{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Форма 4а"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Форма 4а","index":0,"n_rows":118,"n_cols":11,"rows_kept":118,"cut":false,"hidden":false,"merged":[[109,0,109,8],[110,0,110,8],[111,0,111,8],[103,0,103,8],[104,0,104,8],[105,0,105,8],[106,0,106,8],[107,0,107,8],[108,0,108,8],[3,7,3,10],[98,0,98,8],[99,0,99,8],[100,0,100,8],[101,0,101,8],[102,0,102,8],[20,7,21,7],[3,0,3,2],[20,5,21,5],[20,9,21,9],[13,0,13,10],[14,0,14,10],[5,7,5,10],[20,6,21,6],[16,6,16,7],[20,3,21,3],[20,4,21,4],[8,0,8,10],[10,0,10,10],[5,0,5,2],[7,0,7,10],[97,0,97,8],[18,6,18,7],[20,0,21,0],[20,1,21,1],[20,2,21,2],[1,0,1,2],[17,6,17,7],[11,0,11,10],[2,0,2,2],[4,0,4,2],[20,10,21,10],[4,7,4,10],[20,8,21,8],[1,7,1,10],[2,7,2,10]]}
[]
["«СОГЛАСОВАНО»",null,null,null,null,null,null,"«УТВЕРЖДАЮ»"]
[]
["Название организации",null,null,null,null,null,null,"Название организации"]
["________________  Ф.И.О.",null,null,null,null,null,null,"________________  Ф.И.О."]
["\"____\" ____________ 20___ г. ",null,null,null,null,null,null,"\"____\" ____________ 20___ г."]
[]
["Новая стройка"]
["(наименование стройки)"]
[]
["ЛОКАЛЬНАЯ СМЕТА №  "]
["(локальный сметный расчет)"]
[]
["на площадка, Новый объект"]
["(наименование работ и затрат, наименование объекта)"]
["Основание: Договор №  от "]
[null,null,null,null,null,null,"Сметная стоимость:",null,null,{"$f":"493177.42/1000","v":493.17741999999998},"тыс. руб."]
[null,null,null,null,null,null,"Средства на оплату труда:",null,null,{"$f":"75758.44/1000","v":75.758440000000007},"тыс. руб."]
[null,null,null,null,null,null,"Нормативная трудоемкость:",null,null,{"$f":"421.2+54.25","v":475.45},"чел.-час"]
["Составлен(а) в ценах на     квартал 20    года"]
["№     п/п","Шифр расценки и коды ресурсов","Наименование работ и затрат","Единица измерения","Кол-во единиц","Цена на ед. изм., руб.","Коэф. поправочные к позиции","Всего в базисных ценах, руб.","Индексы пересчета","Всего в текущих (прогнозных) ценах, руб.","Затраты труда рабочих чел.-час"]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[1,"ФЕР01-01-036-01","Планировка площадей бульдозерами мощностью: 59 кВт (80 л.с.)","1000 м2 спланированной поверхности за 1 проход бульдозера",0.28899999999999998,23.33,null,null,"ФЕР01-01-036-01",null,"\n0,11"]
["","","ЗП","","",null,null,null,17.84,null,""]
["","","ЭМ","","",23.33,null,6.74,11,74.14,""]
["","","в т.ч. ЗПМ","","",5.13,null,1.48,17.84,26.4,""]
["","","МР","","",null,null,null,null,null,""]
["","","НР от ФОТ","%",95,null,null,1.41,0.85,21.32,""]
["","","СП от ФОТ","%",50,null,null,0.74,0.8,10.56,""]
["","","Всего по позиции","","",null,null,8.89,null,106.02,""]
[2,"ФЕР01-01-030-01","Разработка грунта с перемещением до 10 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1","1000 м3 грунта",7.0000000000000007E-2,664.24,null,null,"ФЕР01-01-030-01",null,"\n0,76"]
["","","ЗП","","",null,null,null,17.84,null,""]
["","","ЭМ","","",664.24,null,46.5,11,511.5,""]
["","","в т.ч. ЗПМ","","",146.07,null,10.220000000000001,17.84,182.32,""]
["","","МР","","",null,null,null,null,null,""]
["","","НР от ФОТ","%",95,null,null,9.7100000000000009,0.85,147.22,""]
["","","СП от ФОТ","%",50,null,null,5.1100000000000003,0.8,72.930000000000007,""]
["","","Всего по позиции","","",null,null,61.32,null,731.65,""]
[3,"ФЕР08-01-002-02","Устройство основания под фундаменты: щебеночного","1 м3 основания",5.2,248.74,null,null,"ФЕР08-01-002-02",null,"12,48\n2,81"]
["","","ЗП","","",19.61,null,101.97,17.84,1819.14,""]
["","","ЭМ","","",58.36,null,303.47000000000003,5.4,1638.74,""]
["","","в т.ч. ЗПМ","","",5.56,null,28.91,17.84,515.75,""]
["","","МР","","",170.77,null,888.01,10.28,9128.74,""]
["","","НР от ФОТ","%",122,null,null,159.66999999999999,0.85,2421.2800000000002,""]
["","","СП от ФОТ","%",80,null,null,104.7,0.8,1494.33,""]
["","","Всего по позиции","","",null,null,1557.82,null,16502.23,""]
[4,"ФЕР11-01-002-04","Устройство подстилающих слоев: щебеночных","1 м3 подстилающего слоя",86,283.11,null,null,"ФЕР11-01-002-04",null,"320,78\n47,3"]
["","","ЗП","","",33.049999999999997,null,2842.3,17.84,50706.63,""]
["","","ЭМ","","",54.62,null,4697.32,5.5,25835.26,""]
["","","в т.ч. ЗПМ","","",5.53,null,475.58,17.84,8484.35,""]
["","","МР","","",195.44,null,16807.84,8.23,138328.51999999999,""]
["","","НР от ФОТ","%",123,null,null,4080.99,0.85,61884.17,""]
["","","СП от ФОТ","%",75,null,null,2488.41,0.8,35514.589999999997,""]
["","","Всего по позиции","","",null,null,30916.86,null,312269.17,""]
[6,"ФССЦ-408-0013","Щебень из природного камня для строительных работ марка 800, фракция 5(3)-10 мм","м3",-7.74,1271.71,null,-9843.0400000000009,null,-9843.0400000000009,""]
[7,"ФССЦ-408-0012","Щебень из природного камня для строительных работ марка 1000, фракция 40-70 мм","м3",-8.6,1299.31,null,-11174.07,null,-11174.07,""]
[9,"ФЕР06-01-001-01","Устройство бетонной подготовки","100 м3 бетона, бутобетона и железобетона в деле",0.17,58585.02,null,null,"ФЕР06-01-001-01",null,"30,6\n3,06"]
["","","ЗП","","",1404,null,238.68,17.84,4258.05,""]
["","","ЭМ","","",1590.53,null,270.39,8.7200000000000006,2357.8000000000002,""]
["","","в т.ч. ЗПМ","","",243,null,41.31,17.84,736.97,""]
["","","МР","","",55590.49,null,9450.3799999999992,5.56,52544.11,""]
["","","НР от ФОТ","%",105,null,null,293.99,0.85,4458.0600000000004,""]
["","","СП от ФОТ","%",65,null,null,181.99,0.8,2597.41,""]
["","","Всего по позиции","","",null,null,10435.43,null,66215.429999999993,""]
[10,"ФЕР06-01-015-10","Армирование подстилающих слоев и набетонок","1 т",0.5,6084.69,null,null,"ФЕР06-01-015-10",null,"6,32\n0,08"]
["","","ЗП","","",111.99,null,56,17.84,999.04,""]
["","","ЭМ","","",37.1,null,18.55,7.31,135.6,""]
["","","в т.ч. ЗПМ","","",2.16,null,1.08,17.84,19.27,""]
["","","МР","","",5935.6,null,2967.8,4.25,12613.15,""]
["","","НР от ФОТ","%",105,null,null,59.93,0.85,908.84,""]
["","","СП от ФОТ","%",65,null,null,37.1,0.8,529.52,""]
["","","Всего по позиции","","",null,null,3139.38,null,15186.15,""]
[11,"ФЕР11-01-004-05","Устройство гидроизоляции обмазочной: в один слой толщиной 2 мм","100 м2 изолируемой поверхности",0.7,1150.24,null,null,"ФЕР11-01-004-05",null,"18,88\n0,13"]
["","","ЗП","","",295.05,null,206.54,17.84,3684.67,""]
["","","ЭМ","","",162.57,null,113.8,5.35,608.83000000000004,""]
["","","в т.ч. ЗПМ","","",2.09,null,1.46,17.84,26.05,""]
["","","МР","","",692.62,null,484.83,8.08,3917.43,""]
["","","НР от ФОТ","%",123,null,null,255.84,0.85,3879.56,""]
["","","СП от ФОТ","%",75,null,null,156,0.8,2226.4299999999998,""]
["","","Всего по позиции","","",null,null,1217.01,null,14316.92,""]
[13,"ФССЦпг03-21-01-010","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т, работающих вне карьера, на расстояние: до 10 км I класс груза","1 т груза",60,11.42,null,null,"ФССЦпг03-21-01-010",null,""]
["","","ЗП","","",null,null,null,17.84,null,""]
["","","ЭМ","","",11.42,null,685.2,7.1,4864.92,""]
["","","в т.ч. ЗПМ","","",null,null,null,17.84,null,""]
["","","МР","","",null,null,null,null,null,""]
["","","НР от ФОТ","%",0,null,null,null,null,null,""]
["","","СП от ФОТ","%",0,null,null,null,null,null,""]
["","","Всего по позиции","","",null,null,685.2,null,4864.92,""]
[15,"ФЕР01-02-060-01","Погрузка вручную неуплотненного грунта из штабелей и отвалов в транспортные средства, группа грунтов: 1","100 м3",0.6,401.7,null,null,"ФЕР01-02-060-01",null,32.14]
["","","ЗП","","",401.7,null,241.02,17.84,4299.8,""]
["","","ЭМ","","",null,null,null,null,null,""]
["","","в т.ч. ЗПМ","","",null,null,null,17.84,null,""]
["","","МР","","",null,null,null,null,null,""]
["","","НР от ФОТ","%",80,null,null,192.82,0.85,2923.86,""]
["","","СП от ФОТ","%",45,null,null,108.46,0.8,1547.93,""]
["","","Всего по позиции","","",null,null,542.29999999999995,null,8771.59,""]
["Итого прямые затраты по смете с учетом индексов, в текущих ценах",null,null,null,null,null,null,null,null,297308.96000000002," "]
["Накладные расходы",null,null,null,null,null,null,null,null,76644.31," "]
["Сметная прибыль",null,null,null,null,null,null,null,null,43993.7," "]
["Итоги по смете:",null,null,null,null,null,null,null,null,null," "]
["  Итого по позициям, введенным в ценах 2001г.",null,null,null,null,null,null,null,null,438964.08," "]
["  Итого по позициям, введенным в текущих ценах",null,null,null,null,null,null,null,null,-21017.11," "]
["  Итого",null,null,null,null,null,null,null,null,417946.97," "]
["    В том числе:",null,null,null,null,null,null,null,null,null," "]
["      Материалы",null,null,null,null,null,null,null,null,195514.84," "]
["      Машины и механизмы",null,null,null,null,null,null,null,null,36026.79," "]
["      ФОТ",null,null,null,null,null,null,null,null,75758.44," "]
["      Накладные расходы",null,null,null,null,null,null,null,null,76644.31," "]
["      Сметная прибыль",null,null,null,null,null,null,null,null,43993.7," "]
["  НДС 18%",null,null,null,null,null,null,null,null,75230.45," "]
["  ВСЕГО по смете",null,null,null,null,null,null,null,null,493177.42," "]
[]
[]
[null,"Составил:  Название организации  ___________________    (тел.: )"]
[]
[]
[null,"Проверил:  Название организации  ___________________    (тел.: )"]