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

(From Secondary Input : Item C-13) Profit 0.1 = 23.33
Overhead 0.035 = 8.16
= 264.75
Add VAT with adjustment factor 1.04712 0.045 = 12.48
Grand total = 277.23
Say, 277 .00 Per sqm.