Characteristics:

Location Ubud

Land: 5 are  (1are =100m2)

Building:  Prox 150m2 

2 Bedroom and 2 bathroom

Swimming pool 4 x 7 m

Parking for 1 car and 2 scooter

Road with access by car 3m wide 

Electricity 5kw (pool and 2 AC)

Quotation:

 

-LAND

Price Freehold approximately 200million rupiah are/year (15.000$)

5are

Total price of 1Billion rupiah,    75.000$

+1% Notari 7.500$

-CONSTRUCTION

1,5 Billion rupia villa (2 Bedroom, 2 external bathrooms per villa, pool, garden, parking, access...) Not included furniture    100.000$

+Electricity PLN: 5kw 40jt, 2.800$

+Construction permit: 100.000rp/m2, 150m2 15jt, 1.000$

Total Villa:

36.500+3.650+2.000+70.000+2.800+1.000=

TOTAL 116.000$ invest

*Project manager 5% (not construction)

36.500+3.650+2.000+2.800+1.000=46.000$5%=2.300$

Price for sell 200.000$

similar villas  

 

Quotation:

 

-LAND

Price Leasehold approximately 3,5million rupiah are/year (250$)

30 years, 5are

Total price of 525 million rupiah,    36.500$

+1% Notari 3.650$

+Balinese "Neighborhood" tax 2.000$

-CONSTRUCTION

1,5 Billion rupia villa (2 Bedroom, 2 external bathrooms per villa, pool, garden, parking, access...) Not included furniture    100.000$

+Electricity PLN: 5kw 40jt, 2.800$

+Construction permit: 100.000rp/m2, 150m2 15jt, 1.000$

Total Villa:

36.500+3.650+2.000+70.000+2.800+1.000=

TOTAL 116.000$ invest

*Project manager 5% (not construction)

36.500+3.650+2.000+2.800+1.000=46.000$5%=2.300$

Price for sell 200.000$

similar villas