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

(From Secondary Input : Item C-6) Profit 0.1 = 26.5
Overhead 0.035 = 9.28
= 300.79
Add VAT with adjustment factor 1.04712 0.045 = 14.17
Grand total = 314.96
Say, 315 .00 Per sqm..