{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Геодезия","Геология","Геология (геофизика)","Экология","Метеорология","Сводная"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":9,"defined_names":46,"comments":0,"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":"Геодезия","index":0,"n_rows":60,"n_cols":12,"rows_kept":60,"cut":false,"hidden":false,"merged":[[47,1,47,8],[41,5,41,8],[52,5,52,7],[23,5,23,8],[25,5,25,8],[41,1,41,4],[25,1,25,4],[34,1,34,4],[34,5,34,8],[38,1,38,4],[31,1,31,8],[29,1,29,8],[1,6,1,9],[30,1,30,8],[19,5,19,8],[17,1,17,4],[11,5,11,8],[9,5,9,7],[10,1,10,7],[11,1,11,4],[46,1,46,8],[5,0,5,4],[28,1,28,8],[17,5,17,8],[19,1,19,4],[15,1,15,4],[15,5,15,8],[13,1,13,4],[9,1,9,4],[13,5,13,8],[3,5,3,9],[4,0,4,4],[5,5,5,9],[6,0,6,4],[6,5,6,9],[4,5,4,9],[21,1,21,4],[57,1,57,8],[0,0,0,9],[7,5,7,9],[8,0,8,4],[8,5,8,9],[7,0,7,4],[2,0,2,9],[3,0,3,4],[45,1,45,8],[21,5,21,8],[38,5,38,8],[33,1,33,7],[59,1,59,8],[54,1,54,8],[48,1,48,8],[49,1,49,8],[56,1,56,8],[51,1,51,4],[51,5,51,8]]}
["Приложение 1"]
[null,null,null,null,null,null,"к ценовому предложению"]
["Смета № 1"]
["Наименование этапа и вида изыскательских работ"]
["Наименование объекта"]
["Стадия проектирования"]
["Наименование проектной (изыскательской) организации"]
["Наименование организации заказчика"]
["Адрес, местоположение объекта или земельного участка:"]
["№ п.п","Виды и объемы работ",null,null,null,"№№ ч., Гл., таб.СУБЦ-2004",null,null,"Цена, руб","Стоимость, руб"]
["I","Полевые работы "]
[null,"Создание плановой  опорной сети, II разряд, кат. II,  с исп. спутниковых геодезических систем",null,null,null,"т.8, §3"]
[null,3,"репер",null,null,"К=",1.3,"т.8, прим.2",6426,{"$f":"ROUND(I13*B13*G13,0)","v":25061}]
[null,"Создание высотной опорной сети, кат. II, без закладки центров ",null,null,null,"т.8, §4"]
[null,3,null,null,null,"К=",0.4,"т.8, прим.1",1897,{"$f":"B15*G15*I15","v":2276.4000000000005}]
[null,"Создание инженерно-топографических планов масштаба М 1:500  кат.II ",null,null,null,"т.9, §5"]
[null,6,"га",null,null,"К=",1.55,"т.9, прим. 4",4632,{"$f":"ROUND(I17*B17*G17,0)","v":43078}]
[null,"Разбивка отдельных точек",null,null,null,"т.48, п.2"]
[null,5,"точка",null,null,"К=",0.5,"т.48, п.2, прим.1",127,{"$f":"ROUND(I19*B19*G19,0)","v":318}]
[null,"Планово-высотная привязка отдельных точек",null,null,null,"т.48, п.2"]
[null,{"$f":"B19","v":5},"точка",null,null,null,null,null,127,{"$f":"ROUND(I21*B21,0)","v":635}]
[null,"Содержание базы партии",null,null,null,"т.82, §4",null,"т.101п.1"]
[null,0.35,"месяц",null,null,null,null,null,67500,{"$f":"B23*I23","v":23625}]
[null,"Внутренний транспорт",null,null,null,"т.4, п.3"]
[null,{"$f":"SUM(J13:J23)","v":94993.4},null,null,null,null,null,null,0.125,{"$f":"ROUND(I25*B25,0)","v":11874}]
[null,"Организация и ликвидация работ",null,null,null,"ОУ, п.13 прим.1"]
[null,{"$f":"B25+J25","v":106867.4},null,null,null,"К=",2.5,"приложение 5",0.06,{"$f":"ROUND(B27*I27*G27,0)","v":16030},null,"добавить внутренний транспорт и взять  6%"]
[]
[null,"Итого сметная стоимость полевых работ ",null,null,null,null,null,null,null,{"$f":"SUM(J12:J27)","v":122897.4}]
[null,"Удорожание сметной стоимости полевых работ с районным коэффициентом 1,4 (ОУ п.8 п \"д\") ",null,null,null,null,null,null,null,{"$f":"ROUND(J29*0.4,0)","v":49159}]
[null,"Удорожание сметной стоимости полевых работ с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J29*0.25","v":30724.35}]
[null,"Итого сметная стоимость полевых работ ",null,null,null,null,null,null,null,{"$f":"SUM(J29:J31)","v":202780.75}]
[]
["II","Камеральные работы"]
[null,"Создание плановой  опорной сети, II разряд, кат. II,  с исп. спутниковых геодезических систем",null,null,null,"т.8, §3"]
[null,{"$f":"B13","v":3},"км",null,null,"К=",1.3,"т.8, прим.2",2538,{"$f":"ROUND(I36*B36*G36*G37*G38,0)","v":13066}]
[null,null,null,null,null,"К=",1.1000000000000001,"ОУ п.15б"]
[null,null,null,null,null,"К=",1.2,"ОУ п. 15д"]
[null,"Создание высотной опорной сети, кат. II",null,null,null,"т.8, §4"]
[null,{"$f":"B15","v":3},"дм",null,null,"К=",1.1000000000000001,"ОУ п.15б",428,{"$f":"ROUND(I40*B40*G40*G41,0)","v":1695}]
[null,null,null,null,null,"К=",1.2,"ОУ п. 15д"]
[null,"Создание инженерно-топографических планов масштаба М 1:500  кат.II ",null,null,null,"т.9, §5"]
[null,{"$f":"B17","v":6},"га",null,null,"К=",1.55,"т.9, прим. 4",1938,{"$f":"ROUND(I43*B43*G43*G44*G45,0)","v":34695}]
[null,null,null,null,null,"К=",1.1000000000000001,"ОУ п.15б"]
[null,null,null,null,null,"К=",1.75,"ОУ п. 15е"]
[null,"Итого сметная стоимость камеральных работ ",null,null,null,null,null,null,null,{"$f":"SUM(J36:J45)","v":49456}]
[null,"Удорожание сметной стоимости камеральных работы с районным коэффициентом 1,3 (Решение №130 по Сах.обл.) ",null,null,null,null,null,null,null,{"$f":"ROUND(J46*0.3,0)","v":14837}]
[null,"Удорожание сметной стоимости камеральных работы с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J46*0.25","v":12364}]
[null,"Итого сметная стоимость камеральных работ ",null,null,null,null,null,null,null,{"$f":"SUM(J46:J48)","v":76657}]
[null,"Итого сметная стоимость  работ ",null,null,null,null,null,null,null,{"$f":"J49+J32","v":279437.75}]
[]
["III","Регистрация изыскательских работ",null,null,null,"т.80п.5"]
[null,{"$f":"J50","v":279437.75},null,null,null,"3250+2% более 100000",null,null,{"$f":"3250+(B53-100000)*0.02","v":6838.7550000000001},{"$f":"I53","v":6838.7550000000001}]
[]
[null,"ИТОГО ПО СМЕТЕ",null,null,null,null,null,null,null,{"$f":"ROUND(J50+J53,0)","v":286277}]
[]
[null,"Итого по смете с учетом инфляционного коэффициента на IV квартал 2007 г.  1,99",null,null,null,null,null,null,null,{"$f":"ROUND(J55*1.99,0)","v":569691}]
[null,"НДС (18%)",null,null,null,null,null,null,null,{"$f":"J57*0.18","v":102544.37999999999}]
[]
[null,"ВСЕГО",null,null,null,null,null,null,null,{"$f":"(J57+J58)","v":672235.38}]

{"sheet":"Геология","index":1,"n_rows":101,"n_cols":10,"rows_kept":101,"cut":false,"hidden":false,"merged":[[74,5,75,8],[86,1,86,8],[85,1,85,8],[74,1,75,4],[1,6,1,9],[92,5,92,7],[91,1,91,4],[91,5,91,8],[32,5,32,8],[44,5,45,8],[90,1,90,8],[53,1,53,4],[22,5,23,8],[53,5,53,8],[47,1,48,4],[50,1,50,4],[32,1,32,4],[47,5,48,8],[39,1,39,7],[50,5,50,8],[37,1,37,8],[41,5,42,8],[71,1,72,4],[71,0,72,0],[55,0,56,0],[55,1,56,4],[58,1,58,8],[55,5,56,8],[68,0,69,0],[71,5,72,8],[60,1,60,7],[61,0,62,0],[89,1,89,8],[82,1,82,4],[82,5,82,8],[76,1,76,4],[80,1,80,4],[87,1,87,8],[88,1,88,8],[80,5,80,8],[78,1,78,4],[141,0,143,0],[129,0,130,0],[145,1,147,4],[154,5,154,8],[149,1,149,4],[149,5,149,8],[152,1,152,8],[145,5,147,8],[154,1,154,4],[142,5,143,8],[128,1,128,4],[133,5,134,8],[139,1,140,4],[157,1,157,8],[130,5,131,8],[142,1,143,4],[133,1,134,4],[136,5,137,8],[139,5,140,8],[114,1,115,4],[132,0,133,0],[136,1,137,4],[135,0,136,0],[138,0,139,0],[97,1,97,8],[110,5,112,8],[114,5,115,8],[130,1,131,4],[121,5,121,8],[113,0,115,0],[122,1,122,4],[121,1,121,4],[96,1,96,8],[117,5,119,8],[126,1,126,4],[124,1,124,4],[117,1,119,4],[126,0,127,0],[110,0,111,0],[68,5,69,8],[68,1,69,4],[64,1,65,4],[61,1,62,4],[106,0,108,0],[110,1,112,4],[74,0,75,0],[106,5,108,8],[100,1,100,8],[106,1,108,4],[5,0,5,4],[5,5,5,9],[6,5,6,9],[30,1,30,4],[28,5,28,8],[30,5,30,8],[28,1,28,4],[11,1,11,4],[10,1,10,7],[9,1,9,4],[94,1,94,8],[0,0,0,9],[7,5,7,9],[7,0,7,4],[3,0,3,4],[3,5,3,9],[4,0,4,4],[16,0,17,0],[16,5,17,8],[19,5,20,8],[2,0,2,9],[6,0,6,4],[13,5,14,8],[4,5,4,9],[13,0,14,0],[11,5,11,8],[8,5,8,9],[35,1,35,8],[25,5,26,8],[61,5,62,8],[64,5,65,8],[9,5,9,7],[8,0,8,4],[13,1,14,4],[16,1,17,4],[19,1,20,4],[19,0,20,0],[44,0,45,0],[22,0,23,0],[41,1,42,4],[22,1,23,4],[25,0,26,0],[44,1,45,4],[41,0,42,0],[34,1,34,8],[25,1,26,4],[36,1,36,8]]}
["Приложение 1"]
[null,null,null,null,null,null,"к Ценовому предложению"]
["Смета № 2"]
["Наименование этапа и вида изыскательских работ"]
["Наименование объекта"]
["Стадия проектирования"]
["Наименование проектной (изыскательской) организации"]
["Наименование организации заказчика"]
["Адрес, местоположение объекта или земельного участка:"]
["№ п.п","Виды и объемы работ",null,null,null,"№№ ч., Гл., таб.СБЦ-99",null,null,"Цена, руб","Стоимость, руб"]
["I","Полевые работы"]
[null,"Инженерно-геологическая рекогносцировка ",null,null,null,"т.9п.2"]
[null,1,"км",null,null,null,null,null,36,{"$f":"ROUND(I13*B13,0)","v":36}]
[null,"Колонковое бурение диаметром до 160 мм глубиной до 15 м в грунтах без устройства циркуляц. системы",null,null,null,"т.17п.1"]
[]
[null,200,"м","3 кат",null,"К=",0.9," т.17прим.",42.6,{"$f":"ROUND(I16*B16*G16,0)","v":7668}]
[null,"Гидрогеологические наблюдения в скважинах при бурении диаметром до 160 мм, глубиной до 15",null,null,null,"т.18п.1"]
[]
[null,{"$f":"B16","v":200},"м",null,null,"К=",0.6," гл.4п.8",1.6,{"$f":"ROUND(I19*B19*G19*G19,0)","v":115}]
[null,"Крепление скважин трубами при бурении диаметром до 160 мм в интервале до 50 м ",null,null,null,"т.18п.4"]
[]
[null,{"$f":"B16","v":200},"м",null,null,null,null,null,2.1,{"$f":"ROUND(I22*B22,0)","v":420}]
[null,"Отбор монолитов  грунтов из скважин в интервале до 10 м ",null,null,null,"т.57п.1"]
[]
[null,70,"монолит",null,null,null,null,null,22.9,{"$f":"ROUND(I25*B25,0)","v":1603}]
[null,"Отбор монолитов  грунтов из скважин в интервале свыше 10 м до 20 м ",null,null,null,"т.57п.2"]
[]
[null,30,"монолит",null,null,null,null,null,30.6,{"$f":"ROUND(I28*B28,0)","v":918}]
[null,"Статическое зондирование грунтов ",null,null,null,"т.45"]
[null,3,"испытание","до 10 м",null,"К=",1.1000000000000001," т.45 прим.2",128.30000000000001,{"$f":"ROUND(B30*I30*G30,0)","v":423}]
[null,"Внутренний транспорт",null,null,null," т.4.п.3"]
[null,{"$f":"SUM(J11:J30)","v":11183},null,null,null,null,null,null,0.1125,{"$f":"ROUND(B32*I32,0)","v":1258}]
[null,"Организация и ликвидация работ",null,null,null,"ОУ, п.13 прим.1"]
[null,{"$f":"B32+J32","v":12441},null,null,null,"К=",2.5,"Кр.Север",0.06,{"$f":"ROUND(B34*I34*G34,0)","v":1866}]
[null,"Итого сметная стоимость полевых работ ",null,null,null,null,null,null,null,{"$f":"SUM(J11:J34)","v":14307}]
[null,"Удорожание сметной стоимости полевых работ с районным коэффициентом 1,4 (ОУ п.8 п \"д\") ",null,null,null,null,null,null,null,{"$f":"ROUND(J35*0.4,0)","v":5723}]
[null,"Удорожание сметной стоимости полевых работ с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J35*0.25","v":3576.75}]
[null,"Итого сметная стоимость полевых работ ",null,null,null,null,null,null,null,{"$f":"SUM(J35:J37)","v":23606.75}]
[]
["II","Лабораторные работы"]
[null,"Глинистые грунты"]
[null,"Полный комплекс определений физических свойств",null,null,null,"т.63п.9"]
[]
[null,20,"образец",null,null,null,null,null,38.4,{"$f":"ROUND(I44*B44,0)","v":768}]
[null,"Полный комплекс определений физико-механических свойств",null,null,null,"т.63п.25"]
[]
[null,20,"образец",null,null,"К=",1.3,"т.63прим.",193,{"$f":"ROUND(I47*B47*G47,0)","v":5018}]
[null,"Предварительное уплотнение глинистых грунтов перед срезом",null,null,null," т.62п.27"]
[]
[null,20,"образец",null,null,null,null,null,14.4,{"$f":"ROUND(I50*B50,0)","v":288}]
[null,"Потери при прокаливании",null,null,null,"т.70п.13"]
[null,20,"образец",null,null,null,null,null,2.2000000000000002,{"$f":"ROUND(I52*B52,0)","v":44}]
[null,"Песчаные грунты"]
[null,"Полный комплекс определений физических свойств",null,null,null,"т.65п.1"]
[null,80,"образец",null,null,null,null,null,45.5,{"$f":"ROUND(I55*B55,0)","v":3640}]
[null,"Коэффициент фильтрации",null,null,null,"т.64п.5"]
[]
[null,20,"образец",null,null,null,null,null,16.2,{"$f":"ROUND(I58*B58,0)","v":324}]
[null,"Итого сметная стоимость лабораторных работ",null,null,null,null,null,null,null,{"$f":"SUM(J42:J58)","v":10082}]
[]
["III","Камеральные работы"]
[null,"Камеральная обработка инженерно-геологической рекогносцировки ",null,null,null,"т.9п.2"]
[]
[null,{"$f":"B13","v":1},"км",null,null,null,null,null,23.4,{"$f":"ROUND(I64*B64,0)","v":23}]
[null,"Сбор, изучение и систематизация материалов изысканий прошлых лет",null,null,null,"т.78п.1,2"]
[]
[null,20,"м",null,null,null,null,null,10.8,{"$f":"ROUND(I67*B67,0)","v":216}]
[null,10,"10 ц.з.",null,null,null,null,null,4.3,{"$f":"ROUND(I68*B68,0)","v":43}]
[null,"Камеральная обработка буровых и горнопроходческих работ с гидрогеол. наблюд. ",null,null,null,"т.82п.2"]
[]
[null,{"$f":"B16","v":200},"м",null,null,"К=",1.3,"т.82 прим.3",10.7,{"$f":"ROUND(I71*B71*G71,0)","v":2782}]
[null,"Камеральная обработка полевого испытания грунтов статическим зондированием",null,null,null," т.83п.1,2"]
[]
[null,{"$f":"B30","v":3},"испытание","до 10 м",null,null,null,null,29.7,{"$f":"ROUND(B74*I74,0)","v":89}]
[null,"Камеральная обработка определений физико-механических свойств грунтов (пород):",null,null,null," т.86п.1,2"]
[]
[null,"глинистых"]
[null,{"$f":"SUM(J44:J52)","v":6118},"%",null,null,null,null,null,0.2,{"$f":"ROUND(I78*B78,0)","v":1224}]
[null,"песчаных"]
[null,{"$f":"SUM(J54:J58)","v":3964},"%",null,null,null,null,null,0.15,{"$f":"ROUND(I80*B80,0)","v":595}]
[null,"Составление отчета",null,null,null,"т.87 п.1"]
[null,{"$f":"SUM(J62:J80)","v":4972},null,null,null,"К=",1.5,"Метод. пособие.\nПисьмо Госстоя №НЗ-2078/10",0.25,{"$f":"ROUND(I82*B82*G82,0)","v":1865}]
[null,"Составление программы работ",null,null,null,"т.81 п.3"]
[null,1,"программа",null,null,null,null,null,800,{"$f":"ROUND(I84*B84,0)","v":800}]
[]
[null,"Итого сметная стоимость камеральных работ",null,null,null,null,null,null,null,{"$f":"SUM(J63:J84)","v":7637}]
[null,"Итого сметная стоимость лабораторных и камеральных работ",null,null,null,null,null,null,null,{"$f":"J86+J59","v":17719}]
[null,"Удорожание сметной стоимости лабораторных и камеральных работы с районным коэффициентом 1,3 (Решение №130 по Сах.обл.) ",null,null,null,null,null,null,null,{"$f":"ROUND(J87*0.3,0)","v":5316}]
[null,"Удорожание сметной стоимости лабораторных и камеральных работы с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J87*0.25","v":4429.75}]
[null,"Итого сметная стоимость лабораторных и камеральных работ ",null,null,null,null,null,null,null,{"$f":"SUM(J87:J89)","v":27464.75}]
[null,"Итого сметная стоимость  работ ",null,null,null,null,null,null,null,{"$f":"J90+J38","v":51071.5}]
["IV","Регистрация изыскательских работ",null,null,null,"т.98п.4"]
[null,{"$f":"J91","v":51071.5},null,null,null,"295+2% свыше 10000",null,null,{"$f":"295+(B93-10000)*0.02","v":1116.43},{"$f":"I93","v":1116.43}]
[]
[null,"ИТОГО ПО СМЕТЕ",null,null,null,null,null,null,null,{"$f":"J91+J93","v":52187.93}]
[]
[null,"Итого с учетом инфляционного коэффициента на IV квартал 2007 г. К= 22,72",null,null,null,null,null,null,null,{"$f":"ROUND(J95*22.72,0)","v":1185710}]
[]
[null,"НДС (18%)",null,null,null,null,null,null,null,{"$f":"J97*0.18","v":213427.8}]
[]
[null,"ВСЕГО",null,null,null,null,null,null,null,{"$f":"J97+J99","v":1399137.8}]

{"sheet":"Геология (геофизика)","index":2,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[37,1,37,4],[37,5,37,8],[30,5,30,8],[32,1,32,8],[33,1,33,8],[34,1,34,8],[25,0,26,0],[25,1,26,4],[25,5,26,8],[35,1,35,8],[30,1,30,4],[36,1,36,7],[14,5,15,8],[18,0,19,0],[18,1,19,4],[18,5,19,8],[23,1,23,4],[23,5,23,8],[8,5,8,9],[9,1,9,4],[9,5,9,7],[28,1,28,4],[28,5,28,8],[11,0,12,0],[11,1,12,4],[11,5,12,8],[14,0,15,0],[14,1,15,4],[5,5,5,9],[6,0,6,4],[6,5,6,9],[4,0,4,4],[4,5,4,9],[41,1,41,4],[7,0,7,4],[7,5,7,9],[10,1,10,7],[8,0,8,4],[52,1,52,8],[47,1,47,4],[47,5,47,8],[0,0,0,9],[2,0,2,9],[3,0,3,4],[3,5,3,9],[1,6,1,9],[41,5,41,8],[5,0,5,4],[45,1,45,4],[45,5,45,8],[46,5,46,6],[48,1,48,2],[48,3,48,4],[51,1,51,8],[58,1,58,8],[59,1,59,8],[61,1,61,8],[55,1,55,8],[57,1,57,8],[53,1,53,8],[54,1,54,8]]}
["Приложение 1"]
[null,null,null,null,null,null,"к Ценовому предложению"]
["Смета № 3"]
["Наименование этапа и вида изыскательских работ"]
["Наименование объекта"]
["Стадия проектирования"]
["Наименование проектной (изыскательской) организации"]
["Наименование организации заказчика"]
["Адрес, местоположение объекта или земельного участка:"]
["№ п.п","Виды и объемы работ",null,null,null,"№№ ч., Гл., таб.СБЦ",null,null,"Цена, руб","Стоимость, руб"]
["I","Полевые работы"]
[null,"Измерение удельного сопротивления грунта ",null,null,null,"СЦ-82, т.282"]
[]
[null,24,"измерение",null,null,"К=",1.5,"№22 Госстрой 01.03.90",1.6,{"$f":"ROUND(B14*G14*I14,0)","v":58}]
[null,"Измерение наличия блуждающих токов \"земля-земля\" длительностью 10-15мин ",null,null,null,"СЦ-82, т.283"]
[]
[null,6,"измерение",null,null,"К=",1.21," №21-Д Госстрой 25.12.90",2.2999999999999998,{"$f":"ROUND(B17*G17*I17*G18,0)","v":25}]
[null,null,null,null,null,"К=",1.5,"т.283 прим."]
[null,"Сейсморазведка СМР при возбуждении колебаний ударами кувалды",null,null,null,"СЦ-82, т.258 п.89"]
[]
[null,100,"физ. наб.",null,null,"К=",1.21," №21-Д Госстрой 25.12.90",20,{"$f":"ROUND(B21*G21*I21*G22*1.25,0)","v":3328}]
[null,null,null,null,null,"К=",1.1000000000000001,"т.257п.14"]
[null,null,null,null,null,"К=",1.25,"т.258прим."]
[null,"Разбивка точек УЭС на площадках изысканий",null,null,null,"СЦ-82, т.78п.2"]
[null,{"$f":"B14/2","v":12},"точка",null,null,"К=",1.21," №21-Д Госстрой 25.12.90",4.8,{"$f":"ROUND(B25*G25*I25,0)","v":70}]
[null,"Плановая разбивка и  сейсмозондирования",null,null,null,"СЦ-82, т.278п.6"]
[]
[null,20,"точка",null,null,"К=",1.21," №21-Д Госстрой 25.12.90",4.5999999999999996,{"$f":"ROUND(B28*G28*I28,0)","v":111}]
[null,"Внутренний траснспорт",null,null,null,"СЦ-82 т.4.п.3"]
[null,{"$f":"SUM(J11:J28)","v":3592},null,null,null,null,null,null,0.11,{"$f":"ROUND(B30*I30,0)","v":395}]
[null,"Организация и ликвидация",null,null,null,"СЦ-82, т.6 п.3"]
[null,{"$f":"B30","v":3592},null,null,null,"К=",2.5,"Кр.Север",0.11,{"$f":"ROUND(B32*I32*G32,0)","v":988}]
[null,"Итого сметная стоимость полевых работ ",null,null,null,null,null,null,null,{"$f":"SUM(J11:J32)","v":4975}]
[null,"Удорожание сметной стоимости полевых работ с районным коэффициентом 1,4 (ОУ п.8 п \"д\") ",null,null,null,null,null,null,null,{"$f":"J33*0.4","v":1990}]
[null,"Удорожание сметной стоимости полевых работ с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J33*0.25","v":1243.75}]
[null,"Итого сметная стоимость полевых работ",null,null,null,null,null,null,null,{"$f":"SUM(J33:J35)","v":8208.75}]
["II","Камеральные работы"]
[null,"Камеральная обработка электроразведки ",null,null,null,"СБЦ-82, стр.288"]
[null,{"$f":"J14+J17","v":83},null,null,null,"К=",1.21,"№21-Д Госстрой 25.12.90",0.3,{"$f":"ROUND(I39*B39*G39*G41*G40,0)","v":36}]
[null,null,null,null,null,"К=",1.05,"СБЦ-82 ОУп.14"]
[null,null,null,null,null,"К=",1.1499999999999999,"т.291прим.2"]
[null,"Камеральная обработка материалов сейсморазведки, 2 типа волн",null,null,null,"СБЦ-82, т.291п.2"]
[null,{"$f":"B21","v":100},"ф.н.",null,null,"К=",1.21,"№21-Д Госстрой 25.12.90",13,{"$f":"ROUND(B43*I43*G43*G45*G44,0)","v":1899}]
[null,null,null,null,null,"К=",1.05,"СБЦ-82 ОУп.14"]
[null,null,null,null,null,"К=",1.1499999999999999,"т.291прим.2"]
[null,"Составление программы работ ",null,null,null,"СБЦ-82, т.294п.3"]
[null,1,"программа",null,null,null,null,null,600,{"$f":"ROUND(I47*B47,0)","v":600}]
[null,"Составление отчета",null,null,null,"СБЦ-82, т.294п.10"]
[null,"1000+10% от",null,{"$f":"SUM(J39:J45)","v":1935},null,"К=",1.21,"№21-Д Госстрой 25.12.90",{"$f":"(1000+0.1*D49)*G49*G50*G51","v":2599.4429999999998},{"$f":"ROUND((1000+0.1*D49)*G49*G50*G51,0)","v":2599}]
[null,null,null,null,null,"К=",1.5,"Метод. пособие.\nПисьмо Госстоя №НЗ-2078/10"]
[null,null,null,null,null,"К=",1.2,"т.294прим.3"]
[null,"Итого сметная стоимость камеральных работ",null,null,null,null,null,null,null,{"$f":"SUM(J39:J51)","v":5134}]
[null,"Удорожание сметной стоимости камеральных работ с районным коэффициентом 1,3 (Решение №130 по Сах.обл.) ",null,null,null,null,null,null,null,{"$f":"J52*0.3","v":1540.2}]
[null,"Удорожание сметной стоимости камеральных работ с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"ROUND(J52*0.25,0)","v":1284}]
[null,"Итого сметная стоимость камеральных работ ",null,null,null,null,null,null,null,{"$f":"SUM(J52:J54)","v":7958.2}]
[null,"ИТОГО ПО СМЕТЕ",null,null,null,null,null,null,null,{"$f":"J36+J55","v":16166.95}]
[]
[null,"Итого с учетом инфляционного коэффициента на IV квартал 2007 г. К= 22,72",null,null,null,null,null,null,null,{"$f":"ROUND(J56*22.72,0)","v":367313}]
[]
[null,"НДС (18%)",null,null,null,null,null,null,null,{"$f":"J58*0.18","v":66116.34}]
[]
[null,"ВСЕГО",null,null,null,null,null,null,null,{"$f":"J58+J60","v":433429.33999999997}]

{"sheet":"Экология","index":3,"n_rows":37,"n_cols":6,"rows_kept":37,"cut":false,"hidden":false,"merged":[[25,1,25,5],[0,3,0,5],[8,2,8,5],[2,0,2,5],[1,3,1,5],[4,2,4,5],[5,2,5,5],[6,2,6,5],[7,2,7,5],[4,0,4,1],[3,2,3,5],[10,1,10,5],[5,0,5,1],[6,0,6,1],[7,0,7,1],[8,0,8,1],[3,0,3,1]]}
[null,null,null,"Приложение 4"]
[null,null,null,"к Плану реализации проекта"]
["Смета №4"]
["Наименование этапа и вида изыскательских работ"]
["Наименование объекта"]
["Стадия проектирования"]
["Наименование проектной (изыскательской) организации"]
["Наименование организации заказчика"]
["Адрес, местоположение объекта или земельного участка:"]
["№\nп.п","затраты","ед.изм","ставка, руб","кол-во","Стоимость (без учета НДС)"]
["I","Полевых работ"]
[null,"Мобилизация, демобилизация",null,null,null,110000]
[null,"Питание, проживание"]
[null,"Затраты на питание в поле ","чел/день",500,10,{"$f":"D14*E14","v":5000}]
[null,"Итого",null,null,null,{"$f":"F14","v":5000}]
[null,"Оборудование"]
[null,"Оборудование, лаб. посуда",null,null,null,1100]
[null,"Итого",null,null,null,{"$f":"F17","v":1100}]
[null,"Полевые работы"]
[null,"Описание ландшафта, забор проб ","чел/день",2000,10,{"$f":"D20*E20","v":20000}]
[null,"Итого",null,null,null,{"$f":"F20","v":20000}]
[null,"Атмосферный воздух","измерение",10000,2,{"$f":"D22*E22","v":20000}]
[null,"Вода ","проба",12000,3,{"$f":"D23*E23","v":36000}]
[null,"Почвы ","проба",11000,3,{"$f":"D24*E24","v":33000}]
[null,"Итого",null,null,null,{"$f":"SUM(F22:F24)","v":89000}]
["II","Камеральные работы, работы с фондами и подготовку аналитического отчета"]
[null,"Заработная плата"]
[null,"Координатор работ","чел/день",1500,14,{"$f":"D28*E28","v":21000}]
[null,"Специалист-почвовед","чел/день",1200,6,{"$f":"D29*E29","v":7200}]
[null,"Технический редактор","чел/день",1000,14,{"$f":"D30*E30","v":14000}]
[null,"Итого",null,null,null,{"$f":"SUM(F28:F30)","v":42200}]
[null,"Расходные материалы",null,null,null,880]
[null,"Всего",null,null,null,{"$f":"F31+F32","v":43080}]
[]
[null,"ИТОГО ПО СМЕТЕ",null,null,null,{"$f":"F12+F15+F18+F21+F25+F33","v":268180}]
[null,"НДС (18%)",null,null,null,{"$f":"F35*0.18","v":48272.4}]
[null,"ВСЕГО ПО СМЕТЕ",null,null,null,{"$f":"F35+F36","v":316452.40000000002}]

{"sheet":"Метеорология","index":4,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[7,5,7,9],[8,5,8,9],[56,1,56,8],[9,5,9,9],[7,0,7,4],[8,0,8,4],[9,0,9,4],[52,1,52,8],[53,1,53,8],[6,0,6,4],[5,5,5,9],[6,5,6,9],[3,0,3,9],[0,6,0,9],[1,6,1,9],[4,0,4,4],[4,5,4,9],[5,0,5,4]]}
[null,null,null,null,null,null,"Приложение 1"]
[null,null,null,null,null,null,"к Ценовому предложению"]
[]
["Смета № 5"]
["Наименование этапа и вида изыскательских работ",null,null,null,null,"Инженерно-метеорологические изыскания"]
["Наименование объекта"]
["Стадия проектирования"]
["Наименование проектной (изыскательской) организации"]
["Наименование организации заказчика"]
["Адрес, местоположение объекта или земельного участка:"]
[]
["№ п.п","Виды и объемы работ",null,null,null,"№№ ч., Гл., таб.СБЦ-2000",null,null,"Цена, руб","Стоимость, руб"]
["I","Камеральные метеорологические работы"]
[null,"температура воздуха(среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,1,{"$f":"B15*I15","v":20}]
[null,"давление (среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,1,{"$f":"B17*I17","v":20}]
[null,"влажность воздуха(среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,2.8,{"$f":"B19*I19","v":56}]
[null,"ветер (среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,7,{"$f":"B21*I21","v":140}]
[null,"осадки(ежедневные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,6.7,{"$f":"B23*I23","v":134}]
[null,"видимость(среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,1,{"$f":"B25*I25","v":20}]
[null,"атмосферные явл. (среднемесячные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,1,{"$f":"B27*I27","v":20}]
[null,"снежный покров (декадные данные)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,1.5,{"$f":"B29*I29","v":30}]
[null,"температура почвы(среднемесячная)",null,null,null,"СБЦ-2000, т.67"]
[null,20,"год.ст.",null,null,null,null,null,7.2,{"$f":"B31*I31","v":144}]
[null,"длительность действия ветра от 10 м/с",null,null,null,"СБЦ-2000, т.68"]
[null,2,"расчет",null,null,null,null,null,57,{"$f":"B33*I33","v":114}]
[null,"максимальное обледенение проводов ",null,null,null,"СБЦ-2000, т.68"]
[null,2,"расчет",null,null,null,null,null,75,{"$f":"B35*I35","v":150}]
[null,"суточные максимумы осадков",null,null,null,"СБЦ-2000, т.68"]
[null,2,"расчет",null,null,null,null,null,38,{"$f":"B37*I37","v":76}]
[null,"розы ветров",null,null,null,"СБЦ-2000, т.68"]
[null,15,"расчет",null,null,null,null,null,116,{"$f":"B39*I39","v":1740}]
[null,"составление климатической записки",null,null,null,"СБЦ-2000, т.69"]
[null,1,"записка",null,null,null,null,null,486,{"$f":"B41*I41","v":486}]
[null,"загрязнение атмосферы",null,null,null,"т.67"]
[]
[null,8,"год.станция",null,null,null,null,"т.67,§23",8.1999999999999993,{"$f":"B44*I44","v":65.599999999999994}]
[null,"расчёт скорости ветра 5% обеспеченности",null,null,null,"т.68"]
[]
[null,8,"год.станция",null,null,null,null,"т.68,§12",280,{"$f":"B47*I47","v":2240}]
[null,"температура почвы(среднемесячные данные)",null,null,null,"т.67"]
[]
[null,8,"год.станция",null,null,null,null,"т.67,§18",7.2,{"$f":"B50*I50","v":57.6}]
[null,"глубина промерзания грунта",null,null,null,"т.67"]
[null,"Итого сметная стоимость камеральных работ ",null,null,null,null,null,null,null,{"$f":"SUM(J13:J51)","v":5513.2000000000007}]
[null,"Удорожание сметной стоимости лабораторных и камеральных работы с районным коэффициентом 1,3 (Решение №130 по Сах.обл.) ",null,null,null,null,null,null,null,{"$f":"ROUND(J52*0.3,0)","v":1654}]
[null,"Удорожание сметной стоимости лабораторных и камеральных работы с льготным коэффициентом 1,25 (ОУ п.8 п \"е\") ",null,null,null,null,null,null,null,{"$f":"J52*0.25","v":1378.3000000000002}]
[]
[null,"ИТОГО ПО СМЕТЕ",null,null,null,null,null,null,null,{"$f":"SUM(J52:J55)","v":8545.5}]
[null,"Итого с учетом инфляционного коэффициента на IV квартал 2007 г. К= 22,72",null,null,null,null,null,null,null,{"$f":"ROUND(J56*22.72,0)","v":194154}]
[null,"НДС (18%)",null,null,null,null,null,null,null,{"$f":"J57*0.18","v":34947.72}]
[null,"ВСЕГО",null,null,null,null,null,null,null,{"$f":"J58+J57","v":229101.72}]

{"sheet":"Сводная","index":5,"n_rows":82,"n_cols":6,"rows_kept":82,"cut":false,"hidden":false,"merged":[[8,3,8,5],[8,1,9,1],[8,0,9,0],[8,2,9,2],[0,0,0,5],[4,0,4,5],[2,0,2,5],[3,0,3,5],[1,0,1,5]]}
["Приложение 1"]
["к Ценовому предложению"]
["СВОДНАЯ СМЕТА"]
["на выполнение инженерых изысканий по объекту"]
["Рай"]
[null,"Наименование проектной (изыскательской) организации: Мы"]
[null,"Наименование организации заказчика: Они"]
[]
["№№ п/п","Наименование этапа и вида изыскательских работ","Ссылка на сметы ","Стоимость работ в рублях"]
[null,null,null,"Стоимость работ в текущих ценах","НДС","Стоимость с НДС"]
[1,"Инженерно-геодезические изыскания","Смета № 1",{"$f":"Геодезия!J57","v":569691},{"$f":"D11*0.18","v":102544.37999999999},{"$f":"D11+E11","v":672235.38}]
[2,"Инженерно-геологические изыскания","Смета № 2",{"$f":"Геология!J97","v":1185710},{"$f":"D12*0.18","v":213427.8},{"$f":"D12+E12","v":1399137.8}]
[3,"Инженерно-геологические  (геофизические) изыскания","Смета № 3",{"$f":"'Геология (геофизика)'!J58","v":367313},{"$f":"D13*0.18","v":66116.34},{"$f":"D13+E13","v":433429.33999999997}]
[4,"Инженерно-экологические изыскания","Смета № 4",{"$f":"Экология!F35","v":268180},{"$f":"D14*0.18","v":48272.4},{"$f":"D14+E14","v":316452.40000000002}]
[5,"Инженерно-метеорологические изыскания","Смета № 5",{"$f":"Метеорология!J57","v":194154},{"$f":"D15*0.18","v":34947.72},{"$f":"D15+E15","v":229101.72}]
[" ","ИТОГО по сметам:",null,{"$f":"SUM(D11:D15)","v":2585048},{"$f":"SUM(E11:E15)","v":465308.64},{"$f":"SUM(F11:F15)","v":3050356.64}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"т.5 п.2"]