PROPOSED RESIDENTIAL UNITS ON PLOTS L.R. NO.

A/53241/42/43

CONTRACT AMOUNT 3,348,137.63

EMPLOYER LANDSMITH REAL ESTATE LTD C/O OLAV STRYN KALA
JORGENSEN
CONTRACTOR: JOGIMWA ENTERPRISES

VALUATION No. 3 - SUMMARY

Phase 1 596,873.01
Phase 2 2,675,829.62
Gross Valuation 3,272,702.63

Less Val.1 2,162,639.06

Less Val.2 737,255.17

Net Valuation No.3 372,808.40

Jogimwa Enterprises 1/29/2024

Phase 2

Works Description Unit Rate Rate BQ Amount % Done AMOUNT

Sub-Structures
Levelling & compaction SM 398.025 120 47,763.00 100% 47,763.00
Trench Excavations CM 180 350 63,000.00 100% 63,000.00
Blinding SM 150 250 37,500.00 100% 37,500.00
Rebars Footing SM 150 250 37,500.00 100% 37,500.00
Strip Concrete foundation CM 30 1,350 40,500.00 100% 40,500.00
Foundation walling SM 250 350 87,500.00 100% 87,500.00
Backfilling CM 100 200 20,000.00 100% 20,000.00
ANTI TERMITE /DPM SM 240 250 60,000.00 100% 60,000.00
Hardcore SM 240 300 72,000.00 100% 72,000.00
Levelling & compaction SM 240 120 28,800.00 100% 28,800.00
Floor Bed CM 45 1,300 58,500.00 100% 58,500.00
Sub- Total 553,063.00 553,063.00
Ground Floor
Walling SM 632 300 189,600.00 100% 189,600.00
VRC ringbeam(Rebars,formwork,Concrete) SM 200 350 70,000.00 100% 70,000.00
Roofing-(structure+ Roofing sheets) SM 301 1,250 376,250.00 100% 376,250.00
Windows NO. 30 2,000 60,000.00 100% 60,000.00
Doors-EXTERNAL NO. 10 3,000 30,000.00 100% 30,000.00
Doors-INTERNAL(timber) NO. 20 3,000 60,000.00 -
Floor screed SM 209 250 52,250.00 100% 52,250.00
T&G SM 209 250 52,250.00 100% 52,250.00
External Finishes-key SM 285 250 71,250.00 100% 71,250.00
Plinth Plaster SM 41 250 10,250.00 100% 10,250.00

Jogimwa Enterprises 1/2 1/29/2024

Phase 2

Internal Finishes-Plaster SM 744.5 250 186,125.00 100% 186,125.00

Internal Finishes-Skimming walls SM 744.5 170 126,565.00 100% 126,565.00
Internal Finishes-Skimming-Gypsum SM 209 - 0.00 0% -
Internal Finishes-Paint(walls) SM 744.5 120 89,340.00 100% 89,340.00
Internal Finishes-Paint(Gypsum) SM 209 0.00 0% -
Paint(metal surfaces) SM 109.6 120 13,152.00 100% 13,152.00
Paint(internal door surfaces) SM 90 120 10,800.00 100% 10,800.00
Paint-black (Plinth surface) SM 26.38 120 3,165.60 100% 3,165.60
Glazing SM 34.3 450 15,435.00 0% -
Tile work-wall SM 52.2 300 15,660.00 100% 15,660.00
Tile work-Floor SM 209 300 62,700.00 100% 62,700.00
Kitchen block board shelves fixed onto 20x20mm SHS framing, high No. 10 2,500 25,000.00 25,000.00
100%
level 1200x 300mm wide
Ditto low level 500x 850mm depth No. 10 2,500 25,000.00 100% 25,000.00
Sub- Total 1,544,792.60 1,469,357.60
External Works
Access Road-Levelling & Compaction SM 494.1 120 59,292.00 100% 59,292.00
Walk ways-Levelling & Compaction SM 85 120 10,200.00 100% 10,200.00
Septic Tanks/Underground water tank Water Tank tower/Soak pit- SUM 1 300,000 300,000.00 300,000.00
100%
New
Pit Latrine for site use SUM 1 30,000 30,000.00 100% 30,000.00
Paving slabs SM 49.5852 350 17,354.82 100% 17,354.82
Manholes Item 1 15,000 15,000.00 100% 15,000.00
Boundary wall excavation CM 21.6 350 7,560.00 100% 7,560.00
Boundary wall footing CM 3.6 1,350 4,860.00 100% 4,860.00
Boundary wall SM 88.8 300 26,640.00 100% 26,640.00
Boundary wall coping LM 24 200 4,800.00 100% 4,800.00
Boundary wall key SM 24 250 6,000.00 100% 6,000.00
Columns CM 2.072 1,350 2,797.20 100% 2,797.20

Jogimwa Enterprises 1/3 1/29/2024

Phase 2

Main Gate 1 Item 1 30,000 30,000.00 100% 30,000.00

Wall Master SM 346.3 350 121,205.00 100% 121,205.00
Wall Master -Water tank walls SM 22 350 7,700.00 100% 7,700.00
New meter box fabricate & install including painting NO. 1 5,000 5,000.00 100% 5,000.00
Access ladder to water tank Item 1 5,000 5,000.00 100% 5,000.00
Sub- Total 653,409.02 653,409.02

Summary Work Done (Phase 2) 2,675,829.62

Sub-structures 553,063.00
Ground Floor 1,469,357.60
External Works 653,409.02

Total Work Done Phase 2

Jogimwa Enterprises 1/4 1/29/2024

Phase 1

Works Description Unit Rate Rate BQ Amount % Done AMOUNT

Phase 1 units (Finishes) -
2Bedroom Units -3no.

Internal Walls-Skimming SM 277.83 170 47,231.10 47,231.10

100%

Internal Walls-Paint SM 277.83 120 33,339.60 100% 33,339.60

Gypsum Installation SM 90.9 350 31,815.00 100% 31,815.00

Paint(metal surfaces) SM 41.04 120 4,924.80 100% 4,924.80

Paint(internal door surfaces) SM 116.64 120 13,996.80 100% 13,996.80

Kitchen block board shelves fixed onto No. 3 1,500 4,500.00 4,500.00
20x20mm SHS framing, high level 1200x 100%
300mm wide
Ditto low level 500x 850mm depth No. 3 1,500 4,500.00 100% 4,500.00

Internal steel Doors -fabricate & Install No. 9 3,000 27,000.00 100% 27,000.00

Sub- Total 167,307.30 167,307.30

1Bedroom Units 2no.

Internal Walls-Skimming SM 129.15 170 21,955.50 100% 21,955.50

Internal Walls-Paint SM 129.15 120 15,498.00 100% 15,498.00
Gypsum Installation SM 47.725 350 16,703.75 16,703.75
100%

Paint(metal surfaces) SM 21.92 120 2,630.40 100% 2,630.40

Paint(internal door surfaces) SM 31.488 120 3,778.56 100% 3,778.56
Kitchen block board shelves fixed onto No. 2 1,500 3,000.00 3,000.00
100%
20x20mm SHS framing, high level 1200x
Ditto low level 500x 850mm depth No. 2 1,500 3,000.00 100% 3,000.00
Internal steel Doors -fabricate & Install No. 4 3,000 12,000.00 100% 12,000.00
Sub- Total 78,566.21 78,566.21

Jogimwa Enterprises 1/5 1/29/2024

Phase 1

Bedsitter Units -2no. -

Internal Walls-Skimming SM 81.4 170 13,838.00 13,838.00

100%

Internal Walls-Paint SM 81.4 120 9,768.00 9,768.00

100%

Gypsum Installation SM 32.1 350 11,235.00 11,235.00

100%

Gypsum -Skimming SM 32.1 170 5,457.00 5,457.00

100%

Paint(metal surfaces) SM 34.29 120 4,114.80 4,114.80

100%

Paint(internal door surfaces) SM 24.72 120 2,966.40 100% 2,966.40

Kitchen block board shelves fixed onto No. 2 1,500 3,000.00 3,000.00
100%
20x20mm SHS framing, high level 1200x
300mm
Ditto lowwide
level 500x 850mm depth No. 2 1,500 3,000.00 3,000.00
100%

Internal steel Doors -fabricate & Install No. 2 3,000 6,000.00 6,000.00
100%

Sub- Total 59,379.20 59,379.20

External works

Wall Master SM 285 350 99,750.00 100% 99,750.00

Wall Master -Water tank walls SM 25.75 350 9,012.50 100% 9,012.50
Black paint to plinth surface SM 32.46 120 3,895.20 100% 3,895.20
Septic Tanks-Rebabilitation SUM 1 150,000 150,000.00 100% 150,000.00
Paving Slabs SM 46.542 300 13,962.60 100% 13,962.60
Main Gate Item 1 15,000 15,000.00 100% 15,000.00

Sub- Total 291,620.30 291,620.30

Jogimwa Enterprises 1/6 1/29/2024

Phase 1

Summary Work Done (Phase 1)

596,873
2Bedroom Units 167,307.30

1Bedroom Units 78,566.21

Bedsitter Units 59,379.20

External Works 291,620.30

Total Work Done Phase 1

Jogimwa Enterprises 1/7 1/29/2024