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

(From Secondary Input : Item C-18) Profit 0.1 = 34.26
Overhead 0.035 = 11.99
= 388.87
Add VAT with adjustment factor 1.04712 0.045 = 18.32
Grand total = 407.19
Say, 407 .00 Per sqm.