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

Considering 100 cft.
(i) Materials (From Secondary Input : Item B-4) = 15093
(ii) Laying/placing concrete (@ 600 cft. concreting using 1 mixer machine in one day) = 1400
(From Secondary Input : Item A-3) 16493
Profit 0.1 = 1649.3
Overhead 0.035 = 577.26
= 18719.56
Add VAT with adjustment factor 1.04712 0.045 = 882.07
Grand total = 19601.63
Rate per cft. = 196.02
Rate per cum. = 6922.45
Say, 6922 .00 Per cum..