BAFAQI HOME KAINATTY ;-QUATATION

PILING WORK
EQUIPMENT PREVIOUS TECHNICAL
CONTRACTOR PILE MOBILISATIO
STEEL WORK AVAILABILITY WORKS WING
CONCRETE N
 PLASTERING CEALING
PILING WORK PCC RCC

PLASTERING WALL
PILEDEMOLITION
PILE CONCRETE

BELOWPLINTH
MOBILISATION

PCC FLOORING
CONTRACTOR

PLINTHBEAM
EARTHWORK
STEEL WORK

BELOW PILE

BEAM+SLAB

BRICK WALL
SUNSHADE
STAIRCASE
COLUMNS
PILE CAP

TOTAL
LINTEL
SL NO.

NO. QUANTITY 1 1 1 110 1 13 7 75 22 16 76 6 5 4 43 85 1350 480

1 JOSEKUTYY 3750 5000 10000 350 600 5750 5750 21500 21500 22500 22500 23500 22500 22500 6250 5750 270 280

3750 5000 10000 38500 600 74750 40250 1612500 473000 360000 1710000 141000 112500 90000 268750 488750 364500 134400 5928250

2 RAMJITH 4250 6000 18000 280 1000 5600 5600 21800 28400 29300 27100 29000 29000 27000 5700 6750 290 280

4250 6000 18000 30800 1000 72800 39200 1635000 624800 468800 2059600 174000 145000 108000 245100 573750 391500 134400 6732000

3 SHINOJ 4500 5500 20000 150 6000 7500 7500 17800 19200 18350 19900 20100 19700 19700 7500 8800 320 340

4500 5500 20000 16500 6000 97500 52500 1335000 422400 293600 1512400 120600 98500 78800 322500 748000 432000 163200 5729500

4 GAFOOR 5700 9000 10000 260 600 6800 6500 19800 21000 22500 21000 22500 21000 21000 7100 7000 280 300

5700 9000 10000 28600 600 88400 45500 1485000 462000 360000 1596000 135000 105000 84000 305300 595000 378000 144000 5837100

5 ABDULLA 9500 NA 9000 300 750 6500 7000 25500 24000 23500 25000 22000 16000 17000 6500 5500 300 300

9500 NA 9000 33000 750 84500 49000 1912500 528000 376000 1900000 132000 80000 68000 279500 467500 405000 144000 6468750

6 RAJAN 3525 5000 12000 350 800 5750 5800 24050 23475 23975 23550 24250 23550 23550 5800 7575 275 300

3525 5000 12000 38500 800 74750 40600 1803750 516450 383600 1789800 145500 117750 94200 249400 643875 371250 144000 6434750

1275 5000 12000 350 800 2625 250 5950 6250 7500 8500 8750 8750 8750 2650 1675 176 196

1275 5000 12000 38500 800 34125 1750 446250 137500 120000 646000 52500 43750 35000 113950 142375 237600 94080 2162455

7 MUHAMMED 3370 5000 12000 300 750 6700 6500 20750 23000 26900 22500 22500 21500 21500 7200 6100 240 250

3370 5000 12000 33000 750 87100 45500 1556250 506000 430400 1710000 135000 107500 86000 309600 518500 324000 120000 5989970

8 SIDDIQUE 3250 100000 50000 300 500 6500 6500 21000 21500 21000 22000 20000 21500 20000 6850 7000 325 360

3250 100000 50000 33000 500 84500 45500 1575000 473000 336000 1672000 120000 107500 80000 294550 595000 438750 172800 6181350
9 D METRO 4700 5 20000 300 700 6200 6200 20100 28300 28800 23800 22100 37500 26600 6900 7800 320 310
4700 5 20000 33000 700 80600 43400 1507500 622600 460800 1808800 132600 187500 106400 296700 663000 432000 148800 6549105
 NO. /CONTRACTOR

FIRST FLOOR SECONDFLOOR

STAIR ROOM

CEALING PLASTERING

CEALING PLASTERING

CEALING PLASTERING

GRAND TOTAL
RCC RCC RCC

WALL PLASTERING

WALL PLASTERING

WALL PLASTERING

REMARKS
CONCRETE WALL

CONCRETE WALL

CONCRETE WALL

TOTAL
BEAM + SLAB
BEAM+SLAB

BEAM+SLAB
SUNSHADE

SUNSHADE
STAIRCASE

STAIRCASE
COLUMN

COLUMN

COLUMN
LINTEL

LINTEL
QUANTITY

1150

1150
480

480

110
13

76

72

13

76

72

20

40
6

8
JOSEKUTTY 22950 22950 23970 22950 22950 5865 275 285 22950 22950 23970 22950 22950 5765 275 285 22950 22950 5765 275 285 1
298350 1744200 143820 114750 91800 422280 316250 136800 298350 1744200 143820 114750 91800 415080 316250 136800 45900 459000 46120 30250 11400 7121970 13050220
RAMJITH 29800 27600 29500 29500 27500 7100 310 300 30300 28100 30000 30000 28000 7500 330 320 30800 28600 7900 350 340 9
387400 2097600 177000 147500 110000 511200 356500 144000 393900 2135600 180000 150000 112000 540000 379500 153600 61600 572000 63200 38500 13600 8724700 15456700

SHINOJ 19900 20500 20900 20100 20100 9200 330 340 20300 21200 21200 20600 20500 9600 340 360 21200 21500 9800 360 360 3
258700 1558000 125400 100500 80400 662400 379500 163200 263900 1611200 127200 103000 82000 691200 391000 172800 42400 430000 78400 39600 14400 7375200 13104700
GAFOOR 23000 21500 22500 21500 21500 7250 290 310 23100 22000 23000 22000 22000 7500 300 320 24000 22500 7750 310 330 2
299000 1634000 135000 107500 86000 522000 333500 148800 300300 1672000 138000 110000 88000 540000 345000 153600 48000 450000 62000 34100 13200 7220000 13057100
ABDULLA 23500 25000 22000 16000 14000 5500 300 300 23500 25000 22000 16000 14000 5500 300 300 24000 24000 5500 300 300 6
305500 1900000 132000 80000 56000 396000 345000 144000 305500 1900000 132000 80000 56000 396000 345000 144000 48000 480000 44000 33000 12000 7334000 13802750
RAJAN 24574 24137 24855 24139 24137 7765 282 307 24934 24492 25095 24256 24256 7875 286 312 24934 24492 7875 286 312 7
319462 1834412 149130 120695 96548 559080 324300 147360 324142 1861392 150570 121280 97024 567000 328900 149760 49868 489840 63000 31460 12480 7797703 14232453
7655 8710 8965 8965 8965 1715 180 200 7800 8840 9100 9100 9100 2756 183 204 7800 8840 2756 183 204
99515 661960 53790 44825 35860 123480 207000 96000 101400 671840 54600 45500 36400 198432 210450 97920 15600 176800 22048 20130 8160 2981710 5144165
MUHAMME 27500 22950 22950 21900 21900 6400 250 260 28100 23400 23400 22400 22400 6700 260 270 28700 23900 7100 270 280 4
357500 1744200 137700 109500 87600 460800 287500 124800 365300 1778400 140400 112000 89600 482400 299000 129600 57400 478000 56800 29700 11200 7339400 13329370
SIDDIQUE 21500 22000 22000 22000 21500 8000 350 360 21500 22000 22000 22000 22000 8000 350 360 21000 21500 8000 350 360 5
279500 1672000 132000 110000 86000 576000 402500 172800 279500 1672000 132000 110000 88000 576000 402500 172800 42000 430000 64000 38500 14400 7452500 13633850
D METRO 27850 24600 22900 38100 27200 8350 350 335 27000 25500 23700 38600 27900 8950 375 360 27800 26800 9600 400 385 8
362050 1869600 137400 190500 108800 601200 402500 160800 351000 1938000 142200 193000 111600 644400 431250 172800 55600 536000 76800 44000 15400 8544900 15094005
 PLASTERING CEALING
PCC RCC

PLASTERING WALL
BELOWPLINTH

PCC FLOORING
CONTRACTOR

PLINTHBEAM
EARTHWORK

BELOW PILE

BEAM+SLAB

BRICK WALL
SUNSHADE
STAIRCASE
COLUMNS
PILE CAP

TOTAL
LINTEL
SL NO.

T1
NO. QUANTITY 110 13 7 75 22 16 76 6 5 4 43 85 1350 480

1 JOSEKUTYY 350 5750 5750 21500 21500 22500 22500 23500 22500 22500 6250 5750 270 280

38500 74750 40250 1612500 473000 360000 1710000 141000 112500 90000 268750 488750 364500 134400 5908900

2 RAMJITH 280 5600 5600 21800 28400 29300 27100 29000 29000 27000 5700 6750 290 280

30800 72800 39200 1635000 624800 468800 2059600 174000 145000 108000 245100 573750 391500 134400 6702750

3 SHINOJ 150 7500 7500 17800 19200 18350 19900 20100 19700 19700 7500 8800 320 340

16500 97500 52500 1335000 422400 293600 1512400 120600 98500 78800 322500 748000 432000 163200 5693500

4 GAFOOR 260 6800 6500 19800 21000 22500 21000 22500 21000 21000 7100 7000 280 300

28600 88400 45500 1485000 462000 360000 1596000 135000 105000 84000 305300 595000 378000 144000 5811800

5 ABDULLA 300 6500 7000 25500 24000 23500 25000 22000 16000 17000 6500 5500 300 300

33000 84500 49000 1912500 528000 376000 1900000 132000 80000 68000 279500 467500 405000 144000 6459000

6 RAJAN 350 5750 5800 24050 23475 23975 23550 24250 23550 23550 5800 7575 275 300

38500 74750 40600 1803750 516450 383600 1789800 145500 117750 94200 249400 643875 371250 144000 6413425

350 2625 250 5950 6250 7500 8500 8750 8750 8750 2650 1675 176 196

38500 34125 1750 446250 137500 120000 646000 52500 43750 35000 113950 142375 237600 94080 2143380

7 MUHAMMED 300 6700 6500 20750 23000 26900 22500 22500 21500 21500 7200 6100 240 250

33000 87100 45500 1556250 506000 430400 1710000 135000 107500 86000 309600 518500 324000 120000 5968850

8 SIDDIQUE 300 6500 6500 21000 21500 21000 22000 20000 21500 20000 6850 7000 325 360

33000 84500 45500 1575000 473000 336000 1672000 120000 107500 80000 294550 595000 438750 172800 6027600
9 D METRO 300 6200 6200 20100 28300 28800 23800 22100 37500 26600 6900 7800 320 310
33000 80600 43400 1507500 622600 460800 1808800 132600 187500 106400 296700 663000 432000 148800 6523700
 BAFAQI HOME RATE ANALYSIS
SQUARE FEET
SL NO CONTRACTOR AMOUNT REMARK NOTE
RATE(13497)

1 JOSEKUTTY 12379326.5 917.19096836334 5% DISCOUNTED RATE

2 GAFOOR 13031800 965.533081425502 GST INCLUDED
3 MUHAMMED 13308250 986.015410832037 GST INCLUDED
4 ABDULLA 13793000 1021.93079943691 GST INCLUDED
5 D METRO 15068600 1116.44069052382 GST INCLUDED
IT INCLUDESMATERIAL
6 SHINOJ 15421066 1142.55508631548 +LABOUR CHARGE FOR GST +TAX EXTRA
PILE CAP
EXCAVATION,PCC (+ OR - 3% ON
7 RAMJITH 15427450 1143.02808031414 BELOW PILE,RCC PILE CEMENT/STEEL)
CAP,GROUND
8 RAJAN 16769131 1242.4339482848 FLOOR+FIRST+SECOND GST EXTRA
+STAIR ROOM+WATER
TANK ALL WORK UPTO
9 SIDDIQUE 17254528 1278.39727346818 PLASTERING 10% CP +18% GST
 NO. /CONTRACTOR

FIRST FLOOR SECONDFLOOR

STAIR ROOM

CEALING PLASTERING

CEALING PLASTERING

CEALING PLASTERING

GRAND TOTAL
RCC RCC RCC

WALL PLASTERING

WALL PLASTERING

WALL PLASTERING

REMARKS
CONCRETE WALL

CONCRETE WALL

CONCRETE WALL

TOTAL
BEAM + SLAB
BEAM+SLAB

BEAM+SLAB
SUNSHADE

SUNSHADE
STAIRCASE

STAIRCASE
COLUMN

COLUMN

COLUMN
LINTEL

LINTEL
QUANTITY

T1 + T2
1150

1150
480

480

110

T2
13

76

72

13

76

72

20

40
6

8
JOSEKUTTY 22950 22950 23970 22950 22950 5865 275 285 22950 22950 23970 22950 22950 5765 275 285 22950 22950 5765 275 285
1

298350 1744200 143820 114750 91800 422280 316250 136800 298350 1744200 143820 114750 91800 415080 316250 136800 45900 459000 46120 30250 11400 7121970 13030870 12379326.5
RAMJITH 29800 27600 29500 29500 27500 7100 310 300 30300 28100 30000 30000 28000 7500 330 320 30800 28600 7900 350 340 0 9
387400 2097600 177000 147500 110000 511200 356500 144000 393900 2135600 180000 150000 112000 540000 379500 153600 61600 572000 63200 38500 13600 8724700 15427450 15427450
SHINOJ 19900 20500 20900 20100 20100 9200 330 340 20300 21200 21200 20600 20500 9600 340 360 21200 21500 9800 360 360 0 6
258700 1558000 125400 100500 80400 662400 379500 163200 263900 1611200 127200 103000 82000 691200 391000 172800 42400 430000 78400 39600 14400 7375200 13068700 15421066
GAFOOR 23000 21500 22500 21500 21500 7250 290 310 23100 22000 23000 22000 22000 7500 300 320 24000 22500 7750 310 330 0 2
299000 1634000 135000 107500 86000 522000 333500 148800 300300 1672000 138000 110000 88000 540000 345000 153600 48000 450000 62000 34100 13200 7220000 13031800 13031800
ABDULLA 23500 25000 22000 16000 14000 5500 300 300 23500 25000 22000 16000 14000 5500 300 300 24000 24000 5500 300 300 0 4
305500 1900000 132000 80000 56000 396000 345000 144000 305500 1900000 132000 80000 56000 396000 345000 144000 48000 480000 44000 33000 12000 7334000 13793000 13793000
RAJAN 24574 24137 24855 24139 24137 7765 282 307 24934 24492 25095 24256 24256 7875 286 312 24934 24492 7875 286 312 0 7
319462 1834412 149130 120695 96548 559080 324300 147360 324142 1861392 150570 121280 97024 567000 328900 149760 49868 489840 63000 31460 12480 7797703 14211128 16769131.04
7655 8710 8965 8965 8965 1715 180 200 7800 8840 9100 9100 9100 2756 183 204 7800 8840 2756 183 204 0
99515 661960 53790 44825 35860 123480 207000 96000 101400 671840 54600 45500 36400 198432 210450 97920 15600 176800 22048 20130 8160 2981710 5125090 labour only
MUHAMME 27500 22950 22950 21900 21900 6400 250 260 28100 23400 23400 22400 22400 6700 260 270 28700 23900 7100 270 280 0 3
357500 1744200 137700 109500 87600 460800 287500 124800 365300 1778400 140400 112000 89600 482400 299000 129600 57400 478000 56800 29700 11200 7339400 13308250 13308250
SIDDIQUE 21500 22000 22000 22000 21500 8000 350 360 21500 22000 22000 22000 22000 8000 350 360 21000 21500 8000 350 360 0 8
279500 1672000 132000 110000 86000 576000 402500 172800 279500 1672000 132000 110000 88000 576000 402500 172800 42000 430000 64000 38500 14400 7452500 13480100 17254528
D METRO 27850 24600 22900 38100 27200 8350 350 335 27000 25500 23700 38600 27900 8950 375 360 27800 26800 9600 400 385 0 5
362050 1869600 137400 190500 108800 601200 402500 160800 351000 1938000 142200 193000 111600 644400 431250 172800 55600 536000 76800 44000 15400 8544900 15068600 15068600
 BAFAQI HOME KAINATTY PILE RATES
PILING WORK

PILEDEMOLITION
PILE CONCRETE

MOBILISATION
CONTRACTOR

STEEL WORK
SL NO.

NO. QUANTITY UNIT RATE UNIT RATE UNIT RATE UNIT RATE
1 JOSEKUTYY 3750 5000 10000 600
2 RAMJITH 4250 6000 18000 1000
3 SHINOJ 4500 5500 20000 6000
4 GAFOOR 5700 9000 10000 600
5 ABDULLA 9500 NA 9000 750
6 RAJAN 3525 5000 12000 800
7 MUHAMMED 3370 5000 12000 750
8 SIDDIQUE 3250 100000 50000 500
9 D METRO 4700 5 20000 700

LOWEST RATE

SECOND LOWEST