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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-6) = 16075
(ii) Laying/placing concrete (@ 800 cft. concreting using 1 mixer machine in one day) = 1050
(From Secondary Input : Item A-2) 17125
Profit 0.1 = 1712.5
Overhead 0.035 = 599.38
= 19436.88
Add VAT with adjustment factor 1.04712 0.045 = 915.87
Grand total = 20352.75
Rate per cft. = 203.53
Rate per cum = 7187.66
Say, 7188 .00 Per cum