{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["РКЦ","01-03-01","01-03-01 изм 6"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":100,"comments":2,"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":"РКЦ","index":0,"n_rows":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[3,6,3,9],[5,6,5,13],[6,6,6,13],[8,6,9,6],[8,9,9,9],[8,10,9,10],[8,11,9,11],[8,12,9,12],[8,13,9,13],[8,7,9,7],[8,8,9,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"К лимитированных * К тендерного снижения",1.214]
[]
[null,null,null,null,null,null," "]
[]
[null,null,null,null,null,null,"Распределение Контрактной цены"]
[]
[]
[null,null,null,null,null,null,"№ п/п","№ сметы","Единичная расценка","Наименование работ","Ед. изм.","Объем","Цена за единицу, руб","Стоимость работ всего, руб."]
[]
[]
[null,null,null,null,null,null,1,null,null,{"$f":"G12+1","v":2},3,{"$f":"K12+1","v":4},5,6]
["I.","РАБОТЫ, в том числе:",null,null,null,null,"1.",null,null,"РАБОТЫ, в том числе:"]
[null,null,null,null,null,null,"1.1.",null,null,"Строительно-монтажные работы:"]
[null,null,null,null,null,null,"3и13",null,null,"Биологическая рекультивация,","га",{"$f":"0.056+0.024","v":0.08},225960.18,{"$f":"M15*L15","v":18076.814399999999}]
[]
[null,null,null,null,null,null,1,"01-03-01 изм 6","ФЕР47-02-005-02","Вспашка  земель с одновременным боронованием на глубину до 30 см на почвах: средних","1 га",0.08,{"$f":"N17/L17","v":2974.2999999999997},{"$f":"196*$N$2","v":237.94399999999999}]
[null,null,null,null,null,null,2,"01-03-01 изм 6","ФЕР47-02-012-07","Культивация почвы: с одновременным боронованием","1 га",0.08,986.37499999999989,{"$f":"65*$N$2","v":78.91}]
[null,null,null,null,null,null,3,"01-03-01 изм 6","ФЕР47-02-050-01","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений минеральных","1 га",0.08,3217.1,{"$f":"212*$N$2","v":257.36799999999999}]
[null,null,null,null,null,null,4,"01-03-01 изм 6","ФССЦ-114-0021","Удобрения: сложно-смешанные гранулированные насыпью","т",6.4000000000000003E-3,10432.812499999998,{"$f":"55*$N$2","v":66.77}]
[null,null,null,null,null,null,5,"01-03-01 изм 6","ФЕР47-02-050-02","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений: органических","1 га",0.08,1153.3,{"$f":"76*$N$2","v":92.263999999999996}]
[null,null,null,null,null,null,6,"01-03-01 изм 6","ФССЦ-407-0022","Органичекие удобрения","кг",4800,3.1563999999999997,{"$f":"12480*$N$2","v":15150.72}]
[null,null,null,null,null,null,7,"01-03-01 изм 6","ФЕР47-02-093-02","Посев: многолетних трав","1 га",0.08,1138.125,{"$f":"75*$N$2","v":91.05}]
[null,null,null,null,null,null,8,"01-03-01 изм 6","ФССЦ-414-0317","Семена: Тимофеевка","кг",4.8,439.31624999999997,{"$f":"1737*$N$2","v":2108.7179999999998}]
[null,null,null,null,null,null,null,null,null,"Итого стоимость СМР, руб.","руб",null,null,{"$f":"N15","v":18076.814399999999}]
[null,null,null,null,null,null,null,null,null,"НДС 18%, руб","руб",null,null,{"$f":"N25*18%","v":3253.8265919999999}]
[null,null,null,null,null,null,null,null,null,"Всего стоимость СМР, руб.","руб",null,null,{"$f":"N25+N26","v":21330.640992000001}]

{"sheet":"01-03-01","index":1,"n_rows":31,"n_cols":25,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,"УТВЕРЖДАЮ ",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,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,null,null,null,"\"___\" __________ 200_ г."]
[]
[]
[]
[null,"(наименование стройки)"]
[]
[null,"ЛОКАЛЬНЫЙ  СМЕТНЫЙ  РАСЧЕТ"]
[]
[null,"на 01-03-01 Биологическая рекультивация"]
[null,"(наименование работ и затрат, наименование объекта)"]
[]
[null,null,null,"Основание:  "]
[null,null,null,"Сметная стоимость","10425 руб."]
[null,null,null,"Составлен в базисных и текущих ценах по состоянию на                          200__ г."]
[]
[null,"№ пп","Обоснование","Наименование","Единица измерения","Количество","Стоимость единицы в базисных ценах",null,null,null,"Общая стоимость в текущих ценах",null,null,null,null,"ФОТ","Нормативные показатели (2001 г.)\nв % от ФОТ Ннр","Нормативные показатели (2001 г.)\nв % от ФОТ Нсп","Сумма накладных расходов","Сумма сметной прибыли","Стоим СМР в текущих ценах с накладными и сметной прибылью","ТЗ осн.раб.\nна единицу","ТЗ мех.\nна единицу","ТЗ осн.раб.\nвсего","ТЗ мех.\nвсего"]
[null,null,null,null,null,null,"Всего","Экспл. маш.","Материалы",null,"Всего","оплата труда","Экспл. маш.","в т.ч. оплата труда","Материалы"]
[null,null,null,null,null,null,"оплата труда","в т.ч. оплата труда"]
[null,1,2,3,4,5,6,7,8,null,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,"                           Раздел 1. "]
[3,1,"ФЕР47-02-005-02","Вспашка  земель с одновременным боронованием на глубину до 30 см на почвах: средних","1 га",5.6000000000000001E-2,130.46,"130,46\n_____\n21,33",null,null,61,null,61,40,null,{"$f":"0+40","v":40},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",48,29,138,"",1.58,{"$f":"IF(V24<>\"\",V24*F24,0)","v":0},{"$f":"IF(W24<>\"\",W24*F24,0)","v":8.8480000000000003E-2}]
[3,2,"ФЕР47-02-012-07","Культивация почвы: с одновременным боронованием","1 га",5.6000000000000001E-2,42.39,"42,39\n_____\n7,16",null,null,20,null,20,13,null,{"$f":"0+13","v":13},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",15,9,44,"",0.53,{"$f":"IF(V25<>\"\",V25*F25,0)","v":0},{"$f":"IF(W25<>\"\",W25*F25,0)","v":2.9680000000000002E-2}]
[3,3,"ФЕР47-02-050-01","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений минеральных","1 га",5.6000000000000001E-2,140.82,"140,82\n_____\n23,09",null,null,65,null,65,43,null,{"$f":"0+43","v":43},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",51,31,147,"",1.71,0,9.5759999999999998E-2]
[3,4,"ФССЦ-114-0021","Удобрения: сложно-смешанные гранулированные насыпью","т",4.4799999999999996E-3,1480,null,1480,null,38,null,null,null,38,{"$f":"0+0","v":0},null,null,null,null,38,"","",0,0]
[3,5,"ФЕР47-02-050-02","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений: органических","1 га",5.6000000000000001E-2,53.67,"53,67\n_____\n7,7",null,null,25,null,25,14,null,{"$f":"0+14","v":14},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",17,10,52,"",0.56999999999999995,0,3.1919999999999997E-2]
[3,6,"ФССЦ-407-0022","Органичекие удобрения","кг",3360,0.45,null,0.45,null,8736,null,null,null,8736,{"$f":"0+0","v":0},null,null,null,null,8736,"","",0,0]
[3,7,"ФЕР47-02-093-02","Посев: многолетних трав","1 га",5.6000000000000001E-2,61.41,"61,41\n_____\n6,75",null,null,29,null,29,13,null,{"$f":"0+13","v":13},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",15,9,53,"",0.5,0,2.8000000000000001E-2]
[3,8,"ФССЦ-414-0317","Семена: Тимофеевка","кг",3.36,62.72,null,62.72,null,1216,null,null,null,1216,{"$f":"0+0","v":0},null,null,null,null,1216,"","",0,0]

{"sheet":"01-03-01 изм 6","index":2,"n_rows":44,"n_cols":36,"rows_kept":44,"cut":false,"hidden":false,"merged":[[18,35,20,35],[18,27,20,27],[18,28,20,28],[18,29,20,29],[18,30,20,30],[18,31,20,31],[18,32,20,32],[18,34,20,34]]}
[null,"УТВЕРЖДАЮ ",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,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,null,null,null,"\"___\" __________ 200_ г."]
[]
[]
[]
[null,"(наименование стройки)"]
[]
[null,"ЛОКАЛЬНЫЙ  СМЕТНЫЙ  РАСЧЕТ"]
[]
[null,"на 01-03-01 изм 6 Биологическая рекультивация,"]
[null,"(наименование работ и затрат, наименование объекта)"]
[]
[null,null,null,"Основание:  "]
[null,null,null,"Сметная стоимость","14895 руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ИЗМ. 2"]
[null,null,null,"Составлен в базисных и текущих ценах по состоянию на                          200__ г."]
[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,null,null,null,null,null,{"$f":"SUM(AJ24:AJ31)","v":4472}]
[null,"№ пп","Обоснование","Наименование","Единица измерения","Количество","Стоимость единицы в базисных ценах",null,null,null,"Общая стоимость в текущих ценах",null,null,null,null,"ФОТ","Нормативные показатели (2001 г.)\nв % от ФОТ Ннр","Нормативные показатели (2001 г.)\nв % от ФОТ Нсп","Сумма накладных расходов","Сумма сметной прибыли","Стоим СМР в текущих ценах с накладными и сметной прибылью","ТЗ осн.раб.\nна единицу","ТЗ мех.\nна единицу","ТЗ осн.раб.\nвсего","ТЗ мех.\nвсего",null,null,"№ пп","Обоснование","Наименование","Единица измерения","Количество","Стоим СМР в текущих ценах с накладными и сметной прибылью",null,"Изменение объема","Изменение стоимости"]
[null,null,null,null,null,null,"Всего","Экспл. маш.","Материалы",null,"Всего","оплата труда","Экспл. маш.","в т.ч. оплата труда","Материалы"]
[null,null,null,null,null,null,"оплата труда","в т.ч. оплата труда"]
[null,1,2,3,4,5,6,7,8,null,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["3и13","                           Раздел 1. "]
["3и13",1,"ФЕР47-02-005-02","Вспашка  земель с одновременным боронованием на глубину до 30 см на почвах: средних","1 га",0.08,130.46,"130,46\n_____\n21,33",null,null,87,null,87,57,null,{"$f":"0+57","v":57},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",68,41,196,"",1.58,""," ",null,null,{"$f":"'01-03-01'!B24","v":1},{"$f":"'01-03-01'!C24","v":"ФЕР47-02-005-02"},{"$f":"'01-03-01'!D24","v":"Вспашка  земель с одновременным боронованием на глубину до 30 см на почвах: средних"},{"$f":"'01-03-01'!E24","v":"1 га"},{"$f":"'01-03-01'!F24","v":5.6000000000000001E-2},{"$f":"'01-03-01'!U24","v":138},null,{"$f":"F24-AF24","v":2.4E-2},{"$f":"U24-AG24","v":58}]
["3и13",2,"ФЕР47-02-012-07","Культивация почвы: с одновременным боронованием","1 га",0.08,42.39,"42,39\n_____\n7,16",null,null,28,null,28,19,null,{"$f":"0+19","v":19},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",23,14,65,"",0.53,""," ",null,null,{"$f":"'01-03-01'!B25","v":2},{"$f":"'01-03-01'!C25","v":"ФЕР47-02-012-07"},{"$f":"'01-03-01'!D25","v":"Культивация почвы: с одновременным боронованием"},{"$f":"'01-03-01'!E25","v":"1 га"},{"$f":"'01-03-01'!F25","v":5.6000000000000001E-2},{"$f":"'01-03-01'!U25","v":44},null,{"$f":"F25-AF25","v":2.4E-2},{"$f":"U25-AG25","v":21}]
["3и13",3,"ФЕР47-02-050-01","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений минеральных","1 га",0.08,140.82,"140,82\n_____\n23,09",null,null,93,null,93,62,null,{"$f":"0+62","v":62},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",74,45,212,"",1.71,""," ",null,null,{"$f":"'01-03-01'!B26","v":3},{"$f":"'01-03-01'!C26","v":"ФЕР47-02-050-01"},{"$f":"'01-03-01'!D26","v":"Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений минеральных"},{"$f":"'01-03-01'!E26","v":"1 га"},{"$f":"'01-03-01'!F26","v":5.6000000000000001E-2},{"$f":"'01-03-01'!U26","v":147},null,2.4E-2,65]
["3и13",4,"ФССЦ-114-0021","Удобрения: сложно-смешанные гранулированные насыпью","т",6.4000000000000003E-3,1480,null,1480,null,55,null,null,null,55,{"$f":"0+0","v":0},null,null,null,null,55,"","",""," ",null,null,{"$f":"'01-03-01'!B27","v":4},{"$f":"'01-03-01'!C27","v":"ФССЦ-114-0021"},{"$f":"'01-03-01'!D27","v":"Удобрения: сложно-смешанные гранулированные насыпью"},{"$f":"'01-03-01'!E27","v":"т"},{"$f":"'01-03-01'!F27","v":4.4799999999999996E-3},{"$f":"'01-03-01'!U27","v":38},null,1.9200000000000007E-3,17]
["3и13",5,"ФЕР47-02-050-02","Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений: органических","1 га",0.08,53.67,"53,67\n_____\n7,7",null,null,36,null,36,21,null,{"$f":"0+21","v":21},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",25,15,76,"",0.56999999999999995,""," ",null,null,{"$f":"'01-03-01'!B28","v":5},{"$f":"'01-03-01'!C28","v":"ФЕР47-02-050-02"},{"$f":"'01-03-01'!D28","v":"Внесение удобрений с механизированной загрузкой с разбрасыванием удобрений: органических"},{"$f":"'01-03-01'!E28","v":"1 га"},{"$f":"'01-03-01'!F28","v":5.6000000000000001E-2},{"$f":"'01-03-01'!U28","v":52},null,2.4E-2,24]
["3и13",6,"ФССЦ-407-0022","Органичекие удобрения","кг",4800,0.45,null,0.45,null,12480,null,null,null,12480,{"$f":"0+0","v":0},null,null,null,null,12480,"","",""," ",null,null,{"$f":"'01-03-01'!B29","v":6},{"$f":"'01-03-01'!C29","v":"ФССЦ-407-0022"},{"$f":"'01-03-01'!D29","v":"Органичекие удобрения"},{"$f":"'01-03-01'!E29","v":"кг"},{"$f":"'01-03-01'!F29","v":3360},{"$f":"'01-03-01'!U29","v":8736},null,1440,3744]
["3и13",7,"ФЕР47-02-093-02","Посев: многолетних трав","1 га",0.08,61.41,"61,41\n_____\n6,75",null,null,41,null,41,18,null,{"$f":"0+18","v":18},"НР 140%*0,85 от ФОТ","СП 90%*0,8 от ФОТ",21,13,75,"",0.5,""," ",null,null,{"$f":"'01-03-01'!B30","v":7},{"$f":"'01-03-01'!C30","v":"ФЕР47-02-093-02"},{"$f":"'01-03-01'!D30","v":"Посев: многолетних трав"},{"$f":"'01-03-01'!E30","v":"1 га"},{"$f":"'01-03-01'!F30","v":5.6000000000000001E-2},{"$f":"'01-03-01'!U30","v":53},null,2.4E-2,22]
["3и13",8,"ФССЦ-414-0317","Семена: Тимофеевка","кг",4.8,62.72,null,62.72,null,1737,null,null,null,1737,{"$f":"0+0","v":0},null,null,null,null,1737,"","",""," ",null,null,{"$f":"'01-03-01'!B31","v":8},{"$f":"'01-03-01'!C31","v":"ФССЦ-414-0317"},{"$f":"'01-03-01'!D31","v":"Семена: Тимофеевка"},{"$f":"'01-03-01'!E31","v":"кг"},{"$f":"'01-03-01'!F31","v":3.36},{"$f":"'01-03-01'!U31","v":1216},null,1.44,521]
[null,"Итого прямые затраты по смете в текущих ценах",null,null,null,null,null,null,null,null,14557,null,285,177,null,null,null,null,null,null,null,null,null,null,"\n0,4"]
[null,"Накладные расходы",null,null,null,null,null,null,null,null,211]
[null,"Сметная прибыль",null,null,null,null,null,null,null,null,127]
[null,"Итоги по смете:"]
[null,"  Озеленение. Защитные лесонасаждения",null,null,null,null,null,null,null,null,14895,null,null,null,null,null,null,null,null,null,null,null,null,null,"\n0,4"]
[null,"  Итого",null,null,null,null,null,null,null,null,14895,null,null,null,null,null,null,null,null,null,null,null,null,null,"\n0,4"]
[null,"    В том числе:"]
[null,"      Материалы",null,null,null,null,null,null,null,null,14272]
[null,"      Машины и механизмы",null,null,null,null,null,null,null,null,285]
[null,"      ФОТ",null,null,null,null,null,null,null,null,177]
[null,"      Накладные расходы",null,null,null,null,null,null,null,null,211]
[null,"      Сметная прибыль",null,null,null,null,null,null,null,null,127]
[null,"  ВСЕГО по смете",null,null,null,null,null,null,null,null,14895,null,null,null,null,null,null,null,null,null,null,null,null,null,"\n0,4"]