INSTRUCTION:

Only Yellow Fields need to be inputted if applicable for calculating a (+) selling price

Variation Order Calculation Tool

Client Name
Project Name IŞIK PLASTİK GEBZE
KAPILARIN ZIMPARA İLE BOYA SÖKÜMÜ GOFRATO BOYA
Scope of Work KAPLANMASI HK
Contract Number 11602279
Orijinal kur
A . MATERIAL : $Value USD Parite= 1
TOPLAM MALZEME MALİYETİ 606.00 € 3,186 Sum of Satış Fiyatı 3,186.09 €

Sum of İthal Malzeme. 0.00 €

Sum of Yerli Malzeme. 0.00 €
Sum of Y.Dışı Nakliye 0.00 €
Sum of Y.İçi Nakliye. 0.00 €
Material Risk 121.20 € Sum of İthalat Masrafı 0.00 €
Sum of Diğer 0.00 €
B. LABOUR $Value 727 Sum of Malzeme Toplam 727.20 €
1. Subcontractor 0 Sum of Teknik Destek 0.00 €
2. Direct Proco (TCT Personal) - if necessery 0.00 € 372 Sum of Montaj. 372.00 €
3.NAKLİYE 122.00 € Sum of Diğer Maliyetler. 0.00 €
4.GÜMRÜK Sum of Toplam Maliyet 0.00 €
5.FİTTER 2,087 Sum of C1 2,086.89 €
Labour Risk 250.00 € Sum of Maintenance 0.00 €

C. ENGINEERING : $ Value
Commissioning (Field Eng. - Hrs.)

D. SPECIAL PROCO : $ Value

Additional Contact Stamp Tax (Approx. %1 x Selling Price)
375
E. PROFITABILITY : %
Contribution (C1) 65.50% 2,086.89 €

F. SELLING PRICE : 24.4

Selling Price to Client 3,186.09 € 89.41
113.81
569.058823529412