{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["КС-2 ","3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":23,"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":"КС-2 ","index":0,"n_rows":76,"n_cols":24,"rows_kept":76,"cut":false,"hidden":false,"merged":[[6,7,7,7],[7,0,7,1],[7,2,7,5],[4,0,4,1],[4,2,4,5],[5,2,5,5],[6,0,6,1],[6,2,6,5],[23,0,23,4],[23,5,23,6],[8,0,8,1],[8,2,8,5],[8,7,9,7],[9,0,9,1],[9,2,9,5],[10,0,10,1],[10,2,10,5],[12,0,12,1],[17,5,17,6],[18,4,19,4],[18,5,19,5],[18,6,18,7],[25,16,25,18],[25,19,25,22],[26,10,28,10],[26,11,28,11],[26,12,28,12],[26,13,28,13],[26,14,28,14],[26,16,28,16],[26,17,28,17],[26,18,28,18],[26,19,26,20],[26,21,26,22],[27,19,28,19],[27,20,28,20],[27,21,28,21],[27,22,28,22],[25,10,25,11],[25,12,25,15],[25,8,25,9],[26,9,28,9],[26,0,28,0],[26,1,28,1],[26,5,28,5],[26,6,28,6],[26,7,28,7],[25,0,25,1],[25,2,28,2],[25,3,28,3],[25,4,28,4],[25,5,25,7],[26,15,28,15],[26,8,28,8],[54,6,54,7],[53,0,53,1],[53,6,53,7],[65,0,65,1],[65,6,65,7],[59,6,59,7],[59,0,59,1],[60,6,60,7],[71,6,71,7],[72,6,72,7],[74,6,74,7],[75,6,75,7],[66,6,66,7]]}
[null,null,null,null,null,null,null,"Форма № КС-2"]
[]
[]
[]
["Инвестор",null,"ПАО \"ГАЗПРОМ\", РФ, 117997, г.Москва, ул. Наметкина,16, тел. 719-31-03"]
[null,null,"(организация, адрес, телефон, факс)"]
["Заказчик ",null,"ЗАО \"Ямалгазинвест\",РФ, 119415,г. Москва, пр-т Вернадского, д.41, стр. 1, (499) 580-43-63"]
[null,null,"(организация, адрес, телефон, факс)"]
["Генподрядчик",null,"ООО \"Стройгазконсалтинг\",РФ, 121151, г. Москва, наб. Тараса Шевченко, д.23А, (495) 280-08-08, факс 280-06-06"]
[null,null,"(организация, адрес, телефон, факс)"]
["Стройка",null,"Система магистральных газопроводов Бованенково - Ухта"]
[]
["Объект",null,"\"КС-3 \"Гагарацкая\". КЦ-1\""]
[]
[]
[null,null,null,null,null,"Договор подряда (контракт)","номер","СГК-10-804/4"]
[null,null,null,null,null,null,"дата","30.08.2010г."]
[null,null,null,null,null,"Вид операции"]
[null,null,null,"Номер","Дата составления",null,"Отчетный период"]
[null,null,null,"документа",null,null,"с","по"]
[null,null,"АКТ",null,{"$f":"H21","v":"2016-10-31"},null,"2016-10-01","2016-10-31"]
[null,null,"О ПРИЕМКЕ ВЫПОЛНЕННЫХ РАБОТ"]
[]
["Сметная (договорная) стоимость в соответствии с договором подряда (субподряда)",null,null,null,null,7009307,null,"руб."]
[]
["Номер",null,"Наименование работ и затрат","Шифр и номер позиции норматива","Единица измерения","Выполнено работ",null,null,"Выполнено",null,"На Единицу",null,"Сметные",null,null,null,"Выполнено",null,null,"Сметные"]
["п/п","поз. по смете",null,null,null,"Количество","цена за единицу, руб","стоимость, руб","НР","СП","Ед. НР","Ед. СП","стоимость, руб","НР","СП","Общая стоимость,руб","ЗТр","ЗТм","Всего ЗТ","на единицу",null,"всего"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ед. ЗТр","Ед. ЗТм","ЗТр","ЗТм"]
[]
[1,2,3,4,5,6,7,8,null,null,5,5,8,8,8,8,null,null,null,12,12,13,13]
[null,null,"ЛОКАЛЬНАЯ СМЕТА 5-518-9Р ИНВ.149681"]
[null,null,"ЭСТАКАДА ВНЕПЛОЩАДОЧНЫХ КОММУНИКАЦИЙ (L-377м; 1м-18592,33 руб.), КС-3 \"ГАГАРАЦКАЯ\" КЦ-1"]
[null,null,"Раздел 1.СВАЙНОЕ ОСНОВАНИЕ"]
[null,null,"БУРООПУСКНОЙ СПОСОБ ПОГРУЖЕНИЯ СВАЙ С ОТКРЫТЫМ НИЖНИМ КОНЦОМ"]
[1,22,"Огрунтовка (окраска) металлоконструкций эмалью СБЭ-111 Унипол марки Б ТУ 2312-001-59846005-2003 [первый слой, толщиной 75 мкм]","Е1303-1-1 13-03-001- 01 ГЭСН","100м2",0.31999999999999995,2112.27,{"$f":"ROUND(F35*G35,0)","v":676},{"$f":"ROUND(F35*K35,0)","v":373},{"$f":"ROUND(F35*L35,0)","v":280},1164.57,875.99,2070,1141,858,4070,{"$f":"ROUND(F35*T35,0)","v":2},{"$f":"ROUND(F35*U35,0)","v":0},{"$f":"Q35+R35","v":2},7.43,0.02,7]
[2,23,"Огрунтовка (окраска) металлоконструкций эмалью СБЭ-111 Унипол марки Б ТУ 2312-001-59846005-2003 [последующий слой, толщиной 75 мкм]","Е1303-1-2 13-03-001- 02 ГЭСН","100м2",0.31999999999999995,1815.75,581,373,280,1164.57,875.99,1779,1141,858,3779,2,0,2,7.43,0.02,7]
[3,24,"Грунт-эмаль \"СБЭ-111 \"Унипол\" марки \"Б\", ТУ 2312-001-59846005-2003","С1113-0283- 2 113-0283-0 0002","кг",15.079999999999998,53.58,808,0,0,null,null,2415,null,null,null,0,0,0]
[null,null,"Раздел 3. ПРОЧИЕ РАБОТЫ"]
[4,39,"Огрунтовка металлических поверхностей грунтовкой ГФ-0119 за 2 раза","Е1303-2-5 13-03-002- 05 ГЭСН К-2","100м2",2.85,3563.53,{"$f":"ROUND(F39*G39,0)","v":10156},{"$f":"ROUND(F39*K39,0)","v":4802},{"$f":"ROUND(F39*L39,0)","v":3612},1684.98,1267.45,10156,4802,3612,18570,{"$f":"ROUND(F39*T39,0)","v":30},{"$f":"ROUND(F39*U39,0)","v":0},{"$f":"Q39+R39","v":30},10.62,0.04,30]
[5,40,"Окраска металлических огрунтованных поверхностей эмалью ПФ-115 за 2 раза","Е1303-4-26 13-03-004- 26 ГЭСН К-2","100м2",2.85,6017.55,17150,2998,2255,1051.77,791.14,17150,2998,2255,22402,22,0,22,7.66,0.04,22]
[6,41,"Установка и разборка внутренних трубчатых инвентарных лесов при высоте помещений до 6 м","Е807-2-1 08-07-002- 01 ГЭСН","100м2",0.09,16913.080000000002,1522,1108,704,12316.33,7822.38,1522,1108,704,3334,6,0,6,70.2,0.18,6]
[null,null,"Итого прямые затраты ",null,null,null,null,{"$f":"SUM(H35:H41)-2","v":30891},{"$f":"SUM(I35:I41)-2","v":9652},{"$f":"SUM(J35:J41)","v":7131},17382.22,11632.95,35092,11190,8287,52155,62,0,62,103.34,0.3,72,0,{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,null,"Накладные расходы",null,null,null,null,{"$f":"I42","v":9652}]
[null,null,"Сметная прибыль",null,null,null,null,{"$f":"J42","v":7131}]
[null,null,"Итого:",null,null,null,null,{"$f":"SUM(H42:H44)","v":47674}]
[null,null,"Итого с К= 1,91",null,null,1.91,null,{"$f":"ROUND(H45*F46,0)","v":91057}]
[null,null,"Итого  по акту",null,null,null,null,{"$f":"H46","v":91057}]
[null,null,null,null,null,null,null,null,null,30891]
[null,null,null,null,null,null,null,null,null,9652]
[null,null,null,null,null,null,null,null,null,7131]
[null,null,null,null,null,null,null,null,null,47674]
[]
[]
["Сдал:",null,"Представитель ООО \"Стройгазконсалтинг \" \n(№ 08-16дов. от 10.01.2016г.)",null,null,null,"Т.Г. Мангасаров"]
[null,null,null,null,"(подпись)",null,"(расшифровка подписи)"]
[]
[]
[]
[]
["Принял:",null,"Начальник Воркутинского управления по строительству МГ с дислокацией в г. Воркуте ЗАО \"Ямалгазинвест\"",null,null,null,"А.И. Штубей"]
[null,null,null,null,"(подпись)",null,"(расшифровка подписи)"]
[]
[]
[]
[]
["Представитель строительного контроля Заказчика"]
[null,null,null,null,"(подпись)",null,"(расшифровка подписи)"]
[]
[]
[]
[null,"Визы:"]
[null,null,"Ответственное лицо, закрепленное от Воркутинского управления по строительству МГ с дислокацией в г. Воркуте ЗАО \"Ямалгазинвест\""]
[null,null,"(должность)",null,"(подпись)",null,"(расшифровка подписи)"]
[]
[null,null,"Главный специалист  технического отдела Воркутинского управления по строительству МГ с дислокацией в г. Воркуте ЗАО \"Ямалгазинвест\"",null,null,null,"С.В. Шалыгина"]
[null,null,"(должность)",null,"(подпись)",null,"(расшифровка подписи)"]

{"sheet":"3","index":1,"n_rows":243,"n_cols":13,"rows_kept":243,"cut":false,"hidden":false,"merged":[[240,1,240,3],[240,4,240,12],[241,0,241,12],[242,1,242,3],[242,4,242,12],[239,0,239,12],[217,1,217,2],[218,1,218,2],[219,1,219,2],[220,1,220,2],[221,1,221,2],[224,1,224,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[230,1,230,2],[233,1,233,2],[203,1,203,2],[204,1,204,2],[205,1,205,2],[208,1,208,2],[214,1,215,1],[214,2,215,2],[174,1,174,2],[177,1,177,2],[183,0,183,12],[184,0,184,12],[200,1,201,1],[200,2,201,2],[173,1,173,2],[118,1,118,2],[119,1,119,2],[120,1,120,2],[121,1,121,2],[124,1,124,2],[130,0,130,12],[131,0,131,12],[168,1,169,1],[168,2,169,2],[171,1,171,2],[172,1,172,2],[24,0,24,12],[25,2,25,3],[114,1,115,1],[114,2,115,2],[18,0,21,0],[117,1,117,2],[18,7,18,10],[18,11,19,12],[19,7,21,7],[19,8,21,8],[20,3,21,3],[20,4,21,4],[20,5,21,5],[20,6,21,6],[20,9,21,9],[20,10,21,10],[18,1,21,1],[18,2,21,2],[18,3,19,3],[18,4,18,6],[20,11,20,12],[7,1,7,9],[8,1,8,9],[10,0,10,1],[10,2,10,9],[17,0,17,11],[6,6,6,7],[6,8,6,9],[1,1,1,9],[2,1,2,9],[4,2,4,4],[4,5,4,10],[5,1,5,8]]}
[null,null,null,null,null,null,null,null,null,null,null,"Форма № 4 "]
[null,"КС-3 \"Гагарацкая\" КЦ-1, входящих в стройку \"Система магистральных газопроводов Бованенково-Ухта\" 4377.3.Р.03.ВПК.3-3.000.АС.СМ392090"]
[null,"(наименование стройки)"]
[]
[null,null,"ЛОКАЛЬНАЯ СМЕТА   № ",null,null,"5-518-9Р ИНВ.149681"]
[null,"(локальный сметный расчет)"]
[null,null,null,null,null,null,"                   "]
["на ","ЭСТАКАДА ВНЕПЛОЩАДОЧНЫХ КОММУНИКАЦИЙ, КС-3 \"ГАГАРАЦКАЯ\" КЦ-1"]
[null,"(наименование работ и затрат, наименование объекта)"]
[]
["Основание:",null,"4377.3.Р.03.ВПК.3-3.000.АС.ВР, ВЕД.№504; ИНВ.685045"]
[]
[null,null,null,null,"Сметная стоимость",null,null,null,null,null,null,"7009,307","тыс.руб."]
[null,null,null,null,"Средства на оплату труда",null,null,null,null,null,null,"733,093","тыс.руб."]
[null,null,null,null,"Строительный обьем",null,null,null,null,null,null,"377","М"]
[null,null,null,null,"Цена единицы",null,null,null,null,null,null,"18592,33","РУБ."]
[]
["Составлена В ЦЕНАХ НА 01.01.2009г.",null,null,null,null,null,null,null,null,null,null,null,"РУБ."]
["N п/п","Шифр и номер позиции норматива","Наименование работ и затрат","Количество","Стоимость единицы",null,null,"Общая стоимость",null,null,null,"Затраты труда рабочих, чел.-ч, не занятых обслуж. машин"]
[null,null,null,null,"Всего","экспл. машин","материалов","Всего","оплаты труда","экспл.    машин","материалов"]
[null,null,null,"Единица измерения","оплаты труда","в т.ч. оплаты труда ","возвр. мате-риалов ",null,null,"в т.ч. оплаты труда","возвр. мате-риалов ","обслуживающие маш."]
[null,null,null,null,null,null,null,null,null,null,null,"на един.","всего"]
[1,2,3,4,5,6,7,8,9,10,11,12,13]
[]
["Раздел 1.СВАЙНОЕ ОСНОВАНИЕ"]
[null,null,"БУРООПУСКНОЙ СПОСОБ ПОГРУЖЕНИЯ СВАЙ С ОТКРЫТЫМ НИЖНИМ КОНЦОМ"]
["1","Е501-54-2 05-01-054- 02 ГЭСН Кн.1 ТЧ-1 п.1.40 Кзтр=0,8, Кэм=0,9","Бурение скважин диаметром 350 мм вращательным способом в грунтах и породах группы 2 с продувкой сжатым воздухом",76.8,612.74,445.96,43.69,47059,9453,34250,3356,0.62,47]
[null,null,null,"м",123.09,118.61,null,null,null,9109,null,0.59,45]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,293.08,null,null,22508]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,166.29,null,null,12771]
[null,null,"Сметная стоимость ",null,null,null,null,82338]
["2","С119-9031-4 5 109-9031-0 0045","Долото трехшарошечное III 393,7 С-ЦВ",0.25067499999999998,192799.35,"--",192799.35,48330,"--","--",48330,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["3","С119-9030-5 109-9030-0 0005","Долото лопастное",0.45957100000000001,61051.8,"--",61051.8,28058,"--","--",28058,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["4","С113-9212-1 0 103-9212-0 0010","Трубы бурильные",2.0889999999999999E-2,92200.6,"--",92200.6,1926,"--","--",1926,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["5","Е501-54-5 05-01-054- 05 ГЭСН Кн.1 ТЧ-1 п.1.40 Кзтр=0,8, Кэм=0,9","Бурение скважин диаметром 350 мм вращательным способом в грунтах и породах группы 5 с продувкой сжатым воздухом",563.20000000000005,2287.23,1709.61,43.7,1288167,300703,962855,24609,2.67,1505]
[null,null,null,"м",533.91999999999996,441.05,null,null,null,248402,null,2.1,1181]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,1182.25,null,null,665845]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,670.78,null,null,377784]
[null,null,"Сметная стоимость ",null,null,null,null,2331796]
["6","С119-9031-4 5 109-9031-0 0045","Долото трехшарошечное III 393,7 С-ЦВ",10.723328,192799.35,"--",192799.35,2067451,"--","--",2067451,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["7","С113-9212-1 0 103-9212-0 0010","Трубы бурильные",0.36765700000000001,92200.6,"--",92200.6,33898,"--","--",33898,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["8","Е501-55-2 05-01-055- 02 ГЭСН Кн.1 ТЧ-1 п.1.40 Кзтр=0,8, Кэм=0,9","Бурение скважин диаметром 450 мм вращательным способом в грунтах и породах группы 2 с продувкой сжатым воздухом",1.2,757.33,551.27,44.61,909,194,662,53,0.81,1]
[null,null,null,"м",161.44999999999999,145.47999999999999,null,null,null,175,null,0.71,1]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,372.18,null,null,447]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,211.17,null,null,253]
[null,null,"Сметная стоимость ",null,null,null,null,1609]
["9","С119-9031-1 3 109-9031-0 0013","Долото трехшарошечное III 490,0 С-ЦВ-Д63",4.7520000000000001E-3,353028.11,"--",353028.11,1678,"--","--",1678,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["10","С119-9030-5 109-9030-0 0005","Долото лопастное",8.7119999999999993E-3,61051.8,"--",61051.8,532,"--","--",532,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["11","С113-9212-1 0 103-9212-0 0010","Трубы бурильные",3.9599999999999998E-4,92200.6,"--",92200.6,37,"--","--",37,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["12","Е501-55-5 05-01-055- 05 ГЭСН Кн.1 ТЧ-1 п.1.40 Кзтр=0,8, Кэм=0,9","Бурение скважин диаметром 450 мм вращательным способом в грунтах и породах группы 5 с продувкой сжатым воздухом",8.8000000000000007,2944.43,2206.0500000000002,44.6,25911,6105,19413,393,3.47,31]
[null,null,null,"м",693.78,567.73,null,null,null,4996,null,2.69,24]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,1529.7,null,null,13461]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,867.92,null,null,7638]
[null,null,"Сметная стоимость ",null,null,null,null,47010]
["13","С119-9031-1 3 109-9031-0 0013","Долото трехшарошечное III 490,0 С-ЦВ-Д63",3.4847999999999997E-2,353028.11,"--",353028.11,12302,"--","--",12302,"--","--"]
[null,null,null,"шт.","--","--",null,null,null,"--",null,"--","--"]
["14","С113-9212-1 0 103-9212-0 0010","Трубы бурильные",2.9039999999999999E-3,92200.6,"--",92200.6,268,"--","--",268,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["15","Е501-63-1 05-01-063- 01 ГЭСН","Заполнение скважин цементно-песчаным раствором состава 1:5",46.68,4610.3599999999997,164.03,4133.51,215211,14602,7657,192952,2,93]
[null,null,null,"1 м3",312.82,96.21,null,null,null,4491,null,0.55000000000000004,26]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,495.99,null,null,23153]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,281.41000000000003,null,null,13136]
[null,null,"Сметная стоимость ",null,null,null,null,251500]
["16","Е501-11-3 05-01-011- 03 ГЭСН","Погружение дизель-молотом копровой установки на базе трактора стальных свай массой 1 м до 50 кг, длиной свыше 8 м в грунты группы 1",21.43,5188.43,3108.54,160.9,111188,41124,66616,3448,10.81,232]
[null,null,null,"т",1918.99,766.52,null,null,null,16427,null,3.14,67]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,3256.45,null,null,69786]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,1847.63,null,null,39595]
[null,null,"Сметная стоимость ",null,null,null,null,220569]
["17","Е102-61-1 01-02-061- 01 ГЭСН","Заполнение пазух скважин сухим песком средней крупности",6.4000000000000001E-2,10905.86,"--","--",698,698,"--","--",88.5,6]
[null,null,null,"100м3",10905.86,"--",null,null,null,"--",null,"--","--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 71,1392%  (=88х0,8084)",null,7758.34,null,null,497]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 38,7%  (=45х0,86)",null,4220.57,null,null,270]
[null,null,"Сметная стоимость ",null,null,null,null,1465]
["18","С148-0122-0 2 408-0122-0 0002","Песок природный средний для строительных работ",6.4,815.97,"--",815.97,5222,"--","--",5222,"--","--"]
[null,null,null,"м3","--","--",null,null,null,"--",null,"--","--"]
["19","С113-0459-С 1 103-0459-0 0963","Трубы для свай ГОСТ 8732-78 из стали 09Г2С 159Х8 мм",21.18,34578.76,"--",34578.76,732378,"--","--",732378,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["20","С113-0471-С 1 103-0471-0 1179","Трубы для свай ГОСТ 8732-78 из стали 09Г2С 219Х8 мм",0.46300000000000002,33623.370000000003,"--",33623.370000000003,15568,"--","--",15568,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["21","Е501-9-1 05-01-009- 01 ГЭСН","Заполнение внутренних полостей свай цементно-песчаным раствором состава 1:5",11.6,7330.62,1532.76,4872.63,85035,10733,17780,56522,5.57,65]
[null,null,null,"1 м3",925.23,477.96,null,null,null,5544,null,2.11,24]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 121,26%  (=150х0,8084)",null,1701.51,null,null,19737]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,965.39,null,null,11199]
[null,null,"Сметная стоимость ",null,null,null,null,115971]
["22","Е1303-1-1 13-03-001- 01 ГЭСН","Огрунтовка (окраска) металлоконструкций эмалью СБЭ-111 Унипол марки Б ТУ 2312-001-59846005-2003 [первый слой, толщиной 75 мкм]",0.98,2112.27,37.26,623.26,2070,1423,37,610,7.43,7]
[null,null,null,"100м2",1451.75,3.39,null,null,null,3,null,0.02,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 80,0316%  (=99х0,8084)",null,1164.57,null,null,1141]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 60,2%  (=70х0,86)",null,875.99,null,null,858]
[null,null,"Сметная стоимость ",null,null,null,null,4070]
["23","Е1303-1-2 13-03-001- 02 ГЭСН","Огрунтовка (окраска) металлоконструкций эмалью СБЭ-111 Унипол марки Б ТУ 2312-001-59846005-2003 [последующий слой, толщиной 75 мкм]",0.98,1815.75,37.26,326.74,1779,1423,37,319,7.43,7]
[null,null,null,"100м2",1451.75,3.39,null,null,null,3,null,0.02,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 80,0316%  (=99х0,8084)",null,1164.57,null,null,1141]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 60,2%  (=70х0,86)",null,875.99,null,null,858]
[null,null,"Сметная стоимость ",null,null,null,null,3779]
["24","С1113-0283- 2 113-0283-0 0002","Грунт-эмаль \"СБЭ-111 \"Унипол\" марки \"Б\", ТУ 2312-001-59846005-2003",45.08,53.58,"--",53.58,2415,"--","--",2415,"--","--"]
[null,null,null,"кг","--","--",null,null,null,"--",null,"--","--"]
["25","Е101-31-2 01-01-031- 02 ГЭСН","Разравнивание грунта 2 группы после бурения бульдозером мощностью 130 л.с. с перемещением до 10м",6.6000000000000003E-2,7962.35,7962.35,"--",526,"--",526,"--","--","--"]
[null,null,null,"1000м3","--",2491.7199999999998,null,null,null,164,null,11,1]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 84,882%  (=105х0,8084)",null,2115.02,null,null,140]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 43%  (=50х0,86)",null,1071.44,null,null,71]
[null,null,"Сметная стоимость ",null,null,null,null,736]
["26","Е101-31-10 01-01-031- 10 ГЭСН к-4","При перемещении грунта на каждые последующие 10 м добавлять к норме 01-01-031-2",6.6000000000000003E-2,26753.5,26753.5,"--",1766,"--",1766,"--","--","--"]
[null,null,null,"1000м3","--",8372.18,null,null,null,553,null,36.96,2]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 84,882%  (=105х0,8084)",null,7106.47,null,null,469]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 43%  (=50х0,86)",null,3600.04,null,null,238]
[null,null,"Сметная стоимость ",null,null,null,null,2473]
[null,null,"Итого прямые затраты по разделу 1","РУБ.",null,null,null,4730381,386458,1111597,3232326,null,1994]
[null,null,null,"РУБ.",null,null,null,null,null,289867,null,null,1371]
[]
[null,"Стоимость общестроительных работ -",null,"РУБ.",null,null,null,4730381]
[null,"Материалы -",null,"РУБ.",null,null,null,282173]
[null,"Всего оплата труда -",null,"РУБ.",null,null,null,null,676325]
[null,"Стоимость материалов и конструкций -",null,"РУБ.",null,null,null,2950062]
[null,"Местные и неучтенные материалы",null,"РУБ.",null,null,null,91]
[null,null,"Накладные расходы -","РУБ.",null,null,null,818325]
[null,null,"Сметная прибыль -","РУБ.",null,null,null,464671]
[null,"Всего, стоимость общестроительных работ -",null,"РУБ.",null,null,null,6013377]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,3365]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,676325]
[null,null,"Итого по разделу 1","РУБ.",null,null,null,6013377]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,3365]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,676325]
[]
["Раздел 2.МЕТАЛЛОКОНСТРУКЦИИ"]
["27","Е906-24-5 09-06-024- 05 ГЭСН ТЧ прил.1 п.2 Кзтр=1,10, Кэм=1,10, Кмр=1,10","Монтаж оголовков свай из т/л стали массой до 0,05т С345-3",0.17,15409.35,3127.36,1388.33,2620,1852,532,236,59.83,10]
[null,null,null,"т",10893.66,539.62,null,null,null,92,null,2.85,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н11) - 80,0316%  (=99х0,8084)",null,9150.24,null,null,1556]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 73,1%  (=85х0,86)",null,8357.73,null,null,1421]
[null,null,"Сметная стоимость ",null,null,null,null,5596]
["28","С121-768-11 201-0768-0 0011","М/конструкции оголовков свай из т/л стали массой до 0,05т С345-3",0.17299999999999999,47847.48,"--",47847.48,8278,"--","--",8278,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["29","С121-80999- 5 201-80999- 5","Доплата за марку стали 09Г2С, 09Г2 [класс стали-С295, С345] ГОСТ 27772-88, ГОСТ 19281-89, ГОСТ 19282-88",0.17299999999999999,4916.8999999999996,"--",4916.8999999999996,851,"--","--",851,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["30","Е903-2-4 09-03-002- 04 ГЭСН ТЧ прил.1 п.2 Кзтр=1,08, Кэм=1,08, Кмр=1,08","Монтаж колонн эстакад Н до 25м составного сечения с преобладанием г/к профилей С345-3 3,29+0,107 - гр.4",3.3969999999999998,6319.98,3120.21,584.61,21469,8884,10599,1986,15.12,51]
[null,null,null,"т",2615.16,756.38,null,null,null,2569,null,3.46,12]
[null,null,"НР от ОЗП+ЗПМ (Н11) - 80,0316%  (=99х0,8084)",null,2698.29,null,null,9166]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 73,1%  (=85х0,86)",null,2464.59,null,null,8372]
[null,null,"Сметная стоимость ",null,null,null,null,39007]
["31","С121-605-2 201-0605-0 0002","М/конструкции колонн эстакад Н до 25м составного сечения с преобладанием г/к профилей С345-3 3,42+0,111 - гр.4",3.5310000000000001,54623.95,"--",54623.95,192877,"--","--",192877,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["32","С121-80999- 5 201-80999- 5","Доплата за марку стали 09Г2С, 09Г2 [класс стали-С295, С345] ГОСТ 27772-88, ГОСТ 19281-89, ГОСТ 19282-88",3.5310000000000001,4916.8999999999996,"--",4916.8999999999996,17362,"--","--",17362,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["33","Е903-15-1 09-03-015- 01 ГЭСН ТЧ прил.1 п.2 Кзтр=1,13, Кэм=1,13, Кмр=1,13","Монтаж балок из г/к сортового проката С345-3 0,6+8,68 - гр.4",9.2799999999999994,6039.97,2464.75,652.04999999999995,56051,27127,22873,6051,17.84,166]
[null,null,null,"т",2923.17,450.92,null,null,null,4185,null,1.98,18]
[null,null,"НР от ОЗП+ЗПМ (Н11) - 80,0316%  (=99х0,8084)",null,2700.34,null,null,25059]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 73,1%  (=85х0,86)",null,2466.46,null,null,22889]
[null,null,"Сметная стоимость ",null,null,null,null,103999]
["34","С121-951-24 201-0951-0 0024","М/конструкции балок из г/к сортового проката С345-3 0,62+9,03 - гр.4",9.65,54606.58,"--",54606.58,526953,"--","--",526953,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["35","С121-80999- 5 201-80999- 5","Доплата за марку стали 09Г2С, 09Г2 [класс стали-С295, С345] ГОСТ 27772-88, ГОСТ 19281-89, ГОСТ 19282-88",9.65,4916.8999999999996,"--",4916.8999999999996,47448,"--","--",47448,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["36","Е906-24-12 09-06-024- 12 ГЭСН ТЧ прил.1 п.2 Кзтр=1,10, Кэм=1,10, Кмр=1,10","Монтаж фундаментов из г/к сортового проката, т/л стали С345-3",0.09,18652.04,2471.7199999999998,1945.85,1679,1281,222,176,78.180000000000007,7]
[null,null,null,"т",14234.47,103.35,null,null,null,9,null,0.52,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н11) - 80,0316%  (=99х0,8084)",null,11474.79,null,null,1033]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 73,1%  (=85х0,86)",null,10480.950000000001,null,null,943]
[null,null,"Сметная стоимость ",null,null,null,null,3655]
["37","С121-755-4 201-0755-0 0004","М/конструкции фундаментов из г/к сортового проката, т/л стали С345-3",9.4E-2,54623.95,"--",54623.95,5135,"--","--",5135,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
["38","С121-80999- 5 201-80999- 5","Доплата за марку стали 09Г2С, 09Г2 [класс стали-С295, С345] ГОСТ 27772-88, ГОСТ 19281-89, ГОСТ 19282-88",9.4E-2,4916.8999999999996,"--",4916.8999999999996,462,"--","--",462,"--","--"]
[null,null,null,"т","--","--",null,null,null,"--",null,"--","--"]
[null,null,"Итого прямые затраты по разделу 2","РУБ.",null,null,null,881184,39144,34226,807814,null,234]
[null,null,null,"РУБ.",null,null,null,null,null,6855,null,null,31]
[]
[null,"Стоимость металломонтажных работ -",null,"РУБ.",null,null,null,881184]
[null,"Материалы -",null,"РУБ.",null,null,null,8448]
[null,"Всего оплата труда -",null,"РУБ.",null,null,null,null,45999]
[null,"Стоимость материалов и конструкций -",null,"РУБ.",null,null,null,799365]
[null,null,"Накладные расходы -","РУБ.",null,null,null,36814]
[null,null,"Сметная прибыль -","РУБ.",null,null,null,33625]
[null,"Всего, стоимость металломонтажных работ -",null,"РУБ.",null,null,null,951622]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,265]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,45999]
[null,null,"Итого по разделу 2","РУБ.",null,null,null,951622]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,265]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,45999]
[]
["Раздел 3.ПРОЧИЕ РАБОТЫ"]
["39","Е1303-2-5 13-03-002- 05 ГЭСН К-2","Огрунтовка металлических поверхностей грунтовкой ГФ-0119 за 2 раза",2.85,3563.53,74.52,1390.39,10156,5981,212,3963,10.62,30]
[null,null,null,"100м2",2098.62,6.78,null,null,null,19,null,0.04,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 80,0316%  (=99х0,8084)",null,1684.98,null,null,4802]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 60,2%  (=70х0,86)",null,1267.45,null,null,3612]
[null,null,"Сметная стоимость ",null,null,null,null,18570]
["40","Е1303-4-26 13-03-004- 26 ГЭСН К-2","Окраска металлических огрунтованных поверхностей эмалью ПФ-115 за 2 раза",2.85,6017.55,53.5,4656.6400000000003,17150,3726,152,13272,7.66,22]
[null,null,null,"100м2",1307.4100000000001,6.78,null,null,null,19,null,0.04,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) - 80,0316%  (=99х0,8084)",null,1051.77,null,null,2998]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 60,2%  (=70х0,86)",null,791.14,null,null,2255]
[null,null,"Сметная стоимость ",null,null,null,null,22402]
["41","Е807-2-1 08-07-002- 01 ГЭСН","Установка и разборка внутренних трубчатых инвентарных лесов при высоте помещений до 6 м",0.09,16913.080000000002,84.35,5487.92,1522,1021,8,493,70.2,6]
[null,null,null,"100м2",11340.81,28.92,null,null,null,3,null,0.18,"--"]
[null,null,"НР от ОЗП+ЗПМ (Н10) -108,3256%  (=134х0,8084)",null,12316.33,null,null,1108]
[null,null,"СП от ОЗП+ЗПМ (Н30) - 68,8%  (=80х0,86)",null,7822.38,null,null,704]
[null,null,"Сметная стоимость ",null,null,null,null,3334]
[null,null,"Итого прямые затраты по разделу 3","РУБ.",null,null,null,28828,10728,372,17728,null,58]
[null,null,null,"РУБ.",null,null,null,null,null,41,null,null,"--"]
[]
[null,"Стоимость общестроительных работ -",null,"РУБ.",null,null,null,28828]
[null,"Материалы -",null,"РУБ.",null,null,null,17728]
[null,"Всего оплата труда -",null,"РУБ.",null,null,null,null,10769]
[null,null,"Накладные расходы -","РУБ.",null,null,null,8908]
[null,null,"Сметная прибыль -","РУБ.",null,null,null,6571]
[null,"Всего, стоимость общестроительных работ -",null,"РУБ.",null,null,null,44307]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,59]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,10769]
[null,null,"Итого по разделу 3","РУБ.",null,null,null,44307]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,59]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,10769]
[null,null,"Итого прямые затраты по смете:","РУБ.",null,null,null,5640393,436330,1146195,4057868,null,2286]
[null,null,null,"РУБ.",null,null,null,null,null,296763,null,null,1402]
[]
[null,"Стоимость общестроительных работ -",null,"РУБ.",null,null,null,4759209]
[null,"Материалы -",null,"РУБ.",null,null,null,299901]
[null,"Всего оплата труда -",null,"РУБ.",null,null,null,null,687094]
[null,"Стоимость материалов и конструкций -",null,"РУБ.",null,null,null,2950062]
[null,"Местные и неучтенные материалы",null,"РУБ.",null,null,null,91]
[null,null,"Накладные расходы -","РУБ.",null,null,null,827233]
[null,null,"Сметная прибыль -","РУБ.",null,null,null,471242]
[null,"Всего, стоимость общестроительных работ -",null,"РУБ.",null,null,null,6057684]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,3424]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,687094]
[null,"Стоимость металломонтажных работ -",null,"РУБ.",null,null,null,881184]
[null,"Материалы -",null,"РУБ.",null,null,null,8448]
[null,"Всего оплата труда -",null,"РУБ.",null,null,null,null,45999]
[null,"Стоимость материалов и конструкций -",null,"РУБ.",null,null,null,799365]
[null,null,"Накладные расходы -","РУБ.",null,null,null,36814]
[null,null,"Сметная прибыль -","РУБ.",null,null,null,33625]
[null,"Всего, стоимость металломонтажных работ -",null,"РУБ.",null,null,null,951622]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,265]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,45999]
[null,null,"Итого по смете:","РУБ.",null,null,null,7009307]
[null,null,"Нормативная трудоемкость -","ЧЕЛ.-Ч",null,null,null,null,null,null,null,null,3688]
[null,null,"Сметная заработная плата -","РУБ.",null,null,null,null,733093]
[]
[null,"Составил",null,null,"М.С.Тарахова "]
[]
[null,"Проверил",null,null,"Э.Г.Кисельникова "]