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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-5) = 13919.5
(ii) Laying/placing concrete (@ 1000 cft. concreting using 1 mixer machine in one day) = 840
(From Secondary Input : Item A-1) 14759.5
Profit 0.1 = 1475.95
Overhead 0.035 = 516.58
= 16752.03
Add VAT with adjustment factor 1.04712 0.045 = 789.36
Grand total = 17541.39
Rate per cft. = 175.41
Rate per cum. = 6194.6
Say, 6195 .00 Per cum.