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

(From Secondary Input : Item C-19) Profit 0.1 = 35.35
Overhead 0.035 = 12.37
= 401.21
Add VAT with adjustment factor 1.04712 0.045 = 18.91
Grand total = 420.12
Say, 420 .00 Per sqm.