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

(From Secondary Input : Item C-14) Profit 0.1 = 19.05
Overhead 0.035 = 6.67
= 216.24
Add VAT with adjustment factor 1.04712 0.045 = 10.19
Grand total = 226.43
Say, 226 .00 Per sqm.