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

(From Secondary Input : Item C-17) Profit 0.1 = 26.81
Overhead 0.035 = 9.38
= 304.32
Add VAT with adjustment factor 1.04712 0.045 = 14.34
Grand total = 318.66
Say, 319 .00 Per sqm.