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

(From Secondary Input : Item C-16) Profit 0.1 = 23.7
Overhead 0.035 = 8.3
= 269.02
Add VAT with adjustment factor 1.04712 0.045 = 12.68
Grand total = 281.7
Say, 282 .00 Per sqm.