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

(From Secondary Input : Item C-10) Profit 0.1 = 23.83
Overhead 0.035 = 8.34
= 270.48
Add VAT with adjustment factor 1.04712 0.045 = 12.75
Grand total = 283.23
Say, 283 .00 Per sqm.