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 (@ 800 cft. concreting using 1 mixer machine in one day) = 1050
(From Secondary Input : Item A-2) 14969.5
Profit 0.1 = 1496.95
Overhead 0.035 = 523.93
= 16990.38
Add VAT with adjustment factor 1.04712 0.045 = 800.59
Grand total = 17790.97
Rate per cft. = 177.91
Rate per cum. = 6282.89
Say, 6283 .00 Per cum.