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

(From Secondary Input : Item C-20) Profit 0.1 = 24.4
Overhead 0.035 = 8.54
= 276.96
Add VAT with adjustment factor 1.04712 0.045 = 13.05
Grand total = 290.01
Say, 290 .00 Per sqm.