entire building. Conealed Electrical Piping for the entire building.
13 Plumbing the entire building with concealed piping Concealed water pipes in the entire building.
14 Constructing one concession stand at the entrance. Structuring the stands for customers.
15 Building 2nd concession stand in between two large theatres Structuring the stands for customers.
16 Organising a zone in the second floor in the building with effective electrical and plumbing points for developing of Food Corner. Building 8 arenas what will serve as cafes and food outlet.
17 Framing the Steel frames of the Windows and the exterior doors. Fitting the windows and the exterior doors
18 Fitting the entire building with tiles were required that is in the floors and bathroom. applying the tiles and other fixtures.
19 Constructing a vapour area in the entire building Building the vapour area.
20 Applying fasteners Build to fasten the important objects.
21 Applying surfacing for the entire building. Attaching tiles on floors.
22 Building the shell and the siding. Constructing the exterior structures.
23 Applying a coat of glazing on the entire building. Painting with primer and glazing element
24 Fitting Elevators in the building. Attaching elevators in the building.
25 Executing the remaining plumbing works like fitting taps and other plumbing works in the washroom and food court. Attaching taps and other plumbing appliances.
26 Fitting lights and electrical appliances in the entire building. Attaching lights and air coolers in the building.
27 Drawing the interior design plan of the theatre according to the design of the interior. interior designing of the building.
28 Attaching the seats in each theatre 200-300 seats in the theatre.
29 Attaching 40 reclining lounge seats with small tables in the speciality theatres. 40 lounging seats in the specialty...