DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed 5mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 5mm 0.88 m2 1,500.00 1,320.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 22,804.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 396
4 Fixing 500
SUB TOTAL 1646
Total Cost 25,038.08
Market Infilation -
Total overhead(15% of Total Cost) 3,505.33
Profit (10% of Total Cost) 2,854.34
Grand Total 31,397.76
VAT (15% of the grand total) 4,709.66
Total Selling Price including VAT 36,107.42

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed 5mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 5mm 1.68 m2 1,500.00 2,520.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 18,284.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 756
4 Fixing 500
SUB TOTAL 2006
Total Cost 20,878.08
Market Infilation -
Total overhead(15% of Total Cost) 2,922.93
Profit (10% of Total Cost) 2,380.10
Grand Total 26,181.12
VAT (15% of the grand total) 3,927.17
Total Selling Price including VAT 30,108.28

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
DCMME
 DCMME
DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form
0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full Panel Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium Panel 2440x1220x 4mm thick 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct
Direct Machinery Cost
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Fixing 500
SUB TOTAL 1250
Total Cost 28,522.08
Market Infilation -
Total overhead(15% of Total Cost) 3,993.09
Profit (10% of Total Cost) 3,251.52
Grand Total 35,766.69
VAT (15% of the grand total) 5,365.00
Total Selling Price including VAT 41,131.70

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Cost Break Down Preparing Form Revision No:

0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Clear glass 5mm 8.64 m2 1,500.00 12,957.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 60,140.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 1140.118
4 Fixing 500
SUB TOTAL 2640
Total Cost 63,994.10
Market Infilation -
Total overhead(15% of Total Cost) 8,959.17
Profit (10% of Total Cost) 7,295.33
Grand Total 80,248.60
VAT (15% of the grand total) 12,037.29
Total Selling Price including VAT 92,285.89

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window half glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Clear glass 5mm 7.65 m2 1,500.00 11,472.00
13 Aluminium Panel 2440x1220x4mm 0.99 m3 6,500.00 6,435.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 65,090.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4942
Total Cost 71,245.58
Market Infilation -
Total overhead(15% of Total Cost) 9,974.38
Profit (10% of Total Cost) 8,122.00
Grand Total 89,341.96
VAT (15% of the grand total) 13,401.29
Total Selling Price including VAT 102,743.26

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full panel DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Clear glass 5mm 6.75 m2 1,500.00 10,122.00
13 Aluminium Panel 2440x1220x4mm 1.89 m3 6,500.00 12,285.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 69,590.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4942
Total Cost 75,745.58
Market Infilation -
Total overhead(15% of Total Cost) 10,604.38
Profit (10% of Total Cost) 8,635.00
Grand Total 94,984.96
VAT (15% of the grand total) 14,247.74
Total Selling Price including VAT 109,232.71

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed 6mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass6mm 0.88 m2 1,800.00 1,584.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 23,068.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 396
4 Fixing 500
SUB TOTAL 1646
Total Cost 25,302.08
Market Infilation -
Total overhead(15% of Total Cost) 3,542.29
Profit (10% of Total Cost) 2,884.44
Grand Total 31,728.81
VAT (15% of the grand total) 4,759.32
Total Selling Price including VAT 36,488.13

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed with 6mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 6mm 1.68 m2 1,800.00 3,024.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 18,788.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 756
4 Fixing 500
SUB TOTAL 2006
Total Cost 21,382.08
Market Infilation -
Total overhead(15% of Total Cost) 2,993.49
Profit (10% of Total Cost) 2,437.56
Grand Total 26,813.13
VAT (15% of the grand total) 4,021.97
Total Selling Price including VAT 30,835.10

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with fullpanel with Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium panel 2440x1220x4mm 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 Drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 756
4 Fixing 500
SUB TOTAL 2006
Total Cost 29,278.08
Market Infilation -
Total overhead(15% of Total Cost) 4,098.93
Profit (10% of Total Cost) 3,337.70
Grand Total 36,714.72
VAT (15% of the grand total) 5,507.21
Total Selling Price including VAT 42,221.92

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form
0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Clear glass 6mm 8.64 m2 1,800.00 15,548.40
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 62,731.88
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct
Direct Machinery Cost
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 1140.118
4 Fixing 500
SUB TOTAL 2640.118
Total Cost 66,585.50
Market Infilation -
Total overhead(15% of Total Cost) 9,321.97
Profit (10% of Total Cost) 7,590.75
Grand Total 83,498.22
VAT (15% of the grand total) 12,524.73
Total Selling Price including VAT 96,022.95

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window half glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Clear glass 6mm 7.65 m2 1,800.00 13,766.40
13 Aluminium Panel 2440x1220x 4mm thick 0.99 m3 6,500.00 6,435.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 67,384.88
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4941.6
Total Cost 73,539.98
Market Infilation -
Total overhead(15% of Total Cost) 10,295.60
Profit (10% of Total Cost) 8,383.56
Grand Total 92,219.14
VAT (15% of the grand total) 13,832.87
Total Selling Price including VAT 106,052.01

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full panel DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Aluminium Panel 2440x1220x 4mm thick 8.64 m3 6,500.00 56,147.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 103,330.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Fixing 500
SUB TOTAL 1500
Total Cost 106,043.98
Market Infilation -
Total overhead(15% of Total Cost) 14,846.16
Profit (10% of Total Cost) 12,089.01
Grand Total 132,979.16
VAT (15% of the grand total) 19,946.87
Total Selling Price including VAT 152,926.03

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium WINDOW Ref. No.: CBD -
Size: 1800x1500mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.10 Pcs 3,300.00 3,630.00
2 T - Profile(1558)=66mm wide 0.80 Pcs 3,700.00 2,960.00
3 Z - Profile(1530)=44mm wide 1.60 Pcs 4,150.00 6,640.00
4 90°or Horizontal ferma(1551) 1.20 Pcs 1,210.00 1,452.00
5 Oval or Vertical ferma(1551) 1.50 Pcs 1,190.00 1,785.00
6 Angle or L-connector(Cast All Co 5) 16.00 pcs 100.00 1,600.00
7 T-connector(Cast All Co 5) 10.00 pcs 150.00 1,500.00
8 Seal gasket 5mm 16.20 m 100.00 1,620.00
9 Z-Gasket (All.Co5) 9.60 m 100.00 960.00
10 Clear glass 5mm 2.70 m2 1,500.00 4,050.00
11 Handle 2.00 Set 200.00 400.00
12 Screw 60mm 16.00 pcs 15.00 240.00
13 Fisher Screw 16.00 pcs 10.00 160.00
14 Hinge 8.00 Pcs 50.00 400.00
15 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 27,547.75
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 0.75 97.6 73.20 1 25 25
2 drilling 0.75 97.6 73.20 1 25 25
3 Assembly 0.75 97.6 73.20 0.75 25 18.75
4 Finishing 0.3 97.6 24.40 0.25 25 6.25
SUB TOTAL (Birr) 244.00 SUB TOTAL (Birr) 75.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 glazing 1215
4 Fixing 500
SUB TOTAL 2465
Total Cost 30,331.75
Market Infilation -
Total overhead(15% of Total Cost) 4,246.45
Profit (10% of Total Cost) 3,457.82
Grand Total 38,036.01
VAT (15% of the grand total) 5,705.40
Total Selling Price including VAT 43,741.42

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium WINDOW Ref. No.: CBD -
Size: 1800x1500mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.10 Pcs 3,300.00 3,630.00
2 T - Profile(1558)=66mm wide 0.80 Pcs 3,700.00 2,960.00
3 Z - Profile(1530)=44mm wide 1.60 Pcs 4,150.00 6,640.00
4 90°or Horizontal ferma(1551) 1.20 Pcs 1,210.00 1,452.00
5 Oval or Vertical ferma(1551) 1.50 Pcs 1,190.00 1,785.00
6 Angle or L-connector(Cast All Co 5) 16.00 pcs 100.00 1,600.00
7 T-connector(Cast All Co 5) 10.00 pcs 150.00 1,500.00
8 Seal gasket 5mm 16.20 m 100.00 1,620.00
9 Z-Gasket (All.Co5) 9.60 m 100.00 960.00
10 Clear glass 6mm 2.70 m2 1,800.00 4,860.00
11 Handle 2.00 Set 200.00 400.00
12 Screw 60mm 16.00 pcs 15.00 240.00
13 Fisher Screw 16.00 pcs 10.00 160.00
14 Hinge 8.00 Pcs 50.00 400.00
15 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 28,357.75
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 0.75 97.6 73.20 1 25 25
2 drilling 0.75 97.6 73.20 1 25 25
3 Assembly 0.75 97.6 73.20 0.75 25 18.75
4 Finishing 0.3 97.6 24.40 0.25 25 6.25
SUB TOTAL (Birr) 244.00 SUB TOTAL (Birr) 75.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 glazing 1215
4 Fixing 500
SUB TOTAL 2465
Total Cost 31,141.75
Market Infilation -
Total overhead(15% of Total Cost) 4,359.85
Profit (10% of Total Cost) 3,550.16
Grand Total 39,051.75
VAT (15% of the grand total) 5,857.76
Total Selling Price including VAT 44,909.52

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered 8mm 1.68 m2 4,500.00 7,560.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 23,324.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 396
4 Fixing 500
SUB TOTAL 1646
Total Cost 25,558.08
Market Infilation -
Total overhead(15% of Total Cost) 3,578.13
Profit (10% of Total Cost) 2,913.62
Grand Total 32,049.84
VAT (15% of the grand total) 4,807.48
Total Selling Price including VAT 36,857.31

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium WINDOW Ref. No.: CBD -
Size: 1800x1500mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.10 Pcs 3,300.00 3,630.00
2 T - Profile(1558)=66mm wide 0.80 Pcs 3,700.00 2,960.00
3 Z - Profile(1530)=44mm wide 1.60 Pcs 4,150.00 6,640.00
4 90°or Horizontal ferma(1551) 1.20 Pcs 1,210.00 1,452.00
5 Oval or Vertical ferma(1551) 1.50 Pcs 1,190.00 1,785.00
6 Angle or L-connector(Cast All Co 5) 16.00 pcs 100.00 1,600.00
7 T-connector(Cast All Co 5) 10.00 pcs 150.00 1,500.00
8 Seal gasket 5mm 16.20 m 100.00 1,620.00
9 Z-Gasket (All.Co5) 9.60 m 100.00 960.00
10 tampered glass 8mm 2.70 m2 4,500.00 12,150.00
11 Handle 2.00 Set 200.00 400.00
12 Screw 60mm 16.00 pcs 15.00 240.00
13 Fisher Screw 16.00 pcs 10.00 160.00
14 Hinge 8.00 Pcs 50.00 400.00
15 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 35,647.75
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 0.75 97.6 73.20 1 25 25
2 drilling 0.75 97.6 73.20 1 25 25
3 Assembly 0.75 97.6 73.20 0.75 25 18.75
4 Finishing 0.3 97.6 24.40 0.25 25 6.25
SUB TOTAL (Birr) 244.00 SUB TOTAL (Birr) 75.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 glazing 1215
4 Fixing 500
SUB TOTAL 2465
Total Cost 38,431.75
Market Infilation -
Total overhead(15% of Total Cost) 5,380.45
Profit (10% of Total Cost) 4,381.22
Grand Total 48,193.41
VAT (15% of the grand total) 7,229.01
Total Selling Price including VAT 55,422.43

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Tempered glass 8mm 8.64 m2 4,500.00 38,871.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 86,054.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4942
Total Cost 92,209.58
Market Infilation -
Total overhead(15% of Total Cost) 12,909.34
Profit (10% of Total Cost) 10,511.89
Grand Total 115,630.82
VAT (15% of the grand total) 17,344.62
Total Selling Price including VAT 132,975.44

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window half glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Temperede glass8mm 7.65 m2 4,500.00 34,416.00
13 Aluminium Panel 2440x1220x 4mm thick 0.99 m3 6,500.00 6,435.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 88,034.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4941.6
Total Cost 94,189.58
Market Infilation -
Total overhead(15% of Total Cost) 13,186.54
Profit (10% of Total Cost) 10,737.61
Grand Total 118,113.74
VAT (15% of the grand total) 17,717.06
Total Selling Price including VAT 135,830.80

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full panel DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Temperede glass8mm 6.75 m2 4,500.00 30,366.00
13 Aluminium Panel 2440x1220x 4mm thick 1.89 m3 6,500.00 12,285.00
14 Tower Bolt 1.00 pcs 50.00 50.00
15 zokolo(1562) 0.90 m 1,425.00 1,282.50
16 cylinderical lock 1.00 Set 2,000.00 2,000.00
17 Door Handle 1.00 Set 200.00 200.00
18 Screw 60mm 20.00 pcs 15.00 300.00
19 Door stopper 1.00 pcs 250.00 250.00
20 Fisher Screw 20.00 pcs 10.00 200.00
21 Hinge 3.00 Pcs 50.00 150.00
22 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 89,834.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Fixing 500
SUB TOTAL 1500
Total Cost 92,547.98
Market Infilation -
Total overhead(15% of Total Cost) 12,956.72
Profit (10% of Total Cost) 10,550.47
Grand Total 116,055.17
VAT (15% of the grand total) 17,408.28
Total Selling Price including VAT 133,463.45

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered 12mm 1.68 m2 6,000.00 10,080.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 25,844.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 97.6 146.40 1 25 25
2 drilling 1.5 97.6 146.40 1 25 25
3 Assembly 1.5 97.6 146.40 1.5 25 37.5
4 Finishing 0.5 97.6 48.80 0.5 25 12.5
SUB TOTAL (Birr) 488.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 Glazing 396
4 Fixing 500
SUB TOTAL 1646
Total Cost 28,078.08
Market Infilation -
Total overhead(15% of Total Cost) 3,930.93
Profit (10% of Total Cost) 3,200.90
Grand Total 35,209.92
VAT (15% of the grand total) 5,281.49
Total Selling Price including VAT 40,491.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium WINDOW Ref. No.: CBD -
Size: 1800x1500mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.10 Pcs 3,300.00 3,630.00
2 T - Profile(1558)=66mm wide 0.80 Pcs 3,700.00 2,960.00
3 Z - Profile(1530)=44mm wide 1.60 Pcs 4,150.00 6,640.00
4 90°or Horizontal ferma(1551) 1.20 Pcs 1,210.00 1,452.00
5 Oval or Vertical ferma(1551) 1.50 Pcs 1,190.00 1,785.00
6 Angle or L-connector(Cast All Co 5) 16.00 pcs 100.00 1,600.00
7 T-connector(Cast All Co 5) 10.00 pcs 150.00 1,500.00
8 Seal gasket 5mm 16.20 m 100.00 1,620.00
9 Z-Gasket (All.Co5) 9.60 m 100.00 960.00
10 tampered glass 12mm 2.70 m2 6,000.00 16,200.00
11 Handle 2.00 Set 200.00 400.00
12 Screw 60mm 16.00 pcs 15.00 240.00
13 Fisher Screw 16.00 pcs 10.00 160.00
14 Hinge 8.00 Pcs 50.00 400.00
15 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 39,697.75
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 0.75 97.6 73.20 1 25 25
2 drilling 0.75 97.6 73.20 1 25 25
3 Assembly 0.75 97.6 73.20 0.75 25 18.75
4 Finishing 0.3 97.6 24.40 0.25 25 6.25
SUB TOTAL (Birr) 244.00 SUB TOTAL (Birr) 75.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 250
2 Transportation 500
3 glazing 1215
4 Fixing 500
SUB TOTAL 2465
Total Cost 42,481.75
Market Infilation -
Total overhead(15% of Total Cost) 5,947.45
Profit (10% of Total Cost) 4,842.92
Grand Total 53,272.11
VAT (15% of the grand total) 7,990.82
Total Selling Price including VAT 61,262.93

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023 Date : 06/12/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Tempered glass 12mm 8.64 m2 6,000.00 51,828.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 99,011.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4942
Total Cost 105,166.58
Market Infilation -
Total overhead(15% of Total Cost) 14,723.32
Profit (10% of Total Cost) 11,988.99
Grand Total 131,878.90
VAT (15% of the grand total) 19,781.83
Total Selling Price including VAT 151,660.73

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window half glazed DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Temperede glass 12mm 7.65 m2 6,000.00 45,888.00
13 Aluminium Panel 2440x1220x 4mm thick 0.99 m3 6,500.00 6,435.00
13 Tower Bolt 1.00 pcs 50.00 50.00
14 zokolo(1562) 0.90 m 1,425.00 1,282.50
15 cylinderical lock 1.00 Set 2,000.00 2,000.00
16 Door Handle 1.00 Set 200.00 200.00
17 Screw 60mm 20.00 pcs 15.00 300.00
18 Door stopper 1.00 pcs 250.00 250.00
19 Fisher Screw 20.00 pcs 10.00 200.00
20 Hinge 3.00 Pcs 50.00 150.00
21 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 99,506.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Glazing 3441.6
4 Fixing 500
SUB TOTAL 4941.6
Total Cost 105,661.58
Market Infilation -
Total overhead(15% of Total Cost) 14,792.62
Profit (10% of Total Cost) 12,045.42
Grand Total 132,499.63
VAT (15% of the grand total) 19,874.94
Total Selling Price including VAT 152,374.57

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door window full panel DW1 Ref. No.: CBD -
Size: 900x2800mm+3200x1900mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 2.14 Pcs 3,300.00 7,062.00
2 T - Profile(1558)=66mm wide 1.57 Pcs 3,700.00 5,796.67
3 Z - Profile(1530)=44mm wide 0.85 Pcs 4,150.00 3,527.50
4 Grile 3.00 Pcs 4,150.00 12,450.00
5 90°or Horizontal ferma(1551) 1.82 Pcs 1,210.00 2,206.23
6 Oval or Vertical ferma(1551) 3.47 Pcs 1,190.00 4,125.33
7 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
8 T-connector(Cast All Co 5) 8.00 pcs 150.00 1,200.00
9 Mid Rail or Fasha(156)=155mm wide 0.90 m 1,291.67 1,162.50
10 Seal gasket 5mm 41.60 m 100.00 4,160.00
11 Z-Gasket (All.Co5) 5.10 m 100.00 510.00
12 Temperede glass 12mm 6.75 m2 6,000.00 40,488.00
13 Aluminium Panel 2440x1220x 4mm thick 1.89 m3 6,500.00 12,285.00
14 Tower Bolt 1.00 pcs 50.00 50.00
15 zokolo(1562) 0.90 m 1,425.00 1,282.50
16 cylinderical lock 1.00 Set 2,000.00 2,000.00
17 Door Handle 1.00 Set 200.00 200.00
18 Screw 60mm 20.00 pcs 15.00 300.00
19 Door stopper 1.00 pcs 250.00 250.00
20 Fisher Screw 20.00 pcs 10.00 200.00
21 Hinge 3.00 Pcs 50.00 150.00
22 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 99,956.48
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost

Direct
Direct Labour cost machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 3 97.6 292.80 2.5 25 62.5
2 drilling 3 97.6 292.80 3 25 75
3 Assembly 3 97.6 292.80 3 25 75
4 Finishing 1 97.6 97.60 1 25 25
SUB TOTAL (Birr) 976.00 SUB TOTAL (Birr) 237.50
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 333
2 Transportation 667
3 Fixing 500
SUB TOTAL 1500
Total Cost 102,669.98
Market Infilation -
Total overhead(15% of Total Cost) 14,373.80
Profit (10% of Total Cost) 11,704.38
Grand Total 128,748.16
VAT (15% of the grand total) 19,312.22
Total Selling Price including VAT 148,060.38

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 5mmthic
quantity Size half full glass fullpanel
1 800x2100 31,397.76 26,181.12 35,766.69
2 900x2800mm+3200x1900mm 89,341.96 80,248.60 94,984.96
3 1800x1500 38,036.01

1.68
8.638 265,205.45
2.7 53,041.09
13.018 4,074.44
 6mmthic 8mmthic
half full glass fullpanel half full glass fullpanel
31,728.81 26,813.13 36,714.72 32,049.84
92,219.14 92,219.14 132,979.16 115,630.82 116,055.17
39,051.75 48,193.41
 12mmthic
half full glass fullpanel
35,209.92
128,748.16 131,878.90 128,748.16
53,272.11
 DCMM
DCMME
E
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/FAQE/003
Revision No:
Specification Summary Form 0.1 Page 1 of 1
Date: 06/12/2023
Ref. No.: SPEC -
Customer Name: DCE - (Kore War CollegePhase I Dormitor G+5 Building (3$6 Blocks) Addis Ababa
Item No. Description Size (LxWxH) UOM Qty Unit Price (Br) Total Price (Br)
Aluminium Work

Supply and fix High quality imported standard Glory Powder

coated Black Aluminium window and Aluminium window-
Door.the Aluminium Frame should not less than 2mm thick with
aluminium panel of 4mm thickness and quality standard shall be
EN/ASTM.panel and all locks ,hinges ,handles stopper and
lounches should have the best quality.Locks should be
ass,tessa,kale type or equavalent.Door hinges should be fixed at
1.1 three plase. installation should be excuted by good workshop .unit
price include 5mm thick clear glass and all the necssary accessories
to complete and shop drawing has to be approved by the
consultant or architect before mass production.all aluminium type
of architect or Engineers prefererence and approval. its quality
shall also be confirmed by labratory standatrd test accordingly to
the technical specification which is part of the construction.
*All dimension shall be verified on site prior to
production

1.1.1 Window
Window with 4mm thick Clear Glass
a W1 2300x1250mm pcs 12 44,181.65 530,179.79
b W2(Toilet) 900x600mm pcs 170 8,298.47 1,410,739.25
c W3 1000x1250mm pcs 30 19,209.41 576,282.38
1.1.2 Window with 5mm thick Clear Glass
d W4 2320x500mm pcs 16 17,826.33 285,221.36
e W5 3340x500mm pcs 40 25,663.78 1,026,551.00
1.1.3 Window -Door with 4mm thick Clear Glass
a WD1 1610x2850mm pcs 80 70,513.91 5,641,112.91
b WD2 1510x2850mm pcs 90 66,134.17 5,952,074.88
c WD3 2900x3000mm Pcs 4 133,697.51 534,790.04
d WD4 4600x3000mm Pcs 4 212,071.91 848,287.66
Total 16,805,239.27
VAT 15% 2,520,785.89
Total Including VAT 19,326,025.16
Note: _ The price quoted above is based on current market raw material price.
It is subject to change in accordance with market price.

Prepared by Asefa.J Checked by : Asefa.J Approved by : Dagninet.A Authorized by: Desta.L

Date 06/12/2023 Date 06/12/2023 Date 06/12/2023 Date 06/12/2023

Signatire Signatire _____________ Signatire ____________ Signatire ______________

 DCMM
DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/FAQE/003
E
Revision No:
Specification Summary Form 0.1 Page 1 of 1
Date: 06/12/2023
Ref. No.: SPEC -
Customer Name: DCE - (Kore War College) Addis Ababa
Item No. Description Size (LxWxH) UOM Qty Unit Price (Br) Total Price (Br)
Aluminium Work

Supply and fix High quality imported standard Glory Powder

coated Black Aluminium window and Aluminium window-
Door.the Aluminium Frame should not less than 2mm thick with
aluminium panel of 4mm thickness and quality standard shall be
EN/ASTM.panel and all locks ,hinges ,handles stopper and
lounches should have the best quality.Locks should be
ass,tessa,kale type or equavalent.Door hinges should be fixed at
1.1 three plase. installation should be excuted by good workshop .unit
price include 5mm thick clear glass,8mm Tempered
Glass ,12mm Tempered glass and all the necssary accessories to
complete and shop drawing has to be approved by the consultant
or architect before mass production.all aluminium type of architect
or Engineers prefererence and approval. its quality shall also be
confirmed by labratory standatrd test accordingly to the technical
specification which is part of the construction. *All
dimension shall be verified on site prior to production

1.1.1 Doors
5mm thick Clear Glass
a D1 1900x2500mm pcs 7 72,995.77 510,970.37
b D2 1200x2500mm pcs 1 46,102.59 46,102.59
c D3 1500x3130mm pcs 1 72,150.55 72,150.55
d D4 1500x3130mm pcs 1 72,150.55 72,150.55
2.1.2 Window
5mm thick Clear Glass
a W1 900X1400mm pcs 1 19,363.09 19,363.09
b W1 800X1400mm pcs 4 17,211.63 68,846.53
8mm thick Tempered Glass
c W2 1500x2500mm pcs 3 70,677.68 212,033.03
5mm thick Clear Glass
d W2 1600X2500mm Pcs 4 61,470.12 245,880.48
e W3 1400x1400mm Pcs 8 30,120.36 240,962.87
f W4 1950x800mm Pcs 10 23,973.35 239,733.47
g W4' 2400x1400mm Pcs 6 51,634.90 309,809.40
h W4" 1700x1400mm Pcs 4 36,574.72 146,298.89
i W5 1700x1400mm Pcs 3 36,574.72 109,724.16
j W6 4000x1400mm Pcs 10 86,058.17 860,581.68
k W6' 1700x1400mm Pcs 1 36,574.72 36,574.72
l W6" 1300x1400mm Pcs 2 27,968.90 55,937.81
m W7 1320x800mm Pcs 3 16,228.11 48,684.34
n W8 2850x800mm Pcs 1 35,037.97 35,037.97
8mm thick Tempered Glass
o W9 6500x3300mm pcs 6 404,276.30 2,425,657.81
5mm thick Clear Glass
p W10 12100x2030mm Pcs 4 377,472.64 1,509,890.56
12mm thick Tempered Glass
q W11 5500x3300mm Pcs 4 376,220.10 1,504,880.39
8mm thick Tempered Glass
r W17 3100x2030mm Pcs 1 118,606.56 118,606.56
s W18 7400x2800mm Pcs 4 390,517.71 1,562,070.85
1.1.3 Door-Window
5mm thick Clear Glass
a Dw1 900x2800mm+3200x1900mm pcs 4 132,160.76 528,643.03
b Dw1' 900x2800mm+3150x1900mm pcs 2 130,700.84 261,401.69
c Dw1" 900x2800mm+3050x1900mm pcs 2 127,781.01 255,562.02
8mm thick Tempered Glass
d DW2 6550x3630mm Pcs 2 448,124.73 896,249.46
e DW2' 440x3130mm Pcs 4 259,566.12 1,038,264.47
5mm thick Clear Glass
f DW3 3000x2500mm pcs 4 115,256.48 461,025.90
8mm thick Tempered Glass
g DW4 6740x2830mm pcs 1 359,498.70 359,498.70
h DW4' 5650x3130mmmm pcs 1 333,306.49 333,306.49
Total 14,585,900.43
VAT 15% 2,187,885.06
Total Including VAT 16,773,785.50
Note: _ The price quoted above is based on current market raw material price.
It is subject to change in accordance with market price.

Prepared by Asefa.J Checked by : Asefa.J Approved by : Dagninet.A Authorized by: Desta.L

Date 06/12/2023 Date 06/12/2023 Date 06/12/2023 Date 06/12/2023

Signatire Signatire _____________ Signatire ____________ Signatire ______________

 DCMM
DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/FAQE/003
E
Revision No:
Specification Summary Form 0.1 Page 1 of 1
Date: 06/12/2023
Ref. No.: SPEC -
Customer Name: DCE - (Kore War College) Addis Ababa
Item No. Description Size (LxWxH) UOM Qty Unit Price (Br) Total Price (Br)
Aluminium Work

Supply and fix High quality imported standard Glory Powder

coated Black Aluminium window and Aluminium window-
Door.the Aluminium Frame should not less than 2mm thick with
aluminium panel of 4mm thickness and quality standard shall be
EN/ASTM.panel and all locks ,hinges ,handles stopper and
lounches should have the best quality.Locks should be
ass,tessa,kale type or equavalent.Door hinges should be fixed at
1.1 three plase. installation should be excuted by good workshop .unit
price include 6mm thick clear glass and all the necssary
accessories to complete and shop drawing has to be approved by
the consultant or architect before mass production.all aluminium
type of architect or Engineers prefererence and approval. its
quality shall also be confirmed by labratory standatrd test
accordingly to the technical specification which is part of the
construction. *All dimension shall be verified on
site prior to production

1.1.1 Doors
4mm thick Clear Glass
a D1 800x2500mm pcs 19 30,735.06 583,966.14
b D2(Swinging) 900x2500mm pcs 1 34,576.94 34,576.94
c D6 1800x2500mm pcs 1 69,153.89 69,153.89
d SD1 1700x3130mm pcs 4 81,770.63 327,082.51
e SD2 4680x2500mm pcs 1 179,800.10 179,800.10
f SD3 5600x2500mm pcs 1 215,145.42 215,145.42
g SD4 5250x2500mm pcs 1 201,698.83 201,698.83
1.2 Window

Supply and fix High quality imported standard Glory Powder

coated Black Aluminium window and Aluminium window-
Door.the Aluminium Frame should not less than 2mm thick with
aluminium panel of 4mm thickness and quality standard shall be
EN/ASTM.panel and all locks ,hinges ,handles stopper and
lounches should have the best quality.Locks should be
ass,tessa,kale type or equavalent.Door hinges should be fixed at
1.2 three plase. installation should be excuted by good workshop .unit
price include 6mm thick clear glass and all the necssary
accessories to complete and shop drawing has to be approved by
the consultant or architect before mass production.all aluminium
type of architect or Engineers prefererence and approval. its
quality shall also be confirmed by labratory standatrd test
accordingly to the technical specification which is part of the
construction. *All dimension shall be verified on
site prior to production

a W1 900x700mm pcs 15 9,681.54 145,223.16

b W2 3700x700mm pcs 7 39,801.90 278,613.32
c W3 1800x1500mm pcs 3 41,492.33 124,476.99
d W4 5600x3300mm pcs 4 283,991.95 1,135,967.82
e W4' 5600x2500mm pcs 2 215,145.42 430,290.84
f W" 5600x4100mm pcs 2 352,838.49 705,676.98
Total 4,431,672.93
VAT 15% 664,750.94
Total Including VAT 5,096,423.87
Note: _ The price quoted above is based on current market raw material price.
It is subject to change in accordance with market price.

Prepared by Asefa.J Checked by : Asefa.J Approved by : Dagninet.A Authorized by: Desta.L

Date 06/12/2023 Date 06/12/2023 Date 06/12/2023 Date 06/12/2023

Signatire Signatire _____________ Signatire ____________ Signatire ______________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed 5mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 2,394.00 2,394.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 2,992.50 2,992.50
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 929.17 743.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 5mm 0.80 m2 1,500.00 1,200.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,020.91 816.73
13 cylinderical lock 1.00 Set 1,500.00 1,500.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 4,900.00 4,312.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 18,377.64
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 200
4 Fixing 375
SUB TOTAL 688.5
Total Cost 19,541.14
Market Infilation -
Total overhead(15% of Total Cost) 2,931.17
Profit (10% of Total Cost) 1,954.11
Grand Total 24,426.43
VAT (15% of the grand total) 3,663.96
Total Selling Price including VAT 28,090.39

N.b 11631.63-10980 651.63

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed 5mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 5mm 1.68 m2 1,500.00 2,520.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 18,562.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 420
4 Fixing 375
SUB TOTAL 908.5
Total Cost 19,945.92
Market Infilation -
Total overhead(15% of Total Cost) 2,991.89
Profit (10% of Total Cost) 1,994.59
Grand Total 24,932.40
VAT (15% of the grand total) 3,739.86
Total Selling Price including VAT 28,672.26

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
DCMME
 DCMME
DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form
0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full Panel Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium Panel 2440x1220x 4mm thick 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost
Direct Labour cost
Direct Machinery Cost
Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Fixing 375
SUB TOTAL 488.5
Total Cost 27,647.58
Market Infilation -
Total overhead(15% of Total Cost) 4,147.14
Profit (10% of Total Cost) 2,764.76
Grand Total 34,559.48
VAT (15% of the grand total) 5,183.92
Total Selling Price including VAT 39,743.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed 6mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass6mm 0.80 m2 1,800.00 1,440.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 23,202.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 200
4 Fixing 375
SUB TOTAL 688.5
Total Cost 24,365.92
Market Infilation -
Total overhead(15% of Total Cost) 3,654.89
Profit (10% of Total Cost) 2,436.59
Grand Total 30,457.40
VAT (15% of the grand total) 4,568.61
Total Selling Price including VAT 35,026.01

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed with 6mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 6mm 1.68 m2 1,800.00 3,024.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 19,066.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 420
4 Fixing 375
SUB TOTAL 908.5
Total Cost 20,449.92
Market Infilation -
Total overhead(15% of Total Cost) 3,067.49
Profit (10% of Total Cost) 2,044.99
Grand Total 25,562.40
VAT (15% of the grand total) 3,834.36
Total Selling Price including VAT 29,396.76

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with fullpanel with Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium panel 2440x1220x4mm 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Fixing 375
SUB TOTAL 488.5
Total Cost 27,647.58
Market Infilation -
Total overhead(15% of Total Cost) 4,147.14
Profit (10% of Total Cost) 2,764.76
Grand Total 34,559.48
VAT (15% of the grand total) 5,183.92
Total Selling Price including VAT 39,743.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed with 8mm tempered glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered 8mm 1.68 m2 4,500.00 7,560.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 23,602.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 420
4 Fixing 375
SUB TOTAL 908.5
Total Cost 24,985.92
Market Infilation -
Total overhead(15% of Total Cost) 3,747.89
Profit (10% of Total Cost) 2,498.59
Grand Total 31,232.40
VAT (15% of the grand total) 4,684.86
Total Selling Price including VAT 35,917.26

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full Panel Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium Panel 2440x1220x 4mm thick 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Fixing 375
SUB TOTAL 488.5
Total Cost 27,647.58
Market Infilation -
Total overhead(15% of Total Cost) 4,147.14
Profit (10% of Total Cost) 2,764.76
Grand Total 34,559.48
VAT (15% of the grand total) 5,183.92
Total Selling Price including VAT 39,743.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed8mm thick Tempered glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered glass 8mm 0.80 m2 4,500.00 3,600.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 25,362.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 200
4 Fixing 375
SUB TOTAL 688.5
Total Cost 26,525.92
Market Infilation -
Total overhead(15% of Total Cost) 3,978.89
Profit (10% of Total Cost) 2,652.59
Grand Total 33,157.40
VAT (15% of the grand total) 4,973.61
Total Selling Price including VAT 38,131.01

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered 12mm 1.68 m2 6,000.00 10,080.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,122.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 420
4 Fixing 375
SUB TOTAL 908.5
Total Cost 27,505.92
Market Infilation -
Total overhead(15% of Total Cost) 4,125.89
Profit (10% of Total Cost) 2,750.59
Grand Total 34,382.40
VAT (15% of the grand total) 5,157.36
Total Selling Price including VAT 39,539.76

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full Panel Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium Panel 2440x1220x 4mm thick 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Fixing 375
SUB TOTAL 488.5
Total Cost 27,647.58
Market Infilation -
Total overhead(15% of Total Cost) 4,147.14
Profit (10% of Total Cost) 2,764.76
Grand Total 34,559.48
VAT (15% of the grand total) 5,183.92
Total Selling Price including VAT 39,743.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME
DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed 12mm thick Tempered glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Tempered glass12mm 0.80 m2 6,000.00 4,800.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,562.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 200
4 Fixing 375
SUB TOTAL 688.5
Total Cost 27,725.92
Market Infilation -
Total overhead(15% of Total Cost) 4,158.89
Profit (10% of Total Cost) 2,772.59
Grand Total 34,657.40
VAT (15% of the grand total) 5,198.61
Total Selling Price including VAT 39,856.01

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with Half Glazed4mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass 4mm 0.80 m2 1,200.00 960.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Aluminium Panel 2440x1220x 4mm thick 0.88 m2 6,500.00 5,720.00
16 Screw 60mm 8.00 pcs 15.00 120.00
17 Door stopper 1.00 pcs 250.00 250.00
18 Fisher Screw 8.00 pcs 10.00 80.00
19 Hinge 3.00 Pcs 50.00 150.00
20 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 22,722.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 200
4 Fixing 375
SUB TOTAL 688.5
Total Cost 23,885.92
Market Infilation -
Total overhead(15% of Total Cost) 3,582.89
Profit (10% of Total Cost) 2,388.59
Grand Total 29,857.40
VAT (15% of the grand total) 4,478.61
Total Selling Price including VAT 34,336.01

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
 DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full glazed 4mm thick clear glass Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.53 Pcs 1,210.00 645.33
4 Oval or Vertical ferma(1551) 0.70 Pcs 1,190.00 833.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Clear glass4mm 1.68 m2 1,200.00 2,016.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 18,058.42
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Glazing 420
4 Fixing 375
SUB TOTAL 908.5
Total Cost 19,441.92
Market Infilation -
Total overhead(15% of Total Cost) 2,916.29
Profit (10% of Total Cost) 1,944.19
Grand Total 24,302.40
VAT (15% of the grand total) 3,645.36
Total Selling Price including VAT 27,947.76

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

DCMME
DCMME
 DCMME
DCMME DEFENSE CONSTRUCTION MATERIALS MANUFACTURING ENTERPRISE OF/DCMME/QE/001

Revision No:
Cost Break Down Preparing Form 0.0 Page 1 of 1
Customer Name: DCE - (Kore War College) Addis Ababa Date: 06/12/2023
Type of Product: Aluminium Door with full Panel Ref. No.: CBD -
Size: 800x2100mm (LxH) Qty: 1 Pcs
1. Direct Material Cost
Item No. Description QTY UOM Unit Price (Br) Total Price (Br) Remark
1 L - Profile(1556)=50mm wide 1.00 Pcs 3,300.00 3,300.00
2 Z - Profile(1530)=44mm wide 1.00 Pcs 4,150.00 4,150.00
3 90°or Horizontal ferma(1551) 0.50 Pcs 1,210.00 605.00
4 Oval or Vertical ferma(1551) 0.50 Pcs 1,190.00 595.00
5 Angle or L-connector(Cast All Co 5) 4.00 pcs 100.00 400.00
6 T-connector(Cast All Co 5) 2.00 pcs 150.00 300.00
7 Mid Rail or Fasha(156)=155mm wide 0.80 m 1,291.67 1,033.33
8 Seal gasket 5mm 7.40 m 100.00 740.00
9 Z-Gasket (All.Co5) 5.00 m 100.00 500.00
10 Aluminium Panel 2440x1220x 4mm thick 1.68 m2 6,500.00 10,920.00
11 Tower Bolt 1.00 pcs 50.00 50.00
12 zokolo(1562) 0.80 m 1,425.00 1,140.00
13 cylinderical lock 1.00 Set 2,000.00 2,000.00
14 Door Handle 1.00 Set 200.00 200.00
15 Screw 60mm 8.00 pcs 15.00 120.00
16 Door stopper 1.00 pcs 250.00 250.00
17 Fisher Screw 8.00 pcs 10.00 80.00
18 Hinge 3.00 Pcs 50.00 150.00
19 Cutting disk ø350mm 0.25 Pcs 603.00 150.75
SUB TOTAL 26,684.08
2. Direct Labour and Direct Machinery Cost
Direct Labour Cost Direct Machinery Cost
Direct Labour cost Direct machinery
Item No. Description Time required (hr) (Br/hr) Total Cost (Br) Time required (hr) cost (Br/hr) Total Cost (Br) Remark
1 Preparation and Cutting 1.5 75 112.50 1 25 25
2 Drilling 1.5 75 112.50 1 25 25
3 Assembly 1.5 75 112.50 1.5 25 37.5
4 Finishing 0.5 75 37.50 0.5 25 12.5
SUB TOTAL (Birr) 375.00 SUB TOTAL (Birr) 100.00
3. Transportation & Other Expenses
Item No. Description Amount (Br) Remark
1 Loading /unloading 63.5
2 Transportation 50
3 Fixing 375
SUB TOTAL 488.5
Total Cost 27,647.58
Market Infilation -
Total overhead(15% of Total Cost) 4,147.14
Profit (10% of Total Cost) 2,764.76
Grand Total 34,559.48
VAT (15% of the grand total) 5,183.92
Total Selling Price including VAT 39,743.40

Prepared by : Asefa .J Checked by : Asefa.J Approved by: Dgninet.A Authorized by: Desta.L

Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023 Date : 29/11/2023

Signature by ________________ Signature by _______________ Signature by _________________Signature by _________________

 5mmthic
quantity Size half full glass fullpanel
1 800x2100 24,426.43 24,932.40 34,559.48

1.68 83,918.30
#REF!
#REF!
#REF!
27,972.77
16,650.46
 6mmthic 8mmthic
half full glass fullpanel half full glass fullpanel
30,457.40 25,562.40 34,559.48 33,157.40 31,232.40 34,559.48

90,579.27 98,949.27

30,193.09 32,983.09
17,972.08 19,632.79
 12mmthic 4mmthic
half full glass fullpanel half full glass fullpanel
34,657.40 34,382.40 34,559.48 29,857.40 24,302.40 34,559.48

103,599.27 88,719.27

34,533.09 29,573.09
20,555.41 17,603.03