c PROJECT- FLANGES (KENGEN)

WEIGHT in tonnes 16.0

No of Containers - 20' 2 Exporter & Country
No of Containers - 40'
CHINA
Loose Cargo
Currency & Exchange Rate 136 US $ KSH
Ex-Works Price 32,319.10 4,395,397.60
Installation 0.00
PvOC Inspection Cost 370.37 50,370.37
Marine Freight 2,400.00 326,400.00
Marine Insurance 1.50% 526.34 71,582.52
CIF Value 35,615.81 4,843,750.49
Railway Levy (2% on CIF Value) 2.00% 712.32 96,875.01
Import Declaration Fees (3.5% on CIF Value) 3.50% 1,246.55 169,531.27
Customs Duty (X % on CIF Value) 73049000 25.00% 8,903.95 1,210,937.62
VAT (16% on Duty Paid Value) 16.00% 7,123.16 968,750.10
Import Duties, Fees, Levies & Taxes 17,985.99 2,446,094.00
Customs Incidentials & documentation Per Shipment($20) 40.00 5,440.00
Shore Handling ($12 loose Cargo, $100 20' and $120-40) 200.00 27,200.00
Stripping and Restuffing for Customs and Verification (NA fo Loose
150.00 20,400.00
Cargo, $ 75 for 20' & $150 for 40')
ICD Handling (USD 6 per ton for loose cargo, usd40 per ton for 20', usd
640.00 87,040.00
40 per tonne for 40')
Storage Fee (USD 15 for 20' and 30 for 40' per day) 30.00 4,080.00
Merchant Shipping Fee USD 200 400.00 54,400.00
VAT on Port Charges & Fees 16.00% 233.60 31,769.60
Port Charges 1,693.60 230,329.60
Shipping Agents' Charges (USD 200 for 20' & 250 for 40') 400.00 54,400.00
VAT on Agents' Charges & Fees 16.00% 64.00 8,704.00
Shipping Agent's Charges 464.00 63,104.00
C & F Agents' Charges (USD 200 for 20' & 250 for 40') 400.00 54,400.00
VAT on Agents' Charges & Fees 16.00% 64.00 8,704.00
Clearing & Forwarding Charges 464.00 63,104.00

Cost of Inland Transportation(Mombasa to OLKARIA) - 20'' USD 400 1,470.59 200,000.00

Cost of Inland Transportation(Mombasa to OLKARIA) - 40'' USD 1103 - 0.00

Customs Formalities (USD 40 20'' & 80 FOR 40'') 80.00 10,880.00

VAT on Transportation 16.00% 235.29 32,000.00
Total Landed Cost (TLC) 56,223.40 7,646,382.09
Total Cost (TC = TLC+TIC) 58,614.80 7,971,612.37
REL Mark-up 10.00% 5,861.48 797,161.24
REL Selling Price 64,476.28 8,768,773.61
(Differential) VAT on REL Selling Price (VATs - VAPp) 16.00% 2,660.15 361,780.08
REL Bid / Invoice Value 67,136.42 9,130,553.69