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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-4) = 15093
(ii) Laying/placing concrete (@ 1000 cft. concreting using 1 mixer machine in one day) = 840
(From Secondary Input : Item A-1) 15933
Profit 0.1 = 1593.3
Overhead 0.035 = 557.66
= 18083.96
Add VAT with adjustment factor 1.04712 0.045 = 852.12
Grand total = 18936.08
Rate per cft. = 189.36
Rate per cum = 6687.25
Say, 6687 .00 Per cum