| LOW COST ESTIMATE |
| No. |
DESCRIPTION |
AMOUNT (Ksh) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
1,811,200.00 |
| 2 |
REINFORCED CONCRETE FRAME |
452,800.00 |
| 3 |
WALLING |
543,360.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
543,360.00 |
| 5 |
WINDOWS |
452,800.00 |
| 6 |
DOORS |
362,240.00 |
| 7 |
INTERNAL FINISHES |
2,264,000.00 |
| 8 |
EXTERNAL FINISHES |
543,360.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
362,240.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
543,360.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
452,800.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
724,480.00 |
| TOTAL |
9,056,000.00 |
*Low Cost assumes construction in rural areas with low labor rates on a labor contract with budget finishes.
| MEDIUM COST ESTIMATE |
| No. |
DESCRIPTION |
AMOUNT (Ksh) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
2,490,400.00 |
| 2 |
REINFORCED CONCRETE FRAME |
622,600.00 |
| 3 |
WALLING |
747,120.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
747,120.00 |
| 5 |
WINDOWS |
622,600.00 |
| 6 |
DOORS |
498,080.00 |
| 7 |
INTERNAL FINISHES |
3,113,000.00 |
| 8 |
EXTERNAL FINISHES |
747,120.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
498,080.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
747,120.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
622,600.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
996,160.00 |
| TOTAL |
12,452,000.00 |
*Medium assumes construction in a periurban area with moderate labour costs, average finishes and a hybrid contract( part labour)
| HIGH COST ESTIMATE |
| No. |
DESCRIPTION |
AMOUNT (Ksh) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
3,169,600.00 |
| 2 |
REINFORCED CONCRETE FRAME |
792,400.00 |
| 3 |
WALLING |
950,880.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
950,880.00 |
| 5 |
WINDOWS |
792,400.00 |
| 6 |
DOORS |
633,920.00 |
| 7 |
INTERNAL FINISHES |
3,962,000.00 |
| 8 |
EXTERNAL FINISHES |
950,880.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
633,920.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
950,880.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
792,400.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,267,840.00 |
| TOTAL |
15,848,000.00 |
*Luxury assumes construction in an urban area with high labour costs, high end finishes with a full contract engagement with the contractor