| LOW COST |
| No. |
Description |
Amount (KES) |
| 1 |
Substructure & Ground Floor Slab (Provisional) |
1,619,200.00 |
| 2 |
Reinforced Concrete Frame |
404,800.00 |
| 3 |
Walling |
485,760.00 |
| 4 |
Roof Structure, Covering and Rainwater Disposal (Provisional) |
485,760.00 |
| 5 |
Windows |
404,800.00 |
| 6 |
Doors |
323,840.00 |
| 7 |
Internal Finishes |
2,024,000.00 |
| 8 |
External Finishes |
485,760.00 |
| 9 |
Fitting and Fixtures (Joinery) |
323,840.00 |
| 10 |
Provisional Sum for Plumbing Works |
485,760.00 |
| 11 |
Provisional Sum for Electrical Works |
404,800.00 |
| 12 |
Provisional Works and Prime Costs |
647,680.00 |
| TOTAL |
8,096,000.00 |
*Low Cost assumes construction in rural areas with low labor rates on a labor contract with budget finishes.
| MEDIUM COST |
| No. |
Description |
Amount (KES) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
2,226,400.00 |
| 2 |
REINFORCED CONCRETE FRAME |
556,600.00 |
| 3 |
WALLING |
667,920.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
667,920.00 |
| 5 |
WINDOWS |
556,600.00 |
| 6 |
DOORS |
445,280.00 |
| 7 |
INTERNAL FINISHES |
2,783,000.00 |
| 8 |
EXTERNAL FINISHES |
667,920.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
445,280.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
667,920.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
556,600.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
890,560.00 |
| TOTAL |
11,132,000.00 |
*Medium assumes construction in a periurban area with moderate labour costs, average finishes and a hybrid contract( part labour)
| LUXURY COST |
| No. |
Description |
Amount (KES) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
2,833,600.00 |
| 2 |
REINFORCED CONCRETE FRAME |
708,400.00 |
| 3 |
WALLING |
850,080.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
850,080.00 |
| 5 |
WINDOWS |
708,400.00 |
| 6 |
DOORS |
566,720.00 |
| 7 |
INTERNAL FINISHES |
3,542,000.00 |
| 8 |
EXTERNAL FINISHES |
850,080.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
566,720.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
850,080.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
708,400.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,133,440.00 |
|
|
|
| TOTAL |
|
14,168,000.00 |
*Luxury assumes construction in an urban area with high labour costs, high end finishes with a full contract engagement with the contractor