COSTA ESTALIA, Unipessoal Lda

Rua : Vila Antiga Tirilolo-Baucau // Bairo Pite Dili

Phone : +670 413 0033
Mobile : (+670) 7724 8423 – 7360 9995 – 7580 6999 - 7777 9995
E-Mail : costamotor95@gmail.com
TIMOR LESTE
SERVISO : KONSTRUSAUN SEDE SUCO ATELARI- LAGA
FATIN PROJEITO : ATELARI LAGA
ANO FISCAL : 2021

PROGRESS INVOICE PAYMENT II ( 100 % )

PREVIOUS THIS BILLING PROGRESS UP TO DATE SLIPPAGE / DEVIATION
HARGA JUMLAH WEIGHT
Amount Weight Amount Weight
NO ITEM PEKERJAAN UNIT VOLUME SATUAN % Quantity Quantity Weight
Quantity Amount (USD) Weight (%) Quantity Amount (USD)
(USD) (USD) (USD) % (USD) % (%)
1 2 3 4 5 6 = (4 x 5) 7 PAGAMENTO I PAGAMENTO II 14 = 8+11 15=14X5 16 17 = 4 - 14 18=17X5 19
DATA ORIGINAL TUIR CONTRATU 8 9=8X5 10 11 12=11X5 13
A SERVISU PREPARASAUN
1 Servisu hamos fatin Ls 1.00 $ 500.00 $ 500.00 1.05% 1.00 $ 500.00 1.05% 0.00 $ - 0.00% 1.00 $ 500.00 1.05% 0.00 $ - 0.00%
2 Quadru de Avizu Unit 1.00 $ 91.04 $ 91.04 0.19% 1.00 $ 91.04 0.19% 0.00 $ - 0.00% 1.00 $ 91.04 0.19% 0.00 $ - 0.00%
3 Direksi keet (6 x 4) m Ls 1.00 $ 300.00 $ 300.00 0.63% 1.00 $ 300.00 0.63% 0.00 $ - 0.00% 1.00 $ 300.00 0.63% 0.00 $ - 0.00%
4 Prepara be'e ba servisu Ls 1.00 $ 200.00 $ 200.00 0.42% 0.50 $ 100.00 0.21% 0.50 $ 100.00 0.21% 1.00 $ 200.00 0.42% 0.00 $ - 0.00%
5 Prepara Eletrisidade ba servisu Ls 1.00 $ 150.00 $ 150.00 0.32% 0.50 $ 75.00 0.16% 0.50 $ 75.00 0.16% 1.00 $ 150.00 0.32% 0.00 $ - 0.00%
6 Servisu kangalilu ( bowplank ) Ls 1.00 $ 200.00 $ 200.00 0.42% 0.80 $ 160.00 0.34% 0.20 $ 40.00 0.08% 1.00 $ 200.00 0.42% 0.00 $ - 0.00%
7 Mobilizasaun no Demobilizasaun Ls 1.00 $ 2,000.00 $ 2,000.00 4.22% 1.00 $ 2,000.00 4.22% 0.00 $ - 0.00% 1.00 $ 2,000.00 4.22% 0.00 $ - 0.00%
8 Pembongkaran Gedung Lama Ls 1.00 $ 1,200.00 $ 1,200.00 2.53% 1.00 $ 1,200.00 2.53% 0.00 $ - 0.00% 1.00 $ 1,200.00 2.53% 0.00 $ - 0.00%
Sub Total $ 4,641.04 9.79% $ 4,426.04 9.33% $ 215.00 0.45% $ 4,641.04 9.79% $ - 0.00%
B SERVISU EXCAVASAUN RAI
3
1 Escavasaun rai ba Fondasi M 36.00 $ 4.34 $ 156.24 0.33% 36.00 $ 156.24 0.33% 0.00 $ - 0.00% 36.00 $ 156.24 0.33% 0.00 $ - 0.00%
2 Tate Rai/Fill& Compact M3 23.04 $ 3.50 $ 80.64 0.17% 23.04 $ 80.64 0.17% 0.00 $ - 0.00% 23.04 $ 80.64 0.17% 0.00 $ - 0.00%
Sub Total $ 236.88 0.50% $ 236.88 0.50% $ - 0.00% $ 236.88 0.50% $ - 0.00%
C SERVISU FUNDASAUN
3
1 Ateru Rai Henek iha Fondasi okos M 0.58 $ 31.94 $ 18.53 0.04% 0.58 $ 18.53 0.04% 0.00 $ - 0.00% 0.58 $ 18.53 0.04% 0.00 $ - 0.00%
2 Hada Fatuk 1:4 M3 69.12 $ 87.60 $ 6,055.09 12.77% 69.12 $ 6,055.09 12.77% 0.00 $ - 0.00% 69.12 $ 6,055.09 12.77% 0.00 $ - 0.00%
Sub Total $ 6,073.62 12.81% $ 6,073.62 12.81% $ - $ 6,073.62 12.81% $ - 0.00%
D SERVISU BATAUN
Slof beton bertulang 200x200mm,dengan Mutu beton
1 F'c=25Mpa(Tulangan utama besi ulir 12mm dengan begel besi
polos 8mm)
Beton F'c=25Mpa M3 2.88 $ 166.75 $ 480.23 1.01% 2.88 $ 480.23 1.01% 0.00 $ - 0.00% 2.88 $ 480.23 1.01% 0.00 $ - 0.00%
Besi Beton Kg 403.65 $ 1.49 $ 601.97 1.27% 403.65 $ 601.97 1.27% 0.00 $ - 0.00% 403.65 $ 601.97 1.27% 0.00 $ - 0.00%
2
Begesting M 9.60 $ 25.09 $ 240.90 0.51% 9.60 $ 240.90 0.51% 0.00 $ - 0.00% 9.60 $ 240.90 0.51% 0.00 $ - 0.00%
Pekerjaan Kolom beton,(Tulangan utama besi ulir 12mm
2
dengan begel besi polos 8mm)
Beton F'c=25Mpa M3 2.50 $ 166.75 $ 416.87 0.88% 2.5 $ 416.87 0.88% 0.00 $ - 0.00% 2.50 $ 416.87 0.88% 0.00 $ - 0.00%
Besi Beton Kg 354.69 $ 1.49 $ 528.95 1.12% 354.69 $ 528.95 1.12% 0.00 $ - 0.00% 354.69 $ 528.95 1.12% 0.00 $ - 0.00%
Begesting M2 16.64 $ 34.77 $ 578.54 1.22% 16.64 $ 578.54 1.22% 0.00 $ - 0.00% 16.64 $ 578.54 1.22% 0.00 $ - 0.00%
Pekerjaan Ring Balok(Tulangan utama besi ulir 12mm dengan
3
begel besi polos 8mm)
Beton F'c=25Mpa M3 2.88 $ 166.75 $ 480.23 1.01% 2.88 $ 480.23 1.01% 0.00 $ - 0.00% 2.88 $ 480.23 1.01% 0.00 $ - 0.00%
Besi Beton Kg 403.65 $ 1.49 $ 601.97 1.27% 403.65 $ 601.97 1.27% 0.00 $ - 0.00% 403.65 $ 601.97 1.27% 0.00 $ - 0.00%
Begesting 2 9.60 $ 43.69 $ 419.40 0.88% 9.60 $ 419.40 0.88% 0.00 $ - 0.00% 9.60 $ 419.40 0.88% 0.00 $ - 0.00%
M
Sub Total $ 4,349.05 9.17% $ 4,349.05 9.17% $ - 0.00% $ 4,349.05 9.17% $ - 0.00%
F SERVISU DIDIN
1 Pasangan Batako 40x20x10 cm, 1 pc : 4Ps M2 122.46 $ 18.14 $ 2,221.74 4.68% 122.46 $ 2,221.74 4.68% 0.00 $ - 0.00% 122.46 $ 2,221.74 4.68% 0.00 $ - 0.00%
2 Plesteran dinding ad 1 pc : 4 Sd tebal 15 mm M2 244.92 $ 4.28 $ 1,049.31 2.21% 17.84 $ 76.43 0.16% 227.08 $ 972.87 2.05% 244.92 $ 1,049.31 2.21% 0.00 $ - 0.00%
3 Acian dinding Tembok M2 244.92 $ 2.82 $ 691.68 1.46% $ - 0.00% 244.92 $ 691.68 1.46% 244.92 $ 691.68 1.46% 0.00 $ - 0.00%
4 Pasangan Batu roster (Batako Bunga)20x20cm M2 1.44 $ 12.00 $ 17.28 0.04% 0.00 $ - 0.00% 1.44 $ 17.28 0.04% 1.44 $ 17.28 0.04% 0.00 $ - 0.00%
Sub Total $ 3,980.01 8.39% $ 2,298.17 4.85% $ 1,681.83 3.55% $ 3,980.01 8.39% $ - 0.00%

Page 1 of 4
 PREVIOUS THIS BILLING PROGRESS UP TO DATE SLIPPAGE / DEVIATION
HARGA JUMLAH WEIGHT
Amount Weight Amount Weight
NO ITEM PEKERJAAN UNIT VOLUME SATUAN % Quantity Quantity Weight
Quantity Amount (USD) Weight (%) Quantity Amount (USD)
(USD) (USD) (USD) % (USD) % (%)
1 2 3 4 5 6 = (4 x 5) 7 PAGAMENTO I PAGAMENTO II 14 = 8+11 15=14X5 16 17 = 4 - 14 18=17X5 19
DATA ORIGINAL TUIR CONTRATU 8 9=8X5 10 11 12=11X5 13
G SERVISU KAKULUK
1 Pekerjaan Kuda-Kuda RHS 60x40x2.5mm kg 982.39 $ 2.25 $ 2,210.38 4.66% $ - 0.00% 982.39 $ 2,210.38 4.66% 982.39 $ 2,210.38 4.66% 0.00 $ - 0.00%
2 Pekerjaan Gording RHS 60x40x2.5mm kg 1119.93 $ 2.25 $ 2,519.84 5.31% $ - 0.00% 1119.93 $ 2,519.84 5.31% 1119.93 $ 2,519.84 5.31% 0.00 $ - 0.00%
Pekerjaan Seng DNS Roofing Panel Red 0.42+tek Screw 12- 2
3 M 141.69 $ 22.30 $ 3,159.69 6.66% $ - 0.00% 141.69 $ 3,159.69 6.66% 141.69 $ 3,159.69 6.66% 0.00 $ - 0.00%
14x25
4 Pekerjaan Ikatan Angin RHS 60x40x2.5mm kg 130.55 $ 2.25 $ 293.74 0.62% $ - 0.00% 130.55 $ 293.74 0.62% 130.55 $ 293.74 0.62% 0.00 $ - 0.00%
Plat 5mm untuk dudukan kuda-kuda RHS lengkap dengan baut
5 Unit 30.00 $ 9.00 $ 270.00 0.57% $ - 0.00% 30.00 $ 270.00 0.57% 30.00 $ 270.00 0.57% 0.00 $ - 0.00%
tanam 12mm
6 Prepara no tau Bunbungan Atap color Board 0.50mm M 28.35 $ 12.00 $ 340.20 0.72% $ - 0.00% 28.35 $ 340.20 0.72% 28.35 $ 340.20 0.72% 0.00 $ - 0.00%
Supply dan pasang pipa PVC 3" untuk Pembuangan Air hujan
7 M 15.00 $ 9.80 $ 147.00 0.31% $ - 0.00% 15.00 $ 147.00 0.31% 15.00 $ 147.00 0.31% 0.00 $ - 0.00%
Lengkap dengan Asesoris
8 Prepara no tau talang be'e (Plat 0.40mm Colour bond) M 9.80 $ 13.00 $ 127.40 0.27% $ - 0.00% 9.80 $ 127.40 0.27% 9.80 $ 127.40 0.27% 0.00 $ - 0.00%
Sub Total $ 9,068.24 19.12% $ - 0.00% $ 9,068.24 19.12% $ 9,068.24 19.12% $ - 0.00%
H PEKERJAAN LANTAI
1 Ateru Rai Henek molok fui lantai (10cm) M3 9.54 $ 31.94 $ 304.72 0.64% 9.54 $ 304.72 0.64% 0.00 $ - 0.00% 9.54 $ 304.72 0.64% 0.00 $ - 0.00%
2 TatE rai henek okos(urungan sirtu) M3 38.15 $ 7.01 $ 267.30 0.56% 38.15 $ 267.30 0.56% 0.00 $ - 0.00% 38.15 $ 267.30 0.56% 0.00 $ - 0.00%
3 Lantai kerja 1Pc : 3 Agr : 5Ps (K125) Tebal 10 cm M2 9.54 $ 147.04 $ 1,402.72 2.96% $ - 0.00% 9.54 $ 1,402.72 2.96% 9.54 $ 1,402.72 2.96% 0.00 $ - 0.00%
Beton 1Pc : 3 Agr : 5Ps (K125) untuk Ramp(Asesu ba
4 M3 0.69 $ 147.04 $ 101.45 0.21% $ - 0.00% 0.69 $ 101.45 0.21% 0.69 $ 101.45 0.21% 0.00 $ - 0.00%
Deficiente) dan tangga
5 Lantai Keramik 40x40cm M2 95.36 $ 20.91 $ 1,993.96 4.20% $ - 0.00% 95.36 $ 1,993.96 4.20% 95.36 $ 1,993.96 4.20% 0.00 $ - 0.00%
6 Plint Keramik 10x40cmm(Color) M' 87.00 $ 9.00 $ 783.00 1.65% $ - 0.00% 87.00 $ 783.00 1.65% 87.00 $ 783.00 1.65% 0.00 $ - 0.00%
7 Lantai Keramik 20x20cm WC M2 1.82 $ 12.75 $ 23.21 0.05% $ - 0.00% 1.82 $ 23.21 0.05% 1.82 $ 23.21 0.05% 0.00 $ - 0.00%
8 Dinding Keramik 20 x30cm M2 9.52 $ 14.58 $ 138.80 0.29% $ - 0.00% 9.52 $ 138.80 0.29% 9.52 $ 138.80 0.29% 0.00 $ - 0.00%
Sub Total $ 5,015.16 10.57% $ 572.02 1.21% $ 4,443.14 9.37% $ 5,015.16 10.57% $ - 0.00%
I SERVISU ARUS ODAMATAN NO JANELA
Janela Nako Vidru 5mm inklui assesories tipo (W3) modelo
1 hare iha Dezenho (kaca nako 5mm rangka nako tahan 7 Unit 1.00 $ 275.00 $ 275.00 0.58% 1.00 $ 275.00 0.58% 0.00 $ - 0.00% 1.00 $ 275.00 0.58% 0.00 $ - 0.00%
kompleto ho tralis nako)
Monta arus +odamatan tahan ai teka modelo hare iha Dezenho
2 Unit 5.00 $ 300.00 $ 1,500.00 3.16% 3.00 $ 900.00 1.90% 2.00 $ 600.00 1.27% 5.00 $ 1,500.00 3.16% 0.00 $ - 0.00%
(D1)kompleto ho nia Save ho fixadora
Monta arus +odamatan tahan ai teka modelo hare iha Dezenho
3 Unit 1.00 $ 275.00 $ 275.00 0.58% 0.50 $ 137.50 0.29% 0.50 $ 137.50 0.29% 1.00 $ 275.00 0.58% 0.00 $ - 0.00%
(D2)kompleto ho nia Save ho fixadora
Monta arus +odamatan tahan ai teka modelo hare iha Dezenho
4 Unit 2.00 $ 250.00 $ 500.00 1.05% 0.00 $ - 0.00% 2.00 $ 500.00 1.05% 2.00 $ 500.00 1.05% 0.00 $ - 0.00%
(D3)kompleto ho nia Save ho fixadora
5 Ventilasi (modelo hare iha Dezenho) Unit 2.00 $ 100.00 $ 200.00 0.42% 0.00 $ - 0.00% 2.00 $ 200.00 0.42% 2.00 $ 200.00 0.42% 0.00 $ - 0.00%
Sub Total $ 2,750.00 5.80% $ 1,312.50 2.77% $ 1,437.50 3.03% $ 2,750.00 5.80% $ - 0.00%
J SERVISU PLAFOND
Prepara tau rangka langit-langir besi hollow baja ringan 20x40
1 M2 95.36 $ 5.00 $ 476.80 1.01% $ - 0.00% 95.36 $ 476.80 1.01% 95.36 $ 476.80 1.01% 0.00 $ - 0.00%
no 40x40
2 Plafond gipsum 6mm M2 95.36 $ 10.40 $ 992.04 2.09% $ - 0.00% 95.36 $ 992.04 2.09% 95.36 $ 992.04 2.09% 0.00 $ - 0.00%
3 List plafont Gipsum profil luan 5cm M1 133.59 $ 2.67 $ 357.12 0.75% $ - 0.00% 133.59 $ 357.12 0.75% 133.59 $ 357.12 0.75% 0.00 $ - 0.00%
Sub Total $ 1,825.96 3.85% $ - 0.00% $ 1,825.96 3.85% $ 1,825.96 3.85% $ - 0.00%
K SERVISU PINTURA
1 Cat Pintu & Ventilasi M2 26.76 $ 3.05 $ 81.51 0.17% $ - 0.00% 26.76 $ 81.51 0.17% 26.76 $ 81.51 0.17% 0.00 $ - 0.00%

Pek. pengecatan dinding (Satu lapis plamir dan 3 kali

2 M2
244.92 $ 1.67 $ 407.99 0.86% $ - 0.00% 244.92 $ 407.99 0.86% 244.92 $ 407.99 0.86% 0.00 $ - 0.00%
pengecatan. (Satu kali cat dasar dan dua kali cat penutup)

Pengecetan Plafond 3 kali pengecatan. (Satu kali cat dasar dan

3 M2 95.36 $ 1.67 $ 158.85 0.33% $ - 0.00% 95.36 $ 158.85 0.33% 95.36 $ 158.85 0.33% 0.00 $ - 0.00%
dua kali cat penutup)
Sub Total $ 648.35 1.37% $ - 0.00% $ 648.35 1.37% $ 648.35 1.37% $ - 0.00%

Page 2 of 4
 PREVIOUS THIS BILLING PROGRESS UP TO DATE SLIPPAGE / DEVIATION
HARGA JUMLAH WEIGHT
Amount Weight Amount Weight
NO ITEM PEKERJAAN UNIT VOLUME SATUAN % Quantity Quantity Weight
Quantity Amount (USD) Weight (%) Quantity Amount (USD)
(USD) (USD) (USD) % (USD) % (%)
1 2 3 4 5 6 = (4 x 5) 7 PAGAMENTO I PAGAMENTO II 14 = 8+11 15=14X5 16 17 = 4 - 14 18=17X5 19
DATA ORIGINAL TUIR CONTRATU 8 9=8X5 10 11 12=11X5 13
L SERVISU SANITASAUN
Septick Tank bak kontrol dan peresapan,hanesan ho
1
dezenho+ho nia Asserios
1a Galian Tanah sedalam 1.6 meter M3 7.84 $ 4.97 $ 38.96 0.08% $ - 0.00% 7.84 $ 38.96 0.08% 7.84 $ 38.96 0.08% 0.00 $ - 0.00%
1b Pasangan batako 40x20x10cm Camp 1:4 M2 17.92 $ 18.14 $ 325.12 0.69% $ - 0.00% 17.92 $ 325.12 0.69% 17.92 $ 325.12 0.69% 0.00 $ - 0.00%
1c Plester 1:4 tebal 20mm M2 20.16 $ 4.28 $ 86.37 0.18% $ - 0.00% 20.16 $ 86.37 0.18% 20.16 $ 86.37 0.18% 0.00 $ - 0.00%
Plat beton penutup bak kontrol mutu beton F'c=25Mpa
1d 0.00% $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00%
tulangan utam besi ulir 8mm
Beton F'c=25Mpa M3 0.49 $ 152.03 $ 74.49 0.16% $ - 0.00% 0.49 $ 74.49 0.16% 0.49 $ 74.49 0.16% 0.00 $ - 0.00%
Besi Beton Kg 11.20 $ 1.49 $ 16.70 0.04% $ - 0.00% 11.20 $ 16.70 0.04% 11.20 $ 16.70 0.04% 0.00 $ - 0.00%
Begesting M2 4.90 $ 25.09 $ 122.96 0.26% $ - 0.00% 4.90 $ 122.96 0.26% 4.90 $ 122.96 0.26% 0.00 $ - 0.00%
1e Rabat Beton 14.5 Mpa(K175),ba lantai septitank M3 0.49 $ 152.03 $ 74.49 0.16% $ - 0.00% 0.49 $ 74.49 0.16% 0.49 $ 74.49 0.16% 0.00 $ - 0.00%
1f Halo tangki absorption Peresapan Unit 1.00 $ 250.00 $ 250.00 0.53% $ - 0.00% 1.00 $ 250.00 0.53% 1.00 $ 250.00 0.53% 0.00 $ - 0.00%
2 Prepara no halo instalasaun ba pipa be'e foer PVC 2" m 10.00 $ 4.59 $ 45.90 0.10% $ - 0.00% 10.00 $ 45.90 0.10% 10.00 $ 45.90 0.10% 0.00 $ - 0.00%
3 Prepara no halo instalasaun ba pipa be'e foer PVC 3" m 9.00 $ 9.80 $ 88.20 0.19% $ - 0.00% 9.00 $ 88.20 0.19% 9.00 $ 88.20 0.19% 0.00 $ - 0.00%
4 Prepara no halo instalasaun ba pipa be'e foer PVC 4" m 5.00 $ 9.80 $ 49.00 0.10% $ - 0.00% 5.00 $ 49.00 0.10% 5.00 $ 49.00 0.10% 0.00 $ - 0.00%
5 Prepara no instala Kloset Jongkok unit 1.00 $ 296.18 $ 296.18 0.62% $ - 0.00% 1.00 $ 296.18 0.62% 1.00 $ 296.18 0.62% 0.00 $ - 0.00%
6 Prepara no instala Wastafel ex.Toto L237V3 Unit 1.00 $ 263.30 $ 263.30 0.56% $ - 0.00% 1.00 $ 263.30 0.56% 1.00 $ 263.30 0.56% 0.00 $ - 0.00%
7 Prepara no instala Stop kran GS DN 15 Unit 2.00 $ 6.51 $ 13.01 0.03% $ - 0.00% 2.00 $ 13.01 0.03% 2.00 $ 13.01 0.03% 0.00 $ - 0.00%
8 Prepara no instala Stainles Steel floor drain Unit 1.00 $ 10.00 $ 10.00 0.02% $ - 0.00% 1.00 $ 10.00 0.02% 1.00 $ 10.00 0.02% 0.00 $ - 0.00%
Prepara no instala Pipa Galvanis DN 20 (3/4") ba instalasaun
9 m 50.00 $ 9.03 $ 451.50 0.95% $ - 0.00% 50.00 $ 451.50 0.95% 50.00 $ 451.50 0.95% 0.00 $ - 0.00%
be'e mos completo ho assesories
Prepara no instala Pipa Galvanis DN 15 (1/2") ba instalasaun
10 m 15.00 $ 9.03 $ 135.45 0.29% $ - 0.00% 15.00 $ 135.45 0.29% 15.00 $ 135.45 0.29% 0.00 $ - 0.00%
be'e mos completo ho assesories
11 Servisu halo tangki be'e ba haris fatin Unit 1.00 $ 150.00 $ 150.00 0.32% $ - 0.00% 1.00 $ 150.00 0.32% 1.00 $ 150.00 0.32% 0.00 $ - 0.00%
halo no instala tore hodi tula tangki be'e (servisu ne'e inclui
12 $ - 0.00% $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00%
halo nia tore no mos nia fondasi Stone masonry)
12a Escavasaun rai ba Fondasi M3 2.00 $ 7.01 $ 14.01 0.03% $ - 0.00% 2.00 $ 14.01 0.03% 2.00 $ 14.01 0.03% 0.00 $ - 0.00%
12b Hada Fatuk 1:4 M3 4.00 $ 87.60 $ 350.41 0.74% $ - 0.00% 4.00 $ 350.41 0.74% 4.00 $ 350.41 0.74% 0.00 $ - 0.00%
12c Cor beton tebal 30cm mutu 14,5mpa cam(1:3) M3 1.20 $ 152.03 $ 182.44 0.38% $ - 0.00% 1.20 $ 182.44 0.38% 1.20 $ 182.44 0.38% 0.00 $ - 0.00%
12d Solda besi siku 75x75x6mm kg 183.29 $ 2.50 $ 458.23 0.97% $ - 0.00% 183.29 $ 458.23 0.97% 183.29 $ 458.23 0.97% 0.00 $ - 0.00%
12e Solda plat besi 2mm M2 3.06 $ 25.00 $ 76.50 0.16% $ - 0.00% 3.06 $ 76.50 0.16% 3.06 $ 76.50 0.16% 0.00 $ - 0.00%
12f Pinta tore Ls 1.00 $ 100.00 $ 100.00 0.21% $ - 0.00% 1.00 $ 100.00 0.21% 1.00 $ 100.00 0.21% 0.00 $ - 0.00%
Prepara no monta iha torre leten tanki be'e roofing baucau
13 Unit 1.00 $ 1,200.00 $ 1,200.00 2.53% $ - 0.00% 1.00 $ 1,200.00 2.53% 1.00 $ 1,200.00 2.53% 0.00 $ - 0.00%
1100 Ltr
14 Prepara lalenok iha haris fatin laran Unit 1.00 $ 20.00 $ 20.00 0.04% $ - 0.00% 1.00 $ 20.00 0.04% 1.00 $ 20.00 0.04% 0.00 $ - 0.00%
15 Monta kanu 2" Galvanist ba ventilasi Septitank m 2.50 $ 23.31 $ 58.29 0.12% $ - 0.00% 2.50 $ 58.29 0.12% 2.50 $ 58.29 0.12% 0.00 $ - 0.00%
Sub Total $ 4,951.52 10.44% $ - 0.00% $ 4,951.52 10.44% $ 4,951.52 10.44% $ - 0.00%
M SERVISU INSTALASAUN ELETRICIDADE
1 Administrasaun ba EDTL inklui ho KWH Meter Ls 1.00 $ 350.00 $ 350.00 0.74% 0.00 $ - 0.00% 1.00 $ 350.00 0.74% 1.00 $ 350.00 0.74% 0.00 $ - 0.00%
2 LVTC cabel 2x25mm2 m 12.00 $ 15.00 $ 180.00 0.38% 0.00 $ - 0.00% 12.00 $ 180.00 0.38% 12.00 $ 180.00 0.38% 0.00 $ - 0.00%
3 MCB box 8 Group OB unit 1.00 $ 30.00 $ 30.00 0.06% 0.00 $ - 0.00% 1.00 $ 30.00 0.06% 1.00 $ 30.00 0.06% 0.00 $ - 0.00%
4 Main MCB 40A .220V BS (Britihs Standar) unit 1.00 $ 25.00 $ 25.00 0.05% 0.00 $ - 0.00% 1.00 $ 25.00 0.05% 1.00 $ 25.00 0.05% 0.00 $ - 0.00%
5 MCB 1 Phase 10A 220V/50Hz BS (Britihs standar) unit 3.00 $ 15.00 $ 45.00 0.09% 0.00 $ - 0.00% 3.00 $ 45.00 0.09% 3.00 $ 45.00 0.09% 0.00 $ - 0.00%
6 Clipsal Duct and trucking 50mm x 50mm Ls 1.00 $ 25.00 $ 25.00 0.05% 0.00 $ - 0.00% 1.00 $ 25.00 0.05% 1.00 $ 25.00 0.05% 0.00 $ - 0.00%
7 Grounding Rod 16mm2, 1.5M plus BC 4 mm2 include acc Ls 1.00 $ 100.00 $ 100.00 0.21% 0.00 $ - 0.00% 1.00 $ 100.00 0.21% 1.00 $ 100.00 0.21% 0.00 $ - 0.00%
8 Double switch (scheineder) unit 1.00 $ 12.00 $ 12.00 0.03% 0.00 $ - 0.00% 1.00 $ 12.00 0.03% 1.00 $ 12.00 0.03% 0.00 $ - 0.00%
9 single switch (scheineder) unit 6.00 $ 12.00 $ 72.00 0.15% 0.00 $ - 0.00% 6.00 $ 72.00 0.15% 6.00 $ 72.00 0.15% 0.00 $ - 0.00%
10 Regulator switch ba vintuna + assesoris unit 6.00 $ 50.00 $ 300.00 0.63% 0.00 $ - 0.00% 6.00 $ 300.00 0.63% 6.00 $ 300.00 0.63% 0.00 $ - 0.00%
11 Stop Kontak + assesoris unit 4.00 $ 12.00 $ 48.00 0.10% 0.00 $ - 0.00% 4.00 $ 48.00 0.10% 4.00 $ 48.00 0.10% 0.00 $ - 0.00%
12 Power outlet (scheineder) $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00% 0.00 $ - 0.00%
13 Lampu TL 2x36W Complete Acc unit 9.00 $ 25.00 $ 225.00 0.47% 0.00 $ - 0.00% 9.00 $ 225.00 0.47% 9.00 $ 225.00 0.47% 0.00 $ - 0.00%
14 Lampu Spiral Philips 34W + fitting unit 6.00 $ 36.00 $ 216.00 0.46% 0.00 $ - 0.00% 6.00 $ 216.00 0.46% 6.00 $ 216.00 0.46% 0.00 $ - 0.00%
15 Cable wirring TPS 3x2.5mm m 50.00 $ 2.50 $ 125.00 0.26% 0.00 $ - 0.00% 50.00 $ 125.00 0.26% 50.00 $ 125.00 0.26% 0.00 $ - 0.00%
16 Cable wirring TPS 2x1.5mm m 80.00 $ 2.00 $ 160.00 0.34% 0.00 $ - 0.00% 80.00 $ 160.00 0.34% 80.00 $ 160.00 0.34% 0.00 $ - 0.00%
17 PVC pipe dia. 25mm unit 20.00 $ 5.00 $ 100.00 0.21% 0.00 $ - 0.00% 20.00 $ 100.00 0.21% 20.00 $ 100.00 0.21% 0.00 $ - 0.00%
18 Prepara no monta Kipas angin unit 6.00 $ 50.00 $ 300.00 0.63% 0.00 $ - 0.00% 6.00 $ 300.00 0.63% 6.00 $ 300.00 0.63% 0.00 $ - 0.00%
Sub Total $ 2,313.00 4.88% $ - 0.00% $ 2,313.00 4.88% $ 2,313.00 4.88% $ - 0.00%

Page 3 of 4
 PREVIOUS THIS BILLING PROGRESS UP TO DATE SLIPPAGE / DEVIATION
HARGA JUMLAH WEIGHT
Amount Weight Amount Weight
NO ITEM PEKERJAAN UNIT VOLUME SATUAN % Quantity Quantity Weight
Quantity Amount (USD) Weight (%) Quantity Amount (USD)
(USD) (USD) (USD) % (USD) % (%)
1 2 3 4 5 6 = (4 x 5) 7 PAGAMENTO I PAGAMENTO II 14 = 8+11 15=14X5 16 17 = 4 - 14 18=17X5 19
DATA ORIGINAL TUIR CONTRATU 8 9=8X5 10 11 12=11X5 13
N SERVISU REMATA
Plaka Inagurasaun marmer (60x60cm) + Tiang Bandeira ho nia
1
Assesories
1a Pekerjaan Beton
Beton F'c=25Mpa M3 0.36 $ 152.03 $ 54.73 0.12% 0.00 $ - 0.00% 0.36 $ 54.73 0.12% 0.36 $ 54.73 0.12% 0.00 $ - 0.00%
Besi Beton kg 26.33 $ 1.49 $ 39.27 0.08% 0.00 $ - 0.00% 26.33 $ 39.27 0.08% 26.33 $ 39.27 0.08% 0.00 $ - 0.00%
Begesting M2 2.08 $ 25.09 $ 52.20 0.11% 0.00 $ - 0.00% 2.08 $ 52.20 0.11% 2.08 $ 52.20 0.11% 0.00 $ - 0.00%
1b Marmer 600x600mm Unit 1.00 $ 400.00 $ 400.00 0.84% 0.00 $ - 0.00% 1.00 $ 400.00 0.84% 1.00 $ 400.00 0.84% 0.00 $ - 0.00%
1c Galian ranah untuk tiang bandeira M3 0.11 $ 100.00 $ 11.00 0.02% 0.00 $ - 0.00% 0.11 $ 11.00 0.02% 0.11 $ 11.00 0.02% 0.00 $ - 0.00%
1d Cor dudukan tiang bandera M3 2.15 $ 25.00 $ 53.75 0.11% 0.00 $ - 0.00% 2.15 $ 53.75 0.11% 2.15 $ 53.75 0.11% 0.00 $ - 0.00%
1e Pipa galvanis 2" m 2.00 $ 23.31 $ 46.63 0.10% 0.00 $ - 0.00% 2.00 $ 46.63 0.10% 2.00 $ 46.63 0.10% 0.00 $ - 0.00%
1f Pipa galvanis 3" m 6.00 $ 23.31 $ 139.89 0.29% 0.00 $ - 0.00% 6.00 $ 139.89 0.29% 6.00 $ 139.89 0.29% 0.00 $ - 0.00%
1g Prepara tali no aksesories sira seluk hodi bandeira ring nian Ls 1.00 $ 149.20 $ 149.20 0.31% 0.00 $ - 0.00% 1.00 $ 149.20 0.31% 1.00 $ 149.20 0.31% 0.00 $ - 0.00%
1h Pinta Ring besi no dudukan ba bandeira nia ring Ls 1.00 $ 125.30 $ 125.30 0.26% 0.00 $ - 0.00% 1.00 $ 125.30 0.26% 1.00 $ 125.30 0.26% 0.00 $ - 0.00%
2 Servisu hamos ikus Ls 1.00 $ 500.00 $ 500.00 1.05% 0.00 $ - 0.00% 1.00 $ 500.00 1.05% 1.00 $ 500.00 1.05% 0.00 $ - 0.00%
Sub Total $ 1,571.96 3.31% $ - 0.00% $ 1,571.96 3.31% $ 1,571.96 3.31% $ - 0.00%
TOTAL $ 47,424.77 100.00% $ 19,268.27 40.63% $ 28,156.49 59.37% $ 47,424.77 100.00% $ - 0.00%
C Overhead Works
1 Site Safety and Protective Clothing ls 1.00 $ 250.00 $ 250.00 0.49% 1.00 $ 250.00 0.49% 0.00 $ - 0.00% 1.00 $ 250.00 0.49% 0.00 $ - 0.00%
2 Site Engineering fee ls 1.00 $ 2,000.00 $ 2,000.00 3.88% 0.6 $ 1,200.00 2.33% 0.40 $ 800.00 1.55% 1.00 $ 2,000.00 3.88% 0.00 $ - 0.00%
3 Security fee for (2 person) ls 1.00 $ 1,200.00 $ 1,200.00 2.33% 0.67 $ 804.00 1.56% 0.33 $ 396.00 0.77% 1.00 $ 1,200.00 2.33% 0.00 $ - 0.00%
4 As-Build drawing ls 1.00 $ 200.00 $ 200.00 0.39% 0 $ - 0.00% 1.00 $ 200.00 0.39% 1.00 $ 200.00 0.39% 0.00 $ - 0.00%
5 Documentation & Report ls 1.00 $ 150.00 $ 150.00 0.29% 0.5 $ 75.00 0.15% 0.50 $ 75.00 0.15% 1.00 $ 150.00 0.29% 0.00 $ - 0.00%
6 Material Sampling testing ls 1.00 $ 300.00 $ 300.00 0.58% 0.5 $ 150.00 0.29% 0.50 $ 150.00 0.29% 1.00 $ 300.00 0.58% 0.00 $ - 0.00%
$ 4,100.00 7.96% $ 2,479.00 4.81% $ 1,621.00 3.15% $ 4,100.00 7.96% $ - 0.00%

TOTAL ITEM SERVISU + OVERHEAD $ 51,524.77 $ 51,524.77 $ -

Submete Husi
Verefika Husi: Verefika Husi: Certifika Husi

Estanislau Maria Quintas da Costa Sr. Agostinho Ximenes Sr. João Bosco da Piadade Hermenegildo R. Fraga
Direktor Costa Estalia Unip Lda Tekniko SMOP Baucau Tekniko PDIM Baucau Director SMPID

Aprova Husi:
Certifika Husi

Pedro Alexandre P. Guterres Sr.Olivio Freitas

Presidente Autoridade M. Baucau
Director SMOP

Page 4 of 4