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 (@ 800 cft. concreting using 1 mixer machine in one day) = 1050
(From Secondary Input : Item A-2) 18154
Profit 0.1 = 1815.4
Overhead 0.035 = 635.39
= 20604.79
Add VAT with adjustment factor 1.04712 0.045 = 970.91
Grand total = 21575.7
Rate per cft. = 215.76
Rate per cum = 7619.56
Say, 7620 .00 Per cum