Actual Cost as per Customs Additional New Price

FOC Spare parts for Commercial Invoice NO. MCE2420221 dated 22 Jan. 2024
COMET Brand Semi Automtic Washing machine, Water Dispenser Water Filter
RATE:- USD 1.00 = Birr 57.0156
SR NO. 1 2 3 4 5 6
GROSS WEIGHT IN K.G.
GROSS WEIGHT PROPORTION
MODEL NO.

Cover for pressing Brake plate Shock string

DESCRIPTION wash motor belt Capacitor
clothes assembly assembly

DESCRIPTION
QTY. IN PCS. 14 10 10 10 24 8
FOB -USD
$ 18.20 $ 1.49 $ 2.50 $ 4.08 $ 12.00 $ 7.46
UNIT
FOC FOB -
$ 254.80 $ 14.90 $ 25.00 $ 40.80 $ 288.00 $ 59.68
USD TOTAL
EX.Rate
- FOB ETB $ 2,724.30 57.0156 14,527.57 849.53 1,425.39 2,326.24 16,420.49 3,402.69

- Sea frieght ESLSE USD(684.71) $ 39,274.28 57.359 3,673.27 214.80 360.41 588.18 4,151.89 860.36
- Djibouti inland freight 2,126.92 198.93 11.63 19.52 31.85 224.85 46.59
- Insurance: 32.92 3.08 0.18 0.30 0.49 3.48 0.72
- Duty sum of customs, excise, plus sur taxes: 26,679.91 2,495.34 145.92 244.83 399.57 2,820.47 584.46
- Storage at Modjo dry port 164.79 15.41 0.90 1.51 2.47 17.42 3.61
- Clearing & forwarding from Modjo dry port to A.A. 435.11 40.70 2.38 3.99 6.52 46.00 9.53
- Scanning service charge: 134.52 12.58 0.74 1.23 2.01 14.22 2.95
- TOTAL COST BIRR 20,966.87 1,226.08 2,057.19 3,357.33 23,698.82 4,910.92
- UNIT COST BIRR 1497.63389219286 122.61 205.72 335.73 987.45 613.87

- Received by managing director: - -

April 29, 2024

Prepared by import dept:

Approved by auditor:
Checked by accounting dept:
Received by managing director:

Page 1 of 9
 Actual Cost as per Customs Additional New Price
FOC Spare parts for Commercial Invoice NO. MCE2420221 dated 22 Jan. 2024
COMET Brand Semi Automtic Washing machine, Water Dispenser Water Filter
RATE:- USD 1.00 = Birr 57.0156
SR NO. 7 8 9 10 11 12 13 14 15 16 17
GROSS WEIGHT IN K.G.
GROSS WEIGHT PROPORTION

Knob Drain Wash Wash Micros Compressor

Drain pipe Knob Spin timer spin motor brake wheel
decoration switch timer selector witch (GWD)

DESCRIPTION
10 16 16 16 8 16 8 8 26 12 10
$ 0.24 $ 7.46 $ 7.46 $ 4.00 $ 0.80 $ 4.00 $ 0.76 $ 2.00 $ 18.20 $ 4.08 $ 20.00

$ 2.40 $ 119.36 $ 119.36 $ 64.00 $ 6.40 $ 64.00 $ 6.08 $ 16.00 $ 473.20 $ 48.96 $ 200.00

- FOB ETB $ 2,724.30 136.84 6,805.38 6,805.38 3,649.00 364.90 3,649.00 346.65 912.25 26,979.78 2,791.48 11,403.12

- Sea frieght ESLSE USD(684.71) $ 39,274.28 34.60 1,720.73 1,720.73 922.64 92.26 922.64 87.65 230.66 6,821.79 705.82 2,883.26
- Djibouti inland freight 2,126.92 1.87 93.19 93.19 49.97 5.00 49.97 4.75 12.49 369.44 38.22 156.14
- Insurance: 32.92 0.03 1.44 1.44 0.77 0.08 0.77 0.07 0.19 5.72 0.59 2.42
- Duty sum of customs, excise, plus sur taxes: 26,679.91 23.50 1,168.93 1,168.93 626.77 62.68 626.77 59.54 156.69 4,634.19 479.48 1,958.66
- Storage at Modjo dry port 164.79 0.15 7.22 7.22 3.87 0.39 3.87 0.37 0.97 28.62 2.96 12.10
- Clearing & forwarding from Modjo dry port to A.A. 435.11 0.38 19.06 19.06 10.22 1.02 10.22 0.97 2.56 75.58 7.82 31.94
- Scanning service charge: 134.52 0.12 5.89 5.89 3.16 0.32 3.16 0.30 0.79 23.37 2.42 9.88
- TOTAL COST BIRR 197.49 9,821.85 9,821.85 5,266.40 526.64 5,266.40 500.31 1,316.60 38,938.48 4,028.80 16,457.52
- UNIT COST BIRR 19.75 613.87 613.87 329.15 65.83 329.15 62.54 164.58 1,497.63 335.73 1,645.75

April 29, 2024

Prepared by import dept:

Approved by auditor:
Checked by accounting dept:
Received by managing director:

Page 2 of 9
 Actual Cost as per Customs Additional New Price
FOC Spare parts for Commercial Invoice NO. MCE2420221 dated 22 Jan. 2024
COMET Brand Semi Automtic Washing machine, Water Dispenser Water Filter
RATE:- USD 1.00 = Birr 57.0156
SR NO. 18 19 20 21 22 23 24 25 26
GROSS WEIGHT IN K.G.
GROSS WEIGHT PROPORTION

Compressor
85 degree child lock
hot tank indicator Compressor dry filter Compressor
thermo 95 degree hot thermo (GWD) button
(GWD) light (GWD) protector(G relay (GWD) (GWD) (SWD)
(GWD) (GWD)
WD)
DESCRIPTION
10 4 4 4 10 10 10 4 7
$ 5.50 $ 6.00 $ 5.50 $ 6.63 $ 20.00 $ 20.00 $ 5.50 $ 1.07 $ 20.00

$ 55.00 $ 24.00 $ 22.00 $ 26.52 $ 200.00 $ 200.00 $ 55.00 $ 4.28 $ 140.00

- FOB ETB $ 2,724.30 3,135.86 1,368.37 1,254.34 1,512.05 11,403.12 11,403.12 3,135.86 244.03 7,982.18

- Sea frieght ESLSE USD(684.71) $ 39,274.28 792.90 345.99 317.16 382.32 2,883.26 2,883.26 792.90 61.70 2,018.28
- Djibouti inland freight 2,126.92 42.94 18.74 17.18 20.70 156.14 156.14 42.94 3.34 109.30
- Insurance: 32.92 0.66 0.29 0.27 0.32 2.42 2.42 0.66 0.05 1.69
- Duty sum of customs, excise, plus sur taxes: 26,679.91 538.63 235.04 215.45 259.72 1,958.66 1,958.66 538.63 41.92 1,371.06
- Storage at Modjo dry port 164.79 3.33 1.45 1.33 1.60 12.10 12.10 3.33 0.26 8.47
- Clearing & forwarding from Modjo dry port to A.A. 435.11 8.78 3.83 3.51 4.24 31.94 31.94 8.78 0.68 22.36
- Scanning service charge: 134.52 2.72 1.19 1.09 1.31 9.88 9.88 2.72 0.21 6.91
- TOTAL COST BIRR 4,525.82 1,974.90 1,810.33 2,182.27 16,457.52 16,457.52 4,525.82 352.19 11,520.26
- UNIT COST BIRR 452.58 493.73 452.58 545.57 1,645.75 1,645.75 452.58 88.05 1,645.75

April 29, 2024

Prepared by import dept:

Approved by auditor:
Checked by accounting dept:
Received by managing d

Page 3 of 9
 Actual Cost as per Customs Additional New Price
FOC Spare parts for Commercial Invoice NO. MCE2420221 dated 22 Jan. 2024
COMET Brand Semi Automtic Washing machine, Water Dispenser Water Filter
RATE:- USD 1.00 = Birr 57.0156
SR NO. 27 28 29 30 31 32 33 34 TOTAL
GROSS WEIGHT IN K.G.
GROSS WEIGHT PROPORTION

hot 95 MSWF 20L WFB:

Cold heating Cooling
Cold tank hot 85 degree degree hot tank Water filter with
thermostat switch switch
(SWD) thermo (SWD) thermo (SWD) bottle 20L
(SWD) (SWD) (SWD) Capacity
(SWD)
DESCRIPTION
4 4 4 4 5 5 10 2 323
$ 5.50 $ 6.00 $ 1.07 $ 1.07 $ 6.00 $ 6.00 $ 5.50 $ 12.50

$ 22.00 $ 24.00 $ 4.28 $ 4.28 $ 30.00 $ 30.00 $ 55.00 $ 25.00 $ 2,724.30

- FOB ETB $ 2,724.30 1,254.34 1,368.37 244.03 244.03 1,710.47 1,710.47 3,135.86 1,425.39 155,327.60

- Sea frieght ESLSE USD(684.71) $ 39,274.28 317.16 345.99 61.70 61.70 432.49 432.49 792.90 360.41 39,274.28 1,396,404.60
- Djibouti inland freight 2,126.92 17.18 18.74 3.34 3.34 23.42 23.42 42.94 19.52 2,126.92 965,660.00
- Insurance: 32.92 0.27 0.29 0.05 0.05 0.36 0.36 0.66 0.30 32.92 14,944.40
- Duty sum of customs, excise, plus sur taxes: 26,679.91 215.45 235.04 41.92 41.92 293.80 293.80 538.63 244.83 26,679.91 3,121,491.86
- Storage at Modjo dry port 164.79 1.33 1.45 0.26 0.26 1.81 1.81 3.33 1.51 164.79 74,815.60
- Clearing & forwarding from Modjo dry port to A.A. 435.11 3.51 3.83 0.68 0.68 4.79 4.79 8.78 3.99 435.11 197,550.00
- Scanning service charge: 134.52 1.09 1.19 0.21 0.21 1.48 1.48 2.72 1.23 134.52 6,039.69
- TOTAL COST BIRR 1,810.33 1,974.90 352.19 352.19 2,468.63 2,468.63 4,525.82 2,057.19 224,176.04 13,637,280.59
- UNIT COST BIRR 452.58 493.73 88.05 88.05 493.73 493.73 452.58 1,028.59 13,413,104.54

April 29, 2024

Prepared by import dept:

Approved by auditor:
Checked by accounting dept:
Received by managing director:

Page 4 of 9
 SR NO. 1 2 3
GROSS WEIGHT IN K.G.
GROSS WEIGHT PROPORTION
MODEL NO.

Cover for
DESCRIPTION wash motor belt pressing
clothes
DESCRIPTION
QTY. IN PCS. 14 10 10
FOB -USD
$ 3.00 $ 0.30 $ 0.15
UNIT
FOC FOB -
$ 42.00 $ 3.00 $ 1.50
USD TOTAL
EX.Rate
- FOB ETB $ 2,724.30 57.0156 2,394.66 171.05 85.52

- Sea frieght ESLSE USD(684.7 $ 39,274.28 57.359 3,673.27 214.80 360.41

- Djibouti inland freight 2,126.92 198.93 11.63 19.52
- Insurance: 32.92 3.08 0.18 0.30
- Duty sum of customs, excise, 26,679.91 2,495.34 145.92 244.83
- Storage at Modjo dry port 164.79 15.41 0.90 1.51
- Clearing & forwarding from Mo 435.11 40.70 2.38 3.99
- Scanning service charge: 134.52 12.58 0.74 1.23
- TOTAL COST BIRR 8,833.95 547.60 717.32
- UNIT COST BIRR 631.00 54.76 71.73
 4 5 6 7 8 9 10 11 12

Brake plate Shock string Knob Drain Wash

Capacitor Drain pipe Knob Spin timer
assembly assembly decoration switch timer

10 24 8 10 16 16 16 8 16
$ 0.50 $ 0.25 $ 0.10 $ 0.24 $ 0.27 $ 0.05 $ 0.70 $ 0.80 $ 0.55

$ 5.00 $ 6.00 $ 0.80 $ 2.40 $ 4.32 $ 0.80 $ 11.20 $ 6.40 $ 8.80

285.08 342.09 45.61 136.84 246.31 45.61 638.57 364.90 501.74

588.18 4,151.89 860.36 34.60 1,720.73 1,720.73 922.64 92.26 922.64

31.85 224.85 46.59 1.87 93.19 93.19 49.97 5.00 49.97
0.49 3.48 0.72 0.03 1.44 1.44 0.77 0.08 0.77
399.57 2,820.47 584.46 23.50 1,168.93 1,168.93 626.77 62.68 626.77
2.47 17.42 3.61 0.15 7.22 7.22 3.87 0.39 3.87
6.52 46.00 9.53 0.38 19.06 19.06 10.22 1.02 10.22
2.01 14.22 2.95 0.12 5.89 5.89 3.16 0.32 3.16
1,316.17 7,620.42 1,553.84 197.49 3,262.77 3,062.08 2,255.98 526.64 2,119.14
131.62 317.52 194.23 19.75 203.92 191.38 141.00 65.83 132.45
 13 14 15 16 17 18 19 20

85 degree
Wash Micros Compressor hot tank
spin motor brake wheel thermo 95 degree hot thermo (GWD)
selector witch (GWD) (GWD)
(GWD)

8 8 26 12 10 10 4 4
$ 0.76 $ 2.00 $ 18.20 $ 4.08 $ 20.00 $ 5.50 $ 6.00 $ 5.50

$ 6.08 $ 16.00 $ 473.20 $ 48.96 $ 200.00 $ 55.00 $ 24.00 $ 22.00

346.65 912.25 26,979.78 2,791.48 11,403.12 3,135.86 1,368.37 1,254.34

87.65 230.66 6,821.79 705.82 2,883.26 792.90 345.99 317.16

4.75 12.49 369.44 38.22 156.14 42.94 18.74 17.18
0.07 0.19 5.72 0.59 2.42 0.66 0.29 0.27
59.54 156.69 4,634.19 479.48 1,958.66 538.63 235.04 215.45
0.37 0.97 28.62 2.96 12.10 3.33 1.45 1.33
0.97 2.56 75.58 7.82 31.94 8.78 3.83 3.51
0.30 0.79 23.37 2.42 9.88 2.72 1.19 1.09
500.31 1,316.60 38,938.48 4,028.80 16,457.52 4,525.82 1,974.90 1,810.33
62.54 164.58 1,497.63 335.73 1,645.75 452.58 493.73 452.58
 21 22 23 24 25 26 27 28 29

Compressor
child lock Cold heating
indicator Compressor dry filter Compressor Cold tank
button thermostat switch
light (GWD) protector(G relay (GWD) (GWD) (SWD) (SWD)
(GWD) (SWD) (SWD)
WD)
4 10 10 10 4 7 4 4 4
$ 6.63 $ 20.00 $ 20.00 $ 5.50 $ 1.07 $ 20.00 $ 5.50 $ 6.00 $ 1.07

$ 26.52 $ 200.00 $ 200.00 $ 55.00 $ 4.28 $ 140.00 $ 22.00 $ 24.00 $ 4.28

1,512.05 11,403.12 11,403.12 3,135.86 244.03 7,982.18 1,254.34 1,368.37 244.03

382.32 2,883.26 2,883.26 792.90 61.70 2,018.28 317.16 345.99 61.70

20.70 156.14 156.14 42.94 3.34 109.30 17.18 18.74 3.34
0.32 2.42 2.42 0.66 0.05 1.69 0.27 0.29 0.05
259.72 1,958.66 1,958.66 538.63 41.92 1,371.06 215.45 235.04 41.92
1.60 12.10 12.10 3.33 0.26 8.47 1.33 1.45 0.26
4.24 31.94 31.94 8.78 0.68 22.36 3.51 3.83 0.68
1.31 9.88 9.88 2.72 0.21 6.91 1.09 1.19 0.21
2,182.27 16,457.52 16,457.52 4,525.82 352.19 11,520.26 1,810.33 1,974.90 352.19
545.57 1,645.75 1,645.75 452.58 88.05 1,645.75 452.58 493.73 88.05
 30 31 32 33 34 TOTAL

hot 95 MSWF 20L WFB:

Cooling
hot 85 degree degree hot tank Water filter with
switch
thermo (SWD) thermo (SWD) bottle 20L
(SWD) Capacity
(SWD)
4 5 5 10 2 323
$ 1.07 $ 6.00 $ 6.00 $ 5.50 $ 12.50

$ 4.28 $ 30.00 $ 30.00 $ 55.00 $ 25.00 $ 1,757.82

239.45

244.03 1,710.47 1,710.47 3,135.86 1,425.39 100,223.16

61.70 432.49 432.49 792.90 360.41 39,274.28

3.34 23.42 23.42 42.94 19.52 2,126.92
0.05 0.36 0.36 0.66 0.30 32.92
41.92 293.80 293.80 538.63 244.83 26,679.91
0.26 1.81 1.81 3.33 1.51 164.79
0.68 4.79 4.79 8.78 3.99 435.11
0.21 1.48 1.48 2.72 1.23 134.52
352.19 2,468.63 2,468.63 4,525.82 2,057.19 169,071.61
88.05 493.73 493.73 452.58 1,028.59