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 (@ 600 cft. concreting using 1 mixer machine in one day) = 1400
(From Secondary Input : Item A-3) 18504
Profit 0.1 = 1850.4
Overhead 0.035 = 647.64
= 21002.04
Add VAT with adjustment factor 1.04712 0.045 = 989.62
Grand total = 21991.66
Rate per cft. = 219.92
Rate per cum = 7766.47
Say, 7766 .00 Per cum