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

(From Secondary Input : Item C-5) Profit 0.1 = 27.13
Overhead 0.035 = 9.49
= 307.87
Add VAT with adjustment factor 1.04712 0.045 = 14.51
Grand total = 322.38
Say, 322 .00 Per sqm..