Mwalimu Sacco P&L KES mup lbr

6/5/2024

STRUCTURED CABLING 148 50% 10%

MSRP DISC D Price
NO DESCRIPTION QTY UNIT Rate Amount

1 Giganet CAT 6e UTP Cables 180 lm 178.00 32,040.00 89.00 $ 89.00 0% $ 89.00
2 Giganet CAT 6e, Dual Coupler Face plates complete with Modules 4 No 1,440.00 5,760.00 720.00 $ 720.00 0% $ 720.00
3 3M Cat 6e Giganet Patch Cords 4 No 1,030.00 4,120.00 515.00 $ 515.00 0% $ 515.00
4 1M cat 6e Giganet Patch Cords 8 No 650.00 5,200.00 325.00 $ 325.00 0% $ 325.00
5 24 Port Cat6 Giganet Patch Panel 1 No 13,000.00 13,000.00 6,500.00 $ 6,500.00 0% $ 6,500.00
6 19 inch Giganet Cable Organizers 1 No 5,000.00 5,000.00 2,500.00 $ 2,500.00 0% $ 2,500.00
7 PVC 2x1 Trunking 6 No 530.00 3,180.00 265.00 $ 265.00 0% $ 265.00
8 6U cabinet 1 No 26,000.00 26,000.00 13,000.00 $ 13,000.00 0% $ 13,000.00
9 Accessories 1 Lot 6,000.00 6,000.00 3,000.00 $ 3,000.00 0% $ 3,000.00
10 Transport & accommodation 1 Lot 38,040.00 38,040.00 38,040.00 $ 38,040.00 0% $ 38,040.00
11 Installation Charges 1 Lot 30,000.00 30,000.00 30,000.00 $ 30,000.00 0% $ 30,000.00
12 Giganet CAT 6e UTP Cables 180 lm 178.00 32,040.00 89.00 $ 89.00 0% $ 89.00
13 Giganet CAT 6e, Dual Coupler Face plates complete with Modules 4 No 1,440.00 5,760.00 720.00 $ 720.00 0% $ 720.00
14 3M Cat 6e Giganet Patch Cords 4 No 1,030.00 4,120.00 515.00 $ 515.00 0% $ 515.00
15 1M cat 6e Giganet Patch Cords 8 No 650.00 5,200.00 325.00 $ 325.00 0% $ 325.00
16 24 Port Cat6 Giganet Patch Panel 1 No 13,000.00 13,000.00 6,500.00 $ 6,500.00 0% $ 6,500.00
17 19 inch Giganet Cable Organizers 1 No 5,000.00 5,000.00 2,500.00 $ 2,500.00 0% $ 2,500.00
18 PVC 2x1 Trunking 6 No 530.00 3,180.00 265.00 $ 265.00 0% $ 265.00
19 6U cabinet 1 No 26,000.00 26,000.00 13,000.00 $ 13,000.00 0% $ 13,000.00
20 Accessories 1 Lot 6,000.00 6,000.00 3,000.00 $ 3,000.00 0% $ 3,000.00
21 Transport & accommodation 1 Lot 50,640.00 50,640.00 50,640.00 $ 50,640.00 0% $ 50,640.00
22 Installation Charges 1 Lot 30,000.00 30,000.00 30,000.00 $ 30,000.00 0% $ 30,000.00
23 Giganet CAT 6e UTP Cables 180 lm 178.00 32,040.00 89.00 $ 89.00 0% $ 89.00
24 Giganet CAT 6e, Dual Coupler Face plates complete with Modules 4 No 1,440.00 5,760.00 720.00 $ 720.00 0% $ 720.00
25 3M Cat 6e Giganet Patch Cords 4 No 1,030.00 4,120.00 515.00 $ 515.00 0% $ 515.00
26 1M cat 6e Giganet Patch Cords 8 No 650.00 5,200.00 325.00 $ 325.00 0% $ 325.00
27 24 Port Cat6 Giganet Patch Panel 1 No 13,000.00 13,000.00 6,500.00 $ 6,500.00 0% $ 6,500.00
28 19 inch Giganet Cable Organizers 1 No 5,000.00 5,000.00 2,500.00 $ 2,500.00 0% $ 2,500.00
29 PVC 2x1 Trunking 6 No 530.00 3,180.00 265.00 $ 265.00 0% $ 265.00
30 6U cabinet 1 No 26,000.00 26,000.00 13,000.00 $ 13,000.00 0% $ 13,000.00
31 Accessories 1 Lot 6,000.00 6,000.00 3,000.00 $ 3,000.00 0% $ 3,000.00
32 Transport & accommodation 1 Lot 26,520.00 26,520.00 26,520.00 $ 26,520.00 0% $ 26,520.00
33 Installation Charges 1 Lot 30,000.00 30,000.00 30,000.00 $ 30,000.00 0% $ 30,000.00

SUB TOTAL 506,100.00

16 % VAT 80,976.00

TOTAL 587,076.00
acc

2% 10% 2.25% 2.00% 1.50% 25.00% 10.00%

Total Cost
TTL Cost Freight IDF Clearing RDL Duty Cont. Kshs
2.25% 2.00% 1.50% 10.00%
89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 89.00 16,020.00
720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 720.00 2,880.00
515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 515.00 2,060.00
325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 325.00 2,600.00
6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 6,500.00 6,500.00
2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 2,500.00 2,500.00
265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 265.00 1,590.00
13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 13,000.00 13,000.00
3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 3,000.00 3,000.00
38,040.00 $ 38,040.00 $ 38,040.00 $ 38,040.00 $ 38,040.00 $ 38,040.00 $ 38,040.00 38,040.00
30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 30,000.00
89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 89.00 16,020.00
720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 720.00 2,880.00
515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 515.00 2,060.00
325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 325.00 2,600.00
6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 6,500.00 6,500.00
2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 2,500.00 2,500.00
265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 265.00 1,590.00
13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 13,000.00 13,000.00
3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 3,000.00 3,000.00
50,640.00 $ 50,640.00 $ 50,640.00 $ 50,640.00 $ 50,640.00 $ 50,640.00 $ 50,640.00 50,640.00
30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 30,000.00
89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 $ 89.00 89.00 16,020.00
720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 $ 720.00 720.00 2,880.00
515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 $ 515.00 515.00 2,060.00
325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 $ 325.00 325.00 2,600.00
6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 $ 6,500.00 6,500.00 6,500.00
2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 $ 2,500.00 2,500.00 2,500.00
265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 $ 265.00 265.00 1,590.00
13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 $ 13,000.00 13,000.00 13,000.00
3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 3,000.00 3,000.00
26,520.00 $ 26,520.00 $ 26,520.00 $ 26,520.00 $ 26,520.00 $ 26,520.00 $ 26,520.00 26,520.00
30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 $ 30,000.00 30,000.00
150,450.00 Materials

355,650.00 Profit
30,000.00 Facilitation
325,650.00 Total Profit