{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Проведение работ по монтажу сва"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":1,"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":"Проведение работ по монтажу сва","index":0,"n_rows":118,"n_cols":40,"rows_kept":118,"cut":false,"hidden":false,"merged":[[110,1,110,5],[110,8,110,9],[111,1,111,5],[111,8,111,9],[112,1,112,5],[112,8,112,9],[107,1,107,5],[107,8,107,9],[108,1,108,5],[108,8,108,9],[109,1,109,5],[109,8,109,9],[104,1,104,5],[104,8,104,9],[105,1,105,5],[105,8,105,9],[106,1,106,5],[106,8,106,9],[101,1,101,5],[101,8,101,9],[102,1,102,5],[102,8,102,9],[103,1,103,5],[103,8,103,9],[98,1,98,5],[98,8,98,9],[99,1,99,5],[99,8,99,9],[100,1,100,5],[100,8,100,9],[95,1,95,5],[95,8,95,9],[96,1,96,5],[96,8,96,9],[97,1,97,5],[97,8,97,9],[92,1,92,5],[92,8,92,9],[93,1,93,5],[93,8,93,9],[94,1,94,5],[94,8,94,9],[81,0,82,5],[89,1,89,5],[89,8,89,9],[90,1,90,5],[90,8,90,9],[91,1,91,5],[91,8,91,9],[64,0,65,0],[64,1,65,1],[64,2,65,2],[67,0,68,5],[69,0,70,5],[72,0,78,5],[60,0,61,0],[60,1,61,1],[60,2,61,2],[62,0,63,0],[62,1,63,1],[62,2,63,2],[56,0,57,0],[56,1,57,1],[56,2,57,2],[58,0,59,0],[58,1,59,1],[58,2,59,2],[52,0,53,0],[52,1,53,1],[52,2,53,2],[54,0,55,0],[54,1,55,1],[54,2,55,2],[48,0,49,0],[48,1,49,1],[48,2,49,2],[50,0,51,0],[50,1,51,1],[50,2,51,2],[44,0,45,0],[44,1,45,1],[44,2,45,2],[46,0,47,0],[46,1,47,1],[46,2,47,2],[40,0,41,0],[40,1,41,1],[40,2,41,2],[42,0,43,0],[42,1,43,1],[42,2,43,2],[36,0,37,0],[36,1,37,1],[36,2,37,2],[38,0,39,0],[38,1,39,1],[38,2,39,2],[32,0,33,0],[32,1,33,1],[32,2,33,2],[34,0,35,0],[34,1,35,1],[34,2,35,2],[28,0,29,0],[28,1,29,1],[28,2,29,2],[30,0,31,0],[30,1,31,1],[30,2,31,2],[16,38,18,38],[16,39,18,39],[17,28,18,28],[17,29,17,31],[17,32,18,32],[17,33,17,35],[4,30,4,38],[16,23,18,23],[16,24,18,24],[16,25,18,25],[16,26,18,26],[16,27,18,27],[16,28,16,31],[16,32,16,35],[16,36,18,36],[16,37,18,37],[88,1,88,5],[88,8,88,9],[1,1,1,9],[13,5,13,6],[15,5,15,6],[17,5,17,6],[19,9,19,10],[20,9,20,10],[5,2,6,9],[79,0,80,5]]}
["номер 4 стандарт",null,null,null,null,null,null,null,null,null,"Форма № 4"]
[null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Смета в сумме: ",null,null,null,null,null,null,null,null,null,null,null,"Смету в сумме:"]
[null,null,null,null,null,"(наименование стройки)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"в текущем уровне цен",null,null,null,null,null,null,null,null,null,null,null,"в текущем уровне цен"]
[null,null,null,null,null,null,null,"ЛОКАЛЬНЫЙ СМЕТНЫЙ РАСЧЕТ № ","АС-9677",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"СОГЛАСОВАНО",null,null,null,null,null,null,null,null,null,null,null,"УТВЕРЖДАЮ"]
[null,null,null,null,null,"от  ","01.10.2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Подрядчик:  ООО ПКФ \"Гамма телеком\"                                                              "]
[null,null,"«Проведение работ по монтажу свай под фундамент опор для колеса обозрения»"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"________________  /Рекешев Ф.М./",null,null,null,null,null,null,null,null,null,null,"_________________  /            /"]
[null,null,"Основание: чертежи №",null,"АС-9677"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," \"____\"  ___________ 200 _ г.",null,null,null,null,null,null,null,null,null,null,null," \"____\"  ___________ 200_г."]
[null,null,"Составлен в базовых ценах:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЛОКАЛЬНЫЙ СМЕТНЫЙ РАСЧЕТ № "]
[null,null,null,null,"Сметная стоимость работ:_______",2623590.8200000003,null,"Руб."]
[]
[null,null,null,null,"Трудоемкость работ: _____________",1884.6874400000002,null,"Чел.час."]
[null,"     ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"№ п/п","Обоснование","Наименование","Ед. изм.","Кол.","Стоимость единицы",null,null,null,"Общая стоимость",null,null,null,"Т/з осн. Раб.       На ед.","Т/з осн. Раб. Всего","Т/з мех.    На ед.","Т/з мех. Всего"]
[null,null,null,null,"Средства на оплату труда: ________",209407.56,null,"Руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Всего","В том числе",null,null,"Всего","В том числе"]
["     ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Осн. З/п","Экспл. Маш.","З/п Мех.",null,"Осн. З/п","Экспл. Маш.","З/п Мех."]
["№","Обосно-","Наименование",null,"   ЦЕНА ЕДИНИЦЫ",null,null,"ОБЩАЯ СТОИМОСТЬ",null,"затр.тр.раб."]
["п/п","вание","работ и затрат","Кол-во","всего","экс.маш.","всего","зарплата","экс.маш.","затр.тр.маш.",null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[null,"цен",null,null,"зарплата","ЗП маш",null,null,"ЗП маш","единич","всего"]
[]
[1,2,3,4,5,6,7,8,9,10,11]
[]
[]
["        Строительные работы"]
[]
[1,"ТЕР47-01-001-03","Разбивка участка",2.4300000000000002,75.080000000000013,0,182,164,0,7.62,18.5166]
[null,null,null,"100 м2",67.510000000000005,0,null,null,0,0,0]
[2,"ТЕРр68-12-18","Разборка тротуаров из мелкоштучных искусственных материалов (брусчатка) на цементно-песчанном монтажном слое толщиной 50 мм",2.4300000000000002,5036.1200000000008,2359.09,12238,5611,5733,285.42,693.57060000000013]
[null,null,null,"100 м2 площади разбо",2309.0500000000002,304.48,null,null,740,25.76,62.596800000000009]
[null,"т.цена","Комплект для бензореза",1,1516,null,1516]
[null,null,null,"шт."]
[3,"ТЕР46-04-009-01прим.","Разборка бетонных оснований под полы награвии",0.72,287.36,206.36,207,58,149,8.93,6.4295999999999998]
[null,null,null,"1 м3",81,26.71,null,null,19,2.2599999999999998,1.6271999999999998]
[4,"ТЕР05-01-012-12","Погружение вибропогружателем стальных свай шпунтового ряда массой 1 м свыше 70 кг на глубину до 15 м",11,5806.6599999999989,144.97999999999999,63873,466,1595,4.45,48.95]
[null,null,null,"1 т свай",42.32,13.71,null,null,151,1.1599999999999999,12.76]
[5,"т.цена","Сваи СВС-Ф2-325,l=7м + надставка на сваи ф325 длиной 6м",8,11414.86,null,91319]
[null,null,null,"шт"]
[6,"ТЕР05-01-009-02","Заполнение бетоном полых свай и свай-оболочек диаметром свыше 80 см",11.5,741.93000000000006,83.81,8532,221,964,2.17,24.954999999999998]
[null,null,null,"1 м3 бетона полости",19.23,10.17,null,null,117,0.86,9.89]
[null,"401-0006","Бетон тяжелый, класс В15 (М200)",-11.73,592.14,null,-6946]
[null,null,null,"м3"]
[null,"401-0006","Бетон тяжелый, класс В15 (М200)",11.73,835.6,null,9802]
[null,null,null,"м3"]
[7,"ТЕР22-03-014-09","Приварка оголовков к стальным трубопроводам диаметром 350 мм",8,451.71000000000004,197.63,3614,278,1581,3.13,25.04]
[null,null,null,"1 фланец",34.71,21.75,null,null,174,1.84,14.72]
[8,"прим.ТЕР30-01-012-01","Устройство монолитного железобетонного ростверка под опоры эстакад, мостов и путепроводов в деревометаллической опалубке",16,1326.73,271.85000000000002,21228,1757,4350,11.82,189.12]
[null,null,null,"1 м3 бетона",109.81,25.75,null,null,412,1.96,31.36]
[9,"ТЕР06-01-005-07","Дополнительные затраты на устройство колодцев для анкерных болтов",0.106,855.55,30.53,91,61,3,66.489999999999995,7.0479399999999996]
[null,null,null,"100 м3 бетона и желе",574.47,3.31,null,null,0,0.28000000000000003,2.9680000000000002E-2]
[10,"ТЕР06-01-015-02","Установка анкерных болтов в готовые гнезда с заделкой длиной более 1 м",1.69,10001.27,54.75,16902,3378,93,225.63,381.31469999999996]
[null,null,null,"1 т",1999.08,2.72,null,null,5,0.23,0.38869999999999999]
[null,"204-0059","Анкерные детали из прямых или гнутых круглых стержней с резьбой (в комплекте с шайбами и гайками или без них), поставляемые отдельно",-1.69,7943.97,null,-13425]
[null,null,null,"т"]
[null,"т. цена","Анкерный болт М42х1400",64,272.2,null,17421]
[null,null,null,"шт"]
[11,"ТЕР11-01-002-01","Устройство подстилающих слоев песчаных",72.900000000000006,141.26999999999998,27.82,10299,2148,2028,3.41,248.58900000000003]
[null,null,null,"1 м3 подстилающего слоя",29.46,3.55,null,null,259,0.3,21.87]
[12,"ТЕР11-01-025-01","Устройство покрытий из брусчатки по готовому подстилающему слою с заполнением швов песком",2.4300000000000002,25990.629999999997,288.35000000000002,63157,2066,701,94.8,230.364]
[null,null,null,"100 м2 покрытия",850.36,33.450000000000003,null,null,81,2.83,6.8769000000000009]
[13,"т.цена","Работа автокрана",16,227,null,3632]
[null,null,null,"ч"]
[14,"ТЕРм08-02-472-02","Заземлитель горизонтальный из стали полосовой сечением 160 мм2",0.65,1064.33,79.66,692,101,52,16.600000000000001,10.790000000000001]
[null,null,null,"100 м",156.04,2.6,null,null,2,0.22,0.14300000000000002]
[]
["        И т о г о   п о   р а з д е л у",null,null,null,null,null,304334,16309,17249,null,1884.6874400000002]
[null,null,null,null,null,null,null,null,1960,null,162.26228000000003]
["        В том числе основные материалы в базовых ценах",null,null,null,null,null,103319]
[]
[]
["        Итого в текущих ценах\n{Итого в текущих ценах ТЕР (Общеотраслевое строительство по статьям затрат 3 кв.2014 РЦЦС)}\nk=12,84 на зарплату\nk=5,78 на эксплуатацию машин\nk=5,59 на материалы\nk=5,59 на основные материалы\n",null,null,null,null,null,1822744.62,209407.56,99699.22,null,1884.6874400000002]
[null,null,null,null,null,null,null,null,25166.400000000001,null,162.26228000000003]
[]
[]
[]
[]
[]
["        В с е г о",null,null,null,null,null,1822744.62,209407.56,99699.22,null,1884.6874400000002]
[null,null,null,null,null,null,null,null,25166.400000000001,null,162.26228000000003]
["        В том числе основные материалы",null,null,null,null,null,577553.21]
[]
["     ","     "]
["     ","     "]
[null,"Наименование затрат",null,null,null,null,"Коэффициент","Процент",null,"Сумма"]
[null,null,null,null,null,null,null,null,null,"в руб."]
[]
["     ","Итого",null,null,null,null,null,null,1822744.62]
[null,"Накладные расходы (пп. 1)",null,null,null,null,null,98,2063.88]
[null,"Накладные расходы (пп. 2)",null,null,null,null,null,88,71761.36]
[null,"Накладные расходы (пп. 3)",null,null,null,null,null,94,929.66]
[null,"Накладные расходы (пп. 4, 6, 7)",null,null,null,null,null,111,20053.260000000002]
[null,"Накладные расходы (пп. 8)",null,null,null,null,null,110,30635.000000000004]
[null,"Накладные расходы (пп. 9, 10)",null,null,null,null,null,89,39356.69]
[null,"Накладные расходы (пп. 11, 12)",null,null,null,null,null,105,61397.700000000004]
[null,"Накладные расходы (пп. 14)",null,null,null,null,null,81,1071.6300000000001]
[null,"Итого накладных расходов",null,null,null,null,null,null,227269.18000000005]
[null,"Итого",null,null,null,null,null,null,2050013.8]
[null,"Сметная прибыль (пп. 1)",null,null,null,null,null,72,1516.32]
[null,"Сметная прибыль (пп. 2)",null,null,null,null,null,48,39142.559999999998]
[null,"Сметная прибыль (пп. 3)",null,null,null,null,null,56,553.84]
[null,"Сметная прибыль (пп. 4, 6, 8)",null,null,null,null,null,64,25671.68]
[null,"Сметная прибыль (пп. 7)",null,null,null,null,null,71,4120.84]
[null,"Сметная прибыль (пп. 9, 10, 14)",null,null,null,null,null,52,23682.880000000001]
[null,"Сметная прибыль (пп. 11, 12)",null,null,null,null,null,60,35084.400000000001]
[null,"Итого сметной прибыли",null,null,null,null,null,null,129772.52]
[null,"Итого",null,null,null,null,null,null,2179786.3200000003]
[null,"Проценты НР и СП учитывают  коэффициенты:+НР 0,85 СП 0,8 (по письму 3757 от 22.02.11)",null,null,null,null,null,0,0]
[null,"ВЗиС",null,null,null,null,null,2,43595.726400000007]
[null,"ИТОГО",null,null,null,null,null,null,2223382.0500000003]
[null,"НДС",null,null,null,null,null,18,400208.76900000003]
[null,"В С Е Г О",null,null,null,null,null,null,2623590.8200000003]
[]
[]
[null,"Составил ",null,"___________________"]
[]
[null,"Проверил",null,"___________________"]