Location

:
Owner :
Prepared By :

PRIVATE VILLA & BUNGALOWS

Title :
Data Issued :
Update :

Pererenan Badung
Ajo & Ratih Oorbeek
PT. Bale Legend

Room Program &
Preliminary Cost Estimate
11 February 2006

THE VILLA
ARCHITECTURE
LOCATION

NO

1 ENTRY AREA
Car Park (capacity 6 cars)
Security Hut
2 SERVICE QUARTER
Maid Rooms (2 rooms)
Pantry & Rest Area
General Storage
Linen
Laundry
Toilet
M & E Rooms
3FOYER
Entry Bridge & Steps
Foyer
Stairs to Guest & Junior Bedroom
Left Bridge
Right Bridge
4 ENTERTAINMENT AREA

MATERIAL APPROACH

Trees Column, Poly Carbonat & bamboo roof
Cast cement w/ pattern floor
Cast Grey Sand Stone (recycled)

Brick Work
Plaster and paint wall
concrete roof and water proofing
Ceramic Floor
Gypsum ceiling painted

Timber column and beam
Sandwich bamboo and Polycarbonat roof
Wooden and terrazo wash floor (matt)

AREA

UNIT PRICE

88.50
82.50 Rp
6.00 Rp

300,000.00

TOTAL PRICE

Rp

24,750,000.00

1,350,000.00 Rp

8,100,000.00

74.00
18.00
16.00
20.00
12.00
4.00
4.00
18.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,200,000.00
1,000,000.00
1,000,000.00
1,200,000.00
1,200,000.00
1,800,000.00
1,000,000.00

Rp
Rp
Rp
Rp
Rp
Rp
Rp

21,600,000.00
16,000,000.00
20,000,000.00
14,400,000.00
4,800,000.00
7,200,000.00
18,000,000.00

39.00
17.00
16.00
6.00
12.00
12.00

Rp
Rp
Rp
Rp
Rp

900,000.00
1,500,000.00
1,200,000.00
400,000.00
400,000.00

Rp
Rp
Rp
Rp
Rp

15,300,000.00
24,000,000.00
7,200,000.00
4,800,000.00
4,800,000.00

234.20

Living Room
Covered terrace

72.00 Rp
36.00 Rp

1,250,000.00 Rp
1,200,000.00 Rp

90,000,000.00
43,200,000.00

Kitchen
Dining Room

21.00 Rp
36.00 Rp

1,250,000.00 Rp
1,500,000.00 Rp

26,250,000.00
54,000,000.00

TV Room
Studio (Mezzaninne)
Library (Mezzaninne)
Stair to Mezzaninne

24.00
16.00
16.00
7.20

1,500,000.00
1,200,000.00
1,200,000.00
1,500,000.00

Rp
Rp
Rp
Rp

36,000,000.00
19,200,000.00
19,200,000.00
10,800,000.00

2,200,000.00 Rp

13,200,000.00

Guest Lavatory
5 MASTER BEDROOM
Lounge
Bedroom
Dressing Room
Walk-in Closet
Bathroom (Shower, Toilet)
Outdoor Bathtub & Shower (see landscape)

Rp
Rp
Rp
Rp

6.00 Rp
102.00
12.00
36.00
26.00
18.00
10.00

Rp
Rp
Rp
Rp
Rp

1,500,000.00
1,250,000.00
1,500,000.00
900,000.00
2,200,000.00

Rp
Rp
Rp
Rp
Rp

18,000,000.00
45,000,000.00
39,000,000.00
16,200,000.00
22,000,000.00

6 GUEST BEDROOM
Balcony
Bedroom
Dressing & Wardrobe
Bathroom

48.00
8.00
20.00
8.00
12.00

Rp
Rp
Rp
Rp

1,500,000.00
1,800,000.00
1,800,000.00
2,200,000.00

Rp
Rp
Rp
Rp

12,000,000.00
36,000,000.00
14,400,000.00
26,400,000.00

7 AYU's BEDROOM
Terrace on Roof Garden (see landscape)
Bedroom
Dressing & Wardrobe
Bathroom

50.00
25.00 Rp
12.50 Rp
12.50 Rp

Rp
1,800,000.00 Rp
1,800,000.00 Rp
2,800,000.00 Rp

45,000,000.00
22,500,000.00
35,000,000.00

8 POOL AREA
Pool Shower
Ground Tank & Pump Room

4.00
4.00 Rp
20.00 Rp

1,800,000.00 Rp
500,000.00 Rp

7,200,000.00
10,000,000.00

Rp

826,750,000.00

Total Area (Exclude M&E)
Total Architectural Works

551.20

Rp

32,850,000.00

Rp

102,000,000.00

Rp

56,100,000.00

Rp

311,850,000.00

Rp

140,200,000.00

Rp

88,800,000.00

Rp

102,500,000.00

Rp

17,200,000.00

LANDSCAPE
LOCATION

NO

1 ENTRY AREA
Access Road
Drop Zone & Staff Parking
The Gate
Round About & Reception Area
The Hill
Shrine (Padmasana)

AREA

Cast cement w/ pattern floor
Cast cement w/ pattern floor

UNIT PRICE

221.71
54.00
ls
189.00
387.00
ls

TOTAL PRICE

Rp
Rp
Rp
Rp
Rp
Rp

200,000.00
200,000.00
200,000.00
110,000.00
7,000,000.00

Rp
Rp
Rp
Rp
Rp
Rp

44,342,000.00
10,800,000.00
37,800,000.00
42,570,000.00
7,000,000.00

20.00 Rp

300,000.00

Rp

6,000,000.00

63.00 Rp
117.00 Rp

100,000.00 Rp
200,000.00 Rp

6,300,000.00
23,400,000.00

Terazzo wash floor (matt)

36.00 Rp
30.00 Rp
99.00 Rp

400,000.00 Rp
500,000.00 Rp
100,000.00 Rp

14,400,000.00
15,000,000.00
9,900,000.00

including bath tub and shower feature
trees and plants

27.00 Rp
63.00 Rp

900,000.00
100,000.00

Rp
Rp

24,300,000.00
6,300,000.00

7 JUNIOR BEDROOM
Terrace on Roof Garden

water proofing, plants & 9 m2 balcony

36.00 Rp

400,000.00

Rp

14,400,000.00

8 POOL AREA
Shallow Pool (water carpet)
Step & Spa Seat
Lap Pool

water proofing and finishing on floor only
water proofing and finishing on floor and wall
water proofing and finishing on floor and wall

324.00
126.00 Rp
54.00 Rp
144.00 Rp

300,000.00 Rp
450,000.00 Rp
450,000.00 Rp

37,800,000.00
24,300,000.00
64,800,000.00

plaster on both sides

114.00 Rp

250,000.00 Rp

28,500,000.00

ls Rp

12,000,000.00 Rp

12,000,000.00

Rp

429,912,000.00

Cast cement w/ pattern floor

2 SERVICE QUARTER
Corridor

Cast cement w/ pattern floor

3FOYER
Lawn
Lotus & Fish Pond

trees and plants
water proofing & cement rendered fin.

4 ENTERTAINMENT AREA
Sunset Deck
Open Deck
TV Room's Back Garden
5 MASTER BEDROOM
Outdoor Bath's Garden
Dressing's Back Garden

Rp

142,512,000.00

Rp

6,000,000.00

Rp

29,700,000.00

Rp

24,900,000.00

Rp

30,600,000.00

Rp

126,900,000.00

6 GUEST BEDROOM

9 SITE'S SURROUNDING
Perimeter Wall
Surrounding Garden (Spiritual Lawn)
Penunggun Karang (2)

Total Landscape Works
Total Architecture & Landscape

Rp

1,256,662,000.00

RESUME
NO

TYPE OF WORKS

PRICE

%

TOTAL PRICE

A

ARCHITECTURE WORKS

Rp

826,750,000.00

Rp

826,750,000.00

B

LANDSCAPE WORKS

Rp

429,912,000.00

Rp

429,912,000.00

C

PRELIMINARY WORKS
Ceemonies
Lisences and permitted
Site Office, etc
FEES
ARCH, LIGHTING, LANDSCAPE
STRUCTURAL

Rp

41,337,500.00

5.00%

Rp
Rp

-

D

STRUCTURE WORKS
Sub Structure & Retaining Wall
Reinforce Concrete for Upper Structure
Slab, Column, Beam, wall

STUDIED FROM 'TRA' BQ - SEE BACK UP FILE
assupmt 80 %

31.07%

Rp

390,477,769.93

E

M & E WORKS
AC, Exhaust & Fan
Lighting & Electrical
Pump
Plumbing
Clean, Hot & Cold Water Supply
Storm Water & Drainage
Telephone & Internet
Sound System

STUDIED FROM 'TRA' BQ - SEE BACK UP FILE

18.14%

Rp

227,978,862.50

F

INTERIOR

built in cabinet and kitchen set

10.00%

Rp

82,675,000.00

GRAND TOTAL

Rp

1,999,131,132.43

Related Interests