COST ESTIMATE SHEET

VOP XX - XXXX

S/n Description Unit Qty Rate Amount Remarks

Submitted on XXXX and official certification received
Variation Submitted XXXX through ECC letter ref: XXXX dated XXXX with AED XXXX
TOTAL CLAIMED AND APPROVED -
Should not exceed 60% from total Selling Price of the
1 Material Cost (<60%) concern Variation (Ideal 50%)
2 Manual Labour - ELEC (38%) Around 38% from Material
3 Manual Labour - PL (38%) Around 38% from Material
4 Manual Labour - HAVC (25%) Around 25% from Material
5 Non Manual Labour (22%) 22% from Material
6 Subcontract Use the actual figures from the Subcontractors
7 Tools (1%) 1% from Material
8 Site Office Overhead (6%) 6% from Material
9 Engineering (6%) 6% from Material
10 Guaranteed (1.5%) 1.5% from Material
TOTAL DIRECT COST -
11 Main Office Overhead (12.5%) -
12 Profit (Markup) -
NET SELLING PRICE -
13 Front Loading (10%) -
FINAL NET SELLING PRICE -
 65 m 352 m x 100.29269 35,303.03
485,000.00
150 m 1943 m y 231.44469 449,697.04
215 2295 485000

22880
291450
314330
31525000
100.2927
231.4447