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

(From Secondary Input : Item C-11) Profit 0.1 = 21.56
Overhead 0.035 = 7.55
= 244.71
Add VAT with adjustment factor 1.04712 0.045 = 11.53
Grand total = 256.24
Say, 256 .00 Per sqm.