You are on page 1of 41

JKR FORM 207 (Pin.

10/2001)

KERAJAAN SABAH
JABATAN KERJA RAYA
PERAKUAN BAYARAN INTERIM NO : 3
KEPALA:
PECAHAN KEPALA:

TARIKH PENILAIAN:

TAJUK KERJA :

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH.

NAMA DAN ALAMAT


KONTRAKTOR :

AFIE ENTERPRISE SDN BHD


1st Floor, Lot 71, Block J, Sadong Jaya,
Karamunsing, 88100 Kota Kinabalu

NO. KONTRAK :

HQ.165/2009 (S)

22 Mac 2010

HARGA ASAL KONTRAK :


JUMLAH BERSIH TAMBAHAN/POTONGAN (APK Bil1):
HARGA BARU KONTRAK :

A.
1
2

BUTIR-BUTIR BAYARAN DAN POTONGAN


NILAI KERJA DILAKSANAKAN DAN AMAUN-AMAUN LAIN YANG KENA DIBAYAR *
75% DARI NILAI BARANG-BARANG TAK PASANG

3
4
5

KURANGKAN Bayaran Interim Yang Terdahulu (Bil 1 hingga 2)


NILAI BERSIH KERJA SEMASA :
POTONGAN

JUMLAH

a Bayaran Balik Wang Pendahuluan


I) Amaun Terkumpul
ii) Amaun Terdahulu
iii) Amaun Semasa

RM
RM
RM

116,876.76
0.00
116,876.76

b Akaun Deposit Wang Jaminan Pelaksanaan (amaun terdahulu)


c Gantirugi Tertentu Dan Ditetapkan @ RM ..sehari selama
d Potongan lain jika ada
Jumlah Potongan
BAYARAN DISYORKAN

B.
1

Ir Mohd Zakir Kamunri

(Perunding Civil & Struktur)


Tarikh :
PERAKUAN BAYARAN
Bayaran Interim
a. Kepada Kontraktor Utama
b. Kepada SubKontraktor / Penerima Bayaran
(Seperti di Lampiran A)

RM

116,876.76

RM
RM
RM
RM

0.00
0.00
0.00
116,876.76

RM
RM

662,301.65

Ir Alfred Liew Set Kiong


Penolong Pengarah/ Jalanraya (P)
Pegawai Penguasa

(Sesalinan Perakuan hendaklah dikembalikan kepada Pegawai Pengesyor).


* Termasuk Pelarasan Turun Naik Harga, Tuntutan Bayaran Tambahan yang diluluskan.
2 Jumlah wang pendahuluan sebanyak RM

telah dibayar kepada Kontraktor melalui baucer bertarikh

RM

3,134,683.10
0.00
3,134,683.10
2,355,504.69
779,178.41

RM
RM

116,876.76
662,301.65

RM
RM
RM

779,178.41
116,876.76
662,301.65

662,301.65

Adalah disahkan bahawa semua peraturan kewangan dan kehendak di bawah Kontrak telah dipatuhi,

1 Jumlah amaun yang dibayar di bawah Perakuan ini ialah RM 662,301.65

RM
RM
RM

Tarikh :

( Ringgit Malaysia : Enam Ratus Enam Puluh Dua Ribu Tiga Ratus Satu Dan Sen Enam Puluh Lima Sahaja)

CATATAN OLEH PEGAWAI YANG MENYEDIAKAN BAUCER

9,773,902.13
0.00
9,773,902.13

Ir Dr Bala Kumar
Jurutera Projek
(Pegawai Pengesyor)

Jumlah Bayaran Interim


RM
Kredit Akaun Deposit Wang Jaminan Perlaksanaan (15% dari bayaran Disyorkan sehingga 15% harga kontrak)
BAYARAN DIPERAKUKAN :

Tarikh :

RM
RM
RM

PROJECT TITLE

PROJEK MEREKABENTUK DAN MEMBINA JALAN


DANDULIT SANDAKAN, SABAH.

MAIN CONTRACTOR

AFIE ENTERPRISE SDN BHD

CONTRACT NO

HQ.165/2009(S)

INTERIM PROGRESS PAYMENT NO.

PERIOD ENDING

22-Mar-10

CONTRACT AMOUNT

TOTAL PROGRESS CLAIM


ITEM

DESCRIPTION

CONTRACT AMOUNT

PREVIOUS
AMOUNT

TO-DATE

CURRENT
%

AMOUNT

RM9,773,902.13

AMOUNT

SUMMARY
Bill No.1 (a)

Preliminaries and General Requirements

855,500.00

504,799.99

59.01%

622,799.00

72.799%

622,799.00

72.80%

Bill No 1 (b)

Turnkey Element

639,234.13

451,993.10

70.71%

543,435.38

85.014%

543,435.38

85.01%

Bill No.2

Site Clearance, Earthworks

1,635,713.00

815,779.10

49.87%

1,041,496.05

63.672%

1,041,496.05

63.67%

Bill No.3

Drainage Works

2,602,925.00

582,932.50

22.40%

926,952.67

35.612%

926,952.67

35.61%

Bill No.4

Road Pavement

3,766,205.00

0.00%

Bill No.5

Road Furniture

274,325.00

0.00%

3,134,683.10

32.072%

3,134,683.10

32.07%

TOTAL VALUATION OF WORKDONE


Add: Materials on Site (95%)

9,773,902.13

2,355,504.69
-

24.10%

Variation of Prices
TOTAL GROSS VALUATION
Less : Recoupment of Advance Payment

Calculation:
(Rm 1,466,085.32 / 9,773,902.13) X Total Interim No.3

Less: Retention of Performance Guarantee Sum


( 10% of Gross Valuation up to limit 5% of
Contract Sum)

TOTAL NET VALUATION

3,134,683.10

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 1 (a) - PRELIMINARIES & GENERAL

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

Perakuan Bayaran Interim No 3


Tarikh Penilaian : 22 Mac 2010

Contract Amount
Item
No
1.1

Description

Quantity

Unit

% Workdone

Unit Rate

Amount

Previous

Current

To-Date

(RM)

(RM)

(%)

(%)

(%)

PERFORMANCE BONDS AND INSURANCES


Provide PerformanceBond and all Insurances in
accordance with the Conditions of Contract (M of M 1.1)

L.S.

50,000.00

100.00%

1.2
1.2.1

EMPLOYER'S SOCIAL SECURITY ACT (SOCSO)


Provide SOCSO in accordance with the Conditions of
Contract (M of M 1.1)

L.S.

60,000.00

100.00%

1.3
1.3.1

SETTING OUT, DIMENSIONS AND LEVELS


Provide for setting out survey in accordance with
sub-section 1.8 of the Specification (M of M 1.2)

L.S.

20,000.00

30.00%

70.00%

100.00%

65,000.00

50.00%

50.00%

100.00%

1.4

1.5
1.5.1

1.5.2

CONTRACTOR'S SUPERINTENDENCE
To provide manpower, equipment and everything necessary
to properly and efficiently manage the project work during
the execution of work in accordance with sub-section 1.12
of the Specification (M of M 1.3)
OFFICE ACCOMMODATION FOR S.O. AND
HIS STAFF (M of M 1.4)
Establish S.O.'s site office and site cabins as per Appendix 1F
and furnished as per Appendix A2 in accordance with
sub-section 1.15 of the Specification and as shown in the
drawing
Maintain of site office for S.O. and site staff

L.S.

12

Months

SUB-TOTAL TO BE CARRIED FORWARD

N.A

2,000.00

N.A
195,000.00

4/5

2.00

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

Perakuan Bayaran Interim No 3


Tarikh Penilaian : 22 Mac 2010

Contract Amount
Item
No

Description

Quantity

Unit

Unit Rate

Amount

Previous

Current

To-Date

(RM)

(RM)

(%)

(%)

(%)

9,000.00

25.00%

25.00%

50.00%

30,000.00

100.00%

Sub-Total Brought Forward


1.5.3

Provide and maintain line telephone to S.O.'s main offices


in accordance to sub-section 1.15 of the Specification

1.5.4

Supply, install and maintain two (2) sets of approved


desktop computer system including necessary softwares
as specified in Appendix 1H. (The system shall be revert
back to the Contractor on the completion of the project)

1.6
1.6.1

PROVIDE VEHICLES FOR S.O. AND


HIS STAFF (M OF M 1.5)
Provide Type A new vehicle as per Appendix 2 of the Need
Statement. The vehicle should be reverted to the contractor
on the completion of theproject)

% Workdone

195,000.00
9

Months

1,000.00

L.S.

No.

150,000.00

100.00%

No.

70,000.00

70,000.00

100.00%

1.6.2

Ditto Type B 3,200 c.c new vehicle as per Appendix 2 of the


Need Statement. The vehicle should be reverted to the
contractor on the completion of theproject)

16,3

Maintain above vehicles


i) Type A
ii) Type B

18

Months

1,500.00

27,000.00

22.22%

20.00%

42.22%

18

Months

1,000.00

18,000.00

22.22%

20.00%

42.22%

Allow the option to buy back the vehicles


i) Type A
ii) Type B

No.

30,000.00

30,000.00

No.

10,000.00

10,000.00

16.4

SUB-TOTAL TO BE CARRIED FORWARD

389,000.00

5/5

1.34

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL
Perakuan Bayaran Interim No 3
Tarikh Penilaian : 22 Mac 2010

Item
No

Description

Quantity

Unit

Sub-Total Brought Forward


1.7

1.7.1
1.8
1.8.1

1.9
1.9.1

1.9.2

MATERIALS AND TESTING LABORATORY


Provide and maintain a laboratory size 100 sq.m. at the site
throughout the duration of the contract together with all
necessary testing equipments and services as stipulated in the
Specification, Appendix 1D and as shown in the drawings (inclusive removal
from
site upon completion of the Works)
Quality controll and Material Testing

Previous
(%)

% Workdone
Current
(%)

To-Date
(%)

389,000.00

SURVEYING EQUIPMENT AND CHAINMAN


(M of M 1.8)
Provide and maintain for the sole use of the S.O. and his
staff surveying instruments and equivalent, including the
provision of personel all in accordance with Clause 1.19
of the Specification and as specified in Appendix 1E
(The instruments shall be revert back to the Contractor
on the completion of the project)
Surveying instrument and equipment
CONTRACTOR'S SITE OFFICE AND
ACCOMMODATION (M OF M 1.6)
Provide, erect, maintain and remove from site on
completion of works, the Contractor's Office, including
all fittings, stationeries, furniture, equipment and services
all in accordance with sub-section 1.17 of the Specification

Contract Amount
Unit Rate
Amount
(RM)
(RM)

L.S.

15,000.00

L.S.

70,000.00

L.S.

40.00%

N.A

Prov. Sum

30,000.00

L.S.
L.S.

5,000.00
40,000.00

MAINTENANCE OF EXISTING ROADS


AND PROTECTION OF TRAFFIC
(M OF M 1.9)
1.10.1 Maintenance of existing roads, bridges, culverts, etc. all in
1.10.2 Provide, construct and maintain all necessary temporary
diversions all in accordance with sub-section 1.20.2 of
the Specification

60.00%

1.10

6/5

40.00%
40.00%

100.00%

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

SUB-TOTAL TO BE CARRIED FORWARD

549,000.00

BILL NO.1 : PRELIMINARIES GENERAL

Perakuan Bayaran Interim No 3


Tarikh Penilaian : 22 Mac 2010
Contract Amount
Item
No

Description

Quantity

Unit

% Workdone

Unit Rate

Amount

Previous

Current

To-Date

(RM)

(RM)

(%)

(%)

(%)

15,000.00

50.00%

25.00%

100%

Sub-Total Brought Forward

549,000.00

1.11

WATER & ELECTRICITY SUPPLY


(M OF M 1.10)
1.11.1 Provide water and electricity supply in accordance
with sub-section 1.22 of the Specification
1.12 PROJECT SIGNBOARDS (M OF M 1.11)
1.12.1 Provide, erect and maintain 2 nos. of signboard to the
dimension as shown in the drawings and in accordance
with sub-section 1.23 of the Specification and inclusive
of JKR standard logo, name of Project, Contractor, etc.
the design and wordings of the signboard shall be approved
by the S.O.
PHOTOGRAPHIC RECORDS OF WORKS
(M OF M 1.12)
1.13.1 Provide unmounted progress photographs to be taken
when directed by the S.O. in accordance with
sub-section 1.24 of the Specification

L.S.

No.

2,500.00

2,500.00

L.S.

100.00

500.00

1.13

1.14 AS BUILT DRAWINGS (M OF M1.13)


1.14.1 Provide as built drawings as per sub-section 1.25 of the
Specification
1.15 CLEARING UP OF SITE (M OF M 1.14)
1.15.1 Clear from the site all rubbish, debris, surplus material
etc. on completion of the Works in accordance with
sub-section 1.26 of the Specification
1.16

MOBILISATION AND DEMOBILISATION


(M OF M 1.15)

7/5

L.S.

7,500.00

L.S.

5,000.00

10.00%

75.00%

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

1.16.1 Provide for mobilisation and demobilisation of all


constructional plants, equipment and incidentals
necessary for the completion of the works in accordance

L.S.

30,000.00

50%

25.00%

75.00%

BILL NO.1 : PRELIMINARIES GENERAL

SUB-TOTAL TO BE CARRIED FORWARD

609,500.00

Perakuan Bayaran Interim No 3


Tarikh Penilaian : 22 Mac 2010
Contract Amount
Item
No

Description

Quantity

Unit

Sub-Total Brought Forward


1.19

% Workdone

Unit Rate

Amount

Previous

Current

To-Date

(RM)

(RM)

(%)

(%)

(%)

609,500.00

ENVIRONMENT PROTECTION AND


MANAGEMENT (M of M 1.18)
Protection of environment including compliance to local
Authorities and EIA requirement inclusive of monthly
environment monitoring programme

L.S.

30,000.00

L.S

36,000.00

L.S

1.30 CIDB & DOSH REQUIREMENTS


1.30.1 The Contractor's compliance to CIDB requirements all in
accordance to the Lembaga Pembangunan Industri Pembinaan
Malaysia Act 1994

L.S

25,000.00

100.00%

1.30.2 The Contractor's compliance to DOSH requirements.

L.S

5,000.00

100.00%

1.20 Routine Maintenance


1.20.1 Routine maintenance within the limits of works during Defect
Liability Period (1 Year)
1.20.2 Ditto (2 Years)

TOTAL TO BE CARRIED TO SUMMARY

705,500.00

::
Completion Cost :

622,799.00

Total carried to summary

622,799.00

8/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


Note :

BILL NO.1 : PRELIMINARIES GENERAL

% of work Done for Periodical Progress Related item refer to the no. of months since the Date of Site Possession over the Contract Period of 12 months.
Date of Site Possession :
26-Aug-2009
Valuation Date :
22-Mar-2010
Progress :
88.278%

9/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

Amount
RM

50,000.00

60,000.00

20,000.00

65,000.00

195,000.00

10/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

Amount
RM
195,000.00
4,500.00

30,000.00

150,000.00

70,000.00

11,399.40
7,599.60

468,499.00

11/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

Amount
RM
468,499.00

70,000.00

2,000.00
16,000.00

12/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


556,499.00

BILL NO.1 : PRELIMINARIES GENERAL

Amount
RM
556,499.00

11,250.00

2,500.00

50.00

13/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


22,500.00

BILL NO.1 : PRELIMINARIES GENERAL


592,799.00

Amount
RM
592,799.00

25,000.00
5,000.00
622,799.00

14/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO.1 : PRELIMINARIES GENERAL

15/5

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 1 (b) - TURNKEY ELEMENT

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


Perakuan Bayaran Interim No. 3
Tarikh Penilaian : 22 MAC 2010

Bill No. 1b - Turnkey Element

Contract Amount
Item

1b.1

Description

Unit

Qtty
Rate

Amount

(RM)

(RM)

Contractor's Consultancy Services for The Work


During Survey, Investigation and Design Stage

1b.1.1

Topographical Survey

LS

70,000.00

70,000.00

LS

35,000.00

35,000.00

LS

433,741.38

LS

4,694.00

LS

86,703.75

LS

9,095.00

(Carry out topographical survey at the Project Site)

1b.1.2

Soil Investigation Works


(Carry out and analyse soil investigation works
and datas at the Project Site)

1b.1.3

Detailed Engineering Design Fees


(including 5% Government Service Tax)

1b.1.4

Reimbursables Expenses Incurred to Consultant


in investagation & Design Stage

Contractor's Consultancy Services for the Work


During Construction Supervision Stage

1b.5

Professional Fees for The Supervision of the Works


~Table 5 (including 5% Government Service Tax)

1b.6

Reimbursables Expenses Incurred to The Consultant in


Supervision Works

SUB-TOTAL TO BE CARRIED FORWARD

639,234.13

17/1

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

Initial Cost
Workdone

Initial To-Date

(%)

(RM)

100.00%

70,000.00

100.00%

35,000.00

100.00%

433,741.38

100.00%

4,694.00

RM

543,435.38

18/1

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 2 - EARTHWORK'S

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

NO 2 - EARTHWORK'S

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT SANDAKAN, SABAH

BILL NO. 2 : SITE CLEARANCE, EARTHWORKS

Perakuan Bayaran Interim No. 3


Tarikh Penilaian : 22 Mac 2010
Item
No
2
2.1

2.2

2.3

2.4

2.5

Description

Contract Amount
Unit Rate
Amount
(RM)
(RM)

Unit

Previous

Current

15.00

Ha.

3,000.00

45,000.00

18,400.00

Sq.m

1.75

N/A

Demolition and removal of existing structures


Demolition and removal of existing structures, buildings, culverts,
wingwalls, sumps and manhole and disposal off site as shown in the
drawings and as directed by the S.O all in accordance with sub-section
2.1.2 of the specifications.

10,000.00

L.S

Roadway excavation other than rock


Roadway excavation for all materials and removal including disposal
of surplus materials as per sub-section 2.2.3 of the specifications and
as directed by the S.O

72,250.00

Cu.m

7.25

523,812.50

70%

15.00%

Extra Over for Excavation in Rock


Supply all equipment, materials for rock excavation including transport
stockpile for reuse or disposal off site as directed by the S.O and as
per sub-section 2.2.3 of the specifications
(Provisional Quantity Measured as Extra Over

2,738.00

Cu.m

7.25

19,850.50

70%

15.00%

SITE CLEARING AND EARTHWORKS


Clearing & Grubbing
Clear the site of all vegetation such as shrubs, weeds undergrowth
including grubbing up all roots and disposal all materials as per
sub-section 2.1 of the specification
Stripping of topsoil
Strip topsoil ti an average depth of 100mm and stockpile for reuse
or disposal as per sub-section 2.1 of the specifications and as directed
by the S.O

Tarikh Penilaian : 22 Mac 2010


Item
No

100%

N/A

SUB-TOTAL TO BE CARRIED FORWARD

588,663.00

Description

Quantity

Unit

Contract Amount
Unit Rate
Amount
(RM)
(RM)

Sub Total Brought Forward


2.6

% Workdone

Quantity

% Workdone
Previous

Current

588,663.00

Preparation of formation
Preparation of the sub-grade formation to the lines, grades and levels
as shown on the drawings or as directed by the S.O all in accorfance
to clause 2.2.7 of the Standard Specification for Roadworks

32,300.00

Sq.m

1.50

48,450.00

70.00%

15.00%

Earth Embankment and Fill


Form embankment to the lines and levels as shown in the drawings
from imported filling material all in accordance to clause 2.2.4 & 2.2.6
of the Standard Specification of Roadworks.

50,000.00

Cu.m

5.50

275,000.00

70.00%

20.00%

Close Turfing to slopes


To supply and lay close turfing to exposed slope surfaces all in
accorance to the drawings or at location as directed by the P.D all in
accordance to clause 2.2.8 of The Standard Specification for
Roadworks

15,000.00

Sq.m

6.00

90,000.00

50.00%

25.00%

2.9 Ground Treatment (Soil Replacement)


2.9.1 Excavate in unsuitable material below formation and below
embankments and disposal of excavated material from site
(Provisional)

26,400.00

Cu.m

9.00

237,600.00

50.00%

25.00%

2.9.2 Selected suitable material for fill (Provisional)

26,400.00

Cu.m

15.00

396,000.00

2.7

2.8

SUB-TOTAL TO BE CARRIED FORWARD

1,635,713.00

1/1

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT SANDAKAN, SABAH

% Workdone
To-Date

Amount Due

100%

45,000.00

85.00%

445,240.63

85.00%

16,872.93

(RM)

507,113.55
% Workdone
To-Date

Amount Due

(RM)

507,113.55

85.00%

41,182.50

90.000%

247,500.00

75.00%

67,500.00

75.00%

178,200.00
.

1,041,496.05

1/1

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 3 - DRAINAGE WORK

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO. 3 : DRAINAGE WORKS

Perakuan Bayaran Interim No. 3


Tarikh Penilaian : 22 Mac 2010
Item

Description

No
3.1

Contract Amount

% Work

Unit Rate

Amount

(RM)

(RM)

Quantity

Unit

4410

320.00

Previous

REINFORCED CONCRETE DRAIN


Supply all materials, labour and equipment to construct and lay r.c. drain
as shown in the drawings including bedding, concrete, formwork,
reinforcements, gravel pocket, etc, excavate, backfilling, compaction and
disposal of surplus materials as per contract Specification.

3.1.1
3.1.1.1
3.1.5

3.1.5.1

U-Shape Road Side Drain (RSD)


RSD Type 1 (600mm width)

1,411,200.00

Cascade Drain (CD) with hand-rail as shown in the Drawing

CD - Culvert outlet point and on fill embankment/ cut slope

3.1.5.1.1

750 mm width

250.00

750.00

3.1.5.1.2

1200 mm width

21

350.00

7,350.00

3.1.5.1.3

1500 mm width

12

500.00

6,000.00

3.1.5.1.4

3000 mm width

3.1.5.1.5

4500 mm width

1,500.00

9,000.00

m
6

SUB-TOTAL TO BE CARRIED FORWARD

1,434,300.00

1/2

10.00%

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO. 3 - DRAINAGE WORKS
Perakuan Bayaran Interim No. 3
Tarikh Penilaian : 22 Mac 2010

Contract Amount

Item

Description

No

Quantity

Unit

Amount

(RM)

(RM)

Sub Total Brought Forward


3.2
3.2.1

% Work

Unit Rate

Previous

1,434,300.00

PIPE CULVERTS
To Allow for excavation and removal of existing damaged culverts
inclusive of all associated structures to allow for construction of new
culverts as directed on site

3.2.2

no.

14

7,500.00

105,000.00

Supply plant, material, equipment and labour for the construction of


reinforced pipe culverts inclusive of excavation, backfilling, compaction
and disposal of surplus materials and sand bedding material all in
accordance to the Standard Specfications for Roadworks.

3.2.2.1

Single cell RC pipe culverts 750mm dia. Class "M"

Lin.m

21.0

750.00

15,750.00

50.00%

3.3.2.2

Single cell RC pipe culverts 1200mm dia. Class "M"

Lin.m

114.0

1,050.00

119,700.00

50.00%

3.3.2.3

Single cell RC pipe culverts 1500mm dia. Class "M"

Lin.m

58.5

1,250.00

73,125.00

50.00%

3.3.2.4

Twin cell RC pipe culverts 1500m dia. Class "M"

Lin.m

3.3.2.5

Single cell RC pipe culverts 1200mm dia. Class "Z"

Lin.m

21.0

1,150.00

24,150.00

50.00%

3.3.2.6

Single cell RC pipe culverts 1500mm dia. Class "Z"

Lin.m

24.0

1,350.00

32,400.00

50.00%

Lin.m

24

6,500.00

156,000.00

50.00%

3.3
3.3.1

RC BOX CULVERTS
Supply plant, material, equipment and labour for the construction of
reinforced RC box culverts inclusive of excavation, backfilling, compaction
and disposal of surplus materials and sand bedding material all in
accordance to the Standard Specfications for Roadworks.

3.3.1.1

Three cell of 1500x1500mm RC box culvert

SUB-TOTAL TO BE CARRIED FORWARD

1,960,425.00

BILL NO. 3 - DRAINAGE WORKS


Perakuan Bayaran Interim No. 3
Tarikh Penilaian : 22 Mac 2010

Contract Amount

Item

Description

No

Quantity

Unit

Amount

(RM)

(RM)

Sub Total Brought Forward


3.4

% Work

Unit Rate

Previous

1,960,425.00

INLET/OUTLET STRUCTURES FOR CULVERT


Headwall. Apron & wingwall structure including concrete reinforcement
and formworks, excavation, etc

3.4.1

750mm Dia. RCP culvert

no

2,500.00

5,000.00

50.00%

3.4.2

1200mm Dia. RCP culvert

no

14

4,500.00

63,000.00

50.00%

3.4.3

1500mm Dia. RCP culvert

no

6,000.00

48,000.00

50.00%

3.4.4

1500mm Dia. RCP twin culvert

no

3.4.5

Three cell of 1500x1500mm RC box culvert

no

12,500.00

25,000.00

50.00%

sq.m

130

100.00

13,000.00

50.00%

218.00

750.00

163,500.00

50.00%

58

2,500.00

145,000.00

50.00%

3.5

CULVERT INLET & OUTLET PROTECTION WORK


Rock Filled Mattresses
Supply and lay rock filled mattresses 300mm thick including galvanised
wire mesh cage, approved crushed block stones, G.I. Tie wires,
excavation, backfilling, compaction and disposal of surplus materials
in accordance with the drawings and sub-section 3.6 of the Specification.

3.6.1

Junction Pipe Culverts


Supply plant, material, equipment and labour for the construction of
reinforced pipe culverts inclusive of excavation, backfilling, compaction
and disposal of surplus material and bedding material Type B all in
accordance to clause 3.9 of the Standard Specifications for Roadworks:
a) Single RC pipe culverts 750mm dia. Class "L"

3.6.2

Lin.m

Junction Pipe Culverts Inlet/Outlet Structure


Supply plant, material, equipment and labour for the construction
reinforced pipe culvert inlet and outlet structures in Grade 25/20
concrete inclusive of excavation, backfilling and the disposal of
surplus material from site complete with mortar rip-rap for inlet/outlet in
accordance to clause 3.9 of the Standard Specification for Roadworks.
a) 750mm dia. RC pipe culvert

No.

3.7

Temporary Diversion of River

LS

80,000.00

80,000.00

3.8

Temporary Crossing Structure

LS

100,000.00

100,000.00

Total Carried to Summary

2,602,925.00

1/2

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

ILL NO. 3 : DRAINAGE WORKS

% Workdone
Current

15.00%

To-Date

25.00%

Amount Due
(RM)

352,800.00

352,800.00

1/2

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

% Workdone
Current

To-Date

Amount Due
(RM)

352,800.00

15.00%

65.00%

10,237.50

15.00%

65.00%

77,805.00

15.00%

65.00%

47,531.25

10.00%

60.00%

14,490.00

15.00%

65.00%

21,060.00

15.00%

65.00%

101,400.00
625,323.75

% Workdone
Current

To-Date

Amount Due
(RM)
625,323.75

10.00%

60.00%

15.00%

75.00%

15.00%

75.00%

3,000.00
47,250.00
36,000.00

10.00%

60.00%

15,000.00

15.00%

65.00%

8,450.00

15.00%

65.00%

106,275.00

9.07%

59.07%

85,653.92

926,952.67

1/2

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 4 - ROAD PAVEMENT WORK

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

NT WORK

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO. 4 : ROAD PAVEMENT WORKS


Perakuan Bayaran Interim No. 2
Tarikh Penilaian : 30 November 2009
Contract Amount
Item

Description

No
4.1
4.1.1

Quantity

Unit

Unit Rate

Amount

(RM)

(RM)

Unbound Pavement Courses


Sub Base Course
Supply, lay and compact subbase to the compacted thickness of:

4.1.1.1

200mm

19635

Sq.m

31.00

608,685.00

4.1.1.2

100mm (Shoulder)

14280

Sq.m

15.50

221,340.00

4.1.2

Road Base Course

18701

Sq.m

40.00

748,042.00

21420

Sq.m

3.00

64,260.00

21420

Sq.m

1.50

32,130.00

21,420.00

Sq.m

44.70

957,474.00

Supply, lay and compact raod base to the compacted thickness of:
4.1.2.1a

4.2
4.2.1

250mm

Bituminous Pavement Courses


Prime Coat
Supply and apply bitumen Prime Coat Grade MC 70 or approved
equivalent to the finished road base surface.

4.2.2

Bitumen Emulsion Tack coat


Supply and apply bitumen emulsion tack coat grade RS1 or RS1K rate
of spread 0.25 - 0.55 litres/m2 to the finished asphaltic concrete binder
surface.

4.2.3

Asphaltic Concrete Binder Course


Supply, lay and compact asphaltic concrete binder course (ACB 20) to
the compacted thickness of 50 mm.

SUB-TOTAL TO BE CARRIED FORWARD

2,631,931.00

1/2

% Workdone
Previous

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


BILL NO. 3 - DRAINAGE WORKS
Perakuan Bayaran Interim No. 2
Tarikh Penilaian : 30 November 2009
Item

Contract Amount
Description

No

Quantity

Unit

Unit Rate

Amount

(RM)

(RM)
2,631,931.00

Sub Total Brought Forward


4.2.4

Asphaltic Concrete Wearing Course


Supply, lay and compact asphaltic concrete wearing course (ACW 20)
to the compacted thickness of 50mm.

4.4

21,420.00

Sq.m

44.70

13,600

Sq.m.

13.00

957,474.00

EARTH SHOULDER MATERIAL


Supply, lay and compact 300mm thick selected earth to road shoulder

SUB-TOTAL TO BE CARRIED FORWARD

176,800.00

3,766,205.00

1/2

% Workdone
Previous

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO. 4 : ROAD PAVEMENT WORKS

% Workdone
Current

To-Date

1/2

Amount Due
(RM)

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

% Workdone
Current

To-Date

1/2

Amount Due
(RM)

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO 5 - ROAD FURNITURE

TURE

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

BILL NO. 5 : ROAD FURNITURE

Perakuan Bayaran Interim No. 1


Tarikh Penilaian : 30 September 2009

Contract Amount

Item

Description

No
5.1

Quantity

Unit

% Workdone

Unit Rate

Amount

(RM)

(RM)

Previous

Current

To-Date

Amount Due

(RM)

Amount Due

(RM)

Corrugated Steel Beam Highway Guardrail


Supply and lay in position single sided corrugated steel beam guardrail
including steel posts, anchorages, excavation and backfill, bolts and
nuts, concrete base, terminal all in accordance with sub-section 6.1
of the Specification.

5.2

540

Lin.m

250.00

135,000.00

Traffic & Information Signs


Supply and erect high intensity reflective permanent traffic signs in
accordance to the current Arahan Teknik (Jalan) and in accordance
to clause 6.2 of the Specifications complete with sign plates, sign face,
backing frames, posts and foundations. All signs shall be standard size.
Traffic Sign

5.2.1

Traffic Sign, junction approaching (WD 2)

No.

550.00

550.00

5.2.2

Traffic sign, steep ascent/descent (WD 8,9)

No.

550.00

2,200.00

5.2.3

Traffic sign, left and right bend (WD10a, 10b)

No.

550.00

2,750.00

5.2.4

Traffic sign, winding road (WD 11)

1,650.00

5.2.5

Traffic sign, caution "AWAS" (WD 16, 17)

5.2.6

Traffic sign, road junction (WD 25, 27a, 27b, 27c, 27d, 27e)

5.2.7

Traffic sign, chevron delineator (WD 39a, 39b)

5.2.8

No.

550.00

13

No.

550.00

No.

550.00

2,750.00

40

No.

550.00

22,000.00

Traffic sign, chevron (WD 44)

No.

550.00

550.00

5.2.9

Traffic sign, speed zone (RP 7)

No.

600.00

1,800.00

5.2.10

Traffic Sign, "PANDU PERLAHAN"/"KURANGKAN LAJU

1,400.00
3,000.00
4,500.00

(WD46a, WD46b)

7,150.00

No.

Information Sign
5.2.11

290 x 1500mm (average) Rectangular Sign : Village Name

No.

700.00

5.2.12

Destination Sign (GD 5)

No.

1,500.00

5.2.13

Guide/ destination sign (GD 17 with GD 6)

No.

1,500.00

SUB-TOTAL TO BE CARRIED FORWARD

185,300.00

Perakuan Bayaran Interim No. 1


Tarikh Penilaian : 30 September 2009

Contract Amount

Item

Description

No

Quantity

Unit

Amount

(RM)

(RM)

Sub Total Brought Forward


5.3

% Workdone

Unit Rate

Previous

185,300.00

Road Marking
Supply and lay thermoplastic road marking all in accordance with
the current Arahan Teknik (Jalan) and in accordance to clause 6.3
of the Specifications.

5.3.1

Centre line, broken: 100mm wide (L2)

1,560

Lin.m

4.00

6,240.00

5.3.2

Edge line, continuous: 150mm wide (L1)

6,000

Lin.m

6.00

36,000.00

5.3.3

Edge line, broken: 150mm wide (L1a)

130

Lin.m

5.50

715.00

5.3.4

No passing line, continuous: 100mm wide (double) (L3)

1,440

Lin.m

8.00

11,520.00

5.3.5

No passing zone, broken: 100mm wide (double) ( L3a )

288

Lin.m

7.00

2,016.00

5.4.6

Continuity Line, 200mm (L5)

30

Lin.m

8.00

240.00

No.

200.00

1,000.00

60

Lin.m

45.00

2,700.00

1,050.00
3,900.00

5.4

Road Marking Letters, Numerals, Shape And Directional Sign


Supply and lay thermoplastic road marking all in accordance with
the current Arahan Teknik (Jalan) and in accordance to clause 6.3
of the Specifications.

5.4.1
5.5

Directional arrows
Road Chevron Marking
Supply and lay thermoplastic road marking all in accordance with
the current Arahan Teknik (Jalan) and in accordance to clause 6.3
of the Specifications.

5.5.1
5.6

Yellow transverse bars


Kilometer Stone & Culvert Markers

5.6.1

Kilometer Stone Type B

5.6.2

Culvert markets (on road shoulder at inlet point)

5.7

No.

350.00

26

No.

150.00

70.00

No.

95.00

6,650.00

15,950.00

Delineator Posts
Supply and install delineator post consisting of reflector units
(red/white) mounted on r.c. posts along center line of road in
accordance with Arahan Teknik (Jalan) at curves and other
designated areas as indicated on the drawings.

5.7.1

Delineator Post

5.8

Junction Road Marking

5.8.1

Traffic sign, Stop (RP1)

29

No.

550.00

5.8.2

Stop line, 300mm

87

Lin.m

12.00

SUB-TOTAL TO BE CARRIED FORWARD

1,044.00

274,325.00

1/1

Current

To-Date

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

MATERIAL ON SITE

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH

ATERIAL ON SITE

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT, SANDAKAN, SABAH


AFIE ENTERPRISE SDN BHD
ORDER MATERIAL 1st STAGE
ORDER No. 1
Material On Site
Item

Particulars

To date
delivery

Unit

Total Used

Balance
on Site

Rate

Amount

MATERIAL ON SITE
A

CULVERT
Round Culvert
600mm
900mm
1200mm
1500mm

no
no
no
no

Box Culvert
2.1 x 2.1 m
1.8 x 1.8 m
3.0 x 3.0 m

no
no
no

Base
Subgrade (300mm thk)
Sub-Base Course (200mm thk)
Aggregate Base Course (200mm thk)

Pavement
Asphaltic Concrete Surface A.C Wearing course 50mm thk
Bitumen Prime Coat
Bitumen Tack Coat

Steel Bar
High Tensile Y10mm
High Tensile Y12mm
High Tensile Y16mm
High Tensile Y20mm
Mild Steel R10
Mild Steel R6

BRC
1
2
3
4
5
6
7
8
9

RA 7
RA 8
RA 9
RB 6
RB 7
RB 10
A9-CL (9mm x 1.46m)
A9-CL (9mm x 1.31m)
Bending Charges

1/1

MAIN CONTRACTOR INTERIM VALUATION NO.1


PERIOD ENDING : SEPTEMBER 2009

Project Title

PROJEK MEREKABENTUK DAN MEMBINA JALAN DANDULIT SANDAKAN, SABAH.

Project Code

HQ. 165/2009 (S)

L.A. Ref. No.

JKR.JUB(S).600-1/1/145/9

Date

30-Sep-09

Commencement Date

26 August 2009

Completion Date

26 August 2010

Original Contract Sum

RM9,877,673.48

Workdone Valuation To-Date

RM

3,134,683.10

Variation Work

RM

Add : Material on Site

RM

Add : Advance Payment (15% of Contract Sum)

RM

Total Gross Valuation To-Date

RM

Less : Recoupment of Advance Payment

RM

Less : Previous Payment Certified

RM

Less : Previous Retention of Performance


Guarantee Sum (up to limit of 5% of Contract Sum)

RM

Total Net Valuation

RM

Less : Current Retention of Performance


Guarantee Sum (10% of total net valuation)

RM

Net Payment Due Under This Valuation

RM

3,134,683.10

3,134,683.10

3,134,683.10

(Ringgit Malaysia : One Million Eighty Seven Thousand Two Hundred Twenty Four And Cents Fifty Eight Only )

Prepared by : Afie Enterprise Sdn Bhd

________________________

__________________

Name : Alli Masri


Position : Managing Director

Company Chop.

Date

: 16 October 2009

Bank Account No : 1401-0006693-71-4 (Maybank Malaysia Berhad)

CTOR INTERIM VALUATION NO.1

NDING : SEPTEMBER 2009

You might also like