SAHARIL HOLDINGS SDN BHD

VALUATION FOR INTERIM CERTIFICATE NO. 1

PROJECT TITLE : MEMBINA BENGKEL KIMPALAN TAMBAHAN DI ILP PASIR GUDANG,
JOHOR

CONTRACTOR : SINERGI AKTIF SDN BHD

SCOPE OF WORKS : INTERNAL PLUMBING & SANITARY WASTE PIPE

CONTRACT NO : SHSB/PO/0440/2022

DATE OF VALUATION : 03 March 2023

CONTRACT SUM : RM 71,815.00

ADDITIONS AS PER V.O Nos RM -

OMISSIONS AS PER V.O Nos RM -

NETT ADDITION/OMISSION : RM - RM -

CONTRACT AMOUNT : RM 71,815.00

A SubContractor's Works

1) Total value of works executed as per Final Summary RM 48,766.87

2) Material On Site RM -

Total value payable for works executed RM 48,766.87 RM 48,766.87

RM 48,766.87

B Deduction

1) Retention Money: (10% of Workdone, Maximum 5% of Contract Sum)

a) Main Contractor RM 4,876.69

b) Advance Payment RM 10,772.25

2) Previous interim payment No. - RM -

3) LAD RM -

Total Deduction RM 15,648.94 RM 15,648.94

C AMOUNT DUE RM 33,117.93

D AMOUNT RECOMMENDED RM 33,117.93

(Ringgit Malaysia: TEN THOUSAND THREE HUNDRED SEVENTY FIVE AND CENTS SIXTY EIGHT ONLY)

Prepared By: Checked By:

................................................. .................................................
Name: Nurdiana Binti Baharudin Name: Mohd Fazlee Yahaya
Designation: Quantity Surveyor Designation: Project Manager
Date: Date:

Certified By: Approved By:

................................................. .................................................
Name: Mohd. Darwis Bin Yahya Name: Dato Dr Saharil Irwan Md Sa'ad
Designation: Project Director Designation: Managing Director
Date: Date:
PROJECT TITLE : MEMBINA BENGKEL KIMPALAN TAMBAHAN DI ILP PASIR GUDANG,
JOHOR

VALUATION FOR INTERIM CERTIFICATE NO 3

DATE OF VALUATION : 16 January 2022

CONTRACT SUM :

CONTRACT NO. : SHSB/PO/0233/2022

LIST OF PREVIOUS PAYMENT

Certified Total Value Performance Guarantee Sum

Bil. Date of Valuation Total Amount (RM)
(RM) Deposit Account (RM)

1
2
3
4
5

Jumlah 0.00 0.00 0.00

Note:
1) 5% of Contract Sum
= RM 0.00

2
MEMBINA BENGKEL KIMPALAN TAMBAHAN DI ILP PASIR GUDANG, JOHOR
PERAKUAN BAYARAN INTERIM NO.: 1

RATE
ITEM NO. DESCRIPTION UNIT QTY. AMOUNT (RM) LAST CLAIM THIS CLAIM TOTAL CLAIM AMOUNT (RM)
(RM)

NOTES:
The works shall include labour, tools and consumable for the complete
installation of internal plumbing work and all other works as per
Specifications and Drawings. All pipe and fittings shall be approved as in
SPAN/SAJ approval list.

1.0 INTERNAL COLD WATER PLUMBING SYSTEM

1.1 Install 300 gallon (nominal capacity) [approximate size 1200mm(Top

Diameter) x 1500mm(H)] HDPE domestic water tank (SPAN approved) c/w
breather, float valves, balancing pipe, base plate, gate valves, tank cover, Set 4 1,177.00 4,708.00 0% -
upvc overflow and upvc scour pipe, and all other necessary components
as specified in the Specification and Tender Drawings

1.2 To install incoming supply stainless steel pipes (SPAN approved)

including all the fittings with butt weld jointing and necessary accessories
as per drawing and specification

(i) min. 80mm diameter ID m RATE ONLY 240.00 -

1.3 To install distribution PPR Pipe (SPAN approved) including all the fittings
LS 33,250.00 33,250.00 20% 80% 80% 26,600.00
heat welding and necessary accessories as per drawing and specification

1.4 Install 440 gallon (nominal capacity) [approximate size 1000mm x

1000mmx2000mm FRP Suction Tank (SPAN approved) c/w breather,
float valves, balancing pipe, base plate, gate valves, tank cover, overflow Set 1 10,200.00 10,200.00 0% -
and scour pipe, and all other necessary components as specified in the
Specification and Tender Drawings

1.5 Taps
Install water taps and water hose inside toilet as per specification and
tender drawing Set 21 150.00 3,150.00 0% -

2.0 Sanitary and waste pipes

Install Approved Unplasticised Polyvinyl Chloride (uPVC) Brown pipes

c/w fitting (SPAN aproved) underground sockets, connectors, backnuts,
2.1 elbow, heads, bends, tees, plug, reducer and the like for the above pipe
works.

(i) 150mm dia. m RATE ONLY 90.00 -

(ii) 100mm dia. m 60 80.00 4,800.00 95% 100% 100% 4,800.00
(iii) 40mm dia. m 6 89.00 534.00 0% 83.3% 83.3% 445.00
(iv) 32mm dia. m 20 87.00 1,740.00 0% 75% 75% 1,305.00
(v) 80mm dia. (Optional) m RATE ONLY 69.00 - 42.00 42.23 42.23 2,913.87

Install Approved Unplasticised Polyvinyl Chloride (uPVC) white pipes c/w

fitting (SPAN aproved) underground sockets, connectors, backnuts,
2.2 elbow, heads, bends, tees, plug, reducer, vent cowl and the like for the m -
above pipe works for drain water pipe.

2.3 Inspection Chamber

Supply, deliver and install in-situ Reinforced concrete (RC) inspection
chambers complete with heavy duty cast iron cover including necessary
Nos 3 2,635.00 7,905.00 90% 100% 100% 7,905.00
excavation and backfilling (Size : 1.1m x 1.1m x 1.2m depth) As per
specification and dawings

2.4 Traps
Install floor traps comprising P-traps, raising pipe, plastic grating with
L/S 1 1,300.00 1,300.00 90% 0% 90% 1,170.00
extension collar and setting traps in concrete slab.

To provide insitu concrete gully trap comprising uPVC trap setting in

concrete bed, covers and surround including necessary excavation as per Nos 4 307.00 1,228.00 90% 100% 100% 1,228.00
specification and drawings

3.0 TESTING AND COMMISSIONING

Allow for provision of hydrostatic pressure test for cold water pipe
installation, testing and commissioning of all related works in this section
including providing all testing and measuring equipment (calibrated by L/S 1 3,000.00 3,000.00 0% 80% 80% 2,400.00
certified company), competent person, and test report as instructed by
S.O. in compliance with Specification(s).

Total Carried To Summary 71,815.00 48,766.87

 (ALL QUANTITIES ARE PROVISIONAL)

Install only Supply & Install Supply & Install

Sinergi Aktif Sdn Bhd Sinergi Aktif Sdn Bhd SABAS Engineering Sdn Bhd
ITEM CODE RATE AMOUNT RATE AMOUNT RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM) (RM) (RM) (RM) (RM)

NOTES:
The works shall include labour, tools and consumable for the
complete installation of internal plumbing work and all other
works as per Specifications and Drawings. All pipe and fittings
shall be approved as in SPAN/SAJ approval list.

1.0 INTERNAL COLD WATER PLUMBING SYSTEM

1.1 Install 300 gallon (nominal capacity) [approximate size 1200mm(Top

Diameter) x 1500mm(H)] HDPE domestic water tank (SPAN
approved) c/w breather, float valves, balancing pipe, base plate, gate
valves, tank cover, upvc overflow and upvc scour pipe, and all other Set 4 550.00 2,200.00 1,177.00 4,708.00 2,300.00 9,200.00
necessary components as specified in the Specification and Tender
Drawings

1.2 To install incoming supply stainless steel pipes (SPAN approved)

including all the fittings with butt weld jointing and necessary
accessories as per drawing and specification

(i) min. 80mm diameter ID m RM60/m - RM253/m RM185/m

1.3 To install distribution PPR Pipe (SPAN approved) including all the
fittings heat welding and necessary accessories as per drawing and L/S 22,000.00 35,000.00 9,200.00
specification

1.4 Install 440 gallon (nominal capacity) [approximate size 1000mm x

1000mmx2000mm FRP Suction Tank (SPAN approved) c/w
breather, float valves, balancing pipe, base plate, gate valves, tank Set 1 - - 10,200.00 10,200.00 14,300.00 14,300.00
cover, overflow and scour pipe, and all other necessary components
as specified in the Specification and Tender Drawings

1.5 Taps
Install water taps and water hose inside toilet as per specification and
Set 21 25.00 525.00 150.00 3,150.00 120.00 2,520.00
tender drawing

2.0 Sanitary and waste pipes

Install Approved Unplasticised Polyvinyl Chloride (uPVC) Brown

pipes c/w fitting (SPAN aproved) underground sockets, connectors,
2.1 backnuts, elbow, heads, bends, tees, plug, reducer and the like for
the above pipe works.

(i) 150mm dia. (Optional) m RM90/m 7,200.00

(ii) 100mm dia. m 60 54.00 3,240.00 80.00 4,800.00 4,800.00
(iii) 40mm dia. m 6 47.00 282.00 89.00 534.00 1,600.00
(iv) 32mm dia. m 20 47.00 940.00 87.00 1,740.00 650.00
(v) 80mm dia. (Optional) m RM52/m RM69/m

Install Approved Unplasticised Polyvinyl Chloride (uPVC) white pipes

c/w fitting (SPAN aproved) underground sockets, connectors,
2.2 backnuts, elbow, heads, bends, tees, plug, reducer, vent cowl and the m - - - - - -
like for the above pipe works for drain water pipe.

Total Carried To Collection Page 1 / 2 29,187.00 60,132.00 42,270.00

 (ALL QUANTITIES ARE PROVISIONAL)

Install only Supply & Install Supply & Install

Sinergi Aktif Sdn Bhd Sinergi Aktif Sdn Bhd SABAS Engineering Sdn Bhd
ITEM CODE RATE AMOUNT RATE AMOUNT RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM) (RM) (RM) (RM) (RM)
Carried Forward 29,187.00 60,132.00 42,270.00

2.3 Inspection Chamber

Supply, deliver and install in-situ Reinforced concrete (RC) inspection
chambers complete with heavy duty cast iron cover including
Nos 3 1,050.00 3,150.00 2,635.00 7,905.00 3,500.00 10,500.00
necessary excavation and backfilling (Size : 1.1m x 1.1m x 1.2m
depth) As per specification and dawings

2.4 Traps
Install floor traps comprising P-traps, raising pipe, plastic grating with
L/S 910.00 1,300.00 960.00
extension collar and setting traps in concrete slab.

To provide insitu concrete gully trap comprising uPVC trap setting in

concrete bed, covers and surround including necessary excavation as Nos 4 155.00 620.00 307.00 1,228.00 650.00 2,600.00
per specification and drawings

3.0 TESTING AND COMMISSIONING

Allow for provision of hydrostatic pressure test for cold water pipe
installation, testing and commissioning of all related works in this
section including providing all testing and measuring equipment L/S 3,000.00 3,000.00 800.00
(calibrated by certified company), competent person, and test report
as instructed by S.O. in compliance with Specification(s).

Total Carried To Collection Page 2 / 2 36,867.00 73,565.00 57,130.00

 (ALL QUANTITIES ARE PROVISIONAL)

Supply & Install

Sinergi Aktif Sdn Bhd
ITEM CODE RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM)

NOTES:
The works shall include labour, tools and consumable for the
complete installation of internal plumbing work and all other
works as per Specifications and Drawings. All pipe and fittings
shall be approved as in SPAN/SAJ approval list.

1.0 INTERNAL COLD WATER PLUMBING SYSTEM

1.1 Install 300 gallon (nominal capacity) [approximate size 1200mm(Top

Diameter) x 1500mm(H)] HDPE domestic water tank (SPAN
approved) c/w breather, float valves, balancing pipe, base plate, gate
valves, tank cover, upvc overflow and upvc scour pipe, and all other Set 4 1,177.00 4,708.00
necessary components as specified in the Specification and Tender
Drawings

1.2 To install incoming supply stainless steel pipes (SPAN approved)

including all the fittings with butt weld jointing and necessary
accessories as per drawing and specification

(i) min. 80mm diameter ID m RM240/m (Rate only)

1.3 To install distribution PPR Pipe (SPAN approved) including all the
fittings heat welding and necessary accessories as per drawing and L/S 33,250.00
specification

1.4 Install 440 gallon (nominal capacity) [approximate size 1000mm x

1000mmx2000mm FRP Suction Tank (SPAN approved) c/w
breather, float valves, balancing pipe, base plate, gate valves, tank Set 1 10,200.00 10,200.00
cover, overflow and scour pipe, and all other necessary components
as specified in the Specification and Tender Drawings

1.5 Taps
Install water taps and water hose inside toilet as per specification and
Set 21 150.00 3,150.00
tender drawing

2.0 Sanitary and waste pipes

Install Approved Unplasticised Polyvinyl Chloride (uPVC) Brown

pipes c/w fitting (SPAN aproved) underground sockets, connectors,
2.1 backnuts, elbow, heads, bends, tees, plug, reducer and the like for
the above pipe works.

(i) 150mm dia. (Optional) m RM90/m (Rate only)

(ii) 100mm dia. m 60 80.00 4,800.00
(iii) 40mm dia. m 6 89.00 534.00
(iv) 32mm dia. m 20 87.00 1,740.00
(v) 80mm dia. (Optional) m RM69/m (Rate only)

Install Approved Unplasticised Polyvinyl Chloride (uPVC) white pipes

c/w fitting (SPAN aproved) underground sockets, connectors,
2.2 backnuts, elbow, heads, bends, tees, plug, reducer, vent cowl and the m - -
like for the above pipe works for drain water pipe.

Total Carried To Collection Page 1 / 2 58,382.00

 (ALL QUANTITIES ARE PROVISIONAL)

Supply & Install

Sinergi Aktif Sdn Bhd
ITEM CODE RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM)
Carried Forward 58,382.00

2.3 Inspection Chamber

Supply, deliver and install in-situ Reinforced concrete (RC) inspection
chambers complete with heavy duty cast iron cover including
Nos 3 2,635.00 7,905.00
necessary excavation and backfilling (Size : 1.1m x 1.1m x 1.2m
depth) As per specification and dawings

2.4 Traps
Install floor traps comprising P-traps, raising pipe, plastic grating with
L/S 1,300.00
extension collar and setting traps in concrete slab.

To provide insitu concrete gully trap comprising uPVC trap setting in

concrete bed, covers and surround including necessary excavation as Nos 4 307.00 1,228.00
per specification and drawings

3.0 TESTING AND COMMISSIONING

Allow for provision of hydrostatic pressure test for cold water pipe
installation, testing and commissioning of all related works in this
section including providing all testing and measuring equipment L/S 3,000.00
(calibrated by certified company), competent person, and test report
as instructed by S.O. in compliance with Specification(s).

Total Carried To Collection Page 2 / 2 71,815.00

 (ALL QUANTITIES ARE PROVISIONAL)

Supply & Install Supply & Install

SABAS Engineering Sdn Bhd Negotiation Price
ITEM CODE RATE AMOUNT RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM) (RM) (RM)

NOTES:
The works shall include labour, tools and consumable for the
complete installation of internal plumbing work and all other
works as per Specifications and Drawings. All pipe and fittings
shall be approved as in SPAN/SAJ approval list.

1.0 INTERNAL COLD WATER PLUMBING SYSTEM

1.1 Install 300 gallon (nominal capacity) [approximate size 1200mm(Top

Diameter) x 1500mm(H)] HDPE domestic water tank (SPAN
approved) c/w breather, float valves, balancing pipe, base plate, gate
valves, tank cover, upvc overflow and upvc scour pipe, and all other Set 4 2,300.00 9,200.00 1,177.00 4,708.00
necessary components as specified in the Specification and Tender
Drawings

1.2 To install incoming supply stainless steel pipes (SPAN approved)

including all the fittings with butt weld jointing and necessary
accessories as per drawing and specification

(i) min. 80mm diameter ID m RM185/m RM185/m

1.3 To install distribution PPR Pipe (SPAN approved) including all the
fittings heat welding and necessary accessories as per drawing and L/S 9,200.00 9,200.00
specification

1.4 Install 440 gallon (nominal capacity) [approximate size 1000mm x

1000mmx2000mm FRP Suction Tank (SPAN approved) c/w
breather, float valves, balancing pipe, base plate, gate valves, tank Set 1 14,300.00 14,300.00 10,200.00 10,200.00
cover, overflow and scour pipe, and all other necessary components
as specified in the Specification and Tender Drawings

1.5 Taps
Install water taps and water hose inside toilet as per specification and
Set 21 120.00 2,520.00 120.00 2,520.00
tender drawing

2.0 Sanitary and waste pipes

Install Approved Unplasticised Polyvinyl Chloride (uPVC) Brown

pipes c/w fitting (SPAN aproved) underground sockets, connectors,
2.1 backnuts, elbow, heads, bends, tees, plug, reducer and the like for
the above pipe works.

(i) 150mm dia. (Optional) m 7,200.00 7,200.00

(ii) 100mm dia. m 4,800.00 4,800.00
(iii) 40mm dia. m 1,600.00 1,600.00
(iv) 32mm dia. m 650.00 650.00
(v) 80mm dia. (Optional) m

Install Approved Unplasticised Polyvinyl Chloride (uPVC) white pipes

c/w fitting (SPAN aproved) underground sockets, connectors,
2.2 backnuts, elbow, heads, bends, tees, plug, reducer, vent cowl and the m - - - -
like for the above pipe works for drain water pipe.

Total Carried To Collection Page 1 / 2 42,270.00 33,678.00

 (ALL QUANTITIES ARE PROVISIONAL)

Supply & Install Supply & Install

SABAS Engineering Sdn Bhd Negotiation Price
ITEM CODE RATE AMOUNT RATE AMOUNT
DESCRIPTION UNIT QTY.
NO. NO. (RM) (RM) (RM) (RM)
Carried Forward 42,270.00 33,678.00

2.3 Inspection Chamber

Supply, deliver and install in-situ Reinforced concrete (RC) inspection
chambers complete with heavy duty cast iron cover including
Nos 3 3,500.00 10,500.00 2,635.00 7,905.00
necessary excavation and backfilling (Size : 1.1m x 1.1m x 1.2m
depth) As per specification and dawings

2.4 Traps
Install floor traps comprising P-traps, raising pipe, plastic grating with
L/S 960.00 960.00
extension collar and setting traps in concrete slab.

To provide insitu concrete gully trap comprising uPVC trap setting in

concrete bed, covers and surround including necessary excavation as Nos 4 650.00 2,600.00 307.00 1,228.00
per specification and drawings

3.0 TESTING AND COMMISSIONING

Allow for provision of hydrostatic pressure test for cold water pipe
installation, testing and commissioning of all related works in this
section including providing all testing and measuring equipment L/S 800.00 800.00
(calibrated by certified company), competent person, and test report
as instructed by S.O. in compliance with Specification(s).

Total Carried To Collection Page 2 / 2 57,130.00 44,571.00