|
Appendix 1 |
||||
|
Estimate |
||||
|
Works takeoff (stage 1) |
||||
|
Item |
Unit |
Qty |
Price (RUB) |
Amount |
|
Backfilling expanded clay under the screed, with leveling |
m2 |
9.6 |
120 |
1152 |
|
Installing reinforcing mesh (for cement screed) |
m2 |
9.6 |
70 |
672 |
|
Cement screed thicker than 25 mm |
m2 |
9.6 |
250 |
2400 |
|
Embedding heating pipes in cement screed (with reinforcement) |
lin. m |
53 |
300 |
15900 |
|
Building brick partitions with reinforcement |
m2 |
19 |
500 |
9500 |
|
Plastering brickwork up to 3 cm (reveal) |
lin. m |
8.5 |
320 |
2720 |
|
Filling chases with gypsum mortar |
lin. m |
112 |
100 |
11200 |
|
Filling openings (heating) with plaster mortar |
pcs |
16 |
250 |
4000 |
|
Plastering reveals |
lin. m |
24 |
280 |
6720 |
|
Installing perforated corner bead |
lin. m |
98 |
80 |
7840 |
|
Partial wall leveling with Rotband mortar (50% of wall area) |
m2 |
150 |
260 |
39000 |
|
Floor leveling (self-leveling compound) |
m2 |
72 |
200 |
|
|
Wall leveling for tile (plaster mortar) 50% |
m2 |
20 |
220 |
4400 |
|
Subtotal |
* |
* |
* |
105504 |
|
Overheads 10% |
pcs |
1 |
10500 |
10500 |
|
Total for all works |
116004 |
|||
|
Materials takeoff (stage 1) |
||||
|
Item |
Unit |
Qty |
Price (RUB) |
Amount |
|
Expanded clay (fraction 5–20) |
m3 |
1 |
2500 |
2500 |
|
Plastering beads |
pcs |
12 |
30 |
360 |
|
Construction mesh 25×25, 3×500×2000 mm* |
pcs |
25 |
130 |
3250 |
|
Ivsil M-150 universal dry mix, 50 kg |
pcs |
20 |
200 |
4000 |
|
Optimist universal primer, 10 l |
pcs |
12 |
360 |
4320 |
|
Volma Sloy plaster, 30 kg |
pcs |
7 |
300 |
2100 |
|
Perforated corner profile /25*25/, 3 m, galvanized |
pcs |
58 |
30 |
1740 |
|
Rotband gypsum plaster 30 kg |
pcs |
30 |
340 |
10200 |
|
Ivsil Tie-Rod-2 self-leveling mix, 25 kg |
pcs |
50 |
370 |
|
|
subtotal |
* |
* |
* |
28470 |
|
Consumables 10% |
pcs |
1 |
2800 |
2800 |
|
Transport (overheads) 10% |
pcs |
1 |
2800 |
2800 |
|
Total for all materials |
34070 |
|||
|
Stage 1 total 150300 |
||||
|
Materials takeoff (stage 2) |
||||
|
Item |
Unit |
Qty |
Price (RUB) |
Amount |
|
Moisture-resistant gypsum board GKLV 2500×1200×12.5 mm |
pcs |
14 |
370 |
5180 |
|
Standard gypsum board GKL 2500×1200×12.5 mm |
pcs |
42 |
305 |
12810 |
|
Guide profile UW /100*40/, 3 m |
pcs |
4 |
200 |
800 |
|
Guide profile UW /27*28/, 3 m |
pcs |
44 |
95 |
4180 |
|
Stud profile CW /100*50/, 3 m |
pcs |
7 |
220 |
1540 |
|
Ceiling profile CD /60*27/, 3 m |
pcs |
56 |
130 |
7280 |
|
Direct hanger with tabs |
pcs |
250 |
4 |
1000 |
|
Nail-in anchor 6x40 mm |
pcs |
1000 |
0.72 |
720 |
|
Gypsum-fiber screws 3.9*19 mm |
pcs |
1500 |
0.18 |
270 |
|
Self-tapping screws 4.2*13 mm, zinc |
pcs |
2000 |
0.23 |
460 |
|
URSA M-11/100 insulation (12 m2 roll) |
pcs |
5 |
1920 |
9600 |
|
Acoustic insulation material |
m2 |
9 |
350 |
3150 |
|
Joint tape 45 mm*90 m |
pcs |
7 |
105 |
735 |
|
Euro-L filler, 15 kg |
pcs |
46 |
200 |
9200 |
|
Masking tape, 50 m |
pcs |
6 |
70 |
420 |
|
Fugenfüller gypsum plaster, 30 kg |
pcs |
4 |
340 |
1360 |
|
KNAUF Perlfix adhesive, 30 kg |
pcs |
12 |
315 |
3780 |
|
subtotal |
* |
* |
* |
62485 |
|
Consumables 5% |
pcs |
1 |
3100 |
3100 |
|
Transport (overheads) 5% |
pcs |
1 |
3100 |
3100 |
|
Total for all materials |
68685 |
|||
|
Stage 2 total 197985 |
||||
|
Works takeoff ( stage 3) |
||||
|
Floor leveling (self-leveling compound) |
m2 |
102 |
200 |
20400 |
|
Ceiling insulation |
m2 |
10 |
150 |
1500 |
|
Ceramic floor tile on prepared surface, adhesive-laid with grouting |
m2 |
37 |
500 |
18500 |
|
Wall tiling |
m2 |
43 |
500 |
21500 |
|
Tiling columns, reveals and steps with ceramic tile |
lin. m |
14 |
700 |
9800 |
|
Kitchen backsplash tiling |
m2 |
5 |
800 |
4000 |
|
Ceramic frieze (skirting) installation |
lin. m |
20 |
250 |
5000 |
|
Drilling holes in tile |
pcs |
10 |
70 |
700 |
|
Cutting tile openings for access panels |
pcs |
4 |
150 |
600 |
|
Subtotal |
* |
* |
* |
82000 |
|
Overheads 10% |
pcs |
1 |
8200 |
8200 |
|
Total for all works |
90200 |
|
Materials takeoff (stage 3) |
||||
|
Ivsil Tie-Rod-2 self-leveling mix, 25 kg |
pcs |
72 |
370 |
26640 |
|
Unis 2000 tile adhesive, 25 kg |
pcs |
34 |
250 |
8500 |
|
Tile spacers 2.5 mm, 200 pcs |
pcs |
8 |
50 |
400 |
|
Floor tile (porcelain stoneware) 40*40 |
m2 |
42 |
1000 |
42000 |
|
Kerama Marazzi wall tile |
m2 |
65 |
1000 |
65000 |
|
Ceresit grout, 2 kg |
pcs |
16 |
120 |
1920 |
|
Tile trims (external/internal), 2.7 m |
pcs |
16 |
110 |
1760 |
|
subtotal |
* |
* |
* |
146220 |
|
Consumables 5% |
pcs |
1 |
7300 |
7300 |
|
Transport (overheads) 5% |
pcs |
1 |
7300 |
7300 |
|
Total for all materials |
160820 |
|||
|
Stage 2 total 251020 |
||||
|
Works takeoff (stage 4) |
||||
|
Engineered parquet board installation |
m2 |
107 |
350 |
37450 |
|
Skirting installation (hardwood) |
lin. m |
118 |
120 |
14160 |
|
Threshold installation |
lin. m |
14 |
120 |
1680 |
|
Decorative MDF wall panels on framing |
m2 |
42 |
280 |
11760 |
|
Installing ventilation grilles and access panels (bathroom, built-in cabinet) |
pcs |
12 |
150 |
1800 |
|
Slat / panel bathroom ceiling with cut-outs for downlights |
m2 |
9.5 |
500 |
4750 |
|
Wallpapering walls, plain and medium-weight papers |
m2 |
312 |
120 |
37440 |
|
Painting wallpaper |
m2 |
312 |
100 |
31200 |
|
Installing a metal entrance door with frame |
pcs |
1 |
3500 |
3500 |
|
Standard installation of single-leaf doors |
pcs |
8 |
1600 |
12800 |
|
Installing door jamb extensions |
lin. m |
26 |
400 |
10400 |
|
Installing architraves |
lin. m |
42 |
100 |
4200 |
|
Lock mortising |
pcs |
9 |
400 |
3600 |
|
Stretch ceiling installation |
m2 |
115 |
400 |
46000 |
|
Subtotal |
* |
* |
* |
220740 |
|
Overheads 5% |
pcs |
1 |
11440 |
11440 |
|
Total for all works |
232180 |
|
Materials takeoff (stage 4) |
||||
|
Item |
Unit |
Qty |
Price (RUB) |
Amount |
|
Foam underlay, 10 mm thick |
m2 |
107 |
40 |
4280 |
|
Transition threshold (decorative) |
pcs |
12 |
250 |
3000 |
|
Guide profile UW /27*28/, 3 m |
pcs |
18 |
95 |
1710 |
|
Ceiling profile CD /60*27/, 3 m |
pcs |
38 |
130 |
4940 |
|
Direct hanger with tabs |
pcs |
100 |
4 |
400 |
|
Nail-in anchor 6x40 mm |
pcs |
500 |
0.72 |
360 |
|
Self-tapping screws 4.2*13 mm, zinc |
pcs |
800 |
0.23 |
184 |
|
Ventilation grille, access hatch |
pcs |
12 |
200 |
2400 |
|
Wellton Cascade WD710 glass-fiber wallpaper, 1st grade, 12.5 m2 |
pcs |
30 |
1320 |
39600 |
|
KLEO ULTRA adhesive for glass-fiber, non-woven, textile and vinyl wallpapers, 500 g |
pcs |
7 |
310 |
2170 |
|
Dulux Easy matt water-borne paint for wallpaper and walls, 10 l |
pcs |
5 |
2250 |
11250 |
|
Paint tinter, 0.75 l |
pcs |
10 |
250 |
2500 |
|
Engineered parquet board |
m2 |
107 |
1000 |
107000 |
|
MDF panels |
pcs |
42 |
250 |
10500 |
|
Metal entrance door |
pcs |
1 |
20000 |
20000 |
|
Interior doors + hardware |
pcs |
8 |
10000 |
80000 |
|
Stretch ceiling + accessories |
m2 |
115 |
400 |
46000 |
|
Ceiling slats + accessories |
m2 |
9.5 |
350 |
3325 |
|
subtotal |
* |
* |
* |
339619 |
|
Consumables 5% |
pcs |
1 |
17400 |
17400 |
|
Transport (overheads) 5% |
pcs |
1 |
17400 |
17400 |
|
Total for all materials |
374419 |
|||
|
Stage 3 total 606600 |
||||
|
Total for all work stages |
525840 |
|
|
|
|
|
Total for all materials |
576794 |
|
|
|
|
|
Total additional costs |
98500 |
|
|
|
|
|
GRAND TOTAL FOR ALL WORKS AND MATERIALS |
1,201,100 RUB |
||||
|
Total apartment area 144 m2 |
|||||
|
1 m2 of finishing works + materials = 8340 RUB |
|||||
|
Client |
Contractor |
||||
|
______________________ |
|||||
