Professional Documents
Culture Documents
Item No. Description Unit Quantity Rate (KSHS) Amount (KSHS)
Item No. Description Unit Quantity Rate (KSHS) Amount (KSHS)
Item No. Description Unit Quantity Rate (KSHS) Amount (KSHS)
Unit Quantity
ls
ls
ls
1
1
1
Rate (Kshs)
200,000.00
1,000,000.00
100,000.00
Sub-total P&G
2
3
4
DAYWORKS
SITE CLEARANCE AND SETTING OUT
SUBSTRUCTURE
a) Setting out, Excavations and backfilling
b) Concrete works including formwork
c) Walling
ls
ls
1
1
500,000.00
50,000.00
500,000.00
50,000.00
ls
ls
ls
1
1
1
700,000.00
3,030,000.00
500,000.00
700,000.00
3,030,000.00
500,000.00
4,230,000.00
ls
ls
ls
ls
ls
ls
1
1
1
1
1
1
1,780,000.00
230,000.00
250,000.00
200,000.00
250,000.00
500,000.00
1,780,000.00
230,000.00
250,000.00
200,000.00
250,000.00
500,000.00
ls
ls
ls
ls
1
1
1
1
150,000.00
250,000.00
200,000.00
270,000.00
150,000.00
250,000.00
200,000.00
270,000.00
Sub-total finishes
12
870,000.00
SWIMMING POOL
a) substructure
b) walling
c) finishes incuding landscaping
ls
ls
ls
1
1
1
330,000.00
120,000.00
150,000.00
330,000.00
120,000.00
150,000.00
600,000.00
SERVANT QUARTERS
a) Substructure
b) Superstructure lintel including reinforcement &fwk
c) walling
d) Doors
e) Windows
f) Roof construction and covering
g) Carpentry and joinery
h) Finishes
ls
ls
ls
ls
ls
ls
ls
ls
1
1
1
1
1
1
1
1
310,000.00
60,000.00
200,000.00
50,000.00
30,000.00
150,000.00
50,000.00
100,000.00
200,000.00
1,000,000.00
100,000.00
1,300,000.00
Sub-total substructure
5
6
7
8
9
10
11
Amount (Kshs)
310,000.00
60,000.00
200,000.00
50,000.00
30,000.00
150,000.00
50,000.00
100,000.00
950,000.00
CABBRO PARKING
LANDSCAPING
HANDOVER/COMMISSIONING
PRIME COST SUMS
ls
ls
ls
ls
1
1
1
1
1,150,000.00
50,000.00
100,000.00
1,150,000.00
50,000.00
100,000.00
13,010,000.00
i) Sub-Total Estimate
ii) Contigency (10% of sub-Estimate cost)
TOTAL ESTIMATED COST
10%
1,301,000.00
14,311,000.00