{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Монтаж системы охранно-пожарной"],"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":"Монтаж системы охранно-пожарной","index":0,"n_rows":143,"n_cols":40,"rows_kept":143,"cut":false,"hidden":false,"merged":[[135,1,135,5],[135,8,135,9],[136,1,136,5],[136,8,136,9],[137,1,137,5],[137,8,137,9],[132,1,132,5],[132,8,132,9],[133,1,133,5],[133,8,133,9],[134,1,134,5],[134,8,134,9],[129,1,129,5],[129,8,129,9],[130,1,130,5],[130,8,130,9],[131,1,131,5],[131,8,131,9],[126,1,126,5],[126,8,126,9],[127,1,127,5],[127,8,127,9],[128,1,128,5],[128,8,128,9],[114,0,115,5],[116,0,117,5],[124,1,124,5],[124,8,124,9],[125,1,125,5],[125,8,125,9],[93,0,94,0],[93,1,94,1],[93,2,94,2],[96,0,97,5],[98,0,99,5],[104,0,105,5],[89,0,90,0],[89,1,90,1],[89,2,90,2],[91,0,92,0],[91,1,92,1],[91,2,92,2],[85,0,86,0],[85,1,86,1],[85,2,86,2],[87,0,88,0],[87,1,88,1],[87,2,88,2],[81,0,82,0],[81,1,82,1],[81,2,82,2],[83,0,84,0],[83,1,84,1],[83,2,84,2],[77,0,78,0],[77,1,78,1],[77,2,78,2],[79,0,80,0],[79,1,80,1],[79,2,80,2],[73,0,74,0],[73,1,74,1],[73,2,74,2],[75,0,76,0],[75,1,76,1],[75,2,76,2],[69,0,70,0],[69,1,70,1],[69,2,70,2],[71,0,72,0],[71,1,72,1],[71,2,72,2],[52,0,53,0],[52,1,53,1],[52,2,53,2],[55,0,56,5],[58,0,64,5],[67,0,68,0],[67,1,68,1],[67,2,68,2],[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],[123,1,123,5],[123,8,123,9],[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],[107,0,113,5]]}
["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 № ","ЛС-2",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  ","24.12.2014",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Подрядчик:  ООО ПКФ \"Гамма телеком\"                                                              "]
[null,null,"«Монтаж системы охранно-пожарной сигнализации здания стационара №1, расположенного на ул. Кирова,д.20»"]
[]
[]
[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,""]
[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:_______",637076.75,null,"Руб."]
[]
[null,null,null,null,"Трудоемкость работ: _____________",1089.5909999999999,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: ________",141708.75,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]
[]
[]
["        Монтаж пожарной сигнализации"]
[]
[1,"ТЕРм10-08-001-02","Приборы ПС приемно-контрольные, пусковые, концентратор блок базовый на 20 лучей (Гранит-24)",1,130.51999999999998,0.32,131,118,0,11.7,11.7]
[null,null,null,"1 шт.",117.7,0,null,null,0,0,0]
[2,"ТЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина до 600х600х350 мм",1,69.319999999999993,43,69,24,43,2.37,2.37]
[null,null,null,"1 шт.",23.51,3.43,null,null,3,0.28999999999999998,0.28999999999999998]
[3,"ТЕРм08-03-575-01","Прибор или аппарат (Аккумулятор 12В)",1,11.51,0,12,11,0,1.1200000000000001,1.1200000000000001]
[null,null,null,"1 шт.",11.11,0,null,null,0,0,0]
[4,"ТЕРм10-02-016-06","Отдельно устанавливаемый преобразователь или блок питания(РИП)",1,204.27999999999997,44.83,204,112,45,10.1,10.1]
[null,null,null,"1 шт.",112.01,5.2,null,null,5,0.44,0.44]
[5,"ТЕРм10-04-101-15","Транспарант световой (табло)",18,21.349999999999998,0,384,346,0,2,36]
[null,null,null,"1 шт.",19.239999999999998,0,null,null,0,0,0]
[6,"ТЕРм08-01-081-01","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов до 2 (ИПР)",11,22.52,9.57,248,120,105,1.1299999999999999,12.43]
[null,null,null,"1 шт.",10.87,0.47,null,null,5,0.04,0.44]
[7,"прим.ТЕРм10-04-066-06","Табло сигнальное студийное или коридорное (Маяк-12кп)",3,66.89,0,201,159,0,6,18]
[null,null,null,"1 шт.",53.16,0,null,null,0,0,0]
[8,"ТЕРм10-08-001-13","Устройства промежуточные на количество лучей 1 (УШК-03)",6,44.980000000000004,0.26,270,245,2,4,24]
[null,null,null,"1 шт.",40.840000000000003,0,null,null,0,0,0]
[9,"ТЕРм10-08-002-03","Извещатель ПС автоматический тепловой, дымовой, световой во взрывозащищенном исполнении (ИП 212-41м)",154,23.419999999999998,0.38,3607,3058,59,1.68,258.71999999999997]
[null,null,null,"1 шт.",19.86,0,null,null,0,0,0]
[10,"примТЕРм10-04-101-07","Громкоговоритель или звуковая колонка в помещении(Маяк 12-3м)",9,30.770000000000003,0,277,163,0,2,18]
[null,null,null,"1 шт.",18.14,0,null,null,0,0,0]
[11,"ТЕРм10-01-055-02","Прокладка кабеля, масса 1 м до 1 кг, по стене кирпичной",17.829999999999998,1162.3800000000001,164.39,20725,6000,2931,37.1,661.49299999999994]
[null,null,null,"100 м кабеля",336.5,18.079999999999998,null,null,322,1.53,27.279899999999998]
[12,"ТЕРм08-02-399-01","Провод в коробах, сечением до 6 мм2",1.8,74.970000000000013,2.39,135,60,4,3.52,6.3360000000000003]
[null,null,null,"100 м",33.090000000000003,0.12,null,null,0,0.01,1.8000000000000002E-2]
[13,"ТЕРм08-02-390-01","Короба пластмассовые шириной до 40 мм",1.8,236.64,31.87,426,279,57,16.29,29.321999999999999]
[null,null,null,"100 м",154.91999999999999,0.12,null,null,0,0.01,1.8000000000000002E-2]
[]
["        И т о г о   п о   р а з д е л у",null,null,null,null,null,26689,10695,3246,null,1089.5909999999999]
[null,null,null,null,null,null,null,null,335,null,28.485900000000001]
[]
["        Итого в текущих ценах\n{Итого в текущих ценах ТЕР (Больницы по статьям затрат 4 кв.2014 РЦЦС)}\nk=13,25 на зарплату\nk=6,23 на эксплуатацию машин\nk=5,22 на материалы\nk=5,22 на основные материалы\n",null,null,null,null,null,228475.89,141708.75,20222.580000000002,null,1089.5909999999999]
[null,null,null,null,null,null,null,null,4438.75,null,28.485900000000001]
[]
[]
[]
[]
[]
["        Материалы не учтенные в расценках, в текущих ценах"]
[]
[14,"т.Цена","Прибор приемно-контрольный \"Гранит-24\"",1,4600,null,4600]
[null,null,null,"шт"]
[15,"т.Цена","ШРН 600х600х350",1,2500,null,2500]
[null,null,null,"шт"]
[16,"т.Цена","Аккумулятор DTM 12В/7 А/ч (АКБ DTM 1207)",1,884,null,884]
[null,null,null,"шт"]
[17,"т.Цена","Оповещатель комбинированный Маяк-12КП (Маяк-12КП)",3,300,null,900]
[null,null,null,"шт"]
[18,"т.Цена","Извещатель пожарный ручной ИПР-И (ИПР-И)",11,440.68,null,4847]
[null,null,null,"шт"]
[19,"т.Цена","Устройство контроля шлейфа УШК-03 (УШК-03)",6,227.12,null,1363]
[null,null,null,"шт"]
[20,"т.Цена","РИП-12 (исп. 02)",3,3220,null,9660]
[null,null,null,"шт"]
[21,"т.Цена","БЛИК-РП табло/ световой оповещатель ВЫХОД 220В, с резервным питанием",18,700,null,12600]
[null,null,null,"шт"]
[22,"т.Цена","Сирена Маяк-12-3М (Маяк-12-3М)",9,338.98,null,3051]
[null,null,null,"шт"]
[23,"т.Цена","Извещатель пожарный ИП 212-41М",154,423.73,null,65254]
[null,null,null,"шт"]
[24,"т.Цена","КПСЭнг-FRLS 1х2х0,5",1343,13.56,null,18211]
[null,null,null,"м"]
[25,"т.Цена","КПСЭнг-FRLS 1х2х1,5",620,21.18,null,13132]
[null,null,null,"м"]
[26,"т.Цена","Кабель-канал 15x10",180,7.2,null,1296]
[null,null,null,"м"]
[27,"т.Цена","Светильник переносной с АБК",3,406.78,null,1220]
[null,null,null,"шт"]
[]
["        И т о г о   п о   р а з д е л у",null,null,null,null,null,139518,0,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0]
["        В том числе основные материалы в базовых ценах",null,null,null,null,null,139518]
[]
[]
["        Пусконаладочные работы"]
[]
[]
["        И т о г о   п о   р а з д е л у",null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0]
[]
["        Итого в текущих ценах\n{Итого в текущих ценах ТЕР (Больницы по статьям затрат 4 кв.2014 РЦЦС)}\nk=13,25 на зарплату\nk=6,23 на эксплуатацию машин\nk=5,22 на материалы\nk=5,22 на основные материалы\n",null,null,null,null,null,0,0,0,null,0]
[null,null,null,null,null,null,null,null,0,null,0]
[]
[]
[]
[]
[]
["        В с е г о",null,null,null,null,null,367993.89,141708.75,20222.580000000002,null,1089.5909999999999]
[null,null,null,null,null,null,null,null,4438.75,null,28.485900000000001]
["        В том числе основные материалы",null,null,null,null,null,139518]
[]
["     ","     "]
["     ","     "]
[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,367993.89]
[null,"Накладные расходы (пп. 1, 4, 8, 9, 11)",null,null,null,null,null,68,88838.6]
[null,"Накладные расходы (пп. 2, 3, 6, 12, 13)",null,null,null,null,null,81,5388.1200000000008]
[null,"Накладные расходы (пп. 5, 7, 10)",null,null,null,null,null,78,6903.7800000000007]
[null,"Итого накладных расходов",null,null,null,null,null,null,101130.5]
[null,"Итого",null,null,null,null,null,null,469124.39]
[null,"Сметная прибыль (пп. 1, 4, 8, 9, 11)",null,null,null,null,null,48,62709.599999999999]
[null,"Сметная прибыль (пп. 2, 3, 5, 6, 7, 10, 12, 13)",null,null,null,null,null,52,8061.56]
[null,"Итого сметной прибыли",null,null,null,null,null,null,70771.16]
[null,"Итого",null,null,null,null,null,null,539895.55000000005]
[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,"Затр.на непредвиденные расходы",null,null,null,null,null,2,0]
[null,"ИТОГО",null,null,null,null,null,null,539895.55000000005]
[null,"НДС",null,null,null,null,null,18,97181.199000000008]
[null,"В С Е Г О",null,null,null,null,null,null,637076.75]
[]
[]
[null,"Составил ",null,"___________________"]
[]
[null,"Проверил",null,"___________________"]