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 (@ 600 cft. concreting using 1 mixer machine in one day) = 1400
(From Secondary Input : Item A-3) 15319.5
Profit 0.1 = 1531.95
Overhead 0.035 = 536.18
= 17387.63
Add VAT with adjustment factor 1.04712 0.045 = 819.31
Grand total = 18206.94
Rate per cft. = 182.07
Rate per cum. = 6429.8
Say, 6430 .00 Per cum.