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

(From Secondary Input : Item C-18) Profit 0.1 = 27.47
Overhead 0.035 = 9.61
= 311.78
Add VAT with adjustment factor 1.04712 0.045 = 14.69
Grand total = 326.47
Say, 326 .00 Per sqm.