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 (@ 500 cft. concreting using 1 mixer machine in one day) = 1680
(From Secondary Input : Item A-4) 16773
Profit 0.1 = 1677.3
Overhead 0.035 = 587.06
= 19037.36
Add VAT with adjustment factor 1.04712 0.045 = 897.05
Grand total = 19934.41
Rate per cft. = 199.34
Rate per cum = 7039.69
Say, 7040 .00 Per cum