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

(From Secondary Input : Item C-19) Profit 0.1 = 21.23
Overhead 0.035 = 7.43
= 240.93
Add VAT with adjustment factor 1.04712 0.045 = 11.35
Grand total = 252.28
Say, 252 .00 Per sqm.