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

(From Secondary Input : Item C-4) Profit 0.1 = 23.44
Overhead 0.035 = 8.21
= 266.09
Add VAT with adjustment factor 1.04712 0.045 = 12.54
Grand total = 278.63
Say, 279 .00 Per sqm.