| LOW COST ESTIMATE |
| No. |
DESCRIPTION |
AMOUNT (Ksh) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
3,379,200.00 |
| 2 |
REINFORCED CONCRETE FRAME |
844,800.00 |
| 3 |
WALLING |
1,013,760.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
1,013,760.00 |
| 5 |
WINDOWS |
844,800.00 |
| 6 |
DOORS |
675,840.00 |
| 7 |
INTERNAL FINISHES |
4,224,000.00 |
| 8 |
EXTERNAL FINISHES |
1,013,760.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
675,840.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
1,013,760.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
844,800.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,351,680.00 |
| TOTAL |
16,896,000.00 |
*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) |
4,646,400.00 |
| 2 |
REINFORCED CONCRETE FRAME |
1,161,600.00 |
| 3 |
WALLING |
1,393,920.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
1,393,920.00 |
| 5 |
WINDOWS |
1,161,600.00 |
| 6 |
DOORS |
929,280.00 |
| 7 |
INTERNAL FINISHES |
5,808,000.00 |
| 8 |
EXTERNAL FINISHES |
1,393,920.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
929,280.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
1,393,920.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
1,161,600.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,858,560.00 |
| TOTAL |
23,232,000.00 |
*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) |
5,913,600.00 |
| 2 |
REINFORCED CONCRETE FRAME |
1,478,400.00 |
| 3 |
WALLING |
1,774,080.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
1,774,080.00 |
| 5 |
WINDOWS |
1,478,400.00 |
| 6 |
DOORS |
1,182,720.00 |
| 7 |
INTERNAL FINISHES |
7,392,000.00 |
| 8 |
EXTERNAL FINISHES |
1,774,080.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
1,182,720.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
1,774,080.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
1,478,400.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
2,365,440.00 |
| TOTAL |
29,568,000.00 |
*Luxury assumes construction in an urban area with high labour costs, high end finishes with a full contract engagement with the contractor