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 (@ 500 cft. concreting using 1 mixer machine in one day) = 1680
(From Secondary Input : Item A-4) 15599.5
Profit 0.1 = 1559.95
Overhead 0.035 = 545.98
= 17705.43
Add VAT with adjustment factor 1.04712 0.045 = 834.29
Grand total = 18539.72
Rate per cft. = 185.4
Rate per cum. = 6547.4
Say, 6547 .00 Per cum.