| LOW COST ESTIMATE |
| No. |
DESCRIPTION |
AMOUNT (Ksh) |
| 1 |
SUBSTRUCTURE & GROUND FLOOR SLAB (PROVISIONAL) |
1,894,400.00 |
| 2 |
REINFORCED CONCRETE FRAME |
473,600.00 |
| 3 |
WALLING |
568,320.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
568,320.00 |
| 5 |
WINDOWS |
473,600.00 |
| 6 |
DOORS |
378,880.00 |
| 7 |
INTERNAL FINISHES |
2,368,000.00 |
| 8 |
EXTERNAL FINISHES |
568,320.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
378,880.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
568,320.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
473,600.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
757,760.00 |
| TOTAL |
9,472,000.00 |
*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) |
2,604,800.00 |
| 2 |
REINFORCED CONCRETE FRAME |
651,200.00 |
| 3 |
WALLING |
781,440.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
781,440.00 |
| 5 |
WINDOWS |
651,200.00 |
| 6 |
DOORS |
520,960.00 |
| 7 |
INTERNAL FINISHES |
3,256,000.00 |
| 8 |
EXTERNAL FINISHES |
781,440.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
520,960.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
781,440.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
651,200.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,041,920.00 |
| TOTAL |
13,024,000.00 |
*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) |
3,315,200.00 |
| 2 |
REINFORCED CONCRETE FRAME |
828,800.00 |
| 3 |
WALLING |
994,560.00 |
| 4 |
ROOF STRUCTURE, COVERING AND RAINWATER DISPOSAL (PROVISIONAL) |
994,560.00 |
| 5 |
WINDOWS |
828,800.00 |
| 6 |
DOORS |
663,040.00 |
| 7 |
INTERNAL FINISHES |
4,144,000.00 |
| 8 |
EXTERNAL FINISHES |
994,560.00 |
| 9 |
FITTING AND FIXTURES (JOINERY) |
663,040.00 |
| 10 |
PROVISIONAL SUM FOR PLUMBING WORKS |
994,560.00 |
| 11 |
PROVISIONAL SUM FOR ELECTRICAL WORKS |
828,800.00 |
| 12 |
PROVISIONAL WORKS AND PRIME COSTS |
1,326,080.00 |
| TOTAL |
16,576,000.00 |
*Luxury assumes construction in an urban area with high labour costs, high end finishes with a full contract engagement with the contractor