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 (@ 1000 cft. concreting using 1 mixer machine in one day) = 840
(From Secondary Input : Item A-1 16915
Profit 0.1 = 1691.5
Overhead 0.035 = 592.03
= 19198.53
Add VAT with adjustment factor 1.04712 0.045 = 904.64
Grand total = 20103.17
Rate per cft. = 201.03
Rate per cum = 7099.37
Say, 7099 .00 Per cum