Break Up Details (Don's use Rate, its PWD rate 2008)

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-7) = 17104
(ii) Laying/placing concrete (@ 1000 cft. concreting using 1 mixer machine in one day) = 840
(From Secondary Input : Item A-1) 17944
Profit 0.1 = 1794.4
Overhead 0.035 = 628.04
= 20366.44
Add VAT with adjustment factor 1.04712 0.045 = 959.67
Grand total = 21326.11
Rate per cft. = 213.26
Rate per cum = 7531.28
Say, 7531 .00 Per cum