Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

DATE :
13-10-2014
SR.#
1

PARTICULARS
260 TONS TRUCK MOUNTED

Supplier

XCMG AFRICA

BEIJING DEVELOPMENT IMP. & EXP.

UNIVERSAL TRADING CORPORATION

(UTC) CHINA

CONGO

CHINA

CHINA

Offer No.

RDC14091501

Date of Offer
Validity

15-09-2014
30 days

Org/Mk

UNIT

QTY

Part no.
NOS

25-09-2014
90 days

Unit

Total

Price(USD)

Price(Rs.)

1,770,000

Part no.

1,770,000

28-09-2014

Unit

Total

Price(Rs.)

Price(Rs.)

1,859,858

1,859,858

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

2,051,135

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

Part no

Unit

Total

Price( USD)

Price( USD)

2,051,135

HYDRAULIC CRANE

MODEL: QAY 260

MODEL: QAY 260V633/27Y

MODEL: QAY 260V633/27Y

260 TON (MAX LIFTING LOAD)

260 TON (MAX LIFTING LOAD)

260 TON (MAX LIFTING LOAD)

MAKE : XCMG CHINA

MAKE : ZOOMLION CHINA

MAKE : ZOOMLION CHINA

MAKE : CATERPILLAR (USA)

Total (CIF MATADI)

USD

16% TVA

MAKE : F.G WILSON (UK)

1,770,000

16% TVA

USD

MAKE : PERKINS ( UK )

1,859,858

16% TVA

USD

MAKE : PERKINS ( UK )

2,051,135

16% TVA

USD
16% TVA

MAKE : CUMMINS (UK)

USD
16% TVA

PAYMENT TERMS :

FINANCIAL IMPACT :

75 DAYS
AFTER DOWN
PAYMENT
15% DOWN PAYMENT
DELIVERY

90 DAYS
AFTER DOWN
1,770,000 PAYMENT
85% BEFORE

1,770,000

1,859,858

USD
16% TVA

97

2,051,135

2,051,135

30% DOWN PAYMENT 70% LC AT SIGHT

1,859,858

PREPARED BY

263180088.xls

DELIVERY TIME :

MAKE : PERKINS ( UK )

HOD SUPPLY CHAIN

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

DATE :
13-10-2014
SR.#
1

PARTICULARS
90 TONS TRUCK MOUNTED

Supplier

XCMG AFRICA

BEIJING DEVELOPMENT IMP. & EXP.

BEIJING DEVELOPMENT IMP. & EXP.

CONGO

CHINA

CHINA

Offer No.

RDC14091501

Date of Offer
Validity

15-09-2014
30 days

Org/Mk

UNIT

QTY

Part no.
NOS

10-02-2014
90 days

Unit

Total

Price(USD)

Price(Rs.)

796,000

Part no.

10-02-2014

Unit

Total

Price(Rs.)

Price(Rs.)

796,000

644,000

Part no

644,000

Unit

Total

Price(Rs.)

Price(Rs.)

654,000

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

Part no

Unit

Total

Price( USD)

Price( USD)

654,000

HYDRAULIC CRANE

MODEL: RT90E/90U

MODEL: QA90K.MFD

MODEL: QAY 90V633/27Y

90 TON (MAX LIFTING LOAD)

90 TON (MAX LIFTING LOAD)

90 TON (MAX LIFTING LOAD)

MAKE : XCMG CHINA

MAKE : XCMG. CHINA

MAKE : ZOOMLION CHINA

Total (CIF MATADI)

USD

16% TVA

796,000

16% TVA

USD

644,000

USD

16% TVA

654,000

16% TVA

USD
16% TVA

USD
16% TVA
-

DELIVERY TIME :
PAYMENT TERMS :

FINANCIAL IMPACT :

75 DAYS
AFTER DOWN
PAYMENT
15% DOWN PAYMENT
DELIVERY

90 DAYS
AFTER DOWN
796,000 PAYMENT
85% BEFORE

30% DOWN PAYMENT 70% LC AT SIGHT

796,000

644,000

PREPARED BY

263180088.xls

90 DAYS
AFTER DOWN
644,000 PAYMENT

654,000

USD
16% TVA

97

30% DOWN PAYMENT 70% LC AT SIGHT

654,000

HOD SUPPLY CHAIN

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

DATE :
13-10-2014
SR.#
1

PARTICULARS
SELF RAISING TOWER

Supplier

XCMG AFRICA

BEIJING DEVELOPMENT IMP. & EXP.

SHANGHAI UNIVERSAL TRADING

CONGO

CHINA

CHINA

Offer No.

RDC14091501

Date of Offer
Validity

13-10-2014
30 days

Org/Mk

UNIT

QTY

Part no.
NOS

10-10-2014
90 days
Total

Price(USD)

Price(Rs.)

353,000

CHINA
A140926-NYA-1

Unit

ZHENGZHOU GUCHEN IND.

Part no.

353,000

14-10-2014

Unit

Total

Price(Rs.)

Price(Rs.)

413,600

Part no

413,600

13-10-2014

Unit

Total

Price(Rs.)

Price(Rs.)

380,674

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

380,674

447,240

Part no

Unit

Total

Price(Rs.)

Price(Rs.)

Part no

Unit

Total

Price( USD)

Price( USD)

447,240

CRANE MAX LIFTING

CAPACITY 18 TONS,
LIFITNG HEIGHT UNDER

THE HOOK 120 METER.

MODEL: XCP330

MODEL: QTZ400

MODEL: QTZ 315(7035)

MODEL: QTZ 400

18 TON LIFTING, 120 MTRS LIFTING HEIGHT

20 TON LIFTING, 120 MTRS LIFTING HEIGHT

16 TON LIFTING, 122 MTRS LIFTING HEIGHT

18 TON LIFTING, 120 MTRS LIFTING HEIGHT

MAKE : XCMG CHINA

MAKE : SHANDONG HONGDA GROUP CHINA

MAKE : SHANDONG HONGDA GROUP CHINA

MAKE : SHANDONG HONGDA GROUP CHINA

Total (CIF MATADI)

USD

16% TVA

353,000

16% TVA

USD

413,600

USD

16% TVA

380,674

USD

16% TVA

447,240

16% TVA

USD
16% TVA

DELIVERY TIME :
PAYMENT TERMS :

FINANCIAL IMPACT :

75 DAYS
AFTER DOWN
PAYMENT

15% DOWN PAYMENT

DELIVERY

90 DAYS

353,000 AFTER LC
85% BEFORE

413,600 ADVANCE

100% LC AT SIGHT

353,000

263180088.xls

447,240

USD
16% TVA

97

40% DOWN PAYMENT 60% BEFORE

DELIVERY

ADVANCE
413,600

PREPARED BY

30 DAYS
AFTER DOWN
380,674 PAYMENT

380,674

HOD SUPPLY CHAIN

447,240

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

Supplier

TRACTAFRIC (CATERPILLAR)

SMT (VOLVO)

XCMG

CONGO

CONGO

CONGO

Offer No.
DATE :
20-10-2014
SR.#
1

PARTICULARS
OFF HIGHWAY DUMP TRUCK

Date of Offer
Validity
Org/Mk

UNIT

QTY

Part no.
NOS

Unit

Total

Price(USD)

Price(USD)

494,700

Part no.

Unit

Total

Price(USD)

Price(USD)

2,473,500

688,663

Part no

Unit

Total

Price(USD)

Price(USD)

3,443,313

123,600

MODEL: 770

MODEL: TR 70

MODEL: XCG5650DT

60 TON CAPACITY

65 TON CAPACITY

42 TON CAPACITY

MAKE : CATERPILLAR INDIA

MAKE : TEREX UK

MAKE : XCMG CHINA

WARRANTY: 12 MONTHS

WARRANY: 12 MONTH /5000 HOURS

WARRANY:

FREIGHT
INSURANCE

TOTAL CIF VALUE

16% TVA

38,200

191,000

62,500

312,500

5,100

25,500

7,588

37,937.50

USD

2,690,000

USD

3,793,750

16% TVA

USD

16% TVA

Part no

Unit

Total

Price(USD)

Price(USD)

618,000

Part no

Unit

Total

Price(USD)

Price(USD)

DELIVERY TIME :

PAYMENT TERMS :

FINANCIAL IMPACT :

16 WEEKS
AFTER
ORDER
CONFIRMATIO
2,690,000 N

618,000

USD

16% TVA

90% BANK TRANFER AGAISNT

SHIPPING DOCS 10% AT ACCEPTANCE
REPORT BY BANK TRANFER AFTER
MADADI ARRIVAL

100% IRREVOACLE AND CONFIRMED

15% DOWN PAYMENT
LC AT SIGHT WITH 1ST CLASS BANK IN
DELIVERY
EUROPE

2,690,000

3,793,750

PREPARED BY

263180088.xls

60 DAYS
FROM THE
DATE OF
DOWN
3,793,750 PAYMENT

Unit

Total

Price( USD)

Price( USD)

#REF!

16% TVA

USD
16% TVA

30 DAYS
AFTER DOWN

618,000 PAYMENT

#REF!
#REF!

AVAILABILITY
WILL BE
CONFIRMED
AFTER
FORMAL
ORDER

Part no

USD
16% TVA

#REF!
97

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

85%BEFORE

618,000

HOD SUPPLY CHAIN

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

Supplier

TRACTAFRIC (CATERPILLAR)

SMT (VOLVO)

XCMG

CONGO

CONGO

CONGO

Offer No.
DATE :
20-10-2014
SR.#
1

PARTICULARS
NEW TRACK TYPE TRACTOR

Date of Offer
Validity
Org/Mk

UNIT

QTY

Part no.
NOS

Unit

Total

Price(USD)

Price(USD)

514,000

Part no.

1,028,000

Unit

Total

Price(USD)

Price(USD)

487,375

Part no

974,750

Unit

Total

Price(USD)

Price(USD)

216,200

Part no

Unit

Total

Price(USD)

Price(USD)

432,400

Part no

Unit

Total

Price(USD)

Price(USD)

Part no

Unit

Total

Price( USD)

Price( USD)

(BULLDOZER)
MODEL: D8R

MODEL: TD 25M

MODEL: TYC 20

CAPACITY

CAPACITY

CAPACITY

MAKE : CATERPILLAR BRAZIL

MAKE : POLAND

MAKE : XCMG CHINA

WARRANTY: 12 MONTHS

WARRANY: 12 MONTH /2000 HOURS

WARRANTY: 12 MONTHS

FREIGHT
INSURANCE

TOTAL CIF VALUE

16% TVA

15,000

30,000

21,250

42,500

5,000

10,000

3,875

7,750.00

USD

1,068,000

USD

1,025,000

16% TVA

USD

16% TVA

432,400

USD

16% TVA

#REF!

16% TVA

USD
16% TVA
-

DELIVERY TIME :

PAYMENT TERMS :

FINANCIAL IMPACT :

AVAILABILITY
WILL BE
CONFIRMED
AFTER
FORMAL
ORDER

10 WEEKS
AFTER
ORDER
CONFIRMATIO
1,068,000 N

90% BANK TRANFER AGAISNT

SHIPPING DOCS 10% AT ACCEPTANCE
REPORT BY BANK TRANFER AFTER
MADADI ARRIVAL

100% IRREVOACLE AND CONFIRMED

15% DOWN PAYMENT
LC AT SIGHT WITH 1ST CLASS BANK IN
DELIVERY
EUROPE

1,068,000

1,025,000

PREPARED BY

263180088.xls

60 DAYS
FROM THE
DATE OF
DOWN
1,025,000 PAYMENT

30 DAYS
AFTER DOWN

432,400 PAYMENT

#REF!
#REF!

USD
16% TVA

#REF!
97

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

85%BEFORE

432,400

HOD SUPPLY CHAIN

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT
INDENT
NO.

CONGO PROJECT

Supplier

TRACTAFRIC (CATERPILLAR)

SMT (VOLVO)

XCMG

VOLVO

CONGO

CONGO

CONGO

PAKISTAN

Offer No.
DATE :
20-10-2014
SR.#
1

PARTICULARS
WHEEL LOADER

Date of Offer
Validity
Org/Mk

UNIT

QTY

Part no.
NOS

Unit

Total

Price(USD)

Price(USD)

464,750

Part no.

929,500

Unit

Total

Price(USD)

Price(USD)

340,175

Part no

Unit

Total

Price(USD)

Price(USD)

680,350

315,700

Part no

Unit

Total

Price(USD)

Price(USD)

631,400

390,000

MODEL: 980H

MODEL: L 220 G

MODEL: LW800 K

MODEL: L 220 G

5.35 M3 CAPACITY

4.9 M3 CAPACITY

4.5 M3 CAPACITY

4.9 M3 CAPACITY

MAKE : CATERPILLAR CHINA

MAKE : SWEDEN

MAKE : XCMG CHINA

MAKE : SWEDEN

WARRANTY: 12 MONTHS

WARRANY: 12 MONTH /2500 HOURS

WARRANTY: 12 MONTHS

WARRANY: 12 MONTH /2000 HOURS

FREIGHT
INSURANCE

TOTAL CIF VALUE

16% TVA

46,500

13,750

27,500

11,000

22,000

5,000

10,000

3,575

7,150.00

2,860

5,720.00

USD

986,000

USD

715,000

USD

807,720

USD

16% TVA

631,400

16% TVA

Unit

Total

Price(USD)

Price(USD)

16% TVA

USD
16% TVA

DELIVERY TIME :

PAYMENT TERMS :

FINANCIAL IMPACT :

75 DAYS
FROM THE
DATE OF
DOWN
715,000 PAYMENT

EX STOCK

986,000

90% BANK TRANFER AGAISNT

SHIPPING DOCS 10% AT ACCEPTANCE
REPORT BY BANK TRANFER AFTER
MADADI ARRIVAL

100% IRREVOACLE AND CONFIRMED LC

AT SIGHT WITH 1ST CLASS BANK IN
EUROPE

986,000

715,000

PREPARED BY

263180088.xls

15% DOWN PAYMENT

DELIVERY

Unit

Total

Price( USD)

Price( USD)

#REF!
#REF!

AVAILABILITY
WILL BE
CONFIRMED
AFTER
FORMAL
ORDER

Part no

780,000

23,250

16% TVA

Part no

USD
16% TVA

#REF!
97

16-18
WEEKS
AFTER LC

631,400
85%BEFORE

807,720

#REF!

#REF!

#REF!

100% IRREVOACLE AND CONFIRMED

LC AT SIGHT WITH 1ST CLASS BANK IN
EUROPE

631,400

HOD SUPPLY CHAIN

#REF!

807,720

HOD TECHNICAL

CFO

CEO

Revision - 1

Congo Project
COMPARATIVE STATEMENT

INDENT NO.

Supplier

CONGO PROJECT

STRAINA INTERNATIONAL

BEIJING DEVELOPMENT

SHENZHEN TONSION IMP/EXP

IMPORTEX

UTC

M U M B A I- I N D I A

C H I NA

C H I NA

G E R M AN Y

C H I NA

PROJECT BUDGET

Offer No.
DATE :

Date of Offer
Validity

20-10-2014

SR.#

PARTICULARS

Org/
Mk

UNIT

QTY

Part no.

Unit

Total

Price(USD)

Price(USD)

Part no.

Unit

Total

Price(USD)

Price(USD)

Part no

Unit

Total

Price(USD)

Price(USD)

Part no

Unit

Total

Price(USD)

Price(USD)

Part no

Unit

Total

Unit

TOTAL

Price(USD)

Price(USD)

PRICE (USD)

PRICE (USD)

Part no

Unit

Total

Price( USD)

Price( USD)

NQ

Welding Electrodes

ton

63.8

ton
ton
ton

5
35
23.8

AWS 6013 MS
DIA : 2.5 mm
DIA : 3.15-3.2 mm
DIA : 4 - 4.2 mm

1,195
1,105
1,105
sub total

5,975
38,675
26,299
70,949 sub total

1,750
1,730
1,730

8,750
60,550
41,174
110,474 sub total

Type : Captain AWS E 6013,

Type :Easyarc 6013

Coating Rutile.

Make : Lincon Electric, China

780
725
722

3,900
25,375
17,183.60

1,698.60
1448
1413

20 kgs per carton, 1000kg per

Captain Welding Consumables-India.

81,412

46,458.60sub total

MAKE: Tianjin Bridge, China

8,493
50,680
33,629

MAKE : TURKEY
TYPE : AWS A5.1 = E6013

Pallets. Type: AWS E6013

FREIGHT
INSURANCE

FOB

TOTAL FREIGHT
TOTAL INSURANCE
TOTAL CIF VALUE
16% TVA

USD
CRF

10,850

USD

USD

FOB
Freight +

250.00
124,224

81,799

16% TVA

3,000
10,500

14,250.00

Insurance

60,709

16% TVA

16% TVA

FOB

USD

81,412

16% TVA

16% TVA
-

DELIVERY TIME :
PAYMENT TERMS :

FINANCIAL IMPACT :

After
receiving
advance
payment

75 days
after
receipt of
L/C.

50% ADVANCE AND BALANCE

AGAINST DELIVERY

USD

81,799

20 days
after
receipt of
L/C.

By LC at sight.

USD

PREPARED BY

100% by Irrevocable L/C at sight

124,224

USD

60,709

HOD SUPPLY CHAIN

USD

HOD TECHNICAL

81,412

USD

CFO

CEO