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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-3) = 12550.5
(ii) Laying/placing concrete (@ 600 cft. concreting using 1 mixer machine in one day) = 1400
(From Secondary Input : Item A-3) 13950.5
Profit 0.1 = 1395.05
Overhead 0.035 = 488.27
= 15833.82
Add VAT with adjustment factor 1.04712 0.045 = 746.1
Grand total = 16579.92
Rate per cft. = 165.8
Rate per cum. = 5855.23
Say, 5855 .00 Per cum.