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

(From Secondary Input : Item C-12) Profit 0.1 = 22.93
Overhead 0.035 = 8.02
= 260.22
Add VAT with adjustment factor 1.04712 0.045 = 12.26
Grand total = 272.48
Say, 272 .00 Per sqm.