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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-3) = 12550.5
(ii) Laying/placing concrete (@ 1000 cft. concreting using 1 mixer machine in one day) = 840
(From Secondary Input : Item A-1) 13390.5
Profit 0.1 = 1339.05
Overhead 0.035 = 468.67
= 15198.22
Add VAT with adjustment factor 1.04712 0.045 = 716.15
Grand total = 15914.37
Rate per cft. = 159.14
Rate per cum. = 5620.03
Say, 5620 .00 Per cum.