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 (@ 800 cft. concreting using 1 mixer machine in one day) = 1050
(From Secondary Input : Item A-2) 16143
Profit 0.1 = 1614.3
Overhead 0.035 = 565.01
= 18322.31
Add VAT with adjustment factor 1.04712 0.045 = 863.35
Grand total = 19185.66
Rate per cft. = 191.86
Rate per cum = 6775.54
Say, 6776 .00 Per cum