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

(From Secondary Input : Item C-1) Profit 0.1 = 20.1
Overhead 0.035 = 7.03
= 228.09
Add VAT with adjustment factor 1.04712 0.045 = 10.75
Grand total = 238.84
Say, 239 .00 Per sqm..