Sedan · 2023
Bmw X1 X Drive 18d X Line
3000cc · Gasoline · AT · Sedan
Total KRA Duty
KES 1,617,212
30% depreciation
Full Duty Breakdown
3 years old · 30% depreciation · Finance Act 2025
CRSP Value
Official KRA CRSP July 2025
KES 7,270,843
÷ 2.4469
KRA valuation factor
KES 2,971,451
− 30% depreciation
3 years old · direct import
KES 2,080,016
Import Duty (25%)
Customs Value × 25%
KES 520,004
Excise Duty (20%)
(CV + Import Duty) × 20%
KES 520,004
VAT (16%)
(CV + ID + Excise) × 16%
KES 499,204
IDF (2.25%)
CV × 2.25%
KES 46,800
RDL (1.5%)
Railway Development Levy
KES 31,200
Total KRA Duty
Import Duty + Excise + VAT + IDF + RDL
KES 1,617,212