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 (@ 600 cft. concreting using 1 mixer machine in one day) = 1680
(From Secondary Input : Item A-4) 17755
Profit 0.1 = 1775.5
Overhead 0.035 = 621.43
= 20151.93
Add VAT with adjustment factor 1.04712 0.045 = 949.57
Grand total = 21101.5
Rate per cft. = 211.02
Rate per cum. = 7452.17
Say, 7452 .00 Per cum..