Landed Cost Sheet 16-Nov-21

Supplier

Zhang jiagang Ocean

Laser Imaforni Imaforni Laser
Machinery Co.,LTD

LAS-709/21 - Rev. 1 QT # OM20211101 QT # E524/21-00 QT # E525-21-00 LAS-647/21 - Rev. 2

Tilting + Feeding System Tilting + Feeding System Tilting + Feeding System Tilting + Feeding System Tilting + Feeding System

Estimated Estimated Estimated Estimated Estimated

QTY 2 2 2 2 2
Bowl Tilter EUR 70,000 - 97,000 97,000 70,000
Dough Feeder with Guillotine EUR 136,000 Trolley 85,008
Dough feeding conveyors EUR 47,000 -
Freight EUR 15,000 - 3,300 3,300 15,000
Installation EUR - - 39,700 39,700 -
C&F Invoice Amount EUR 268,000 - 140,000 140,000 170,008
Discount EUR - - - - -
C&F Invoice Amount EUR 268,000 112,900 140,000 140,000 170,008
Spot Exchange Rate (Bank) Rs = EUR 200 USD 175 200 200 200
Invoice Value Rs. 53,600,000 19,757,500 28,000,000 28,000,000 34,001,600
Insurance Loading 1% Rs. 536,000 197,575 280,000 280,000 340,016
Landed Loading 1% Rs. 541,360 199,551 282,800 282,800 343,416
Import Value Rs. 54,677,360 20,154,626 28,562,800 28,562,800 34,685,032
Customs Duty 7% Rs. 3,827,415 1,410,824 1,999,396 1,999,396 2,427,952
Regulatory Duty 0% Rs. - - - - -
Sales Tax 17% Rs. 9,945,812 3,666,126 5,195,573 5,195,573 6,309,207
Income Tax 5.5% Rs. 3,764,782 1,387,737 1,966,677 1,966,677 2,388,221

Total Duty 17,538,009 6,464,687 9,161,647 9,161,647 11,125,380

C&F Paid 53,600,000 19,757,500 28,000,000 28,000,000 34,001,600

Bank Charges 1.00% Rs. 536,000 197,575 280,000 280,000 340,016

Clearance Charges 1.00% Rs. 536,000 197,575 280,000 280,000 340,016
Insurance Charges 1.00% Rs. 536,000 197,575 280,000 280,000 340,016
Misc. Expenses 2.00% Rs. 1,072,000 395,150 560,000 560,000 680,032

Total Exp. 2,680,000 987,875 1,400,000 1,400,000 1,700,080

Total Landed Cost with Income Tax & Sales Tax. Rs. 73,818,009 27,210,062 38,561,647 38,561,647 46,827,060
Total Landed Cost without Income Tax & Sales Tax. Rs. 60,107,415 22,156,199 31,399,396 31,399,396 38,129,632

Landed Cost per unit with Income Tax & Sales Tax. Rs. 36,909,005 13,605,031 19,280,823 19,280,823 23,413,530
Landed Cost per unit without Income Tax & Sales Tax. Rs. 30,053,708 11,078,099 15,699,698 15,699,698 19,064,816

90% against shipping 90% against shipping

100% LC IRREVOCABLE documents documents 100% LC IRREVOCABLE
100% LC IRREVOCABLE
AND CONFIRMED - 10% upon commissioning and - 10% upon commissioning and AND CONFIRMED
Note : Payment terms acceptance of the line. acceptance of the line.
Landed Cost Sheet 16-Nov-21 16-Nov-21

Supplier Without Conveyor Revised Quotation

For Line 1 & 7 For Line 1 & 7 For Line 1 & 7 For Line 1 For Line 7 For Line 1 & 7 For Line 1 & 7
Zhang jiagang Ocean
Laser Laser Imaforni Imaforni Laser Laser
Machinery Co.,LTD

LAS-709/21 - Rev. 1 LAS-709/21 - Rev. 1 QT # OM20211101 QT # E524/21-00 QT # E525-21-00 LAS-647/21 - Rev. 2 LAS-647/21 - Rev. 3

Tilting + Gilloutine Tilting + Gilloutine Tilting + Gilloutine Tilting + Star Type Tilting + Star Type Tilting + Star Type Tilting + Star Type
Feeding System Feeding System Feeding System Feeding System Feeding System Feeding System Feeding System

Estimated Estimated Estimated Estimated Estimated Estimated Estimated

QTY 2 2 2 1 1 2 1
Bowl Tilter EUR 70,000 70,000 - 97,000 97,000 70,000 35,000
Dough Feeder with Guillotine EUR 136,000 136,000 Trolley 85,008 olley 51,182
Dough feeding conveyors EUR 47,000 - - -
Freight EUR 10,000 10,000 - 3,300 3,300 10,000 10,000
Installation EUR - - - 39,700 39,700 - 5,000
C&F Invoice Amount EUR 263,000 216,000 - 140,000 140,000 165,008 101,182
Discount EUR - - - - - - -
C&F Invoice Amount EUR 263,000 216,000 112,900 140,000 140,000 165,008 101,182
Spot Exchange Rate (Bank) Rs = EUR 205 205 USD 175 205 205 205 205
Invoice Value Rs. 53,915,000 44,280,000 19,757,500 28,700,000 28,700,000 33,826,640 20,742,290
Insurance Loading 1% Rs. 539,150 442,800 197,575 287,000 287,000 338,266 207,423
Landed Loading 1% Rs. 544,542 447,228 199,551 289,870 289,870 341,649 209,497
Import Value Rs. 54,998,692 45,170,028 20,154,626 29,276,870 29,276,870 34,506,555 21,159,210
Customs Duty 7% Rs. 3,849,908 3,161,902 1,410,824 2,049,381 2,049,381 2,415,459 1,481,145
Regulatory Duty 0% Rs. - - - - - - -
Sales Tax 17% Rs. 10,004,262 8,216,428 3,666,126 5,325,463 5,325,463 6,276,742 3,848,860
Income Tax 5.5% Rs. 3,786,907 3,110,160 1,387,737 2,015,844 2,015,844 2,375,932 1,456,907

Total Duty 17,641,078 14,488,490 6,464,687 9,390,688 9,390,688 11,068,133 6,786,912

C&F Paid 53,915,000 44,280,000 19,757,500 28,700,000 28,700,000 33,826,640 20,742,290

Bank Charges 1.00% Rs. 539,150 442,800 197,575 287,000 287,000 338,266 207,423
Clearance Charges 1.00% Rs. 539,150 442,800 197,575 287,000 287,000 338,266 207,423
Insurance Charges 1.00% Rs. 539,150 442,800 197,575 287,000 287,000 338,266 207,423
Misc. Expenses 2.00% Rs. 1,078,300 885,600 395,150 574,000 574,000 676,533 414,846

Total Exp. 2,695,750 2,214,000 987,875 1,435,000 1,435,000 1,691,332 1,037,114

Total Landed Cost with Income Tax & Sales Tax. Rs. 74,251,828 60,982,490 27,210,062 39,525,688 39,525,688 46,586,105 28,566,316
Total Landed Cost without Income Tax & Sales Tax. Rs. 60,460,658 49,655,902 22,156,199 32,184,381 32,184,381 37,933,431 23,260,549

Landed Cost per unit with Income Tax & Sales Tax. Rs. 37,125,914 30,491,245 13,605,031 39,525,688 39,525,688 23,293,052 28,566,316
Landed Cost per unit without Income Tax & Sales Tax. Rs. 30,230,329 24,827,951 11,078,099 32,184,381 32,184,381 18,966,715 23,260,549

90% against shipping 90% against shipping 90% against shipping

100% LC IRREVOCABLE 100% LC IRREVOCABLE documents documents documents 100% LC IRREVOCABLE 100% LC IRREVOCABLE
AND CONFIRMED AND CONFIRMED - 10% upon commissioning - 10% upon commissioning and - 10% upon commissioning and AND CONFIRMED AND CONFIRMED
Note : Payment terms and acceptance of the line. acceptance of the line. acceptance of the line.