{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Смета"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":1,"defined_names":12,"comments":1,"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":"Смета","index":0,"n_rows":351,"n_cols":66,"rows_kept":351,"cut":false,"hidden":false,"merged":[[350,31,350,48],[350,49,350,55],[350,56,350,61],[347,31,347,48],[347,49,347,55],[347,56,347,61],[349,2,349,5],[349,6,349,30],[349,31,349,43],[349,44,349,55],[349,56,349,61],[345,2,346,5],[345,6,346,30],[345,31,345,43],[345,44,345,55],[345,56,345,61],[346,31,346,43],[346,44,346,55],[346,56,346,61],[338,63,338,64],[344,2,344,5],[344,6,344,30],[344,31,344,43],[344,44,344,55],[344,56,344,61],[335,64,335,65],[336,2,336,14],[336,54,336,58],[336,59,336,61],[337,2,337,24],[337,54,337,58],[337,59,337,61],[337,63,337,64],[335,2,335,36],[335,38,335,40],[335,42,335,46],[335,50,335,52],[335,54,335,58],[335,59,335,61],[333,64,333,65],[334,2,334,36],[334,38,334,40],[334,42,334,46],[334,50,334,52],[334,54,334,58],[334,59,334,61],[334,64,334,65],[333,2,333,36],[333,38,333,40],[333,42,333,46],[333,50,333,52],[333,54,333,58],[333,59,333,61],[331,64,331,65],[332,2,332,36],[332,38,332,40],[332,42,332,46],[332,50,332,52],[332,54,332,58],[332,59,332,61],[332,64,332,65],[331,2,331,36],[331,38,331,40],[331,42,331,46],[331,50,331,52],[331,54,331,58],[331,59,331,61],[329,64,329,65],[330,2,330,36],[330,38,330,40],[330,42,330,46],[330,50,330,52],[330,54,330,58],[330,59,330,61],[330,64,330,65],[329,2,329,36],[329,38,329,40],[329,42,329,46],[329,50,329,52],[329,54,329,58],[329,59,329,61],[326,54,326,58],[326,59,326,61],[327,50,327,52],[327,54,327,58],[328,2,328,24],[328,50,328,52],[328,54,328,58],[328,59,328,61],[324,54,324,61],[325,2,326,24],[325,25,325,27],[325,29,325,34],[325,47,325,48],[325,50,325,53],[325,54,325,58],[325,59,325,61],[326,25,326,27],[326,29,326,53],[322,2,322,3],[322,4,322,61],[323,2,323,3],[323,4,323,53],[323,54,323,61],[324,2,324,24],[324,25,324,39],[324,41,324,46],[324,47,324,48],[324,50,324,53],[319,29,319,53],[319,54,319,58],[319,59,319,61],[320,50,320,52],[320,54,320,58],[321,2,321,24],[321,50,321,52],[321,54,321,58],[321,59,321,61],[318,25,318,27],[318,29,318,53],[318,54,318,58],[318,59,318,61],[319,2,319,3],[319,5,319,9],[319,10,319,17],[319,19,319,20],[319,22,319,24],[319,25,319,27],[316,54,316,58],[316,59,316,61],[317,25,317,27],[317,29,317,32],[317,33,317,37],[317,39,317,43],[317,54,317,58],[317,59,317,61],[315,50,315,53],[315,54,315,61],[316,2,318,24],[316,25,316,27],[316,29,316,32],[316,33,316,37],[316,39,316,43],[316,44,316,45],[316,46,316,48],[316,50,316,53],[314,29,314,53],[314,54,314,58],[314,59,314,61],[315,2,315,24],[315,25,315,28],[315,29,315,33],[315,35,315,39],[315,40,315,41],[315,43,315,46],[315,47,315,48],[314,2,314,3],[314,5,314,9],[314,10,314,15],[314,19,314,20],[314,22,314,24],[314,25,314,27],[312,41,312,52],[312,54,312,58],[313,25,313,27],[313,29,313,53],[313,54,313,58],[313,59,313,61],[312,2,312,24],[312,25,312,27],[312,29,312,31],[312,32,312,33],[312,35,312,37],[312,38,312,39],[310,54,310,58],[310,59,310,61],[311,2,311,24],[311,25,311,27],[311,29,311,31],[311,32,311,33],[311,35,311,37],[311,38,311,39],[311,41,311,52],[311,54,311,58],[308,46,308,48],[308,50,308,53],[308,54,308,58],[308,59,308,61],[309,25,309,27],[309,29,309,32],[309,33,309,37],[309,39,309,43],[309,54,309,58],[309,59,309,61],[308,2,310,24],[308,25,308,27],[308,29,308,32],[308,33,308,37],[308,39,308,43],[308,44,308,45],[310,25,310,27],[310,29,310,53],[306,63,306,64],[307,2,307,24],[307,25,307,28],[307,29,307,33],[307,35,307,39],[307,40,307,41],[307,43,307,46],[307,47,307,48],[307,50,307,53],[307,54,307,61],[305,59,305,61],[306,2,306,3],[306,5,306,9],[306,10,306,15],[306,19,306,20],[306,22,306,24],[306,25,306,27],[306,29,306,53],[306,54,306,58],[306,59,306,61],[304,25,304,27],[304,29,304,53],[304,54,304,58],[304,59,304,61],[305,2,305,24],[305,25,305,30],[305,32,305,34],[305,37,305,39],[305,47,305,53],[305,54,305,58],[302,46,302,48],[302,50,302,53],[302,54,302,58],[302,59,302,61],[303,25,303,27],[303,29,303,33],[303,34,303,37],[303,39,303,43],[303,54,303,58],[303,59,303,61],[301,43,301,46],[301,47,301,48],[301,50,301,53],[301,54,301,61],[302,2,304,24],[302,25,302,27],[302,29,302,33],[302,34,302,37],[302,39,302,43],[302,44,302,45],[299,2,299,3],[299,4,299,61],[300,2,300,3],[300,4,300,53],[300,54,300,61],[301,2,301,24],[301,25,301,28],[301,29,301,33],[301,35,301,39],[301,40,301,41],[296,29,296,53],[296,54,296,58],[296,59,296,61],[297,50,297,52],[297,54,297,58],[298,2,298,24],[298,50,298,52],[298,54,298,58],[298,59,298,61],[295,25,295,27],[295,29,295,53],[295,54,295,58],[295,59,295,61],[296,2,296,3],[296,5,296,9],[296,10,296,17],[296,19,296,20],[296,22,296,24],[296,25,296,27],[293,54,293,58],[293,59,293,61],[294,25,294,27],[294,29,294,32],[294,33,294,37],[294,39,294,43],[294,54,294,58],[294,59,294,61],[292,50,292,53],[292,54,292,61],[293,2,295,24],[293,25,293,27],[293,29,293,32],[293,33,293,37],[293,39,293,43],[293,44,293,45],[293,46,293,48],[293,50,293,53],[291,29,291,53],[291,54,291,58],[291,59,291,61],[292,2,292,24],[292,25,292,28],[292,29,292,33],[292,35,292,39],[292,40,292,41],[292,43,292,46],[292,47,292,48],[291,2,291,3],[291,5,291,9],[291,10,291,15],[291,19,291,20],[291,22,291,24],[291,25,291,27],[289,41,289,52],[289,54,289,58],[290,25,290,27],[290,29,290,53],[290,54,290,58],[290,59,290,61],[289,2,289,24],[289,25,289,27],[289,29,289,31],[289,32,289,33],[289,35,289,37],[289,38,289,39],[287,54,287,58],[287,59,287,61],[288,2,288,24],[288,25,288,27],[288,29,288,31],[288,32,288,33],[288,35,288,37],[288,38,288,39],[288,41,288,52],[288,54,288,58],[285,46,285,48],[285,50,285,53],[285,54,285,58],[285,59,285,61],[286,25,286,27],[286,29,286,32],[286,33,286,37],[286,39,286,43],[286,54,286,58],[286,59,286,61],[285,2,287,24],[285,25,285,27],[285,29,285,32],[285,33,285,37],[285,39,285,43],[285,44,285,45],[287,25,287,27],[287,29,287,53],[283,63,283,64],[284,2,284,24],[284,25,284,28],[284,29,284,33],[284,35,284,39],[284,40,284,41],[284,43,284,46],[284,47,284,48],[284,50,284,53],[284,54,284,61],[282,59,282,61],[283,2,283,3],[283,5,283,9],[283,10,283,15],[283,19,283,20],[283,22,283,24],[283,25,283,27],[283,29,283,53],[283,54,283,58],[283,59,283,61],[281,25,281,27],[281,29,281,53],[281,54,281,58],[281,59,281,61],[282,2,282,24],[282,25,282,30],[282,32,282,34],[282,37,282,39],[282,47,282,53],[282,54,282,58],[279,46,279,48],[279,50,279,53],[279,54,279,58],[279,59,279,61],[280,25,280,27],[280,29,280,33],[280,34,280,37],[280,39,280,43],[280,54,280,58],[280,59,280,61],[278,43,278,46],[278,47,278,48],[278,50,278,53],[278,54,278,61],[279,2,281,24],[279,25,279,27],[279,29,279,33],[279,34,279,37],[279,39,279,43],[279,44,279,45],[276,2,276,3],[276,4,276,61],[277,2,277,3],[277,4,277,53],[277,54,277,61],[278,2,278,24],[278,25,278,28],[278,29,278,33],[278,35,278,39],[278,40,278,41],[273,29,273,53],[273,54,273,58],[273,59,273,61],[274,50,274,52],[274,54,274,58],[275,2,275,24],[275,50,275,52],[275,54,275,58],[275,59,275,61],[272,25,272,27],[272,29,272,53],[272,54,272,58],[272,59,272,61],[273,2,273,3],[273,5,273,9],[273,10,273,17],[273,19,273,20],[273,22,273,24],[273,25,273,27],[270,54,270,58],[270,59,270,61],[271,25,271,27],[271,29,271,32],[271,33,271,37],[271,39,271,43],[271,54,271,58],[271,59,271,61],[269,50,269,53],[269,54,269,61],[270,2,272,24],[270,25,270,27],[270,29,270,32],[270,33,270,37],[270,39,270,43],[270,44,270,45],[270,46,270,48],[270,50,270,53],[268,29,268,53],[268,54,268,58],[268,59,268,61],[269,2,269,24],[269,25,269,28],[269,29,269,33],[269,35,269,39],[269,40,269,41],[269,43,269,46],[269,47,269,48],[268,2,268,3],[268,5,268,9],[268,10,268,15],[268,19,268,20],[268,22,268,24],[268,25,268,27],[266,41,266,52],[266,54,266,58],[267,25,267,27],[267,29,267,53],[267,54,267,58],[267,59,267,61],[266,2,266,24],[266,25,266,27],[266,29,266,31],[266,32,266,33],[266,35,266,37],[266,38,266,39],[264,54,264,58],[264,59,264,61],[265,2,265,24],[265,25,265,27],[265,29,265,31],[265,32,265,33],[265,35,265,37],[265,38,265,39],[265,41,265,52],[265,54,265,58],[262,46,262,48],[262,50,262,53],[262,54,262,58],[262,59,262,61],[263,25,263,27],[263,29,263,32],[263,33,263,37],[263,39,263,43],[263,54,263,58],[263,59,263,61],[262,2,264,24],[262,25,262,27],[262,29,262,32],[262,33,262,37],[262,39,262,43],[262,44,262,45],[264,25,264,27],[264,29,264,53],[260,63,260,64],[261,2,261,24],[261,25,261,28],[261,29,261,33],[261,35,261,39],[261,40,261,41],[261,43,261,46],[261,47,261,48],[261,50,261,53],[261,54,261,61],[259,59,259,61],[260,2,260,3],[260,5,260,9],[260,10,260,15],[260,19,260,20],[260,22,260,24],[260,25,260,27],[260,29,260,53],[260,54,260,58],[260,59,260,61],[258,25,258,27],[258,29,258,53],[258,54,258,58],[258,59,258,61],[259,2,259,24],[259,25,259,30],[259,32,259,34],[259,37,259,39],[259,47,259,53],[259,54,259,58],[256,46,256,48],[256,50,256,53],[256,54,256,58],[256,59,256,61],[257,25,257,27],[257,29,257,33],[257,34,257,37],[257,39,257,43],[257,54,257,58],[257,59,257,61],[255,43,255,46],[255,47,255,48],[255,50,255,53],[255,54,255,61],[256,2,258,24],[256,25,256,27],[256,29,256,33],[256,34,256,37],[256,39,256,43],[256,44,256,45],[253,2,253,3],[253,4,253,61],[254,2,254,3],[254,4,254,53],[254,54,254,61],[255,2,255,24],[255,25,255,28],[255,29,255,33],[255,35,255,39],[255,40,255,41],[250,29,250,53],[250,54,250,58],[250,59,250,61],[251,50,251,52],[251,54,251,58],[252,2,252,24],[252,50,252,52],[252,54,252,58],[252,59,252,61],[249,25,249,27],[249,29,249,53],[249,54,249,58],[249,59,249,61],[250,2,250,3],[250,5,250,9],[250,10,250,17],[250,19,250,20],[250,22,250,24],[250,25,250,27],[247,54,247,58],[247,59,247,61],[248,25,248,27],[248,29,248,32],[248,33,248,37],[248,39,248,43],[248,54,248,58],[248,59,248,61],[246,50,246,53],[246,54,246,61],[247,2,249,24],[247,25,247,27],[247,29,247,32],[247,33,247,37],[247,39,247,43],[247,44,247,45],[247,46,247,48],[247,50,247,53],[245,29,245,53],[245,54,245,58],[245,59,245,61],[246,2,246,24],[246,25,246,28],[246,29,246,33],[246,35,246,39],[246,40,246,41],[246,43,246,46],[246,47,246,48],[245,2,245,3],[245,5,245,9],[245,10,245,15],[245,19,245,20],[245,22,245,24],[245,25,245,27],[243,41,243,52],[243,54,243,58],[244,25,244,27],[244,29,244,53],[244,54,244,58],[244,59,244,61],[243,2,243,24],[243,25,243,27],[243,29,243,31],[243,32,243,33],[243,35,243,37],[243,38,243,39],[241,54,241,58],[241,59,241,61],[242,2,242,24],[242,25,242,27],[242,29,242,31],[242,32,242,33],[242,35,242,37],[242,38,242,39],[242,41,242,52],[242,54,242,58],[239,46,239,48],[239,50,239,53],[239,54,239,58],[239,59,239,61],[240,25,240,27],[240,29,240,32],[240,33,240,37],[240,39,240,43],[240,54,240,58],[240,59,240,61],[239,2,241,24],[239,25,239,27],[239,29,239,32],[239,33,239,37],[239,39,239,43],[239,44,239,45],[241,25,241,27],[241,29,241,53],[237,63,237,64],[238,2,238,24],[238,25,238,28],[238,29,238,33],[238,35,238,39],[238,40,238,41],[238,43,238,46],[238,47,238,48],[238,50,238,53],[238,54,238,61],[236,59,236,61],[237,2,237,3],[237,5,237,9],[237,10,237,15],[237,19,237,20],[237,22,237,24],[237,25,237,27],[237,29,237,53],[237,54,237,58],[237,59,237,61],[235,25,235,27],[235,29,235,53],[235,54,235,58],[235,59,235,61],[236,2,236,24],[236,25,236,30],[236,32,236,34],[236,37,236,39],[236,47,236,53],[236,54,236,58],[233,46,233,48],[233,50,233,53],[233,54,233,58],[233,59,233,61],[234,25,234,27],[234,29,234,33],[234,34,234,37],[234,39,234,43],[234,54,234,58],[234,59,234,61],[232,43,232,46],[232,47,232,48],[232,50,232,53],[232,54,232,61],[233,2,235,24],[233,25,233,27],[233,29,233,33],[233,34,233,37],[233,39,233,43],[233,44,233,45],[230,2,230,3],[230,4,230,61],[231,2,231,3],[231,4,231,53],[231,54,231,61],[232,2,232,24],[232,25,232,28],[232,29,232,33],[232,35,232,39],[232,40,232,41],[227,54,227,58],[227,59,227,61],[227,63,227,64],[228,50,228,52],[228,54,228,58],[229,2,229,24],[229,50,229,52],[229,54,229,58],[229,59,229,61],[227,2,227,3],[227,5,227,9],[227,19,227,20],[227,22,227,24],[227,25,227,27],[227,29,227,53],[225,59,225,61],[226,2,226,24],[226,25,226,30],[226,32,226,34],[226,37,226,39],[226,47,226,53],[226,54,226,58],[226,59,226,61],[224,25,224,27],[224,29,224,32],[224,54,224,58],[224,59,224,61],[225,2,225,24],[225,25,225,27],[225,29,225,32],[225,33,225,35],[225,37,225,53],[225,54,225,58],[222,47,222,48],[222,50,222,53],[222,54,222,61],[223,2,223,24],[223,25,223,41],[223,43,223,46],[223,47,223,48],[223,50,223,53],[223,54,223,61],[222,2,222,24],[222,25,222,28],[222,29,222,33],[222,35,222,39],[222,40,222,41],[222,43,222,46],[220,25,220,27],[220,29,220,53],[220,54,220,58],[220,59,220,61],[220,63,220,64],[221,2,221,3],[221,4,221,53],[221,54,221,61],[218,59,218,61],[219,2,219,24],[219,25,219,30],[219,32,219,34],[219,37,219,39],[219,47,219,53],[219,54,219,58],[219,59,219,61],[218,2,218,24],[218,25,218,27],[218,29,218,32],[218,33,218,35],[218,37,218,53],[218,54,218,58],[216,47,216,48],[216,50,216,53],[216,54,216,61],[217,2,217,24],[217,25,217,27],[217,29,217,32],[217,47,217,48],[217,50,217,53],[217,54,217,58],[217,59,217,61],[216,2,216,24],[216,25,216,28],[216,29,216,33],[216,35,216,39],[216,40,216,41],[216,43,216,46],[214,25,214,27],[214,29,214,53],[214,54,214,58],[214,59,214,61],[214,63,214,64],[215,2,215,3],[215,4,215,53],[215,54,215,61],[212,59,212,61],[213,2,213,24],[213,25,213,30],[213,32,213,34],[213,37,213,39],[213,47,213,53],[213,54,213,58],[213,59,213,61],[212,2,212,24],[212,25,212,27],[212,29,212,32],[212,33,212,35],[212,37,212,53],[212,54,212,58],[210,47,210,48],[210,50,210,53],[210,54,210,61],[211,2,211,24],[211,25,211,27],[211,29,211,46],[211,47,211,48],[211,50,211,53],[211,54,211,58],[211,59,211,61],[210,2,210,24],[210,25,210,28],[210,29,210,33],[210,35,210,39],[210,40,210,41],[210,43,210,46],[208,25,208,27],[208,29,208,53],[208,54,208,58],[208,59,208,61],[208,63,208,64],[209,2,209,3],[209,4,209,53],[209,54,209,61],[206,59,206,61],[207,2,207,24],[207,25,207,30],[207,32,207,34],[207,37,207,39],[207,47,207,53],[207,54,207,58],[207,59,207,61],[206,2,206,24],[206,25,206,27],[206,29,206,32],[206,33,206,35],[206,37,206,53],[206,54,206,58],[204,47,204,48],[204,50,204,53],[204,54,204,61],[205,2,205,24],[205,25,205,27],[205,29,205,46],[205,47,205,48],[205,50,205,53],[205,54,205,58],[205,59,205,61],[202,63,202,64],[203,2,203,3],[203,4,203,53],[203,54,203,61],[204,2,204,24],[204,25,204,28],[204,29,204,33],[204,35,204,39],[204,40,204,41],[204,43,204,46],[201,59,201,61],[202,2,202,3],[202,5,202,9],[202,19,202,20],[202,22,202,24],[202,25,202,27],[202,29,202,53],[202,54,202,58],[202,59,202,61],[201,2,201,24],[201,25,201,30],[201,32,201,34],[201,37,201,39],[201,47,201,53],[201,54,201,58],[199,54,199,58],[199,59,199,61],[200,2,200,24],[200,25,200,27],[200,29,200,32],[200,33,200,52],[198,2,198,24],[198,25,198,27],[198,29,198,32],[198,54,198,58],[198,59,198,61],[199,2,199,24],[199,25,199,27],[199,29,199,32],[199,33,199,35],[199,37,199,52],[196,50,196,53],[196,54,196,61],[197,2,197,24],[197,25,197,39],[197,40,197,43],[197,44,197,46],[197,48,197,51],[197,54,197,58],[197,59,197,61],[195,2,195,3],[195,4,195,53],[195,54,195,61],[196,2,196,24],[196,25,196,28],[196,29,196,33],[196,35,196,39],[196,40,196,41],[196,43,196,46],[196,47,196,48],[193,59,193,61],[194,25,194,27],[194,29,194,53],[194,54,194,58],[194,59,194,61],[194,63,194,64],[193,2,193,24],[193,25,193,30],[193,32,193,34],[193,37,193,39],[193,47,193,53],[193,54,193,58],[191,59,191,61],[192,2,192,24],[192,25,192,27],[192,29,192,32],[192,33,192,35],[192,37,192,53],[192,54,192,58],[192,59,192,61],[190,43,190,46],[190,47,190,48],[190,50,190,53],[190,54,190,61],[191,2,191,24],[191,25,191,27],[191,29,191,46],[191,47,191,48],[191,50,191,53],[191,54,191,58],[188,2,188,3],[188,4,188,61],[189,2,189,3],[189,4,189,53],[189,54,189,61],[190,2,190,24],[190,25,190,28],[190,29,190,33],[190,35,190,39],[190,40,190,41],[185,59,185,61],[185,63,185,64],[186,50,186,52],[186,54,186,58],[187,2,187,24],[187,50,187,52],[187,54,187,58],[187,59,187,61],[184,54,184,58],[184,59,184,61],[185,2,185,3],[185,5,185,9],[185,10,185,11],[185,19,185,20],[185,22,185,24],[185,25,185,27],[185,29,185,53],[185,54,185,58],[182,59,182,61],[183,25,183,27],[183,29,183,53],[183,54,183,58],[183,59,183,61]],"merged_total":1993,"flags":["merged_cut"]}
[]
[]
[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,"приложение № {1} к договору от {хх.хх.хххх} № {ххх}"]
[]
[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,null,"УТВЕРЖДЕНО"]
[null,null,null,null,null,"{должность согласовывающего}",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,"{должность утверждающего}"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"{Ф.И.О }",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,"{Ф.И.О }"]
[null,null,null,null,null,"подпись",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,"подпись"]
[null,null,null,null,null,"\"",null,null,"\"",null,null,null,null,null,null,null,null,null,null,"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,"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,"КАЛЬКУЛЯЦИЯ (СМЕТА) №"]
[null,null,"на оказание услуг по организации и обеспечению строительства объекта \nв объеме функций заказчика, предусмотренных законодательством"]
[]
[null,null,"Объект строительства:",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,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,"дата если не сегодня"]
[]
[null,null,"Заказчик:",null,null,null,null,null,null,null,null,null,null,null,"{заказчик}"]
[null,null,"Инженерная организация:",null,null,null,null,null,null,null,null,null,null,null,"{инженерная организация}"]
[]
[null,null,"Смета составлена по состоянию на:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(BL20),TODAY(),BL20)","v":"2024-03-29"},null,null,null,null,null,"Установленная стоим. нормо-дня:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,307.7,null,null,null,null,"по состоянию на:",null,null,null,null,null,null,null,null,"01.07.2023"]
[null,null,"Дата составления ССР:",null,null,null,null,null,null,null,null,null,null,null,null,"05.11.2023",null,null,null,null,null,null,"IССР",null,"=","1,0067 х 1,0067 х 1,0067 х 1,0067  ",null,null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"1.0067 * 1.0067 * 1.0067 * 1.0067","v":1.0270705450671118},null,null,null,null,"НСССР",null,null,"=",{"$f":"$AQ$24","v":307.7},null,null,null,"х",{"$f":"AN25","v":1.0270705450671118},null,null,null,"=",{"$f":"BB25*AW25","v":316.02960671715027}]
[null,null,"Дата заключения договора:",null,null,null,null,null,null,null,null,null,null,null,null,"01.09.2023",null,null,null,null,null,"IЗ.ДОГ",null,null,"=","1,0067 х 1,0067  ",null,null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"1.0067 * 1.0067","v":1.0134448899999999},null,null,null,"НСЗ.ДОГ",null,null,null,"=",{"$f":"$AQ$24","v":307.7},null,null,null,"х",{"$f":"AN26","v":1.0134448899999999},null,null,null,"=",{"$f":"BB26*AW26","v":311.83699265299998}]
[]
[]
[null,null,null,"Характеристики объекта строительства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Наименование натурального показателя",null,null,null,null,null,null,null,"Значение натураль-ного показателя",null,null,null,null,null,"Характеристики объекта инжиниринга, усложняющие (упрощающие) факторы"]
[null,null,null,"объект строительства",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!D7,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!D8,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!D9,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!D10,[1]нзт3!D11))))","v":"(К-3) здания и сооружения третьего класса сложности"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]нзт1!P6=[1]нзт1!R3,[1]нзт1!R3,IF([1]нзт1!P6=[1]нзт1!R4,[1]нзт1!R4,[1]нзт1!R5))","v":"объект производственного назначения"}]
[null,null,null,{"$f":"RIGHT([1]нзт2!L1, LEN([1]нзт2!L1) - MATCH( TRUE, MID([1]нзт2!L1, ROW( INDIRECT( \"1:\"&LEN( [1]нзт2!L1 ))), 1)>=\"A\", 0) +1)","v":"Физкультурно-оздоровительный спортивный объект, кв.м."},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":"IF(AR31>0,[1]нзт2!A4,\"\")","v":"м²"},null,null,null,null,null,null,null,49]
[true,null,null,"предельная стоимость",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,"тыс.руб.",null,null,null,null,null,null,null,17583]
[20,null,null,"Удаление и пересадка объектов растительного  мира",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,"площадь участка, га",null,null,null,null,null,null,null,null,null,null,null,null,null,"плотность растений \n150-300 единиц на площади 0,6  Га"]
[null,null,null,"Снос одноэтажного  жилого дома 105 м2 чистой площади",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,"стоим. сноса, тыс.руб."]
[null,null,null,"Вынос сети водопровода диаметром 250 мм",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,"протяженность, м.п. "]
[null,null,null,"Внеплощадочные инженерные сети и сооружения  к жилому многоквартирному дому:"]
[null,null,null,"Хозяйственно-бытовая канализация диаметром 160 мм",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,"протяженность, м.п. ",null,null,null,null,null,null,null,null,null,null,null,null,null,"исскуственное \nоснование -100м; \nуклон более 30%  - 60м"]
[null,null,null,"Местный проезд ",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,"протяженность, км"]
[]
[]
[]
[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,null,null,null,"Смета составлена по состоянию на:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S24","v":"2024-03-29"}]
[null,null,"Обоснование",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Расчет",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,"Результат"]
[null,null,1,null,"УСЛУГИ ПО ИНИЦИАЦИИ ПРОЕКТА"]
[null,null,{"$f":"[1]график!A4","v":"1.1"},null,{"$f":"[1]график!B4","v":"обеспечение проработки инвестиционного замысла и выбора оптимального решения"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"не пред. в ССР"]
[null,null,"Индивидуальные НЗТ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C4>0,[1]график!C4,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E4>0,[1]график!E4,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!G4","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!F4","v":""}]
[null,null,"(расчет [И1])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",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,{"$f":"AD47","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C4>0,$A$32=TRUE),ROUND((AD47*$AQ$24*AR46*(1+0.5*(AY46-1))*AG48)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C4>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C4>0,$A$32=TRUE),CONCATENATE(\"[\",AD47,\" x \",$AQ$24,\" x \",AR46,\" x [1 + 0,5 x (\",AY46,\" - 1)] х \",AG48,\"] + \",BC48,\"  = \"),CONCATENATE(\"[\",AD47,\" x \",$AQ$24,\" x \",AR46,\" x [1 + 0,5 x (\",AY46,\" - 1)] х \",AG48,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C4>0,$A$32=TRUE),ROUND(AD47*$AQ$24*AR46*(1+0.5*(AY46-1))*AG48+BC48,2),ROUND(AD47*$AQ$24*AR46*(1+0.5*(AY46-1))*AG48,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC49*20/120","v":0},null,{"$f":"381.74-318.12","v":63.620000000000005}]
[null,null,{"$f":"[1]график!A5","v":"1.2"},null,{"$f":"[1]график!B5","v":"разработка и согласование задания на разработку предпроектной документации"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.1, поз. \"&IF([1]нзт1!P6=[1]нзт1!R3,[1]нзт1!Q3,IF([1]нзт1!P6=[1]нзт1!R4,[1]нзт1!Q4,[1]нзт1!Q5))","v":"Приложение 2 МУ, табл. 2.1, поз. И020102а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C5>0,[1]график!C5,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E5>0,[1]график!E5,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F5","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G5","v":""}]
[null,null,{"$f":"IF([1]нзт1!U4=[1]нзт1!U2,\"(разрабатывается в полном объеме)\",\"(разрабатывается в сокращенном объеме (50%))\")","v":"(разрабатывается в полном объеме)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C5>0,IF([1]нзт1!P6=[1]нзт1!R3,[1]нзт1!S3,IF([1]нзт1!P6=[1]нзт1!R4,[1]нзт1!S4,[1]нзт1!S5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C5>0,AD52,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C5>0,$A$32=TRUE),ROUND((AD52*$AQ$24*AR51*(1+0.5*(AY51-1))*AG53)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C5>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C5>0,$A$32=TRUE),CONCATENATE(\"[\",AD52,\" x \",$AQ$24,\" x \",AR51,\" x [1 + 0,5 x (\",AY51,\" - 1)] х \",AG53,\"] + \",BC53,\"  = \"),CONCATENATE(\"[\",AD52,\" x \",$AQ$24,\" x \",AR51,\" x [1 + 0,5 x (\",AY51,\" - 1)] х \",AG53,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C5>0,$A$32=TRUE),ROUND(AD52*$AQ$24*AR51*(1+0.5*(AY51-1))*AG53+BC53,2),ROUND(AD52*$AQ$24*AR51*(1+0.5*(AY51-1))*AG53,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC54*20/120","v":0},null,{"$f":"381.74-318.12","v":63.620000000000005}]
[null,null,{"$f":"[1]график!A6","v":"1.3"},null,{"$f":"[1]график!B6","v":"разработка и согласование декларации о намерениях"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.2, поз. \"&IF([1]нзт1!P6=[1]нзт1!R3,[1]нзт1!Q10,IF([1]нзт1!P6=[1]нзт1!R4,[1]нзт1!Q11,[1]нзт1!Q12))","v":"Приложение 2 МУ, табл. 2.2, поз. И020202а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C6>0,[1]график!C6,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E6>0,[1]график!E6,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F6","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G6","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C6>0,IF([1]нзт1!P6=[1]нзт1!R3,[1]нзт1!S10,IF([1]нзт1!P6=[1]нзт1!R4,[1]нзт1!S11,[1]нзт1!S12)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C6>0,AD57,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C6>0,$A$32=TRUE),ROUND((AD57*$AQ$24*AR56*(1+0.5*(AY56-1))*AG58)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C6>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C6>0,$A$32=TRUE),CONCATENATE(\"[\",AD57,\" x \",$AQ$24,\" x \",AR56,\" x [1 + 0,5 x (\",AY56,\" - 1)] х \",AG58,\"] + \",BC58,\"  = \"),CONCATENATE(\"[\",AD57,\" x \",$AQ$24,\" x \",AR56,\" x [1 + 0,5 x (\",AY56,\" - 1)] х \",AG58,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C6>0,$A$32=TRUE),ROUND(AD57*$AQ$24*AR56*(1+0.5*(AY56-1))*AG58+BC58,2),ROUND(AD57*$AQ$24*AR56*(1+0.5*(AY56-1))*AG58,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC59*20/120","v":0}]
[null,null,"Итого по группе 1:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC57+BC52+BC47","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC59+BC54+BC49","v":0},null,null,null,null,"руб."]
[null,null,2,null,{"$f":"[1]график!B7","v":"УСЛУГИ ПО РАЗРАБОТКЕ ПРЕДПРОЕКТНОЙ ДОКУМЕНТАЦИИ"}]
[null,null,{"$f":"[1]график!A8","v":"2.1"},null,{"$f":"[1]график!B8","v":"разработка и согласование обоснования инвестиций"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"гл. 1 ССР"]
[null,null,{"$f":"IF([1]график!C8>0,\"Приложение 2 МУ, табл. 2.3, поз. \"&[1]нзт2!A2&\"-\"&[1]нзт2!A3,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C8>0,[1]график!C8,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E8>0,[1]график!E8,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F8","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G8","v":""}]
[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,"Xмин",null,null,"=",{"$f":"[1]нзт2!$E$2","v":300},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"[1]нзт2!$C$2","v":9.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт2!$E$3","v":1000},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"[1]нзт2!$C$3","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C8>0,CONCATENATE(AN65,\" + [ (\",AN66,\" - \", AN65,\") / (\",AD66,\" - \", AD65,\") ] x  (\",F69,\" - \",AD65,\") = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C8>0,ROUND(AN65 + ((AN66-AN65) / (AD66-AD65)) * (F69-AD65),2),0)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C8>0,$A$32=TRUE),ROUND(BC67*$AQ$24*AR64*(1+0.5*(AY64-1))*AG68*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C8>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR31","v":49},null,null,null,null,{"$f":"[1]нзт2!A4","v":"м²"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C8>0,$A$32=TRUE),CONCATENATE(\"[\",BC67,\" x \",$AQ$24,\" x \",AR64,\" x [1 + 0,5 x (\",AY64,\" - 1)] х \",AG68,\"] + \",BC68,\"  = \"),CONCATENATE(\"[\",BC67,\" x \",$AQ$24,\" x \",AR64,\" x [1 + 0,5 x (\",AY64,\" - 1)] х \",AG68,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C8>0,$A$32=TRUE),ROUND(BC67*$AQ$24*AR64*(1+0.5*(AY64-1))*AG68+BC68,2),ROUND(BC67*$AQ$24*AR64*(1+0.5*(AY64-1))*AG68,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC69*20/120","v":0}]
[null,null,{"$f":"[1]график!A9","v":"2.2"},null,{"$f":"[1]график!B9","v":"разработка и согласование плана управления проектом"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"гл. 1 ССР"]
[null,null,{"$f":"IF([1]график!C9>0,\"Приложение 2 МУ, табл. 2.3, поз. \"&[1]нзт2!A2&\"-\"&[1]нзт2!A3&\" (\"&AY72*100&\"%)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C9>0,[1]график!C9,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E9>0,[1]график!E9,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F9","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G9","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт2!$E$2","v":300},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"[1]нзт2!$C$2","v":9.5},null,null,null,null,null,null,"УВНЗТ",null,null,"=",0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт2!$E$3","v":1000},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"[1]нзт2!$C$3","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C9>0,CONCATENATE(AN72,\" + [(\",AN73,\" - \", AN72,\") / (\",AD73,\" - \", AD72,\")] x (\",F76,\" - \",AD72,\") x \",AY72,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C9>0,ROUND((AN72 + ((AN73-AN72) / (AD73-AD72)) * (F76-AD72))*AY72,2),0)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ + %"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C9>0,$A$32=TRUE),ROUND(BC74*$AQ$24*AR71*(1+0.5*(AY71-1))*AG75*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C9>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR31","v":49},null,null,null,null,{"$f":"[1]нзт2!A4","v":"м²"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C9>0,$A$32=TRUE),CONCATENATE(\"[\",BC74,\" x \",$AQ$24,\" x \",AR71,\" x [1 + 0,5 x (\",AY71,\" - 1)] х \",AG75,\"] + \",BC75,\"  = \"),CONCATENATE(\"[\",BC74,\" x \",$AQ$24,\" x \",AR71,\" x [1 + 0,5 x (\",AY71,\" - 1)] х \",AG75,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C9>0,$A$32=TRUE),ROUND(BC74*$AQ$24*AR71*(1+0.5*(AY71-1))*AG75+BC75,2),ROUND(BC74*$AQ$24*AR71*(1+0.5*(AY71-1))*AG75,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC76*20/120","v":0}]
[null,null,{"$f":"[1]график!A10","v":"2.3"},null,{"$f":"[1]график!B10","v":"разработка и согласование бизнес-плана инвестиционного проекта"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"гл. 1 ССР"]
[null,null,{"$f":"IF([1]график!C10>0,\"Приложение 2 МУ, табл. 2.3, поз. \"&[1]нзт2!A2&\"-\"&[1]нзт2!A3&\" (\"&AY79*100&\"%)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C10>0,[1]график!C10,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E10>0,[1]график!E10,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F10","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G10","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт2!$E$2","v":300},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"[1]нзт2!$C$2","v":9.5},null,null,null,null,null,null,"УВНЗТ",null,null,"=",0.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт2!$E$3","v":1000},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"[1]нзт2!$C$3","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C10>0,CONCATENATE(AN79,\" + [(\",AN80,\" - \", AN79,\") / (\",AD80,\" - \", AD79,\")] x (\",F83,\" - \",AD79,\") x \",AY79,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C10>0,ROUND((AN79 + ((AN80-AN79) / (AD80-AD79)) * (F83-AD79))*AY79,2),0)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ + %"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C10>0,$A$32=TRUE),ROUND(BC81*$AQ$24*AR78*(1+0.5*(AY78-1))*AG82*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C10>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR31","v":49},null,null,null,null,{"$f":"[1]нзт2!A4","v":"м²"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C10>0,$A$32=TRUE),CONCATENATE(\"[\",BC81,\" x \",$AQ$24,\" x \",AR78,\" x [1 + 0,5 x (\",AY78,\" - 1)] х \",AG82,\"] + \",BC82,\"  = \"),CONCATENATE(\"[\",BC81,\" x \",$AQ$24,\" x \",AR78,\" x [1 + 0,5 x (\",AY78,\" - 1)] х \",AG82,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C10>0,$A$32=TRUE),ROUND(BC81*$AQ$24*AR78*(1+0.5*(AY78-1))*AG82+BC82,2),ROUND(BC81*$AQ$24*AR78*(1+0.5*(AY78-1))*AG82,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC83*20/120","v":0}]
[null,null,{"$f":"[1]график!A11","v":"2.4"},null,{"$f":"[1]график!B11","v":"разработка и согласование задания на проектирование"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"гл. 1 ССР"]
[null,null,{"$f":"IF([1]график!C11>0,\"Приложение 2 МУ, табл. 2.3, поз. \"&[1]нзт2!A2&\"-\"&[1]нзт2!A3&\" (\"&AY86*100&\"%)\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C11>0,[1]график!C11,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E11>0,[1]график!E11,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F11","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G11","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт2!$E$2","v":300},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"[1]нзт2!$C$2","v":9.5},null,null,null,null,null,null,"УВНЗТ",null,null,"=",0.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт2!$E$3","v":1000},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"[1]нзт2!$C$3","v":12.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C11>0,CONCATENATE(AN86,\" + [(\",AN87,\" - \", AN86,\") / (\",AD87,\" - \", AD86,\")] x (\",F90,\" - \",AD86,\") x \",AY86,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C11>0,ROUND((AN86 + ((AN87-AN86) / (AD87-AD86)) * (F90-AD86))*AY86,2),0)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ + %"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C11>0,$A$32=TRUE),ROUND(BC88*$AQ$24*AR85*(1+0.5*(AY85-1))*AG89*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C11>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR31","v":49},null,null,null,null,{"$f":"[1]нзт2!A4","v":"м²"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C11>0,$A$32=TRUE),CONCATENATE(\"[\",BC88,\" x \",$AQ$24,\" x \",AR85,\" x [1 + 0,5 x (\",AY85,\" - 1)] х \",AG89,\"] + \",BC89,\"  = \"),CONCATENATE(\"[\",BC88,\" x \",$AQ$24,\" x \",AR85,\" x [1 + 0,5 x (\",AY85,\" - 1)] х \",AG89,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C11>0,$A$32=TRUE),ROUND(BC88*$AQ$24*AR85*(1+0.5*(AY85-1))*AG89+BC89,2),ROUND(BC88*$AQ$24*AR85*(1+0.5*(AY85-1))*AG89,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC90*20/120","v":0}]
[null,null,"Итого по группе 2:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC67+BC74+BC81+BC88","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC69+BC76+BC83+BC90","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A12","v":"3"},null,{"$f":"[1]график!B12","v":"УСЛУГИ ПО ПОЛУЧЕНИЮ ЗЕМЕЛЬНОГО УЧАСТКА И РАЗРЕШИТЕЛЬНОЙ ДОКУМЕНТАЦИИ"}]
[null,null,{"$f":"[1]график!A13","v":"3.1"},null,{"$f":"[1]график!B13","v":"организация процедуры получения земельного участка"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.5, поз.\"&IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!C7,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!C8,IF([1]нзт3!B12=3,[1]нзт3!C9,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!C10,[1]нзт3!C11))))","v":"Приложение 3 МУ, табл. 3.5, поз.И030505а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C13>0,[1]график!C13,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E13>0,[1]график!E13,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F13","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G13","v":""}]
[null,null,{"$f":"\"(\"&IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!D7,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!D8,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!D9,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!D10,[1]нзт3!D11))))&\")\"","v":"((К-3) здания и сооружения третьего класса сложности)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C13>0,IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!E7,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!E8,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!E9,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!E10,[1]нзт3!E11)))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C13>0,AD96,)","v":0},null,null,null,null,"ч-дн."]
[null,null,"корректирующие коэффициенты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C13>0,IF([1]нзт3!J6=[1]нзт3!J7,[1]нзт3!G7,IF([1]нзт3!J6=[1]нзт3!J8,[1]нзт3!G8,IF([1]нзт3!J6=[1]нзт3!J9,[1]нзт3!G9,IF([1]нзт3!J6=[1]нзт3!J10,[1]нзт3!G10,[1]нзт3!G11)))),\"\")","v":""},null,null,"=",{"$f":"IF([1]график!C13>0,IF([1]нзт3!J6=[1]нзт3!J7,[1]нзт3!H7,IF([1]нзт3!J6=[1]нзт3!J8,[1]нзт3!H8,IF([1]нзт3!J6=[1]нзт3!J9,[1]нзт3!H9,IF([1]нзт3!J6=[1]нзт3!J10,[1]нзт3!H10,[1]нзт3!H11)))),\"\")","v":""},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C13>0,AD97>0),CONCATENATE(AD96,\" x \",AD97,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND([1]график!C13>0,AD97>0),BC96*AD97,AD96)","v":""},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C13>0,$A$32=TRUE),ROUND((BC97*$AQ$24*AR95*(1+0.5*(AY95-1))*AG98)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C13>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C13>0,$A$32=TRUE),CONCATENATE(\"[\",BC97,\" x \",$AQ$24,\" x \",AR95,\" x [1 + 0,5 x (\",AY95,\" - 1) х \",AG98,\"] + \",BC98,\"  = \"),CONCATENATE(\"[\",BC97,\" x \",$AQ$24,\" x \",AR95,\" x [1 + 0,5 x (\",AY95,\" - 1)] х \",AG98,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C13>0,$A$32=TRUE),ROUND(BC97*$AQ$24*AR95*(1+0.5*(AY95-1))*AG98+BC98,2),ROUND(BC97*$AQ$24*AR95*(1+0.5*(AY95-1))*AG98,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC99*20/120","v":0}]
[null,null,{"$f":"[1]график!A14","v":"3.2"},null,{"$f":"[1]график!B14","v":"организация получения и анализа разрешительной документации"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.6, поз.\"&IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!C16,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!C17,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!C18,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!C19,[1]нзт3!C20))))","v":"Приложение 3 МУ, табл. 3.6, поз.И030603а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C14>0,[1]график!C14,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E14>0,[1]график!E14,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F14","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G14","v":""}]
[null,null,{"$f":"\"(\"&IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!D7,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!D8,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!D9,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!D10,[1]нзт3!D11))))&\")\"","v":"((К-3) здания и сооружения третьего класса сложности)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C14>0,IF([1]нзт3!B12=[1]нзт3!D7,[1]нзт3!E16,IF([1]нзт3!B12=[1]нзт3!D8,[1]нзт3!E17,IF([1]нзт3!B12=[1]нзт3!D9,[1]нзт3!E18,IF([1]нзт3!B12=[1]нзт3!D10,[1]нзт3!E19,[1]нзт3!E20)))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C14>0,AD102,)","v":0},null,null,null,null,"ч-дн."]
[null,null,"корректирующие коэффициенты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C14>0,IF([1]нзт3!J15=[1]нзт3!J16,[1]нзт3!G16,IF([1]нзт3!J15=[1]нзт3!J17,[1]нзт3!G17,IF([1]нзт3!J15=[1]нзт3!J18,[1]нзт3!G18,\"\"))))","v":false},null,null,"=",{"$f":"IF([1]график!C14>0,IF([1]нзт3!J15=[1]нзт3!J16,[1]нзт3!H16,IF([1]нзт3!J15=[1]нзт3!J17,[1]нзт3!H17,IF([1]нзт3!J15=[1]нзт3!J18,[1]нзт3!H18,\"\"))))","v":false},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C14>0,AD103>0),CONCATENATE(AD102,\" x \",AD103,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND([1]график!C14>0,AD103>0),BC102*AD103,AD102)","v":""},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C14>0,$A$32=TRUE),ROUND((BC103*$AQ$24*AR101*(1+0.5*(AY101-1))*AG104)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C14>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C14>0,$A$32=TRUE),CONCATENATE(\"[\",BC103,\" x \",$AQ$24,\" x \",AR101,\" x [1 + 0,5 x (\",AY101,\" - 1)] х \",AG104,\"] + \",BC104,\"  = \"),CONCATENATE(\"[\",BC103,\" x \",$AQ$24,\" x \",AR101,\" x [1 + 0,5 x (\",AY101,\" - 1)] х \",AG104,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C14>0,$A$32=TRUE),ROUND(BC103*$AQ$24*AR101*(1+0.5*(AY101-1))*AG104+BC104,2),ROUND(BC103*$AQ$24*AR101*(1+0.5*(AY101-1))*AG104,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC105*20/120","v":0}]
[null,null,"Итого по группе 3:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC102+BC96","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC105+BC99","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A15","v":"4"},null,{"$f":"[1]график!B15","v":"УСЛУГИ ПО ОРГАНИЗАЦИИ РАЗРАБОТКИ ДОКУМЕНТАЦИИ ПРОЕКТНОГО ОБЕСПЕЧЕНИЯ СТРОИТЕЛЬНОЙ ДЕЯТЕЛЬНОСТИ"}]
[null,null,{"$f":"[1]график!A16","v":"4.1"},null,{"$f":"[1]график!B16","v":"обеспечение общего руководства проектированием и планированием строительства"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"СНЗТ И0-2023, табл. 1.1, поз. \"&[1]нзт4!P8","v":"СНЗТ И0-2023, табл. 1.1, поз. И010127а-И010128а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C16>0,[1]график!C16,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E16>0,[1]график!E16,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F16","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G16","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт4!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт4!P3","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт4!P6","v":26335.49},null,null,null,null,"НЗТмакс",null,null,null,"=",{"$f":"[1]нзт4!P4","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C16>0,CONCATENATE(AN111,\" + [(\",AN112,\" - \", AN111,\") / (\",AD112,\" - \", AD111,\")] x (\",F115,\" - \",AD111,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C16>0,ROUND(AN111 + ((AN112-AN111) / (AD112-AD111)) * (F115-AD111),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C16>0,$A$32=TRUE),ROUND(BC113*$AQ$24*AR110*(1+0.5*(AY110-1))*AG114*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C16>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C16>0,$A$32=TRUE),CONCATENATE(\"[\",BC113,\" x \",$AQ$24,\" x \",AR110,\" x [1 + 0,5 x (\",AY110,\" - 1)] х \",AG114,\"] + \",BC114,\"  = \"),CONCATENATE(\"[\",BC113,\" x \",$AQ$24,\" x \",AR110,\" x [1 + 0,5 x (\",AY110,\" - 1)] х \",AG114,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C16>0,$A$32=TRUE),ROUND(BC113*$AQ$24*AR110*(1+0.5*(AY110-1))*AG114+BC114,2),ROUND(BC113*$AQ$24*AR110*(1+0.5*(AY110-1))*AG114,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC115*20/120","v":0}]
[null,null,"СНЗТ И2-2023, табл. 2.2, поз. И220201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C16>0,[1]график!C16,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E16>0,[1]график!E16,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F16","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G16","v":""}]
[null,null,"хозяйственно-бытовая канализация диаметром 160 мм",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",100,null,null,null,"НЗТмин",null,null,null,null,"=",0.3]
[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,"Xмакс",null,null,"=",300,null,null,null,"НЗТмакс",null,null,null,null,"=",0.69]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN117,\" + [(\",AN118,\" - \", AN117,\") / (\",AD118,\" - \", AD117,\")] x (\",F123,\" - \",AD117,\")  = \")","v":"0,3 + [(0,69 - 0,3) / (300 - 100)] x (107 - 100)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AN117 + ((AN118-AN117) / (AD118-AD117)) * (F123-AD117),2)","v":0.31},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"участки с уклоном поверхности свыше 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ2.103",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",60,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD120,\" - 1) x \",AJ120,\" / \",F123)","v":"1 + (1,1 - 1) x 60 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD120 - 1) *(AJ120 / F123),2)","v":1.06}]
[null,null,"искусственное основание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.2,null,null,"ХУФ",null,"=",100,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (1 - \",AD121,\") x \",AJ121,\" / \",F123)","v":"1 + (1 - 1,2) x 100 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD121 - 1) *(AJ121 / F123),2)","v":1.19},null,null,null,null,null,null,null,null,{"$f":"(1+(BC120-1)+(BC121-1))","v":1.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТУФ",null,null,"=",{"$f":"CONCATENATE(BC119,\" x [1 + (\",BC120,\" - 1) + (\",BC121,\" - 1)] = \",BC119,\" x \",BL121,\" = \")","v":"0,31 x [1 + (1,06 - 1) + (1,19 - 1)] = 0,31 x 1,25 = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC119*BL121,2)*0","v":0},null,null,null,null,"ч-дн."]
[null,null,"ХОБ",null,"=",107,null,null,null,null,"метров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC122,\" x \",$AQ$24,\" x \", AR116,\" x [1 + 0,5 x (\",AY116,\" - 1)]  = \")","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC122*$AQ$24*AR116*(1+0.5*(AY116-1)),2)","v":{"$error":"#VALUE!"}},null,null,null,null,"руб."]
[null,null,"СНЗТ И4-2023, табл. 2.1, поз. И420112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C16>0,[1]график!C16,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E16>0,[1]график!E16,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F16","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G16","v":""}]
[null,null,"местный проезд",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0.5,null,null,null,"НЗТмин",null,null,null,null,"=",1]
[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,"Xмакс",null,null,"=",1,null,null,null,"НЗТмакс",null,null,null,null,"=",1.9]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN125,\" + [(\",AN126,\" - \", AN125,\") / (\",AD126,\" - \", AD125,\")] x (\",F128,\" - \",AD125,\")  = \")","v":"1 + [(1,9 - 1) / (1 - 0,5)] x (0,79 - 0,5)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AN125 + ((AN126-AN125) / (AD126-AD125)) * (F128-AD125),2)*0","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"ХОБ",null,"=",0.79,null,null,null,null,"километров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC127,\" x \",$AQ$24,\" x \", AR124,\" x [1 + 0,5 x (\",AY124,\" - 1)]  = \")","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC127*$AQ$24*AR124*(1+0.5*(AY124-1)),2)","v":{"$error":"#VALUE!"}},null,null,null,null,"руб."]
[null,null,"Итого по группе 4:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC113+BC122+BC127","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC115","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A17","v":"5"},null,{"$f":"[1]график!B17","v":"УСЛУГИ ПО ОСВОЕНИЮ СТРОИТЕЛЬНОЙ ПЛОЩАДКИ"}]
[null,null,{"$f":"[1]график!A18","v":"5.1"},null,{"$f":"[1]график!B18","v":"организация сноса и разборки существующих зданий и сооружений"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,"Приложение 1 МУ, табл. 1.1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C18>0,[1]график!C18,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E18>0,[1]график!E18,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F18","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G18","v":""}]
[null,null,{"$f":"D33","v":"Удаление и пересадка объектов растительного  мира"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт5!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт5!P3","v":1125.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин+1",null,null,"=",{"$f":"[1]нзт5!P6","v":26335.49},null,null,null,null,"НЗТмин+2",null,null,null,"=",{"$f":"[1]нзт5!P4","v":1586.9}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C18>0,CONCATENATE(AN134,\" + [ (\",AN135,\" - \", AN134,\") / (\",AD135,\" - \", AD134,\") ] х (\",F138,\" - \",AD134,\") х 0,8 = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C18>0,ROUND(AN134 - ((AN135-AN134) / (AD135-AD134)) * (AD134-F138) * 0.8,2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"экстраполяция вниз"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C18>0,$A$32=TRUE),ROUND(BC136*$AQ$24*AR133*(1+0.5*(AY133-1))*AG137*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C18>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C18>0,$A$32=TRUE),CONCATENATE(\"[\",BC136,\" x \",$AQ$24,\" x \",AR133,\" x [1 + 0,5 x (\",AY133,\" - 1)] х \",AG137,\"] + \",BC137,\"  = \"),CONCATENATE(\"[\",BC136,\" x \",$AQ$24,\" x \",AR133,\" x [1 + 0,5 x (\",AY133,\" - 1) х \",AG137,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1) х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C18>0,$A$32=TRUE),ROUND(BC136*$AQ$24*AR133*(1+0.5*(AY133-1))*AG137+BC137,2),ROUND(BC136*$AQ$24*AR133*(1+0.5*(AY133-1))*AG137,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC138*20/120","v":0}]
[null,null,"Приложение 1 МУ, табл. 1.1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C18>0,[1]график!C19,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E18>0,[1]график!E19,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F18","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G18","v":""}]
[null,null,"снос выносимой сети водопровода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0,null,null,null,"НЗТмин",null,null,null,null,"=",0]
[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,"Xмин+1",null,null,"=",0,null,null,null,"НЗТмин+1",null,null,null,null,"=",0]
[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,"НЗТ",null,null,"=",{"$f":"IF([1]график!C19>0,CONCATENATE(AN140,\" + [ (\",AN141,\" - \", AN140,\") / (\",AD141,\" - \", AD140,\") ] х (\",F143,\" - \",AD140,\") х 0,8 = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ч-дн.",null,null,null,"экстраполяция вниз"]
[null,null,"ХОБ",null,"=",3.5,null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF([1]график!C19>0,CONCATENATE(BC142,\" x \",$AQ$24,\" x \", AR139,\" x [1 + 0,5 x (\",AY139,\" - 1)]  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C19>0,ROUND(BC142*$AQ$24*AR139*(1+0.5*(AY139-1)),2),)","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A19","v":"5.2"},null,{"$f":"[1]график!B19","v":"организация выноса (переноса) сооружений взамен сносимых"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,"СНЗТ И2-2023, табл. 2.1, поз. И220102",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C19>0,[1]график!C19,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E19>0,[1]график!E19,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F19","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G19","v":""}]
[null,null,"возведение водопровода диаметром 250 мм взамен выносимого",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",null,null,null,null,"НЗТмин",null,null,null,null,"="]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин+1",null,null,"=",null,null,null,null,"НЗТмин+1",null,null,null,null,"="]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C19>0,CONCATENATE(AN146,\" - [ (\",AN147,\" - \", AN146,\") / (\",AD147,\" - \", AD146,\") ] х (\",F150,\" - \",AD146,\") х 0,8 = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C19>0,ROUND(AN146 - ((AN147-AN146) / (AD147-AD146)) * (F150-AD146)*0.8,2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"экстраполяция вниз"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C19>0,$A$32=TRUE),ROUND(BC148*$AQ$24*AR145*(1+0.5*(AY145-1))*AG149*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C19>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",520,null,null,null,null,"метров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C19>0,$A$32=TRUE),CONCATENATE(\"[\",BC148,\" x \",$AQ$24,\" x \",AR145,\" x [1 + 0,5 x (\",AY145,\" - 1)] х \",AG149,\"] + \",BC149,\"  = \"),CONCATENATE(\"[\",BC148,\" x \",$AQ$24,\" x \",AR145,\" x [1 + 0,5 x (\",AY145,\" - 1)] х \",AG149,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C19>0,$A$32=TRUE),ROUND(BC148*$AQ$24*AR145*(1+0.5*(AY145-1))*AG149+BC149,2),ROUND(BC148*$AQ$24*AR145*(1+0.5*(AY145-1))*AG149,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC150*20/120","v":0}]
[null,null,{"$f":"[1]график!A20","v":"5.3"},null,{"$f":"[1]график!B20","v":"организация реализации имущественных прав граждан и организаций при изъятии у них земельных участков "},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,"Индивидуальные НЗТ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C20>0,[1]график!C20,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E20>0,[1]график!E20,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F20","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G20","v":""}]
[null,null,"(расчет [И2])",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",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,{"$f":"AD153","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C20>0,$A$32=TRUE),ROUND((AD153*$AQ$24*AR152*(1+0.5*(AY152-1))*AG154)*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C20>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C20>0,$A$32=TRUE),CONCATENATE(\"[\",AD153,\" x \",$AQ$24,\" x \",AR152,\" x [1 + 0,5 x (\",AY152,\" - 1)] х \",AG154,\"] + \",BC154,\"  = \"),CONCATENATE(\"[\",AD153,\" x \",$AQ$24,\" x \",AR152,\" x [1 + 0,5 x (\",AY152,\" - 1) х \",AG154,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1) х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C20>0,$A$32=TRUE),ROUND(AD153*$AQ$24*AR152*(1+0.5*(AY152-1))*AG154+BC154,2),ROUND(AD153*$AQ$24*AR152*(1+0.5*(AY152-1))*AG154,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC155*20/120","v":0}]
[null,null,{"$f":"[1]график!A21","v":"5.4"},null,{"$f":"[1]график!B21","v":"организация мероприятий по удалению и (или) пересадке объектов растительного мира"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.5, поз.\"&[1]нзт5!AB49&\"-\"&[1]нзт5!AB50","v":"Приложение 2 МУ, табл. 2.5, поз.И020501b-И020501c"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C21>0,[1]график!C21,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E21>0,[1]график!E21,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F21","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G21","v":""}]
[null,null,"любой объект строительства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт5!AD48","v":0.5},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"[1]нзт5!AB48","v":4.9000000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"IF(F165>0,[1]нзт5!AD47,)","v":0},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"IF(F165>0,[1]нзт5!AB47,)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C21>0,CONCATENATE(AN158,\" + [(\",AN159,\" - \", AN158,\") / (\",AD159,\" - \", AD158,\")] x (\",F165,\" - \",AD158,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C21>0,ROUND(AN158 + ((AN159-AN158) / (AD159-AD158)) * (F165-AD158),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"отсутствие вредного возд. на  животный мир",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ0.201",null,null,"=",0.6,null,null,"ХУФ",null,"=",{"$f":"F165","v":0},null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD161,\" - 1) x \",AJ161,\" / \",F165)","v":"1 + (0,6 - 1) x 0 / 0"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD161 - 1) *(AJ161 / F165),2)","v":{"$error":"#DIV/0!"}}]
[null,null,"плотность растений 150-300 на 1 га",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",0.6,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD162,\" - 1) x \",AJ162,\" / \",F165)","v":"1 + (1,1 - 1) x 0,6 / 0"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD162 - 1) *(AJ162 / F165),2)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"(1+(BC161-1)+(BC162-1))","v":{"$error":"#DIV/0!"}}]
[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,"НЗТУФ",null,null,"=",{"$f":"IF([1]график!C21>0,CONCATENATE(BC160,\" x [1 + (\",BC161,\" - 1) + (\",BC162,\" - 1)] = \",BC160,\" x \",BL162,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C21>0,ROUND(BC160*BL162,2),)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C21>0,$A$32=TRUE),ROUND(BC163*$AQ$24*AR157*(1+0.5*(AY157-1))*AG164*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C21>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR33","v":0},null,null,null,null,"га",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C21>0,$A$32=TRUE),CONCATENATE(\"[\",BC163,\" x \",$AQ$24,\" x \",AR157,\" x [1 + 0,5 x (\",AY157,\" - 1)] х \",AG164,\"] + \",BC164,\"  = \"),CONCATENATE(\"[\",BC163,\" x \",$AQ$24,\" x \",AR157,\" x [1 + 0,5 x (\",AY157,\" - 1)] х \",AG164,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C21>0,$A$32=TRUE),ROUND(BC163*$AQ$24*AR157*(1+0.5*(AY157-1))*AG164+BC164,2),ROUND(BC163*$AQ$24*AR157*(1+0.5*(AY157-1))*AG164,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC165*20/120","v":0}]
[null,null,{"$f":"[1]график!A22","v":"5.5"},null,{"$f":"[1]график!B22","v":"организация геодезических работ"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.6, поз.\"&IF([1]нзт1!$P$6=1,[1]нзт5!AB66&\"-\"&[1]нзт5!AB67,IF([1]нзт1!$P$6=2,[1]нзт5!AB78&\"-\"&[1]нзт5!AB79,[1]нзт5!AB90&\"-\"&[1]нзт5!AB91))","v":"Приложение 2 МУ, табл. 2.6, поз.И020603c-И020603d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C22>0,[1]график!C22,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E22>0,[1]график!E22,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F22","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G22","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD65,IF([1]нзт1!$P$6=2,[1]нзт5!AD77,[1]нзт5!AD89))","v":1},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB65,IF([1]нзт1!$P$6=2,[1]нзт5!AB77,[1]нзт5!AB89))","v":5.0999999999999996}]
[null,null,{"$f":"IF([1]нзт1!$P$6=1,[1]нзт1!$R$3,IF([1]нзт1!$P$6=2,[1]нзт1!$R$4,[1]нзт1!$R$5))","v":"линейный объект строительства"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD64,IF([1]нзт1!$P$6=2,[1]нзт5!AD76,[1]нзт5!AD88))","v":0.5},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB64,IF([1]нзт1!$P$6=2,[1]нзт5!AB76,[1]нзт5!AB88))","v":4.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C22>0,CONCATENATE(AN168,\" + [ (\",AN169,\" - \", AN168,\") / (\",AD169,\" - \", AD168,\") ] x  (\",F172,\" - \",AD168,\") = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C22>0,ROUND(AN168 + ((AN169-AN168) / (AD169-AD168)) * (F172-AD168),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C22>0,$A$32=TRUE),ROUND(BC170*$AQ$24*AR167*(1+0.5*(AY167-1))*AG171*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C22>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR33","v":0},null,null,null,null,"га",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C22>0,$A$32=TRUE),CONCATENATE(\"[\",BC170,\" x \",$AQ$24,\" x \",AR167,\" x [1 + 0,5 x (\",AY167,\" - 1)] х \",AG171,\"] + \",BC171,\"  = \"),CONCATENATE(\"[\",BC170,\" x \",$AQ$24,\" x \",AR167,\" x [1 + 0,5 x (\",AY167,\" - 1)] х \",AG171,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C22>0,$A$32=TRUE),ROUND(BC170*$AQ$24*AR167*(1+0.5*(AY167-1))*AG171+BC171,2),ROUND(BC170*$AQ$24*AR167*(1+0.5*(AY167-1))*AG171,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC172*20/120","v":0}]
[null,null,{"$f":"[1]график!A23","v":"5.6"},null,{"$f":"[1]график!B23","v":"организация работ по инженерному обустройству строительной площадки"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.7, поз.\"&IF([1]нзт1!P6=1,[1]нзт5!AB106&\"-\"&[1]нзт5!AB107,IF([1]нзт1!P6=2,[1]нзт5!AB118&\"-\"&[1]нзт5!AB119,[1]нзт5!AB130&\"-\"&[1]нзт5!AB131))","v":"Приложение 2 МУ, табл. 2.7, поз.И020703c-И020703d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C23>0,[1]график!C23,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E23>0,[1]график!E23,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F23","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G23","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD105,IF([1]нзт1!$P$6=2,[1]нзт5!AD117,[1]нзт5!AD129))","v":1},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB105,IF([1]нзт1!$P$6=2,[1]нзт5!AB117,[1]нзт5!AB129))","v":8.4}]
[null,null,{"$f":"IF([1]нзт1!$P$6=1,[1]нзт1!$R$3,IF([1]нзт1!$P$6=2,[1]нзт1!$R$4,[1]нзт1!$R$5))","v":"линейный объект строительства"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD104,IF([1]нзт1!$P$6=2,[1]нзт5!AD116,[1]нзт5!AD128))","v":0.5},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB104,IF([1]нзт1!$P$6=2,[1]нзт5!AB116,[1]нзт5!AB128))","v":8.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C23>0,CONCATENATE(AN175,\" + [ (\",AN176,\" - \", AN175,\") / (\",AD176,\" - \", AD175,\") ] x  (\",F179,\" - \",AD175,\") = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C23>0,ROUND(AN175 + ((AN176-AN175) / (AD176-AD175)) * (F179-AD175),2),0)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C23>0,$A$32=TRUE),ROUND(BC177*$AQ$24*AR174*(1+0.5*(AY174-1))*AG178*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C23>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR33","v":0},null,null,null,null,"га",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C23>0,$A$32=TRUE),CONCATENATE(\"[\",BC177,\" x \",$AQ$24,\" x \",AR174,\" x [1 + 0,5 x (\",AY174,\" - 1)] х \",AG178,\"] + \",BC178,\"  = \"),CONCATENATE(\"[\",BC177,\" x \",$AQ$24,\" x \",AR174,\" x [1 + 0,5 x (\",AY174,\" - 1)] х \",AG178,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C23>0,$A$32=TRUE),ROUND(BC177*$AQ$24*AR174*(1+0.5*(AY174-1))*AG178+BC178,2),ROUND(BC177*$AQ$24*AR174*(1+0.5*(AY174-1))*AG178,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC179*20/120","v":0}]
[null,null,{"$f":"[1]график!A24","v":"5.7"},null,{"$f":"[1]график!B24","v":"организация передачи подрядчику обустроенной строительной площадки после её инженерного обустройства"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 2 МУ, табл. 2.8, поз.\"&IF([1]нзт1!$P$6=1,[1]нзт5!AB146&\"-\"&[1]нзт5!AB147,IF([1]нзт1!$P$6=2,[1]нзт5!AB158&\"-\"&[1]нзт5!AB159,[1]нзт5!AB170&\"-\"&[1]нзт5!AB171))","v":"Приложение 2 МУ, табл. 2.8, поз.И020803c-И020803d"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C24>0,[1]график!C24,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E24>0,[1]график!E24,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F24","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G24","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD145,IF([1]нзт1!$P$6=2,[1]нзт5!AD157,[1]нзт5!AD169))","v":1},null,null,null,"НЗТмин",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB145,IF([1]нзт1!$P$6=2,[1]нзт5!AB157,[1]нзт5!AB169))","v":1.1000000000000001}]
[null,null,{"$f":"IF([1]нзт1!$P$6=1,[1]нзт1!$R$3,IF([1]нзт1!$P$6=2,[1]нзт1!$R$4,[1]нзт1!$R$5))","v":"линейный объект строительства"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AD144,IF([1]нзт1!$P$6=2,[1]нзт5!AD156,[1]нзт5!AD168))","v":0.5},null,null,null,"НЗТмакс",null,null,null,null,"=",{"$f":"IF([1]нзт1!$P$6=1,[1]нзт5!AB144,IF([1]нзт1!$P$6=2,[1]нзт5!AB156,[1]нзт5!AB168))","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C24>0,CONCATENATE(AN182,\" + [ (\",AN183,\" - \", AN182,\") / (\",AD183,\" - \", AD182,\") ] x  (\",F186,\" - \",AD182,\") = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C24>0,ROUND(AN182 + ((AN183-AN182) / (AD183-AD182)) * (F186-AD182),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C24>0,$A$32=TRUE),ROUND(BC184*$AQ$24*AR181*(1+0.5*(AY181-1))*AG185*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C24>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR33","v":0},null,null,null,null,"га",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C24>0,$A$32=TRUE),CONCATENATE(\"[\",BC184,\" x \",$AQ$24,\" x \",AR181,\" x [1 + 0,5 x (\",AY181,\" - 1)] х \",AG185,\"] + \",BC185,\"  = \"),CONCATENATE(BC184,\" x \",$AQ$24,\" x \",AR181,\" x [1 + 0,5 x (\",AY181,\" - 1)] х \",AG185,\"]  = \"))","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C24>0,$A$32=TRUE),ROUND(BC184*$AQ$24*AR181*(1+0.5*(AY181-1))*AG185+BC185,2),ROUND(BC184*$AQ$24*AR181*(1+0.5*(AY181-1))*AG185,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC186*20/120","v":0}]
[null,null,"Итого по группе 5:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC184+BC177+BC170+BC163+BC153+BC136+BC142+BC148","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC186+BC179+BC172+BC165+BC155+BC138+BC150","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A25","v":"6"},null,{"$f":"[1]график!B25","v":"УСЛУГИ ПО УПРАВЛЕНИЮ ЗАКУПКАМИ"}]
[null,null,{"$f":"[1]график!A26","v":"6.1"},null,{"$f":"CONCATENATE([1]график!B26,\" (справочно)\")","v":"организация выбора разработчика предпроектной документации (справочно)"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"учт. в ст-ти предпр. "]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.1, поз.\"&[1]нзт6!AB5","v":"Приложение 3 МУ, табл. 3.1, поз.И030103а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C26>0,[1]график!C26,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E26>0,[1]график!E26,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F26","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G26","v":""}]
[null,null,{"$f":"[1]нзт6!AD3","v":"предельная стоим. стр-ва от 10000 до 50000 тыс.руб."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C26>0,[1]нзт6!P4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C26>0,AD192,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!$AI$3=[1]нзт6!$AI$5,\"закупка из одного источника, КИ1.301=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.301",null,null,"=",{"$f":"IF([1]график!C26>0,IF([1]нзт6!AI3=[1]нзт6!AI5,[1]нзт6!AG5,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C26>0,[1]нзт6!AI3=[1]нзт6!AI5),CONCATENATE(AD192,\" x \",AD193,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD193>0,ROUND(BC192*AD193,2),BC192)","v":0},null,null,null,null,"ч-дн.",null,null,null,null,"=нзт6!AI4:AI5"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C26>0,$A$32=TRUE),ROUND(BC192*$AQ$24*AR191*(1+0.5*(AY191-1))*AG194*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C26>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C26>0,$A$32=TRUE),CONCATENATE(\"[\",BC193,\" x \",$AQ$24,\" x \",AR191,\" x [1 + 0,5 x (\",AY191,\" - 1)] х \",AG194,\"] + \",BC194,\"  = \"),CONCATENATE(\"[\",BC193,\" x \",$AQ$24,\" x \",AR191,\" x [1 + 0,5 x (\",AY191,\" - 1)] х \",AG194,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C26>0,$A$32=TRUE),ROUND(BC193*$AQ$24*AR191*(1+0.5*(AY191-1))*AG194+BC194,2),ROUND(BC193*$AQ$24*AR191*(1+0.5*(AY191-1))*AG194,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC195*20/120","v":0}]
[null,null,{"$f":"[1]график!A27","v":"6.2"},null,{"$f":"[1]график!B27","v":"организация выбора поставщиков технологического оборудования"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"учт. в ст-ти оборуд. "]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.3, поз.\"&IF([1]нзт6!AA20=[1]нзт6!AA21,[1]нзт6!V21,IF([1]нзт6!AA20=[1]нзт6!AA22,[1]нзт6!V22,IF([1]нзт6!AA20=[1]нзт6!AA23,[1]нзт6!V23,IF([1]нзт6!AA20=[1]нзт6!AA24,[1]нзт6!V24,[1]нзт6!V25))))","v":"Приложение 3 МУ, табл. 3.3, поз.И030305а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C27>0,[1]график!C27,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E27>0,[1]график!E27,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F27","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G27","v":""}]
[null,null,{"$f":"\"ориентир. \"&[1]нзт6!AA20","v":"ориентир. стоим. закупки от 100 0000 тыс.руб. и более"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"количество процедур закупок: =",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C27>0,IF([1]нзт6!AA20=[1]нзт6!AA21,[1]нзт6!Y21,IF([1]нзт6!AA20=[1]нзт6!AA22,[1]нзт6!Y22,IF([1]нзт6!AA20=[1]нзт6!AA23,[1]нзт6!Y23,IF([1]нзт6!AA20=[1]нзт6!AA24,[1]нзт6!Y24,[1]нзт6!Y25)))),\"\")","v":""},null,null,null,null,null,{"$f":"AW198","v":""},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!AI44=[1]нзт6!AI45,[1]нзт6!AI45,IF([1]нзт6!AI44=[1]нзт6!AI46,[1]нзт6!AI46,[1]нзт6!AI47))","v":"без технологического уклада"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.303",null,null,"=",{"$f":"IF([1]график!C27>0,IF([1]нзт6!AI44=[1]нзт6!AI46,[1]нзт6!AG46,IF([1]нзт6!AI44=[1]нзт6!AI47,[1]нзт6!AG47,)),)","v":0}]
[null,null,{"$f":"IF([1]нзт6!AI39=[1]нзт6!AI41,\"оригинальные хар-ки\",\"без оригинальных хар-к\")","v":"без оригинальных хар-к"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",{"$f":"IF([1]график!C27>0,IF([1]нзт6!AI39=[1]нзт6!AI41,[1]нзт6!AG41,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C27>0,AD199+AD200+AD201>0),CONCATENATE(BC198&\" х [1 + (\",IF(AD199>0,(\"(\"&AD199&\"-1)\"),\"\"),IF(AND(AD199>0,AD200>0),(\"+\"),\"\"),IF(AD200>0,(\"(\"&AD200&\"-1)\"),\"\"),IF(AND(AD200>0,AD201>0),(\"+\"),\"\"),IF(AD201>0,(\"(\"&AD201&\"-1)\"),\"\"),\")] х\",AO198,\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C27>0,BC198*(1+(IF(AD199>0,AD199-1,)+IF(AD200>0,AD200-1,)+IF(AD201>0,AD201-1,)))*AO198,)","v":0},null,null,null,null,"ч-дн.",null,null,null,null,"=BC192*(1+(AD193-1)+(AD194-1)+(AD195-1))*AO192"]
[null,null,{"$f":"IF([1]нзт6!AI34=[1]нзт6!AI36,\"закупка из одного источника, КИ1.305=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.305",null,null,"=",{"$f":"IF([1]график!C27>0,IF([1]нзт6!AI34=[1]нзт6!AI36,[1]нзт6!AG36,),)","v":0},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,{"$f":"BC198*AD199*AD200*AD201","v":{"$error":"#VALUE!"}}]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C27>0,$A$32=TRUE),ROUND(BC200*$AQ$24*AR197*(1+0.5*(AY197-1))*AG202*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C27>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C27>0,$A$32=TRUE),CONCATENATE(\"[\",BC200,\" x \",$AQ$24,\" x \",AR197,\" x [1 + 0,5 x (\",AY197,\" - 1)] х \",AG202,\"] + \",BC202,\"  = \"),CONCATENATE(\"[\",BC200,\" x \",$AQ$24,\" x \",AR197,\" x [1 + 0,5 x (\",AY197,\" - 1)] х \",AG202,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C27>0,$A$32=TRUE),ROUND(BC200*$AQ$24*AR197*(1+0.5*(AY197-1))*AG202+BC202,2),ROUND(BC200*$AQ$24*AR197*(1+0.5*(AY197-1))*AG202,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC203*20/120","v":0}]
[null,null,{"$f":"[1]график!A28","v":"6.3"},null,{"$f":"[1]график!B28","v":"организация выбора генеральной проектной организации (при генподрядной схеме разработки проектной документации)"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.1, поз.\"&[1]нзт6!AB5","v":"Приложение 3 МУ, табл. 3.1, поз.И030103а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C28>0,[1]график!C28,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E28>0,[1]график!E28,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F28","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G28","v":""}]
[null,null,{"$f":"[1]нзт6!AD3","v":"предельная стоим. стр-ва от 10000 до 50000 тыс.руб."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C28>0,[1]нзт6!P4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C28>0,AD206,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!AI8=[1]нзт6!AI10,\"закупка из одного источника, КИ1.301=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.301",null,null,"=",{"$f":"IF([1]график!C28>0,IF([1]нзт6!AI8=[1]нзт6!AI10,[1]нзт6!AG10,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C28>0,[1]нзт6!AI8=[1]нзт6!AI10),CONCATENATE(AD206,\" x \",AD207,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD207>0,(ROUND(BC206*AD207,2)),BC206)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C28>0,$A$32=TRUE),ROUND(BC207*$AQ$24*AR205*(1+0.5*(AY205-1))*AG208*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C28>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C28>0,$A$32=TRUE),CONCATENATE(\"[\",BC207,\" x \",$AQ$24,\" x \",AR205,\" x [1 + 0,5 x (\",AY205,\" - 1)] х \",AG208,\"] + \",BC208,\"  = \"),CONCATENATE(\"[\",BC207,\" x \",$AQ$24,\" x \",AR205,\" x [1 + 0,5 x (\",AY205,\" - 1)] х \",AG208,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C28>0,$A$32=TRUE),ROUND(BC207*$AQ$24*AR205*(1+0.5*(AY205-1))*AG208+BC208,2),ROUND(BC207*$AQ$24*AR205*(1+0.5*(AY205-1))*AG208,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC209*20/120","v":0}]
[null,null,{"$f":"[1]график!A29","v":"6.4"},null,{"$f":"[1]график!B29","v":"организация выбора генеральной подрядной организации (при генподрядной схеме строительства)"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.1, поз.\"&[1]нзт6!AB5","v":"Приложение 3 МУ, табл. 3.1, поз.И030103а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C29>0,[1]график!C29,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E29>0,[1]график!E29,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F29","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G29","v":""}]
[null,null,{"$f":"[1]нзт6!AD3","v":"предельная стоим. стр-ва от 10000 до 50000 тыс.руб."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C29>0,[1]нзт6!P4,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C29>0,AD212,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!AI13=[1]нзт6!AI15,\"закупка из одного источника, КИ1.301=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.301",null,null,"=",{"$f":"IF([1]график!C29>0,IF([1]нзт6!AI13=[1]нзт6!AI15,[1]нзт6!AG15,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C29>0,[1]нзт6!AI13=[1]нзт6!AI15),CONCATENATE(AD212,\" x \",AD213,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD213>0,(ROUND(BC212*AD213,2)),BC212)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C29>0,$A$32=TRUE),ROUND(BC213*$AQ$24*AR211*(1+0.5*(AY211-1))*AG214*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C29>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C29>0,$A$32=TRUE),CONCATENATE(\"[\",BC213,\" x \",$AQ$24,\" x \",AR211,\" x [1 + 0,5 x (\",AY211,\" - 1)] х \",AG214,\"] + \",BC214,\"  = \"),CONCATENATE(\"[\",BC213,\" x \",$AQ$24,\" x \",AR211,\" x [1 + 0,5 x (\",AY211,\" - 1)] х \",AG214,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C29>0,$A$32=TRUE),ROUND(BC213*$AQ$24*AR211*(1+0.5*(AY211-1))*AG214+BC214,2),ROUND(BC213*$AQ$24*AR211*(1+0.5*(AY211-1))*AG214,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC215*20/120","v":0}]
[null,null,{"$f":"[1]график!A30","v":"6.5"},null,{"$f":"[1]график!B30","v":"организация выбора подрядных организаций на выполнение отдельных видов работ, услуг (при подрядной схеме строительства)"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"учт. в ст-ти соотв. работ, услуг"]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.2, поз.\"&IF([1]нзт6!AA11=[1]нзт6!AA12,[1]нзт6!V12,IF([1]нзт6!AA11=[1]нзт6!AA13,[1]нзт6!V13,IF([1]нзт6!AA11=[1]нзт6!AA14,[1]нзт6!V14,IF([1]нзт6!AA11=[1]нзт6!AA15,[1]нзт6!V15,[1]нзт6!V16))))","v":"Приложение 3 МУ, табл. 3.2, поз.И030201а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C30>0,[1]график!C30,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E30>0,[1]график!E30,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F30","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G30","v":""}]
[null,null,{"$f":"\"ориентир. \"&[1]нзт6!AA11","v":"ориентир. стоим. закупки до 100 тыс.руб."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C30>0,IF([1]нзт6!AA11=[1]нзт6!AA12,[1]нзт6!Y12,IF([1]нзт6!AA11=[1]нзт6!AA13,[1]нзт6!Y13,IF([1]нзт6!AA11=[1]нзт6!AA14,[1]нзт6!Y14,IF([1]нзт6!AA11=[1]нзт6!AA15,[1]нзт6!Y15,[1]нзт6!Y16)))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C30>0,AD218,)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!AI18=[1]нзт6!AI20,\"закупка из одного источника, КИ1.302=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.302",null,null,"=",{"$f":"IF([1]график!C30>0,IF([1]нзт6!AI18=[1]нзт6!AI20,[1]нзт6!AG20,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C30>0,[1]нзт6!AI18=[1]нзт6!AI20),CONCATENATE(AD218,\" x \",AD219,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD219>0,(ROUND(BC218*AD219,2)),BC218)","v":0},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C30>0,$A$32=TRUE),ROUND(BC219*$AQ$24*AR217*(1+0.5*(AY217-1))*AG220*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C30>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C30>0,$A$32=TRUE),CONCATENATE(\"[\",BC219,\" x \",$AQ$24,\" x \",AR217,\" x [1 + 0,5 x (\",AY217,\" - 1)] х \",AG220,\"] + \",BC220,\"  = \"),CONCATENATE(\"[\",BC219,\" x \",$AQ$24,\" x \",AR217,\" x [1 + 0,5 x (\",AY217,\" - 1)] х \",AG220,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C30>0,$A$32=TRUE),ROUND(BC219*$AQ$24*AR217*(1+0.5*(AY217-1))*AG220+BC220,2),ROUND(BC219*$AQ$24*AR217*(1+0.5*(AY217-1))*AG220,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC221*20/120","v":0}]
[null,null,{"$f":"[1]график!A31","v":"6.6"},null,{"$f":"[1]график!B31","v":"организация выбора поставщиков строительных материалов, изделий, конструкций, мебели и оборудования в части обязательств заказчика "},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"учт. в ст-ти мат."]
[null,null,{"$f":"\"Приложение 3 МУ, табл. 3.4, поз.\"&IF([1]нзт6!AA29=[1]нзт6!AA30,[1]нзт6!V30,IF([1]нзт6!AA29=[1]нзт6!AA31,[1]нзт6!V31,IF([1]нзт6!AA29=[1]нзт6!AA32,[1]нзт6!V32,IF([1]нзт6!AA29=[1]нзт6!AA33,[1]нзт6!V33,[1]нзт6!V34))))","v":"Приложение 3 МУ, табл. 3.4, поз.И030401а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C31>0,[1]график!C31,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E31>0,[1]график!E31,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F31","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G31","v":""}]
[null,null,{"$f":"\"ориентир. \"&[1]нзт6!AA29","v":"ориентир. стоим. закупки до 1000 тыс.руб."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"количество процедур закупок:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=",1]
[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,"НЗТ",null,null,"=",{"$f":"IF([1]график!C31>0,IF([1]нзт6!AA29=[1]нзт6!AA30,[1]нзт6!Y30,IF([1]нзт6!AA29=[1]нзт6!AA31,[1]нзт6!Y31,IF([1]нзт6!AA29=[1]нзт6!AA32,[1]нзт6!Y32,IF([1]нзт6!AA29=[1]нзт6!AA33,[1]нзт6!Y33,[1]нзт6!Y34)))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD225","v":""},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF([1]нзт6!AI23=[1]нзт6!AI25,\"закупка из одного источника, КИ1.306=0,5\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.306",null,null,"=",{"$f":"IF([1]график!C31>0,IF([1]нзт6!AI23=[1]нзт6!AI25,[1]нзт6!AG25,),)","v":0},null,null,null,"НЗТУФ",null,null,"=",{"$f":"IF(AND([1]график!C31>0,[1]нзт6!AI23=[1]нзт6!AI25),CONCATENATE(AD225,\" x \",AD226,\" х \",AR224,\" = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD226>0,(ROUND(BC225*AD226*AR224,2)),BC225)","v":""},null,null,null,null,"ч-дн."]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C31>0,$A$32=TRUE),ROUND(BC226*$AQ$24*AR223*(1+0.5*(AY223-1))*AG227*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C31>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C31>0,$A$32=TRUE),CONCATENATE(\"[\",BC226,\" x \",$AQ$24,\" x \",AR223,\" x [1 + 0,5 x (\",AY223,\" - 1)] х \",AG227,\"] + \",BC227,\"  = \"),CONCATENATE(\"[\",BC226,\" x \",$AQ$24,\" x \",AR223,\" x [1 + 0,5 x (\",AY223,\" - 1)] х \",AG227,\"]  = \"))","v":"[ x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C31>0,$A$32=TRUE),ROUND(BC226*$AQ$24*AR223*(1+0.5*(AY223-1))*AG227+BC227,2),ROUND(BC226*$AQ$24*AR223*(1+0.5*(AY223-1))*AG227,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC228*20/120","v":0}]
[null,null,"Итого по группе 6:",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,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BL226+BC212+BC206+BL200+BC192","v":0},null,null,null,null,"ч-дн."]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC228+BC215+BC209+BC203+BC195+BC221","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A32","v":"7"},null,{"$f":"[1]график!B32","v":"УСЛУГИ ПО ФИНАНСИРОВАНИЮ СТРОИТЕЛЬСТВА, ФИНАНСОВОМУ КОНТРОЛЮ И УЧЕТУ В СТРОИТЕЛЬСТВЕ"}]
[null,null,{"$f":"[1]график!A33","v":"7.1"},null,{"$f":"[1]график!B33","v":"обеспечение финансирования строительства, осуществление финансового контроля за строительством и учет затрат заказчика (застройщика)"},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"СНЗТ И0-2023, табл. 1.1, поз. \"&[1]нзт7!P8","v":"СНЗТ И0-2023, табл. 1.1, поз. И010127а-И010128а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C33>0,[1]график!C33,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E33>0,[1]график!E33,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F33","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G33","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",{"$f":"[1]нзт7!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт7!P3","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",{"$f":"[1]нзт7!P6","v":26335.49},null,null,null,null,"НЗТмакс",null,null,null,"=",{"$f":"[1]нзт7!P4","v":157}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"IF([1]график!C33>0,CONCATENATE(AN234,\" + [(\",AN235,\" - \", AN234,\") / (\",AD235,\" - \", AD234,\")] x (\",F238,\" - \",AD234,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C33>0,ROUND(AN234 + ((AN235-AN234) / (AD235-AD234)) * (F238-AD234),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C33>0,$A$32=TRUE),ROUND(BC236*$AQ$24*AR233*(1+0.5*(AY233-1))*AG237*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C33>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C33>0,$A$32=TRUE),CONCATENATE(\"[\",BC236,\" x \",$AQ$24,\" x \",AR233,\" x [1 + 0,5 x (\",AY233,\" - 1)] х \",AG237,\"] + \",BC237,\"  = \"),CONCATENATE(\"[\",BC236,\" x \",$AQ$24,\" x \",AR233,\" x [1 + 0,5 x (\",AY233,\" - 1)] х \",AG237,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C33>0,$A$32=TRUE),ROUND(BC236*$AQ$24*AR233*(1+0.5*(AY233-1))*AG237+BC237,2),ROUND(BC236*$AQ$24*AR233*(1+0.5*(AY233-1))*AG237,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC238*20/120","v":0}]
[null,null,"СНЗТ И2-2023, табл. 2.2, поз. И220201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C33>0,[1]график!C33,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E33>0,[1]график!E33,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F33","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G33","v":""}]
[null,null,"хозяйственно-бытовая канализация диаметром 160 мм",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",100,null,null,null,"НЗТмин",null,null,null,null,"=",0.59]
[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,"Xмакс",null,null,"=",300,null,null,null,"НЗТмакс",null,null,null,null,"=",1.37]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN240,\" + [(\",AN241,\" - \", AN240,\") / (\",AD241,\" - \", AD240,\")] x (\",F246,\" - \",AD240,\")  = \")","v":"0,59 + [(1,37 - 0,59) / (300 - 100)] x (107 - 100)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AN240 + ((AN241-AN240) / (AD241-AD240)) * (F246-AD240),2)*0","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"участки с уклоном поверхности свыше 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ2.103",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",60,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD243,\" - 1) x \",AJ243,\" / \",F246)","v":"1 + (1,1 - 1) x 60 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD243 - 1) *(AJ243 / F246),2)","v":1.06}]
[null,null,"искусственное основание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.2,null,null,"ХУФ",null,"=",100,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (1 - \",AD244,\") x \",AJ244,\" / \",F246)","v":"1 + (1 - 1,2) x 100 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD244 - 1) *(AJ244 / F246),2)","v":1.19},null,null,null,null,null,null,null,null,{"$f":"(1+(BC243-1)+(BC244-1))","v":1.25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТУФ",null,null,"=",{"$f":"CONCATENATE(BC242,\" x [1 + (\",BC243,\" - 1) + (\",BC244,\" - 1)] = \",BC242,\" x \",BL244,\" = \")","v":"0 x [1 + (1,06 - 1) + (1,19 - 1)] = 0 x 1,25 = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC242*BL244,2)","v":0},null,null,null,null,"ч-дн."]
[null,null,"ХОБ",null,"=",107,null,null,null,null,"метров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC245,\" x \",$AQ$24,\" x \", AR239,\" x [1 + 0,5 x (\",AY239,\" - 1)]  = \")","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"руб."]
[null,null,"СНЗТ И4-2023, табл. 2.1, поз. И420112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C33","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E33","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F33","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G33","v":""}]
[null,null,"местный проезд",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0.5,null,null,null,"НЗТмин",null,null,null,null,"=",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",1,null,null,null,"НЗТмакс",null,null,null,null,"=",3.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN248,\" + [(\",AN249,\" - \", AN248,\") / (\",AD249,\" - \", AD248,\")] x (\",F251,\" - \",AD248,\")  = \")","v":"2 + [(3,7 - 2) / (1 - 0,5)] x (0,79 - 0,5)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AN248 + ((AN249-AN248) / (AD249-AD248)) * (F251-AD248),2)*0","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"ХОБ",null,"=",0.79,null,null,null,null,"километров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC250,\" x \",$AQ$24,\" x \", AR247,\" x [1 + 0,5 x (\",AY247,\" - 1)]  = \")","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,"руб."]
[null,null,"Итого по группе 7:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC242+BC245+BC250+BC236","v":0},null,null,null,null,"ч-дн."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC238+BC246+BC251","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A34","v":"8"},null,{"$f":"[1]график!B34","v":"УСЛУГИ ПО ОБЩЕМУ РУКОВОДСТВУ ПРИ ВЫПОЛНЕНИИ СТРОИТЕЛЬНЫХ, МОНТАЖНЫХ И ПУСКОНАЛАДОЧНЫХ РАБОТ"}]
[null,null,{"$f":"[1]график!A35","v":"8.1"},null,{"$f":"[1]график!B35","v":"участие в выполнении строительных, монтажных и пусконаладочных работ в части обязательств заказчика (застройщика) по заключенным договорам строительного подряда - общее руководство строительством"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"СНЗТ И0-2023, табл. 1.1, поз. \"&[1]нзт8!P8","v":"СНЗТ И0-2023, табл. 1.1, поз. И010127а-И010128а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C35>0,[1]график!C35,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E35>0,[1]график!E35,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F35","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G35","v":""}]
[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,"Xмин",null,null,"=",{"$f":"[1]нзт8!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт8!P3","v":277}]
[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,"Xмакс",null,null,"=",{"$f":"[1]нзт8!P6","v":26335.49},null,null,null,null,"НЗТмакс",null,null,null,"=",{"$f":"[1]нзт8!P4","v":391}]
[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,"НЗТ",null,null,"=",{"$f":"IF([1]график!C35>0,CONCATENATE(AN257,\" + [(\",AN258,\" - \", AN257,\") / (\",AD258,\" - \", AD257,\")] x (\",F261,\" - \",AD257,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C35>0,ROUND(AN257 + ((AN258-AN257) / (AD258-AD257)) * (F261-AD257),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C35>0,$A$32=TRUE),ROUND(BC259*$AQ$24*AR256*(1+0.5*(AY256-1))*AG260*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C35>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C35>0,$A$32=TRUE),CONCATENATE(\"[\",BC259,\" x \",$AQ$24,\" x \",AR256,\" x [1 + 0,5 x (\",AY256,\" - 1)] х \",AG260,\"] + \",BC260,\"  = \"),CONCATENATE(\"[\",BC259,\" x \",$AQ$24,\" x \",AR256,\" x [1 + 0,5 x (\",AY256,\" - 1)] х \",AG260,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C35>0,$A$32=TRUE),ROUND(BC259*$AQ$24*AR256*(1+0.5*(AY256-1))*AG260+BC260,2),ROUND(BC259*$AQ$24*AR256*(1+0.5*(AY256-1))*AG260,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC261*20/120","v":0}]
[null,null,"СНЗТ И2-2023, табл. 2.2, поз. И220201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C35","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E35","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F35","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G35","v":""}]
[null,null,"хозяйственно-бытовая канализация диаметром 160 мм",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",100,null,null,null,"НЗТмин",null,null,null,null,"=",1.48]
[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,"Xмакс",null,null,"=",300,null,null,null,"НЗТмакс",null,null,null,null,"=",3.43]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN263,\" + [(\",AN264,\" - \", AN263,\") / (\",AD264,\" - \", AD263,\")] x (\",F269,\" - \",AD263,\")  = \")","v":"1,48 + [(3,43 - 1,48) / (300 - 100)] x (107 - 100)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"участки с уклоном поверхности свыше 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ2.103",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",60,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD266,\" - 1) x \",AJ266,\" / \",F269)","v":"1 + (1,1 - 1) x 60 / 107"},null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,"искусственное основание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.2,null,null,"ХУФ",null,"=",100,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (1 - \",AD267,\") x \",AJ267,\" / \",F269)","v":"1 + (1 - 1,2) x 100 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,{"$f":"(1+(BC266-1)+(BC267-1))","v":-1}]
[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,"НЗТУФ",null,null,"=",{"$f":"CONCATENATE(BC265,\" x [1 + (\",BC266,\" - 1) + (\",BC267,\" - 1)] = \",BC265,\" x \",BL267,\" = \")","v":" x [1 + ( - 1) + ( - 1)] =  x -1 = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ч-дн."]
[null,null,"ХОБ",null,"=",107,null,null,null,null,"метров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC268,\" x \",$AQ$24,\" x \", AR262,\" x [1 + 0,5 x (\",AY262,\" - 1)]  = \")","v":" x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"руб."]
[null,null,"СНЗТ И4-2023, табл. 2.1, поз. И420112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C35","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E35","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F35","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G35","v":""}]
[null,null,"местный проезд",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0.5,null,null,null,"НЗТмин",null,null,null,null,"=",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",1,null,null,null,"НЗТмакс",null,null,null,null,"=",9.3000000000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN271,\" + [(\",AN272,\" - \", AN271,\") / (\",AD272,\" - \", AD271,\")] x (\",F274,\" - \",AD271,\")  = \")","v":"5 + [(9,3 - 5) / (1 - 0,5)] x (0,79 - 0,5)  = "},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,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"ХОБ",null,"=",0.79,null,null,null,null,"километров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC273,\" x \",$AQ$24,\" x \", AR270,\" x [1 + 0,5 x (\",AY270,\" - 1)]  = \")","v":" x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"руб."]
[null,null,"Итого по группе 8:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC259","v":0},null,null,null,null,"ч-дн."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC261+BC269+BC274","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A36","v":"9"},null,{"$f":"[1]график!B36","v":"УСЛУГИ ПО ТЕХНИЧЕСКОМУ НАДЗОРУ ЗА ВЫПОЛНЕНИЕМ СТРОИТЕЛЬНЫХ РАБОТ"}]
[null,null,{"$f":"[1]график!A37","v":"9.1"},null,{"$f":"[1]график!B37","v":"осуществление технического надзора за выполнением строительных, монтажных и пусконаладочных работ в объеме, предусмотренном действующим законодательством"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"СНЗТ И0-2023, табл. 1.1, поз. \"&[1]нзт9!P8","v":"СНЗТ И0-2023, табл. 1.1, поз. И010127а-И010128а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C37>0,[1]график!C37,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E37>0,[1]график!E37,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F37","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G37","v":""}]
[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,"Xмин",null,null,"=",{"$f":"[1]нзт9!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт9!P3","v":666}]
[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,"Xмакс",null,null,"=",{"$f":"[1]нзт9!P6","v":26335.49},null,null,null,null,"НЗТмакс",null,null,null,"=",{"$f":"[1]нзт9!P4","v":939}]
[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,"НЗТ",null,null,"=",{"$f":"IF([1]график!C37>0,CONCATENATE(AN280,\" + [(\",AN281,\" - \", AN280,\") / (\",AD281,\" - \", AD280,\")] x (\",F284,\" - \",AD280,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C37>0,ROUND(AN280 + ((AN281-AN280) / (AD281-AD280)) * (F284-AD280),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C37>0,$A$32=TRUE),ROUND(BC282*$AQ$24*AR279*(1+0.5*(AY279-1))*AG283*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C37>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C37>0,$A$32=TRUE),CONCATENATE(\"[\",BC282,\" x \",$AQ$24,\" x \",AR279,\" x [1 + 0,5 x (\",AY279,\" - 1)] х \",AG283,\"] + \",BC283,\"  = \"),CONCATENATE(\"[\",BC282,\" x \",$AQ$24,\" x \",AR279,\" x [1 + 0,5 x (\",AY279,\" - 1)] х \",AG283,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C37>0,$A$32=TRUE),ROUND(BC282*$AQ$24*AR279*(1+0.5*(AY279-1))*AG283+BC283,2),ROUND(BC282*$AQ$24*AR279*(1+0.5*(AY279-1))*AG283,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC284*20/120","v":0}]
[null,null,"СНЗТ И2-2023, табл. 2.2, поз. И220201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C37","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E37","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F37","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G37","v":""}]
[null,null,"хозяйственно-бытовая канализация диаметром 160 мм",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",100,null,null,null,"НЗТмин",null,null,null,null,"=",3.54]
[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,"Xмакс",null,null,"=",300,null,null,null,"НЗТмакс",null,null,null,null,"=",8.2200000000000006]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN286,\" + [(\",AN287,\" - \", AN286,\") / (\",AD287,\" - \", AD286,\")] x (\",F292,\" - \",AD286,\")  = \")","v":"3,54 + [(8,22 - 3,54) / (300 - 100)] x (107 - 100)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"участки с уклоном поверхности свыше 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ2.103",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",60,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD289,\" - 1) x \",AJ289,\" / \",F292)","v":"1 + (1,1 - 1) x 60 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD289 - 1) *(AJ289 / F292),2)","v":1.06}]
[null,null,"искусственное основание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.2,null,null,"ХУФ",null,"=",100,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (1 - \",AD290,\") x \",AJ290,\" / \",F292)","v":"1 + (1 - 1,2) x 100 / 107"},null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"ROUND(1 + (AD290 - 1) *(AJ290 / F292),2)","v":1.19},null,null,null,null,null,null,null,null,{"$f":"(1+(BC289-1)+(BC290-1))","v":1.25}]
[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,"НЗТУФ",null,null,"=",{"$f":"CONCATENATE(BC288,\" x [1 + (\",BC289,\" - 1) + (\",BC290,\" - 1)] = \",BC288,\" x \",BL290,\" = \")","v":" x [1 + (1,06 - 1) + (1,19 - 1)] =  x 1,25 = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(BC288*BL290,2)","v":0},null,null,null,null,"ч-дн."]
[null,null,"ХОБ",null,"=",107,null,null,null,null,"метров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC291,\" x \",$AQ$24,\" x \", AR285,\" x [1 + 0,5 x (\",AY285,\" - 1)]  = \")","v":"0 x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C37>0,ROUND(BC291*$AQ$24*AR285*(1+0.5*(AY285-1)),2),)","v":0},null,null,null,null,"руб."]
[null,null,"СНЗТ И4-2023, табл. 2.1, поз. И420112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C37","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E37","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F37","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G37","v":""}]
[null,null,"местный проезд",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0.5,null,null,null,"НЗТмин",null,null,null,null,"=",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",1,null,null,null,"НЗТмакс",null,null,null,null,"=",22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN294,\" + [(\",AN295,\" - \", AN294,\") / (\",AD295,\" - \", AD294,\")] x (\",F297,\" - \",AD294,\")  = \")","v":"12 + [(22 - 12) / (1 - 0,5)] x (0,79 - 0,5)  = "},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,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"ХОБ",null,"=",0.79,null,null,null,null,"километров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC296,\" x \",$AQ$24,\" x \", AR293,\" x [1 + 0,5 x (\",AY293,\" - 1)]  = \")","v":" x 307,7 x  x [1 + 0,5 x ( - 1)]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C37>0,ROUND(BC296*$AQ$24*AR293*(1+0.5*(AY293-1)),2),)","v":0},null,null,null,null,"руб."]
[null,null,"Итого по группе 9:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC282","v":0},null,null,null,null,"ч-дн."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC284","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A38","v":"10"},null,{"$f":"[1]график!B38","v":"УСЛУГИ ПО ЗАВЕРШЕНИЮ СТРОИТЕЛЬСТВА И ПРИЕМКЕ ОБЪЕКТА В ЭКСПЛУАТАЦИЮ"}]
[null,null,{"$f":"[1]график!A39","v":"10.1"},null,{"$f":"[1]график!B39","v":"организация приемки объекта в эксплуатацию"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,{"$f":"\"СНЗТ И0-2023, табл. 1.1, поз. \"&[1]нзт10!P8","v":"СНЗТ И0-2023, табл. 1.1, поз. И010127а-И010128а"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"IF([1]график!C39>0,[1]график!C39,\"\")","v":""},null,null,null,null,"-",{"$f":"IF([1]график!E39>0,[1]график!E39,\"\")","v":""},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F39","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G39","v":""}]
[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,"Xмин",null,null,"=",{"$f":"[1]нзт10!P5","v":17557.04},null,null,null,null,"НЗТмин",null,null,null,"=",{"$f":"[1]нзт10!P3","v":15.5}]
[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,"Xмакс",null,null,"=",{"$f":"[1]нзт10!P6","v":26335.49},null,null,null,null,"НЗТмакс",null,null,null,"=",{"$f":"[1]нзт10!P4","v":21.9}]
[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,"НЗТ",null,null,"=",{"$f":"IF([1]график!C39>0,CONCATENATE(AN303,\" + [(\",AN304,\" - \", AN303,\") / (\",AD304,\" - \", AD303,\")] x (\",F307,\" - \",AD303,\")  = \"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF([1]график!C39>0,ROUND(AN303 + ((AN304-AN303) / (AD304-AD303)) * (F307-AD303),2),)","v":0},null,null,null,null,"ч-дн.",null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,{"$f":"IF($A$32=TRUE,\"конкурсный коэффициент / НДС\",\"конкурсный коэффициент\")","v":"конкурсный коэффициент / НДС"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Кконкурс",null,null,null,null,null,"=",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,\"НДС \"&$A$33&\"% =\",\"\")","v":"НДС 20% ="},null,null,null,null,null,null,{"$f":"IF(AND([1]график!C39>0,$A$32=TRUE),ROUND(BC305*$AQ$24*AR302*(1+0.5*(AY302-1))*AG306*$A$33/100,2),\"\")","v":""},null,null,null,null,{"$f":"IF(AND([1]график!C39>0,$A$32=TRUE),\"руб.\",\"\")","v":""}]
[null,null,"ХОБ",null,"=",{"$f":"AR32","v":17583},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"IF(AND([1]график!C39>0,$A$32=TRUE),CONCATENATE(\"[\",BC305,\" x \",$AQ$24,\" x \",AR302,\" x [1 + 0,5 x (\",AY302,\" - 1)] х \",AG306,\"] + \",BC306,\"  = \"),CONCATENATE(\"[\",BC305,\" x \",$AQ$24,\" x \",AR302,\" x [1 + 0,5 x (\",AY302,\" - 1)] х \",AG306,\"]  = \"))","v":"[0 x 307,7 x  x [1 + 0,5 x ( - 1)] х 1]  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND([1]график!C39>0,$A$32=TRUE),ROUND(BC305*$AQ$24*AR302*(1+0.5*(AY302-1))*AG306+BC306,2),ROUND(BC305*$AQ$24*AR302*(1+0.5*(AY302-1))*AG306,2)),)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC307*20/120","v":0}]
[null,null,"СНЗТ И2-2023, табл. 2.2, поз. И220201",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C39","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E39","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F39","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G39","v":""}]
[null,null,"хозяйственно-бытовая канализация диаметром 160 мм",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",100,null,null,null,"НЗТмин",null,null,null,null,"=",2.4900000000000002]
[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,"Xмакс",null,null,"=",300,null,null,null,"НЗТмакс",null,null,null,null,"=",2.76]
[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,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN309,\" + [(\",AN310,\" - \", AN309,\") / (\",AD310,\" - \", AD309,\")] x (\",F315,\" - \",AD309,\")  = \")","v":"2,49 + [(2,76 - 2,49) / (300 - 100)] x (0 - 100)  = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"участки с уклоном поверхности свыше 30%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ2.103",null,null,"=",1.1000000000000001,null,null,"ХУФ",null,"=",60,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (\",AD312,\" - 1) x \",AJ312,\" / \",F315)","v":"1 + (1,1 - 1) x 60 / 0"},null,null,null,null,null,null,null,null,null,null,null,"="]
[null,null,"искусственное основание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"КИ1.304",null,null,"=",1.2,null,null,"ХУФ",null,"=",100,null,null,"КФ",null,"=",{"$f":"CONCATENATE(\"1 + (1 - \",AD313,\") x \",AJ313,\" / \",F315)","v":"1 + (1 - 1,2) x 100 / 0"},null,null,null,null,null,null,null,null,null,null,null,"=",null,null,null,null,null,null,null,null,null,{"$f":"(1+(BC312-1)+(BC313-1))","v":-1}]
[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,"НЗТУФ",null,null,"=",{"$f":"CONCATENATE(BC311,\" x [1 + (\",BC312,\" - 1) + (\",BC313,\" - 1)] = \",BC311,\" x \",BL313,\" = \")","v":" x [1 + ( - 1) + ( - 1)] =  x -1 = "}]
[null,null,"ХОБ",null,"=",{"$f":"AR65","v":0},null,null,null,null,"тыс.руб.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC314,\" x \",$AQ$24,\" x \", AR308,\" x [1 + 0,5 x (\",AY308,\" - 1)]  = \")","v":" x 307,7 x  x [1 + 0,5 x ( - 1)]  = "}]
[null,null,"СНЗТ И4-2023, табл. 2.1, поз. И420112",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"период:",null,null,null,{"$f":"[1]график!C39","v":"00:00:00"},null,null,null,null,"-",{"$f":"[1]график!E39","v":"00:00:00"},null,null,null,null,"IН",null,"=",{"$f":"[1]график!F39","v":""},null,null,null,"IУ",null,"=",{"$f":"[1]график!G39","v":""}]
[null,null,"местный проезд",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмин",null,null,"=",0.5,null,null,null,"НЗТмин",null,null,null,null,"=",2.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Xмакс",null,null,"=",1,null,null,null,"НЗТмакс",null,null,null,null,"=",2.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"CONCATENATE(AN317,\" + [(\",AN318,\" - \", AN317,\") / (\",AD318,\" - \", AD317,\")] x (\",F320,\" - \",AD317,\")  = \")","v":"2,63 + [(2,97 - 2,63) / (1 - 0,5)] x (0,79 - 0,5)  = "},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,"ИНТЕРПОЛЯЦИЯ"]
[null,null,"ХОБ",null,"=",0.79,null,null,null,null,"километров",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"CONCATENATE(BC319,\" x \",$AQ$24,\" x \", AR316,\" x [1 + 0,5 x (\",AY316,\" - 1)]  = \")","v":" x 307,7 x  x [1 + 0,5 x ( - 1)]  = "}]
[null,null,"Итого по группе 10:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC305","v":0},null,null,null,null,"ч-дн."]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC307","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"[1]график!A40","v":"11"},null,{"$f":"[1]график!B40","v":"УСЛУГИ ПО ОРГАНИЗАЦИИ СОЗДАНИЯ ОБЪЕКТОВ ДОЛЕВОГО СТРОИТЕЛЬСТВА С ПРИВЛЕЧЕНИЕМ СРЕДСТВ ДОЛЬЩИКОВ (ПРИ ДОЛЕВОМ СТРОИТЕЛЬСТВЕ)"}]
[null,null,{"$f":"[1]график!A41","v":"11.1"},null,{"$f":"[1]график!B41","v":"организация создания объектов долевого строительства с привлечением средств дольщиков"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"п.31.1 гл. 10 ССР"]
[null,null,"80% от стоим. по группам 3-5, 7-9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"с тоимость по группам 3-5, 7-9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"=",{"$f":"BC299+BC276+BC253+BC188+BC130+BC107","v":0}]
[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,"N11",null,null,"=",0.8]
[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,"ЦПР",null,null,"=",{"$f":"CONCATENATE(AP325,\" x \",AD326,\" = \")","v":"0 x 0,8 = "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(AP325*AD326,2)*0","v":0},null,null,null,null,"руб."]
[null,null,"Итого по группе 11:"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ЦПР",null,null,"=",{"$f":"BC327","v":0},null,null,null,null,"руб."]
[null,null,"ИТОГО ПО КАЛЬКУЛЯЦИИ (СМЕТЕ):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC328+BC321+BC298+BC275+BC252+BC229+BC187+BC129+BC106+BC91+BC60","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC322+BC299+BC276+BC253+BC230+BC188+BC130+BC107+BC92+BC61","v":0},null,null,null,null,"руб."]
[null,null,"в т.ч.: - затраты, не предусматриваемые в ССР",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"НЗТ",null,null,"=",{"$f":"BC47","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC49","v":0},null,null,null,null,"руб.",null,null,null,null,{"$f":"SUM(BC331:BG336)","v":0}]
[null,null,"- затраты, связанные с получением исходных данных, гл.1 ССР",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,"НЗТ",null,null,"=",{"$f":"BC91","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC92","v":0},null,null,null,null,"руб."]
[null,null,"- затраты, учтенные в стоимости технологического оборудования в гл. 2-7 ССР",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,"НЗТ",null,null,"=",{"$f":"BL200","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC203","v":0},null,null,null,null,"руб."]
[null,null,"- затраты, учтенные в стоимости работ, услуг по гл. 1-10 ССР",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,"НЗТ",null,null,"=",{"$f":"BC218","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC221","v":0},null,null,null,null,"руб."]
[null,null,"- затраты, учтенные в стоимости матералов, изделий, конструкц. по гл. 2-7 ССР",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,"НЗТ",null,null,"=",{"$f":"BL226","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC228","v":0},null,null,null,null,"руб."]
[null,null,"- затраты, отражаемые в п. 31.3  гл.10 ССР",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,"НЗТ",null,null,"=",{"$f":"AQ330-AQ331-AQ332-AQ333-AQ334-AQ335","v":0},null,null,null,null,"ч-дн.",null,null,"ЦПР",null,null,"=",{"$f":"BC330-BC331-BC332-BC333-BC334-BC335","v":0},null,null,null,null,"руб."]
[null,null,{"$f":"IF($A$32=TRUE,(\"НДС \"&$A$33&\"%\"),\"\")","v":"НДС 20%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$32=TRUE,ROUND(SUM(BC306,BC283,BC260,BC237,BC227,BC220,BC214,BC208,BC194,BC185,BC202,BC178,BC171,BC164,BC154,BC149,BC137,BC114,BC104,BC98,BC89,BC82,BC75,BC68,BC58,BC53,BC48),2),\"\")","v":0},null,null,null,null,{"$f":"IF($A$32=TRUE,\"руб.\",\"\")","v":"руб."}]
[null,null,"Цена предложения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BC330)","v":0},null,null,null,null,"руб.",null,null,null,{"$f":"BC338*20/120","v":0}]
[]
[]
[]
[]
[]
[null,null,"Расчет индивидуальных НЗТ"]
[null,null,"№",null,null,null,"Наименование услуги",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Должность исполнителя",null,null,null,null,null,null,null,null,null,null,null,null,"Доля участия",null,null,null,null,null,null,null,null,null,null,null,"Затраты труда"]
[null,null,"И1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"инженер I категории",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE346/BE348","v":0.625},null,null,null,null,null,null,null,null,null,null,null,"2,5"]
[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,"инженер II категории",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE347/BE348","v":0.375},null,null,null,null,null,null,null,null,null,null,null,"1,5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE346+BE347","v":4}]
[]
[null,null,"И2",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,"инженер I категории",null,null,null,null,null,null,null,null,null,null,null,null,"100%",null,null,null,null,null,null,null,null,null,null,null,"0,5"]
[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,"Итого:",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":"BE350","v":"0,5"}]