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

(From Secondary Input : Item C-9) Profit 0.1 = 19.45
Overhead 0.035 = 6.81
= 220.77
Add VAT with adjustment factor 1.04712 0.045 = 10.4
Grand total = 231.17
Say, 231 .00 Per sqm.