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 (@ 800 cft. concreting using 1 mixer machine in one day) = 1050
(From Secondary Input : Item A-2) 13600.5
Profit 0.1 = 1360.05
Overhead 0.035 = 476.02
= 15436.57
Add VAT with adjustment factor 1.04712 0.045 = 727.38
Grand total = 16163.95
Rate per cft. = 161.64
Rate per cum. = 5708.32
Say, 5708 .00 Per cum.