Property size

S/NStandard Name
Sq.meter Sq.feet Project cost (USD) Project cost (KS)
1 100 1,076 3,481.17 431,665.42
2 150 1,614 5,221.76 647,498.13
3 200 2,152 6,962.35 863,330.85
4 250 2,690 8,702.93 1,079,163.56
5 300 3,228 10,443.52 1,294,996.27
6 400 4,304 13,924.69 1,726,661.69
7 450 4,842 15,665.28 1,942,494.40
8 600 6,456 20,887.04 2,589,992.54
Mehari Hiben:
9 6,016 64,732 209,427.35 25,968,991.84
Cost of material for finishing
with 14 houses (2 Penthouse
Hiben:
material for finishing works of One block
4 houses (2 Penthouse & 12 Modern houses)
 De·scrip·tion of Blocks No of blocks
A 2
B 4
C 1
Total 7
Total number of houses per floor
Total number of houses for G+7

De·scrip·tion of Blocks No of blocks

A 2
B 4
C 1
Total 7
Total number of Penthouse each F+1

NB

Total Builtup Area

Cost br

Type of Houses Area Per floor (Sq.Feet)

Four-Bedroom very Luxury 4,046.00
Three-Bedroom very Luxury 3,615.00
Five-Bedroom very Luxury 4,842.00

Cost break

Type of Houses Area Per floor (Sq.Feet)

Four-Bedroom very Luxury 4,046.00
Three-Bedroom very Luxury 4,046.00
Three-Bedroom Luxury 3,615.00
One-Bedroom Luxury 3,615.00
3,615.00
3,615.00
4,842.00
 Apartment
Type and No of houses in each block
No of houses per block Type of houses Total house number
2 4046 Sq.feet (4BD) 4
2 3615 Sq.feet (3BD) 8
2 4842Sq.feet (4BD) 2
14
14
84
Penthouse
Type and No of houses in each block
No of houses per block Type of houses Total house number
2 8092 Sq.feet (5BD) 4
2 7231 Sq.feet (3BD) 8
2 9684Sq.feet (4BD) 2
14
14

Sq.Meter Sq.Feet Number of houses

376 4,046 4
336 3,615 8
450 4,842 2
Total Builtup Area

Cost breakdown by block

Total landuse builtup
De·scrip·tion of Blocks No of blocks area of each block
A 2 16,184.00
B 4 28,920.00
C 1 9,684.00
Total 7 54,788.00

Cost breakdown by Type of Cost

Total landuse builtup
Describtion of Blocks No of blocks area of each block
A 1 8,092.00
A 1 8,092.00
B 1 7,230.00
B 1 7,230.00
B 1 7,230.00
B 1 7,230.00
 C 1 9,684.00
Total 7 54,788.00
artment
houses in each block
No of houses per block Type of houses Total house number

14
84
nthouse
houses in each block
No of houses per block Type of houses Total house number

14

Sq.Meter Sq.Feet
1,504 16,183 64732.16
2,688 28,923
900 9,684
5,092 54,790
Mehari Hiben:
64732.16
Total Building landuse (Sq.Feet) 438,319 The analysis was done based o
Total Project Cost estimate (Ksh) 25,968,992 block Nyali project breakdown
Total Project Cost estimate (USD) 209,427
Cost per Sq.feet (Ksh) 401
Cost per Sq.feet (USD) 3

Total floor Area in One Block

including Penthouse Cost per Block in Ksh Cost per Block in USD
129,472.00 51,941,064.71 418,879.55
231,360.00 92,816,089.44 748,516.85
48,420.00 19,424,944.03 156,652.77
409,252.00 164,182,098.18 1,324,049.18

Total floor Area in One Block

including Penthouse Material Cost in Ksh Labour cost in Ksh
64,736.00 22,074,952.50 3,895,579.85
64,736.00 22,074,952.50 3,895,579.85
57,840.00 19,723,419.01 3,480,603.35
57,840.00 19,723,419.01 3,480,603.35
57,840.00 19,723,419.01 3,480,603.35
57,840.00 19,723,419.01 3,480,603.35
 48,420.00 16,511,202.42 2,913,741.60
409,252.00 139,554,783.45 24,627,314.73

In Amount
De·scrip·tion Ksh USD
Estimated Material cost 139,554,783.45 1,134,591.74
Estimated Labour cost 24,627,314.73 200,222.07
Estimated Grand Total 164,182,098.18 1,334,813.81
Mehari Hiben:
The analysis was done based on the one
block Nyali project breakdown method

Material Cost in USD Labour cost in USD

178,023.81 31,415.97
178,023.81 31,415.97
159,059.83 28,069.38
159,059.83 28,069.38
159,059.83 28,069.38
159,059.83 28,069.38
 133,154.86 23,497.92
1,125,441.80 198,607.38

Ratio (%)
85.00
15.00
100.00
 SUMMARY SHEET
Title - Apartment G+7
Owner : Shemu & Web Property
Location- Mombasa Cost
Estimated
I.No Discription % unit Material Labour
Amount
A.2 Super Structure
2 Door and Window 9.11 Ksh 2,365,038.00 2,010,282.30 354,756
3 GLAZING 0.46 Ksh 120,000.00 102,000.00 18,000
4 STEEL WORK 7.70 Ksh 2,000,000.00 1,700,000.00 300,000
5 Flooring 15.43 Ksh 4,006,800.00 3,405,780.00 601,020
6 Painting 13.59 Ksh 3,528,000.00 2,998,800.00 529,200
7 Sanitary Work 13.58 Ksh 3,527,377.04 2,998,270.48 529,107
8 Eletrical Work 4.70 Ksh 1,221,776.80 1,038,510.28 183,267
9 Elevator 35.43 Ksh 9,200,000.00 7,820,000.00 1,380,000
Total None Structural/Finishing Cost 100.00 Ksh 25,968,991.84 22,073,643.06 3,895,348.78
GRAND TOTAL 100.00 Ksh 25,968,991.84 22,073,643.06 3,895,348.78
 ENGINEERING STIMATION

SPECIFICATION & BILL OF QAUNTITY

Title - One G+7 Block Material Cost Estimate
Numbure of houses 14 (2 Penthouse Plus 12 Normal houses)
Owner : Shemu & Web Property
Location- Mombasa
I.No Description unit contract qty unit rate (Ksh) Amount
1.Door and Window
2.1 supply and fix doors thicknes 1.6 mm profile,left for glazing .price including ,
hinges,cylindrical locks with all its accessories( material quality approved by the engineer)
a) French door size 160*340, No. =45 m2 217.60 1,500.00 326,400.00
b) Steel door size 80*340, No. =45 m2 108.80 1,500.00 163,200.00
c) Wood door size 90*220, No. =180 m 2
316.80 1,500.00 475,200.00

d) Wood door size 140*220, No. = 45 m2 123.20 1,500.00 184,800.00

2.2 supply and fix Aluminium window thicknes 1.6 mm profile,left for glazing .price
including ,hinges, handle with all its accessories( material quality approved by the engineer)

a) window size 160*200, No. = 180

m2 512.00 2,019.00 1,033,728.00

b) window size 160*120, No. = 45

m2 90.00 2,019.00 181,710.00

Total carried to summary 2,365,038.00
3. GLAZING
3.1 4mm thick clear glass free from defects fixed to metal frames and funlight. .

m2 80.00 1,500.00 120,000.00

Total carried to summary 120,000.00
4. STEEL WORK
suplay &fix according the drawing for stair case &veranda hand rair &balusrad made of RHS
tub 40*20*2mm for vertical rows c/c 60cm at middel both side for horizontal 15*2.5*cm &at
the top 10*5*2.5cm wanza or equivalent timber hand rail suported by 4cm width 1.25mmthick
metal sheet inculding two coats varnish &oil paint with the all accessories.
4.1 m2 400.00 5,000.00 2,000,000.00

Total carried to summary 2,000,000.00

5. Flooring
5.1 Supply & lay 25 mm thick Rubber or wood Flooring

m2 5600.00 540.00 3,024,000.00

5.2 Supply & lay 25 mm thick tile TREAD & RISER

m2 720.00 540.00 388,800.00

5.3 White glazed wall tiles of kitchen walls and sink plus others (Interior Decorative Black
Herringbone Tile Marble Mosaic Splash Back Tile)

300.00 540.00 162,000.00

5.4 White glazed wall tiles with other toilet utilities

m2 800.00 540.00 432,000.00

Total carried to summary 4,006,800.00
6. Painting
6.1 Apply three coats of plastic emulision paint all internal and external plastered surface walls,
reinforced concrete columns, beams srair case & and slabs. m2 10080.00 350.00 3,528,000.00
6.2 Qartize painting indicated external plastering surface m2 0.00 650.00 -
Total carried to summary 3,528,000.00
7. Sanitary
7.1 supplay &instal PVC pipe for sewer,watre-storm &water supply in horizontal branches
&vertical stacks of approved standard including the necessary fittings such as bends Y.T.clean
outs,increasing and reducing pieces the necessary accessories.(approved quality by the
engineer)
a)Dia 50mm Pvc pipe ml 6200 128.62 797,444.00
b)Dia 80mm vent pipe inculding vent cap ml 4000 142.84 571,360.00
c)Dia 110mm Pvc pipe including vent pipe . ml 6240 160.10 999,024.00
7.2 supplay & instal HDPE pipe to internal and external water distribution system as shown on the
drawing. Price includes chiselling of walls, slabs, beam, floor etc and closing them with
concrete or cement mortar , excavatin, backfill and complete with the necessary accessaries
(material quality approved by the engineer), PN8~16 high density polyethylene HDPE pipe
dn20mm dn315mm`dn1000mm HDPE PIPE for water supply

a) dia 20mm ml 6000.00 14.00 84,000.00

b) dia 25mm ml 4800.00 14.00 67,200.00
c) dia 32mm ml 2200.00 14.00 30,800.00
7.3 Supply & fix HDPE get valves of approved standards coplete with unions, elastic water
proofing & hand wheels of normal quality(approved quality by the engineer)
a) dia 25gate valve No 400.00 198.00 79,200.00
b) dia 32 gate valve No 400.00 208.00 83,200.00
7.4

supply & fix 10*10cmfloors drains made of enamelled cast iron with smell trap complete with
all the accessories (approved quality by the engineer)

No 80.00 160.00 12,800.00

7.5

supply&fix soap holder including fastering screws and the necessary accessories all the
accessories (approved quality by the engineer)

No 60.00 120.00 7,200.00

7.6

supply & fix hand wash basins made of white vitreous china equippedwith consealed bracket
made of grey mallable cast iron white painted complets whith plug chains and traps.(approved
quality by the engineer)

-
a) hand wash basin size 900x405mm CUPC Undermount White Wash Basin Artificial Stone
Ceramic Bathroom Basins Bathroom Under Counter Sink No 60.00 788.23 47,293.80
7.7

supply and fix in position Shower tray size 70x70 Price including complete with all accessories

NO 120.00 1,380.35 165,642.00

7.8

supply and fix 50l water heaterwith all necessary accessories

No 60.00 1,300.00 78,000.00

7.90
supply & fix plastic water tanker2000 liter with all accessory(approved quality by the engineer)
NO 0.00 7,557.79 -
7.1

Glass mirror complete size 40x50cm

NO 60.00 300.00 18,000.00

7.11

Supply & fix toilet paper holder

NO 60.00 264.85 15,891.00

7.12

supply and fix in position WC Multicolor ceramic sanitary ware including wash down Cistern
With all accessories

60.00 7,200.00 432,000.00

7.13

Supply & fix size 120x50cm stainless steel kithcin sink with dobule bowel with brass chpreme
plated trap , complete with plug ,china holder ,& including the necessary accessories

NO 16.00 2,395.14 38,322.24

Total carried to summary 3,527,377.04
8. Electrical
8.1 Supply & install light points fed through PVC insulated conductors of 2x2.5mm2 in
thermoplastic conduits of dia -13.5mm for recessed installation including junction boxes with
covers (screw type) & insulating caps . No 400.00 1,233.00 493,200.00
8.2 Supply and install Telephone points fed through PVC insulated conductors of 2*0.6mm2 cable
inside pvc conduits of 19mm diameter, including junction boxes with covers and insulating
screw cap connectors No 200.00 989.00 197,800.00
8.3 SOCKET OUT LET & other POINT 0.00
a) Supply & install flush mounted socket outlet point of 16A, single phase & with earthing No 800.00 178.00 142,400.00
contact
b) fed&through
Supply PVC insulated
install flush conductors
mounted stove socketof 3x2.5mm2
outlet in 16A,
point of the thermoplastic
single phase & condits
with of dia No 200.00 1,302.68 260,536.00
8.4 16mm forcontact
earthing recessed
Supply,install & fedinstallation
through
connect Main including
PVC junction
insulated
distribution boses
conductors
board MDBof with covers
3x2.5mm2
made &ininsulating
of plasticthe caps -door
thermoplastic
with lockable all
complete,
condits of dia
connected 16mm forcable
to 4x10mm2 recessed installation
in f=32mm including
conduit junction
with 3x10A, boses
3/ph with
main coversand
breaker & insulating
also
caps - allof.
consting complete,
(Breaker ACB or equivalent)

5pc ACB or Equivalent of 16A - 3ph

3pc ACB of 10A - 3ph
3pc ACB of 10A - 1ph
Complete with bus bar, earthing & other accessories.25% reserve N0 10.00 6,809.80 68,098.00
8.5 Supply,install & connect surfase mounted sub-distribution board ,SDB-DS,made of steel with
locable doors connected to 3X6mm2 cable with 25A main circuit breaker ,3-phase & also
consist of and with phase neutral with consisting of
1pcs ACB or Equivalent of 20A-1ph No
4pcs ACB of 10A-1ph No
4pcs ACB of 16A-1ph No
Complete with bus bar rating of 25A & earthing lead all accessories wirh 25% Reserve No 10.00 5,974.28 59,742.80
Total carried to summary 1,221,776.80
9. ELEVATOR
9.1 A squared apartment Elevator with total capacity of 13 persons, maximum rise 60m, speed No 1.00 9,200,000.00 9,200,000.00
1m/sec, and door sytle Automatic Total carried to summary 9,200,000.00

25,968,991.84
ENGINEERING STIMATION