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

(From Secondary Input : Item C-5) Profit 0.1 = 23.13
Overhead 0.035 = 8.1
= 262.55
Add VAT with adjustment factor 1.04712 0.045 = 12.37
Grand total = 274.92
Say, 275 .00 Per sqm..