Table 5.1.

: Summary of machinery, generator and forklift cost

Sr. unit of unit price Total Price
Description Qty
No. measure (USD) (USD)
1 ɸ 13mm˜ɸ15mm PVC pipe machine 1 33,000 33,000
2 ɸ 63mm˜ɸ160mm PVC pipe machine 1 41,800 41,800
3 ɸ 180mm˜ɸ315mm PVC pipe machine set 1 64,900 64,900
4 ɸ 15mm˜ɸ63mm PE pipe machine (include printer) 1 33,660 33,660
5 ɸ 75mm˜ɸ200mm PE pipe machine 9include printer) 1 67,760 67,760
Sub total 241,120
Auxiliary machine
6 ɸ 13mm˜ɸ15mm automatic belling machine 1 12,100 12,100
7 ɸ 63mm˜ɸ160mm automatic belling machine 1 10,560 10,560
8 ɸ 180mm˜ɸ315mm automatic belling machine 1 17,600 17,600
9 SRL-Z500/1000 mixer machine 1 17,600
17,600
10 ZD-2 spiral feeder set 1 -
11 SWP500 crusher machine 1 4,840 4,840
12 SMF500 miller machine with vibersieve 1 8,800 8,800
13 10HP chiller machine 1 4,510 4,510
14 7.5kw air compressor 1 1,320 1,320
Sub total 77,330
Spare parts
15 Thermocouple 1
16 Heating plug 1
17 higher temperature lines Piece 1
18 30A ampere meter 1
19 Knob 1 3,000 3,000
20 Button 1
21 Potentiometer 1
22 Screwdriver 1
Sub total 3,000
23 Testing fee (including tickets+visa+allowance) 1 8000 8,000
24 Shipping fee+Insurance 19,500 19,500
Sub total 27,500
Total CIF Djibouti 348,950
Bank Charge (3% FOB) (excluding testing and shipping fee) 9,644
Port handling, loading & unloading, custom clearing & forwarding, local transport and other
9,644
costs clearing (3% of FOB) (excluding testing and shipping fee)
Installation and Commissioning (1.5% of FOB) 4,822
Total Machineries and equipment cost in USD 373,059
Total machineries and Equipments cost equivalent to ETB 11,013,105
Origin of goods China
ZHANGJIANG City QIANGSHENG Plastic
Supplier/manufacturer
Machinery Co. Ltd.
Table 5.2.: Generator
Sr. Total Price in
Description Qty Price (USD)
no Birr
WPS generator (model: WPSP880S)
1 Perkins engine (model: 4006- 1 100,800 100,800
E23TAG3A), Stan

FOB price 100,800

Bank charge (3% of FOB) 3,024
Sea freight (3% of FOB) 3,024
Marine Insurance (1% of FOB) 1,008
Port handling, loading & unloading, custom clearing & forwarding, local
3,024
transport and other costs clearing (3% of FOB)
Installation and Commissioning (1.5% of FOB) 1,512
Total (USD) 112,392
total (Birr) 3,317,935
Origin of goods UK
Supplier/manufacturer World Power Solution

Table 5.3.: Forklift

Sr. Total Price in
Description Qty Price (USD)
no Birr
1 10 Ton Hydraulic diesel forklift FD100T 1 43,231 43,231
FOB Ningbo port 43,231
Bank charge (3% pf FOB) 1,297
Sea freight (3% of FOB) 1,297
Marine Insurance (1% of FOB) 432
Port handling, loading & unloading, custom clearing & forwarding, local
1,297
transport and other costs clearing (3% of FOB)
Total (USD) 47,554
total (Birr) 1,403,849
Origin of goods China
Xiamen One touch Foreign Trade
Supplier/manufacturer
Integrated service Co. Ltd
Source: Pro forma invoice