{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["прил. к ДС","СВОДНАЯ текущий","СВОДНАЯ НОВАЯ","НВК","Отклонение","ВСЕ СМЕТЫ КДС","02-01-04 Архитектурно-строи (2)","02-01-06 Архитектурно-строитель","02-01-05 Архитектурно-строитель"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":10,"defined_names":167,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"прил. к ДС","index":0,"n_rows":1189,"n_cols":47,"rows_kept":1189,"cut":false,"hidden":false,"merged":[[0,4,0,5],[0,6,0,7],[0,9,0,10],[0,11,0,12],[0,29,0,34]]}
[null,null,null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,null,null,null,null,null,null,null,null,null,1.3,1.31,1.7,null,1.1882999999999999,1.1852400000000001,"КИК",null,null,null,null,null,null,"Сопастовительная ведомость с подрядчиком","Вывести красные итоги в суммы подписанного КП","Проверка нового себеса черные зеленые с кп подрядчиков","Проверка рентабельности","Сверка ед.расценок по закрытой КС","Сравнение объемов по рабочке к конкурсу и финальной вер ЗАПУСК КОР В РАМКАХ АН","Проверка с финальной версией проекта","Внесение изменений в ведомость с нумерацией в КС","Финальная проверка изменений"]
["№","Наименовение","Ед.изм","Кол-во","за ед.","итого","за ед","итого","Итого, руб с НДС","за ед.","итого","за ед","итого","Итого, руб с НДС","Ед расценка СМР КиК","Смета ФЕР СМР","СМР Разница КиК/ФЕР в %","Ед расценка материалы КиК","Смета ФССЦ материалы","МТР разница КиК/ФССЦ",null,{"$f":"N1116","v":{"$error":"#REF!"}},null,"Материалы","Работы","Оборудование",null,"Материалы ПЖ","Работы ПЖ","ВСЕГО СМР","РЕНТ СМР","ВСЕГО МТР","рент МТР","ВСЕГО","рент","Комментарий","1 этап",null,null,null,null,null,"2 этап","3 этап","4 этап",null,"Легенда"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F7+F8+F9+F10+F12+F13+F15+F16+F17+F18+F19+F20+F22+F24+F26+F27+F28+F29+F30+F31+F32+F33+F34+F35+F36+F37+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F49+F50+F51+F52+F54+F55+F56+F57+F58+F59+F60+F61+F62+F63+F64+F65+F66+#REF!+F67+F68","v":{"$error":"#REF!"}},null,{"$f":"H7+H8+H9+H10+H12+H13+H15+H16+H17+H18+H19+H20+H22+H24+H26+H27+H28+H29+H30+H31+H32+H33+H34+H35+H36+H37+H38+H39+H40+H41+H42+H43+H44+H45+H46+H47+H49+H50+H51+H52+H54+H55+H56+H57+H58+H59+H60+H61+H62+H63+H64+H65+H66+#REF!+H67+H68","v":{"$error":"#REF!"}},{"$f":"I7+I8+I9+I10+I12+I13+I15+I16+I17+I18+I19+I20+I22+I24+I26+I27+I28+I29+I30+I31+I32+I33+I34+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I49+I50+I51+I52+I54+I55+I56+I57+I58+I59+I60+I61+I62+I63+I64+I65+I66+#REF!+I67+I68","v":{"$error":"#REF!"}},null,{"$f":"SUM(K6:K68)-#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(M6:M68)-#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(N6:N68)-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"N4-I4","v":{"$error":"#REF!"}},{"$f":"1-I4/N4","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD7+AD8+AD9+AD10+AD12+AD13+AD15+AD16+AD17+AD18+AD19+AD20+AD22+AD24+AD26+AD27+AD28+AD29+AD30+AD31+AD32+AD33+AD34+AD35+AD36+AD37+AD38+AD39+AD40+AD41+AD42+AD43+AD44+AD45+AD46+AD47+AD49+AD50+AD51+AD52+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+AD62+AD63+AD64+AD65+AD66+AD67+AD68","v":23834068.015500002},{"$f":"1-F4/AD4","v":{"$error":"#REF!"}},{"$f":"AF7+AF8+AF9+AF10+AF12+AF13+AF15+AF16+AF17+AF18+AF19+AF20+AF22+AF24+AF26+AF27+AF28+AF29+AF30+AF31+AF32+AF33+AF34+AF35+AF36+AF37+AF38+AF39+AF40+AF41+AF42+AF43+AF44+AF45+AF46+AF47+AF49+AF50+AF51+AF52+AF54+AF55+AF56+AF57+AF58+AF59+AF60+AF61+AF62+AF63+AF64+AF65+AF66+AF67+AF68","v":21868543.3015},{"$f":"1-H4/AF4","v":{"$error":"#REF!"}},{"$f":"AH7+AH8+AH9+AH10+AH12+AH13+AH15+AH16+AH17+AH18+AH19+AH20+AH22+AH24+AH26+AH27+AH28+AH29+AH30+AH31+AH32+AH33+AH34+AH35+AH36+AH37+AH38+AH39+AH40+AH41+AH42+AH43+AH44+AH45+AH46+AH47+AH49+AH50+AH51+AH52+AH54+AH55+AH56+AH57+AH58+AH59+AH60+AH61+AH62+AH63+AH64+AH65+AH66+AH67+AH68","v":45702611.317000002},{"$f":"1-I4/AH4","v":{"$error":"#REF!"}},"ШК","+",null,null,null,null,"-","-","-","-"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"-F7-F8-F9-F10-F12-F13-F15-F16-F17-F18-F19-F20+F21+F23-F26-F27-F28-F29-F30-F31-F32-F33-F34-F35-F36-F37-F38-F39-F40-F41-F42-F43-F44-F45-F46-F47","v":-12449082.6175},null,{"$f":"-H7-H8-H9-H10-H12-H13-H15-H16-H17-H18-H19-H20+H21+H23-H26-H27-H28-H29-H30-H31-H32-H33-H34-H35-H36-H37-H38-H39-H40-H41-H42-H43-H44-H45-H46-H47","v":-18624903.896500003},{"$f":"-I7-I8-I9-I10-I12-I13-I15-I16-I17-I18-I19-I20+I21+I23-I26-I27-I28-I29-I30-I31-I32-I33-I34-I35-I36-I37-I38-I39-I40-I41-I42-I43-I44-I45-I46-I47","v":-31073986.514000002},null,{"$f":"-K7-K8-K9-K10-K12-K13-K15-K16-K17-K18-K19-K20+K21+K23-K26-K27-K28-K29-K30-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46-K47","v":-15156685.612924999},null,{"$f":"SUM(M6:M11)-#REF!+SUM(M13:M47)","v":{"$error":"#REF!"}},{"$f":"SUM(N6:N11)-#REF!+SUM(N13:N47)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD7-AD8-AD9-AD10-AD12-AD13-AD15-AD16-AD17-AD18-AD19-AD20+AD21+AD23-AD26-AD27-AD28-AD29-AD30-AD31-AD32-AD33-AD34-AD35-AD36-AD37-AD38-AD39-AD40-AD41-AD42-AD43-AD44-AD45-AD46-AD47","v":-22129230.5075},null,{"$f":"-AF7-AF8-AF9-AF10-AF12-AF13-AF15-AF16-AF17-AF18-AF19-AF20+AF21+AF23-AF26-AF27-AF28-AF29-AF30-AF31-AF32-AF33-AF34-AF35-AF36-AF37-AF38-AF39-AF40-AF41-AF42-AF43-AF44-AF45-AF46-AF47","v":-20718375.274499997},null,{"$f":"-AH7-AH8-AH9-AH10-AH12-AH13-AH15-AH16-AH17-AH18-AH19-AH20+AH21+AH23-AH26-AH27-AH28-AH29-AH30-AH31-AH32-AH33-AH34-AH35-AH36-AH37-AH38-AH39-AH40-AH41-AH42-AH43-AH44-AH45-AH46-AH47","v":-42847605.781999998},{"$f":"1-I5/AH5","v":0.27477892995706232},null,"+","+"]
["1.1.1","Демонтажные работы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N6-I6","v":0},{"$f":"1-I6/N6","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E7*D7","v":15556.2},0,{"$f":"G7*D7","v":0},{"$f":"H7+F7","v":15556.2},{"$f":"E7*$Y$1","v":46315.05},{"$f":"J7*D7","v":20378.622000000003},{"$f":"G7*$X$1","v":0},{"$f":"L7*D7","v":0},{"$f":"K7+M7","v":20378.622000000003},49415,{"$f":"'ВСЕ СМЕТЫ КДС'!G723","v":42524.839476740766},{"$f":"O7/P7-1","v":0.16202672621557701},0,null,null,null,{"$f":"N7-I7","v":4822.4220000000023},{"$f":"1-I7/N7","v":0.23664122137404586},null,null,null,null,null,null,{"$f":"D7*O7","v":21742.6},{"$f":"1-F7/AD7","v":0.28452898917332781},null,null,{"$f":"O7*D7+R7*D7","v":21742.6},{"$f":"1-I7/AH7","v":0.28452898917332781},null,"+"]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,0,294386.39999999997,{"$f":"E8*$Y$1","v":990.36},{"$f":"J8*D8","v":385646.18400000001},{"$f":"G8*$X$1","v":0},{"$f":"L8*D8","v":0},{"$f":"K8+M8","v":385646.18400000001},990,null,null,0,null,null,null,{"$f":"N8-I8","v":91259.784000000043},{"$f":"1-I8/N8","v":0.23664122137404586},null,null,null,null,null,null,{"$f":"D8*O8","v":385506},{"$f":"1-F8/AD8","v":0.23636363636363644},null,null,{"$f":"O8*D8+R8*D8","v":385506},{"$f":"1-I8/AH8","v":0.23636363636363644}]
["1.1.2","Устройство фахверка","тн",0.34,{"$f":"71610","v":71610},{"$f":"E9*D9","v":24347.4},166522,{"$f":"G9*D9","v":56617.48},{"$f":"H9+F9","v":80964.88},93809.1,31895.094000000005,216478.6,{"$f":"L9*D9","v":73602.724000000002},105497.818,95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"O9/P9-1","v":0.17686685834586968},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"R9/S9-1","v":0.84319931444954066},null,{"$f":"N9-I9","v":24532.937999999995},{"$f":"1-I9/N9","v":0.23254450627594969},null,null,null,null,null,null,{"$f":"D9*O9","v":32462.520000000004},{"$f":"1-F9/AD9","v":0.24998428957456176},{"$f":"D9*R9","v":77860},{"$f":"1-H9/AF9","v":0.27282969432314408},{"$f":"O9*D9+R9*D9","v":110322.52},{"$f":"1-I9/AH9","v":0.26610740943916078},null,"-",null,null,null,null,null,"-","-","-"]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,1891.3125000000005,736477.08750000014,5323.89,{"$f":"L10*D10","v":2073122.7660000001},2809599.8535000002,2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"O10/P10-1","v":0.29223915677276802},6573,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"R10/S10-1","v":-0.11083943058562351},null,{"$f":"N10-I10","v":652693.7834999999},{"$f":"1-I10/N10","v":0.23230844872337253},null,null,null,null,null,null,{"$f":"D10*O10","v":1055663.3999999999},{"$f":"1-F10/AD10","v":0.46744743637034303},{"$f":"D10*R10","v":2559526.1999999997},{"$f":"1-H10/AF10","v":0.37695116385212224},{"$f":"O10*D10+R10*D10","v":3615189.5999999996},{"$f":"1-I10/AH10","v":0.4033767772511847},null,"+",null,null,null,null,null,"-","-","-"]
["1.1.4","Устройство перегородок",null,null,null,null,null,null,null,0,0,0,{"$f":"L11*D11","v":0},0,0,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,"-","-","-"]
["1.1.4.1","Перегородки гипсокартонные типа С112 комплексной системы КНАУФ толщиной 100 мм с облицовкой 2мя листами ГКЛ (толщиной 12,5мм) со звукоизолирующим слоем из минераловатных плит Лайт Баттс толщиной 50 мм","м2",536,1640.1000000000001,{"$f":"E12*D12","v":879093.60000000009},4250.1360000000004,{"$f":"G12*D12","v":2278072.8960000002},{"$f":"H12+F12","v":3157166.4960000003},null,null,null,null,null,4955,3959,{"$f":"O12/P12-1","v":0.25157868148522344},4501,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12*O12","v":2655880},{"$f":"1-F12/AD12","v":0.66900100908173554},{"$f":"D12*R12","v":2412536},{"$f":"1-H12/AF12","v":5.5735169962230491E-2},{"$f":"O12*D12+R12*D12","v":5068416},{"$f":"1-I12/AH12","v":0.37709010152284261}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,{"$f":"F13/D13","v":6548},13096,{"$f":"H13/D13","v":3582.5},7165,{"$f":"H13+F13","v":20261},8577.880000000001,17155.760000000002,4657.25,{"$f":"L13*D13","v":9314.5},26470.260000000002,8577.8799999999992,null,null,4657.25,null,null,null,{"$f":"N13-I13","v":6209.260000000002},{"$f":"1-I13/N13","v":0.2345749531738639},null,null,null,null,null,null,{"$f":"D13*O13","v":17155.759999999998},{"$f":"1-F13/AD13","v":0.23664122137404575},{"$f":"D13*R13","v":9314.5},{"$f":"1-H13/AF13","v":0.23076923076923073},{"$f":"O13*D13+R13*D13","v":26470.26},{"$f":"1-I13/AH13","v":0.23457495317386379},null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5","Отделка потолков помещений",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,863.94,{"$f":"E15*D15","v":260391.516},2173.3140000000003,{"$f":"G15*D15","v":655036.83960000006},{"$f":"H15+F15","v":915428.35560000013},1131.7614000000001,{"$f":"J15*D15","v":341112.88595999999},2825.3082000000004,851547.89148000011,{"$f":"K15+M15","v":1192660.7774400001},3957.07,{"$f":"'ВСЕ СМЕТЫ КДС'!G2937","v":3234.1160622992224},{"$f":"O15/P15-1","v":0.22353988656387602},0,null,null,null,277232.42183999997,0.2324486786888964,null,null,null,null,null,null,{"$f":"D15*O15","v":1192660.898},{"$f":"1-F15/AD15","v":0.78167179251314733},null,null,{"$f":"O15*D15+R15*D15","v":1192660.898},{"$f":"1-I15/AH15","v":0.23244875627674},null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.7614000000001,191041.32432000001,3051.3912000000005,515074.8345600001,706116.15888000012,1131.76,null,null,3051.39,null,null,null,164071.6756800001,0.23235791111230331,null,null,null,null,null,null,191041.08800000002,0.23664027709054924,{"$f":"D16*R16","v":515074.63200000004},{"$f":"1-H16/AF16","v":0.23076892825892459},706115.72000000009,0.23235743399113118,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,1361.7450000000001,152243.09100000001,6527.2350000000015,729744.87300000014,881987.96400000015,7888.98,{"$f":"'ВСЕ СМЕТЫ КДС'!G2933","v":4145.7898119950487},{"$f":"O17/P17-1","v":0.90288952352932772},0,null,null,null,204429.6540000001,0.23178281602944872,null,null,null,null,null,null,881987.96399999992,0.86823391617167234,null,null,881987.96399999992,0.2317828160294485,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",206.75,866.25000000000011,179097.18750000003,553.14600000000007,114362.93550000002,293460.12300000002,1134.7875000000001,234617.31562500002,719.08980000000008,148671.81615000003,383289.13177500002,1134.79,null,null,719.09,null,null,null,89829.008774999995,0.23436356872161923,null,null,null,null,null,null,234617.83249999999,0.23664290309220193,{"$f":"D18*R18","v":148671.85750000001},{"$f":"1-H18/AF18","v":0.23076944471484784},383289.69,0.234364683798304,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",69.400000000000006,678,{"$f":"E19*D19","v":47053.200000000004},356,{"$f":"G19*D19","v":24706.400000000001},{"$f":"H19+F19","v":71759.600000000006},888.18000000000006,61639.69200000001,462.8,32118.320000000003,93758.012000000017,888.18,null,null,462.8,null,null,null,21998.412000000011,0.23462967623502951,null,null,null,null,null,null,61639.692000000003,0.23664122137404575,{"$f":"D19*R19","v":32118.320000000003},{"$f":"1-H19/AF19","v":0.23076923076923084},93758.012000000002,0.23462967623502939,null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",69.400000000000006,975,{"$f":"E20*D20","v":67665},305.99,{"$f":"G20*D20","v":21235.706000000002},{"$f":"H20+F20","v":88900.706000000006},1277.25,88641.150000000009,397.78700000000003,27606.417800000003,116247.56780000002,1277.25,null,null,397.79,null,null,null,27346.861800000013,0.23524674380327126,null,null,null,null,null,null,88641.150000000009,0.23664122137404586,{"$f":"D20*R20","v":27606.626000000004},{"$f":"1-H20/AF20","v":0.23077503205208783},116247.77600000001,0.2352481134778871,null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза","м2",-138.80000000000001,485.1,{"$f":"E21*D21","v":-67331.88},569.976,{"$f":"G21*D21","v":-79112.668799999999},{"$f":"H21+F21","v":-146444.54879999999},{"$f":"E21*$Y$1","v":635.48100000000011},{"$f":"J21*D21","v":-88204.762800000026},{"$f":"G21*$X$1","v":740.96879999999999},-102846.46944,{"$f":"K21+M21","v":-191051.23224000004},635.48,{"$f":"'ВСЕ СМЕТЫ КДС'!G1297","v":576.0360096314314},{"$f":"O21/P21-1","v":0.10319492075955994},740.97,null,null,null,-44606.683440000052,0.23348021845765843,null,null,null,null,null,null,{"$f":"O21*D21","v":-88204.624000000011},null,{"$f":"R21*D21","v":-102846.63600000001},null,-191051.26,0.23348032983399336]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза ","м2",69.400000000000006,485.1,{"$f":"E22*D22","v":33665.94},569.976,{"$f":"G22*D22","v":39556.3344},{"$f":"H22+F22","v":73222.274399999995},null,null,null,null,null,635.48,{"$f":"'ВСЕ СМЕТЫ КДС'!G1297","v":576.0360096314314},{"$f":"O22/P22-1","v":0.10319492075955994},740.97,null,null,null,-73222.274399999995,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"D22*O22","v":44102.312000000005},{"$f":"1-F22/AD22","v":0.23664002014225471},{"$f":"D22*R22","v":51423.318000000007},{"$f":"1-H22/AF22","v":0.2307704765375117},95525.63,0.23348032983399336]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием","м2",-138.80000000000001,57.750000000000007,-8015.7000000000016,32.538000000000004,-4516.2744000000012,-12531.974400000003,75.652500000000018,-10500.567000000003,42.299400000000006,{"$f":"L23*D23","v":-5871.1567200000009},-16371.723720000004,75.650000000000006,{"$f":"'ВСЕ СМЕТЫ КДС'!G1256","v":70.204461017600011},{"$f":"O23/P23-1","v":7.7566851215264299E-2},42.3,{"$f":"'ВСЕ СМЕТЫ КДС'!G1263","v":22.730149478400001},{"$f":"((R23/(S23/100))-100)/100","v":0.86096444461119037},null,-3839.7493200000008,0.23453543351145678,null,null,null,null,null,null,{"$f":"O23*D23","v":-10500.220000000001},null,{"$f":"R23*D23","v":-5871.24},null,-16371.460000000001,0.23452310300974977,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",69.400000000000006,57.750000000000007,{"$f":"E24*D24","v":4007.8500000000008},32.538000000000004,{"$f":"G24*D24","v":2258.1372000000006},{"$f":"H24+F24","v":6265.9872000000014},{"$f":"E24*$Y$1","v":75.652500000000018},{"$f":"J24*D24","v":5250.2835000000014},{"$f":"G24*$X$1","v":42.299400000000006},2935.5783600000004,{"$f":"K24+M24","v":8185.8618600000018},75.650000000000006,{"$f":"'ВСЕ СМЕТЫ КДС'!G1256","v":70.204461017600011},{"$f":"O24/P24-1","v":7.7566851215264299E-2},42.3,{"$f":"'ВСЕ СМЕТЫ КДС'!G1263","v":22.730149478400001},{"$f":"((R24/(S24/100))-100)/100","v":0.86096444461119037},null,1919.8746600000004,0.23453543351145678,null,null,null,null,null,null,{"$f":"D24*O24","v":5250.1100000000006},{"$f":"1-F24/AD24","v":0.23661599471249162},{"$f":"D24*R24","v":2935.62},{"$f":"1-H24/AF24","v":0.23078014184397144},8185.7300000000005,0.23452310300974977,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.6","Полы помещений",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,288.75,{"$f":"E26*D26","v":101784.375},56.1,{"$f":"G26*D26","v":19775.25},{"$f":"H26+F26","v":121559.625},378.26249999999999,133337.53125,72.930000000000007,25707.825000000001,159045.35625000001,378,null,null,72.930000000000007,null,null,null,37485.731250000012,0.2356920826476504,null,null,null,null,null,null,{"$f":"D26*O26","v":133245},{"$f":"1-F26/AD26","v":0.23611111111111116},{"$f":"D26*R26","v":25707.825000000001},{"$f":"1-H26/AF26","v":0.23076923076923084},{"$f":"O26*D26+R26*D26","v":158952.82500000001},{"$f":"1-I26/AH26","v":0.2352471558778525},null,"+",null,null,null,null,null,"+","-","-"]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,12127.500000000002,{"$f":"E27*D27","v":95443.425000000017},9537,{"$f":"G27*D27","v":75056.19},{"$f":"H27+F27","v":170499.61500000002},{"$f":"E27*$Y$1","v":15887.025000000003},{"$f":"J27*D27","v":125030.88675000003},{"$f":"G27*$X$1","v":12398.1},97573.047000000006,{"$f":"K27+M27","v":222603.93375000003},13208,{"$f":"'ВСЕ СМЕТЫ КДС'!H2546+'ВСЕ СМЕТЫ КДС'!H2551","v":9964.3624491154715},{"$f":"((O27/(P27/100))-100)/100","v":0.32552384233799758},14998,{"$f":"'ВСЕ СМЕТЫ КДС'!H2547+'ВСЕ СМЕТЫ КДС'!H2548+'ВСЕ СМЕТЫ КДС'!H2552","v":13280.662480058978},{"$f":"((R27/(S27/100))-100)/100","v":0.12931113357632695},null,52104.318750000006,0.23406737640367503,null,null,null,null,null,null,103946.96,8.1806480920654012E-2,118034.26,0.36411521536204827,221981.22,0.23191874069346941]
["1.1.6.3","Керамогранитная плитка","м2",187.8,1640.1000000000001,{"$f":"E28*D28","v":308010.78000000003},3023.7900000000004,567867.7620000001,875878.54200000013,2148.5310000000004,403494.12180000008,3930.9270000000006,738228.09060000011,1141722.2124000001,4772,{"$f":"'ВСЕ СМЕТЫ КДС'!G2630","v":4493.8080613878928},{"$f":"((O28/(P28/100))-100)/100","v":6.1905612080411884E-2},2131,{"$f":"'ВСЕ СМЕТЫ КДС'!G2631+'ВСЕ СМЕТЫ КДС'!G2632+'ВСЕ СМЕТЫ КДС'!G2633","v":1873.2230653223382},{"$f":"((R28/(S28/100))-100)/100","v":0.13761144598831024},null,265843.67039999994,0.23284444106695035,null,null,null,null,null,null,896181.60000000009,0.65630762782900254,400201.80000000005,-0.41895354293758813,1296383.4000000001,0.32436766623207303,null,null,null,null,null,null,{"$f":"P28+P28*Q28","v":4771.9999999999991}]
["1.1.6.4","Напольная керамическая плитка","м2",332.1,1640.1000000000001,544677.21000000008,3023.7900000000004,1004200.6590000002,1548877.8690000004,2148.5310000000004,713527.1451000002,3930.9270000000006,1305460.8567000004,2018988.0018000007,2629,{"$f":"'ВСЕ СМЕТЫ КДС'!G1819","v":2095.5979169709967},{"$f":"O29/P29-1","v":0.25453455489208987},3034,{"$f":"'ВСЕ СМЕТЫ КДС'!G1820+'ВСЕ СМЕТЫ КДС'!G1821+'ВСЕ СМЕТЫ КДС'!G1822","v":1760.3577792050244},{"$f":"((R29/(S29/100))-100)/100","v":0.72351327431299273},null,470110.13280000025,0.23284444106695046,null,null,null,null,null,null,873090.9,0.37615062761506268,1007591.4,3.3651944627552943E-3,1880682.3,0.17642768850432611]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.10739999999998,86247.481319999992,2641.5246000000002,321737.69628000003,407985.17760000005,708.11,null,null,2641.52,null,null,null,94656.87,0.23201056116015129,null,null,null,null,null,null,86247.797999999995,0.23664402423352304,321737.136,0.23076789121414931,407984.93400000001,0.23201010260834765]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87250000000006,96207.284250000012,1083.7398000000001,153132.43374000001,249339.71799000003,680.87,null,null,1083.74,null,null,null,58104.863190000004,0.23303492784222346,null,null,null,null,null,null,96206.931000000011,0.2366384184939857,153132.462,0.23076937272777598,249339.39300000001,0.23303392817676416]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",355.6,981.75000000000011,349110.30000000005,1869.2520000000002,664706.01120000007,1013816.3112000001,1286.0925000000002,457334.49300000007,2430.0276000000003,864117.8145600002,1321452.3075600003,3576,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+'ВСЕ СМЕТЫ КДС'!G1949+'ВСЕ СМЕТЫ КДС'!G1954","v":3056.5545937379902},{"$f":"O32/P32-1","v":0.1699447499894835},1630,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+'ВСЕ СМЕТЫ КДС'!G1950+'ВСЕ СМЕТЫ КДС'!G1955","v":1317.1459893243236},{"$f":"R32/S32-1","v":0.23752417212018062},null,307635.99636000022,0.23280143717637125,null,null,null,null,null,null,1271625.6000000001,0.72546140939597314,579628,-0.14678036809815964,1851253.6,0.45236227429888587]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",2,1640.1000000000001,3280.2000000000003,3023.7900000000004,6047.5800000000008,9327.7800000000007,2148.5310000000004,4297.0620000000008,3930.9270000000006,7861.8540000000012,12158.916000000001,4149,{"$f":"P28","v":4493.8080613878928},{"$f":"O33/P33-1","v":-7.6729592514327427E-2},2131,{"$f":"S28","v":1873.2230653223382},{"$f":"R33/S33-1","v":0.13761144598831021},null,2831.1360000000004,0.23284444106695035,null,null,null,null,null,null,8298,0.60469992769342007,4262,-0.41895354293758813,12560,0.25734235668789807,null,null,null,null,null,null,{"$f":"P33+P33*Q33","v":4149}]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.30000000000001,1328.25,{"$f":"E34*D34","v":187681.72500000001},3714.942,524921.30460000003,{"$f":"H34+F34","v":712603.02960000001},{"$f":"E34*$Y$1","v":1740.0075000000002},{"$f":"J34*D34","v":245863.05975000004},4829.4246000000003,682397.69598000008,928260.75573000009,3470,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+('ВСЕ СМЕТЫ КДС'!G1949/6*5)+'ВСЕ СМЕТЫ КДС'!G1954","v":2670.2963958388691},{"$f":"O34/P34-1","v":0.29948121317442933},1590,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+('ВСЕ СМЕТЫ КДС'!G1950/6*5)+'ВСЕ СМЕТЫ КДС'!G1955","v":1230.1416926413754},{"$f":"R34/S34-1","v":0.29253403043834125},null,215657.72613000008,0.23232451097256956,null,null,null,null,null,null,490311.00000000006,0.61721902017291064,224667.00000000003,-1.3364415094339619,714978.00000000012,3.3217391304349864E-3,null,null,null,null,null,null,{"$f":"P34+P34*Q34","v":3470}]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1140.5999999999999,57.750000000000007,65869.650000000009,32.538000000000004,37112.842799999999,{"$f":"H35+F35","v":102982.49280000001},{"$f":"E35*$Y$1","v":75.652500000000018},86289.241500000018,42.299400000000006,48246.695640000005,134535.93714000002,75.650000000000006,null,null,42.3,null,null,null,31553.444340000016,0.23453543351145689,null,null,null,null,null,null,86286.39,0.23661599471249162,48247.37999999999,0.23078014184397155,134533.76999999999,0.23452310300974977]
["1.1.7","Отделка стен помещений","м2",1194.52,{"$f":"F36/D36","v":3395.5647456719016},4056070,{"$f":"H36/D36","v":2848.0276596457156},3402026,{"$f":"F36+H36","v":7458096},{"$f":"E36*$Y$1","v":4448.1898168301914},5313451.7,3702.4359575394305,4422633.8000000007,9736085.5,4448,null,null,3702,null,null,null,2277989.5,0.23397385941197824,null,null,null,null,null,null,5313224.96,0.23660864530757608,4422113.04,0.23067864407192995,9735338,0.23391504229231697]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E37*D37","v":203280},69564,{"$f":"G37*D37","v":765204},{"$f":"H37+F37","v":968484},24208.799999999999,266296.8,90433.2,994765.2,1261062,34209,{"$f":"'ВСЕ СМЕТЫ КДС'!$I$600","v":28021.078320588655},{"$f":"((O37/(P37/100))-100)/100","v":0.22083096191429333},89433,{"$f":"'ВСЕ СМЕТЫ КДС'!$I$601","v":22972.258823791908},{"$f":"((R37/(S37/100))-100)/100","v":2.8930869047747296},null,292578,0.23200921128382268,null,null,null,null,null,null,376299,0.45979128299570293,983763,0.22216631444768709,1360062,0.28791187460571654,null,null,null,null,null,null,{"$f":"P37+P37*Q37","v":34209},null,null,{"$f":"S37+S37*T37","v":89433.000000000015}]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,24208.799999999999,145252.79999999999,90433.2,542599.19999999995,687852,18204,{"$f":"'ВСЕ СМЕТЫ КДС'!$H$600","v":14256.33809293107},{"$f":"((O38/(P38/100))-100)/100","v":0.27690574405122703},79865,{"$f":"'ВСЕ СМЕТЫ КДС'!$H$601","v":11687.640454209917},{"$f":"((R38/(S38/100))-100)/100","v":5.8332868651201908},null,159588,0.23200921128382268,null,null,null,null,null,null,109224,-1.5161502966380969E-2,479190,0.12898015400989171,588414,0.1022239443657017]
["1.1.10","Установка потивопожарных дверей","шт",42,5197.5,218295,28384.57,1192151.94,1410446.94,6808.7250000000004,285966.45,36899.940999999999,1549797.5219999999,1835763.9719999998,14176,{"$f":"'ВСЕ СМЕТЫ КДС'!$J$583","v":12896.313937123088},{"$f":"((O39/(P39/100))-100)/100","v":9.9228823764380539E-2},34900,{"$f":"'ВСЕ СМЕТЫ КДС'!$L$583","v":27398.312164595354},{"$f":"((R39/(S39/100))-100)/100","v":0.27380109367096267},null,425317.03199999989,0.23168394112050905,null,null,null,null,null,null,595392,0.6333591986455982,1465800,0.18668853868194846,2061192,0.31571297579264812]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,657924,1042877,{"$f":"E40*$Y$1","v":504288.43},{"$f":"J40*D40","v":504288.43},{"$f":"G40*$X$1","v":855301.20000000007},855301.20000000007,1359589.6300000001,504288.43,null,null,855301.2,null,null,null,316712.63000000012,0.23294722393550482,null,null,null,null,null,null,504288.43,0.23664122137404575,855301.2,0.23076923076923073,1359589.63,0.2329472239355046]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E41*D41","v":1394620},36440,{"$f":"D41*G41","v":1501328},{"$f":"H41+F41","v":2895948},{"$f":"E41*$Y$1","v":44343.5},{"$f":"J41*D41","v":1826952.2000000002},{"$f":"G41*$X$1","v":47372},1951726.4000000001,{"$f":"K41+M41","v":3778678.6000000006},44343.5,null,null,47372,null,null,null,882730.60000000056,0.23360827777202342,null,null,null,null,null,null,1826952.2000000002,0.23664122137404586,1951726.4000000001,0.23076923076923084,3778678.6000000006,0.23360827777202342]
["1.1.13","Пол АБК","м2",387,{"$f":"F42/D42","v":2064.2273901808785},798856,{"$f":"H42/D42","v":3364.3307493540051},1301996,{"$f":"F42+H42","v":2100852},{"$f":"E42*$Y$1","v":2704.1378811369509},{"$f":"J42*D42","v":1046501.36},{"$f":"G42*$X$1","v":4373.629974160207},1692594.8,{"$f":"K42+M42","v":2739096.16},3576,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+'ВСЕ СМЕТЫ КДС'!G1949+'ВСЕ СМЕТЫ КДС'!G1954","v":3056.5545937379902},{"$f":"((O42/(P42/100))-100)/100","v":0.16994474998948347},3510,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+'ВСЕ СМЕТЫ КДС'!G1950+'ВСЕ СМЕТЫ КДС'!G1955","v":1317.1459893243236},{"$f":"((R42/(S42/100))-100)/100","v":1.66485266511769},null,638244.16000000015,0.23301268838988121,null,null,null,null,null,null,1383912,0.42275520408812117,1358370,4.1501211010254946E-2,2742282,0.2339037341892628]
["1.1.14","Прорезка проёмов дверных и оконных","шт",15,19640,{"$f":"E43*D43","v":294600},654,{"$f":"G43*D43","v":9810},{"$f":"H43+F43","v":304410},25728.400000000001,385926,850.2,12753,398679,25728.400000000001,null,null,850.2,null,null,null,94269,0.2364533873115966,null,null,null,null,null,null,385926,0.23664122137404575,12753,0.23076923076923073,398679,0.2364533873115966]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",1,{"$f":"F44/D44","v":68328},68328,{"$f":"H44/D44","v":56296},56296,{"$f":"H44+F44","v":124624},89509.680000000008,89509.680000000008,73184.800000000003,73184.800000000003,162694.48000000001,89509.68,null,null,73184.800000000003,null,null,null,38070.48000000001,0.23399982593140223,null,null,null,null,null,null,89509.68,0.23664122137404575,73184.800000000003,0.23076923076923084,162694.47999999998,0.23399982593140212]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,{"$f":"F45/D45","v":9091.5833333333339},109099,{"$f":"H45/D45","v":3491.3333333333335},41896,{"$f":"F45+H45","v":150995},11909.974166666669,142919.69000000003,4538.7333333333336,54464.800000000003,197384.49000000005,11909.97,null,null,4538.7299999999996,null,null,null,46389.490000000049,0.23502094820114816,null,null,null,null,null,null,142919.63999999998,0.23664095431530607,54464.759999999995,0.23076866583089684,197384.39999999997,0.23502059939893916]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,{"$f":"F46/D46","v":33457.800000000003},167289,{"$f":"H46/D46","v":20235.599999999999},101178,{"$f":"F46+H46","v":268467},43829.718000000008,219148.59000000003,26306.28,131531.4,350679.99,43829.72,null,null,26306.28,null,null,null,82212.989999999991,0.23443878277742625,null,null,null,null,null,null,219148.6,0.23664125620697551,131531.4,0.23076923076923073,350680,0.23443880460818978]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,{"$f":"F47/D47","v":167397},167397,{"$f":"H47/D47","v":119648},119648,{"$f":"F47+H47","v":287045},{"$f":"E47*$Y$1","v":219290.07},219290.07,155542.39999999999,155542.39999999999,374832.47,219290.07,null,null,155542.39999999999,null,null,null,87787.469999999972,0.23420455010207619,null,null,null,null,null,null,219290.07,0.23664122137404586,155542.39999999999,0.23076923076923073,374832.47,0.23420455010207619]
["1.1.19","Дополнительные работы",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",76,1640,{"$f":"D49*E49","v":124640},2469.6,{"$f":"D49*G49","v":187689.60000000001},{"$f":"F49+H49","v":312329.59999999998},{"$f":"E49*$Y$1","v":2148.4},{"$f":"J49*D49","v":163278.39999999999},{"$f":"G49*$X$1","v":3210.48},{"$f":"L49*D49","v":243996.48},{"$f":"K49+M49","v":407274.88},2955,3959,{"$f":"O49/P49-1","v":-0.25359939378630969},3501,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D49*O49","v":224580},{"$f":"1-F49/AD49","v":0.44500846023688667},{"$f":"D49*R49","v":266076},{"$f":"1-H49/AF49","v":0.29460154241645242},{"$f":"O49*D49+R49*D49","v":490656},{"$f":"1-I49/AH49","v":0.36344485749690214}]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D50*E50","v":128318.39999999999},11832,{"$f":"D50*G50","v":47328},{"$f":"F50+H50","v":175646.4},{"$f":"E50*$Y$1","v":42024.275999999998},{"$f":"J50*D50","v":168097.10399999999},{"$f":"G50*$X$1","v":15381.6},{"$f":"L50*D50","v":61526.400000000001},{"$f":"K50+M50","v":229623.50399999999},42024.27,null,null,15381.6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D50*O50","v":168097.08},{"$f":"1-F50/AD50","v":0.23664111238577135},{"$f":"D50*R50","v":61526.400000000001},{"$f":"1-H50/AF50","v":0.23076923076923084},{"$f":"O50*D50+R50*D50","v":229623.47999999998},{"$f":"1-I50/AH50","v":0.2350677726859639}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D51*E51","v":76230},6900,{"$f":"D51*G51","v":75900},{"$f":"F51+H51","v":152130},{"$f":"E51*$Y$1","v":9078.3000000000011},{"$f":"J51*D51","v":99861.300000000017},{"$f":"G51*$X$1","v":8970},{"$f":"L51*D51","v":98670},{"$f":"K51+M51","v":198531.30000000002},10938.3,null,null,8970,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D51*O51","v":120321.29999999999},{"$f":"1-F51/AD51","v":0.36644633992485109},{"$f":"D51*R51","v":98670},{"$f":"1-H51/AF51","v":0.23076923076923073},{"$f":"O51*D51+R51*D51","v":218991.3},{"$f":"1-I51/AH51","v":0.30531486867286506}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D52*E52","v":56352},3654,{"$f":"D52*G52","v":3654},{"$f":"F52+H52","v":60006},{"$f":"E52*$Y$1","v":73821.12000000001},{"$f":"J52*D52","v":73821.12000000001},{"$f":"G52*$X$1","v":4750.2},{"$f":"L52*D52","v":4750.2},{"$f":"K52+M52","v":78571.320000000007},73821.119999999995,null,null,4750.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D52*O52","v":73821.119999999995},{"$f":"1-F52/AD52","v":0.23664122137404575},{"$f":"D52*R52","v":4750.2},{"$f":"1-H52/AF52","v":0.23076923076923073},{"$f":"O52*D52+R52*D52","v":78571.319999999992},{"$f":"1-I52/AH52","v":0.23628621741368216}]
["1.1.20","Монтаж фасоных элементов"," "," ",null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",7.45,458,{"$f":"D54*E54","v":3412.1},1035,{"$f":"D54*G54","v":7710.75},{"$f":"F54+H54","v":11122.85},{"$f":"E54*$Y$1","v":599.98},{"$f":"J54*D54","v":4469.8510000000006},{"$f":"G54*$X$1","v":1345.5},{"$f":"L54*D54","v":10023.975},{"$f":"K54+M54","v":14493.826000000001},600,null,null,1345.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D54*O54","v":4470},{"$f":"1-F54/AD54","v":0.23666666666666669},{"$f":"D54*R54","v":10023.975},{"$f":"1-H54/AF54","v":0.23076923076923084},{"$f":"O54*D54+R54*D54","v":14493.975},{"$f":"1-I54/AH54","v":0.23258802364430742}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",15,458,6870,522,7830,14700,599.98,8999.7000000000007,678.6,10179,19178.7,600,null,null,678.6,null,null,null,null,null,null,null,null,null,null,null,9000,0.23666666666666669,10179,0.23076923076923073,19179,0.23353668074456435]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",64,458,29312,391,25024,54336,599.98,38398.720000000001,508.3,32531.200000000001,70929.919999999998,600,null,null,508.3,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,32531.200000000001,0.23076923076923084,70931.199999999997,0.23396192366687718]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",64,458,29312,378,24192,53504,599.98,38398.720000000001,491.40000000000003,31449.600000000002,69848.320000000007,600,null,null,491.4,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,31449.599999999999,0.23076923076923073,69849.600000000006,0.2340113615539674]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",64,458,29312,435,27840,57152,599.98,38398.720000000001,565.5,36192,74590.720000000001,600,null,null,565.5,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,36192,0.23076923076923073,74592,0.23380523380523377]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465.160000000003,255256.12000000002,8931,62517,317773.12,36465,null,null,8931,null,null,null,null,null,null,null,null,null,null,null,255255,0.2366378719319896,62517,0.23076923076923073,317772,0.23548330249361182]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1165.9000000000001,41972.4,0,0,41972.4,1166,null,null,0,null,null,null,null,null,null,null,null,null,null,null,41976,0.23670668953687823,null,null,41976,0.23670668953687823]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D61*G61","v":4176},12456,903.90000000000009,10846.800000000001,452.40000000000003,5428.8,16275.600000000002,904,null,null,453,null,null,null,null,null,null,null,null,null,null,null,10848,0.23672566371681414,{"$f":"D61*R61","v":5436},{"$f":"1-H61/AF61","v":0.23178807947019864},16284,0.23507737656595429]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1689.9,60836.4,1625,58500,119336.4,1690,null,null,1625,null,null,null,null,null,null,null,null,null,null,null,60840,0.23668639053254437,58500,0.23076923076923073,119340,0.23378582202111609]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7584.9000000000005,91018.8,1716,20592,111610.8,7585,null,null,1716,null,null,null,null,null,null,null,null,null,null,null,91020,0.23665128543177327,20592,0.23076923076923073,111612,0.23556606816471348]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286.0925,160890.17174999998,2430.0250000000001,303996.1275,464886.29924999998,1286,null,null,2430,null,null,null,null,null,null,null,null,null,null,null,160878.6,0.23658631415241071,303993,0.23076131687242807,464871.6,0.23277717976318624]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465.160000000003,145860.64000000001,7523.880000000001,30095.520000000004,175956.16000000003,36465,null,null,7524,null,null,null,null,null,null,null,null,null,null,null,145860,0.2366378719319896,30096,0.23078149920255175,175956,0.23563618177271595]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6808.7250000000004,12732.315750000002,13856.7,25912.029000000002,38644.344750000004,6809,null,null,13857,null,null,null,null,null,null,null,null,null,null,null,12732.83,0.23667205169628425,25912.59,0.23078588439056069,38645.42,0.2327252492015871]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,{"$f":"2360*1.2","v":2832},67968,{"$f":"1630*1.2","v":1956},46944,114912,3709.92,89038.080000000002,2542.8000000000002,61027.200000000004,null,3710,null,null,2543,null,null,null,null,null,null,null,null,null,null,null,89040,0.2366576819407008,61032,0.23082972866692886,150072,0.23428754197984969]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,{"$f":"721*1.2","v":865.19999999999993},129779.99999999999,{"$f":"363*1.2","v":435.59999999999997},65339.999999999993,195119.99999999997,1133.412,170011.80000000002,566.28,84942,null,1135,null,null,567,null,null,null,null,null,null,null,null,null,null,null,170250,0.23770925110132168,85050,0.23174603174603181,255300,0.23572267920094014]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F73+F75+F78+F80+F81+F90+F92+F95","v":7119500.5999999996},null,{"$f":"H73+H75+H78+H80+H81+H90+H92+H95","v":11639486.720000001},{"$f":"I73+I75+I78+I80+I81+I90+I92+I95","v":18758987.32},null,{"$f":"K73+SUM(K75:K75)+SUM(K78:K81)+#REF!+K90+K92+K94+K97","v":{"$error":"#REF!"}},null,{"$f":"M73+SUM(M75:M75)+SUM(M78:M81)+#REF!+M90+M92+M94+M97","v":{"$error":"#REF!"}},{"$f":"N73+SUM(N75:N75)+SUM(N78:N81)+#REF!+N90+N92+N94+N97","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"N69-I69","v":{"$error":"#REF!"}},{"$f":"1-I69/N69","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD73+AD75+AD78+AD80+AD81+AD90+AD92+AD95","v":9370353.4800000004},0.24021002887502607,{"$f":"AF73+AF75+AF78+AF80+AF81+AF90+AF92+AF95","v":19579106},0.40551490348946473,{"$f":"AH73+AH75+AH78+AH80+AH81+AH90+AH92+AH95","v":28949459.48},0.3520090648683849,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F72+F74+F77+F82+F83+F84+F85+F87+F89+F91+F94+F97+F96","v":-11411496.800000001},null,{"$f":"H72+H74+H77+H82+H83+H84+H85+H87+H89+H91+H94+H97+H96","v":-15173009.389999999},{"$f":"I72+I74+I77+I82+I83+I84+I85+I87+I89+I91+I94+I97+I96","v":-26584506.190000005},null,{"$f":"-K72-K74-K77-SUM(K82:K85)-K87-K89-K91+K94+K97","v":-11663651.539999999},null,{"$f":"-M72-M74-M77-SUM(M82:M85)-M87-M89-M91+M94+M97","v":-11461550.48},{"$f":"-N72-N74-N77-SUM(N82:N85)-N87-N89-N91+N94+N97","v":-23303958.419999998},null,null,null,null,null,null,{"$f":"U73+U75+#REF!+#REF!+#REF!+#REF!+U78+U80+U81+#REF!+U90+U92","v":{"$error":"#REF!"}},{"$f":"V73+V75+#REF!+#REF!+#REF!+#REF!+V78+V80+V81+#REF!+V90+V92","v":{"$error":"#REF!"}},{"$f":"W73+W75+#REF!+#REF!+#REF!+#REF!+W78+W80+W81+#REF!+W90+W92","v":{"$error":"#REF!"}},{"$f":"X73+X75+#REF!+#REF!+#REF!+#REF!+X78+X80+X81+#REF!+X90+X92","v":{"$error":"#REF!"}},{"$f":"Y73+Y75+#REF!+#REF!+#REF!+#REF!+Y78+Y80+Y81+#REF!+Y90+Y92","v":{"$error":"#REF!"}},{"$f":"Z73+Z75+#REF!+#REF!+#REF!+#REF!+Z78+Z80+Z81+#REF!+Z90+Z92","v":{"$error":"#REF!"}},{"$f":"AA73+AA75+#REF!+#REF!+#REF!+#REF!+AA78+AA80+AA81+#REF!+AA90+AA92","v":{"$error":"#REF!"}},{"$f":"AB73+AB75+#REF!+#REF!+#REF!+#REF!+AB78+AB80+AB81+#REF!+AB90+AB92","v":{"$error":"#REF!"}},{"$f":"AC73+AC75+#REF!+#REF!+#REF!+#REF!+AC78+AC80+AC81+#REF!+AC90+AC92","v":{"$error":"#REF!"}},{"$f":"AD72+AD74+AD77+AD82+AD83+AD84+AD85+AD87+AD89+AD91+AD94+AD97+AD96","v":-11518228.359999999},null,{"$f":"AF72+AF74+AF77+AF82+AF83+AF84+AF85+AF87+AF89+AF91+AF94+AF97+AF96","v":-20862916.989999998},null,{"$f":"AH72+AH74+AH77+AH82+AH83+AH84+AH85+AH87+AH89+AH91+AH94+AH97+AH96","v":-32381145.350000001},0.1790127896140028,null,null,"+"]
["1.2.1","Металлоконструкции огрунтованные КМ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N71-I71","v":0},{"$f":"1-I71/N71","v":{"$error":"#DIV/0!"}}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",-13.9,53800,{"$f":"D72*E72","v":-747820},195000,{"$f":"D72*G72","v":-2710500},{"$f":"F72+H72","v":-3458320},{"$f":"E72*$Y$1","v":70478},{"$f":"J72*D72","v":-979644.20000000007},{"$f":"G72*$X$1","v":253500},{"$f":"L72*D72","v":-3523650},{"$f":"K72+M72","v":-4503294.2},95478,null,null,229000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72*D72","v":-1327144.2},null,{"$f":"R72*D72","v":-3183100},null,{"$f":"O72*D72+R72*D72","v":-4510244.2},{"$f":"1-I72/AH72","v":0.23322998785742022}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,{"$f":"57000*1.2","v":68400},718200,195000,2047500,2765700,89604,940842,253500,{"$f":"L73*D73","v":2661750},{"$f":"K73+M73","v":3602592},95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"((O73/(P73/100))-100)/100","v":0.17686685834586954},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"((R73/(S73/100))-100)/100","v":0.84319931444954077},null,{"$f":"N73-I73","v":836892},{"$f":"1-I73/N73","v":0.23230274202574142},null,null,null,null,null,null,{"$f":"D73*O73","v":1002519},{"$f":"1-F73/AD73","v":0.28360460001256838},{"$f":"D73*R73","v":2404500},{"$f":"1-H73/AF73","v":0.14847161572052403},{"$f":"O73*D73+R73*D73","v":3407019},{"$f":"1-I73/AH73","v":0.18823464148570934}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х3","т.",-0.67,53800,-36046,195000,-130650.00000000001,-166696,70478,-47220.26,253500,{"$f":"L74*D74","v":-169845},{"$f":"K74+M74","v":-217065.26},95478,null,null,229000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O74*D74","v":-63970.26},null,{"$f":"R74*D74","v":-153430},null,{"$f":"O74*D74+R74*D74","v":-217400.26},{"$f":"1-I74/AH74","v":0.23322998785742022}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",0.66,{"$f":"E74*1.3","v":69940},46160.4,195000,128700,174860.4,91621.400000000009,60470.124000000011,253500,{"$f":"L75*D75","v":167310},227780.12400000001,95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"((O75/(P75/100))-100)/100","v":0.17686685834586954},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"((R75/(S75/100))-100)/100","v":0.84319931444954077},null,{"$f":"N75-I75","v":52919.724000000017},{"$f":"1-I75/N75","v":0.23232810251696945},null,null,null,null,null,null,{"$f":"D75*O75","v":63015.48},{"$f":"1-F75/AD75","v":0.26747522989589223},{"$f":"D75*R75","v":151140},{"$f":"1-H75/AF75","v":0.14847161572052403},{"$f":"O75*D75+R75*D75","v":214155.48},{"$f":"1-I75/AH75","v":0.18348855700540567}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-439.29,1920,{"$f":"D77*E77","v":-843436.8},1211,{"$f":"G77*D77","v":-531980.19000000006},{"$f":"H77+F77","v":-1375416.9900000002},4150,7301,-0.43,665,645,4150,2115181.35,null,665,null,null,null,{"$f":"N78-I78","v":396033.3600000001},{"$f":"1-I78/N78","v":0.23497766025348776},null,null,null,null,null,null,{"$f":"O77*D77","v":-1823053.5},null,{"$f":"R77*D77","v":-292127.85000000003},null,{"$f":"O77*D77+R77*D77","v":-2115181.35},{"$f":"1-I77/AH77","v":0.34974039460020756}]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",384.2,{"$f":"2000*1.2","v":2400},{"$f":"D78*E78","v":922080},956,{"$f":"D78*G78","v":367295.2},{"$f":"F78+H78","v":1289375.2},{"$f":"E78*$Y$1","v":3144},{"$f":"J78*D78","v":1207924.8},{"$f":"G78*$X$1","v":1242.8},{"$f":"L78*D78","v":477483.75999999995},{"$f":"K78+M78","v":1685408.56},4150,{"$f":"'ВСЕ СМЕТЫ КДС'!G2473+'ВСЕ СМЕТЫ КДС'!G2477+'ВСЕ СМЕТЫ КДС'!G2482+'ВСЕ СМЕТЫ КДС'!G2483","v":7300.9635980048006},{"$f":"((O78/(P78/100))-100)/100","v":-0.43158188035150485},665,{"$f":"'ВСЕ СМЕТЫ КДС'!G2478+'ВСЕ СМЕТЫ КДС'!G2484","v":644.98481073763026},{"$f":"((R78/(S78/100))-100)/100","v":3.1032031962860598E-2},null,null,null,null,null,null,null,null,null,{"$f":"D78*O78","v":1594430},{"$f":"1-F78/AD78","v":0.42168674698795183},{"$f":"D78*R78","v":255493},{"$f":"1-H78/AF78","v":-0.43759398496240598},{"$f":"O78*D78+R78*D78","v":1849923},{"$f":"1-I78/AH78","v":0.30301142263759084}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",811,{"$f":"250*1.2","v":300},{"$f":"D80*E80","v":243300},null,null,{"$f":"F80+H80","v":243300},{"$f":"E80*$Y$1","v":393},{"$f":"J80*D80","v":318723},{"$f":"G80*$X$1","v":0},{"$f":"L80*D80","v":0},318723,393,null,null,0,null,null,null,{"$f":"N80-I80","v":75423},{"$f":"1-I80/N80","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D80*O80","v":318723},{"$f":"1-F80/AD80","v":0.23664122137404575},null,null,{"$f":"O80*D80+R80*D80","v":318723},{"$f":"1-I80/AH80","v":0.23664122137404575}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,{"$f":"165866*1.2","v":199039.19999999998},{"$f":"D81*E81","v":199039.19999999998},199703.52,{"$f":"D81*G81","v":199703.52},{"$f":"F81+H81","v":398742.72},{"$f":"E81*$Y$1","v":260741.35199999998},{"$f":"J81*D81","v":260741.35199999998},{"$f":"G81*$X$1","v":259614.576},{"$f":"L81*D81","v":259614.576},520355.92799999996,260741,null,null,259614,null,null,null,{"$f":"N81-I81","v":121613.20799999998},{"$f":"1-I81/N81","v":0.2337115836604825},null,null,null,null,null,null,{"$f":"D81*O81","v":260741},{"$f":"1-F81/AD81","v":0.23664019084071941},{"$f":"D81*R81","v":259614},{"$f":"1-H81/AF81","v":0.23076752409346191},520355,0.23371021706335104]
["1.2.3.3","Химический анкер, шпилька М16х190","шт.",-71,540,{"$f":"D82*E82","v":-38340},1008,{"$f":"D82*G82","v":-71568},{"$f":"F82+H82","v":-109908},{"$f":"E82*$Y$1","v":707.4},50225,{"$f":"G82*$X$1","v":1310.4000000000001},{"$f":"L82*D82","v":-93038.400000000009},143264,707.4," "," ",1310.4000000000001," "," ",143263.79999999999,0.23280000000000001,null,null,null,null,null,null,null,{"$f":"O82*D82","v":-50225.4},null,{"$f":"R82*D82","v":-93038.400000000009},null,-143263.80000000002,0.23282783229259596]
["1.2.3.4","Распорный анкер типа Hilti HSA M12х115","шт.",-350,180,{"$f":"D83*E83","v":-63000},251,{"$f":"D83*G83","v":-87850},{"$f":"F83+H83","v":-150850},{"$f":"E83*$Y$1","v":235.8},82530,{"$f":"G83*$X$1","v":326.3},114223,196753,235.8," "," ",326.35000000000002," "," ",196753.2,0.23319999999999999,null,null,null,null,null,null,null,{"$f":"O83*D83","v":-82530},null,{"$f":"R83*D83","v":-114222.50000000001},null,-196752.5,0.23330072044827888]
["1.2.3.5","Распорный анкер типа Hilti HSA M10х83","шт.",-260,144,-37440,379,-98540,-135980,188.64000000000001,49046,492.7,128170,177216,188.64," "," ",492.96," "," ",177216,0.2324,null,null,null,null,null,null,null,{"$f":"O84*D84","v":-49046.399999999994},null,{"$f":"R84*D84","v":-128169.59999999999},null,-177216,0.23268779342723001]
["1.2.3.6","Распорный анкер типа Hilti HSA M6х50","шт.",-130,120,-15600,393,-51090,-66690,157.20000000000002,20436,510.90000000000003,66409,86845,157.19999999999999," "," ",510.84," "," ",86844.89,0.23219999999999999,null,null,null,null,null,null,null,{"$f":"O85*D85","v":-20436},null,{"$f":"R85*D85","v":-66409.2},null,-86845.2,0.23208191126279865]
["1.2.4","Демонтаж металлоконструкций"]
["1.2.4.1","Демонтаж элементов тормозных ферм и связей с последующей приваркой к фахверку и окраской","т.",-1,79000,{"$f":"E87*D87","v":-79000},5000,{"$f":"D87*G87","v":-5000},{"$f":"F87+H87","v":-84000},103490,103490,6500,6500,109990,103490,null,null,6500,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87*D87","v":-103490},null,{"$f":"R87*D87","v":-6500},null,{"$f":"O87*D87+R87*D87","v":-109990},{"$f":"1-I87/AH87","v":0.23629420856441496}]
["1.2.5","Устройство перегородки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N88-I88","v":0},{"$f":"1-I88/N88","v":{"$error":"#DIV/0!"}}]
["1.2.5.1","Стеновые сэндвич-панели «Металл Профиль» МП ТСП-Z-100-1000-Г-Г-МВ","м2",-2230.6,3595,{"$f":"D89*E89","v":-8019007},5056,{"$f":"D89*G89","v":-11277913.6},{"$f":"F89+H89","v":-19296920.600000001},4709,10504899,6573,14661824,25166723,2711,2098,0.28999999999999998,7373,7392,0,22493370.399999999,0.1421,null,null,null,null,null,null,null,{"$f":"O89*D89","v":-6047156.5999999996},null,{"$f":"R89*D89","v":-16446213.799999999},null,{"$f":"O89*D89+R89*D89","v":-22493370.399999999},{"$f":"1-I89/AH89","v":0.14210630702102323}]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2215,2237,{"$f":"D90*E90","v":4954955},{"$f":"8787788/2215","v":3967.398645598194},{"$f":"D90*G90","v":8787788},{"$f":"F90+H90","v":13742743},{"$f":"E90*$Y$1","v":2930.4700000000003},{"$f":"J90*D90","v":6490991.0500000007},{"$f":"G90*$X$1","v":5157.6182392776527},{"$f":"L90*D90","v":11424124.4},{"$f":"K90+M90","v":17915115.450000003},2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O90/(P90/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R90/(S90/100))-100)/100","v":-2.6196746855015364E-3},null,{"$f":"N90-I90","v":4172372.450000003},{"$f":"1-I90/N90","v":0.23289676595413744},null,null,null,null,null,null,{"$f":"D90*O90","v":6004865},{"$f":"1-F90/AD90","v":0.17484323127997048},{"$f":"D90*R90","v":16331195},{"$f":"1-H90/AF90","v":0.46190171631653409},{"$f":"O90*D90+R90*D90","v":22336060},{"$f":"1-I90/AH90","v":0.38472841673956826}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-20.2,6785,{"$f":"E91*D91","v":-137057},3500,{"$f":"D91*G91","v":-70700},{"$f":"H91+F91","v":-207757},8888,179545,4550,91910,271455,5055,3959,0.28000000000000003,4601,3603,0.28000000000000003,195051.2,-6.5100000000000005E-2,null,null,null,null,null,null,null,{"$f":"O91*D91","v":-102111},null,{"$f":"R91*D91","v":-92940.2},null,{"$f":"O91*D91+R91*D91","v":-195051.2},{"$f":"1-I91/AH91","v":-6.5140845070422504E-2}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",4,{"$f":"3750*1.2","v":4500},{"$f":"D92*E92","v":18000},3500,{"$f":"D92*G92","v":14000},{"$f":"H92+F92","v":32000},{"$f":"E92*$Y$1","v":5895},{"$f":"J92*D92","v":23580},{"$f":"G92*$X$1","v":4550},{"$f":"L92*D92","v":18200},{"$f":"K92+M92","v":41780},5055,{"$f":"'ВСЕ СМЕТЫ КДС'!G2421","v":3958.6381067421053},{"$f":"((O92/(P92/100))-100)/100","v":0.27695431198690273},4601,{"$f":"'ВСЕ СМЕТЫ КДС'!G2422+'ВСЕ СМЕТЫ КДС'!G2423","v":3603.3152124884027},{"$f":"((R92/(S92/100))-100)/100","v":0.27687968681002773},null,{"$f":"N92-I92","v":9780},{"$f":"1-I92/N92","v":0.2340832934418382},null,null,null,null,null,null,{"$f":"D92*O92","v":20220},{"$f":"1-F92/AD92","v":0.10979228486646886},{"$f":"D92*R92","v":18404},{"$f":"1-H92/AF92","v":0.23929580525972616},{"$f":"O92*D92+R92*D92","v":38624},{"$f":"1-I92/AH92","v":0.17149958574979285}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из бетона кл. В25","м3",-7.6,{"$f":"20000*1.2","v":24000},{"$f":"D94*E94","v":-182400},{"$f":"6230*1.2","v":7476},{"$f":"D94*G94","v":-56817.599999999999},{"$f":"F94+H94","v":-239217.6},{"$f":"E94*$Y$1","v":31440},{"$f":"J94*D94","v":-238944},{"$f":"G94*$X$1","v":9718.8000000000011},{"$f":"L94*D94","v":-73862.880000000005},{"$f":"K94+M94","v":-312806.88},39300,null,null,23774.400000000001,null,null,null,{"$f":"N94-I94","v":-73589.279999999999},{"$f":"1-I94/N94","v":0.23525467214787599},null,null,null,null,null,null,{"$f":"O94*D94","v":-298680},null,{"$f":"R94*D94","v":-180685.44},null,{"$f":"O94*D94+R94*D94","v":-479365.44},{"$f":"1-I94/AH94","v":0.50097028271374755}]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",378,47,17766,250,{"$f":"D95*G95","v":94500},{"$f":"H95+F95","v":112266},null,null,null,null,null,280,null,null,420,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D95*O95","v":105840},{"$f":"1-F95/AD95","v":0.83214285714285718},{"$f":"D95*R95","v":158760},{"$f":"1-H95/AF95","v":0.40476190476190477},{"$f":"O95*D95+R95*D95","v":264600},0.57571428571428573]
["1.2.6.2","Шлифовка бетонной поверхности","м2",-115,890,{"$f":"D96*E96","v":-102350},null,null,{"$f":"F96+H96","v":-102350},null,null,null,null,null,1179,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O96*D96","v":-135585},null,{"$f":"R96*D96","v":0},null,{"$f":"O96*D96+R96*D96","v":-135585},0.24512298558100087]
["1.2.6.3","Арматура Ø10А500С","п/м",-600,1850,{"$f":"D97*E97","v":-1110000},134,{"$f":"D97*G97","v":-80400},{"$f":"F97+H97","v":-1190400},{"$f":"E97*$Y$1","v":2423.5},{"$f":"J97*D97","v":-1454100},{"$f":"G97*$X$1","v":174.20000000000002},{"$f":"L97*D97","v":-104520.00000000001},{"$f":"K97+M97","v":-1558620},2358,null,null,176.8,null,null,null,{"$f":"N97-I97","v":-368220},{"$f":"1-I97/N97","v":0.23624744966701317},null,null,null,null,null,null,{"$f":"O97*D97","v":-1414800},null,{"$f":"R97*D97","v":-106080},null,{"$f":"O97*D97+R97*D97","v":-1520880},0.21729525011835249]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F99:F102)","v":3010200},null,{"$f":"SUM(H99:H102)","v":5727056.6399999997},{"$f":"SUM(I99:I102)","v":8737256.6400000006},null,{"$f":"SUM(K99:K102)","v":3943362},null,{"$f":"SUM(M99:M102)","v":7445173.6320000002},{"$f":"SUM(N99:N102)","v":11388535.632000001},null,null,null,null,null,null,null,2651278.9920000006,0.23280244955728302,null,null,null,null,null,null,{"$f":"SUM(AD99:AD102)","v":3943362},{"$f":"1-F98/AD98","v":0.23664122137404575},{"$f":"SUM(AF99:AF102)","v":7445174},{"$f":"1-H98/AF98","v":0.23076926879076298},{"$f":"SUM(AH99:AH102)","v":11388536},0.23280247434788803,null,"-",null,null,null,null,"-","-","-","-"]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D99*E99","v":695100},753743.5199999999,{"$f":"D99*G99","v":753743.5199999999},{"$f":"H99+F99","v":1448843.52},{"$f":"E99*$Y$1","v":910581},{"$f":"J99*D99","v":910581},{"$f":"G99*$X$1","v":979866.57599999988},{"$f":"L99*D99","v":979866.57599999988},{"$f":"K99+M99","v":1890447.5759999999},910581,null,null,979867,null,null,null,441604.05599999987,0.23359762079961532,null,null,null,null,null,null,{"$f":"D99*O99","v":910581},0.23664122137404575,{"$f":"D99*R99","v":979867},0.23076956362445122,{"$f":"O99*D99+R99*D99","v":1890448},0.23359779269252579]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D100*E100","v":868200},1236673.44,{"$f":"D100*G100","v":1236673.44},{"$f":"H100+F100","v":2104873.44},1137342,1137342,1607675.4720000001,{"$f":"L100*D100","v":1607675.4720000001},2745017.4720000001,1137342,null,null,1607675,null,null,null,640144.03200000012,0.23320217030662316,null,null,null,null,null,null,{"$f":"D100*O100","v":1137342},0.23664122137404575,{"$f":"D100*R100","v":1607675},0.23076900492947894,{"$f":"O100*D100+R100*D100","v":2745017},0.23320203845732101]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,1179600,3168026.88,3168026.88,4347626.88,1545276,1545276,4118434.9440000001,{"$f":"L101*D101","v":4118434.9440000001},5663710.9440000001,1545276,null,null,4118435,null,null,null,1316084.0640000002,0.23237133339126859,null,null,null,null,null,null,{"$f":"D101*O101","v":1545276},0.23664122137404575,{"$f":"D101*R101","v":4118435},0.23076924122876774,{"$f":"O101*D101+R101*D101","v":5663711},0.23237134098120471]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,350163,350163,739196.6399999999,{"$f":"L102*D102","v":739196.6399999999},1089359.6399999999,350163,null,null,739197,null,null,null,253446.83999999997,0.23265671931814913,null,null,null,null,null,null,{"$f":"D102*O102","v":350163},0.23664122137404575,{"$f":"D102*R102","v":739197},0.2307696053961259,{"$f":"O102*D102+R102*D102","v":1089360},0.23265697290152021]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F105+F107+F109+F111+F113+F114+F116+F118+F120+F122+SUM(F124:F130)+F132+F133+F135+F137+F139+F141+F143+F144+F145+F146+F148+F149+F150+F151+F152+F153+F154+F155+F157+F159+F161+F163+F165+SUM(F166:F177)+F179+F181+F182+F184+F186+F188+F190+F191+F193+F195+F197+F199+F201+F203+F204+SUM(F206:F220)","v":4745028},null,{"$f":"H105+H107+H109+H111+H113+H114+H116+H118+H120+H122+SUM(H124:H130)+H132+H133+H135+H137+H139+H141+H143+H144+H145+H146+H148+H149+H150+H151+H152+H153+H154+H155+H157+H159+H161+H163+H165+SUM(H166:H177)+H179+H181+H182+H184+H186+H188+H190+H191+H193+H195+H197+H199+H201+H203+H204+SUM(H206:H220)","v":4727773.66},{"$f":"I105+I107+I109+I111+I113+I114+I116+I118+I120+I122+SUM(I124:I130)+I132+I133+I135+I137+I139+I141+I143+I144+I145+I146+I148+I149+I150+I151+I152+I153+I154+I155+I157+I159+I161+I163+I165+SUM(I166:I177)+I179+I181+I182+I184+I186+I188+I190+I191+I193+I195+I197+I199+I201+I203+I204+SUM(I206:I220)","v":9472801.6600000001},null,{"$f":"K105+K107+K109+K111+K113+K114+K116+K118+K120+K122+SUM(K124:K130)+K132+K133+K135+K137+K139+K141+K143+K144+K145+K146+K148+K149+K150+K151+K152+K153+K154+K155+K157+K159+K161+K163+K165+SUM(K166:K177)+K179+K181+K182+K184+K186+K188+K190+K191+K193+K195+K197+K199+K201+K203+SUM(K206:K220)","v":5568846.6799999997},null,{"$f":"M105+M107+M109+M111+M113+M114+M116+M118+M120+M122+SUM(M124:M130)+M132+M133+M135+M137+M139+M141+M143+M144+M145+M146+M148+M149+M150+M151+M152+M153+M154+M155+M157+M159+M161+M163+M165+SUM(M166:M177)+M179+M181+M182+M184+M186+M188+M190+M191+M193+M195+M197+M199+M201+M203+SUM(M206:M220)","v":6146105.7580000004},{"$f":"N105+N107+N109+N111+N113+N114+N116+N118+N120+N122+SUM(N124:N130)+N132+N133+N135+N137+N139+N141+N143+N144+N145+N146+N148+N149+N150+N151+N152+N153+N154+N155+N157+N159+N161+N163+N165+SUM(N166:N177)+N179+N181+N182+N184+N186+N188+N190+N191+N193+N195+N197+N199+N201+N203+SUM(N206:N220)","v":11714952.438000003},null,null,null,null,null,null,null,2242150.7780000027,0.19139222202277983,null,null,null,null,null,null,{"$f":"AD105+AD107+AD109+AD111+AD113+AD114+AD116+AD118+AD120+AD122+SUM(AD124:AD130)+AD132+AD133+AD135+AD137+AD139+AD141+AD143+AD144+AD145+AD146+AD148+AD149+AD150+AD151+AD152+AD153+AD154+AD155+AD157+AD159+AD161+AD163+AD165+SUM(AD166:AD177)+AD179+AD181+AD182+AD184+AD186+AD188+AD190+AD191+AD193+AD195+AD197+AD199+AD201+AD203+AD204+SUM(AD206:AD220)","v":5567925.5},0.14779247674919505,{"$f":"AF105+AF107+AF109+AF111+AF113+AF114+AF116+AF118+AF120+AF122+SUM(AF124:AF130)+AF132+AF133+AF135+AF137+AF139+AF141+AF143+AF144+AF145+AF146+AF148+AF149+AF150+AF151+AF152+AF153+AF154+AF155+AF157+AF159+AF161+AF163+AF165+SUM(AF166:AF177)+AF179+AF181+AF182+AF184+AF186+AF188+AF190+AF191+AF193+AF195+AF197+AF199+AF201+AF203+AF204+SUM(AF206:AF220)","v":6146099.0999999996},0.23076839747019362,{"$f":"AH105+AH107+AH109+AH111+AH113+AH114+AH116+AH118+AH120+AH122+SUM(AH124:AH130)+AH132+AH133+AH135+AH137+AH139+AH141+AH143+AH144+AH145+AH146+AH148+AH149+AH150+AH151+AH152+AH153+AH154+AH155+AH157+AH159+AH161+AH163+AH165+SUM(AH166:AH177)+AH179+AH181+AH182+AH184+AH186+AH188+AH190+AH191+AH193+AH195+AH197+AH199+AH201+AH203+AH204+SUM(AH206:AH220)","v":11714024.600000001},0.19132817426386495,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F105+F106+F108+F110-F111+F112-F114+F115+F117+F119+F121+F123-F129-F130+F131-F133+F134+F136+F138+F140+F142-F146+F147+F222-F153-F154-F155+F156+F158+F160+F162+F164+F221+F223+F224+F225+F178+F180+F226+F183+F185+F187+F189+F227+F192+F194+F228+F196+F198+F200+F202","v":-2042900},null,{"$f":"-H105+H106+H108+H110-H111+H112-H114+H115+H117+H119+H121+H123-H129-H130+H131-H133+H134+H136+H138+H140+H142-H146+H147+H222-H153-H154-H155+H156+H158+H160+H162+H164+H221+H223+H224+H225+H178+H180+H226+H183+H185+H187+H189+H227+H192+H194+H228+H196+H198+H200+H202","v":-3107161.0400000005},{"$f":"-I105+I106+I108+I110-I111+I112-I114+I115+I117+I119+I121+I123-I129-I130+I131-I133+I134+I136+I138+I140+I142-I146+I147+I222-I153-I154-I155+I156+I158+I160+I162+I164+I221+I223+I224+I225+I178+I180+I226+I183+I185+I187+I189+I227+I192+I194+I228+I196+I198+I200+I202","v":-5150061.040000001},null,{"$f":"SUM(K105:K109)-K110+SUM(K111:K114)-K115-K117-K119-K121-K123+K129+K130-K131+K133+K135-K136-K138-K140-K142+K146-K147-K222+K153+K154+K155-K156-K158-K160-K162-K164-K221-K223-K224-K225-K178-K180-K226-K185-K183-K187-+K189-K227-K192-K194-K228-K196-K198-K200-K202","v":2693491},null,{"$f":"SUM(M105:M109)-M110+SUM(M111:M114)-M115-M117-M119-M121-M123+M129+M130-M131+M133+M135-M136-M138-M140-M142+M146-M147-M222+M153+M154+M155-M156-M158-M160-M162-M164-M221-M223-M224-M225-M178-M180-M226-M185-M183-M187-+M189-M227-M192-M194-M228-M196-M198-M200-M202","v":4034582.5520000001},{"$f":"SUM(N105:N109)-N110+SUM(N111:N114)-N115-N117-N119-N121-N123+N129+N130-N131+N133+N135-N136-N138-N140-N142+N146-N147-N222+N153+N154+N155-N156-N158-N160-N162-N164-N221-N223-N224-N225-N178-N180-N226-N185-N183-N187-+N189-N227-N192-N194-N228-N196-N198-N200-N202","v":6728073.5520000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD105+AD106+AD108+AD110-AD111+AD112-AD114+AD115+AD117+AD119+AD121+AD123-AD129-AD130+AD131-AD133+AD134+AD136+AD138+AD140+AD142-AD146+AD147+AD222-AD153-AD154-AD155+AD156+AD158+AD160+AD162+AD164+AD221+AD223+AD224+AD225+AD178+AD180+AD226+AD183+AD185+AD187+AD189+AD227+AD192+AD194+AD228+AD196+AD198+AD200+AD202","v":-2676199},null,{"$f":"-AF105+AF106+AF108+AF110-AF111+AF112-AF114+AF115+AF117+AF119+AF121+AF123-AF129-AF130+AF131-AF133+AF134+AF136+AF138+AF140+AF142-AF146+AF147+AF222-AF153-AF154-AF155+AF156+AF158+AF160+AF162+AF164+AF221+AF223+AF224+AF225+AF178+AF180+AF226+AF183+AF185+AF187+AF189+AF227+AF192+AF194+AF228+AF196+AF198+AF200+AF202","v":-4039322.56},null,{"$f":"-AH105+AH106+AH108+AH110-AH111+AH112-AH114+AH115+AH117+AH119+AH121+AH123-AH129-AH130+AH131-AH133+AH134+AH136+AH138+AH140+AH142-AH146+AH147+AH222-AH153-AH154-AH155+AH156+AH158+AH160+AH162+AH164+AH221+AH223+AH224+AH225+AH178+AH180+AH226+AH183+AH185+AH187+AH189+AH227+AH192+AH194+AH228+AH196+AH198+AH200+AH202","v":-6715521.5599999996},0.23311078760053872,null,null,"+"]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D105*E105","v":38400},0,{"$f":"G105*D105","v":0},{"$f":"F105+H105","v":38400},{"$f":"E105*$Y$1","v":50304},{"$f":"J105*D105","v":50304},{"$f":"G105*$X$1","v":0},{"$f":"D105*L105","v":0},{"$f":"K105+M105","v":50304},50304,null,null,0,null,null,null,{"$f":"N105-I105","v":11904},{"$f":"1-I105/N105","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D105*O105","v":50304},{"$f":"1-F105/AD105","v":0.23664122137404575},null,null,{"$f":"O105*D105+R105*D105","v":50304},0.23664122137404575]
["1.4.2","Шкаф пожарной сигнализации","шт.",-2,4200,{"$f":"D106*E106","v":-8400},28173.599999999999,{"$f":"G106*D106","v":-56347.199999999997},{"$f":"F106+H106","v":-64747.199999999997},{"$f":"E106*$Y$1","v":5502},{"$f":"J106*D106","v":-11004},{"$f":"G106*$X$1","v":36625.68},-73251.360000000001,{"$f":"K106+M106","v":-84255.360000000001},5502,null,null,36625.68,null,null,null,-19508.160000000003,0.23153613016430052,null,null,null,null,null,null,{"$f":"O106*D106","v":-11004},null,{"$f":"R106*D106","v":-73251.360000000001},null,-84255.360000000001,0.23153613016430052]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,{"$f":"E107*$Y$1","v":5502},{"$f":"J107*D107","v":22008},{"$f":"G107*$X$1","v":36625.68},146502.72,{"$f":"K107+M107","v":168510.72},5502,null,null,36625.68,null,null,null,39016.320000000007,0.23153613016430052,null,null,null,null,null,null,{"$f":"D107*O107","v":22008},{"$f":"1-F107/AD107","v":0.23664122137404575},{"$f":"D107*R107","v":146502.72},{"$f":"1-H107/AF107","v":0.23076923076923084},168510.72,0.23153613016430052]
["1.4.3","Монтажный комплект","шт.",-1,1800,{"$f":"D108*E108","v":-1800},1120,{"$f":"G108*D108","v":-1120},{"$f":"F108+H108","v":-2920},{"$f":"E108*$Y$1","v":2358},{"$f":"J108*D108","v":-2358},{"$f":"G108*$X$1","v":1456},-1456,{"$f":"K108+M108","v":-3814},2358,null,null,1456,null,null,null,-894,0.23439958049292087,null,null,null,null,null,null,{"$f":"O108*D108","v":-2358},null,{"$f":"R108*D108","v":-1456},null,-3814,0.23439958049292087]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,9432,1456,5824,15256,2358,null,null,1456,null,null,null,3576,0.23439958049292087,null,null,null,null,null,null,{"$f":"D109*O109","v":9432},{"$f":"1-F109/AD109","v":0.23664122137404575},{"$f":"D109*R109","v":5824},{"$f":"1-H109/AF109","v":0.23076923076923073},15256,0.23439958049292087]
["1.4.4","Шкаф металлический с монтажной платой","шт.",-1,4200,-4200,12100,-12100,-16300,5502,-5502,15730,-15730,-21232,5502,null,null,15730,null,null,null,-4932,0.23229088168801804,null,null,null,null,null,null,{"$f":"O110*D110","v":-5502},null,{"$f":"R110*D110","v":-15730},null,-21232,0.23229088168801804]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,4200,4200,32333.599999999999,32333.599999999999,36533.599999999999,5502,5502,42033.68,42033.68,47535.68,5502,null,null,42033.68,null,null,null,11002.080000000002,0.23144888218702253,null,null,null,null,null,null,{"$f":"D111*O111","v":5502},{"$f":"1-F111/AD111","v":0.23664122137404575},{"$f":"D111*R111","v":42033.68},{"$f":"1-H111/AF111","v":0.23076923076923084},47535.68,0.23144888218702253]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",-6,400,{"$f":"D112*E112","v":-2400},5668,{"$f":"G112*D112","v":-34008},{"$f":"F112+H112","v":-36408},{"$f":"E112*$Y$1","v":524},{"$f":"J112*D112","v":-3144},{"$f":"G112*$X$1","v":7368.4000000000005},-44210.400000000001,{"$f":"K112+M112","v":-47354.400000000001},524,null,null,7368.4,null,null,null,-10946.400000000001,0.23115908975723487,null,null,null,null,null,null,{"$f":"O112*D112","v":-3144},null,{"$f":"R112*D112","v":-44210.399999999994},null,-47354.399999999994,0.23115908975723476]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,5240,7368.4000000000005,73684,78924,524,null,null,7368.4,null,null,null,18244,0.23115908975723476,null,null,null,null,null,null,{"$f":"D113*O113","v":5240},{"$f":"1-F113/AD113","v":0.23664122137404575},{"$f":"D113*R113","v":73684},{"$f":"1-H113/AF113","v":0.23076923076923073},78924,0.23115908975723476]
["1.4.7","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,3406,14788.176000000001,14788.176000000001,18194.175999999999,3406,null,null,14788.18,null,null,null,4218.655999999999,0.231868483629047,null,null,null,null,null,null,{"$f":"D114*O114","v":3406},{"$f":"1-F114/AD114","v":0.23664122137404575},{"$f":"D114*R114","v":14788.18},{"$f":"1-H114/AF114","v":0.23076943883561063},18194.18,0.23186865250316313]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",-2,2600,-5200,5006.04,-10012.08,-15212.08,3406,-6812,6507.8519999999999,-13015.704,-19827.703999999998,3406,null,null,6507.85,null,null,null,-4615.623999999998,0.23278661008859114,null,null,null,null,null,null,{"$f":"O115*D115","v":-6812},null,{"$f":"R115*D115","v":-13015.7},null,-19827.7,0.2327864553125174]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,2600,28600,5006.04,55066.44,83666.44,3406,37466,6507.8519999999999,71586.372000000003,109052.372,3406,null,null,6507.85,null,null,null,25385.932000000001,0.23278661008859125,null,null,null,null,null,null,{"$f":"D116*O116","v":37466},{"$f":"1-F116/AD116","v":0.23664122137404575},{"$f":"D116*R116","v":71586.350000000006},{"$f":"1-H116/AF116","v":0.23076899436833975},109052.35,0.2327864553125174]
["1.4.9","Блок контрольно-пусковой","шт.",-1,2600,-2600,4564.5600000000004,-4564.5600000000004,-7164.56,3406,-3406,5933.9280000000008,-5933.9280000000008,-9339.9279999999999,3406,null,null,5933.93,null,null,null,-2175.3679999999995,0.23291057489950662,null,null,null,null,null,null,{"$f":"O117*D117","v":-3406},null,{"$f":"R117*D117","v":-5933.93},null,-9339.93,0.23291073915971527]
["1.4.9","Блок контрольно-пусковой","шт.",4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,13624,5933.9280000000008,23735.712000000003,37359.712,3406,null,null,5933.93,null,null,null,8701.4719999999979,0.23291057489950662,null,null,null,null,null,null,{"$f":"D118*O118","v":13624},{"$f":"1-F118/AD118","v":0.23664122137404575},{"$f":"D118*R118","v":23735.72},{"$f":"1-H118/AF118","v":0.23076949003442915},37359.72,0.23291073915971527]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-71,1200,-85200,1901.8,-135027.79999999999,-220227.8,1572,-111612,2472.34,-175536.14,-287148.14,1572,null,null,2472.34,null,null,null,-66920.340000000026,0.23305162276168678,null,null,null,null,null,null,{"$f":"O119*D119","v":-111612},null,{"$f":"R119*D119","v":-175536.14},null,-287148.14,0.23305162276168678]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",137,1200,164400,1901.8,260546.6,424946.6,1572,215364,2472.34,338710.58,554074.58000000007,1572,null,null,2472.34,null,null,null,129127.9800000001,0.23305162276168689,null,null,null,null,null,null,{"$f":"D120*O120","v":215364},{"$f":"1-F120/AD120","v":0.23664122137404575},{"$f":"D120*R120","v":338710.58},{"$f":"1-H120/AF120","v":0.23076923076923084},554074.58000000007,0.23305162276168689]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",-26,3400,-88400,28860,-750360,-838760,4454,-115804,37518,-975468,-1091272,4454,null,null,37518,null,null,null,-252512,0.23139235680930148,null,null,null,null,null,null,{"$f":"O121*D121","v":-115804},null,{"$f":"R121*D121","v":-975468},null,-1091272,0.23139235680930148]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",24,3400,81600,28860,692640,774240,4454,106896,37518,900432,1007328,4454,null,null,37518,null,null,null,233088,0.23139235680930148,null,null,null,null,null,null,{"$f":"D122*O122","v":106896},{"$f":"1-F122/AD122","v":0.23664122137404575},{"$f":"D122*R122","v":900432},{"$f":"1-H122/AF122","v":0.23076923076923073},1007328,0.23139235680930148]
["1.4.12","Извещатель пожарный ручной адресный","шт.",-20,1200,-24000,1121.8,-22436,-46436,1572,-31440,1458.34,-29166.799999999999,-60606.8,1572,null,null,1458.34,null,null,null,-14170.800000000003,0.23381534745276111,null,null,null,null,null,null,{"$f":"O123*D123","v":-31440},null,{"$f":"R123*D123","v":-29166.799999999999},null,-60606.8,0.23381534745276111]
["1.4.13","Извещатель пожарный ручной адресный","шт.",15,1200,18000,1121.8,16827,{"$f":"F124+H124","v":34827},1572,23580,1458.34,21875.1,45455.1,1572,null,null,1458.34,null,null,null,10628.099999999999,0.233815347452761,null,null,null,null,null,null,{"$f":"D124*O124","v":23580},{"$f":"1-F124/AD124","v":0.23664122137404575},{"$f":"D124*R124","v":21875.1},{"$f":"1-H124/AF124","v":0.23076923076923073},45455.1,0.233815347452761]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",4,400,{"$f":"D125*E125","v":1600},6304.92,{"$f":"D125*G125","v":25219.68},{"$f":"H125+F125","v":26819.68},524,2096,8196.3960000000006,32785.584000000003,34881.584000000003,524,null,null,8196.4,null,null,null,8061.9040000000023,0.23112207289668962,null,null,null,null,null,null,2096,0.23664122137404575,32785.599999999999,0.23076960616856179,34881.599999999999,0.2311224255768084]
["1.4.15","Источник питания резервированный","шт.",4,3000,{"$f":"D126*E126","v":12000},12612.36,{"$f":"D126*G126","v":50449.440000000002},{"$f":"H126+F126","v":62449.440000000002},3930,15720,16396.068000000003,65584.272000000012,81304.272000000012,3930,null,null,16396.07,null,null,null,18854.832000000009,0.23190456708105089,null,null,null,null,null,null,15720,0.23664122137404575,65584.28,0.23076932460034627,81304.28,0.23190464265841848]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,400,{"$f":"D127*E127","v":1600},2407,{"$f":"D127*G127","v":9628},{"$f":"H127+F127","v":11228},524,2096,3129.1,12516.4,14612.4,524,null,null,3129.1,null,null,null,3384.3999999999996,0.23161150803427222,null,null,null,null,null,null,2096,0.23664122137404575,12516.4,0.23076923076923073,14612.4,0.23161150803427222]
["1.4.17","Блок контроля и индикации","шт.",2,3000,{"$f":"D128*E128","v":6000},9024.14,{"$f":"D128*G128","v":18048.28},{"$f":"H128+F128","v":24048.28},3930,7860,11731.382,23462.763999999999,31322.763999999999,3930,null,null,11731.38,null,null,null,7274.4840000000004,0.23224272289635739,null,null,null,null,null,null,7860,0.23664122137404575,23462.76,0.23076909962851766,31322.76,0.23224262485170533]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.50800000000004,3334.0320000000002,8574.0319999999992,1310,null,null,833.51,null,null,null,2009.3919999999998,0.23435788436525551,null,null,null,null,null,null,5240,0.23664122137404575,3334.04,0.23077107653177531,8574.0400000000009,0.23435859874691523]
["1.4.19","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.760000000002,60191.040000000008,76959.040000000008,4192,null,null,15047.76,null,null,null,17858.240000000005,0.23204863262327602,null,null,null,null,null,null,16768,0.23664122137404575,60191.040000000001,0.23076923076923073,76959.040000000008,0.23204863262327602]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",-4,300,-1200,2412.2399999999998,-9648.9599999999991,-10848.96,393,-1572,3135.9119999999998,-12543.647999999999,-14115.647999999999,393,null,null,3135.91,null,null,null,-3266.6880000000001,0.23142316952080422,null,null,null,null,null,null,{"$f":"O131*D131","v":-1572},null,{"$f":"R131*D131","v":-12543.64},null,-14115.64,0.23142273393200741]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,1200,2825.04,11300.16,12500.16,393,1572,3672.5520000000001,14690.208000000001,16262.208000000001,393,null,null,3672.55,null,null,null,3762.0480000000007,0.23133685167475415,null,null,null,null,null,null,{"$f":"D132*O132","v":1572},{"$f":"1-F132/AD132","v":0.23664122137404575},{"$f":"D132*R132","v":14690.2},{"$f":"1-H132/AF132","v":0.23076881186096854},16262.2,0.23133647353986553]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,300,1200,790,3160,4360,393,1572,1027,4108,5680,393,null,null,1027,null,null,null,1320,0.23239436619718312,null,null,null,null,null,null,{"$f":"D133*O133","v":1572},{"$f":"1-F133/AD133","v":0.23664122137404575},{"$f":"D133*R133","v":4108},{"$f":"1-H133/AF133","v":0.23076923076923073},5680,0.23239436619718312]
["1.4.22","Устройство коммутационное","шт.",-20,2600,{"$f":"D134*E134","v":-52000},1365,{"$f":"G134*D134","v":-27300},{"$f":"F134+H134","v":-79300},{"$f":"E134*$Y$1","v":3406},{"$f":"J134*D134","v":-68120},{"$f":"G134*$X$1","v":1774.5},-35490,{"$f":"K134+M134","v":-103610},3406,null,null,1774.5,null,null,null,-24310,0.23462986198243407,null,null,null,null,null,null,{"$f":"O134*D134","v":-68120},null,{"$f":"R134*D134","v":-35490},null,-103610,0.23462986198243407]
["1.4.22","Устройство коммутационное","шт.",24,2600,62400,1365,32760,95160,3406,81744,1774.5,42588,124332,3406,null,null,1774.5,null,null,null,29172,0.23462986198243407,null,null,null,null,null,null,{"$f":"D135*O135","v":81744},{"$f":"1-F135/AD135","v":0.23664122137404575},{"$f":"D135*R135","v":42588},{"$f":"1-H135/AF135","v":0.23076923076923073},124332,0.23462986198243407]
["1.4.23","Оповещатель охранно-пожарный световой (табло)","шт.",-5,1200,-6000,368,-1840,-7840,1572,-7860,478.40000000000003,-2392,-10252,1572,null,null,478.4,null,null,null,-2412,0.23527116660163871,null,null,null,null,null,null,{"$f":"O136*D136","v":-7860},null,{"$f":"R136*D136","v":-2392},null,-10252,0.23527116660163871]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,12000,368,3680,15680,1572,15720,478.40000000000003,4784,20504,1572,null,null,478.4,null,null,null,4824,0.23527116660163871,null,null,null,null,null,null,{"$f":"D137*O137","v":15720},{"$f":"1-F137/AD137","v":0.23664122137404575},{"$f":"D137*R137","v":4784},{"$f":"1-H137/AF137","v":0.23076923076923073},20504,0.23527116660163871]
["1.4.24","Оповещатель охранно-пожарный световой (табло)","шт.",-8,1200,-9600,368,-2944,-12544,1572,-12576,478.40000000000003,-3827.2000000000003,-16403.2,1572,null,null,478.4,null,null,null,-3859.2000000000007,0.23527116660163871,null,null,null,null,null,null,{"$f":"O138*D138","v":-12576},null,{"$f":"R138*D138","v":-3827.2},null,-16403.2,0.23527116660163871]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.40000000000003,4305.6000000000004,18453.599999999999,1572,null,null,478.4,null,null,null,4341.5999999999985,0.2352711666016386,null,null,null,null,null,null,{"$f":"D139*O139","v":14148},{"$f":"1-F139/AD139","v":0.23664122137404575},{"$f":"D139*R139","v":4305.5999999999995},{"$f":"1-H139/AF139","v":0.23076923076923073},18453.599999999999,0.2352711666016386]
["1.4.25","Оповещатель охранно-пожарный световой (табло)","шт.",-6,1200,-7200,368,-2208,-9408,1572,-9432,478.40000000000003,-2870.4,-12302.4,1572,null,null,478.4,null,null,null,-2894.3999999999996,0.23527116660163871,null,null,null,null,null,null,{"$f":"O140*D140","v":-9432},null,{"$f":"R140*D140","v":-2870.3999999999996},null,-12302.4,0.23527116660163871]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.40000000000003,4305.6000000000004,18453.599999999999,1572,null,null,478.4,null,null,null,4341.5999999999985,0.2352711666016386,null,null,null,null,null,null,{"$f":"D141*O141","v":14148},{"$f":"1-F141/AD141","v":0.23664122137404575},{"$f":"D141*R141","v":4305.5999999999995},{"$f":"1-H141/AF141","v":0.23076923076923073},18453.599999999999,0.2352711666016386]
["1.4.26","Оповещатель охранно-пожарный звуковой","шт.",-13,1200,-15600,402,-5226,-20826,1572,-20436,522.6,-6793.8,-27229.8,1572,null,null,522.6,null,null,null,-6403.7999999999993,0.23517616728731017,null,null,null,null,null,null,{"$f":"O142*D142","v":-20436},null,{"$f":"R142*D142","v":-6793.8},null,-27229.8,0.23517616728731017]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,64800,270,14580,79380,1572,84888,351,18954,103842,1572,null,null,351,null,null,null,24462,0.23556942277691106,null,null,null,null,null,null,{"$f":"D143*O143","v":84888},{"$f":"1-F143/AD143","v":0.23664122137404575},{"$f":"D143*R143","v":18954},{"$f":"1-H143/AF143","v":0.23076923076923073},103842,0.23556942277691106]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D144*E144","v":36000},545.04,{"$f":"G144*D144","v":16351.199999999999},{"$f":"F144+H144","v":52351.199999999997},1572,47160,708.55200000000002,21256.560000000001,68416.56,1572,null,null,708.55,null,null,null,16065.36,0.23481683381918061,null,null,null,null,null,null,{"$f":"D144*O144","v":47160},{"$f":"1-F144/AD144","v":0.23664122137404575},{"$f":"D144*R144","v":21256.5},{"$f":"1-H144/AF144","v":0.23076705948768617},68416.5,0.23481616276775341]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D145*E145","v":46800},656,{"$f":"G145*D145","v":25584},{"$f":"F145+H145","v":72384},1572,61308,852.80000000000007,33259.200000000004,94567.200000000012,1572,null,null,852.8,null,null,null,22183.200000000012,0.23457604750907302,null,null,null,null,null,null,{"$f":"D145*O145","v":61308},{"$f":"1-F145/AD145","v":0.23664122137404575},{"$f":"D145*R145","v":33259.199999999997},{"$f":"1-H145/AF145","v":0.23076923076923073},94567.2,0.2345760475090729]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",1,2000,2000,1462,1462,3462,2620,2620,1900.6000000000001,1900.6000000000001,4520.6000000000004,2620,null,null,1900.6,null,null,null,1058.6000000000004,0.23417245498385175,null,null,null,null,null,null,{"$f":"D146*O146","v":2620},{"$f":"1-F146/AD146","v":0.23664122137404575},{"$f":"D146*R146","v":1900.6},{"$f":"1-H146/AF146","v":0.23076923076923073},4520.6000000000004,0.23417245498385175]
["1.4.30","Модуль подключения нагрузки","шт.",-24,100,-2400,71.760000000000005,-1722.2400000000002,-4122.24,131,-3144,93.288000000000011,-2238.9120000000003,-5382.9120000000003,131,null,null,93.29,null,null,null,-1260.6720000000005,0.23419888714509929,null,null,null,null,null,null,{"$f":"O147*D147","v":-3144},null,{"$f":"R147*D147","v":-2238.96},null,-5382.96,0.23420571581434757]
["1.4.30","Модуль подключения нагрузки","шт.",87,100,8700,71.760000000000005,6243.1200000000008,14943.12,131,11397,93.288000000000011,8116.0560000000005,19513.056,131,null,null,93.29,null,null,null,4569.9359999999997,0.23419888714509918,null,null,null,null,null,null,{"$f":"D148*O148","v":11397},{"$f":"1-F148/AD148","v":0.23664122137404575},{"$f":"D148*R148","v":8116.2300000000005},{"$f":"1-H148/AF148","v":0.23078572194233027},19513.23,0.23420571581434746]
["1.4.31","Блок сигнально-пусковой адресный","шт.",96,3200,{"$f":"D149*E149","v":307200},3692.4,{"$f":"G149*D149","v":354470.40000000002},{"$f":"F149+H149","v":661670.40000000002},4192,402432,4800.12,460811.52000000002,863243.52,4192,null,null,4800.12,null,null,null,201573.12,0.23350667028464922,null,null,null,null,null,null,402432,0.23664122137404575,460811.52000000002,0.23076923076923073,863243.52,0.23350667028464922]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",96,1200,{"$f":"D150*E150","v":115200},1250,{"$f":"G150*D150","v":120000},{"$f":"F150+H150","v":235200},1572,150912,1625,156000,306912,1572,null,null,1625,null,null,null,71712,0.23365655301845478,null,null,null,null,null,null,150912,0.23664122137404575,156000,0.23076923076923073,306912,0.23365655301845478]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,{"$f":"D151*E151","v":4500},31318.560000000001,{"$f":"G151*D151","v":31318.560000000001},{"$f":"F151+H151","v":35818.559999999998},5895,5895,40714.128000000004,40714.128000000004,46609.128000000004,5895,null,null,40714.129999999997,null,null,null,10790.568000000007,0.23151190470673477,null,null,null,null,null,null,5895,0.23664122137404575,40714.129999999997,0.23076926855614988,46609.13,0.2315119376825957]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,{"$f":"D152*E152","v":4500},32633.64,{"$f":"G152*D152","v":32633.64},{"$f":"F152+H152","v":37133.64},5895,5895,42423.732000000004,42423.732000000004,48318.732000000004,5895,null,null,42423.73,null,null,null,11185.092000000004,0.23148562756158431,null,null,null,null,null,null,5895,0.23664122137404575,42423.73,0.23076919450505651,48318.73,0.2314855957513785]
["1.4.35","Преобразователь интерфейса","шт.",1,2600,2600,3524.04,3524.04,6124.04,3406,3406,4581.2520000000004,4581.2520000000004,7987.2520000000004,3406,null,null,4581.25,null,null,null,1863.2120000000004,0.23327322087746827,null,null,null,null,null,null,3406,0.23664122137404575,4581.25,0.23076889495225106,7987.25,0.23327302888979307]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",1,2600,2600,9000,9000,11600,3406,3406,11700,11700,15106,3406,null,null,11700,null,null,null,3506,0.23209320799682243,null,null,null,null,null,null,3406,0.23664122137404575,11700,0.23076923076923073,15106,0.23209320799682243]
["1.4.37","Блок питания","шт.",1,3000,3000,2558,2558,5558,3930,3930,3325.4,3325.4,7255.4,3930,null,null,3325.4,null,null,null,1697.3999999999996,0.23394988560244778,null,null,null,null,null,null,3930,0.23664122137404575,3325.4,0.23076923076923084,7255.4,0.23394988560244778]
["1.4.38","Лоток перфорированный 100х50х3000","м",-890,380,-338200,452.12,-402386.8,-740586.8,497.8,-443042,587.75599999999997,-523102.83999999997,-966144.84,497.8,null,null,587.76,null,null,null,-225558.03999999992,0.23346193102889201,null,null,null,null,null,null,{"$f":"O156*D156","v":-443042},null,{"$f":"R156*D156","v":-523106.39999999997},null,-966148.39999999991,0.23346475551788926]
["1.4.38","Лоток перфорированный 100х50х3000","м",585,380,222300,538,314730,537030,497.8,291213,699.4,409149,700362,497.8,null,null,699.4,null,null,null,163332,0.23321082525893755,null,null,null,null,null,null,{"$f":"D157*O157","v":291213},{"$f":"1-F157/AD157","v":0.23664122137404575},{"$f":"D157*R157","v":409149},{"$f":"1-H157/AF157","v":0.23076923076923073},700362,0.23321082525893755]
["1.4.39","Перегородка для лотка","м",-890,100,-89000,292.8,-260592,-349592,131,-116590,380.64000000000004,-338769.60000000003,-455359.60000000003,131,null,null,380.64,null,null,null,-105767.60000000003,0.23227269173637721,null,null,null,null,null,null,{"$f":"O158*D158","v":-116590},null,{"$f":"R158*D158","v":-338769.6},null,-455359.6,{"$f":"1-I158/AH158","v":0.2322726917363771}]
["1.4.39","Перегородка для лотка","м",585,100,58500,292.8,171288,229788,131,76635,380.64000000000004,222674.40000000002,299309.40000000002,131,null,null,380.64,null,null,null,69521.400000000023,0.23227269173637721,null,null,null,null,null,null,{"$f":"D159*O159","v":76635},{"$f":"1-F159/AD159","v":0.23664122137404575},{"$f":"D159*R159","v":222674.4},{"$f":"1-H159/AF159","v":0.23076923076923073},299309.40000000002,0.23227269173637721]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",-890,120,-106800,214.4,-190816,-297616,157.20000000000002,-139908.00000000003,278.72000000000003,-248060.80000000002,-387968.80000000005,157.19999999999999,null,null,278.72000000000003,null,null,null,-90352.800000000047,0.23288676821435139,null,null,null,null,null,null,{"$f":"O160*D160","v":-139908},null,{"$f":"R160*D160","v":-248060.80000000002},null,-387968.80000000005,0.23288676821435139]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",585,120,70200,209.22,122393.7,192593.7,157.20000000000002,91962.000000000015,271.98599999999999,159111.81,251073.81,157.19999999999999,null,null,271.99,null,null,null,58480.109999999986,0.23291999273042452,null,null,null,null,null,null,{"$f":"D161*O161","v":91962},{"$f":"1-F161/AD161","v":0.23664122137404575},{"$f":"D161*R161","v":159114.15},{"$f":"1-H161/AF161","v":0.23078054340233101},251076.15,0.23292714182529872]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",-16,1200,-19200,1620.8,-25932.799999999999,-45132.800000000003,1572,-25152,2107.04,-33712.639999999999,-58864.639999999999,1572,null,null,2107.04,null,null,null,-13731.839999999997,0.23327824649908668,null,null,null,null,null,null,{"$f":"O162*D162","v":-25152},null,{"$f":"R162*D162","v":-33712.639999999999},null,-58864.639999999999,0.23327824649908668]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",10,1200,12000,1620.8,16208,28208,1572,15720,2107.04,21070.400000000001,36790.400000000001,1572,null,null,2107.04,null,null,null,8582.4000000000015,0.23327824649908679,null,null,null,null,null,null,{"$f":"D163*O163","v":15720},{"$f":"1-F163/AD163","v":0.23664122137404575},{"$f":"D163*R163","v":21070.400000000001},{"$f":"1-H163/AF163","v":0.23076923076923084},36790.400000000001,0.23327824649908679]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",-10,1200,-12000,1892,-18920,-30920,1572,-15720,2459.6,-24596,-40316,1572,null,null,2459.6,null,null,null,-9396,0.23305883520190496,null,null,null,null,null,null,{"$f":"O164*D164","v":-15720},null,{"$f":"R164*D164","v":-24596},null,-40316,0.23305883520190496]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",12,1200,14400,1892,22704,37104,1572,18864,2459.6,29515.199999999997,48379.199999999997,1572,null,null,2459.6,null,null,null,11275.199999999997,0.23305883520190496,null,null,null,null,null,null,{"$f":"D165*O165","v":18864},{"$f":"1-F165/AD165","v":0.23664122137404575},{"$f":"D165*R165","v":29515.199999999997},{"$f":"1-H165/AF165","v":0.23076923076923073},48379.199999999997,0.23305883520190496]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,640,{"$f":"D166*E166","v":96000},375,56250,152250,838.40000000000009,125760.00000000001,487.5,73125,198885,838.4,null,null,487.5,null,null,null,null,null,null,null,null,null,null,null,125760,0.23664122137404575,73125,0.23076923076923073,198885,0.23448223847952332]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,120,{"$f":"D167*E167","v":18000},171.65,25747.5,43747.5,157.20000000000002,23580.000000000004,223.14500000000001,33471.75,57051.75,157.19999999999999,null,null,223.15,null,null,null,null,null,null,null,null,null,null,null,23580,0.23664122137404575,33472.5,0.23078646650235268,57052.5,0.23320625739450507]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,120,1200,839.4,8394,9594,157.20000000000002,1572.0000000000002,1091.22,10912.2,12484.2,157.19999999999999,null,null,1091.22,null,null,null,null,null,null,null,null,null,null,null,1572,0.23664122137404575,10912.2,0.23076923076923084,12484.2,0.23150862690440721]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,120,1440,644.02,7728.24,9168.24,157.20000000000002,1886.4,837.226,{"$f":"D169*L169","v":10046.712},11933.111999999999,157.19999999999999,null,null,837.23,null,null,null,null,null,null,null,null,null,null,null,1886.3999999999999,0.23664122137404575,10046.76,0.2307729058920488,{"$f":"O169*D169+R169*D169","v":11933.16},0.23170057218708207]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,6000,2020.01,10100.049999999999,16100.05,1572,7860,2626.0129999999999,13130.064999999999,20990.064999999999,1572,null,null,2626.01,null,null,null,null,null,null,null,null,null,null,null,7860,0.23664122137404575,13130.050000000001,0.23076835198647394,20990.050000000003,0.23296752508926866]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,120,600,1004.5,5022.5,5622.5,157.20000000000002,786.00000000000011,1305.8500000000001,6529.2500000000009,7315.2500000000009,157.19999999999999,null,null,1305.8499999999999,null,null,null,null,null,null,null,null,null,null,null,786,0.23664122137404575,6529.25,0.23076923076923073,7315.25,0.23140015720583718]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",16,1200,19200,1966.01,31456.16,50656.160000000003,1572,25152,2555.8130000000001,40893.008000000002,66045.008000000002,1572,null,null,2555.81,null,null,null,null,null,null,null,null,null,null,null,25152,0.23664122137404575,40892.959999999999,0.23076832784909673,66044.959999999992,0.23300491059423745]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,120,1920,638.16,10210.56,12130.56,157.20000000000002,2515.2000000000003,829.60799999999995,13273.727999999999,15788.928,157.19999999999999,null,null,829.61,null,null,null,null,null,null,null,null,null,null,null,2515.1999999999998,0.23664122137404575,13273.76,0.23077108520871259,15788.96,0.23170620484186422]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.2930000000001,37972.688000000002,63124.688000000002,1572,null,null,2373.29,null,null,null,null,null,null,null,null,null,null,null,25152,0.23664122137404575,37972.639999999999,0.23076825840921256,63124.639999999999,0.23310833931092523]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,120,1920,853.51,13656.16,15576.16,157.20000000000002,2515.2000000000003,1109.5630000000001,17753.008000000002,20268.208000000002,157.19999999999999,null,null,1109.56,null,null,null,null,null,null,null,null,null,null,null,2515.1999999999998,0.23664122137404575,17752.96,0.23076715094271605,20268.16,0.23149610028734724]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",210,412.8,86688,1552.8,326088,412776,540.76800000000003,113561.28,2018.64,423914.4,537475.68000000005,540.77,null,null,2018.64,null,null,null,null,null,null,null,null,null,null,null,113561.7,0.23664404460306598,423914.4,0.23076923076923084,537476.1,0.23201050242047971]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",24,1200,28800,1200,28800,57600,1572,37728,1560,37440,75168,1572,null,null,1560,null,null,null,null,null,null,null,null,null,null,null,37728,0.23664122137404575,37440,0.23076923076923073,75168,0.23371647509578541]
["1.4.55","Стандартный анкер с болтом М8","шт.",-400,25,-10000,83.02,-33208,-43208,32.75,-13100,107.926,-43170.400000000001,-56270.400000000001,32.75,null,null,107.93,null,null,null,{"$f":"N178-I178","v":-13062.400000000001},{"$f":"1-I178/N178","v":0.23213625636213708},null,null,null,null,null,null,{"$f":"O178*D178","v":-13100},null,{"$f":"R178*D178","v":-43172},null,-56272,0.23215808928063686]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,25,20000,83.02,66416,86416,32.75,26200,107.926,86340.800000000003,112540.8,32.75,null,null,107.93,null,null,null,{"$f":"N179-I179","v":26124.800000000003},{"$f":"1-I179/N179","v":0.23213625636213708},null,null,null,null,null,null,{"$f":"D179*O179","v":26200},{"$f":"1-F179/AD179","v":0.23664122137404575},{"$f":"D179*R179","v":86344},{"$f":"1-H179/AF179","v":0.23079773927545633},112544,0.23215808928063686]
["1.4.56","Винт для электрического соединения М5х8","шт.",-100,15,-1500,6.8,-680,-2180,19.650000000000002,-1965.0000000000002,8.84,-884,-2849,19.649999999999999,null,null,8.84,null,null,null,{"$f":"N180-I180","v":-669},{"$f":"1-I180/N180","v":0.23481923481923483},null,null,null,null,null,null,{"$f":"O180*D180","v":-1964.9999999999998},null,{"$f":"R180*D180","v":-884},null,-2849,0.23481923481923483]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,15,1500,10.199999999999999,1019.9999999999999,2520,19.650000000000002,1965.0000000000002,13.26,1326,3291,19.649999999999999,null,null,13.26,null,null,null,{"$f":"N181-I181","v":771},{"$f":"1-I181/N181","v":0.23427529626253418},null,null,null,null,null,null,{"$f":"D181*O181","v":1964.9999999999998},{"$f":"1-F181/AD181","v":0.23664122137404575},{"$f":"D181*R181","v":1326},{"$f":"1-H181/AF181","v":0.23076923076923084},3291,0.23427529626253418]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D182*E182","v":140000},1063.97,{"$f":"G182*D182","v":186194.75},{"$f":"F182+H182","v":326194.75},1048,183400,1383.1610000000001,242053.17500000002,425453.17500000005,1048,null,null,1383.16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D182*O182","v":183400},{"$f":"1-F182/AD182","v":0.23664122137404575},{"$f":"D182*R182","v":242053},{"$f":"1-H182/AF182","v":0.2307686746291101},425453,0.23330015301337637]
["1.4.58","Кабель огнестойкий","м",-2960,124,-367040,144.86000000000001,-428785.60000000003,-795825.60000000009,162.44,-480822.39999999997,188.31800000000001,-557421.28,-1038243.6799999999,162.44,null,null,188.32,null,null,null,{"$f":"N183-I183","v":-242418.07999999984},{"$f":"1-I183/N183","v":0.23348861608288318},null,null,null,null,null,null,{"$f":"O183*D183","v":-480822.39999999997},null,{"$f":"R183*D183","v":-557427.19999999995},null,-1038249.5999999999,0.23349298665754348]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",6400,124,793600,41.04,262656,1056256,162.44,1039616,53.352000000000004,341452.80000000005,1381068.8,162.44,null,null,53.35,null,null,null,324812.80000000005,0.23518944168458522,null,null,null,null,null,null,{"$f":"D184*O184","v":1039616},{"$f":"1-F184/AD184","v":0.23664122137404575},{"$f":"D184*R184","v":341440},{"$f":"1-H184/AF184","v":0.23074039362699161},1381056,0.23518235321377268]
["1.4.59","Кабель огнестойкий","м",-930,124,-115320,82.94,-77134.2,-192454.2,162.44,-151069.20000000001,107.822,-100274.46,-251343.66000000003,162.44,null,null,107.82,null,null,null,-58889.460000000021,0.23429856953622785,null,null,null,null,null,null,{"$f":"O185*D185","v":-151069.20000000001},null,{"$f":"R185*D185","v":-100272.59999999999},null,-251341.8,0.23429290313031892]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",2500,124,310000,82.94,207350,517350,162.44,406100,107.822,269555,675655,162.44,null,null,107.82,null,null,null,158305,0.23429856953622785,null,null,null,null,null,null,{"$f":"D186*O186","v":406100},{"$f":"1-F186/AD186","v":0.23664122137404575},{"$f":"D186*R186","v":269550},{"$f":"1-H186/AF186","v":0.23075496197365986},675650,0.23429290313031892]
["1.4.60","Кабель огнестойкий","м",-510,124,-63240,140.62,-71716.2,-134956.20000000001,162.44,-82844.399999999994,182.80600000000001,-93231.060000000012,-176075.46000000002,162.44,null,null,182.81,null,null,null,-41119.260000000009,0.23353203223208963,null,null,null,null,null,null,{"$f":"O187*D187","v":-82844.399999999994},null,{"$f":"R187*D187","v":-93233.1},null,-176077.5,0.23354091238233154]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",400,124,49600,77.760000000000005,31104.000000000004,80704,162.44,64976,101.08800000000001,40435.200000000004,105411.20000000001,162.44,null,null,101.09,null,null,null,24707.200000000012,0.23438875565404826,null,null,null,null,null,null,{"$f":"D188*O188","v":64976},{"$f":"1-F188/AD188","v":0.23664122137404575},{"$f":"D188*R188","v":40436},{"$f":"1-H188/AF188","v":0.23078444950044508},105412,0.2343945660835578]
["1.4.61","Кабель огнестойкий","м",-600,124,-74400,85.94,-51564,-125964,162.44,-97464,111.72199999999999,-67033.2,-164497.20000000001,162.44,null,null,111.72,null,null,null,-38533.200000000012,0.23424836410589367,null,null,null,null,null,null,{"$f":"O189*D189","v":-97464},null,{"$f":"R189*D189","v":-67032},null,-164496,0.23424277793988912]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",750,124,93000,85.94,64455,157455,162.44,121830,111.72199999999999,83791.5,205621.5,162.44,null,null,111.72,null,null,null,48166.5,0.23424836410589356,null,null,null,null,null,null,{"$f":"D190*O190","v":121830},{"$f":"1-F190/AD190","v":0.23664122137404575},{"$f":"D190*R190","v":83790},{"$f":"1-H190/AF190","v":0.23075546007876835},205620,0.23424277793988912]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,{"$f":"D191*E191","v":161200},101.52,{"$f":"G191*D191","v":131976},{"$f":"F191+H191","v":293176},162.44,211172,131.976,171568.8,382740.8,162.44,null,null,131.97999999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D191*O191","v":211172},{"$f":"1-F191/AD191","v":0.23664122137404575},{"$f":"D191*R191","v":171574},{"$f":"1-H191/AF191","v":0.23079254432489771},382746,0.23401942802798725]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",-600,35,-21000,21.6,-12960,-33960,45.85,-27510,28.080000000000002,-16848,-44358,45.85,null,null,28.08,null,null,null,{"$f":"N192-I192","v":-10398},{"$f":"1-I192/N192","v":0.2344109292574057},null,null,null,null,null,null,{"$f":"O192*D192","v":-27510},null,{"$f":"R192*D192","v":-16848},null,-44358,0.2344109292574057]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4000,35,140000,21.6,86400,226400,45.85,183400,28.080000000000002,112320.00000000001,295720,45.85,null,null,28.08,null,null,null,69320,0.2344109292574057,null,null,null,null,null,null,{"$f":"D193*O193","v":183400},{"$f":"1-F193/AD193","v":0.23664122137404575},{"$f":"D193*R193","v":112320},{"$f":"1-H193/AF193","v":0.23076923076923073},295720,0.2344109292574057]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",-1200,5,-6000,2.6,-3120,-9120,6.5500000000000007,-7860.0000000000009,3.3800000000000003,-4056.0000000000005,-11916.000000000002,6.55,null,null,3.38,null,null,null,-2796.0000000000018,0.23464249748237676,null,null,null,null,null,null,{"$f":"O194*D194","v":-7860},null,{"$f":"R194*D194","v":-4056},null,-11916,0.23464249748237664]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",8000,5,40000,2.6,20800,60800,6.5500000000000007,52400.000000000007,3.3800000000000003,27040.000000000004,79440.000000000015,6.55,null,null,3.38,null,null,null,18640.000000000015,0.23464249748237676,null,null,null,null,null,null,{"$f":"D195*O195","v":52400},{"$f":"1-F195/AD195","v":0.23664122137404575},{"$f":"D195*R195","v":27040},{"$f":"1-H195/AF195","v":0.23076923076923073},79440,0.23464249748237664]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",-1600,5,-8000,14.2,-22720,-30720,6.5500000000000007,-10480.000000000002,18.46,-29536,-40016,6.55,null,null,18.46,null,null,null,-9296,0.23230707716913235,null,null,null,null,null,null,{"$f":"O196*D196","v":-10480},null,{"$f":"R196*D196","v":-29536},null,-40016,0.23230707716913235]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",8000,5,40000,14.88,119040,159040,6.5500000000000007,52400.000000000007,19.344000000000001,154752,207152,6.55,null,null,19.34,null,null,null,48112,0.23225457634973357,null,null,null,null,null,null,{"$f":"D197*O197","v":52400},{"$f":"1-F197/AD197","v":0.23664122137404575},{"$f":"D197*R197","v":154720},{"$f":"1-H197/AF197","v":0.23061013443640122},207120,0.2321359598300502]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",-1600,5,-8000,1.82,-2912,-10912,6.5500000000000007,-10480.000000000002,2.3660000000000001,-3785.6000000000004,-14265.600000000002,6.55,null,null,2.37,null,null,null,-3353.6000000000022,0.23508299685957845,null,null,null,null,null,null,{"$f":"O198*D198","v":-10480},null,{"$f":"R198*D198","v":-3792},null,-14272,0.23542600896860988]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",8000,5,40000,1.82,14560,54560,6.5500000000000007,52400.000000000007,2.3660000000000001,18928,71328,6.55,null,null,2.37,null,null,null,16768,0.23508299685957834,null,null,null,null,null,null,{"$f":"D199*O199","v":52400},{"$f":"1-F199/AD199","v":0.23664122137404575},{"$f":"D199*R199","v":18960},{"$f":"1-H199/AF199","v":0.23206751054852326},71360,0.23542600896860988]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,21600,-21600,-21600,0,0,28080,-28080,-28080,0,null,null,28080,null,null,null,-6480,0.23076923076923073,null,null,null,null,null,null,{"$f":"O200*D200","v":0},null,{"$f":"R200*D200","v":-28080},null,-28080,0.23076923076923073]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,41040,41040,41040,0,0,53352,53352,53352,0,null,null,53352,null,null,null,12312,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D201*R201","v":53352},{"$f":"1-H201/AF201","v":0.23076923076923073},53352,0.23076923076923073]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",-1,127200,-127200,0,0,-127200,166632,-166632,0,0,-166632,166632,null,null,0,null,null,null,-39432,0.23664122137404575,null,null,null,null,null,null,{"$f":"O202*D202","v":-166632},null,{"$f":"R202*D202","v":0},null,-166632,0.23664122137404575]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D203*E203","v":393480},0,{"$f":"G203*D203","v":0},{"$f":"F203+H203","v":393480},{"$f":"E203*$Y$1","v":515458.80000000005},{"$f":"J203*D203","v":515458.80000000005},{"$f":"G203*$X$1","v":0},0,{"$f":"K203+M203","v":515458.80000000005},515458.8,null,null,0,null,null,null,121978.80000000005,0.23664122137404586,null,null,null,null,null,null,{"$f":"D203*O203","v":515458.8},{"$f":"1-F203/AD203","v":0.23664122137404575},null,null,515458.8,0.23664122137404575]
["1.4.69","Аренда вышки 28 м","ч",152,3250,{"$f":"D204*E204","v":494000},0,{"$f":"G204*D204","v":0},{"$f":"F204+H204","v":494000},{"$f":"E204*$Y$1","v":4257.5},{"$f":"J204*D204","v":647140},{"$f":"G204*$X$1","v":0},0,{"$f":"K204+M204","v":647140},0,null,null,0,null,null,null,153140,0.23664122137404575]
["1.4.70","Автоматизация управления воротами",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D206*E206","v":2600},11375.52,{"$f":"D206*G206","v":11375.52},{"$f":"F206+H206","v":13975.52},{"$f":"E206*$Y$1","v":3406},{"$f":"J206*D206","v":3406},{"$f":"G206*$X$1","v":14788.176000000001},{"$f":"D206*L206","v":14788.176000000001},{"$f":"K206+M206","v":18194.175999999999},3406,null,null,14788.18,null,null,null,{"$f":"N206-I206","v":4218.655999999999},{"$f":"1-I206/N206","v":0.231868483629047},null,null,null,null,null,null,{"$f":"D206*O206","v":3406},{"$f":"1-F206/AD206","v":0.23664122137404575},{"$f":"D206*R206","v":14788.18},{"$f":"1-H206/AF206","v":0.23076943883561063},{"$f":"O206*D206+R206*D206","v":18194.18},{"$f":"1-I206/AH206","v":0.23186865250316313}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D207*E207","v":5200},3580.8,{"$f":"D207*G207","v":7161.6},{"$f":"F207+H207","v":12361.6},3406,6812,4655.04,9310.08,16122.08,3406,null,null,4655.04,null,null,null,3760.4799999999996,0.23325030020940218,null,null,null,null,null,null,6812,0.23664122137404575,9310.08,0.23076923076923073,16122.08,0.23325030020940218]
["1.4.70.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,5000,10000,15168,30336,40336,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003,6550,null,null,19718.400000000001,null,null,null,12200.800000000003,0.23223340591737607,null,null,null,null,null,null,13100,0.23664122137404575,39436.800000000003,0.23076923076923084,52536.800000000003,0.23223340591737607]
["1.4.70.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.480000000001,20616.960000000003,28476.960000000003,3930,null,null,10308.48,null,null,null,6617.760000000002,0.23238997421073038,null,null,null,null,null,null,7860,0.23664122137404575,20616.96,0.23076923076923073,28476.959999999999,0.23238997421073027]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4000000000005,14736.800000000001,15784.800000000001,524,null,null,7368.4,null,null,null,3648.8000000000011,0.23115908975723487,null,null,null,null,null,null,1048,0.23664122137404575,14736.8,0.23076923076923073,15784.8,0.23115908975723476]
["1.4.70.6","Светофор двухцветный светодиодный ","шт.",4,4200,16800,15352.8,61411.199999999997,78211.199999999997,5502,22008,19958.64,79834.559999999998,101842.56,5502,null,null,19958.64,null,null,null,23631.360000000001,0.23203815772109426,null,null,null,null,null,null,22008,0.23664122137404575,79834.559999999998,0.23076923076923084,101842.56,0.23203815772109426]
["1.4.70.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083,3406,null,null,1774.5,null,null,null,7293,0.23462986198243407,null,null,null,null,null,null,20436,0.23664122137404575,10647,0.23076923076923073,31083,0.23462986198243407]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08000000000004,2976.4800000000005,17124.48,2358,null,null,496.08,null,null,null,4034.8799999999992,0.23562058526740659,null,null,null,null,null,null,14148,0.23664122137404575,2976.48,0.23076923076923062,17124.48,0.23562058526740659]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.976,10558.08,23553.279999999999,162.44,null,null,131.97999999999999,null,null,null,5511.68,0.23400902124884515,null,null,null,null,null,null,12995.2,0.23664122137404586,10558.4,0.23079254432489771,23553.599999999999,0.23401942802798725]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.08800000000001,35380.800000000003,92234.8,162.44,null,null,101.09,null,null,null,21618.800000000003,0.23438875565404815,null,null,null,null,null,null,56854,0.23664122137404575,35381.5,0.23078444950044519,92235.5,0.2343945660835578]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.352000000000004,13338.000000000002,53948,162.44,null,null,53.35,null,null,null,12688,0.23518944168458511,null,null,null,null,null,null,40610,0.23664122137404575,13337.5,0.23074039362699161,53947.5,0.23518235321377268]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.584,1425.8400000000001,7975.84,655,null,null,142.58000000000001,null,null,null,1879.04,0.2355914862885915,null,null,null,null,null,null,6550,0.23664122137404575,1425.8000000000002,0.23074765044185719,7975.8,0.23558765264926407]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.080000000000002,8424,22179,45.85,null,null,28.08,null,null,null,5199,0.2344109292574057,null,null,null,null,null,null,13755,0.23664122137404575,8424,0.23076923076923073,22179,0.2344109292574057]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,0,6864,6864,6864,0,null,null,6864,null,null,null,1584,0.23076923076923073,null,null,null,null,null,null,null,null,6864,0.23076923076923073,6864,0.23076923076923073]
["1.4.70.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,120729.60000000001,120729.60000000001,0,0,120729.60000000001,119808,null,null,0,null,null,null,28569.600000000006,0.23664122137404586,null,null,null,null,null,null,{"$f":"D220*O220","v":119808},{"$f":"1-F220/AD220","v":0.23076923076923073},null,null,119808,0.23076923076923073]
["1.4.71","Легкая консоль потолочная DS основание 100","шт.",-100,270,-27000,350.98,{"$f":"G221*D221","v":-35098},-62098,353.7,-35370,456.27400000000006,-45627.400000000009,-80997.400000000009,353.7,null,null,456.27,null,null,null,-18899.400000000009,0.23333341564050214,null,null,null,null,null,null,{"$f":"O221*D221","v":-35370},null,{"$f":"R221*D221","v":-45627},null,-80997,0.23332962949245029]
["1.4.72","Расширитель адресный","шт.",-40,1500,-60000,840.84,-33633.599999999999,-93633.600000000006,1965,-78600,1093.0920000000001,-43723.680000000008,-122323.68000000001,1965,null,null,1093.0899999999999,null,null,null,-28690.080000000002,0.23454232246773477,null,null,null,null,null,null,-78600,null,-43723.6,null,-122323.6,0.23454182185612582]
["1.4.73","Легкая консоль DW основание 100","шт.",-300,140,-42000,224.1,-67230,-109230,183.4,-55020,291.33,-87399,-142419,183.4,null,null,291.33,null,null,null,-33189,0.23303772670781286,null,null,null,null,null,null,-55020,null,-87399,null,-142419,0.23303772670781286]
["1.4.74","Пластина крепежная GTO H50","шт.",-60,90,-5400,76,-4560,-9960,117.9,-7074,98.8,-5928,-13002,117.9,null,null,98.8,null,null,null,-3042,0.23396400553760965,null,null,null,null,null,null,-7074,null,-5928,null,-13002,0.23396400553760965]
["1.4.75","Пластина для заземления PTCE ","шт.",-60,90,-5400,93,-5580,-10980,117.9,-7074,120.9,-7254,-14328,117.9,null,null,120.9,null,null,null,-3348,0.23366834170854267,null,null,null,null,null,null,-7074,null,-7254,null,-14328,0.23366834170854267]
["1.4.76","Миниканал 25х17 TMC","м",-200,300,-60000,98,-19600,-79600,393,-78600,127.4,-25480,-104080,393,null,null,127.4,null,null,null,-24480,0.23520368946963877,null,null,null,null,null,null,-78600,null,-25480,null,-104080,0.23520368946963877]
["1.4.77","Металлорукав МПГ20 в оболочке ","м",-1410,60,-84600,89.24,-125828.4,-210428.4,78.600000000000009,-110826.00000000001,116.012,-163576.92000000001,-274402.92000000004,78.599999999999994,null,null,116.01,null,null,null,-63974.520000000048,0.23314081351612448,null,null,null,null,null,null,-110825.99999999999,null,-163574.1,null,-274400.09999999998,0.23313293253173006]
["1.4.78","Скоба металлическая однолапковая Д25","шт.",-400,5,-2000,3.6,-1440,-3440,6.5500000000000007,-2620.0000000000005,4.6800000000000006,-1872.0000000000002,-4492.0000000000009,6.55,null,null,4.68,null,null,null,-1052.0000000000009,0.23419412288512931,null,null,null,null,null,null,-2620,null,-1872,null,-4492,0.23419412288512909]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F231+F233+F235+F237+F239+F240+F241+F245+F243+F248+F249+F250","v":18801084.562000003},null,{"$f":"H231+H233+H235+H237+H239+H240+H241+H245+H243+H248+H249+H250","v":40391309.166000001},{"$f":"I231+I233+I235+I237+I239+I240+I241+I245+I243+I248+I249+I250","v":59192393.727999993},null,{"$f":"K231+K233+K235+K237+K239+K240+K241+K245+K243+K248+K249+K250","v":24966452.94122},null,{"$f":"M231+M233+M235+M237+M239+M240+M241+M245+M243+M248+M249+M250","v":57132393.662200011},{"$f":"N231+N233+N235+N237+N239+N240+N241+N245+N243+N248+N249+N250","v":82098846.603420019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD231+AD233+AD235+AD237+AD239+AD240+AD241+AD245+AD243+AD248+AD249+AD250","v":25059055.142000008},{"$f":"1-F229/AD229","v":0.24972891214527038},{"$f":"AF231+AF233+AF235+AF237+AF239+AF240+AF241+AF245+AF243+AF248+AF249+AF250","v":60268025.999999993},{"$f":"1-H229/AF229","v":0.32980534046361487},{"$f":"AH231+AH233+AH235+AH237+AH239+AH240+AH241+AH245+AH243+AH248+AH249+AH250","v":85327081.14199999},0.30628830922397376,null,"+",null,null,null,null,"-","-","-","-"]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"-F231+F232+F234+F236+F238-F240-F241+F251+F244+F242+F247-F249-F250","v":-18097456.900000002},null,{"$f":"-H231+H232+H234+H236+H238-H240-H241+H251+H244+H242+H247-H249-H250","v":-41541599.428000003},{"$f":"-I231+I232+I234+I236+I238-I240-I241+I251+I244+I242+I247-I249-I250","v":-59639056.328000002},null,{"$f":"K231-K232-K234-K236-K238+K240+K241-K244-K242-K247+K249+K250","v":24044700.704000004},null,{"$f":"M231-M232-M234-M236-M238+M240+M241-M244-M242-M247+M249+M250","v":58234258.208400011},{"$f":"N231-N232-N234-N236-N238+N240+N241-N244-N242-N247+N249+N250","v":82278958.912400007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD231+AD232+AD234+AD236+AD238-AD240-AD241+AD251+AD244+AD242+AD247-AD249-AD250+AD252","v":-24808119.001000002},null,{"$f":"-AF231+AF232+AF234+AF236+AF238-AF240-AF241+AF251+AF244+AF242+AF247-AF249-AF250+AF252","v":-62756586.879999988},null,{"$f":"-AH231+AH232+AH234+AH236+AH238-AH240-AH241+AH251+AH244+AH242+AH247-AH249-AH250+AH252","v":-87564705.880999997},0.31891444471875252," ЛВ минус задвоенные завесы","+","+",null,null,null,"-","-","-","-"]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D231*E231","v":1149387.9600000002},501751.61599999998,{"$f":"D231*G231","v":3010509.696},{"$f":"F231+H231","v":4159897.6560000004},{"$f":"E231*$Y$1","v":250949.70460000006},{"$f":"J231*D231","v":1505698.2276000003},{"$f":"G231*$Z$1","v":852977.74719999998},{"$f":"L231*D231","v":5117866.4831999997},{"$f":"M231+K231","v":6623564.7107999995},125450,{"$f":"'ВСЕ СМЕТЫ КДС'!H4689","v":97635.557151175686},{"$f":"((O231/(P231/100))-100)/100","v":0.28488025940956474},982545,{"$f":"'ВСЕ СМЕТЫ КДС'!G4697","v":886326.06701044226},{"$f":"((R231/(S231/100))-100)/100","v":0.10855929501667717},null,{"$f":"N231-I231","v":2463667.0547999991},{"$f":"1-I231/N231","v":0.37195485548482476},null,null,null,null,null,null,{"$f":"D231*O231","v":752700},{"$f":"1-F231/AD231","v":-0.52702000797130366},{"$f":"D231*R231","v":5895270},{"$f":"1-H231/AF231","v":0.48933472156491564},{"$f":"O231*D231+R231*D231","v":6647970},0.37426046507430077]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",-5,97642.44,-488212.2,214993.23360000001,-1074966.1680000001,{"$f":"F232+H232","v":-1563178.368},127911.59640000001,-639557.98200000008,{"$f":"G232*$Z$1","v":365488.49712000001},-1827442.4856,-2467000.4676000001,29545,{"$f":"'ВСЕ СМЕТЫ КДС'!H4764","v":23923.98736326144},{"$f":"((O232/(P232/100))-100)/100","v":0.23495300141189646},469586,{"$f":"('ВСЕ СМЕТЫ КДС'!G4769+'ВСЕ СМЕТЫ КДС'!G4783+'ВСЕ СМЕТЫ КДС'!G4793)/3","v":398289.20331852284},{"$f":"((R232/(S232/100))-100)/100","v":0.17900760574837662},null,-903822.09960000007,0.36636478649688931,null,null,null,null,null,null,{"$f":"O232*D232","v":-147725},null,{"$f":"R232*D232","v":-2347930},null,-2495655,0.37364003918810895]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,665015.4,234736.6,1643156.2,2308171.6,124452.882,871170.174,399052.22,2793365.54,3664535.7140000002,29545,{"$f":"'ВСЕ СМЕТЫ КДС'!H4764","v":23923.98736326144},{"$f":"((O233/(P233/100))-100)/100","v":0.23495300141189646},469586,{"$f":"('ВСЕ СМЕТЫ КДС'!G4769+'ВСЕ СМЕТЫ КДС'!G4783+'ВСЕ СМЕТЫ КДС'!G4793)/3","v":398289.20331852284},{"$f":"((R233/(S233/100))-100)/100","v":0.17900760574837662},null,1356364.1140000001,0.37013259519293085,null,null,null,null,null,null,{"$f":"D233*O233","v":206815},{"$f":"1-F233/AD233","v":-2.2155085462853275},{"$f":"D233*R233","v":3287102},{"$f":"1-H233/AF233","v":0.50012010579531752},3493917,0.33937423241593889]
["1.5.3","Монтаж комплектов автоматики","к-т",-11,78347.385454545452,-861821.24,181893.72872727274,-2000831.0160000001,-2862652.2560000001,102635.07494545454,-1128985.8244,309219.33883636363,-3401412.7272000001,{"$f":"M234+K234","v":-4530398.5515999999},102635.07,null,null,309219.34000000003,null,null,null,-1667746.2955999998,0.36812352745676258,null,null,null,null,null,null,{"$f":"O234*D234","v":-1128985.77},null,{"$f":"R234*D234","v":-3401412.74},null,-4530398.51,0.36812352165461038]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,944298.94000000006,185878.69,2416422.9700000002,3360721.91,95156.277800000011,1237031.6114000001,315993.77299999999,4107919.0489999996,{"$f":"M235+K235","v":5344950.6603999995},102635.07,null,null,309219.34000000003,null,null,null,1984228.7503999993,0.37123425013085265,null,null,null,null,null,null,{"$f":"D235*O235","v":1334255.9100000001},{"$f":"1-F235/AD235","v":0.29226549950226566},{"$f":"D235*R235","v":4019851.4200000004},{"$f":"1-H235/AF235","v":0.39887754110076035},5354107.33,0.37230957415267207]
["1.5.4","Монтаж воздухораспределителей","шт",-86,3307.3267441860462,{"$f":"D236*E236","v":-284430.09999999998},8049.2093023255811,{"$f":"D236*G236","v":-692232},-976662.1,4332.5980348837211,-372603.43100000004,{"$f":"G236*$X$1","v":10463.972093023256},-899901.6,{"$f":"M236+K236","v":-1272505.031},4332.6000000000004,{"$f":"'ВСЕ СМЕТЫ КДС'!G5262","v":2321.8209969776644},{"$f":"((O236/(P236/100))-100)/100","v":0.86603532556548712},10463.969999999999,{"$f":"'ВСЕ СМЕТЫ КДС'!H5256","v":7755.9540954255353},{"$f":"((R236/(S236/100))-100)/100","v":0.3491531630095196},null,-295842.93099999998,0.23248861402733423,null,null,null,null,null,null,{"$f":"O236*D236","v":-372603.60000000003},null,{"$f":"R236*D236","v":-899901.41999999993},null,-1272505.02,0.2324886073926844]
["1.5.4","Монтаж воздухораспределителей","шт",80,3595.38,{"$f":"D237*E237","v":287630.40000000002},8681.2800000000007,{"$f":"D237*G237","v":694502.40000000002},982132.8,4709.9477999999999,376795.82400000002,11285.664000000001,902853.12000000011,1279648.9440000001,4332.6000000000004,{"$f":"'ВСЕ СМЕТЫ КДС'!G5262","v":2321.8209969776644},{"$f":"((O237/(P237/100))-100)/100","v":0.86603532556548712},10463.969999999999,{"$f":"'ВСЕ СМЕТЫ КДС'!H5256","v":7755.9540954255353},{"$f":"((R237/(S237/100))-100)/100","v":0.3491531630095196},null,297516.14400000009,0.23249825305212779,null,null,null,null,null,null,{"$f":"D237*O237","v":346608},{"$f":"1-F237/AD237","v":0.17015648802104966},{"$f":"D237*R237","v":837117.6},{"$f":"1-H237/AF237","v":0.17036459393518899},1183725.6000000001,0.17030365821268034]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-2907.9,2027.1716702775202,{"$f":"D238*E238","v":-5894812.5000000009},1651.9918497885074,{"$f":"D238*G238","v":-4803827.1000000006},-10698639.600000001,2655.5948880635515,-7722204.3750000019,2147.5894047250595,-6244975.2300000004,-13967179.605000002,2655.59,{"$f":"'ВСЕ СМЕТЫ КДС'!G5140","v":2546.3342276736003},{"$f":"((O238/(P238/100))-100)/100","v":4.2907082322110879E-2},1958,{"$f":"'ВСЕ СМЕТЫ КДС'!G5144","v":962.78069807668976},{"$f":"((R238/(S238/100))-100)/100","v":1.0336926196291862},null,-3268540.0050000008,0.2340157495955677,null,null,null,null,null,null,{"$f":"O238*D238","v":-7722190.1610000003},null,{"$f":"R238*D238","v":-5693668.2000000002},null,-13415858.361000001,0.20253782410963539]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3033.8,1941.99,{"$f":"D239*E239","v":5891609.2620000001},1582.69,{"$f":"D239*G239","v":4801564.9220000003},10693174.184,2544.0069000000003,7718008.1332200011,2057.4970000000003,6242034.3986000009,13960042.531820003,2655.59,{"$f":"'ВСЕ СМЕТЫ КДС'!G5140","v":2546.3342276736003},{"$f":"((O239/(P239/100))-100)/100","v":4.2907082322110879E-2},1958,{"$f":"'ВСЕ СМЕТЫ КДС'!G5144","v":962.78069807668976},{"$f":"((R239/(S239/100))-100)/100","v":1.0336926196291862},null,3266868.3478200026,0.23401564432011035,null,null,null,null,null,null,{"$f":"D239*O239","v":8056528.9420000007},{"$f":"1-F239/AD239","v":0.26871617983197715},{"$f":"D239*R239","v":5940180.4000000004},{"$f":"1-H239/AF239","v":0.19168028600612874},13996709.342,0.23602227332727876]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D240*E240","v":73117.899999999994},24621.749999999996,{"$f":"D240*G240","v":196973.99999999997},270091.89999999997,11973.056124999999,95784.448999999993,32008.274999999998,256066.19999999998,351850.64899999998,11973.06,{"$f":"'ВСЕ СМЕТЫ КДС'!G5041","v":13444.051181783039},{"$f":"((O240/(P240/100))-100)/100","v":-0.10941576775431074},32008.28,{"$f":"'ВСЕ СМЕТЫ КДС'!H5106","v":33501.574470873595},{"$f":"((R240/(S240/100))-100)/100","v":-4.457385942179741E-2},null,81758.749000000011,0.2323677652218854,null,null,null,null,null,null,{"$f":"D240*O240","v":95784.48},{"$f":"1-F240/AD240","v":0.23664146842995859},{"$f":"D240*R240","v":256066.24},{"$f":"1-H240/AF240","v":0.23076935093044681},351850.72,0.2323679201224883]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D241*E241","v":5583228},1916670,{"$f":"D241*G241","v":23000040},28583268,609502.39,7314028.6799999997,{"$f":"G241*1.37","v":2625837.9000000004},31510054.800000004,38824083.480000004,637410.63,null,null,2625837.9,null,null,null,10240815.480000004,0.26377481609515652,null,null,null,null,null,null,{"$f":"D241*O241","v":7648927.5600000005},{"$f":"1-F241/AD241","v":0.27006394606252493},{"$f":"D241*R241","v":31510054.799999997},{"$f":"1-H241/AF241","v":0.27007299270072982},39158982.359999999,0.27007122562007246]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",-16,35266,{"$f":"D242*E242","v":-564256},286314.99675000005,{"$f":"D242*G242","v":-4581039.9480000008},{"$f":"F242+H242","v":-5145295.9480000008},{"$f":"E242*$Y$1","v":46198.46},{"$f":"J242*D242","v":-739175.36},{"$f":"G242*$X$1","v":372209.49577500008},-5955351.9324000012,{"$f":"M242+K242","v":-6694527.2924000015},46198.46,null,null,372209.5,null,null,null,-1549231.3444000008,0.23141758584788719,null,null,null,null,null,null,{"$f":"O242*D242","v":-739175.36},null,{"$f":"R242*D242","v":-5955352},null,-6694527.3600000003,0.2314175936088787]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D243*E243","v":772919},165823.5,{"$f":"D243*G243","v":2321529},{"$f":"F243+H243","v":3094448},{"$f":"E243*$Y$1","v":72323.135000000009},{"$f":"J243*D243","v":1012523.8900000001},{"$f":"G243*$X$1","v":215570.55000000002},3017987.7,{"$f":"M243+K243","v":4030511.5900000003},46198.46,null,null,372209.5,null,null,null,936063.59000000032,0.23224436131692161,null,null,null,null,null,null,{"$f":"D243*O243","v":646778.43999999994},{"$f":"1-F243/AD243","v":-0.19502901178957055},{"$f":"D243*R243","v":5210933},{"$f":"1-H243/AF243","v":0.55448880267698697},5857711.4399999995,0.47173089154422387]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-564.5,1875,{"$f":"D244*E244","v":-1058437.5},1161.6129317980515,{"$f":"D244*G244","v":-655730.50000000012},-1714168,2456.25,{"$f":"J244*D244","v":-1386553.125},1510.096811337467,-852449.65000000014,-2239002.7750000004,3758,{"$f":"'ВСЕ СМЕТЫ КДС'!G5124","v":3214.3460196556803},{"$f":"((O244/(P244/100))-100)/100","v":0.16913362065561188},1100,{"$f":"'ВСЕ СМЕТЫ КДС'!G5125","v":1042.3791600768},{"$f":"((R244/(S244/100))-100)/100","v":5.5278196389646296E-2},null,-524834.77500000037,0.23440559380280368,null,null,null,null,null,null,{"$f":"O244*D244","v":-2121391},null,{"$f":"R244*D244","v":-620950},null,-2742341,0.3749252919312368]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",690.2,1875,{"$f":"D245*E245","v":1294125},1131.79,{"$f":"D245*G245","v":781161.45799999998},2075286.4580000001,2456.25,1695303.75,1471.327,1015509.8954,2710813.6453999998,3758,{"$f":"'ВСЕ СМЕТЫ КДС'!G5124","v":3214.3460196556803},{"$f":"((O245/(P245/100))-100)/100","v":0.16913362065561188},1100,{"$f":"'ВСЕ СМЕТЫ КДС'!G5131","v":2940.4630015488005},{"$f":"((R245/(S245/100))-100)/100","v":-0.62590925326364999},null,635527.1873999997,0.23444148898926731,null,null,null,null,null,null,{"$f":"D245*O245","v":2593771.6},{"$f":"1-F245/AD245","v":0.50106439595529539},{"$f":"D245*R245","v":759220},{"$f":"1-H245/AF245","v":-2.8899999999999926E-2},3352991.6,0.38106422396047757]
["1.5.10","Теплоснабжение",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-166,2204.2168674698796,{"$f":"D247*E247","v":-365900},3597.4819277108436,{"$f":"D247*G247","v":-597182},-963082,{"$f":"E247*$Y$1","v":2887.5240963855426},-479329.00000000006,{"$f":"G247*$X$1","v":4676.726506024097},{"$f":"L247*D247","v":-776336.60000000009},-1255665.6000000001,2887.52,null,null,4676.7299999999996,null,null,null,-292583.60000000009,0.2330107633752172,null,null,null,null,null,null,{"$f":"O247*D247","v":-479328.32},null,{"$f":"R247*D247","v":-776337.17999999993},null,{"$f":"O247*D247+R247*D247","v":-1255665.5},{"$f":"1-I247/AH247","v":0.23301070229292753}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",248,1475.4,365899.2,2407.9899999999998,597181.5199999999,963080.72,1932.7740000000001,479327.95200000005,3130.3869999999997,{"$f":"L248*D248","v":776335.97599999991},1255663.9279999998,2887.52,null,null,4676.7299999999996,null,null,null,292583.20799999987,0.23301076145909627,null,null,null,null,null,null,{"$f":"D248*O248","v":716104.96},{"$f":"1-F248/AD248","v":0.48904250013852713},{"$f":"D248*R248","v":1159829.0399999998},{"$f":"1-H248/AF248","v":0.48511246105719164},{"$f":"O248*D248+R248*D248","v":1875933.9999999998},{"$f":"1-I248/AH248","v":0.48661268466801066}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,954853.5,928267,928267,1883120.5,{"$f":"E249*X249","v":1432280.25},1432280.25,{"$f":"G249*Y249","v":1392400.5},{"$f":"L249*D249","v":1392400.5},2824680.75,1432280.25,null,null,1392401.5,null,null,null,941560.25,0.33333333333333337,1.5,1.5,null,null,null,null,{"$f":"D249*O249","v":1432280.25},{"$f":"1-F249/AD249","v":0.33333333333333337},{"$f":"D249*R249","v":1392401.5},{"$f":"1-H249/AF249","v":0.3333338121224374},{"$f":"O249*D249+R249*D249","v":2824681.75},{"$f":"1-I249/AH249","v":0.33333356934812208}]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,{"$f":"E250*Y250","v":1228500},1228500,{"$f":"G250*$X$1","v":0},{"$f":"L250*D250","v":0},1228500,1228500,null,null,0,null,null,null,409500,0.33333333333333337,null,1.5,null,null,null,null,{"$f":"D250*O250","v":1228500},{"$f":"1-F250/AD250","v":0.33333333333333337},null,null,{"$f":"O250*D250+R250*D250","v":1228500},{"$f":"1-I250/AH250","v":0.33333333333333337}]
["1.5.14","Монтаж шумоглушителей","шт",-24,null,null,null,null,null,{"$f":"E251*$Y$1","v":0},{"$f":"J251*D251","v":0},{"$f":"G251*$X$1","v":0},{"$f":"L251*D251","v":0},{"$f":"M251+K251","v":0},8305.7099999999991,null,null,20103.2,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O251*D251","v":-199337.03999999998},null,{"$f":"R251*D251","v":-482476.80000000005},null,{"$f":"O251*D251+R251*D251","v":-681813.84000000008},{"$f":"1-I251/AH251","v":1}]
[null,"ОШИБКА ЗАДВОЕНИЕ ВОЗДУШНЫХ ЗАВЕС",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,-739190.46,-3524766,-3524766,null,{"$f":"AF252+AD252","v":-4263956.46}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F255+F257+F258+F260+F262+F263+F265+F267+F269+F270+F272+F274+F276+F277+F278+F279+F280+F281","v":3890904.4950000001},null,{"$f":"H255+H257+H258+H260+H262+H263+H265+H267+H269+H270+H272+H274+H276+H277+H278+H279+H280+H281","v":4754057.5659999996},{"$f":"I255+I257+I258+I260+I262+I263+I265+I267+I269+I270+I272+I274+I276+I277+I278+I279+I280+I281","v":8644962.0610000007},null,{"$f":"K255+SUM(K257:K263)+K265+K267+K269+K270+K272+SUM(K274:K281)","v":5097084.8884500004},null,{"$f":"M255+SUM(M257:M263)+M265+M267+M269+M270+M272+SUM(M274:M281)","v":6180274.8358000005},{"$f":"N255+SUM(N257:N263)+N265+N267+N269+N270+N272+SUM(N274:N281)","v":11277359.72425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD255+AD257+AD258+AD260+AD262+AD263+AD265+AD267+AD269+AD270+AD272+AD274+AD276+AD277+AD278+AD279+AD280+AD281","v":5158915.1499999994},{"$f":"1-F253/AD253","v":0.24579017450984819},{"$f":"AF255+AF257+AF258+AF260+AF262+AF263+AF265+AF267+AF269+AF270+AF272+AF274+AF276+AF277+AF278+AF279+AF280+AF281","v":6202448.8800000008},{"$f":"1-H253/AF253","v":0.23351926666745881},{"$f":"AH255+AH257+AH258+AH260+AH262+AH263+AH265+AH267+AH269+AH270+AH272+AH274+AH276+AH277+AH278+AH279+AH280+AH281","v":11361364.030000001},{"$f":"1-I253/AH253","v":0.23909118322652678},null,"+",null,null,null,null,"-","-","-","-"]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"-F255+F256-F258-F260-F262-F263+F264+F266+F268-F270+F271+F273-F276-F277-F278-F279-F280-F281","v":-3370435.7},null,{"$f":"-H255+H256-H258-H260-H262-H263+H264+H266+H268-H270+H271+H273-H276-H277-H278-H279-H280-H281","v":-3916179.21},{"$f":"-I255+I256-I258-I260-I262-I263+I264+I266+I268-I270+I271+I273-I276-I277-I278-I279-I280-I281","v":-7286614.9100000001},null,{"$f":"K255-K256+SUM(K258:K263)-K264-K266-K268+K270-K271-K273+SUM(K276:K281)","v":4415270.7670000009},null,{"$f":"M255-M256+SUM(M258:M263)-M264-M266-M268+M270-M271-M273+SUM(M276:M281)","v":5091032.9730000002},{"$f":"N255-N256+SUM(N258:N263)-N264-N266-N268+N270-N271-N273+SUM(N276:N281)","v":9506303.7400000021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD255+AD256-AD258-AD260-AD262-AD263+AD264+AD266+AD268-AD270+AD271+AD273-AD276-AD277-AD278-AD279-AD280-AD281","v":-4413703.2},null,{"$f":"-AF255+AF256-AF258-AF260-AF262-AF263+AF264+AF266+AF268-AF270+AF271+AF273-AF276-AF277-AF278-AF279-AF280-AF281","v":-5088358.3439999996},null,{"$f":"-AH255+AH256-AH258-AH260-AH262-AH263+AH264+AH266+AH268-AH270+AH271+AH273-AH276-AH277-AH278-AH279-AH280-AH281","v":-9502061.5440000016},0.2331543132762518,null,null,"+"]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D255*E255","v":319000},13308.913793103447,{"$f":"D255*G255","v":771917},{"$f":"F255+H255","v":1090917},{"$f":"E255*$Y$1","v":7205},{"$f":"J255*D255","v":417890},{"$f":"G255*$X$1","v":17301.587931034483},{"$f":"L255*D255","v":1003492.1},{"$f":"K255+M255","v":1421382.1},7205,null,null,17301.59,null,null,null,{"$f":"N255-I255","v":330465.10000000009},{"$f":"1-I255/N255","v":0.23249561113791994},1.5,1.5,null,null,null,null,{"$f":"D255*O255","v":417890},{"$f":"1-F255/AD255","v":0.23664122137404575},{"$f":"D255*R255","v":1003492.22},{"$f":"1-H255/AF255","v":0.23076932275568607},{"$f":"O255*D255+R255*D255","v":1421382.22},0.23249567593437326]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-933,1108.1414790996785,-1033896,624.34833869239014,-582517,-1616413,{"$f":"E256*$Y$1","v":1451.6653376205788},{"$f":"J256*D256","v":-1354403.76},{"$f":"G256*$X$1","v":811.65284030010719},-757272.1,{"$f":"K256+M256","v":-2111675.86},1451.67,null,null,811.65,null,null,null,-495262.85999999987,0.23453545564516698,1.5,1.5,null,null,null,null,{"$f":"D256*O256","v":-1354408.11},null,{"$f":"D256*R256","v":-757269.45},null,{"$f":"O256*D256+R256*D256","v":-2111677.56},0.23453607188021641]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1059,1100.33,1165249.47,665.96,705251.64,1870501.1099999999,{"$f":"E257*$Y$1","v":1441.4322999999999},{"$f":"J257*D257","v":1526476.8056999999},{"$f":"G257*$X$1","v":865.74800000000005},916827.1320000001,{"$f":"K257+M257","v":2443303.9377000001},1451.67,null,null,811.65,null,null,null,572802.82770000026,0.23443781138387854,1.5,1.5,null,null,null,null,{"$f":"D257*O257","v":1537318.53},{"$f":"1-F257/AD257","v":0.24202470258392061},{"$f":"D257*R257","v":859537.35},{"$f":"1-H257/AF257","v":0.17949855233167},{"$f":"O257*D257+R257*D257","v":2396855.88},0.21960217733241438]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D258*E258","v":29840},157054,{"$f":"D258*G258","v":157054},{"$f":"F258+H258","v":186894},{"$f":"E258*$Y$1","v":39090.400000000001},{"$f":"J258*D258","v":39090.400000000001},{"$f":"G258*$X$1","v":204170.2},204170.2,{"$f":"K258+M258","v":243260.6},39090,null,null,204170,null,null,null,56366.600000000006,0.23171282155844397,1.5,1.5,null,null,null,null,{"$f":"D258*O258","v":39090},{"$f":"1-F258/AD258","v":0.23663341007930416},{"$f":"D258*R258","v":204170},{"$f":"1-H258/AF258","v":0.23076847724935101},{"$f":"O258*D258+R258*D258","v":243260},0.23171092658061332]
["1.6.4","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},1.5,1.5]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D260*E260","v":370199.7},394.1,{"$f":"D260*G260","v":153699},{"$f":"F260+H260","v":523898.7},1243.4913000000001,484961.60700000008,512.33000000000004,199808.7,684770.30700000003,1239.46,null,null,505.48,null,null,null,160871.60700000002,0.23492783690458707,1.5,1.5,null,null,null,null,{"$f":"D260*O260","v":483389.4},{"$f":"1-F260/AD260","v":0.23415842382973229},{"$f":"D260*R260","v":197137.2},{"$f":"1-H260/AF260","v":0.22034501859618583},{"$f":"O260*D260+R260*D260","v":680526.60000000009},{"$f":"1-I260/AH260","v":0.23015691083934131}]
["1.6.5","Вентиляция",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},1.5,1.5]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D262*E262","v":67890},163362.31200000001,{"$f":"D262*G262","v":163362.31200000001},{"$f":"F262+H262","v":231252.31200000001},88935.900000000009,88935.900000000009,212371.0056,212371.0056,301306.9056,88935.9,null,null,212371.01,null,null,null,70054.593599999993,0.23250244948916299,1.5,1.5,null,null,null,null,{"$f":"D262*O262","v":88935.9},{"$f":"1-F262/AD262","v":0.23664122137404575},{"$f":"D262*R262","v":212371.01},{"$f":"1-H262/AF262","v":0.23076924670650667},{"$f":"O262*D262+R262*D262","v":301306.91000000003},{"$f":"1-I262/AH262","v":0.23250246069696845}]
["1.6.5.2","Монтаж узла терморегулирования","к-т",1,20865,20865,71535.599999999991,71535.599999999991,92400.599999999991,27333.15,27333.15,92996.28,92996.28,120329.43,27333.15,null,null,92996.28,null,null,null,27928.83,0.23210306904969136,1.5,1.5,null,null,null,null,27333.15,{"$f":"1-F263/AD263","v":0.23664122137404586},92996.28,{"$f":"1-H263/AF263","v":0.23076923076923084},120329.43,0.23210306904969136]
["1.6.5.3","Монтаж вытяжных систем","к-т",-5,6520.4,-32602,12173.327999999998,-60866.639999999985,-93468.639999999985,8541.7240000000002,-42708.62,15825.326399999998,-79126.631999999983,-121835.25199999998,8541.7199999999993,null,null,15825.33,null,null,null,-28366.611999999994,0.23282762200877627,1.5,1.5,null,null,null,null,-42708.6,null,-79126.649999999994,null,-121835.25,0.23282760941517344]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8102.7822999999999,48616.693800000001,15397.824000000001,92386.944000000003,141003.6378,8541.7199999999993,null,null,15825.33,null,null,null,32824.777799999996,0.23279383647221052,1.5,1.5,null,null,null,null,51250.319999999992,{"$f":"1-F265/AD265","v":0.27586832628557245},94951.98,{"$f":"1-H265/AF265","v":0.25154925679274931},146202.29999999999,0.26007415752009366]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-75,684,-51300,603.6,-45270,-96570,896.04000000000008,-67203,784.68000000000006,-58851.000000000007,-126054,896.04,null,null,784.68,null,null,null,-29484,0.23389975724689416,1.5,1.5,null,null,null,null,-67203,null,-58850.999999999993,null,-126054,0.23389975724689416]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",125,388.8,48600,502.35,62793.75,111393.75,509.32800000000003,63666.000000000007,653.05500000000006,81631.875000000015,145297.87500000003,896.04,null,null,784.68,null,null,null,33904.125000000029,0.23334219444021476,1.5,1.5,null,null,null,null,112005,{"$f":"1-F267/AD267","v":0.56609079951787866},98085,{"$f":"1-H267/AF267","v":0.35980272212876585},210090,0.46978080822504642]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-289.2,1050,-303660,1429.5539419087138,-413427,-717087,1375.5,-397794.6,1858.420124481328,-537455.10000000009,-935249.70000000007,1375.5,null,null,1858.42,null,null,null,-218162.70000000007,0.2332667949532623,1.5,1.5,null,null,null,null,-397794.6,null,-537455.06400000001,null,-935249.66399999999,0.23326676543986435]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",294.5,1347.05,396706.22499999998,1705.5,502269.75,898975.97499999998,1764.6355000000001,519685.15475000005,2217.15,652950.67500000005,1172635.82975,1375.5,null,null,1858.42,null,null,null,273659.85475000006,0.23337156157708649,1.5,1.5,null,null,null,null,405084.75,{"$f":"1-F269/AD269","v":2.06833878589604E-2},547304.69000000006,{"$f":"1-H269/AF269","v":8.2284951733192835E-2},952389.44000000006,5.6083638432614324E-2]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,153567,204960.052,409920.10399999999,563487.10400000005,100586.38500000001,201172.77000000002,266448.06760000001,532896.13520000002,734068.90520000004,100586.39,null,null,266448.07,null,null,null,170581.80119999999,0.23237845928581358,1.5,1.5,null,null,null,null,201172.78,{"$f":"1-F270/AD270","v":0.23664125931947655},532896.14,{"$f":"1-H270/AF270","v":0.23076923769798752},734068.92,0.23237847476228801]
["1.6.5.7","Монтаж клапанов противопожарных","шт",-6,6480.333333333333,-38882,14039.404,-84236.423999999999,-123118.424,8489.2366666666658,-50935.42,18251.225200000001,-109507.3512,-160442.77120000002,8489.24,null,null,18251.23,null,null,null,-37324.347200000018,0.23263339894243873,1.5,1.5,null,null,null,null,-50935.44,null,-109507.38,null,-160442.82,0.23263363234328593]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,124339.92,13056.74,313361.76,437701.68,6786.8873000000003,162885.29519999999,16973.761999999999,407370.28799999994,570255.58319999999,8489.24,null,null,18251.23,null,null,null,132553.9032,0.23244648032408777,1.5,1.5,null,null,null,null,203741.76,{"$f":"1-F272/AD272","v":0.38971804307570523},438029.52,{"$f":"1-H272/AF272","v":0.28461040707941332},641771.28,0.31797870418881946]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-152,1875.3947368421052,-285060,3349.9013157894738,-509185,-794245,2456.7671052631581,-373428.60000000003,4354.8717105263158,-661940.5,-1035369.1000000001,2456.77,null,null,4354.87,null,null,null,-241124.10000000009,0.23288709311490952,1.5,1.5,null,null,null,null,-373429.04,null,-661940.24,null,-1035369.28,0.23288722647826676]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",294,1679.8,493861.2,2988.56,878636.64,1372497.84,2200.538,646958.17200000002,3885.1280000000002,1142227.632,1789185.804,2456.77,null,null,4354.87,null,null,null,416687.96399999992,0.23289250510954751,1.5,1.5,null,null,null,null,722290.38,{"$f":"1-F274/AD274","v":0.31625671104743214},1280331.78,{"$f":"1-H274/AF274","v":0.31374300495766805},2002622.1600000001,0.31464962916419537]
["1.6.6","Кондиционирование воздуха",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D276*E276","v":46666},299438.13,{"$f":"D276*G276","v":299438.13},{"$f":"F276+H276","v":346104.13},61132.46,61132.46,389269.56900000002,{"$f":"L276*D276","v":389269.56900000002},450402.02900000004,61132.46,null,null,389269.57,null,null,null,{"$f":"N276-I276","v":104297.89900000003},{"$f":"1-I276/N276","v":0.23156622813526451},1.5,1.5,null,null,null,null,{"$f":"D276*O276","v":61132.46},{"$f":"1-F276/AD276","v":0.23664122137404575},{"$f":"D276*R276","v":389269.57},{"$f":"1-H276/AF276","v":0.23076923274531835},{"$f":"O276*D276+R276*D276","v":450402.03},{"$f":"1-I276/AH276","v":0.23156622984137087}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,{"$f":"L277*D277","v":157060.79999999999},212080.8,18340,null,null,52353.599999999999,null,null,null,49264.799999999988,0.23229259791551138,1.5,1.5,null,null,null,null,55020,0.23664122137404575,{"$f":"D277*R277","v":157060.79999999999},{"$f":"1-H277/AF277","v":0.23076923076923073},212080.8,0.23229259791551138]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",74,425.7837837837838,31508,627.43243243243239,46430,77938,557.77675675675675,41275.480000000003,815.66216216216219,{"$f":"L278*D278","v":60359},101634.48000000001,557.78,null,null,815.66,null,null,null,23696.48000000001,0.23315394539333512,1.5,1.5,null,null,null,null,41275.72,0.23664565996668263,{"$f":"D278*R278","v":60358.84},{"$f":"1-H278/AF278","v":0.23076719168227877},101634.56,0.23315454900380339]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,{"$f":"L279*D279","v":2433.6},12913.6,655,null,null,152.1,null,null,null,3041.6000000000004,0.23553463015735354,1.5,1.5,null,null,null,null,10480,0.23664122137404575,{"$f":"D279*R279","v":2433.6},{"$f":"1-H279/AF279","v":0.23076923076923073},12913.6,0.23553463015735354]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.300000000001,{"$f":"L280*D280","v":32022.9},41847.9,3275,null,null,10674.3,null,null,null,9714.9000000000015,0.23214784971288882,1.5,1.5,null,null,null,null,9825,0.23664122137404575,{"$f":"D280*R280","v":32022.899999999998},{"$f":"1-H280/AF280","v":0.23076923076923073},41847.899999999994,0.23214784971288871]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,528000,null,null,528000,691680,691680,null,null,691680,691680,null,null,0,null,null,null,163680,0.23664122137404575,1.5,1.5,null,null,null,null,691680,0.23664122137404575,null,null,691680,0.23664122137404575]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F285+F287+F288+F290+F291+F294+F296+F297+F298+F299+F300+F303+F306+F307+F309+F310+F311+F313+F314+F315+F316+F317+F318+F320+F322+F324+F326+F328+F330+F332+F334+F336+F338+F340+F342+F343+F345+F347+F348+F350+F352+F354+F356+F358+F360+F362+F364+F365+F366+F367+F368+F369+F372+F370","v":1757605},null,{"$f":"H285+H287+H288+H290+H291+H294+H296+H297+H298+H299+H300+H303+H306+H307+H309+H310+H311+H313+H314+H315+H316+H317+H318+H320+H322+H324+H326+H328+H330+H332+H334+H336+H338+H340+H342+H343+H345+H347+H348+H350+H352+H354+H356+H358+H360+H362+H364+H365+H366+H367+H368+H369+H372+H370","v":2350257.7700000005},{"$f":"I285+I287+I288+I290+I291+I294+I296+I297+I298+I299+I300+I303+I306+I307+I309+I310+I311+I313+I314+I315+I316+I317+I318+I320+I322+I324+I326+I328+I330+I332+I334+I336+I338+I340+I342+I343+I345+I347+I348+I350+I352+I354+I356+I358+I360+I362+I364+I365+I366+I367+I368+I369+I372+I370","v":4107862.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD285+AD287+AD288+AD290+AD291+AD294+AD296+AD297+AD298+AD299+AD300+AD303+AD306+AD307+AD309+AD310+AD311+AD313+AD314+AD315+AD316+AD317+AD318+AD320+AD322+AD324+AD326+AD328+AD330+AD332+AD334+AD336+AD338+AD340+AD342+AD343+AD345+AD347+AD348+AD350+AD352+AD354+AD356+AD358+AD360+AD362+AD364+AD365+AD366+AD367+AD368+AD369+AD372+AD370","v":2319410.5499999998},0.24221910605692465,{"$f":"AF285+AF287+AF288+AF290+AF291+AF294+AF296+AF297+AF298+AF299+AF300+AF303+AF306+AF307+AF309+AF310+AF311+AF313+AF314+AF315+AF316+AF317+AF318+AF320+AF322+AF324+AF326+AF328+AF330+AF332+AF334+AF336+AF338+AF340+AF342+AF343+AF345+AF347+AF348+AF350+AF352+AF354+AF356+AF358+AF360+AF362+AF364+AF365+AF366+AF367+AF368+AF369+AF372+AF370","v":3071446.1000000006},{"$f":"1-H282/AF282","v":0.23480416276880134},{"$f":"AH285+AH287+AH288+AH290+AH291+AH294+AH296+AH297+AH298+AH299+AH300+AH303+AH306+AH307+AH309+AH310+AH311+AH313+AH314+AH315+AH316+AH317+AH318+AH320+AH322+AH324+AH326+AH328+AH330+AH332+AH334+AH336+AH338+AH340+AH342+AH343+AH345+AH347+AH348+AH350+AH352+AH354+AH356+AH358+AH360+AH362+AH364+AH365+AH366+AH367+AH368+AH369+AH372+AH370","v":5390856.6499999994},0.23799443452090296,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F284+F373+F374+F286+F375-F288+F289-F290-F291+F292+F293+F295-F298-F299+F376+F301+F302+F304+F305+F377+F378+F308-F309-F310-F311+F312-F314-F315-F316-F317-F318+F319+F321+F323+F325+F327+F329+F331+F333+F335+F337+F339+F341-F343+F344+F346-F348+F349+F351+F353+F355+F357+F359+F361+F363-F365-F370+F371","v":-2635114},null,{"$f":"H284+H373+H374+H286+H375-H288+H289-H290-H291+H292+H293+H295-H298-H299+H376+H301+H302+H304+H305+H377+H378+H308-H309-H310-H311+H312-H314-H315-H316-H317-H318+H319+H321+H323+H325+H327+H329+H331+H333+H335+H337+H339+H341-H343+H344+H346-H348+H349+H351+H353+H355+H357+H359+H361+H363-H365-H370+H371","v":-2525647.2799999998},{"$f":"I284+I373+I374+I286+I375-I288+I289-I290-I291+I292+I293+I295-I298-I299+I376+I301+I302+I304+I305+I377+I378+I308-I309-I310-I311+I312-I314-I315-I316-I317-I318+I319+I321+I323+I325+I327+I329+I331+I333+I335+I337+I339+I341-I343+I344+I346-I348+I349+I351+I353+I355+I357+I359+I361+I363-I365-I370+I371","v":-5160761.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD284+AD373+AD374+AD286+AD375-AD288+AD289-AD290-AD291+AD292+AD293+AD295-AD298-AD299+AD376+AD301+AD302+AD304+AD305+AD377+AD378+AD308-AD309-AD310-AD311+AD312-AD314-AD315-AD316-AD317-AD318+AD319+AD321+AD323+AD325+AD327+AD329+AD331+AD333+AD335+AD337+AD339+AD341-AD343+AD344+AD346-AD348+AD349+AD351+AD353+AD355+AD357+AD359+AD361+AD363-AD365-AD370+AD371","v":-3561339.34},null,{"$f":"AF284+AF373+AF374+AF286+AF375-AF288+AF289-AF290-AF291+AF292+AF293+AF295-AF298-AF299+AF376+AF301+AF302+AF304+AF305+AF377+AF378+AF308-AF309-AF310-AF311+AF312-AF314-AF315-AF316-AF317-AF318+AF319+AF321+AF323+AF325+AF327+AF329+AF331+AF333+AF335+AF337+AF339+AF341-AF343+AF344+AF346-AF348+AF349+AF351+AF353+AF355+AF357+AF359+AF361+AF363-AF365-AF370+AF371","v":-3312252.62},null,{"$f":"AH284+AH373+AH374+AH286+AH375-AH288+AH289-AH290-AH291+AH292+AH293+AH295-AH298-AH299+AH376+AH301+AH302+AH304+AH305+AH377+AH378+AH308-AH309-AH310-AH311+AH312-AH314-AH315-AH316-AH317-AH318+AH319+AH321+AH323+AH325+AH327+AH329+AH331+AH333+AH335+AH337+AH339+AH341-AH343+AH344+AH346-AH348+AH349+AH351+AH353+AH355+AH357+AH359+AH361+AH363-AH365-AH370+AH371","v":-6873591.96},0.24919004357075625,null,null,"+"]
["1.7.1","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-4,4200,{"$f":"D284*E284","v":-16800},32779,{"$f":"ROUND(D284*G284,2)","v":-131116},{"$f":"F284+H284","v":-147916},{"$f":"E284*$Y$1","v":5502},{"$f":"J284*D284","v":-22008},{"$f":"G284*$X$1","v":42612.700000000004},{"$f":"L284*D284","v":-170450.80000000002},{"$f":"K284+M284","v":-192458.80000000002},5502,9242.2732901990403,-0.40469191645365094,42612.7,{"$f":"'ВСЕ СМЕТЫ КДС'!G8363","v":38280.963182192638},{"$f":"((R284/(S284/100))-100)/100","v":0.11315642182750452},null,{"$f":"N284-I284","v":-44542.800000000017},{"$f":"1-I284/N284","v":0.23144070315309051},1.5,1.5,null,null,null,null,{"$f":"D284*O284","v":-22008},null,{"$f":"D284*R284","v":-170450.8},null,{"$f":"O284*D284+R284*D284","v":-192458.8},0.2314407031530904]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D285*E285","v":16800},22816.15,{"$f":"ROUND(D285*G285,2)","v":91264.6},{"$f":"F285+H285","v":108064.6},{"$f":"E285*$Y$1","v":5502},{"$f":"J285*D285","v":22008},{"$f":"G285*$X$1","v":29660.995000000003},118643.98000000001,{"$f":"K285+M285","v":140651.98000000001},5502,9242.2732901990403,-0.85627320885804148,29661,{"$f":"S284","v":38280.963182192638},{"$f":"((R285/(S285/100))-100)/100","v":-0.22517623553950783},null,null,null,null,null,null,null,null,null,22008,{"$f":"1-F285/AD285","v":0.23664122137404575},118644,{"$f":"1-H285/AF285","v":0.23076936043963447},140652,0.23168813809970701]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",-2,1000,-2000,3887,-7774,-9774,1310,-2620,5053.1000000000004,-10106.200000000001,-12726.2,1310,null,null,5053.1000000000004,null,null,null,{"$f":"N286-I286","v":-2952.2000000000007},{"$f":"1-I286/N286","v":0.23197812387044059},1.5,1.5,null,null,null,null,-2620,null,-10106.200000000001,null,-12726.2,0.23197812387044059]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D287*E287","v":4000},455.14,{"$f":"ROUND(D287*G287,2)","v":1820.56},{"$f":"F287+H287","v":5820.5599999999995},{"$f":"E287*$Y$1","v":1310},{"$f":"J287*D287","v":5240},{"$f":"G287*$X$1","v":591.68200000000002},2366.7280000000001,{"$f":"K287+M287","v":7606.7280000000001},1310,null,null,591.67999999999995,null,null,null,1786.1680000000006,0.2348142328738454,1.5,1.5,null,null,null,null,5240,{"$f":"1-F287/AD287","v":0.23664122137404575},2366.7199999999998,{"$f":"1-H287/AF287","v":0.23076663061114111},7606.7199999999993,0.23481342812670902]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,24000,3256,26048,50048,3930,31440,4232.8,33862.400000000001,65302.400000000001,3930,null,null,4232.8,null,null,null,15254.400000000001,0.23359631498995448,1.5,1.5,null,null,null,null,31440,{"$f":"1-F288/AD288","v":0.23664122137404575},33862.400000000001,{"$f":"1-H288/AF288","v":0.23076923076923084},65302.400000000001,0.23359631498995448]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",-1,3000,-3000,0,0,-3000,3930,-3930,0,0,-3930,3930,null,null,0,null,null,null,-930,0.23664122137404575,1.5,1.5,null,null,null,null,-3930,null,0,null,-3930,0.23664122137404575]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.70000000000002,24710.400000000001,30998.400000000001,32.75,null,null,128.69999999999999,null,null,null,7190.4000000000015,0.2319603592443481,1.5,1.5,null,null,null,null,6288,{"$f":"1-F290/AD290","v":0.23664122137404575},24710.399999999998,{"$f":"1-H290/AF290","v":0.23076923076923073},30998.399999999998,0.23196035924434799]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.600000000000009,8985.6,12129.6,32.75,null,null,93.6,null,null,null,2817.6000000000004,0.23229125445191934,1.5,1.5,null,null,null,null,3144,{"$f":"1-F291/AD291","v":0.23664122137404575},8985.5999999999985,{"$f":"1-H291/AF291","v":0.23076923076923062},12129.599999999999,0.23229125445191923]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-4,3600,{"$f":"D292*E292","v":-14400},5700,{"$f":"ROUND(D292*G292,2)","v":-22800},{"$f":"F292+H292","v":-37200},{"$f":"E292*$Y$1","v":4716},{"$f":"J292*D292","v":-18864},{"$f":"G292*$X$1","v":7410},-29640,{"$f":"K292+M292","v":-48504},4716,0,null,7410,{"$f":"'ВСЕ СМЕТЫ КДС'!G8367+'ВСЕ СМЕТЫ КДС'!G8368","v":7874.23993155072},{"$f":"((R292/(S292/100))-100)/100","v":-5.8956792729999277E-2},null,-11304,0.23305294408708566,1.5,1.5,null,null,null,null,-18864,null,-29640,null,-48504,0.23305294408708566]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-10,3600,-36000,null,null,{"$f":"F293+H293","v":-36000},4716,-47160,0,0,-47160,4716,1217.51211359232,2.8734727542753116,null,null,null,null,-11160,0.23664122137404575,1.5,1.5,null,null,null,null,-47160,null,0,null,-47160,0.23664122137404575]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,36000,{"$f":"4750*1.2","v":5700},{"$f":"ROUND(D294*G294,2)","v":57000},{"$f":"F294+H294","v":93000},4716,47160,7410,74100,121260,4716,1217.51,-0.29154381417289427,7410,{"$f":"'ВСЕ СМЕТЫ КДС'!G8368+'ВСЕ СМЕТЫ КДС'!G8369","v":6847.8069577881597},{"$f":"((R294/(S294/100))-100)/100","v":8.2098260899782782E-2},null,28260,0.23305294408708566,1.5,1.5,null,null,null,null,47160,{"$f":"1-F294/AD294","v":0.23664122137404575},74100,{"$f":"1-H294/AF294","v":0.23076923076923073},121260,0.23305294408708566]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",-4,2500,{"$f":"D295*E295","v":-10000},0,{"$f":"ROUND(D295*G295,2)","v":0},{"$f":"F295+H295","v":-10000},{"$f":"E295*$Y$1","v":3275},{"$f":"J295*D295","v":-13100},{"$f":"G295*$X$1","v":0},0,{"$f":"K295+M295","v":-13100},3275,null,null,0,null,null,null,-3100,0.23664122137404575,1.5,1.5,null,null,null,null,-13100,null,0,null,-13100,0.23664122137404575]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",3,2500,7500,0,0,7500,3275,9825,0,0,9825,3275,null,null,0,null,null,null,2325,0.23664122137404575,1.5,1.5,null,null,null,null,9825,{"$f":"1-F296/AD296","v":0.23664122137404575},null,null,9825,0.23664122137404575]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D297*E297","v":5000},94696.92,{"$f":"ROUND(D297*G297,2)","v":189393.84},{"$f":"F297+H297","v":194393.84},3275,6550,123105.996,246211.992,252761.992,3275,null,null,123106,null,null,null,null,null,null,null,null,null,null,null,6550,{"$f":"1-F297/AD297","v":0.23664122137404575},{"$f":"D297*R297","v":246212},{"$f":"1-H297/AF297","v":0.23076925576332596},252762,0.2309214201501808]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,0,0,3930,3930,6170.7895945113605,-0.36312850409037473,null,null,null,null,{"$f":"N298-I298","v":930},{"$f":"1-I298/N298","v":0.23664122137404575},1.5,1.5,null,null,null,null,3930,{"$f":"1-F298/AD298","v":0.23664122137404575},null,null,3930,0.23664122137404575]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,191152,210802,3930,6170.7895945113605,-0.36312850409037473,38230.400000000001,{"$f":"'ВСЕ СМЕТЫ КДС'!G8409","v":328452.43697150977},{"$f":"((R299/(S299/100))-100)/100","v":-0.88360445624181461},null,48762,0.23131659092418477,1.5,1.5,null,null,null,null,19650,{"$f":"1-F299/AD299","v":0.23664122137404575},{"$f":"D299*R299","v":191152},{"$f":"1-H299/AF299","v":0.23076923076923073},210802,0.23131659092418477]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,{"$f":"1500*1.2","v":1800},{"$f":"D300*E300","v":9000},{"$f":"22500*1.2","v":27000},{"$f":"ROUND(D300*G300,2)","v":135000},{"$f":"F300+H300","v":144000},{"$f":"E300*$Y$1","v":2358},{"$f":"J300*D300","v":11790},{"$f":"G300*$X$1","v":35100},175500,{"$f":"K300+M300","v":187290},2358,null,null,35100,null,null,null,43290,0.23113887554060553,1.5,1.5,null,null,null,null,11790,{"$f":"1-F300/AD300","v":0.23664122137404575},175500,{"$f":"1-H300/AF300","v":0.23076923076923073},187290,0.23113887554060553]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-11,1500,{"$f":"D301*E301","v":-16500},694,-7634,-24134,1965,-21615,902.2,-9924.2000000000007,-31539.200000000001,1965,null,null,902.2,null,null,null,-7405.2000000000007,0.2347935267857143,1.5,1.5,null,null,null,null,-21615,null,-9924.2000000000007,null,-31539.200000000001,0.2347935267857143]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-16,1500,{"$f":"D302*E302","v":-24000},0,{"$f":"ROUND(D302*G302,2)","v":0},{"$f":"F302+H302","v":-24000},{"$f":"E302*$Y$1","v":1965},{"$f":"J302*D302","v":-31440},{"$f":"G302*$X$1","v":0},0,{"$f":"K302+M302","v":-31440},1965,null,null,0,null,null,null,-7440,0.23664122137404575,1.5,1.5,null,null,null,null,-31440,null,0,null,-31440,0.23664122137404575]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D303*E303","v":40500},694,{"$f":"ROUND(D303*G303,2)","v":18738},{"$f":"F303+H303","v":59238},{"$f":"E303*$Y$1","v":1965},{"$f":"J303*D303","v":53055},{"$f":"G303*$X$1","v":902.2},24359.4,{"$f":"K303+M303","v":77414.399999999994},1965,null,null,902.2,null,null,null,18176.399999999994,0.23479352678571419,1.5,1.5,null,null,null,null,53055,{"$f":"1-F303/AD303","v":0.23664122137404575},24359.4,{"$f":"1-H303/AF303","v":0.23076923076923084},77414.399999999994,0.23479352678571419]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-4,2500,-10000,2722.42,-10889.68,-20889.68,3275,-13100,3539.1460000000002,-14156.584000000001,-27256.584000000003,3275,null,null,3539.15,null,null,null,-6366.9040000000023,0.23359141409649875,1.5,1.5,null,null,null,null,-13100,null,-14156.6,null,-27256.6,0.23359186398890541]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-2,2500,-5000,0,0,-5000,3275,-6550,0,0,-6550,3275,null,null,0,null,null,null,-1550,0.23664122137404575,1.5,1.5,null,null,null,null,-6550,null,0,null,-6550,0.23664122137404575]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D306*E306","v":15000},2722.42,{"$f":"ROUND(D306*G306,2)","v":16334.52},{"$f":"F306+H306","v":31334.52},3275,19650,3539.1460000000002,21234.876,40884.876000000004,3275,null,null,3539.15,null,null,null,null,null,null,null,null,null,null,null,19650,{"$f":"1-F306/AD306","v":0.23664122137404575},21234.9,{"$f":"1-H306/AF306","v":0.23077010016529398},40884.9,0.23359186398890541]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",48,300,{"$f":"D307*E307","v":14400},416.16,{"$f":"ROUND(D307*G307,2)","v":19975.68},{"$f":"F307+H307","v":34375.68},393,18864,541.00800000000004,25968.384000000002,44832.384000000005,393,null,null,541.01,null,null,null,null,null,null,null,null,null,null,null,18864,{"$f":"1-F307/AD307","v":0.23664122137404575},25968.48,{"$f":"1-H307/AF307","v":0.23077207445333725},44832.479999999996,0.2332416141154805]
["1.7.14","Розетка компьютерная RJ-45 серии \"Viva\", установка в кабель-каналы, кат. 5е","шт.",-202,300,{"$f":"D308*E308","v":-60600},377.92,{"$f":"ROUND(D308*G308,2)","v":-76339.839999999997},{"$f":"F308+H308","v":-136939.84},{"$f":"E308*$Y$1","v":393},{"$f":"J308*D308","v":-79386},{"$f":"G308*$X$1","v":491.29600000000005},-99241.792000000016,{"$f":"K308+M308","v":-178627.79200000002},623,591.97866147587013,5.2402798517754264E-2,281,{"$f":"'ВСЕ СМЕТЫ КДС'!G8431","v":222.62555847167999},{"$f":"((R308/(S308/100))-100)/100","v":0.26220907396733495},null,{"$f":"N308-I308","v":-41687.952000000019},{"$f":"1-I308/N308","v":0.23337886861412926},1.5,1.5,null,null,null,null,-125846,null,-56762,null,-182608,0.25008849557522128]
["1.7.15","Розетка компьютерная RJ-45 настенная, IP66, с откидной крышкой ","шт.",3,300,900,5395,16185,17085,393,1179,7013.5,21040.5,22219.5,393,null,null,7013.5,null,null,null,5134.5,0.23108080739890635,1.5,1.5,null,null,null,null,1179,{"$f":"1-F309/AD309","v":0.23664122137404575},21040.5,{"$f":"1-H309/AF309","v":0.23076923076923073},22219.5,0.23108080739890635]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077,262,null,null,153.4,null,null,null,487,0.23447279730380355,1.5,1.5,null,null,null,null,1310,{"$f":"1-F310/AD310","v":0.23664122137404575},767,{"$f":"1-H310/AF310","v":0.23076923076923073},2077,0.23447279730380355]
["1.7.17","Вставка RJ-45 (8P8C), кат. 5e, 110 IDC, монтаж инструментом NE-TOOL, белая","шт.",5,100,500,210,1050,1550,131,655,273,1365,2020,131,null,null,273,null,null,null,470,0.23267326732673266,1.5,1.5,null,null,null,null,655,{"$f":"1-F311/AD311","v":0.23664122137404575},1365,{"$f":"1-H311/AF311","v":0.23076923076923073},2020,0.23267326732673266]
["1.7.18","Розетка с заземлением на DIN-рейку, Iном 16А, Uном 250 В, IP20","шт.",-6,300,-1800,280.86,-1685.16,-3485.16,393,-2358,365.11800000000005,-2190.7080000000005,-4548.7080000000005,393,null,null,365.12,null,null,null,-1063.5480000000007,0.23381320585977394,1.5,1.5,null,null,null,null,-2358,null,-2190.7200000000003,null,-4548.72,0.23381522714082215]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",6,300,{"$f":"D313*E313","v":1800},280.87,{"$f":"ROUND(D313*G313,2)","v":1685.22},{"$f":"F313+H313","v":3485.2200000000003},{"$f":"E313*$Y$1","v":393},{"$f":"J313*D313","v":2358},{"$f":"G313*$X$1","v":365.13100000000003},2190.7860000000001,{"$f":"K313+M313","v":4548.7860000000001},393,null,null,365.12,null,null,null,1063.5659999999998,0.23381315366341693,1.5,1.5,null,null,null,null,2358,{"$f":"1-F313/AD313","v":0.23664122137404575},2190.7200000000003,{"$f":"1-H313/AF313","v":0.23074605609114818},4548.72,0.23380203661689436]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,0,7860,1572,null,null,0,null,null,null,1860,0.23664122137404575,1.5,1.5,null,null,null,null,7860,0.23664122137404575,null,null,7860,0.23664122137404575]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,50,400,429,3432,3832,65.5,524,557.70000000000005,4461.6000000000004,4985.6000000000004,65.5,null,null,557.70000000000005,null,null,null,1153.6000000000004,0.23138639281129658,1.5,1.5,null,null,null,null,524,0.23664122137404575,{"$f":"D315*R315","v":4461.6000000000004},{"$f":"1-H315/AF315","v":0.23076923076923084},4985.6000000000004,0.23138639281129658]
["1.7.21","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",57,50,2850,285,16245,19095,65.5,3733.5,370.5,21118.5,24852,65.5,null,null,370.5,null,null,null,5757,0.23165137614678899,1.5,1.5,null,null,null,null,3733.5,0.23664122137404575,21118.5,{"$f":"1-H316/AF316","v":0.23076923076923073},24852,0.23165137614678899]
["1.7.22","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 3 м, серый","шт.",163,50,8150,590,96170,104320,65.5,10676.5,767,125021,135697.5,65.5,null,null,767,null,null,null,31377.5,0.23123123123123124,1.5,1.5,null,null,null,null,10676.5,0.23664122137404575,125021,{"$f":"1-H317/AF317","v":0.23076923076923073},135697.5,0.23123123123123124]
["1.7.23","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-ST, 3 м","шт.",2,50,100,429,858,958,65.5,131,557.70000000000005,1115.4000000000001,1246.4000000000001,65.5,null,null,557.70000000000005,null,null,null,288.40000000000009,0.23138639281129658,1.5,1.5,null,null,null,null,131,0.23664122137404575,1115.4000000000001,{"$f":"1-H318/AF318","v":0.23076923076923084},1246.4000000000001,0.23138639281129658]
["1.7.24","Кабель канал 80х40 белый TA-G IN-Liner 01781 DKC","м",-96,null,null,null,null,null,null,null,null,null,null,393,null,null,600.6,null,null,null,null,null,null,null,null,null,null,null,-37728,null,-57657.600000000006,null,-95385.600000000006,1]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",152,300,45600,398.52,60575.040000000001,106175.04000000001,393,59736,518.07600000000002,{"$f":"L320*D320","v":78747.551999999996},138483.552,393,null,null,600.6,null,null,null,{"$f":"N320-I320","v":32308.511999999988},{"$f":"1-I320/N320","v":0.23330216140036608},1.5,1.5,null,null,null,null,59736,{"$f":"1-F320/AD320","v":0.23664122137404575},91291.199999999997,{"$f":"1-H320/AF320","v":0.33646353646353644},151027.20000000001,0.29698067632850245]
["1.7.25","Разделитель SEP-N 40 09514 DKC","м",-96,null,null,null,null,null,null,null,null,null,null,262,null,null,143,null,null,null,null,null,null,null,null,null,null,null,-25152,null,-13728,null,-38880,1]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",152,200,30400,91.67,13933.84,44333.84,262,39824,119.17100000000001,{"$f":"L322*D322","v":18113.992000000002},57937.991999999998,262,null,null,143,null,null,null,{"$f":"N322-I322","v":13604.152000000002},{"$f":"1-I322/N322","v":0.23480537606481089},1.5,1.5,null,null,null,null,39824,{"$f":"1-F322/AD322","v":0.23664122137404575},21736,{"$f":"1-H322/AF322","v":0.3589510489510489},61560,0.27982716049382717]
["1.7.26","Угол внутренний изменяемый 80x40 70-120 градусов NIAV IN-Liner 01724 DKC","шт.",-12,50,-600,620,-7440,-8040,65.5,-786,806,-9672,-10458,65.5,null,null,806,null,null,null,-2418,0.23121055651176137,1.5,1.5,null,null,null,null,-786,null,-9672,null,-10458,0.23121055651176137]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",21,50,{"$f":"D324*E324","v":1050},516.66999999999996,{"$f":"ROUND(D324*G324,2)","v":10850.07},{"$f":"F324+H324","v":11900.07},{"$f":"E324*$Y$1","v":65.5},{"$f":"J324*D324","v":1375.5},{"$f":"G324*$X$1","v":671.67099999999994},14105.090999999999,{"$f":"K324+M324","v":15480.590999999999},65.5,null,null,671.67,null,null,null,3580.5209999999988,0.23129097590653991,1.5,1.5,null,null,null,null,1375.5,{"$f":"1-F324/AD324","v":0.23664122137404575},14105.07,{"$f":"1-H324/AF324","v":0.23076808551818606},15480.57,0.23128993312261759]
["1.7.27","Угол 80x40мм внешний изменяемый 70-120 градусов 01708 DKC","шт.",-5,50,-250,662,-3310,-3560,65.5,-327.5,860.6,-4303,-4630.5,65.5,null,null,860.6,null,null,null,-1070.5,0.23118453730698629,1.5,1.5,null,null,null,null,-327.5,null,-4303,null,-4630.5,0.23118453730698629]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,{"$f":"D326*E326","v":250},551.67999999999995,{"$f":"ROUND(D326*G326,2)","v":2758.4},{"$f":"F326+H326","v":3008.4},{"$f":"E326*$Y$1","v":65.5},{"$f":"J326*D326","v":327.5},{"$f":"G326*$X$1","v":717.18399999999997},3585.92,{"$f":"K326+M326","v":3913.42},65.5,null,null,717.18,null,null,null,905.02,0.23126063647653461,1.5,1.5,null,null,null,null,327.5,{"$f":"1-F326/AD326","v":0.23664122137404575},3585.8999999999996,{"$f":"1-H326/AF326","v":0.23076494046125096},3913.3999999999996,0.23125670772218521]
["1.7.28","Рамка-суппорт под 2 модуля PDA-DN 80 10043 DKC","шт.",-120,100,-12000,108,-12960,-24960,131,-15720,140.4,-16848,-32568,131,null,null,140.4,null,null,null,-7608,0.2336035372144436,1.5,1.5,null,null,null,null,-15720,null,-16848,null,-32568,0.2336035372144436]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",136,100,{"$f":"D328*E328","v":13600},102.24,{"$f":"ROUND(D328*G328,2)","v":13904.64},{"$f":"F328+H328","v":27504.639999999999},{"$f":"E328*$Y$1","v":131},{"$f":"J328*D328","v":17816},{"$f":"G328*$X$1","v":132.91200000000001},18076.031999999999,{"$f":"K328+M328","v":35892.031999999999},131,null,null,132.91,null,null,null,8387.3919999999998,0.23368395525781316,1.5,1.5,null,null,null,null,17816,{"$f":"1-F328/AD328","v":0.23664122137404575},18075.759999999998,{"$f":"1-H328/AF328","v":0.23075765555639149},35891.759999999995,0.23367814785343477]
["1.7.29","Накладка SGAN 40 на стык профиля 00823 DKC","шт.",-20,25,-500,46,-920,-1420,32.75,-655,59.800000000000004,-1196,-1851,32.75,null,null,59.8,null,null,null,-431,0.23284710967044842,1.5,1.5,null,null,null,null,-655,null,-1196,null,-1851,0.23284710967044842]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",34,25,{"$f":"D330*E330","v":850},38.33,{"$f":"ROUND(D330*G330,2)","v":1303.22},{"$f":"F330+H330","v":2153.2200000000003},{"$f":"E330*$Y$1","v":32.75},{"$f":"J330*D330","v":1113.5},{"$f":"G330*$X$1","v":49.829000000000001},1694.1859999999999,{"$f":"K330+M330","v":2807.6859999999997},32.75,null,null,49.83,null,null,null,654.46599999999944,0.23309800312428086,1.5,1.5,null,null,null,null,1113.5,{"$f":"1-F330/AD330","v":0.23664122137404575},1694.22,{"$f":"1-H330/AF330","v":0.23078466787076057},2807.7200000000003,0.23310728990070229]
["1.7.30","Накладка на стык 80 GAN In-liner 00886 DKC","шт.",-20,25,-500,94,-1880,-2380,32.75,-655,122.2,-2444,-3099,32.75,null,null,122.2,null,null,null,-719,0.23201032591158444,1.5,1.5,null,null,null,null,-655,null,-2444,null,-3099,0.23201032591158444]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",34,25,{"$f":"D332*E332","v":850},78.34,{"$f":"ROUND(D332*G332,2)","v":2663.56},{"$f":"F332+H332","v":3513.56},{"$f":"E332*$Y$1","v":32.75},{"$f":"J332*D332","v":1113.5},{"$f":"G332*$X$1","v":101.84200000000001},3462.6280000000006,{"$f":"K332+M332","v":4576.1280000000006},32.75,null,null,101.84,null,null,null,1062.5680000000007,0.23219805040418462,1.5,1.5,null,null,null,null,1113.5,{"$f":"1-F332/AD332","v":0.23664122137404575},3462.56,{"$f":"1-H332/AF332","v":0.23075412411626084},4576.0599999999995,0.23218664090942853]
["1.7.31","Угол плоский Т-образный 80x40 NTAN IN-Liner 01756 DKC","шт.",-4,50,-200,339,-1356,-1556,65.5,-262,440.7,-1762.8,-2024.8,65.5,null,null,440.7,null,null,null,-468.79999999999995,0.23152903990517582,1.5,1.5,null,null,null,null,-262,null,-1762.8,null,-2024.8,0.23152903990517582]
["1.7.31","Тройник /отвод 80х40, белый","шт.",8,50,{"$f":"D334*E334","v":400},282.5,{"$f":"ROUND(D334*G334,2)","v":2260},{"$f":"F334+H334","v":2660},65.5,524,367.25,2938,3462,65.5,null,null,367.25,null,null,null,null,null,null,null,null,null,null,null,524,{"$f":"1-F334/AD334","v":0.23664122137404575},2938,{"$f":"1-H334/AF334","v":0.23076923076923073},3462,0.23165800115540147]
["1.7.32","Заглушка для кабель-канала 80x40 торцевая LАN In-liner 00871 DKC","шт.",-8,25,-200,158,-1264,-1464,{"$f":"E335*$Y$1","v":32.75},{"$f":"J335*D335","v":-262},{"$f":"G335*$X$1","v":205.4},-1643.2,{"$f":"K335+M335","v":-1905.2},32.75,null,null,205.4,null,null,null,{"$f":"N335-I335","v":-441.20000000000005},{"$f":"1-I335/N335","v":0.2315767373504094},1.5,1.5,null,null,null,null,-262,null,-1643.2,null,-1905.2,0.2315767373504094]
["1.7.32","Заглушка 80x40, белый","шт.",16,25,{"$f":"D336*E336","v":400},131.68,{"$f":"ROUND(D336*G336,2)","v":2106.88},{"$f":"F336+H336","v":2506.88},null,null,null,null,null,39,null,null,168,null,null,null,null,null,null,null,null,null,null,null,624,{"$f":"1-F336/AD336","v":0.35897435897435892},2688,{"$f":"1-H336/AF336","v":0.21619047619047616},3312,0.24309178743961346]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 CM06541 DKC","шт.",-100,10,-1000,13.8,-1380,-2380,13.100000000000001,-1310.0000000000002,17.940000000000001,{"$f":"L337*D337","v":-1794.0000000000002},-3104.0000000000005,13.1,null,null,17.940000000000001,null,null,null,{"$f":"N337-I337","v":-724.00000000000045},{"$f":"1-I337/N337","v":0.23324742268041243},1.5,1.5,null,null,null,null,-1310,null,-1794.0000000000002,null,-3104,0.23324742268041232]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",100,10,{"$f":"D338*E338","v":1000},11.5,{"$f":"ROUND(D338*G338,2)","v":1150},{"$f":"F338+H338","v":2150},{"$f":"E338*$Y$1","v":13.100000000000001},{"$f":"J338*D338","v":1310.0000000000002},{"$f":"G338*$X$1","v":14.950000000000001},1495,{"$f":"K338+M338","v":2805},13.1,null,null,14.95,null,null,null,655,0.23351158645276293,1.5,1.5,null,null,null,null,1310,{"$f":"1-F338/AD338","v":0.23664122137404575},1495,{"$f":"1-H338/AF338","v":0.23076923076923073},2805,0.23351158645276293]
["1.7.34","Лоток перфорированный 300х50х3000","м",-324,380,-123120,842,-272808,-395928,497.8,-161287.20000000001,1094.6000000000001,-354650.4,-515937.60000000003,497.8,null,null,1094.5999999999999,null,null,null,-120009.60000000003,0.23260487314745049,1.5,1.5,null,null,null,null,-161287.20000000001,null,-354650.39999999997,null,-515937.6,0.23260487314745038]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,380,{"$f":"D340*E340","v":123120},701.68,{"$f":"ROUND(D340*G340,2)","v":227344.32},{"$f":"F340+H340","v":350464.32},497.8,161287.20000000001,912.18399999999997,295547.61599999998,456834.81599999999,497.8,null,null,912.18,null,null,null,106370.49599999998,0.23284235849484813,1.5,1.5,null,null,null,null,161287.20000000001,{"$f":"1-F340/AD340","v":0.23664122137404586},295546.32,{"$f":"1-H340/AF340","v":0.23076585761582147},456833.52,{"$f":"1-I340/AH340","v":0.23284018213024305}]
["1.7.35","Лоток перфорированный 100х50х3000","м",-648,380,-246240,452.12,-292973.76,-539213.76,497.8,-322574.40000000002,587.75599999999997,-380865.88799999998,-703440.28799999994,497.8,null,null,587.76,null,null,null,-164226.52799999993,0.23346193102889201,1.5,1.5,null,null,null,null,-322574.40000000002,null,-380868.48,null,-703442.88,0.23346475551788937]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",666,380,{"$f":"D342*E342","v":253080},538,{"$f":"ROUND(D342*G342,2)","v":358308},{"$f":"F342+H342","v":611388},497.8,331534.8,699.4,465800.39999999997,797335.2,497.8,null,null,699.4,null,null,null,185947.19999999995,0.23321082525893744,1.5,1.5,null,null,null,null,331534.8,{"$f":"1-F342/AD342","v":0.23664122137404575},465800.39999999997,{"$f":"1-H342/AF342","v":0.23076923076923073},797335.2,0.23321082525893744]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64000000000004,8823.36,11967.36,131,null,null,367.64,null,null,null,2780.16,0.2323118883362747,1.5,1.5,null,null,null,null,3144,{"$f":"1-F343/AD343","v":0.23664122137404575},8823.36,{"$f":"1-H343/AF343","v":0.23076923076923084},11967.36,0.2323118883362747]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",-32,150,-4800,209.22,-6695.04,-11495.04,196.5,-6288,271.98599999999999,-8703.5519999999997,-14991.552,196.5,null,null,271.99,null,null,null,-3496.5119999999988,0.23323215635045647,1.5,1.5,null,null,null,null,-6288,null,-8703.68,null,-14991.68,0.23323870306730132]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",50,120,{"$f":"D345*E345","v":6000},209.22,{"$f":"ROUND(D345*G345,2)","v":10461},{"$f":"F345+H345","v":16461},{"$f":"E345*$Y$1","v":157.20000000000002},{"$f":"J345*D345","v":7860.0000000000009},{"$f":"G345*$X$1","v":271.98599999999999},13599.3,{"$f":"K345+M345","v":21459.3},157.19999999999999,null,null,271.99,null,null,null,4998.2999999999993,0.23291999273042452,1.5,1.5,null,null,null,null,7859.9999999999991,{"$f":"1-F345/AD345","v":0.23664122137404575},13599.5,{"$f":"1-H345/AF345","v":0.23078054340233101},21459.5,0.23292714182529883]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 300х50","шт.",-5,1200,-6000,2748,-13740,-19740,1572,-7860,3572.4,-17862,-25722,1572,null,null,3572.4,null,null,null,-5982,0.23256356426405411,1.5,1.5,null,null,null,null,-7860,null,-17862,null,-25722,0.23256356426405411]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",5,1200,{"$f":"D347*E347","v":6000},2290,{"$f":"ROUND(D347*G347,2)","v":11450},{"$f":"F347+H347","v":17450},{"$f":"E347*$Y$1","v":1572},{"$f":"J347*D347","v":7860},{"$f":"G347*$X$1","v":2977},14885,{"$f":"K347+M347","v":22745},1572,null,null,2977,null,null,null,5295,0.23279841723455708,1.5,1.5,null,null,null,null,7860,{"$f":"1-F347/AD347","v":0.23664122137404575},14885,{"$f":"1-H347/AF347","v":0.23076923076923073},22745,0.23279841723455708]
["1.7.39","Угол горизонтальный 90° 100х50 мм в комплекте с крепежными элементами","шт.",3,1200,3600,1620.8,4862.3999999999996,8462.4,1572,4716,2107.04,6321.12,11037.119999999999,1572,null,null,2107.04,null,null,null,2574.7199999999993,0.23327824649908668,1.5,1.5,null,null,null,null,{"$f":"D348*O348","v":4716},{"$f":"1-F348/AD348","v":0.23664122137404575},6321.12,{"$f":"1-H348/AF348","v":0.23076923076923084},{"$f":"O348*D348+R348*D348","v":11037.119999999999},0.23327824649908668]
["1.7.40","Ответвитель DPT T-образный горизонтальный 300х50","шт.",-7,1200,-8400,3690,-25830,-34230,{"$f":"E349*$Y$1","v":1572},{"$f":"J349*D349","v":-11004},{"$f":"G349*$X$1","v":4797},-33579,{"$f":"K349+M349","v":-44583},1572,null,null,4797,null,null,null,-10353,0.23221855864342911,1.5,1.5,null,null,null,null,-11004,null,-33579,null,-44583,0.23221855864342911]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",7,1200,{"$f":"D350*E350","v":8400},3099,{"$f":"ROUND(D350*G350,2)","v":21693},{"$f":"F350+H350","v":30093},{"$f":"E350*$Y$1","v":1572},{"$f":"J350*D350","v":11004},{"$f":"G350*$X$1","v":4028.7000000000003},28200.9,{"$f":"K350+M350","v":39204.9},1572,null,null,4028.7,null,null,null,9111.9000000000015,0.23241737639937865,1.5,1.5,null,null,null,null,11004,{"$f":"1-F350/AD350","v":0.23664122137404575},28200.899999999998,{"$f":"1-H350/AF350","v":0.23076923076923073},39204.899999999994,0.23241737639937854]
["1.7.41","Легкая консоль потолочная DS основание 300 мм","шт.",-120,300,-36000,802,-96240,-132240,393,-47160,1042.6000000000001,-125112.00000000001,-172272,393,null,null,1042.5999999999999,null,null,null,-40032,0.23237670660351073,1.5,1.5,null,null,null,null,-47160,null,-125111.99999999999,null,-172272,0.23237670660351073]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",120,270,{"$f":"D352*E352","v":32400},668.33,{"$f":"ROUND(D352*G352,2)","v":80199.600000000006},{"$f":"F352+H352","v":112599.6},{"$f":"E352*$Y$1","v":353.7},{"$f":"J352*D352","v":42444},{"$f":"G352*$X$1","v":868.82900000000006},104259.48000000001,{"$f":"K352+M352","v":146703.48000000001},353.7,null,null,868.83,null,null,null,34103.880000000005,0.23246810505108673,1.5,1.5,null,null,null,null,42444,{"$f":"1-F352/AD352","v":0.23664122137404575},104259.6,{"$f":"1-H352/AF352","v":0.23077011613319065},146703.6,0.2324687328736309]
["1.7.42","Консоль легкая осн. 100 мм","шт.",-600,300,-180000,124,-74400,-254400,393,-235800,161.20000000000002,-96720.000000000015,-332520,393,null,null,161.19999999999999,null,null,null,-78120,0.23493323709852043,1.5,1.5,null,null,null,null,-235800,null,-96720,null,-332520,0.23493323709852043]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",600,270,{"$f":"D354*E354","v":162000},131.6,{"$f":"ROUND(D354*G354,2)","v":78960},{"$f":"F354+H354","v":240960},{"$f":"E354*$Y$1","v":353.7},{"$f":"J354*D354","v":212220},{"$f":"G354*$X$1","v":171.08},102648.00000000001,{"$f":"K354+M354","v":314868},353.7,null,null,171.08,null,null,null,73908,0.23472693319105153,1.5,1.5,null,null,null,null,212220,{"$f":"1-F354/AD354","v":0.23664122137404575},102648.00000000001,{"$f":"1-H354/AF354","v":0.23076923076923084},314868,0.23472693319105153]
["1.7.43","Стандартный анкер с болтом М8","шт.",-600,25,-15000,83.02,-49812,-64812,32.75,-19650,107.926,-64755.6,-84405.6,32.75,null,null,107.93,null,null,null,-19593.600000000006,0.23213625636213719,1.5,1.5,null,null,null,null,-19650,null,-64758.000000000007,null,-84408,0.23215808928063686]
["1.7.43","Стандартный анкер с болтом М8","шт.",625,25,{"$f":"D356*E356","v":15625},83.02,{"$f":"ROUND(D356*G356,2)","v":51887.5},{"$f":"F356+H356","v":67512.5},{"$f":"E356*$Y$1","v":32.75},{"$f":"J356*D356","v":20468.75},{"$f":"G356*$X$1","v":107.926},67453.75,{"$f":"K356+M356","v":87922.5},32.75,null,null,107.93,null,null,null,20410,0.23213625636213708,1.5,1.5,null,null,null,null,20468.75,{"$f":"1-F356/AD356","v":0.23664122137404575},67456.25,{"$f":"1-H356/AF356","v":0.23079773927545633},87925,0.23215808928063686]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,15,-750,6.82,-341,-1091,19.650000000000002,-982.50000000000011,8.8660000000000014,-443.30000000000007,-1425.8000000000002,19.649999999999999,null,null,8.8699999999999992,null,null,null,-334.80000000000018,0.23481554215177458,1.5,1.5,null,null,null,null,-982.49999999999989,null,-443.49999999999994,null,-1425.9999999999998,0.23492286115006999]
["1.7.44","Винт для соединения крышек лотков","шт.",50,15,{"$f":"D358*E358","v":750},10.199999999999999,{"$f":"ROUND(D358*G358,2)","v":510},{"$f":"F358+H358","v":1260},{"$f":"E358*$Y$1","v":19.650000000000002},{"$f":"J358*D358","v":982.50000000000011},{"$f":"G358*$X$1","v":13.26},663,{"$f":"K358+M358","v":1645.5},19.649999999999999,null,null,13.26,null,null,null,385.5,0.23427529626253418,1.5,1.5,null,null,null,null,982.49999999999989,{"$f":"1-F358/AD358","v":0.23664122137404575},663,{"$f":"1-H358/AF358","v":0.23076923076923073},1645.5,0.23427529626253418]
["1.7.45","Кабель оптический внутриобъектовый огнестойкий, наружная оболочка ","м",-1660,168,-278880,82,-136120,-415000,220.08,-365332.80000000005,106.60000000000001,-176956,-542288.80000000005,220.08,null,null,106.6,null,null,null,-127288.80000000005,0.23472511326068335,1.5,1.5,null,null,null,null,-365332.80000000005,null,-176956,null,-542288.80000000005,0.23472511326068335]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,{"$f":"D360*E360","v":278880},133.01,{"$f":"ROUND(D360*G360,2)","v":220796.6},{"$f":"F360+H360","v":499676.6},{"$f":"E360*$Y$1","v":220.08},{"$f":"J360*D360","v":365332.80000000005},{"$f":"G360*$X$1","v":172.91299999999998},287035.57999999996,{"$f":"K360+M360","v":652368.38},220.08,null,null,172.91,null,null,null,152691.78000000003,0.23405760407946197,1.5,1.5,null,null,null,null,365332.80000000005,{"$f":"1-F360/AD360","v":0.23664122137404586},287030.59999999998,{"$f":"1-H360/AF360","v":0.23075588456422413},652363.4,0.23405175704216397]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",-11952,112,-1338624,72.599999999999994,-867715.2,-2206339.2000000002,146.72,-1753597.44,94.38,-1128029.76,-2881627.2,146.72,null,null,94.38,null,null,null,-675288,0.23434259643301536,1.5,1.5,null,null,null,null,-1753597.44,null,-1128029.76,null,-2881627.2,0.23434259643301536]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,{"$f":"D362*E362","v":341600},72.599999999999994,{"$f":"ROUND(D362*G362,2)","v":221430},{"$f":"F362+H362","v":563030},{"$f":"E362*$Y$1","v":146.72},{"$f":"J362*D362","v":447496},{"$f":"G362*$X$1","v":94.38},287859,{"$f":"K362+M362","v":735355},146.72,null,null,94.38,null,null,null,172325,0.23434259643301536,1.5,1.5,null,null,null,null,447496,{"$f":"1-F362/AD362","v":0.23664122137404575},287859,{"$f":"1-H362/AF362","v":0.23076923076923073},735355,0.23434259643301536]
["1.7.47","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-150,35,-5250,96.8,-14520,-19770,45.85,-6877.5,125.84,-18876,-25753.5,45.85,null,null,125.84,null,null,null,-5983.5,0.23233735220455476,1.5,1.5,null,null,null,null,-6877.5,null,-18876,null,-25753.5,0.23233735220455476]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",150,35,{"$f":"D364*E364","v":5250},21.6,{"$f":"ROUND(D364*G364,2)","v":3240},{"$f":"F364+H364","v":8490},{"$f":"E364*$Y$1","v":45.85},{"$f":"J364*D364","v":6877.5},{"$f":"G364*$X$1","v":28.080000000000002},4212,{"$f":"K364+M364","v":11089.5},45.85,null,null,28.08,null,null,null,2599.5,0.2344109292574057,1.5,1.5,null,null,null,null,6877.5,{"$f":"1-F364/AD364","v":0.23664122137404575},4212,{"$f":"1-H364/AF364","v":0.23076923076923073},11089.5,0.2344109292574057]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.100000000000001,1310.0000000000002,31.72,3172,4482,13.1,null,null,31.72,null,null,null,1042,0.23248549754573855,1.5,1.5,null,null,null,null,1310,{"$f":"1-F365/AD365","v":0.23664122137404575},3172,0.23076923076923073,4482,0.23248549754573855]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,16800,5390,26950,43750,4401.6000000000004,22008,7007,35035,57043,4401.6000000000004,null,null,7007,null,null,null,13293,0.2330347281875077,1.5,1.5,null,null,null,null,22008,{"$f":"1-F366/AD366","v":0.23664122137404575},35035,0.23076923076923073,57043,0.2330347281875077]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D367*E367","v":0},6342,{"$f":"ROUND(D367*G367,2)","v":19026},{"$f":"F367+H367","v":19026},0,0,8244.6,24733.800000000003,24733.800000000003,0,null,null,8244.6,null,null,null,5707.8000000000029,0.23076923076923084,1.5,1.5,null,null,null,null,null,null,24733.800000000003,0.23076923076923084,24733.800000000003,0.23076923076923084]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D368*E368","v":0},1268.02,{"$f":"ROUND(D368*G368,2)","v":5072.08},{"$f":"F368+H368","v":5072.08},0,0,1648.4259999999999,6593.7039999999997,6593.7039999999997,0,null,null,1648.43,null,null,null,1521.6239999999998,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,6593.72,0.23077109734717283,6593.72,0.23077109734717283]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D369*E369","v":0},1146,{"$f":"ROUND(D369*G369,2)","v":4584},{"$f":"F369+H369","v":4584},0,0,1489.8,5959.2,5959.2,0,null,null,1489.8,null,null,null,1375.1999999999998,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,5959.2,0.23076923076923073,5959.2,0.23076923076923073]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,0,23400,23400,23400,0,null,null,23400,null,null,null,5400,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,23400,0.23076923076923073,23400,0.23076923076923073]
["1.7.48","Пуско-наладочные работы","компл.",-1,86400,-86400,0,0,-86400,113184,-113184,0,0,-113184,113184,null,null,0,null,null,null,-26784,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D371*O371","v":-113184},null,0,null,-113184,0.23664122137404575]
["1.7.48","Пуско-наладочные работы","компл.",1,187200,{"$f":"D372*E372","v":187200},null,{"$f":"ROUND(D372*G372,2)","v":0},{"$f":"F372+H372","v":187200},245232,245232,0,0,245232,262080,null,null,0,null,null,null,null,null,null,null,null,null,null,null,262080,{"$f":"1-F372/AD372","v":0.2857142857142857},null,null,262080,0.2857142857142857]
["1.7.49","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,0,-5502,5502,9242.2732901990385,-0.40469191645365094,0,null,null,null,{"$f":"N373-I373","v":-1302},{"$f":"1-I373/N373","v":0.23664122137404575},1.5,1.5,null,null,null,null,-5502,null,{"$f":"D373*R373","v":0},null,-5502,0.23664122137404575]
["1.7.50","Шкаф настенный 19\", 42U, 600х2055x800 мм, передняя стеклянная дверь с  перфорацией по бокам","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,0,-5502,5502,9242.2732901990385,-0.40469191645365094,0,null,null,null,-1302,0.23664122137404575,1.5,1.5,null,null,null,null,-5502,null,0,null,-5502,0.23664122137404575]
["1.7.51","Полка/ящик для документов с замком, 2U, 483х88х460 мм, цвет черный","шт.",-1,1000,-1000,8734,-8734,-9734,1310,-1310,11354.2,-11354.2,-12664.2,1310,null,null,11354.2,null,null,null,-2930.2000000000007,0.23137663650289797,1.5,1.5,null,null,null,null,-1310,null,-11354.2,null,-12664.2,0.23137663650289797]
["1.7.52","Вертикальный кабельный органайзер для шкафов 42U, с крышками","шт.",-2,1500,-3000,0,0,-3000,1965,-3930,0,0,-3930,1965,null,null,0,null,null,null,-930,0.23664122137404575,1.5,1.5,null,null,null,null,-3930,null,0,null,-3930,0.23664122137404575]
["1.7.53","Автоматический выключатель 2Р, Iном 10 А, хар. С ","шт.",-5,300,-1500,1894,-9470,-10970,393,-1965,2462.2000000000003,-12311.000000000002,-14276.000000000002,393,null,null,2462.1999999999998,null,null,null,-3306.0000000000018,0.23157747268142348,1.5,1.5,null,null,null,null,-1965,null,-12311,null,-14276,0.23157747268142337]
["1.7.54","Автоматический выключатель 2Р, Iном 16 А, хар. С ","шт.",-1,300,-300,1872,-1872,-2172,393,-393,2433.6,-2433.6,-2826.6,393,null,null,2433.6,null,null,null,-654.59999999999991,0.23158565060496705,1.5,1.5,null,null,null,null,-393,null,-2433.6,null,-2826.6,0.23158565060496705]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F381+F382+F384+F385+F387+F389+F390+F392+F393+F394+F395+F396+F398+F399+F400+F401+F403","v":531290},null,{"$f":"H381+H382+H384+H385+H387+H389+H390+H392+H393+H394+H395+H396+H398+H399+H400+H401+H403","v":1337345.76},{"$f":"I381+I382+I384+I385+I387+I389+I390+I392+I393+I394+I395+I396+I398+I399+I400+I401+I403","v":1868635.7600000002},null,{"$f":"K381+K382+K385+K387+K389+K390+SUM(K392:K396)+SUM(K398:K401)+K403","v":572483.10000000009},null,{"$f":"M381+M382+M385+M387+M389+M390+SUM(M392:M396)+SUM(M398:M401)+M403","v":1522271.0880000002},{"$f":"N381+N382+N385+N387+N389+N390+SUM(N392:N396)+SUM(N398:N401)+N403","v":2094754.1880000001},null,null,null,null,null,null,null,226118.42799999984,0.10794508935479918,null,null,null,null,null,null,{"$f":"AD381+AD382+AD384+AD385+AD387+AD389+AD390+AD392+AD393+AD394+AD395+AD396+AD398+AD399+AD400+AD401+AD403","v":705357.1},{"$f":"1-F379/AD379","v":0.24677868841186967},{"$f":"AF381+AF382+AF384+AF385+AF387+AF389+AF390+AF392+AF393+AF394+AF395+AF396+AF398+AF399+AF400+AF401+AF403","v":2016827.65},{"$f":"1-H379/AF379","v":0.33690627456441302},{"$f":"AH381+AH382+AH384+AH385+AH387+AH389+AH390+AH392+AH393+AH394+AH395+AH396+AH398+AH399+AH400+AH401+AH403","v":2722184.75},0.31355292472342289,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F381-F382+F383-F385+F386+F404+F405+F388-F390+F391-F393+F397-F399+F402","v":-436590},null,{"$f":"-H381-H382+H383-H385+H386+H404+H405+H388-H390+H391-H393+H397-H399+H402","v":-1664679.74},{"$f":"-I381-I382+I383-I385+I386+I404+I405+I388-I390+I391-I393+I397-I399+I402","v":-2101269.7400000002},null,{"$f":"-#REF!-#REF!-K383-#REF!-#REF!-K386-K404-K405-K388+K390-K391+K393-K397+K401-K402","v":{"$error":"#REF!"}},null,{"$f":"-#REF!-#REF!-M383-#REF!-#REF!-M386-M404-M405-M388+M390-M391+M393-M397+M401-M402","v":{"$error":"#REF!"}},{"$f":"-#REF!-#REF!-N383-#REF!-#REF!-N386-N404-N405-N388+N390-N391+N393-N397+N401-N402","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD381-AD382+AD383-AD385+AD386+AD404+AD405+AD388-AD390+AD391-AD393+AD397-AD399+AD402","v":-649932.9},null,{"$f":"-AF381-AF382+AF383-AF385+AF386+AF404+AF405+AF388-AF390+AF391-AF393+AF397-AF399+AF402","v":-2135422.9},null,{"$f":"-AH381-AH382+AH383-AH385+AH386+AH404+AH405+AH388-AH390+AH391-AH393+AH397-AH399+AH402","v":-2785355.8000000003},0.24560096056668956,null,null,"+"]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D381*E381","v":28000},32890.01,{"$f":"ROUND(D381*G381,2)","v":328900.09999999998},{"$f":"F381+H381","v":356900.1},{"$f":"E381*$Y$1","v":3668},{"$f":"J381*D381","v":36680},{"$f":"G381*$X$1","v":42757.013000000006},{"$f":"L381*D381","v":427570.13000000006},{"$f":"M381+K381","v":464250.13000000006},6668,30565.562396608515,-0.78184599015459755,39380,{"$f":"'ВСЕ СМЕТЫ КДС'!G8348","v":0},null,null,{"$f":"N381-I381","v":107350.03000000009},{"$f":"1-I381/N381","v":0.23123317165253154},1.5,1.5,null,null,null,null,{"$f":"D381*O381","v":66680},{"$f":"1-F381/AD381","v":0.5800839832033593},{"$f":"D381*R381","v":393800},{"$f":"1-H381/AF381","v":0.16480421533773493},{"$f":"O381*D381+R381*D381","v":460480},0.22493897671994445]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,{"$f":"D382*E382","v":67200},19395.169999999998,{"$f":"ROUND(D382*G382,2)","v":465484.08},{"$f":"F382+H382","v":532684.08000000007},{"$f":"E382*$Y$1","v":3668},{"$f":"J382*D382","v":88032},{"$f":"G382*$X$1","v":25213.720999999998},605129.304,{"$f":"M382+K382","v":693161.304},5668,17833.757114234879,-0.68217577688798903,23220,{"$f":"'ВСЕ СМЕТЫ КДС'!G8343","v":0},null,null,160477.22399999993,0.23151497793362097,1.5,1.5,null,null,null,null,136032,{"$f":"1-F382/AD382","v":0.50599858856739588},557280,{"$f":"1-H382/AF382","v":0.16472136089577949},693312,0.23168201329271654]
["1.8.3","Кронштейн угловой","шт.",-1,1500,{"$f":"D383*E383","v":-1500},5390,{"$f":"ROUND(D383*G383,2)","v":-5390},{"$f":"F383+H383","v":-6890},{"$f":"E383*$Y$1","v":1965},{"$f":"J383*D383","v":-1965},{"$f":"G383*$X$1","v":7007},-7007,{"$f":"M383+K383","v":-8972},1965,null,null,7007,null,null,null,-2082,0.23205528310298706,1.5,1.5,null,null,null,null,-1965,null,-7007,null,-8972,0.23205528310298706]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,{"$f":"D384*E384","v":94080},5390,{"$f":"ROUND(D384*G384,2)","v":150920},{"$f":"F384+H384","v":245000},{"$f":"E384*$Y$1","v":4401.6000000000004},{"$f":"J384*D384","v":123244.80000000002},{"$f":"G384*$X$1","v":7007},196196,{"$f":"M384+K384","v":319440.80000000005},1965,null,null,7007,null,null,null,74440.800000000047,0.23303472818750781,1.5,1.5,null,null,null,null,55020,{"$f":"1-F384/AD384","v":-0.70992366412213737},196196,{"$f":"1-H384/AF384","v":0.23076923076923073},251216,2.4743646901471239E-2]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,{"$f":"D385*E385","v":17000},621.84,{"$f":"ROUND(D385*G385,2)","v":21142.560000000001},{"$f":"F385+H385","v":38142.559999999998},{"$f":"E385*$Y$1","v":655},{"$f":"J385*D385","v":22270},{"$f":"G385*$X$1","v":808.39200000000005},27485.328000000001,{"$f":"M385+K385","v":49755.328000000001},655,null,null,2366,null,null,null,11612.768000000004,0.23339747654763732,1.5,1.5,null,null,null,null,22270,{"$f":"1-F385/AD385","v":0.23664122137404575},80444,{"$f":"1-H385/AF385","v":0.73717666948436178},102714,0.62865276398543535]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",-3,2400,-7200,93874,-281622,-288822,3144,-9432,122036.2,-366108.6,-375540.6,3144,null,null,122036.2,null,null,null,-86718.599999999977,0.23091671047018614,1.5,1.5,null,null,null,null,-9432,null,-366108.6,null,-375540.6,0.23091671047018614]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,{"$f":"D387*E387","v":9600},39816.480000000003,{"$f":"ROUND(D387*G387,2)","v":159265.92000000001},{"$f":"F387+H387","v":168865.92000000001},{"$f":"E387*$Y$1","v":3144},{"$f":"J387*D387","v":12576},{"$f":"G387*$X$1","v":51761.424000000006},207045.69600000003,{"$f":"M387+K387","v":219621.69600000003},3144,null,null,122036.2,null,null,null,50755.776000000013,0.23110547329531594,1.5,1.5,null,null,null,null,12576,{"$f":"1-F387/AD387","v":0.23664122137404575},488144.8,{"$f":"1-H387/AF387","v":0.67373222043950887},500720.8,0.66275433335303824]
["1.8.6","Шнур ШОС-2SM/2.0 желтый 130202-02793 ССД","шт.",-2,50,-100,362,-724,-824,65.5,-131,470.6,-941.2,-1072.2,65.5,null,null,470.6,null,null,null,-248.20000000000005,0.23148666293601938,1.5,1.5,null,null,null,null,-131,null,-941.2,null,-1072.2,0.23148666293601938]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,{"$f":"D389*E389","v":200},362,{"$f":"ROUND(D389*G389,2)","v":1448},{"$f":"F389+H389","v":1648},null,null,null,null,null,65.5,null,null,470.6,null,null,null,null,null,null,null,null,null,null,null,262,{"$f":"1-F389/AD389","v":0.23664122137404575},1882.4,{"$f":"1-H389/AF389","v":0.23076923076923084},2144.4,0.23148666293601938]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,3400,94,3196,6596,131,4454,122.2,{"$f":"L390*D390","v":4154.8},8608.7999999999993,131,null,null,122.2,null,null,null,{"$f":"N390-I390","v":2012.7999999999993},{"$f":"1-I390/N390","v":0.23380726698262233},1.5,1.5,null,null,null,null,4454,{"$f":"1-F390/AD390","v":0.23664122137404575},4154.8,{"$f":"1-H390/AF390","v":0.23076923076923084},8608.7999999999993,0.23380726698262233]
["1.8.8","Коннектор RJ-45 CAT5E не экранированный","шт.",-500,25,-12500,32,-16000,-28500,32.75,-16375,41.6,-20800,-37175,32.75,null,null,41.6,null,null,null,-8675,0.23335574983187624,1.5,1.5,null,null,null,null,-16375,null,-20800,null,-37175,0.23335574983187624]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",200,25,{"$f":"D392*E392","v":5000},32,{"$f":"ROUND(D392*G392,2)","v":6400},{"$f":"F392+H392","v":11400},{"$f":"E392*$Y$1","v":32.75},{"$f":"J392*D392","v":6550},{"$f":"G392*$X$1","v":41.6},8320,{"$f":"M392+K392","v":14870},32.75,null,null,41.6,null,null,null,3470,0.23335574983187624,1.5,1.5,null,null,null,null,6550,{"$f":"1-F392/AD392","v":0.23664122137404575},8320,{"$f":"1-H392/AF392","v":0.23076923076923073},14870,0.23335574983187624]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2035,124,252340,72.599999999999994,147741,400081,162.44,330565.40000000002,94.38,192063.3,522628.7,162.44,null,null,94.38,null,null,null,122547.70000000001,0.23448329569348181,1.5,1.5,null,null,null,null,330565.40000000002,{"$f":"1-F393/AD393","v":0.23664122137404586},192063.3,{"$f":"1-H393/AF393","v":0.23076923076923073},522628.7,0.23448329569348181]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D394*E394","v":1920},6342,{"$f":"D394*G394","v":12684},{"$f":"F394+H394","v":14604},1257.6000000000001,2515.2000000000003,8244.6,16489.2,19004.400000000001,1257.5999999999999,null,null,8244.6,null,null,null,4400.4000000000015,0.23154637873334605,1.5,1.5,null,null,null,null,2515.1999999999998,{"$f":"1-F394/AD394","v":0.23664122137404575},16489.2,{"$f":"1-H394/AF394","v":0.23076923076923084},19004.400000000001,0.23154637873334605]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D395*E395","v":0},5.84,{"$f":"D395*G395","v":584},{"$f":"F395+H395","v":584},0,0,7.5919999999999996,759.19999999999993,759.19999999999993,0,null,null,7.59,null,null,null,175.19999999999993,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,759,{"$f":"1-H395/AF395","v":0.23056653491436097},759,0.23056653491436097]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D396*E396","v":0},1268.02,{"$f":"D396*G396","v":6340.1},{"$f":"F396+H396","v":6340.1},0,0,1648.4259999999999,8242.1299999999992,8242.1299999999992,0,null,null,1648.43,null,null,null,1902.0299999999988,0.23076923076923062,1.5,1.5,null,null,null,null,null,null,8242.15,{"$f":"1-H396/AF396","v":0.23077109734717272},8242.15,0.23077109734717272]
["1.8.13","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-250,35,-8750,96.8,-24200,-32950,45.85,-11462.5,125.84,-31460,-42922.5,45.85,null,null,125.84,null,null,null,-9972.5,0.23233735220455476,1.5,1.5,null,null,null,null,{"$f":"D397*O397","v":-11462.5},null,-31460,null,-42922.5,0.23233735220455476]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D398*E398","v":8750},21.6,{"$f":"ROUND(D398*G398,2)","v":5400},{"$f":"F398+H398","v":14150},{"$f":"E398*$Y$1","v":45.85},{"$f":"J398*D398","v":11462.5},{"$f":"G398*$X$1","v":28.080000000000002},7020.0000000000009,{"$f":"M398+K398","v":18482.5},45.85,null,null,125.84,null,null,null,4332.5,0.2344109292574057,1.5,1.5,null,null,null,null,{"$f":"D398*O398","v":11462.5},{"$f":"1-F398/AD398","v":0.23664122137404575},31460,{"$f":"1-H398/AF398","v":0.82835346471710114},42922.5,0.67033607082532476]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.100000000000001,1310.0000000000002,31.72,3172,4482,13.1,null,null,31.72,null,null,null,1042,0.23248549754573855,1.5,1.5,null,null,null,null,{"$f":"D399*O399","v":1310},{"$f":"1-F399/AD399","v":0.23664122137404575},3172,{"$f":"1-H399/AF399","v":0.23076923076923073},4482,0.23248549754573855]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D400*E400","v":2000},285,{"$f":"D400*G400","v":11400},{"$f":"F400+H400","v":13400},65.5,2620,370.5,14820,17440,65.5,null,null,370.5,null,null,null,4040,0.23165137614678899,1.5,1.5,null,null,null,null,{"$f":"D400*O400","v":2620},{"$f":"1-F400/AD400","v":0.23664122137404575},14820,{"$f":"1-H400/AF400","v":0.23076923076923073},17440,0.23165137614678899]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,null,null,null,null,null,0,null,null,19600,null,null,null,-14000,{"$error":"#DIV/0!"},1.5,1.5,null,null,null,null,null,null,19600,{"$f":"1-H401/AF401","v":0.2857142857142857},19600,0.2857142857142857]
["1.8.17","Пуско-наладочные работы","компл.",-1,28800,-28800,0,0,-28800,37728,-37728,0,{"$f":"L402*D402","v":0},-37728,37728,null,null,0,null,null,null,-8928,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D402*O402","v":-37728},null,0,null,-37728,0.23664122137404575]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53448,53448,0,{"$f":"L403*D403","v":0},53448,53040,null,null,0,null,null,null,12648,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D403*O403","v":53040},{"$f":"1-F403/AD403","v":0.23076923076923073},null,null,53040,0.23076923076923073]
["1.8.18","ПО видеонаблюдения Интеллект для интеграции IP-камеры - лицензия на подключение 1 в/к и 1 а/к","шт.",-34,200,{"$f":"D404*E404","v":-6800},10600,{"$f":"ROUND(D404*G404,2)","v":-360400},{"$f":"F404+H404","v":-367200},{"$f":"E404*$Y$1","v":262},{"$f":"J404*D404","v":-8908},{"$f":"G404*$X$1","v":13780},{"$f":"L404*D404","v":-468520},{"$f":"M404+K404","v":-477428},262,null,null,13780,null,null,null,-110228,0.23087879219484408,1.5,1.5,null,null,null,null,{"$f":"D404*O404","v":-8908},null,{"$f":"D404*R404","v":-468520},null,-477428,{"$f":"1-I404/AH404","v":0.23087879219484408}]
["1.8.19","Удлинитель пассивный на 1 канал. Вход: 1 10/100BaseT(X)/IEEE 802.3at","шт.",-2,1000,{"$f":"D405*E405","v":-2000},3720,{"$f":"ROUND(D405*G405,2)","v":-7440},{"$f":"F405+H405","v":-9440},{"$f":"E405*$Y$1","v":1310},{"$f":"J405*D405","v":-2620},{"$f":"G405*$X$1","v":4836},{"$f":"L405*D405","v":-9672},{"$f":"M405+K405","v":-12292},1310,null,null,4836,null,null,null,-2852,0.23202082655385614,1.5,1.5,null,null,null,null,{"$f":"D405*O405","v":-2620},null,{"$f":"D405*R405","v":-9672},null,-12292,0.23202082655385614]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F408+F410","v":133077.08000000002},null,{"$f":"H408+H410","v":212621.6587643979},{"$f":"I408+I410","v":345698.73876439792},null,{"$f":"SUM(K408:K409)","v":-794188.28599999996},null,{"$f":"SUM(M408:M409)","v":-1086668.6168000002},{"$f":"SUM(N408:N409)","v":-1880856.9028},null,null,null,null,null,null,null,-2226555.6415643981,1.1837985325995626,null,null,null,null,null,null,{"$f":"AD408+AD410","v":174381.28999999998},{"$f":"1-F406/AD406","v":0.23686147751286835},{"$f":"AF408+AF410","v":276392.98},{"$f":"1-H406/AF406","v":0.23072699326734736},{"$f":"AH408+AH410","v":450774.27},0.23310010847691487,"ЛВ",null,"+"]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"-F408+F409","v":-786368.6},null,{"$f":"-H408+H409","v":-1139125.0639999998},{"$f":"-I408+I409","v":-1925493.6639999999},null,{"$f":"SUM(K409:K410)","v":-855811.89119999995},null,{"$f":"SUM(M409:M410)","v":-1204454.4268062827},{"$f":"SUM(N409:N410)","v":-2060266.3180062827},null,null,null,null,null,null,null,-134772.6540062828,6.5415161539262634E-2,null,null,null,null,null,null,{"$f":"-AD408+AD409","v":-1030155.09},null,{"$f":"-AF408+AF409","v":-1480846.18},null,{"$f":"-AH408+AH409","v":-2511001.27},0.23317694538641154]
["1.9.1","Монтаж комплектов автоматики","к-т",1,90059,{"$f":"D408*E408","v":90059},151613.06399999998,{"$f":"D408*G408","v":151613.06399999998},{"$f":"F408+H408","v":241672.06399999998},{"$f":"E408*$Y$1","v":117977.29000000001},{"$f":"J408*D408","v":117977.29000000001},{"$f":"G408*$X$1","v":197096.98319999999},{"$f":"L408*D408","v":197096.98319999999},{"$f":"K408+M408","v":315074.2732},117977.29,null,null,197096.98,null,null,null,73402.209200000012,0.23296795531574999,1.5,1.5,null,null,null,null,{"$f":"D408*O408","v":117977.29},{"$f":"1-F408/AD408","v":0.23664122137404575},{"$f":"D408*R408","v":197096.98},{"$f":"1-H408/AF408","v":0.23076921828025987},{"$f":"O408*D408+R408*D408","v":315074.27},0.23296794752551531]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3820,182.28,-696309.6,258.51099476439788,-987511.99999999988,-1683821.5999999999,{"$f":"E409*$Y$1","v":238.7868},{"$f":"J409*D409","v":-912165.576},{"$f":"G409*$X$1","v":336.06429319371728},{"$f":"L409*D409","v":-1283765.6000000001},{"$f":"K409+M409","v":-2195931.176},238.79,null,null,336.06,null,null,null,-512109.57600000012,0.23320839086261058,1.5,1.5,null,null,null,null,{"$f":"D409*O409","v":-912177.79999999993},null,{"$f":"D409*R409","v":-1283749.2},null,{"$f":"O409*D409+R409*D409","v":-2195927},0.2332069326530436]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,182.28,43018.080000000002,258.51099476439788,61008.594764397902,104026.6747643979,238.7868,56353.684800000003,336.06429319371728,{"$f":"L410*D410","v":79311.173193717274},135664.85799371728,239,null,null,336,null,null,null,31638.183229319373,0.23320839086261058,1.5,1.5,null,null,null,null,{"$f":"D410*O410","v":56404},{"$f":"1-F410/AD410","v":0.23732217573221759},{"$f":"D410*R410","v":79296},{"$f":"1-H410/AF410","v":0.23062203939167292},{"$f":"O410*D410+R410*D410","v":135700},0.23340696562713414]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F413+F415+F416+F418+F420+F422+F424+F425+F426+F427+F428+F429+F430+F431+F432+F433+F434+F435+F436+F437+F438+F440","v":1287720},null,{"$f":"H413+H415+H416+H418+H420+H422+H424+H425+H426+H427+H428+H429+H430+H431+H432+H433+H434+H435+H436+H437+H438+H440","v":6186025.7959999992},{"$f":"I413+I415+I416+I418+I420+I422+I424+I425+I426+I427+I428+I429+I430+I431+I432+I433+I434+I435+I436+I437+I438+I440","v":7473745.7959999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD413+AD415+AD416+AD418+AD420+AD422+AD424+AD425+AD426+AD427+AD428+AD429+AD430+AD431+AD432+AD433+AD434+AD435+AD436+AD437+AD438+AD440","v":1718479.2000000002},{"$f":"1-F411/AD411","v":0.25066302810066021},{"$f":"AF413+AF415+AF416+AF418+AF420+AF422+AF424+AF425+AF426+AF427+AF428+AF429+AF430+AF431+AF432+AF433+AF434+AF435+AF436+AF437+AF438+AF440","v":9036205.040000001},{"$f":"1-H411/AF411","v":0.31541772584655758},{"$f":"AH413+AH415+AH416+AH418+AH420+AH422+AH424+AH425+AH426+AH427+AH428+AH429+AH430+AH431+AH432+AH433+AH434+AH435+AH436+AH437+AH438+AH440","v":10754684.239999998},0.30507064371050285,null,"+",null,null,null,null,"-","-","-","-"]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F414+F417+F419+F421+F423+F441+F439","v":-444690},null,{"$f":"H414+H417+H419+H421+H423+H441+H439","v":-4761135},{"$f":"I414+I417+I419+I421+I423+I441+I439","v":-5205825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD414+AD417+AD419+AD421+AD423+AD441+AD439","v":-583593.1},null,{"$f":"AF414+AF417+AF419+AF421+AF423+AF441+AF439","v":-7615331.5},null,{"$f":"AH414+AH417+AH419+AH421+AH423+AH441+AH439","v":-8198924.5999999996},0.36506002262784554,null,null,"+"]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D413*E413","v":234360},0,0,{"$f":"F413+H413","v":234360},{"$f":"E413*$Y$1","v":1414.8},{"$f":"J413*D413","v":307011.59999999998},{"$f":"G413*$X$1","v":0},{"$f":"L413*D413","v":0},{"$f":"M413+K413","v":307011.59999999998},1414.8,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D413*O413","v":307011.59999999998},{"$f":"1-F413/AD413","v":0.23664122137404575},null,null,{"$f":"O413*D413+R413*D413","v":307011.59999999998},0.23664122137404575]
["1.10.2","Панель противопожарных устройств","шт.",-1,5400,{"$f":"D414*E414","v":-5400},87723,{"$f":"G414*D414","v":-87723},{"$f":"F414+H414","v":-93123},{"$f":"E414*$Y$1","v":7074},{"$f":"J414*D414","v":-7074},{"$f":"G414*$X$1","v":114039.90000000001},-114039.90000000001,{"$f":"M414+K414","v":-121113.90000000001},7074,null,null,114039.9,null,null,null,{"$f":"N414-I414","v":-27990.900000000009},{"$f":"1-I414/N414","v":0.23111220099427077},1.5,1.5,null,null,null,null,-7074,null,{"$f":"D414*R414","v":-114039.9},null,-121113.9,0.23111220099427066]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D415*E415","v":5400},97756.37,97756.37,{"$f":"F415+H415","v":103156.37},{"$f":"E415*$Y$1","v":7074},{"$f":"J415*D415","v":7074},{"$f":"G415*$X$1","v":127083.281},127083.281,{"$f":"M415+K415","v":134157.28100000002},7074,null,null,127083.28,null,null,null,{"$f":"N415-I415","v":31000.911000000022},{"$f":"1-I415/N415","v":0.23107885586917953},1.5,1.5,null,null,null,null,7074,{"$f":"1-F415/AD415","v":0.23664122137404575},127083.28,{"$f":"1-H415/AF415","v":0.23076922471626482},134157.28,0.23107885013768914]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,{"$f":"D416*E416","v":5000},149982.14000000001,149982.14000000001,{"$f":"F416+H416","v":154982.14000000001},6550,6550,194976.78200000004,194976.78200000004,201526.78200000004,6550,null,null,194976.78,null,null,null,{"$f":"N416-I416","v":46544.642000000022},{"$f":"1-I416/N416","v":0.23096008152405278},1.5,1.5,null,null,null,null,6550,{"$f":"1-F416/AD416","v":0.23664122137404575},194976.78,{"$f":"1-H416/AF416","v":0.2307692228787448},201526.78,0.23096007389191642]
["1.10.4","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-170,124,{"$f":"D417*E417","v":-21080},634,-107780,{"$f":"F417+H417","v":-128860},162.44,-27614.799999999999,824.2,-140114,-167728.79999999999,232,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O417/(P417/100))-100)/100","v":0.16279312514633701},754,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R417/(S417/100))-100)/100","v":0.47360749859951651},null,{"$f":"N417-I417","v":-38868.799999999988},{"$f":"1-I417/N417","v":0.23173599286467195},1.5,1.5,null,null,null,null,-39440,null,-128180,null,-167620,0.23123732251521301]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",170,240,{"$f":"D418*E418","v":40800},2224.8000000000002,{"$f":"G418*D418","v":378216.00000000006},{"$f":"F418+H418","v":419016.00000000006},{"$f":"E418*$Y$1","v":314.40000000000003},{"$f":"J418*D418","v":53448.000000000007},{"$f":"G418*$X$1","v":2892.2400000000002},491680.80000000005,{"$f":"M418+K418","v":545128.80000000005},310,{"$f":"'ВСЕ СМЕТЫ КДС'!G6964","v":0},null,2669.76,{"$f":"'ВСЕ СМЕТЫ КДС'!G6960","v":0},null,null,null,null,null,null,null,null,null,null,52700,{"$f":"1-F418/AD418","v":0.22580645161290325},453859.2,{"$f":"1-H418/AF418","v":0.16666666666666652},506559.2,0.17281928745939257]
["1.10.5","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-400,124,-49600,184,-73600,-123200,162.44,-64976,239.20000000000002,-95680,-160656,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O419/(P419/100))-100)/100","v":0.20317997065548896},209,{"$f":"'ВСЕ СМЕТЫ КДС'!G6959","v":149.14180678350672},{"$f":"((R419/(S419/100))-100)/100","v":0.40135086537729192},null,{"$f":"N419-I419","v":-37456},{"$f":"1-I419/N419","v":0.23314410915247485},1.5,1.5,null,null,null,null,-72800,null,-83600,null,-156400,0.21227621483375958]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",650,124,{"$f":"D420*E420","v":80600},101.52,65988,146588,162.44,105586,131.976,85784.4,191370.4,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6965","v":0},null,160,{"$f":"'ВСЕ СМЕТЫ КДС'!G6961","v":0},null,null,null,null,null,null,null,null,null,null,118300,{"$f":"1-F420/AD420","v":0.31868131868131866},104000,{"$f":"1-H420/AF420","v":0.36550000000000005},222300,0.34058479532163743]
["1.10.6","Светильник светодиодный Olymp 2.0 60град. 250Вт 5000К IP65 промышленный VARTON","шт.",-186,1500,-279000,23050,-4287300,-4566300,1965,-365490,{"$f":"G421*$Z$1","v":39185},-7288410,-7653900,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O421/(P421/100))-100)/100","v":0.294556330188328},37760,{"$f":"'ВСЕ СМЕТЫ КДС'!G7255","v":43750.635274509215},{"$f":"((R421/(S421/100))-100)/100","v":-0.13692681802039089},null,{"$f":"N421-I421","v":-3087600},{"$f":"1-I421/N421","v":0.40340218712029163},1.5,1.5,null,null,null,null,-346890,null,-7023360,null,-7370250,0.38044164037854888]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,{"$f":"D422*E422","v":410000},23050,{"$f":"G422*D422","v":4725250},{"$f":"F422+H422","v":5135250},{"$f":"E422*$Y$1","v":2620},{"$f":"J422*D422","v":537100},{"$f":"G422*$X$1","v":29965},6142825,{"$f":"M422+K422","v":6679925},2620,{"$f":"P421","v":1440.6480092903225},{"$f":"((O422/(P422/100))-100)/100","v":0.81862605098842833},35000,{"$f":"S421","v":43750.635274509215},{"$f":"((R422/(S422/100))-100)/100","v":-0.20001161627949357},null,{"$f":"N422-I422","v":1544675},{"$f":"1-I422/N422","v":0.23124136872794232},1.5,1.5,null,null,null,null,537100,{"$f":"1-F422/AD422","v":0.23664122137404575},7175000,{"$f":"1-H422/AF422","v":0.34142857142857141},7712100,0.3341307814992025]
["1.10.7","Блок аварийного питания EM-Recovery 300Вт IP65","шт.",-12,2000,-24000,12596,-151152,-175152,2620,-31440,16374.800000000001,-196497.6,-227937.6,2620,16105,{"$f":"((O423/(P423/100))-100)/100","v":-0.83731760322881088},16374.8,16375,{"$f":"((R423/(S423/100))-100)/100","v":-1.2213740458122402E-5},null,{"$f":"N423-I423","v":-52785.600000000006},{"$f":"1-I423/N423","v":0.23157916903573617},1.5,1.5,null,null,null,null,-31440,null,-196497.59999999998,null,-227937.59999999998,0.23157916903573605]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,24000,12596,151152,{"$f":"F424+H424","v":175152},2620,31440,16374.800000000001,196497.6,227937.6,2620,{"$f":"P423","v":16105},{"$f":"((O424/(P424/100))-100)/100","v":-0.83731760322881088},16374.8,{"$f":"S423","v":16375},{"$f":"((R424/(S424/100))-100)/100","v":-1.2213740458122402E-5},null,{"$f":"N424-I424","v":52785.600000000006},{"$f":"1-I424/N424","v":0.23157916903573617},1.5,1.5,null,null,null,null,31440,{"$f":"1-F424/AD424","v":0.23664122137404575},196497.59999999998,{"$f":"1-H424/AF424","v":0.23076923076923073},227937.59999999998,0.23157916903573605]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",201,640,{"$f":"D425*E425","v":128640},755.01599999999996,{"$f":"G425*D425","v":151758.21599999999},{"$f":"F425+H425","v":280398.21600000001},838.40000000000009,168518.40000000002,981.52080000000001,197285.6808,365804.0808,838.4,null,null,981.52,null,null,null,null,null,null,null,null,null,null,null,168518.39999999999,0.23664122137404575,197285.52,0.23076860379819064,365803.92,0.23347399885709252]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",201,120,{"$f":"D426*E426","v":24120},406.01,{"$f":"G426*D426","v":81608.009999999995},{"$f":"F426+H426","v":105728.01},157.20000000000002,31597.200000000004,527.81299999999999,106090.413,137687.61300000001,157.19999999999999,null,null,527.80999999999995,null,null,null,null,null,null,null,null,null,null,null,31597.199999999997,0.23664122137404575,106089.80999999998,0.23076485856652951,137687.00999999998,0.23211339980438239]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",174,640,111360,375,65250,176610,838.40000000000009,145881.60000000001,487.5,84825,230706.6,838.4,null,null,487.5,null,null,null,null,null,null,null,null,null,null,null,145881.60000000001,0.23664122137404586,84825,0.23076923076923073,230706.6,0.23448223847952332]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",174,120,20880,158.91999999999999,27652.079999999998,48532.08,157.20000000000002,27352.800000000003,206.596,35947.703999999998,63300.504000000001,157.19999999999999,null,null,206.6,null,null,null,null,null,null,null,null,null,null,null,27352.799999999999,0.23664122137404575,35948.400000000001,0.23078412391093905,63301.2,0.23331500824628915]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",168,270,45360,214.99,36118.32,81478.320000000007,353.7,59421.599999999999,279.48700000000002,46953.816000000006,106375.416,353.7,null,null,279.49,null,null,null,null,null,null,null,null,null,null,null,59421.599999999999,0.23664122137404575,46954.32,0.23077748756663918,106375.92,0.23405296988265756]
["1.10.13","Анкер М8 латунный разрезной","шт.",336,25,8400,78.5,26376,34776,32.75,11004,102.05,34288.799999999996,45292.799999999996,32.75,null,null,102.05,null,null,null,null,null,null,null,null,null,null,null,11004,0.23664122137404575,34288.799999999996,0.23076923076923073,45292.799999999996,0.23219584569732932]
["1.10.14","Шпилька М8х2000","шт.",90,300,27000,170.52,15346.800000000001,42346.8,393,35370,221.67600000000002,19950.84,55320.84,393,null,null,221.68,null,null,null,null,null,null,null,null,null,null,null,35370,0.23664122137404575,19951.2,0.23078311079032843,55321.2,0.23452853517277272]
["1.10.15","Шайба М8","шт.",600,0,0,6.77,4061.9999999999995,4061.9999999999995,0,0,8.8010000000000002,5280.6,5280.6,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,0,null,5280,0.23068181818181832,5280,0.23068181818181832]
["1.10.16","Гайка М8","шт.",600,0,0,3.06,1836,1836,0,0,3.9780000000000002,2386.8000000000002,2386.8000000000002,0,null,null,3.98,null,null,null,null,null,null,null,null,null,null,null,0,null,2388,0.23115577889447236,2388,0.23115577889447236]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",60,300,18000,1577.76,94665.600000000006,112665.60000000001,393,23580,2051.0880000000002,123065.28000000001,146645.28000000003,393,null,null,2051.09,null,null,null,null,null,null,null,null,null,null,null,23580,{"$f":"1-F434/AD434","v":0.23664122137404575},123065.40000000001,0.2307699808394561,146645.40000000002,0.23171405308315174]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,10800,1673.52,60246.720000000001,71046.720000000001,393,14148,2175.576,78320.736000000004,92468.736000000004,393,null,null,2175.58,null,null,null,null,null,null,null,null,null,null,null,14148,{"$f":"1-F435/AD435","v":0.23664122137404575},78320.88,0.23077064506936085,92468.88,0.23166885983695273]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,23866.1,64866.1,262,53710,151.346,31025.93,84735.93,262,null,null,151.35,null,null,null,null,null,null,null,null,null,null,null,53710,{"$f":"1-F436/AD436","v":0.23664122137404575},31026.75,0.23078956062107703,84736.75,0.23449860892705943]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",14,800,11200,1063.96,14895.44,26095.440000000002,1048,14672,1383.1480000000001,19364.072,34036.072,1048,null,null,1383.15,null,null,null,null,null,null,null,null,null,null,null,14672,{"$f":"1-F437/AD437","v":0.23664122137404575},19364.100000000002,0.23077034305751376,34036.100000000006,0.23330111264216524]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,null,null,null,null,null,19600,null,null,0,null,null,null,null,null,null,null,null,null,null,null,19600,{"$f":"1-F438/AD438","v":1},null,null,19600,0.2857142857142857]
["1.10.22","Пуско-наладочные работы","компл.",-1,24000,-24000,0,0,-24000,31440,-31440,0,{"$f":"L439*D439","v":0},-31440,31440,null,null,0,null,null,null,{"$f":"N439-I439","v":-7440},{"$f":"1-I439/N439","v":0.23664122137404575},1.5,1.5,null,null,null,null,-31440,null,{"$f":"D439*R439","v":0},null,-31440,0.23664122137404575]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53448,53448,0,{"$f":"L440*D440","v":0},53448,53448,null,null,0,null,null,null,{"$f":"N440-I440","v":12648},{"$f":"1-I440/N440","v":0.23664122137404575},1.5,1.5,null,null,null,null,53448,{"$f":"1-F440/AD440","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["1.10.23","Аксессуары (расходные материалы, крепеж, гофра, прочее) на 1 м кабеля","компл.",-570,73,{"$f":"D441*E441","v":-41610},94,{"$f":"G441*D441","v":-53580},{"$f":"F441+H441","v":-95190},{"$f":"E441*$Y$1","v":95.63000000000001},{"$f":"J441*D441","v":-54509.100000000006},{"$f":"G441*$X$1","v":122.2},{"$f":"L441*D441","v":-69654},{"$f":"M441+K441","v":-124163.1},95.63,null,null,122.2,null,null,null,null,null,null,null,null,null,null,null,-54509.1,null,{"$f":"D441*R441","v":-69654},null,-124163.1,0.23334710554101823]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F444+F446+F447+F448+F449+F450+F451","v":2292375.375},null,{"$f":"H444+H446+H447+H448+H449+H450+H451","v":2658433.0742800003},{"$f":"I444+I446+I447+I448+I449+I450+I451","v":4950808.4492800003},null,{"$f":"SUM(K444:K451)","v":1608546.6709510002},null,{"$f":"SUM(M444:M451)","v":1529098.5798140001},{"$f":"SUM(N444:N451)","v":3137645.2507650005},null,null,null,null,null,null,null,{"$f":"N442-I442","v":-1813163.1985149998},{"$f":"1-I442/N442","v":-0.5778738683326059},null,null,null,null,null,null,{"$f":"AD444+AD446+AD447+AD448+AD449+AD450+AD451","v":3145566.4092500005},{"$f":"1-F442/AD442","v":0.27123605839033216},{"$f":"AF444+AF446+AF447+AF448+AF449+AF450+AF451","v":3474169.3598899995},{"$f":"1-H442/AF442","v":0.23480037992040415},{"$f":"AH444+AH446+AH447+AH448+AH449+AH450+AH451","v":6619735.7691400005},0.25211388763283193,null,"-","+",null,null,null,"-","-","-","-"]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"-F444+F445-F447-F448-F449-F450","v":-1518221.7279000001},null,{"$f":"-H444+H445-H447-H448-H449-H450","v":-2158851.4717800003},{"$f":"-I444+I445-I447-I448-I449-I450","v":-3677073.1996800001},null,{"$f":"SUM(K445:K452)","v":2456474.2066310002},null,{"$f":"SUM(M445:M452)","v":2874655.1340140002},{"$f":"SUM(N445:N452)","v":5331129.3406450003},null,null,null,null,null,null,null,{"$f":"N443-I443","v":9008202.5403250009},{"$f":"1-I443/N443","v":1.6897362575028279},null,null,null,null,null,null,{"$f":"-AD444+AD445-AD447-AD448-AD449-AD450","v":-2081672.62925},null,{"$f":"-AF444+AF445-AF447-AF448-AF449-AF450","v":-2823576.0698899999},null,{"$f":"-AH444+AH445-AH447-AH448-AH449-AH450","v":-4905248.6991400002},0.25037986344613405,null,null,"+"]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.2000000000000002,90376,196657,{"$f":"H444/D444","v":160089.54545454544},352197,{"$f":"H444+F444","v":548854},{"$f":"E444*$Y$1","v":118392.56},{"$f":"J444*D444","v":260463.63200000001},{"$f":"G444*$X$1","v":208116.40909090909},{"$f":"L444*D444","v":457856.10000000003},{"$f":"M444+K444","v":718319.73200000008},117100,null,null,208116,null,null,null,{"$f":"N444-I444","v":169465.73200000008},{"$f":"1-I444/N444","v":0.23591963919487602},1.5,1.5,null,null,null,null,{"$f":"D444*O444","v":257620.00000000003},{"$f":"1-F444/AD444","v":0.23663923608415505},{"$f":"D444*R444","v":457855.2},{"$f":"1-H444/AF444","v":0.23076771870233215},{"$f":"O444*D444+R444*D444","v":715475.20000000007},0.23288186648537934]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей 100мм (1190мм х 100мм)","м2",-175.57,1665.97,{"$f":"D445*E445","v":-292494.3529},5596.75,{"$f":"D445*G445","v":-982621.39749999996},-1275115.7504,2182.4207000000001,-383167.60229900002,7275.7750000000005,-1277407.81675,-1660575.4190489999,2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O445/(P445/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R445/(S445/100))-100)/100","v":-2.6196746855015364E-3},null,null,null,null,null,null,null,null,null,{"$f":"O445*D445","v":-475970.26999999996},null,{"$f":"R445*D445","v":-1294477.6099999999},null,-1770447.88,0.27977786592621967]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей 100мм (1190мм х 100мм)","м2",182.5,{"$f":"F446/D446","v":1602.7123287671234},292495,{"$f":"H446/D446","v":5384.2246575342469},982621,1275116,2099.5531506849316,383168.45,6999.4920547945212,1277407.3,1660575.75,2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O446/(P446/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R446/(S446/100))-100)/100","v":-2.6196746855015364E-3},null,null,null,null,null,null,null,null,null,{"$f":"D446*O446","v":494757.5},{"$f":"1-F446/AD446","v":0.40881138739685607},{"$f":"D446*R446","v":1345572.5},{"$f":"1-H446/AF446","v":0.26973760239600619},1840330,0.30712643927991179]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,{"$f":"F447/D447","v":122160.00000000001},122160.00000000001,{"$f":"H447/D447","v":126021.07428},126021.07428,248181.07428,160029.60000000003,160029.60000000003,163827.396564,163827.396564,323856.99656400003,160029.6,null,null,163827.4,null,null,null,{"$f":"N447-I447","v":75675.922284000029},{"$f":"1-I447/N447","v":0.23367079632953092},null,null,null,null,null,null,160029.6,0.23664122137404575,163827.4,0.23076924690253275,323857,0.23367080445999311]
["1.11.4","Отделка оконного проема","м2",28.8,{"$f":"F448/D448","v":4236.4930555555557},122011,{"$f":"H448/D448","v":4243.5763888888887},122215,244226,5549.8059027777781,159834.41,5516.6493055555557,158879.5,318713.91000000003,5549.81,null,null,5516.65,null,null,null,{"$f":"N448-I448","v":74487.910000000033},{"$f":"1-I448/N448","v":0.23371402271083819},null,null,null,null,null,null,159834.52800000002,0.2366417849339788,158879.51999999999,0.23076932760119107,318714.04800000001,0.23371435450501388]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,{"$f":"F449/D449","v":736245},{"$f":"299043+437202","v":736245},{"$f":"H449/D449","v":472745},{"$f":"17345+455400","v":472745},1208990,964480.95000000007,964480.95000000007,614568.5,614568.5,1579049.4500000002,964481,null,null,614568.74,null,null,null,{"$f":"N449-I449","v":370059.45000000019},{"$f":"1-I449/N449","v":0.23435583350477096},null,null,null,null,null,null,964481,0.23664126094759774,614568.74,0.23076953116749799,1579049.74,0.23435597411896603]
["1.11.6","Ограждение","тн",0.33700000000000002,144375,{"$f":"E450*D450","v":48654.375},{"$f":"H450/D450","v":305792.28486646881},103052,151706.375,189131.25,63737.231250000004,397529.97032640944,133967.59999999998,197704.83124999999,189131.25,null,null,397529.97,null,null,null,{"$f":"N450-I450","v":45998.456249999988},{"$f":"1-I450/N450","v":0.23266227718954635},null,null,null,null,null,null,63737.231250000004,0.23664122137404586,133967.59989000001,0.23076923013762007,197704.83114000002,0.23266227676261131]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,{"$f":"E451*D451","v":774153},499582,{"$f":"D451*G451","v":499582},1273735,null,null,null,null,null,1045106.55,null,null,599498.4,null,null,null,null,null,null,null,null,null,null,null,1045106.55,0.2592592592592593,599498.4,0.16666666666666674,1644604.9500000002,0.22550701309758314]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F455+F456+F459+F460+F461+F462+F463+F464+F465+F466+F467+F468+F469+F470+F471+F472+F473+F474+F475+F476+F477+F478+F479+F480+F481+F482+F483+F484+F485+F486+F487+F488+F489+F491","v":858100.12800000003},null,{"$f":"H455+H456+H459+H460+H461+H462+H463+H464+H465+H466+H467+H468+H469+H470+H471+H472+H473+H474+H475+H476+H477+H478+H479+H480+H481+H482+H483+H484+H485+H486+H487+H488+H489+H491","v":1211868.6540000001},{"$f":"I455+I456+I459+I460+I461+I462+I463+I464+I465+I466+I467+I468+I469+I470+I471+I472+I473+I474+I475+I476+I477+I478+I479+I480+I481+I482+I483+I484+I485+I486+I487+I488+I489+I491","v":2069968.7820000001},null,{"$f":"K455+K456+SUM(K459:K468)+SUM(K469:K472)+K473+K474+K475+K476+K477+SUM(K478:K485)+K486+K487+K488+K489+K491","v":1108391.16768},null,{"$f":"M455+M456+SUM(M459:M468)+SUM(M469:M472)+M473+M474+M475+M476+M477+SUM(M478:M485)+M486+M487+M488+M489+M491","v":1803412.6542},{"$f":"N455+N456+SUM(N459:N468)+SUM(N469:N472)+N473+N474+N475+N476+N477+SUM(N478:N485)+N486+N487+N488+N489+N491","v":2911803.8218800002},null,null,null,null,null,null,null,{"$f":"N452-I452","v":841835.03988000005},{"$f":"1-I452/N452","v":0.28911118034609595},null,null,null,null,null,null,{"$f":"AD455+AD456+AD459+AD460+AD461+AD462+AD463+AD464+AD465+AD466+AD467+AD468+AD469+AD470+AD471+AD472+AD473+AD474+AD475+AD476+AD477+AD478+AD479+AD480+AD481+AD482+AD483+AD484+AD485+AD486+AD487+AD488+AD489+AD491","v":1041900.7199999999},0.1764089307856509,{"$f":"AF455+AF456+AF459+AF460+AF461+AF462+AF463+AF464+AF465+AF466+AF467+AF468+AF469+AF470+AF471+AF472+AF473+AF474+AF475+AF476+AF477+AF478+AF479+AF480+AF481+AF482+AF483+AF484+AF485+AF486+AF487+AF488+AF489+AF491","v":1845636.7899999996},0.34338724684828137,{"$f":"AH455+AH456+AH459+AH460+AH461+AH462+AH463+AH464+AH465+AH466+AH467+AH468+AH469+AH470+AH471+AH472+AH473+AH474+AH475+AH476+AH477+AH478+AH479+AH480+AH481+AH482+AH483+AH484+AH485+AH486+AH487+AH488+AH489+AH491","v":2887537.51},0.28313700693709765,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F455+F454-F456+F457+F458-F462-F463-F464-F465-F468+F492+F490","v":-829400},null,{"$f":"-H455+H454-H456+H457+H458-H462-H463-H464-H465-H468+H492+H490","v":-1223752.69},{"$f":"-I455+I454-I456+I457+I458-I462-I463-I464-I465-I468+I492+I490","v":-2053152.69},null,{"$f":"-#REF!-K454+K456-K457-K458+SUM(K462:K465)+K468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+K487+K489-K490","v":{"$error":"#REF!"}},null,{"$f":"-#REF!-M454+M456-M457-M458+SUM(M462:M465)+M468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+M487+M489-M490","v":{"$error":"#REF!"}},{"$f":"-#REF!-N454+N456-N457-N458+SUM(N462:N465)+N468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+N487+N489-N490","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD455+AD454-AD456+AD457+AD458-AD462-AD463-AD464-AD465-AD468+AD492+AD490","v":-1005899.3999999999},null,{"$f":"-AF455+AF454-AF456+AF457+AF458-AF462-AF463-AF464-AF465-AF468+AF492+AF490","v":-1844928.9},null,{"$f":"-AH455+AH454-AH456+AH457+AH458-AH462-AH463-AH464-AH465-AH468+AH492+AH490","v":-2850828.3},0.2798048588194525,null,null,"+"]
["1.12.1","Щит рабочего освещения","шт.",-1,5000,{"$f":"D454*E454","v":-5000},27838,{"$f":"G454*D454","v":-27838},{"$f":"F454+H454","v":-32838},{"$f":"E454*$Y$1","v":6550},{"$f":"J454*D454","v":-6550},{"$f":"G454*$X$1","v":36189.4},{"$f":"L454*D454","v":-36189.4},{"$f":"M454+K454","v":-42739.4},6550,null,null,36189.4,null,null,null,{"$f":"N454-I454","v":-9901.4000000000015},{"$f":"1-I454/N454","v":0.23166913901458608},null,null,null,null,null,null,{"$f":"O454*D454","v":-6550},null,{"$f":"R454*D454","v":-36189.4},null,{"$f":"O454*D454+R454*D454","v":-42739.4},0.23166913901458608]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D455*E455","v":5000},44797.87,{"$f":"G455*D455","v":44797.87},{"$f":"F455+H455","v":49797.87},{"$f":"E455*$Y$1","v":6550},{"$f":"J455*D455","v":6550},{"$f":"G455*$X$1","v":58237.231000000007},58237.231000000007,{"$f":"M455+K455","v":64787.231000000007},6550,null,null,55450.2,null,null,null,{"$f":"N455-I455","v":14989.361000000004},{"$f":"1-I455/N455","v":0.23136289001145927},null,null,null,null,null,null,{"$f":"D455*O455","v":6550},{"$f":"1-F455/AD455","v":0.23664122137404575},{"$f":"D455*R455","v":55450.2},{"$f":"1-H455/AF455","v":0.19210625029305561},62000.2,0.19681113931890537]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",30,124,3720,470,14100,17820,{"$f":"E456*$Y$1","v":162.44},{"$f":"J456*D456","v":4873.2},{"$f":"G456*$X$1","v":611},18330,{"$f":"M456+K456","v":23203.200000000001},232,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O456/(P456/100))-100)/100","v":0.16279312514633701},611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R456/(S456/100))-100)/100","v":0.19413021438236697},null,{"$f":"N456-I456","v":5383.2000000000007},{"$f":"1-I456/N456","v":0.23200248241621846},null,null,null,null,null,null,{"$f":"D456*O456","v":6960},{"$f":"1-F456/AD456","v":0.46551724137931039},{"$f":"D456*R456","v":18330},{"$f":"1-H456/AF456","v":0.23076923076923073},25290,0.29537366548042709]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-800,124,-99200,142,-113600,-212800,162.44,-129952,184.6,-147680,-277632,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O457/(P457/100))-100)/100","v":0.20317997065548896},184.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G6959","v":149.14180678350672},{"$f":"((R457/(S457/100))-100)/100","v":0.23774818061554101},null,{"$f":"N457-I457","v":-64832},{"$f":"1-I457/N457","v":0.23351775011526044},null,null,null,null,null,null,{"$f":"O457*D457","v":-145600},null,{"$f":"R457*D457","v":-147680},null,-293280,0.27441352973267863]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный, огнестойкий 3х2,5","м.",-260,124,-32240,184,-47840,-80080,162.44,-42234.400000000001,239.20000000000002,-62192.000000000007,-104426.40000000001,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O458/(P458/100))-100)/100","v":0.20317997065548896},239.2,null,null,null,{"$f":"N458-I458","v":-24346.400000000009},{"$f":"1-I458/N458","v":0.23314410915247497},null,null,null,null,null,null,{"$f":"O458*D458","v":-47320},null,{"$f":"R458*D458","v":-62192},null,-109512,0.26875593542260212]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",450,124,55800,142,63900,{"$f":"F459+H459","v":119700},162.44,73098,184.6,83070,156168,182,null,null,184.6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D459*O459","v":81900},{"$f":"1-F459/AD459","v":0.31868131868131866},{"$f":"D459*R459","v":83070},{"$f":"1-H459/AF459","v":0.23076923076923073},164970,0.27441352973267863]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",260,124,32240,101.52,26395.200000000001,{"$f":"F460+H460","v":58635.199999999997},162.44,42234.400000000001,131.976,34313.760000000002,76548.160000000003,182,null,null,160,null,null,null,null,null,null,null,null,null,null,null,47320,0.31868131868131866,41600,0.36549999999999994,88920,0.34058479532163743]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",500,124,62000,92.52,46260,{"$f":"F461+H461","v":108260},162.44,81220,120.276,60138,141358,182,null,null,120.28,null,null,null,null,null,null,null,null,null,null,null,91000,0.31868131868131866,60140,0.23079481210508812,151140,0.28371046711658066]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,{"$f":"G462*D462","v":284822.46000000002},440822.46,2620,204360,{"$f":"G462*$Z$1","v":6207.6689999999999},484198.18199999997,688558.18200000003,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O462/(P462/100))-100)/100","v":0.294556330188328},6208.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7266","v":23570.274941740798},{"$f":"((R462/(S462/100))-100)/100","v":-0.73660044206758524},null,{"$f":"N462-I462","v":247735.72200000001},{"$f":"1-I462/N462","v":0.35978909041560125},null,null,null,null,null,null,145470,-7.2386058981233292E-2,484255.19999999995,0.41183396688357699,629725.19999999995,0.29997646592513683]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",15,2000,30000,10623.79,{"$f":"G463*D463","v":159356.85},{"$f":"F463+H463","v":189356.85},2620,39300,18060.442999999999,270906.64500000002,310206.64500000002,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O463/(P463/100))-100)/100","v":0.294556330188328},18060.8,{"$f":"'ВСЕ СМЕТЫ КДС'!G7271","v":13377.102833203202},{"$f":"((R463/(S463/100))-100)/100","v":0.35012791821943923},null,{"$f":"N463-I463","v":120849.79500000001},{"$f":"1-I463/N463","v":0.38957835671121743},null,null,null,null,null,null,27975,-7.2386058981233292E-2,270912,0.41177633327427354,298887,0.36646006684800614]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",41,2000,82000,4764.6000000000004,{"$f":"G464*D464","v":195348.6},{"$f":"F464+H464","v":277348.59999999998},2620,107420,8099.8200000000006,332092.62000000005,439512.62000000005,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O464/(P464/100))-100)/100","v":0.294556330188328},8098.8,{"$f":"'ВСЕ СМЕТЫ КДС'!G7266","v":23570.274941740798},{"$f":"((R464/(S464/100))-100)/100","v":-0.65639772891839432},null,{"$f":"N464-I464","v":162164.02000000008},{"$f":"1-I464/N464","v":0.36896328483127527},null,null,null,null,null,null,76465,-7.2386058981233292E-2,332050.8,0.4116906208327159,408515.8,0.32108231799112796]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,{"$f":"G465*D465","v":2513.91},8513.91,2620,7860,1424.549,4273.6469999999999,12133.647000000001,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7285","v":1360.7052076800003},{"$f":"((O465/(P465/100))-100)/100","v":0.37061281861324064},1424.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7281","v":5055.6028733066541},{"$f":"((R465/(S465/100))-100)/100","v":-0.71821362640609665},null,{"$f":"N465-I465","v":3619.737000000001},{"$f":"1-I465/N465","v":0.29832226040530108},null,null,null,null,null,null,5595,-7.2386058981233292E-2,4273.7999999999993,0.41178576442510173,9868.7999999999993,0.13729024805447465]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",5,2000,10000,3448.92,{"$f":"G466*D466","v":17244.599999999999},27244.6,{"$f":"E466*$Y$1","v":2620},null,5863.1639999999998,null,null,1865,null,null,5863.16,null,null,null,null,null,null,null,null,null,null,null,9325,-7.2386058981233292E-2,29315.8,0.41176430457296065,38640.800000000003,0.29492660607440846]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",1,2000,2000,4934.88,4934.88,6934.88,{"$f":"E467*$Y$1","v":2620},null,8389.2960000000003,null,null,1865,null,null,8389.2999999999993,null,null,null,null,null,null,null,null,null,null,null,1865,-7.2386058981233292E-2,8389.2999999999993,0.41176498635166214,10254.299999999999,0.32371005334347536]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",351,640,224640,538,188838,413478,{"$f":"E468*$Y$1","v":838.40000000000009},{"$f":"J468*D468","v":294278.40000000002},{"$f":"G468*$X$1","v":699.4},{"$f":"L468*D468","v":245489.4},{"$f":"M468+K468","v":539767.80000000005},838.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7298","v":652.31339049676797},{"$f":"((O468/(P468/100))-100)/100","v":0.28527179146440346},699.4,{"$f":"('ВСЕ СМЕТЫ КДС'!G7302+'ВСЕ СМЕТЫ КДС'!G7303)/2","v":1073.8318832017922},{"$f":"((R468/(S468/100))-100)/100","v":-0.34868761959774075},null,null,null,null,null,null,null,null,null,294278.39999999997,0.23664122137404575,245489.4,0.23076923076923073,539767.79999999993,{"$f":"1-I468/AH468","v":0.23397060736116515}]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",14,{"$f":"416.67*1.2","v":500.00400000000002},{"$f":"D469*E469","v":7000.0560000000005},{"$f":"401.67*1.2","v":482.00400000000002},6748.0560000000005,13748.112000000001,655.00524000000007,9170.0733600000003,626.60520000000008,8772.4728000000014,17942.546160000002,655.01,null,null,626.61,null,null,null,null,null,null,null,null,null,null,null,9170.14,0.23664676875162205,8772.5400000000009,0.23077512328242444,17942.68,0.23377600224715589]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500.00400000000002,{"$f":"D470*E470","v":4500.0360000000001},{"$f":"310*1.2","v":372},3348,7848.0360000000001,655.00524000000007,5895.047160000001,483.6,4352.4000000000005,10247.447160000002,655.01,null,null,483.6,null,null,null,null,null,null,null,null,null,null,null,5895.09,0.23664676875162216,4352.4000000000005,0.23076923076923084,10247.490000000002,0.23415041146661286]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D471*E471","v":5000},243,2430,7430,655,6550,315.90000000000003,3159.0000000000005,9709,655,null,null,315.89999999999998,null,null,null,null,null,null,null,null,null,null,null,6550,0.23664122137404575,3159,0.23076923076923073,9709,0.2347306622721187]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,500,2000,485,1940,3940,655,2620,630.5,2522,5142,655,null,null,630.5,null,null,null,null,null,null,null,null,null,null,null,2620,0.23664122137404575,2522,0.23076923076923073,5142,0.23376118241929211]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",55,500,27500,590,32450,59950,655,36025,767,42185,78210,655,null,null,767,null,null,null,{"$f":"N473-I473","v":18260},{"$f":"1-I473/N473","v":0.23347398030942335},null,null,null,null,null,null,36025,0.23664122137404575,42185,0.23076923076923073,78210,0.23347398030942335]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",100,200,20000,338,33800,53800,262,26200,439.40000000000003,43940,70140,262,null,null,439.4,null,null,null,{"$f":"N474-I474","v":16340},{"$f":"1-I474/N474","v":0.2329626461362988},null,null,null,null,null,null,26200,0.23664122137404575,43940,0.23076923076923073,70140,0.2329626461362988]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",800,35,28000,21.6,17280,45280,45.85,36680,28.080000000000002,22464,59144,45.85,null,null,28.08,null,null,null,{"$f":"N475-I475","v":13864},{"$f":"1-I475/N475","v":0.2344109292574057},null,null,null,null,null,null,36680,0.23664122137404575,22464,0.23076923076923073,59144,0.2344109292574057]
["1.12.20","Коробка монтажная","шт.",7,200.00399999999999,{"$f":"D476*E476","v":1400.028},16.559999999999999,115.91999999999999,1515.9480000000001,262.00524000000001,1834.0366800000002,21.527999999999999,150.696,1984.7326800000001,262.01,null,null,21.53,null,null,null,null,null,null,null,null,null,null,null,1834.07,0.23665508950040071,150.71,0.2308406874129123,1984.78,0.2362135853847781]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",5,300,{"$f":"D477*E477","v":1500},1673.52,8367.6,9867.6,393,1965,2175.576,10877.880000000001,12842.880000000001,393,null,null,2175.58,null,null,null,null,null,null,null,null,null,null,null,1965,0.23664122137404575,10877.9,0.23077064506936074,12842.9,0.23166885983695262]
["1.12.22","Шпилька М8х2000","шт.",7,300,2100,149.84399999999999,1048.9079999999999,3148.9079999999999,393,2751,194.7972,1363.5804000000001,4114.5803999999998,393,null,null,194.8,null,null,null,null,null,null,null,null,null,null,null,2751,0.23664122137404575,1363.6000000000001,0.23078028747433277,4114.6000000000004,0.2346988771691052]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,0,5.8188000000000004,605.15520000000004,605.15520000000004,0,null,null,5.82,null,null,null,null,null,null,null,null,null,null,null,null,null,605.28,0.23092783505154635,605.28,0.23092783505154635]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,0,3.9780000000000002,413.71200000000005,413.71200000000005,0,null,null,3.98,null,null,null,null,null,null,null,null,null,null,null,null,null,413.92,0.23115577889447236,413.92,0.23115577889447236]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.744759999999999,1702.7275199999999,102.05520000000001,5306.8704000000007,7009.5979200000002,32.74,null,null,102.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D481*O481","v":1702.48},{"$f":"1-F481/AD481","v":0.2365302382406842},5307.12,0.23080540858318632,7009.6,0.23219584569732943]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.992,309.50400000000002,309.50400000000002,0,0,6.4896000000000003,402.35520000000002,402.35520000000002,0,null,null,6.49,null,null,null,null,null,null,null,null,null,null,null,null,null,402.38,0.23081664098613242,402.38,0.23081664098613242]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,0,2.9483999999999999,182.80079999999998,182.80079999999998,0,null,null,2.95,null,null,null,null,null,null,null,null,null,null,null,null,null,182.9,0.23118644067796623,182.9,0.23118644067796623]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,0,1.9968000000000001,123.80160000000001,123.80160000000001,0,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,124,0.23199999999999998,124,0.23199999999999998]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200.00399999999999,10800.216,116.42400000000001,6286.8960000000006,17087.112000000001,262.00524000000001,14148.28296,151.35120000000001,8172.9648000000007,22321.247760000002,262.01,null,null,151.35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D485*O485","v":14148.539999999999},{"$f":"1-F485/AD485","v":0.23665508950040071},8172.9,0.2307631318136768,22321.439999999999,0.23449777433713948]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",800,10,8000,24.396000000000001,19516.8,27516.799999999999,13.100000000000001,10480.000000000002,31.714800000000004,25371.840000000004,35851.840000000004,13.1,null,null,31.71,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D486*O486","v":10480},{"$f":"1-F486/AD486","v":0.23664122137404575},25368,0.23065279091769164,35848,0.23240348136576661]
["1.12.31","Короб 25x30 TA-EN","м.",64,300,19200,125.2,8012.8,27212.799999999999,393,25152,162.76000000000002,10416.640000000001,35568.639999999999,393,null,null,162.76,null,null,null,{"$f":"N487-I487","v":8355.84},{"$f":"1-I487/N487","v":0.23492154887001582},null,null,null,null,null,null,{"$f":"D487*O487","v":25152},{"$f":"1-F487/AD487","v":0.23664122137404575},10416.64,0.23076923076923073,35568.639999999999,0.23492154887001582]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",1000,0,0,2.6,2600,2600,0,0,3.3800000000000003,3380.0000000000005,3380.0000000000005,0,null,null,3.38,null,null,null,null,null,null,null,null,null,null,null,null,null,3380,0.23076923076923073,3380,0.23076923076923073]
["1.12.33","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,0,18200,18200,18200,0,null,null,18200,null,null,null,{"$f":"N489-I489","v":4200},{"$f":"1-I489/N489","v":0.23076923076923073},null,null,null,null,null,null,null,null,18200,0.23076923076923073,18200,0.23076923076923073]
["1.12.34","Пуско-наладочные работы","компл.",-1,38400,-38400,0,0,-38400,50304,-50304,0,0,-50304,50304,null,null,0,null,null,null,{"$f":"N490-I490","v":-11904},{"$f":"1-I490/N490","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"O490*D490","v":-50304},null,{"$f":"R490*D490","v":0},null,-50304,0.23664122137404575]
["1.12.34","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,66024,0,0,66024,66024,null,null,0,null,null,null,{"$f":"N491-I491","v":15624},{"$f":"1-I491/N491","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D491*O491","v":66024},{"$f":"1-F491/AD491","v":0.23664122137404575},null,null,66024,0.23664122137404575]
["1.12.35","Монтаж прочих материалов","компл.",-1,147200,-147200,144697,-144697,-291897,null,null,null,null,null,192832,null,null,188106.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O492*D492","v":-192832},null,{"$f":"R492*D492","v":-188106.1},null,-380938.1,0.23374164989010016]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F651+F495+F635+F642+F499+F508+F532+F539+F655+F660+F663+F667+F564+F579+F674+F672+F586+F609+F616+F620+F624","v":91001861.018522397},null,{"$f":"H651+H495+H635+H642+H499+H508+H532+H539+H655+H660+H663+H667+H564+H579+H674+H672+H586+H609+H616+H620+H624","v":34586334.914511442},{"$f":"I651+I495+I635+I642+I499+I508+I532+I539+I655+I660+I663+I667+I564+I579+I674+I672+I586+I609+I616+I620+I624","v":125588195.93303382},null,{"$f":"SUM(K495:K502)+K504+K506+SUM(K509:K525)+SUM(K534:K653)+SUM(K540:K556)+SUM(K656:K663)+K565+SUM(K580:K673)+SUM(K588:K591)+K593+SUM(K594:K634)","v":31691601.87515001},null,{"$f":"SUM(M495:M502)+M504+M506+SUM(M509:M525)+SUM(M534:M653)+SUM(M540:M556)+SUM(M656:M663)+M565+SUM(M580:M673)+SUM(M588:M591)+M593+SUM(M594:M634)","v":6984031.192066066},{"$f":"SUM(N495:N502)+N504+N506+SUM(N509:N525)+SUM(N534:N653)+SUM(N540:N556)+SUM(N656:N663)+N565+SUM(N580:N673)+SUM(N588:N591)+N593+SUM(N594:N634)","v":-59861382.926183939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD651+AD495+AD635+AD642+AD499+AD508+AD532+AD539+AD655+AD660+AD663+AD667+AD564+AD579+AD674+AD672+AD586+AD609+AD616+AD620+AD624+AD652+AD653","v":98585245.670980006},{"$f":"1-F493/AD493","v":7.6922105339844893E-2},{"$f":"AF651+AF495+AF635+AF642+AF499+AF508+AF532+AF539+AF655+AF660+AF663+AF667+AF564+AF579+AF674+AF672+AF586+AF609+AF616+AF620+AF624+AF652+AF653","v":51553596.031649992},{"$f":"1-H493/AF493","v":0.32911886702766457},{"$f":"AH651+AH495+AH635+AH642+AH499+AH508+AH532+AH539+AH655+AH660+AH663+AH667+AH564+AH579+AH674+AH672+AH586+AH609+AH616+AH620+AH624+AH652+AH653","v":150138841.70262998},0.16351961618447808,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"-F495+F498+F507+F531+F538+F563+F574+F585-F609-F616-F620+F623","v":-35810706.600000001},null,{"$f":"-H495+H498+H507+H531+H538+H563+H574+H585-H609-H616-H620+H623","v":-40833693.099999994},{"$f":"-I495+I498+I507+I531+I538+I563+I574+I585-I609-I616-I620+I623","v":-76644399.700000003},null,{"$f":"K496+K497+K500+K501+K502-K503-K505-SUM(K526:K530)-K533-SUM(K557:K562)-SUM(K565:K573)-SUM(K575:K578)-K587-K592-SUM(K601:K608)+SUM(K610:K634)","v":20279007.742999997},null,{"$f":"M496+M497+M500+M501+M502-M503-M505-SUM(M526:M530)-M533-SUM(M557:M562)-SUM(M565:M573)-SUM(M575:M578)-M587-M592-SUM(M601:M608)+SUM(M610:M634)","v":42411431.719999999},{"$f":"N496+N497+N500+N501+N502-N503-N505-SUM(N526:N530)-N533-SUM(N557:N562)-SUM(N565:N573)-SUM(N575:N578)-N587-N592-SUM(N601:N608)+SUM(N610:N634)","v":89960354.223000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD495+AD498+AD507+AD531+AD538+AD563+AD574+AD585-AD609-AD616-AD620+AD623","v":-78289051.229999989},null,{"$f":"-AF495+AF498+AF507+AF531+AF538+AF563+AF574+AF585-AF609-AF616-AF620+AF623","v":-52690761.950000003},null,{"$f":"-AH495+AH498+AH507+AH531+AH538+AH563+AH574+AH585-AH609-AH616-AH620+AH623","v":-130979813.18000001},0.41483807436287257]
["1.13.1","Модульные здания",null,null,null,{"$f":"F496+F497","v":430000},null,{"$f":"H496+H497","v":3616000},{"$f":"I496+I497","v":4046000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD496+AD497","v":653913.68999999994},{"$f":"1-F495/AD495","v":0.34242086291235152},{"$f":"AF496+AF497","v":4997424.9000000004},{"$f":"1-H495/AF495","v":0.27642734561153692},{"$f":"AH496+AH497","v":5651338.5899999999},0.28406342398960738]
["1.13.1.1","Модульное здание из 2 блок-контейнеров МБК","шт",1,182000,{"$f":"D496*E496","v":182000},1273000,{"$f":"D496*G496","v":1273000},{"$f":"F496+H496","v":1455000},{"$f":"E496*$Y$1","v":238420},{"$f":"J496*D496","v":238420},{"$f":"G496*$X$1","v":1654900},{"$f":"L496*D496","v":1654900},{"$f":"M496+K496","v":1893320},239562,null,null,1951576.9,null,null,null,{"$f":"N496-I496","v":438320},{"$f":"1-I496/N496","v":0.23150867259628594},null,null,null,null,null,null,{"$f":"D496*O496","v":239562},{"$f":"1-F496/AD496","v":0.24028017799150114},{"$f":"D496*R496","v":1951576.9},{"$f":"1-H496/AF496","v":0.34770697480586077},{"$f":"O496*D496+R496*D496","v":2191138.9},0.33596176855789472]
["1.13.1.2","Модульное здание из 4 блок-контейнеров МБК","шт",1,248000,{"$f":"D497*E497","v":248000},2343000,{"$f":"D497*G497","v":2343000},{"$f":"F497+H497","v":2591000},{"$f":"E497*$Y$1","v":324880},{"$f":"J497*D497","v":324880},{"$f":"G497*$X$1","v":3045900},{"$f":"L497*D497","v":3045900},{"$f":"M497+K497","v":3370780},414351.69,null,null,3045848,null,null,null,{"$f":"N497-I497","v":779780},{"$f":"1-I497/N497","v":0.23133518058134916},null,null,null,null,null,null,{"$f":"D497*O497","v":414351.69},{"$f":"1-F497/AD497","v":0.401474626542491},{"$f":"D497*R497","v":3045848},{"$f":"1-H497/AF497","v":0.23075609813753017},{"$f":"O497*D497+R497*D497","v":3460199.69},0.25119928555337223]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F503+F505-F500-F501-F502","v":-566860},null,{"$f":"H503+H505-H500-H501-H502","v":-2896932.5},{"$f":"I503+I505-I500-I501-I502","v":-3463792.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD503+AD505-AD500-AD501-AD502","v":-940253},null,{"$f":"AF503+AF505-AF500-AF501-AF502","v":-4679141.1899999995},null,{"$f":"AH503+AH505-AH500-AH501-AH502","v":-5619394.1899999995},0.38360036991816726]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F500+F501+F502+F504+F506","v":559860},null,{"$f":"H500+H501+H502+H504+H506","v":4433900},{"$f":"I500+I501+I502+I504+I506","v":4993760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD500+AD501+AD502+AD504+AD506","v":1102583},{"$f":"1-F499/AD499","v":0.49222870296385846},{"$f":"AF500+AF501+AF502+AF504+AF506","v":6855698.9399999995},{"$f":"1-H499/AF499","v":0.35325339709272585},{"$f":"AH500+AH501+AH502+AH504+AH506","v":7958281.9399999995},0.3725077802408191]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,{"$f":"(12000+36900)*1.2/3","v":19560},{"$f":"D500*E500","v":58680},{"$f":"49250*1.2","v":59100},{"$f":"D500*G500","v":177300},{"$f":"F500+H500","v":235980},{"$f":"E500*$Y$1","v":25623.600000000002},{"$f":"J500*D500","v":76870.8},{"$f":"G500*$X$1","v":76830},{"$f":"L500*D500","v":230490},{"$f":"M500+K500","v":307360.8},34934,{"$f":"P501","v":34456.210530094082},{"$f":"((O500/(P500/100))-100)/100","v":1.3866570425340825E-2},78870,83172.988256117766,{"$f":"((R500/(S500/100))-100)/100","v":-5.173540528407386E-2},null,{"$f":"N500-I500","v":71380.799999999988},{"$f":"1-I500/N500","v":0.23223781301974744},null,null,null,null,null,null,{"$f":"D500*O500","v":104802},{"$f":"1-F500/AD500","v":0.44008702124005272},{"$f":"D500*R500","v":236610},{"$f":"1-H500/AF500","v":0.2506656523392925},{"$f":"O500*D500+R500*D500","v":341412},0.3088116410670978]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",1,{"$f":"17650*1.2","v":21180},21180,{"$f":"30500*1.2","v":36600},36600,{"$f":"F501+H501","v":57780},{"$f":"E501*$Y$1","v":27745.800000000003},{"$f":"J501*D501","v":27745.800000000003},{"$f":"G501*$X$1","v":47580},{"$f":"L501*D501","v":47580},{"$f":"M501+K501","v":75325.8},29801,{"$f":"'ВСЕ СМЕТЫ КДС'!G2359","v":34456.210530094082},{"$f":"((O501/(P501/100))-100)/100","v":-0.1351051220803349},63096,{"$f":"'ВСЕ СМЕТЫ КДС'!G2360+'ВСЕ СМЕТЫ КДС'!G2362","v":83172.988256117766},{"$f":"((R501/(S501/100))-100)/100","v":-0.24138832422725912},null,{"$f":"N501-I501","v":17545.800000000003},{"$f":"1-I501/N501","v":0.2329321427717993},null,null,null,null,null,null,{"$f":"D501*O501","v":29801},{"$f":"1-F501/AD501","v":0.2892855944431395},{"$f":"D501*R501","v":63096},{"$f":"1-H501/AF501","v":0.41993153290224416},92897,0.37802081875625693]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-60 с электроприводом двустворчатые","шт.",1,130000,130000,650000,650000,{"$f":"F502+H502","v":780000},{"$f":"E502*$Y$1","v":170300},{"$f":"J502*D502","v":170300},{"$f":"G502*$X$1","v":845000},{"$f":"L502*D502","v":845000},{"$f":"M502+K502","v":1015300},337980,null,null,1736492.94,null,null,null,{"$f":"N502-I502","v":235300},{"$f":"1-I502/N502","v":0.23175416133162607},null,null,null,null,null,null,{"$f":"D502*O502","v":337980},{"$f":"1-F502/AD502","v":0.61536185573110835},{"$f":"D502*R502","v":1736492.94},{"$f":"1-H502/AF502","v":0.62568232497392129},2074472.94,0.62400087995363296]
["1.13.2.4","Ворота распашные стальные утепленные 4000х5000h с калиткой","шт.",-2,51000,-102000,{"$f":"468000*0.5","v":234000},-468000,{"$f":"F503+H503","v":-570000},{"$f":"E503*$Y$1","v":66810},{"$f":"J503*D503","v":-133620},{"$f":"G503*$X$1","v":304200},{"$f":"L503*D503","v":-608400},{"$f":"M503+K503","v":-742020},66810,null,null,304200,null,null,null,{"$f":"N503-I503","v":-172020},{"$f":"1-I503/N503","v":0.23182663540066306},null,null,null,null,null,null,{"$f":"O503*D503","v":-133620},null,{"$f":"R503*D503","v":-608400},null,-742020,0.23182663540066306]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H504+F504","v":940000},null,null,null,null,null,90000,null,null,567000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D504*O504","v":180000},{"$f":"1-F504/AD504","v":0.44444444444444442},{"$f":"D504*R504","v":1134000},{"$f":"1-H504/AF504","v":0.2592592592592593},1314000,0.28462709284627097]
["1.13.2.5","Ворота распашные стальные утепленные 4500х5000h с калиткой","шт.",-5,51000,-255000,{"$f":"626013*0.5","v":313006.5},-1565032.5,{"$f":"F505+H505","v":-1820032.5},{"$f":"E505*$Y$1","v":66810},{"$f":"J505*D505","v":-334050},{"$f":"G505*$X$1","v":406908.45},{"$f":"L505*D505","v":-2034542.25},{"$f":"M505+K505","v":-2368592.25},66810,null,null,406908.45,null,null,null,{"$f":"N505-I505","v":-548559.75},{"$f":"1-I505/N505","v":0.23159737603633546},null,null,null,null,null,null,{"$f":"O505*D505","v":-334050},null,{"$f":"R505*D505","v":-2034542.25},null,-2368592.25,0.23159737603633546]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F506+H506","v":2980000},null,null,null,null,null,90000,null,null,737100,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D506*O506","v":450000},{"$f":"1-F506/AD506","v":0.44444444444444442},{"$f":"D506*R506","v":3685500},{"$f":"1-H506/AF506","v":0.2592592592592593},4135500,0.27940998670051986]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F526:F530)","v":-375300},null,{"$f":"SUM(H526:H530)","v":-533260},{"$f":"SUM(I526:I530)","v":-908560},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD526:AD530)","v":-491643},null,{"$f":"SUM(AF526:AF530)","v":-693238},null,{"$f":"SUM(AH526:AH530)","v":-1184881},0.23320569744978614]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F509:F525)","v":2602415.5490000001},null,{"$f":"SUM(H509:H525)","v":2502157.1316815862},{"$f":"SUM(I509:I525)","v":5104572.6806815863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD509:AD525)","v":3427405.8353800001},{"$f":"1-F508/AD508","v":0.24070399771859308},{"$f":"SUM(AF509:AF525)","v":3148873.3837000001},{"$f":"1-H508/AF508","v":0.20538020212756447},{"$f":"SUM(AH509:AH525)","v":6576279.2190800011},0.2237901538804038]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",3.78,82000,{"$f":"D509*E509","v":309960},73503.44,{"$f":"D509*G509","v":277843.00319999998},{"$f":"F509+H509","v":587803.00319999992},{"$f":"E509*$Y$1","v":107420},{"$f":"J509*D509","v":406047.6},{"$f":"G509*$X$1","v":95554.472000000009},{"$f":"L509*D509","v":361195.90416000003},{"$f":"M509+K509","v":767243.50416000001},114800,null,null,91879.3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D509*O509","v":433944},0.2857142857142857,{"$f":"D509*R509","v":347303.75400000002},0.20000000000000007,{"$f":"O509*D509+R509*D509","v":781247.75399999996},0.24760999287301633]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,63224.333500000001,442570.3345,11680.318000000001,81762.22600000001,524332.56050000002,67567.990000000005,null,null,11231.08,null,null,null,null,null,null,null,null,null,null,null,472975.93000000005,0.28571428571428581,{"$f":"D510*R510","v":78617.56},0.20000035615452827,551593.49,0.27349764407117994]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,13204.800000000001,287864.64,28706.313999999998,625797.64520000003,913662.28520000004,10218,null,null,29000,null,null,null,{"$f":"N511-I511","v":212535.48120000004},{"$f":"1-I511/N511","v":0.23261929997852127},null,null,null,null,null,null,222752.4,1.350557839107458E-2,{"$f":"D511*R511","v":632200},0.23855931034482758,854952.4,0.17992299454332195]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3591.9414000000002,22270.036680000001,9306.5310000000009,57700.492200000008,79970.528880000013,3838.72,null,null,8948.59,null,null,null,null,null,null,null,null,null,null,null,23800.063999999998,0.2857150300100032,{"$f":"D512*R512","v":55481.258000000002},0.20000022349889768,79281.322,0.22573160422324945]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,82000,78556,96488.517745302714,92436,170992,107420,102908.36,125435.07306889353,120166.8,223075.16,110700,null,null,120610.65,null,null,null,null,null,null,null,null,null,null,null,106050.59999999999,0.25925925925925919,{"$f":"D513*R513","v":115545.00269999998},0.20000001869401474,221595.60269999999,0.22836013929621168]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,48263.048016701461,46236,null,null,46236,63224.592901878917,60569.16,0,0,60569.16,65155.11,null,null,0,null,null,null,null,null,null,null,null,null,null,null,62418.595379999999,0.259259204432293,null,null,62418.595379999999,0.259259204432293]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,364.79690522243709,37720,60.07736943907156,{"$f":"D515*G515","v":6212},43932,477.88394584139263,49413.200000000004,78.100580270793031,8075.5999999999995,57488.800000000003,510.72,null,null,75.099999999999994,null,null,null,null,null,null,null,null,null,null,null,52808.448000000004,0.28572034535080448,{"$f":"D515*R515","v":7765.34},{"$f":"1-H515/AF515","v":0.20003502744245583},60573.788,0.27473579826310346]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2930.4700000000003,41026.58,5157.1000000000004,72199.400000000009,113225.98000000001,2711,null,null,7373,null,null,null,null,null,null,null,null,null,null,null,37954,0.17484323127997048,103222,0.46195578461955789,141176,0.38476794922649737]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7123.9856655290105,208732.78,1559.8668941979522,45704.1,254436.88,7613.42,null,null,1499.87,null,null,null,null,null,null,null,null,null,null,null,223073.20600000001,0.28571430492642858,43946.190999999999,0.19999892595924862,267019.397,0.27160722335089382]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,112234.25,594841.52500000002,198819.54716981133,1053743.6000000001,1648585.125,119945,null,null,191172.64,null,null,null,null,null,null,null,null,null,null,null,635708.5,0.2857142857142857,1013214.9920000001,0.19999999368347288,1648923.4920000001,0.23304537406639125]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,134679.88170000003,713803.3730100001,1328.7252124645893,7042.2436260623226,720845.61663606239,138792.24,null,null,1277.6199999999999,null,null,null,null,null,null,null,null,null,null,null,735598.87199999997,0.25925923524254668,6771.3859999999995,0.19999975166289408,742370.25800000003,0.25871871138244551]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,286.73174496644299,42723.030000000006,47.218791946308727,7035.6,49758.630000000005,306.43,null,null,45.4,null,null,null,null,null,null,null,null,null,null,null,45658.07,0.28571225196334404,6764.5999999999995,0.19995269491174639,52422.67,0.2746458736268107]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,286.73174496644299,42723.030000000006,165.48389261744967,24657.100000000002,67380.13,306.43,null,null,159.12,null,null,null,null,null,null,null,null,null,null,null,45658.07,0.28571225196334404,23708.880000000001,0.20000438654208885,69366.95,0.25641822222254251]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,13204.800000000001,306351.36000000004,32091.800000000003,744529.76,1050881.1200000001,10218,null,null,29000,null,null,null,{"$f":"N522-I522","v":244309.92000000016},{"$f":"1-I522/N522","v":0.23248102506589907},null,null,null,null,null,null,237057.6,1.350557839107458E-2,672800,0.14875862068965529,909857.6,0.1135193023611607]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,385.14000000000004,20797.560000000001,158.6,8564.4,29361.96,411.6,null,null,152.5,null,null,null,null,null,null,null,null,null,null,null,22226.400000000001,0.28571428571428581,8235,0.19999999999999996,30461.4,0.26254210246410215]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",78,351.53846153846155,27420,null,null,27420,460.51538461538462,35920.199999999997,0,0,35920.199999999997,474.58,null,null,0,null,null,null,null,null,null,null,null,null,null,null,37017.24,0.25926406182632733,null,null,37017.24,0.25926406182632733]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",78,299.4871794871795,23360,341.5128205128205,{"$f":"D525*G525","v":26638},49998,392.32820512820518,30601.600000000006,443.96666666666664,34629.4,65231.000000000007,419.28,null,null,426.89,null,null,null,null,null,null,null,null,null,null,null,32703.839999999997,0.28571079114868458,{"$f":"D525*R525","v":33297.42},{"$f":"1-H525/AF525","v":0.1999980779291608},66001.259999999995,0.24246900740985844]
["1.13.3.18","Устройство монолитных железобетонных перемычек из бетона кл. В25, W4, F100","шт.",-7,6600,{"$f":"D526*E526","v":-46200},17280,-120960,{"$f":"F526+H526","v":-167160},8646,-60522,22464,-157248,-217770,8646,null,null,22464,null,null,null,{"$f":"N526-I526","v":-50610},{"$f":"1-I526/N526","v":0.23240115718418519},null,null,null,null,null,null,{"$f":"O526*D526","v":-60522},null,{"$f":"R526*D526","v":-157248},null,-217770,0.23240115718418519]
["1.13.3.19","Арматура А500","т.",-0.5,30000,{"$f":"D527*E527","v":-15000},67000,-33500,{"$f":"F527+H527","v":-48500},39300,-19650,87100,-43550,-63200,39300,null,null,87100,null,null,null,{"$f":"N527-I527","v":-14700},{"$f":"1-I527/N527","v":0.23259493670886078},null,null,null,null,null,null,{"$f":"O527*D527","v":-19650},null,{"$f":"R527*D527","v":-43550},null,-63200,0.23259493670886078]
["1.13.3.20","Арматура А240","т.",-0.2,30000,{"$f":"D528*E528","v":-6000},67000,-13400,{"$f":"F528+H528","v":-19400},39300,-7860,87100,-17420,-25280,39300,null,null,87100,null,null,null,{"$f":"N528-I528","v":-5880},{"$f":"1-I528/N528","v":0.23259493670886078},null,null,null,null,null,null,{"$f":"O528*D528","v":-7860},null,{"$f":"R528*D528","v":-17420},null,-25280,0.23259493670886078]
["1.13.3.21","Кладка из кирпича на растворе М150 КР-р-по 250х120х65/1НФ/150/2,0/100/ГОСТ 530-2012","м3",-22,7800,{"$f":"D529*E529","v":-171600},4200,-92400,{"$f":"F529+H529","v":-264000},10218,-224796,5460,-120120,-344916,10218,null,null,5460,null,null,null,{"$f":"N529-I529","v":-80916},{"$f":"1-I529/N529","v":0.23459624952162261},null,null,null,null,null,null,{"$f":"O529*D529","v":-224796},null,{"$f":"R529*D529","v":-120120},null,-344916,0.23459624952162261]
["1.13.3.22","Штукатурка улучшенная цементная","м2",-91,1500,{"$f":"D530*E530","v":-136500},3000,-273000,{"$f":"F530+H530","v":-409500},1965,-178815,3900,-354900,-533715,1965,null,null,3900,null,null,null,{"$f":"N530-I530","v":-124215},{"$f":"1-I530/N530","v":0.23273657289002558},null,null,null,null,null,null,{"$f":"O530*D530","v":-178815},null,{"$f":"R530*D530","v":-354900},null,-533715,0.23273657289002558]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F533","v":-1345260},null,{"$f":"H533","v":-5534784},{"$f":"I533","v":-6880044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD533","v":-3910222.4},null,{"$f":"AF533","v":-4803859.4000000004},null,{"$f":"AH533","v":-8714081.8000000007},0.21046827905609067]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"SUM(F534:F653)","v":28873341.516000006},null,{"$f":"SUM(H534:H653)","v":-7331346.0111999996},{"$f":"SUM(I534:I653)","v":21541995.504800003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD534+AD535+AD536+AD537","v":4966812},{"$f":"1-F532/AD532","v":-4.8132543603422091},{"$f":"AF534+AF535+AF536+AF537","v":4087491.3},{"$f":"1-H532/AF532","v":2.7936052882118672},{"$f":"AH534+AH535+AH536+AH537","v":9054303.3000000007},{"$f":"1-I532/AH532","v":-1.3791996789857923}]
["1.13.4.1","Устройство монолитного железобетонного подстилающего слоя пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-320.3,4200,{"$f":"D533*E533","v":-1345260},17280,{"$f":"D533*G533","v":-5534784},{"$f":"F533+H533","v":-6880044},6214,{"$f":"J533*D533","v":-1990344.2000000002},24042,{"$f":"L533*D533","v":-7700652.6000000006},{"$f":"M533+K533","v":-9690996.8000000007},12208,{"$f":"'ВСЕ СМЕТЫ КДС'!H2546+'ВСЕ СМЕТЫ КДС'!H2551","v":9964.3624491154715},{"$f":"((O533/(P533/100))-100)/100","v":0.22516619225183787},14998,{"$f":"'ВСЕ СМЕТЫ КДС'!H2547+'ВСЕ СМЕТЫ КДС'!H2548+'ВСЕ СМЕТЫ КДС'!H2552","v":13280.662480058978},{"$f":"((R533/(S533/100))-100)/100","v":0.12931113357632695},null,{"$f":"N533-I533","v":-2810952.8000000007},{"$f":"1-I533/N533","v":0.29005817028027503},null,null,null,null,null,null,{"$f":"O533*D533","v":-3910222.4},null,{"$f":"R533*D533","v":-4803859.4000000004},null,{"$f":"O533*D533+R533*D533","v":-8714081.8000000007},0.21046827905609067]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",198,{"$f":"12146","v":12146},2404908,9160,{"$f":"G534*D534","v":1813680},4218588,null,null,null,null,null,12208,null,null,14998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D534*O534","v":2417184},{"$f":"1-F534/AD534","v":5.0786369593709413E-3},{"$f":"D534*R534","v":2969604},{"$f":"1-H534/AF534","v":0.38925190025336709},{"$f":"O534*D534+R534*D534","v":5386788},0.21686392707490998]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,997920,439.21818181818179,{"$f":"D535*G535","v":434826},1432746,null,null,null,null,null,1360.8,null,null,549.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D535*O535","v":1347192},{"$f":"1-F535/AD535","v":0.2592592592592593},{"$f":"D535*R535","v":543529.79999999993},{"$f":"1-H535/AF535","v":0.1999960259768645},{"$f":"O535*D535+R535*D535","v":1890721.7999999998},0.24222273208041489]
["1.13.4.3","Профилированная мембрана Planter","м2",1378,240,330720,201.59941944847606,{"$f":"D536*G536","v":277804},608524,null,null,null,null,null,324,null,null,252,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D536*O536","v":446472},{"$f":"1-F536/AD536","v":0.2592592592592593},{"$f":"D536*R536","v":347256},{"$f":"1-H536/AF536","v":0.20000230377588868},{"$f":"O536*D536+R536*D536","v":793728},0.23333434123528463]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D537*G537","v":181680},721653,null,null,null,null,null,1679.92,null,null,504.67,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D537*O537","v":755964},{"$f":"1-F537/AD537","v":0.28571598647554641},{"$f":"D537*R537","v":227101.5},{"$f":"1-H537/AF537","v":0.2000052839809513},{"$f":"O537*D537+R537*D537","v":983065.5},0.2659156485503763]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"SUM(F557:F562)","v":-8397000},null,{"$f":"SUM(H557:H562)","v":-6728801},{"$f":"SUM(I557:I562)","v":-15125801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD557:AD562)","v":-12011678},null,{"$f":"SUM(AF557:AF562)","v":-10058072.9},null,{"$f":"SUM(AH557:AH562)","v":-22069750.899999999},0.31463653266698166]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD540:AD556)","v":579069.04640000011},{"$f":"1-F539/AD539","v":1},{"$f":"SUM(AF540:AF556)","v":276280.41680000001},{"$f":"1-H539/AF539","v":1},{"$f":"SUM(AH540:AH556)","v":855349.4632},1]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D540*E540","v":17280},null,null,{"$f":"F540+H540","v":17280},{"$f":"E540*$Y$1","v":3144},{"$f":"J540*D540","v":22636.799999999999},{"$f":"G540*$X$1","v":0},{"$f":"L540*D540","v":0},{"$f":"M540+K540","v":22636.799999999999},3144,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D540*O540","v":22636.799999999999},0.23664122137404575,null,null,{"$f":"O540*D540+R540*D540","v":22636.799999999999},0.23664122137404575]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D541*G541","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81300000000002,434.34144000000003,4388.2358400000003,1372.88,null,null,150.81,null,null,null,null,null,null,null,null,null,null,null,3953.8944000000001,0.23664122137404586,{"$f":"D541*R541","v":434.33279999999996},{"$f":"1-H541/AF541","v":0.23075392878456324},4388.2272000000003,0.23605851583983628]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9700000000003,7496.5536000000002,0,0,7496.5536000000002,2602.9699999999998,null,null,0,null,null,null,null,null,null,null,null,null,null,null,7496.5535999999993,0.23664122137404575,null,null,7496.5535999999993,0.23664122137404575]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.1800000000003,9348.9984000000004,664.30000000000007,1913.1840000000002,11262.182400000002,3246.18,null,null,664.3,null,null,null,null,null,null,null,null,null,null,null,9348.9983999999986,0.23664122137404575,{"$f":"D543*R543","v":1913.1839999999997},{"$f":"1-H543/AF543","v":0.23076923076923073},11262.182399999998,0.23564370614349117]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",90,742,66780,128.52000000000001,11566.800000000001,78346.8,972.0200000000001,87481.8,167.07600000000002,15036.840000000002,102518.64,972.02,null,null,167.08,null,null,null,null,null,null,null,null,null,null,null,87481.8,0.23664122137404586,15037.2,0.23078764663634188,102519,0.23578263541392319]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",90,1158,104220,896,80640,184860,1516.98,136528.20000000001,1164.8,104832,241360.2,1516.98,null,null,1164.8,null,null,null,null,null,null,null,null,null,null,null,136528.20000000001,0.23664122137404586,104832,0.23076923076923073,241360.2,0.23409079044515213]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",90,386,34740,64.260000000000005,5783.4000000000005,40523.4,505.66,45509.4,83.538000000000011,7518.420000000001,53027.82,505.66,null,null,83.54,null,null,null,null,null,null,null,null,null,null,null,45509.4,0.23664122137404586,7518.6,0.23078764663634188,53028,0.23581126951799047]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",90,71,6390,218.8,19692,26082,93.01,8370.9,284.44,25599.599999999999,33970.5,93.01,null,null,284.44,null,null,null,null,null,null,null,null,null,null,null,8370.9,0.23664122137404575,25599.599999999999,0.23076923076923073,33970.5,0.23221618757451323]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",90,31,2790,34,3060,5850,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005,40.61,null,null,44.2,null,null,null,null,null,null,null,null,null,null,null,3654.9,0.23664122137404586,3978.0000000000005,0.23076923076923084,7632.9000000000005,0.23358094564320253]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",90,674,60660,897,80730,141390,882.94,79464.600000000006,1166.1000000000001,104949.00000000001,184413.60000000003,882.94,null,null,1166.0999999999999,null,null,null,null,null,null,null,null,null,null,null,79464.600000000006,0.23664122137404586,104948.99999999999,0.23076923076923062,184413.59999999998,0.23329949634950997]
["1.13.5.11","Удаление грязи из трещин","кв.м.",2,1500,3000,null,null,3000,1965,3930,0,0,3930,1965,null,null,0,null,null,null,null,null,null,null,null,null,null,null,3930,0.23664122137404575,null,null,3930,0.23664122137404575]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",2,6500,13000,237,474,13474,8515,17030,308.10000000000002,616.20000000000005,17646.2,8515,null,null,308.10000000000002,null,null,null,null,null,null,null,null,null,null,null,17030,0.23664122137404575,{"$f":"D551*R551","v":616.20000000000005},{"$f":"1-H551/AF551","v":0.23076923076923084},17646.2,0.23643617322709709]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",2,1500,3000,52.5,105,3105,1965,3930,68.25,136.5,4066.5,1965,null,null,68.25,null,null,null,null,null,null,null,null,null,null,null,3930,0.23664122137404575,136.5,0.23076923076923073,4066.5,0.23644411656215414]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,5000,60000,168,2016,62016,6550,78600,218.4,2620.8000000000002,81220.800000000003,6550,null,null,218.4,null,null,null,null,null,null,null,null,null,null,null,78600,0.23664122137404575,2620.8000000000002,0.23076923076923084,81220.800000000003,0.23645174635068855]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278,4061,null,null,45.5,null,null,null,null,null,null,null,null,null,null,null,48732,0.23664122137404575,546,0.23076923076923073,49278,0.23657615974674295]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,7500,7500,6160,6160,13660,9825,9825,8008,8008,17833,9825,null,null,8008,null,null,null,null,null,null,null,null,null,null,null,9825,0.23664122137404575,8008,0.23076923076923073,17833,0.23400437391353113]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667,12576,null,null,91,null,null,null,null,null,null,null,null,null,null,null,12576,0.23664122137404575,91,0.23076923076923073,12667,0.23659903686745087]
["1.13.5.18","Очищение поверхности пола","м2",-3545,300,-1063500,60,{"$f":"D557*G557","v":-212700},{"$f":"F557+H557","v":-1276200},393,-1393185,78,-276510,-1669695,393,null,null,78,null,null,null,{"$f":"N557-I557","v":-393495},{"$f":"1-I557/N557","v":0.23566878980891715},null,null,null,null,null,null,{"$f":"O557*D557","v":-1393185},null,{"$f":"R557*D557","v":-276510},null,-1669695,0.23566878980891715]
["1.13.5.19","Грунтовка праймером Технониколь 01","м2",-3545,180,-638100,155.4,{"$f":"D558*G558","v":-550893},{"$f":"F558+H558","v":-1188993},235.8,-835911,202.02,-716160.9,-1552071.9,235.8,null,null,202.02,null,null,null,-363078.89999999991,0.23393175277511302,null,null,null,null,null,null,-835911,null,-716160.9,null,-1552071.9,0.23393175277511302]
["1.13.5.20","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-3545,780,-2765100,480,-1701600,-4466700,1021.8000000000001,-3622281.0000000005,624,-2212080,-5834361,1021.8,null,null,624,null,null,null,-1367661,0.23441487422530072,null,null,null,null,null,null,-3622281,null,-2212080,null,-5834361,0.23441487422530072]
["1.13.5.21","Устройство монолитного железобетонного пола из бетона кл. В25 толщиной 80 мм","м3",-284,6600,-1874400,7987,-2268308,-4142708,10694,-3037096,14922,-4237848,-7274944,12208,{"$f":"P533","v":9964.3624491154715},{"$f":"((O560/(P560/100))-100)/100","v":0.22516619225183787},14998,{"$f":"S533","v":13280.662480058978},{"$f":"((R560/(S560/100))-100)/100","v":0.12931113357632695},null,-3132236,0.43055121798875706,null,null,null,null,null,null,-3467072,null,-4259432,null,-7726504,0.46383150775564219]
["1.13.5.22","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-3545,420,-1488900,540,-1914300,-3403200,550.20000000000005,-1950459.0000000002,702,-2488590,-4439049,550.20000000000005,null,null,702,null,null,null,-1035849,0.23334930522280783,null,null,null,null,null,null,-1950459.0000000002,null,-2488590,null,-4439049,0.23334930522280783]
["1.13.5.23","Устройство швов","м.п.",-1350,420,-567000,60,-81000,-648000,550.20000000000005,-742770.00000000012,78,-105300,-848070.00000000012,550.20000000000005,null,null,78,null,null,null,-200070.00000000012,0.23591212989493804,null,null,null,null,null,null,-742770.00000000012,null,-105300,null,-848070.00000000012,0.23591212989493804]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"SUM(F565:F573)","v":2511026},null,{"$f":"SUM(H565:H573)","v":-4277237},{"$f":"SUM(I565:I573)","v":-1766211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD567+AD568+AD569+AD570+AD572+AD573","v":-15313774},null,{"$f":"AF567+AF568+AF569+AF570+AF572+AF573","v":-13847497.6},null,{"$f":"AH567+AH568+AH569+AH570+AH572+AH573","v":-29161271.600000001},0.9394329909810929]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F565","v":13691001},null,{"$f":"H565","v":7066689},{"$f":"I565","v":20757690},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD565+AD566","v":17886390},{"$f":"1-F564/AD564","v":0.23455761615395843},{"$f":"AF565+AF566","v":9790190},{"$f":"1-H564/AF564","v":0.2781867359060447},{"$f":"AH565+AH566","v":27676580},0.24999078643387296]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D565*E565","v":13691001},1869,{"$f":"G565*D565","v":7066689},{"$f":"F565+H565","v":20757690},{"$f":"E565*$Y$1","v":4743.51},{"$f":"J565*D565","v":17935211.310000002},{"$f":"G565*$X$1","v":2429.7000000000003},{"$f":"L565*D565","v":9186695.7000000011},null,4700,null,null,2580,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D565*O565","v":17770700},{"$f":"1-F565/AD565","v":0.2295744680851064},{"$f":"D565*R565","v":9754980},{"$f":"1-H565/AF565","v":0.27558139534883719},{"$f":"O565*D565+R565*D565","v":27525680},0.24587912087912089]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",251.5,350,{"$f":"D566*E566","v":88025},100,{"$f":"G566*D566","v":25150},{"$f":"F566+H566","v":113175},458.5,115312.75,130,32695,null,460,null,null,140,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D566*O566","v":115690},{"$f":"1-F566/AD566","v":0.23913043478260865},{"$f":"D566*R566","v":35210},{"$f":"1-H566/AF566","v":0.2857142857142857},150900,0.25]
["1.13.6.3","Очищение поверхности пола","м2",-4580,300,{"$f":"D567*E567","v":-1374000},60,{"$f":"D567*G567","v":-274800},{"$f":"F567+H567","v":-1648800},393,-1799940,78,-357240,{"$f":"M567+K567","v":-2157180},393,null,null,78,null,null,null,{"$f":"N567-I567","v":-508380},{"$f":"1-I567/N567","v":0.23566878980891715},null,null,null,null,null,null,{"$f":"O567*D567","v":-1799940},null,{"$f":"R567*D567","v":-357240},null,-2157180,0.23566878980891715]
["1.13.6.4","Грунтовка праймером Технониколь 01","м2",-4580,180,{"$f":"D568*E568","v":-824400},155.4,{"$f":"D568*G568","v":-711732},{"$f":"F568+H568","v":-1536132},{"$f":"E568*$Y$1","v":235.8},{"$f":"J568*D568","v":-1079964},{"$f":"G568*$X$1","v":202.02},-925251.60000000009,{"$f":"M568+K568","v":-2005215.6},235.8,null,null,202.02,null,null,null,-469083.60000000009,0.23393175277511313,null,null,null,null,null,null,-1079964,null,-925251.60000000009,null,-2005215.6,0.23393175277511313]
["1.13.6.5","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м3",-4580,780,-3572400,480,-2198400,-5770800,{"$f":"E569*$Y$1","v":1021.8000000000001},{"$f":"J569*D569","v":-4679844},{"$f":"G569*$X$1","v":624},-2857920,{"$f":"M569+K569","v":-7537764},1021.8,null,null,624,null,null,null,-1766964,0.23441487422530072,null,null,null,null,null,null,-4679844,null,-2857920,null,-7537764,0.23441487422530072]
["1.13.6.6","Устройство монолитного железобетонного пола из жаропрочного бетона (на высокоглиноземистом цементе с шамотным заполнителем) кл. В25 толщиной 80 мм","м3",-367,6600,-2422200,11832,-4342344,-6764544,10694,{"$f":"J570*D570","v":-3924698},19922,-7311374,{"$f":"M570+K570","v":-11236072},12208,{"$f":"P533","v":9964.3624491154715},{"$f":"((O570/(P570/100))-100)/100","v":0.22516619225183787},17398,{"$f":"S533","v":13280.662480058978},{"$f":"((R570/(S570/100))-100)/100","v":0.31002501013208017},null,-4471528,0.39796185001306505,null,null,null,null,null,null,-4480336,null,-6385066,null,-10865402,0.37742349523745189]
["1.13.6.7","Арматура ⌀8 А500","т.",-19.2,30000,-576000,67000,-1286400,-1862400,null,null,null,null,null,0,null,null,0,null,null,null,1862400,{"$error":"#DIV/0!"},null,null,null,null,null,null,0,null,0]
["1.13.6.8","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-4580,420,-1923600,540,-2473200,-4396800,{"$f":"E572*$Y$1","v":550.20000000000005},{"$f":"J572*D572","v":-2519916},{"$f":"G572*$X$1","v":702},{"$f":"L572*D572","v":-3215160},{"$f":"M572+K572","v":-5735076},550.20000000000005,null,null,702,null,null,null,-1338276,0.23334930522280783,null,null,null,null,null,null,-2519916,null,-3215160,null,{"$f":"O572*D572+R572*D572","v":-5735076},{"$f":"1-I572/AH572","v":0.23334930522280783}]
["1.13.6.9","Устройство швов","м.п.",-1370,420,-575400,60,-82200,-657600,{"$f":"E573*$Y$1","v":550.20000000000005},{"$f":"J573*D573","v":-753774.00000000012},{"$f":"G573*$X$1","v":78},{"$f":"L573*D573","v":-106860},{"$f":"M573+K573","v":-860634.00000000012},550.20000000000005,null,null,78,null,null,null,-203034.00000000012,0.23591212989493804,null,null,null,null,null,null,-753774.00000000012,null,-106860,null,{"$f":"O573*D573+R573*D573","v":-860634.00000000012},0.23591212989493804]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"SUM(F575:F578)","v":-1711200},null,{"$f":"SUM(H575:H578)","v":-827520},{"$f":"SUM(I575:I578)","v":-2538720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD575:AD578)","v":-2452320.1},null,{"$f":"SUM(AF575:AF578)","v":-1341522},null,{"$f":"SUM(AH575:AH578)","v":-3793842.1},0.33083140176023673]
["1.13.7.1","Демонтаж существующего слоя пола толщиной 400 мм","м2",-100,2040,{"$f":"D575*E575","v":-204000},1020,{"$f":"D575*G575","v":-102000},{"$f":"F575+H575","v":-306000},{"$f":"E575*$Y$1","v":2672.4},{"$f":"J575*D575","v":-267240},{"$f":"G575*$X$1","v":1326},{"$f":"L575*D575","v":-132600},{"$f":"M575+K575","v":-399840},2672.4,null,null,1326,null,null,null,{"$f":"N575-I575","v":-93840},{"$f":"1-I575/N575","v":0.23469387755102045},null,null,null,null,null,null,{"$f":"O575*D575","v":-267240},null,{"$f":"R575*D575","v":-132600},null,{"$f":"O575*D575+R575*D575","v":-399840},0.23469387755102045]
["1.13.7.2","Забивка свай 200х200 длинной 3 метра под домкраты","шт",-120,9000,-1080000,3600,-432000,-1512000,11790,-1414800,4680,{"$f":"L576*D576","v":-561600},{"$f":"M576+K576","v":-1976400},11790,null,null,4680,null,null,null,{"$f":"N576-I576","v":-464400},{"$f":"1-I576/N576","v":0.23497267759562845},null,null,null,null,null,null,{"$f":"O576*D576","v":-1414800},null,{"$f":"R576*D576","v":-561600},null,{"$f":"O576*D576+R576*D576","v":-1976400},0.23497267759562845]
["1.13.7.3","Устройство монолитных ЖБ фундаментов из бетон кл. В25, W4, F 50 под домкраты","м3",-26,3840,-99840,9000,-234000,-333840,5030.4000000000005,-130790.40000000001,11700,{"$f":"L577*D577","v":-304200},{"$f":"M577+K577","v":-434990.4},13132.25,null,null,21921,null,null,null,{"$f":"N577-I577","v":-101150.40000000002},{"$f":"1-I577/N577","v":0.23253478697460916},null,null,null,null,null,null,{"$f":"O577*D577","v":-341438.5},null,{"$f":"R577*D577","v":-569946},null,{"$f":"O577*D577+R577*D577","v":-911384.5},0.63370015619093811]
["1.13.7.4","Анкеры","кг",-496,660,-327360,120,-59520,-386880,864.6,-428841.60000000003,156,{"$f":"L578*D578","v":-77376},{"$f":"M578+K578","v":-506217.60000000003},864.6,null,null,156,null,null,null,{"$f":"N578-I578","v":-119337.60000000003},{"$f":"1-I578/N578","v":0.23574368018812464},null,null,null,null,null,null,{"$f":"O578*D578","v":-428841.60000000003},null,{"$f":"R578*D578","v":-77376},null,{"$f":"O578*D578+R578*D578","v":-506217.60000000003},0.23574368018812464]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"SUM(F580:F584)","v":2840305},null,{"$f":"SUM(H580:H584)","v":1754062},{"$f":"SUM(I580:I584)","v":4594367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD580:AD584)","v":3834412.3430000003},{"$f":"1-F579/AD579","v":0.25925937381638564},{"$f":"SUM(AF580:AF584)","v":2192577.074},{"$f":"1-H579/AF579","v":0.19999984456646747},{"$f":"SUM(AH580:AH584)","v":6026989.4170000004},0.23770116684775988]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",88,14941.93181818182,{"$f":"D580*E580","v":1314890.0000000002},null,null,{"$f":"F580+H580","v":1314890.0000000002},null,null,null,null,null,20171.61,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D580*O580","v":1775101.6800000002},0.25925933437232729,null,null,{"$f":"O580*D580+R580*D580","v":1775101.6800000002},0.25925933437232729]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D580*1.47","v":129.35999999999999},1150,{"$f":"D581*E581","v":148763.99999999997},null,null,{"$f":"F581+H581","v":148763.99999999997},null,null,null,null,null,1552.5,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D581*O581","v":200831.39999999997},0.2592592592592593,null,null,{"$f":"O581*D581+R581*D581","v":200831.39999999997},0.2592592592592593]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",44,1438.5,{"$f":"D582*E582","v":63294},null,null,{"$f":"F582+H582","v":63294},null,null,null,null,null,1941.98,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D582*O582","v":85447.12},0.25926116643837727,null,null,{"$f":"O582*D582+R582*D582","v":85447.12},0.25926116643837727]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D582*1.6","v":70.400000000000006},1150,{"$f":"D583*E583","v":80960},null,null,{"$f":"F583+H583","v":80960},null,null,null,null,null,1552.5,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D583*O583","v":109296.00000000001},0.25925925925925941,null,null,{"$f":"O583*D583+R583*D583","v":109296.00000000001},0.25925925925925941]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",88.7,13893.990980834273,{"$f":"D584*E584","v":1232397},19775.219842164599,{"$f":"D584*G584","v":1754062},{"$f":"F584+H584","v":2986459},null,null,null,null,null,18756.89,null,null,24719.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D584*O584","v":1663736.1429999999},0.25925934518812699,{"$f":"D584*R584","v":2192577.074},{"$f":"1-H584/AF584","v":0.19999984456646747},{"$f":"O584*D584+R584*D584","v":3856313.2170000002},0.22556627743964708]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F587+F592+F601+F602+F603+F604+F605+F606+F607+F608","v":-3399414},null,{"$f":"H587+H592+H601+H602+H603+H604+H605+H606+H607+H608","v":-6187375.2000000002},{"$f":"I587+I592+I601+I602+I603+I604+I605+I606+I607+I608","v":-9586789.1999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD587+AD592+AD601+AD602+AD603+AD604+AD605+AD606+AD607+AD608","v":-4453232.34},null,{"$f":"AF587+AF592+AF601+AF602+AF603+AF604+AF605+AF606+AF607+AF608","v":-8043587.7600000007},null,{"$f":"AH587+AH592+AH601+AH602+AH603+AH604+AH605+AH606+AH607+AH608","v":-12496820.1},0.23286171015617008]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F588+F589+F590+F591+F593+F594+F595+F596+F597+F598+F599+F600","v":9569291.9399999995},null,{"$f":"H588+H589+H590+H591+H593+H594+H595+H596+H597+H598+H599+H600","v":6194670},{"$f":"I588+I589+I590+I591+I593+I594+I595+I596+I597+I598+I599+I600","v":15763961.939999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD588+AD589+AD590+AD591+AD593+AD594+AD595+AD596+AD597+AD598+AD599+AD600","v":12381402.438000003},{"$f":"1-F586/AD586","v":0.22712374564042115},{"$f":"AF588+AF589+AF590+AF591+AF593+AF594+AF595+AF596+AF597+AF598+AF599+AF600","v":8226306.2271500006},{"$f":"1-H586/AF586","v":0.24696822255957518},{"$f":"AH588+AH589+AH590+AH591+AH593+AH594+AH595+AH596+AH597+AH598+AH599+AH600","v":20607708.665149998},0.23504538053477675]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 350мм","м2",-330,4200,{"$f":"D587*E587","v":-1386000},1020,{"$f":"D587*G587","v":-336600},{"$f":"F587+H587","v":-1722600},{"$f":"E587*$Y$1","v":5502},{"$f":"J587*D587","v":-1815660},{"$f":"G587*$X$1","v":1326},{"$f":"L587*D587","v":-437580},-2253240,5502,null,null,1326,null,null,null,{"$f":"N587-I587","v":-530640},{"$f":"1-I587/N587","v":0.23550087873462211},null,null,null,null,null,null,{"$f":"O587*D587","v":-1815660},null,{"$f":"R587*D587","v":-437580},null,{"$f":"O587*D587+R587*D587","v":-2253240},0.23550087873462211]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",81.400000000000006,52459.004914004909,{"$f":"D588*E588","v":4270163},null,null,{"$f":"F588+H588","v":4270163},null,null,null,null,null,68196.710000000006,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D588*O588","v":5551212.1940000011},{"$f":"1-F588/AD588","v":0.23076927150877358},null,null,5551212.1940000011,0.23076927150877358]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D588*1.47","v":119.658},1050,{"$f":"D589*E589","v":125640.9},null,null,{"$f":"F589+H589","v":125640.9},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D589*O589","v":190256.22},{"$f":"1-F589/AD589","v":0.339622641509434},null,null,190256.22,0.339622641509434]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",21.4,2132.4299065420564,{"$f":"D590*E590","v":45634.000000000007},null,null,{"$f":"F590+H590","v":45634.000000000007},null,null,null,null,null,2772.16,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D590*O590","v":59324.223999999995},{"$f":"1-F590/AD590","v":0.23076954196653277},null,null,59324.223999999995,0.23076954196653277]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D590*1.6","v":34.24},1050,{"$f":"D591*E591","v":35952},null,null,{"$f":"F591+H591","v":35952},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D591*O591","v":54441.600000000006},{"$f":"1-F591/AD591","v":0.339622641509434},null,null,54441.600000000006,0.339622641509434]
["1.13.8.5","Устройство бетонной подготовки из бетона В7,5 100 мм","м3",-32.6,6600,-215160,18000,-586800,-801960,8646,-281859.60000000003,23400,{"$f":"L592*D592","v":-762840},-1044699.6000000001,8646,null,null,23400,null,null,null,{"$f":"N592-I592","v":-242739.60000000009},{"$f":"1-I592/N592","v":0.23235349185545784},null,null,null,null,null,null,{"$f":"O592*D592","v":-281859.60000000003},null,{"$f":"R592*D592","v":-762840},null,-1044699.6000000001,0.23235349185545784]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,{"$f":"D593*E593","v":269421},10882.336448598131,{"$f":"G593*D593","v":232882},{"$f":"F593+H593","v":502303},null,null,null,null,null,8646,null,null,23400,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D593*O593","v":185024.4},{"$f":"1-F593/AD593","v":-0.4561376769766583},{"$f":"D593*R593","v":500759.99999999994},{"$f":"1-H593/AF593","v":0.5349428868120456},685784.39999999991,0.26754968471140483]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,{"$f":"D594*E594","v":1021043.9999999999},56651.624388072989,{"$f":"G594*D594","v":1272962},{"$f":"F594+H594","v":2294006},{"$f":"E594*$Y$1","v":59526.819759679573},{"$f":"J594*D594","v":1337567.6399999999},{"$f":"G594*$X$1","v":73647.111704494891},{"$f":"L594*D594","v":1654850.6},null,61344.43,null,null,70814.53,null,null,null,null,null,null,null,null,null,null,null,1378409.3421,0.25925922814448987,{"$f":"D594*R594","v":1591202.4890999999},{"$f":"1-H594/AF594","v":0.19999999451986772},2969611.8311999999,0.22750644515279705]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E595*D595","v":1888524},null,null,1888524,68721.290000000008,2473966.4400000004,0,0,null,68196.7,null,null,0,null,null,null,null,null,null,null,null,null,null,null,2455081.1999999997,0.23076923076923073,null,null,2455081.1999999997,0.23076923076923073]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D595*1.6","v":57.6},1150,{"$f":"D596*E596","v":66240},null,null,66240,1506.5,86774.400000000009,0,0,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,91584,0.27672955974842772,null,null,91584,0.27672955974842772]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",9,12736.888888888889,{"$f":"D597*E597","v":114632},10978.777777777777,{"$f":"G597*D597","v":98809},213441,16685.324444444446,150167.92000000001,14272.411111111111,128451.7,null,8646,null,null,23400,null,null,null,null,null,null,null,null,null,null,null,77814,-0.47315393116919835,{"$f":"D597*R597","v":210600},{"$f":"1-H597/AF597","v":0.53082146248812911},288414,0.25994923963469174]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E598*D598","v":625671},56272.30158730159,{"$f":"G598*D598","v":709031},1334702,65049.921428571433,819629.01,73153.992063492071,921740.3,null,67036.179999999993,null,null,70340.38,null,null,null,null,null,null,null,null,null,null,null,844655.8679999999,0.25925927504478063,{"$f":"D598*R598","v":886288.78800000006},{"$f":"1-H598/AF598","v":0.20000003430033242},1730944.656,0.2289169989499652]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E599*D599","v":75941.039999999994},7454.2380952380954,{"$f":"G599*D599","v":156539},232480.03999999998,4737.2744000000002,99482.762400000007,9690.5095238095237,203500.7,null,4881.92,null,null,9317.7999999999993,null,null,null,null,null,null,null,null,null,null,null,102520.32000000001,0.2592586523335082,{"$f":"D599*R599","v":195673.8},{"$f":"1-H599/AF599","v":0.20000020442184896},298194.12,0.22037349361550129]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",18.317,56255.336572582848,{"$f":"E600*D600","v":1030429},203332.80559043511,{"$f":"G600*D600","v":3724447},4754876,73694.490910083536,1349861.9900000002,264332.64726756566,4841781.1000000006,null,75944.7,null,null,264332.65000000002,null,null,null,null,null,null,null,null,null,null,null,1391079.0699,0.25925921660651963,{"$f":"D600*R600","v":4841781.1500500003},{"$f":"1-H600/AF600","v":0.23076923872084998},6232860.2199499998,0.23712776603256736]
["1.13.8.13","Устройство монолитных железобетонных лотков из бетона кл. В25, W4, F50","м3",-69.8,6600,-460680,17280,-1206144,-1666824,8646,-603490.79999999993,22464,-1567987.2,-2171478,8646,null,null,22464,null,null,null,{"$f":"N601-I601","v":-504654},{"$f":"1-I601/N601","v":0.23240115718418519},null,null,null,null,null,null,{"$f":"O601*D601","v":-603490.79999999993},null,{"$f":"R601*D601","v":-1567987.2},null,-2171478,0.23240115718418519]
["1.13.8.14","Арматура А500","т.",-3.9,30000,-117000,67000,-261300,-378300,39300,-153270,87100,-339690,-492960,39300,null,null,87100,null,null,null,-114660,0.23259493670886078,null,null,null,null,null,null,-153270,null,-339690,null,-492960,0.23259493670886078]
["1.13.8.15","Грунтовка праймером Технониколь 01","м2",-418,180,-75240,155.4,-64957.200000000004,-140197.20000000001,235.8,-98564.400000000009,202.02,-84444.36,-183008.76,235.8,null,null,202.02,null,null,null,-42811.56,0.23393175277511302,null,null,null,null,null,null,-98564.400000000009,null,-84444.36,null,-183008.76,0.23393175277511302]
["1.13.8.16","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-418,780,-326040,480,-200640,-526680,1021.8000000000001,-427112.4,624,-260832,-687944.4,1021.8,null,null,624,null,null,null,-161264.40000000002,0.23441487422530083,null,null,null,null,null,null,-427112.39999999997,null,-260832,null,-687944.39999999991,0.23441487422530061]
["1.13.8.17","Монтаж стальных крышек каналов:","шт",-464,660,-306240,1800,-835200,-1141440,864.6,-401174.4,2340,-1085760,-1486934.4,864.6,null,null,2340,null,null,null,-345494.39999999991,0.23235349185545773,null,null,null,null,null,null,-401174.4,null,-1085760,null,-1486934.4,0.23235349185545773]
["1.13.8.18","Чечевица 6 мм","т.",-11.07,4200,-46494,164400,-1819908,-1866402,5502,-60907.14,213720,-2365880.4,-2426787.54,5502,null,null,213720,null,null,null,-560385.54,0.23091660508525602,null,null,null,null,null,null,-60907.14,null,-2365880.4,null,-2426787.54,0.23091660508525602]
["1.13.8.19","Полоса 60х6","т.",-4.2,1800,-7560,207000,-869400,-876960,2358,-9903.6,269100,-1130220,-1140123.6000000001,2358,null,null,269100,null,null,null,-263163.60000000009,0.23082023738478885,null,null,null,null,null,null,-9903.6,null,-1130220,null,-1140123.6000000001,0.23082023738478885]
["1.13.8.20","Покрытие крышек грунтовкой ГФ-021 (2 слоя) и эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","т.",-15.3,30000,-459000,420,-6426,-465426,39300,-601290,546,-8353.8000000000011,-609643.80000000005,39300,null,null,546,null,null,null,-144217.80000000005,0.23656075892184913,null,null,null,null,null,null,-601290,null,-8353.8000000000011,null,-609643.80000000005,0.23656075892184913]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F610:F615)","v":191790},null,{"$f":"SUM(H610:H615)","v":115140},{"$f":"SUM(I610:I615)","v":306930},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD610:AD615)","v":251244.89999999997},{"$f":"1-F609/AD609","v":0.23664122137404564},{"$f":"SUM(AF610:AF615)","v":149682},{"$f":"1-H609/AF609","v":0.23076923076923073},{"$f":"SUM(AH610:AH615)","v":400926.9},0.2344489731170446]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D610*E610","v":105000},6600,{"$f":"D610*G610","v":46200},{"$f":"F610+H610","v":151200},{"$f":"E610*$Y$1","v":19650},{"$f":"J610*D610","v":137550},{"$f":"G610*$X$1","v":8580},{"$f":"L610*D610","v":60060},197610,19650,null,null,8580,null,null,null,{"$f":"N610-I610","v":46410},{"$f":"1-I610/N610","v":0.23485653560042508},null,null,null,null,null,null,{"$f":"D610*O610","v":137550},0.23664122137404575,{"$f":"D610*R610","v":60060},0.23076923076923073,{"$f":"O610*D610+R610*D610","v":197610},0.23485653560042508]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8000000000001,21457.800000000003,1248,26208,47665.8,1021.8,null,null,1248,null,null,null,11125.800000000003,0.2334126354744912,null,null,null,null,null,null,21457.8,0.23664122137404575,26208,0.23076923076923073,47665.8,0.2334126354744912]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3,8646,null,null,23400,null,null,null,372.29999999999995,0.23235349185545773,null,null,null,null,null,null,432.3,0.23664122137404586,1170,0.23076923076923073,1602.3,0.23235349185545773]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6000000000004,50618.400000000009,1560,21840,72458.400000000009,3615.6,null,null,1560,null,null,null,17018.400000000009,0.2348713192673314,null,null,null,null,null,null,50618.400000000001,0.23664122137404586,21840,0.23076923076923073,72458.399999999994,0.23487131926733129]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734,5502,null,null,5460,null,null,null,17934,0.23371647509578541,null,null,null,null,null,null,38514,0.23664122137404575,38220,0.23076923076923073,76734,0.23371647509578541]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996,1336.2,null,null,1092,null,null,null,1136.3999999999996,0.23400049419322955,null,null,null,null,null,null,2672.4,0.23664122137404586,2184,0.23076923076923073,4856.3999999999996,0.23400049419322955]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F617:F619)","v":415200},null,{"$f":"SUM(H617:H619)","v":259200},{"$f":"SUM(I617:I619)","v":674400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD617:AD619)","v":543912},0.23664122137404575,{"$f":"SUM(AF617:AF619)","v":336960},0.23076923076923073,{"$f":"SUM(AH617:AH619)","v":880872},0.2343950085824047]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D617*E617","v":300000},6600,{"$f":"D617*G617","v":132000},{"$f":"F617+H617","v":432000},{"$f":"E617*$Y$1","v":19650},{"$f":"J617*D617","v":393000},{"$f":"G617*$X$1","v":8580},{"$f":"L617*D617","v":171600},564600,19650,null,null,8580,null,null,null,{"$f":"N617-I617","v":132600},{"$f":"1-I617/N617","v":0.23485653560042508},null,null,null,null,null,null,{"$f":"D617*O617","v":393000},0.23664122137404575,{"$f":"D617*R617","v":171600},0.23076923076923073,{"$f":"O617*D617+R617*D617","v":564600},0.23485653560042508]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D618*E618","v":31200},960,{"$f":"D618*G618","v":38400},{"$f":"F618+H618","v":69600},{"$f":"E618*$Y$1","v":1021.8000000000001},{"$f":"J618*D618","v":40872},{"$f":"G618*$X$1","v":1248},{"$f":"L618*D618","v":49920},90792,1021.8,null,null,1248,null,null,null,{"$f":"N618-I618","v":21192},{"$f":"1-I618/N618","v":0.23341263547449109},null,null,null,null,null,null,{"$f":"D618*O618","v":40872},0.23664122137404575,{"$f":"D618*R618","v":49920},0.23076923076923073,{"$f":"O618*D618+R618*D618","v":90792},0.23341263547449109]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D619*E619","v":84000},444,{"$f":"D619*G619","v":88800},{"$f":"F619+H619","v":172800},{"$f":"E619*$Y$1","v":550.20000000000005},{"$f":"J619*D619","v":110040.00000000001},{"$f":"G619*$X$1","v":577.20000000000005},{"$f":"L619*D619","v":115440.00000000001},225480.00000000003,550.20000000000005,null,null,577.20000000000005,null,null,null,{"$f":"N619-I619","v":52680.000000000029},{"$f":"1-I619/N619","v":0.23363491218733379},null,null,null,null,null,null,{"$f":"D619*O619","v":110040.00000000001},0.23664122137404586,{"$f":"D619*R619","v":115440.00000000001},0.23076923076923084,{"$f":"O619*D619+R619*D619","v":225480.00000000003},0.23363491218733379]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F621+F622","v":23040},null,{"$f":"H621+H622","v":34080},{"$f":"I621+I622","v":57120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD621+AD622","v":30182.400000000001},0.23664122137404586,{"$f":"AF621+AF622","v":44304},0.23076923076923073,{"$f":"AH621+AH622","v":74486.399999999994},0.23314860162392059]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D621*E621","v":16800},6600,{"$f":"D621*G621","v":26400},{"$f":"F621+H621","v":43200},{"$f":"E621*$Y$1","v":5502},{"$f":"J621*D621","v":22008},{"$f":"G621*$X$1","v":8580},{"$f":"L621*D621","v":34320},56328,5502,null,null,8580,null,null,null,{"$f":"N621-I621","v":13128},{"$f":"1-I621/N621","v":0.23306348530038346},null,null,null,null,null,null,{"$f":"D621*O621","v":22008},0.23664122137404575,{"$f":"D621*R621","v":34320},0.23076923076923073,{"$f":"O621*D621+R621*D621","v":56328},0.23306348530038346]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D622*E622","v":6240},960,{"$f":"D622*G622","v":7680},{"$f":"F622+H622","v":13920},{"$f":"E622*$Y$1","v":1021.8000000000001},{"$f":"J622*D622","v":8174.4000000000005},{"$f":"G622*$X$1","v":1248},{"$f":"L622*D622","v":9984},18158.400000000001,1021.8,null,null,1248,null,null,null,{"$f":"N622-I622","v":4238.4000000000015},{"$f":"1-I622/N622","v":0.2334126354744912},null,null,null,null,null,null,{"$f":"D622*O622","v":8174.4},0.23664122137404575,{"$f":"D622*R622","v":9984},0.23076923076923073,{"$f":"O622*D622+R622*D622","v":18158.400000000001},0.2334126354744912]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F625+F627+F629+F631+F633","v":-21466668.600000001},null,{"$f":"H625+H627+H629+H631+H633","v":-9823363.3999999985},{"$f":"I625+I627+I629+I631+I633","v":-31290032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD625+AD627+AD629+AD631+AD633","v":-37236675.399999999},null,{"$f":"AF625+AF627+AF629+AF631+AF633","v":-3695472.2},null,{"$f":"AH625+AH627+AH629+AH631+AH633","v":-40932147.600000001},0.23556339369791579]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F626+F628+F630+F632+F634","v":21986955.900000002},null,{"$f":"H626+H628+H630+H632+H634","v":10061452.100000001},{"$f":"I626+I628+I630+I632+I634","v":32048408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD626+AD628+AD630+AD632+AD634","v":38139180.100000001},{"$f":"1-F624/AD624","v":0.42350737896434221},{"$f":"AF626+AF628+AF630+AF632+AF634","v":3785039.3},{"$f":"1-H624/AF624","v":-1.6582160190516388},{"$f":"AH626+AH628+AH630+AH632+AH634","v":41924219.399999999},0.23556339369791579]
["1.13.12.1","Зачистка поверхности","м2",-11140,438.33,{"$f":"D625*E625","v":-4882996.2},36.07,{"$f":"D625*G625","v":-401819.8},{"$f":"F625+H625","v":-5284816},{"$f":"E625*$Y$1","v":574.21230000000003},{"$f":"J625*D625","v":-6396725.0219999999},{"$f":"G625*$X$1","v":46.891000000000005},{"$f":"L625*D625","v":-522365.74000000005},{"$f":"M625+K625","v":-6919090.7620000001},750,700.94526250000001,6.998369220021658E-2,0,null,null,null,{"$f":"N625-I625","v":-1634274.7620000001},{"$f":"1-I625/N625","v":0.23619790781984251},null,null,null,null,null,null,{"$f":"O625*D625","v":-8355000},null,{"$f":"R625*D625","v":0},null,{"$f":"O625*D625+R625*D625","v":-8355000},0.36746666666666672]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D626*E626","v":5001345.3},36.07,{"$f":"D626*G626","v":411558.7},{"$f":"F626+H626","v":5412904},574.21230000000003,6551762.3430000003,46.891000000000005,535026.31000000006,{"$f":"M626+K626","v":7086788.6530000009},750,700.94526250000001,6.998369220021658E-2,0,null,null,null,1673884.6530000009,0.23619790781984262,null,null,null,null,null,null,{"$f":"D626*O626","v":8557500},{"$f":"1-F626/AD626","v":0.41556000000000004},null,null,8557500,0.36746666666666672]
["1.13.12.2","Грунтовка","м2",-11140,78.33,{"$f":"D627*E627","v":-872596.2},42.87,{"$f":"D627*G627","v":-477571.8},{"$f":"F627+H627","v":-1350168},102.6123,-1143101.0220000001,55.731000000000002,-620843.34,{"$f":"M627+K627","v":-1763944.3620000002},89,70.175087500000004,0.26825634524502734,46,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1234","v":15.67713486111111},{"$f":"((R627/(S627/100))-100)/100","v":1.9342096248791067},null,-413776.3620000002,0.23457449731059044,null,null,null,null,null,null,{"$f":"O627*D627","v":-991460},null,{"$f":"R627*D627","v":-512440},null,-1503900,0.10222222222222221]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D628*E628","v":893745.29999999993},42.87,{"$f":"D628*G628","v":489146.69999999995},{"$f":"F628+H628","v":1382892},102.6123,1170806.3430000001,55.731000000000002,635890.71,1806697.0530000001,89,70.175087500000004,0.26825634524502734,46,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1234","v":15.67713486111111},{"$f":"((R628/(S628/100))-100)/100","v":1.9342096248791067},null,423805.05300000007,0.23457449731059032,null,null,null,null,null,null,{"$f":"D628*O628","v":1015490},{"$f":"1-F628/AD628","v":0.11988764044943823},{"$f":"D628*R628","v":524860},{"$f":"1-H628/AF628","v":6.804347826086965E-2},1540350,0.10222222222222221]
["1.13.12.3","штукатурка  цементная","м2",-11140,975,{"$f":"D629*E629","v":-10861500},306,{"$f":"D629*G629","v":-3408840},{"$f":"F629+H629","v":-14270340},1277.25,-14228565,397.8,-4431492,{"$f":"M629+K629","v":-18660057},1675,1584.7309237760001,5.6993319729505318E-2,0,null,null,null,-4389717,0.23524670905346112,null,null,null,null,null,null,{"$f":"O629*D629","v":-18659500},null,{"$f":"R629*D629","v":0},null,-18659500,0.23522388059701493]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1277.25,14573422.5,397.8,4538898,19112320.5,1675,1584.7309237760001,5.6993319729505318E-2,0,null,null,null,4496110.5,0.23524670905346112,null,null,null,null,null,null,{"$f":"D630*O630","v":19111750},{"$f":"1-F630/AD630","v":0.41791044776119401},null,null,19111750,0.23522388059701493]
["1.13.12.4","грунтовка ","м2",-11140,78.33,{"$f":"D631*E631","v":-872596.2},42.87,{"$f":"D631*G631","v":-477571.8},{"$f":"F631+H631","v":-1350168},102.6123,-1143101.0220000001,55.731000000000002,-620843.34,{"$f":"M631+K631","v":-1763944.3620000002},102.61,70.175087500000004,0.46223259073243073,55.73,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1240","v":22.736385972222219},{"$f":"((R631/(S631/100))-100)/100","v":1.4511371362224035},null,-413776.3620000002,0.23457449731059044,null,null,null,null,null,null,{"$f":"O631*D631","v":-1143075.3999999999},null,{"$f":"R631*D631","v":-620832.19999999995},null,-1763907.5999999999,0.23455854490337247]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.6123,1170806.3430000001,55.731000000000002,635890.71,1806697.0530000001,102.61,70.175087500000004,0.46223259073243073,55.73,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1240","v":22.736385972222219},{"$f":"((R632/(S632/100))-100)/100","v":1.4511371362224035},null,423805.05300000007,0.23457449731059032,null,null,null,null,null,null,{"$f":"D632*O632","v":1170780.1000000001},{"$f":"1-F632/AD632","v":0.23662411071045719},{"$f":"D632*R632","v":635879.29999999993},{"$f":"1-H632/AF632","v":0.23075542795621751},1806659.4,0.23455854490337247]
["1.13.12.5","акриловая краска в 2 слоя","м2",-11140,357,-3976980,454,-5057560,-9034540,467.67,-5209843.8,590.20000000000005,-6574828.0000000009,-11784671.800000001,726,575.79826703421691,0.26085825811778152,230,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1239*2","v":40.88617555555556},{"$f":"((R633/(S633/100))-100)/100","v":4.6253732924342419},null,-2750131.8000000007,0.233365158289771,null,null,null,null,null,null,{"$f":"O633*D633","v":-8087640},null,{"$f":"R633*D633","v":-2562200},null,-10649840,0.15167364016736407]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,467.67,5336114.7,590.20000000000005,6734182.0000000009,12070296.700000001,726,575.79826703421691,0.26085825811778152,230,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1239*2","v":40.88617555555556},{"$f":"((R634/(S634/100))-100)/100","v":4.6253732924342419},null,2816786.7000000011,0.233365158289771,null,null,null,null,null,null,{"$f":"D634*O634","v":8283660},{"$f":"1-F634/AD634","v":0.50826446280991733},{"$f":"D634*R634","v":2624300},{"$f":"1-H634/AF634","v":-0.9739130434782608},10907960,0.15167364016736407]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"SUM(F636:F641)","v":428150},null,{"$f":"SUM(H636:H641)","v":544266.5},{"$f":"SUM(I636:I641)","v":972416.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD636:AD641)","v":622926.5},0.31267974632641249,{"$f":"SUM(AF636:AF641)","v":707546.45},{"$f":"1-H635/AF635","v":0.23076923076923073},{"$f":"SUM(AH636:AH641)","v":1330472.95},0.26911967657816716]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D636*E636","v":45000},null,null,{"$f":"H636+F636","v":45000},{"$f":"E636*$Y$1","v":58950},{"$f":"J636*D636","v":58950},{"$f":"G636*$X$1","v":0},{"$f":"L636*D636","v":0},{"$f":"M636+K636","v":58950},58950,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D636*O636","v":58950},0.23664122137404575,null,null,{"$f":"O636*D636+R636*D636","v":58950},{"$f":"1-I636/AH636","v":0.23664122137404575}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",2.2999999999999998,90500,208149.99999999997,161855,{"$f":"G637*D637","v":372266.5},580416.5,118555,272676.5,210411.5,483946.44999999995,756622.95,118555,null,null,210411.5,null,null,null,null,null,null,null,null,null,null,null,272676.5,0.23664122137404586,{"$f":"D637*R637","v":483946.44999999995},{"$f":"1-H637/AF637","v":0.23076923076923073},756622.95,0.23288541538424123]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,{"$f":"G638*D638","v":0},45000,29475,58950,0,0,58950,58950,null,null,0,null,null,null,null,null,null,null,null,null,null,null,117900,0.61832061068702293,null,null,117900,0.61832061068702293]
["1.13.13.4","Устройство металлического ограждения","шт.",1,40000,40000,25000,{"$f":"G639*D639","v":25000},65000,52400,52400,32500,32500,84900,52400,null,null,32500,null,null,null,null,null,null,null,null,null,null,null,52400,0.23664122137404575,{"$f":"D639*R639","v":32500},{"$f":"1-H639/AF639","v":0.23076923076923073},84900,0.23439340400471143]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",1,45000,45000,null,{"$f":"G640*D640","v":0},45000,58950,58950,0,0,58950,62050,null,null,0,null,null,null,null,null,null,null,null,null,null,null,62050,0.27477840451248992,null,null,62050,0.27477840451248992]
["1.13.13.6","Монтаж металлической лестницы","шт.",1,45000,45000,147000,{"$f":"G641*D641","v":147000},192000,58950,58950,191100,191100,250050,58950,null,null,191100,null,null,null,null,null,null,null,null,null,null,null,58950,0.23664122137404575,{"$f":"D641*R641","v":191100},{"$f":"1-H641/AF641","v":0.23076923076923073},250050,0.23215356928614272]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"SUM(F643:F650)","v":1597323.7979999997},null,{"$f":"SUM(H643:H650)","v":0},{"$f":"SUM(I643:I650)","v":1597323.7979999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD643:AD650)","v":2146096.6072},0.25570741193984781,null,null,{"$f":"SUM(AH643:AH650)","v":2146096.6072},0.25570741193984781]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",175,1484.4,{"$f":"D643*E643","v":259770.00000000003},null,null,{"$f":"F643+H643","v":259770.00000000003},{"$f":"E643*$Y$1","v":1944.5640000000003},{"$f":"J643*D643","v":340298.70000000007},{"$f":"G643*$X$1","v":0},{"$f":"L643*D643","v":0},{"$f":"M643+K643","v":340298.70000000007},1944.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D643*O643","v":340298},0.23663965112930418,null,null,{"$f":"O643*D643+R643*D643","v":340298},0.23663965112930418]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D644*E644","v":413280},null,null,413280,75194,541396.80000000005,0,0,541396.80000000005,79410.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571758.84,0.27717776956452478,null,null,571758.84,0.27717776956452478]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",210,2031.6,426636,null,null,426636,2661.3960000000002,558893.16,0,0,558893.16,2661.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558894,0.23664236867813937,null,null,558894,0.23664236867813937]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",66.5,4731,314611.5,null,null,314611.5,6197.6100000000006,412141.06500000006,0,0,412141.06500000006,6385.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424666.34,0.2591560235266116,null,null,424666.34,0.2591560235266116]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",4.5599999999999996,5257,23971.919999999998,null,null,23971.919999999998,6886.67,31403.215199999999,0,0,31403.215199999999,7179.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32740.435199999996,0.26781914004612861,null,null,32740.435199999996,0.26781914004612861]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1361.0900000000001,102898.40400000001,0,0,102898.40400000001,1444.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109208.73599999999,0.2807498477044913,null,null,109208.73599999999,0.2807498477044913]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",25.8,2538.41,65490.977999999996,null,null,65490.977999999996,3325.3170999999998,85793.18118,0,0,85793.18118,3325.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85793.256000000008,0.23664188709658029,null,null,85793.256000000008,0.23664188709658029]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",14.3,1050,{"$f":"ROUND(E650*D650,2)","v":15015},null,null,15015,1375.5,19669.650000000001,0,0,19669.650000000001,1590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22737,0.339622641509434,null,null,22737,0.339622641509434]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,{"$f":"D651*E651","v":110000},210450,{"$f":"D651*G651","v":420900},{"$f":"F651+H651","v":530900},null,null,null,null,null,71500,null,null,273585,null,null,null,null,null,null,null,null,null,null,null,143000,0.23076923076923073,{"$f":"D651*R651","v":547170},{"$f":"1-H651/AF651","v":0.23076923076923073},690170,0.23076923076923073]
["1.13.16","Устройство швов сжатия и расширения","м",368,1349.0326086956522,{"$f":"D652*E652","v":496444},63.597826086956523,{"$f":"D652*G652","v":23404},{"$f":"F652+H652","v":519848},null,null,null,null,null,1821.19,null,null,79.5,null,null,null,null,null,null,null,null,null,null,null,670197.92000000004,0.25925762347934478,{"$f":"D652*R652","v":29256},{"$f":"1-H652/AF652","v":0.20002734481815698},699453.92,0.25678020361941789]
["1.13.17","Устройство швов сопряжения покрытий","м",558.79999999999995,1221.793128131711,{"$f":"D653*E653","v":682738},null,null,{"$f":"F653+H653","v":682738},null,null,null,null,null,1649.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921695.89599999995,0.2592589345759656,null,null,921695.89599999995,0.2592589345759656]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"SUM(F656:F659)","v":2077998.3880597013},null,{"$f":"SUM(H656:H659)","v":1609479.7611940298},{"$f":"SUM(I656:I659)","v":3687478.1492537311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD656:AD659)","v":2784517.8},{"$f":"1-F655/AD655","v":0.25373133256332514},{"$f":"SUM(AF656:AF659)","v":2156704},{"$f":"1-H655/AF655","v":0.25373173082906608},{"$f":"SUM(AH656:AH659)","v":4941221.8},{"$f":"1-I655/AH655","v":0.25373150639509212}]
["1.13.19.1","Обеспыливание поверхности","м2",2120,{"$f":"O656/1.34","v":71.641791044776113},{"$f":"E656*D656","v":151880.59701492536},null,null,{"$f":"F656+H656","v":151880.59701492536},null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D656*O656","v":203520},0.25373134328358216,null,null,{"$f":"O656*D656+D656*R656","v":203520},0.25373134328358216]
["1.13.19.2","Грунтовка  ","м2",2120,{"$f":"O657/1.34","v":97.432835820895519},{"$f":"E657*D657","v":206557.61194029849},{"$f":"R657/1.34","v":44.776119402985074},{"$f":"G657*D657","v":94925.373134328358},{"$f":"F657+H657","v":301482.98507462686},null,null,null,null,null,130.56,null,null,60,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D657*O657","v":276787.20000000001},0.25373134328358216,{"$f":"D657*R657","v":127200},{"$f":"1-H657/AF657","v":0.25373134328358204},{"$f":"O657*D657+D657*R657","v":403987.20000000001},0.25373134328358216]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",2120,{"$f":"O658/1.34","v":693.49253731343276},{"$f":"E658*D658","v":1470204.1791044774},{"$f":"R658/1.34","v":686.56716417910445},{"$f":"G658*D658","v":1455522.3880597015},{"$f":"F658+H658","v":2925726.5671641789},null,null,null,null,null,929.28,null,null,920,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D658*O658","v":1970073.5999999999},0.25373134328358216,{"$f":"D658*R658","v":1950400},{"$f":"1-H658/AF658","v":0.25373134328358204},{"$f":"O658*D658+D658*R658","v":3920473.5999999996},0.25373134328358204]
["1.13.19.4","Укрывные работы","комп",1,249356,{"$f":"E659*D659","v":249356},59032,{"$f":"G659*D659","v":59032},{"$f":"F659+H659","v":308388},null,null,null,null,null,334137,null,null,79104,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D659*O659","v":334137},0.25373125394673446,{"$f":"D659*R659","v":79104},{"$f":"1-H659/AF659","v":0.25374190938511332},{"$f":"O659*D659+D659*R659","v":413241},0.25373329364704855]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F661:F662)","v":294098.50746268651},null,{"$f":"SUM(H661:H662)","v":272313.43283582089},{"$f":"SUM(I661:I662)","v":566411.94029850746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD661:AD662)","v":394092},0.25373134328358227,{"$f":"SUM(AF661:AF662)","v":364900},{"$f":"1-H660/AF660","v":0.25373134328358216},{"$f":"SUM(AH661:AH662)","v":758992},0.25373134328358204]
["1.13.20.1","Обеспыливание поверхности","м2",410,{"$f":"O661/1.34","v":67.164179104477611},{"$f":"E661*D661","v":27537.313432835821},null,null,{"$f":"F661+H661","v":27537.313432835821},null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D661*O661","v":36900},null,null,null,{"$f":"O661*D661+D661*R661","v":36900},0.25373134328358204]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,{"$f":"O662/1.34","v":650.14925373134326},{"$f":"E662*D662","v":266561.19402985071},{"$f":"R662/1.34","v":664.17910447761187},{"$f":"G662*D662","v":272313.43283582089},{"$f":"F662+H662","v":538874.6268656716},null,null,null,null,null,871.2,null,null,890,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D662*O662","v":357192},{"$f":"1-F662/AD662","v":0.25373134328358216},{"$f":"D662*R662","v":364900},{"$f":"1-H662/AF662","v":0.25373134328358216},{"$f":"O662*D662+D662*R662","v":722092},0.25373134328358216]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F664+F665+F666","v":679231.02},null,{"$f":"H664+H665+H666","v":128240},{"$f":"I664+I665+I666","v":807471.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD664+AD665+AD666","v":843314.54},0.19456977464185543,{"$f":"AF664+AF665+AF666","v":209972},{"$f":"1-H663/AF663","v":0.38925190025336709},{"$f":"AH664+AH665+AH666","v":1053286.54},0.23337953222111807]
["1.13.21.1","Резка алмазными дисками пола","м/п",60,5000,{"$f":"E664*D664","v":300000},0,{"$f":"G664*D664","v":0},{"$f":"F664+H664","v":300000},{"$f":"E664*$Y$1","v":6550},{"$f":"J664*D664","v":393000},{"$f":"G664*$X$1","v":0},{"$f":"L664*D664","v":0},null,6500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D664*O664","v":390000},0.23076923076923073,null,null,{"$f":"O664*D664+D664*R664","v":390000},0.23076923076923073]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",14,14941.93,209187.02000000002,0,0,209187.02000000002,19573.9283,274034.99619999999,0,{"$f":"L665*D665","v":0},null,20171.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D665*O665","v":282402.54000000004},0.2592594245080091,null,null,{"$f":"O665*D665+D665*R665","v":282402.54000000004},0.2592594245080091]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14,12146,170044,9160,128240,298284,15911.26,222757.64,11908,{"$f":"L666*D666","v":166712},null,12208,null,null,14998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D666*O666","v":170912},5.0786369593709413E-3,{"$f":"D666*R666","v":209972},{"$f":"1-H666/AF666","v":0.38925190025336709},{"$f":"O666*D666+D666*R666","v":380884},0.21686392707490998]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F668+F669+F670+F671","v":362140},null,{"$f":"H668+H669+H670+H671","v":316125},{"$f":"I668+I669+I670+I671","v":678265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD668+AD669+AD670+AD671","v":474403.4},0.23664122137404586,{"$f":"AF668+AF669+AF670+AF671","v":410962.5},0.23076923076923073,{"$f":"AH668+AH669+AH670+AH671","v":885365.9},0.2339156048363733]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,{"$f":"E668*$Y$1","v":589.5},{"$f":"J668*D668","v":82530},{"$f":"G668*$X$1","v":364},{"$f":"L668*D668","v":50960},null,589.5,null,null,364,null,null,null,{"$f":"N668-I668","v":-102200},{"$f":"1-I668/N668","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D668*O668","v":82530},0.23664122137404575,{"$f":"D668*R668","v":50960},0.23076923076923073,{"$f":"O668*D668+R668*D668","v":133490},0.23439958049292087]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,188312.5,1049.1000000000001,{"$f":"L669*D669","v":131137.50000000003},null,1506.5,null,null,1049.0999999999999,null,null,null,{"$f":"N669-I669","v":-244625},{"$f":"1-I669/N669","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D669*O669","v":188312.5},0.23664122137404575,{"$f":"D669*R669","v":131137.5},0.23076923076923073,{"$f":"O669*D669+R669*D669","v":319450},0.23423070903114729]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,155562.5,1281.8,{"$f":"L670*D670","v":160225},null,1244.5,null,null,1281.8,null,null,null,{"$f":"N670-I670","v":-242000},{"$f":"1-I670/N670","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D670*O670","v":155562.5},0.23664122137404575,{"$f":"D670*R670","v":160225},0.23076923076923073,{"$f":"O670*D670+R670*D670","v":315787.5},0.23366187705339825]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,47998.400000000001,858,{"$f":"L671*D671","v":68640},null,599.98,null,null,858,null,null,null,{"$f":"N671-I671","v":-89440},{"$f":"1-I671/N671","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D671*O671","v":47998.400000000001},0.23664122137404586,{"$f":"D671*R671","v":68640},0.23076923076923073,{"$f":"O671*D671+R671*D671","v":116638.39999999999},0.23318564040658996]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F673","v":1658083},null,{"$f":"H673","v":1805781.9999999998},{"$f":"I673","v":3463865},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD673)","v":2238411.8319999999},0.25925918711816387,{"$f":"SUM(AF673)","v":2257227.372},0.19999995463461007,{"$f":"SUM(AH673)","v":4495639.2039999999},0.22950556243080578]
["1.13.23.1","Устройство смотровой канавы","м3",87.8,18884.7722095672,{"$f":"D673*E673","v":1658083},20566.993166287015,{"$f":"D673*G673","v":1805781.9999999998},{"$f":"F673+H673","v":3463865},null,null,null,null,null,25494.44,null,null,25708.74,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D673*O673","v":2238411.8319999999},0.25925918711816387,{"$f":"D673*R673","v":2257227.372},0.19999995463461007,{"$f":"O673*D673+R673*D673","v":4495639.2039999999},0.22950556243080578]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"SUM(F675:F679)","v":2611635.4},null,{"$f":"SUM(H675:H679)","v":783224},{"$f":"SUM(I675:I679)","v":3394859.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD675:AD679)","v":3550081.4229999995},0.26434492936417353,{"$f":"SUM(AF675:AF679)","v":979030.16799999995},0.20000013727871147,{"$f":"SUM(AH675:AH679)","v":4529111.591},0.25043591181412339]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",52.8,14941.93181818182,{"$f":"D675*E675","v":788934},null,null,{"$f":"F675+H675","v":788934},null,null,null,null,null,20171.61,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D675*O675","v":1065061.0079999999},0.25925933437232729,null,null,{"$f":"O675*D675+R675*D675","v":1065061.0079999999},0.25925933437232729]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D675*1.47","v":77.616},1150,{"$f":"D676*E676","v":89258.4},null,null,{"$f":"F676+H676","v":89258.4},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D676*O676","v":123409.44},0.27672955974842772,null,null,{"$f":"O676*D676+R676*D676","v":123409.44},0.27672955974842772]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",357.7,1515.4570869443669,{"$f":"D677*E677","v":542079},null,null,{"$f":"F677+H677","v":542079},null,null,null,null,null,2045.87,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D677*O677","v":731807.69899999991},0.25926032106420893,null,null,{"$f":"O677*D677+R677*D677","v":731807.69899999991},0.25926032106420893]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D677*1.6","v":572.32000000000005},1150,{"$f":"D678*E678","v":658168},null,null,{"$f":"F678+H678","v":658168},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D678*O678","v":909988.8},0.27672955974842772,null,null,{"$f":"O678*D678+R678*D678","v":909988.8},0.27672955974842772]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",40.4,13197.920792079209,{"$f":"D679*E679","v":533196},19386.732673267328,{"$f":"D679*G679","v":783224},{"$f":"F679+H679","v":1316420},null,null,null,null,null,17817.189999999999,null,null,24233.42,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D679*O679","v":719814.47599999991},0.25925913165436243,{"$f":"D679*R679","v":979030.16799999995},{"$f":"1-H679/AF679","v":0.20000013727871147},{"$f":"O679*D679+R679*D679","v":1698844.6439999999},0.22510866155457587]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"SUM(F683:F687)+SUM(F689:F699)+SUM(F700:F705)+F707","v":250004},null,{"$f":"SUM(H683:H687)+SUM(H689:H699)+SUM(H700:H705)+H707","v":358024.42000000004},{"$f":"SUM(I683:I687)+SUM(I689:I699)+SUM(I700:I705)+I707","v":608028.42000000004},null,{"$f":"SUM(K683:K687)+SUM(K689:K699)+SUM(K700:K705)+K707","v":327505.24},null,{"$f":"SUM(M683:M687)+SUM(M689:M699)+SUM(M700:M705)+M707","v":465431.74600000004},{"$f":"SUM(N683:N687)+SUM(N689:N699)+SUM(N700:N705)+N707","v":552694.50600000005},null,null,null,null,null,null,null,{"$f":"N680-I680","v":-55333.91399999999},{"$f":"1-I680/N680","v":-0.10011663477617416},null,null,null,null,null,null,{"$f":"SUM(AD683:AD687)+SUM(AD689:AD699)+SUM(AD700:AD705)+AD707","v":327505.40000000002},0.23664159430653664,{"$f":"SUM(AF683:AF687)+SUM(AF689:AF699)+SUM(AF700:AF705)+AF707","v":463326.41},{"$f":"1-H680/AF680","v":0.22727387804204802},{"$f":"SUM(AH683:AH687)+SUM(AH689:AH699)+SUM(AH700:AH705)+AH707","v":790831.81},0.23115330932376132,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F682-F684-F685-F686-F687+F688-F690-F699+F708-F700-F701-F702-F703-F704+F706-F705","v":-179700},null,{"$f":"H682-H684-H685-H686-H687+H688-H690-H699+H708-H700-H701-H702-H703-H704+H706-H705","v":-266169.92},{"$f":"I682-I684-I685-I686-I687+I688-I690-I699+I708-I700-I701-I702-I703-I704+I706-I705","v":-445869.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD682-AD684-AD685-AD686-AD687+AD688-AD690-AD699+AD708-AD700-AD701-AD702-AD703-AD704+AD706-AD705","v":-235407},null,{"$f":"AF682-AF684-AF685-AF686-AF687+AF688-AF690-AF699+AF708-AF700-AF701-AF702-AF703-AF704+AF706-AF705","v":-343914},null,{"$f":"AH682-AH684-AH685-AH686-AH687+AH688-AH690-AH699+AH708-AH700-AH701-AH702-AH703-AH704+AH706-AH705","v":-579321},0.23035774639621209]
["1.14.1","Щит распределительный","шт.",-1,5000,{"$f":"D682*E682","v":-5000},42654,{"$f":"G682*D682","v":-42654},{"$f":"F682+H682","v":-47654},{"$f":"E682*$Y$1","v":6550},{"$f":"J682*D682","v":-6550},{"$f":"G682*$X$1","v":55450.200000000004},{"$f":"L682*D682","v":-55450.200000000004},{"$f":"M682+K682","v":-62000.200000000004},6550,null,null,55450.2,null,null,null,{"$f":"N682-I682","v":-14346.200000000004},{"$f":"1-I682/N682","v":0.23138957616265754},null,null,null,null,null,null,{"$f":"O682*D682","v":-6550},null,{"$f":"R682*D682","v":-55450.2},null,{"$f":"O682*D682+R682*D682","v":-62000.2},0.23138957616265754]
["1.14.1","Щит распределительный","шт.",1,5000,5000,37189.699999999997,37189.699999999997,{"$f":"F683+H683","v":42189.7},{"$f":"E683*$Y$1","v":6550},{"$f":"J683*D683","v":6550},{"$f":"G683*$X$1","v":48346.61},48346.61,{"$f":"M683+K683","v":54896.61},6550,null,null,48346.61,null,null,null,12706.910000000003,0.23146984850248498,null,null,null,null,null,null,{"$f":"D683*O683","v":6550},{"$f":"1-F683/AD683","v":0.23664122137404575},{"$f":"D683*R683","v":48346.61},{"$f":"1-H683/AF683","v":0.23076923076923084},54896.61,0.23146984850248498]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",30,142,4260,1392,41760,46020,{"$f":"E684*$Y$1","v":186.02},{"$f":"J684*D684","v":5580.6},1809.6000000000001,54288.000000000007,{"$f":"M684+K684","v":59868.600000000006},186.02,null,null,1809.6,null,null,null,13848.600000000006,0.2313165833174653,null,null,null,null,null,null,{"$f":"D684*O684","v":5580.6},{"$f":"1-F684/AD684","v":0.23664122137404586},{"$f":"D684*R684","v":54288},{"$f":"1-H684/AF684","v":0.23076923076923073},59868.6,0.23131658331746519]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",30,124,3720,248,7440,11160,162.44,4873.2,322.40000000000003,9672.0000000000018,14545.2,162.44,null,null,322.39999999999998,null,null,null,3385.2000000000007,0.23273657289002558,null,null,null,null,null,null,{"$f":"D685*O685","v":4873.2},{"$f":"1-F685/AD685","v":0.23664122137404575},{"$f":"D685*R685","v":9672},{"$f":"1-H685/AF685","v":0.23076923076923073},14545.2,0.23273657289002558]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",60,124,7440,334,20040,27480,162.44,9746.4,434.2,26052,35798.400000000001,162.44,null,null,434.2,null,null,null,8318.4000000000015,0.23236792705819254,null,null,null,null,null,null,{"$f":"D686*O686","v":9746.4},{"$f":"1-F686/AD686","v":0.23664122137404575},{"$f":"D686*R686","v":26052},{"$f":"1-H686/AF686","v":0.23076923076923073},35798.400000000001,0.23236792705819254]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",70,124,8680,142,9940,18620,162.44,11370.8,184.6,12922,24292.799999999999,162.44,null,null,184.6,null,null,null,5672.7999999999993,0.23351775011526044,null,null,null,null,null,null,{"$f":"D687*O687","v":11370.8},{"$f":"1-F687/AD687","v":0.23664122137404575},{"$f":"D687*R687","v":12922},{"$f":"1-H687/AF687","v":0.23076923076923073},24292.799999999999,0.23351775011526044]
["1.14.6","Кабель монтажный","м",-100,124,-12400,128.4,-12840,-25240,162.44,-16244,166.92000000000002,-16692,-32936,162.44,null,null,166.92,null,null,null,-7696,0.23366529025989802,null,null,null,null,null,null,{"$f":"O688*D688","v":-16244},null,{"$f":"R688*D688","v":-16692},null,-32936,0.23366529025989802]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",100,124,12400,82.94,8294,{"$f":"F689+H689","v":20694},{"$f":"E689*$Y$1","v":162.44},{"$f":"J689*D689","v":16244},{"$f":"G689*$X$1","v":107.822},10782.2,{"$f":"M689+K689","v":27026.2},162.44,null,null,107.82,null,null,null,6332.2000000000007,0.23429856953622785,null,null,null,null,null,null,{"$f":"D689*O689","v":16244},{"$f":"1-F689/AD689","v":0.23664122137404575},{"$f":"D689*R689","v":10782},{"$f":"1-H689/AF689","v":0.23075496197365986},27026,0.23429290313031892]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",120,640,76800,538,64560,141360,838.40000000000009,100608.00000000001,699.4,83928,184536,838.4,null,null,699.4,null,null,null,43176,0.23397060736116526,null,null,null,null,null,null,100608,{"$f":"1-F690/AD690","v":0.23664122137404575},83928,0.23076923076923073,184536,0.23397060736116526]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",120,120,14400,209.22,25106.400000000001,39506.400000000001,157.20000000000002,18864.000000000004,271.98599999999999,32638.32,null,157.19999999999999,null,null,271.99,null,null,null,null,null,null,null,null,null,null,null,18864,{"$f":"1-F691/AD691","v":0.23664122137404575},32638.800000000003,0.23078054340233101,51502.8,0.23292714182529883]
["1.14.9","Анкер М8 латунный разрезной","шт.",400,0,0,56.92,22768,22768,0,0,73.996000000000009,29598.400000000005,null,0,null,null,74,null,null,null,null,null,null,null,null,null,null,null,0,null,29600,0.23081081081081078,29600,0.23081081081081078]
["1.14.10","Шпилька М8х2000","шт.",94,300,28200,170.52,16028.880000000001,44228.880000000005,393,36942,221.67600000000002,20837.544000000002,null,393,null,null,221.68,null,null,null,null,null,null,null,null,null,null,null,36942,{"$f":"1-F693/AD693","v":0.23664122137404575},20837.920000000002,0.23078311079032843,57779.92,0.23452853517277272]
["1.14.11","Шайба М8","шт.",200,0,0,6.77,1354,1354,0,0,8.8010000000000002,1760.2,null,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,0,null,1760.0000000000002,0.23068181818181832,1760.0000000000002,0.23068181818181832]
["1.14.12","Гайка М8","шт.",400,0,0,3.07,1228,1228,0,0,3.9910000000000001,1596.4,null,0,null,null,3.99,null,null,null,null,null,null,null,null,null,null,null,0,null,1596,0.23057644110275688,1596,0.23057644110275688]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",32,300,9600,1577.76,50488.32,60088.32,393,12576,2051.0880000000002,65634.816000000006,null,393,null,null,2051.09,null,null,null,null,null,null,null,null,null,null,null,12576,{"$f":"1-F696/AD696","v":0.23664122137404575},65634.880000000005,0.2307699808394561,78210.880000000005,0.23171405308315163]
["1.14.14","Провод силовой желто-зеленый","м",10,124,1240,204,2040,3280,162.44,1624.4,265.2,2652,null,162.44,null,null,265.2,null,null,null,null,null,null,null,null,null,null,null,1624.4,0.23664122137404586,2652,0.23076923076923073,4276.3999999999996,0.23299971939014119]
["1.14.15","Наконечник медный 16 мм2 ","шт.",80,100.8,8064,47.64,3811.2,11875.2,132.048,10563.84,61.932000000000002,4954.5600000000004,null,132.05000000000001,null,null,61.93,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,4954.3999999999996,0.23074438882609394,15518.4,0.23476647077018242]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",130,35,4550,47.52,6177.6,10727.6,{"$f":"E699*$Y$1","v":45.85},5960.5,61.776000000000003,8030.88,13991.380000000001,45.85,null,null,58.5,null,null,null,{"$f":"N699-I699","v":3263.7800000000007},{"$f":"1-I699/N699","v":0.23327077100328919},null,null,null,null,null,null,5960.5,0.23664122137404575,7605,0.1876923076923076,13565.5,0.20919980833732632]
["1.14.17","Металлорукав в ПВХ-изоляции","м",20,50,1000,128.24,2564.8000000000002,3564.8,65.5,1310,166.71200000000002,3334.2400000000002,4644.24,65.5,null,null,166.71,null,null,null,1079.4399999999996,0.23242554217697609,null,null,null,null,null,null,1310,0.23664122137404575,3334.2000000000003,0.23076000239937622,4644.2000000000007,0.23241893113991652]
["1.14.18","Скоба металлическая","шт.",150,25,3750,28.32,4248,7998,32.75,4912.5,36.816000000000003,5522.4000000000005,10434.900000000001,32.75,null,null,36.82,null,null,null,2436.9000000000015,0.23353362274674416,null,null,null,null,null,null,4912.5,0.23664122137404575,5523,0.23085279739272135,10435.5,0.23357769153370711]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",1,2000,2000,8693.52,8693.52,10693.52,2620,2620,11301.576000000001,11301.576000000001,13921.576000000001,2620,null,null,9412,null,null,null,3228.0560000000005,0.23187432227500682,null,null,null,null,null,null,2620,0.23664122137404575,9412,7.6336591585210334E-2,12032,0.11124335106382977]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",3,200,600,84,252,852,262,786,109.2,327.60000000000002,1113.5999999999999,262,null,null,109.2,null,null,null,261.59999999999991,0.23491379310344818,null,null,null,null,null,null,786,0.23664122137404575,327.60000000000002,0.23076923076923084,1113.5999999999999,0.23491379310344818]
["1.14.21","Полоса стальная 40х5","м",50,350,17500,284,14200,31700,458.5,22925,369.2,18460,41385,458.5,null,null,369.2,null,null,null,9685,0.23402198864322821,null,null,null,null,null,null,22925,0.23664122137404575,18460,0.23076923076923073,41385,0.23402198864322821]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,0,12792,12792,12792,0,null,null,13000,null,null,null,2952,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"R705*D705","v":13000},0.24307692307692308,13000,0.24307692307692308]
["1.14.23","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D706*G706,2)","v":0},-24000,31440,-31440,0,0,-31440,31440,null,null,0,null,null,null,-7440,0.23664122137404575,null,null,null,null,null,null,{"$f":"O706*D706","v":-31440},null,{"$f":"R706*D706","v":0},null,-31440,0.23664122137404575]
["1.14.23","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D707*G707,2)","v":0},40800,53448,53448,0,0,53448,53448,null,null,0,null,null,null,12648,0.23664122137404575,null,null,null,null,null,null,{"$f":"D707*O707","v":53448},{"$f":"1-F707/AD707","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["1.14.24","Заземляющий проводник гибкий","шт.",-40,200,{"$f":"D708*E708","v":-8000},524,{"$f":"G708*D708","v":-20960},{"$f":"F708+H708","v":-28960},{"$f":"E708*$Y$1","v":262},{"$f":"J708*D708","v":-10480},681.2,-27248,{"$f":"M708+K708","v":-37728},262,null,null,681.2,null,null,null,-8768,0.23240033927056825,null,null,null,null,null,null,{"$f":"O708*D708","v":-10480},null,{"$f":"R708*D708","v":-27248},null,-37728,0.23240033927056825]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F711+F712+F718+F713+F715+F717+F720+F721+F722+F723+F724+F726+F727+F728+F729+F730+F731+F732+F733+F734+F735+F736+F737+F738+F739+F740+F741+F742+F743+F744+F745","v":3601991.63},null,{"$f":"H711+H712+H718+H713+H715+H717+H720+H721+H722+H723+H724+H726+H727+H728+H729+H730+H731+H732+H733+H734+H735+H736+H737+H738+H739+H740+H741+H742+H743+H744+H745","v":9543860.6119999979},{"$f":"I711+I712+I718+I713+I715+I717+I720+I721+I722+I723+I724+I726+I727+I728+I729+I730+I731+I732+I733+I734+I735+I736+I737+I738+I739+I740+I741+I742+I743+I744+I745","v":13145852.241999999},null,{"$f":"SUM(K711:K745)","v":4307090.8752999995},null,{"$f":"SUM(M711:M745)","v":12373753.963000001},{"$f":"SUM(N711:N745)","v":16680844.838300001},null,null,null,null,null,null,null,3534992.5963000022,0.21191927810415778,null,null,null,null,null,null,{"$f":"AD711+AD712+AD718+AD713+AD715+AD717+AD720+AD721+AD722+AD723+AD724+AD726+AD727+AD728+AD729+AD730+AD731+AD732+AD733+AD734+AD735+AD736+AD737+AD738+AD739+AD740+AD741+AD742+AD743+AD744+AD745","v":4205277.7699999996},{"$f":"1-F709/AD709","v":0.14345928449810819},{"$f":"AF711+AF712+AF718+AF713+AF715+AF717+AF720+AF721+AF722+AF723+AF724+AF726+AF727+AF728+AF729+AF730+AF731+AF732+AF733+AF734+AF735+AF736+AF737+AF738+AF739+AF740+AF741+AF742+AF743+AF744+AF745","v":18278328.930000003},{"$f":"1-H709/AF709","v":0.47785923710259015},{"$f":"AH711+AH712+AH718+AH713+AH715+AH717+AH720+AH721+AH722+AH723+AH724+AH726+AH727+AH728+AH729+AH730+AH731+AH732+AH733+AH734+AH735+AH736+AH737+AH738+AH739+AH740+AH741+AH742+AH743+AH744+AH745","v":22483606.700000003},0.41531390326268258,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"-F711-F712-F718-F713+F714+F716+F719-F721-F722-F723-F724-F726-F727-F728-F729-F730-F731-F732-F733-F734-F735-F736-F737-F738-F739-F740-F741-F742-F743-F744-F745","v":-3592650.8},null,{"$f":"-H711-H712-H718-H713+H714+H716+H719-H721-H722-H723-H724-H726-H727-H728-H729-H730-H731-H732-H733-H734-H735-H736-H737-H738-H739-H740-H741-H742-H743-H744-H745","v":-9740936.2399999984},{"$f":"-I711-I712-I718-I713+I714+I716+I719-I721-I722-I723-I724-I726-I727-I728-I729-I730-I731-I732-I733-I734-I735-I736-I737-I738-I739-I740-I741-I742-I743-I744-I745","v":-13333587.039999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD711-AD712-AD718-AD713+AD714+AD716+AD719-AD721-AD722-AD723-AD724-AD726-AD727-AD728-AD729-AD730-AD731-AD732-AD733-AD734-AD735-AD736-AD737-AD738-AD739-AD740-AD741-AD742-AD743-AD744-AD745","v":-4238789.1399999997},null,{"$f":"-AF711-AF712-AF718-AF713+AF714+AF716+AF719-AF721-AF722-AF723-AF724-AF726-AF727-AF728-AF729-AF730-AF731-AF732-AF733-AF734-AF735-AF736-AF737-AF738-AF739-AF740-AF741-AF742-AF743-AF744-AF745","v":-18446335.010000002},null,{"$f":"-AH711-AH712-AH718-AH713+AH714+AH716+AH719-AH721-AH722-AH723-AH724-AH726-AH727-AH728-AH729-AH730-AH731-AH732-AH733-AH734-AH735-AH736-AH737-AH738-AH739-AH740-AH741-AH742-AH743-AH744-AH745","v":-22685124.150000002},0.41223213274766235,null,null,"+"]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E711*D711","v":360000},2541400,{"$f":"G711*D711","v":5082800},{"$f":"F711+H711","v":5442800},{"$f":"E711*$Y$1","v":235800},{"$f":"J711*D711","v":471600},3812100,{"$f":"L711*D711","v":7624200},{"$f":"M711+K711","v":8095800},332000,{"$f":"'ВСЕ СМЕТЫ КДС'!G6164","v":362687.09867281385},{"$f":"((O711/(P711/100))-100)/100","v":-8.461039497988096E-2},5812000,{"$f":"'ВСЕ СМЕТЫ КДС'!G6165","v":7997638.4361619204},{"$f":"((R711/(S711/100))-100)/100","v":-0.27328547715778101},null,{"$f":"N711-I711","v":2653000},{"$f":"1-I711/N711","v":0.3277007831221127},null,null,null,null,null,null,{"$f":"D711*O711","v":664000},{"$f":"1-F711/AD711","v":0.45783132530120485},{"$f":"D711*R711","v":11624000},{"$f":"1-H711/AF711","v":0.56273227804542325},{"$f":"O711*D711+R711*D711","v":12288000},0.55706380208333339]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,0,0,{"$f":"H712/D712","v":56700},113400,{"$f":"F712+H712","v":113400},{"$f":"E712*$Y$1","v":0},{"$f":"J712*D712","v":0},{"$f":"G712*$X$1","v":73710},147420,147420,0,null,null,73710,{"$f":"'ВСЕ СМЕТЫ КДС'!G6175","v":656223.57383611391},{"$f":"((R712/(S712/100))-100)/100","v":-0.88767547686665638},null,34020,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D712*R712","v":147420},{"$f":"1-H712/AF712","v":0.23076923076923073},147420,0.23076923076923073]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,35400,{"$f":"E713*D713","v":70800},0,{"$f":"D713*G713","v":0},{"$f":"F713+H713","v":70800},{"$f":"E713*$Y$1","v":46374},{"$f":"J713*D713","v":92748},0,0,92748,46374,{"$f":"'ВСЕ СМЕТЫ КДС'!G6179","v":39061.848019783683},{"$f":"((O713/(P713/100))-100)/100","v":0.18719421509481379},0,null,null,null,21948,0.23664122137404575,null,null,null,null,null,null,{"$f":"D713*O713","v":92748},{"$f":"1-F713/AD713","v":0.23664122137404575},null,null,92748,0.23664122137404575]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-2,43200,-86400,0,0,-86400,56592,-113184,0,0,-113184,56592,null,null,0,null,null,null,-26784,0.23664122137404575,null,null,null,null,null,null,{"$f":"O714*D714","v":-113184},null,{"$f":"R714*D714","v":0},null,-113184,0.23664122137404575]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,43200,129600,0,0,129600,56592,169776,0,0,169776,56592,null,null,0,null,null,null,40176,0.23664122137404575,null,null,null,null,null,null,{"$f":"D715*O715","v":169776},{"$f":"1-F715/AD715","v":0.23664122137404575},null,null,169776,0.23664122137404575]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",-86,972,-83592,4440,{"$f":"(D716*G716)*0.2+(D716*G716)","v":-458208},-541800,1273.3200000000002,-109505.52000000002,5772,-496392,-605897.52,2373,{"$f":"'ВСЕ СМЕТЫ КДС'!G6272","v":3849.5599896821764},{"$f":"((O716/(P716/100))-100)/100","v":-0.38356591237433418},4672,{"$f":"'ВСЕ СМЕТЫ КДС'!G6273","v":3167.9589605207038},{"$f":"((R716/(S716/100))-100)/100","v":0.474766579435765},null,-64097.520000000019,0.10578937507451758,null,null,null,null,null,null,{"$f":"O716*D716","v":-204078},null,{"$f":"R716*D716","v":-401792},null,-605870,0.1057487579843861]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",41.91,973,40778.43,4441,{"$f":"(D717*G717)*0.2+(D717*G717)","v":223346.772},264125.20199999999,1274.6300000000001,53419.743300000002,5773.3,241959.003,295378.7463,2373,{"$f":"'ВСЕ СМЕТЫ КДС'!G6272","v":3849.5599896821764},-0.38356591237433418,4672,{"$f":"'ВСЕ СМЕТЫ КДС'!G6273","v":3167.9589605207038},0.474766579435765,null,31253.544300000009,0.10580837210358218,null,null,null,null,null,null,{"$f":"D717*O717","v":99452.43},{"$f":"1-F717/AD717","v":0.58997050147492625},{"$f":"D717*R717","v":195803.51999999999},{"$f":"1-H717/AF717","v":-0.14066780821917813},295255.94999999995,0.1054364797728885]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",2,80400,{"$f":"E718*D718","v":160800},{"$f":"H718/D718","v":940065},1880130,{"$f":"F718+H718","v":2040930},{"$f":"E718*$Y$1","v":105324},{"$f":"J718*D718","v":210648},1410098,2820196,{"$f":"M718+K718","v":3030844},60324,{"$f":"'ВСЕ СМЕТЫ КДС'!G6169","v":48966.239727175685},0.23195083666024074,1490068,{"$f":"'ВСЕ СМЕТЫ КДС'!G6170","v":1675732.4702912101},-0.11079600925733998,null,989914,0.32661331299136476,null,null,null,null,null,null,{"$f":"D718*O718","v":120648},{"$f":"1-F718/AD718","v":-0.33280286453152974},{"$f":"D718*R718","v":2980136},{"$f":"1-H718/AF718","v":0.3691126847902243},3100784,0.34180194428247823]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-132,1092,-144144,3840,{"$f":"(D719*G719)*0.2+(D719*G719)","v":-608256},-752400,1430.52,-188828.63999999998,4992,-658944,-847772.64,1771,{"$f":"'ВСЕ СМЕТЫ КДС'!G6215","v":1623.91322306304},9.0575515272622475E-2,4632,{"$f":"'ВСЕ СМЕТЫ КДС'!G6221","v":254.76385019904001},17.181543403356269,null,-95372.640000000014,0.11249789802133747,null,null,null,null,null,null,{"$f":"O719*D719","v":-233772},null,{"$f":"R719*D719","v":-611424},null,-845196,{"$f":"1-I719/AH719","v":0.10979228486646886},null,{"$f":"S719+S719*T719","v":4632}]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,1092,153098.4,3840,{"$f":"(D720*G720)*0.2+(D720*G720)","v":646041.59999999998},799140,1430.52,200558.90399999998,4992,699878.39999999991,900437.30399999989,1771,{"$f":"'ВСЕ СМЕТЫ КДС'!G6215","v":1623.91322306304},9.0575515272622475E-2,4632,{"$f":"'ВСЕ СМЕТЫ КДС'!G6221","v":254.76385019904001},17.181543403356269,null,101297.30399999989,0.11249789802133736,null,null,null,null,null,null,{"$f":"D720*O720","v":248294.19999999998},{"$f":"1-F720/AD720","v":0.38339920948616601},{"$f":"D720*R720","v":649406.39999999991},{"$f":"1-H720/AF720","v":5.1813471502589747E-3},897700.59999999986,0.10979228486646875]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",141,4500,634500,1192.5,168142.5,802642.5,5895,831195,1550.25,218585.25,1049780.25,5895,{"$f":"'ВСЕ СМЕТЫ КДС'!G6256","v":7520.8979517235211},-0.2161840198019071,1550.25,{"$f":"'ВСЕ СМЕТЫ КДС'!G6257","v":7467.4167998976009},-0.79239808871773987,null,247137.75,0.23541855545482016,null,null,null,null,null,null,831195,{"$f":"1-F721/AD721","v":0.23664122137404575},{"$f":"D721*R721","v":218585.25},{"$f":"1-H721/AF721","v":0.23076923076923073},1049780.25,0.23541855545482016]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",14,9000,126000,25961.25,363457.5,489457.5,11790,165060,33749.625,472494.75,637554.75,9790,{"$f":"'ВСЕ СМЕТЫ КДС'!G6249","v":8348.9554910361603},0.17260177162412887,35760,{"$f":"'ВСЕ СМЕТЫ КДС'!G6250","v":68066.669850117134},-0.47463273759765906,null,148097.25,0.23228946219912883,null,null,null,null,null,null,137060,{"$f":"1-F722/AD722","v":8.0694586312563876E-2},{"$f":"D722*R722","v":500640},{"$f":"1-H722/AF722","v":0.27401426174496646},637700,0.23246432491767288]
["1.15.10","Установка быстросъемного соединения типа \"елочка\" проход 7 мм  G 1/2\" Ру10","шт.",94,3180,298920,155,14570,313490,4165.8,391585.2,201.5,18941,410526.2,4165.8,null,null,201.5,null,null,null,97036.200000000012,0.23637029743777627,null,null,null,null,null,null,391585.2,{"$f":"1-F723/AD723","v":0.23664122137404586},{"$f":"D723*R723","v":18941},{"$f":"1-H723/AF723","v":0.23076923076923073},410526.2,0.23637029743777627]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",47,18600,874200,11288,530536,1404736,24366,1145202,14674.4,689696.79999999993,1834898.7999999998,9866,{"$f":"'ВСЕ СМЕТЫ КДС'!G6236","v":1674.6595669440001},{"$f":"((O724/(P724/100))-100)/100","v":4.8913466323211914},28674,{"$f":"'ВСЕ СМЕТЫ КДС'!G6237","v":28964.567166312958},{"$f":"((R724/(S724/100))-100)/100","v":-1.0031814549291767E-2},null,430162.79999999981,0.23443407342137879,null,null,null,null,null,null,463702,{"$f":"1-F724/AD724","v":-0.88526251773768494},{"$f":"D724*R724","v":1347678},{"$f":"1-H724/AF724","v":0.60633326358373441},1811380,0.22449403217436426,null,{"$f":"P724+P724*Q724","v":9866}]
["1.15.12","9.8 атм, 1/2M",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",94,300,28200,300,{"$f":"(D726*G726)*0.2+(D726*G726)","v":33840},62040,393,36942,{"$f":"G726*$X$1","v":390},{"$f":"L726*D726","v":36660},73602,393,null,null,390,null,null,null,11562,0.15708812260536398,null,null,null,null,null,null,36942,{"$f":"1-F726/AD726","v":0.23664122137404575},{"$f":"D726*R726","v":36660},{"$f":"1-H726/AF726","v":7.6923076923076872E-2},{"$f":"O726*D726+R726*D726","v":73602},{"$f":"1-I726/AH726","v":0.15708812260536398}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",40,360,14400,450,21600,36000,471.6,18864,585,23400,42264,471.6,null,null,585,null,null,null,6264,0.14821124361158433,null,null,null,null,null,null,18864,0.23664122137404575,23400,7.6923076923076872E-2,42264,0.14821124361158433]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",94,348,32712,360,40608,73320,455.88,42852.72,468,43992,86844.72,455.88,null,null,468,null,null,null,13524.720000000001,0.15573451097545132,null,null,null,null,null,null,42852.72,0.23664122137404586,43992,7.6923076923076872E-2,86844.72,0.15573451097545132]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",7,462,3234,465.59999999999997,3911.04,7145.04,605.22,4236.54,605.28,4236.96,8473.5,605.22,null,null,605.28,null,null,null,1328.46,0.15677819083023548,null,null,null,null,null,null,4236.54,0.23664122137404575,4236.96,7.6923076923076983E-2,8473.5,0.15677819083023548]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",32,444,14208,1380,52992,67200,581.64,18612.48,1794,57408,76020.479999999996,581.64,null,null,1794,null,null,null,8820.4799999999959,0.11602768096176186,null,null,null,null,null,null,18612.48,0.23664122137404575,57408,7.6923076923076872E-2,76020.479999999996,0.11602768096176186]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",188,453.59999999999997,85276.799999999988,972,219283.20000000001,304560,594.21600000000001,111712.60800000001,1263.6000000000001,237556.80000000002,349269.40800000005,594.22,null,null,1263.5999999999999,null,null,null,44709.408000000054,0.12800837111963737,null,null,null,null,null,null,111713.36,0.23664635993403127,237556.8,7.6923076923076872E-2,349270.16,0.12801024857090559]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",4,672,2688,1440,6912,9600,880.32,3521.28,1872,7488,11009.28,880.32,null,null,1872,null,null,null,1409.2800000000007,0.12800837111963725,null,null,null,null,null,null,3521.28,0.23664122137404586,7488,7.6923076923076872E-2,11009.28,0.12800837111963725]
["1.15.20","Установка перехода 12Х18Н10Т 219×4,0 - 114×3,0 ГОСТ 17378-2001","шт.",2,2400,4800,16025,32050,36850,3144,6288,20832.5,41665,47953,3144,null,null,20832.5,null,null,null,11103,0.23153921548182599,null,null,null,null,null,null,6288,0.23664122137404575,41665,0.23076923076923073,47953,0.23153921548182599]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,235200,77616,0,0,77616,308112,101676.96,0,0,101676.96,308112,null,null,0,null,null,null,24060.960000000006,0.23664122137404586,null,null,null,null,null,null,101676.96,0.23664122137404586,null,null,101676.96,0.23664122137404586]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,6000,3600,0,0,3600,7860,4716,0,0,4716,7860,null,null,0,null,null,null,1116,0.23664122137404575,null,null,null,null,null,null,4716,0.23664122137404575,null,null,4716,0.23664122137404575]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,15000,30000,16340,32680,62680,19650,39300,21242,42484,81784,19650,null,null,21242,null,null,null,19104,0.23359092242981516,null,null,null,null,null,null,39300,0.23664122137404575,{"$f":"D736*R736","v":42484},{"$f":"1-H736/AF736","v":0.23076923076923073},81784,0.23359092242981516]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,43200,86400,38780,77560,163960,56592,113184,50414,100828,214012,56592,null,null,50414,null,null,null,50052,0.23387473599611242,null,null,null,null,null,null,113184,0.23664122137404575,{"$f":"D737*R737","v":100828},{"$f":"1-H737/AF737","v":0.23076923076923073},214012,0.23387473599611242]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,114000,114000,0,0,114000,149340,149340,0,0,149340,149340,null,null,0,null,null,null,35340,0.23664122137404575,null,null,null,null,null,null,149340,0.23664122137404575,null,null,149340,0.23664122137404575]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",6.5,1800,11700,0,0,11700,2358,15327,0,0,15327,2358,null,null,0,null,null,null,3627,0.23664122137404575,null,null,null,null,null,null,15327,0.23664122137404575,null,null,15327,0.23664122137404575]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,0,2358,39300,null,null,0,null,null,null,558,0.23664122137404575,null,null,null,null,null,null,2358,0.23664122137404575,null,null,2358,0.23664122137404575]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",12,600,7200,0,0,7200,786,9432,0,0,9432,786,null,null,0,null,null,null,2232,0.23664122137404575,null,null,null,null,null,null,9432,0.23664122137404575,null,null,9432,0.23664122137404575]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",6,480,2880,0,0,2880,628.80000000000007,3772.8,0,0,3772.8,628.79999999999995,null,null,0,null,null,null,892.80000000000018,0.23664122137404586,null,null,null,null,null,null,3772.7999999999997,0.23664122137404575,null,null,3772.7999999999997,0.23664122137404575]
["1.15.30","Демонтаж металлических опор","т.",0.05,30000,1500,0,0,1500,39300,1965,0,0,1965,39300,null,null,0,null,null,null,465,0.23664122137404575,null,null,null,null,null,null,1965,0.23664122137404575,null,null,1965,0.23664122137404575]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",0.18,6000,1080,0,0,1080,7860,1414.8,0,0,1414.8,7860,null,null,0,null,null,null,334.79999999999995,0.23664122137404575,null,null,null,null,null,null,1414.8,0.23664122137404575,null,null,1414.8,0.23664122137404575]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,230000,301300,301300,0,0,301300,301300,null,null,0,null,null,null,71300,0.23664122137404575,null,null,null,null,null,null,301300,0.23664122137404575,null,null,301300,0.23664122137404575]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F749+F751+F752+F753+F754+F756+F759+F760+F761+F762+F763+F764+F765","v":4574516.7},null,{"$f":"H749+H751+H752+H753+H754+H756+H759+H760+H761+H762+H763+H764+H765","v":6249444.4060000004},{"$f":"I749+I751+I752+I753+I754+I756+I759+I760+I761+I762+I763+I764+I765","v":10823961.105999999},null,{"$f":"SUM(K749:K754)+K756+SUM(K759:K764)+K765","v":6020578.8569999989},null,{"$f":"SUM(M749:M754)+M756+SUM(M759:M764)+M765","v":8165455.827800001},{"$f":"SUM(N749:N754)+N756+SUM(N759:N764)+N765","v":14186034.684800003},null,null,null,null,null,null,null,3362073.578800004,0.23699882690984719,null,null,null,null,null,null,{"$f":"AD749+AD751+AD752+AD753+AD754+AD756+AD759+AD760+AD761+AD762+AD763+AD764+AD765","v":6742432.2699999996},0.32153316239393226,{"$f":"AF749+AF751+AF752+AF753+AF754+AF756+AF759+AF760+AF761+AF762+AF763+AF764+AF765","v":7599618.1099999994},{"$f":"1-H746/AF746","v":0.17766336208701927},{"$f":"AH749+AH751+AH752+AH753+AH754+AH756+AH759+AH760+AH761+AH762+AH763+AH764+AH765","v":14342050.380000001},0.24529890641759144,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"-F749-F751-F752-F754+F755+F757-F760-F761-F762-F763-F764-F765","v":-3799296.6},null,{"$f":"-H749-H751-H752-H754+H755+H757-H760-H761-H762-H763-H764-H765","v":-4847552.5360000003},{"$f":"-I749-I751-I752-I754+I755+I757-I760-I761-I762-I763-I764-I765","v":-8646849.1359999999},null,{"$f":"K749+K751+K752+K754+-K755-K757+SUM(K760:K765)","v":5005040.5259999996},null,{"$f":"M749+M751+M752+M754+-M755-M757+SUM(M760:M765)","v":6342996.3968000002},{"$f":"N749+N751+N752+N754+-N755-N757+SUM(N760:N765)","v":11348036.922800001},null,null,null,null,null,null,null,19994886.058800001,1.7619687171291374,null,null,null,null,null,null,{"$f":"-AD749-AD751-AD752-AD754+AD755+AD757-AD760-AD761-AD762-AD763-AD764-AD765","v":-5003468.07},null,{"$f":"-AF749-AF751-AF752-AF754+AF755+AF757-AF760-AF761-AF762-AF763-AF764-AF765","v":-6342120.8799999999},null,{"$f":"-AH749-AH751-AH752-AH754+AH755+AH757-AH760-AH761-AH762-AH763-AH764-AH765","v":-11345588.950000001},0.23786687724130895,null,"+","+",null,null,null,"-","-","-","-"]
["1.16.1","Теплоснабжение установки П1",null,null,null,null,null,null,null,{"$f":"E748*$Y$1","v":0},{"$f":"J748*D748","v":0},{"$f":"G748*$X$1","v":0},{"$f":"L748*D748","v":0},{"$f":"M748+K748","v":0},0,null,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1030,{"$f":"D749*E749","v":41200},493.25,{"$f":"D749*G749","v":19730},{"$f":"F749+H749","v":60930},1349.3,53972,641.22500000000002,{"$f":"L749*D749","v":25649},79621,1310,null,null,619.45000000000005,null,null,null,{"$f":"N749-I749","v":18691},{"$f":"1-I749/N749","v":0.23474962635485608},null,null,null,null,null,null,{"$f":"D749*O749","v":52400},{"$f":"1-F749/AD749","v":0.2137404580152672},{"$f":"D749*R749","v":24778},{"$f":"1-H749/AF749","v":0.20372911453708931},{"$f":"O749*D749+R749*D749","v":77178},{"$f":"1-I749/AH749","v":0.21052631578947367}]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D751*E751","v":95798.400000000009},139298.37600000002,{"$f":"D751*G751","v":139298.37600000002},{"$f":"F751+H751","v":235096.77600000001},125495.90400000001,125495.90400000001,181087.88880000004,{"$f":"L751*D751","v":181087.88880000004},306583.79280000005,125495.9,null,null,181087.89,null,null,null,{"$f":"N751-I751","v":71487.016800000041},{"$f":"1-I751/N751","v":0.23317285022510825},null,null,null,null,null,null,{"$f":"D751*O751","v":125495.9},{"$f":"1-F751/AD751","v":0.2366411970430905},{"$f":"D751*R751","v":181087.89},{"$f":"1-H751/AF751","v":0.23076923586662801},{"$f":"O751*D751+R751*D751","v":306583.79000000004},{"$f":"1-I751/AH751","v":0.23317284322175025}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.560000000005,52630.560000000005,128976.12,128976.12,181606.68,52630.559999999998,null,null,128976.12,null,null,null,42218.28,0.23247096417378477,null,null,null,null,null,null,{"$f":"D752*O752","v":52630.559999999998},{"$f":"1-F752/AD752","v":0.23664122137404575},{"$f":"D752*R752","v":128976.12},{"$f":"1-H752/AF752","v":0.23076923076923084},181606.68,0.23247096417378477]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D753*E753","v":193500},11157.51,{"$f":"D753*G753","v":479772.93},{"$f":"F753+H753","v":673272.92999999993},{"$f":"E753*$Y$1","v":5895},{"$f":"J753*D753","v":253485},{"$f":"G753*$X$1","v":14504.763000000001},623704.80900000001,{"$f":"M753+K753","v":877189.80900000001},6454,{"$f":"'ВСЕ СМЕТЫ КДС'!G6079","v":0},null,17008,null,null,null,203916.87900000007,0.23246608306184746,null,null,null,null,null,null,{"$f":"D753*O753","v":277522},{"$f":"1-F753/AD753","v":0.30275797954756745},{"$f":"D753*R753","v":731344},{"$f":"1-H753/AF753","v":0.34398459548447791},1008866,0.33264384962918769]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.381000000008,126480.76200000002,93837.744000000006,187675.48800000001,314156.25,63240.38,null,null,93837.74,null,null,null,73240.289999999979,0.23313332139659793,null,null,null,null,null,null,{"$f":"D754*O754","v":126480.76},{"$f":"1-F754/AD754","v":0.23664120930329624},{"$f":"D754*R754","v":187675.48},{"$f":"1-H754/AF754","v":0.23076919797940576},314156.24,0.2331332969862383]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-151,801.98675496688736,-121099.99999999999,899.19205298013242,-135778,-256878,1050.6026490066224,-158640.99999999997,1168.9496688741722,-176511.4,-335152.39999999997,1050.5999999999999,null,null,1168.95,null,null,null,-78274.399999999965,0.23354867815358016,null,null,null,null,null,null,{"$f":"O755*D755","v":-158640.59999999998},null,{"$f":"R755*D755","v":-176511.45},null,-335152.05,0.23354787774683161]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",208,876.2,{"$f":"D756*E756","v":182249.60000000001},826.98,{"$f":"D756*G756","v":172011.84},{"$f":"F756+H756","v":354261.44},{"$f":"E756*$Y$1","v":1147.8220000000001},{"$f":"J756*D756","v":238746.97600000002},{"$f":"G756*$X$1","v":1075.0740000000001},223615.39200000002,{"$f":"M756+K756","v":462362.36800000002},1050.5999999999999,null,null,1168.95,null,null,null,108100.92800000001,0.23380131144237071,null,null,null,null,null,null,{"$f":"D756*O756","v":218524.79999999999},{"$f":"1-F756/AD756","v":0.16600038073481815},{"$f":"D756*R756","v":243141.6},{"$f":"1-H756/AF756","v":0.29254459129988453},461666.4,0.23264625712419185]
["1.16.2.6","Прокладка воздуховодов из оцинкованой стали","м2",-1146,1800,-2062800,1572.326352530541,-1801886,-3864686,2358,-2702268,2044.0242582897035,-2342451.8000000003,-5044719.8000000007,2358,null,null,2044.02,null,null,null,-1180033.8000000007,0.23391463684464708,null,null,null,null,null,null,{"$f":"O757*D757","v":-2702268},null,{"$f":"R757*D757","v":-2342446.92},null,-5044714.92,0.23391389577272681]
["1.16.3","Кондиционирование воздуха",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D759*E759","v":2583370.5},2345.35,{"$f":"D759*G759","v":2687771.1},{"$f":"F759+H759","v":5271141.5999999996},{"$f":"E759*$Y$1","v":2953.0675000000001},{"$f":"J759*D759","v":3384215.355},{"$f":"G759*$X$1","v":3048.9549999999999},{"$f":"L759*D759","v":3494102.4299999997},{"$f":"M759+K759","v":6878317.7850000001},3581,null,null,2445,null,null,null,{"$f":"N759-I759","v":1607176.1850000005},{"$f":"1-I759/N759","v":0.23365832100762707},null,null,null,null,null,null,{"$f":"D759*O759","v":4103826},{"$f":"1-F759/AD759","v":0.37049706785814018},{"$f":"D759*R759","v":2801970},{"$f":"1-H759/AF759","v":4.0756646216768888E-2},{"$f":"O759*D759+R759*D759","v":6905796},{"$f":"1-I759/AH759","v":0.23670760039827421}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.46,305662.3,362404.12000000005,1812020.6000000003,2117682.9000000004,61132.45,null,null,362404.12,null,null,null,490490.90000000037,0.23161678266373131,null,null,null,null,null,null,305662.25,0.23664109650439336,1812020.6,0.23076923076923084,2117682.85,0.23161676452165636]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.931250000001,811918.9,1105358.8999999999,18340,null,null,50744.93,null,null,null,256805.89999999991,0.23232807009560419,null,null,null,null,null,null,293440,0.23664122137404575,811918.88,0.23076921182076715,1105358.8799999999,0.23232805620560082]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352,635,null,null,889,null,null,null,176707,0.33318814674027819,null,null,null,null,null,null,220980,0.3332337768123812,309372,0.33315555383163309,530352,0.33318814674027819]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,133000,1136.7518796992481,151188,284188,{"$f":"E763*$Y$1","v":1310},174230,{"$f":"G763*$X$1","v":1477.7774436090226},196544.4,370774.4,1310,null,null,1477.78,null,null,null,86586.400000000023,0.23352852839894023,null,null,null,null,null,null,174230,0.23664122137404575,196544.74,0.23077056145079233,370774.74,0.23352923125237712]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.300000000001,170788.80000000002,223188.80000000002,3275,null,null,10674.3,null,null,null,51812.800000000017,0.23214784971288893,null,null,null,null,null,null,52400,0.23664122137404575,170788.8,0.23076923076923073,223188.8,0.23214784971288882]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,564000,0,0,564000,738840,738840,0,0,738840,738840,null,null,0,null,null,null,174840,0.23664122137404575,null,null,null,null,null,null,738840,0.23664122137404575,null,null,738840,0.23664122137404575]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F867+F868+F869+F768+F769+F771+F773+F775+F776+F777+F779+F870+F871+F781+F872+F873+F874+F875+F876+F877+F878+F879+F783+F785+F787+F789+F790+F792+F880+F793+F881+F882+F883+F884+F794+F795+F796+F797+F798+F799+F800+F801+F803+F804+F805+F806+F809+F810+F811+F812+F813+F814+F815+F816+F817+F818+F819+F820+F821+F822+F823+F824+F826+F827+F828+F829+F831+F833+F834+F835+F836+F837+F839+F840+F841+F838+F842+F843+F844+F845+F808+F846+F847+F848+F849+F850+F851+F852+F854+F856+F858+F860+F862+F863+F864+F865+F866","v":4515911.2639999995},null,{"$f":"H867+H868+H869+H768+H769+H771+H773+H775+H776+H777+H779+H870+H871+H781+H872+H873+H874+H875+H876+H877+H878+H879+H783+H785+H787+H789+H790+H792+H880+H793+H881+H882+H883+H884+H794+H795+H796+H797+H798+H799+H800+H801+H803+H804+H805+H806+H809+H810+H811+H812+H813+H814+H815+H816+H817+H818+H819+H820+H821+H822+H823+H824+H826+H827+H828+H829+H831+H833+H834+H835+H836+H837+H839+H840+H841+H838+H842+H843+H844+H845+H808+H846+H847+H848+H849+H850+H851+H852+H854+H856+H858+H860+H862+H863+H864+H865+H866","v":11238740.883999998},{"$f":"I867+I868+I869+I768+I769+I771+I773+I775+I776+I777+I779+I870+I871+I781+I872+I873+I874+I875+I876+I877+I878+I879+I783+I785+I787+I789+I790+I792+I880+I793+I881+I882+I883+I884+I794+I795+I796+I797+I798+I799+I800+I801+I803+I804+I805+I806+I809+I810+I811+I812+I813+I814+I815+I816+I817+I818+I819+I820+I821+I822+I823+I824+I826+I827+I828+I829+I831+I833+I834+I835+I836+I837+I839+I840+I841+I838+I842+I843+I844+I845+I808+I846+I847+I848+I849+I850+I851+I852+I854+I856+I858+I860+I862+I863+I864+I865+I866","v":15754652.147999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD867+AD868+AD869+AD768+AD769+AD771+AD773+AD775+AD776+AD777+AD779+AD870+AD871+AD781+AD872+AD873+AD874+AD875+AD876+AD877+AD878+AD879+AD783+AD785+AD787+AD789+AD790+AD792+AD880+AD793+AD881+AD882+AD883+AD884+AD794+AD795+AD796+AD797+AD798+AD799+AD800+AD801+AD803+AD804+AD805+AD806+AD809+AD810+AD811+AD812+AD813+AD814+AD815+AD816+AD817+AD818+AD819+AD820+AD821+AD822+AD823+AD824+AD826+AD827+AD828+AD829+AD831+AD833+AD834+AD835+AD836+AD837+AD839+AD840+AD841+AD838+AD842+AD843+AD844+AD845+AD808+AD846+AD847+AD848+AD849+AD850+AD851+AD852+AD854+AD856+AD858+AD860+AD862+AD863+AD864+AD865+AD866","v":6279544.0279999999},0.2808536346167968,{"$f":"AF867+AF868+AF869+AF768+AF769+AF771+AF773+AF775+AF776+AF777+AF779+AF870+AF871+AF781+AF872+AF873+AF874+AF875+AF876+AF877+AF878+AF879+AF783+AF785+AF787+AF789+AF790+AF792+AF880+AF793+AF881+AF882+AF883+AF884+AF794+AF795+AF796+AF797+AF798+AF799+AF800+AF801+AF803+AF804+AF805+AF806+AF809+AF810+AF811+AF812+AF813+AF814+AF815+AF816+AF817+AF818+AF819+AF820+AF821+AF822+AF823+AF824+AF826+AF827+AF828+AF829+AF831+AF833+AF834+AF835+AF836+AF837+AF839+AF840+AF841+AF838+AF842+AF843+AF844+AF845+AF808+AF846+AF847+AF848+AF849+AF850+AF851+AF852+AF854+AF856+AF858+AF860+AF862+AF863+AF864+AF865+AF866","v":14406053.600000001},{"$f":"1-H766/AF766","v":0.21985984530836422},{"$f":"AH867+AH868+AH869+AH768+AH769+AH771+AH773+AH775+AH776+AH777+AH779+AH870+AH871+AH781+AH872+AH873+AH874+AH875+AH876+AH877+AH878+AH879+AH783+AH785+AH787+AH789+AH790+AH792+AH880+AH793+AH881+AH882+AH883+AH884+AH794+AH795+AH796+AH797+AH798+AH799+AH800+AH801+AH803+AH804+AH805+AH806+AH809+AH810+AH811+AH812+AH813+AH814+AH815+AH816+AH817+AH818+AH819+AH820+AH821+AH822+AH823+AH824+AH826+AH827+AH828+AH829+AH831+AH833+AH834+AH835+AH836+AH837+AH839+AH840+AH841+AH838+AH842+AH843+AH844+AH845+AH808+AH846+AH847+AH848+AH849+AH850+AH851+AH852+AH854+AH856+AH858+AH860+AH862+AH863+AH864+AH865+AH866","v":20685597.627999999},0.23837578051530306,"ЛВ  ","+",null,null,null,null,"-","-","-","-"]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F768-F769+F770+F772+F774-F776-F777+F778+F780+F782+F885+F784+F786+F788-F790+F791-F793+F886+F887-F799+F802+F888+F825-F829+F830+F832+F889-F838+F807+F890+F853+F855+F857+F859+F861-F863-F864-F865","v":-2812122.4},null,{"$f":"-H768-H769+H770+H772+H774-H776-H777+H778+H780+H782+H885+H784+H786+H788-H790+H791-H793+H886+H887-H799+H802+H888+H825-H829+H830+H832+H889-H838+H807+H890+H853+H855+H857+H859+H861-H863-H864-H865","v":-8434095.25},{"$f":"-I768-I769+I770+I772+I774-I776-I777+I778+I780+I782+I885+I784+I786+I788-I790+I791-I793+I886+I887-I799+I802+I888+I825-I829+I830+I832+I889-I838+I807+I890+I853+I855+I857+I859+I861-I863-I864-I865","v":-11246217.650000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD768-AD769+AD770+AD772+AD774-AD776-AD777+AD778+AD780+AD782+AD885+AD784+AD786+AD788-AD790+AD791-AD793+AD886+AD887-AD799+AD802+AD888+AD825-AD829+AD830+AD832+AD889-AD838+AD807+AD890+AD853+AD855+AD857+AD859+AD861-AD863-AD864-AD865","v":-4059849.4719999996},null,{"$f":"-AF768-AF769+AF770+AF772+AF774-AF776-AF777+AF778+AF780+AF782+AF885+AF784+AF786+AF788-AF790+AF791-AF793+AF886+AF887-AF799+AF802+AF888+AF825-AF829+AF830+AF832+AF889-AF838+AF807+AF890+AF853+AF855+AF857+AF859+AF861-AF863-AF864-AF865","v":-11732543.300000003},null,{"$f":"-AH768-AH769+AH770+AH772+AH774-AH776-AH777+AH778+AH780+AH782+AH885+AH784+AH786+AH788-AH790+AH791-AH793+AH886+AH887-AH799+AH802+AH888+AH825-AH829+AH830+AH832+AH889-AH838+AH807+AH890+AH853+AH855+AH857+AH859+AH861-AH863-AH864-AH865","v":-15792392.772000002},0.28787120404327793]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,5000,{"$f":"D768*E768","v":95000},19860,{"$f":"D768*G768","v":377340},{"$f":"F768+H768","v":472340},{"$f":"E768*$Y$1","v":6550},{"$f":"J768*D768","v":124450},{"$f":"G768*2","v":39720},{"$f":"L768*D768","v":754680},{"$f":"M768+K768","v":879130},6288,{"$f":"'ВСЕ СМЕТЫ КДС'!G7165","v":0},null,39720,null,null,null,{"$f":"N768-I768","v":406790},{"$f":"1-I768/N768","v":0.46271882429219802},null,null,null,null,null,null,{"$f":"D768*O768","v":119472},{"$f":"1-F768/AD768","v":0.2048346055979644},{"$f":"D768*R768","v":754680},{"$f":"1-H768/AF768","v":0.5},{"$f":"O768*D768+R768*D768","v":874152},0.45965918970613806]
["1.17.2","Ящик силовой с рубильником  и штепсельным разъемом 63А  ЯВЗШ-31","шт.",65,2400,156000,8794,{"$f":"G769*D769","v":571610},727610,3144,204360,{"$f":"G769*$X$1","v":11432.2},743093,947453,3144,null,null,11432,null,null,null,219843,0.2320357843608073,null,null,null,null,null,null,{"$f":"D769*O769","v":204360},{"$f":"1-F769/AD769","v":0.23664122137404575},{"$f":"D769*R769","v":743080},{"$f":"1-H769/AF769","v":0.23075577326801955},947440,0.23202524698133919]
["1.17.3","Щит силовой","шт.",-1,4800,-4800,37179,{"$f":"G770*D770","v":-37179},-41979,6288,-6288,48332.700000000004,-48332.700000000004,-54620.700000000004,6288,null,null,48332.7,null,null,null,-12641.700000000004,0.23144522131719303,null,null,null,null,null,null,{"$f":"O770*D770","v":-6288},null,{"$f":"R770*D770","v":-48332.7},null,-54620.7,0.23144522131719292]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",2,5000,10000,47351.6,{"$f":"G771*D771","v":94703.2},104703.2,6550,13100,61557.08,123114.16,136214.16,6288,null,null,68309,null,null,null,31510.960000000006,0.2313339523585507,null,null,null,null,null,null,{"$f":"D771*O771","v":12576},{"$f":"1-F771/AD771","v":0.2048346055979644},{"$f":"D771*R771","v":136618},{"$f":"1-H771/AF771","v":0.30680291030464513},149194,0.29820770272262964,"в проекте 1 ЩС"]
["1.17.4","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G772*D772","v":-39982},-44782,6288,-6288,51976.6,-51976.6,-58264.6,6288,null,null,51976.6,null,null,null,-13482.599999999999,0.23140294449803134,null,null,null,null,null,null,{"$f":"O772*D772","v":-6288},null,{"$f":"R772*D772","v":-51976.6},null,-58264.6,0.23140294449803134]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D773*G773","v":48392.74},53392.74,6550,6550,62910.561999999998,62910.561999999998,69460.562000000005,6288,null,null,65980,null,null,null,16067.822000000007,0.23132294840919954,null,null,null,null,null,null,{"$f":"D773*O773","v":6288},{"$f":"1-F773/AD773","v":0.2048346055979644},{"$f":"D773*R773","v":65980},{"$f":"1-H773/AF773","v":0.26655441042740224},72268,0.26118420324348257]
["1.17.5","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G774*D774","v":-39982},-44782,6288,-6288,51976.6,-51976.6,-58264.6,6288,null,null,51976.6,null,null,null,-13482.599999999999,0.23140294449803134,null,null,null,null,null,null,{"$f":"O774*D774","v":-6288},null,{"$f":"R774*D774","v":-51976.6},null,-58264.6,0.23140294449803134]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,{"$f":"69033*1.2","v":82839.599999999991},{"$f":"G775*D775","v":82839.599999999991},87839.599999999991,6550,6550,107691.48,107691.48,114241.48,6288,null,null,112940,null,null,null,26401.880000000005,0.23110589953841643,null,null,null,null,null,null,{"$f":"D775*O775","v":6288},{"$f":"1-F775/AD775","v":0.2048346055979644},{"$f":"D775*R775","v":112940},{"$f":"1-H775/AF775","v":0.26651673454931835},119228,0.26326366289797709]
["1.17.6","Щит управления компрессорами","шт.",2,5000,10000,58964,{"$f":"G776*D776","v":117928},127928,6550,13100,76653.2,153306.4,166406.39999999999,6288,null,null,76653,null,null,null,38478.399999999994,0.23123149109649621,null,null,null,null,null,null,{"$f":"D776*O776","v":12576},{"$f":"1-F776/AD776","v":0.2048346055979644},{"$f":"D776*R776","v":153306},{"$f":"1-H776/AF776","v":0.2307672237224897},165882,0.22880119603091353]
["1.17.7","Шкаф питания вентиляции ШПВ","шт.",1,5000,5000,116088.25,{"$f":"G777*D777","v":116088.25},121088.25,6550,6550,150914.72500000001,150914.72500000001,157464.72500000001,6288,null,null,73866,null,null,null,36376.475000000006,0.23101348571878566,null,null,null,null,null,null,{"$f":"D777*O777","v":6288},{"$f":"1-F777/AD777","v":0.2048346055979644},{"$f":"D777*R777","v":73866},{"$f":"1-H777/AF777","v":-0.57160601629978602},80154,-0.51069503705367159]
["1.17.8","Щит питания оборудования СКС","шт.",-1,4800,-4800,42834,{"$f":"G778*D778","v":-42834},-47634,6288,-6288,55684.200000000004,-55684.200000000004,-61972.200000000004,6288,null,null,55684.2,null,null,null,-14338.200000000004,0.23136503141731302,null,null,null,null,null,null,{"$f":"O778*D778","v":-6288},null,{"$f":"R778*D778","v":-55684.2},null,-61972.2,0.23136503141731291]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D779*E779","v":5000},54834,{"$f":"G779*D779","v":54834},{"$f":"F779+H779","v":59834},{"$f":"E779*$Y$1","v":6550},{"$f":"J779*D779","v":6550},{"$f":"G779*$X$1","v":71284.2},71284.2,{"$f":"M779+K779","v":77834.2},6288,null,null,71284.2,null,null,null,18000.199999999997,0.23126337779536499,null,null,null,null,null,null,{"$f":"D779*O779","v":6288},{"$f":"1-F779/AD779","v":0.2048346055979644},{"$f":"D779*R779","v":71284.2},{"$f":"1-H779/AF779","v":0.23076923076923073},77572.2,0.2286669708993686]
["1.17.9","Ящик 12В понижающий 220В/12В 250ВА IP30 2 автомата","шт.",-32,2500,-80000,4540,-145280,-225280,3275,-104800,5902,-188864,-293664,2615,{"$f":"'ВСЕ СМЕТЫ КДС'!G7194","v":2013.164184665088},{"$f":"((O780/(P780/100))-100)/100","v":0.29895018991460659},5902,{"$f":"'ВСЕ СМЕТЫ КДС'!G7195","v":4899.6821909235205},{"$f":"((R780/(S780/100))-100)/100","v":0.20456792298350224},null,-68384,0.23286477062220767,null,null,null,null,null,null,{"$f":"O780*D780","v":-83680},null,{"$f":"R780*D780","v":-188864},null,-272544,0.17341787014206878]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",10,1800,18000,5740,57400,75400,2358,23580,7462,74620,98200,2358,null,null,7462,{"$f":"'ВСЕ СМЕТЫ КДС'!G7196","v":0},null,null,22800,0.23217922606924646,null,null,null,null,null,null,{"$f":"D781*O781","v":23580},{"$f":"1-F781/AD781","v":0.23664122137404575},{"$f":"D781*R781","v":74620},{"$f":"1-H781/AF781","v":0.23076923076923073},98200,0.23217922606924646]
["1.17.10","Кабель силовой 5х95","м",-100,240,-24000,7254,-725400,-749400,314.40000000000003,-31440.000000000004,9430.2000000000007,-943020.00000000012,-974460.00000000012,354,{"$f":"'ВСЕ СМЕТЫ КДС'!G6982","v":550.10202331503228},{"$f":"((O782/(P782/100))-100)/100","v":-0.35648300679441164},9430.2000000000007,{"$f":"'ВСЕ СМЕТЫ КДС'!G6984","v":7299.687084812047},{"$f":"((R782/(S782/100))-100)/100","v":0.29186359503282888},null,-225060.00000000012,0.23095868481004878,null,null,null,null,null,null,{"$f":"O782*D782","v":-35400},null,{"$f":"R782*D782","v":-943020.00000000012},null,-978420.00000000012,0.23407125774207405]
["1.17.10","Кабель силовой 5х70","м",64,240,{"$f":"D783*E783","v":15360},{"$f":"4132.8*1.2","v":4959.3599999999997},{"$f":"G783*D783","v":317399.03999999998},{"$f":"F783+H783","v":332759.03999999998},null,null,null,null,null,354,null,null,6371,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D783*O783","v":22656},{"$f":"1-F783/AD783","v":0.32203389830508478},{"$f":"D783*R783","v":407744},{"$f":"1-H783/AF783","v":0.22157275153037204},430400,0.22686096654275101]
["1.17.11","Кабель силовой 5х16","м",-260,142,-36920,1392,-361920,-398840,186.02,-48365.200000000004,1809.6000000000001,{"$f":"L784*D784","v":-470496.00000000006},-518861.20000000007,186.02,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O784/(P784/100))-100)/100","v":0.22975570407326401},1500,1200,{"$f":"((R784/(S784/100))-100)/100","v":0.25},null,{"$f":"N784-I784","v":-120021.20000000007},{"$f":"1-I784/N784","v":0.23131658331746541},null,null,null,null,null,null,{"$f":"O784*D784","v":-48365.200000000004},null,{"$f":"R784*D784","v":-390000},null,-438365.2,9.0165003973855629E-2]
["1.17.11","Кабель силовой 5х16","м",1620,142,{"$f":"D785*E785","v":230040},1392,{"$f":"G785*D785","v":2255040},{"$f":"F785+H785","v":2485080},{"$f":"E785*$Y$1","v":186.02},{"$f":"J785*D785","v":301352.40000000002},{"$f":"G785*$X$1","v":1809.6000000000001},2931552,{"$f":"M785+K785","v":3232904.4},186.02,{"$f":"'ВСЕ СМЕТЫ КДС'!G6964","v":0},null,1500,1200,{"$f":"((R785/(S785/100))-100)/100","v":0.25},null,747824.39999999991,0.23131658331746519,null,null,null,null,null,null,{"$f":"D785*O785","v":301352.40000000002},{"$f":"1-F785/AD785","v":0.23664122137404586},{"$f":"D785*R785","v":2430000},{"$f":"1-H785/AF785","v":7.1999999999999953E-2},2731352.4,9.0165003973855518E-2]
["1.17.12","Кабель силовой 5х10","м",-1610,124,-199640,912,-1468320,-1667960,162.44,-261528.4,1185.6000000000001,-1908816.0000000002,-2170344.4000000004,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},{"$f":"((O786/(P786/100))-100)/100","v":0.20317997065548896},1086,{"$f":"'ВСЕ СМЕТЫ КДС'!G6973","v":865.06640222569433},{"$f":"((R786/(S786/100))-100)/100","v":0.25539495835912079},null,-502384.40000000037,0.23147681077712845,null,null,null,null,null,null,{"$f":"O786*D786","v":-293020},null,{"$f":"R786*D786","v":-1748460},null,-2041480,0.18296529968454256]
["1.17.12","Кабель силовой 5х10","м",450,124,{"$f":"D787*E787","v":55800},912,{"$f":"G787*D787","v":410400},{"$f":"F787+H787","v":466200},{"$f":"E787*$Y$1","v":162.44},{"$f":"J787*D787","v":73098},{"$f":"G787*$X$1","v":1185.6000000000001},533520.00000000012,{"$f":"M787+K787","v":606618.00000000012},182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,1086,{"$f":"'ВСЕ СМЕТЫ КДС'!G6973","v":865.06640222569433},null,null,140418.00000000012,0.23147681077712845,null,null,null,null,null,null,{"$f":"D787*O787","v":81900},{"$f":"1-F787/AD787","v":0.31868131868131866},{"$f":"D787*R787","v":488700},{"$f":"1-H787/AF787","v":0.16022099447513816},570600,0.18296529968454256]
["1.17.13","Кабель силовой 5х6","м",-40,124,-4960,470,-18800,-23760,162.44,-6497.6,611,-24440,-30937.599999999999,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R788/(S788/100))-100)/100","v":0.19413021438236697},null,-7177.5999999999985,0.23200248241621846,null,null,null,null,null,null,{"$f":"O788*D788","v":-7280},null,{"$f":"R788*D788","v":-24440},null,-31720,0.25094577553593944]
["1.17.13","Кабель силовой 5х6","м",380,124,{"$f":"D789*E789","v":47120},470,{"$f":"G789*D789","v":178600},{"$f":"F789+H789","v":225720},{"$f":"E789*$Y$1","v":162.44},{"$f":"J789*D789","v":61727.199999999997},{"$f":"G789*$X$1","v":611},232180,{"$f":"M789+K789","v":293907.20000000001},182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},null,null,68187.200000000012,0.23200248241621846,null,null,null,null,null,null,{"$f":"D789*O789","v":69160},{"$f":"1-F789/AD789","v":0.31868131868131866},{"$f":"D789*R789","v":232180},{"$f":"1-H789/AF789","v":0.23076923076923073},301340,0.25094577553593944]
["1.17.14","Кабель силовой 5х4","м",760,124,94240,382,290320,384560,162.44,123454.39999999999,496.6,377416,500870.40000000002,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,496.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7007","v":401.66214055454122},{"$f":"((R790/(S790/100))-100)/100","v":0.23636247945695374},null,116310.40000000002,0.23221655741684877,null,null,null,null,null,null,{"$f":"D790*O790","v":138320},{"$f":"1-F790/AD790","v":0.31868131868131866},{"$f":"D790*R790","v":377416},{"$f":"1-H790/AF790","v":0.23076923076923073},515736,0.25434718538166812]
["1.17.15","Кабель силовой 5х2,5","м",-210,124,-26040,248,-52080,-78120,162.44,-34112.400000000001,322.40000000000003,-67704,-101816.4,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,322.39999999999998,{"$f":"'ВСЕ СМЕТЫ КДС'!G7019","v":248.60592050392299},{"$f":"((R791/(S791/100))-100)/100","v":0.29683154506737708},null,-23696.399999999994,0.23273657289002558,null,null,null,null,null,null,{"$f":"O791*D791","v":-38220},null,{"$f":"R791*D791","v":-67704},null,-105924,0.26249008723235523]
["1.17.15","Кабель силовой 5х2,5","м",480,{"$f":"103.33*1.2","v":123.996},59518.079999999994,{"$f":"206.67*1.2","v":248.00399999999996},119041.91999999998,178559.99999999997,162.43476000000001,77968.684800000003,322.40519999999998,154754.49599999998,232723.18079999997,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,322.39999999999998,{"$f":"'ВСЕ СМЕТЫ КДС'!G7019","v":248.60592050392299},null,null,54163.180800000002,0.23273650958967984,null,null,null,null,null,null,{"$f":"D792*O792","v":87360},{"$f":"1-F792/AD792","v":0.31870329670329678},{"$f":"D792*R792","v":154752},{"$f":"1-H792/AF792","v":0.23075682382134011},242112,0.26249008723235534]
["1.17.16","Кабель силовой 3х2,5","м",1320,124,163680,142,187440,351120,162.44,214420.8,184.6,243672,458092.79999999999,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,184.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7002","v":149.14180068025831},{"$f":"((R793/(S793/100))-100)/100","v":0.23774823126723349},null,106972.79999999999,0.23351775011526044,null,null,null,null,null,null,240240,0.31868131868131866,243672,0.23076923076923073,483912,0.27441352973267863]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,{"$f":"D794*E794","v":1612.8},404.16,{"$f":"G794*D794","v":6466.56},{"$f":"F794+H794","v":8079.3600000000006},{"$f":"E794*$Y$1","v":132.048},{"$f":"J794*D794","v":2112.768},{"$f":"G794*$X$1","v":525.40800000000002},8406.5280000000002,null,132.05000000000001,null,null,525.41,null,null,null,null,null,null,null,null,null,null,null,2112.8000000000002,0.23665278303672865,8406.56,0.23077215888544178,10519.36,0.23195327472393756]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,{"$f":"D795*E795","v":2016},353.62,{"$f":"G795*D795","v":7072.4},{"$f":"F795+H795","v":9088.4},{"$f":"E795*$Y$1","v":132.048},{"$f":"J795*D795","v":2640.96},{"$f":"G795*$X$1","v":459.70600000000002},9194.1200000000008,null,132.05000000000001,null,null,459.71,null,null,null,null,null,null,null,null,null,null,null,2641,0.23665278303672854,9194.1999999999989,0.23077592395205671,11835.199999999999,0.23208733270244686]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,{"$f":"D796*E796","v":8064},93.84,{"$f":"G796*D796","v":7507.2000000000007},{"$f":"F796+H796","v":15571.2},{"$f":"E796*$Y$1","v":132.048},{"$f":"J796*D796","v":10563.84},{"$f":"G796*$X$1","v":121.992},9759.36,null,132.05000000000001,null,null,121.99,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,9759.1999999999989,0.23075661939503223,20323.199999999997,0.23382144544166261]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,{"$f":"D797*E797","v":8064},102.12,{"$f":"G797*D797","v":8169.6},{"$f":"F797+H797","v":16233.6},{"$f":"E797*$Y$1","v":132.048},{"$f":"J797*D797","v":10563.84},{"$f":"G797*$X$1","v":132.756},10620.48,null,132.05000000000001,null,null,132.76,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,10620.8,0.23079240735161188,21184.799999999999,0.23371473886937799]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,{"$f":"D798*E798","v":3024},50.02,{"$f":"G798*D798","v":1500.6000000000001},{"$f":"F798+H798","v":4524.6000000000004},{"$f":"E798*$Y$1","v":132.048},{"$f":"J798*D798","v":3961.44},{"$f":"G798*$X$1","v":65.02600000000001},1950.7800000000002,null,132.05000000000001,null,null,65.03,null,null,null,null,null,null,null,null,null,null,null,3961.5000000000005,0.23665278303672865,1950.9,0.23081654620944181,5912.4000000000005,0.23472701441039168]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,{"$f":"100*1.2","v":120},3840,1911,61152,64992,157.20000000000002,5030.4000000000005,2484.3000000000002,79497.600000000006,84528,131,null,null,3434.6,null,null,null,{"$f":"N799-I799","v":19536},{"$f":"1-I799/N799","v":0.23111868256672341},null,null,null,null,null,null,4192,8.3969465648854991E-2,109907.2,0.44360333080999237,114099.2,0.43039039712811311]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,38000,4500,85500,123500,null,null,null,null,null,2500,null,null,6415,null,null,null,null,null,null,null,null,null,null,null,47500,0.19999999999999996,121885,0.29851909586905689,169385,0.27089175546831179]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,{"$f":"1200*1.2","v":1440},93600,8500,552500,646100,null,null,null,null,null,2000,null,null,11050,null,null,null,null,null,null,null,null,null,null,null,130000,0.28000000000000003,718250,0.23076923076923073,848250,0.23831417624521067]
["1.17.25","Лоток 50х100","м.",-636,{"$f":"316*1.2","v":379.2},-241171.19999999998,{"$f":"376*1.2","v":451.2},-286963.20000000001,-528134.40000000002,null,null,null,null,null,838.4,null,null,1759,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O802*D802","v":-533222.40000000002},null,{"$f":"R802*D802","v":-1118724},null,-1651946.4,0.68029568029568033]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",330,640,211200,{"$f":"448*1.2","v":537.6},{"$f":"G803*D803","v":177408},388608,{"$f":"E803*$Y$1","v":838.40000000000009},{"$f":"J803*D803","v":276672.00000000006},{"$f":"G803*$X$1","v":698.88000000000011},{"$f":"L803*D803","v":230630.40000000002},{"$f":"M803+K803","v":507302.40000000008},662.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7295","v":0},null,1120,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R803/(S803/100))-100)/100","v":-0.47850309833390736},null,{"$f":"N803-I803","v":118694.40000000008},{"$f":"1-I803/N803","v":0.23397169025811837},null,null,null,null,null,null,{"$f":"D803*O803","v":218592},{"$f":"1-F803/AD803","v":3.3816425120772986E-2},{"$f":"D803*R803","v":369600},{"$f":"1-H803/AF803","v":0.52},588192,0.33931777378815076]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",330,120,39600,174.35,{"$f":"D804*G804","v":57535.5},97135.5,null,null,null,null,null,176,null,null,239,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D804*O804","v":58080},{"$f":"1-F804/AD804","v":0.31818181818181823},{"$f":"D804*R804","v":78870},{"$f":"1-H804/AF804","v":0.27050209205020925},136950,0.29072289156626507]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",24,{"$f":"533.33*1.2","v":639.99599999999998},15359.903999999999,{"$f":"584.73*1.2","v":701.67600000000004},{"$f":"D805*G805","v":16840.224000000002},32200.128000000001,null,null,null,null,null,838.4,null,null,1259,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D805*O805","v":20121.599999999999},{"$f":"1-F805/AD805","v":0.23664599236641226},{"$f":"D805*R805","v":30216},{"$f":"1-H805/AF805","v":0.44267196187450353},50337.599999999999,0.36031658243539622]
["1.17.28","Анкер М8 латунный разрезной","шт.",400,null,0,56.92,{"$f":"D806*G806","v":22768},22768,null,null,null,null,null,0,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D806*R806","v":32400},{"$f":"1-H806/AF806","v":0.29728395061728397},32400,0.29728395061728397]
["1.17.29","Полоса стальная 40х5","м",-1500,350,{"$f":"D807*E807","v":-525000},284,{"$f":"G807*D807","v":-426000},{"$f":"F807+H807","v":-951000},{"$f":"E807*$Y$1","v":458.5},{"$f":"J807*D807","v":-687750},{"$f":"G807*$X$1","v":369.2},{"$f":"L807*D807","v":-553800},{"$f":"M807+K807","v":-1241550},458.5,null,null,369.2,null,null,null,{"$f":"N807-I807","v":-290550},{"$f":"1-I807/N807","v":0.23402198864322821},null,null,null,null,null,null,{"$f":"O807*D807","v":-687750},null,{"$f":"R807*D807","v":-553800},null,-1241550,0.23402198864322821]
["1.17.29","Полоса стальная 40х5","м",1420,{"$f":"291.67*1.2","v":350.00400000000002},{"$f":"D808*E808","v":497005.68000000005},{"$f":"236.67*1.2","v":284.00399999999996},{"$f":"G808*D808","v":403285.67999999993},{"$f":"F808+H808","v":900291.36},{"$f":"E808*$Y$1","v":458.50524000000007},{"$f":"J808*D808","v":651077.4408000001},{"$f":"G808*$X$1","v":369.20519999999999},{"$f":"L808*D808","v":524271.38399999996},{"$f":"M808+K808","v":1175348.8248000001},458.5,null,null,369,null,null,null,{"$f":"N808-I808","v":275057.46480000007},{"$f":"1-I808/N808","v":0.23402198478975333},null,null,null,null,null,null,{"$f":"D808*O808","v":651070},{"$f":"1-F808/AD808","v":0.2366324972737186},{"$f":"D808*R808","v":523980},{"$f":"1-H808/AF808","v":0.23034146341463424},1175050,0.23382719033232635]
["1.17.30","Шпилька М8х2000","шт.",198,300,59400,170.52,33762.959999999999,93162.959999999992,null,null,null,null,null,450,null,null,254,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D809*O809","v":89100},{"$f":"1-F809/AD809","v":0.33333333333333337},50292,0.32866141732283471,139392,0.33164772727272729]
["1.17.31","Шайба М8","шт.",500,null,0,6.77,3385,3385,null,null,null,null,null,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,4400,0.23068181818181821,4400,0.23068181818181821]
["1.17.32","Гайка М8","шт.",800,null,0,3.07,2456,2456,null,null,null,null,null,0,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,3200,0.23250000000000004,3200,0.23250000000000004]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",114,300,34200,1577.76,179864.63999999998,214064.63999999998,null,null,null,null,null,400,null,null,1970,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D812*O812","v":45600},{"$f":"1-F812/AD812","v":0.25},224580,0.19910659898477168,270180,0.20769620253164567]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",6,1200,7200,1921.16,11526.960000000001,18726.96,null,null,null,null,null,1450,null,null,2450,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D813*O813","v":8700},{"$f":"1-F813/AD813","v":0.17241379310344829},14700,0.21585306122448977,23400,0.19970256410256415]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",6,120,720,700.24,{"$f":"G814*D814","v":4201.4400000000005},4921.4400000000005,null,null,null,null,null,175,null,null,880,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D814*O814","v":1050},{"$f":"1-F814/AD814","v":0.31428571428571428},5280,0.20427272727272716,6330,0.2225213270142179]
["1.17.36","Лоток неперфорированный 300х100х3000","м",501,640,{"$f":"D815*E815","v":320640},2001.41,{"$f":"D815*G815","v":1002706.41},{"$f":"F815+H815","v":1323346.4100000001},null,null,null,null,null,838.4,null,null,2400,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D815*O815","v":420038.39999999997},{"$f":"1-F815/AD815","v":0.23664122137404575},1202400,0.16607916666666667,1622438.4,0.18434720849802355]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",501,120,{"$f":"D816*E816","v":60120},567,284067,{"$f":"F816+H816","v":344187},null,null,null,null,null,202,null,null,729,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D816*O816","v":101202},{"$f":"1-F816/AD816","v":0.40594059405940597},365229,0.22222222222222221,466431,0.26208378088077333]
["1.17.38","Гайка М6","шт.",312,null,0,1.54,480.48,480.48,null,null,null,null,null,0,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,624,0.22999999999999998,624,0.22999999999999998]
["1.17.39","Шайба М6","шт.",624,null,0,3.41,2127.84,2127.84,null,null,null,null,null,0,null,null,4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2808,0.24222222222222212,2808,0.24222222222222212]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",312,null,0,7.44,2321.2800000000002,2321.2800000000002,null,null,null,null,null,0,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,3120,0.25599999999999989,3120,0.25599999999999989]
["1.17.41","Клемма заземления","шт.",48,null,0,389.23,18683.04,18683.04,null,null,null,null,null,0,null,null,487,null,null,null,null,null,null,null,null,null,null,null,null,null,23376,0.20075975359342912,23376,0.20075975359342912]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",144,10,1440,1.82,262.08,1702.08,null,null,null,null,null,15,null,null,3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D821*O821","v":2160},{"$f":"1-F821/AD821","v":0.33333333333333337},432,0.39333333333333342,2592,0.34333333333333338]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",150,640,96000,538,80700,176700,null,null,null,null,null,662.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7312","v":0},null,1120,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R822/(S822/100))-100)/100","v":-0.47850309833390736},null,{"$f":"N822-I822","v":-176700},{"$f":"1-I822/N822","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D822*O822","v":99360},{"$f":"1-F822/AD822","v":3.3816425120772986E-2},168000,0.51964285714285707,267360,0.33909335727109513]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",150,120,18000,209.22,31383,49383,null,null,null,null,null,176,null,null,239,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D823*O823","v":26400},{"$f":"1-F823/AD823","v":0.31818181818181823},35850,0.12460251046025106,62250,{"$f":"1-I823/AH823","v":0.20669879518072287}]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",800,null,null,2.6,2080,2080,null,null,null,null,null,0,null,null,3.8,null,null,null,null,null,null,null,null,null,null,null,null,null,3040,0.31578947368421051,3040,0.31578947368421051]
["1.17.46","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м",-860,35,-30100,45,-38700,-68800,45.85,-39431,58.5,{"$f":"L825*D825","v":-50310},-89741,246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7200","v":239.99382963419134},{"$f":"((O825/(P825/100))-100)/100","v":2.5026353281513564E-2},101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7203","v":98.665805387882372},{"$f":"((R825/(S825/100))-100)/100","v":2.3657584336754384E-2},null,{"$f":"N825-I825","v":-20941},{"$f":"1-I825/N825","v":0.23334930522280783},null,null,null,null,null,null,{"$f":"O825*D825","v":-211560},null,{"$f":"R825*D825","v":-86860},null,-298420,0.7694524495677233]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",400,35,{"$f":"D826*E826","v":14000},21.6,{"$f":"D826*G826","v":8640},{"$f":"F826+H826","v":22640},null,null,null,null,null,246,null,null,101,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D826*O826","v":98400},{"$f":"1-F826/AD826","v":0.85772357723577231},{"$f":"D826*R826","v":40400},{"$f":"1-H826/AF826","v":0.78613861386138617},138800,0.83688760806916429]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",400,35,{"$f":"D827*E827","v":14000},47.52,{"$f":"G827*D827","v":19008},{"$f":"F827+H827","v":33008},{"$f":"E827*$Y$1","v":45.85},{"$f":"J827*D827","v":18340},{"$f":"G827*$X$1","v":61.776000000000003},{"$f":"L827*D827","v":24710.400000000001},{"$f":"M827+K827","v":43050.400000000001},246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7201","v":62.361847840130949},{"$f":"((O827/(P827/100))-100)/100","v":2.9447195444021896},101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7204","v":79.572619155262757},{"$f":"((R827/(S827/100))-100)/100","v":0.26928082891085892},null,{"$f":"N827-I827","v":10042.400000000001},{"$f":"1-I827/N827","v":0.23327077100328919},null,null,null,null,null,null,{"$f":"D827*O827","v":98400},{"$f":"1-F827/AD827","v":0.85772357723577231},{"$f":"D827*R827","v":40400},{"$f":"1-H827/AF827","v":0.52950495049504953},138800,0.76219020172910668]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",250,35,{"$f":"D828*E828","v":8750},82.01,{"$f":"G828*D828","v":20502.5},{"$f":"F828+H828","v":29252.5},{"$f":"E828*$Y$1","v":45.85},{"$f":"J828*D828","v":11462.5},{"$f":"G828*$X$1","v":106.61300000000001},26653.250000000004,{"$f":"M828+K828","v":38115.75},246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7202","v":0},null,101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7205","v":0},null,null,8863.25,0.23253510687839019,null,null,null,null,null,null,{"$f":"D828*O828","v":61500},{"$f":"1-F828/AD828","v":0.85772357723577231},{"$f":"D828*R828","v":25250},{"$f":"1-H828/AF828","v":0.18801980198019796},86750,0.66279538904899138]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",64,100,6400,314,20096,26496,131,8384,408.2,26124.799999999999,34508.800000000003,131,null,null,408.2,null,null,null,8012.8000000000029,0.23219584569732943,null,null,null,null,null,null,{"$f":"D829*O829","v":8384},{"$f":"1-F829/AD829","v":0.23664122137404575},{"$f":"D829*R829","v":26124.799999999999},{"$f":"1-H829/AF829","v":0.23076923076923073},34508.800000000003,0.23219584569732943]
["1.17.50","Металлорукав в ПВХ-изоляции","м",-400,50,-20000,128.24,-51296,-71296,65.5,-26200,166.71200000000002,-66684.800000000003,-92884.800000000003,65.5,null,null,166.71,null,null,null,-21588.800000000003,0.2324255421769762,null,null,null,null,null,null,{"$f":"O830*D830","v":-26200},null,{"$f":"R830*D830","v":-66684},null,-92884,0.23241893113991641]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",100,50,{"$f":"D831*E831","v":5000},182.45,{"$f":"G831*D831","v":18245},{"$f":"F831+H831","v":23245},{"$f":"E831*$Y$1","v":65.5},{"$f":"J831*D831","v":6550},{"$f":"G831*$X$1","v":237.185},23718.5,{"$f":"M831+K831","v":30268.5},65.5,null,null,236,null,null,null,7023.5,0.23203990947684883,null,null,null,null,null,null,{"$f":"D831*O831","v":6550},{"$f":"1-F831/AD831","v":0.23664122137404575},{"$f":"D831*R831","v":23600},{"$f":"1-H831/AF831","v":0.22690677966101691},30150,0.22902155887230513]
["1.17.51","Скоба металлическая","шт.",-1240,25,{"$f":"D832*E832","v":-31000},28.32,-35116.800000000003,{"$f":"F832+H832","v":-66116.800000000003},{"$f":"E832*$Y$1","v":32.75},{"$f":"J832*D832","v":-40610},36.816000000000003,-45651.840000000004,{"$f":"M832+K832","v":-86261.84},32.75,null,null,36.82,null,null,null,-20145.039999999994,0.23353362274674405,null,null,null,null,null,null,{"$f":"O832*D832","v":-40610},null,{"$f":"R832*D832","v":-45656.800000000003},null,{"$f":"O832*D832+R832*D832","v":-86266.8},0.233577691533707]
["1.17.51","Скоба металлическая","шт.",40,0,{"$f":"D833*E833","v":0},28.32,{"$f":"G833*D833","v":1132.8},{"$f":"F833+H833","v":1132.8},0,{"$f":"J833*D833","v":0},{"$f":"G833*$X$1","v":36.816000000000003},1472.64,{"$f":"M833+K833","v":1472.64},32.75,null,null,36.82,null,null,null,339.84000000000015,0.23076923076923084,null,null,null,null,null,null,{"$f":"D833*O833","v":1310},{"$f":"1-F833/AD833","v":1},{"$f":"D833*R833","v":1472.8},{"$f":"1-H833/AF833","v":0.23085279739272135},2782.8,0.59292798620094866]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G834*D834","v":1312.8},{"$f":"F834+H834","v":1312.8},0,{"$f":"J834*D834","v":0},{"$f":"G834*$X$1","v":170.66400000000002},1706.64,{"$f":"M834+K834","v":1706.64},0,null,null,168,null,null,null,393.84000000000015,0.23076923076923084,null,null,null,null,null,null,null,null,1680,0.21857142857142864,1680,0.21857142857142864]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D835*E835","v":9920},204,{"$f":"G835*D835","v":16320},{"$f":"F835+H835","v":26240},162.44,{"$f":"J835*D835","v":12995.2},{"$f":"G835*$X$1","v":265.2},21216,{"$f":"M835+K835","v":34211.199999999997},314.39999999999998,null,null,265,null,null,null,7971.1999999999971,0.23299971939014119,null,null,null,null,null,null,{"$f":"D835*O835","v":25152},{"$f":"1-F835/AD835","v":0.6055979643765903},21200,0.23018867924528297,46352,0.4338971349672075]
["1.17.54","Наконечник медный 25 мм2  ТМ 16-8-6 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D836*E836","v":6048},84,{"$f":"G836*D836","v":5040},{"$f":"F836+H836","v":11088},132.048,{"$f":"J836*D836","v":7922.88},{"$f":"G836*$X$1","v":109.2},6552,{"$f":"M836+K836","v":14474.880000000001},132,null,null,101,null,null,null,3386.880000000001,0.23398328690807801,null,null,null,null,null,null,{"$f":"D836*O836","v":7920},{"$f":"1-F836/AD836","v":0.23636363636363633},6060,0.16831683168316836,13980,0.20686695278969958]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G837*D837","v":5382.68},{"$f":"F837+H837","v":5382.68},0,{"$f":"J837*D837","v":0},{"$f":"G837*$X$1","v":6997.4840000000004},6997.4840000000004,{"$f":"M837+K837","v":6997.4840000000004},0,null,null,6756,null,null,null,1614.8040000000001,0.23076923076923073,null,null,null,null,null,null,null,null,6756,0.20327412670219058,6756,0.20327412670219058]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",10,50,500,268,2680,3180,65.5,655,{"$f":"G838*$X$1","v":348.40000000000003},3484.0000000000005,4139,65.5,null,null,348.4,null,null,null,959,0.23169847789321096,null,null,null,null,null,null,{"$f":"D838*O838","v":655},{"$f":"1-F838/AD838","v":0.23664122137404575},3484,0.23076923076923073,4139,0.23169847789321096]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",6,null,0,45.34,272.04000000000002,272.04000000000002,{"$f":"E839*$Y$1","v":0},{"$f":"J839*D839","v":0},{"$f":"G839*$X$1","v":58.942000000000007},353.65200000000004,{"$f":"M839+K839","v":353.65200000000004},0,null,null,61,null,null,null,81.612000000000023,0.23076923076923084,null,null,null,null,null,null,null,null,366,0.25672131147540977,366,0.25672131147540977]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",6,720,4320,256.8,1540.8000000000002,5860.8,{"$f":"E840*$Y$1","v":943.2},{"$f":"J840*D840","v":5659.2000000000007},{"$f":"G840*$X$1","v":333.84000000000003},2003.0400000000002,{"$f":"M840+K840","v":7662.2400000000007},890,null,null,344,null,null,null,1801.4400000000005,0.23510618304829922,null,null,null,null,null,null,{"$f":"D840*O840","v":5340},{"$f":"1-F840/AD840","v":0.1910112359550562},2064,0.25348837209302322,7404,0.20842787682333874]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,5000,4337.04,4337.04,9337.0400000000009,null,null,null,null,null,6500,null,null,5234,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D841*O841","v":6500},{"$f":"1-F841/AD841","v":0.23076923076923073},5234,0.1713717997707298,11734,0.2042747571160729]
["1.17.60","Держатель шины заземления ","шт.",400,{"$f":"85*1.2","v":102},40800,{"$f":"34.4*1.2","v":41.279999999999994},16511.999999999996,57312,null,null,null,null,null,132,null,null,65,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D842*O842","v":52800},{"$f":"1-F842/AD842","v":0.22727272727272729},26000,0.36492307692307702,78800,0.27269035532994923]
["1.17.61","Шпилька М8х2000","м",6,300,1800,170.52,1023.1200000000001,2823.12,{"$f":"E843*$Y$1","v":393},{"$f":"J843*D843","v":2358},{"$f":"G843*$X$1","v":221.67600000000002},{"$f":"L843*D843","v":1330.056},{"$f":"M843+K843","v":3688.056},400,null,null,220,null,null,null,{"$f":"N843-I843","v":864.93600000000015},{"$f":"1-I843/N843","v":0.23452355387228396},null,null,null,null,null,null,{"$f":"D843*O843","v":2400},{"$f":"1-F843/AD843","v":0.25},1320,0.22490909090909084,3720,0.24109677419354847]
["1.17.62","Устройство песчаной подушки","м3",1,1394,1394,1008,1008,2402,{"$f":"E844*$Y$1","v":1826.14},{"$f":"J844*D844","v":1826.14},{"$f":"G844*$X$1","v":1310.4000000000001},1310.4000000000001,{"$f":"M844+K844","v":3136.54},1826.14,null,null,1310.4000000000001,null,null,null,{"$f":"N844-I844","v":734.54},{"$f":"1-I844/N844","v":0.23418799058835527},null,null,null,null,null,null,{"$f":"D844*O844","v":1826.14},{"$f":"1-F844/AD844","v":0.23664122137404586},1310.4000000000001,0.23076923076923084,3136.54,0.23418799058835527]
["1.17.63","Лак битумный","кг",40,null,0,268.8,10752,10752,{"$f":"E845*$Y$1","v":0},{"$f":"J845*D845","v":0},{"$f":"G845*$X$1","v":349.44000000000005},13977.600000000002,{"$f":"M845+K845","v":13977.600000000002},0,null,null,342,null,null,null,{"$f":"N845-I845","v":3225.6000000000022},{"$f":"1-I845/N845","v":0.23076923076923084},null,null,null,null,null,null,null,null,13680,0.21403508771929824,13680,0.21403508771929824]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,55080,1750.01,89250.51,144330.51,{"$f":"E846*$Y$1","v":1414.8},{"$f":"J846*D846","v":72154.8},{"$f":"G846*$X$1","v":2275.0129999999999},116025.663,{"$f":"M846+K846","v":188180.46299999999},1390,null,null,2278,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D846*O846","v":70890},{"$f":"1-F846/AD846","v":0.2230215827338129},116178,0.23177787532923622,187068,0.22845965103598687]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,471.6,16034.400000000001,845.02599999999995,28730.883999999998,44765.284,490,null,null,870,null,null,null,null,null,null,null,null,null,null,null,16660,0.26530612244897955,29580,0.25285057471264372,46240,0.25733823529411759]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,471.6,8017.2000000000007,416.07800000000003,7073.3260000000009,15090.526000000002,490,null,null,435,null,null,null,null,null,null,null,null,null,null,null,8330,0.26530612244897955,7395,0.26422988505747125,15725,0.26479999999999992]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,943.2,16034.400000000001,884.27300000000002,15032.641,31067.041000000001,954,null,null,928,null,null,null,null,null,null,null,null,null,null,null,16218,0.24528301886792447,15776,0.26701508620689662,31994,0.25599893730074386]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,628.80000000000007,3144.0000000000005,299.23400000000004,1496.17,4640.17,590,null,null,310,null,null,null,null,null,null,null,null,null,null,null,2950,0.18644067796610164,1550,0.25748387096774183,4500,0.21091111111111105]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1257.6000000000001,5030.4000000000005,2210.0259999999998,8840.1039999999994,13870.504000000001,1301,null,null,2100,null,null,null,null,null,null,null,null,null,null,null,5204,0.2621060722521138,8400,0.19046666666666667,13604,0.21787121434872092]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,314.40000000000003,1257.6000000000001,299.05200000000002,1196.2080000000001,2453.808,355,null,null,293,null,null,null,null,null,null,null,null,null,null,null,1420,0.323943661971831,1172,0.21488054607508533,2592,0.27462962962962967]
["1.17.71","Труба стальная водогазопроводная оцинкованная Ду80","м",-40,980,-39200,1724,-68960,-108160,1283.8,-51352,2241.2000000000003,-89648.000000000015,-141000,1283.8,null,null,2241.1999999999998,null,null,null,{"$f":"N853-I853","v":-32840},{"$f":"1-I853/N853","v":0.2329078014184397},null,null,null,null,null,null,{"$f":"O853*D853","v":-51352},null,{"$f":"R853*D853","v":-89648},null,-141000,0.2329078014184397]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D854*E854","v":29400},1724,{"$f":"G854*D854","v":51720},{"$f":"F854+H854","v":81120},null,null,null,null,null,1283.8,null,null,2241.1999999999998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D854*O854","v":38514},{"$f":"1-F854/AD854","v":0.23664122137404575},{"$f":"D854*R854","v":67236},{"$f":"1-H854/AF854","v":0.23076923076923073},105750,0.2329078014184397]
["1.17.72","Труба стальная водогазопроводная оцинкованная Ду50","м",-780,800,-624000,834,-650520,-1274520,1048,-817440,1084.2,{"$f":"L855*D855","v":-845676},-1663116,1048,null,null,1084.2,null,null,null,{"$f":"N855-I855","v":-388596},{"$f":"1-I855/N855","v":0.233655379420317},null,null,null,null,null,null,{"$f":"O855*D855","v":-817440},null,{"$f":"R855*D855","v":-845676},null,-1663116,0.233655379420317]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D856*E856","v":40000},650.57000000000005,{"$f":"G856*D856","v":32528.500000000004},{"$f":"F856+H856","v":72528.5},null,null,null,null,null,1048,null,null,845.74,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D856*O856","v":52400},{"$f":"1-F856/AD856","v":0.23664122137404575},{"$f":"D856*R856","v":42287},{"$f":"1-H856/AF856","v":0.2307683212334759},94687,0.23401839745688424]
["1.17.73","Разработка грунта вручную","м3",-2.7,954,{"$f":"D857*E857","v":-2575.8000000000002},0,{"$f":"G857*D857","v":0},{"$f":"F857+H857","v":-2575.8000000000002},{"$f":"E857*$Y$1","v":1249.74},{"$f":"J857*D857","v":-3374.2980000000002},{"$f":"G857*$X$1","v":0},{"$f":"L857*D857","v":0},{"$f":"M857+K857","v":-3374.2980000000002},1249.74,null,null,0,null,null,null,{"$f":"N857-I857","v":-798.49800000000005},{"$f":"1-I857/N857","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"O857*D857","v":-3374.2980000000002},null,{"$f":"R857*D857","v":0},null,-3374.2980000000002,0.23664122137404575]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,40366.601999999999,0,0,40366.601999999999,1249.74,null,null,0,null,null,null,9552.4020000000019,0.23664122137404586,null,null,null,null,null,null,{"$f":"D858*O858","v":40366.601999999999},{"$f":"1-F858/AD858","v":0.23664122137404586},null,null,40366.601999999999,0.23664122137404586]
["1.17.74","Устройство песчаной подушки","м3",-1.2,1162,-1394.3999999999999,840,-1008,-2402.3999999999996,1522.22,-1826.664,1092,-1310.3999999999999,-3137.0639999999999,1522.22,null,null,1092,null,null,null,-734.66400000000021,0.23418840036416222,null,null,null,null,null,null,{"$f":"O859*D859","v":-1826.664},null,{"$f":"R859*D859","v":-1310.3999999999999},null,-3137.0639999999999,0.23418840036416222]
["1.17.74","Устройство песчаной подушки","м3",18.3,1162,21264.600000000002,840,15372,36636.600000000006,1522.22,27856.626,1092,19983.600000000002,47840.226000000002,1522.22,null,null,1092,null,null,null,11203.625999999997,0.23418840036416211,null,null,null,null,null,null,{"$f":"D860*O860","v":27856.626},{"$f":"1-F860/AD860","v":0.23664122137404575},{"$f":"D860*R860","v":19983.600000000002},{"$f":"1-H860/AF860","v":0.23076923076923084},47840.226000000002,0.23418840036416211]
["1.17.75","Обратная засыпка вручную","м3",-1.5,954,-1431,0,0,-1431,1249.74,-1874.6100000000001,0,0,-1874.6100000000001,1249.74,null,null,0,null,null,null,-443.61000000000013,0.23664122137404586,null,null,null,null,null,null,{"$f":"O861*D861","v":-1874.6100000000001},null,{"$f":"R861*D861","v":0},null,-1874.6100000000001,0.23664122137404586]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,17496.36,0,0,17496.36,1249.74,null,null,0,null,null,null,4140.3600000000006,0.23664122137404586,null,null,null,null,null,null,{"$f":"D862*O862","v":17496.36},{"$f":"1-F862/AD862","v":0.23664122137404586},null,null,17496.36,0.23664122137404586]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,3772.7999999999997,0,0,3772.7999999999997,3144,null,null,0,null,null,null,892.79999999999973,0.23664122137404575,null,null,null,null,null,null,{"$f":"D863*O863","v":3772.7999999999997},{"$f":"1-F863/AD863","v":0.23664122137404575},null,null,3772.7999999999997,0.23664122137404575]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,0,19344,19344,19344,0,null,null,28704,null,null,null,4464,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D864*R864","v":28704},{"$f":"1-H864/AF864","v":0.48160535117056857},28704,0.48160535117056857]
["1.17.78","Пуско-наладочные работы","компл.",1,{"$f":"64000*1.2","v":76800},76800,0,{"$f":"ROUND(D865*G865,2)","v":0},76800,76800,{"$f":"J865*D865","v":76800},{"$f":"G865*$X$1","v":0},0,{"$f":"M865+K865","v":76800},76800,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"D865*O865","v":76800},{"$f":"1-F865/AD865","v":0},null,null,76800,0]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D866*G866,2)","v":0},81600,null,null,null,null,null,102000,null,null,0,null,null,null,null,null,null,null,null,null,null,null,102000,0.19999999999999996,null,null,102000,0.19999999999999996]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,{"$f":"$Y$1*E867","v":8646},{"$f":"J867*D867","v":328548},null,{"$f":"L867*D867","v":0},{"$f":"M867+K867","v":328548},8646,null,null,0,null,null,null,null,null,null,null,null,null,null,null,328548,0.23664122137404575,null,null,328548,0.23664122137404575]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,{"$f":"$Y$1*E868","v":723.12},144624,null,0,144624,723.12,null,null,0,null,null,null,null,null,null,null,null,null,null,null,144624,0.23664122137404575,null,null,144624,0.23664122137404575]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,{"$f":"$Y$1*E869","v":276.67199999999997},55334.399999999994,null,0,55334.399999999994,276.67,null,null,0,null,null,null,null,null,null,null,null,null,null,null,55334,0.23663570318429894,null,null,55334,0.23663570318429894]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G870*D870","v":23834.76},28834.76,{"$f":"E870*$Y$1","v":6550},6550,{"$f":"G870*$X$1","v":30985.187999999998},30985.187999999998,37535.187999999995,6550,null,null,30985.19,{"$f":"N870","v":37535.187999999995},null,null,{"$f":"P870","v":0},{"$f":"R870","v":30985.19},null,null,{"$f":"T870","v":0},{"$f":"V870","v":0},null,null,6550,0.23664122137404575,{"$f":"D870*R870","v":30985.19},{"$f":"1-H870/AF870","v":0.23076928042074296},37535.19,0.23179395122283919]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33582,33582,38582,6550,6550,43656.6,43656.6,50206.6,6550,null,null,43656.6,{"$f":"N871","v":50206.6},null,null,{"$f":"P871","v":0},{"$f":"R871","v":43656.6},null,null,{"$f":"T871","v":0},{"$f":"V871","v":0},null,null,6550,0.23664122137404575,43656.6,0.23076923076923073,50206.6,0.23153529615628221]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.6000000000001,1257.6000000000001,3736.2000000000003,3736.2000000000003,4993.8,1257.5999999999999,null,null,3736.2,{"$f":"N872","v":4993.8},null,null,{"$f":"P872","v":0},{"$f":"R872","v":3736.2},null,null,{"$f":"T872","v":0},{"$f":"V872","v":0},null,null,1257.5999999999999,0.23664122137404575,3736.2,0.23076923076923073,4993.7999999999993,0.23224798750450548]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.6000000000001,15091.2,3872.8559999999998,46474.271999999997,61565.471999999994,1257.5999999999999,null,null,3872.86,61565.471999999994,null,null,0,3872.86,null,null,0,0,null,null,15091.199999999999,0.23664122137404575,46474.32,0.23077002525265555,61565.52,0.23220919761580827]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.6000000000001,2515.2000000000003,8991.84,17983.68,20498.88,1257.5999999999999,null,null,8991.84,20498.88,null,null,0,8991.84,null,null,0,0,null,null,2515.1999999999998,0.23664122137404575,17983.68,0.23076923076923073,20498.88,0.23148972041399341]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.6000000000001,2515.2000000000003,36603.840000000004,73207.680000000008,75722.880000000005,1257.5999999999999,null,null,36603.839999999997,75722.880000000005,null,null,0,36603.839999999997,null,null,0,0,null,null,2515.1999999999998,0.23664122137404575,73207.679999999993,0.23076923076923073,75722.87999999999,0.230964273942037]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.6000000000001,1257.6000000000001,28289.352000000003,28289.352000000003,29546.952000000001,1257.5999999999999,null,null,28289.35,29546.952000000001,null,null,0,28289.35,null,null,0,0,null,null,1257.5999999999999,0.23664122137404575,28289.35,0.23076917638616645,29546.949999999997,0.23101910687905169]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,4800,1238.57,24771.399999999998,29571.399999999998,314.40000000000003,6288.0000000000009,1610.1410000000001,32202.82,null,314.39999999999998,null,null,1610.14,null,null,null,null,null,null,null,null,null,null,null,6288,0.23664122137404575,32202.800000000003,0.23076875302768718,38490.800000000003,0.23172810126056109]
["1.17.91","Провод силовой желто-зеленый 1х25","м",90,240,21600,310.08,27907.199999999997,49507.199999999997,314.40000000000003,28296.000000000004,403.10399999999998,36279.360000000001,null,314.39999999999998,null,null,403.1,null,null,null,null,null,null,null,null,null,null,null,28295.999999999996,0.23664122137404575,36279,0.23076159761845705,64575,0.23333797909407672]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1400,124,173600,86.52,121128,294728,162.44,227416,112.476,157466.4,null,162.44,null,null,112.48,null,null,null,null,null,null,null,null,null,null,null,227416,0.23664122137404575,157472,0.23079658605974396,384888,0.2342499636257821]
["1.17.93","Кабель силовой 3х1,5","м",600,124,74400,{"$f":"77.1*1.2","v":92.52},55512,129912,null,null,null,null,null,182,null,null,115.65,null,null,null,null,null,null,null,null,null,null,null,109200,0.31868131868131866,69390,0.19999999999999996,178590,0.27256845288090037]
["1.17.94","Кабель силовой 3х6","м",420,124,52080,328.01,137764.19999999998,189844.19999999998,{"$f":"E881*$Y$1","v":162.44},{"$f":"J881*D881","v":68224.800000000003},{"$f":"G881*$X$1","v":426.41300000000001},{"$f":"L881*D881","v":179093.46},{"$f":"M881+K881","v":247318.26},182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},{"$f":"((O881/(P881/100))-100)/100","v":0.20317997065548896},426.41,{"$f":"'ВСЕ СМЕТЫ КДС'!G7002","v":149.14180068025831},null,null,{"$f":"N881-I881","v":57474.060000000027},{"$f":"1-I881/N881","v":0.23238906823944183},null,null,null,null,null,null,76440,0.31868131868131866,179092.2,0.23076381885978303,255532.2,0.25706349336795919]
["1.17.95","Кабель силовой 1х35","м",2640,240,633600,{"$f":"385.1*1.2","v":462.12},1219996.8,1853596.8,null,null,null,null,null,354,null,null,577.65,null,null,null,null,null,null,null,null,null,null,null,934560,0.32203389830508478,1524996,0.19999999999999996,2459556,0.24636934471099659]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,{"$f":"E883*$Y$1","v":314.40000000000003},{"$f":"J883*D883","v":49675.200000000004},{"$f":"G883*$X$1","v":1067.04},{"$f":"L883*D883","v":168592.32},{"$f":"M883+K883","v":218267.52000000002},354,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},{"$f":"((O883/(P883/100))-100)/100","v":1.3402511517145224},1067.04,null,null,null,{"$f":"N883-I883","v":50661.120000000024},{"$f":"1-I883/N883","v":0.23210562890896469},null,null,null,null,null,null,55932,0.32203389830508478,168592.32,0.23076923076923084,224524.32,0.25350447559533873]
["1.17.97","Кабель силовой 1х120","м",360,240,86400,1615.01,581403.6,667803.6,314.40000000000003,113184.00000000001,2099.5129999999999,755824.67999999993,null,354,null,null,2099.5100000000002,null,null,null,null,null,null,null,null,null,null,null,127440,0.32203389830508478,755823.60000000009,0.23076813161166188,883263.60000000009,0.24393623828718869]
["1.17.98","Кабель силовой 5х35","м",-610,240,-146400,2894,-1765340,-1911740,314.40000000000003,-191784.00000000003,3762.2000000000003,-2294942,{"$f":"M885+K885","v":-2486726},244,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O885/(P885/100))-100)/100","v":0.22293759713666489},3762.2,{"$f":"'ВСЕ СМЕТЫ КДС'!G7036","v":3190.8959295518121},{"$f":"((R885/(S885/100))-100)/100","v":0.17904190016263941},null,{"$f":"N885-I885","v":-574986},{"$f":"1-I885/N885","v":0.2312220968454104},null,null,null,null,null,null,{"$f":"O885*D885","v":-148840},null,{"$f":"R885*D885","v":-2294942},null,-2443782,0.21771254555439068]
["1.17.99","Наконечник медный","шт.",-20,200,-4000,154,-3080,-7080,262,-5240,200.20000000000002,-4004.0000000000005,-9244,262,null,null,200.2,null,null,null,-2164,0.23409779316313284,null,null,null,null,null,null,-5240,null,-4004,null,-9244,0.23409779316313284]
["1.17.100","Наконечник медный","шт.",-250,200,-50000,62,-15500,-65500,262,-65500,80.600000000000009,-20150.000000000004,-85650,262,null,null,80.599999999999994,null,null,null,-20150,0.23525977816695853,null,null,null,null,null,null,-65500,null,-20150,null,-85650,{"$f":"1-I887/AH887","v":0.23525977816695853}]
["1.17.101","Коробка ответвительная У2033 250А","шт.",-20,1500,-30000,15842,-316840,-346840,1965,-39300,20594.600000000002,-411892.00000000006,-451192.00000000006,1965,null,null,20594.599999999999,null,null,null,-104352.00000000006,0.23128069646624949,null,null,null,null,null,null,-39300,null,-411892,null,-451192,0.23128069646624938]
["1.17.102","Заземляющий проводник гибкий","шт.",-120,200,-24000,524,-62880,-86880,262,-31440,681.2,-81744,-113184,262,null,null,681.2,null,null,null,-26304,0.23240033927056825,null,null,null,null,null,null,-31440,null,-81744,null,-113184,0.23240033927056825]
["1.17.103","Круг д.18 стальной горячекатанный ГОСТ 2590-2006 д. 20 СТ.3","м",-105,350,-36750,196,-20580,-57330,458.5,-48142.5,254.8,-26754,-74896.5,458.5,null,null,254.8,null,null,null,-17566.5,0.2345436702649657,null,null,null,null,null,null,-48142.5,null,-26754,null,-74896.5,0.2345436702649657,null,"остановились здесь"]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F894+F896+F897+F898+F899+F900+F901+F902+F903+F904+F905+F906+F907+F908+F909+F911+F913+F915+F916+F917+F918+F919","v":493356},null,{"$f":"H894+H896+H897+H898+H899+H900+H901+H902+H903+H904+H905+H906+H907+H908+H909+H911+H913+H915+H916+H917+H918+H919","v":790451.16000000015},{"$f":"I894+I896+I897+I898+I899+I900+I901+I902+I903+I904+I905+I906+I907+I908+I909+I911+I913+I915+I916+I917+I918+I919","v":1283807.1599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD894+AD896+AD897+AD898+AD899+AD900+AD901+AD902+AD903+AD904+AD905+AD906+AD907+AD908+AD909+AD911+AD913+AD915+AD916+AD917+AD918+AD919","v":660922.80000000005},{"$f":"1-F891/AD891","v":0.25353460343628642},{"$f":"AF894+AF896+AF897+AF898+AF899+AF900+AF901+AF902+AF903+AF904+AF905+AF906+AF907+AF908+AF909+AF911+AF913+AF915+AF916+AF917+AF918+AF919","v":1416983.2999999998},{"$f":"1-H891/AF891","v":0.44215915600416722},{"$f":"AH894+AH896+AH897+AH898+AH899+AH900+AH901+AH902+AH903+AH904+AH905+AH906+AH907+AH908+AH909+AH911+AH913+AH915+AH916+AH917+AH918+AH919","v":2077906.0999999999},0.38216305347002932,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F893+F895-F897-F898-F899-F900-F901+F920+F910+F921+F912+F922+F914+F923+F924+F925-F918-F919","v":-427330},null,{"$f":"H893+H895-H897-H898-H899-H900-H901+H920+H910+H921+H912+H922+H914+H923+H924+H925-H918-H919","v":-680628.20000000007},{"$f":"I893+I895-I897-I898-I899-I900-I901+I920+I910+I921+I912+I922+I914+I923+I924+I925-I918-I919","v":-1107958.2000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD893+AD895-AD897-AD898-AD899-AD900-AD901+AD920+AD910+AD921+AD912+AD922+AD914+AD923+AD924+AD925-AD918-AD919","v":-557498.30000000005},null,{"$f":"AF893+AF895-AF897-AF898-AF899-AF900-AF901+AF920+AF910+AF921+AF912+AF922+AF914+AF923+AF924+AF925-AF918-AF919","v":-1249442},null,{"$f":"AH893+AH895-AH897-AH898-AH899-AH900-AH901+AH920+AH910+AH921+AH912+AH922+AH914+AH923+AH924+AH925-AH918-AH919","v":-1806940.3},0.38683187264128194]
["1.18.1","Щит распределительный","шт.",-1,4200,{"$f":"D893*E893","v":-4200},43982,{"$f":"G893*D893","v":-43982},{"$f":"F893+H893","v":-48182},{"$f":"E893*$Y$1","v":5502},{"$f":"J893*D893","v":-5502},87964,{"$f":"L893*D893","v":-87964},{"$f":"M893+K893","v":-93466},5502,null,null,87964,null,null,null,{"$f":"N893-I893","v":-45284},{"$f":"1-I893/N893","v":0.48449703635546615},null,null,null,null,null,null,{"$f":"O893*D893","v":-5502},null,{"$f":"R893*D893","v":-87964},null,{"$f":"O893*D893+R893*D893","v":-93466},0.48449703635546615]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,{"$f":"3500*1.2","v":4200},{"$f":"D894*E894","v":4200},49519,{"$f":"G894*D894","v":49519},{"$f":"F894+H894","v":53719},{"$f":"E894*$Y$1","v":5502},{"$f":"J894*D894","v":5502},87964,87964,{"$f":"M894+K894","v":93466},5502,null,null,87964,null,null,null,39747,0.42525624291186104,null,null,null,null,null,null,{"$f":"D894*O894","v":5502},{"$f":"1-F894/AD894","v":0.23664122137404575},{"$f":"D894*R894","v":87964},{"$f":"1-H894/AF894","v":0.43705379473420947},93466,0.42525624291186104]
["1.18.2","Щит распределительный","м",-70,240,{"$f":"D895*E895","v":-16800},2198,{"$f":"G895*D895","v":-153860},{"$f":"F895+H895","v":-170660},{"$f":"E895*$Y$1","v":314.40000000000003},{"$f":"J895*D895","v":-22008.000000000004},{"$f":"G895*$X$1","v":2857.4},-200018,{"$f":"M895+K895","v":-222026},314.39999999999998,null,null,2857.4,null,null,null,-51366,0.23135128318305065,null,null,null,null,null,null,{"$f":"O895*D895","v":-22008},null,{"$f":"R895*D895","v":-200018},null,-222026,0.23135128318305065]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D896*E896","v":16800},1938,{"$f":"G896*D896","v":135660},{"$f":"F896+H896","v":152460},{"$f":"E896*$Y$1","v":314.40000000000003},{"$f":"J896*D896","v":22008.000000000004},{"$f":"G896*$X$1","v":2519.4},176358,{"$f":"M896+K896","v":198366},314.39999999999998,null,null,2519.4,null,null,null,45906,0.23142070717764129,null,null,null,null,null,null,{"$f":"D896*O896","v":22008},{"$f":"1-F896/AD896","v":0.23664122137404575},{"$f":"D896*R896","v":176358},{"$f":"1-H896/AF896","v":0.23076923076923073},198366,0.23142070717764129]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",15,124,{"$f":"D897*E897","v":1860},382,{"$f":"G897*D897","v":5730},{"$f":"F897+H897","v":7590},{"$f":"E897*$Y$1","v":162.44},{"$f":"J897*D897","v":2436.6},{"$f":"G897*$X$1","v":496.6},7449,{"$f":"M897+K897","v":9885.6},162.44,null,null,496.6,null,null,null,2295.6000000000004,0.23221655741684877,null,null,null,null,null,null,2436.6,0.23664122137404575,7449,0.23076923076923073,9885.6,0.23221655741684877]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",350,124,43400,334,116900,160300,162.44,56854,434.2,151970,208824,162.44,null,null,434.2,null,null,null,48524,0.23236792705819254,null,null,null,null,null,null,56854,0.23664122137404575,151970,0.23076923076923073,208824,0.23236792705819254]
["1.18.5","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 3х2.5 ","м",210,124,26040,142,29820,55860,162.44,34112.400000000001,184.6,38766,72878.399999999994,162.44,null,null,184.6,null,null,null,17018.399999999994,0.23351775011526044,null,null,null,null,null,null,34112.400000000001,0.23664122137404586,38766,0.23076923076923073,72878.399999999994,0.23351775011526044]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",270,124,{"$f":"D900*E900","v":33480},82.94,{"$f":"G900*D900","v":22393.8},{"$f":"F900+H900","v":55873.8},{"$f":"E900*$Y$1","v":162.44},{"$f":"J900*D900","v":43858.8},{"$f":"G900*$X$1","v":107.822},29111.940000000002,{"$f":"M900+K900","v":72970.740000000005},162.44,null,null,166.92,null,null,null,null,null,null,null,null,null,null,null,43858.8,0.23664122137404586,45068.399999999994,0.50311526479750768,88927.2,0.37169055137235851]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",300,640,192000,538,161400,353400,838.40000000000009,251520.00000000003,699.4,209820,461340,838.4,null,null,1759,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R901/(S901/100))-100)/100","v":-0.18097049104405641},null,{"$f":"N901-I901","v":107940},{"$f":"1-I901/N901","v":0.23397060736116526},null,null,null,null,null,null,251520,0.23664122137404575,527700,0.69414440022740198,779220,0.54646954646954649]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",300,120,{"$f":"D902*E902","v":36000},209.22,62766,98766,157.20000000000002,47160.000000000007,271.98599999999999,81595.8,128755.80000000002,156,null,null,273,null,null,null,null,null,null,null,null,null,null,null,46800,0.23076923076923073,81900,0.23362637362637362,128700,0.23258741258741256]
["1.18.9","Анкер М8 латунный разрезной","шт.",800,null,null,{"$f":"47.43*1.2","v":56.915999999999997},45532.799999999996,45532.799999999996,0,0,73.990799999999993,59192.639999999992,59192.639999999992,0,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,67200,0.32242857142857151,67200,0.32242857142857151]
["1.18.10","Шпилька М8х2000","шт.",126,300,{"$f":"D904*E904","v":37800},170.52,21485.52,59285.520000000004,393,49518,221.67600000000002,27931.176000000003,77449.176000000007,386,null,null,243,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D904*O904","v":48636},{"$f":"1-F904/AD904","v":0.22279792746113991},30618,0.29827160493827154,79254,0.25195548489666131]
["1.18.11","Шайба М8","шт.",400,null,null,6.77,2708,2708,0,0,8.8010000000000002,3520.4,3520.4,0,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,4800,0.43583333333333329,4800,0.43583333333333329]
["1.18.12","Гайка М8","шт.",800,null,null,3.07,2456,2456,0,0,3.9910000000000001,3192.8,3192.8,0,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,4800,0.48833333333333329,4800,0.48833333333333329]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",44,300,13200,1577.76,69421.440000000002,82621.440000000002,393,17292,2051.0880000000002,90247.872000000003,107539.872,400,null,null,2100,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D907*O907","v":17600},{"$f":"1-F907/AD907","v":0.25},92400,0.24868571428571429,110000,0.24889600000000001]
["1.18.14","Провод силовой желто-зеленый","м",25,124,{"$f":"D908*E908","v":3100},204,5100,8200,162.44,4061,265.2,6630,10691,185,null,null,300,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D908*O908","v":4625},{"$f":"1-F908/AD908","v":0.32972972972972969},7500,0.31999999999999995,12125,0.32371134020618553]
["1.18.15","Наконечник медный 16 мм2 ","шт.",220,100.8,{"$f":"D909*E909","v":22176},47.64,10480.799999999999,32656.799999999999,132.048,29050.560000000001,61.932000000000002,13625.04,42675.600000000006,150,null,null,87,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D909*O909","v":33000},{"$f":"1-F909/AD909","v":0.32799999999999996},19140,0.45241379310344831,52140,0.37367088607594934]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-30,40,-1200,100,-3000,-4200,52.400000000000006,-1572.0000000000002,130,-3900,-5472,52.4,null,null,130,null,null,null,{"$f":"N910-I910","v":-1272},{"$f":"1-I910/N910","v":0.23245614035087714},null,null,null,null,null,null,{"$f":"O910*D910","v":-1572},null,{"$f":"R910*D910","v":-3900},null,-5472,0.23245614035087714]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",100,34,3400,45,4500,7900,44.54,4454,58.5,5850,10304,52.4,null,null,130,null,null,null,2404,0.23330745341614911,null,null,null,null,null,null,{"$f":"D911*O911","v":5240},{"$f":"1-F911/AD911","v":0.35114503816793896},{"$f":"D911*R911","v":13000},{"$f":"1-H911/AF911","v":0.65384615384615385},18240,0.56688596491228072]
["1.18.17","Металлорукав герметичный в ПВХ изоляции ","м",-100,50,-5000,128.24,-12824,-17824,65.5,-6550,166.71200000000002,-16671.2,-23221.200000000001,65.5,null,null,166.71,null,null,null,-5397.2000000000007,0.2324255421769762,null,null,null,null,null,null,{"$f":"O912*D912","v":-6550},null,{"$f":"R912*D912","v":-16671},null,-23221,0.23241893113991641]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",50,50,2500,128.24,6412,8912,65.5,3275,166.71200000000002,8335.6,11610.6,65.5,null,null,166.71,null,null,null,2698.6000000000004,0.2324255421769762,null,null,null,null,null,null,{"$f":"D913*O913","v":3275},{"$f":"1-F913/AD913","v":0.23664122137404575},{"$f":"D913*R913","v":8335.5},{"$f":"1-H913/AF913","v":0.23076000239937611},11610.5,0.23241893113991641]
["1.18.18","Скоба металлическая","шт.",-420,25,{"$f":"D914*E914","v":-10500},28.32,{"$f":"G914*D914","v":-11894.4},{"$f":"F914+H914","v":-22394.400000000001},{"$f":"E914*$Y$1","v":32.75},{"$f":"J914*D914","v":-13755},{"$f":"G914*$X$1","v":36.816000000000003},-15462.720000000001,{"$f":"M914+K914","v":-29217.72},32.75,null,null,36.82,null,null,null,-6823.32,0.23353362274674405,null,null,null,null,null,null,{"$f":"O914*D914","v":-13755},null,{"$f":"R914*D914","v":-15464.4},null,-29219.4,0.233577691533707]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",420,0,null,28.32,{"$f":"G915*D915","v":11894.4},{"$f":"F915+H915","v":11894.4},{"$f":"E915*$Y$1","v":0},{"$f":"J915*D915","v":0},{"$f":"G915*$X$1","v":36.816000000000003},15462.720000000001,{"$f":"M915+K915","v":15462.720000000001},32.75,null,null,36.82,null,null,null,3568.3200000000015,0.23076923076923084,null,null,null,null,null,null,{"$f":"D915*O915","v":13755},{"$f":"1-F915/AD915","v":1},{"$f":"D915*R915","v":15464.4},{"$f":"1-H915/AF915","v":0.23085279739272135},29219.4,0.59292798620094866]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",15,200,{"$f":"D916*E916","v":3000},84,{"$f":"G916*D916","v":1260},{"$f":"F916+H916","v":4260},{"$f":"E916*$Y$1","v":262},{"$f":"J916*D916","v":3930},{"$f":"G916*$X$1","v":109.2},1638,{"$f":"M916+K916","v":5568},260,null,null,130,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D916*O916","v":3900},{"$f":"1-F916/AD916","v":0.23076923076923073},{"$f":"D916*R916","v":1950},{"$f":"1-H916/AF916","v":0.35384615384615381},5850,0.27179487179487183]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",20,800,{"$f":"D917*E917","v":16000},650.57000000000005,{"$f":"G917*D917","v":13011.400000000001},{"$f":"F917+H917","v":29011.4},{"$f":"E917*$Y$1","v":1048},{"$f":"J917*D917","v":20960},{"$f":"G917*$X$1","v":845.7410000000001},16914.820000000003,{"$f":"M917+K917","v":37874.820000000007},990,null,null,950,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D917*O917","v":19800},{"$f":"1-F917/AD917","v":0.19191919191919193},{"$f":"D917*R917","v":19000},{"$f":"1-H917/AF917","v":0.31518947368421046},38800,0.25228350515463915]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,{"$f":"E918*$Y$1","v":0},0,15600,15600,15600,0,null,null,15600,null,null,null,{"$f":"N918-I918","v":3600},{"$f":"1-I918/N918","v":0.23076923076923073},null,null,null,null,null,null,null,null,{"$f":"D918*R918","v":15600},{"$f":"1-H918/AF918","v":0.23076923076923073},15600,0.23076923076923073]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,38400,0,{"$f":"ROUND(D919*G919,2)","v":0},38400,48000,48000,0,0,48000,48000,null,null,0,null,null,null,9600,0.19999999999999996,null,null,null,null,null,null,{"$f":"D919*O919","v":48000},{"$f":"1-F919/AD919","v":0.19999999999999996},null,null,48000,0.19999999999999996]
["1.18.23","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","шт.",-110,200,-22000,524,{"$f":"G920*D920","v":-57640},-79640,{"$f":"E920*$Y$1","v":262},-28820,681.2,-74932,-103752,262,null,null,681.2,null,null,null,-24112,0.23240033927056825,null,null,null,null,null,null,{"$f":"O920*D920","v":-28820},null,{"$f":"R920*D920","v":-74932},null,-103752,0.23240033927056825]
["1.18.24","Заземляющий проводник гибкий","м.",-320,35,-11200,45,-14400,-25600,45.85,-14672,58.5,-18720,-33392,45.85,null,null,58.5,null,null,null,-7792,0.23334930522280783,null,null,null,null,null,null,-14672,null,-18720,null,-33392,0.23334930522280783]
["1.18.25","Дюбель гвоздь","шт.",-30,25,-750,33.4,-1002,-1752,32.75,-982.5,43.42,-1302.6000000000001,-2285.1000000000004,32.75,null,null,43.42,null,null,null,-533.10000000000036,0.23329394774845758,null,null,null,null,null,null,-982.5,null,-1302.6000000000001,null,-2285.1000000000004,0.23329394774845758]
["1.18.26","Металлорукав в ПВХ-изоляции","100м.",-1,1500,-1500,15842,-15842,-17342,1965,-1965,20594.600000000002,-20594.600000000002,-22559.600000000002,1965,null,null,20594.599999999999,null,null,null,-5217.6000000000022,0.23128069646624949,null,null,null,null,null,null,-1965,null,-20594.599999999999,null,-22559.599999999999,0.23128069646624938]
["1.18.27","Скоба металлическая","шт.",-15,200,-3000,84,-1260,-4260,262,-3930,109.2,-1638,-5568,262,null,null,109.2,null,null,null,-1308,0.23491379310344829,null,null,null,null,null,null,-3930,null,-1638,null,-5568,0.23491379310344829]
["1.18.28","Шина заземления ГЗШ 20 подключений","м",-20,800,-16000,834,-16680,-32680,1048,-20960,1084.2,-21684,-42644,1048,null,null,1084.2,null,null,null,-9964,0.233655379420317,null,null,null,null,null,null,-20960,null,-21684,null,-42644,0.233655379420317]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F929+F931+F932+F933","v":1969533.8561154117},null,{"$f":"H929+H931+H932+H933","v":2650907.9},{"$f":"I929+I931+I932+I933","v":4620441.7561154114},null,{"$f":"K929+K930+K932+K933","v":-2775030.8906000005},null,{"$f":"M929+M930+M932+M933","v":-4111714.620000001},{"$f":"N929+N930+N932+N933","v":-6886745.5106000016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD929+AD931+AD932+AD933","v":2633600.52},{"$f":"1-F926/AD926","v":0.25215162999914209},{"$f":"AF929+AF931+AF932+AF933","v":6186996.46},{"$f":"1-H926/AF926","v":0.57153557188232174},{"$f":"AH929+AH931+AH932+AH933","v":8820596.9800000004},0.47617584540004554,"ШК","-",null,null,null,null,"-","-","-","-"]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F928+F930-F932-F933","v":-4490333.74},null,{"$f":"H928+H930-H932-H933","v":-8712623.1999999993},{"$f":"I928+I930-I932-I933","v":-13202956.939999999},null,{"$f":"-K928+K930+K932+K933","v":-2899365.6106000002},null,{"$f":"-M928+M930+M932+M933","v":-713870.04000000097},{"$f":"-N928+N930+N932+N933","v":-3613235.6506000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD928+AD930-AD932-AD933","v":-5968365.7999999998},null,{"$f":"AF928+AF930-AF932-AF933","v":-11061320},null,{"$f":"AH928+AH930-AH932-AH933","v":-17029685.800000001},0.22470930497144004,null,null,"+"]
["1.19.1","Монтаж комплектов автоматики","к-т",-16,22544,{"$f":"D928*E928","v":-360704},201778.28750000001,{"$f":"G928*D928","v":-3228452.6},{"$f":"F928+H928","v":-3589156.6},{"$f":"E928*$Y$1","v":29532.639999999999},{"$f":"J928*D928","v":-472522.23999999999},262311.77374999999,{"$f":"L928*D928","v":-4196988.38},{"$f":"M928+K928","v":-4669510.62},29532.639999999999,null,null,262311.77,null,null,null,{"$f":"N928-I928","v":-1080354.02},{"$f":"1-I928/N928","v":0.23136343568268836},null,null,null,null,null,null,{"$f":"O928*D928","v":-472522.23999999999},null,{"$f":"R928*D928","v":-4196988.32},null,{"$f":"O928*D928+R928*D928","v":-4669510.5600000005},0.23136342580623703]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D929*E929","v":455616},43909,{"$f":"G929*D929","v":614726},{"$f":"F929+H929","v":1070342},{"$f":"E929*$Y$1","v":42632.639999999999},{"$f":"J929*D929","v":596856.96},{"$f":"G929*$X$1","v":57081.700000000004},799143.8,{"$f":"M929+K929","v":1396000.76},29532.639999999999,null,null,262311.77,null,null,null,325658.76,0.23327978703965746,null,null,null,null,null,null,{"$f":"D929*O929","v":413456.95999999996},{"$f":"1-F929/AD929","v":-0.10196717936493327},{"$f":"D929*R929","v":3672364.7800000003},{"$f":"1-H929/AF929","v":0.83260758752838271},4085821.74,0.7380350714958015]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-14210,243.54859254046445,{"$f":"D930*E930","v":-3460825.5},325.88859957776214,{"$f":"G930*D930","v":-4630877},-8091702.5,319.04865622800844,-4533681.4050000003,423.65517945109082,-6020140.1000000006,-10553821.505000001,305,null,null,405,null,null,null,-2462119.0050000008,0.2332917042261462,null,null,null,null,null,null,{"$f":"O930*D930","v":-4334050},null,{"$f":"R930*D930","v":-5755050},null,-10089100,0.19797578574897667]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,243.54859254046445,845113.61611541163,{"$f":"340.89","v":340.89},1182888.3,2028001.9161154116,319.04865622800844,1107098.8371111893,443.15699999999998,1537754.79,2644853.6271111891,305,null,null,405,null,null,null,616851.71099577751,0.2332271641321515,null,null,null,null,null,null,{"$f":"D931*O931","v":1058350},{"$f":"1-F931/AD931","v":0.20148002445749358},{"$f":"D931*R931","v":1405350},{"$f":"1-H931/AF931","v":0.15829629629629627},2463700,0.17684705275990931]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,254804.24,142215.59999999998,853293.59999999986,1108097.8399999999,55632.259066666666,333793.55440000002,184880.27999999997,1109281.6799999997,1443075.2343999997,55632.26,null,null,184880.28,null,null,null,334977.39439999987,0.2321274639151274,null,null,null,null,null,null,{"$f":"D932*O932","v":333793.56},0.2366412341807913,{"$f":"D932*R932","v":1109281.68},{"$f":"1-H932/AF932","v":0.23076923076923084},1443075.24,0.2321274668949348]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,828000,0,0,828000,828000,null,null,0,null,null,null,414000,0.5,null,null,null,null,null,null,{"$f":"D933*O933","v":828000},0.5,null,null,828000,0.5]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"SUM(F935:F937)","v":2588924.9},null,{"$f":"SUM(H935:H937)","v":3309838.7680000002},{"$f":"SUM(I935:I937)","v":5898763.6679999996},null,{"$f":"SUM(K935:K937)","v":3391491.6189999999},null,{"$f":"SUM(M935:M937)","v":4302790.3984000003},{"$f":"SUM(N935:N937)","v":7694282.0173999993},null,null,null,null,null,null,null,1795518.3493999997,0.23335749136041273,null,null,null,null,null,null,{"$f":"SUM(AD935:AD937)","v":3391517.88},0.23664713216844369,{"$f":"SUM(AF935:AF937)","v":4302757.8899999997},{"$f":"1-H934/AF934","v":0.230763419040526},{"$f":"SUM(AH935:AH937)","v":7694275.7699999996},0.23335686888176088,"ШК","-","+",null,null,null,"-","-","-","-"]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D935*E935","v":101956.4},98176.255999999994,{"$f":"D935*G935","v":294528.76799999998},{"$f":"F935+H935","v":396485.16799999995},{"$f":"E935*$Y$1","v":44520.961333333333},133562.88399999999,{"$f":"G935*$X$1","v":127629.13279999999},{"$f":"L935*D935","v":382887.39839999995},516450.28239999991,44520.959999999999,null,null,127629.13,null,null,null,119965.11439999996,0.23228782806063963,null,null,null,null,null,null,{"$f":"D935*O935","v":133562.88},0.23664119851264076,{"$f":"D935*R935","v":382887.39},{"$f":"1-H935/AF935","v":0.23076921389341143},{"$f":"O935*D935+R935*D935","v":516450.27},0.23228780962782747]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",8450,247.09686390532545,2087968.5,356.84142011834319,3015310,5103278.5,{"$f":"E936*$Y$1","v":323.69689171597634},2735238.7349999999,{"$f":"G936*$X$1","v":463.89384615384614},{"$f":"L936*D936","v":3919903},6655141.7349999994,323.7,null,null,463.89,null,null,null,1551863.2349999994,0.2331825972749173,null,null,null,null,null,null,{"$f":"D936*O936","v":2735265},0.23664855142006347,{"$f":"D936*R936","v":3919870.5},{"$f":"1-H936/AF936","v":0.23076285300751642},{"$f":"O936*D936+R936*D936","v":6655135.5},0.23318187886632813]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,522690,0,{"$f":"L937*D937","v":0},522690,522690,null,null,0,null,null,null,123690,0.23664122137404575,null,null,null,null,null,null,{"$f":"D937*O937","v":522690},0.23664122137404575,null,null,{"$f":"O937*D937+R937*D937","v":522690},0.23664122137404575]
[2,"Объекты энергетического хозяйства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F942+F944+F945+F946+F949+F948+F950+F952+F953+F955+F957+F959","v":229550},null,{"$f":"H942+H944+H945+H946+H949+H948+H950+H952+H953+H955+H957+H959","v":578447.4},{"$f":"I942+I944+I945+I946+I949+I948+I950+I952+I953+I955+I957+I959","v":807997.4},null,{"$f":"K941+K944+K945+K946+K947+K949+K952+K954+K953+K957+K959","v":197613.5},null,{"$f":"M941+M944+M945+M946+M947+M949+M952+M954+M953+M957+M959","v":571617.64400000009},{"$f":"N941+N944+N945+N946+N947+N949+N952+N954+N953+N957+N959","v":749291.54399999999},null,null,null,null,null,null,null,-58705.856000000029,{"$f":"1-I939/N939","v":-7.8348483270752167E-2},null,null,null,null,null,null,{"$f":"AD942+AD944+AD945+AD946+AD949+AD948+AD950+AD952+AD953+AD955+AD957+AD959","v":310490.5},{"$f":"1-F939/AD939","v":0.26068591470592495},{"$f":"AF942+AF944+AF945+AF946+AF949+AF948+AF950+AF952+AF953+AF955+AF957+AF959","v":732826.72},{"$f":"1-H939/AF939","v":0.21066278805991134},{"$f":"AH942+AH944+AH945+AH946+AH949+AH948+AH950+AH952+AH953+AH955+AH957+AH959","v":1043317.22},{"$f":"1-I939/AH939","v":0.22554963676339967},"ШК","+",null,null,null,null,"-","-","-","-"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F941+F943-F946+F960+F961+F947+F951-F953+F954+F956+F958","v":-224900},null,{"$f":"H941+H943-H946+H960+H961+H947+H951-H953+H954+H956+H958","v":-545305.80000000005},{"$f":"I941+I943-I946+I960+I961+I947+I951-I953+I954+I956+I958","v":-770205.8},null,{"$f":"-K943-#REF!-K960-K961-K951+K953-K956-K958","v":{"$error":"#REF!"}},null,{"$f":"-M943-#REF!-M960-M961-M951+M953-M956-M958","v":{"$error":"#REF!"}},{"$f":"-N943-#REF!-N960-N961-N951+N953-N956-N958","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD941+AD943-AD946+AD960+AD961+AD947+AD951-AD953+AD954+AD956+AD958","v":-294619},null,{"$f":"AF941+AF943-AF946+AF960+AF961+AF947+AF951-AF953+AF954+AF956+AF958","v":-708813.29999999981},null,{"$f":"AH941+AH943-AH946+AH960+AH961+AH947+AH951-AH953+AH954+AH956+AH958","v":-1003432.2999999998},0.23242873485336257,null,null,"+"]
["2.1.1","Ящик управления освещением","шт.",-2,4200,{"$f":"D941*E941","v":-8400},{"$f":"20852*1.2","v":25022.399999999998},{"$f":"G941*D941","v":-50044.799999999996},{"$f":"F941+H941","v":-58444.799999999996},{"$f":"E941*$Y$1","v":5502},{"$f":"J941*D941","v":-11004},{"$f":"G941*$X$1","v":32529.119999999999},{"$f":"L941*D941","v":-65058.239999999998},{"$f":"M941+K941","v":-76062.239999999991},5502,null,null,32487,null,null,null,{"$f":"N941-I941","v":-17617.439999999995},{"$f":"1-I941/N941","v":0.23161873749708128},null,null,null,null,null,null,{"$f":"O941*D941","v":-11004},null,{"$f":"R941*D941","v":-64974},null,{"$f":"O941*D941+R941*D941","v":-75978},0.23076680091605473]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D942*E942","v":8400},{"$f":"24569*1.2","v":29482.799999999999},{"$f":"G942*D942","v":58965.599999999999},{"$f":"F942+H942","v":67365.600000000006},{"$f":"E942*$Y$1","v":5502},{"$f":"J942*D942","v":11004},{"$f":"G942*$X$1","v":38327.64},{"$f":"L942*D942","v":76655.28},{"$f":"M942+K942","v":87659.28},5502,null,null,32487,null,null,null,{"$f":"N942-I942","v":20293.679999999993},{"$f":"1-I942/N942","v":0.23150635049706081},null,null,null,null,null,null,{"$f":"D942*O942","v":11004},{"$f":"1-F942/AD942","v":0.23664122137404575},{"$f":"D942*R942","v":64974},{"$f":"1-H942/AF942","v":9.2473912641979905E-2},75978,0.11335386559267147]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный","м.",-350,164,{"$f":"D943*E943","v":-57400},142,{"$f":"G943*D943","v":-49700},{"$f":"F943+H943","v":-107100},{"$f":"E943*$Y$1","v":214.84},{"$f":"J943*D943","v":-75194},{"$f":"G943*$X$1","v":184.6},{"$f":"L943*D943","v":-64610},{"$f":"M943+K943","v":-139804},214.84,null,null,184.6,null,null,null,{"$f":"N943-I943","v":-32704},{"$f":"1-I943/N943","v":0.23392749849789707},null,null,null,null,null,null,{"$f":"O943*D943","v":-75194},null,{"$f":"R943*D943","v":-64610},null,-139804,0.23392749849789707]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,{"$f":"D944*E944","v":43400},277.52,{"$f":"G944*D944","v":97132},{"$f":"F944+H944","v":140532},{"$f":"E944*$Y$1","v":162.44},{"$f":"J944*D944","v":56854},{"$f":"G944*$X$1","v":360.77600000000001},{"$f":"L944*D944","v":126271.6},{"$f":"M944+K944","v":183125.6},182,null,null,322.39999999999998,null,null,null,{"$f":"N944-I944","v":42593.600000000006},{"$f":"1-I944/N944","v":0.23259227546558214},null,null,null,null,null,null,{"$f":"D944*O944","v":63700},{"$f":"1-F944/AD944","v":0.31868131868131866},{"$f":"D944*R944","v":112839.99999999999},{"$f":"1-H944/AF944","v":0.13920595533498747},176540,0.20396510705789062]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",150,124,{"$f":"D945*E945","v":18600},92.52,{"$f":"G945*D945","v":13878},{"$f":"F945+H945","v":32478},null,null,null,null,null,182,null,null,160,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D945*O945","v":27300},{"$f":"1-F945/AD945","v":0.31868131868131866},{"$f":"D945*R945","v":24000},{"$f":"1-H945/AF945","v":0.42174999999999996},51300,0.36690058479532162]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,{"$f":"D946*E946","v":80500},16433,{"$f":"G946*D946","v":377959},{"$f":"F946+H946","v":458459},{"$f":"E946*$Y$1","v":4585},{"$f":"J946*D946","v":105455},{"$f":"G946*$X$1","v":21362.9},{"$f":"L946*D946","v":491346.7},{"$f":"M946+K946","v":596801.69999999995},4585,null,null,21362.9,null,null,null,{"$f":"N946-I946","v":138342.69999999995},{"$f":"1-I946/N946","v":0.23180681288273808},null,null,null,null,null,null,{"$f":"D946*O946","v":105455},{"$f":"1-F946/AD946","v":0.23664122137404575},{"$f":"D946*R946","v":491346.7},{"$f":"1-H946/AF946","v":0.23076923076923084},596801.69999999995,0.23180681288273808]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-23,500,-11500,104,-2392,-13892,655,-15065,135.20000000000002,{"$f":"L947*D947","v":-3109.6000000000004},-18174.599999999999,655,null,null,135.19999999999999,null,null,null,{"$f":"N947-I947","v":-4282.5999999999985},{"$f":"1-I947/N947","v":0.23563654770944054},null,null,null,null,null,null,{"$f":"O947*D947","v":-15065},null,{"$f":"R947*D947","v":-3109.6},null,-18174.599999999999,0.23563654770944054]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",24,500,{"$f":"D948*E948","v":12000},109.68,{"$f":"G948*D948","v":2632.32},{"$f":"F948+H948","v":14632.32},null,null,null,null,null,655,null,null,142.58000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D948*O948","v":15720},{"$f":"1-F948/AD948","v":0.23664122137404575},{"$f":"D948*R948","v":3421.92},{"$f":"1-H948/AF948","v":0.23074765044185719},19141.919999999998,0.23558765264926396]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",25,500,{"$f":"D949*E949","v":12500},109.68,{"$f":"G949*D949","v":2742},{"$f":"F949+H949","v":15242},{"$f":"E949*$Y$1","v":655},{"$f":"J949*D949","v":16375},{"$f":"G949*$X$1","v":142.584},{"$f":"L949*D949","v":3564.6},null,655,null,null,142.58000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D949*O949","v":16375},{"$f":"1-F949/AD949","v":0.23664122137404575},{"$f":"D949*R949","v":3564.5000000000005},{"$f":"1-H949/AF949","v":0.2307476504418573},19939.5,0.23558765264926407]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G950*D950","v":1324.8},{"$f":"F950+H950","v":1324.8},0,0,14.351999999999999,1722.2399999999998,null,0,null,null,14.35,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D950*R950","v":1722},{"$f":"1-H950/AF950","v":0.23066202090592336},1722,0.23066202090592336]
["2.1.8","Анкер клиновой","шт.",-46,50,-2300,84,-3864,-6164,65.5,-3013,109.2,-5023.2,-8036.2,65.5,null,null,109.2,null,null,null,{"$f":"N951-I951","v":-1872.1999999999998},{"$f":"1-I951/N951","v":0.23297080709788209},null,null,null,null,null,null,{"$f":"O951*D951","v":-3013},null,{"$f":"R951*D951","v":-5023.2},null,-8036.2,0.23297080709788209]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,2300,94.08,4327.68,6627.68,{"$f":"E952*$Y$1","v":65.5},3013,122.304,5625.9840000000004,8638.9840000000004,65.5,null,null,122.3,null,null,null,2011.3040000000001,0.23281719239206833,null,null,null,null,null,null,{"$f":"D952*O952","v":3013},{"$f":"1-F952/AD952","v":0.23664122137404575},{"$f":"D952*R952","v":5625.8},{"$f":"1-H952/AF952","v":0.23074407195421098},8638.7999999999993,0.23280085197018097]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,1506.5,127.4,2930.2000000000003,4436.7000000000007,65.5,null,null,127.4,null,null,null,1032.7000000000007,0.23276308968377413,null,null,null,null,null,null,{"$f":"D953*O953","v":1506.5},{"$f":"1-F953/AD953","v":0.23664122137404575},{"$f":"D953*R953","v":2930.2000000000003},{"$f":"1-H953/AF953","v":0.23076923076923084},4436.7000000000007,0.23276308968377413]
["2.1.10","Дюбель-гвоздь","шт.",-396,25,-9900,12,-4752,-14652,32.75,-12969,15.600000000000001,-6177.6,-19146.599999999999,32.75,null,null,15.6,null,null,null,-4494.5999999999985,0.23474663908996896,null,null,null,null,null,null,{"$f":"O954*D954","v":-12969},null,{"$f":"R954*D954","v":-6177.5999999999995},null,-19146.599999999999,0.23474663908996896]
["2.1.10","Дюбель-гвоздь","шт.",396,25,9900,12,4752,14652,32.75,12969,15.600000000000001,6177.6,19146.599999999999,32.75,null,null,15.6,null,null,null,4494.5999999999985,0.23474663908996896,null,null,null,null,null,null,{"$f":"D955*O955","v":12969},{"$f":"1-F955/AD955","v":0.23664122137404575},{"$f":"D955*R955","v":6177.5999999999995},{"$f":"1-H955/AF955","v":0.23076923076923073},19146.599999999999,0.23474663908996896]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,15000,-15000,-15000,0,0,19500,-19500,-19500,0,null,null,19500,null,null,null,-4500,0.23076923076923073,null,null,null,null,null,null,{"$f":"O956*D956","v":0},null,{"$f":"R956*D956","v":-19500},null,-19500,0.23076923076923073]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D957*E957","v":0},12480,{"$f":"G957*D957","v":12480},{"$f":"F957+H957","v":12480},{"$f":"E957*$Y$1","v":0},{"$f":"J957*D957","v":0},{"$f":"G957*$X$1","v":16224},16224,{"$f":"M957+K957","v":16224},0,null,null,16224,null,null,null,3744,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D957*R957","v":16224},{"$f":"1-H957/AF957","v":0.23076923076923073},16224,0.23076923076923073]
["2.1.12","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D958*G958,2)","v":0},-24000,31440,-31440,0,0,-31440,31440,null,null,0,null,null,null,-7440,0.23664122137404575,null,null,null,null,null,null,{"$f":"O958*D958","v":-31440},null,{"$f":"R958*D958","v":0},null,-31440,0.23664122137404575]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D959*G959,2)","v":0},40800,53448,53448,0,0,53448,53448,null,null,0,null,null,null,12648,0.23664122137404575,null,null,null,null,null,null,{"$f":"D959*O959","v":53448},{"$f":"1-F959/AD959","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["2.1.13","Металлорукав МПГ25 в оболочке ","м",-350,80,{"$f":"D960*E960","v":-28000},92,{"$f":"G960*D960","v":-32200},{"$f":"F960+H960","v":-60200},{"$f":"E960*$Y$1","v":104.80000000000001},{"$f":"J960*D960","v":-36680.000000000007},{"$f":"G960*$X$1","v":119.60000000000001},-41860,{"$f":"M960+K960","v":-78540},104.8,null,null,119.6,null,null,null,-18340,0.23351158645276293,null,null,null,null,null,null,{"$f":"O960*D960","v":-36680},null,{"$f":"R960*D960","v":-41860},null,-78540,0.23351158645276293]
["2.1.14","Скоба металлическая однолапковая Д25","шт.",-350,5,{"$f":"D961*E961","v":-1750},20.399999999999999,{"$f":"G961*D961","v":-7139.9999999999991},{"$f":"F961+H961","v":-8890},{"$f":"E961*$Y$1","v":6.5500000000000007},{"$f":"J961*D961","v":-2292.5000000000005},{"$f":"G961*$X$1","v":26.52},-9282,{"$f":"M961+K961","v":-11574.5},6.55,null,null,26.52,null,null,null,-2684.5,0.23193226489265195,null,null,null,null,null,null,{"$f":"O961*D961","v":-2292.5},null,{"$f":"R961*D961","v":-9282},null,-11574.5,0.23193226489265195]
[3,"Объекты транспортного хозяйства и связи",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F970+F968+F972+F973+F977+F978+F980+F981+F983+F986+F988+F990+F991+F992+F993+F999+F1002+F1001+F997+F1006+F1007+F1009+F1010+F1012+F1015+F1016+F1018+F1020+F1021+F1022+F1023+F1029+F1041+F1031+F1027+F1034+F1040+F1036+F1038+F1039+F1045+F1048+F1047+F1051+F1049+F1052+F1053+F1069+F1067+F1071+F1081+F1074+F1079+F1076+F1078+F1080+F1058+F1060+F1063+F1062+F1064+F1065","v":18257847.710000001},null,{"$f":"H970+H968+H972+H973+H977+H978+H980+H981+H983+H986+H988+H990+H991+H992+H993+H999+H1002+H1001+H997+H1006+H1007+H1009+H1010+H1012+H1015+H1016+H1018+H1020+H1021+H1022+H1023+H1029+H1041+H1031+H1027+H1034+H1040+H1036+H1038+H1039+H1045+H1048+H1047+H1051+H1049+H1052+H1053+H1069+H1067+H1071+H1081+H1074+H1079+H1076+H1078+H1080+H1058+H1060+H1063+H1062+H1064+H1065","v":25444844.73},{"$f":"I970+I968+I972+I973+I977+I978+I980+I981+I983+I986+I988+I990+I991+I992+I993+I999+I1002+I1001+I997+I1006+I1007+I1009+I1010+I1012+I1015+I1016+I1018+I1020+I1021+I1022+I1023+I1029+I1041+I1031+I1027+I1034+I1040+I1036+I1038+I1039+I1045+I1048+I1047+I1051+I1049+I1052+I1053+I1069+I1067+I1071+I1081+I1074+I1079+I1076+I1078+I1080+I1058+I1060+I1063+I1062+I1064+I1065","v":43702692.439999998},null,{"$f":"K970+K968+K972+K973+K977+K978+K980+K981+K983+K986+K988+K990+K991+K992+K993+K999+K1002+K1001+K997+K1006+K1007+K1009+K1010+K1012+K1015+K1016+K1018+K1020+K1021+K1022+K1023+#REF!+K1029+K1041+K1031+K1027+K1034+K1040+K1036+K1038+K1039+K1045+K1048+K1047+K1051+K1049+K1052+K1053+K1069+K1067+K1071+K1081+K1074+K1079+K1076+K1078+K1080+K1058+K1060+K1062+K1064+K1065","v":{"$error":"#REF!"}},null,{"$f":"M970+M968+M972+M973+M977+M978+M980+M981+M983+M986+M988+M990+M991+M992+M993+M999+M1002+M1001+M997+M1006+M1007+M1009+M1010+M1012+M1015+M1016+M1018+M1020+M1021+M1022+M1023+#REF!+M1029+M1041+M1031+M1027+M1034+M1040+M1036+M1038+M1039+M1045+M1048+M1047+M1051+M1049+M1052+M1053+M1069+M1067+M1071+M1081+M1074+M1079+M1076+M1078+M1080+M1058+M1060+M1062+M1064+M1065","v":{"$error":"#REF!"}},{"$f":"N970+N968+N972+N973+N977+N978+N980+N981+N983+N986+N988+N990+N991+N992+N993+N999+N1002+N1001+N997+N1006+N1007+N1009+N1010+N1012+N1015+N1016+N1018+N1020+N1021+N1022+N1023+#REF!+N1029+N1041+N1031+N1027+N1034+N1040+N1036+N1038+N1039+N1045+N1048+N1047+N1051+N1049+N1052+N1053+N1069+N1067+N1071+N1081+N1074+N1079+N1076+N1078+N1080+N1058+N1060+N1062+N1064+N1065","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"1-I963/N963","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD965+AD994+AD1024+AD1054","v":23490135.549599998},{"$f":"1-F963/AD963","v":0.22274404626367061},{"$f":"AF965+AF994+AF1024+AF1054","v":35029289.085600004},{"$f":"1-H963/AF963","v":0.273612300043509},{"$f":"AH965+AH994+AH1024+AH1054","v":58519424.635200001},{"$f":"1-I963/AH963","v":0.25319340180743333},"ЛВ","+",null,null,null,null,"+","+","-","-"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F974+F969+F971+F976+F979+F982+F985+F987+F989-F991+F1003+F998+F1000+F1005+F1008+F1011+F1014+F1017+F1019-F1021+F1042+F1028+F1030+F1033+F1035+F1037+F1044+F1046+F1050-F1049+F1082+F1068+F1070+F1073+F1075+F1077+F1057+F1059+F1061-F1063","v":-28963827.440000005},null,{"$f":"H974+H969+H971+H976+H979+H982+H985+H987+H989-H991+H1003+H998+H1000+H1005+H1008+H1011+H1014+H1017+H1019-H1021+H1042+H1028+H1030+H1033+H1035+H1037+H1044+H1046+H1050-H1049+H1082+H1068+H1070+H1073+H1075+H1077+H1057+H1059+H1061-H1063","v":-36589127.157200009},{"$f":"I974+I969+I971+I976+I979+I982+I985+I987+I989-I991+I1003+I998+I1000+I1005+I1008+I1011+I1014+I1017+I1019-I1021+I1042+I1028+I1030+I1033+I1035+I1037+I1044+I1046+I1050-I1049+I1082+I1068+I1070+I1073+I1075+I1077+I1057+I1059+I1061-I1063","v":-65552954.597200036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD966+AD995+AD1025+AD1055","v":-37448804.432400011},null,{"$f":"AF966+AF995+AF1025+AF1055","v":-47516367.759199999},null,{"$f":"AH966+AH995+AH1025+AH1055","v":-84965172.191600025},{"$f":"1-I964/AH964","v":0.2284726446575619},null,null,"+"]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F970+F968+F972+F973+F977+F978+F980+F981+F983+F986+F988+F990+F991+F992+F993","v":3086900.08},null,{"$f":"H970+H968+H972+H973+H977+H978+H980+H981+H983+H986+H988+H990+H991+H992+H993","v":4766621.9099999992},{"$f":"I970+I968+I972+I973+I977+I978+I980+I981+I983+I986+I988+I990+I991+I992+I993","v":7853521.9899999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD970+AD968+AD972+AD973+AD977+AD978+AD980+AD981+AD983+AD986+AD988+AD990+AD991+AD992+AD993","v":3965572.8587999996},{"$f":"1-F965/AD965","v":0.22157524526378014},{"$f":"AF970+AF968+AF972+AF973+AF977+AF978+AF980+AF981+AF983+AF986+AF988+AF990+AF991+AF992+AF993","v":6456905.0986000001},{"$f":"1-H965/AF965","v":0.26177915933230789},{"$f":"AH970+AH968+AH972+AH973+AH977+AH978+AH980+AH981+AH983+AH986+AH988+AH990+AH991+AH992+AH993","v":10422477.9574},{"$f":"1-I965/AH965","v":0.24648226438090304}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F974+F969+F971+F976+F979+F982+F985+F987+F989-F991","v":-9319783.0599999987},null,{"$f":"H974+H969+H971+H976+H979+H982+H985+H987+H989-H991","v":-11672058.060000001},{"$f":"I974+I969+I971+I976+I979+I982+I985+I987+I989-I991","v":-20991841.120000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD974+AD969+AD971+AD976+AD979+AD982+AD985+AD987+AD989-AD991","v":-11963784.964800002},null,{"$f":"AF974+AF969+AF971+AF976+AF979+AF982+AF985+AF987+AF989-AF991","v":-15123477.0276},null,{"$f":"AH974+AH969+AH971+AH976+AH979+AH982+AH985+AH987+AH989-AH991","v":-27087261.992400005},{"$f":"1-I966/AH966","v":0.22502905144529628}]
["3.1.1.1","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N967-I967","v":0},{"$f":"1-I967/N967","v":{"$error":"#DIV/0!"}},{"$f":"#REF!*84.49","v":{"$error":"#REF!"}}]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D970*1.47","v":88.170599999999993},1050,{"$f":"ROUND(E968*D968,2)","v":92579.13},null,null,{"$f":"F968+H968","v":92579.13},{"$f":"E968*$X$1","v":1365},{"$f":"J968*D968","v":120352.86899999999},{"$f":"G968*$Y$1","v":0},{"$f":"L968*D968","v":0},{"$f":"K968+M968","v":120352.86899999999},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D968*O968","v":140191.25399999999},{"$f":"1-F968/AD968","v":0.33962264150943389},null,null,{"$f":"O968*D968+R968*D968","v":140191.25399999999},{"$f":"1-I968/AH968","v":0.33962264150943389}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E969*D969,2)","v":-4612426.2},null,null,{"$f":"F969+H969","v":-4612426.2},19422,-5996154.0600000005,0,0,-5996154.0600000005,19422,null,null,0,null,null,null,{"$f":"N969-I969","v":-1383727.8600000003},{"$f":"1-I969/N969","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O969*D969","v":-5996154.0600000005},null,{"$f":"R969*D969","v":0},null,-5996154.0600000005,0.23076923076923084]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",59.98,14940,896101.2,null,null,896101.2,19422,1164931.5599999998,0,0,1164931.5599999998,19422,null,null,0,null,null,null,268830.35999999987,0.23076923076923073,null,null,null,null,null,null,{"$f":"D970*O970","v":1164931.5599999998},{"$f":"1-F970/AD970","v":0.23076923076923073},null,null,1164931.5599999998,0.23076923076923073]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-196.74,1850,{"$f":"ROUND(E971*D971,2)","v":-363969},null,null,{"$f":"F971+H971","v":-363969},2405,-473159.7,0,0,-473159.7,2405,null,null,0,null,null,null,-109190.70000000001,0.23076923076923084,null,null,null,null,null,null,{"$f":"O971*D971","v":-473159.7},null,{"$f":"R971*D971","v":0},null,-473159.7,0.23076923076923084,null,"Перепроверить"]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",112.87,1850,{"$f":"ROUND(E972*D972,2)","v":208809.5},null,null,{"$f":"F972+H972","v":208809.5},{"$f":"E972*$X$1","v":2405},{"$f":"J972*D972","v":271452.35000000003},{"$f":"G972*$Y$1","v":0},0,{"$f":"K972+M972","v":271452.35000000003},2405,null,null,0,null,null,null,62642.850000000035,0.23076923076923084,null,null,null,null,null,null,{"$f":"D972*O972","v":271452.35000000003},{"$f":"1-F972/AD972","v":0.23076923076923084},null,null,271452.35000000003,0.23076923076923084]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"112.87*1.6-112.87","v":67.722000000000008},1050,71108.100000000006,null,null,71108.100000000006,{"$f":"E973*$X$1","v":1365},{"$f":"J973*D973","v":92440.530000000013},{"$f":"G973*$Y$1","v":0},0,{"$f":"K973+M973","v":92440.530000000013},1590,null,null,0,null,null,null,21332.430000000008,0.23076923076923084,null,null,null,null,null,null,{"$f":"D973*O973","v":107677.98000000001},{"$f":"1-F973/AD973","v":0.339622641509434},null,null,107677.98000000001,0.339622641509434]
["3.1.1.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E974*D974,2)","v":-826455.6},null,null,{"$f":"F974+H974","v":-826455.6},{"$f":"E974*$X$1","v":13494},{"$f":"J974*D974","v":-1074392.28},{"$f":"G974*$Y$1","v":0},0,{"$f":"K974+M974","v":-1074392.28},13494,null,null,0,null,null,null,-247936.68000000005,0.23076923076923084,null,null,null,null,null,null,{"$f":"O974*D974","v":-1074392.28},null,{"$f":"R974*D974","v":0},null,-1074392.28,0.23076923076923084]
["3.1.1.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",-151,{"$f":"1933.2*1.2","v":2319.84},{"$f":"D976*E976","v":-350295.84},5300,{"$f":"G976*D976","v":-800300},{"$f":"F976+H976","v":-1150595.8400000001},{"$f":"E976*$X$1","v":3015.7920000000004},{"$f":"J976*D976","v":-455384.59200000006},{"$f":"G976*$Y$1","v":6943},{"$f":"L976*D976","v":-1048393},{"$f":"K976+M976","v":-1503777.5920000002},2513.16,null,null,6681,null,null,null,{"$f":"N976-I976","v":-353181.75200000009},{"$f":"1-I976/N976","v":0.23486302354743427},null,null,null,null,null,null,{"$f":"O976*D976","v":-379487.16},null,{"$f":"R976*D976","v":-1008831},null,{"$f":"O976*D976+R976*D976","v":-1388318.16},{"$f":"1-I976/AH976","v":0.17123043323152942}]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",103,{"$f":"1933.2*1.2","v":2319.84},{"$f":"ROUND(E977*D977,2)","v":238943.52},{"$f":"4416*1.2","v":5299.2},{"$f":"D977*G977","v":545817.59999999998},784761.12,3015.7920000000004,{"$f":"J977*D978","v":80762.90976000001},null,{"$f":"L977*D978","v":0},80762.90976000001,2513.16,null,null,6681,null,null,null,-703998.21023999993,-8.7168504989734021,null,null,null,null,null,null,{"$f":"D977*O977","v":258855.47999999998},{"$f":"1-F977/AD977","v":7.6923076923076872E-2},{"$f":"D977*R977","v":688143},{"$f":"1-H977/AF977","v":0.20682532555006738},946998.48,0.17131744498681767]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",{"$f":"129.78-D977","v":26.78},null,null,null,null,null,null,null,6943,{"$f":"L978*D978","v":185933.54},185933.54,0,null,null,6681,null,null,null,185933.54,1,null,null,null,null,null,null,null,null,{"$f":"D978*R978","v":178917.18000000002},{"$f":"1-H978/AF978","v":1},178917.18000000002,1]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-163,{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"D979*E979","v":-351141.11999999994},1650,{"$f":"G979*D979","v":-268950},-620091.11999999988,{"$f":"E979*$X$1","v":2800.5119999999997},{"$f":"J979*D979","v":-456483.45599999995},{"$f":"G979*$Y$1","v":2161.5},-352324.5,{"$f":"K979+M979","v":-808807.95600000001},2333.7600000000002,null,null,2161.5,null,null,null,-188716.83600000013,0.23332712617381834,null,null,null,null,null,null,{"$f":"O979*D979","v":-380402.88000000006},null,{"$f":"R979*D979","v":-352324.5},null,-732727.38000000012,0.15372192042284571]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",60,{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"ROUND(E980*D980,2)","v":129254.39999999999},2931.6,{"$f":"D980*G980","v":175896},305150.40000000002,2800.5119999999997,168030.71999999997,null,0,168030.71999999997,2333.7600000000002,null,null,2161.5,null,null,null,-137119.68000000005,-0.81603935280405904,null,null,null,null,null,null,{"$f":"D980*O980","v":140025.60000000001},{"$f":"1-F980/AD980","v":7.6923076923076983E-2},{"$f":"D980*R980","v":129690},{"$f":"1-H980/AF980","v":-0.35628036086051362},269715.59999999998,-0.13137838523244505]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",12,null,null,null,null,null,null,null,3840,46080,46080,0,null,null,2161.5,null,null,null,46080,1,null,null,null,null,null,null,null,null,{"$f":"D981*R981","v":25938},{"$f":"1-H981/AF981","v":1},25938,1]
["3.1.1.2.5"," - геотекстиль 3м","м",-226.24,36,{"$f":"ROUND(E982*D982,2)","v":-8144.64},201.6,{"$f":"ROUND(G982*D982,2)","v":-45609.98},-53754.62,{"$f":"E982*$X$1","v":46.800000000000004},{"$f":"J982*D982","v":-10588.032000000001},{"$f":"G982*$Y$1","v":264.096},-59749.079040000004,{"$f":"K982+M982","v":-70337.111040000003},46.8,null,null,264.10000000000002,null,null,null,-16582.491040000001,0.2357573519129853,null,null,null,null,null,null,{"$f":"O982*D982","v":-10588.031999999999},null,{"$f":"R982*D982","v":-59749.984000000004},null,-70338.016000000003,0.23576718456204393]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",82.49,44,{"$f":"ROUND(E983*D983,2)","v":3629.56},{"$f":"90*5","v":450},{"$f":"ROUND(G983*D983,2)","v":37120.5},40750.06,57.2,4718.4279999999999,589.5,48627.854999999996,53346.282999999996,46.8,null,null,450,null,null,null,12596.222999999998,0.23612184938920677,null,null,null,null,null,null,{"$f":"D983*O983","v":3860.5319999999997},{"$f":"1-F983/AD983","v":5.9829059829059728E-2},{"$f":"D983*R983","v":37120.5},{"$f":"1-H983/AF983","v":0},40981.031999999999,5.6360708534621828E-3]
["3.1.1.3","Верхнее строение пути №1",null,null,null,null,null,null,null,0,0,0,0,0]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E985*D985,2)","v":-430851.46},46067,{"$f":"G985*D985","v":-10422198.08},{"$f":"F985+H985","v":-10853049.540000001},2475.7200000000003,-560106.89280000003,60347.770000000004,-13653079.484800002,-14213186.377600001,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"S1014","v":57654.67707392708},{"$f":"((R985/(S985/100))-100)/100","v":4.6717162644398513E-2},null,{"$f":"N985-I985","v":-3360136.8376000002},{"$f":"1-I985/N985","v":0.23640982031274704},null,null,null,null,null,null,{"$f":"O985*D985","v":-560106.89280000003},null,{"$f":"R985*D985","v":-13653163.193600001},null,{"$f":"O985*D985+R985*D985","v":-14213270.0864},{"$f":"1-I985/AH985","v":0.23641431746345509}]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",82.49,1903,156978.47,43469,{"$f":"G986*D986","v":3585757.8099999996},3742736.28,2473.9,204072.011,56944.39,4697342.7310999995,4901414.7420999995,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"S985","v":57654.67707392708},{"$f":"((R986/(S986/100))-100)/100","v":4.6717162644398513E-2},null,1158678.4620999997,0.23639673911854409,null,null,null,null,null,null,{"$f":"D986*O986","v":204222.14279999997},{"$f":"1-F986/AD986","v":0.23133472282810641},{"$f":"D986*R986","v":4978118.0685999999},{"$f":"1-H986/AF986","v":0.27969610993810257},5182340.2113999994,0.2777903172457088]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,0,-1482324.48,6552,null,null,0,null,null,null,-342074.87999999989,0.23076923076923073,null,null,null,null,null,null,{"$f":"O987*D987","v":-1482324.48},null,{"$f":"R987*D987","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.49,{"$f":"4200*1.2","v":5040},415749.6,null,null,415749.6,6552,540474.48,0,0,540474.48,6552,null,null,0,null,null,null,124724.88,0.23076923076923084,null,null,null,null,null,null,{"$f":"D988*O988","v":540474.48},{"$f":"1-F988/AD988","v":0.23076923076923084},null,null,540474.48,0.23076923076923084]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,0,-1482324.48,6552,null,null,0,null,null,null,-342074.87999999989,0.23076923076923073,null,null,null,null,null,null,{"$f":"O989*D989","v":-1482324.48},null,{"$f":"R989*D989","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",82.49,5040,415749.6,null,null,415749.6,{"$f":"E990*$X$1","v":6552},{"$f":"J990*D990","v":540474.48},{"$f":"G990*$Y$1","v":0},0,{"$f":"K990+M990","v":540474.48},6552,null,null,0,null,null,null,124724.88,0.23076923076923084,null,null,null,null,null,null,{"$f":"D990*O990","v":540474.48},{"$f":"1-F990/AD990","v":0.23076923076923084},null,null,540474.48,0.23076923076923084]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,96000,135000,{"$f":"D991*G991","v":135000},231000,124800,124800,176850,176850,301650,124845,null,null,49408.35,null,null,null,70650,0.23421183490800601,null,null,null,null,null,null,{"$f":"D991*O991","v":124845},{"$f":"1-F991/AD991","v":0.23104649765709484},{"$f":"D991*R991","v":49408.35},{"$f":"1-H991/AF991","v":-1.7323316807786537},174253.35,-0.32565600603948219]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E992*D992","v":85952},130,{"$f":"G992*D992","v":8840},94792,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D992*O992","v":113152},{"$f":"1-F992/AD992","v":0.24038461538461542},{"$f":"D992*R992","v":10200},{"$f":"1-H992/AF992","v":0.1333333333333333},123352,0.23153252480705622]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D993*E993","v":276045},1686,{"$f":"G993*D993","v":278190},554235,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D993*O993","v":355410},{"$f":"1-F993/AD993","v":0.22330547818013002},{"$f":"D993*R993","v":359370},{"$f":"1-H993/AF993","v":0.22589531680440766},714780,0.22460757156048017]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F999+F1002+F1001+F997+F1006+F1007+F1009+F1010+F1012+F1015+F1016+F1018+F1020+F1021+F1022+F1023","v":4462483.5},null,{"$f":"H999+H1002+H1001+H997+H1006+H1007+H1009+H1010+H1012+H1015+H1016+H1018+H1020+H1021+H1022+H1023","v":6224795.71},{"$f":"I999+I1002+I1001+I997+I1006+I1007+I1009+I1010+I1012+I1015+I1016+I1018+I1020+I1021+I1022+I1023","v":10687279.209999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD999+AD1002+AD1001+AD997+AD1006+AD1007+AD1009+AD1010+AD1012+AD1015+AD1016+AD1018+AD1020+AD1021+AD1022+AD1023","v":5741786.4299999997},{"$f":"1-F994/AD994","v":0.22280573225709477},{"$f":"AF999+AF1002+AF1001+AF997+AF1006+AF1007+AF1009+AF1010+AF1012+AF1015+AF1016+AF1018+AF1020+AF1021+AF1022+AF1023","v":8487014.6270000003},{"$f":"1-H994/AF994","v":0.26655060895065907},{"$f":"AH999+AH1002+AH1001+AH997+AH1006+AH1007+AH1009+AH1010+AH1012+AH1015+AH1016+AH1018+AH1020+AH1021+AH1022+AH1023","v":14228801.057},0.24889812098804442]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1003+F998+F1000+F1005+F1008+F1011+F1014+F1017+F1019-F1021","v":-9261283.6999999993},null,{"$f":"H1003+H998+H1000+H1005+H1008+H1011+H1014+H1017+H1019-H1021","v":-11641921.407200001},{"$f":"I1003+I998+I1000+I1005+I1008+I1011+I1014+I1017+I1019-I1021","v":-20903205.107200004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1003+AD998+AD1000+AD1005+AD1008+AD1011+AD1014+AD1017+AD1019-AD1021","v":-11963739.964800002},null,{"$f":"AF1003+AF998+AF1000+AF1005+AF1008+AF1011+AF1014+AF1017+AF1019-AF1021","v":-15123477.0276},null,{"$f":"AH1003+AH998+AH1000+AH1005+AH1008+AH1011+AH1014+AH1017+AH1019-AH1021","v":-27087216.992400005},0.22830000907568615]
["3.1.2.1","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N996-I996","v":0},{"$f":"1-I996/N996","v":{"$error":"#DIV/0!"}}]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"149.9*1.6-149.9","v":89.940000000000026},1050,{"$f":"ROUND(E997*D997,2)","v":94437},null,null,{"$f":"F997+H997","v":94437},{"$f":"E997*$X$1","v":1365},{"$f":"J997*D997","v":122768.10000000003},{"$f":"G997*$Y$1","v":0},{"$f":"L997*D997","v":0},{"$f":"K997+M997","v":122768.10000000003},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D997*O997","v":143004.60000000003},{"$f":"1-F997/AD997","v":0.33962264150943411},null,null,{"$f":"O997*D997+R997*D997","v":143004.60000000003},{"$f":"1-I997/AH997","v":0.33962264150943411}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E998*D998,2)","v":-4612426.2},null,null,{"$f":"F998+H998","v":-4612426.2},{"$f":"E998*$X$1","v":19422},{"$f":"J998*D998","v":-5996154.0600000005},{"$f":"G998*$Y$1","v":0},{"$f":"L998*D998","v":0},{"$f":"K998+M998","v":-5996154.0600000005},19422,null,null,0,null,null,null,{"$f":"N998-I998","v":-1383727.8600000003},{"$f":"1-I998/N998","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O998*D998","v":-5996154.0600000005},null,{"$f":"R998*D998","v":0},null,-5996154.0600000005,{"$f":"1-I998/AH998","v":0.23076923076923084}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",101.08,14940,1510135.2,null,null,1510135.2,19422,1963175.76,0,{"$f":"L999*D999","v":0},1963175.76,19422,null,null,0,null,null,null,{"$f":"N999-I999","v":453040.56000000006},{"$f":"1-I999/N999","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"D999*O999","v":1963175.76},{"$f":"1-F999/AD999","v":0.23076923076923084},null,null,1963175.76,{"$f":"1-I999/AH999","v":0.23076923076923084}]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-196.74","v":-196.74},1850,{"$f":"ROUND(E1000*D1000,2)","v":-363969},null,null,{"$f":"F1000+H1000","v":-363969},{"$f":"E1000*$X$1","v":2405},{"$f":"J1000*D1000","v":-473159.7},{"$f":"G1000*$Y$1","v":0},{"$f":"L1000*D1000","v":0},{"$f":"K1000+M1000","v":-473159.7},2405,null,null,0,null,null,null,{"$f":"N1000-I1000","v":-109190.70000000001},{"$f":"1-I1000/N1000","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1000*D1000","v":-473159.7},null,{"$f":"R1000*D1000","v":0},null,-473159.7,{"$f":"1-I1000/AH1000","v":0.23076923076923084}]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",149.9,1850,{"$f":"ROUND(E1001*D1001,2)","v":277315},null,null,{"$f":"F1001+H1001","v":277315},{"$f":"E1001*$X$1","v":2405},{"$f":"J1001*D1001","v":360509.5},{"$f":"G1001*$Y$1","v":0},{"$f":"L1001*D1001","v":0},{"$f":"K1001+M1001","v":360509.5},2405,null,null,0,null,null,null,{"$f":"N1001-I1001","v":83194.5},{"$f":"1-I1001/N1001","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"D1001*O1001","v":360509.5},{"$f":"1-F1001/AD1001","v":0.23076923076923073},null,null,360509.5,{"$f":"1-I1001/AH1001","v":0.23076923076923073}]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D999*1.47","v":148.58760000000001},1050,156016.98000000001,null,null,{"$f":"F1002+H1002","v":156016.98000000001},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1002*O1002","v":236254.28400000001},{"$f":"1-F1002/AD1002","v":0.339622641509434},null,null,236254.28400000001]
["3.1.2.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E1003*D1003,2)","v":-826455.6},null,null,{"$f":"F1003+H1003","v":-826455.6},{"$f":"E1003*$X$1","v":13494},{"$f":"J1003*D1003","v":-1074392.28},{"$f":"G1003*$Y$1","v":0},{"$f":"L1003*D1003","v":0},{"$f":"K1003+M1003","v":-1074392.28},13494,null,null,0,null,null,null,{"$f":"N1003-I1003","v":-247936.68000000005},{"$f":"1-I1003/N1003","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1003*D1003","v":-1074392.28},null,{"$f":"R1003*D1003","v":0},null,-1074392.28,{"$f":"1-I1003/AH1003","v":0.23076923076923084}]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,0,0,0,{"$f":"L1004*D1004","v":0},0,null,null,null,null,null,null,null,{"$f":"N1004-I1004","v":0},{"$f":"1-I1004/N1004","v":{"$error":"#DIV/0!"}}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-151,2320,{"$f":"ROUND(E1005*D1005,2)","v":-350320},5100,{"$f":"ROUND(G1005*D1005,2)","v":-770100},-1120420,3016,-455416,6681,{"$f":"L1005*D1005","v":-1008831},-1464247,2513.16,null,null,6681,null,null,null,{"$f":"N1005-I1005","v":-343827},{"$f":"1-I1005/N1005","v":0.23481489120346499},null,null,null,null,null,null,{"$f":"O1005*D1005","v":-379487.16},null,{"$f":"R1005*D1005","v":-1008831},null,{"$f":"O1005*D1005+R1005*D1005","v":-1388318.16},{"$f":"1-I1005/AH1005","v":0.19296596970250679}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",{"$f":"54+86.6","v":140.6},{"$f":"1933.2*1.2","v":2319.84},{"$f":"ROUND(E1006*D1006,2)","v":326169.5},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1006*D1006,2)","v":745067.52000000002},{"$f":"F1006+H1006","v":1071237.02},{"$f":"E1006*$X$1","v":3015.7920000000004},{"$f":"J1006*D1006","v":424020.35520000005},{"$f":"G1007*$Y$1","v":0},{"$f":"L1006*D1006","v":0},{"$f":"K1006+M1006","v":424020.35520000005},2513.16,null,null,6681,null,null,null,{"$f":"N1006-I1006","v":-647216.66479999991},{"$f":"1-I1006/N1006","v":-1.5263811202995754},null,null,null,null,null,null,{"$f":"D1006*O1006","v":353350.29599999997},{"$f":"1-F1006/AD1006","v":7.6923088243288085E-2},{"$f":"D1006*R1006","v":939348.6},{"$f":"1-H1006/AF1006","v":0.20682532555006727},1292698.8959999999,0.17131744808111904]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",36.520000000000003,null,null,null,null,null,null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1007*R1007","v":243990.12000000002},{"$f":"1-H1007/AF1007","v":1},243990.12000000002,1]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-163,1795.2,{"$f":"ROUND(E1008*D1008,2)","v":-292617.59999999998},1650,{"$f":"ROUND(G1008*D1008,2)","v":-268950},-561567.6,2333.7600000000002,-380402.88000000006,2161.5,{"$f":"L1008*D1008","v":-352324.5},-732727.38000000012,2333.7600000000002,null,null,2161.5,null,null,null,{"$f":"N1008-I1008","v":-171159.78000000014},{"$f":"1-I1008/N1008","v":0.23359271766260481},null,null,null,null,null,null,{"$f":"O1008*D1008","v":-380402.88000000006},null,{"$f":"R1008*D1008","v":-352324.5},null,-732727.38000000012,0.23359271766260481]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",{"$f":"31+47.9","v":78.900000000000006},{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"ROUND(E1009*D1009,2)","v":169969.54},2931.6,{"$f":"ROUND(G1009*D1009,2)","v":231303.24},401272.78,null,null,null,null,null,2333.7600000000002,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1009*O1009","v":184133.66400000002},{"$f":"1-F1009/AD1009","v":7.6923055199727086E-2},{"$f":"D1009*R1009","v":170542.35},{"$f":"1-H1009/AF1009","v":-0.3562803608605134},354676.01400000002,-0.131378396510343]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",15.78,null,null,null,null,null,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1010*R1010","v":34108.47},{"$f":"1-H1010/AF1010","v":1},34108.47,1]
["3.1.2.2.5"," - геотекстиль, 3м","м",-226.24,36,{"$f":"ROUND(E1011*D1011,2)","v":-8144.64},201.6,{"$f":"ROUND(G1011*D1011,2)","v":-45609.98},{"$f":"F1011+H1011","v":-53754.62},{"$f":"E1011*$X$1","v":46.800000000000004},{"$f":"J1011*D1011","v":-10588.032000000001},{"$f":"G1011*$Y$1","v":264.096},{"$f":"L1011*D1011","v":-59749.079040000004},{"$f":"K1011+M1011","v":-70337.111040000003},46.8,null,null,264.10000000000002,null,null,null,{"$f":"N1011-I1011","v":-16582.491040000001},{"$f":"1-I1011/N1011","v":0.2357573519129853},null,null,null,null,null,null,{"$f":"O1011*D1011","v":-10588.031999999999},null,{"$f":"R1011*D1011","v":-59749.984000000004},null,-70338.016000000003,0.23576718456204393]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110,44,{"$f":"ROUND(E1012*D1012,2)","v":4840},450,{"$f":"ROUND(G1012*D1012,2)","v":49500},{"$f":"F1012+H1012","v":54340},{"$f":"E1012*$X$1","v":57.2},{"$f":"J1012*D1012","v":6292},{"$f":"G1012*$Y$1","v":589.5},{"$f":"L1012*D1012","v":64845},{"$f":"K1012+M1012","v":71137},46.8,null,null,445,null,null,null,{"$f":"N1012-I1012","v":16797},{"$f":"1-I1012/N1012","v":0.23612184938920677},null,null,null,null,null,null,{"$f":"D1012*O1012","v":5148},{"$f":"1-F1012/AD1012","v":5.9829059829059839E-2},{"$f":"D1012*R1012","v":48950},{"$f":"1-H1012/AF1012","v":-1.1235955056179803E-2},54098,-4.4733631557543063E-3]
["3.1.2.3","Верхнее строение пути №2",null,null,null,null,null,null,null,0,0,0,{"$f":"L1013*D1013","v":0},0,null,null,null,null,null,null,null,{"$f":"N1013-I1013","v":0},{"$f":"1-I1013/N1013","v":{"$error":"#DIV/0!"}}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E1014*D1014,2)","v":-430851.46},46067.28,{"$f":"G1014*D1014","v":-10422261.427200001},{"$f":"F1014+H1014","v":-10853112.887200002},2475.7200000000003,-560106.89280000003,60348.1368,{"$f":"L1014*D1014","v":-13653162.469632},-14213269.362431999,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"'ВСЕ СМЕТЫ КДС'!G4460+'ВСЕ СМЕТЫ КДС'!G4461+'ВСЕ СМЕТЫ КДС'!G4462+'ВСЕ СМЕТЫ КДС'!G4463+'ВСЕ СМЕТЫ КДС'!G4464+'ВСЕ СМЕТЫ КДС'!G4470+'ВСЕ СМЕТЫ КДС'!G4476+'ВСЕ СМЕТЫ КДС'!G4482+'ВСЕ СМЕТЫ КДС'!G4483+'ВСЕ СМЕТЫ КДС'!G4484+'ВСЕ СМЕТЫ КДС'!G4485+'ВСЕ СМЕТЫ КДС'!G4486+'ВСЕ СМЕТЫ КДС'!G4487+'ВСЕ СМЕТЫ КДС'!G4488+'ВСЕ СМЕТЫ КДС'!G4489+'ВСЕ СМЕТЫ КДС'!G4490+'ВСЕ СМЕТЫ КДС'!G4491+'ВСЕ СМЕТЫ КДС'!G4492+'ВСЕ СМЕТЫ КДС'!G4493+'ВСЕ СМЕТЫ КДС'!G4494+'ВСЕ СМЕТЫ КДС'!G4504+'ВСЕ СМЕТЫ КДС'!G4505","v":57654.67707392708},{"$f":"((R1014/(S1014/100))-100)/100","v":4.6717162644398513E-2},null,{"$f":"N1014+I1014","v":-25066382.249632001},{"$f":"1-I1014/N1014","v":0.23640982166379276},null,null,null,null,null,null,{"$f":"O1014*D1014","v":-560106.89280000003},null,{"$f":"R1014*D1014","v":-13653163.193600001},null,{"$f":"O1014*D1014+R1014*D1014","v":-14213270.0864},{"$f":"1-I1014/AH1014","v":0.23640986055806912}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",{"$f":"42.99+66.56","v":109.55000000000001},1904.4,208627.02,43469,{"$f":"D1015*G1015","v":4762028.95},4970655.97,2475.7200000000003,271215.12600000005,56944.39,{"$f":"L1015*D1015","v":6238257.9245000007},6509473.0505000008,2475.7199999999998,null,null,60348.14,null,null,null,{"$f":"N1015-I1015","v":1538817.0805000011},{"$f":"1-I1015/N1015","v":0.23639656675155951},null,null,null,null,null,null,{"$f":"D1015*O1015","v":271215.12599999999},{"$f":"1-F1015/AD1015","v":0.23076923076923073},{"$f":"D1015*R1015","v":6611138.7370000007},{"$f":"1-H1015/AF1015","v":0.27969610993810257},6882353.8630000008,0.27776803271877926]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",152,{"$f":"814.36*1.2","v":977.23199999999997},148539.26,85,{"$f":"G1016*D1016","v":12920},161459.26,null,null,null,null,null,1254,null,null,115,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1016*O1016","v":190608},{"$f":"1-F1016/AD1016","v":0.22070815495676988},{"$f":"D1016*R1016","v":17480},{"$f":"1-H1016/AF1016","v":0.26086956521739135},208088,0.22408183076390753]
["3.1.2.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,{"$f":"L1017*D1017","v":0},-1482324.48,6552,null,null,0,null,null,null,{"$f":"N1017-I1017","v":-342074.87999999989},{"$f":"1-I1017/N1017","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1017*D1017","v":-1482324.48},null,{"$f":"R1017*D1017","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,null,null,null,null,null,6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1018*O1018","v":717771.60000000009},{"$f":"1-F1018/AD1018","v":0.23076923076923084},null,null,717771.60000000009,0.23076923076923084]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,{"$f":"L1019*D1019","v":0},-1482324.48,6552,null,null,0,null,null,null,{"$f":"N1019-I1019","v":-342074.87999999989},{"$f":"1-I1019/N1019","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1019*D1019","v":-1482324.48},null,{"$f":"R1019*D1019","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,null,null,null,null,null,6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1020*O1020","v":717771.60000000009},{"$f":"1-F1020/AD1020","v":0.23076923076923084},null,null,717771.60000000009,0.23076923076923084]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,96000,135000,{"$f":"ROUND(G1021*D1021,2)","v":135000},231000,124800,124800,176850,{"$f":"L1021*D1021","v":176850},301650,124800,null,null,49408.35,null,null,null,{"$f":"N1021-I1021","v":70650},{"$f":"1-I1021/N1021","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1021*O1021","v":124800},{"$f":"1-F1021/AD1021","v":0.23076923076923073},{"$f":"D1021*R1021","v":49408.35},{"$f":"1-H1021/AF1021","v":-1.7323316807786537},174208.35,-0.32599843807716455]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"36+34","v":70},{"$f":"1053*1.2","v":1263.5999999999999},88452,130,{"$f":"G1022*D1022","v":9100},97552,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1022*O1022","v":116480},{"$f":"1-F1022/AD1022","v":0.24062499999999998},{"$f":"D1022*R1022","v":10500},{"$f":"1-H1022/AF1022","v":0.1333333333333333},126980,0.23175303197353914]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"86+80","v":166},1673,277718,1686,{"$f":"G1023*D1023","v":279876},557594,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1023*O1023","v":357564},{"$f":"1-F1023/AD1023","v":0.22330547818013002},{"$f":"D1023*R1023","v":361548},{"$f":"1-H1023/AF1023","v":0.22589531680440766},719112,0.22460757156048017]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1029+F1041+F1031+F1027+F1034+F1040+F1036+F1038+F1037+F1039+F1045+F1048+F1047+F1051+F1049+F1052+F1053","v":6895603.4900000002},null,{"$f":"H1029+H1041+H1031+H1027+H1034+H1040+H1036+H1038+H1037+H1039+H1045+H1048+H1047+H1051+H1049+H1052+H1053","v":8910302.4699999988},{"$f":"I1029+I1041+I1031+I1027+I1034+I1040+I1036+I1038+I1037+I1039+I1045+I1048+I1047+I1051+I1049+I1052+I1053","v":15805905.960000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1029+AD1041+AD1031+AD1027+AD1034+AD1040+AD1036+AD1038+AD1037+AD1039+AD1045+AD1048+AD1047+AD1051+AD1049+AD1052+AD1053","v":8866087.1569999997},{"$f":"1-F1024/AD1024","v":0.22224952587390856},{"$f":"AF1029+AF1041+AF1031+AF1027+AF1034+AF1040+AF1036+AF1038+AF1037+AF1039+AF1045+AF1048+AF1047+AF1051+AF1049+AF1052+AF1053","v":12283535.26},{"$f":"1-H1024/AF1024","v":0.27461416592213217},{"$f":"AH1029+AH1041+AH1031+AH1027+AH1034+AH1040+AH1036+AH1038+AH1037+AH1039+AH1045+AH1048+AH1047+AH1051+AH1049+AH1052+AH1053","v":21149622.416999999},0.25266249919926398]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1042+F1028+F1030+F1033+F1035-F1037+F1044+F1046+F1050+F1049","v":-6200256.4799999986},null,{"$f":"H1042+H1028+H1030+H1033+H1035-H1037+H1044+H1046+H1050+H1049","v":-7883437.2000000002},{"$f":"I1042+I1028+I1030+I1033+I1035-I1037+I1044+I1046+I1050+I1049","v":-14083693.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1042+AD1028+AD1030+AD1033+AD1035-AD1037+AD1044+AD1046+AD1050-AD1049","v":-8309916.6188000012},null,{"$f":"AF1042+AF1028+AF1030+AF1033+AF1035-AF1037+AF1044+AF1046+AF1050-AF1049","v":-10553480.259999998},null,{"$f":"AH1042+AH1028+AH1030+AH1033+AH1035-AH1037+AH1044+AH1046+AH1050-AH1049","v":-18863396.878800001},0.25338507319282266]
["3.1.3.1","Сооружение земляного полотна",null,null,null,null,null,null,null,{"$f":"E1026*$X$1","v":0},{"$f":"J1026*D1026","v":0},{"$f":"G1026*$Y$1","v":0},{"$f":"L1026*D1026","v":0},{"$f":"K1026+M1026","v":0},0,null,null,0,null,null,null,{"$f":"N1026-I1026","v":0},{"$f":"1-I1026/N1026","v":{"$error":"#DIV/0!"}}]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"213.8*1.6-213.8","v":128.28000000000003},1050,{"$f":"ROUND(E1027*D1027,2)","v":134694},null,null,{"$f":"F1027+H1027","v":134694},{"$f":"E1027*$X$1","v":1365},{"$f":"J1027*D1027","v":175102.20000000004},{"$f":"G1027*$Y$1","v":0},0,{"$f":"K1027+M1027","v":175102.20000000004},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1027*O1027","v":203965.20000000004},{"$f":"1-F1027/AD1027","v":0.33962264150943411},null,null,{"$f":"O1027*D1027+R1027*D1027","v":203965.20000000004},{"$f":"1-I1027/AH1027","v":0.33962264150943411}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола","м3",-213.41,14940,{"$f":"ROUND(E1028*D1028,2)","v":-3188345.4},null,null,{"$f":"F1028+H1028","v":-3188345.4},{"$f":"E1028*$X$1","v":19422},{"$f":"J1028*D1028","v":-4144849.02},{"$f":"G1028*$Y$1","v":0},0,{"$f":"K1028+M1028","v":-4144849.02},19422,null,null,0,null,null,null,{"$f":"N1028-I1028","v":-956503.62000000011},{"$f":"1-I1028/N1028","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1028*D1028","v":-4144849.02},null,null,null,{"$f":"O1028*D1028+R1028*D1028","v":-4144849.02},{"$f":"1-I1028/AH1028","v":0.23076923076923084}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",172.01,14940,2569829.4,null,null,2569829.4,19422,3340778.2199999997,0,0,3340778.2199999997,19422,null,null,0,null,null,null,770948.81999999983,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1029*O1029","v":3340778.2199999997},{"$f":"1-F1029/AD1029","v":0.23076923076923073},null,null,{"$f":"O1029*D1029+R1029*D1029","v":3340778.2199999997},{"$f":"1-I1029/AH1029","v":0.23076923076923073}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-136","v":-136},{"$f":"E1000","v":1850},{"$f":"ROUND(E1030*D1030,2)","v":-251600},null,null,{"$f":"F1030+H1030","v":-251600},{"$f":"E1030*$X$1","v":2405},{"$f":"J1030*D1030","v":-327080},{"$f":"G1030*$Y$1","v":0},0,{"$f":"K1030+M1030","v":-327080},2405,null,null,0,null,null,null,-75480,0.23076923076923073,null,null,null,null,null,null,{"$f":"O1030*D1030","v":-327080},null,null,null,{"$f":"O1030*D1030+R1030*D1030","v":-327080},{"$f":"1-I1030/AH1030","v":0.23076923076923073}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",213.8,1850,{"$f":"ROUND(E1031*D1031,2)","v":395530},null,null,{"$f":"F1031+H1031","v":395530},{"$f":"E1031*$X$1","v":2405},{"$f":"J1031*D1031","v":514189},{"$f":"G1031*$Y$1","v":0},0,{"$f":"K1031+M1031","v":514189},2405,null,null,0,null,null,null,118659,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1031*O1031","v":514189},{"$f":"1-F1031/AD1031","v":0.23076923076923073},null,null,{"$f":"O1031*D1031+R1031*D1031","v":514189},{"$f":"1-I1031/AH1031","v":0.23076923076923073}]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,{"$f":"E1032*$X$1","v":0},{"$f":"J1032*D1032","v":0},{"$f":"G1032*$Y$1","v":0},0,{"$f":"K1032+M1032","v":0},null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-105,1933.2,{"$f":"ROUND(E1033*D1033,2)","v":-202986},5100,{"$f":"ROUND(G1033*D1033,2)","v":-535500},{"$f":"F1033+H1033","v":-738486},{"$f":"E1033*$X$1","v":2513.1600000000003},{"$f":"J1033*D1033","v":-263881.80000000005},{"$f":"G1033*$Y$1","v":6681},-701505,{"$f":"K1033+M1033","v":-965386.8},2513,null,null,6681,null,null,null,-226900.80000000005,0.23503615338432227,null,null,null,null,null,null,{"$f":"O1033*D1033","v":-263865},null,{"$f":"R1033*D1033","v":-701505},null,{"$f":"O1033*D1033+R1033*D1033","v":-965370},{"$f":"1-I1033/AH1033","v":0.23502284098324999}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",195,{"$f":"1933*1.2","v":2319.6},{"$f":"ROUND(E1034*D1034,2)","v":452322},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1034*D1034,2)","v":1033344},{"$f":"F1034+H1034","v":1485666},null,null,null,null,null,2513,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1034*O1034","v":490035},{"$f":"1-F1034/AD1034","v":7.6959808993235179E-2},{"$f":"D1034*R1034","v":1302795},{"$f":"1-H1034/AF1034","v":0.20682532555006738},1792830,0.17132912769197306]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",-112.6,1795.2,{"$f":"ROUND(E1035*D1035,2)","v":-202139.51999999999},1650,{"$f":"ROUND(G1035*D1035,2)","v":-185790},{"$f":"F1035+H1035","v":-387929.52},{"$f":"E1035*$X$1","v":2333.7600000000002},{"$f":"J1035*D1035","v":-262781.37599999999},{"$f":"G1035*$Y$1","v":2161.5},{"$f":"L1035*D1035","v":-243384.9},{"$f":"K1035+M1035","v":-506166.27599999995},2333.7600000000002,null,null,2161.5,null,null,null,{"$f":"N1035-I1035","v":-118236.75599999994},{"$f":"1-I1035/N1035","v":0.23359271766260448},null,null,null,null,null,null,{"$f":"O1035*D1035","v":-262781.37599999999},null,{"$f":"R1035*D1035","v":-243384.9},null,-506166.27599999995,0.23359271766260448]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,{"$f":"1795*1.2","v":2154},{"$f":"ROUND(E1036*D1036,2)","v":243402},{"$f":"2443*1.2","v":2931.6},{"$f":"ROUND(G1036*D1036,2)","v":331270.8},{"$f":"F1036+H1036","v":574672.80000000005},null,null,null,null,null,2333.7600000000002,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1036*O1036","v":263714.88},{"$f":"1-F1036/AD1036","v":7.7025915261209388E-2},{"$f":"D1036*R1036","v":244249.5},{"$f":"1-H1036/AF1036","v":-0.3562803608605134},507964.38,-0.13132499566209743]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.38999999999999,36,{"$f":"ROUND(E1037*D1037,2)","v":5630.04},201.6,{"$f":"ROUND(G1037*D1037,2)","v":31528.22},{"$f":"F1037+H1037","v":37158.26},{"$f":"E1037*$X$1","v":46.800000000000004},{"$f":"J1037*D1037","v":7319.0519999999997},{"$f":"G1037*$Y$1","v":264.096},{"$f":"L1037*D1037","v":41301.973439999994},{"$f":"K1037+M1037","v":48621.025439999998},46.8,null,null,264,null,null,null,{"$f":"N1037-I1037","v":11462.765439999996},{"$f":"1-I1037/N1037","v":0.23575737731293711},null,null,null,null,null,null,{"$f":"D1037*O1037","v":7319.0519999999988},{"$f":"1-F1037/AD1037","v":0.23076923076923062},{"$f":"D1037*R1037","v":41286.959999999999},{"$f":"1-H1037/AF1037","v":0.23636373324652626},48606.011999999995,0.23552131781558205]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К уплотнения)","м3",{"$f":"135.6-113","v":22.599999999999994},null,null,null,null,null,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1038*R1038","v":48849.899999999987},{"$f":"1-H1038/AF1038","v":1},48849.899999999987,1]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.38999999999999,44,{"$f":"ROUND(E1039*D1039,2)","v":6881.16},180,{"$f":"ROUND(G1039*D1039,2)","v":28150.2},{"$f":"F1039+H1039","v":35031.360000000001},{"$f":"E1039*$X$1","v":57.2},{"$f":"J1039*D1039","v":8945.5079999999998},{"$f":"G1039*$Y$1","v":235.8},{"$f":"L1039*D1039","v":36876.761999999995},{"$f":"K1039+M1039","v":45822.27},46.8,null,null,180,null,null,null,{"$f":"N1039-I1039","v":10790.909999999996},{"$f":"1-I1039/N1039","v":0.23549488054607504},null,null,null,null,null,null,{"$f":"D1039*O1039","v":7319.0519999999988},{"$f":"1-F1039/AD1039","v":5.9829059829059728E-2},{"$f":"D1039*R1039","v":28150.199999999997},{"$f":"1-H1039/AF1039","v":0},35469.251999999993,1.2345679012345512E-2]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К уплотнения)","м3",{"$f":"245.7-D1034","v":50.699999999999989},null,null,null,null,{"$f":"F1040+H1040","v":0},null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1040*R1040","v":338726.6999999999},{"$f":"1-H1040/AF1040","v":1},338726.6999999999,1]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1029*1.47","v":252.85469999999998},1050,{"$f":"ROUND(E1041*D1041,2)","v":265497.44},null,null,{"$f":"F1041+H1041","v":265497.44},null,null,null,null,null,1490,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1041*O1041","v":376753.50299999997},{"$f":"1-F1041/AD1041","v":0.29530200015154195},null,null,376753.50299999997,0.29530200015154195]
["3.1.3.1.5","Вырезка существующего дорожного покрытия","м3",-55.04,10380,{"$f":"ROUND(E1042*D1042,2)","v":-571315.19999999995},null,null,{"$f":"F1042+H1042","v":-571315.19999999995},{"$f":"E1042*$X$1","v":13494},{"$f":"J1042*D1042","v":-742709.76000000001},{"$f":"G1042*$Y$1","v":0},{"$f":"L1042*D1042","v":0},{"$f":"K1042+M1042","v":-742709.76000000001},13494,null,null,0,null,null,null,{"$f":"N1042-I1042","v":-171394.56000000006},{"$f":"1-I1042/N1042","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1042*D1042","v":-742709.76000000001},null,null,null,-742709.76000000001,0.23076923076923084]
["3.1.3.2","Верхнее строение пути №3",null,null,null,null,null,null,null,0,0,0,{"$f":"L1043*D1043","v":0},0,0,null,null,0,null,null,null,{"$f":"N1043-I1043","v":0},{"$f":"1-I1043/N1043","v":{"$error":"#DIV/0!"}}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-156.38999999999999,1904.4,{"$f":"ROUND(E1044*D1044,2)","v":-297829.12},{"$f":"ROUND(H1044/D1044,2)","v":46458.33},-7265618.9800000004,{"$f":"F1044+H1044","v":-7563448.1000000006},2475.7200000000003,-387177.85080000001,60860.412300000004,{"$f":"L1044*D1044","v":-9517959.8795969989},-9905137.730396999,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60860,{"$f":"'ВСЕ СМЕТЫ КДС'!G4460+'ВСЕ СМЕТЫ КДС'!G4461+'ВСЕ СМЕТЫ КДС'!G4462+'ВСЕ СМЕТЫ КДС'!G4463+'ВСЕ СМЕТЫ КДС'!G4464+'ВСЕ СМЕТЫ КДС'!G4470+'ВСЕ СМЕТЫ КДС'!G4476+'ВСЕ СМЕТЫ КДС'!G4482+'ВСЕ СМЕТЫ КДС'!G4483+'ВСЕ СМЕТЫ КДС'!G4484+'ВСЕ СМЕТЫ КДС'!G4485+'ВСЕ СМЕТЫ КДС'!G4486+'ВСЕ СМЕТЫ КДС'!G4487+'ВСЕ СМЕТЫ КДС'!G4488+'ВСЕ СМЕТЫ КДС'!G4489+'ВСЕ СМЕТЫ КДС'!G4490+'ВСЕ СМЕТЫ КДС'!G4491+'ВСЕ СМЕТЫ КДС'!G4492+'ВСЕ СМЕТЫ КДС'!G4493+'ВСЕ СМЕТЫ КДС'!G4494+'ВСЕ СМЕТЫ КДС'!G4504+'ВСЕ СМЕТЫ КДС'!G4505","v":57654.67707392708},{"$f":"((R1044/(S1044/100))-100)/100","v":5.5595193464754541E-2},null,{"$f":"N1044-I1044","v":-2341689.6303969985},{"$f":"1-I1044/N1044","v":0.23641161729743487},null,null,null,null,null,null,{"$f":"O1044*D1044","v":-387177.85079999996},null,{"$f":"R1044*D1044","v":-9517895.3999999985},null,{"$f":"O1044*D1044+R1044*D1044","v":-9905073.2507999986},{"$f":"1-I1044/AH1044","v":0.23640664652438315}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.25,1903,297343.75,43469,{"$f":"G1045*D1045","v":6792031.25},7089375,null,null,null,null,null,2475.7199999999998,null,null,60860,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1045*O1045","v":386831.24999999994},{"$f":"1-F1045/AD1045","v":0.23133472282810641},{"$f":"D1045*R1045","v":9509375},{"$f":"1-H1045/AF1045","v":0.28575418994413404},9896206.25,0.28362699595109997]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.38999999999999,5040,{"$f":"ROUND(E1046*D1046,2)","v":-788205.6},null,null,{"$f":"F1046+H1046","v":-788205.6},{"$f":"E1046*$X$1","v":6552},{"$f":"J1046*D1046","v":-1024667.2799999999},{"$f":"G1046*$Y$1","v":0},{"$f":"L1046*D1046","v":0},{"$f":"K1046+M1046","v":-1024667.2799999999},6552,null,null,0,null,null,null,{"$f":"N1046-I1046","v":-236461.67999999993},{"$f":"1-I1046/N1046","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1046*D1046","v":-1024667.2799999999},null,null,null,-1024667.2799999999,0.23076923076923073]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.25,{"$f":"4200*1.2","v":5040},{"$f":"ROUND(E1047*D1047,2)","v":787500},null,null,{"$f":"F1047+H1047","v":787500},{"$f":"E1047*$X$1","v":6552},{"$f":"J1047*D1047","v":1023750},{"$f":"G1047*$Y$1","v":0},{"$f":"L1047*D1047","v":0},{"$f":"K1047+M1047","v":1023750},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1047*O1047","v":1023750},{"$f":"1-F1047/AD1047","v":0.23076923076923073},null,null,1023750,0.23076923076923073]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",172,{"$f":"814.36*1.2","v":977.23199999999997},168083.9,85,{"$f":"G1048*D1048","v":14620},182703.9,null,null,null,null,null,1254,null,null,115,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1048*O1048","v":215688},{"$f":"1-F1048/AD1048","v":0.22070815251659803},{"$f":"D1048*R1048","v":19780},{"$f":"1-H1048/AF1048","v":0.26086956521739135},235468,0.22408182852871728]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1049*D1049,2)","v":96000},135000,{"$f":"G1049*D1049","v":135000},{"$f":"F1049+H1049","v":231000},{"$f":"E1049*$X$1","v":124800},{"$f":"J1049*D1049","v":124800},{"$f":"G1049*$Y$1","v":176850},{"$f":"L1049*D1049","v":176850},{"$f":"K1049+M1049","v":301650},124800,null,null,49408,null,null,null,{"$f":"N1049-I1049","v":70650},{"$f":"1-I1049/N1049","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1049*O1049","v":124800},{"$f":"1-F1049/AD1049","v":0.23076923076923073},{"$f":"D1049*R1049","v":49408},{"$f":"1-H1049/AF1049","v":-1.7323510362694301},174208,-0.32600110213078626]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.38999999999999,5040,-788205.6,null,null,-788205.6,6552,-1024667.2799999999,0,{"$f":"L1050*D1050","v":0},-1024667.2799999999,6552,null,null,0,null,null,null,{"$f":"N1050-I1050","v":-236461.67999999993},{"$f":"1-I1050/N1050","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1050*D1050","v":-1024667.2799999999},null,null,null,-1024667.2799999999,0.23076923076923073]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",156.25,{"$f":"4200*1.2","v":5040},787500,null,null,787500,6552,1023750,0,{"$f":"L1051*D1051","v":0},1023750,6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1051*O1051","v":1023750},{"$f":"1-F1051/AD1051","v":0.23076923076923073},null,null,1023750,0.23076923076923073]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,{"$f":"1053*1.2","v":1263.5999999999999},161740.79999999999,130,{"$f":"G1052*D1052","v":16640},178380.79999999999,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1052*O1052","v":212992},{"$f":"1-F1052/AD1052","v":0.24062500000000009},{"$f":"D1052*R1052","v":19200},{"$f":"1-H1052/AF1052","v":0.1333333333333333},232192,0.23175303197353914]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313,1673,523649,1686,{"$f":"G1053*D1053","v":527718},1051367,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1053*O1053","v":674202},{"$f":"1-F1053/AD1053","v":0.22330547818013002},{"$f":"D1053*R1053","v":681714},{"$f":"1-H1053/AF1053","v":0.22589531680440766},1355916,0.22460757156048017]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1069+F1067+F1071+F1081+F1074+F1079+F1076+F1078+F1077+F1080+F1058+F1060+F1062+F1063+F1064+F1065","v":3821989.8800000004},null,{"$f":"H1069+H1067+H1071+H1081+H1074+H1079+H1076+H1078+H1077+H1080+H1058+H1060+H1062+H1063+H1064+H1065","v":5594248.3799999999},{"$f":"I1069+I1067+I1071+I1081+I1074+I1079+I1076+I1078+I1077+I1080+I1058+I1060+I1062+I1063+I1064+I1065","v":9416238.2599999998},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1069+AD1067+AD1071+AD1081+AD1074+AD1079+AD1076+AD1078+AD1077+AD1080+AD1058+AD1060+AD1062+AD1063+AD1064+AD1065","v":4916689.1037999997},{"$f":"1-F1054/AD1054","v":0.22264967352805176},{"$f":"AF1069+AF1067+AF1071+AF1081+AF1074+AF1079+AF1076+AF1078+AF1077+AF1080+AF1058+AF1060+AF1062+AF1063+AF1064+AF1065","v":7801834.1000000006},{"$f":"1-H1054/AF1054","v":0.28295727539246196},{"$f":"AH1069+AH1067+AH1071+AH1081+AH1074+AH1079+AH1076+AH1078+AH1077+AH1080+AH1058+AH1060+AH1062+AH1063+AH1064+AH1065","v":12718523.2038},0.25964374093474585]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1082+F1068+F1070+F1073+F1075-F1077+F1057+F1059+F1061+F1063","v":-3816762.68},null,{"$f":"H1082+H1068+H1070+H1073+H1075-H1077+H1057+H1059+H1061+H1063","v":-4953957.9700000007},{"$f":"I1082+I1068+I1070+I1073+I1075-I1077+I1057+I1059+I1061+I1063","v":-8770720.6500000004},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1082+AD1068+AD1070+AD1073+AD1075-AD1077+AD1057+AD1059+AD1061-AD1063","v":-5211362.8840000005},null,{"$f":"AF1082+AF1068+AF1070+AF1073+AF1075-AF1077+AF1057+AF1059+AF1061-AF1063","v":-6715933.4440000001},null,{"$f":"AH1082+AH1068+AH1070+AH1073+AH1075-AH1077+AH1057+AH1059+AH1061-AH1063","v":-11927296.328000002}]
["3.1.4.2","Верхнее строение пути №4",null,null,null,null,null,null,null,{"$f":"E1056*$X$1","v":0},{"$f":"J1056*D1056","v":0},{"$f":"G1056*$Y$1","v":0},{"$f":"L1056*D1056","v":0},{"$f":"K1056+M1056","v":0},0,null,null,0,null,null,null,{"$f":"N1056-I1056","v":0},{"$f":"1-I1056/N1056","v":{"$error":"#DIV/0!"}}]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",-97.2,1904.4,{"$f":"ROUND(E1057*D1057,2)","v":-185107.68},{"$f":"ROUND(H1057/D1057,2)","v":47555.17},-4622362.45,{"$f":"F1057+H1057","v":-4807470.13},{"$f":"E1057*$X$1","v":2475.7200000000003},{"$f":"J1057*D1057","v":-240639.98400000003},{"$f":"G1057*$Y$1","v":62297.272700000001},{"$f":"L1057*D1057","v":-6055294.90644},{"$f":"K1057+M1057","v":-6295934.8904400002},2475.7199999999998,{"$f":"P1044","v":5258.0183762534398},{"$f":"((O1057/(P1057/100))-100)/100","v":-0.52915341430129137},62297.27,{"$f":"S1044","v":57654.67707392708},{"$f":"((R1057/(S1057/100))-100)/100","v":8.0524133716333351E-2},null,{"$f":"N1057-I1057","v":-1488464.7604400003},{"$f":"1-I1057/N1057","v":0.23641679692401918},null,null,null,null,null,null,{"$f":"O1057*D1057","v":-240639.984},null,{"$f":"R1057*D1057","v":-6055294.6440000003},null,{"$f":"O1057*D1057+R1057*D1057","v":-6295934.6280000005},{"$f":"1-I1057/AH1057","v":0.23641676509478526}]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",97.34,1903,{"$f":"ROUND(E1058*D1058,2)","v":185238.02},43469,{"$f":"G1058*D1058","v":4231272.46},4416510.4799999995,null,null,null,null,null,2475.7199999999998,null,null,62297,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1058*O1058","v":240986.58479999998},{"$f":"1-F1058/AD1058","v":0.23133472282810652},{"$f":"D1058*R1058","v":6063989.9800000004},{"$f":"1-H1058/AF1058","v":0.302229641876816},6304976.5648000007,0.29951992134960537]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.2,5040,{"$f":"ROUND(E1059*D1059,2)","v":-489888},null,null,-489888,{"$f":"E1059*$X$1","v":6552},{"$f":"J1059*D1059","v":-636854.4},{"$f":"G1059*$Y$1","v":0},{"$f":"L1059*D1059","v":0},{"$f":"K1059+M1059","v":-636854.4},6552,null,null,0,null,null,null,{"$f":"N1059-I1059","v":-146966.40000000002},{"$f":"1-I1059/N1059","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1059*D1059","v":-636854.4},null,{"$f":"R1059*D1059","v":0},null,-636854.4,0.23076923076923084]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",97.34,5040,{"$f":"ROUND(E1060*D1060,2)","v":490593.6},null,null,490593.6,{"$f":"E1060*$X$1","v":6552},{"$f":"J1060*D1060","v":637771.68000000005},{"$f":"G1060*$Y$1","v":0},{"$f":"L1060*D1060","v":0},{"$f":"K1060+M1060","v":637771.68000000005},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1060*O1060","v":637771.68000000005},{"$f":"1-F1060/AD1060","v":0.23076923076923084},null,null,637771.68000000005,0.23076923076923084]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.2,5040,-489888,null,null,-489888,{"$f":"E1061*$X$1","v":6552},{"$f":"J1061*D1061","v":-636854.4},{"$f":"G1061*$Y$1","v":0},{"$f":"L1061*D1061","v":0},{"$f":"K1061+M1061","v":-636854.4},6552,null,null,0,null,null,null,{"$f":"N1061-I1061","v":-146966.40000000002},{"$f":"1-I1061/N1061","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1061*D1061","v":-636854.4},null,{"$f":"R1061*D1061","v":0},null,-636854.4,0.23076923076923084]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",97.34,5040,490593.6,null,null,490593.6,{"$f":"E1062*$X$1","v":6552},{"$f":"J1062*D1062","v":637771.68000000005},{"$f":"G1062*$Y$1","v":0},{"$f":"L1062*D1062","v":0},{"$f":"K1062+M1062","v":637771.68000000005},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1062*O1062","v":637771.68000000005},{"$f":"1-F1062/AD1062","v":0.23076923076923084},null,null,637771.68000000005,0.23076923076923084]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1063*D1063,2)","v":96000},135000,{"$f":"ROUND(G1063*D1063,2)","v":135000},231000,{"$f":"E1063*$X$1","v":124800},{"$f":"J1063*D1063","v":124800},{"$f":"G1063*$Y$1","v":176850},{"$f":"L1063*D1063","v":176850},{"$f":"K1063+M1063","v":301650},124800,null,null,49408,null,null,null,{"$f":"N1063-I1063","v":70650},{"$f":"1-I1063/N1063","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1063*O1063","v":124800},{"$f":"1-F1063/AD1063","v":0.23076923076923073},{"$f":"D1063*R1063","v":49408},{"$f":"1-H1063/AF1063","v":-1.7323510362694301},174208,-0.32600110213078626]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,{"$f":"1053*1.2","v":1263.5999999999999},{"$f":"ROUND(E1064*D1064,2)","v":101088},130,{"$f":"G1064*D1064","v":10400},111488,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1064*O1064","v":133120},{"$f":"1-F1064/AD1064","v":0.24062499999999998},{"$f":"D1064*R1064","v":12000},{"$f":"1-H1064/AF1064","v":0.1333333333333333},145120,0.23175303197353914]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",195,1673,326235,1686,{"$f":"G1065*D1065","v":328770},655005,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1065*O1065","v":420030},{"$f":"1-F1065/AD1065","v":0.22330547818013002},{"$f":"D1065*R1065","v":424710},{"$f":"1-H1065/AF1065","v":0.22589531680440766},844740,0.22460757156048017]
["3.1.4.3","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N1066-I1066","v":0},{"$f":"1-I1066/N1066","v":{"$error":"#DIV/0!"}}]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1069*1.47","v":121.31910000000001},1050,{"$f":"ROUND(E1067*D1067,2)","v":127385.06},null,null,{"$f":"F1067+H1067","v":127385.06},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1067*O1067","v":192897.36900000001},{"$f":"1-F1067/AD1067","v":0.3396226155889146},null,null,{"$f":"O1067*D1067+R1067*D1067","v":192897.36900000001},{"$f":"1-I1067/AH1067","v":0.3396226155889146}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола","м3",-132.63,14940,{"$f":"ROUND(E1068*D1068,2)","v":-1981492.2},null,null,{"$f":"F1068+H1068","v":-1981492.2},{"$f":"E1068*$X$1","v":19422},{"$f":"J1068*D1068","v":-2575939.86},{"$f":"G1068*$Y$1","v":0},{"$f":"L1068*D1068","v":0},{"$f":"K1068+M1068","v":-2575939.86},19422,null,null,0,null,null,null,{"$f":"N1068-I1068","v":-594447.65999999992},{"$f":"1-I1068/N1068","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1068*D1068","v":-2575939.86},null,{"$f":"R1068*D1068","v":0},null,{"$f":"O1068*D1068+R1068*D1068","v":-2575939.86},{"$f":"1-I1068/AH1068","v":0.23076923076923073}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",82.53,14940,1232998.2,null,null,1232998.2,19422,1602897.66,0,0,1602897.66,19422,null,null,0,null,null,null,369899.45999999996,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1069*O1069","v":1602897.66},{"$f":"1-F1069/AD1069","v":0.23076923076923073},null,null,{"$f":"O1069*D1069+R1069*D1069","v":1602897.66},{"$f":"1-I1069/AH1069","v":0.23076923076923073}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-84.52","v":-84.52},{"$f":"E1030","v":1850},{"$f":"ROUND(E1070*D1070,2)","v":-156362},null,null,{"$f":"F1070+H1070","v":-156362},{"$f":"E1070*$X$1","v":2405},{"$f":"J1070*D1070","v":-203270.59999999998},{"$f":"G1070*$Y$1","v":0},0,{"$f":"K1070+M1070","v":-203270.59999999998},2405,null,null,0,null,null,null,-46908.599999999977,0.23076923076923073,null,null,null,null,null,null,{"$f":"O1070*D1070","v":-203270.59999999998},null,{"$f":"R1070*D1070","v":0},null,{"$f":"O1070*D1070+R1070*D1070","v":-203270.59999999998},{"$f":"1-I1070/AH1070","v":0.23076923076923073}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",133.19,1850,{"$f":"ROUND(E1071*D1071,2)","v":246401.5},null,null,{"$f":"F1071+H1071","v":246401.5},{"$f":"E1071*$X$1","v":2405},{"$f":"J1071*D1071","v":320321.95},{"$f":"G1071*$Y$1","v":0},0,{"$f":"K1071+M1071","v":320321.95},2405,null,null,0,null,null,null,73920.450000000012,0.23076923076923084,null,null,null,null,null,null,{"$f":"D1071*O1071","v":320321.95},{"$f":"1-F1071/AD1071","v":0.23076923076923084},null,null,{"$f":"O1071*D1071+R1071*D1071","v":320321.95},{"$f":"1-I1071/AH1071","v":0.23076923076923084}]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-65,1933.2,{"$f":"ROUND(E1073*D1073,2)","v":-125658},5100,{"$f":"ROUND(G1073*D1073,2)","v":-331500},-457158,2513.1600000000003,-163355.40000000002,6681,-434265,-597620.4,2513,null,null,6681,null,null,null,-140462.40000000002,0.23503615338432227,null,null,null,null,null,null,{"$f":"O1073*D1073","v":-163345},null,{"$f":"R1073*D1073","v":-434265},null,{"$f":"O1073*D1073+R1073*D1073","v":-597610},{"$f":"1-I1073/AH1073","v":0.23502284098324999}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",122,{"$f":"1933*1.2","v":2319.6},{"$f":"ROUND(E1074*D1074,2)","v":282991.2},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1074*D1074,2)","v":646502.40000000002},929493.60000000009,null,null,null,null,null,2513,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1074*O1074","v":306586},{"$f":"1-F1074/AD1074","v":7.6959808993235179E-2},{"$f":"D1074*R1074","v":815082},{"$f":"1-H1074/AF1074","v":0.20682532555006727},1121668,0.17132912769197295]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,1795.2,{"$f":"ROUND(E1075*D1075,2)","v":-125664},1650,{"$f":"ROUND(G1075*D1075,2)","v":-115500},{"$f":"F1075+H1075","v":-241164},{"$f":"E1075*$X$1","v":2333.7600000000002},{"$f":"J1075*D1075","v":-163363.20000000001},{"$f":"G1075*$Y$1","v":2161.5},{"$f":"L1075*D1075","v":-151305},{"$f":"K1075+M1075","v":-314668.2},2333.5,null,null,2161.5,null,null,null,{"$f":"N1075-I1075","v":-73504.200000000012},{"$f":"1-I1075/N1075","v":0.23359271766260459},null,null,null,null,null,null,{"$f":"O1075*D1075","v":-163345},null,{"$f":"R1075*D1075","v":-151305},null,-314650,0.23354838709677417]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",70,{"$f":"1795*1.2","v":2154},{"$f":"ROUND(E1076*D1076,2)","v":150780},{"$f":"2443*1.2","v":2931.6},{"$f":"ROUND(G1076*D1076,2)","v":205212},{"$f":"F1076+H1076","v":355992},null,null,null,null,null,2333.5,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1076*O1076","v":163345},{"$f":"1-F1076/AD1076","v":7.6923076923076872E-2},{"$f":"D1076*R1076","v":151305},{"$f":"1-H1076/AF1076","v":-0.35628036086051362},314650,-0.13139043381535043]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",97.2,36,{"$f":"ROUND(E1077*D1077,2)","v":3499.2},201.6,{"$f":"ROUND(G1077*D1077,2)","v":19595.52},{"$f":"F1077+H1077","v":23094.720000000001},{"$f":"E1077*$X$1","v":46.800000000000004},{"$f":"J1077*D1077","v":4548.9600000000009},{"$f":"G1077*$Y$1","v":264.096},{"$f":"L1077*D1077","v":25670.1312},{"$f":"K1077+M1077","v":30219.091200000003},46.8,null,null,264,null,null,null,{"$f":"N1077-I1077","v":7124.3712000000014},{"$f":"1-I1077/N1077","v":0.23575729504400189},null,null,null,null,null,null,{"$f":"D1077*O1077","v":4548.96},{"$f":"1-F1077/AD1077","v":0.23076923076923084},{"$f":"D1077*R1077","v":25660.799999999999},{"$f":"1-H1077/AF1077","v":0.23636363636363633},30209.759999999998,0.23552123552123549]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,0,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1078*R1078","v":30261},{"$f":"1-H1078/AF1078","v":1},30261,1]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",{"$f":"153.72-D1074","v":31.72},null,null,null,null,{"$f":"F1079+H1079","v":0},null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1079*R1079","v":211921.31999999998},{"$f":"1-H1079/AF1079","v":1},211921.31999999998,1]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",97.2,44,{"$f":"ROUND(E1080*D1080,2)","v":4276.8},180,{"$f":"ROUND(G1080*D1080,2)","v":17496},{"$f":"F1080+H1080","v":21772.799999999999},{"$f":"E1080*$X$1","v":57.2},{"$f":"J1080*D1080","v":5559.84},{"$f":"G1080*$Y$1","v":235.8},{"$f":"L1080*D1080","v":22919.760000000002},{"$f":"K1080+M1080","v":28479.600000000002},46.8,null,null,180,null,null,null,{"$f":"N1080-I1080","v":6706.8000000000029},{"$f":"1-I1080/N1080","v":0.23549488054607515},null,null,null,null,null,null,{"$f":"D1080*O1080","v":4548.96},{"$f":"1-F1080/AD1080","v":5.9829059829059839E-2},{"$f":"D1080*R1080","v":17496},{"$f":"1-H1080/AF1080","v":0},22044.959999999999,1.2345679012345623E-2]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"133.19*1.6-133.19","v":79.914000000000016},1050,{"$f":"ROUND(E1081*D1081,2)","v":83909.7},null,null,{"$f":"F1081+H1081","v":83909.7},{"$f":"E1081*$X$1","v":1365},{"$f":"J1081*D1081","v":109082.61000000002},{"$f":"G1081*$Y$1","v":0},{"$f":"L1081*D1081","v":0},{"$f":"K1081+M1081","v":109082.61000000002},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1081*O1081","v":127063.26000000002},{"$f":"1-F1081/AD1081","v":0.33962264150943411},null,null,127063.26000000002,0.33962264150943411]
["3.1.4.3.6","Вырезка существующего дорожного покрытия","м3",-34.22,10380,{"$f":"ROUND(E1082*D1082,2)","v":-355203.6},null,null,{"$f":"F1082+H1082","v":-355203.6},{"$f":"E1082*$X$1","v":13494},{"$f":"J1082*D1082","v":-461764.68},{"$f":"G1082*$Y$1","v":0},{"$f":"L1082*D1082","v":0},{"$f":"K1082+M1082","v":-461764.68},13494,null,null,0,null,null,null,{"$f":"N1082-I1082","v":-106561.08000000002},{"$f":"1-I1082/N1082","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1082*D1082","v":-461764.68},null,{"$f":"R1082*D1082","v":0},null,-461764.68,0.23076923076923084]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N1083-I1083","v":0}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1086+F1087+F1088+F1091+F1092+F1095+F1096+F1097","v":1944955.5649999999},null,{"$f":"H1086+H1087+H1088+H1091+H1092+H1095+H1096+H1097","v":786029},{"$f":"I1086+I1087+I1088+I1091+I1092+I1095+I1096+I1097","v":2730984.5649999999},null,{"$f":"SUM(K1086:K1097)","v":0},null,{"$f":"SUM(M1086:M1097)","v":0},{"$f":"SUM(N1086:N1097)","v":0},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1086+AD1087+AD1088+AD1091+AD1092+AD1095+AD1096+AD1097","v":2541810.2672999999},{"$f":"1-F1084/AD1084","v":0.23481481288294581},{"$f":"AF1086+AF1087+AF1088+AF1091+AF1092+AF1095+AF1096+AF1097","v":1021837.1271999999},{"$f":"1-H1084/AF1084","v":0.23076879956999852},{"$f":"AH1086+AH1087+AH1088+AH1091+AH1092+AH1095+AH1096+AH1097","v":3563647.3944999999},{"$f":"1-I1084/AH1084","v":0.23365466257551204},"ЛВ  "]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1098+F1099+F1100+F1101+F1102+F1103+F1104+F1105+F1106+F1107+F1108+F1109+F1110+F1111","v":-612058.72672000004},null,{"$f":"H1098+H1099+H1100+H1101+H1102+H1103+H1104+H1105+H1106+H1107+H1108+H1109+H1110+H1111","v":-474125.73433678265},{"$f":"I1098+I1099+I1100+I1101+I1102+I1103+I1104+I1105+I1106+I1107+I1108+I1109+I1110+I1111","v":-1086184.4610567824},null,{"$f":"-SUM(K1098:K1111)","v":626056.37800320005},null,{"$f":"-SUM(M1098:M1111)","v":263473.56000000006},{"$f":"-SUM(N1098:N1111)","v":889529.93800320022},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1098+AD1099+AD1100+AD1101+AD1102+AD1103+AD1104+AD1105+AD1106+AD1107+AD1108+AD1109+AD1110+AD1111","v":-935810.27800000005},null,{"$f":"AF1098+AF1099+AF1100+AF1101+AF1102+AF1103+AF1104+AF1105+AF1106+AF1107+AF1108+AF1109+AF1110+AF1111","v":-556205.93000000005},null,{"$f":"AH1098+AH1099+AH1100+AH1101+AH1102+AH1103+AH1104+AH1105+AH1106+AH1107+AH1108+AH1109+AH1110+AH1111","v":-1492016.2079999994},0.27200223748723318,null,null,"+"]
["4.1.1","Разборка дорожных покрытий","м3",92.84,5853.2205945713049,{"$f":"D1086*E1086","v":543413},null,null,{"$f":"H1086+F1086","v":543413},null,null,null,null,null,7609.19,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1086*O1086","v":706437.19959999993},{"$f":"1-F1086/AD1086","v":0.23076955699998214},null,null,{"$f":"O1086*D1086+R1086*D1086","v":706437.19959999993},0.23076955699998214]
["4.1.2","Демонтаж коллектора","м3",2.89,93008.650519031144,{"$f":"D1087*E1087","v":268795},null,null,{"$f":"H1087+F1087","v":268795},null,null,null,null,null,120911.25,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1087*O1087","v":349433.51250000001},0.23076925828629558,null,null,{"$f":"O1087*D1087+R1087*D1087","v":349433.51250000001},0.23076925828629558]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1089+F1090","v":236446.56500000003},null,{"$f":"H1089+H1090","v":0},{"$f":"I1089+I1090","v":236446.56500000003},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1089:AD1090)","v":320749.10880000005},0.26283017313873824,null,null,{"$f":"SUM(AH1089:AH1090)","v":320749.10880000005},0.26283017313873824]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,779.43173508826908,{"$f":"D1089*E1089","v":74615},null,null,{"$f":"H1089+F1089","v":74615},null,null,null,null,null,1013.26,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1089*O1089","v":96999.37980000001},0.23076827755139939,null,null,{"$f":"O1089*D1089+R1089*D1089","v":96999.37980000001},0.23076827755139939]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1089*1.47","v":140.72310000000002},1150,{"$f":"D1090*E1090","v":161831.56500000003},null,null,{"$f":"H1090+F1090","v":161831.56500000003},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1090*O1090","v":223749.72900000002},0.27672955974842761,null,null,{"$f":"O1090*D1090+R1090*D1090","v":223749.72900000002},0.27672955974842761]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,2439.8556438406017,{"$f":"D1091*E1091","v":402259},2124.6315278704433,{"$f":"D1091*G1091","v":350288},{"$f":"H1091+F1091","v":752547},null,null,null,null,null,3171.81,null,null,2762.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1091*O1091","v":522936.31469999999},0.23076866399923013,{"$f":"D1091*R1091","v":455374.23739999998},{"$f":"1-H1091/AF1091","v":0.23076895610080905},{"$f":"O1091*D1091+R1091*D1091","v":978310.55209999997},0.23076879996375943]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1093+F1094","v":63219.000000000007},null,{"$f":"H1093+H1094","v":0},{"$f":"I1093+I1094","v":63219.000000000007},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1093:AD1094)","v":82184.665500000003},0.23076890785666082,null,null,{"$f":"SUM(AH1093:AH1094)","v":82184.665500000003},0.23076890785666082]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D1093*E1093","v":17495},null,null,{"$f":"H1093+F1093","v":17495},null,null,null,null,null,915.23,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1093*O1093","v":22743.465500000002},0.23076806390829052,null,null,{"$f":"O1093*D1093+R1093*D1093","v":22743.465500000002},0.23076806390829052]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1093*1.6","v":39.760000000000005},1150,{"$f":"D1094*E1094","v":45724.000000000007},null,null,{"$f":"H1094+F1094","v":45724.000000000007},null,null,null,null,null,1495,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1094*O1094","v":59441.200000000004},0.23076923076923073,null,null,59441.200000000004,0.23076923076923073]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,3711.2262196270481,{"$f":"D1095*E1095","v":394058},3215.0875871162175,{"$f":"D1095*G1095","v":341378},{"$f":"H1095+F1095","v":735436},null,null,null,null,null,4824.59,null,null,4179.6099999999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1095*O1095","v":512274.96620000002},0.2307685793762686,{"$f":"D1095*R1095","v":443790.98979999998},{"$f":"1-H1095/AF1095","v":0.23076851976231805},956065.95600000001,0.23076855170439725]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,{"$f":"17779","v":17779},{"$f":"D1096*E1096","v":17779},47934,{"$f":"D1096*G1096","v":47934},{"$f":"H1096+F1096","v":65713},null,null,null,null,null,23112.7,null,null,62314.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1096*O1096","v":23112.7},0.23076923076923084,{"$f":"D1096*R1096","v":62314.2},{"$f":"1-H1096/AF1096","v":0.23076923076923073},85426.9,0.23076923076923073]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,{"$f":"D1097*E1097","v":18986},46429,{"$f":"D1097*G1097","v":46429},{"$f":"H1097+F1097","v":65415},null,null,null,null,null,24681.8,null,null,60357.7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1097*O1097","v":24681.8},0.23076923076923073,{"$f":"D1097*R1097","v":60357.7},{"$f":"1-H1097/AF1097","v":0.23076923076923073},85039.5,0.23076923076923073]
["4.1.9","Прокладка труб гофрированных 2-слойных раструбных канализационных ø160 мм","м",-72,1464.4799999999998,{"$f":"D1098*E1098","v":-105442.55999999998},710.05000000000018,{"$f":"D1098*G1098","v":-51123.600000000013},{"$f":"F1098+H1098","v":-156566.16},{"$f":"E1098*$Y$1","v":1918.4687999999999},{"$f":"J1098*D1098","v":-138129.7536},{"$f":"G1098*$X$1","v":923.06500000000028},{"$f":"L1098*D1098","v":-66460.680000000022},{"$f":"M1098+K1098","v":-204590.43360000002},1918.47,{"$f":"'ВСЕ СМЕТЫ КДС'!G9054+'ВСЕ СМЕТЫ КДС'!G9059+'ВСЕ СМЕТЫ КДС'!G9064","v":2099.7508398767704},{"$f":"((O1098/(P1098/100))-100)/100","v":-8.6334452847466991E-2},923.07,{"$f":"'ВСЕ СМЕТЫ КДС'!G9060+'ВСЕ СМЕТЫ КДС'!G9055","v":1183.4589264215565},{"$f":"((R1098/(S1098/100))-100)/100","v":-0.22002362786590196},null,null,null,null,null,null,null,null,null,{"$f":"O1098*D1098","v":-138129.84},null,{"$f":"R1098*D1098","v":-66461.040000000008},null,-204590.88,0.23473538996459664]
["4.1.10","Прокладка труб стальных электросварных прямошовных ø325х6,0  (футляр)  с весьма усил. Гидроизол","м",-36,2132.64,-76775.039999999994,6499.2,-233971.19999999998,-310746.23999999999,{"$f":"E1099*$Y$1","v":2793.7584000000002},-100575.3024,{"$f":"G1099*$X$1","v":8448.9600000000009},{"$f":"L1099*D1099","v":-304162.56000000006},-404737.86240000004,2793.76,{"$f":"'ВСЕ СМЕТЫ КДС'!G9074+'ВСЕ СМЕТЫ КДС'!G9079+'ВСЕ СМЕТЫ КДС'!G9083","v":3252.8395631013996},{"$f":"((O1099/(P1099/100))-100)/100","v":-0.14113194155314956},8448.9599999999991,{"$f":"'ВСЕ СМЕТЫ КДС'!G9075+'ВСЕ СМЕТЫ КДС'!G9084+'ВСЕ СМЕТЫ КДС'!G9089","v":7109.6631201093014},{"$f":"((R1099/(S1099/100))-100)/100","v":0.18837698175917339},null,null,null,null,null,null,null,null,null,-100575.36000000002,null,-304162.55999999994,null,-404737.91999999993,0.23222849986480132]
["4.1.11","Устройство колодца канализационного из сборных ж/б элементов ∅1000","шт.",-3,26171.133333333328,-78513.39999999998,52954.844778927552,-158864.53433678264,-237377.93433678261,{"$f":"K1100/D1100","v":-24296},72888,{"$f":"M1100/D1100","v":-48788.666666666664},146366,219254,78955,{"$f":"'ВСЕ СМЕТЫ КДС'!G9102","v":67771.310592061447},{"$f":"((O1100/(P1100/100))-100)/100","v":0.16502099945000295},48788.67,{"$f":"'ВСЕ СМЕТЫ КДС'!G9103+'ВСЕ СМЕТЫ КДС'!G9104+'ВСЕ СМЕТЫ КДС'!G9105+'ВСЕ СМЕТЫ КДС'!G9106+'ВСЕ СМЕТЫ КДС'!G9107+'ВСЕ СМЕТЫ КДС'!G9108","v":17593.33576605696},{"$f":"((R1100/(S1100/100))-100)/100","v":1.7731335687987366},null,null,null,null,null,null,null,null,null,-236865,null,-146366.01,null,-383231.01,0.3805878748257282]
["4.1.12","Монтаж тройника НПВХ Т 160/160","шт",-1,3098.88,-3098.88,2613.6,-2613.6,-5712.48,{"$f":"E1101*$Y$1","v":4059.5328000000004},{"$f":"J1101*D1101","v":-4059.5328000000004},{"$f":"G1101*$X$1","v":3397.68},{"$f":"L1101*D1101","v":-3397.68},-7457.2128000000002,4059.53,null,null,3397.68,null,null,null,{"$f":"N1101-I1101","v":-1744.7328000000007},{"$f":"1-I1101/N1101","v":0.23396580556209967},null,null,null,null,null,null,-4059.53,null,-3397.68,null,-7457.21,0.23396551793499187]
["4.1.13","Монтаж отвода НПВХ О 45° 160","шт",-1,2102.4,-2102.4,862.40000000000009,-862.40000000000009,-2964.8,2754.1440000000002,-2754.1440000000002,1121.1200000000001,-1121.1200000000001,-3875.2640000000001,2754.14,null,null,1121.1199999999999,null,null,null,-910.46399999999994,0.23494244521147456,null,null,null,null,null,null,-2754.14,null,-1121.1199999999999,null,-3875.2599999999998,0.23494165552762902]
["4.1.14","Монтаж муфты защитной (для прохода через стенку ж.б. колодца) для НПВХ трубы ∅160","шт",-5,4917.5999999999995,-24587.999999999996,1795.2000000000003,-8976.0000000000018,-33564,6442.0559999999996,-32210.28,2333.7600000000002,-11668.800000000001,-43879.08,6442.06,null,null,2333.7600000000002,null,null,null,-10315.080000000002,0.23507967806070684,null,null,null,null,null,null,-32210.300000000003,null,-11668.800000000001,null,-43879.100000000006,0.23508002670975481]
["4.1.15","Затирка поверхности лотка в колодце (железнение) цементом М300","м2",-2.4,512.64,-1230.336,null,0,-1230.336,671.55840000000001,-1611.7401600000001,0,0,-1611.7401600000001,671.56,null,null,0,null,null,null,-381.40416000000005,0.23664122137404586,null,null,null,null,null,null,-1611.7439999999999,null,0,null,-1611.7439999999999,0.23664304008577042]
["4.1.16","Заполнение межтрубного пространства в футляре цементно-песчаной смесью (цемент М100)","м3",-2.2999999999999998,13286.966399999999,-30560.022719999997,4620,-10626,-41186.022719999994,17405.925984000001,-40033.629763199999,6006,-13813.8,-53847.429763199994,17405.93,null,null,6006,null,null,null,-12661.407043200001,0.23513484485480429,null,null,null,null,null,null,-40033.638999999996,null,-13813.8,null,-53847.438999999998,0.23513497605707867]
["4.1.17","Отсыпка песка крупнозернистого фракции 1-2 мм","м3",-0.8,1985.7599999999998,-1588.6079999999999,1584,-1267.2,-2855.808,2601.3455999999996,-2081.0764799999997,2059.2000000000003,-1647.3600000000004,-3728.4364800000003,2601.35,null,null,2059.1999999999998,null,null,null,-872.62848000000031,0.23404676053378826,null,null,null,null,null,null,-2081.08,null,-1647.36,null,-3728.4399999999996,0.23404748366609085]
["4.1.18","Отсыпка щебня с трамбованием","м3",-3.5,2047.6799999999998,-7166.8799999999992,1663.2,-5821.2,-12988.079999999998,2682.4607999999998,-9388.612799999999,2162.1600000000003,-7567.5600000000013,-16956.1728,2682.46,null,null,2162.16,null,null,null,-3968.0928000000022,0.23402054501355407,null,null,null,null,null,null,-9388.61,null,-7567.5599999999995,null,-16956.169999999998,0.23402041852611766]
["4.1.19","Обмазка сборных ж.б. элементов праймером Технониколь №1","м2",-25.3,226.79999999999998,-5738.04,null,null,-5738.04,297.108,-7516.8324000000002,0,0,-7516.8324000000002,297.11,null,null,0,null,null,null,-1778.7924000000003,0.23664122137404586,null,null,null,null,null,null,-7516.8830000000007,null,0,null,-7516.8830000000007,0.23664635993403127]
["4.1.20","Обмазка сборных ж.б. элементов колодцев битумной мастикой Технониколь №24 (2 раза)","м2",-50.6,453.59999999999997,-22952.16,null,null,-22952.16,594.21600000000001,-30067.329600000001,0,0,-30067.329600000001,594.22,null,null,0,null,null,null,-7115.1696000000011,0.23664122137404586,null,null,null,null,null,null,-30067.532000000003,null,0,null,-30067.532000000003,0.23664635993403127]
["4.1.21","Восстановление асфальтобетонного покрытия","м2",-120,2073.6,-248832,null,null,-248832,2716.4160000000002,-325969.92000000004,0,0,-325969.92000000004,2716.42,null,null,0,null,null,null,-77137.920000000042,0.23664122137404586,null,null,null,null,null,null,-325970.40000000002,null,0,null,-325970.40000000002,0.2366423454399541]
["4.1.22","Восстановление бордюрного камня","м",-2,1735.2,-3470.4,null,null,-3470.4,2273.1120000000001,-4546.2240000000002,0,0,-4546.2240000000002,2273.11,null,null,0,null,null,null,-1075.8240000000001,0.23664122137404586,null,null,null,null,null,null,-4546.22,null,0,null,-4546.22,0.23664054973142523]
["ИТОГО текущий договор",null,null,null,null,{"$f":"F4+F69+F98+F103+F229+F253+F282+F379+F406+F411+F442+F452+F493+F680+F709+F746+F766+F891+F926+F934+F939+F963+F1084","v":{"$error":"#REF!"}},null,{"$f":"H4+H69+H98+H103+H229+H253+H282+H379+H406+H411+H442+H452+H493+H680+H709+H746+H766+H891+H926+H934+H939+H963+H1084","v":{"$error":"#REF!"}},{"$f":"I4+I69+I98+I103+I229+I253+I282+I379+I406+I411+I442+I452+I493+I680+I709+I746+I766+I891+I926+I934+I939+I963+I1084","v":{"$error":"#REF!"}},null,{"$f":"K4+K69+K98+K103+K229+K253+K282+K379+K406+K411+K442+K452+K493+K680+K709+K746+K766+K891+K926+K934+K939+K963+K1084","v":{"$error":"#REF!"}},null,{"$f":"M4+M69+M98+M103+M229+M253+M282+M379+M406+M411+M442+M452+M493+M680+M709+M746+M766+M891+M926+M934+M939+M963+M1084","v":{"$error":"#REF!"}},{"$f":"N4+N69+N98+N103+N229+N253+N282+N379+N406+N411+N442+N452+N493+N680+N709+N746+N766+N891+N926+N934+N939+N963+N1084","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4+AD69+AD98+AD103+AD229+AD253+AD282+AD379+AD406+AD411+AD442+AD452+AD493+AD680+AD709+AD746+AD766+AD891+AD926+AD934+AD939+AD963+AD1084","v":231207257.21263009},{"$f":"1-F1112/AD1112","v":{"$error":"#REF!"}},{"$f":"AF4+AF69+AF98+AF103+AF229+AF253+AF282+AF379+AF406+AF411+AF442+AF452+AF493+AF680+AF709+AF746+AF766+AF891+AF926+AF934+AF939+AF963+AF1084","v":282221688.86583996},{"$f":"1-H1112/AF1112","v":{"$error":"#REF!"}},{"$f":"AH4+AH69+AH98+AH103+AH229+AH253+AH282+AH379+AH406+AH411+AH442+AH452+AH493+AH680+AH709+AH746+AH766+AH891+AH926+AH934+AH939+AH963+AH1084","v":513428946.07847011},{"$error":"#REF!"}]
["ИТОГО до изменения объемов работ",null,null,null,null,{"$f":"F1085+F964+F940+F927+F892+F767+F747+F710+F681+F494+F453+F412+F380+F283+F254+F230+F104-F98+F70+F5-F934-F406+F443","v":-139880516.03212002},null,{"$f":"H1085+H964+H940+H927+H892+H767+H747+H710+H681+H494+H453+H412+H380+H283+H254+H230+H104-H98+H70+H5-H934-H406+H443","v":-215070693.35058111},{"$f":"I1085+I964+I940+I927+I892+I767+I747+I710+I681+I494+I453+I412+I380+I283+I254+I230+I104-I98+I70+I5-I934-I406+I443","v":-354951209.38270116},null,{"$f":"K5+K70+K98+K104+K230+K254+K283+K380+K406+K412+K442+K453+K494+K681+K747+K767+K892+K927+K934+K940+K964+K1085","v":{"$error":"#REF!"}},null,{"$f":"M5+M70+M98+M104+M230+M254+M283+M380+M406+M412+M442+M453+M494+M681+M747+M767+M892+M927+M934+M940+M964+M1085","v":{"$error":"#REF!"}},{"$f":"N5+N70+N98+N104+N230+N254+N283+N380+N406+N412+N442+N453+N494+N681+N747+N767+N892+N927+N934+N940+N964+N1085","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1085+AD964+AD940+AD927+AD892+AD767+AD747+AD710+AD681+AD494+AD453+AD412+AD380+AD283+AD254+AD230+AD104-AD98+AD70+AD5-AD934+AD407+AD443","v":-218824615.13014999},null,{"$f":"AF1085+AF964+AF940+AF927+AF892+AF767+AF747+AF710+AF681+AF494+AF453+AF412+AF380+AF283+AF254+AF230+AF104-AF98+AF70+AF5-AF934+AF407+AF443","v":-295073674.23759001},null,{"$f":"AH1085+AH964+AH940+AH927+AH892+AH767+AH747+AH710+AH681+AH494+AH453+AH412+AH380+AH283+AH254+AH230+AH104-AH98+AH70+AH5-AH934+AH407+AH443","v":-513898289.36774009},0.30929676800558115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1112-I1112","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I1112/1.2","v":{"$error":"#REF!"}},null,null,null,null,513900000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1115-N1112","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1112-N1112","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ИТОГО",null,null,null,null,{"$f":"F4+F69+F98+F103+F230+F253+F282+F379+F406+F411+F442+F452+F493+F680+F709+F746+F766+F891+#REF!+F934+F939+F963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"H4+H69+H98+H103+H230+H253+H282+H379+H406+H411+H442+H452+H493+H680+H709+H746+H766+H891+#REF!+H934+H939+H963+#REF!","v":{"$error":"#REF!"}},{"$f":"I4+I69+I98+I103+I230+I253+I282+I379+I406+I411+I442+I452+I493+I680+I709+I746+I766+I891+#REF!+I934+I939+I963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"K4+K69+K98+K103+K230+K253+K282+K379+K406+K411+K442+K452+K493+K680+K709+K746+K766+K891+#REF!+K934+K939+K963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"M4+M69+M98+M103+M230+M253+M282+M379+M406+M411+M442+M452+M493+M680+M709+M746+M766+M891+#REF!+M934+M939+M963+#REF!","v":{"$error":"#REF!"}},{"$f":"N4+N69+N98+N103+N230+N253+N282+N379+N406+N411+N442+N452+N493+N680+N709+N746+N766+N891+#REF!+N934+N939+N963+#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"N1186/I1186","v":{"$error":"#REF!"}}]

{"sheet":"СВОДНАЯ текущий","index":1,"n_rows":1189,"n_cols":47,"rows_kept":1189,"cut":false,"hidden":false,"merged":[[0,29,0,34],[0,9,0,10],[0,11,0,12],[0,4,0,5],[0,6,0,7]]}
[null,null,null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,null,null,null,null,null,null,null,null,null,1.3,1.31,1.7,null,1.1882999999999999,1.1852400000000001,"КИК",null,null,null,null,null,null,"Сопастовительная ведомость с подрядчиком","Вывести красные итоги в суммы подписанного КП","Проверка нового себеса черные зеленые с кп подрядчиков","Проверка рентабельности","Сверка ед.расценок по закрытой КС","Сравнение объемов по рабочке к конкурсу и финальной вер ЗАПУСК КОР В РАМКАХ АН","Проверка с финальной версией проекта","Внесение изменений в ведомость с нумерацией в КС","Финальная проверка изменений"]
["№","Наименовение","Ед.изм","Кол-во","за ед.","итого","за ед","итого","Итого, руб с НДС","за ед.","итого","за ед","итого","Итого, руб с НДС","Ед расценка СМР КиК","Смета ФЕР СМР","СМР Разница КиК/ФЕР в %","Ед расценка материалы КиК","Смета ФССЦ материалы","МТР разница КиК/ФССЦ",null,{"$f":"N1116","v":{"$error":"#REF!"}},null,"Материалы","Работы","Оборудование",null,"Материалы ПЖ","Работы ПЖ","ВСЕГО СМР","РЕНТ СМР","ВСЕГО МТР","рент МТР","ВСЕГО","рент","Комментарий","1 этап",null,null,null,null,null,"2 этап","3 этап","4 этап",null,"Легенда"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F7+F8+F9+F10+F12+F13+F15+F16+F17+F18+F19+F20+F22+F24+F26+F27+F28+F29+F30+F31+F32+F33+F34+F35+F36+F37+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F49+F50+F51+F52+F54+F55+F56+F57+F58+F59+F60+F61+F62+F63+F64+F65+F66+#REF!+F67+F68","v":{"$error":"#REF!"}},null,{"$f":"H7+H8+H9+H10+H12+H13+H15+H16+H17+H18+H19+H20+H22+H24+H26+H27+H28+H29+H30+H31+H32+H33+H34+H35+H36+H37+H38+H39+H40+H41+H42+H43+H44+H45+H46+H47+H49+H50+H51+H52+H54+H55+H56+H57+H58+H59+H60+H61+H62+H63+H64+H65+H66+#REF!+H67+H68","v":{"$error":"#REF!"}},{"$f":"I7+I8+I9+I10+I12+I13+I15+I16+I17+I18+I19+I20+I22+I24+I26+I27+I28+I29+I30+I31+I32+I33+I34+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I49+I50+I51+I52+I54+I55+I56+I57+I58+I59+I60+I61+I62+I63+I64+I65+I66+#REF!+I67+I68","v":{"$error":"#REF!"}},null,{"$f":"SUM(K6:K68)-#REF!","v":{"$error":"#REF!"}},null,{"$f":"SUM(M6:M68)-#REF!","v":{"$error":"#REF!"}},{"$f":"SUM(N6:N68)-#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"N4-I4","v":{"$error":"#REF!"}},{"$f":"1-I4/N4","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD7+AD8+AD9+AD10+AD12+AD13+AD15+AD16+AD17+AD18+AD19+AD20+AD22+AD24+AD26+AD27+AD28+AD29+AD30+AD31+AD32+AD33+AD34+AD35+AD36+AD37+AD38+AD39+AD40+AD41+AD42+AD43+AD44+AD45+AD46+AD47+AD49+AD50+AD51+AD52+AD54+AD55+AD56+AD57+AD58+AD59+AD60+AD61+AD62+AD63+AD64+AD65+AD66+AD67+AD68","v":23834068.015500002},{"$f":"1-F4/AD4","v":{"$error":"#REF!"}},{"$f":"AF7+AF8+AF9+AF10+AF12+AF13+AF15+AF16+AF17+AF18+AF19+AF20+AF22+AF24+AF26+AF27+AF28+AF29+AF30+AF31+AF32+AF33+AF34+AF35+AF36+AF37+AF38+AF39+AF40+AF41+AF42+AF43+AF44+AF45+AF46+AF47+AF49+AF50+AF51+AF52+AF54+AF55+AF56+AF57+AF58+AF59+AF60+AF61+AF62+AF63+AF64+AF65+AF66+AF67+AF68","v":21868543.3015},{"$f":"1-H4/AF4","v":{"$error":"#REF!"}},{"$f":"AH7+AH8+AH9+AH10+AH12+AH13+AH15+AH16+AH17+AH18+AH19+AH20+AH22+AH24+AH26+AH27+AH28+AH29+AH30+AH31+AH32+AH33+AH34+AH35+AH36+AH37+AH38+AH39+AH40+AH41+AH42+AH43+AH44+AH45+AH46+AH47+AH49+AH50+AH51+AH52+AH54+AH55+AH56+AH57+AH58+AH59+AH60+AH61+AH62+AH63+AH64+AH65+AH66+AH67+AH68","v":45702611.317000002},{"$f":"1-I4/AH4","v":{"$error":"#REF!"}},"ШК","+",null,null,null,null,"-","-","-","-"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"-F7-F8-F9-F10-F12-F13-F15-F16-F17-F18-F19-F20+F21+F23-F26-F27-F28-F29-F30-F31-F32-F33-F34-F35-F36-F37-F38-F39-F40-F41-F42-F43-F44-F45-F46-F47","v":-12449082.6175},null,{"$f":"-H7-H8-H9-H10-H12-H13-H15-H16-H17-H18-H19-H20+H21+H23-H26-H27-H28-H29-H30-H31-H32-H33-H34-H35-H36-H37-H38-H39-H40-H41-H42-H43-H44-H45-H46-H47","v":-18624903.896500003},{"$f":"-I7-I8-I9-I10-I12-I13-I15-I16-I17-I18-I19-I20+I21+I23-I26-I27-I28-I29-I30-I31-I32-I33-I34-I35-I36-I37-I38-I39-I40-I41-I42-I43-I44-I45-I46-I47","v":-31073986.514000002},null,{"$f":"-K7-K8-K9-K10-K12-K13-K15-K16-K17-K18-K19-K20+K21+K23-K26-K27-K28-K29-K30-K31-K32-K33-K34-K35-K36-K37-K38-K39-K40-K41-K42-K43-K44-K45-K46-K47","v":-15156685.612924999},null,{"$f":"SUM(M6:M11)-#REF!+SUM(M13:M47)","v":{"$error":"#REF!"}},{"$f":"SUM(N6:N11)-#REF!+SUM(N13:N47)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD7-AD8-AD9-AD10-AD12-AD13-AD15-AD16-AD17-AD18-AD19-AD20+AD21+AD23-AD26-AD27-AD28-AD29-AD30-AD31-AD32-AD33-AD34-AD35-AD36-AD37-AD38-AD39-AD40-AD41-AD42-AD43-AD44-AD45-AD46-AD47","v":-22129230.5075},null,{"$f":"-AF7-AF8-AF9-AF10-AF12-AF13-AF15-AF16-AF17-AF18-AF19-AF20+AF21+AF23-AF26-AF27-AF28-AF29-AF30-AF31-AF32-AF33-AF34-AF35-AF36-AF37-AF38-AF39-AF40-AF41-AF42-AF43-AF44-AF45-AF46-AF47","v":-20718375.274499997},null,{"$f":"-AH7-AH8-AH9-AH10-AH12-AH13-AH15-AH16-AH17-AH18-AH19-AH20+AH21+AH23-AH26-AH27-AH28-AH29-AH30-AH31-AH32-AH33-AH34-AH35-AH36-AH37-AH38-AH39-AH40-AH41-AH42-AH43-AH44-AH45-AH46-AH47","v":-42847605.781999998},{"$f":"1-I5/AH5","v":0.27477892995706232},null,"+","+"]
["1.1.1","Демонтажные работы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N6-I6","v":0},{"$f":"1-I6/N6","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-","-","-"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E7*D7","v":15556.2},0,{"$f":"G7*D7","v":0},{"$f":"H7+F7","v":15556.2},{"$f":"E7*$Y$1","v":46315.05},{"$f":"J7*D7","v":20378.622000000003},{"$f":"G7*$X$1","v":0},{"$f":"L7*D7","v":0},{"$f":"K7+M7","v":20378.622000000003},49415,{"$f":"'ВСЕ СМЕТЫ КДС'!G723","v":42524.839476740766},{"$f":"O7/P7-1","v":0.16202672621557701},0,null,null,null,{"$f":"N7-I7","v":4822.4220000000023},{"$f":"1-I7/N7","v":0.23664122137404586},null,null,null,null,null,null,{"$f":"D7*O7","v":21742.6},{"$f":"1-F7/AD7","v":0.28452898917332781},null,null,{"$f":"O7*D7+R7*D7","v":21742.6},{"$f":"1-I7/AH7","v":0.28452898917332781},null,"+"]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,0,294386.39999999997,{"$f":"E8*$Y$1","v":990.36},{"$f":"J8*D8","v":385646.18400000001},{"$f":"G8*$X$1","v":0},{"$f":"L8*D8","v":0},{"$f":"K8+M8","v":385646.18400000001},990,null,null,0,null,null,null,{"$f":"N8-I8","v":91259.784000000043},{"$f":"1-I8/N8","v":0.23664122137404586},null,null,null,null,null,null,{"$f":"D8*O8","v":385506},{"$f":"1-F8/AD8","v":0.23636363636363644},null,null,{"$f":"O8*D8+R8*D8","v":385506},{"$f":"1-I8/AH8","v":0.23636363636363644}]
["1.1.2","Устройство фахверка","тн",0.34,{"$f":"71610","v":71610},{"$f":"E9*D9","v":24347.4},166522,{"$f":"G9*D9","v":56617.48},{"$f":"H9+F9","v":80964.88},93809.1,31895.094000000005,216478.6,{"$f":"L9*D9","v":73602.724000000002},105497.818,95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"O9/P9-1","v":0.17686685834586968},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"R9/S9-1","v":0.84319931444954066},null,{"$f":"N9-I9","v":24532.937999999995},{"$f":"1-I9/N9","v":0.23254450627594969},null,null,null,null,null,null,{"$f":"D9*O9","v":32462.520000000004},{"$f":"1-F9/AD9","v":0.24998428957456176},{"$f":"D9*R9","v":77860},{"$f":"1-H9/AF9","v":0.27282969432314408},{"$f":"O9*D9+R9*D9","v":110322.52},{"$f":"1-I9/AH9","v":0.26610740943916078},null,"-",null,null,null,null,null,"-","-","-"]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,1891.3125000000005,736477.08750000014,5323.89,{"$f":"L10*D10","v":2073122.7660000001},2809599.8535000002,2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"O10/P10-1","v":0.29223915677276802},6573,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"R10/S10-1","v":-0.11083943058562351},null,{"$f":"N10-I10","v":652693.7834999999},{"$f":"1-I10/N10","v":0.23230844872337253},null,null,null,null,null,null,{"$f":"D10*O10","v":1055663.3999999999},{"$f":"1-F10/AD10","v":0.46744743637034303},{"$f":"D10*R10","v":2559526.1999999997},{"$f":"1-H10/AF10","v":0.37695116385212224},{"$f":"O10*D10+R10*D10","v":3615189.5999999996},{"$f":"1-I10/AH10","v":0.4033767772511847},null,"+",null,null,null,null,null,"-","-","-"]
["1.1.4","Устройство перегородок",null,null,null,null,null,null,null,0,0,0,{"$f":"L11*D11","v":0},0,0,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,"-","-","-"]
["1.1.4.1","Перегородки гипсокартонные типа С112 комплексной системы КНАУФ толщиной 100 мм с облицовкой 2мя листами ГКЛ (толщиной 12,5мм) со звукоизолирующим слоем из минераловатных плит Лайт Баттс толщиной 50 мм","м2",536,1640.1000000000001,{"$f":"E12*D12","v":879093.60000000009},4250.1360000000004,{"$f":"G12*D12","v":2278072.8960000002},{"$f":"H12+F12","v":3157166.4960000003},null,null,null,null,null,4955,3959,{"$f":"O12/P12-1","v":0.25157868148522344},4501,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D12*O12","v":2655880},{"$f":"1-F12/AD12","v":0.66900100908173554},{"$f":"D12*R12","v":2412536},{"$f":"1-H12/AF12","v":5.5735169962230491E-2},{"$f":"O12*D12+R12*D12","v":5068416},{"$f":"1-I12/AH12","v":0.37709010152284261}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,{"$f":"F13/D13","v":6548},13096,{"$f":"H13/D13","v":3582.5},7165,{"$f":"H13+F13","v":20261},8577.880000000001,17155.760000000002,4657.25,{"$f":"L13*D13","v":9314.5},26470.260000000002,8577.8799999999992,null,null,4657.25,null,null,null,{"$f":"N13-I13","v":6209.260000000002},{"$f":"1-I13/N13","v":0.2345749531738639},null,null,null,null,null,null,{"$f":"D13*O13","v":17155.759999999998},{"$f":"1-F13/AD13","v":0.23664122137404575},{"$f":"D13*R13","v":9314.5},{"$f":"1-H13/AF13","v":0.23076923076923073},{"$f":"O13*D13+R13*D13","v":26470.26},{"$f":"1-I13/AH13","v":0.23457495317386379},null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5","Отделка потолков помещений",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,863.94,{"$f":"E15*D15","v":260391.516},2173.3140000000003,{"$f":"G15*D15","v":655036.83960000006},{"$f":"H15+F15","v":915428.35560000013},1131.7614000000001,{"$f":"J15*D15","v":341112.88595999999},2825.3082000000004,851547.89148000011,{"$f":"K15+M15","v":1192660.7774400001},3957.07,{"$f":"'ВСЕ СМЕТЫ КДС'!G2937","v":3234.1160622992224},{"$f":"O15/P15-1","v":0.22353988656387602},0,null,null,null,277232.42183999997,0.2324486786888964,null,null,null,null,null,null,{"$f":"D15*O15","v":1192660.898},{"$f":"1-F15/AD15","v":0.78167179251314733},null,null,{"$f":"O15*D15+R15*D15","v":1192660.898},{"$f":"1-I15/AH15","v":0.23244875627674},null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.7614000000001,191041.32432000001,3051.3912000000005,515074.8345600001,706116.15888000012,1131.76,null,null,3051.39,null,null,null,164071.6756800001,0.23235791111230331,null,null,null,null,null,null,191041.08800000002,0.23664027709054924,{"$f":"D16*R16","v":515074.63200000004},{"$f":"1-H16/AF16","v":0.23076892825892459},706115.72000000009,0.23235743399113118,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,1361.7450000000001,152243.09100000001,6527.2350000000015,729744.87300000014,881987.96400000015,7888.98,{"$f":"'ВСЕ СМЕТЫ КДС'!G2933","v":4145.7898119950487},{"$f":"O17/P17-1","v":0.90288952352932772},0,null,null,null,204429.6540000001,0.23178281602944872,null,null,null,null,null,null,881987.96399999992,0.86823391617167234,null,null,881987.96399999992,0.2317828160294485,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",206.75,866.25000000000011,179097.18750000003,553.14600000000007,114362.93550000002,293460.12300000002,1134.7875000000001,234617.31562500002,719.08980000000008,148671.81615000003,383289.13177500002,1134.79,null,null,719.09,null,null,null,89829.008774999995,0.23436356872161923,null,null,null,null,null,null,234617.83249999999,0.23664290309220193,{"$f":"D18*R18","v":148671.85750000001},{"$f":"1-H18/AF18","v":0.23076944471484784},383289.69,0.234364683798304,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",69.400000000000006,678,{"$f":"E19*D19","v":47053.200000000004},356,{"$f":"G19*D19","v":24706.400000000001},{"$f":"H19+F19","v":71759.600000000006},888.18000000000006,61639.69200000001,462.8,32118.320000000003,93758.012000000017,888.18,null,null,462.8,null,null,null,21998.412000000011,0.23462967623502951,null,null,null,null,null,null,61639.692000000003,0.23664122137404575,{"$f":"D19*R19","v":32118.320000000003},{"$f":"1-H19/AF19","v":0.23076923076923084},93758.012000000002,0.23462967623502939,null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",69.400000000000006,975,{"$f":"E20*D20","v":67665},305.99,{"$f":"G20*D20","v":21235.706000000002},{"$f":"H20+F20","v":88900.706000000006},1277.25,88641.150000000009,397.78700000000003,27606.417800000003,116247.56780000002,1277.25,null,null,397.79,null,null,null,27346.861800000013,0.23524674380327126,null,null,null,null,null,null,88641.150000000009,0.23664122137404586,{"$f":"D20*R20","v":27606.626000000004},{"$f":"1-H20/AF20","v":0.23077503205208783},116247.77600000001,0.2352481134778871,null,"-",null,null,null,null,null,"-","-","-"]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза","м2",-138.80000000000001,485.1,{"$f":"E21*D21","v":-67331.88},569.976,{"$f":"G21*D21","v":-79112.668799999999},{"$f":"H21+F21","v":-146444.54879999999},{"$f":"E21*$Y$1","v":635.48100000000011},{"$f":"J21*D21","v":-88204.762800000026},{"$f":"G21*$X$1","v":740.96879999999999},-102846.46944,{"$f":"K21+M21","v":-191051.23224000004},635.48,{"$f":"'ВСЕ СМЕТЫ КДС'!G1297","v":576.0360096314314},{"$f":"O21/P21-1","v":0.10319492075955994},740.97,null,null,null,-44606.683440000052,0.23348021845765843,null,null,null,null,null,null,{"$f":"O21*D21","v":-88204.624000000011},null,{"$f":"R21*D21","v":-102846.63600000001},null,-191051.26,0.23348032983399336]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза ","м2",69.400000000000006,485.1,{"$f":"E22*D22","v":33665.94},569.976,{"$f":"G22*D22","v":39556.3344},{"$f":"H22+F22","v":73222.274399999995},null,null,null,null,null,635.48,{"$f":"'ВСЕ СМЕТЫ КДС'!G1297","v":576.0360096314314},{"$f":"O22/P22-1","v":0.10319492075955994},740.97,null,null,null,-73222.274399999995,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"D22*O22","v":44102.312000000005},{"$f":"1-F22/AD22","v":0.23664002014225471},{"$f":"D22*R22","v":51423.318000000007},{"$f":"1-H22/AF22","v":0.2307704765375117},95525.63,0.23348032983399336]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием","м2",-138.80000000000001,57.750000000000007,-8015.7000000000016,32.538000000000004,-4516.2744000000012,-12531.974400000003,75.652500000000018,-10500.567000000003,42.299400000000006,{"$f":"L23*D23","v":-5871.1567200000009},-16371.723720000004,75.650000000000006,{"$f":"'ВСЕ СМЕТЫ КДС'!G1256","v":70.204461017600011},{"$f":"O23/P23-1","v":7.7566851215264299E-2},42.3,{"$f":"'ВСЕ СМЕТЫ КДС'!G1263","v":22.730149478400001},{"$f":"((R23/(S23/100))-100)/100","v":0.86096444461119037},null,-3839.7493200000008,0.23453543351145678,null,null,null,null,null,null,{"$f":"O23*D23","v":-10500.220000000001},null,{"$f":"R23*D23","v":-5871.24},null,-16371.460000000001,0.23452310300974977,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",69.400000000000006,57.750000000000007,{"$f":"E24*D24","v":4007.8500000000008},32.538000000000004,{"$f":"G24*D24","v":2258.1372000000006},{"$f":"H24+F24","v":6265.9872000000014},{"$f":"E24*$Y$1","v":75.652500000000018},{"$f":"J24*D24","v":5250.2835000000014},{"$f":"G24*$X$1","v":42.299400000000006},2935.5783600000004,{"$f":"K24+M24","v":8185.8618600000018},75.650000000000006,{"$f":"'ВСЕ СМЕТЫ КДС'!G1256","v":70.204461017600011},{"$f":"O24/P24-1","v":7.7566851215264299E-2},42.3,{"$f":"'ВСЕ СМЕТЫ КДС'!G1263","v":22.730149478400001},{"$f":"((R24/(S24/100))-100)/100","v":0.86096444461119037},null,1919.8746600000004,0.23453543351145678,null,null,null,null,null,null,{"$f":"D24*O24","v":5250.1100000000006},{"$f":"1-F24/AD24","v":0.23661599471249162},{"$f":"D24*R24","v":2935.62},{"$f":"1-H24/AF24","v":0.23078014184397144},8185.7300000000005,0.23452310300974977,null,"+",null,null,null,null,null,"-","-","-"]
["1.1.6","Полы помещений",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,288.75,{"$f":"E26*D26","v":101784.375},56.1,{"$f":"G26*D26","v":19775.25},{"$f":"H26+F26","v":121559.625},378.26249999999999,133337.53125,72.930000000000007,25707.825000000001,159045.35625000001,378,null,null,72.930000000000007,null,null,null,37485.731250000012,0.2356920826476504,null,null,null,null,null,null,{"$f":"D26*O26","v":133245},{"$f":"1-F26/AD26","v":0.23611111111111116},{"$f":"D26*R26","v":25707.825000000001},{"$f":"1-H26/AF26","v":0.23076923076923084},{"$f":"O26*D26+R26*D26","v":158952.82500000001},{"$f":"1-I26/AH26","v":0.2352471558778525},null,"+",null,null,null,null,null,"+","-","-"]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,12127.500000000002,{"$f":"E27*D27","v":95443.425000000017},9537,{"$f":"G27*D27","v":75056.19},{"$f":"H27+F27","v":170499.61500000002},{"$f":"E27*$Y$1","v":15887.025000000003},{"$f":"J27*D27","v":125030.88675000003},{"$f":"G27*$X$1","v":12398.1},97573.047000000006,{"$f":"K27+M27","v":222603.93375000003},13208,{"$f":"'ВСЕ СМЕТЫ КДС'!H2546+'ВСЕ СМЕТЫ КДС'!H2551","v":9964.3624491154715},{"$f":"((O27/(P27/100))-100)/100","v":0.32552384233799758},14998,{"$f":"'ВСЕ СМЕТЫ КДС'!H2547+'ВСЕ СМЕТЫ КДС'!H2548+'ВСЕ СМЕТЫ КДС'!H2552","v":13280.662480058978},{"$f":"((R27/(S27/100))-100)/100","v":0.12931113357632695},null,52104.318750000006,0.23406737640367503,null,null,null,null,null,null,103946.96,8.1806480920654012E-2,118034.26,0.36411521536204827,221981.22,0.23191874069346941]
["1.1.6.3","Керамогранитная плитка","м2",187.8,1640.1000000000001,{"$f":"E28*D28","v":308010.78000000003},3023.7900000000004,567867.7620000001,875878.54200000013,2148.5310000000004,403494.12180000008,3930.9270000000006,738228.09060000011,1141722.2124000001,4772,{"$f":"'ВСЕ СМЕТЫ КДС'!G2630","v":4493.8080613878928},{"$f":"((O28/(P28/100))-100)/100","v":6.1905612080411884E-2},2131,{"$f":"'ВСЕ СМЕТЫ КДС'!G2631+'ВСЕ СМЕТЫ КДС'!G2632+'ВСЕ СМЕТЫ КДС'!G2633","v":1873.2230653223382},{"$f":"((R28/(S28/100))-100)/100","v":0.13761144598831024},null,265843.67039999994,0.23284444106695035,null,null,null,null,null,null,896181.60000000009,0.65630762782900254,400201.80000000005,-0.41895354293758813,1296383.4000000001,0.32436766623207303,null,null,null,null,null,null,{"$f":"P28+P28*Q28","v":4771.9999999999991}]
["1.1.6.4","Напольная керамическая плитка","м2",332.1,1640.1000000000001,544677.21000000008,3023.7900000000004,1004200.6590000002,1548877.8690000004,2148.5310000000004,713527.1451000002,3930.9270000000006,1305460.8567000004,2018988.0018000007,2629,{"$f":"'ВСЕ СМЕТЫ КДС'!G1819","v":2095.5979169709967},{"$f":"O29/P29-1","v":0.25453455489208987},3034,{"$f":"'ВСЕ СМЕТЫ КДС'!G1820+'ВСЕ СМЕТЫ КДС'!G1821+'ВСЕ СМЕТЫ КДС'!G1822","v":1760.3577792050244},{"$f":"((R29/(S29/100))-100)/100","v":0.72351327431299273},null,470110.13280000025,0.23284444106695046,null,null,null,null,null,null,873090.9,0.37615062761506268,1007591.4,3.3651944627552943E-3,1880682.3,0.17642768850432611]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.10739999999998,86247.481319999992,2641.5246000000002,321737.69628000003,407985.17760000005,708.11,null,null,2641.52,null,null,null,94656.87,0.23201056116015129,null,null,null,null,null,null,86247.797999999995,0.23664402423352304,321737.136,0.23076789121414931,407984.93400000001,0.23201010260834765]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87250000000006,96207.284250000012,1083.7398000000001,153132.43374000001,249339.71799000003,680.87,null,null,1083.74,null,null,null,58104.863190000004,0.23303492784222346,null,null,null,null,null,null,96206.931000000011,0.2366384184939857,153132.462,0.23076937272777598,249339.39300000001,0.23303392817676416]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",355.6,981.75000000000011,349110.30000000005,1869.2520000000002,664706.01120000007,1013816.3112000001,1286.0925000000002,457334.49300000007,2430.0276000000003,864117.8145600002,1321452.3075600003,3576,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+'ВСЕ СМЕТЫ КДС'!G1949+'ВСЕ СМЕТЫ КДС'!G1954","v":3056.5545937379902},{"$f":"O32/P32-1","v":0.1699447499894835},1630,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+'ВСЕ СМЕТЫ КДС'!G1950+'ВСЕ СМЕТЫ КДС'!G1955","v":1317.1459893243236},{"$f":"R32/S32-1","v":0.23752417212018062},null,307635.99636000022,0.23280143717637125,null,null,null,null,null,null,1271625.6000000001,0.72546140939597314,579628,-0.14678036809815964,1851253.6,0.45236227429888587]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",2,1640.1000000000001,3280.2000000000003,3023.7900000000004,6047.5800000000008,9327.7800000000007,2148.5310000000004,4297.0620000000008,3930.9270000000006,7861.8540000000012,12158.916000000001,4149,{"$f":"P28","v":4493.8080613878928},{"$f":"O33/P33-1","v":-7.6729592514327427E-2},2131,{"$f":"S28","v":1873.2230653223382},{"$f":"R33/S33-1","v":0.13761144598831021},null,2831.1360000000004,0.23284444106695035,null,null,null,null,null,null,8298,0.60469992769342007,4262,-0.41895354293758813,12560,0.25734235668789807,null,null,null,null,null,null,{"$f":"P33+P33*Q33","v":4149}]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.30000000000001,1328.25,{"$f":"E34*D34","v":187681.72500000001},3714.942,524921.30460000003,{"$f":"H34+F34","v":712603.02960000001},{"$f":"E34*$Y$1","v":1740.0075000000002},{"$f":"J34*D34","v":245863.05975000004},4829.4246000000003,682397.69598000008,928260.75573000009,3470,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+('ВСЕ СМЕТЫ КДС'!G1949/6*5)+'ВСЕ СМЕТЫ КДС'!G1954","v":2670.2963958388691},{"$f":"O34/P34-1","v":0.29948121317442933},1590,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+('ВСЕ СМЕТЫ КДС'!G1950/6*5)+'ВСЕ СМЕТЫ КДС'!G1955","v":1230.1416926413754},{"$f":"R34/S34-1","v":0.29253403043834125},null,215657.72613000008,0.23232451097256956,null,null,null,null,null,null,490311.00000000006,0.61721902017291064,224667.00000000003,-1.3364415094339619,714978.00000000012,3.3217391304349864E-3,null,null,null,null,null,null,{"$f":"P34+P34*Q34","v":3470}]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1140.5999999999999,57.750000000000007,65869.650000000009,32.538000000000004,37112.842799999999,{"$f":"H35+F35","v":102982.49280000001},{"$f":"E35*$Y$1","v":75.652500000000018},86289.241500000018,42.299400000000006,48246.695640000005,134535.93714000002,75.650000000000006,null,null,42.3,null,null,null,31553.444340000016,0.23453543351145689,null,null,null,null,null,null,86286.39,0.23661599471249162,48247.37999999999,0.23078014184397155,134533.76999999999,0.23452310300974977]
["1.1.7","Отделка стен помещений","м2",1194.52,{"$f":"F36/D36","v":3395.5647456719016},4056070,{"$f":"H36/D36","v":2848.0276596457156},3402026,{"$f":"F36+H36","v":7458096},{"$f":"E36*$Y$1","v":4448.1898168301914},5313451.7,3702.4359575394305,4422633.8000000007,9736085.5,4448,null,null,3702,null,null,null,2277989.5,0.23397385941197824,null,null,null,null,null,null,5313224.96,0.23660864530757608,4422113.04,0.23067864407192995,9735338,0.23391504229231697]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E37*D37","v":203280},69564,{"$f":"G37*D37","v":765204},{"$f":"H37+F37","v":968484},24208.799999999999,266296.8,90433.2,994765.2,1261062,34209,{"$f":"'ВСЕ СМЕТЫ КДС'!$I$600","v":28021.078320588655},{"$f":"((O37/(P37/100))-100)/100","v":0.22083096191429333},89433,{"$f":"'ВСЕ СМЕТЫ КДС'!$I$601","v":22972.258823791908},{"$f":"((R37/(S37/100))-100)/100","v":2.8930869047747296},null,292578,0.23200921128382268,null,null,null,null,null,null,376299,0.45979128299570293,983763,0.22216631444768709,1360062,0.28791187460571654,null,null,null,null,null,null,{"$f":"P37+P37*Q37","v":34209},null,null,{"$f":"S37+S37*T37","v":89433.000000000015}]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,24208.799999999999,145252.79999999999,90433.2,542599.19999999995,687852,18204,{"$f":"'ВСЕ СМЕТЫ КДС'!$H$600","v":14256.33809293107},{"$f":"((O38/(P38/100))-100)/100","v":0.27690574405122703},79865,{"$f":"'ВСЕ СМЕТЫ КДС'!$H$601","v":11687.640454209917},{"$f":"((R38/(S38/100))-100)/100","v":5.8332868651201908},null,159588,0.23200921128382268,null,null,null,null,null,null,109224,-1.5161502966380969E-2,479190,0.12898015400989171,588414,0.1022239443657017]
["1.1.10","Установка потивопожарных дверей","шт",42,5197.5,218295,28384.57,1192151.94,1410446.94,6808.7250000000004,285966.45,36899.940999999999,1549797.5219999999,1835763.9719999998,14176,{"$f":"'ВСЕ СМЕТЫ КДС'!$J$583","v":12896.313937123088},{"$f":"((O39/(P39/100))-100)/100","v":9.9228823764380539E-2},34900,{"$f":"'ВСЕ СМЕТЫ КДС'!$L$583","v":27398.312164595354},{"$f":"((R39/(S39/100))-100)/100","v":0.27380109367096267},null,425317.03199999989,0.23168394112050905,null,null,null,null,null,null,595392,0.6333591986455982,1465800,0.18668853868194846,2061192,0.31571297579264812]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,{"$f":"G40*D40","v":657924},1042877,{"$f":"E40*$Y$1","v":504288.43},{"$f":"J40*D40","v":504288.43},{"$f":"G40*$X$1","v":855301.20000000007},855301.20000000007,1359589.6300000001,504288.43,null,null,855301.2,null,null,null,316712.63000000012,0.23294722393550482,null,null,null,null,null,null,504288.43,0.23664122137404575,855301.2,0.23076923076923073,1359589.63,0.2329472239355046]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E41*D41","v":1394620},36440,{"$f":"D41*G41","v":1501328},{"$f":"H41+F41","v":2895948},{"$f":"E41*$Y$1","v":44343.5},{"$f":"J41*D41","v":1826952.2000000002},{"$f":"G41*$X$1","v":47372},1951726.4000000001,{"$f":"K41+M41","v":3778678.6000000006},44343.5,null,null,47372,null,null,null,882730.60000000056,0.23360827777202342,null,null,null,null,null,null,1826952.2000000002,0.23664122137404586,1951726.4000000001,0.23076923076923084,3778678.6000000006,0.23360827777202342]
["1.1.13","Пол АБК","м2",387,{"$f":"F42/D42","v":2064.2273901808785},798856,{"$f":"H42/D42","v":3364.3307493540051},1301996,{"$f":"F42+H42","v":2100852},{"$f":"E42*$Y$1","v":2704.1378811369509},{"$f":"J42*D42","v":1046501.36},{"$f":"G42*$X$1","v":4373.629974160207},1692594.8,{"$f":"K42+M42","v":2739096.16},3576,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+'ВСЕ СМЕТЫ КДС'!G1949+'ВСЕ СМЕТЫ КДС'!G1954","v":3056.5545937379902},{"$f":"((O42/(P42/100))-100)/100","v":0.16994474998948347},3510,{"$f":"'ВСЕ СМЕТЫ КДС'!G1945+'ВСЕ СМЕТЫ КДС'!G1950+'ВСЕ СМЕТЫ КДС'!G1955","v":1317.1459893243236},{"$f":"((R42/(S42/100))-100)/100","v":1.66485266511769},null,638244.16000000015,0.23301268838988121,null,null,null,null,null,null,1383912,0.42275520408812117,1358370,4.1501211010254946E-2,2742282,0.2339037341892628]
["1.1.14","Прорезка проёмов дверных и оконных","шт",15,19640,{"$f":"E43*D43","v":294600},654,{"$f":"G43*D43","v":9810},{"$f":"H43+F43","v":304410},25728.400000000001,385926,850.2,12753,398679,25728.400000000001,null,null,850.2,null,null,null,94269,0.2364533873115966,null,null,null,null,null,null,385926,0.23664122137404575,12753,0.23076923076923073,398679,0.2364533873115966]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",1,{"$f":"F44/D44","v":68328},68328,{"$f":"H44/D44","v":56296},56296,{"$f":"H44+F44","v":124624},89509.680000000008,89509.680000000008,73184.800000000003,73184.800000000003,162694.48000000001,89509.68,null,null,73184.800000000003,null,null,null,38070.48000000001,0.23399982593140223,null,null,null,null,null,null,89509.68,0.23664122137404575,73184.800000000003,0.23076923076923084,162694.47999999998,0.23399982593140212]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,{"$f":"F45/D45","v":9091.5833333333339},109099,{"$f":"H45/D45","v":3491.3333333333335},41896,{"$f":"F45+H45","v":150995},11909.974166666669,142919.69000000003,4538.7333333333336,54464.800000000003,197384.49000000005,11909.97,null,null,4538.7299999999996,null,null,null,46389.490000000049,0.23502094820114816,null,null,null,null,null,null,142919.63999999998,0.23664095431530607,54464.759999999995,0.23076866583089684,197384.39999999997,0.23502059939893916]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,{"$f":"F46/D46","v":33457.800000000003},167289,{"$f":"H46/D46","v":20235.599999999999},101178,{"$f":"F46+H46","v":268467},43829.718000000008,219148.59000000003,26306.28,131531.4,350679.99,43829.72,null,null,26306.28,null,null,null,82212.989999999991,0.23443878277742625,null,null,null,null,null,null,219148.6,0.23664125620697551,131531.4,0.23076923076923073,350680,0.23443880460818978]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,{"$f":"F47/D47","v":167397},167397,{"$f":"H47/D47","v":119648},119648,{"$f":"F47+H47","v":287045},{"$f":"E47*$Y$1","v":219290.07},219290.07,155542.39999999999,155542.39999999999,374832.47,219290.07,null,null,155542.39999999999,null,null,null,87787.469999999972,0.23420455010207619,null,null,null,null,null,null,219290.07,0.23664122137404586,155542.39999999999,0.23076923076923073,374832.47,0.23420455010207619]
["1.1.19","Дополнительные работы",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",76,1640,{"$f":"D49*E49","v":124640},2469.6,{"$f":"D49*G49","v":187689.60000000001},{"$f":"F49+H49","v":312329.59999999998},{"$f":"E49*$Y$1","v":2148.4},{"$f":"J49*D49","v":163278.39999999999},{"$f":"G49*$X$1","v":3210.48},{"$f":"L49*D49","v":243996.48},{"$f":"K49+M49","v":407274.88},2955,3959,{"$f":"O49/P49-1","v":-0.25359939378630969},3501,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D49*O49","v":224580},{"$f":"1-F49/AD49","v":0.44500846023688667},{"$f":"D49*R49","v":266076},{"$f":"1-H49/AF49","v":0.29460154241645242},{"$f":"O49*D49+R49*D49","v":490656},{"$f":"1-I49/AH49","v":0.36344485749690214}]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D50*E50","v":128318.39999999999},11832,{"$f":"D50*G50","v":47328},{"$f":"F50+H50","v":175646.4},{"$f":"E50*$Y$1","v":42024.275999999998},{"$f":"J50*D50","v":168097.10399999999},{"$f":"G50*$X$1","v":15381.6},{"$f":"L50*D50","v":61526.400000000001},{"$f":"K50+M50","v":229623.50399999999},42024.27,null,null,15381.6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D50*O50","v":168097.08},{"$f":"1-F50/AD50","v":0.23664111238577135},{"$f":"D50*R50","v":61526.400000000001},{"$f":"1-H50/AF50","v":0.23076923076923084},{"$f":"O50*D50+R50*D50","v":229623.47999999998},{"$f":"1-I50/AH50","v":0.2350677726859639}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D51*E51","v":76230},6900,{"$f":"D51*G51","v":75900},{"$f":"F51+H51","v":152130},{"$f":"E51*$Y$1","v":9078.3000000000011},{"$f":"J51*D51","v":99861.300000000017},{"$f":"G51*$X$1","v":8970},{"$f":"L51*D51","v":98670},{"$f":"K51+M51","v":198531.30000000002},10938.3,null,null,8970,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D51*O51","v":120321.29999999999},{"$f":"1-F51/AD51","v":0.36644633992485109},{"$f":"D51*R51","v":98670},{"$f":"1-H51/AF51","v":0.23076923076923073},{"$f":"O51*D51+R51*D51","v":218991.3},{"$f":"1-I51/AH51","v":0.30531486867286506}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D52*E52","v":56352},3654,{"$f":"D52*G52","v":3654},{"$f":"F52+H52","v":60006},{"$f":"E52*$Y$1","v":73821.12000000001},{"$f":"J52*D52","v":73821.12000000001},{"$f":"G52*$X$1","v":4750.2},{"$f":"L52*D52","v":4750.2},{"$f":"K52+M52","v":78571.320000000007},73821.119999999995,null,null,4750.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D52*O52","v":73821.119999999995},{"$f":"1-F52/AD52","v":0.23664122137404575},{"$f":"D52*R52","v":4750.2},{"$f":"1-H52/AF52","v":0.23076923076923073},{"$f":"O52*D52+R52*D52","v":78571.319999999992},{"$f":"1-I52/AH52","v":0.23628621741368216}]
["1.1.20","Монтаж фасоных элементов"," "," ",null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",7.45,458,{"$f":"D54*E54","v":3412.1},1035,{"$f":"D54*G54","v":7710.75},{"$f":"F54+H54","v":11122.85},{"$f":"E54*$Y$1","v":599.98},{"$f":"J54*D54","v":4469.8510000000006},{"$f":"G54*$X$1","v":1345.5},{"$f":"L54*D54","v":10023.975},{"$f":"K54+M54","v":14493.826000000001},600,null,null,1345.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D54*O54","v":4470},{"$f":"1-F54/AD54","v":0.23666666666666669},{"$f":"D54*R54","v":10023.975},{"$f":"1-H54/AF54","v":0.23076923076923084},{"$f":"O54*D54+R54*D54","v":14493.975},{"$f":"1-I54/AH54","v":0.23258802364430742}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",15,458,6870,522,7830,14700,599.98,8999.7000000000007,678.6,10179,19178.7,600,null,null,678.6,null,null,null,null,null,null,null,null,null,null,null,9000,0.23666666666666669,10179,0.23076923076923073,19179,0.23353668074456435]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",64,458,29312,391,25024,54336,599.98,38398.720000000001,508.3,32531.200000000001,70929.919999999998,600,null,null,508.3,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,32531.200000000001,0.23076923076923084,70931.199999999997,0.23396192366687718]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",64,458,29312,378,24192,53504,599.98,38398.720000000001,491.40000000000003,31449.600000000002,69848.320000000007,600,null,null,491.4,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,31449.599999999999,0.23076923076923073,69849.600000000006,0.2340113615539674]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",64,458,29312,435,27840,57152,599.98,38398.720000000001,565.5,36192,74590.720000000001,600,null,null,565.5,null,null,null,null,null,null,null,null,null,null,null,38400,0.23666666666666669,36192,0.23076923076923073,74592,0.23380523380523377]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465.160000000003,255256.12000000002,8931,62517,317773.12,36465,null,null,8931,null,null,null,null,null,null,null,null,null,null,null,255255,0.2366378719319896,62517,0.23076923076923073,317772,0.23548330249361182]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1165.9000000000001,41972.4,0,0,41972.4,1166,null,null,0,null,null,null,null,null,null,null,null,null,null,null,41976,0.23670668953687823,null,null,41976,0.23670668953687823]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D61*G61","v":4176},12456,903.90000000000009,10846.800000000001,452.40000000000003,5428.8,16275.600000000002,904,null,null,453,null,null,null,null,null,null,null,null,null,null,null,10848,0.23672566371681414,{"$f":"D61*R61","v":5436},{"$f":"1-H61/AF61","v":0.23178807947019864},16284,0.23507737656595429]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1689.9,60836.4,1625,58500,119336.4,1690,null,null,1625,null,null,null,null,null,null,null,null,null,null,null,60840,0.23668639053254437,58500,0.23076923076923073,119340,0.23378582202111609]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7584.9000000000005,91018.8,1716,20592,111610.8,7585,null,null,1716,null,null,null,null,null,null,null,null,null,null,null,91020,0.23665128543177327,20592,0.23076923076923073,111612,0.23556606816471348]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286.0925,160890.17174999998,2430.0250000000001,303996.1275,464886.29924999998,1286,null,null,2430,null,null,null,null,null,null,null,null,null,null,null,160878.6,0.23658631415241071,303993,0.23076131687242807,464871.6,0.23277717976318624]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465.160000000003,145860.64000000001,7523.880000000001,30095.520000000004,175956.16000000003,36465,null,null,7524,null,null,null,null,null,null,null,null,null,null,null,145860,0.2366378719319896,30096,0.23078149920255175,175956,0.23563618177271595]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6808.7250000000004,12732.315750000002,13856.7,25912.029000000002,38644.344750000004,6809,null,null,13857,null,null,null,null,null,null,null,null,null,null,null,12732.83,0.23667205169628425,25912.59,0.23078588439056069,38645.42,0.2327252492015871]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,{"$f":"2360*1.2","v":2832},67968,{"$f":"1630*1.2","v":1956},{"$f":"D67*G67","v":46944},{"$f":"F67+H67","v":114912},{"$f":"E67*$Y$1","v":3709.92},{"$f":"J67*D67","v":89038.080000000002},{"$f":"G67*$X$1","v":2542.8000000000002},61027.200000000004,null,3710,null,null,2543,null,null,null,null,null,null,null,null,null,null,null,89040,0.2366576819407008,61032,0.23082972866692886,150072,0.23428754197984969]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,{"$f":"721*1.2","v":865.19999999999993},129779.99999999999,{"$f":"363*1.2","v":435.59999999999997},65339.999999999993,195119.99999999997,1133.412,170011.80000000002,566.28,84942,null,1135,null,null,567,null,null,null,null,null,null,null,null,null,null,null,170250,0.23770925110132168,85050,0.23174603174603181,255300,0.23572267920094014]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F73+F75+F78+F80+F81+F90+F92+F95","v":7119500.5999999996},null,{"$f":"H73+H75+H78+H80+H81+H90+H92+H95","v":11639486.720000001},{"$f":"I73+I75+I78+I80+I81+I90+I92+I95","v":18758987.32},null,{"$f":"K73+SUM(K75:K75)+SUM(K78:K81)+#REF!+K90+K92+K94+K97","v":{"$error":"#REF!"}},null,{"$f":"M73+SUM(M75:M75)+SUM(M78:M81)+#REF!+M90+M92+M94+M97","v":{"$error":"#REF!"}},{"$f":"N73+SUM(N75:N75)+SUM(N78:N81)+#REF!+N90+N92+N94+N97","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"N69-I69","v":{"$error":"#REF!"}},{"$f":"1-I69/N69","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD73+AD75+AD78+AD80+AD81+AD90+AD92+AD95","v":9370353.4800000004},0.24021002887502607,{"$f":"AF73+AF75+AF78+AF80+AF81+AF90+AF92+AF95","v":19579106},0.40551490348946473,{"$f":"AH73+AH75+AH78+AH80+AH81+AH90+AH92+AH95","v":28949459.48},0.3520090648683849,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F72+F74+F77+F82+F83+F84+F85+F87+F89+F91+F94+F97+F96","v":-11411496.800000001},null,{"$f":"H72+H74+H77+H82+H83+H84+H85+H87+H89+H91+H94+H97+H96","v":-15173009.389999999},{"$f":"I72+I74+I77+I82+I83+I84+I85+I87+I89+I91+I94+I97+I96","v":-26584506.190000005},null,{"$f":"-K72-K74-K77-SUM(K82:K85)-K87-K89-K91+K94+K97","v":-11663651.539999999},null,{"$f":"-M72-M74-M77-SUM(M82:M85)-M87-M89-M91+M94+M97","v":-11461550.48},{"$f":"-N72-N74-N77-SUM(N82:N85)-N87-N89-N91+N94+N97","v":-23303958.419999998},null,null,null,null,null,null,{"$f":"U73+U75+#REF!+#REF!+#REF!+#REF!+U78+U80+U81+#REF!+U90+U92","v":{"$error":"#REF!"}},{"$f":"V73+V75+#REF!+#REF!+#REF!+#REF!+V78+V80+V81+#REF!+V90+V92","v":{"$error":"#REF!"}},{"$f":"W73+W75+#REF!+#REF!+#REF!+#REF!+W78+W80+W81+#REF!+W90+W92","v":{"$error":"#REF!"}},{"$f":"X73+X75+#REF!+#REF!+#REF!+#REF!+X78+X80+X81+#REF!+X90+X92","v":{"$error":"#REF!"}},{"$f":"Y73+Y75+#REF!+#REF!+#REF!+#REF!+Y78+Y80+Y81+#REF!+Y90+Y92","v":{"$error":"#REF!"}},{"$f":"Z73+Z75+#REF!+#REF!+#REF!+#REF!+Z78+Z80+Z81+#REF!+Z90+Z92","v":{"$error":"#REF!"}},{"$f":"AA73+AA75+#REF!+#REF!+#REF!+#REF!+AA78+AA80+AA81+#REF!+AA90+AA92","v":{"$error":"#REF!"}},{"$f":"AB73+AB75+#REF!+#REF!+#REF!+#REF!+AB78+AB80+AB81+#REF!+AB90+AB92","v":{"$error":"#REF!"}},{"$f":"AC73+AC75+#REF!+#REF!+#REF!+#REF!+AC78+AC80+AC81+#REF!+AC90+AC92","v":{"$error":"#REF!"}},{"$f":"AD72+AD74+AD77+AD82+AD83+AD84+AD85+AD87+AD89+AD91+AD94+AD97+AD96","v":-11518228.359999999},null,{"$f":"AF72+AF74+AF77+AF82+AF83+AF84+AF85+AF87+AF89+AF91+AF94+AF97+AF96","v":-20862916.989999998},null,{"$f":"AH72+AH74+AH77+AH82+AH83+AH84+AH85+AH87+AH89+AH91+AH94+AH97+AH96","v":-32381145.350000001},0.1790127896140028,null,null,"+"]
["1.2.1","Металлоконструкции огрунтованные КМ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N71-I71","v":0},{"$f":"1-I71/N71","v":{"$error":"#DIV/0!"}}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",-13.9,53800,{"$f":"D72*E72","v":-747820},195000,{"$f":"D72*G72","v":-2710500},{"$f":"F72+H72","v":-3458320},{"$f":"E72*$Y$1","v":70478},{"$f":"J72*D72","v":-979644.20000000007},{"$f":"G72*$X$1","v":253500},{"$f":"L72*D72","v":-3523650},{"$f":"K72+M72","v":-4503294.2},95478,null,null,229000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O72*D72","v":-1327144.2},null,{"$f":"R72*D72","v":-3183100},null,{"$f":"O72*D72+R72*D72","v":-4510244.2},{"$f":"1-I72/AH72","v":0.23322998785742022}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,{"$f":"57000*1.2","v":68400},718200,195000,2047500,{"$f":"F73+H73","v":2765700},{"$f":"E73*$Y$1","v":89604},{"$f":"J73*D73","v":940842},{"$f":"G73*$X$1","v":253500},{"$f":"L73*D73","v":2661750},{"$f":"K73+M73","v":3602592},95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"((O73/(P73/100))-100)/100","v":0.17686685834586954},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"((R73/(S73/100))-100)/100","v":0.84319931444954077},null,{"$f":"N73-I73","v":836892},{"$f":"1-I73/N73","v":0.23230274202574142},null,null,null,null,null,null,{"$f":"D73*O73","v":1002519},{"$f":"1-F73/AD73","v":0.28360460001256838},{"$f":"D73*R73","v":2404500},{"$f":"1-H73/AF73","v":0.14847161572052403},{"$f":"O73*D73+R73*D73","v":3407019},{"$f":"1-I73/AH73","v":0.18823464148570934}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х3","т.",-0.67,53800,{"$f":"D74*E74","v":-36046},195000,{"$f":"D74*G74","v":-130650.00000000001},{"$f":"F74+H74","v":-166696},{"$f":"E74*$Y$1","v":70478},{"$f":"J74*D74","v":-47220.26},{"$f":"G74*$X$1","v":253500},{"$f":"L74*D74","v":-169845},{"$f":"K74+M74","v":-217065.26},95478,null,null,229000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O74*D74","v":-63970.26},null,{"$f":"R74*D74","v":-153430},null,{"$f":"O74*D74+R74*D74","v":-217400.26},{"$f":"1-I74/AH74","v":0.23322998785742022}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",0.66,{"$f":"E74*1.3","v":69940},46160.4,195000,128700,174860.4,91621.400000000009,60470.124000000011,253500,{"$f":"L75*D75","v":167310},{"$f":"K75+M75","v":227780.12400000001},95478,{"$f":"'ВСЕ СМЕТЫ КДС'!G2447","v":81128.973360842108},{"$f":"((O75/(P75/100))-100)/100","v":0.17686685834586954},229000,{"$f":"'ВСЕ СМЕТЫ КДС'!G2448+'ВСЕ СМЕТЫ КДС'!G2449","v":124240.49759826942},{"$f":"((R75/(S75/100))-100)/100","v":0.84319931444954077},null,{"$f":"N75-I75","v":52919.724000000017},{"$f":"1-I75/N75","v":0.23232810251696945},null,null,null,null,null,null,{"$f":"D75*O75","v":63015.48},{"$f":"1-F75/AD75","v":0.26747522989589223},{"$f":"D75*R75","v":151140},{"$f":"1-H75/AF75","v":0.14847161572052403},{"$f":"O75*D75+R75*D75","v":214155.48},{"$f":"1-I75/AH75","v":0.18348855700540567}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-439.29,1920,{"$f":"D77*E77","v":-843436.8},1211,{"$f":"G77*D77","v":-531980.19000000006},{"$f":"H77+F77","v":-1375416.9900000002},4150,7301,-0.43,665,645,4150,2115181.35,null,665,null,null,null,{"$f":"N78-I78","v":396033.3600000001},{"$f":"1-I78/N78","v":0.23497766025348776},null,null,null,null,null,null,{"$f":"O77*D77","v":-1823053.5},null,{"$f":"R77*D77","v":-292127.85000000003},null,{"$f":"O77*D77+R77*D77","v":-2115181.35},{"$f":"1-I77/AH77","v":0.34974039460020756}]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",384.2,{"$f":"2000*1.2","v":2400},{"$f":"D78*E78","v":922080},956,{"$f":"D78*G78","v":367295.2},{"$f":"F78+H78","v":1289375.2},{"$f":"E78*$Y$1","v":3144},{"$f":"J78*D78","v":1207924.8},{"$f":"G78*$X$1","v":1242.8},{"$f":"L78*D78","v":477483.75999999995},{"$f":"K78+M78","v":1685408.56},4150,{"$f":"'ВСЕ СМЕТЫ КДС'!G2473+'ВСЕ СМЕТЫ КДС'!G2477+'ВСЕ СМЕТЫ КДС'!G2482+'ВСЕ СМЕТЫ КДС'!G2483","v":7300.9635980048006},{"$f":"((O78/(P78/100))-100)/100","v":-0.43158188035150485},665,{"$f":"'ВСЕ СМЕТЫ КДС'!G2478+'ВСЕ СМЕТЫ КДС'!G2484","v":644.98481073763026},{"$f":"((R78/(S78/100))-100)/100","v":3.1032031962860598E-2},null,null,null,null,null,null,null,null,null,{"$f":"D78*O78","v":1594430},{"$f":"1-F78/AD78","v":0.42168674698795183},{"$f":"D78*R78","v":255493},{"$f":"1-H78/AF78","v":-0.43759398496240598},{"$f":"O78*D78+R78*D78","v":1849923},{"$f":"1-I78/AH78","v":0.30301142263759084}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",811,{"$f":"250*1.2","v":300},{"$f":"D80*E80","v":243300},null,null,{"$f":"F80+H80","v":243300},{"$f":"E80*$Y$1","v":393},{"$f":"J80*D80","v":318723},{"$f":"G80*$X$1","v":0},{"$f":"L80*D80","v":0},318723,393,null,null,0,null,null,null,{"$f":"N80-I80","v":75423},{"$f":"1-I80/N80","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D80*O80","v":318723},{"$f":"1-F80/AD80","v":0.23664122137404575},null,null,{"$f":"O80*D80+R80*D80","v":318723},{"$f":"1-I80/AH80","v":0.23664122137404575}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,{"$f":"165866*1.2","v":199039.19999999998},{"$f":"D81*E81","v":199039.19999999998},199703.52,{"$f":"D81*G81","v":199703.52},{"$f":"F81+H81","v":398742.72},{"$f":"E81*$Y$1","v":260741.35199999998},{"$f":"J81*D81","v":260741.35199999998},{"$f":"G81*$X$1","v":259614.576},{"$f":"L81*D81","v":259614.576},520355.92799999996,260741,null,null,259614,null,null,null,{"$f":"N81-I81","v":121613.20799999998},{"$f":"1-I81/N81","v":0.2337115836604825},null,null,null,null,null,null,{"$f":"D81*O81","v":260741},{"$f":"1-F81/AD81","v":0.23664019084071941},{"$f":"D81*R81","v":259614},{"$f":"1-H81/AF81","v":0.23076752409346191},520355,0.23371021706335104]
["1.2.3.3","Химический анкер, шпилька М16х190","шт.",-71,540,{"$f":"D82*E82","v":-38340},1008,{"$f":"D82*G82","v":-71568},{"$f":"F82+H82","v":-109908},{"$f":"E82*$Y$1","v":707.4},50225,{"$f":"G82*$X$1","v":1310.4000000000001},{"$f":"L82*D82","v":-93038.400000000009},143264,707.4," "," ",1310.4000000000001," "," ",143263.79999999999,0.23280000000000001,null,null,null,null,null,null,null,{"$f":"O82*D82","v":-50225.4},null,{"$f":"R82*D82","v":-93038.400000000009},null,-143263.80000000002,0.23282783229259596]
["1.2.3.4","Распорный анкер типа Hilti HSA M12х115","шт.",-350,180,{"$f":"D83*E83","v":-63000},251,{"$f":"D83*G83","v":-87850},{"$f":"F83+H83","v":-150850},{"$f":"E83*$Y$1","v":235.8},82530,{"$f":"G83*$X$1","v":326.3},114223,196753,235.8," "," ",326.35000000000002," "," ",196753.2,0.23319999999999999,null,null,null,null,null,null,null,{"$f":"O83*D83","v":-82530},null,{"$f":"R83*D83","v":-114222.50000000001},null,-196752.5,0.23330072044827888]
["1.2.3.5","Распорный анкер типа Hilti HSA M10х83","шт.",-260,144,-37440,379,-98540,-135980,188.64000000000001,49046,492.7,128170,177216,188.64," "," ",492.96," "," ",177216,0.2324,null,null,null,null,null,null,null,{"$f":"O84*D84","v":-49046.399999999994},null,{"$f":"R84*D84","v":-128169.59999999999},null,-177216,0.23268779342723001]
["1.2.3.6","Распорный анкер типа Hilti HSA M6х50","шт.",-130,120,-15600,393,-51090,-66690,157.20000000000002,20436,510.90000000000003,66409,86845,157.19999999999999," "," ",510.84," "," ",86844.89,0.23219999999999999,null,null,null,null,null,null,null,{"$f":"O85*D85","v":-20436},null,{"$f":"R85*D85","v":-66409.2},null,-86845.2,0.23208191126279865]
["1.2.4","Демонтаж металлоконструкций"]
["1.2.4.1","Демонтаж элементов тормозных ферм и связей с последующей приваркой к фахверку и окраской","т.",-1,79000,{"$f":"E87*D87","v":-79000},5000,{"$f":"D87*G87","v":-5000},{"$f":"F87+H87","v":-84000},103490,103490,6500,6500,109990,103490,null,null,6500,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O87*D87","v":-103490},null,{"$f":"R87*D87","v":-6500},null,{"$f":"O87*D87+R87*D87","v":-109990},{"$f":"1-I87/AH87","v":0.23629420856441496}]
["1.2.5","Устройство перегородки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N88-I88","v":0},{"$f":"1-I88/N88","v":{"$error":"#DIV/0!"}}]
["1.2.5.1","Стеновые сэндвич-панели «Металл Профиль» МП ТСП-Z-100-1000-Г-Г-МВ","м2",-2230.6,3595,{"$f":"D89*E89","v":-8019007},5056,{"$f":"D89*G89","v":-11277913.6},{"$f":"F89+H89","v":-19296920.600000001},4709,10504899,6573,14661824,25166723,2711,2098,0.28999999999999998,7373,7392,0,22493370.399999999,0.1421,null,null,null,null,null,null,null,{"$f":"O89*D89","v":-6047156.5999999996},null,{"$f":"R89*D89","v":-16446213.799999999},null,{"$f":"O89*D89+R89*D89","v":-22493370.399999999},{"$f":"1-I89/AH89","v":0.14210630702102323}]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2215,2237,{"$f":"D90*E90","v":4954955},{"$f":"8787788/2215","v":3967.398645598194},{"$f":"D90*G90","v":8787788},{"$f":"F90+H90","v":13742743},{"$f":"E90*$Y$1","v":2930.4700000000003},{"$f":"J90*D90","v":6490991.0500000007},{"$f":"G90*$X$1","v":5157.6182392776527},{"$f":"L90*D90","v":11424124.4},{"$f":"K90+M90","v":17915115.450000003},2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O90/(P90/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R90/(S90/100))-100)/100","v":-2.6196746855015364E-3},null,{"$f":"N90-I90","v":4172372.450000003},{"$f":"1-I90/N90","v":0.23289676595413744},null,null,null,null,null,null,{"$f":"D90*O90","v":6004865},{"$f":"1-F90/AD90","v":0.17484323127997048},{"$f":"D90*R90","v":16331195},{"$f":"1-H90/AF90","v":0.46190171631653409},{"$f":"O90*D90+R90*D90","v":22336060},{"$f":"1-I90/AH90","v":0.38472841673956826}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-20.2,6785,{"$f":"E91*D91","v":-137057},3500,{"$f":"D91*G91","v":-70700},{"$f":"H91+F91","v":-207757},8888,179545,4550,91910,271455,5055,3959,0.28000000000000003,4601,3603,0.28000000000000003,195051.2,-6.5100000000000005E-2,null,null,null,null,null,null,null,{"$f":"O91*D91","v":-102111},null,{"$f":"R91*D91","v":-92940.2},null,{"$f":"O91*D91+R91*D91","v":-195051.2},{"$f":"1-I91/AH91","v":-6.5140845070422504E-2}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",4,{"$f":"3750*1.2","v":4500},{"$f":"D92*E92","v":18000},3500,{"$f":"D92*G92","v":14000},{"$f":"H92+F92","v":32000},{"$f":"E92*$Y$1","v":5895},{"$f":"J92*D92","v":23580},{"$f":"G92*$X$1","v":4550},{"$f":"L92*D92","v":18200},{"$f":"K92+M92","v":41780},5055,{"$f":"'ВСЕ СМЕТЫ КДС'!G2421","v":3958.6381067421053},{"$f":"((O92/(P92/100))-100)/100","v":0.27695431198690273},4601,{"$f":"'ВСЕ СМЕТЫ КДС'!G2422+'ВСЕ СМЕТЫ КДС'!G2423","v":3603.3152124884027},{"$f":"((R92/(S92/100))-100)/100","v":0.27687968681002773},null,{"$f":"N92-I92","v":9780},{"$f":"1-I92/N92","v":0.2340832934418382},null,null,null,null,null,null,{"$f":"D92*O92","v":20220},{"$f":"1-F92/AD92","v":0.10979228486646886},{"$f":"D92*R92","v":18404},{"$f":"1-H92/AF92","v":0.23929580525972616},{"$f":"O92*D92+R92*D92","v":38624},{"$f":"1-I92/AH92","v":0.17149958574979285}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из бетона кл. В25","м3",-7.6,{"$f":"20000*1.2","v":24000},{"$f":"D94*E94","v":-182400},{"$f":"6230*1.2","v":7476},{"$f":"D94*G94","v":-56817.599999999999},{"$f":"F94+H94","v":-239217.6},{"$f":"E94*$Y$1","v":31440},{"$f":"J94*D94","v":-238944},{"$f":"G94*$X$1","v":9718.8000000000011},{"$f":"L94*D94","v":-73862.880000000005},{"$f":"K94+M94","v":-312806.88},39300,null,null,23774.400000000001,null,null,null,{"$f":"N94-I94","v":-73589.279999999999},{"$f":"1-I94/N94","v":0.23525467214787599},null,null,null,null,null,null,{"$f":"O94*D94","v":-298680},null,{"$f":"R94*D94","v":-180685.44},null,{"$f":"O94*D94+R94*D94","v":-479365.44},{"$f":"1-I94/AH94","v":0.50097028271374755}]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",378,47,17766,250,{"$f":"D95*G95","v":94500},{"$f":"H95+F95","v":112266},null,null,null,null,null,280,null,null,420,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D95*O95","v":105840},{"$f":"1-F95/AD95","v":0.83214285714285718},{"$f":"D95*R95","v":158760},{"$f":"1-H95/AF95","v":0.40476190476190477},{"$f":"O95*D95+R95*D95","v":264600},0.57571428571428573]
["1.2.6.2","Шлифовка бетонной поверхности","м2",-115,890,{"$f":"D96*E96","v":-102350},null,null,{"$f":"F96+H96","v":-102350},null,null,null,null,null,1179,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O96*D96","v":-135585},null,{"$f":"R96*D96","v":0},null,{"$f":"O96*D96+R96*D96","v":-135585},0.24512298558100087]
["1.2.6.3","Арматура Ø10А500С","п/м",-600,1850,{"$f":"D97*E97","v":-1110000},134,{"$f":"D97*G97","v":-80400},{"$f":"F97+H97","v":-1190400},{"$f":"E97*$Y$1","v":2423.5},{"$f":"J97*D97","v":-1454100},{"$f":"G97*$X$1","v":174.20000000000002},{"$f":"L97*D97","v":-104520.00000000001},{"$f":"K97+M97","v":-1558620},2358,null,null,176.8,null,null,null,{"$f":"N97-I97","v":-368220},{"$f":"1-I97/N97","v":0.23624744966701317},null,null,null,null,null,null,{"$f":"O97*D97","v":-1414800},null,{"$f":"R97*D97","v":-106080},null,{"$f":"O97*D97+R97*D97","v":-1520880},0.21729525011835249]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F99:F102)","v":3010200},null,{"$f":"SUM(H99:H102)","v":5727056.6399999997},{"$f":"SUM(I99:I102)","v":8737256.6400000006},null,{"$f":"SUM(K99:K102)","v":3943362},null,{"$f":"SUM(M99:M102)","v":7445173.6320000002},{"$f":"SUM(N99:N102)","v":11388535.632000001},null,null,null,null,null,null,null,2651278.9920000006,0.23280244955728302,null,null,null,null,null,null,{"$f":"SUM(AD99:AD102)","v":3943362},{"$f":"1-F98/AD98","v":0.23664122137404575},{"$f":"SUM(AF99:AF102)","v":7445174},{"$f":"1-H98/AF98","v":0.23076926879076298},{"$f":"SUM(AH99:AH102)","v":11388536},0.23280247434788803,null,"-",null,null,null,null,"-","-","-","-"]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D99*E99","v":695100},753743.5199999999,{"$f":"D99*G99","v":753743.5199999999},{"$f":"H99+F99","v":1448843.52},{"$f":"E99*$Y$1","v":910581},{"$f":"J99*D99","v":910581},{"$f":"G99*$X$1","v":979866.57599999988},{"$f":"L99*D99","v":979866.57599999988},{"$f":"K99+M99","v":1890447.5759999999},910581,null,null,979867,null,null,null,441604.05599999987,0.23359762079961532,null,null,null,null,null,null,{"$f":"D99*O99","v":910581},0.23664122137404575,{"$f":"D99*R99","v":979867},0.23076956362445122,{"$f":"O99*D99+R99*D99","v":1890448},0.23359779269252579]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D100*E100","v":868200},1236673.44,{"$f":"D100*G100","v":1236673.44},{"$f":"H100+F100","v":2104873.44},1137342,1137342,1607675.4720000001,{"$f":"L100*D100","v":1607675.4720000001},2745017.4720000001,1137342,null,null,1607675,null,null,null,640144.03200000012,0.23320217030662316,null,null,null,null,null,null,{"$f":"D100*O100","v":1137342},0.23664122137404575,{"$f":"D100*R100","v":1607675},0.23076900492947894,{"$f":"O100*D100+R100*D100","v":2745017},0.23320203845732101]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,{"$f":"D101*E101","v":1179600},3168026.88,{"$f":"D101*G101","v":3168026.88},{"$f":"H101+F101","v":4347626.88},1545276,{"$f":"J101*D101","v":1545276},{"$f":"G101*$X$1","v":4118434.9440000001},{"$f":"L101*D101","v":4118434.9440000001},{"$f":"K101+M101","v":5663710.9440000001},1545276,null,null,4118435,null,null,null,1316084.0640000002,0.23237133339126859,null,null,null,null,null,null,{"$f":"D101*O101","v":1545276},0.23664122137404575,{"$f":"D101*R101","v":4118435},0.23076924122876774,{"$f":"O101*D101+R101*D101","v":5663711},0.23237134098120471]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,{"$f":"E102*$Y$1","v":350163},350163,739196.6399999999,{"$f":"L102*D102","v":739196.6399999999},1089359.6399999999,350163,null,null,739197,null,null,null,253446.83999999997,0.23265671931814913,null,null,null,null,null,null,{"$f":"D102*O102","v":350163},0.23664122137404575,{"$f":"D102*R102","v":739197},0.2307696053961259,{"$f":"O102*D102+R102*D102","v":1089360},0.23265697290152021]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F105+F107+F109+F111+F113+F114+F116+F118+F120+F122+SUM(F124:F130)+F132+F133+F135+F137+F139+F141+F143+F144+F145+F146+F148+F149+F150+F151+F152+F153+F154+F155+F157+F159+F161+F163+F165+SUM(F166:F177)+F179+F181+F182+F184+F186+F188+F190+F191+F193+F195+F197+F199+F201+F203+F204+SUM(F206:F220)","v":4745028},null,{"$f":"H105+H107+H109+H111+H113+H114+H116+H118+H120+H122+SUM(H124:H130)+H132+H133+H135+H137+H139+H141+H143+H144+H145+H146+H148+H149+H150+H151+H152+H153+H154+H155+H157+H159+H161+H163+H165+SUM(H166:H177)+H179+H181+H182+H184+H186+H188+H190+H191+H193+H195+H197+H199+H201+H203+H204+SUM(H206:H220)","v":4727773.66},{"$f":"I105+I107+I109+I111+I113+I114+I116+I118+I120+I122+SUM(I124:I130)+I132+I133+I135+I137+I139+I141+I143+I144+I145+I146+I148+I149+I150+I151+I152+I153+I154+I155+I157+I159+I161+I163+I165+SUM(I166:I177)+I179+I181+I182+I184+I186+I188+I190+I191+I193+I195+I197+I199+I201+I203+I204+SUM(I206:I220)","v":9472801.6600000001},null,{"$f":"K105+K107+K109+K111+K113+K114+K116+K118+K120+K122+SUM(K124:K130)+K132+K133+K135+K137+K139+K141+K143+K144+K145+K146+K148+K149+K150+K151+K152+K153+K154+K155+K157+K159+K161+K163+K165+SUM(K166:K177)+K179+K181+K182+K184+K186+K188+K190+K191+K193+K195+K197+K199+K201+K203+SUM(K206:K220)","v":5568846.6799999997},null,{"$f":"M105+M107+M109+M111+M113+M114+M116+M118+M120+M122+SUM(M124:M130)+M132+M133+M135+M137+M139+M141+M143+M144+M145+M146+M148+M149+M150+M151+M152+M153+M154+M155+M157+M159+M161+M163+M165+SUM(M166:M177)+M179+M181+M182+M184+M186+M188+M190+M191+M193+M195+M197+M199+M201+M203+SUM(M206:M220)","v":6146105.7580000004},{"$f":"N105+N107+N109+N111+N113+N114+N116+N118+N120+N122+SUM(N124:N130)+N132+N133+N135+N137+N139+N141+N143+N144+N145+N146+N148+N149+N150+N151+N152+N153+N154+N155+N157+N159+N161+N163+N165+SUM(N166:N177)+N179+N181+N182+N184+N186+N188+N190+N191+N193+N195+N197+N199+N201+N203+SUM(N206:N220)","v":11714952.438000003},null,null,null,null,null,null,null,2242150.7780000027,0.19139222202277983,null,null,null,null,null,null,{"$f":"AD105+AD107+AD109+AD111+AD113+AD114+AD116+AD118+AD120+AD122+SUM(AD124:AD130)+AD132+AD133+AD135+AD137+AD139+AD141+AD143+AD144+AD145+AD146+AD148+AD149+AD150+AD151+AD152+AD153+AD154+AD155+AD157+AD159+AD161+AD163+AD165+SUM(AD166:AD177)+AD179+AD181+AD182+AD184+AD186+AD188+AD190+AD191+AD193+AD195+AD197+AD199+AD201+AD203+AD204+SUM(AD206:AD220)","v":5567925.5},0.14779247674919505,{"$f":"AF105+AF107+AF109+AF111+AF113+AF114+AF116+AF118+AF120+AF122+SUM(AF124:AF130)+AF132+AF133+AF135+AF137+AF139+AF141+AF143+AF144+AF145+AF146+AF148+AF149+AF150+AF151+AF152+AF153+AF154+AF155+AF157+AF159+AF161+AF163+AF165+SUM(AF166:AF177)+AF179+AF181+AF182+AF184+AF186+AF188+AF190+AF191+AF193+AF195+AF197+AF199+AF201+AF203+AF204+SUM(AF206:AF220)","v":6146099.0999999996},0.23076839747019362,{"$f":"AH105+AH107+AH109+AH111+AH113+AH114+AH116+AH118+AH120+AH122+SUM(AH124:AH130)+AH132+AH133+AH135+AH137+AH139+AH141+AH143+AH144+AH145+AH146+AH148+AH149+AH150+AH151+AH152+AH153+AH154+AH155+AH157+AH159+AH161+AH163+AH165+SUM(AH166:AH177)+AH179+AH181+AH182+AH184+AH186+AH188+AH190+AH191+AH193+AH195+AH197+AH199+AH201+AH203+AH204+SUM(AH206:AH220)","v":11714024.600000001},0.19132817426386495,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F105+F106+F108+F110-F111+F112-F114+F115+F117+F119+F121+F123-F129-F130+F131-F133+F134+F136+F138+F140+F142-F146+F147+F222-F153-F154-F155+F156+F158+F160+F162+F164+F221+F223+F224+F225+F178+F180+F226+F183+F185+F187+F189+F227+F192+F194+F228+F196+F198+F200+F202","v":-2042900},null,{"$f":"-H105+H106+H108+H110-H111+H112-H114+H115+H117+H119+H121+H123-H129-H130+H131-H133+H134+H136+H138+H140+H142-H146+H147+H222-H153-H154-H155+H156+H158+H160+H162+H164+H221+H223+H224+H225+H178+H180+H226+H183+H185+H187+H189+H227+H192+H194+H228+H196+H198+H200+H202","v":-3107161.0400000005},{"$f":"-I105+I106+I108+I110-I111+I112-I114+I115+I117+I119+I121+I123-I129-I130+I131-I133+I134+I136+I138+I140+I142-I146+I147+I222-I153-I154-I155+I156+I158+I160+I162+I164+I221+I223+I224+I225+I178+I180+I226+I183+I185+I187+I189+I227+I192+I194+I228+I196+I198+I200+I202","v":-5150061.040000001},null,{"$f":"SUM(K105:K109)-K110+SUM(K111:K114)-K115-K117-K119-K121-K123+K129+K130-K131+K133+K135-K136-K138-K140-K142+K146-K147-K222+K153+K154+K155-K156-K158-K160-K162-K164-K221-K223-K224-K225-K178-K180-K226-K185-K183-K187-+K189-K227-K192-K194-K228-K196-K198-K200-K202","v":2693491},null,{"$f":"SUM(M105:M109)-M110+SUM(M111:M114)-M115-M117-M119-M121-M123+M129+M130-M131+M133+M135-M136-M138-M140-M142+M146-M147-M222+M153+M154+M155-M156-M158-M160-M162-M164-M221-M223-M224-M225-M178-M180-M226-M185-M183-M187-+M189-M227-M192-M194-M228-M196-M198-M200-M202","v":4034582.5520000001},{"$f":"SUM(N105:N109)-N110+SUM(N111:N114)-N115-N117-N119-N121-N123+N129+N130-N131+N133+N135-N136-N138-N140-N142+N146-N147-N222+N153+N154+N155-N156-N158-N160-N162-N164-N221-N223-N224-N225-N178-N180-N226-N185-N183-N187-+N189-N227-N192-N194-N228-N196-N198-N200-N202","v":6728073.5520000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD105+AD106+AD108+AD110-AD111+AD112-AD114+AD115+AD117+AD119+AD121+AD123-AD129-AD130+AD131-AD133+AD134+AD136+AD138+AD140+AD142-AD146+AD147+AD222-AD153-AD154-AD155+AD156+AD158+AD160+AD162+AD164+AD221+AD223+AD224+AD225+AD178+AD180+AD226+AD183+AD185+AD187+AD189+AD227+AD192+AD194+AD228+AD196+AD198+AD200+AD202","v":-2676199},null,{"$f":"-AF105+AF106+AF108+AF110-AF111+AF112-AF114+AF115+AF117+AF119+AF121+AF123-AF129-AF130+AF131-AF133+AF134+AF136+AF138+AF140+AF142-AF146+AF147+AF222-AF153-AF154-AF155+AF156+AF158+AF160+AF162+AF164+AF221+AF223+AF224+AF225+AF178+AF180+AF226+AF183+AF185+AF187+AF189+AF227+AF192+AF194+AF228+AF196+AF198+AF200+AF202","v":-4039322.56},null,{"$f":"-AH105+AH106+AH108+AH110-AH111+AH112-AH114+AH115+AH117+AH119+AH121+AH123-AH129-AH130+AH131-AH133+AH134+AH136+AH138+AH140+AH142-AH146+AH147+AH222-AH153-AH154-AH155+AH156+AH158+AH160+AH162+AH164+AH221+AH223+AH224+AH225+AH178+AH180+AH226+AH183+AH185+AH187+AH189+AH227+AH192+AH194+AH228+AH196+AH198+AH200+AH202","v":-6715521.5599999996},0.23311078760053872,null,null,"+"]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D105*E105","v":38400},0,{"$f":"G105*D105","v":0},{"$f":"F105+H105","v":38400},{"$f":"E105*$Y$1","v":50304},{"$f":"J105*D105","v":50304},{"$f":"G105*$X$1","v":0},{"$f":"D105*L105","v":0},{"$f":"K105+M105","v":50304},50304,null,null,0,null,null,null,{"$f":"N105-I105","v":11904},{"$f":"1-I105/N105","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D105*O105","v":50304},{"$f":"1-F105/AD105","v":0.23664122137404575},null,null,{"$f":"O105*D105+R105*D105","v":50304},0.23664122137404575]
["1.4.2","Шкаф пожарной сигнализации","шт.",-2,4200,{"$f":"D106*E106","v":-8400},28173.599999999999,{"$f":"G106*D106","v":-56347.199999999997},{"$f":"F106+H106","v":-64747.199999999997},{"$f":"E106*$Y$1","v":5502},{"$f":"J106*D106","v":-11004},{"$f":"G106*$X$1","v":36625.68},-73251.360000000001,{"$f":"K106+M106","v":-84255.360000000001},5502,null,null,36625.68,null,null,null,-19508.160000000003,0.23153613016430052,null,null,null,null,null,null,{"$f":"O106*D106","v":-11004},null,{"$f":"R106*D106","v":-73251.360000000001},null,-84255.360000000001,0.23153613016430052]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,{"$f":"E107*$Y$1","v":5502},{"$f":"J107*D107","v":22008},{"$f":"G107*$X$1","v":36625.68},146502.72,{"$f":"K107+M107","v":168510.72},5502,null,null,36625.68,null,null,null,39016.320000000007,0.23153613016430052,null,null,null,null,null,null,{"$f":"D107*O107","v":22008},{"$f":"1-F107/AD107","v":0.23664122137404575},{"$f":"D107*R107","v":146502.72},{"$f":"1-H107/AF107","v":0.23076923076923084},168510.72,0.23153613016430052]
["1.4.3","Монтажный комплект","шт.",-1,1800,{"$f":"D108*E108","v":-1800},1120,{"$f":"G108*D108","v":-1120},{"$f":"F108+H108","v":-2920},{"$f":"E108*$Y$1","v":2358},{"$f":"J108*D108","v":-2358},{"$f":"G108*$X$1","v":1456},-1456,{"$f":"K108+M108","v":-3814},2358,null,null,1456,null,null,null,-894,0.23439958049292087,null,null,null,null,null,null,{"$f":"O108*D108","v":-2358},null,{"$f":"R108*D108","v":-1456},null,-3814,0.23439958049292087]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,9432,1456,5824,15256,2358,null,null,1456,null,null,null,3576,0.23439958049292087,null,null,null,null,null,null,{"$f":"D109*O109","v":9432},{"$f":"1-F109/AD109","v":0.23664122137404575},{"$f":"D109*R109","v":5824},{"$f":"1-H109/AF109","v":0.23076923076923073},15256,0.23439958049292087]
["1.4.4","Шкаф металлический с монтажной платой","шт.",-1,4200,-4200,12100,-12100,-16300,5502,-5502,15730,-15730,-21232,5502,null,null,15730,null,null,null,-4932,0.23229088168801804,null,null,null,null,null,null,{"$f":"O110*D110","v":-5502},null,{"$f":"R110*D110","v":-15730},null,-21232,0.23229088168801804]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,4200,4200,32333.599999999999,32333.599999999999,36533.599999999999,5502,5502,42033.68,42033.68,47535.68,5502,null,null,42033.68,null,null,null,11002.080000000002,0.23144888218702253,null,null,null,null,null,null,{"$f":"D111*O111","v":5502},{"$f":"1-F111/AD111","v":0.23664122137404575},{"$f":"D111*R111","v":42033.68},{"$f":"1-H111/AF111","v":0.23076923076923084},47535.68,0.23144888218702253]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",-6,400,{"$f":"D112*E112","v":-2400},5668,{"$f":"G112*D112","v":-34008},{"$f":"F112+H112","v":-36408},{"$f":"E112*$Y$1","v":524},{"$f":"J112*D112","v":-3144},{"$f":"G112*$X$1","v":7368.4000000000005},-44210.400000000001,{"$f":"K112+M112","v":-47354.400000000001},524,null,null,7368.4,null,null,null,-10946.400000000001,0.23115908975723487,null,null,null,null,null,null,{"$f":"O112*D112","v":-3144},null,{"$f":"R112*D112","v":-44210.399999999994},null,-47354.399999999994,0.23115908975723476]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,5240,7368.4000000000005,73684,78924,524,null,null,7368.4,null,null,null,18244,0.23115908975723476,null,null,null,null,null,null,{"$f":"D113*O113","v":5240},{"$f":"1-F113/AD113","v":0.23664122137404575},{"$f":"D113*R113","v":73684},{"$f":"1-H113/AF113","v":0.23076923076923073},78924,0.23115908975723476]
["1.4.7","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,3406,14788.176000000001,14788.176000000001,18194.175999999999,3406,null,null,14788.18,null,null,null,4218.655999999999,0.231868483629047,null,null,null,null,null,null,{"$f":"D114*O114","v":3406},{"$f":"1-F114/AD114","v":0.23664122137404575},{"$f":"D114*R114","v":14788.18},{"$f":"1-H114/AF114","v":0.23076943883561063},18194.18,0.23186865250316313]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",-2,2600,-5200,5006.04,-10012.08,-15212.08,3406,-6812,6507.8519999999999,-13015.704,-19827.703999999998,3406,null,null,6507.85,null,null,null,-4615.623999999998,0.23278661008859114,null,null,null,null,null,null,{"$f":"O115*D115","v":-6812},null,{"$f":"R115*D115","v":-13015.7},null,-19827.7,0.2327864553125174]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,2600,{"$f":"D116*E116","v":28600},5006.04,{"$f":"G116*D116","v":55066.44},{"$f":"F116+H116","v":83666.44},{"$f":"E116*$Y$1","v":3406},{"$f":"J116*D116","v":37466},{"$f":"G116*$X$1","v":6507.8519999999999},71586.372000000003,{"$f":"K116+M116","v":109052.372},3406,null,null,6507.85,null,null,null,25385.932000000001,0.23278661008859125,null,null,null,null,null,null,{"$f":"D116*O116","v":37466},{"$f":"1-F116/AD116","v":0.23664122137404575},{"$f":"D116*R116","v":71586.350000000006},{"$f":"1-H116/AF116","v":0.23076899436833975},109052.35,0.2327864553125174]
["1.4.9","Блок контрольно-пусковой","шт.",-1,2600,-2600,4564.5600000000004,-4564.5600000000004,-7164.56,3406,-3406,5933.9280000000008,-5933.9280000000008,-9339.9279999999999,3406,null,null,5933.93,null,null,null,-2175.3679999999995,0.23291057489950662,null,null,null,null,null,null,{"$f":"O117*D117","v":-3406},null,{"$f":"R117*D117","v":-5933.93},null,-9339.93,0.23291073915971527]
["1.4.9","Блок контрольно-пусковой","шт.",4,2600,{"$f":"D118*E118","v":10400},4564.5600000000004,{"$f":"G118*D118","v":18258.240000000002},{"$f":"F118+H118","v":28658.240000000002},{"$f":"E118*$Y$1","v":3406},{"$f":"J118*D118","v":13624},{"$f":"G118*$X$1","v":5933.9280000000008},23735.712000000003,{"$f":"K118+M118","v":37359.712},3406,null,null,5933.93,null,null,null,8701.4719999999979,0.23291057489950662,null,null,null,null,null,null,{"$f":"D118*O118","v":13624},{"$f":"1-F118/AD118","v":0.23664122137404575},{"$f":"D118*R118","v":23735.72},{"$f":"1-H118/AF118","v":0.23076949003442915},37359.72,0.23291073915971527]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-71,1200,-85200,1901.8,-135027.79999999999,-220227.8,1572,-111612,2472.34,-175536.14,-287148.14,1572,null,null,2472.34,null,null,null,-66920.340000000026,0.23305162276168678,null,null,null,null,null,null,{"$f":"O119*D119","v":-111612},null,{"$f":"R119*D119","v":-175536.14},null,-287148.14,0.23305162276168678]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",137,1200,{"$f":"D120*E120","v":164400},1901.8,{"$f":"G120*D120","v":260546.6},{"$f":"F120+H120","v":424946.6},{"$f":"E120*$Y$1","v":1572},{"$f":"J120*D120","v":215364},{"$f":"G120*$X$1","v":2472.34},338710.58,{"$f":"K120+M120","v":554074.58000000007},1572,null,null,2472.34,null,null,null,129127.9800000001,0.23305162276168689,null,null,null,null,null,null,{"$f":"D120*O120","v":215364},{"$f":"1-F120/AD120","v":0.23664122137404575},{"$f":"D120*R120","v":338710.58},{"$f":"1-H120/AF120","v":0.23076923076923084},554074.58000000007,0.23305162276168689]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",-26,3400,-88400,28860,-750360,-838760,4454,-115804,37518,-975468,-1091272,4454,null,null,37518,null,null,null,-252512,0.23139235680930148,null,null,null,null,null,null,{"$f":"O121*D121","v":-115804},null,{"$f":"R121*D121","v":-975468},null,-1091272,0.23139235680930148]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",24,3400,{"$f":"D122*E122","v":81600},28860,{"$f":"G122*D122","v":692640},{"$f":"F122+H122","v":774240},{"$f":"E122*$Y$1","v":4454},{"$f":"J122*D122","v":106896},{"$f":"G122*$X$1","v":37518},900432,{"$f":"K122+M122","v":1007328},4454,null,null,37518,null,null,null,233088,0.23139235680930148,null,null,null,null,null,null,{"$f":"D122*O122","v":106896},{"$f":"1-F122/AD122","v":0.23664122137404575},{"$f":"D122*R122","v":900432},{"$f":"1-H122/AF122","v":0.23076923076923073},1007328,0.23139235680930148]
["1.4.12","Извещатель пожарный ручной адресный","шт.",-20,1200,-24000,1121.8,-22436,-46436,1572,-31440,1458.34,-29166.799999999999,-60606.8,1572,null,null,1458.34,null,null,null,-14170.800000000003,0.23381534745276111,null,null,null,null,null,null,{"$f":"O123*D123","v":-31440},null,{"$f":"R123*D123","v":-29166.799999999999},null,-60606.8,0.23381534745276111]
["1.4.13","Извещатель пожарный ручной адресный","шт.",15,1200,{"$f":"D124*E124","v":18000},1121.8,{"$f":"G124*D124","v":16827},{"$f":"F124+H124","v":34827},{"$f":"E124*$Y$1","v":1572},{"$f":"J124*D124","v":23580},{"$f":"G124*$X$1","v":1458.34},21875.1,{"$f":"K124+M124","v":45455.1},1572,null,null,1458.34,null,null,null,10628.099999999999,0.233815347452761,null,null,null,null,null,null,{"$f":"D124*O124","v":23580},{"$f":"1-F124/AD124","v":0.23664122137404575},{"$f":"D124*R124","v":21875.1},{"$f":"1-H124/AF124","v":0.23076923076923073},45455.1,0.233815347452761]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",4,400,{"$f":"D125*E125","v":1600},6304.92,{"$f":"D125*G125","v":25219.68},{"$f":"H125+F125","v":26819.68},{"$f":"E125*$Y$1","v":524},{"$f":"J125*D125","v":2096},{"$f":"G125*$X$1","v":8196.3960000000006},32785.584000000003,{"$f":"K125+M125","v":34881.584000000003},524,null,null,8196.4,null,null,null,8061.9040000000023,0.23112207289668962,null,null,null,null,null,null,2096,0.23664122137404575,32785.599999999999,0.23076960616856179,34881.599999999999,0.2311224255768084]
["1.4.15","Источник питания резервированный","шт.",4,3000,{"$f":"D126*E126","v":12000},12612.36,{"$f":"D126*G126","v":50449.440000000002},{"$f":"H126+F126","v":62449.440000000002},3930,15720,16396.068000000003,65584.272000000012,81304.272000000012,3930,null,null,16396.07,null,null,null,18854.832000000009,0.23190456708105089,null,null,null,null,null,null,15720,0.23664122137404575,65584.28,0.23076932460034627,81304.28,{"$f":"1-I126/AH126","v":0.23190464265841848}]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,400,{"$f":"D127*E127","v":1600},2407,{"$f":"D127*G127","v":9628},{"$f":"H127+F127","v":11228},524,2096,3129.1,12516.4,14612.4,524,null,null,3129.1,null,null,null,3384.3999999999996,0.23161150803427222,null,null,null,null,null,null,2096,0.23664122137404575,12516.4,0.23076923076923073,14612.4,0.23161150803427222]
["1.4.17","Блок контроля и индикации","шт.",2,3000,{"$f":"D128*E128","v":6000},9024.14,{"$f":"D128*G128","v":18048.28},{"$f":"H128+F128","v":24048.28},3930,7860,11731.382,23462.763999999999,31322.763999999999,3930,null,null,11731.38,null,null,null,7274.4840000000004,0.23224272289635739,null,null,null,null,null,null,7860,0.23664122137404575,23462.76,0.23076909962851766,31322.76,0.23224262485170533]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.50800000000004,3334.0320000000002,8574.0319999999992,1310,null,null,833.51,null,null,null,2009.3919999999998,0.23435788436525551,null,null,null,null,null,null,5240,0.23664122137404575,3334.04,0.23077107653177531,8574.0400000000009,0.23435859874691523]
["1.4.19","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.760000000002,60191.040000000008,76959.040000000008,4192,null,null,15047.76,null,null,null,17858.240000000005,0.23204863262327602,null,null,null,null,null,null,16768,0.23664122137404575,60191.040000000001,0.23076923076923073,76959.040000000008,0.23204863262327602]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",-4,300,-1200,2412.2399999999998,-9648.9599999999991,-10848.96,393,-1572,3135.9119999999998,-12543.647999999999,-14115.647999999999,393,null,null,3135.91,null,null,null,-3266.6880000000001,0.23142316952080422,null,null,null,null,null,null,{"$f":"O131*D131","v":-1572},null,{"$f":"R131*D131","v":-12543.64},null,-14115.64,0.23142273393200741]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,{"$f":"D132*E132","v":1200},2825.04,{"$f":"G132*D132","v":11300.16},{"$f":"F132+H132","v":12500.16},{"$f":"E132*$Y$1","v":393},{"$f":"J132*D132","v":1572},{"$f":"G132*$X$1","v":3672.5520000000001},14690.208000000001,{"$f":"K132+M132","v":16262.208000000001},393,null,null,3672.55,null,null,null,3762.0480000000007,0.23133685167475415,null,null,null,null,null,null,{"$f":"D132*O132","v":1572},{"$f":"1-F132/AD132","v":0.23664122137404575},{"$f":"D132*R132","v":14690.2},{"$f":"1-H132/AF132","v":0.23076881186096854},16262.2,0.23133647353986553]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,300,1200,790,3160,4360,393,1572,1027,4108,5680,393,null,null,1027,null,null,null,1320,0.23239436619718312,null,null,null,null,null,null,{"$f":"D133*O133","v":1572},{"$f":"1-F133/AD133","v":0.23664122137404575},{"$f":"D133*R133","v":4108},{"$f":"1-H133/AF133","v":0.23076923076923073},5680,0.23239436619718312]
["1.4.22","Устройство коммутационное","шт.",-20,2600,{"$f":"D134*E134","v":-52000},1365,{"$f":"G134*D134","v":-27300},{"$f":"F134+H134","v":-79300},{"$f":"E134*$Y$1","v":3406},{"$f":"J134*D134","v":-68120},{"$f":"G134*$X$1","v":1774.5},-35490,{"$f":"K134+M134","v":-103610},3406,null,null,1774.5,null,null,null,-24310,0.23462986198243407,null,null,null,null,null,null,{"$f":"O134*D134","v":-68120},null,{"$f":"R134*D134","v":-35490},null,-103610,0.23462986198243407]
["1.4.22","Устройство коммутационное","шт.",24,2600,62400,1365,32760,95160,3406,81744,1774.5,42588,124332,3406,null,null,1774.5,null,null,null,29172,0.23462986198243407,null,null,null,null,null,null,{"$f":"D135*O135","v":81744},{"$f":"1-F135/AD135","v":0.23664122137404575},{"$f":"D135*R135","v":42588},{"$f":"1-H135/AF135","v":0.23076923076923073},124332,0.23462986198243407]
["1.4.23","Оповещатель охранно-пожарный световой (табло)","шт.",-5,1200,-6000,368,-1840,-7840,1572,-7860,478.40000000000003,-2392,-10252,1572,null,null,478.4,null,null,null,-2412,0.23527116660163871,null,null,null,null,null,null,{"$f":"O136*D136","v":-7860},null,{"$f":"R136*D136","v":-2392},null,-10252,0.23527116660163871]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,{"$f":"D137*E137","v":12000},368,{"$f":"G137*D137","v":3680},{"$f":"F137+H137","v":15680},{"$f":"E137*$Y$1","v":1572},{"$f":"J137*D137","v":15720},{"$f":"G137*$X$1","v":478.40000000000003},{"$f":"D137*L137","v":4784},{"$f":"K137+M137","v":20504},1572,null,null,478.4,null,null,null,{"$f":"N137-I137","v":4824},{"$f":"1-I137/N137","v":0.23527116660163871},null,null,null,null,null,null,{"$f":"D137*O137","v":15720},{"$f":"1-F137/AD137","v":0.23664122137404575},{"$f":"D137*R137","v":4784},{"$f":"1-H137/AF137","v":0.23076923076923073},{"$f":"O137*D137+R137*D137","v":20504},0.23527116660163871]
["1.4.24","Оповещатель охранно-пожарный световой (табло)","шт.",-8,1200,-9600,368,-2944,-12544,1572,-12576,478.40000000000003,-3827.2000000000003,-16403.2,1572,null,null,478.4,null,null,null,-3859.2000000000007,0.23527116660163871,null,null,null,null,null,null,{"$f":"O138*D138","v":-12576},null,{"$f":"R138*D138","v":-3827.2},null,-16403.2,0.23527116660163871]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,{"$f":"D139*E139","v":10800},368,{"$f":"G139*D139","v":3312},{"$f":"F139+H139","v":14112},{"$f":"E139*$Y$1","v":1572},{"$f":"J139*D139","v":14148},{"$f":"G139*$X$1","v":478.40000000000003},4305.6000000000004,{"$f":"K139+M139","v":18453.599999999999},1572,null,null,478.4,null,null,null,4341.5999999999985,0.2352711666016386,null,null,null,null,null,null,{"$f":"D139*O139","v":14148},{"$f":"1-F139/AD139","v":0.23664122137404575},{"$f":"D139*R139","v":4305.5999999999995},{"$f":"1-H139/AF139","v":0.23076923076923073},18453.599999999999,0.2352711666016386]
["1.4.25","Оповещатель охранно-пожарный световой (табло)","шт.",-6,1200,-7200,368,-2208,-9408,1572,-9432,478.40000000000003,-2870.4,-12302.4,1572,null,null,478.4,null,null,null,-2894.3999999999996,0.23527116660163871,null,null,null,null,null,null,{"$f":"O140*D140","v":-9432},null,{"$f":"R140*D140","v":-2870.3999999999996},null,-12302.4,0.23527116660163871]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,{"$f":"D141*E141","v":10800},368,{"$f":"G141*D141","v":3312},{"$f":"F141+H141","v":14112},{"$f":"E141*$Y$1","v":1572},{"$f":"J141*D141","v":14148},{"$f":"G141*$X$1","v":478.40000000000003},4305.6000000000004,{"$f":"K141+M141","v":18453.599999999999},1572,null,null,478.4,null,null,null,4341.5999999999985,0.2352711666016386,null,null,null,null,null,null,{"$f":"D141*O141","v":14148},{"$f":"1-F141/AD141","v":0.23664122137404575},{"$f":"D141*R141","v":4305.5999999999995},{"$f":"1-H141/AF141","v":0.23076923076923073},18453.599999999999,0.2352711666016386]
["1.4.26","Оповещатель охранно-пожарный звуковой","шт.",-13,1200,-15600,402,-5226,-20826,1572,-20436,522.6,-6793.8,-27229.8,1572,null,null,522.6,null,null,null,-6403.7999999999993,0.23517616728731017,null,null,null,null,null,null,{"$f":"O142*D142","v":-20436},null,{"$f":"R142*D142","v":-6793.8},null,-27229.8,0.23517616728731017]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,{"$f":"D143*E143","v":64800},270,{"$f":"G143*D143","v":14580},{"$f":"F143+H143","v":79380},{"$f":"E143*$Y$1","v":1572},{"$f":"J143*D143","v":84888},{"$f":"G143*$X$1","v":351},18954,{"$f":"K143+M143","v":103842},1572,null,null,351,null,null,null,24462,0.23556942277691106,null,null,null,null,null,null,{"$f":"D143*O143","v":84888},{"$f":"1-F143/AD143","v":0.23664122137404575},{"$f":"D143*R143","v":18954},{"$f":"1-H143/AF143","v":0.23076923076923073},103842,0.23556942277691106]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D144*E144","v":36000},545.04,{"$f":"G144*D144","v":16351.199999999999},{"$f":"F144+H144","v":52351.199999999997},{"$f":"E144*$Y$1","v":1572},{"$f":"J144*D144","v":47160},{"$f":"G144*$X$1","v":708.55200000000002},21256.560000000001,{"$f":"K144+M144","v":68416.56},1572,null,null,708.55,null,null,null,16065.36,0.23481683381918061,null,null,null,null,null,null,{"$f":"D144*O144","v":47160},{"$f":"1-F144/AD144","v":0.23664122137404575},{"$f":"D144*R144","v":21256.5},{"$f":"1-H144/AF144","v":0.23076705948768617},68416.5,0.23481616276775341]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D145*E145","v":46800},656,{"$f":"G145*D145","v":25584},{"$f":"F145+H145","v":72384},1572,61308,852.80000000000007,33259.200000000004,94567.200000000012,1572,null,null,852.8,null,null,null,22183.200000000012,0.23457604750907302,null,null,null,null,null,null,{"$f":"D145*O145","v":61308},{"$f":"1-F145/AD145","v":0.23664122137404575},{"$f":"D145*R145","v":33259.199999999997},{"$f":"1-H145/AF145","v":0.23076923076923073},94567.2,0.2345760475090729]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",1,2000,2000,1462,1462,3462,2620,2620,1900.6000000000001,1900.6000000000001,4520.6000000000004,2620,null,null,1900.6,null,null,null,1058.6000000000004,0.23417245498385175,null,null,null,null,null,null,{"$f":"D146*O146","v":2620},{"$f":"1-F146/AD146","v":0.23664122137404575},{"$f":"D146*R146","v":1900.6},{"$f":"1-H146/AF146","v":0.23076923076923073},4520.6000000000004,0.23417245498385175]
["1.4.30","Модуль подключения нагрузки","шт.",-24,100,-2400,71.760000000000005,-1722.2400000000002,-4122.24,131,-3144,93.288000000000011,-2238.9120000000003,-5382.9120000000003,131,null,null,93.29,null,null,null,-1260.6720000000005,0.23419888714509929,null,null,null,null,null,null,{"$f":"O147*D147","v":-3144},null,{"$f":"R147*D147","v":-2238.96},null,-5382.96,0.23420571581434757]
["1.4.30","Модуль подключения нагрузки","шт.",87,100,{"$f":"D148*E148","v":8700},71.760000000000005,{"$f":"G148*D148","v":6243.1200000000008},{"$f":"F148+H148","v":14943.12},{"$f":"E148*$Y$1","v":131},{"$f":"J148*D148","v":11397},{"$f":"G148*$X$1","v":93.288000000000011},8116.0560000000005,{"$f":"K148+M148","v":19513.056},131,null,null,93.29,null,null,null,4569.9359999999997,0.23419888714509918,null,null,null,null,null,null,{"$f":"D148*O148","v":11397},{"$f":"1-F148/AD148","v":0.23664122137404575},{"$f":"D148*R148","v":8116.2300000000005},{"$f":"1-H148/AF148","v":0.23078572194233027},19513.23,0.23420571581434746]
["1.4.31","Блок сигнально-пусковой адресный","шт.",96,3200,{"$f":"D149*E149","v":307200},3692.4,{"$f":"G149*D149","v":354470.40000000002},{"$f":"F149+H149","v":661670.40000000002},{"$f":"E149*$Y$1","v":4192},{"$f":"J149*D149","v":402432},{"$f":"G149*$X$1","v":4800.12},460811.52000000002,{"$f":"K149+M149","v":863243.52},4192,null,null,4800.12,null,null,null,201573.12,0.23350667028464922,null,null,null,null,null,null,402432,0.23664122137404575,460811.52000000002,0.23076923076923073,863243.52,0.23350667028464922]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",96,1200,{"$f":"D150*E150","v":115200},1250,{"$f":"G150*D150","v":120000},{"$f":"F150+H150","v":235200},1572,150912,1625,156000,306912,1572,null,null,1625,null,null,null,71712,0.23365655301845478,null,null,null,null,null,null,150912,0.23664122137404575,156000,0.23076923076923073,306912,0.23365655301845478]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,{"$f":"D151*E151","v":4500},31318.560000000001,{"$f":"G151*D151","v":31318.560000000001},{"$f":"F151+H151","v":35818.559999999998},5895,5895,40714.128000000004,40714.128000000004,46609.128000000004,5895,null,null,40714.129999999997,null,null,null,10790.568000000007,0.23151190470673477,null,null,null,null,null,null,5895,0.23664122137404575,40714.129999999997,0.23076926855614988,46609.13,0.2315119376825957]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,{"$f":"D152*E152","v":4500},32633.64,{"$f":"G152*D152","v":32633.64},{"$f":"F152+H152","v":37133.64},5895,5895,42423.732000000004,42423.732000000004,48318.732000000004,5895,null,null,42423.73,null,null,null,11185.092000000004,0.23148562756158431,null,null,null,null,null,null,5895,0.23664122137404575,42423.73,0.23076919450505651,48318.73,0.2314855957513785]
["1.4.35","Преобразователь интерфейса","шт.",1,2600,2600,3524.04,3524.04,6124.04,3406,3406,4581.2520000000004,4581.2520000000004,7987.2520000000004,3406,null,null,4581.25,null,null,null,1863.2120000000004,0.23327322087746827,null,null,null,null,null,null,3406,0.23664122137404575,4581.25,0.23076889495225106,7987.25,0.23327302888979307]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",1,2600,2600,9000,9000,11600,3406,3406,11700,11700,15106,3406,null,null,11700,null,null,null,3506,0.23209320799682243,null,null,null,null,null,null,3406,0.23664122137404575,11700,0.23076923076923073,15106,0.23209320799682243]
["1.4.37","Блок питания","шт.",1,3000,3000,2558,2558,5558,3930,3930,3325.4,3325.4,7255.4,3930,null,null,3325.4,null,null,null,1697.3999999999996,0.23394988560244778,null,null,null,null,null,null,3930,0.23664122137404575,3325.4,0.23076923076923084,7255.4,0.23394988560244778]
["1.4.38","Лоток перфорированный 100х50х3000","м",-890,380,-338200,452.12,-402386.8,-740586.8,497.8,-443042,587.75599999999997,-523102.83999999997,-966144.84,497.8,null,null,587.76,null,null,null,-225558.03999999992,0.23346193102889201,null,null,null,null,null,null,{"$f":"O156*D156","v":-443042},null,{"$f":"R156*D156","v":-523106.39999999997},null,-966148.39999999991,0.23346475551788926]
["1.4.38","Лоток перфорированный 100х50х3000","м",585,380,{"$f":"D157*E157","v":222300},538,{"$f":"G157*D157","v":314730},{"$f":"F157+H157","v":537030},{"$f":"E157*$Y$1","v":497.8},{"$f":"J157*D157","v":291213},{"$f":"G157*$X$1","v":699.4},409149,{"$f":"K157+M157","v":700362},497.8,null,null,699.4,null,null,null,163332,0.23321082525893755,null,null,null,null,null,null,{"$f":"D157*O157","v":291213},{"$f":"1-F157/AD157","v":0.23664122137404575},{"$f":"D157*R157","v":409149},{"$f":"1-H157/AF157","v":0.23076923076923073},700362,0.23321082525893755]
["1.4.39","Перегородка для лотка","м",-890,100,-89000,292.8,-260592,-349592,131,-116590,380.64000000000004,-338769.60000000003,-455359.60000000003,131,null,null,380.64,null,null,null,-105767.60000000003,0.23227269173637721,null,null,null,null,null,null,{"$f":"O158*D158","v":-116590},null,{"$f":"R158*D158","v":-338769.6},null,-455359.6,{"$f":"1-I158/AH158","v":0.2322726917363771}]
["1.4.39","Перегородка для лотка","м",585,100,{"$f":"D159*E159","v":58500},292.8,{"$f":"G159*D159","v":171288},{"$f":"F159+H159","v":229788},{"$f":"E159*$Y$1","v":131},{"$f":"J159*D159","v":76635},{"$f":"G159*$X$1","v":380.64000000000004},222674.40000000002,{"$f":"K159+M159","v":299309.40000000002},131,null,null,380.64,null,null,null,69521.400000000023,0.23227269173637721,null,null,null,null,null,null,{"$f":"D159*O159","v":76635},{"$f":"1-F159/AD159","v":0.23664122137404575},{"$f":"D159*R159","v":222674.4},{"$f":"1-H159/AF159","v":0.23076923076923073},299309.40000000002,0.23227269173637721]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",-890,120,-106800,214.4,-190816,-297616,157.20000000000002,-139908.00000000003,278.72000000000003,-248060.80000000002,-387968.80000000005,157.19999999999999,null,null,278.72000000000003,null,null,null,-90352.800000000047,0.23288676821435139,null,null,null,null,null,null,{"$f":"O160*D160","v":-139908},null,{"$f":"R160*D160","v":-248060.80000000002},null,-387968.80000000005,0.23288676821435139]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",585,120,{"$f":"D161*E161","v":70200},209.22,{"$f":"G161*D161","v":122393.7},{"$f":"F161+H161","v":192593.7},{"$f":"E161*$Y$1","v":157.20000000000002},{"$f":"J161*D161","v":91962.000000000015},{"$f":"G161*$X$1","v":271.98599999999999},159111.81,{"$f":"K161+M161","v":251073.81},157.19999999999999,null,null,271.99,null,null,null,58480.109999999986,0.23291999273042452,null,null,null,null,null,null,{"$f":"D161*O161","v":91962},{"$f":"1-F161/AD161","v":0.23664122137404575},{"$f":"D161*R161","v":159114.15},{"$f":"1-H161/AF161","v":0.23078054340233101},251076.15,0.23292714182529872]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",-16,1200,-19200,1620.8,-25932.799999999999,-45132.800000000003,1572,-25152,2107.04,-33712.639999999999,-58864.639999999999,1572,null,null,2107.04,null,null,null,-13731.839999999997,0.23327824649908668,null,null,null,null,null,null,{"$f":"O162*D162","v":-25152},null,{"$f":"R162*D162","v":-33712.639999999999},null,-58864.639999999999,0.23327824649908668]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",10,1200,{"$f":"D163*E163","v":12000},1620.8,{"$f":"G163*D163","v":16208},{"$f":"F163+H163","v":28208},{"$f":"E163*$Y$1","v":1572},{"$f":"J163*D163","v":15720},{"$f":"G163*$X$1","v":2107.04},21070.400000000001,{"$f":"K163+M163","v":36790.400000000001},1572,null,null,2107.04,null,null,null,8582.4000000000015,0.23327824649908679,null,null,null,null,null,null,{"$f":"D163*O163","v":15720},{"$f":"1-F163/AD163","v":0.23664122137404575},{"$f":"D163*R163","v":21070.400000000001},{"$f":"1-H163/AF163","v":0.23076923076923084},36790.400000000001,0.23327824649908679]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",-10,1200,-12000,1892,-18920,-30920,1572,-15720,2459.6,-24596,-40316,1572,null,null,2459.6,null,null,null,-9396,0.23305883520190496,null,null,null,null,null,null,{"$f":"O164*D164","v":-15720},null,{"$f":"R164*D164","v":-24596},null,-40316,0.23305883520190496]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",12,1200,{"$f":"D165*E165","v":14400},1892,{"$f":"G165*D165","v":22704},{"$f":"F165+H165","v":37104},{"$f":"E165*$Y$1","v":1572},{"$f":"J165*D165","v":18864},{"$f":"G165*$X$1","v":2459.6},29515.199999999997,{"$f":"K165+M165","v":48379.199999999997},1572,null,null,2459.6,null,null,null,11275.199999999997,0.23305883520190496,null,null,null,null,null,null,{"$f":"D165*O165","v":18864},{"$f":"1-F165/AD165","v":0.23664122137404575},{"$f":"D165*R165","v":29515.199999999997},{"$f":"1-H165/AF165","v":0.23076923076923073},48379.199999999997,0.23305883520190496]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,640,{"$f":"D166*E166","v":96000},375,{"$f":"G166*D166","v":56250},{"$f":"F166+H166","v":152250},{"$f":"E166*$Y$1","v":838.40000000000009},{"$f":"J166*D166","v":125760.00000000001},{"$f":"G166*$X$1","v":487.5},73125,{"$f":"K166+M166","v":198885},838.4,null,null,487.5,null,null,null,null,null,null,null,null,null,null,null,125760,0.23664122137404575,73125,0.23076923076923073,198885,0.23448223847952332]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,120,{"$f":"D167*E167","v":18000},171.65,25747.5,43747.5,157.20000000000002,23580.000000000004,223.14500000000001,33471.75,57051.75,157.19999999999999,null,null,223.15,null,null,null,null,null,null,null,null,null,null,null,23580,0.23664122137404575,33472.5,0.23078646650235268,57052.5,0.23320625739450507]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,120,1200,839.4,8394,9594,157.20000000000002,1572.0000000000002,1091.22,10912.2,12484.2,157.19999999999999,null,null,1091.22,null,null,null,null,null,null,null,null,null,null,null,1572,0.23664122137404575,10912.2,0.23076923076923084,12484.2,0.23150862690440721]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,120,1440,644.02,7728.24,9168.24,157.20000000000002,1886.4,837.226,{"$f":"D169*L169","v":10046.712},11933.111999999999,157.19999999999999,null,null,837.23,null,null,null,null,null,null,null,null,null,null,null,1886.3999999999999,0.23664122137404575,10046.76,0.2307729058920488,{"$f":"O169*D169+R169*D169","v":11933.16},0.23170057218708207]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,6000,2020.01,10100.049999999999,16100.05,1572,7860,2626.0129999999999,13130.064999999999,20990.064999999999,1572,null,null,2626.01,null,null,null,null,null,null,null,null,null,null,null,7860,0.23664122137404575,13130.050000000001,0.23076835198647394,20990.050000000003,0.23296752508926866]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,120,600,1004.5,5022.5,5622.5,157.20000000000002,786.00000000000011,1305.8500000000001,6529.2500000000009,7315.2500000000009,157.19999999999999,null,null,1305.8499999999999,null,null,null,null,null,null,null,null,null,null,null,786,0.23664122137404575,6529.25,0.23076923076923073,7315.25,0.23140015720583718]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",16,1200,19200,1966.01,31456.16,50656.160000000003,1572,25152,2555.8130000000001,40893.008000000002,66045.008000000002,1572,null,null,2555.81,null,null,null,null,null,null,null,null,null,null,null,25152,0.23664122137404575,40892.959999999999,0.23076832784909673,66044.959999999992,0.23300491059423745]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,120,1920,638.16,10210.56,12130.56,157.20000000000002,2515.2000000000003,829.60799999999995,13273.727999999999,15788.928,157.19999999999999,null,null,829.61,null,null,null,null,null,null,null,null,null,null,null,2515.1999999999998,0.23664122137404575,13273.76,0.23077108520871259,15788.96,0.23170620484186422]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.2930000000001,37972.688000000002,63124.688000000002,1572,null,null,2373.29,null,null,null,null,null,null,null,null,null,null,null,25152,0.23664122137404575,37972.639999999999,0.23076825840921256,63124.639999999999,0.23310833931092523]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,120,1920,853.51,13656.16,15576.16,157.20000000000002,2515.2000000000003,1109.5630000000001,17753.008000000002,20268.208000000002,157.19999999999999,null,null,1109.56,null,null,null,null,null,null,null,null,null,null,null,2515.1999999999998,0.23664122137404575,17752.96,0.23076715094271605,20268.16,0.23149610028734724]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",210,412.8,86688,1552.8,326088,412776,540.76800000000003,113561.28,2018.64,423914.4,537475.68000000005,540.77,null,null,2018.64,null,null,null,null,null,null,null,null,null,null,null,113561.7,0.23664404460306598,423914.4,0.23076923076923084,537476.1,0.23201050242047971]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",24,1200,28800,1200,28800,57600,1572,37728,1560,37440,75168,1572,null,null,1560,null,null,null,null,null,null,null,null,null,null,null,37728,0.23664122137404575,37440,0.23076923076923073,75168,0.23371647509578541]
["1.4.55","Стандартный анкер с болтом М8","шт.",-400,25,-10000,83.02,-33208,-43208,32.75,-13100,107.926,-43170.400000000001,-56270.400000000001,32.75,null,null,107.93,null,null,null,{"$f":"N178-I178","v":-13062.400000000001},{"$f":"1-I178/N178","v":0.23213625636213708},null,null,null,null,null,null,{"$f":"O178*D178","v":-13100},null,{"$f":"R178*D178","v":-43172},null,-56272,0.23215808928063686]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,25,{"$f":"D179*E179","v":20000},83.02,{"$f":"G179*D179","v":66416},{"$f":"F179+H179","v":86416},{"$f":"E179*$Y$1","v":32.75},{"$f":"J179*D179","v":26200},{"$f":"G179*$X$1","v":107.926},86340.800000000003,{"$f":"K179+M179","v":112540.8},32.75,null,null,107.93,null,null,null,{"$f":"N179-I179","v":26124.800000000003},{"$f":"1-I179/N179","v":0.23213625636213708},null,null,null,null,null,null,{"$f":"D179*O179","v":26200},{"$f":"1-F179/AD179","v":0.23664122137404575},{"$f":"D179*R179","v":86344},{"$f":"1-H179/AF179","v":0.23079773927545633},112544,0.23215808928063686]
["1.4.56","Винт для электрического соединения М5х8","шт.",-100,15,-1500,6.8,-680,-2180,19.650000000000002,-1965.0000000000002,8.84,-884,-2849,19.649999999999999,null,null,8.84,null,null,null,{"$f":"N180-I180","v":-669},{"$f":"1-I180/N180","v":0.23481923481923483},null,null,null,null,null,null,{"$f":"O180*D180","v":-1964.9999999999998},null,{"$f":"R180*D180","v":-884},null,-2849,0.23481923481923483]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,15,{"$f":"D181*E181","v":1500},10.199999999999999,{"$f":"G181*D181","v":1019.9999999999999},{"$f":"F181+H181","v":2520},{"$f":"E181*$Y$1","v":19.650000000000002},{"$f":"J181*D181","v":1965.0000000000002},{"$f":"G181*$X$1","v":13.26},1326,{"$f":"K181+M181","v":3291},19.649999999999999,null,null,13.26,null,null,null,{"$f":"N181-I181","v":771},{"$f":"1-I181/N181","v":0.23427529626253418},null,null,null,null,null,null,{"$f":"D181*O181","v":1964.9999999999998},{"$f":"1-F181/AD181","v":0.23664122137404575},{"$f":"D181*R181","v":1326},{"$f":"1-H181/AF181","v":0.23076923076923084},3291,0.23427529626253418]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D182*E182","v":140000},1063.97,{"$f":"G182*D182","v":186194.75},{"$f":"F182+H182","v":326194.75},{"$f":"E182*$Y$1","v":1048},{"$f":"J182*D182","v":183400},{"$f":"G182*$X$1","v":1383.1610000000001},242053.17500000002,{"$f":"K182+M182","v":425453.17500000005},1048,null,null,1383.16,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D182*O182","v":183400},{"$f":"1-F182/AD182","v":0.23664122137404575},{"$f":"D182*R182","v":242053},{"$f":"1-H182/AF182","v":0.2307686746291101},425453,0.23330015301337637]
["1.4.58","Кабель огнестойкий","м",-2960,124,-367040,144.86000000000001,-428785.60000000003,-795825.60000000009,162.44,-480822.39999999997,188.31800000000001,-557421.28,-1038243.6799999999,162.44,null,null,188.32,null,null,null,{"$f":"N183-I183","v":-242418.07999999984},{"$f":"1-I183/N183","v":0.23348861608288318},null,null,null,null,null,null,{"$f":"O183*D183","v":-480822.39999999997},null,{"$f":"R183*D183","v":-557427.19999999995},null,-1038249.5999999999,0.23349298665754348]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",6400,124,{"$f":"D184*E184","v":793600},41.04,{"$f":"G184*D184","v":262656},{"$f":"F184+H184","v":1056256},{"$f":"E184*$Y$1","v":162.44},{"$f":"J184*D184","v":1039616},{"$f":"G184*$X$1","v":53.352000000000004},341452.80000000005,{"$f":"K184+M184","v":1381068.8},162.44,null,null,53.35,null,null,null,324812.80000000005,0.23518944168458522,null,null,null,null,null,null,{"$f":"D184*O184","v":1039616},{"$f":"1-F184/AD184","v":0.23664122137404575},{"$f":"D184*R184","v":341440},{"$f":"1-H184/AF184","v":0.23074039362699161},1381056,0.23518235321377268]
["1.4.59","Кабель огнестойкий","м",-930,124,-115320,82.94,-77134.2,-192454.2,162.44,-151069.20000000001,107.822,-100274.46,-251343.66000000003,162.44,null,null,107.82,null,null,null,-58889.460000000021,0.23429856953622785,null,null,null,null,null,null,{"$f":"O185*D185","v":-151069.20000000001},null,{"$f":"R185*D185","v":-100272.59999999999},null,-251341.8,0.23429290313031892]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",2500,124,{"$f":"D186*E186","v":310000},82.94,{"$f":"G186*D186","v":207350},{"$f":"F186+H186","v":517350},{"$f":"E186*$Y$1","v":162.44},{"$f":"J186*D186","v":406100},{"$f":"G186*$X$1","v":107.822},269555,{"$f":"K186+M186","v":675655},162.44,null,null,107.82,null,null,null,158305,0.23429856953622785,null,null,null,null,null,null,{"$f":"D186*O186","v":406100},{"$f":"1-F186/AD186","v":0.23664122137404575},{"$f":"D186*R186","v":269550},{"$f":"1-H186/AF186","v":0.23075496197365986},675650,0.23429290313031892]
["1.4.60","Кабель огнестойкий","м",-510,124,-63240,140.62,-71716.2,-134956.20000000001,162.44,-82844.399999999994,182.80600000000001,-93231.060000000012,-176075.46000000002,162.44,null,null,182.81,null,null,null,-41119.260000000009,0.23353203223208963,null,null,null,null,null,null,{"$f":"O187*D187","v":-82844.399999999994},null,{"$f":"R187*D187","v":-93233.1},null,-176077.5,0.23354091238233154]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",400,124,{"$f":"D188*E188","v":49600},77.760000000000005,{"$f":"G188*D188","v":31104.000000000004},{"$f":"F188+H188","v":80704},{"$f":"E188*$Y$1","v":162.44},{"$f":"J188*D188","v":64976},{"$f":"G188*$X$1","v":101.08800000000001},40435.200000000004,{"$f":"K188+M188","v":105411.20000000001},162.44,null,null,101.09,null,null,null,24707.200000000012,0.23438875565404826,null,null,null,null,null,null,{"$f":"D188*O188","v":64976},{"$f":"1-F188/AD188","v":0.23664122137404575},{"$f":"D188*R188","v":40436},{"$f":"1-H188/AF188","v":0.23078444950044508},105412,0.2343945660835578]
["1.4.61","Кабель огнестойкий","м",-600,124,-74400,85.94,-51564,-125964,162.44,-97464,111.72199999999999,-67033.2,-164497.20000000001,162.44,null,null,111.72,null,null,null,-38533.200000000012,0.23424836410589367,null,null,null,null,null,null,{"$f":"O189*D189","v":-97464},null,{"$f":"R189*D189","v":-67032},null,-164496,0.23424277793988912]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",750,124,{"$f":"D190*E190","v":93000},85.94,{"$f":"G190*D190","v":64455},{"$f":"F190+H190","v":157455},{"$f":"E190*$Y$1","v":162.44},{"$f":"J190*D190","v":121830},{"$f":"G190*$X$1","v":111.72199999999999},83791.5,{"$f":"K190+M190","v":205621.5},162.44,null,null,111.72,null,null,null,48166.5,0.23424836410589356,null,null,null,null,null,null,{"$f":"D190*O190","v":121830},{"$f":"1-F190/AD190","v":0.23664122137404575},{"$f":"D190*R190","v":83790},{"$f":"1-H190/AF190","v":0.23075546007876835},205620,{"$f":"1-I190/AH190","v":0.23424277793988912}]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,{"$f":"D191*E191","v":161200},101.52,{"$f":"G191*D191","v":131976},{"$f":"F191+H191","v":293176},{"$f":"E191*$Y$1","v":162.44},{"$f":"J191*D191","v":211172},{"$f":"G191*$X$1","v":131.976},171568.8,{"$f":"K191+M191","v":382740.8},162.44,null,null,131.97999999999999,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D191*O191","v":211172},{"$f":"1-F191/AD191","v":0.23664122137404575},{"$f":"D191*R191","v":171574},{"$f":"1-H191/AF191","v":0.23079254432489771},382746,0.23401942802798725]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",-600,35,-21000,21.6,-12960,-33960,45.85,-27510,28.080000000000002,-16848,-44358,45.85,null,null,28.08,null,null,null,{"$f":"N192-I192","v":-10398},{"$f":"1-I192/N192","v":0.2344109292574057},null,null,null,null,null,null,{"$f":"O192*D192","v":-27510},null,{"$f":"R192*D192","v":-16848},null,-44358,0.2344109292574057]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4000,35,{"$f":"D193*E193","v":140000},21.6,{"$f":"G193*D193","v":86400},{"$f":"F193+H193","v":226400},{"$f":"E193*$Y$1","v":45.85},{"$f":"J193*D193","v":183400},{"$f":"G193*$X$1","v":28.080000000000002},112320.00000000001,{"$f":"K193+M193","v":295720},45.85,null,null,28.08,null,null,null,69320,0.2344109292574057,null,null,null,null,null,null,{"$f":"D193*O193","v":183400},{"$f":"1-F193/AD193","v":0.23664122137404575},{"$f":"D193*R193","v":112320},{"$f":"1-H193/AF193","v":0.23076923076923073},295720,0.2344109292574057]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",-1200,5,-6000,2.6,-3120,-9120,6.5500000000000007,-7860.0000000000009,3.3800000000000003,-4056.0000000000005,-11916.000000000002,6.55,null,null,3.38,null,null,null,-2796.0000000000018,0.23464249748237676,null,null,null,null,null,null,{"$f":"O194*D194","v":-7860},null,{"$f":"R194*D194","v":-4056},null,-11916,0.23464249748237664]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",8000,5,{"$f":"D195*E195","v":40000},2.6,{"$f":"G195*D195","v":20800},{"$f":"F195+H195","v":60800},{"$f":"E195*$Y$1","v":6.5500000000000007},{"$f":"J195*D195","v":52400.000000000007},{"$f":"G195*$X$1","v":3.3800000000000003},27040.000000000004,{"$f":"K195+M195","v":79440.000000000015},6.55,null,null,3.38,null,null,null,18640.000000000015,0.23464249748237676,null,null,null,null,null,null,{"$f":"D195*O195","v":52400},{"$f":"1-F195/AD195","v":0.23664122137404575},{"$f":"D195*R195","v":27040},{"$f":"1-H195/AF195","v":0.23076923076923073},79440,0.23464249748237664]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",-1600,5,-8000,14.2,-22720,-30720,6.5500000000000007,-10480.000000000002,18.46,-29536,-40016,6.55,null,null,18.46,null,null,null,-9296,0.23230707716913235,null,null,null,null,null,null,{"$f":"O196*D196","v":-10480},null,{"$f":"R196*D196","v":-29536},null,-40016,0.23230707716913235]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",8000,5,{"$f":"D197*E197","v":40000},14.88,{"$f":"G197*D197","v":119040},{"$f":"F197+H197","v":159040},{"$f":"E197*$Y$1","v":6.5500000000000007},{"$f":"J197*D197","v":52400.000000000007},{"$f":"G197*$X$1","v":19.344000000000001},154752,{"$f":"K197+M197","v":207152},6.55,null,null,19.34,null,null,null,48112,0.23225457634973357,null,null,null,null,null,null,{"$f":"D197*O197","v":52400},{"$f":"1-F197/AD197","v":0.23664122137404575},{"$f":"D197*R197","v":154720},{"$f":"1-H197/AF197","v":0.23061013443640122},207120,0.2321359598300502]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",-1600,5,-8000,1.82,-2912,-10912,6.5500000000000007,-10480.000000000002,2.3660000000000001,-3785.6000000000004,-14265.600000000002,6.55,null,null,2.37,null,null,null,-3353.6000000000022,0.23508299685957845,null,null,null,null,null,null,{"$f":"O198*D198","v":-10480},null,{"$f":"R198*D198","v":-3792},null,-14272,0.23542600896860988]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",8000,5,{"$f":"D199*E199","v":40000},1.82,{"$f":"G199*D199","v":14560},{"$f":"F199+H199","v":54560},{"$f":"E199*$Y$1","v":6.5500000000000007},{"$f":"J199*D199","v":52400.000000000007},{"$f":"G199*$X$1","v":2.3660000000000001},18928,{"$f":"K199+M199","v":71328},6.55,null,null,2.37,null,null,null,16768,0.23508299685957834,null,null,null,null,null,null,{"$f":"D199*O199","v":52400},{"$f":"1-F199/AD199","v":0.23664122137404575},{"$f":"D199*R199","v":18960},{"$f":"1-H199/AF199","v":0.23206751054852326},71360,0.23542600896860988]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,21600,-21600,-21600,0,0,28080,-28080,-28080,0,null,null,28080,null,null,null,-6480,0.23076923076923073,null,null,null,null,null,null,{"$f":"O200*D200","v":0},null,{"$f":"R200*D200","v":-28080},null,-28080,0.23076923076923073]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D201*E201","v":0},41040,{"$f":"G201*D201","v":41040},{"$f":"F201+H201","v":41040},{"$f":"E201*$Y$1","v":0},{"$f":"J201*D201","v":0},{"$f":"G201*$X$1","v":53352},{"$f":"D201*L201","v":53352},{"$f":"K201+M201","v":53352},0,null,null,53352,null,null,null,12312,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D201*R201","v":53352},{"$f":"1-H201/AF201","v":0.23076923076923073},53352,0.23076923076923073]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",-1,127200,-127200,0,0,-127200,166632,-166632,0,0,-166632,166632,null,null,0,null,null,null,-39432,0.23664122137404575,null,null,null,null,null,null,{"$f":"O202*D202","v":-166632},null,{"$f":"R202*D202","v":0},null,-166632,0.23664122137404575]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D203*E203","v":393480},0,{"$f":"G203*D203","v":0},{"$f":"F203+H203","v":393480},{"$f":"E203*$Y$1","v":515458.80000000005},{"$f":"J203*D203","v":515458.80000000005},{"$f":"G203*$X$1","v":0},0,{"$f":"K203+M203","v":515458.80000000005},515458.8,null,null,0,null,null,null,121978.80000000005,0.23664122137404586,null,null,null,null,null,null,{"$f":"D203*O203","v":515458.8},{"$f":"1-F203/AD203","v":0.23664122137404575},null,null,515458.8,0.23664122137404575]
["1.4.69","Аренда вышки 28 м","ч",152,3250,{"$f":"D204*E204","v":494000},0,{"$f":"G204*D204","v":0},{"$f":"F204+H204","v":494000},{"$f":"E204*$Y$1","v":4257.5},{"$f":"J204*D204","v":647140},{"$f":"G204*$X$1","v":0},0,{"$f":"K204+M204","v":647140},0,null,null,0,null,null,null,153140,0.23664122137404575]
["1.4.70","Автоматизация управления воротами",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D206*E206","v":2600},11375.52,{"$f":"D206*G206","v":11375.52},{"$f":"F206+H206","v":13975.52},{"$f":"E206*$Y$1","v":3406},{"$f":"J206*D206","v":3406},{"$f":"G206*$X$1","v":14788.176000000001},{"$f":"D206*L206","v":14788.176000000001},{"$f":"K206+M206","v":18194.175999999999},3406,null,null,14788.18,null,null,null,{"$f":"N206-I206","v":4218.655999999999},{"$f":"1-I206/N206","v":0.231868483629047},null,null,null,null,null,null,{"$f":"D206*O206","v":3406},{"$f":"1-F206/AD206","v":0.23664122137404575},{"$f":"D206*R206","v":14788.18},{"$f":"1-H206/AF206","v":0.23076943883561063},{"$f":"O206*D206+R206*D206","v":18194.18},{"$f":"1-I206/AH206","v":0.23186865250316313}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D207*E207","v":5200},3580.8,{"$f":"D207*G207","v":7161.6},{"$f":"F207+H207","v":12361.6},{"$f":"E207*$Y$1","v":3406},{"$f":"J207*D207","v":6812},{"$f":"G207*$X$1","v":4655.04},9310.08,{"$f":"K207+M207","v":16122.08},3406,null,null,4655.04,null,null,null,3760.4799999999996,0.23325030020940218,null,null,null,null,null,null,6812,0.23664122137404575,9310.08,0.23076923076923073,16122.08,0.23325030020940218]
["1.4.70.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,5000,10000,15168,30336,40336,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003,6550,null,null,19718.400000000001,null,null,null,12200.800000000003,0.23223340591737607,null,null,null,null,null,null,13100,0.23664122137404575,39436.800000000003,0.23076923076923084,52536.800000000003,0.23223340591737607]
["1.4.70.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.480000000001,20616.960000000003,28476.960000000003,3930,null,null,10308.48,null,null,null,6617.760000000002,0.23238997421073038,null,null,null,null,null,null,7860,0.23664122137404575,20616.96,0.23076923076923073,28476.959999999999,0.23238997421073027]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4000000000005,14736.800000000001,15784.800000000001,524,null,null,7368.4,null,null,null,3648.8000000000011,0.23115908975723487,null,null,null,null,null,null,1048,0.23664122137404575,14736.8,0.23076923076923073,15784.8,0.23115908975723476]
["1.4.70.6","Светофор двухцветный светодиодный ","шт.",4,4200,16800,15352.8,61411.199999999997,78211.199999999997,5502,22008,19958.64,79834.559999999998,101842.56,5502,null,null,19958.64,null,null,null,23631.360000000001,0.23203815772109426,null,null,null,null,null,null,22008,0.23664122137404575,79834.559999999998,0.23076923076923084,101842.56,0.23203815772109426]
["1.4.70.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083,3406,null,null,1774.5,null,null,null,7293,0.23462986198243407,null,null,null,null,null,null,20436,0.23664122137404575,10647,0.23076923076923073,31083,0.23462986198243407]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08000000000004,2976.4800000000005,17124.48,2358,null,null,496.08,null,null,null,4034.8799999999992,0.23562058526740659,null,null,null,null,null,null,14148,0.23664122137404575,2976.48,0.23076923076923062,17124.48,0.23562058526740659]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.976,10558.08,23553.279999999999,162.44,null,null,131.97999999999999,null,null,null,5511.68,0.23400902124884515,null,null,null,null,null,null,12995.2,0.23664122137404586,10558.4,0.23079254432489771,23553.599999999999,0.23401942802798725]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.08800000000001,35380.800000000003,92234.8,162.44,null,null,101.09,null,null,null,21618.800000000003,0.23438875565404815,null,null,null,null,null,null,56854,0.23664122137404575,35381.5,0.23078444950044519,92235.5,0.2343945660835578]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.352000000000004,13338.000000000002,53948,162.44,null,null,53.35,null,null,null,12688,0.23518944168458511,null,null,null,null,null,null,40610,0.23664122137404575,13337.5,0.23074039362699161,53947.5,0.23518235321377268]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.584,1425.8400000000001,7975.84,655,null,null,142.58000000000001,null,null,null,1879.04,0.2355914862885915,null,null,null,null,null,null,6550,0.23664122137404575,1425.8000000000002,0.23074765044185719,7975.8,0.23558765264926407]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.080000000000002,8424,22179,45.85,null,null,28.08,null,null,null,5199,0.2344109292574057,null,null,null,null,null,null,13755,0.23664122137404575,8424,0.23076923076923073,22179,0.2344109292574057]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,0,6864,6864,6864,0,null,null,6864,null,null,null,1584,0.23076923076923073,null,null,null,null,null,null,null,null,6864,0.23076923076923073,6864,0.23076923076923073]
["1.4.70.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,120729.60000000001,120729.60000000001,0,0,120729.60000000001,119808,null,null,0,null,null,null,28569.600000000006,0.23664122137404586,null,null,null,null,null,null,{"$f":"D220*O220","v":119808},{"$f":"1-F220/AD220","v":0.23076923076923073},null,null,119808,0.23076923076923073]
["1.4.71","Легкая консоль потолочная DS основание 100","шт.",-100,270,{"$f":"D221*E221","v":-27000},350.98,{"$f":"G221*D221","v":-35098},{"$f":"F221+H221","v":-62098},{"$f":"E221*$Y$1","v":353.7},{"$f":"J221*D221","v":-35370},{"$f":"G221*$X$1","v":456.27400000000006},-45627.400000000009,{"$f":"K221+M221","v":-80997.400000000009},353.7,null,null,456.27,null,null,null,-18899.400000000009,0.23333341564050214,null,null,null,null,null,null,{"$f":"O221*D221","v":-35370},null,{"$f":"R221*D221","v":-45627},null,-80997,0.23332962949245029]
["1.4.72","Расширитель адресный","шт.",-40,1500,-60000,840.84,-33633.599999999999,-93633.600000000006,1965,-78600,1093.0920000000001,-43723.680000000008,-122323.68000000001,1965,null,null,1093.0899999999999,null,null,null,-28690.080000000002,0.23454232246773477,null,null,null,null,null,null,-78600,null,-43723.6,null,-122323.6,0.23454182185612582]
["1.4.73","Легкая консоль DW основание 100","шт.",-300,140,-42000,224.1,-67230,-109230,183.4,-55020,291.33,-87399,-142419,183.4,null,null,291.33,null,null,null,-33189,0.23303772670781286,null,null,null,null,null,null,-55020,null,-87399,null,-142419,0.23303772670781286]
["1.4.74","Пластина крепежная GTO H50","шт.",-60,90,-5400,76,-4560,-9960,117.9,-7074,98.8,-5928,-13002,117.9,null,null,98.8,null,null,null,-3042,0.23396400553760965,null,null,null,null,null,null,-7074,null,-5928,null,-13002,0.23396400553760965]
["1.4.75","Пластина для заземления PTCE ","шт.",-60,90,-5400,93,-5580,-10980,117.9,-7074,120.9,-7254,-14328,117.9,null,null,120.9,null,null,null,-3348,0.23366834170854267,null,null,null,null,null,null,-7074,null,-7254,null,-14328,0.23366834170854267]
["1.4.76","Миниканал 25х17 TMC","м",-200,300,-60000,98,-19600,-79600,393,-78600,127.4,-25480,-104080,393,null,null,127.4,null,null,null,-24480,0.23520368946963877,null,null,null,null,null,null,-78600,null,-25480,null,-104080,0.23520368946963877]
["1.4.77","Металлорукав МПГ20 в оболочке ","м",-1410,60,-84600,89.24,-125828.4,-210428.4,78.600000000000009,-110826.00000000001,116.012,-163576.92000000001,-274402.92000000004,78.599999999999994,null,null,116.01,null,null,null,-63974.520000000048,0.23314081351612448,null,null,null,null,null,null,-110825.99999999999,null,-163574.1,null,-274400.09999999998,0.23313293253173006]
["1.4.78","Скоба металлическая однолапковая Д25","шт.",-400,5,-2000,3.6,-1440,-3440,6.5500000000000007,-2620.0000000000005,4.6800000000000006,-1872.0000000000002,-4492.0000000000009,6.55,null,null,4.68,null,null,null,-1052.0000000000009,0.23419412288512931,null,null,null,null,null,null,-2620,null,-1872,null,-4492,0.23419412288512909]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F231+F233+F235+F237+F239+F240+F241+F245+F243+F248+F249+F250","v":18801084.562000003},null,{"$f":"H231+H233+H235+H237+H239+H240+H241+H245+H243+H248+H249+H250","v":40391309.166000001},{"$f":"I231+I233+I235+I237+I239+I240+I241+I245+I243+I248+I249+I250","v":59192393.727999993},null,{"$f":"K231+K233+K235+K237+K239+K240+K241+K245+K243+K248+K249+K250","v":24966452.94122},null,{"$f":"M231+M233+M235+M237+M239+M240+M241+M245+M243+M248+M249+M250","v":57132393.662200011},{"$f":"N231+N233+N235+N237+N239+N240+N241+N245+N243+N248+N249+N250","v":82098846.603420019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD231+AD233+AD235+AD237+AD239+AD240+AD241+AD245+AD243+AD248+AD249+AD250","v":25059055.142000008},{"$f":"1-F229/AD229","v":0.24972891214527038},{"$f":"AF231+AF233+AF235+AF237+AF239+AF240+AF241+AF245+AF243+AF248+AF249+AF250","v":60268025.999999993},{"$f":"1-H229/AF229","v":0.32980534046361487},{"$f":"AH231+AH233+AH235+AH237+AH239+AH240+AH241+AH245+AH243+AH248+AH249+AH250","v":85327081.14199999},0.30628830922397376,null,"+",null,null,null,null,"-","-","-","-"]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"-F231+F232+F234+F236+F238-F240-F241+F251+F244+F242+F247-F249-F250","v":-18097456.900000002},null,{"$f":"-H231+H232+H234+H236+H238-H240-H241+H251+H244+H242+H247-H249-H250","v":-41541599.428000003},{"$f":"-I231+I232+I234+I236+I238-I240-I241+I251+I244+I242+I247-I249-I250","v":-59639056.328000002},null,{"$f":"K231-K232-K234-K236-K238+K240+K241-K244-K242-K247+K249+K250","v":24044700.704000004},null,{"$f":"M231-M232-M234-M236-M238+M240+M241-M244-M242-M247+M249+M250","v":58234258.208400011},{"$f":"N231-N232-N234-N236-N238+N240+N241-N244-N242-N247+N249+N250","v":82278958.912400007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD231+AD232+AD234+AD236+AD238-AD240-AD241+AD251+AD244+AD242+AD247-AD249-AD250+AD252","v":-24808119.001000002},null,{"$f":"-AF231+AF232+AF234+AF236+AF238-AF240-AF241+AF251+AF244+AF242+AF247-AF249-AF250+AF252","v":-62756586.879999988},null,{"$f":"-AH231+AH232+AH234+AH236+AH238-AH240-AH241+AH251+AH244+AH242+AH247-AH249-AH250+AH252","v":-87564705.880999997},0.31891444471875252," ЛВ минус задвоенные завесы","+","+",null,null,null,"-","-","-","-"]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D231*E231","v":1149387.9600000002},501751.61599999998,{"$f":"D231*G231","v":3010509.696},{"$f":"F231+H231","v":4159897.6560000004},{"$f":"E231*$Y$1","v":250949.70460000006},{"$f":"J231*D231","v":1505698.2276000003},{"$f":"G231*$Z$1","v":852977.74719999998},{"$f":"L231*D231","v":5117866.4831999997},{"$f":"M231+K231","v":6623564.7107999995},125450,{"$f":"'ВСЕ СМЕТЫ КДС'!H4689","v":97635.557151175686},{"$f":"((O231/(P231/100))-100)/100","v":0.28488025940956474},982545,{"$f":"'ВСЕ СМЕТЫ КДС'!G4697","v":886326.06701044226},{"$f":"((R231/(S231/100))-100)/100","v":0.10855929501667717},null,{"$f":"N231-I231","v":2463667.0547999991},{"$f":"1-I231/N231","v":0.37195485548482476},null,null,null,null,null,null,{"$f":"D231*O231","v":752700},{"$f":"1-F231/AD231","v":-0.52702000797130366},{"$f":"D231*R231","v":5895270},{"$f":"1-H231/AF231","v":0.48933472156491564},{"$f":"O231*D231+R231*D231","v":6647970},0.37426046507430077]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",-5,97642.44,-488212.2,214993.23360000001,-1074966.1680000001,{"$f":"F232+H232","v":-1563178.368},127911.59640000001,-639557.98200000008,{"$f":"G232*$Z$1","v":365488.49712000001},-1827442.4856,-2467000.4676000001,29545,{"$f":"'ВСЕ СМЕТЫ КДС'!H4764","v":23923.98736326144},{"$f":"((O232/(P232/100))-100)/100","v":0.23495300141189646},469586,{"$f":"('ВСЕ СМЕТЫ КДС'!G4769+'ВСЕ СМЕТЫ КДС'!G4783+'ВСЕ СМЕТЫ КДС'!G4793)/3","v":398289.20331852284},{"$f":"((R232/(S232/100))-100)/100","v":0.17900760574837662},null,-903822.09960000007,0.36636478649688931,null,null,null,null,null,null,{"$f":"O232*D232","v":-147725},null,{"$f":"R232*D232","v":-2347930},null,-2495655,0.37364003918810895]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,{"$f":"D233*E233","v":665015.4},234736.6,{"$f":"D233*G233","v":1643156.2},{"$f":"F233+H233","v":2308171.6},{"$f":"E233*$Y$1","v":124452.882},{"$f":"J233*D233","v":871170.174},{"$f":"G233*$Z$1","v":399052.22},2793365.54,{"$f":"M233+K233","v":3664535.7140000002},29545,{"$f":"'ВСЕ СМЕТЫ КДС'!H4764","v":23923.98736326144},{"$f":"((O233/(P233/100))-100)/100","v":0.23495300141189646},469586,{"$f":"('ВСЕ СМЕТЫ КДС'!G4769+'ВСЕ СМЕТЫ КДС'!G4783+'ВСЕ СМЕТЫ КДС'!G4793)/3","v":398289.20331852284},{"$f":"((R233/(S233/100))-100)/100","v":0.17900760574837662},null,1356364.1140000001,0.37013259519293085,null,null,null,null,null,null,{"$f":"D233*O233","v":206815},{"$f":"1-F233/AD233","v":-2.2155085462853275},{"$f":"D233*R233","v":3287102},{"$f":"1-H233/AF233","v":0.50012010579531752},3493917,0.33937423241593889]
["1.5.3","Монтаж комплектов автоматики","к-т",-11,78347.385454545452,-861821.24,181893.72872727274,-2000831.0160000001,-2862652.2560000001,102635.07494545454,-1128985.8244,309219.33883636363,-3401412.7272000001,{"$f":"M234+K234","v":-4530398.5515999999},102635.07,null,null,309219.34000000003,null,null,null,-1667746.2955999998,0.36812352745676258,null,null,null,null,null,null,{"$f":"O234*D234","v":-1128985.77},null,{"$f":"R234*D234","v":-3401412.74},null,-4530398.51,0.36812352165461038]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,{"$f":"D235*E235","v":944298.94000000006},185878.69,{"$f":"D235*G235","v":2416422.9700000002},{"$f":"F235+H235","v":3360721.91},{"$f":"E235*$Y$1","v":95156.277800000011},{"$f":"J235*D235","v":1237031.6114000001},{"$f":"G235*$Z$1","v":315993.77299999999},4107919.0489999996,{"$f":"M235+K235","v":5344950.6603999995},102635.07,null,null,309219.34000000003,null,null,null,1984228.7503999993,0.37123425013085265,null,null,null,null,null,null,{"$f":"D235*O235","v":1334255.9100000001},{"$f":"1-F235/AD235","v":0.29226549950226566},{"$f":"D235*R235","v":4019851.4200000004},{"$f":"1-H235/AF235","v":0.39887754110076035},5354107.33,0.37230957415267207]
["1.5.4","Монтаж воздухораспределителей","шт",-86,3307.3267441860462,{"$f":"D236*E236","v":-284430.09999999998},8049.2093023255811,{"$f":"D236*G236","v":-692232},-976662.1,4332.5980348837211,-372603.43100000004,{"$f":"G236*$X$1","v":10463.972093023256},-899901.6,{"$f":"M236+K236","v":-1272505.031},4332.6000000000004,{"$f":"'ВСЕ СМЕТЫ КДС'!G5262","v":2321.8209969776644},{"$f":"((O236/(P236/100))-100)/100","v":0.86603532556548712},10463.969999999999,{"$f":"'ВСЕ СМЕТЫ КДС'!H5256","v":7755.9540954255353},{"$f":"((R236/(S236/100))-100)/100","v":0.3491531630095196},null,-295842.93099999998,0.23248861402733423,null,null,null,null,null,null,{"$f":"O236*D236","v":-372603.60000000003},null,{"$f":"R236*D236","v":-899901.41999999993},null,-1272505.02,0.2324886073926844]
["1.5.4","Монтаж воздухораспределителей","шт",80,3595.38,{"$f":"D237*E237","v":287630.40000000002},8681.2800000000007,{"$f":"D237*G237","v":694502.40000000002},{"$f":"F237+H237","v":982132.8},{"$f":"E237*$Y$1","v":4709.9477999999999},{"$f":"J237*D237","v":376795.82400000002},{"$f":"G237*$X$1","v":11285.664000000001},902853.12000000011,{"$f":"M237+K237","v":1279648.9440000001},4332.6000000000004,{"$f":"'ВСЕ СМЕТЫ КДС'!G5262","v":2321.8209969776644},{"$f":"((O237/(P237/100))-100)/100","v":0.86603532556548712},10463.969999999999,{"$f":"'ВСЕ СМЕТЫ КДС'!H5256","v":7755.9540954255353},{"$f":"((R237/(S237/100))-100)/100","v":0.3491531630095196},null,297516.14400000009,0.23249825305212779,null,null,null,null,null,null,{"$f":"D237*O237","v":346608},{"$f":"1-F237/AD237","v":0.17015648802104966},{"$f":"D237*R237","v":837117.6},{"$f":"1-H237/AF237","v":0.17036459393518899},1183725.6000000001,0.17030365821268034]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-2907.9,2027.1716702775202,{"$f":"D238*E238","v":-5894812.5000000009},1651.9918497885074,{"$f":"D238*G238","v":-4803827.1000000006},-10698639.600000001,2655.5948880635515,-7722204.3750000019,2147.5894047250595,-6244975.2300000004,-13967179.605000002,2655.59,{"$f":"'ВСЕ СМЕТЫ КДС'!G5140","v":2546.3342276736003},{"$f":"((O238/(P238/100))-100)/100","v":4.2907082322110879E-2},1958,{"$f":"'ВСЕ СМЕТЫ КДС'!G5144","v":962.78069807668976},{"$f":"((R238/(S238/100))-100)/100","v":1.0336926196291862},null,-3268540.0050000008,0.2340157495955677,null,null,null,null,null,null,{"$f":"O238*D238","v":-7722190.1610000003},null,{"$f":"R238*D238","v":-5693668.2000000002},null,-13415858.361000001,0.20253782410963539]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3033.8,1941.99,{"$f":"D239*E239","v":5891609.2620000001},1582.69,{"$f":"D239*G239","v":4801564.9220000003},{"$f":"F239+H239","v":10693174.184},{"$f":"E239*$Y$1","v":2544.0069000000003},{"$f":"J239*D239","v":7718008.1332200011},{"$f":"G239*$X$1","v":2057.4970000000003},6242034.3986000009,{"$f":"M239+K239","v":13960042.531820003},2655.59,{"$f":"'ВСЕ СМЕТЫ КДС'!G5140","v":2546.3342276736003},{"$f":"((O239/(P239/100))-100)/100","v":4.2907082322110879E-2},1958,{"$f":"'ВСЕ СМЕТЫ КДС'!G5144","v":962.78069807668976},{"$f":"((R239/(S239/100))-100)/100","v":1.0336926196291862},null,3266868.3478200026,0.23401564432011035,null,null,null,null,null,null,{"$f":"D239*O239","v":8056528.9420000007},{"$f":"1-F239/AD239","v":0.26871617983197715},{"$f":"D239*R239","v":5940180.4000000004},{"$f":"1-H239/AF239","v":0.19168028600612874},13996709.342,0.23602227332727876]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D240*E240","v":73117.899999999994},24621.749999999996,{"$f":"D240*G240","v":196973.99999999997},270091.89999999997,11973.056124999999,95784.448999999993,32008.274999999998,256066.19999999998,351850.64899999998,11973.06,{"$f":"'ВСЕ СМЕТЫ КДС'!G5041","v":13444.051181783039},{"$f":"((O240/(P240/100))-100)/100","v":-0.10941576775431074},32008.28,{"$f":"'ВСЕ СМЕТЫ КДС'!H5106","v":33501.574470873595},{"$f":"((R240/(S240/100))-100)/100","v":-4.457385942179741E-2},null,81758.749000000011,0.2323677652218854,null,null,null,null,null,null,{"$f":"D240*O240","v":95784.48},{"$f":"1-F240/AD240","v":0.23664146842995859},{"$f":"D240*R240","v":256066.24},{"$f":"1-H240/AF240","v":0.23076935093044681},351850.72,0.2323679201224883]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D241*E241","v":5583228},1916670,{"$f":"D241*G241","v":23000040},{"$f":"F241+H241","v":28583268},{"$f":"E241*$Y$1","v":609502.39},{"$f":"J241*D241","v":7314028.6799999997},{"$f":"G241*1.37","v":2625837.9000000004},31510054.800000004,{"$f":"M241+K241","v":38824083.480000004},637410.63,null,null,2625837.9,null,null,null,10240815.480000004,0.26377481609515652,null,null,null,null,null,null,{"$f":"D241*O241","v":7648927.5600000005},{"$f":"1-F241/AD241","v":0.27006394606252493},{"$f":"D241*R241","v":31510054.799999997},{"$f":"1-H241/AF241","v":0.27007299270072982},39158982.359999999,0.27007122562007246]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",-16,35266,{"$f":"D242*E242","v":-564256},286314.99675000005,{"$f":"D242*G242","v":-4581039.9480000008},{"$f":"F242+H242","v":-5145295.9480000008},{"$f":"E242*$Y$1","v":46198.46},{"$f":"J242*D242","v":-739175.36},{"$f":"G242*$X$1","v":372209.49577500008},-5955351.9324000012,{"$f":"M242+K242","v":-6694527.2924000015},46198.46,null,null,372209.5,null,null,null,-1549231.3444000008,0.23141758584788719,null,null,null,null,null,null,{"$f":"O242*D242","v":-739175.36},null,{"$f":"R242*D242","v":-5955352},null,-6694527.3600000003,0.2314175936088787]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D243*E243","v":772919},165823.5,{"$f":"D243*G243","v":2321529},{"$f":"F243+H243","v":3094448},{"$f":"E243*$Y$1","v":72323.135000000009},{"$f":"J243*D243","v":1012523.8900000001},{"$f":"G243*$X$1","v":215570.55000000002},3017987.7,{"$f":"M243+K243","v":4030511.5900000003},46198.46,null,null,372209.5,null,null,null,936063.59000000032,0.23224436131692161,null,null,null,null,null,null,{"$f":"D243*O243","v":646778.43999999994},{"$f":"1-F243/AD243","v":-0.19502901178957055},{"$f":"D243*R243","v":5210933},{"$f":"1-H243/AF243","v":0.55448880267698697},5857711.4399999995,0.47173089154422387]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-564.5,1875,{"$f":"D244*E244","v":-1058437.5},1161.6129317980515,{"$f":"D244*G244","v":-655730.50000000012},-1714168,{"$f":"E244*$Y$1","v":2456.25},{"$f":"J244*D244","v":-1386553.125},{"$f":"G244*$X$1","v":1510.096811337467},-852449.65000000014,-2239002.7750000004,3758,{"$f":"'ВСЕ СМЕТЫ КДС'!G5124","v":3214.3460196556803},{"$f":"((O244/(P244/100))-100)/100","v":0.16913362065561188},1100,{"$f":"'ВСЕ СМЕТЫ КДС'!G5125","v":1042.3791600768},{"$f":"((R244/(S244/100))-100)/100","v":5.5278196389646296E-2},null,-524834.77500000037,0.23440559380280368,null,null,null,null,null,null,{"$f":"O244*D244","v":-2121391},null,{"$f":"R244*D244","v":-620950},null,-2742341,0.3749252919312368]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",690.2,1875,{"$f":"D245*E245","v":1294125},1131.79,{"$f":"D245*G245","v":781161.45799999998},{"$f":"F245+H245","v":2075286.4580000001},{"$f":"E245*$Y$1","v":2456.25},{"$f":"J245*D245","v":1695303.75},{"$f":"G245*$X$1","v":1471.327},1015509.8954,{"$f":"M245+K245","v":2710813.6453999998},3758,{"$f":"'ВСЕ СМЕТЫ КДС'!G5124","v":3214.3460196556803},{"$f":"((O245/(P245/100))-100)/100","v":0.16913362065561188},1100,{"$f":"'ВСЕ СМЕТЫ КДС'!G5131","v":2940.4630015488005},{"$f":"((R245/(S245/100))-100)/100","v":-0.62590925326364999},null,635527.1873999997,0.23444148898926731,null,null,null,null,null,null,{"$f":"D245*O245","v":2593771.6},{"$f":"1-F245/AD245","v":0.50106439595529539},{"$f":"D245*R245","v":759220},{"$f":"1-H245/AF245","v":-2.8899999999999926E-2},3352991.6,0.38106422396047757]
["1.5.10","Теплоснабжение",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-166,2204.2168674698796,{"$f":"D247*E247","v":-365900},3597.4819277108436,{"$f":"D247*G247","v":-597182},-963082,{"$f":"E247*$Y$1","v":2887.5240963855426},-479329.00000000006,{"$f":"G247*$X$1","v":4676.726506024097},{"$f":"L247*D247","v":-776336.60000000009},-1255665.6000000001,2887.52,null,null,4676.7299999999996,null,null,null,-292583.60000000009,0.2330107633752172,null,null,null,null,null,null,{"$f":"O247*D247","v":-479328.32},null,{"$f":"R247*D247","v":-776337.17999999993},null,{"$f":"O247*D247+R247*D247","v":-1255665.5},{"$f":"1-I247/AH247","v":0.23301070229292753}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",248,1475.4,{"$f":"D248*E248","v":365899.2},2407.9899999999998,{"$f":"D248*G248","v":597181.5199999999},{"$f":"F248+H248","v":963080.72},{"$f":"E248*$Y$1","v":1932.7740000000001},{"$f":"J248*D248","v":479327.95200000005},{"$f":"G248*$X$1","v":3130.3869999999997},{"$f":"L248*D248","v":776335.97599999991},{"$f":"M248+K248","v":1255663.9279999998},2887.52,null,null,4676.7299999999996,null,null,null,292583.20799999987,0.23301076145909627,null,null,null,null,null,null,{"$f":"D248*O248","v":716104.96},{"$f":"1-F248/AD248","v":0.48904250013852713},{"$f":"D248*R248","v":1159829.0399999998},{"$f":"1-H248/AF248","v":0.48511246105719164},{"$f":"O248*D248+R248*D248","v":1875933.9999999998},{"$f":"1-I248/AH248","v":0.48661268466801066}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,{"$f":"D249*E249","v":954853.5},928267,{"$f":"D249*G249","v":928267},1883120.5,{"$f":"E249*X249","v":1432280.25},1432280.25,{"$f":"G249*Y249","v":1392400.5},{"$f":"L249*D249","v":1392400.5},2824680.75,1432280.25,null,null,1392401.5,null,null,null,941560.25,0.33333333333333337,1.5,1.5,null,null,null,null,{"$f":"D249*O249","v":1432280.25},{"$f":"1-F249/AD249","v":0.33333333333333337},{"$f":"D249*R249","v":1392401.5},{"$f":"1-H249/AF249","v":0.3333338121224374},{"$f":"O249*D249+R249*D249","v":2824681.75},{"$f":"1-I249/AH249","v":0.33333356934812208}]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,{"$f":"E250*Y250","v":1228500},1228500,{"$f":"G250*$X$1","v":0},{"$f":"L250*D250","v":0},1228500,1228500,null,null,0,null,null,null,409500,0.33333333333333337,null,1.5,null,null,null,null,{"$f":"D250*O250","v":1228500},{"$f":"1-F250/AD250","v":0.33333333333333337},null,null,{"$f":"O250*D250+R250*D250","v":1228500},{"$f":"1-I250/AH250","v":0.33333333333333337}]
["1.5.14","Монтаж шумоглушителей","шт",-24,null,null,null,null,null,{"$f":"E251*$Y$1","v":0},{"$f":"J251*D251","v":0},{"$f":"G251*$X$1","v":0},{"$f":"L251*D251","v":0},{"$f":"M251+K251","v":0},8305.7099999999991,null,null,20103.2,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O251*D251","v":-199337.03999999998},null,{"$f":"R251*D251","v":-482476.80000000005},null,{"$f":"O251*D251+R251*D251","v":-681813.84000000008},{"$f":"1-I251/AH251","v":1}]
[null,"ОШИБКА ЗАДВОЕНИЕ ВОЗДУШНЫХ ЗАВЕС",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,-739190.46,-3524766,-3524766,null,{"$f":"AF252+AD252","v":-4263956.46}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F255+F257+F258+F260+F262+F263+F265+F267+F269+F270+F272+F274+F276+F277+F278+F279+F280+F281","v":3890904.4950000001},null,{"$f":"H255+H257+H258+H260+H262+H263+H265+H267+H269+H270+H272+H274+H276+H277+H278+H279+H280+H281","v":4754057.5659999996},{"$f":"I255+I257+I258+I260+I262+I263+I265+I267+I269+I270+I272+I274+I276+I277+I278+I279+I280+I281","v":8644962.0610000007},null,{"$f":"K255+SUM(K257:K263)+K265+K267+K269+K270+K272+SUM(K274:K281)","v":5097084.8884500004},null,{"$f":"M255+SUM(M257:M263)+M265+M267+M269+M270+M272+SUM(M274:M281)","v":6180274.8358000005},{"$f":"N255+SUM(N257:N263)+N265+N267+N269+N270+N272+SUM(N274:N281)","v":11277359.72425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD255+AD257+AD258+AD260+AD262+AD263+AD265+AD267+AD269+AD270+AD272+AD274+AD276+AD277+AD278+AD279+AD280+AD281","v":5158915.1499999994},{"$f":"1-F253/AD253","v":0.24579017450984819},{"$f":"AF255+AF257+AF258+AF260+AF262+AF263+AF265+AF267+AF269+AF270+AF272+AF274+AF276+AF277+AF278+AF279+AF280+AF281","v":6202448.8800000008},{"$f":"1-H253/AF253","v":0.23351926666745881},{"$f":"AH255+AH257+AH258+AH260+AH262+AH263+AH265+AH267+AH269+AH270+AH272+AH274+AH276+AH277+AH278+AH279+AH280+AH281","v":11361364.030000001},{"$f":"1-I253/AH253","v":0.23909118322652678},null,"+",null,null,null,null,"-","-","-","-"]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"-F255+F256-F258-F260-F262-F263+F264+F266+F268-F270+F271+F273-F276-F277-F278-F279-F280-F281","v":-3370435.7},null,{"$f":"-H255+H256-H258-H260-H262-H263+H264+H266+H268-H270+H271+H273-H276-H277-H278-H279-H280-H281","v":-3916179.21},{"$f":"-I255+I256-I258-I260-I262-I263+I264+I266+I268-I270+I271+I273-I276-I277-I278-I279-I280-I281","v":-7286614.9100000001},null,{"$f":"K255-K256+SUM(K258:K263)-K264-K266-K268+K270-K271-K273+SUM(K276:K281)","v":4415270.7670000009},null,{"$f":"M255-M256+SUM(M258:M263)-M264-M266-M268+M270-M271-M273+SUM(M276:M281)","v":5091032.9730000002},{"$f":"N255-N256+SUM(N258:N263)-N264-N266-N268+N270-N271-N273+SUM(N276:N281)","v":9506303.7400000021},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD255+AD256-AD258-AD260-AD262-AD263+AD264+AD266+AD268-AD270+AD271+AD273-AD276-AD277-AD278-AD279-AD280-AD281","v":-4413703.2},null,{"$f":"-AF255+AF256-AF258-AF260-AF262-AF263+AF264+AF266+AF268-AF270+AF271+AF273-AF276-AF277-AF278-AF279-AF280-AF281","v":-5088358.3439999996},null,{"$f":"-AH255+AH256-AH258-AH260-AH262-AH263+AH264+AH266+AH268-AH270+AH271+AH273-AH276-AH277-AH278-AH279-AH280-AH281","v":-9502061.5440000016},0.2331543132762518,null,null,"+"]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D255*E255","v":319000},13308.913793103447,{"$f":"D255*G255","v":771917},{"$f":"F255+H255","v":1090917},{"$f":"E255*$Y$1","v":7205},{"$f":"J255*D255","v":417890},{"$f":"G255*$X$1","v":17301.587931034483},{"$f":"L255*D255","v":1003492.1},{"$f":"K255+M255","v":1421382.1},7205,null,null,17301.59,null,null,null,{"$f":"N255-I255","v":330465.10000000009},{"$f":"1-I255/N255","v":0.23249561113791994},1.5,1.5,null,null,null,null,{"$f":"D255*O255","v":417890},{"$f":"1-F255/AD255","v":0.23664122137404575},{"$f":"D255*R255","v":1003492.22},{"$f":"1-H255/AF255","v":0.23076932275568607},{"$f":"O255*D255+R255*D255","v":1421382.22},0.23249567593437326]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-933,1108.1414790996785,-1033896,624.34833869239014,-582517,-1616413,{"$f":"E256*$Y$1","v":1451.6653376205788},{"$f":"J256*D256","v":-1354403.76},{"$f":"G256*$X$1","v":811.65284030010719},-757272.1,{"$f":"K256+M256","v":-2111675.86},1451.67,null,null,811.65,null,null,null,-495262.85999999987,0.23453545564516698,1.5,1.5,null,null,null,null,{"$f":"D256*O256","v":-1354408.11},null,{"$f":"D256*R256","v":-757269.45},null,{"$f":"O256*D256+R256*D256","v":-2111677.56},0.23453607188021641]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1059,1100.33,{"$f":"D257*E257","v":1165249.47},665.96,{"$f":"D257*G257","v":705251.64},{"$f":"F257+H257","v":1870501.1099999999},{"$f":"E257*$Y$1","v":1441.4322999999999},{"$f":"J257*D257","v":1526476.8056999999},{"$f":"G257*$X$1","v":865.74800000000005},916827.1320000001,{"$f":"K257+M257","v":2443303.9377000001},1451.67,null,null,811.65,null,null,null,572802.82770000026,0.23443781138387854,1.5,1.5,null,null,null,null,{"$f":"D257*O257","v":1537318.53},{"$f":"1-F257/AD257","v":0.24202470258392061},{"$f":"D257*R257","v":859537.35},{"$f":"1-H257/AF257","v":0.17949855233167},{"$f":"O257*D257+R257*D257","v":2396855.88},0.21960217733241438]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D258*E258","v":29840},157054,{"$f":"D258*G258","v":157054},{"$f":"F258+H258","v":186894},{"$f":"E258*$Y$1","v":39090.400000000001},{"$f":"J258*D258","v":39090.400000000001},{"$f":"G258*$X$1","v":204170.2},204170.2,{"$f":"K258+M258","v":243260.6},39090,null,null,204170,null,null,null,56366.600000000006,0.23171282155844397,1.5,1.5,null,null,null,null,{"$f":"D258*O258","v":39090},{"$f":"1-F258/AD258","v":0.23663341007930416},{"$f":"D258*R258","v":204170},{"$f":"1-H258/AF258","v":0.23076847724935101},{"$f":"O258*D258+R258*D258","v":243260},0.23171092658061332]
["1.6.4","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},1.5,1.5]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D260*E260","v":370199.7},394.1,{"$f":"D260*G260","v":153699},{"$f":"F260+H260","v":523898.7},1243.4913000000001,484961.60700000008,512.33000000000004,199808.7,684770.30700000003,1239.46,null,null,505.48,null,null,null,160871.60700000002,0.23492783690458707,1.5,1.5,null,null,null,null,{"$f":"D260*O260","v":483389.4},{"$f":"1-F260/AD260","v":0.23415842382973229},{"$f":"D260*R260","v":197137.2},{"$f":"1-H260/AF260","v":0.22034501859618583},{"$f":"O260*D260+R260*D260","v":680526.60000000009},{"$f":"1-I260/AH260","v":0.23015691083934131}]
["1.6.5","Вентиляция",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},1.5,1.5]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D262*E262","v":67890},163362.31200000001,{"$f":"D262*G262","v":163362.31200000001},{"$f":"F262+H262","v":231252.31200000001},88935.900000000009,88935.900000000009,212371.0056,212371.0056,301306.9056,88935.9,null,null,212371.01,null,null,null,70054.593599999993,0.23250244948916299,1.5,1.5,null,null,null,null,{"$f":"D262*O262","v":88935.9},{"$f":"1-F262/AD262","v":0.23664122137404575},{"$f":"D262*R262","v":212371.01},{"$f":"1-H262/AF262","v":0.23076924670650667},{"$f":"O262*D262+R262*D262","v":301306.91000000003},{"$f":"1-I262/AH262","v":0.23250246069696845}]
["1.6.5.2","Монтаж узла терморегулирования","к-т",1,20865,20865,71535.599999999991,71535.599999999991,92400.599999999991,27333.15,27333.15,92996.28,92996.28,120329.43,27333.15,null,null,92996.28,null,null,null,27928.83,0.23210306904969136,1.5,1.5,null,null,null,null,27333.15,{"$f":"1-F263/AD263","v":0.23664122137404586},92996.28,{"$f":"1-H263/AF263","v":0.23076923076923084},120329.43,0.23210306904969136]
["1.6.5.3","Монтаж вытяжных систем","к-т",-5,6520.4,-32602,12173.327999999998,-60866.639999999985,-93468.639999999985,8541.7240000000002,-42708.62,15825.326399999998,-79126.631999999983,-121835.25199999998,8541.7199999999993,null,null,15825.33,null,null,null,-28366.611999999994,0.23282762200877627,1.5,1.5,null,null,null,null,-42708.6,null,-79126.649999999994,null,-121835.25,0.23282760941517344]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,{"$f":"D265*E265","v":37111.979999999996},11844.48,{"$f":"D265*G265","v":71066.880000000005},{"$f":"F265+H265","v":108178.86},{"$f":"E265*$Y$1","v":8102.7822999999999},{"$f":"J265*D265","v":48616.693800000001},{"$f":"G265*$X$1","v":15397.824000000001},92386.944000000003,{"$f":"K265+M265","v":141003.6378},8541.7199999999993,null,null,15825.33,null,null,null,32824.777799999996,0.23279383647221052,1.5,1.5,null,null,null,null,51250.319999999992,{"$f":"1-F265/AD265","v":0.27586832628557245},94951.98,{"$f":"1-H265/AF265","v":0.25154925679274931},146202.29999999999,0.26007415752009366]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-75,684,-51300,603.6,-45270,-96570,896.04000000000008,-67203,784.68000000000006,-58851.000000000007,-126054,896.04,null,null,784.68,null,null,null,-29484,0.23389975724689416,1.5,1.5,null,null,null,null,-67203,null,-58850.999999999993,null,-126054,0.23389975724689416]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",125,388.8,{"$f":"D267*E267","v":48600},502.35,{"$f":"D267*G267","v":62793.75},{"$f":"F267+H267","v":111393.75},{"$f":"E267*$Y$1","v":509.32800000000003},{"$f":"J267*D267","v":63666.000000000007},{"$f":"G267*$X$1","v":653.05500000000006},81631.875000000015,{"$f":"K267+M267","v":145297.87500000003},896.04,null,null,784.68,null,null,null,33904.125000000029,0.23334219444021476,1.5,1.5,null,null,null,null,112005,{"$f":"1-F267/AD267","v":0.56609079951787866},98085,{"$f":"1-H267/AF267","v":0.35980272212876585},210090,0.46978080822504642]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-289.2,1050,-303660,1429.5539419087138,-413427,-717087,1375.5,-397794.6,1858.420124481328,-537455.10000000009,-935249.70000000007,1375.5,null,null,1858.42,null,null,null,-218162.70000000007,0.2332667949532623,1.5,1.5,null,null,null,null,-397794.6,null,-537455.06400000001,null,-935249.66399999999,0.23326676543986435]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",294.5,1347.05,{"$f":"D269*E269","v":396706.22499999998},1705.5,{"$f":"D269*G269","v":502269.75},{"$f":"F269+H269","v":898975.97499999998},{"$f":"E269*$Y$1","v":1764.6355000000001},{"$f":"J269*D269","v":519685.15475000005},{"$f":"G269*$X$1","v":2217.15},652950.67500000005,{"$f":"K269+M269","v":1172635.82975},1375.5,null,null,1858.42,null,null,null,273659.85475000006,0.23337156157708649,1.5,1.5,null,null,null,null,405084.75,{"$f":"1-F269/AD269","v":2.06833878589604E-2},547304.69000000006,{"$f":"1-H269/AF269","v":8.2284951733192835E-2},952389.44000000006,5.6083638432614324E-2]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,{"$f":"D270*E270","v":153567},204960.052,{"$f":"D270*G270","v":409920.10399999999},{"$f":"F270+H270","v":563487.10400000005},100586.38500000001,201172.77000000002,266448.06760000001,532896.13520000002,734068.90520000004,100586.39,null,null,266448.07,null,null,null,170581.80119999999,0.23237845928581358,1.5,1.5,null,null,null,null,201172.78,{"$f":"1-F270/AD270","v":0.23664125931947655},532896.14,{"$f":"1-H270/AF270","v":0.23076923769798752},734068.92,0.23237847476228801]
["1.6.5.7","Монтаж клапанов противопожарных","шт",-6,6480.333333333333,-38882,14039.404,-84236.423999999999,-123118.424,8489.2366666666658,-50935.42,18251.225200000001,-109507.3512,-160442.77120000002,8489.24,null,null,18251.23,null,null,null,-37324.347200000018,0.23263339894243873,1.5,1.5,null,null,null,null,-50935.44,null,-109507.38,null,-160442.82,0.23263363234328593]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,{"$f":"D272*E272","v":124339.92},13056.74,{"$f":"D272*G272","v":313361.76},{"$f":"F272+H272","v":437701.68},{"$f":"E272*$Y$1","v":6786.8873000000003},{"$f":"J272*D272","v":162885.29519999999},{"$f":"G272*$X$1","v":16973.761999999999},407370.28799999994,{"$f":"K272+M272","v":570255.58319999999},8489.24,null,null,18251.23,null,null,null,132553.9032,0.23244648032408777,1.5,1.5,null,null,null,null,203741.76,{"$f":"1-F272/AD272","v":0.38971804307570523},438029.52,{"$f":"1-H272/AF272","v":0.28461040707941332},641771.28,0.31797870418881946]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-152,1875.3947368421052,-285060,3349.9013157894738,-509185,-794245,2456.7671052631581,-373428.60000000003,4354.8717105263158,-661940.5,-1035369.1000000001,2456.77,null,null,4354.87,null,null,null,-241124.10000000009,0.23288709311490952,1.5,1.5,null,null,null,null,-373429.04,null,-661940.24,null,-1035369.28,0.23288722647826676]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",294,1679.8,{"$f":"D274*E274","v":493861.2},2988.56,{"$f":"D274*G274","v":878636.64},{"$f":"F274+H274","v":1372497.84},{"$f":"E274*$Y$1","v":2200.538},{"$f":"J274*D274","v":646958.17200000002},{"$f":"G274*$X$1","v":3885.1280000000002},1142227.632,{"$f":"K274+M274","v":1789185.804},2456.77,null,null,4354.87,null,null,null,416687.96399999992,0.23289250510954751,1.5,1.5,null,null,null,null,722290.38,{"$f":"1-F274/AD274","v":0.31625671104743214},1280331.78,{"$f":"1-H274/AF274","v":0.31374300495766805},2002622.1600000001,0.31464962916419537]
["1.6.6","Кондиционирование воздуха",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D276*E276","v":46666},299438.13,{"$f":"D276*G276","v":299438.13},{"$f":"F276+H276","v":346104.13},61132.46,61132.46,389269.56900000002,{"$f":"L276*D276","v":389269.56900000002},450402.02900000004,61132.46,null,null,389269.57,null,null,null,{"$f":"N276-I276","v":104297.89900000003},{"$f":"1-I276/N276","v":0.23156622813526451},1.5,1.5,null,null,null,null,{"$f":"D276*O276","v":61132.46},{"$f":"1-F276/AD276","v":0.23664122137404575},{"$f":"D276*R276","v":389269.57},{"$f":"1-H276/AF276","v":0.23076923274531835},{"$f":"O276*D276+R276*D276","v":450402.03},{"$f":"1-I276/AH276","v":0.23156622984137087}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,{"$f":"L277*D277","v":157060.79999999999},212080.8,18340,null,null,52353.599999999999,null,null,null,49264.799999999988,0.23229259791551138,1.5,1.5,null,null,null,null,55020,0.23664122137404575,{"$f":"D277*R277","v":157060.79999999999},{"$f":"1-H277/AF277","v":0.23076923076923073},212080.8,0.23229259791551138]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",74,425.7837837837838,31508,627.43243243243239,46430,77938,557.77675675675675,41275.480000000003,815.66216216216219,{"$f":"L278*D278","v":60359},101634.48000000001,557.78,null,null,815.66,null,null,null,23696.48000000001,0.23315394539333512,1.5,1.5,null,null,null,null,41275.72,0.23664565996668263,{"$f":"D278*R278","v":60358.84},{"$f":"1-H278/AF278","v":0.23076719168227877},101634.56,0.23315454900380339]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,{"$f":"L279*D279","v":2433.6},12913.6,655,null,null,152.1,null,null,null,3041.6000000000004,0.23553463015735354,1.5,1.5,null,null,null,null,10480,0.23664122137404575,{"$f":"D279*R279","v":2433.6},{"$f":"1-H279/AF279","v":0.23076923076923073},12913.6,0.23553463015735354]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.300000000001,{"$f":"L280*D280","v":32022.9},41847.9,3275,null,null,10674.3,null,null,null,9714.9000000000015,0.23214784971288882,1.5,1.5,null,null,null,null,9825,0.23664122137404575,{"$f":"D280*R280","v":32022.899999999998},{"$f":"1-H280/AF280","v":0.23076923076923073},41847.899999999994,0.23214784971288871]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,{"$f":"D281*E281","v":528000},null,null,{"$f":"F281+H281","v":528000},691680,691680,null,null,691680,691680,null,null,0,null,null,null,163680,0.23664122137404575,1.5,1.5,null,null,null,null,691680,0.23664122137404575,null,null,691680,0.23664122137404575]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F285+F287+F288+F290+F291+F294+F296+F297+F298+F299+F300+F303+F306+F307+F309+F310+F311+F313+F314+F315+F316+F317+F318+F320+F322+F324+F326+F328+F330+F332+F334+F336+F338+F340+F342+F343+F345+F347+F348+F350+F352+F354+F356+F358+F360+F362+F364+F365+F366+F367+F368+F369+F372+F370","v":1757605},null,{"$f":"H285+H287+H288+H290+H291+H294+H296+H297+H298+H299+H300+H303+H306+H307+H309+H310+H311+H313+H314+H315+H316+H317+H318+H320+H322+H324+H326+H328+H330+H332+H334+H336+H338+H340+H342+H343+H345+H347+H348+H350+H352+H354+H356+H358+H360+H362+H364+H365+H366+H367+H368+H369+H372+H370","v":2350257.7700000005},{"$f":"I285+I287+I288+I290+I291+I294+I296+I297+I298+I299+I300+I303+I306+I307+I309+I310+I311+I313+I314+I315+I316+I317+I318+I320+I322+I324+I326+I328+I330+I332+I334+I336+I338+I340+I342+I343+I345+I347+I348+I350+I352+I354+I356+I358+I360+I362+I364+I365+I366+I367+I368+I369+I372+I370","v":4107862.77},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD285+AD287+AD288+AD290+AD291+AD294+AD296+AD297+AD298+AD299+AD300+AD303+AD306+AD307+AD309+AD310+AD311+AD313+AD314+AD315+AD316+AD317+AD318+AD320+AD322+AD324+AD326+AD328+AD330+AD332+AD334+AD336+AD338+AD340+AD342+AD343+AD345+AD347+AD348+AD350+AD352+AD354+AD356+AD358+AD360+AD362+AD364+AD365+AD366+AD367+AD368+AD369+AD372+AD370","v":2319410.5499999998},0.24221910605692465,{"$f":"AF285+AF287+AF288+AF290+AF291+AF294+AF296+AF297+AF298+AF299+AF300+AF303+AF306+AF307+AF309+AF310+AF311+AF313+AF314+AF315+AF316+AF317+AF318+AF320+AF322+AF324+AF326+AF328+AF330+AF332+AF334+AF336+AF338+AF340+AF342+AF343+AF345+AF347+AF348+AF350+AF352+AF354+AF356+AF358+AF360+AF362+AF364+AF365+AF366+AF367+AF368+AF369+AF372+AF370","v":3071446.1000000006},{"$f":"1-H282/AF282","v":0.23480416276880134},{"$f":"AH285+AH287+AH288+AH290+AH291+AH294+AH296+AH297+AH298+AH299+AH300+AH303+AH306+AH307+AH309+AH310+AH311+AH313+AH314+AH315+AH316+AH317+AH318+AH320+AH322+AH324+AH326+AH328+AH330+AH332+AH334+AH336+AH338+AH340+AH342+AH343+AH345+AH347+AH348+AH350+AH352+AH354+AH356+AH358+AH360+AH362+AH364+AH365+AH366+AH367+AH368+AH369+AH372+AH370","v":5390856.6499999994},0.23799443452090296,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F284+F373+F374+F286+F375-F288+F289-F290-F291+F292+F293+F295-F298-F299+F376+F301+F302+F304+F305+F377+F378+F308-F309-F310-F311+F312-F314-F315-F316-F317-F318+F319+F321+F323+F325+F327+F329+F331+F333+F335+F337+F339+F341-F343+F344+F346-F348+F349+F351+F353+F355+F357+F359+F361+F363-F365-F370+F371","v":-2635114},null,{"$f":"H284+H373+H374+H286+H375-H288+H289-H290-H291+H292+H293+H295-H298-H299+H376+H301+H302+H304+H305+H377+H378+H308-H309-H310-H311+H312-H314-H315-H316-H317-H318+H319+H321+H323+H325+H327+H329+H331+H333+H335+H337+H339+H341-H343+H344+H346-H348+H349+H351+H353+H355+H357+H359+H361+H363-H365-H370+H371","v":-2525647.2799999998},{"$f":"I284+I373+I374+I286+I375-I288+I289-I290-I291+I292+I293+I295-I298-I299+I376+I301+I302+I304+I305+I377+I378+I308-I309-I310-I311+I312-I314-I315-I316-I317-I318+I319+I321+I323+I325+I327+I329+I331+I333+I335+I337+I339+I341-I343+I344+I346-I348+I349+I351+I353+I355+I357+I359+I361+I363-I365-I370+I371","v":-5160761.28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD284+AD373+AD374+AD286+AD375-AD288+AD289-AD290-AD291+AD292+AD293+AD295-AD298-AD299+AD376+AD301+AD302+AD304+AD305+AD377+AD378+AD308-AD309-AD310-AD311+AD312-AD314-AD315-AD316-AD317-AD318+AD319+AD321+AD323+AD325+AD327+AD329+AD331+AD333+AD335+AD337+AD339+AD341-AD343+AD344+AD346-AD348+AD349+AD351+AD353+AD355+AD357+AD359+AD361+AD363-AD365-AD370+AD371","v":-3561339.34},null,{"$f":"AF284+AF373+AF374+AF286+AF375-AF288+AF289-AF290-AF291+AF292+AF293+AF295-AF298-AF299+AF376+AF301+AF302+AF304+AF305+AF377+AF378+AF308-AF309-AF310-AF311+AF312-AF314-AF315-AF316-AF317-AF318+AF319+AF321+AF323+AF325+AF327+AF329+AF331+AF333+AF335+AF337+AF339+AF341-AF343+AF344+AF346-AF348+AF349+AF351+AF353+AF355+AF357+AF359+AF361+AF363-AF365-AF370+AF371","v":-3312252.62},null,{"$f":"AH284+AH373+AH374+AH286+AH375-AH288+AH289-AH290-AH291+AH292+AH293+AH295-AH298-AH299+AH376+AH301+AH302+AH304+AH305+AH377+AH378+AH308-AH309-AH310-AH311+AH312-AH314-AH315-AH316-AH317-AH318+AH319+AH321+AH323+AH325+AH327+AH329+AH331+AH333+AH335+AH337+AH339+AH341-AH343+AH344+AH346-AH348+AH349+AH351+AH353+AH355+AH357+AH359+AH361+AH363-AH365-AH370+AH371","v":-6873591.96},0.24919004357075625,null,null,"+"]
["1.7.1","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-4,4200,{"$f":"D284*E284","v":-16800},32779,{"$f":"ROUND(D284*G284,2)","v":-131116},{"$f":"F284+H284","v":-147916},{"$f":"E284*$Y$1","v":5502},{"$f":"J284*D284","v":-22008},{"$f":"G284*$X$1","v":42612.700000000004},{"$f":"L284*D284","v":-170450.80000000002},{"$f":"K284+M284","v":-192458.80000000002},5502,9242.2732901990403,-0.40469191645365094,42612.7,{"$f":"'ВСЕ СМЕТЫ КДС'!G8363","v":38280.963182192638},{"$f":"((R284/(S284/100))-100)/100","v":0.11315642182750452},null,{"$f":"N284-I284","v":-44542.800000000017},{"$f":"1-I284/N284","v":0.23144070315309051},1.5,1.5,null,null,null,null,{"$f":"D284*O284","v":-22008},null,{"$f":"D284*R284","v":-170450.8},null,{"$f":"O284*D284+R284*D284","v":-192458.8},0.2314407031530904]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D285*E285","v":16800},22816.15,{"$f":"ROUND(D285*G285,2)","v":91264.6},{"$f":"F285+H285","v":108064.6},{"$f":"E285*$Y$1","v":5502},{"$f":"J285*D285","v":22008},{"$f":"G285*$X$1","v":29660.995000000003},118643.98000000001,{"$f":"K285+M285","v":140651.98000000001},5502,9242.2732901990403,-0.85627320885804148,29661,{"$f":"S284","v":38280.963182192638},{"$f":"((R285/(S285/100))-100)/100","v":-0.22517623553950783},null,null,null,null,null,null,null,null,null,22008,{"$f":"1-F285/AD285","v":0.23664122137404575},118644,{"$f":"1-H285/AF285","v":0.23076936043963447},140652,0.23168813809970701]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",-2,1000,-2000,3887,-7774,-9774,{"$f":"E286*$Y$1","v":1310},{"$f":"J286*D286","v":-2620},{"$f":"G286*$X$1","v":5053.1000000000004},-10106.200000000001,{"$f":"K286+M286","v":-12726.2},1310,null,null,5053.1000000000004,null,null,null,{"$f":"N286-I286","v":-2952.2000000000007},{"$f":"1-I286/N286","v":0.23197812387044059},1.5,1.5,null,null,null,null,-2620,null,-10106.200000000001,null,-12726.2,0.23197812387044059]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D287*E287","v":4000},455.14,{"$f":"ROUND(D287*G287,2)","v":1820.56},{"$f":"F287+H287","v":5820.5599999999995},{"$f":"E287*$Y$1","v":1310},{"$f":"J287*D287","v":5240},{"$f":"G287*$X$1","v":591.68200000000002},2366.7280000000001,{"$f":"K287+M287","v":7606.7280000000001},1310,null,null,591.67999999999995,null,null,null,1786.1680000000006,0.2348142328738454,1.5,1.5,null,null,null,null,5240,{"$f":"1-F287/AD287","v":0.23664122137404575},2366.7199999999998,{"$f":"1-H287/AF287","v":0.23076663061114111},7606.7199999999993,0.23481342812670902]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,24000,3256,26048,50048,3930,31440,4232.8,33862.400000000001,65302.400000000001,3930,null,null,4232.8,null,null,null,15254.400000000001,0.23359631498995448,1.5,1.5,null,null,null,null,31440,{"$f":"1-F288/AD288","v":0.23664122137404575},33862.400000000001,{"$f":"1-H288/AF288","v":0.23076923076923084},65302.400000000001,0.23359631498995448]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",-1,3000,-3000,0,0,-3000,3930,-3930,0,0,-3930,3930,null,null,0,null,null,null,-930,0.23664122137404575,1.5,1.5,null,null,null,null,-3930,null,0,null,-3930,0.23664122137404575]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.70000000000002,24710.400000000001,30998.400000000001,32.75,null,null,128.69999999999999,null,null,null,7190.4000000000015,0.2319603592443481,1.5,1.5,null,null,null,null,6288,{"$f":"1-F290/AD290","v":0.23664122137404575},24710.399999999998,{"$f":"1-H290/AF290","v":0.23076923076923073},30998.399999999998,0.23196035924434799]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.600000000000009,8985.6,12129.6,32.75,null,null,93.6,null,null,null,2817.6000000000004,0.23229125445191934,1.5,1.5,null,null,null,null,3144,{"$f":"1-F291/AD291","v":0.23664122137404575},8985.5999999999985,{"$f":"1-H291/AF291","v":0.23076923076923062},12129.599999999999,0.23229125445191923]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-4,3600,{"$f":"D292*E292","v":-14400},5700,{"$f":"ROUND(D292*G292,2)","v":-22800},{"$f":"F292+H292","v":-37200},{"$f":"E292*$Y$1","v":4716},{"$f":"J292*D292","v":-18864},{"$f":"G292*$X$1","v":7410},-29640,{"$f":"K292+M292","v":-48504},4716,0,null,7410,{"$f":"'ВСЕ СМЕТЫ КДС'!G8367+'ВСЕ СМЕТЫ КДС'!G8368","v":7874.23993155072},{"$f":"((R292/(S292/100))-100)/100","v":-5.8956792729999277E-2},null,-11304,0.23305294408708566,1.5,1.5,null,null,null,null,-18864,null,-29640,null,-48504,0.23305294408708566]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-10,3600,-36000,null,null,{"$f":"F293+H293","v":-36000},4716,-47160,0,0,-47160,4716,1217.51211359232,2.8734727542753116,null,null,null,null,-11160,0.23664122137404575,1.5,1.5,null,null,null,null,-47160,null,0,null,-47160,0.23664122137404575]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,{"$f":"D294*E294","v":36000},{"$f":"4750*1.2","v":5700},{"$f":"ROUND(D294*G294,2)","v":57000},{"$f":"F294+H294","v":93000},{"$f":"E294*$Y$1","v":4716},{"$f":"J294*D294","v":47160},{"$f":"G294*$X$1","v":7410},74100,{"$f":"K294+M294","v":121260},4716,1217.51,-0.29154381417289427,7410,{"$f":"'ВСЕ СМЕТЫ КДС'!G8368+'ВСЕ СМЕТЫ КДС'!G8369","v":6847.8069577881597},{"$f":"((R294/(S294/100))-100)/100","v":8.2098260899782782E-2},null,28260,0.23305294408708566,1.5,1.5,null,null,null,null,47160,{"$f":"1-F294/AD294","v":0.23664122137404575},74100,{"$f":"1-H294/AF294","v":0.23076923076923073},121260,0.23305294408708566]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",-4,2500,{"$f":"D295*E295","v":-10000},0,{"$f":"ROUND(D295*G295,2)","v":0},{"$f":"F295+H295","v":-10000},{"$f":"E295*$Y$1","v":3275},{"$f":"J295*D295","v":-13100},{"$f":"G295*$X$1","v":0},0,{"$f":"K295+M295","v":-13100},3275,null,null,0,null,null,null,-3100,0.23664122137404575,1.5,1.5,null,null,null,null,-13100,null,0,null,-13100,0.23664122137404575]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",3,2500,7500,0,0,7500,3275,9825,0,0,9825,3275,null,null,0,null,null,null,2325,0.23664122137404575,1.5,1.5,null,null,null,null,9825,{"$f":"1-F296/AD296","v":0.23664122137404575},null,null,9825,0.23664122137404575]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D297*E297","v":5000},94696.92,{"$f":"ROUND(D297*G297,2)","v":189393.84},{"$f":"F297+H297","v":194393.84},{"$f":"E297*$Y$1","v":3275},{"$f":"J297*D297","v":6550},{"$f":"G297*$X$1","v":123105.996},246211.992,{"$f":"K297+M297","v":252761.992},3275,null,null,123106,null,null,null,null,null,null,null,null,null,null,null,6550,{"$f":"1-F297/AD297","v":0.23664122137404575},{"$f":"D297*R297","v":246212},{"$f":"1-H297/AF297","v":0.23076925576332596},252762,0.2309214201501808]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,0,0,3930,3930,6170.7895945113605,-0.36312850409037473,null,null,null,null,{"$f":"N298-I298","v":930},{"$f":"1-I298/N298","v":0.23664122137404575},1.5,1.5,null,null,null,null,3930,{"$f":"1-F298/AD298","v":0.23664122137404575},null,null,3930,0.23664122137404575]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,191152,210802,3930,6170.7895945113605,-0.36312850409037473,38230.400000000001,{"$f":"'ВСЕ СМЕТЫ КДС'!G8409","v":328452.43697150977},{"$f":"((R299/(S299/100))-100)/100","v":-0.88360445624181461},null,48762,0.23131659092418477,1.5,1.5,null,null,null,null,19650,{"$f":"1-F299/AD299","v":0.23664122137404575},{"$f":"D299*R299","v":191152},{"$f":"1-H299/AF299","v":0.23076923076923073},210802,0.23131659092418477]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,{"$f":"1500*1.2","v":1800},{"$f":"D300*E300","v":9000},{"$f":"22500*1.2","v":27000},{"$f":"ROUND(D300*G300,2)","v":135000},{"$f":"F300+H300","v":144000},{"$f":"E300*$Y$1","v":2358},{"$f":"J300*D300","v":11790},{"$f":"G300*$X$1","v":35100},175500,{"$f":"K300+M300","v":187290},2358,null,null,35100,null,null,null,43290,0.23113887554060553,1.5,1.5,null,null,null,null,11790,{"$f":"1-F300/AD300","v":0.23664122137404575},175500,{"$f":"1-H300/AF300","v":0.23076923076923073},187290,0.23113887554060553]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-11,1500,{"$f":"D301*E301","v":-16500},694,-7634,-24134,1965,-21615,902.2,-9924.2000000000007,-31539.200000000001,1965,null,null,902.2,null,null,null,-7405.2000000000007,0.2347935267857143,1.5,1.5,null,null,null,null,-21615,null,-9924.2000000000007,null,-31539.200000000001,0.2347935267857143]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-16,1500,{"$f":"D302*E302","v":-24000},0,{"$f":"ROUND(D302*G302,2)","v":0},{"$f":"F302+H302","v":-24000},{"$f":"E302*$Y$1","v":1965},{"$f":"J302*D302","v":-31440},{"$f":"G302*$X$1","v":0},0,{"$f":"K302+M302","v":-31440},1965,null,null,0,null,null,null,-7440,0.23664122137404575,1.5,1.5,null,null,null,null,-31440,null,0,null,-31440,0.23664122137404575]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D303*E303","v":40500},694,{"$f":"ROUND(D303*G303,2)","v":18738},{"$f":"F303+H303","v":59238},{"$f":"E303*$Y$1","v":1965},{"$f":"J303*D303","v":53055},{"$f":"G303*$X$1","v":902.2},24359.4,{"$f":"K303+M303","v":77414.399999999994},1965,null,null,902.2,null,null,null,18176.399999999994,0.23479352678571419,1.5,1.5,null,null,null,null,53055,{"$f":"1-F303/AD303","v":0.23664122137404575},24359.4,{"$f":"1-H303/AF303","v":0.23076923076923084},77414.399999999994,0.23479352678571419]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-4,2500,-10000,2722.42,-10889.68,-20889.68,3275,-13100,3539.1460000000002,-14156.584000000001,-27256.584000000003,3275,null,null,3539.15,null,null,null,-6366.9040000000023,0.23359141409649875,1.5,1.5,null,null,null,null,-13100,null,-14156.6,null,-27256.6,0.23359186398890541]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-2,2500,-5000,0,0,-5000,3275,-6550,0,0,-6550,3275,null,null,0,null,null,null,-1550,0.23664122137404575,1.5,1.5,null,null,null,null,-6550,null,0,null,-6550,0.23664122137404575]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D306*E306","v":15000},2722.42,{"$f":"ROUND(D306*G306,2)","v":16334.52},{"$f":"F306+H306","v":31334.52},{"$f":"E306*$Y$1","v":3275},{"$f":"J306*D306","v":19650},{"$f":"G306*$X$1","v":3539.1460000000002},21234.876,{"$f":"K306+M306","v":40884.876000000004},3275,null,null,3539.15,null,null,null,null,null,null,null,null,null,null,null,19650,{"$f":"1-F306/AD306","v":0.23664122137404575},21234.9,{"$f":"1-H306/AF306","v":0.23077010016529398},40884.9,0.23359186398890541]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",48,300,{"$f":"D307*E307","v":14400},416.16,{"$f":"ROUND(D307*G307,2)","v":19975.68},{"$f":"F307+H307","v":34375.68},393,18864,541.00800000000004,25968.384000000002,44832.384000000005,393,null,null,541.01,null,null,null,null,null,null,null,null,null,null,null,18864,{"$f":"1-F307/AD307","v":0.23664122137404575},25968.48,{"$f":"1-H307/AF307","v":0.23077207445333725},44832.479999999996,0.2332416141154805]
["1.7.14","Розетка компьютерная RJ-45 серии \"Viva\", установка в кабель-каналы, кат. 5е","шт.",-202,300,{"$f":"D308*E308","v":-60600},377.92,{"$f":"ROUND(D308*G308,2)","v":-76339.839999999997},{"$f":"F308+H308","v":-136939.84},{"$f":"E308*$Y$1","v":393},{"$f":"J308*D308","v":-79386},{"$f":"G308*$X$1","v":491.29600000000005},-99241.792000000016,{"$f":"K308+M308","v":-178627.79200000002},623,591.97866147587013,5.2402798517754264E-2,281,{"$f":"'ВСЕ СМЕТЫ КДС'!G8431","v":222.62555847167999},{"$f":"((R308/(S308/100))-100)/100","v":0.26220907396733495},null,{"$f":"N308-I308","v":-41687.952000000019},{"$f":"1-I308/N308","v":0.23337886861412926},1.5,1.5,null,null,null,null,-125846,null,-56762,null,-182608,0.25008849557522128]
["1.7.15","Розетка компьютерная RJ-45 настенная, IP66, с откидной крышкой ","шт.",3,300,900,5395,16185,17085,393,1179,7013.5,21040.5,22219.5,393,null,null,7013.5,null,null,null,5134.5,0.23108080739890635,1.5,1.5,null,null,null,null,1179,{"$f":"1-F309/AD309","v":0.23664122137404575},21040.5,{"$f":"1-H309/AF309","v":0.23076923076923073},22219.5,0.23108080739890635]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077,262,null,null,153.4,null,null,null,487,0.23447279730380355,1.5,1.5,null,null,null,null,1310,{"$f":"1-F310/AD310","v":0.23664122137404575},767,{"$f":"1-H310/AF310","v":0.23076923076923073},2077,0.23447279730380355]
["1.7.17","Вставка RJ-45 (8P8C), кат. 5e, 110 IDC, монтаж инструментом NE-TOOL, белая","шт.",5,100,500,210,1050,1550,131,655,273,1365,2020,131,null,null,273,null,null,null,470,0.23267326732673266,1.5,1.5,null,null,null,null,655,{"$f":"1-F311/AD311","v":0.23664122137404575},1365,{"$f":"1-H311/AF311","v":0.23076923076923073},2020,0.23267326732673266]
["1.7.18","Розетка с заземлением на DIN-рейку, Iном 16А, Uном 250 В, IP20","шт.",-6,300,-1800,280.86,-1685.16,-3485.16,393,-2358,365.11800000000005,-2190.7080000000005,-4548.7080000000005,393,null,null,365.12,null,null,null,-1063.5480000000007,0.23381320585977394,1.5,1.5,null,null,null,null,-2358,null,-2190.7200000000003,null,-4548.72,0.23381522714082215]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",6,300,{"$f":"D313*E313","v":1800},280.87,{"$f":"ROUND(D313*G313,2)","v":1685.22},{"$f":"F313+H313","v":3485.2200000000003},{"$f":"E313*$Y$1","v":393},{"$f":"J313*D313","v":2358},{"$f":"G313*$X$1","v":365.13100000000003},2190.7860000000001,{"$f":"K313+M313","v":4548.7860000000001},393,null,null,365.12,null,null,null,1063.5659999999998,0.23381315366341693,1.5,1.5,null,null,null,null,2358,{"$f":"1-F313/AD313","v":0.23664122137404575},2190.7200000000003,{"$f":"1-H313/AF313","v":0.23074605609114818},4548.72,0.23380203661689436]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,0,7860,1572,null,null,0,null,null,null,1860,0.23664122137404575,1.5,1.5,null,null,null,null,7860,0.23664122137404575,null,null,7860,0.23664122137404575]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,50,400,429,3432,3832,65.5,524,557.70000000000005,4461.6000000000004,4985.6000000000004,65.5,null,null,557.70000000000005,null,null,null,1153.6000000000004,0.23138639281129658,1.5,1.5,null,null,null,null,524,0.23664122137404575,{"$f":"D315*R315","v":4461.6000000000004},{"$f":"1-H315/AF315","v":0.23076923076923084},4985.6000000000004,0.23138639281129658]
["1.7.21","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",57,50,2850,285,16245,19095,65.5,3733.5,370.5,21118.5,24852,65.5,null,null,370.5,null,null,null,5757,0.23165137614678899,1.5,1.5,null,null,null,null,{"$f":"D316*O316","v":3733.5},0.23664122137404575,21118.5,{"$f":"1-H316/AF316","v":0.23076923076923073},{"$f":"O316*D316+R316*D316","v":24852},0.23165137614678899]
["1.7.22","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 3 м, серый","шт.",163,50,8150,590,96170,104320,65.5,10676.5,767,125021,135697.5,65.5,null,null,767,null,null,null,31377.5,0.23123123123123124,1.5,1.5,null,null,null,null,10676.5,0.23664122137404575,125021,{"$f":"1-H317/AF317","v":0.23076923076923073},135697.5,0.23123123123123124]
["1.7.23","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-ST, 3 м","шт.",2,50,100,429,858,958,65.5,131,557.70000000000005,1115.4000000000001,1246.4000000000001,65.5,null,null,557.70000000000005,null,null,null,288.40000000000009,0.23138639281129658,1.5,1.5,null,null,null,null,131,0.23664122137404575,1115.4000000000001,{"$f":"1-H318/AF318","v":0.23076923076923084},1246.4000000000001,0.23138639281129658]
["1.7.24","Кабель канал 80х40 белый TA-G IN-Liner 01781 DKC","м",-96,null,null,null,null,null,null,null,null,null,null,393,null,null,600.6,null,null,null,null,null,null,null,null,null,null,null,-37728,null,-57657.600000000006,null,-95385.600000000006,1]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",152,300,45600,398.52,60575.040000000001,106175.04000000001,393,59736,518.07600000000002,{"$f":"L320*D320","v":78747.551999999996},138483.552,393,null,null,600.6,null,null,null,{"$f":"N320-I320","v":32308.511999999988},{"$f":"1-I320/N320","v":0.23330216140036608},1.5,1.5,null,null,null,null,59736,{"$f":"1-F320/AD320","v":0.23664122137404575},91291.199999999997,{"$f":"1-H320/AF320","v":0.33646353646353644},151027.20000000001,0.29698067632850245]
["1.7.25","Разделитель SEP-N 40 09514 DKC","м",-96,null,null,null,null,null,null,null,null,null,null,262,null,null,143,null,null,null,null,null,null,null,null,null,null,null,-25152,null,-13728,null,-38880,1]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",152,200,30400,91.67,13933.84,44333.84,262,39824,119.17100000000001,{"$f":"L322*D322","v":18113.992000000002},57937.991999999998,262,null,null,143,null,null,null,{"$f":"N322-I322","v":13604.152000000002},{"$f":"1-I322/N322","v":0.23480537606481089},1.5,1.5,null,null,null,null,39824,{"$f":"1-F322/AD322","v":0.23664122137404575},21736,{"$f":"1-H322/AF322","v":0.3589510489510489},61560,0.27982716049382717]
["1.7.26","Угол внутренний изменяемый 80x40 70-120 градусов NIAV IN-Liner 01724 DKC","шт.",-12,50,-600,620,-7440,-8040,65.5,-786,806,-9672,-10458,65.5,null,null,806,null,null,null,-2418,0.23121055651176137,1.5,1.5,null,null,null,null,-786,null,-9672,null,-10458,0.23121055651176137]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",21,50,{"$f":"D324*E324","v":1050},516.66999999999996,{"$f":"ROUND(D324*G324,2)","v":10850.07},{"$f":"F324+H324","v":11900.07},{"$f":"E324*$Y$1","v":65.5},{"$f":"J324*D324","v":1375.5},{"$f":"G324*$X$1","v":671.67099999999994},14105.090999999999,{"$f":"K324+M324","v":15480.590999999999},65.5,null,null,671.67,null,null,null,3580.5209999999988,0.23129097590653991,1.5,1.5,null,null,null,null,1375.5,{"$f":"1-F324/AD324","v":0.23664122137404575},14105.07,{"$f":"1-H324/AF324","v":0.23076808551818606},15480.57,0.23128993312261759]
["1.7.27","Угол 80x40мм внешний изменяемый 70-120 градусов 01708 DKC","шт.",-5,50,-250,662,-3310,-3560,65.5,-327.5,860.6,-4303,-4630.5,65.5,null,null,860.6,null,null,null,-1070.5,0.23118453730698629,1.5,1.5,null,null,null,null,-327.5,null,-4303,null,-4630.5,0.23118453730698629]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,{"$f":"D326*E326","v":250},551.67999999999995,{"$f":"ROUND(D326*G326,2)","v":2758.4},{"$f":"F326+H326","v":3008.4},{"$f":"E326*$Y$1","v":65.5},{"$f":"J326*D326","v":327.5},{"$f":"G326*$X$1","v":717.18399999999997},3585.92,{"$f":"K326+M326","v":3913.42},65.5,null,null,717.18,null,null,null,905.02,0.23126063647653461,1.5,1.5,null,null,null,null,327.5,{"$f":"1-F326/AD326","v":0.23664122137404575},3585.8999999999996,{"$f":"1-H326/AF326","v":0.23076494046125096},3913.3999999999996,0.23125670772218521]
["1.7.28","Рамка-суппорт под 2 модуля PDA-DN 80 10043 DKC","шт.",-120,100,-12000,108,-12960,-24960,131,-15720,140.4,-16848,-32568,131,null,null,140.4,null,null,null,-7608,0.2336035372144436,1.5,1.5,null,null,null,null,-15720,null,-16848,null,-32568,0.2336035372144436]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",136,100,{"$f":"D328*E328","v":13600},102.24,{"$f":"ROUND(D328*G328,2)","v":13904.64},{"$f":"F328+H328","v":27504.639999999999},{"$f":"E328*$Y$1","v":131},{"$f":"J328*D328","v":17816},{"$f":"G328*$X$1","v":132.91200000000001},18076.031999999999,{"$f":"K328+M328","v":35892.031999999999},131,null,null,132.91,null,null,null,8387.3919999999998,0.23368395525781316,1.5,1.5,null,null,null,null,17816,{"$f":"1-F328/AD328","v":0.23664122137404575},18075.759999999998,{"$f":"1-H328/AF328","v":0.23075765555639149},35891.759999999995,0.23367814785343477]
["1.7.29","Накладка SGAN 40 на стык профиля 00823 DKC","шт.",-20,25,-500,46,-920,-1420,32.75,-655,59.800000000000004,-1196,-1851,32.75,null,null,59.8,null,null,null,-431,0.23284710967044842,1.5,1.5,null,null,null,null,-655,null,-1196,null,-1851,0.23284710967044842]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",34,25,{"$f":"D330*E330","v":850},38.33,{"$f":"ROUND(D330*G330,2)","v":1303.22},{"$f":"F330+H330","v":2153.2200000000003},{"$f":"E330*$Y$1","v":32.75},{"$f":"J330*D330","v":1113.5},{"$f":"G330*$X$1","v":49.829000000000001},1694.1859999999999,{"$f":"K330+M330","v":2807.6859999999997},32.75,null,null,49.83,null,null,null,654.46599999999944,0.23309800312428086,1.5,1.5,null,null,null,null,1113.5,{"$f":"1-F330/AD330","v":0.23664122137404575},1694.22,{"$f":"1-H330/AF330","v":0.23078466787076057},2807.7200000000003,0.23310728990070229]
["1.7.30","Накладка на стык 80 GAN In-liner 00886 DKC","шт.",-20,25,-500,94,-1880,-2380,32.75,-655,122.2,-2444,-3099,32.75,null,null,122.2,null,null,null,-719,0.23201032591158444,1.5,1.5,null,null,null,null,-655,null,-2444,null,-3099,0.23201032591158444]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",34,25,{"$f":"D332*E332","v":850},78.34,{"$f":"ROUND(D332*G332,2)","v":2663.56},{"$f":"F332+H332","v":3513.56},{"$f":"E332*$Y$1","v":32.75},{"$f":"J332*D332","v":1113.5},{"$f":"G332*$X$1","v":101.84200000000001},3462.6280000000006,{"$f":"K332+M332","v":4576.1280000000006},32.75,null,null,101.84,null,null,null,1062.5680000000007,0.23219805040418462,1.5,1.5,null,null,null,null,1113.5,{"$f":"1-F332/AD332","v":0.23664122137404575},3462.56,{"$f":"1-H332/AF332","v":0.23075412411626084},4576.0599999999995,0.23218664090942853]
["1.7.31","Угол плоский Т-образный 80x40 NTAN IN-Liner 01756 DKC","шт.",-4,50,-200,339,-1356,-1556,65.5,-262,440.7,-1762.8,-2024.8,65.5,null,null,440.7,null,null,null,-468.79999999999995,0.23152903990517582,1.5,1.5,null,null,null,null,-262,null,-1762.8,null,-2024.8,0.23152903990517582]
["1.7.31","Тройник /отвод 80х40, белый","шт.",8,50,{"$f":"D334*E334","v":400},282.5,{"$f":"ROUND(D334*G334,2)","v":2260},{"$f":"F334+H334","v":2660},{"$f":"E334*$Y$1","v":65.5},{"$f":"J334*D334","v":524},{"$f":"G334*$X$1","v":367.25},2938,{"$f":"K334+M334","v":3462},65.5,null,null,367.25,null,null,null,null,null,null,null,null,null,null,null,524,{"$f":"1-F334/AD334","v":0.23664122137404575},2938,{"$f":"1-H334/AF334","v":0.23076923076923073},3462,0.23165800115540147]
["1.7.32","Заглушка для кабель-канала 80x40 торцевая LАN In-liner 00871 DKC","шт.",-8,25,-200,158,-1264,-1464,{"$f":"E335*$Y$1","v":32.75},{"$f":"J335*D335","v":-262},{"$f":"G335*$X$1","v":205.4},-1643.2,{"$f":"K335+M335","v":-1905.2},32.75,null,null,205.4,null,null,null,{"$f":"N335-I335","v":-441.20000000000005},{"$f":"1-I335/N335","v":0.2315767373504094},1.5,1.5,null,null,null,null,-262,null,-1643.2,null,-1905.2,0.2315767373504094]
["1.7.32","Заглушка 80x40, белый","шт.",16,25,{"$f":"D336*E336","v":400},131.68,{"$f":"ROUND(D336*G336,2)","v":2106.88},{"$f":"F336+H336","v":2506.88},null,null,null,null,null,39,null,null,168,null,null,null,null,null,null,null,null,null,null,null,624,{"$f":"1-F336/AD336","v":0.35897435897435892},2688,{"$f":"1-H336/AF336","v":0.21619047619047616},3312,0.24309178743961346]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 CM06541 DKC","шт.",-100,10,-1000,13.8,-1380,-2380,13.100000000000001,-1310.0000000000002,17.940000000000001,{"$f":"L337*D337","v":-1794.0000000000002},-3104.0000000000005,13.1,null,null,17.940000000000001,null,null,null,{"$f":"N337-I337","v":-724.00000000000045},{"$f":"1-I337/N337","v":0.23324742268041243},1.5,1.5,null,null,null,null,-1310,null,-1794.0000000000002,null,-3104,0.23324742268041232]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",100,10,{"$f":"D338*E338","v":1000},11.5,{"$f":"ROUND(D338*G338,2)","v":1150},{"$f":"F338+H338","v":2150},{"$f":"E338*$Y$1","v":13.100000000000001},{"$f":"J338*D338","v":1310.0000000000002},{"$f":"G338*$X$1","v":14.950000000000001},1495,{"$f":"K338+M338","v":2805},13.1,null,null,14.95,null,null,null,655,0.23351158645276293,1.5,1.5,null,null,null,null,1310,{"$f":"1-F338/AD338","v":0.23664122137404575},1495,{"$f":"1-H338/AF338","v":0.23076923076923073},2805,0.23351158645276293]
["1.7.34","Лоток перфорированный 300х50х3000","м",-324,380,-123120,842,-272808,-395928,497.8,-161287.20000000001,1094.6000000000001,-354650.4,-515937.60000000003,497.8,null,null,1094.5999999999999,null,null,null,-120009.60000000003,0.23260487314745049,1.5,1.5,null,null,null,null,-161287.20000000001,null,-354650.39999999997,null,-515937.6,0.23260487314745038]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,380,{"$f":"D340*E340","v":123120},701.68,{"$f":"ROUND(D340*G340,2)","v":227344.32},{"$f":"F340+H340","v":350464.32},{"$f":"E340*$Y$1","v":497.8},{"$f":"J340*D340","v":161287.20000000001},{"$f":"G340*$X$1","v":912.18399999999997},295547.61599999998,{"$f":"K340+M340","v":456834.81599999999},497.8,null,null,912.18,null,null,null,106370.49599999998,0.23284235849484813,1.5,1.5,null,null,null,null,161287.20000000001,{"$f":"1-F340/AD340","v":0.23664122137404586},295546.32,{"$f":"1-H340/AF340","v":0.23076585761582147},456833.52,{"$f":"1-I340/AH340","v":0.23284018213024305}]
["1.7.35","Лоток перфорированный 100х50х3000","м",-648,380,-246240,452.12,-292973.76,-539213.76,497.8,-322574.40000000002,587.75599999999997,-380865.88799999998,-703440.28799999994,497.8,null,null,587.76,null,null,null,-164226.52799999993,0.23346193102889201,1.5,1.5,null,null,null,null,-322574.40000000002,null,-380868.48,null,-703442.88,0.23346475551788937]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",666,380,{"$f":"D342*E342","v":253080},538,{"$f":"ROUND(D342*G342,2)","v":358308},{"$f":"F342+H342","v":611388},{"$f":"E342*$Y$1","v":497.8},{"$f":"J342*D342","v":331534.8},{"$f":"G342*$X$1","v":699.4},465800.39999999997,{"$f":"K342+M342","v":797335.2},497.8,null,null,699.4,null,null,null,185947.19999999995,0.23321082525893744,1.5,1.5,null,null,null,null,331534.8,{"$f":"1-F342/AD342","v":0.23664122137404575},465800.39999999997,{"$f":"1-H342/AF342","v":0.23076923076923073},797335.2,0.23321082525893744]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64000000000004,8823.36,11967.36,131,null,null,367.64,null,null,null,2780.16,0.2323118883362747,1.5,1.5,null,null,null,null,3144,{"$f":"1-F343/AD343","v":0.23664122137404575},8823.36,{"$f":"1-H343/AF343","v":0.23076923076923084},11967.36,0.2323118883362747]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",-32,150,-4800,209.22,-6695.04,-11495.04,196.5,-6288,271.98599999999999,-8703.5519999999997,-14991.552,196.5,null,null,271.99,null,null,null,-3496.5119999999988,0.23323215635045647,1.5,1.5,null,null,null,null,-6288,null,-8703.68,null,-14991.68,0.23323870306730132]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",50,120,{"$f":"D345*E345","v":6000},209.22,{"$f":"ROUND(D345*G345,2)","v":10461},{"$f":"F345+H345","v":16461},{"$f":"E345*$Y$1","v":157.20000000000002},{"$f":"J345*D345","v":7860.0000000000009},{"$f":"G345*$X$1","v":271.98599999999999},13599.3,{"$f":"K345+M345","v":21459.3},157.19999999999999,null,null,271.99,null,null,null,4998.2999999999993,0.23291999273042452,1.5,1.5,null,null,null,null,7859.9999999999991,{"$f":"1-F345/AD345","v":0.23664122137404575},13599.5,{"$f":"1-H345/AF345","v":0.23078054340233101},21459.5,0.23292714182529883]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 300х50","шт.",-5,1200,-6000,2748,-13740,-19740,1572,-7860,3572.4,-17862,-25722,1572,null,null,3572.4,null,null,null,-5982,0.23256356426405411,1.5,1.5,null,null,null,null,-7860,null,-17862,null,-25722,0.23256356426405411]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",5,1200,{"$f":"D347*E347","v":6000},2290,{"$f":"ROUND(D347*G347,2)","v":11450},{"$f":"F347+H347","v":17450},{"$f":"E347*$Y$1","v":1572},{"$f":"J347*D347","v":7860},{"$f":"G347*$X$1","v":2977},14885,{"$f":"K347+M347","v":22745},1572,null,null,2977,null,null,null,5295,0.23279841723455708,1.5,1.5,null,null,null,null,7860,{"$f":"1-F347/AD347","v":0.23664122137404575},{"$f":"D347*R347","v":14885},{"$f":"1-H347/AF347","v":0.23076923076923073},22745,0.23279841723455708]
["1.7.39","Угол горизонтальный 90° 100х50 мм в комплекте с крепежными элементами","шт.",3,1200,3600,1620.8,4862.3999999999996,8462.4,1572,4716,2107.04,6321.12,11037.119999999999,1572,null,null,2107.04,null,null,null,2574.7199999999993,0.23327824649908668,1.5,1.5,null,null,null,null,{"$f":"D348*O348","v":4716},{"$f":"1-F348/AD348","v":0.23664122137404575},6321.12,{"$f":"1-H348/AF348","v":0.23076923076923084},{"$f":"O348*D348+R348*D348","v":11037.119999999999},0.23327824649908668]
["1.7.40","Ответвитель DPT T-образный горизонтальный 300х50","шт.",-7,1200,-8400,3690,-25830,-34230,1572,-11004,4797,-33579,-44583,1572,null,null,4797,null,null,null,-10353,0.23221855864342911,1.5,1.5,null,null,null,null,-11004,null,-33579,null,-44583,0.23221855864342911]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",7,1200,{"$f":"D350*E350","v":8400},3099,{"$f":"ROUND(D350*G350,2)","v":21693},{"$f":"F350+H350","v":30093},{"$f":"E350*$Y$1","v":1572},{"$f":"J350*D350","v":11004},{"$f":"G350*$X$1","v":4028.7000000000003},28200.9,{"$f":"K350+M350","v":39204.9},1572,null,null,4028.7,null,null,null,9111.9000000000015,0.23241737639937865,1.5,1.5,null,null,null,null,11004,{"$f":"1-F350/AD350","v":0.23664122137404575},28200.899999999998,{"$f":"1-H350/AF350","v":0.23076923076923073},39204.899999999994,0.23241737639937854]
["1.7.41","Легкая консоль потолочная DS основание 300 мм","шт.",-120,300,-36000,802,-96240,-132240,393,-47160,1042.6000000000001,-125112.00000000001,-172272,393,null,null,1042.5999999999999,null,null,null,-40032,0.23237670660351073,1.5,1.5,null,null,null,null,-47160,null,-125111.99999999999,null,-172272,0.23237670660351073]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",120,270,{"$f":"D352*E352","v":32400},668.33,{"$f":"ROUND(D352*G352,2)","v":80199.600000000006},{"$f":"F352+H352","v":112599.6},{"$f":"E352*$Y$1","v":353.7},{"$f":"J352*D352","v":42444},{"$f":"G352*$X$1","v":868.82900000000006},104259.48000000001,{"$f":"K352+M352","v":146703.48000000001},353.7,null,null,868.83,null,null,null,34103.880000000005,0.23246810505108673,1.5,1.5,null,null,null,null,42444,{"$f":"1-F352/AD352","v":0.23664122137404575},104259.6,{"$f":"1-H352/AF352","v":0.23077011613319065},146703.6,0.2324687328736309]
["1.7.42","Консоль легкая осн. 100 мм","шт.",-600,300,-180000,124,-74400,-254400,393,-235800,161.20000000000002,-96720.000000000015,-332520,393,null,null,161.19999999999999,null,null,null,-78120,0.23493323709852043,1.5,1.5,null,null,null,null,-235800,null,-96720,null,-332520,0.23493323709852043]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",600,270,{"$f":"D354*E354","v":162000},131.6,{"$f":"ROUND(D354*G354,2)","v":78960},{"$f":"F354+H354","v":240960},{"$f":"E354*$Y$1","v":353.7},{"$f":"J354*D354","v":212220},{"$f":"G354*$X$1","v":171.08},102648.00000000001,{"$f":"K354+M354","v":314868},353.7,null,null,171.08,null,null,null,73908,0.23472693319105153,1.5,1.5,null,null,null,null,212220,{"$f":"1-F354/AD354","v":0.23664122137404575},102648.00000000001,{"$f":"1-H354/AF354","v":0.23076923076923084},314868,0.23472693319105153]
["1.7.43","Стандартный анкер с болтом М8","шт.",-600,25,-15000,83.02,-49812,-64812,32.75,-19650,107.926,-64755.6,-84405.6,32.75,null,null,107.93,null,null,null,-19593.600000000006,0.23213625636213719,1.5,1.5,null,null,null,null,-19650,null,-64758.000000000007,null,-84408,0.23215808928063686]
["1.7.43","Стандартный анкер с болтом М8","шт.",625,25,{"$f":"D356*E356","v":15625},83.02,{"$f":"ROUND(D356*G356,2)","v":51887.5},{"$f":"F356+H356","v":67512.5},{"$f":"E356*$Y$1","v":32.75},{"$f":"J356*D356","v":20468.75},{"$f":"G356*$X$1","v":107.926},67453.75,{"$f":"K356+M356","v":87922.5},32.75,null,null,107.93,null,null,null,20410,0.23213625636213708,1.5,1.5,null,null,null,null,20468.75,{"$f":"1-F356/AD356","v":0.23664122137404575},67456.25,{"$f":"1-H356/AF356","v":0.23079773927545633},87925,0.23215808928063686]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,15,-750,6.82,-341,-1091,19.650000000000002,-982.50000000000011,8.8660000000000014,-443.30000000000007,-1425.8000000000002,19.649999999999999,null,null,8.8699999999999992,null,null,null,-334.80000000000018,0.23481554215177458,1.5,1.5,null,null,null,null,-982.49999999999989,null,-443.49999999999994,null,-1425.9999999999998,0.23492286115006999]
["1.7.44","Винт для соединения крышек лотков","шт.",50,15,{"$f":"D358*E358","v":750},10.199999999999999,{"$f":"ROUND(D358*G358,2)","v":510},{"$f":"F358+H358","v":1260},{"$f":"E358*$Y$1","v":19.650000000000002},{"$f":"J358*D358","v":982.50000000000011},{"$f":"G358*$X$1","v":13.26},663,{"$f":"K358+M358","v":1645.5},19.649999999999999,null,null,13.26,null,null,null,385.5,0.23427529626253418,1.5,1.5,null,null,null,null,982.49999999999989,{"$f":"1-F358/AD358","v":0.23664122137404575},663,{"$f":"1-H358/AF358","v":0.23076923076923073},1645.5,0.23427529626253418]
["1.7.45","Кабель оптический внутриобъектовый огнестойкий, наружная оболочка ","м",-1660,168,-278880,82,-136120,-415000,220.08,-365332.80000000005,106.60000000000001,-176956,-542288.80000000005,220.08,null,null,106.6,null,null,null,-127288.80000000005,0.23472511326068335,1.5,1.5,null,null,null,null,-365332.80000000005,null,-176956,null,-542288.80000000005,0.23472511326068335]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,{"$f":"D360*E360","v":278880},133.01,{"$f":"ROUND(D360*G360,2)","v":220796.6},{"$f":"F360+H360","v":499676.6},{"$f":"E360*$Y$1","v":220.08},{"$f":"J360*D360","v":365332.80000000005},{"$f":"G360*$X$1","v":172.91299999999998},287035.57999999996,{"$f":"K360+M360","v":652368.38},220.08,null,null,172.91,null,null,null,152691.78000000003,0.23405760407946197,1.5,1.5,null,null,null,null,365332.80000000005,{"$f":"1-F360/AD360","v":0.23664122137404586},287030.59999999998,{"$f":"1-H360/AF360","v":0.23075588456422413},652363.4,0.23405175704216397]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",-11952,112,-1338624,72.599999999999994,-867715.2,-2206339.2000000002,146.72,-1753597.44,94.38,-1128029.76,-2881627.2,146.72,null,null,94.38,null,null,null,-675288,0.23434259643301536,1.5,1.5,null,null,null,null,-1753597.44,null,-1128029.76,null,-2881627.2,0.23434259643301536]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,{"$f":"D362*E362","v":341600},72.599999999999994,{"$f":"ROUND(D362*G362,2)","v":221430},{"$f":"F362+H362","v":563030},{"$f":"E362*$Y$1","v":146.72},{"$f":"J362*D362","v":447496},{"$f":"G362*$X$1","v":94.38},287859,{"$f":"K362+M362","v":735355},146.72,null,null,94.38,null,null,null,172325,0.23434259643301536,1.5,1.5,null,null,null,null,447496,{"$f":"1-F362/AD362","v":0.23664122137404575},287859,{"$f":"1-H362/AF362","v":0.23076923076923073},735355,0.23434259643301536]
["1.7.47","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-150,35,-5250,96.8,-14520,-19770,45.85,-6877.5,125.84,-18876,-25753.5,45.85,null,null,125.84,null,null,null,-5983.5,0.23233735220455476,1.5,1.5,null,null,null,null,-6877.5,null,-18876,null,-25753.5,0.23233735220455476]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",150,35,{"$f":"D364*E364","v":5250},21.6,{"$f":"ROUND(D364*G364,2)","v":3240},{"$f":"F364+H364","v":8490},{"$f":"E364*$Y$1","v":45.85},{"$f":"J364*D364","v":6877.5},{"$f":"G364*$X$1","v":28.080000000000002},4212,{"$f":"K364+M364","v":11089.5},45.85,null,null,28.08,null,null,null,2599.5,0.2344109292574057,1.5,1.5,null,null,null,null,6877.5,{"$f":"1-F364/AD364","v":0.23664122137404575},4212,{"$f":"1-H364/AF364","v":0.23076923076923073},11089.5,0.2344109292574057]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.100000000000001,1310.0000000000002,31.72,3172,4482,13.1,null,null,31.72,null,null,null,1042,0.23248549754573855,1.5,1.5,null,null,null,null,1310,{"$f":"1-F365/AD365","v":0.23664122137404575},3172,0.23076923076923073,4482,0.23248549754573855]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,16800,5390,{"$f":"ROUND(D366*G366,2)","v":26950},{"$f":"F366+H366","v":43750},{"$f":"E366*$Y$1","v":4401.6000000000004},{"$f":"J366*D366","v":22008},{"$f":"G366*$X$1","v":7007},35035,{"$f":"K366+M366","v":57043},4401.6000000000004,null,null,7007,null,null,null,13293,0.2330347281875077,1.5,1.5,null,null,null,null,22008,{"$f":"1-F366/AD366","v":0.23664122137404575},35035,0.23076923076923073,57043,0.2330347281875077]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D367*E367","v":0},6342,{"$f":"ROUND(D367*G367,2)","v":19026},{"$f":"F367+H367","v":19026},0,0,8244.6,24733.800000000003,24733.800000000003,0,null,null,8244.6,null,null,null,5707.8000000000029,0.23076923076923084,1.5,1.5,null,null,null,null,null,null,24733.800000000003,0.23076923076923084,24733.800000000003,0.23076923076923084]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D368*E368","v":0},1268.02,{"$f":"ROUND(D368*G368,2)","v":5072.08},{"$f":"F368+H368","v":5072.08},0,0,1648.4259999999999,6593.7039999999997,6593.7039999999997,0,null,null,1648.43,null,null,null,1521.6239999999998,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,6593.72,0.23077109734717283,6593.72,0.23077109734717283]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D369*E369","v":0},1146,{"$f":"ROUND(D369*G369,2)","v":4584},{"$f":"F369+H369","v":4584},0,0,1489.8,5959.2,5959.2,0,null,null,1489.8,null,null,null,1375.1999999999998,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,5959.2,0.23076923076923073,5959.2,0.23076923076923073]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,0,23400,23400,23400,0,null,null,23400,null,null,null,5400,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,23400,0.23076923076923073,23400,0.23076923076923073]
["1.7.48","Пуско-наладочные работы","компл.",-1,86400,-86400,0,0,-86400,113184,-113184,0,0,-113184,113184,null,null,0,null,null,null,-26784,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D371*O371","v":-113184},null,0,null,-113184,0.23664122137404575]
["1.7.48","Пуско-наладочные работы","компл.",1,187200,{"$f":"D372*E372","v":187200},null,{"$f":"ROUND(D372*G372,2)","v":0},{"$f":"F372+H372","v":187200},{"$f":"E372*$Y$1","v":245232},{"$f":"J372*D372","v":245232},{"$f":"G372*$X$1","v":0},0,{"$f":"K372+M372","v":245232},262080,null,null,0,null,null,null,null,null,null,null,null,null,null,null,262080,{"$f":"1-F372/AD372","v":0.2857142857142857},null,null,262080,0.2857142857142857]
["1.7.49","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,0,-5502,5502,9242.2732901990385,-0.40469191645365094,0,null,null,null,{"$f":"N373-I373","v":-1302},{"$f":"1-I373/N373","v":0.23664122137404575},1.5,1.5,null,null,null,null,-5502,null,{"$f":"D373*R373","v":0},null,-5502,0.23664122137404575]
["1.7.50","Шкаф настенный 19\", 42U, 600х2055x800 мм, передняя стеклянная дверь с  перфорацией по бокам","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,0,-5502,5502,9242.2732901990385,-0.40469191645365094,0,null,null,null,-1302,0.23664122137404575,1.5,1.5,null,null,null,null,-5502,null,0,null,-5502,0.23664122137404575]
["1.7.51","Полка/ящик для документов с замком, 2U, 483х88х460 мм, цвет черный","шт.",-1,1000,-1000,8734,-8734,-9734,1310,-1310,11354.2,-11354.2,-12664.2,1310,null,null,11354.2,null,null,null,-2930.2000000000007,0.23137663650289797,1.5,1.5,null,null,null,null,-1310,null,-11354.2,null,-12664.2,0.23137663650289797]
["1.7.52","Вертикальный кабельный органайзер для шкафов 42U, с крышками","шт.",-2,1500,-3000,0,0,-3000,1965,-3930,0,0,-3930,1965,null,null,0,null,null,null,-930,0.23664122137404575,1.5,1.5,null,null,null,null,-3930,null,0,null,-3930,0.23664122137404575]
["1.7.53","Автоматический выключатель 2Р, Iном 10 А, хар. С ","шт.",-5,300,-1500,1894,-9470,-10970,393,-1965,2462.2000000000003,-12311.000000000002,-14276.000000000002,393,null,null,2462.1999999999998,null,null,null,-3306.0000000000018,0.23157747268142348,1.5,1.5,null,null,null,null,-1965,null,-12311,null,-14276,0.23157747268142337]
["1.7.54","Автоматический выключатель 2Р, Iном 16 А, хар. С ","шт.",-1,300,-300,1872,-1872,-2172,393,-393,2433.6,-2433.6,-2826.6,393,null,null,2433.6,null,null,null,-654.59999999999991,0.23158565060496705,1.5,1.5,null,null,null,null,-393,null,-2433.6,null,-2826.6,0.23158565060496705]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F381+F382+F384+F385+F387+F389+F390+F392+F393+F394+F395+F396+F398+F399+F400+F401+F403","v":531290},null,{"$f":"H381+H382+H384+H385+H387+H389+H390+H392+H393+H394+H395+H396+H398+H399+H400+H401+H403","v":1337345.76},{"$f":"I381+I382+I384+I385+I387+I389+I390+I392+I393+I394+I395+I396+I398+I399+I400+I401+I403","v":1868635.7600000002},null,{"$f":"K381+K382+K385+K387+K389+K390+SUM(K392:K396)+SUM(K398:K401)+K403","v":572483.10000000009},null,{"$f":"M381+M382+M385+M387+M389+M390+SUM(M392:M396)+SUM(M398:M401)+M403","v":1522271.0880000002},{"$f":"N381+N382+N385+N387+N389+N390+SUM(N392:N396)+SUM(N398:N401)+N403","v":2094754.1880000001},null,null,null,null,null,null,null,226118.42799999984,0.10794508935479918,null,null,null,null,null,null,{"$f":"AD381+AD382+AD384+AD385+AD387+AD389+AD390+AD392+AD393+AD394+AD395+AD396+AD398+AD399+AD400+AD401+AD403","v":705357.1},{"$f":"1-F379/AD379","v":0.24677868841186967},{"$f":"AF381+AF382+AF384+AF385+AF387+AF389+AF390+AF392+AF393+AF394+AF395+AF396+AF398+AF399+AF400+AF401+AF403","v":2016827.65},{"$f":"1-H379/AF379","v":0.33690627456441302},{"$f":"AH381+AH382+AH384+AH385+AH387+AH389+AH390+AH392+AH393+AH394+AH395+AH396+AH398+AH399+AH400+AH401+AH403","v":2722184.75},0.31355292472342289,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F381-F382+F383-F385+F386+F404+F405+F388-F390+F391-F393+F397-F399+F402","v":-436590},null,{"$f":"-H381-H382+H383-H385+H386+H404+H405+H388-H390+H391-H393+H397-H399+H402","v":-1664679.74},{"$f":"-I381-I382+I383-I385+I386+I404+I405+I388-I390+I391-I393+I397-I399+I402","v":-2101269.7400000002},null,{"$f":"-#REF!-#REF!-K383-#REF!-#REF!-K386-K404-K405-K388+K390-K391+K393-K397+K401-K402","v":{"$error":"#REF!"}},null,{"$f":"-#REF!-#REF!-M383-#REF!-#REF!-M386-M404-M405-M388+M390-M391+M393-M397+M401-M402","v":{"$error":"#REF!"}},{"$f":"-#REF!-#REF!-N383-#REF!-#REF!-N386-N404-N405-N388+N390-N391+N393-N397+N401-N402","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD381-AD382+AD383-AD385+AD386+AD404+AD405+AD388-AD390+AD391-AD393+AD397-AD399+AD402","v":-649932.9},null,{"$f":"-AF381-AF382+AF383-AF385+AF386+AF404+AF405+AF388-AF390+AF391-AF393+AF397-AF399+AF402","v":-2135422.9},null,{"$f":"-AH381-AH382+AH383-AH385+AH386+AH404+AH405+AH388-AH390+AH391-AH393+AH397-AH399+AH402","v":-2785355.8000000003},0.24560096056668956,null,null,"+"]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D381*E381","v":28000},32890.01,{"$f":"ROUND(D381*G381,2)","v":328900.09999999998},{"$f":"F381+H381","v":356900.1},{"$f":"E381*$Y$1","v":3668},{"$f":"J381*D381","v":36680},{"$f":"G381*$X$1","v":42757.013000000006},{"$f":"L381*D381","v":427570.13000000006},{"$f":"M381+K381","v":464250.13000000006},6668,30565.562396608515,-0.78184599015459755,39380,{"$f":"'ВСЕ СМЕТЫ КДС'!G8348","v":0},null,null,{"$f":"N381-I381","v":107350.03000000009},{"$f":"1-I381/N381","v":0.23123317165253154},1.5,1.5,null,null,null,null,{"$f":"D381*O381","v":66680},{"$f":"1-F381/AD381","v":0.5800839832033593},{"$f":"D381*R381","v":393800},{"$f":"1-H381/AF381","v":0.16480421533773493},{"$f":"O381*D381+R381*D381","v":460480},0.22493897671994445]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,{"$f":"D382*E382","v":67200},19395.169999999998,{"$f":"ROUND(D382*G382,2)","v":465484.08},{"$f":"F382+H382","v":532684.08000000007},{"$f":"E382*$Y$1","v":3668},{"$f":"J382*D382","v":88032},{"$f":"G382*$X$1","v":25213.720999999998},605129.304,{"$f":"M382+K382","v":693161.304},5668,17833.757114234879,-0.68217577688798903,23220,{"$f":"'ВСЕ СМЕТЫ КДС'!G8343","v":0},null,null,160477.22399999993,0.23151497793362097,1.5,1.5,null,null,null,null,136032,{"$f":"1-F382/AD382","v":0.50599858856739588},557280,{"$f":"1-H382/AF382","v":0.16472136089577949},693312,0.23168201329271654]
["1.8.3","Кронштейн угловой","шт.",-1,1500,{"$f":"D383*E383","v":-1500},5390,{"$f":"ROUND(D383*G383,2)","v":-5390},{"$f":"F383+H383","v":-6890},{"$f":"E383*$Y$1","v":1965},{"$f":"J383*D383","v":-1965},{"$f":"G383*$X$1","v":7007},-7007,{"$f":"M383+K383","v":-8972},1965,null,null,7007,null,null,null,-2082,0.23205528310298706,1.5,1.5,null,null,null,null,-1965,null,-7007,null,-8972,0.23205528310298706]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,{"$f":"D384*E384","v":94080},5390,{"$f":"ROUND(D384*G384,2)","v":150920},{"$f":"F384+H384","v":245000},{"$f":"E384*$Y$1","v":4401.6000000000004},{"$f":"J384*D384","v":123244.80000000002},{"$f":"G384*$X$1","v":7007},196196,{"$f":"M384+K384","v":319440.80000000005},1965,null,null,7007,null,null,null,74440.800000000047,0.23303472818750781,1.5,1.5,null,null,null,null,55020,{"$f":"1-F384/AD384","v":-0.70992366412213737},196196,{"$f":"1-H384/AF384","v":0.23076923076923073},251216,2.4743646901471239E-2]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,{"$f":"D385*E385","v":17000},621.84,{"$f":"ROUND(D385*G385,2)","v":21142.560000000001},{"$f":"F385+H385","v":38142.559999999998},{"$f":"E385*$Y$1","v":655},{"$f":"J385*D385","v":22270},{"$f":"G385*$X$1","v":808.39200000000005},27485.328000000001,{"$f":"M385+K385","v":49755.328000000001},655,null,null,2366,null,null,null,11612.768000000004,0.23339747654763732,1.5,1.5,null,null,null,null,22270,{"$f":"1-F385/AD385","v":0.23664122137404575},80444,{"$f":"1-H385/AF385","v":0.73717666948436178},102714,0.62865276398543535]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",-3,2400,-7200,93874,-281622,-288822,3144,-9432,122036.2,-366108.6,-375540.6,3144,null,null,122036.2,null,null,null,-86718.599999999977,0.23091671047018614,1.5,1.5,null,null,null,null,-9432,null,-366108.6,null,-375540.6,0.23091671047018614]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,{"$f":"D387*E387","v":9600},39816.480000000003,{"$f":"ROUND(D387*G387,2)","v":159265.92000000001},{"$f":"F387+H387","v":168865.92000000001},{"$f":"E387*$Y$1","v":3144},{"$f":"J387*D387","v":12576},{"$f":"G387*$X$1","v":51761.424000000006},207045.69600000003,{"$f":"M387+K387","v":219621.69600000003},3144,null,null,122036.2,null,null,null,50755.776000000013,0.23110547329531594,1.5,1.5,null,null,null,null,12576,{"$f":"1-F387/AD387","v":0.23664122137404575},488144.8,{"$f":"1-H387/AF387","v":0.67373222043950887},500720.8,0.66275433335303824]
["1.8.6","Шнур ШОС-2SM/2.0 желтый 130202-02793 ССД","шт.",-2,50,-100,362,-724,-824,65.5,-131,470.6,-941.2,-1072.2,65.5,null,null,470.6,null,null,null,-248.20000000000005,0.23148666293601938,1.5,1.5,null,null,null,null,-131,null,-941.2,null,-1072.2,0.23148666293601938]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,{"$f":"D389*E389","v":200},362,{"$f":"ROUND(D389*G389,2)","v":1448},{"$f":"F389+H389","v":1648},null,null,null,null,null,65.5,null,null,470.6,null,null,null,null,null,null,null,null,null,null,null,262,{"$f":"1-F389/AD389","v":0.23664122137404575},1882.4,{"$f":"1-H389/AF389","v":0.23076923076923084},2144.4,0.23148666293601938]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,3400,94,3196,6596,131,4454,122.2,{"$f":"L390*D390","v":4154.8},8608.7999999999993,131,null,null,122.2,null,null,null,{"$f":"N390-I390","v":2012.7999999999993},{"$f":"1-I390/N390","v":0.23380726698262233},1.5,1.5,null,null,null,null,4454,{"$f":"1-F390/AD390","v":0.23664122137404575},4154.8,{"$f":"1-H390/AF390","v":0.23076923076923084},8608.7999999999993,0.23380726698262233]
["1.8.8","Коннектор RJ-45 CAT5E не экранированный","шт.",-500,25,-12500,32,-16000,-28500,32.75,-16375,41.6,-20800,-37175,32.75,null,null,41.6,null,null,null,-8675,0.23335574983187624,1.5,1.5,null,null,null,null,-16375,null,-20800,null,-37175,0.23335574983187624]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",200,25,{"$f":"D392*E392","v":5000},32,{"$f":"ROUND(D392*G392,2)","v":6400},{"$f":"F392+H392","v":11400},{"$f":"E392*$Y$1","v":32.75},{"$f":"J392*D392","v":6550},{"$f":"G392*$X$1","v":41.6},8320,{"$f":"M392+K392","v":14870},32.75,null,null,41.6,null,null,null,3470,0.23335574983187624,1.5,1.5,null,null,null,null,6550,{"$f":"1-F392/AD392","v":0.23664122137404575},8320,{"$f":"1-H392/AF392","v":0.23076923076923073},14870,0.23335574983187624]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2035,124,252340,72.599999999999994,147741,400081,162.44,330565.40000000002,94.38,192063.3,522628.7,162.44,null,null,94.38,null,null,null,122547.70000000001,0.23448329569348181,1.5,1.5,null,null,null,null,330565.40000000002,{"$f":"1-F393/AD393","v":0.23664122137404586},192063.3,{"$f":"1-H393/AF393","v":0.23076923076923073},522628.7,0.23448329569348181]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D394*E394","v":1920},6342,{"$f":"D394*G394","v":12684},{"$f":"F394+H394","v":14604},{"$f":"E394*$Y$1","v":1257.6000000000001},{"$f":"J394*D394","v":2515.2000000000003},{"$f":"G394*$X$1","v":8244.6},16489.2,{"$f":"M394+K394","v":19004.400000000001},1257.5999999999999,null,null,8244.6,null,null,null,4400.4000000000015,0.23154637873334605,1.5,1.5,null,null,null,null,2515.1999999999998,{"$f":"1-F394/AD394","v":0.23664122137404575},16489.2,{"$f":"1-H394/AF394","v":0.23076923076923084},19004.400000000001,0.23154637873334605]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D395*E395","v":0},5.84,{"$f":"D395*G395","v":584},{"$f":"F395+H395","v":584},0,0,7.5919999999999996,759.19999999999993,759.19999999999993,0,null,null,7.59,null,null,null,175.19999999999993,0.23076923076923073,1.5,1.5,null,null,null,null,null,null,759,{"$f":"1-H395/AF395","v":0.23056653491436097},759,0.23056653491436097]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D396*E396","v":0},1268.02,{"$f":"D396*G396","v":6340.1},{"$f":"F396+H396","v":6340.1},0,0,1648.4259999999999,8242.1299999999992,8242.1299999999992,0,null,null,1648.43,null,null,null,1902.0299999999988,0.23076923076923062,1.5,1.5,null,null,null,null,null,null,8242.15,{"$f":"1-H396/AF396","v":0.23077109734717272},8242.15,0.23077109734717272]
["1.8.13","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-250,35,-8750,96.8,-24200,-32950,45.85,-11462.5,125.84,-31460,-42922.5,45.85,null,null,125.84,null,null,null,-9972.5,0.23233735220455476,1.5,1.5,null,null,null,null,{"$f":"D397*O397","v":-11462.5},null,-31460,null,-42922.5,0.23233735220455476]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D398*E398","v":8750},21.6,{"$f":"ROUND(D398*G398,2)","v":5400},{"$f":"F398+H398","v":14150},{"$f":"E398*$Y$1","v":45.85},{"$f":"J398*D398","v":11462.5},{"$f":"G398*$X$1","v":28.080000000000002},7020.0000000000009,{"$f":"M398+K398","v":18482.5},45.85,null,null,125.84,null,null,null,4332.5,0.2344109292574057,1.5,1.5,null,null,null,null,{"$f":"D398*O398","v":11462.5},{"$f":"1-F398/AD398","v":0.23664122137404575},31460,{"$f":"1-H398/AF398","v":0.82835346471710114},42922.5,0.67033607082532476]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.100000000000001,1310.0000000000002,31.72,3172,4482,13.1,null,null,31.72,null,null,null,1042,0.23248549754573855,1.5,1.5,null,null,null,null,{"$f":"D399*O399","v":1310},{"$f":"1-F399/AD399","v":0.23664122137404575},3172,{"$f":"1-H399/AF399","v":0.23076923076923073},4482,0.23248549754573855]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D400*E400","v":2000},285,{"$f":"D400*G400","v":11400},{"$f":"F400+H400","v":13400},{"$f":"E400*$Y$1","v":65.5},{"$f":"J400*D400","v":2620},{"$f":"G400*$X$1","v":370.5},14820,{"$f":"M400+K400","v":17440},65.5,null,null,370.5,null,null,null,4040,0.23165137614678899,1.5,1.5,null,null,null,null,{"$f":"D400*O400","v":2620},{"$f":"1-F400/AD400","v":0.23664122137404575},14820,{"$f":"1-H400/AF400","v":0.23076923076923073},17440,0.23165137614678899]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,null,null,null,null,null,0,null,null,19600,null,null,null,-14000,{"$error":"#DIV/0!"},1.5,1.5,null,null,null,null,null,null,19600,{"$f":"1-H401/AF401","v":0.2857142857142857},19600,0.2857142857142857]
["1.8.17","Пуско-наладочные работы","компл.",-1,28800,-28800,0,0,-28800,37728,-37728,0,{"$f":"L402*D402","v":0},-37728,37728,null,null,0,null,null,null,-8928,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D402*O402","v":-37728},null,0,null,-37728,0.23664122137404575]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,{"$f":"D403*E403","v":40800},0,{"$f":"ROUND(D403*G403,2)","v":0},{"$f":"F403+H403","v":40800},{"$f":"E403*$Y$1","v":53448},{"$f":"J403*D403","v":53448},{"$f":"G403*$X$1","v":0},{"$f":"L403*D403","v":0},{"$f":"M403+K403","v":53448},53040,null,null,0,null,null,null,12648,0.23664122137404575,1.5,1.5,null,null,null,null,{"$f":"D403*O403","v":53040},{"$f":"1-F403/AD403","v":0.23076923076923073},null,null,53040,0.23076923076923073]
["1.8.18","ПО видеонаблюдения Интеллект для интеграции IP-камеры - лицензия на подключение 1 в/к и 1 а/к","шт.",-34,200,{"$f":"D404*E404","v":-6800},10600,{"$f":"ROUND(D404*G404,2)","v":-360400},{"$f":"F404+H404","v":-367200},{"$f":"E404*$Y$1","v":262},{"$f":"J404*D404","v":-8908},{"$f":"G404*$X$1","v":13780},{"$f":"L404*D404","v":-468520},{"$f":"M404+K404","v":-477428},262,null,null,13780,null,null,null,-110228,0.23087879219484408,1.5,1.5,null,null,null,null,{"$f":"D404*O404","v":-8908},null,{"$f":"D404*R404","v":-468520},null,-477428,{"$f":"1-I404/AH404","v":0.23087879219484408}]
["1.8.19","Удлинитель пассивный на 1 канал. Вход: 1 10/100BaseT(X)/IEEE 802.3at","шт.",-2,1000,{"$f":"D405*E405","v":-2000},3720,{"$f":"ROUND(D405*G405,2)","v":-7440},{"$f":"F405+H405","v":-9440},{"$f":"E405*$Y$1","v":1310},{"$f":"J405*D405","v":-2620},{"$f":"G405*$X$1","v":4836},{"$f":"L405*D405","v":-9672},{"$f":"M405+K405","v":-12292},1310,null,null,4836,null,null,null,-2852,0.23202082655385614,1.5,1.5,null,null,null,null,{"$f":"D405*O405","v":-2620},null,{"$f":"D405*R405","v":-9672},null,-12292,0.23202082655385614]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F408+F410","v":133077.08000000002},null,{"$f":"H408+H410","v":212621.6587643979},{"$f":"I408+I410","v":345698.73876439792},null,{"$f":"SUM(K408:K409)","v":-794188.28599999996},null,{"$f":"SUM(M408:M409)","v":-1086668.6168000002},{"$f":"SUM(N408:N409)","v":-1880856.9028},null,null,null,null,null,null,null,-2226555.6415643981,1.1837985325995626,null,null,null,null,null,null,{"$f":"AD408+AD410","v":174381.28999999998},{"$f":"1-F406/AD406","v":0.23686147751286835},{"$f":"AF408+AF410","v":276392.98},{"$f":"1-H406/AF406","v":0.23072699326734736},{"$f":"AH408+AH410","v":450774.27},0.23310010847691487,"ЛВ",null,"+"]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"-F408+F409","v":-786368.6},null,{"$f":"-H408+H409","v":-1139125.0639999998},{"$f":"-I408+I409","v":-1925493.6639999999},null,{"$f":"SUM(K409:K410)","v":-855811.89119999995},null,{"$f":"SUM(M409:M410)","v":-1204454.4268062827},{"$f":"SUM(N409:N410)","v":-2060266.3180062827},null,null,null,null,null,null,null,-134772.6540062828,6.5415161539262634E-2,null,null,null,null,null,null,{"$f":"-AD408+AD409","v":-1030155.09},null,{"$f":"-AF408+AF409","v":-1480846.18},null,{"$f":"-AH408+AH409","v":-2511001.27},0.23317694538641154]
["1.9.1","Монтаж комплектов автоматики","к-т",1,90059,{"$f":"D408*E408","v":90059},151613.06399999998,{"$f":"D408*G408","v":151613.06399999998},{"$f":"F408+H408","v":241672.06399999998},{"$f":"E408*$Y$1","v":117977.29000000001},{"$f":"J408*D408","v":117977.29000000001},{"$f":"G408*$X$1","v":197096.98319999999},{"$f":"L408*D408","v":197096.98319999999},{"$f":"K408+M408","v":315074.2732},117977.29,null,null,197096.98,null,null,null,73402.209200000012,0.23296795531574999,1.5,1.5,null,null,null,null,{"$f":"D408*O408","v":117977.29},{"$f":"1-F408/AD408","v":0.23664122137404575},{"$f":"D408*R408","v":197096.98},{"$f":"1-H408/AF408","v":0.23076921828025987},{"$f":"O408*D408+R408*D408","v":315074.27},0.23296794752551531]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3820,182.28,-696309.6,258.51099476439788,-987511.99999999988,-1683821.5999999999,{"$f":"E409*$Y$1","v":238.7868},{"$f":"J409*D409","v":-912165.576},{"$f":"G409*$X$1","v":336.06429319371728},{"$f":"L409*D409","v":-1283765.6000000001},{"$f":"K409+M409","v":-2195931.176},238.79,null,null,336.06,null,null,null,-512109.57600000012,0.23320839086261058,1.5,1.5,null,null,null,null,{"$f":"D409*O409","v":-912177.79999999993},null,{"$f":"D409*R409","v":-1283749.2},null,{"$f":"O409*D409+R409*D409","v":-2195927},0.2332069326530436]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,182.28,{"$f":"D410*E410","v":43018.080000000002},258.51099476439788,{"$f":"D410*G410","v":61008.594764397902},{"$f":"F410+H410","v":104026.6747643979},{"$f":"E410*$Y$1","v":238.7868},{"$f":"J410*D410","v":56353.684800000003},{"$f":"G410*$X$1","v":336.06429319371728},{"$f":"L410*D410","v":79311.173193717274},{"$f":"K410+M410","v":135664.85799371728},239,null,null,336,null,null,null,31638.183229319373,0.23320839086261058,1.5,1.5,null,null,null,null,{"$f":"D410*O410","v":56404},{"$f":"1-F410/AD410","v":0.23732217573221759},{"$f":"D410*R410","v":79296},{"$f":"1-H410/AF410","v":0.23062203939167292},{"$f":"O410*D410+R410*D410","v":135700},0.23340696562713414]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F413+F415+F416+F418+F420+F422+F424+F425+F426+F427+F428+F429+F430+F431+F432+F433+F434+F435+F436+F437+F438+F440","v":1287720},null,{"$f":"H413+H415+H416+H418+H420+H422+H424+H425+H426+H427+H428+H429+H430+H431+H432+H433+H434+H435+H436+H437+H438+H440","v":6186025.7959999992},{"$f":"I413+I415+I416+I418+I420+I422+I424+I425+I426+I427+I428+I429+I430+I431+I432+I433+I434+I435+I436+I437+I438+I440","v":7473745.7959999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD413+AD415+AD416+AD418+AD420+AD422+AD424+AD425+AD426+AD427+AD428+AD429+AD430+AD431+AD432+AD433+AD434+AD435+AD436+AD437+AD438+AD440","v":1718479.2000000002},{"$f":"1-F411/AD411","v":0.25066302810066021},{"$f":"AF413+AF415+AF416+AF418+AF420+AF422+AF424+AF425+AF426+AF427+AF428+AF429+AF430+AF431+AF432+AF433+AF434+AF435+AF436+AF437+AF438+AF440","v":9036205.040000001},{"$f":"1-H411/AF411","v":0.31541772584655758},{"$f":"AH413+AH415+AH416+AH418+AH420+AH422+AH424+AH425+AH426+AH427+AH428+AH429+AH430+AH431+AH432+AH433+AH434+AH435+AH436+AH437+AH438+AH440","v":10754684.239999998},0.30507064371050285,null,"+",null,null,null,null,"-","-","-","-"]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F414+F417+F419+F421+F423+F441+F439","v":-444690},null,{"$f":"H414+H417+H419+H421+H423+H441+H439","v":-4761135},{"$f":"I414+I417+I419+I421+I423+I441+I439","v":-5205825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD414+AD417+AD419+AD421+AD423+AD441+AD439","v":-583593.1},null,{"$f":"AF414+AF417+AF419+AF421+AF423+AF441+AF439","v":-7615331.5},null,{"$f":"AH414+AH417+AH419+AH421+AH423+AH441+AH439","v":-8198924.5999999996},0.36506002262784554,null,null,"+"]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D413*E413","v":234360},0,0,{"$f":"F413+H413","v":234360},{"$f":"E413*$Y$1","v":1414.8},{"$f":"J413*D413","v":307011.59999999998},{"$f":"G413*$X$1","v":0},{"$f":"L413*D413","v":0},{"$f":"M413+K413","v":307011.59999999998},1414.8,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D413*O413","v":307011.59999999998},{"$f":"1-F413/AD413","v":0.23664122137404575},null,null,{"$f":"O413*D413+R413*D413","v":307011.59999999998},0.23664122137404575]
["1.10.2","Панель противопожарных устройств","шт.",-1,5400,{"$f":"D414*E414","v":-5400},87723,{"$f":"G414*D414","v":-87723},{"$f":"F414+H414","v":-93123},{"$f":"E414*$Y$1","v":7074},{"$f":"J414*D414","v":-7074},{"$f":"G414*$X$1","v":114039.90000000001},-114039.90000000001,{"$f":"M414+K414","v":-121113.90000000001},7074,null,null,114039.9,null,null,null,{"$f":"N414-I414","v":-27990.900000000009},{"$f":"1-I414/N414","v":0.23111220099427077},1.5,1.5,null,null,null,null,-7074,null,{"$f":"D414*R414","v":-114039.9},null,-121113.9,0.23111220099427066]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D415*E415","v":5400},97756.37,{"$f":"G415*D415","v":97756.37},{"$f":"F415+H415","v":103156.37},{"$f":"E415*$Y$1","v":7074},{"$f":"J415*D415","v":7074},{"$f":"G415*$X$1","v":127083.281},127083.281,{"$f":"M415+K415","v":134157.28100000002},7074,null,null,127083.28,null,null,null,{"$f":"N415-I415","v":31000.911000000022},{"$f":"1-I415/N415","v":0.23107885586917953},1.5,1.5,null,null,null,null,7074,{"$f":"1-F415/AD415","v":0.23664122137404575},127083.28,{"$f":"1-H415/AF415","v":0.23076922471626482},134157.28,0.23107885013768914]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,{"$f":"D416*E416","v":5000},149982.14000000001,{"$f":"G416*D416","v":149982.14000000001},{"$f":"F416+H416","v":154982.14000000001},6550,6550,194976.78200000004,194976.78200000004,201526.78200000004,6550,null,null,194976.78,null,null,null,{"$f":"N416-I416","v":46544.642000000022},{"$f":"1-I416/N416","v":0.23096008152405278},1.5,1.5,null,null,null,null,6550,{"$f":"1-F416/AD416","v":0.23664122137404575},194976.78,{"$f":"1-H416/AF416","v":0.2307692228787448},201526.78,0.23096007389191642]
["1.10.4","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-170,124,{"$f":"D417*E417","v":-21080},634,-107780,{"$f":"F417+H417","v":-128860},{"$f":"E417*$Y$1","v":162.44},{"$f":"J417*D417","v":-27614.799999999999},{"$f":"G417*$X$1","v":824.2},-140114,{"$f":"M417+K417","v":-167728.79999999999},232,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O417/(P417/100))-100)/100","v":0.16279312514633701},754,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R417/(S417/100))-100)/100","v":0.47360749859951651},null,{"$f":"N417-I417","v":-38868.799999999988},{"$f":"1-I417/N417","v":0.23173599286467195},1.5,1.5,null,null,null,null,-39440,null,-128180,null,-167620,0.23123732251521301]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",170,240,{"$f":"D418*E418","v":40800},2224.8000000000002,{"$f":"G418*D418","v":378216.00000000006},{"$f":"F418+H418","v":419016.00000000006},{"$f":"E418*$Y$1","v":314.40000000000003},{"$f":"J418*D418","v":53448.000000000007},{"$f":"G418*$X$1","v":2892.2400000000002},491680.80000000005,{"$f":"M418+K418","v":545128.80000000005},310,{"$f":"'ВСЕ СМЕТЫ КДС'!G6964","v":0},null,2669.76,{"$f":"'ВСЕ СМЕТЫ КДС'!G6960","v":0},null,null,null,null,null,null,null,null,null,null,52700,{"$f":"1-F418/AD418","v":0.22580645161290325},453859.2,{"$f":"1-H418/AF418","v":0.16666666666666652},506559.2,0.17281928745939257]
["1.10.5","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-400,124,-49600,184,-73600,-123200,162.44,-64976,239.20000000000002,-95680,-160656,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O419/(P419/100))-100)/100","v":0.20317997065548896},209,{"$f":"'ВСЕ СМЕТЫ КДС'!G6959","v":149.14180678350672},{"$f":"((R419/(S419/100))-100)/100","v":0.40135086537729192},null,{"$f":"N419-I419","v":-37456},{"$f":"1-I419/N419","v":0.23314410915247485},1.5,1.5,null,null,null,null,-72800,null,-83600,null,-156400,0.21227621483375958]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",650,124,{"$f":"D420*E420","v":80600},101.52,{"$f":"G420*D420","v":65988},{"$f":"F420+H420","v":146588},{"$f":"E420*$Y$1","v":162.44},{"$f":"J420*D420","v":105586},{"$f":"G420*$X$1","v":131.976},85784.4,{"$f":"M420+K420","v":191370.4},182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6965","v":0},null,160,{"$f":"'ВСЕ СМЕТЫ КДС'!G6961","v":0},null,null,null,null,null,null,null,null,null,null,118300,{"$f":"1-F420/AD420","v":0.31868131868131866},104000,{"$f":"1-H420/AF420","v":0.36550000000000005},222300,0.34058479532163743]
["1.10.6","Светильник светодиодный Olymp 2.0 60град. 250Вт 5000К IP65 промышленный VARTON","шт.",-186,1500,-279000,23050,-4287300,-4566300,1965,-365490,{"$f":"G421*$Z$1","v":39185},-7288410,-7653900,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O421/(P421/100))-100)/100","v":0.294556330188328},37760,{"$f":"'ВСЕ СМЕТЫ КДС'!G7255","v":43750.635274509215},{"$f":"((R421/(S421/100))-100)/100","v":-0.13692681802039089},null,{"$f":"N421-I421","v":-3087600},{"$f":"1-I421/N421","v":0.40340218712029163},1.5,1.5,null,null,null,null,-346890,null,-7023360,null,-7370250,0.38044164037854888]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,{"$f":"D422*E422","v":410000},23050,{"$f":"G422*D422","v":4725250},{"$f":"F422+H422","v":5135250},{"$f":"E422*$Y$1","v":2620},{"$f":"J422*D422","v":537100},{"$f":"G422*$X$1","v":29965},6142825,{"$f":"M422+K422","v":6679925},2620,{"$f":"P421","v":1440.6480092903225},{"$f":"((O422/(P422/100))-100)/100","v":0.81862605098842833},35000,{"$f":"S421","v":43750.635274509215},{"$f":"((R422/(S422/100))-100)/100","v":-0.20001161627949357},null,{"$f":"N422-I422","v":1544675},{"$f":"1-I422/N422","v":0.23124136872794232},1.5,1.5,null,null,null,null,537100,{"$f":"1-F422/AD422","v":0.23664122137404575},7175000,{"$f":"1-H422/AF422","v":0.34142857142857141},7712100,0.3341307814992025]
["1.10.7","Блок аварийного питания EM-Recovery 300Вт IP65","шт.",-12,2000,-24000,12596,-151152,-175152,2620,-31440,16374.800000000001,-196497.6,-227937.6,2620,16105,{"$f":"((O423/(P423/100))-100)/100","v":-0.83731760322881088},16374.8,16375,{"$f":"((R423/(S423/100))-100)/100","v":-1.2213740458122402E-5},null,{"$f":"N423-I423","v":-52785.600000000006},{"$f":"1-I423/N423","v":0.23157916903573617},1.5,1.5,null,null,null,null,-31440,null,-196497.59999999998,null,-227937.59999999998,0.23157916903573605]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,24000,12596,151152,{"$f":"F424+H424","v":175152},{"$f":"E424*$Y$1","v":2620},{"$f":"J424*D424","v":31440},{"$f":"G424*$X$1","v":16374.800000000001},196497.6,{"$f":"M424+K424","v":227937.6},2620,{"$f":"P423","v":16105},{"$f":"((O424/(P424/100))-100)/100","v":-0.83731760322881088},16374.8,{"$f":"S423","v":16375},{"$f":"((R424/(S424/100))-100)/100","v":-1.2213740458122402E-5},null,{"$f":"N424-I424","v":52785.600000000006},{"$f":"1-I424/N424","v":0.23157916903573617},1.5,1.5,null,null,null,null,31440,{"$f":"1-F424/AD424","v":0.23664122137404575},196497.59999999998,{"$f":"1-H424/AF424","v":0.23076923076923073},227937.59999999998,0.23157916903573605]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",201,640,{"$f":"D425*E425","v":128640},755.01599999999996,{"$f":"G425*D425","v":151758.21599999999},{"$f":"F425+H425","v":280398.21600000001},{"$f":"E425*$Y$1","v":838.40000000000009},{"$f":"J425*D425","v":168518.40000000002},{"$f":"G425*$X$1","v":981.52080000000001},197285.6808,{"$f":"M425+K425","v":365804.0808},838.4,null,null,981.52,null,null,null,null,null,null,null,null,null,null,null,168518.39999999999,0.23664122137404575,197285.52,0.23076860379819064,365803.92,0.23347399885709252]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",201,120,{"$f":"D426*E426","v":24120},406.01,{"$f":"G426*D426","v":81608.009999999995},{"$f":"F426+H426","v":105728.01},157.20000000000002,31597.200000000004,527.81299999999999,106090.413,137687.61300000001,157.19999999999999,null,null,527.80999999999995,null,null,null,null,null,null,null,null,null,null,null,31597.199999999997,0.23664122137404575,106089.80999999998,0.23076485856652951,137687.00999999998,0.23211339980438239]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",174,640,111360,375,65250,176610,838.40000000000009,145881.60000000001,487.5,84825,230706.6,838.4,null,null,487.5,null,null,null,null,null,null,null,null,null,null,null,145881.60000000001,0.23664122137404586,84825,0.23076923076923073,230706.6,0.23448223847952332]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",174,120,20880,158.91999999999999,27652.079999999998,48532.08,157.20000000000002,27352.800000000003,206.596,35947.703999999998,63300.504000000001,157.19999999999999,null,null,206.6,null,null,null,null,null,null,null,null,null,null,null,27352.799999999999,0.23664122137404575,35948.400000000001,0.23078412391093905,63301.2,0.23331500824628915]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",168,270,45360,214.99,36118.32,81478.320000000007,353.7,59421.599999999999,279.48700000000002,46953.816000000006,106375.416,353.7,null,null,279.49,null,null,null,null,null,null,null,null,null,null,null,59421.599999999999,0.23664122137404575,46954.32,0.23077748756663918,106375.92,0.23405296988265756]
["1.10.13","Анкер М8 латунный разрезной","шт.",336,25,8400,78.5,26376,34776,32.75,11004,102.05,34288.799999999996,45292.799999999996,32.75,null,null,102.05,null,null,null,null,null,null,null,null,null,null,null,11004,0.23664122137404575,34288.799999999996,0.23076923076923073,45292.799999999996,0.23219584569732932]
["1.10.14","Шпилька М8х2000","шт.",90,300,{"$f":"D431*E431","v":27000},170.52,{"$f":"G431*D431","v":15346.800000000001},{"$f":"F431+H431","v":42346.8},393,35370,221.67600000000002,19950.84,55320.84,393,null,null,221.68,null,null,null,null,null,null,null,null,null,null,null,35370,0.23664122137404575,19951.2,0.23078311079032843,55321.2,0.23452853517277272]
["1.10.15","Шайба М8","шт.",600,0,0,6.77,4061.9999999999995,4061.9999999999995,0,0,8.8010000000000002,5280.6,5280.6,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,0,null,5280,0.23068181818181832,5280,0.23068181818181832]
["1.10.16","Гайка М8","шт.",600,0,0,3.06,1836,1836,0,0,3.9780000000000002,2386.8000000000002,2386.8000000000002,0,null,null,3.98,null,null,null,null,null,null,null,null,null,null,null,0,null,2388,0.23115577889447236,2388,0.23115577889447236]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",60,300,{"$f":"D434*E434","v":18000},1577.76,{"$f":"G434*D434","v":94665.600000000006},{"$f":"F434+H434","v":112665.60000000001},393,23580,2051.0880000000002,123065.28000000001,146645.28000000003,393,null,null,2051.09,null,null,null,null,null,null,null,null,null,null,null,23580,{"$f":"1-F434/AD434","v":0.23664122137404575},123065.40000000001,0.2307699808394561,146645.40000000002,0.23171405308315174]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,{"$f":"D435*E435","v":10800},1673.52,{"$f":"G435*D435","v":60246.720000000001},{"$f":"F435+H435","v":71046.720000000001},393,14148,2175.576,78320.736000000004,92468.736000000004,393,null,null,2175.58,null,null,null,null,null,null,null,null,null,null,null,14148,{"$f":"1-F435/AD435","v":0.23664122137404575},78320.88,0.23077064506936085,92468.88,0.23166885983695273]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,{"$f":"G436*D436","v":23866.1},{"$f":"F436+H436","v":64866.1},262,53710,151.346,31025.93,84735.93,262,null,null,151.35,null,null,null,null,null,null,null,null,null,null,null,53710,{"$f":"1-F436/AD436","v":0.23664122137404575},31026.75,0.23078956062107703,84736.75,0.23449860892705943]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",14,800,11200,1063.96,{"$f":"G437*D437","v":14895.44},{"$f":"F437+H437","v":26095.440000000002},{"$f":"E437*$Y$1","v":1048},{"$f":"J437*D437","v":14672},{"$f":"G437*$X$1","v":1383.1480000000001},19364.072,{"$f":"M437+K437","v":34036.072},1048,null,null,1383.15,null,null,null,null,null,null,null,null,null,null,null,14672,{"$f":"1-F437/AD437","v":0.23664122137404575},19364.100000000002,0.23077034305751376,34036.100000000006,0.23330111264216524]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,null,null,null,null,null,19600,null,null,0,null,null,null,null,null,null,null,null,null,null,null,19600,{"$f":"1-F438/AD438","v":1},null,null,19600,0.2857142857142857]
["1.10.22","Пуско-наладочные работы","компл.",-1,24000,-24000,0,0,-24000,31440,-31440,0,{"$f":"L439*D439","v":0},-31440,31440,null,null,0,null,null,null,{"$f":"N439-I439","v":-7440},{"$f":"1-I439/N439","v":0.23664122137404575},1.5,1.5,null,null,null,null,-31440,null,{"$f":"D439*R439","v":0},null,-31440,0.23664122137404575]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,{"$f":"D440*E440","v":40800},0,{"$f":"G440*D440","v":0},{"$f":"F440+H440","v":40800},{"$f":"E440*$Y$1","v":53448},{"$f":"J440*D440","v":53448},{"$f":"G440*$X$1","v":0},{"$f":"L440*D440","v":0},{"$f":"M440+K440","v":53448},53448,null,null,0,null,null,null,{"$f":"N440-I440","v":12648},{"$f":"1-I440/N440","v":0.23664122137404575},1.5,1.5,null,null,null,null,53448,{"$f":"1-F440/AD440","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["1.10.23","Аксессуары (расходные материалы, крепеж, гофра, прочее) на 1 м кабеля","компл.",-570,73,{"$f":"D441*E441","v":-41610},94,{"$f":"G441*D441","v":-53580},{"$f":"F441+H441","v":-95190},{"$f":"E441*$Y$1","v":95.63000000000001},{"$f":"J441*D441","v":-54509.100000000006},{"$f":"G441*$X$1","v":122.2},{"$f":"L441*D441","v":-69654},{"$f":"M441+K441","v":-124163.1},95.63,null,null,122.2,null,null,null,null,null,null,null,null,null,null,null,-54509.1,null,{"$f":"D441*R441","v":-69654},null,-124163.1,0.23334710554101823]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F444+F446+F447+F448+F449+F450+F451","v":2292375.375},null,{"$f":"H444+H446+H447+H448+H449+H450+H451","v":2658433.0742800003},{"$f":"I444+I446+I447+I448+I449+I450+I451","v":4950808.4492800003},null,{"$f":"SUM(K444:K451)","v":1608546.6709510002},null,{"$f":"SUM(M444:M451)","v":1529098.5798140001},{"$f":"SUM(N444:N451)","v":3137645.2507650005},null,null,null,null,null,null,null,{"$f":"N442-I442","v":-1813163.1985149998},{"$f":"1-I442/N442","v":-0.5778738683326059},null,null,null,null,null,null,{"$f":"AD444+AD446+AD447+AD448+AD449+AD450+AD451","v":3145566.4092500005},{"$f":"1-F442/AD442","v":0.27123605839033216},{"$f":"AF444+AF446+AF447+AF448+AF449+AF450+AF451","v":3474169.3598899995},{"$f":"1-H442/AF442","v":0.23480037992040415},{"$f":"AH444+AH446+AH447+AH448+AH449+AH450+AH451","v":6619735.7691400005},0.25211388763283193,null,"-","+",null,null,null,"-","-","-","-"]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"-F444+F445-F447-F448-F449-F450","v":-1518221.7279000001},null,{"$f":"-H444+H445-H447-H448-H449-H450","v":-2158851.4717800003},{"$f":"-I444+I445-I447-I448-I449-I450","v":-3677073.1996800001},null,{"$f":"SUM(K445:K452)","v":2456474.2066310002},null,{"$f":"SUM(M445:M452)","v":2874655.1340140002},{"$f":"SUM(N445:N452)","v":5331129.3406450003},null,null,null,null,null,null,null,{"$f":"N443-I443","v":9008202.5403250009},{"$f":"1-I443/N443","v":1.6897362575028279},null,null,null,null,null,null,{"$f":"-AD444+AD445-AD447-AD448-AD449-AD450","v":-2081672.62925},null,{"$f":"-AF444+AF445-AF447-AF448-AF449-AF450","v":-2823576.0698899999},null,{"$f":"-AH444+AH445-AH447-AH448-AH449-AH450","v":-4905248.6991400002},0.25037986344613405,null,null,"+"]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.2000000000000002,90376,196657,{"$f":"H444/D444","v":160089.54545454544},352197,{"$f":"H444+F444","v":548854},{"$f":"E444*$Y$1","v":118392.56},{"$f":"J444*D444","v":260463.63200000001},{"$f":"G444*$X$1","v":208116.40909090909},{"$f":"L444*D444","v":457856.10000000003},{"$f":"M444+K444","v":718319.73200000008},117100,null,null,208116,null,null,null,{"$f":"N444-I444","v":169465.73200000008},{"$f":"1-I444/N444","v":0.23591963919487602},1.5,1.5,null,null,null,null,{"$f":"D444*O444","v":257620.00000000003},{"$f":"1-F444/AD444","v":0.23663923608415505},{"$f":"D444*R444","v":457855.2},{"$f":"1-H444/AF444","v":0.23076771870233215},{"$f":"O444*D444+R444*D444","v":715475.20000000007},0.23288186648537934]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей 100мм (1190мм х 100мм)","м2",-175.57,1665.97,{"$f":"D445*E445","v":-292494.3529},5596.75,{"$f":"D445*G445","v":-982621.39749999996},-1275115.7504,2182.4207000000001,-383167.60229900002,7275.7750000000005,-1277407.81675,{"$f":"M445+K445","v":-1660575.4190489999},2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O445/(P445/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R445/(S445/100))-100)/100","v":-2.6196746855015364E-3},null,null,null,null,null,null,null,null,null,{"$f":"O445*D445","v":-475970.26999999996},null,{"$f":"R445*D445","v":-1294477.6099999999},null,-1770447.88,0.27977786592621967]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей 100мм (1190мм х 100мм)","м2",182.5,{"$f":"F446/D446","v":1602.7123287671234},292495,{"$f":"H446/D446","v":5384.2246575342469},982621,1275116,2099.5531506849316,383168.45,6999.4920547945212,1277407.3,{"$f":"M446+K446","v":1660575.75},2711,{"$f":"'ВСЕ СМЕТЫ КДС'!G50+'ВСЕ СМЕТЫ КДС'!G55+'ВСЕ СМЕТЫ КДС'!G60+'ВСЕ СМЕТЫ КДС'!G72","v":2097.9088783924785},{"$f":"((O446/(P446/100))-100)/100","v":0.29223915677276807},7373,{"$f":"'ВСЕ СМЕТЫ КДС'!G51+'ВСЕ СМЕТЫ КДС'!G56+'ВСЕ СМЕТЫ КДС'!G61+'ВСЕ СМЕТЫ КДС'!G62+'ВСЕ СМЕТЫ КДС'!G63+'ВСЕ СМЕТЫ КДС'!G64+'ВСЕ СМЕТЫ КДС'!G65+'ВСЕ СМЕТЫ КДС'!G66+'ВСЕ СМЕТЫ КДС'!G67+'ВСЕ СМЕТЫ КДС'!G73","v":7392.3655930099812},{"$f":"((R446/(S446/100))-100)/100","v":-2.6196746855015364E-3},null,null,null,null,null,null,null,null,null,{"$f":"D446*O446","v":494757.5},{"$f":"1-F446/AD446","v":0.40881138739685607},{"$f":"D446*R446","v":1345572.5},{"$f":"1-H446/AF446","v":0.26973760239600619},1840330,0.30712643927991179]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,{"$f":"F447/D447","v":122160.00000000001},122160.00000000001,{"$f":"H447/D447","v":126021.07428},126021.07428,248181.07428,160029.60000000003,160029.60000000003,163827.396564,163827.396564,{"$f":"M447+K447","v":323856.99656400003},160029.6,null,null,163827.4,null,null,null,{"$f":"N447-I447","v":75675.922284000029},{"$f":"1-I447/N447","v":0.23367079632953092},null,null,null,null,null,null,160029.6,0.23664122137404575,163827.4,0.23076924690253275,323857,0.23367080445999311]
["1.11.4","Отделка оконного проема","м2",28.8,{"$f":"F448/D448","v":4236.4930555555557},122011,{"$f":"H448/D448","v":4243.5763888888887},122215,244226,5549.8059027777781,159834.41,5516.6493055555557,158879.5,{"$f":"M448+K448","v":318713.91000000003},5549.81,null,null,5516.65,null,null,null,{"$f":"N448-I448","v":74487.910000000033},{"$f":"1-I448/N448","v":0.23371402271083819},null,null,null,null,null,null,159834.52800000002,0.2366417849339788,158879.51999999999,0.23076932760119107,318714.04800000001,0.23371435450501388]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,{"$f":"F449/D449","v":736245},{"$f":"299043+437202","v":736245},{"$f":"H449/D449","v":472745},{"$f":"17345+455400","v":472745},1208990,964480.95000000007,964480.95000000007,614568.5,614568.5,{"$f":"M449+K449","v":1579049.4500000002},964481,null,null,614568.74,null,null,null,{"$f":"N449-I449","v":370059.45000000019},{"$f":"1-I449/N449","v":0.23435583350477096},null,null,null,null,null,null,964481,0.23664126094759774,614568.74,0.23076953116749799,1579049.74,0.23435597411896603]
["1.11.6","Ограждение","тн",0.33700000000000002,144375,{"$f":"E450*D450","v":48654.375},{"$f":"H450/D450","v":305792.28486646881},103052,151706.375,189131.25,63737.231250000004,397529.97032640944,133967.59999999998,{"$f":"M450+K450","v":197704.83124999999},189131.25,null,null,397529.97,null,null,null,{"$f":"N450-I450","v":45998.456249999988},{"$f":"1-I450/N450","v":0.23266227718954635},null,null,null,null,null,null,63737.231250000004,0.23664122137404586,133967.59989000001,0.23076923013762007,197704.83114000002,0.23266227676261131]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,{"$f":"E451*D451","v":774153},499582,{"$f":"D451*G451","v":499582},1273735,null,null,null,null,null,1045106.55,null,null,599498.4,null,null,null,null,null,null,null,null,null,null,null,1045106.55,0.2592592592592593,599498.4,0.16666666666666674,1644604.9500000002,0.22550701309758314]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F455+F456+F459+F460+F461+F462+F463+F464+F465+F466+F467+F468+F469+F470+F471+F472+F473+F474+F475+F476+F477+F478+F479+F480+F481+F482+F483+F484+F485+F486+F487+F488+F489+F491","v":858100.12800000003},null,{"$f":"H455+H456+H459+H460+H461+H462+H463+H464+H465+H466+H467+H468+H469+H470+H471+H472+H473+H474+H475+H476+H477+H478+H479+H480+H481+H482+H483+H484+H485+H486+H487+H488+H489+H491","v":1211868.6540000001},{"$f":"I455+I456+I459+I460+I461+I462+I463+I464+I465+I466+I467+I468+I469+I470+I471+I472+I473+I474+I475+I476+I477+I478+I479+I480+I481+I482+I483+I484+I485+I486+I487+I488+I489+I491","v":2069968.7820000001},null,{"$f":"K455+K456+SUM(K459:K468)+SUM(K469:K472)+K473+K474+K475+K476+K477+SUM(K478:K485)+K486+K487+K488+K489+K491","v":1108391.16768},null,{"$f":"M455+M456+SUM(M459:M468)+SUM(M469:M472)+M473+M474+M475+M476+M477+SUM(M478:M485)+M486+M487+M488+M489+M491","v":1803412.6542},{"$f":"N455+N456+SUM(N459:N468)+SUM(N469:N472)+N473+N474+N475+N476+N477+SUM(N478:N485)+N486+N487+N488+N489+N491","v":2911803.8218800002},null,null,null,null,null,null,null,{"$f":"N452-I452","v":841835.03988000005},{"$f":"1-I452/N452","v":0.28911118034609595},null,null,null,null,null,null,{"$f":"AD455+AD456+AD459+AD460+AD461+AD462+AD463+AD464+AD465+AD466+AD467+AD468+AD469+AD470+AD471+AD472+AD473+AD474+AD475+AD476+AD477+AD478+AD479+AD480+AD481+AD482+AD483+AD484+AD485+AD486+AD487+AD488+AD489+AD491","v":1041900.7199999999},0.1764089307856509,{"$f":"AF455+AF456+AF459+AF460+AF461+AF462+AF463+AF464+AF465+AF466+AF467+AF468+AF469+AF470+AF471+AF472+AF473+AF474+AF475+AF476+AF477+AF478+AF479+AF480+AF481+AF482+AF483+AF484+AF485+AF486+AF487+AF488+AF489+AF491","v":1845636.7899999996},0.34338724684828137,{"$f":"AH455+AH456+AH459+AH460+AH461+AH462+AH463+AH464+AH465+AH466+AH467+AH468+AH469+AH470+AH471+AH472+AH473+AH474+AH475+AH476+AH477+AH478+AH479+AH480+AH481+AH482+AH483+AH484+AH485+AH486+AH487+AH488+AH489+AH491","v":2887537.51},0.28313700693709765,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F455+F454-F456+F457+F458-F462-F463-F464-F465-F468+F492+F490","v":-829400},null,{"$f":"-H455+H454-H456+H457+H458-H462-H463-H464-H465-H468+H492+H490","v":-1223752.69},{"$f":"-I455+I454-I456+I457+I458-I462-I463-I464-I465-I468+I492+I490","v":-2053152.69},null,{"$f":"-#REF!-K454+K456-K457-K458+SUM(K462:K465)+K468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+K487+K489-K490","v":{"$error":"#REF!"}},null,{"$f":"-#REF!-M454+M456-M457-M458+SUM(M462:M465)+M468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+M487+M489-M490","v":{"$error":"#REF!"}},{"$f":"-#REF!-N454+N456-N457-N458+SUM(N462:N465)+N468-SUM(#REF!)-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!-#REF!+N487+N489-N490","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD455+AD454-AD456+AD457+AD458-AD462-AD463-AD464-AD465-AD468+AD492+AD490","v":-1005899.3999999999},null,{"$f":"-AF455+AF454-AF456+AF457+AF458-AF462-AF463-AF464-AF465-AF468+AF492+AF490","v":-1844928.9},null,{"$f":"-AH455+AH454-AH456+AH457+AH458-AH462-AH463-AH464-AH465-AH468+AH492+AH490","v":-2850828.3},0.2798048588194525,null,null,"+"]
["1.12.1","Щит рабочего освещения","шт.",-1,5000,{"$f":"D454*E454","v":-5000},27838,{"$f":"G454*D454","v":-27838},{"$f":"F454+H454","v":-32838},{"$f":"E454*$Y$1","v":6550},{"$f":"J454*D454","v":-6550},{"$f":"G454*$X$1","v":36189.4},{"$f":"L454*D454","v":-36189.4},{"$f":"M454+K454","v":-42739.4},6550,null,null,36189.4,null,null,null,{"$f":"N454-I454","v":-9901.4000000000015},{"$f":"1-I454/N454","v":0.23166913901458608},null,null,null,null,null,null,{"$f":"O454*D454","v":-6550},null,{"$f":"R454*D454","v":-36189.4},null,{"$f":"O454*D454+R454*D454","v":-42739.4},0.23166913901458608]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D455*E455","v":5000},44797.87,{"$f":"G455*D455","v":44797.87},{"$f":"F455+H455","v":49797.87},{"$f":"E455*$Y$1","v":6550},{"$f":"J455*D455","v":6550},{"$f":"G455*$X$1","v":58237.231000000007},58237.231000000007,{"$f":"M455+K455","v":64787.231000000007},6550,null,null,55450.2,null,null,null,{"$f":"N455-I455","v":14989.361000000004},{"$f":"1-I455/N455","v":0.23136289001145927},null,null,null,null,null,null,{"$f":"D455*O455","v":6550},{"$f":"1-F455/AD455","v":0.23664122137404575},{"$f":"D455*R455","v":55450.2},{"$f":"1-H455/AF455","v":0.19210625029305561},62000.2,0.19681113931890537]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",30,124,{"$f":"D456*E456","v":3720},470,{"$f":"G456*D456","v":14100},{"$f":"F456+H456","v":17820},{"$f":"E456*$Y$1","v":162.44},{"$f":"J456*D456","v":4873.2},{"$f":"G456*$X$1","v":611},18330,{"$f":"M456+K456","v":23203.200000000001},232,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O456/(P456/100))-100)/100","v":0.16279312514633701},611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R456/(S456/100))-100)/100","v":0.19413021438236697},null,{"$f":"N456-I456","v":5383.2000000000007},{"$f":"1-I456/N456","v":0.23200248241621846},null,null,null,null,null,null,{"$f":"D456*O456","v":6960},{"$f":"1-F456/AD456","v":0.46551724137931039},{"$f":"D456*R456","v":18330},{"$f":"1-H456/AF456","v":0.23076923076923073},25290,0.29537366548042709]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-800,124,-99200,142,-113600,-212800,162.44,-129952,184.6,-147680,-277632,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O457/(P457/100))-100)/100","v":0.20317997065548896},184.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G6959","v":149.14180678350672},{"$f":"((R457/(S457/100))-100)/100","v":0.23774818061554101},null,{"$f":"N457-I457","v":-64832},{"$f":"1-I457/N457","v":0.23351775011526044},null,null,null,null,null,null,{"$f":"O457*D457","v":-145600},null,{"$f":"R457*D457","v":-147680},null,-293280,0.27441352973267863]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный, огнестойкий 3х2,5","м.",-260,124,-32240,184,-47840,-80080,162.44,-42234.400000000001,239.20000000000002,-62192.000000000007,-104426.40000000001,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O458/(P458/100))-100)/100","v":0.20317997065548896},239.2,null,null,null,{"$f":"N458-I458","v":-24346.400000000009},{"$f":"1-I458/N458","v":0.23314410915247497},null,null,null,null,null,null,{"$f":"O458*D458","v":-47320},null,{"$f":"R458*D458","v":-62192},null,-109512,0.26875593542260212]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",450,124,55800,142,{"$f":"G459*D459","v":63900},{"$f":"F459+H459","v":119700},{"$f":"E459*$Y$1","v":162.44},{"$f":"J459*D459","v":73098},{"$f":"G459*$X$1","v":184.6},83070,{"$f":"M459+K459","v":156168},182,null,null,184.6,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D459*O459","v":81900},{"$f":"1-F459/AD459","v":0.31868131868131866},{"$f":"D459*R459","v":83070},{"$f":"1-H459/AF459","v":0.23076923076923073},164970,0.27441352973267863]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",260,124,32240,101.52,{"$f":"G460*D460","v":26395.200000000001},{"$f":"F460+H460","v":58635.199999999997},162.44,42234.400000000001,131.976,34313.760000000002,76548.160000000003,182,null,null,160,null,null,null,null,null,null,null,null,null,null,null,47320,0.31868131868131866,41600,0.36549999999999994,88920,0.34058479532163743]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",500,124,62000,92.52,{"$f":"G461*D461","v":46260},{"$f":"F461+H461","v":108260},162.44,81220,120.276,60138,141358,182,null,null,120.28,null,null,null,null,null,null,null,null,null,null,null,91000,0.31868131868131866,60140,0.23079481210508812,151140,0.28371046711658066]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,{"$f":"G462*D462","v":284822.46000000002},440822.46,2620,204360,{"$f":"G462*$Z$1","v":6207.6689999999999},484198.18199999997,688558.18200000003,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O462/(P462/100))-100)/100","v":0.294556330188328},6208.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7266","v":23570.274941740798},{"$f":"((R462/(S462/100))-100)/100","v":-0.73660044206758524},null,{"$f":"N462-I462","v":247735.72200000001},{"$f":"1-I462/N462","v":0.35978909041560125},null,null,null,null,null,null,145470,-7.2386058981233292E-2,484255.19999999995,0.41183396688357699,629725.19999999995,0.29997646592513683]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",15,2000,30000,10623.79,{"$f":"G463*D463","v":159356.85},{"$f":"F463+H463","v":189356.85},2620,39300,18060.442999999999,270906.64500000002,310206.64500000002,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O463/(P463/100))-100)/100","v":0.294556330188328},18060.8,{"$f":"'ВСЕ СМЕТЫ КДС'!G7271","v":13377.102833203202},{"$f":"((R463/(S463/100))-100)/100","v":0.35012791821943923},null,{"$f":"N463-I463","v":120849.79500000001},{"$f":"1-I463/N463","v":0.38957835671121743},null,null,null,null,null,null,27975,-7.2386058981233292E-2,270912,0.41177633327427354,298887,0.36646006684800614]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",41,2000,82000,4764.6000000000004,{"$f":"G464*D464","v":195348.6},{"$f":"F464+H464","v":277348.59999999998},2620,107420,8099.8200000000006,332092.62000000005,439512.62000000005,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7250","v":1440.6480092903225},{"$f":"((O464/(P464/100))-100)/100","v":0.294556330188328},8098.8,{"$f":"'ВСЕ СМЕТЫ КДС'!G7266","v":23570.274941740798},{"$f":"((R464/(S464/100))-100)/100","v":-0.65639772891839432},null,{"$f":"N464-I464","v":162164.02000000008},{"$f":"1-I464/N464","v":0.36896328483127527},null,null,null,null,null,null,76465,-7.2386058981233292E-2,332050.8,0.4116906208327159,408515.8,0.32108231799112796]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,{"$f":"G465*D465","v":2513.91},8513.91,2620,7860,1424.549,4273.6469999999999,12133.647000000001,1865,{"$f":"'ВСЕ СМЕТЫ КДС'!G7285","v":1360.7052076800003},{"$f":"((O465/(P465/100))-100)/100","v":0.37061281861324064},1424.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7281","v":5055.6028733066541},{"$f":"((R465/(S465/100))-100)/100","v":-0.71821362640609665},null,{"$f":"N465-I465","v":3619.737000000001},{"$f":"1-I465/N465","v":0.29832226040530108},null,null,null,null,null,null,5595,-7.2386058981233292E-2,4273.7999999999993,0.41178576442510173,9868.7999999999993,0.13729024805447465]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",5,2000,10000,3448.92,{"$f":"G466*D466","v":17244.599999999999},27244.6,{"$f":"E466*$Y$1","v":2620},null,5863.1639999999998,null,null,1865,null,null,5863.16,null,null,null,null,null,null,null,null,null,null,null,9325,-7.2386058981233292E-2,29315.8,0.41176430457296065,38640.800000000003,0.29492660607440846]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",1,2000,2000,4934.88,4934.88,6934.88,{"$f":"E467*$Y$1","v":2620},null,8389.2960000000003,null,null,1865,null,null,8389.2999999999993,null,null,null,null,null,null,null,null,null,null,null,1865,-7.2386058981233292E-2,8389.2999999999993,0.41176498635166214,10254.299999999999,0.32371005334347536]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",351,640,{"$f":"D468*E468","v":224640},538,{"$f":"G468*D468","v":188838},413478,{"$f":"E468*$Y$1","v":838.40000000000009},{"$f":"J468*D468","v":294278.40000000002},{"$f":"G468*$X$1","v":699.4},{"$f":"L468*D468","v":245489.4},{"$f":"M468+K468","v":539767.80000000005},838.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7298","v":652.31339049676797},{"$f":"((O468/(P468/100))-100)/100","v":0.28527179146440346},699.4,{"$f":"('ВСЕ СМЕТЫ КДС'!G7302+'ВСЕ СМЕТЫ КДС'!G7303)/2","v":1073.8318832017922},{"$f":"((R468/(S468/100))-100)/100","v":-0.34868761959774075},null,null,null,null,null,null,null,null,null,294278.39999999997,0.23664122137404575,245489.4,0.23076923076923073,539767.79999999993,{"$f":"1-I468/AH468","v":0.23397060736116515}]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",14,{"$f":"416.67*1.2","v":500.00400000000002},{"$f":"D469*E469","v":7000.0560000000005},{"$f":"401.67*1.2","v":482.00400000000002},6748.0560000000005,13748.112000000001,{"$f":"E469*$Y$1","v":655.00524000000007},{"$f":"J469*D469","v":9170.0733600000003},{"$f":"G469*$X$1","v":626.60520000000008},8772.4728000000014,{"$f":"M469+K469","v":17942.546160000002},655.01,null,null,626.61,null,null,null,null,null,null,null,null,null,null,null,9170.14,0.23664676875162205,8772.5400000000009,0.23077512328242444,17942.68,0.23377600224715589]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500.00400000000002,{"$f":"D470*E470","v":4500.0360000000001},{"$f":"310*1.2","v":372},3348,7848.0360000000001,655.00524000000007,5895.047160000001,483.6,4352.4000000000005,10247.447160000002,655.01,null,null,483.6,null,null,null,null,null,null,null,null,null,null,null,5895.09,0.23664676875162216,4352.4000000000005,0.23076923076923084,10247.490000000002,0.23415041146661286]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D471*E471","v":5000},243,2430,7430,655,6550,315.90000000000003,3159.0000000000005,9709,655,null,null,315.89999999999998,null,null,null,null,null,null,null,null,null,null,null,6550,0.23664122137404575,3159,0.23076923076923073,9709,0.2347306622721187]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,500,2000,485,1940,3940,655,2620,630.5,2522,5142,655,null,null,630.5,null,null,null,null,null,null,null,null,null,null,null,2620,0.23664122137404575,2522,0.23076923076923073,5142,0.23376118241929211]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",55,500,{"$f":"D473*E473","v":27500},590,{"$f":"G473*D473","v":32450},{"$f":"F473+H473","v":59950},655,36025,767,42185,78210,655,null,null,767,null,null,null,{"$f":"N473-I473","v":18260},{"$f":"1-I473/N473","v":0.23347398030942335},null,null,null,null,null,null,36025,0.23664122137404575,42185,0.23076923076923073,78210,0.23347398030942335]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",100,200,20000,338,33800,53800,262,26200,439.40000000000003,43940,70140,262,null,null,439.4,null,null,null,{"$f":"N474-I474","v":16340},{"$f":"1-I474/N474","v":0.2329626461362988},null,null,null,null,null,null,26200,0.23664122137404575,43940,0.23076923076923073,70140,0.2329626461362988]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",800,35,28000,21.6,17280,45280,45.85,36680,28.080000000000002,22464,59144,45.85,null,null,28.08,null,null,null,{"$f":"N475-I475","v":13864},{"$f":"1-I475/N475","v":0.2344109292574057},null,null,null,null,null,null,36680,0.23664122137404575,22464,0.23076923076923073,59144,0.2344109292574057]
["1.12.20","Коробка монтажная","шт.",7,200.00399999999999,{"$f":"D476*E476","v":1400.028},16.559999999999999,115.91999999999999,1515.9480000000001,262.00524000000001,1834.0366800000002,21.527999999999999,150.696,1984.7326800000001,262.01,null,null,21.53,null,null,null,null,null,null,null,null,null,null,null,1834.07,0.23665508950040071,150.71,0.2308406874129123,1984.78,0.2362135853847781]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",5,300,{"$f":"D477*E477","v":1500},1673.52,{"$f":"G477*D477","v":8367.6},{"$f":"F477+H477","v":9867.6},393,1965,2175.576,10877.880000000001,12842.880000000001,393,null,null,2175.58,null,null,null,null,null,null,null,null,null,null,null,1965,0.23664122137404575,10877.9,0.23077064506936074,12842.9,0.23166885983695262]
["1.12.22","Шпилька М8х2000","шт.",7,300,{"$f":"D478*E478","v":2100},149.84399999999999,{"$f":"G478*D478","v":1048.9079999999999},{"$f":"F478+H478","v":3148.9079999999999},393,2751,194.7972,1363.5804000000001,4114.5803999999998,393,null,null,194.8,null,null,null,null,null,null,null,null,null,null,null,2751,0.23664122137404575,1363.6000000000001,0.23078028747433277,4114.6000000000004,0.2346988771691052]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,0,5.8188000000000004,605.15520000000004,605.15520000000004,0,null,null,5.82,null,null,null,null,null,null,null,null,null,null,null,null,null,605.28,0.23092783505154635,605.28,0.23092783505154635]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,0,3.9780000000000002,413.71200000000005,413.71200000000005,0,null,null,3.98,null,null,null,null,null,null,null,null,null,null,null,null,null,413.92,0.23115577889447236,413.92,0.23115577889447236]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.744759999999999,1702.7275199999999,102.05520000000001,5306.8704000000007,7009.5979200000002,32.74,null,null,102.06,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D481*O481","v":1702.48},{"$f":"1-F481/AD481","v":0.2365302382406842},5307.12,0.23080540858318632,7009.6,0.23219584569732943]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.992,309.50400000000002,309.50400000000002,0,0,6.4896000000000003,402.35520000000002,402.35520000000002,0,null,null,6.49,null,null,null,null,null,null,null,null,null,null,null,null,null,402.38,0.23081664098613242,402.38,0.23081664098613242]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,0,2.9483999999999999,182.80079999999998,182.80079999999998,0,null,null,2.95,null,null,null,null,null,null,null,null,null,null,null,null,null,182.9,0.23118644067796623,182.9,0.23118644067796623]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,0,1.9968000000000001,123.80160000000001,123.80160000000001,0,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,124,0.23199999999999998,124,0.23199999999999998]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200.00399999999999,10800.216,116.42400000000001,6286.8960000000006,17087.112000000001,262.00524000000001,14148.28296,151.35120000000001,8172.9648000000007,22321.247760000002,262.01,null,null,151.35,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D485*O485","v":14148.539999999999},{"$f":"1-F485/AD485","v":0.23665508950040071},8172.9,0.2307631318136768,22321.439999999999,0.23449777433713948]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",800,10,{"$f":"D486*E486","v":8000},24.396000000000001,{"$f":"G486*D486","v":19516.8},{"$f":"F486+H486","v":27516.799999999999},13.100000000000001,10480.000000000002,31.714800000000004,25371.840000000004,35851.840000000004,13.1,null,null,31.71,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D486*O486","v":10480},{"$f":"1-F486/AD486","v":0.23664122137404575},25368,0.23065279091769164,35848,0.23240348136576661]
["1.12.31","Короб 25x30 TA-EN","м.",64,300,19200,125.2,8012.8,27212.799999999999,393,25152,162.76000000000002,10416.640000000001,35568.639999999999,393,null,null,162.76,null,null,null,{"$f":"N487-I487","v":8355.84},{"$f":"1-I487/N487","v":0.23492154887001582},null,null,null,null,null,null,{"$f":"D487*O487","v":25152},{"$f":"1-F487/AD487","v":0.23664122137404575},10416.64,0.23076923076923073,35568.639999999999,0.23492154887001582]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",1000,0,{"$f":"D488*E488","v":0},2.6,2600,2600,0,0,3.3800000000000003,3380.0000000000005,3380.0000000000005,0,null,null,3.38,null,null,null,null,null,null,null,null,null,null,null,null,null,3380,0.23076923076923073,3380,0.23076923076923073]
["1.12.33","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,0,18200,18200,18200,0,null,null,18200,null,null,null,{"$f":"N489-I489","v":4200},{"$f":"1-I489/N489","v":0.23076923076923073},null,null,null,null,null,null,null,null,18200,0.23076923076923073,18200,0.23076923076923073]
["1.12.34","Пуско-наладочные работы","компл.",-1,38400,{"$f":"D490*E490","v":-38400},0,{"$f":"G490*D490","v":0},-38400,{"$f":"E490*$Y$1","v":50304},{"$f":"J490*D490","v":-50304},{"$f":"G490*$X$1","v":0},0,{"$f":"M490+K490","v":-50304},50304,null,null,0,null,null,null,{"$f":"N490-I490","v":-11904},{"$f":"1-I490/N490","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"O490*D490","v":-50304},null,{"$f":"R490*D490","v":0},null,-50304,0.23664122137404575]
["1.12.34","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,66024,0,0,66024,66024,null,null,0,null,null,null,{"$f":"N491-I491","v":15624},{"$f":"1-I491/N491","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"D491*O491","v":66024},{"$f":"1-F491/AD491","v":0.23664122137404575},null,null,66024,0.23664122137404575]
["1.12.35","Монтаж прочих материалов","компл.",-1,147200,-147200,144697,-144697,-291897,null,null,null,null,null,192832,null,null,188106.1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O492*D492","v":-192832},null,{"$f":"R492*D492","v":-188106.1},null,-380938.1,0.23374164989010016]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F651+F495+F635+F642+F499+F508+F532+F539+F655+F660+F663+F667+F564+F579+F674+F672+F586+F609+F616+F620+F624","v":91001861.018522397},null,{"$f":"H651+H495+H635+H642+H499+H508+H532+H539+H655+H660+H663+H667+H564+H579+H674+H672+H586+H609+H616+H620+H624","v":34586334.914511442},{"$f":"I651+I495+I635+I642+I499+I508+I532+I539+I655+I660+I663+I667+I564+I579+I674+I672+I586+I609+I616+I620+I624","v":125588195.93303382},null,{"$f":"SUM(K495:K502)+K504+K506+SUM(K509:K525)+SUM(K534:K653)+SUM(K540:K556)+SUM(K656:K663)+K565+SUM(K580:K673)+SUM(K588:K591)+K593+SUM(K594:K634)","v":31691601.87515001},null,{"$f":"SUM(M495:M502)+M504+M506+SUM(M509:M525)+SUM(M534:M653)+SUM(M540:M556)+SUM(M656:M663)+M565+SUM(M580:M673)+SUM(M588:M591)+M593+SUM(M594:M634)","v":6984031.192066066},{"$f":"SUM(N495:N502)+N504+N506+SUM(N509:N525)+SUM(N534:N653)+SUM(N540:N556)+SUM(N656:N663)+N565+SUM(N580:N673)+SUM(N588:N591)+N593+SUM(N594:N634)","v":-59861382.926183939},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD651+AD495+AD635+AD642+AD499+AD508+AD532+AD539+AD655+AD660+AD663+AD667+AD564+AD579+AD674+AD672+AD586+AD609+AD616+AD620+AD624+AD652+AD653","v":98585245.670980006},{"$f":"1-F493/AD493","v":7.6922105339844893E-2},{"$f":"AF651+AF495+AF635+AF642+AF499+AF508+AF532+AF539+AF655+AF660+AF663+AF667+AF564+AF579+AF674+AF672+AF586+AF609+AF616+AF620+AF624+AF652+AF653","v":51553596.031649992},{"$f":"1-H493/AF493","v":0.32911886702766457},{"$f":"AH651+AH495+AH635+AH642+AH499+AH508+AH532+AH539+AH655+AH660+AH663+AH667+AH564+AH579+AH674+AH672+AH586+AH609+AH616+AH620+AH624+AH652+AH653","v":150138841.70262998},0.16351961618447808,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"-F495+F498+F507+F531+F538+F563+F574+F585-F609-F616-F620+F623","v":-35810706.600000001},null,{"$f":"-H495+H498+H507+H531+H538+H563+H574+H585-H609-H616-H620+H623","v":-40833693.099999994},{"$f":"-I495+I498+I507+I531+I538+I563+I574+I585-I609-I616-I620+I623","v":-76644399.700000003},null,{"$f":"K496+K497+K500+K501+K502-K503-K505-SUM(K526:K530)-K533-SUM(K557:K562)-SUM(K565:K573)-SUM(K575:K578)-K587-K592-SUM(K601:K608)+SUM(K610:K634)","v":20279007.742999997},null,{"$f":"M496+M497+M500+M501+M502-M503-M505-SUM(M526:M530)-M533-SUM(M557:M562)-SUM(M565:M573)-SUM(M575:M578)-M587-M592-SUM(M601:M608)+SUM(M610:M634)","v":42411431.719999999},{"$f":"N496+N497+N500+N501+N502-N503-N505-SUM(N526:N530)-N533-SUM(N557:N562)-SUM(N565:N573)-SUM(N575:N578)-N587-N592-SUM(N601:N608)+SUM(N610:N634)","v":89960354.223000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD495+AD498+AD507+AD531+AD538+AD563+AD574+AD585-AD609-AD616-AD620+AD623","v":-78289051.229999989},null,{"$f":"-AF495+AF498+AF507+AF531+AF538+AF563+AF574+AF585-AF609-AF616-AF620+AF623","v":-52690761.950000003},null,{"$f":"-AH495+AH498+AH507+AH531+AH538+AH563+AH574+AH585-AH609-AH616-AH620+AH623","v":-130979813.18000001},0.41483807436287257]
["1.13.1","Модульные здания",null,null,null,{"$f":"F496+F497","v":430000},null,{"$f":"H496+H497","v":3616000},{"$f":"I496+I497","v":4046000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD496+AD497","v":653913.68999999994},{"$f":"1-F495/AD495","v":0.34242086291235152},{"$f":"AF496+AF497","v":4997424.9000000004},{"$f":"1-H495/AF495","v":0.27642734561153692},{"$f":"AH496+AH497","v":5651338.5899999999},0.28406342398960738]
["1.13.1.1","Модульное здание из 2 блок-контейнеров МБК","шт",1,182000,{"$f":"D496*E496","v":182000},1273000,{"$f":"D496*G496","v":1273000},{"$f":"F496+H496","v":1455000},{"$f":"E496*$Y$1","v":238420},{"$f":"J496*D496","v":238420},{"$f":"G496*$X$1","v":1654900},{"$f":"L496*D496","v":1654900},{"$f":"M496+K496","v":1893320},239562,null,null,1951576.9,null,null,null,{"$f":"N496-I496","v":438320},{"$f":"1-I496/N496","v":0.23150867259628594},null,null,null,null,null,null,{"$f":"D496*O496","v":239562},{"$f":"1-F496/AD496","v":0.24028017799150114},{"$f":"D496*R496","v":1951576.9},{"$f":"1-H496/AF496","v":0.34770697480586077},{"$f":"O496*D496+R496*D496","v":2191138.9},0.33596176855789472]
["1.13.1.2","Модульное здание из 4 блок-контейнеров МБК","шт",1,248000,{"$f":"D497*E497","v":248000},2343000,{"$f":"D497*G497","v":2343000},{"$f":"F497+H497","v":2591000},{"$f":"E497*$Y$1","v":324880},{"$f":"J497*D497","v":324880},{"$f":"G497*$X$1","v":3045900},{"$f":"L497*D497","v":3045900},{"$f":"M497+K497","v":3370780},414351.69,null,null,3045848,null,null,null,{"$f":"N497-I497","v":779780},{"$f":"1-I497/N497","v":0.23133518058134916},null,null,null,null,null,null,{"$f":"D497*O497","v":414351.69},{"$f":"1-F497/AD497","v":0.401474626542491},{"$f":"D497*R497","v":3045848},{"$f":"1-H497/AF497","v":0.23075609813753017},{"$f":"O497*D497+R497*D497","v":3460199.69},0.25119928555337223]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F503+F505-F500-F501-F502","v":-566860},null,{"$f":"H503+H505-H500-H501-H502","v":-2896932.5},{"$f":"I503+I505-I500-I501-I502","v":-3463792.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD503+AD505-AD500-AD501-AD502","v":-940253},null,{"$f":"AF503+AF505-AF500-AF501-AF502","v":-4679141.1899999995},null,{"$f":"AH503+AH505-AH500-AH501-AH502","v":-5619394.1899999995},0.38360036991816726]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F500+F501+F502+F504+F506","v":559860},null,{"$f":"H500+H501+H502+H504+H506","v":4433900},{"$f":"I500+I501+I502+I504+I506","v":4993760},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD500+AD501+AD502+AD504+AD506","v":1102583},{"$f":"1-F499/AD499","v":0.49222870296385846},{"$f":"AF500+AF501+AF502+AF504+AF506","v":6855698.9399999995},{"$f":"1-H499/AF499","v":0.35325339709272585},{"$f":"AH500+AH501+AH502+AH504+AH506","v":7958281.9399999995},0.3725077802408191]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,{"$f":"(12000+36900)*1.2/3","v":19560},{"$f":"D500*E500","v":58680},{"$f":"49250*1.2","v":59100},{"$f":"D500*G500","v":177300},{"$f":"F500+H500","v":235980},{"$f":"E500*$Y$1","v":25623.600000000002},{"$f":"J500*D500","v":76870.8},{"$f":"G500*$X$1","v":76830},{"$f":"L500*D500","v":230490},{"$f":"M500+K500","v":307360.8},34934,{"$f":"P501","v":34456.210530094082},{"$f":"((O500/(P500/100))-100)/100","v":1.3866570425340825E-2},78870,83172.988256117766,{"$f":"((R500/(S500/100))-100)/100","v":-5.173540528407386E-2},null,{"$f":"N500-I500","v":71380.799999999988},{"$f":"1-I500/N500","v":0.23223781301974744},null,null,null,null,null,null,{"$f":"D500*O500","v":104802},{"$f":"1-F500/AD500","v":0.44008702124005272},{"$f":"D500*R500","v":236610},{"$f":"1-H500/AF500","v":0.2506656523392925},{"$f":"O500*D500+R500*D500","v":341412},0.3088116410670978]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",1,{"$f":"17650*1.2","v":21180},21180,{"$f":"30500*1.2","v":36600},36600,{"$f":"F501+H501","v":57780},{"$f":"E501*$Y$1","v":27745.800000000003},{"$f":"J501*D501","v":27745.800000000003},{"$f":"G501*$X$1","v":47580},{"$f":"L501*D501","v":47580},{"$f":"M501+K501","v":75325.8},29801,{"$f":"'ВСЕ СМЕТЫ КДС'!G2359","v":34456.210530094082},{"$f":"((O501/(P501/100))-100)/100","v":-0.1351051220803349},63096,{"$f":"'ВСЕ СМЕТЫ КДС'!G2360+'ВСЕ СМЕТЫ КДС'!G2362","v":83172.988256117766},{"$f":"((R501/(S501/100))-100)/100","v":-0.24138832422725912},null,{"$f":"N501-I501","v":17545.800000000003},{"$f":"1-I501/N501","v":0.2329321427717993},null,null,null,null,null,null,{"$f":"D501*O501","v":29801},{"$f":"1-F501/AD501","v":0.2892855944431395},{"$f":"D501*R501","v":63096},{"$f":"1-H501/AF501","v":0.41993153290224416},92897,0.37802081875625693]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-60 с электроприводом двустворчатые","шт.",1,130000,130000,650000,650000,{"$f":"F502+H502","v":780000},{"$f":"E502*$Y$1","v":170300},{"$f":"J502*D502","v":170300},{"$f":"G502*$X$1","v":845000},{"$f":"L502*D502","v":845000},{"$f":"M502+K502","v":1015300},337980,null,null,1736492.94,null,null,null,{"$f":"N502-I502","v":235300},{"$f":"1-I502/N502","v":0.23175416133162607},null,null,null,null,null,null,{"$f":"D502*O502","v":337980},{"$f":"1-F502/AD502","v":0.61536185573110835},{"$f":"D502*R502","v":1736492.94},{"$f":"1-H502/AF502","v":0.62568232497392129},2074472.94,0.62400087995363296]
["1.13.2.4","Ворота распашные стальные утепленные 4000х5000h с калиткой","шт.",-2,51000,-102000,{"$f":"468000*0.5","v":234000},-468000,{"$f":"F503+H503","v":-570000},{"$f":"E503*$Y$1","v":66810},{"$f":"J503*D503","v":-133620},{"$f":"G503*$X$1","v":304200},{"$f":"L503*D503","v":-608400},{"$f":"M503+K503","v":-742020},66810,null,null,304200,null,null,null,{"$f":"N503-I503","v":-172020},{"$f":"1-I503/N503","v":0.23182663540066306},null,null,null,null,null,null,{"$f":"O503*D503","v":-133620},null,{"$f":"R503*D503","v":-608400},null,-742020,0.23182663540066306]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H504+F504","v":940000},null,null,null,null,null,90000,null,null,567000,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D504*O504","v":180000},{"$f":"1-F504/AD504","v":0.44444444444444442},{"$f":"D504*R504","v":1134000},{"$f":"1-H504/AF504","v":0.2592592592592593},1314000,0.28462709284627097]
["1.13.2.5","Ворота распашные стальные утепленные 4500х5000h с калиткой","шт.",-5,51000,-255000,{"$f":"626013*0.5","v":313006.5},-1565032.5,{"$f":"F505+H505","v":-1820032.5},{"$f":"E505*$Y$1","v":66810},{"$f":"J505*D505","v":-334050},{"$f":"G505*$X$1","v":406908.45},{"$f":"L505*D505","v":-2034542.25},{"$f":"M505+K505","v":-2368592.25},66810,null,null,406908.45,null,null,null,{"$f":"N505-I505","v":-548559.75},{"$f":"1-I505/N505","v":0.23159737603633546},null,null,null,null,null,null,{"$f":"O505*D505","v":-334050},null,{"$f":"R505*D505","v":-2034542.25},null,-2368592.25,0.23159737603633546]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F506+H506","v":2980000},null,null,null,null,null,90000,null,null,737100,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D506*O506","v":450000},{"$f":"1-F506/AD506","v":0.44444444444444442},{"$f":"D506*R506","v":3685500},{"$f":"1-H506/AF506","v":0.2592592592592593},4135500,0.27940998670051986]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F526:F530)","v":-375300},null,{"$f":"SUM(H526:H530)","v":-533260},{"$f":"SUM(I526:I530)","v":-908560},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD526:AD530)","v":-491643},null,{"$f":"SUM(AF526:AF530)","v":-693238},null,{"$f":"SUM(AH526:AH530)","v":-1184881},0.23320569744978614]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F509:F525)","v":2602415.5490000001},null,{"$f":"SUM(H509:H525)","v":2502157.1316815862},{"$f":"SUM(I509:I525)","v":5104572.6806815863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD509:AD525)","v":3427405.8353800001},{"$f":"1-F508/AD508","v":0.24070399771859308},{"$f":"SUM(AF509:AF525)","v":3148873.3837000001},{"$f":"1-H508/AF508","v":0.20538020212756447},{"$f":"SUM(AH509:AH525)","v":6576279.2190800011},0.2237901538804038]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",3.78,82000,{"$f":"D509*E509","v":309960},73503.44,{"$f":"D509*G509","v":277843.00319999998},{"$f":"F509+H509","v":587803.00319999992},{"$f":"E509*$Y$1","v":107420},{"$f":"J509*D509","v":406047.6},{"$f":"G509*$X$1","v":95554.472000000009},{"$f":"L509*D509","v":361195.90416000003},{"$f":"M509+K509","v":767243.50416000001},114800,null,null,91879.3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D509*O509","v":433944},0.2857142857142857,{"$f":"D509*R509","v":347303.75400000002},0.20000000000000007,{"$f":"O509*D509+R509*D509","v":781247.75399999996},0.24760999287301633]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,63224.333500000001,442570.3345,11680.318000000001,81762.22600000001,524332.56050000002,67567.990000000005,null,null,11231.08,null,null,null,null,null,null,null,null,null,null,null,472975.93000000005,0.28571428571428581,{"$f":"D510*R510","v":78617.56},0.20000035615452827,551593.49,0.27349764407117994]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,13204.800000000001,287864.64,28706.313999999998,625797.64520000003,913662.28520000004,10218,null,null,29000,null,null,null,{"$f":"N511-I511","v":212535.48120000004},{"$f":"1-I511/N511","v":0.23261929997852127},null,null,null,null,null,null,222752.4,1.350557839107458E-2,{"$f":"D511*R511","v":632200},0.23855931034482758,854952.4,0.17992299454332195]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3591.9414000000002,22270.036680000001,9306.5310000000009,57700.492200000008,79970.528880000013,3838.72,null,null,8948.59,null,null,null,null,null,null,null,null,null,null,null,23800.063999999998,0.2857150300100032,{"$f":"D512*R512","v":55481.258000000002},0.20000022349889768,79281.322,0.22573160422324945]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,82000,78556,96488.517745302714,92436,170992,107420,102908.36,125435.07306889353,120166.8,223075.16,110700,null,null,120610.65,null,null,null,null,null,null,null,null,null,null,null,106050.59999999999,0.25925925925925919,{"$f":"D513*R513","v":115545.00269999998},0.20000001869401474,221595.60269999999,0.22836013929621168]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,48263.048016701461,46236,null,null,46236,63224.592901878917,60569.16,0,0,60569.16,65155.11,null,null,0,null,null,null,null,null,null,null,null,null,null,null,62418.595379999999,0.259259204432293,null,null,62418.595379999999,0.259259204432293]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,364.79690522243709,37720,60.07736943907156,{"$f":"D515*G515","v":6212},43932,477.88394584139263,49413.200000000004,78.100580270793031,8075.5999999999995,57488.800000000003,510.72,null,null,75.099999999999994,null,null,null,null,null,null,null,null,null,null,null,52808.448000000004,0.28572034535080448,{"$f":"D515*R515","v":7765.34},{"$f":"1-H515/AF515","v":0.20003502744245583},60573.788,0.27473579826310346]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2930.4700000000003,41026.58,5157.1000000000004,72199.400000000009,113225.98000000001,2711,null,null,7373,null,null,null,null,null,null,null,null,null,null,null,37954,0.17484323127997048,103222,0.46195578461955789,141176,0.38476794922649737]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7123.9856655290105,208732.78,1559.8668941979522,45704.1,254436.88,7613.42,null,null,1499.87,null,null,null,null,null,null,null,null,null,null,null,223073.20600000001,0.28571430492642858,43946.190999999999,0.19999892595924862,267019.397,0.27160722335089382]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,112234.25,594841.52500000002,198819.54716981133,1053743.6000000001,1648585.125,119945,null,null,191172.64,null,null,null,null,null,null,null,null,null,null,null,635708.5,0.2857142857142857,1013214.9920000001,0.19999999368347288,1648923.4920000001,0.23304537406639125]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,134679.88170000003,713803.3730100001,1328.7252124645893,7042.2436260623226,720845.61663606239,138792.24,null,null,1277.6199999999999,null,null,null,null,null,null,null,null,null,null,null,735598.87199999997,0.25925923524254668,6771.3859999999995,0.19999975166289408,742370.25800000003,0.25871871138244551]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,286.73174496644299,42723.030000000006,47.218791946308727,7035.6,49758.630000000005,306.43,null,null,45.4,null,null,null,null,null,null,null,null,null,null,null,45658.07,0.28571225196334404,6764.5999999999995,0.19995269491174639,52422.67,0.2746458736268107]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,286.73174496644299,42723.030000000006,165.48389261744967,24657.100000000002,67380.13,306.43,null,null,159.12,null,null,null,null,null,null,null,null,null,null,null,45658.07,0.28571225196334404,23708.880000000001,0.20000438654208885,69366.95,0.25641822222254251]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,13204.800000000001,306351.36000000004,32091.800000000003,744529.76,1050881.1200000001,10218,null,null,29000,null,null,null,{"$f":"N522-I522","v":244309.92000000016},{"$f":"1-I522/N522","v":0.23248102506589907},null,null,null,null,null,null,237057.6,1.350557839107458E-2,672800,0.14875862068965529,909857.6,0.1135193023611607]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,385.14000000000004,20797.560000000001,158.6,8564.4,29361.96,411.6,null,null,152.5,null,null,null,null,null,null,null,null,null,null,null,22226.400000000001,0.28571428571428581,8235,0.19999999999999996,30461.4,0.26254210246410215]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",78,351.53846153846155,27420,null,null,27420,460.51538461538462,35920.199999999997,0,0,35920.199999999997,474.58,null,null,0,null,null,null,null,null,null,null,null,null,null,null,37017.24,0.25926406182632733,null,null,37017.24,0.25926406182632733]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",78,299.4871794871795,23360,341.5128205128205,{"$f":"D525*G525","v":26638},49998,392.32820512820518,30601.600000000006,443.96666666666664,34629.4,65231.000000000007,419.28,null,null,426.89,null,null,null,null,null,null,null,null,null,null,null,32703.839999999997,0.28571079114868458,{"$f":"D525*R525","v":33297.42},{"$f":"1-H525/AF525","v":0.1999980779291608},66001.259999999995,0.24246900740985844]
["1.13.3.18","Устройство монолитных железобетонных перемычек из бетона кл. В25, W4, F100","шт.",-7,6600,{"$f":"D526*E526","v":-46200},17280,-120960,{"$f":"F526+H526","v":-167160},8646,-60522,22464,-157248,-217770,8646,null,null,22464,null,null,null,{"$f":"N526-I526","v":-50610},{"$f":"1-I526/N526","v":0.23240115718418519},null,null,null,null,null,null,{"$f":"O526*D526","v":-60522},null,{"$f":"R526*D526","v":-157248},null,-217770,0.23240115718418519]
["1.13.3.19","Арматура А500","т.",-0.5,30000,{"$f":"D527*E527","v":-15000},67000,-33500,{"$f":"F527+H527","v":-48500},39300,-19650,87100,-43550,-63200,39300,null,null,87100,null,null,null,{"$f":"N527-I527","v":-14700},{"$f":"1-I527/N527","v":0.23259493670886078},null,null,null,null,null,null,{"$f":"O527*D527","v":-19650},null,{"$f":"R527*D527","v":-43550},null,-63200,0.23259493670886078]
["1.13.3.20","Арматура А240","т.",-0.2,30000,{"$f":"D528*E528","v":-6000},67000,-13400,{"$f":"F528+H528","v":-19400},39300,-7860,87100,-17420,-25280,39300,null,null,87100,null,null,null,{"$f":"N528-I528","v":-5880},{"$f":"1-I528/N528","v":0.23259493670886078},null,null,null,null,null,null,{"$f":"O528*D528","v":-7860},null,{"$f":"R528*D528","v":-17420},null,-25280,0.23259493670886078]
["1.13.3.21","Кладка из кирпича на растворе М150 КР-р-по 250х120х65/1НФ/150/2,0/100/ГОСТ 530-2012","м3",-22,7800,{"$f":"D529*E529","v":-171600},4200,-92400,{"$f":"F529+H529","v":-264000},10218,-224796,5460,-120120,-344916,10218,null,null,5460,null,null,null,{"$f":"N529-I529","v":-80916},{"$f":"1-I529/N529","v":0.23459624952162261},null,null,null,null,null,null,{"$f":"O529*D529","v":-224796},null,{"$f":"R529*D529","v":-120120},null,-344916,0.23459624952162261]
["1.13.3.22","Штукатурка улучшенная цементная","м2",-91,1500,{"$f":"D530*E530","v":-136500},3000,-273000,{"$f":"F530+H530","v":-409500},1965,-178815,3900,-354900,-533715,1965,null,null,3900,null,null,null,{"$f":"N530-I530","v":-124215},{"$f":"1-I530/N530","v":0.23273657289002558},null,null,null,null,null,null,{"$f":"O530*D530","v":-178815},null,{"$f":"R530*D530","v":-354900},null,-533715,0.23273657289002558]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F533","v":-1345260},null,{"$f":"H533","v":-5534784},{"$f":"I533","v":-6880044},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD533","v":-3910222.4},null,{"$f":"AF533","v":-4803859.4000000004},null,{"$f":"AH533","v":-8714081.8000000007},0.21046827905609067]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"SUM(F534:F653)","v":28873341.516000006},null,{"$f":"SUM(H534:H653)","v":-7331346.0111999996},{"$f":"SUM(I534:I653)","v":21541995.504800003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD534+AD535+AD536+AD537","v":4966812},{"$f":"1-F532/AD532","v":-4.8132543603422091},{"$f":"AF534+AF535+AF536+AF537","v":4087491.3},{"$f":"1-H532/AF532","v":2.7936052882118672},{"$f":"AH534+AH535+AH536+AH537","v":9054303.3000000007},{"$f":"1-I532/AH532","v":-1.3791996789857923}]
["1.13.4.1","Устройство монолитного железобетонного подстилающего слоя пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-320.3,4200,{"$f":"D533*E533","v":-1345260},17280,{"$f":"D533*G533","v":-5534784},{"$f":"F533+H533","v":-6880044},6214,{"$f":"J533*D533","v":-1990344.2000000002},24042,{"$f":"L533*D533","v":-7700652.6000000006},{"$f":"M533+K533","v":-9690996.8000000007},12208,{"$f":"'ВСЕ СМЕТЫ КДС'!H2546+'ВСЕ СМЕТЫ КДС'!H2551","v":9964.3624491154715},{"$f":"((O533/(P533/100))-100)/100","v":0.22516619225183787},14998,{"$f":"'ВСЕ СМЕТЫ КДС'!H2547+'ВСЕ СМЕТЫ КДС'!H2548+'ВСЕ СМЕТЫ КДС'!H2552","v":13280.662480058978},{"$f":"((R533/(S533/100))-100)/100","v":0.12931113357632695},null,{"$f":"N533-I533","v":-2810952.8000000007},{"$f":"1-I533/N533","v":0.29005817028027503},null,null,null,null,null,null,{"$f":"O533*D533","v":-3910222.4},null,{"$f":"R533*D533","v":-4803859.4000000004},null,{"$f":"O533*D533+R533*D533","v":-8714081.8000000007},0.21046827905609067]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",198,{"$f":"12146","v":12146},2404908,9160,{"$f":"G534*D534","v":1813680},4218588,null,null,null,null,null,12208,null,null,14998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D534*O534","v":2417184},{"$f":"1-F534/AD534","v":5.0786369593709413E-3},{"$f":"D534*R534","v":2969604},{"$f":"1-H534/AF534","v":0.38925190025336709},{"$f":"O534*D534+R534*D534","v":5386788},0.21686392707490998]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,997920,439.21818181818179,{"$f":"D535*G535","v":434826},1432746,null,null,null,null,null,1360.8,null,null,549.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D535*O535","v":1347192},{"$f":"1-F535/AD535","v":0.2592592592592593},{"$f":"D535*R535","v":543529.79999999993},{"$f":"1-H535/AF535","v":0.1999960259768645},{"$f":"O535*D535+R535*D535","v":1890721.7999999998},0.24222273208041489]
["1.13.4.3","Профилированная мембрана Planter","м2",1378,240,330720,201.59941944847606,{"$f":"D536*G536","v":277804},608524,null,null,null,null,null,324,null,null,252,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D536*O536","v":446472},{"$f":"1-F536/AD536","v":0.2592592592592593},{"$f":"D536*R536","v":347256},{"$f":"1-H536/AF536","v":0.20000230377588868},{"$f":"O536*D536+R536*D536","v":793728},0.23333434123528463]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D537*G537","v":181680},721653,null,null,null,null,null,1679.92,null,null,504.67,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D537*O537","v":755964},{"$f":"1-F537/AD537","v":0.28571598647554641},{"$f":"D537*R537","v":227101.5},{"$f":"1-H537/AF537","v":0.2000052839809513},{"$f":"O537*D537+R537*D537","v":983065.5},0.2659156485503763]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"SUM(F557:F562)","v":-8397000},null,{"$f":"SUM(H557:H562)","v":-6728801},{"$f":"SUM(I557:I562)","v":-15125801},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD557:AD562)","v":-12011678},null,{"$f":"SUM(AF557:AF562)","v":-10058072.9},null,{"$f":"SUM(AH557:AH562)","v":-22069750.899999999},0.31463653266698166]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD540:AD556)","v":579069.04640000011},{"$f":"1-F539/AD539","v":1},{"$f":"SUM(AF540:AF556)","v":276280.41680000001},{"$f":"1-H539/AF539","v":1},{"$f":"SUM(AH540:AH556)","v":855349.4632},1]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D540*E540","v":17280},null,null,{"$f":"F540+H540","v":17280},{"$f":"E540*$Y$1","v":3144},{"$f":"J540*D540","v":22636.799999999999},{"$f":"G540*$X$1","v":0},{"$f":"L540*D540","v":0},{"$f":"M540+K540","v":22636.799999999999},3144,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D540*O540","v":22636.799999999999},0.23664122137404575,null,null,{"$f":"O540*D540+R540*D540","v":22636.799999999999},0.23664122137404575]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D541*G541","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81300000000002,434.34144000000003,4388.2358400000003,1372.88,null,null,150.81,null,null,null,null,null,null,null,null,null,null,null,3953.8944000000001,0.23664122137404586,{"$f":"D541*R541","v":434.33279999999996},{"$f":"1-H541/AF541","v":0.23075392878456324},4388.2272000000003,0.23605851583983628]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9700000000003,7496.5536000000002,0,0,7496.5536000000002,2602.9699999999998,null,null,0,null,null,null,null,null,null,null,null,null,null,null,7496.5535999999993,0.23664122137404575,null,null,7496.5535999999993,0.23664122137404575]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.1800000000003,9348.9984000000004,664.30000000000007,1913.1840000000002,11262.182400000002,3246.18,null,null,664.3,null,null,null,null,null,null,null,null,null,null,null,9348.9983999999986,0.23664122137404575,{"$f":"D543*R543","v":1913.1839999999997},{"$f":"1-H543/AF543","v":0.23076923076923073},11262.182399999998,0.23564370614349117]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",90,742,66780,128.52000000000001,11566.800000000001,78346.8,972.0200000000001,87481.8,167.07600000000002,15036.840000000002,102518.64,972.02,null,null,167.08,null,null,null,null,null,null,null,null,null,null,null,87481.8,0.23664122137404586,15037.2,0.23078764663634188,102519,0.23578263541392319]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",90,1158,104220,896,80640,184860,1516.98,136528.20000000001,1164.8,104832,241360.2,1516.98,null,null,1164.8,null,null,null,null,null,null,null,null,null,null,null,136528.20000000001,0.23664122137404586,104832,0.23076923076923073,241360.2,0.23409079044515213]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",90,386,34740,64.260000000000005,5783.4000000000005,40523.4,505.66,45509.4,83.538000000000011,7518.420000000001,53027.82,505.66,null,null,83.54,null,null,null,null,null,null,null,null,null,null,null,45509.4,0.23664122137404586,7518.6,0.23078764663634188,53028,0.23581126951799047]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",90,71,6390,218.8,19692,26082,93.01,8370.9,284.44,25599.599999999999,33970.5,93.01,null,null,284.44,null,null,null,null,null,null,null,null,null,null,null,8370.9,0.23664122137404575,25599.599999999999,0.23076923076923073,33970.5,0.23221618757451323]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",90,31,2790,34,3060,5850,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005,40.61,null,null,44.2,null,null,null,null,null,null,null,null,null,null,null,3654.9,0.23664122137404586,3978.0000000000005,0.23076923076923084,7632.9000000000005,0.23358094564320253]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",90,674,60660,897,80730,141390,882.94,79464.600000000006,1166.1000000000001,104949.00000000001,184413.60000000003,882.94,null,null,1166.0999999999999,null,null,null,null,null,null,null,null,null,null,null,79464.600000000006,0.23664122137404586,104948.99999999999,0.23076923076923062,184413.59999999998,0.23329949634950997]
["1.13.5.11","Удаление грязи из трещин","кв.м.",2,1500,3000,null,null,3000,1965,3930,0,0,3930,1965,null,null,0,null,null,null,null,null,null,null,null,null,null,null,3930,0.23664122137404575,null,null,3930,0.23664122137404575]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",2,6500,13000,237,474,13474,8515,17030,308.10000000000002,616.20000000000005,17646.2,8515,null,null,308.10000000000002,null,null,null,null,null,null,null,null,null,null,null,17030,0.23664122137404575,{"$f":"D551*R551","v":616.20000000000005},{"$f":"1-H551/AF551","v":0.23076923076923084},17646.2,0.23643617322709709]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",2,1500,3000,52.5,105,3105,1965,3930,68.25,136.5,4066.5,1965,null,null,68.25,null,null,null,null,null,null,null,null,null,null,null,3930,0.23664122137404575,136.5,0.23076923076923073,4066.5,0.23644411656215414]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,5000,60000,168,2016,62016,6550,78600,218.4,2620.8000000000002,81220.800000000003,6550,null,null,218.4,null,null,null,null,null,null,null,null,null,null,null,78600,0.23664122137404575,2620.8000000000002,0.23076923076923084,81220.800000000003,0.23645174635068855]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278,4061,null,null,45.5,null,null,null,null,null,null,null,null,null,null,null,48732,0.23664122137404575,546,0.23076923076923073,49278,0.23657615974674295]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,7500,7500,6160,6160,13660,9825,9825,8008,8008,17833,9825,null,null,8008,null,null,null,null,null,null,null,null,null,null,null,9825,0.23664122137404575,8008,0.23076923076923073,17833,0.23400437391353113]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667,12576,null,null,91,null,null,null,null,null,null,null,null,null,null,null,12576,0.23664122137404575,91,0.23076923076923073,12667,0.23659903686745087]
["1.13.5.18","Очищение поверхности пола","м2",-3545,300,{"$f":"D557*E557","v":-1063500},60,{"$f":"D557*G557","v":-212700},{"$f":"F557+H557","v":-1276200},{"$f":"E557*$Y$1","v":393},{"$f":"J557*D557","v":-1393185},{"$f":"G557*$X$1","v":78},-276510,{"$f":"M557+K557","v":-1669695},393,null,null,78,null,null,null,{"$f":"N557-I557","v":-393495},{"$f":"1-I557/N557","v":0.23566878980891715},null,null,null,null,null,null,{"$f":"O557*D557","v":-1393185},null,{"$f":"R557*D557","v":-276510},null,-1669695,0.23566878980891715]
["1.13.5.19","Грунтовка праймером Технониколь 01","м2",-3545,180,-638100,155.4,{"$f":"D558*G558","v":-550893},{"$f":"F558+H558","v":-1188993},235.8,-835911,202.02,-716160.9,-1552071.9,235.8,null,null,202.02,null,null,null,-363078.89999999991,0.23393175277511302,null,null,null,null,null,null,-835911,null,-716160.9,null,-1552071.9,0.23393175277511302]
["1.13.5.20","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-3545,780,-2765100,480,-1701600,-4466700,1021.8000000000001,-3622281.0000000005,624,-2212080,-5834361,1021.8,null,null,624,null,null,null,-1367661,0.23441487422530072,null,null,null,null,null,null,-3622281,null,-2212080,null,-5834361,0.23441487422530072]
["1.13.5.21","Устройство монолитного железобетонного пола из бетона кл. В25 толщиной 80 мм","м3",-284,6600,-1874400,7987,-2268308,-4142708,10694,-3037096,14922,-4237848,-7274944,12208,{"$f":"P533","v":9964.3624491154715},{"$f":"((O560/(P560/100))-100)/100","v":0.22516619225183787},14998,{"$f":"S533","v":13280.662480058978},{"$f":"((R560/(S560/100))-100)/100","v":0.12931113357632695},null,-3132236,0.43055121798875706,null,null,null,null,null,null,-3467072,null,-4259432,null,-7726504,0.46383150775564219]
["1.13.5.22","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-3545,420,-1488900,540,-1914300,-3403200,550.20000000000005,-1950459.0000000002,702,-2488590,-4439049,550.20000000000005,null,null,702,null,null,null,-1035849,0.23334930522280783,null,null,null,null,null,null,-1950459.0000000002,null,-2488590,null,-4439049,0.23334930522280783]
["1.13.5.23","Устройство швов","м.п.",-1350,420,-567000,60,-81000,-648000,550.20000000000005,-742770.00000000012,78,-105300,-848070.00000000012,550.20000000000005,null,null,78,null,null,null,-200070.00000000012,0.23591212989493804,null,null,null,null,null,null,-742770.00000000012,null,-105300,null,-848070.00000000012,0.23591212989493804]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"SUM(F565:F573)","v":2511026},null,{"$f":"SUM(H565:H573)","v":-4277237},{"$f":"SUM(I565:I573)","v":-1766211},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD567+AD568+AD569+AD570+AD572+AD573","v":-15313774},null,{"$f":"AF567+AF568+AF569+AF570+AF572+AF573","v":-13847497.6},null,{"$f":"AH567+AH568+AH569+AH570+AH572+AH573","v":-29161271.600000001},0.9394329909810929]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F565","v":13691001},null,{"$f":"H565","v":7066689},{"$f":"I565","v":20757690},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD565+AD566","v":17886390},{"$f":"1-F564/AD564","v":0.23455761615395843},{"$f":"AF565+AF566","v":9790190},{"$f":"1-H564/AF564","v":0.2781867359060447},{"$f":"AH565+AH566","v":27676580},0.24999078643387296]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D565*E565","v":13691001},1869,{"$f":"G565*D565","v":7066689},{"$f":"F565+H565","v":20757690},{"$f":"E565*$Y$1","v":4743.51},{"$f":"J565*D565","v":17935211.310000002},{"$f":"G565*$X$1","v":2429.7000000000003},{"$f":"L565*D565","v":9186695.7000000011},null,4700,null,null,2580,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D565*O565","v":17770700},{"$f":"1-F565/AD565","v":0.2295744680851064},{"$f":"D565*R565","v":9754980},{"$f":"1-H565/AF565","v":0.27558139534883719},{"$f":"O565*D565+R565*D565","v":27525680},0.24587912087912089]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",251.5,350,{"$f":"D566*E566","v":88025},100,{"$f":"G566*D566","v":25150},{"$f":"F566+H566","v":113175},458.5,115312.75,130,32695,null,460,null,null,140,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D566*O566","v":115690},{"$f":"1-F566/AD566","v":0.23913043478260865},{"$f":"D566*R566","v":35210},{"$f":"1-H566/AF566","v":0.2857142857142857},150900,0.25]
["1.13.6.3","Очищение поверхности пола","м2",-4580,300,{"$f":"D567*E567","v":-1374000},60,{"$f":"D567*G567","v":-274800},{"$f":"F567+H567","v":-1648800},{"$f":"E567*$Y$1","v":393},{"$f":"J567*D567","v":-1799940},{"$f":"G567*$X$1","v":78},-357240,{"$f":"M567+K567","v":-2157180},393,null,null,78,null,null,null,{"$f":"N567-I567","v":-508380},{"$f":"1-I567/N567","v":0.23566878980891715},null,null,null,null,null,null,{"$f":"O567*D567","v":-1799940},null,{"$f":"R567*D567","v":-357240},null,-2157180,0.23566878980891715]
["1.13.6.4","Грунтовка праймером Технониколь 01","м2",-4580,180,{"$f":"D568*E568","v":-824400},155.4,{"$f":"D568*G568","v":-711732},{"$f":"F568+H568","v":-1536132},{"$f":"E568*$Y$1","v":235.8},{"$f":"J568*D568","v":-1079964},{"$f":"G568*$X$1","v":202.02},-925251.60000000009,{"$f":"M568+K568","v":-2005215.6},235.8,null,null,202.02,null,null,null,-469083.60000000009,0.23393175277511313,null,null,null,null,null,null,-1079964,null,-925251.60000000009,null,-2005215.6,0.23393175277511313]
["1.13.6.5","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м3",-4580,780,-3572400,480,-2198400,-5770800,{"$f":"E569*$Y$1","v":1021.8000000000001},{"$f":"J569*D569","v":-4679844},{"$f":"G569*$X$1","v":624},-2857920,{"$f":"M569+K569","v":-7537764},1021.8,null,null,624,null,null,null,-1766964,0.23441487422530072,null,null,null,null,null,null,-4679844,null,-2857920,null,-7537764,0.23441487422530072]
["1.13.6.6","Устройство монолитного железобетонного пола из жаропрочного бетона (на высокоглиноземистом цементе с шамотным заполнителем) кл. В25 толщиной 80 мм","м3",-367,6600,-2422200,11832,-4342344,-6764544,10694,{"$f":"J570*D570","v":-3924698},19922,-7311374,{"$f":"M570+K570","v":-11236072},12208,{"$f":"P533","v":9964.3624491154715},{"$f":"((O570/(P570/100))-100)/100","v":0.22516619225183787},17398,{"$f":"S533","v":13280.662480058978},{"$f":"((R570/(S570/100))-100)/100","v":0.31002501013208017},null,-4471528,0.39796185001306505,null,null,null,null,null,null,-4480336,null,-6385066,null,-10865402,0.37742349523745189]
["1.13.6.7","Арматура ⌀8 А500","т.",-19.2,30000,-576000,67000,-1286400,-1862400,null,null,null,null,null,0,null,null,0,null,null,null,1862400,{"$error":"#DIV/0!"},null,null,null,null,null,null,0,null,0]
["1.13.6.8","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-4580,420,-1923600,540,-2473200,-4396800,{"$f":"E572*$Y$1","v":550.20000000000005},{"$f":"J572*D572","v":-2519916},{"$f":"G572*$X$1","v":702},{"$f":"L572*D572","v":-3215160},{"$f":"M572+K572","v":-5735076},550.20000000000005,null,null,702,null,null,null,-1338276,0.23334930522280783,null,null,null,null,null,null,-2519916,null,-3215160,null,{"$f":"O572*D572+R572*D572","v":-5735076},{"$f":"1-I572/AH572","v":0.23334930522280783}]
["1.13.6.9","Устройство швов","м.п.",-1370,420,-575400,60,-82200,-657600,{"$f":"E573*$Y$1","v":550.20000000000005},{"$f":"J573*D573","v":-753774.00000000012},{"$f":"G573*$X$1","v":78},{"$f":"L573*D573","v":-106860},{"$f":"M573+K573","v":-860634.00000000012},550.20000000000005,null,null,78,null,null,null,-203034.00000000012,0.23591212989493804,null,null,null,null,null,null,-753774.00000000012,null,-106860,null,{"$f":"O573*D573+R573*D573","v":-860634.00000000012},0.23591212989493804]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"SUM(F575:F578)","v":-1711200},null,{"$f":"SUM(H575:H578)","v":-827520},{"$f":"SUM(I575:I578)","v":-2538720},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD575:AD578)","v":-2452320.1},null,{"$f":"SUM(AF575:AF578)","v":-1341522},null,{"$f":"SUM(AH575:AH578)","v":-3793842.1},0.33083140176023673]
["1.13.7.1","Демонтаж существующего слоя пола толщиной 400 мм","м2",-100,2040,{"$f":"D575*E575","v":-204000},1020,{"$f":"D575*G575","v":-102000},{"$f":"F575+H575","v":-306000},{"$f":"E575*$Y$1","v":2672.4},{"$f":"J575*D575","v":-267240},{"$f":"G575*$X$1","v":1326},{"$f":"L575*D575","v":-132600},{"$f":"M575+K575","v":-399840},2672.4,null,null,1326,null,null,null,{"$f":"N575-I575","v":-93840},{"$f":"1-I575/N575","v":0.23469387755102045},null,null,null,null,null,null,{"$f":"O575*D575","v":-267240},null,{"$f":"R575*D575","v":-132600},null,{"$f":"O575*D575+R575*D575","v":-399840},0.23469387755102045]
["1.13.7.2","Забивка свай 200х200 длинной 3 метра под домкраты","шт",-120,9000,-1080000,3600,-432000,-1512000,11790,-1414800,4680,{"$f":"L576*D576","v":-561600},{"$f":"M576+K576","v":-1976400},11790,null,null,4680,null,null,null,{"$f":"N576-I576","v":-464400},{"$f":"1-I576/N576","v":0.23497267759562845},null,null,null,null,null,null,{"$f":"O576*D576","v":-1414800},null,{"$f":"R576*D576","v":-561600},null,{"$f":"O576*D576+R576*D576","v":-1976400},0.23497267759562845]
["1.13.7.3","Устройство монолитных ЖБ фундаментов из бетон кл. В25, W4, F 50 под домкраты","м3",-26,3840,-99840,9000,-234000,-333840,5030.4000000000005,-130790.40000000001,11700,{"$f":"L577*D577","v":-304200},{"$f":"M577+K577","v":-434990.4},13132.25,null,null,21921,null,null,null,{"$f":"N577-I577","v":-101150.40000000002},{"$f":"1-I577/N577","v":0.23253478697460916},null,null,null,null,null,null,{"$f":"O577*D577","v":-341438.5},null,{"$f":"R577*D577","v":-569946},null,{"$f":"O577*D577+R577*D577","v":-911384.5},0.63370015619093811]
["1.13.7.4","Анкеры","кг",-496,660,-327360,120,-59520,-386880,864.6,-428841.60000000003,156,{"$f":"L578*D578","v":-77376},{"$f":"M578+K578","v":-506217.60000000003},864.6,null,null,156,null,null,null,{"$f":"N578-I578","v":-119337.60000000003},{"$f":"1-I578/N578","v":0.23574368018812464},null,null,null,null,null,null,{"$f":"O578*D578","v":-428841.60000000003},null,{"$f":"R578*D578","v":-77376},null,{"$f":"O578*D578+R578*D578","v":-506217.60000000003},0.23574368018812464]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"SUM(F580:F584)","v":2840305},null,{"$f":"SUM(H580:H584)","v":1754062},{"$f":"SUM(I580:I584)","v":4594367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD580:AD584)","v":3834412.3430000003},{"$f":"1-F579/AD579","v":0.25925937381638564},{"$f":"SUM(AF580:AF584)","v":2192577.074},{"$f":"1-H579/AF579","v":0.19999984456646747},{"$f":"SUM(AH580:AH584)","v":6026989.4170000004},0.23770116684775988]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",88,14941.93181818182,{"$f":"D580*E580","v":1314890.0000000002},null,null,{"$f":"F580+H580","v":1314890.0000000002},null,null,null,null,null,20171.61,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D580*O580","v":1775101.6800000002},0.25925933437232729,null,null,{"$f":"O580*D580+R580*D580","v":1775101.6800000002},0.25925933437232729]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D580*1.47","v":129.35999999999999},1150,{"$f":"D581*E581","v":148763.99999999997},null,null,{"$f":"F581+H581","v":148763.99999999997},null,null,null,null,null,1552.5,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D581*O581","v":200831.39999999997},0.2592592592592593,null,null,{"$f":"O581*D581+R581*D581","v":200831.39999999997},0.2592592592592593]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",44,1438.5,{"$f":"D582*E582","v":63294},null,null,{"$f":"F582+H582","v":63294},null,null,null,null,null,1941.98,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D582*O582","v":85447.12},0.25926116643837727,null,null,{"$f":"O582*D582+R582*D582","v":85447.12},0.25926116643837727]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D582*1.6","v":70.400000000000006},1150,{"$f":"D583*E583","v":80960},null,null,{"$f":"F583+H583","v":80960},null,null,null,null,null,1552.5,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D583*O583","v":109296.00000000001},0.25925925925925941,null,null,{"$f":"O583*D583+R583*D583","v":109296.00000000001},0.25925925925925941]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",88.7,13893.990980834273,{"$f":"D584*E584","v":1232397},19775.219842164599,{"$f":"D584*G584","v":1754062},{"$f":"F584+H584","v":2986459},null,null,null,null,null,18756.89,null,null,24719.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D584*O584","v":1663736.1429999999},0.25925934518812699,{"$f":"D584*R584","v":2192577.074},{"$f":"1-H584/AF584","v":0.19999984456646747},{"$f":"O584*D584+R584*D584","v":3856313.2170000002},0.22556627743964708]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F587+F592+F601+F602+F603+F604+F605+F606+F607+F608","v":-3399414},null,{"$f":"H587+H592+H601+H602+H603+H604+H605+H606+H607+H608","v":-6187375.2000000002},{"$f":"I587+I592+I601+I602+I603+I604+I605+I606+I607+I608","v":-9586789.1999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD587+AD592+AD601+AD602+AD603+AD604+AD605+AD606+AD607+AD608","v":-4453232.34},null,{"$f":"AF587+AF592+AF601+AF602+AF603+AF604+AF605+AF606+AF607+AF608","v":-8043587.7600000007},null,{"$f":"AH587+AH592+AH601+AH602+AH603+AH604+AH605+AH606+AH607+AH608","v":-12496820.1},0.23286171015617008]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F588+F589+F590+F591+F593+F594+F595+F596+F597+F598+F599+F600","v":9569291.9399999995},null,{"$f":"H588+H589+H590+H591+H593+H594+H595+H596+H597+H598+H599+H600","v":6194670},{"$f":"I588+I589+I590+I591+I593+I594+I595+I596+I597+I598+I599+I600","v":15763961.939999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD588+AD589+AD590+AD591+AD593+AD594+AD595+AD596+AD597+AD598+AD599+AD600","v":12381402.438000003},{"$f":"1-F586/AD586","v":0.22712374564042115},{"$f":"AF588+AF589+AF590+AF591+AF593+AF594+AF595+AF596+AF597+AF598+AF599+AF600","v":8226306.2271500006},{"$f":"1-H586/AF586","v":0.24696822255957518},{"$f":"AH588+AH589+AH590+AH591+AH593+AH594+AH595+AH596+AH597+AH598+AH599+AH600","v":20607708.665149998},0.23504538053477675]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 350мм","м2",-330,4200,{"$f":"D587*E587","v":-1386000},1020,{"$f":"D587*G587","v":-336600},{"$f":"F587+H587","v":-1722600},{"$f":"E587*$Y$1","v":5502},{"$f":"J587*D587","v":-1815660},{"$f":"G587*$X$1","v":1326},{"$f":"L587*D587","v":-437580},-2253240,5502,null,null,1326,null,null,null,{"$f":"N587-I587","v":-530640},{"$f":"1-I587/N587","v":0.23550087873462211},null,null,null,null,null,null,{"$f":"O587*D587","v":-1815660},null,{"$f":"R587*D587","v":-437580},null,{"$f":"O587*D587+R587*D587","v":-2253240},0.23550087873462211]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",81.400000000000006,52459.004914004909,{"$f":"D588*E588","v":4270163},null,null,{"$f":"F588+H588","v":4270163},null,null,null,null,null,68196.710000000006,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D588*O588","v":5551212.1940000011},{"$f":"1-F588/AD588","v":0.23076927150877358},null,null,5551212.1940000011,0.23076927150877358]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D588*1.47","v":119.658},1050,{"$f":"D589*E589","v":125640.9},null,null,{"$f":"F589+H589","v":125640.9},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D589*O589","v":190256.22},{"$f":"1-F589/AD589","v":0.339622641509434},null,null,190256.22,0.339622641509434]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",21.4,2132.4299065420564,{"$f":"D590*E590","v":45634.000000000007},null,null,{"$f":"F590+H590","v":45634.000000000007},null,null,null,null,null,2772.16,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D590*O590","v":59324.223999999995},{"$f":"1-F590/AD590","v":0.23076954196653277},null,null,59324.223999999995,0.23076954196653277]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D590*1.6","v":34.24},1050,{"$f":"D591*E591","v":35952},null,null,{"$f":"F591+H591","v":35952},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D591*O591","v":54441.600000000006},{"$f":"1-F591/AD591","v":0.339622641509434},null,null,54441.600000000006,0.339622641509434]
["1.13.8.5","Устройство бетонной подготовки из бетона В7,5 100 мм","м3",-32.6,6600,-215160,18000,-586800,-801960,8646,-281859.60000000003,23400,{"$f":"L592*D592","v":-762840},-1044699.6000000001,8646,null,null,23400,null,null,null,{"$f":"N592-I592","v":-242739.60000000009},{"$f":"1-I592/N592","v":0.23235349185545784},null,null,null,null,null,null,{"$f":"O592*D592","v":-281859.60000000003},null,{"$f":"R592*D592","v":-762840},null,-1044699.6000000001,0.23235349185545784]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,{"$f":"D593*E593","v":269421},10882.336448598131,{"$f":"G593*D593","v":232882},{"$f":"F593+H593","v":502303},null,null,null,null,null,8646,null,null,23400,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D593*O593","v":185024.4},{"$f":"1-F593/AD593","v":-0.4561376769766583},{"$f":"D593*R593","v":500759.99999999994},{"$f":"1-H593/AF593","v":0.5349428868120456},685784.39999999991,0.26754968471140483]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,{"$f":"D594*E594","v":1021043.9999999999},56651.624388072989,{"$f":"G594*D594","v":1272962},{"$f":"F594+H594","v":2294006},{"$f":"E594*$Y$1","v":59526.819759679573},{"$f":"J594*D594","v":1337567.6399999999},{"$f":"G594*$X$1","v":73647.111704494891},{"$f":"L594*D594","v":1654850.6},null,61344.43,null,null,70814.53,null,null,null,null,null,null,null,null,null,null,null,1378409.3421,0.25925922814448987,{"$f":"D594*R594","v":1591202.4890999999},{"$f":"1-H594/AF594","v":0.19999999451986772},2969611.8311999999,0.22750644515279705]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E595*D595","v":1888524},null,null,1888524,68721.290000000008,2473966.4400000004,0,0,null,68196.7,null,null,0,null,null,null,null,null,null,null,null,null,null,null,2455081.1999999997,0.23076923076923073,null,null,2455081.1999999997,0.23076923076923073]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D595*1.6","v":57.6},1150,{"$f":"D596*E596","v":66240},null,null,66240,1506.5,86774.400000000009,0,0,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,91584,0.27672955974842772,null,null,91584,0.27672955974842772]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",9,12736.888888888889,{"$f":"D597*E597","v":114632},10978.777777777777,{"$f":"G597*D597","v":98809},213441,16685.324444444446,150167.92000000001,14272.411111111111,128451.7,null,8646,null,null,23400,null,null,null,null,null,null,null,null,null,null,null,77814,-0.47315393116919835,{"$f":"D597*R597","v":210600},{"$f":"1-H597/AF597","v":0.53082146248812911},288414,0.25994923963469174]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E598*D598","v":625671},56272.30158730159,{"$f":"G598*D598","v":709031},1334702,65049.921428571433,819629.01,73153.992063492071,921740.3,null,67036.179999999993,null,null,70340.38,null,null,null,null,null,null,null,null,null,null,null,844655.8679999999,0.25925927504478063,{"$f":"D598*R598","v":886288.78800000006},{"$f":"1-H598/AF598","v":0.20000003430033242},1730944.656,0.2289169989499652]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E599*D599","v":75941.039999999994},7454.2380952380954,{"$f":"G599*D599","v":156539},232480.03999999998,4737.2744000000002,99482.762400000007,9690.5095238095237,203500.7,null,4881.92,null,null,9317.7999999999993,null,null,null,null,null,null,null,null,null,null,null,102520.32000000001,0.2592586523335082,{"$f":"D599*R599","v":195673.8},{"$f":"1-H599/AF599","v":0.20000020442184896},298194.12,0.22037349361550129]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",18.317,56255.336572582848,{"$f":"E600*D600","v":1030429},203332.80559043511,{"$f":"G600*D600","v":3724447},4754876,73694.490910083536,1349861.9900000002,264332.64726756566,4841781.1000000006,null,75944.7,null,null,264332.65000000002,null,null,null,null,null,null,null,null,null,null,null,1391079.0699,0.25925921660651963,{"$f":"D600*R600","v":4841781.1500500003},{"$f":"1-H600/AF600","v":0.23076923872084998},6232860.2199499998,0.23712776603256736]
["1.13.8.13","Устройство монолитных железобетонных лотков из бетона кл. В25, W4, F50","м3",-69.8,6600,-460680,17280,-1206144,-1666824,8646,-603490.79999999993,22464,-1567987.2,-2171478,8646,null,null,22464,null,null,null,{"$f":"N601-I601","v":-504654},{"$f":"1-I601/N601","v":0.23240115718418519},null,null,null,null,null,null,{"$f":"O601*D601","v":-603490.79999999993},null,{"$f":"R601*D601","v":-1567987.2},null,-2171478,0.23240115718418519]
["1.13.8.14","Арматура А500","т.",-3.9,30000,-117000,67000,-261300,-378300,39300,-153270,87100,-339690,-492960,39300,null,null,87100,null,null,null,-114660,0.23259493670886078,null,null,null,null,null,null,-153270,null,-339690,null,-492960,0.23259493670886078]
["1.13.8.15","Грунтовка праймером Технониколь 01","м2",-418,180,-75240,155.4,-64957.200000000004,-140197.20000000001,235.8,-98564.400000000009,202.02,-84444.36,-183008.76,235.8,null,null,202.02,null,null,null,-42811.56,0.23393175277511302,null,null,null,null,null,null,-98564.400000000009,null,-84444.36,null,-183008.76,0.23393175277511302]
["1.13.8.16","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-418,780,-326040,480,-200640,-526680,1021.8000000000001,-427112.4,624,-260832,-687944.4,1021.8,null,null,624,null,null,null,-161264.40000000002,0.23441487422530083,null,null,null,null,null,null,-427112.39999999997,null,-260832,null,-687944.39999999991,{"$f":"1-I604/AH604","v":0.23441487422530061}]
["1.13.8.17","Монтаж стальных крышек каналов:","шт",-464,660,-306240,1800,-835200,-1141440,864.6,-401174.4,2340,-1085760,-1486934.4,864.6,null,null,2340,null,null,null,-345494.39999999991,0.23235349185545773,null,null,null,null,null,null,-401174.4,null,-1085760,null,-1486934.4,0.23235349185545773]
["1.13.8.18","Чечевица 6 мм","т.",-11.07,4200,-46494,164400,-1819908,-1866402,5502,-60907.14,213720,-2365880.4,-2426787.54,5502,null,null,213720,null,null,null,-560385.54,0.23091660508525602,null,null,null,null,null,null,-60907.14,null,-2365880.4,null,-2426787.54,0.23091660508525602]
["1.13.8.19","Полоса 60х6","т.",-4.2,1800,-7560,207000,-869400,-876960,2358,-9903.6,269100,-1130220,-1140123.6000000001,2358,null,null,269100,null,null,null,-263163.60000000009,0.23082023738478885,null,null,null,null,null,null,-9903.6,null,-1130220,null,-1140123.6000000001,0.23082023738478885]
["1.13.8.20","Покрытие крышек грунтовкой ГФ-021 (2 слоя) и эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","т.",-15.3,30000,-459000,420,-6426,-465426,39300,-601290,546,-8353.8000000000011,-609643.80000000005,39300,null,null,546,null,null,null,-144217.80000000005,0.23656075892184913,null,null,null,null,null,null,-601290,null,-8353.8000000000011,null,-609643.80000000005,0.23656075892184913]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F610:F615)","v":191790},null,{"$f":"SUM(H610:H615)","v":115140},{"$f":"SUM(I610:I615)","v":306930},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD610:AD615)","v":251244.89999999997},{"$f":"1-F609/AD609","v":0.23664122137404564},{"$f":"SUM(AF610:AF615)","v":149682},{"$f":"1-H609/AF609","v":0.23076923076923073},{"$f":"SUM(AH610:AH615)","v":400926.9},0.2344489731170446]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D610*E610","v":105000},6600,{"$f":"D610*G610","v":46200},{"$f":"F610+H610","v":151200},{"$f":"E610*$Y$1","v":19650},{"$f":"J610*D610","v":137550},{"$f":"G610*$X$1","v":8580},{"$f":"L610*D610","v":60060},197610,19650,null,null,8580,null,null,null,{"$f":"N610-I610","v":46410},{"$f":"1-I610/N610","v":0.23485653560042508},null,null,null,null,null,null,{"$f":"D610*O610","v":137550},0.23664122137404575,{"$f":"D610*R610","v":60060},0.23076923076923073,{"$f":"O610*D610+R610*D610","v":197610},0.23485653560042508]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8000000000001,21457.800000000003,1248,26208,47665.8,1021.8,null,null,1248,null,null,null,11125.800000000003,0.2334126354744912,null,null,null,null,null,null,21457.8,0.23664122137404575,26208,0.23076923076923073,47665.8,0.2334126354744912]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3,8646,null,null,23400,null,null,null,372.29999999999995,0.23235349185545773,null,null,null,null,null,null,432.3,0.23664122137404586,1170,0.23076923076923073,1602.3,0.23235349185545773]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6000000000004,50618.400000000009,1560,21840,72458.400000000009,3615.6,null,null,1560,null,null,null,17018.400000000009,0.2348713192673314,null,null,null,null,null,null,50618.400000000001,0.23664122137404586,21840,0.23076923076923073,72458.399999999994,0.23487131926733129]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734,5502,null,null,5460,null,null,null,17934,0.23371647509578541,null,null,null,null,null,null,38514,0.23664122137404575,38220,0.23076923076923073,76734,0.23371647509578541]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996,1336.2,null,null,1092,null,null,null,1136.3999999999996,0.23400049419322955,null,null,null,null,null,null,2672.4,0.23664122137404586,2184,0.23076923076923073,4856.3999999999996,0.23400049419322955]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F617:F619)","v":415200},null,{"$f":"SUM(H617:H619)","v":259200},{"$f":"SUM(I617:I619)","v":674400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD617:AD619)","v":543912},0.23664122137404575,{"$f":"SUM(AF617:AF619)","v":336960},0.23076923076923073,{"$f":"SUM(AH617:AH619)","v":880872},0.2343950085824047]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D617*E617","v":300000},6600,{"$f":"D617*G617","v":132000},{"$f":"F617+H617","v":432000},{"$f":"E617*$Y$1","v":19650},{"$f":"J617*D617","v":393000},{"$f":"G617*$X$1","v":8580},{"$f":"L617*D617","v":171600},564600,19650,null,null,8580,null,null,null,{"$f":"N617-I617","v":132600},{"$f":"1-I617/N617","v":0.23485653560042508},null,null,null,null,null,null,{"$f":"D617*O617","v":393000},0.23664122137404575,{"$f":"D617*R617","v":171600},0.23076923076923073,{"$f":"O617*D617+R617*D617","v":564600},0.23485653560042508]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D618*E618","v":31200},960,{"$f":"D618*G618","v":38400},{"$f":"F618+H618","v":69600},{"$f":"E618*$Y$1","v":1021.8000000000001},{"$f":"J618*D618","v":40872},{"$f":"G618*$X$1","v":1248},{"$f":"L618*D618","v":49920},90792,1021.8,null,null,1248,null,null,null,{"$f":"N618-I618","v":21192},{"$f":"1-I618/N618","v":0.23341263547449109},null,null,null,null,null,null,{"$f":"D618*O618","v":40872},0.23664122137404575,{"$f":"D618*R618","v":49920},0.23076923076923073,{"$f":"O618*D618+R618*D618","v":90792},0.23341263547449109]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D619*E619","v":84000},444,{"$f":"D619*G619","v":88800},{"$f":"F619+H619","v":172800},{"$f":"E619*$Y$1","v":550.20000000000005},{"$f":"J619*D619","v":110040.00000000001},{"$f":"G619*$X$1","v":577.20000000000005},{"$f":"L619*D619","v":115440.00000000001},225480.00000000003,550.20000000000005,null,null,577.20000000000005,null,null,null,{"$f":"N619-I619","v":52680.000000000029},{"$f":"1-I619/N619","v":0.23363491218733379},null,null,null,null,null,null,{"$f":"D619*O619","v":110040.00000000001},0.23664122137404586,{"$f":"D619*R619","v":115440.00000000001},0.23076923076923084,{"$f":"O619*D619+R619*D619","v":225480.00000000003},0.23363491218733379]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F621+F622","v":23040},null,{"$f":"H621+H622","v":34080},{"$f":"I621+I622","v":57120},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD621+AD622","v":30182.400000000001},0.23664122137404586,{"$f":"AF621+AF622","v":44304},0.23076923076923073,{"$f":"AH621+AH622","v":74486.399999999994},0.23314860162392059]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D621*E621","v":16800},6600,{"$f":"D621*G621","v":26400},{"$f":"F621+H621","v":43200},{"$f":"E621*$Y$1","v":5502},{"$f":"J621*D621","v":22008},{"$f":"G621*$X$1","v":8580},{"$f":"L621*D621","v":34320},56328,5502,null,null,8580,null,null,null,{"$f":"N621-I621","v":13128},{"$f":"1-I621/N621","v":0.23306348530038346},null,null,null,null,null,null,{"$f":"D621*O621","v":22008},0.23664122137404575,{"$f":"D621*R621","v":34320},0.23076923076923073,{"$f":"O621*D621+R621*D621","v":56328},0.23306348530038346]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D622*E622","v":6240},960,{"$f":"D622*G622","v":7680},{"$f":"F622+H622","v":13920},{"$f":"E622*$Y$1","v":1021.8000000000001},{"$f":"J622*D622","v":8174.4000000000005},{"$f":"G622*$X$1","v":1248},{"$f":"L622*D622","v":9984},18158.400000000001,1021.8,null,null,1248,null,null,null,{"$f":"N622-I622","v":4238.4000000000015},{"$f":"1-I622/N622","v":0.2334126354744912},null,null,null,null,null,null,{"$f":"D622*O622","v":8174.4},0.23664122137404575,{"$f":"D622*R622","v":9984},0.23076923076923073,{"$f":"O622*D622+R622*D622","v":18158.400000000001},0.2334126354744912]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F625+F627+F629+F631+F633","v":-21466668.600000001},null,{"$f":"H625+H627+H629+H631+H633","v":-9823363.3999999985},{"$f":"I625+I627+I629+I631+I633","v":-31290032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD625+AD627+AD629+AD631+AD633","v":-37236675.399999999},null,{"$f":"AF625+AF627+AF629+AF631+AF633","v":-3695472.2},null,{"$f":"AH625+AH627+AH629+AH631+AH633","v":-40932147.600000001},0.23556339369791579]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F626+F628+F630+F632+F634","v":21986955.900000002},null,{"$f":"H626+H628+H630+H632+H634","v":10061452.100000001},{"$f":"I626+I628+I630+I632+I634","v":32048408},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD626+AD628+AD630+AD632+AD634","v":38139180.100000001},{"$f":"1-F624/AD624","v":0.42350737896434221},{"$f":"AF626+AF628+AF630+AF632+AF634","v":3785039.3},{"$f":"1-H624/AF624","v":-1.6582160190516388},{"$f":"AH626+AH628+AH630+AH632+AH634","v":41924219.399999999},0.23556339369791579]
["1.13.12.1","Зачистка поверхности","м2",-11140,438.33,{"$f":"D625*E625","v":-4882996.2},36.07,{"$f":"D625*G625","v":-401819.8},{"$f":"F625+H625","v":-5284816},{"$f":"E625*$Y$1","v":574.21230000000003},{"$f":"J625*D625","v":-6396725.0219999999},{"$f":"G625*$X$1","v":46.891000000000005},{"$f":"L625*D625","v":-522365.74000000005},{"$f":"M625+K625","v":-6919090.7620000001},750,700.94526250000001,6.998369220021658E-2,0,null,null,null,{"$f":"N625-I625","v":-1634274.7620000001},{"$f":"1-I625/N625","v":0.23619790781984251},null,null,null,null,null,null,{"$f":"O625*D625","v":-8355000},null,{"$f":"R625*D625","v":0},null,{"$f":"O625*D625+R625*D625","v":-8355000},0.36746666666666672]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D626*E626","v":5001345.3},36.07,{"$f":"D626*G626","v":411558.7},{"$f":"F626+H626","v":5412904},574.21230000000003,6551762.3430000003,46.891000000000005,535026.31000000006,{"$f":"M626+K626","v":7086788.6530000009},750,700.94526250000001,6.998369220021658E-2,0,null,null,null,1673884.6530000009,0.23619790781984262,null,null,null,null,null,null,{"$f":"D626*O626","v":8557500},{"$f":"1-F626/AD626","v":0.41556000000000004},null,null,8557500,0.36746666666666672]
["1.13.12.2","Грунтовка","м2",-11140,78.33,{"$f":"D627*E627","v":-872596.2},42.87,{"$f":"D627*G627","v":-477571.8},{"$f":"F627+H627","v":-1350168},102.6123,-1143101.0220000001,55.731000000000002,-620843.34,{"$f":"M627+K627","v":-1763944.3620000002},89,70.175087500000004,0.26825634524502734,46,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1234","v":15.67713486111111},{"$f":"((R627/(S627/100))-100)/100","v":1.9342096248791067},null,-413776.3620000002,0.23457449731059044,null,null,null,null,null,null,{"$f":"O627*D627","v":-991460},null,{"$f":"R627*D627","v":-512440},null,-1503900,0.10222222222222221]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D628*E628","v":893745.29999999993},42.87,{"$f":"D628*G628","v":489146.69999999995},{"$f":"F628+H628","v":1382892},102.6123,1170806.3430000001,55.731000000000002,635890.71,1806697.0530000001,89,70.175087500000004,0.26825634524502734,46,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1234","v":15.67713486111111},{"$f":"((R628/(S628/100))-100)/100","v":1.9342096248791067},null,423805.05300000007,0.23457449731059032,null,null,null,null,null,null,{"$f":"D628*O628","v":1015490},{"$f":"1-F628/AD628","v":0.11988764044943823},{"$f":"D628*R628","v":524860},{"$f":"1-H628/AF628","v":6.804347826086965E-2},1540350,0.10222222222222221]
["1.13.12.3","штукатурка  цементная","м2",-11140,975,{"$f":"D629*E629","v":-10861500},306,{"$f":"D629*G629","v":-3408840},{"$f":"F629+H629","v":-14270340},1277.25,-14228565,397.8,-4431492,{"$f":"M629+K629","v":-18660057},1675,1584.7309237760001,5.6993319729505318E-2,0,null,null,null,-4389717,0.23524670905346112,null,null,null,null,null,null,{"$f":"O629*D629","v":-18659500},null,{"$f":"R629*D629","v":0},null,-18659500,0.23522388059701493]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1277.25,14573422.5,397.8,4538898,19112320.5,1675,1584.7309237760001,5.6993319729505318E-2,0,null,null,null,4496110.5,0.23524670905346112,null,null,null,null,null,null,{"$f":"D630*O630","v":19111750},{"$f":"1-F630/AD630","v":0.41791044776119401},null,null,19111750,0.23522388059701493]
["1.13.12.4","грунтовка ","м2",-11140,78.33,{"$f":"D631*E631","v":-872596.2},42.87,{"$f":"D631*G631","v":-477571.8},{"$f":"F631+H631","v":-1350168},102.6123,-1143101.0220000001,55.731000000000002,-620843.34,{"$f":"M631+K631","v":-1763944.3620000002},102.61,70.175087500000004,0.46223259073243073,55.73,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1240","v":22.736385972222219},{"$f":"((R631/(S631/100))-100)/100","v":1.4511371362224035},null,-413776.3620000002,0.23457449731059044,null,null,null,null,null,null,{"$f":"O631*D631","v":-1143075.3999999999},null,{"$f":"R631*D631","v":-620832.19999999995},null,-1763907.5999999999,0.23455854490337247]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.6123,1170806.3430000001,55.731000000000002,635890.71,1806697.0530000001,102.61,70.175087500000004,0.46223259073243073,55.73,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1240","v":22.736385972222219},{"$f":"((R632/(S632/100))-100)/100","v":1.4511371362224035},null,423805.05300000007,0.23457449731059032,null,null,null,null,null,null,{"$f":"D632*O632","v":1170780.1000000001},{"$f":"1-F632/AD632","v":0.23662411071045719},{"$f":"D632*R632","v":635879.29999999993},{"$f":"1-H632/AF632","v":0.23075542795621751},1806659.4,0.23455854490337247]
["1.13.12.5","акриловая краска в 2 слоя","м2",-11140,357,{"$f":"D633*E633","v":-3976980},454,{"$f":"D633*G633","v":-5057560},{"$f":"F633+H633","v":-9034540},467.67,-5209843.8,590.20000000000005,-6574828.0000000009,{"$f":"M633+K633","v":-11784671.800000001},726,575.79826703421691,0.26085825811778152,230,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1239*2","v":40.88617555555556},{"$f":"((R633/(S633/100))-100)/100","v":4.6253732924342419},null,-2750131.8000000007,0.233365158289771,null,null,null,null,null,null,{"$f":"O633*D633","v":-8087640},null,{"$f":"R633*D633","v":-2562200},null,-10649840,0.15167364016736407]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,467.67,5336114.7,590.20000000000005,6734182.0000000009,12070296.700000001,726,575.79826703421691,0.26085825811778152,230,{"$f":"'ВСЕ СМЕТЫ КДС'!$P$1239*2","v":40.88617555555556},{"$f":"((R634/(S634/100))-100)/100","v":4.6253732924342419},null,2816786.7000000011,0.233365158289771,null,null,null,null,null,null,{"$f":"D634*O634","v":8283660},{"$f":"1-F634/AD634","v":0.50826446280991733},{"$f":"D634*R634","v":2624300},{"$f":"1-H634/AF634","v":-0.9739130434782608},10907960,0.15167364016736407]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"SUM(F636:F641)","v":428150},null,{"$f":"SUM(H636:H641)","v":544266.5},{"$f":"SUM(I636:I641)","v":972416.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD636:AD641)","v":622926.5},0.31267974632641249,{"$f":"SUM(AF636:AF641)","v":707546.45},{"$f":"1-H635/AF635","v":0.23076923076923073},{"$f":"SUM(AH636:AH641)","v":1330472.95},0.26911967657816716]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D636*E636","v":45000},null,null,{"$f":"H636+F636","v":45000},{"$f":"E636*$Y$1","v":58950},{"$f":"J636*D636","v":58950},{"$f":"G636*$X$1","v":0},{"$f":"L636*D636","v":0},{"$f":"M636+K636","v":58950},58950,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D636*O636","v":58950},0.23664122137404575,null,null,{"$f":"O636*D636+R636*D636","v":58950},{"$f":"1-I636/AH636","v":0.23664122137404575}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",2.2999999999999998,90500,208149.99999999997,161855,{"$f":"G637*D637","v":372266.5},580416.5,118555,272676.5,210411.5,483946.44999999995,756622.95,118555,null,null,210411.5,null,null,null,null,null,null,null,null,null,null,null,272676.5,0.23664122137404586,{"$f":"D637*R637","v":483946.44999999995},{"$f":"1-H637/AF637","v":0.23076923076923073},756622.95,0.23288541538424123]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,{"$f":"G638*D638","v":0},45000,29475,58950,0,0,58950,58950,null,null,0,null,null,null,null,null,null,null,null,null,null,null,117900,0.61832061068702293,null,null,117900,0.61832061068702293]
["1.13.13.4","Устройство металлического ограждения","шт.",1,40000,40000,25000,{"$f":"G639*D639","v":25000},65000,52400,52400,32500,32500,84900,52400,null,null,32500,null,null,null,null,null,null,null,null,null,null,null,52400,0.23664122137404575,{"$f":"D639*R639","v":32500},{"$f":"1-H639/AF639","v":0.23076923076923073},84900,0.23439340400471143]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",1,45000,45000,null,{"$f":"G640*D640","v":0},45000,58950,58950,0,0,58950,62050,null,null,0,null,null,null,null,null,null,null,null,null,null,null,62050,0.27477840451248992,null,null,62050,0.27477840451248992]
["1.13.13.6","Монтаж металлической лестницы","шт.",1,45000,45000,147000,{"$f":"G641*D641","v":147000},192000,58950,58950,191100,191100,250050,58950,null,null,191100,null,null,null,null,null,null,null,null,null,null,null,58950,0.23664122137404575,{"$f":"D641*R641","v":191100},{"$f":"1-H641/AF641","v":0.23076923076923073},250050,0.23215356928614272]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"SUM(F643:F650)","v":1597323.7979999997},null,{"$f":"SUM(H643:H650)","v":0},{"$f":"SUM(I643:I650)","v":1597323.7979999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD643:AD650)","v":2146096.6072},0.25570741193984781,null,null,{"$f":"SUM(AH643:AH650)","v":2146096.6072},0.25570741193984781]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",175,1484.4,{"$f":"D643*E643","v":259770.00000000003},null,null,{"$f":"F643+H643","v":259770.00000000003},{"$f":"E643*$Y$1","v":1944.5640000000003},{"$f":"J643*D643","v":340298.70000000007},{"$f":"G643*$X$1","v":0},{"$f":"L643*D643","v":0},{"$f":"M643+K643","v":340298.70000000007},1944.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D643*O643","v":340298},0.23663965112930418,null,null,{"$f":"O643*D643+R643*D643","v":340298},0.23663965112930418]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D644*E644","v":413280},null,null,413280,75194,541396.80000000005,0,0,541396.80000000005,79410.95,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571758.84,0.27717776956452478,null,null,571758.84,0.27717776956452478]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",210,2031.6,426636,null,null,426636,2661.3960000000002,558893.16,0,0,558893.16,2661.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558894,0.23664236867813937,null,null,558894,0.23664236867813937]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",66.5,4731,314611.5,null,null,314611.5,6197.6100000000006,412141.06500000006,0,0,412141.06500000006,6385.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424666.34,0.2591560235266116,null,null,424666.34,0.2591560235266116]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",4.5599999999999996,5257,23971.919999999998,null,null,23971.919999999998,6886.67,31403.215199999999,0,0,31403.215199999999,7179.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32740.435199999996,0.26781914004612861,null,null,32740.435199999996,0.26781914004612861]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1361.0900000000001,102898.40400000001,0,0,102898.40400000001,1444.56,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109208.73599999999,0.2807498477044913,null,null,109208.73599999999,0.2807498477044913]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",25.8,2538.41,65490.977999999996,null,null,65490.977999999996,3325.3170999999998,85793.18118,0,0,85793.18118,3325.32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85793.256000000008,0.23664188709658029,null,null,85793.256000000008,0.23664188709658029]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",14.3,1050,{"$f":"ROUND(E650*D650,2)","v":15015},null,null,15015,1375.5,19669.650000000001,0,0,19669.650000000001,1590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22737,0.339622641509434,null,null,22737,0.339622641509434]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,{"$f":"D651*E651","v":110000},210450,{"$f":"D651*G651","v":420900},{"$f":"F651+H651","v":530900},null,null,null,null,null,71500,null,null,273585,null,null,null,null,null,null,null,null,null,null,null,143000,0.23076923076923073,{"$f":"D651*R651","v":547170},{"$f":"1-H651/AF651","v":0.23076923076923073},690170,0.23076923076923073]
["1.13.16","Устройство швов сжатия и расширения","м",368,1349.0326086956522,{"$f":"D652*E652","v":496444},63.597826086956523,{"$f":"D652*G652","v":23404},{"$f":"F652+H652","v":519848},null,null,null,null,null,1821.19,null,null,79.5,null,null,null,null,null,null,null,null,null,null,null,670197.92000000004,0.25925762347934478,{"$f":"D652*R652","v":29256},{"$f":"1-H652/AF652","v":0.20002734481815698},699453.92,0.25678020361941789]
["1.13.17","Устройство швов сопряжения покрытий","м",558.79999999999995,1221.793128131711,{"$f":"D653*E653","v":682738},null,null,{"$f":"F653+H653","v":682738},null,null,null,null,null,1649.42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,921695.89599999995,0.2592589345759656,null,null,921695.89599999995,0.2592589345759656]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"SUM(F656:F659)","v":2077998.3880597013},null,{"$f":"SUM(H656:H659)","v":1609479.7611940298},{"$f":"SUM(I656:I659)","v":3687478.1492537311},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD656:AD659)","v":2784517.8},{"$f":"1-F655/AD655","v":0.25373133256332514},{"$f":"SUM(AF656:AF659)","v":2156704},{"$f":"1-H655/AF655","v":0.25373173082906608},{"$f":"SUM(AH656:AH659)","v":4941221.8},{"$f":"1-I655/AH655","v":0.25373150639509212}]
["1.13.19.1","Обеспыливание поверхности","м2",2120,{"$f":"O656/1.34","v":71.641791044776113},{"$f":"E656*D656","v":151880.59701492536},null,null,{"$f":"F656+H656","v":151880.59701492536},null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D656*O656","v":203520},0.25373134328358216,null,null,{"$f":"O656*D656+D656*R656","v":203520},0.25373134328358216]
["1.13.19.2","Грунтовка  ","м2",2120,{"$f":"O657/1.34","v":97.432835820895519},{"$f":"E657*D657","v":206557.61194029849},{"$f":"R657/1.34","v":44.776119402985074},{"$f":"G657*D657","v":94925.373134328358},{"$f":"F657+H657","v":301482.98507462686},null,null,null,null,null,130.56,null,null,60,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D657*O657","v":276787.20000000001},0.25373134328358216,{"$f":"D657*R657","v":127200},{"$f":"1-H657/AF657","v":0.25373134328358204},{"$f":"O657*D657+D657*R657","v":403987.20000000001},0.25373134328358216]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",2120,{"$f":"O658/1.34","v":693.49253731343276},{"$f":"E658*D658","v":1470204.1791044774},{"$f":"R658/1.34","v":686.56716417910445},{"$f":"G658*D658","v":1455522.3880597015},{"$f":"F658+H658","v":2925726.5671641789},null,null,null,null,null,929.28,null,null,920,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D658*O658","v":1970073.5999999999},0.25373134328358216,{"$f":"D658*R658","v":1950400},{"$f":"1-H658/AF658","v":0.25373134328358204},{"$f":"O658*D658+D658*R658","v":3920473.5999999996},0.25373134328358204]
["1.13.19.4","Укрывные работы","комп",1,249356,{"$f":"E659*D659","v":249356},59032,{"$f":"G659*D659","v":59032},{"$f":"F659+H659","v":308388},null,null,null,null,null,334137,null,null,79104,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D659*O659","v":334137},0.25373125394673446,{"$f":"D659*R659","v":79104},{"$f":"1-H659/AF659","v":0.25374190938511332},{"$f":"O659*D659+D659*R659","v":413241},0.25373329364704855]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F661:F662)","v":294098.50746268651},null,{"$f":"SUM(H661:H662)","v":272313.43283582089},{"$f":"SUM(I661:I662)","v":566411.94029850746},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD661:AD662)","v":394092},0.25373134328358227,{"$f":"SUM(AF661:AF662)","v":364900},{"$f":"1-H660/AF660","v":0.25373134328358216},{"$f":"SUM(AH661:AH662)","v":758992},0.25373134328358204]
["1.13.20.1","Обеспыливание поверхности","м2",410,{"$f":"O661/1.34","v":67.164179104477611},{"$f":"E661*D661","v":27537.313432835821},null,null,{"$f":"F661+H661","v":27537.313432835821},null,null,null,null,null,90,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D661*O661","v":36900},null,null,null,{"$f":"O661*D661+D661*R661","v":36900},0.25373134328358204]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,{"$f":"O662/1.34","v":650.14925373134326},{"$f":"E662*D662","v":266561.19402985071},{"$f":"R662/1.34","v":664.17910447761187},{"$f":"G662*D662","v":272313.43283582089},{"$f":"F662+H662","v":538874.6268656716},null,null,null,null,null,871.2,null,null,890,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D662*O662","v":357192},{"$f":"1-F662/AD662","v":0.25373134328358216},{"$f":"D662*R662","v":364900},{"$f":"1-H662/AF662","v":0.25373134328358216},{"$f":"O662*D662+D662*R662","v":722092},0.25373134328358216]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F664+F665+F666","v":679231.02},null,{"$f":"H664+H665+H666","v":128240},{"$f":"I664+I665+I666","v":807471.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD664+AD665+AD666","v":843314.54},0.19456977464185543,{"$f":"AF664+AF665+AF666","v":209972},{"$f":"1-H663/AF663","v":0.38925190025336709},{"$f":"AH664+AH665+AH666","v":1053286.54},0.23337953222111807]
["1.13.21.1","Резка алмазными дисками пола","м/п",60,5000,{"$f":"E664*D664","v":300000},0,{"$f":"G664*D664","v":0},{"$f":"F664+H664","v":300000},{"$f":"E664*$Y$1","v":6550},{"$f":"J664*D664","v":393000},{"$f":"G664*$X$1","v":0},{"$f":"L664*D664","v":0},null,6500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D664*O664","v":390000},0.23076923076923073,null,null,{"$f":"O664*D664+D664*R664","v":390000},0.23076923076923073]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",14,14941.93,209187.02000000002,0,0,209187.02000000002,19573.9283,274034.99619999999,0,{"$f":"L665*D665","v":0},null,20171.61,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D665*O665","v":282402.54000000004},0.2592594245080091,null,null,{"$f":"O665*D665+D665*R665","v":282402.54000000004},0.2592594245080091]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14,12146,170044,9160,128240,298284,15911.26,222757.64,11908,{"$f":"L666*D666","v":166712},null,12208,null,null,14998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D666*O666","v":170912},5.0786369593709413E-3,{"$f":"D666*R666","v":209972},{"$f":"1-H666/AF666","v":0.38925190025336709},{"$f":"O666*D666+D666*R666","v":380884},0.21686392707490998]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F668+F669+F670+F671","v":362140},null,{"$f":"H668+H669+H670+H671","v":316125},{"$f":"I668+I669+I670+I671","v":678265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD668+AD669+AD670+AD671","v":474403.4},0.23664122137404586,{"$f":"AF668+AF669+AF670+AF671","v":410962.5},0.23076923076923073,{"$f":"AH668+AH669+AH670+AH671","v":885365.9},0.2339156048363733]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,{"$f":"E668*$Y$1","v":589.5},{"$f":"J668*D668","v":82530},{"$f":"G668*$X$1","v":364},{"$f":"L668*D668","v":50960},null,589.5,null,null,364,null,null,null,{"$f":"N668-I668","v":-102200},{"$f":"1-I668/N668","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D668*O668","v":82530},0.23664122137404575,{"$f":"D668*R668","v":50960},0.23076923076923073,{"$f":"O668*D668+R668*D668","v":133490},0.23439958049292087]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,188312.5,1049.1000000000001,{"$f":"L669*D669","v":131137.50000000003},null,1506.5,null,null,1049.0999999999999,null,null,null,{"$f":"N669-I669","v":-244625},{"$f":"1-I669/N669","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D669*O669","v":188312.5},0.23664122137404575,{"$f":"D669*R669","v":131137.5},0.23076923076923073,{"$f":"O669*D669+R669*D669","v":319450},0.23423070903114729]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,155562.5,1281.8,{"$f":"L670*D670","v":160225},null,1244.5,null,null,1281.8,null,null,null,{"$f":"N670-I670","v":-242000},{"$f":"1-I670/N670","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D670*O670","v":155562.5},0.23664122137404575,{"$f":"D670*R670","v":160225},0.23076923076923073,{"$f":"O670*D670+R670*D670","v":315787.5},0.23366187705339825]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,47998.400000000001,858,{"$f":"L671*D671","v":68640},null,599.98,null,null,858,null,null,null,{"$f":"N671-I671","v":-89440},{"$f":"1-I671/N671","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D671*O671","v":47998.400000000001},0.23664122137404586,{"$f":"D671*R671","v":68640},0.23076923076923073,{"$f":"O671*D671+R671*D671","v":116638.39999999999},0.23318564040658996]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F673","v":1658083},null,{"$f":"H673","v":1805781.9999999998},{"$f":"I673","v":3463865},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD673)","v":2238411.8319999999},0.25925918711816387,{"$f":"SUM(AF673)","v":2257227.372},0.19999995463461007,{"$f":"SUM(AH673)","v":4495639.2039999999},0.22950556243080578]
["1.13.23.1","Устройство смотровой канавы","м3",87.8,18884.7722095672,{"$f":"D673*E673","v":1658083},20566.993166287015,{"$f":"D673*G673","v":1805781.9999999998},{"$f":"F673+H673","v":3463865},null,null,null,null,null,25494.44,null,null,25708.74,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D673*O673","v":2238411.8319999999},0.25925918711816387,{"$f":"D673*R673","v":2257227.372},0.19999995463461007,{"$f":"O673*D673+R673*D673","v":4495639.2039999999},0.22950556243080578]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"SUM(F675:F679)","v":2611635.4},null,{"$f":"SUM(H675:H679)","v":783224},{"$f":"SUM(I675:I679)","v":3394859.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD675:AD679)","v":3550081.4229999995},0.26434492936417353,{"$f":"SUM(AF675:AF679)","v":979030.16799999995},0.20000013727871147,{"$f":"SUM(AH675:AH679)","v":4529111.591},0.25043591181412339]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",52.8,14941.93181818182,{"$f":"D675*E675","v":788934},null,null,{"$f":"F675+H675","v":788934},null,null,null,null,null,20171.61,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D675*O675","v":1065061.0079999999},0.25925933437232729,null,null,{"$f":"O675*D675+R675*D675","v":1065061.0079999999},0.25925933437232729]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D675*1.47","v":77.616},1150,{"$f":"D676*E676","v":89258.4},null,null,{"$f":"F676+H676","v":89258.4},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D676*O676","v":123409.44},0.27672955974842772,null,null,{"$f":"O676*D676+R676*D676","v":123409.44},0.27672955974842772]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",357.7,1515.4570869443669,{"$f":"D677*E677","v":542079},null,null,{"$f":"F677+H677","v":542079},null,null,null,null,null,2045.87,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D677*O677","v":731807.69899999991},0.25926032106420893,null,null,{"$f":"O677*D677+R677*D677","v":731807.69899999991},0.25926032106420893]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D677*1.6","v":572.32000000000005},1150,{"$f":"D678*E678","v":658168},null,null,{"$f":"F678+H678","v":658168},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D678*O678","v":909988.8},0.27672955974842772,null,null,{"$f":"O678*D678+R678*D678","v":909988.8},0.27672955974842772]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",40.4,13197.920792079209,{"$f":"D679*E679","v":533196},19386.732673267328,{"$f":"D679*G679","v":783224},{"$f":"F679+H679","v":1316420},null,null,null,null,null,17817.189999999999,null,null,24233.42,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D679*O679","v":719814.47599999991},0.25925913165436243,{"$f":"D679*R679","v":979030.16799999995},{"$f":"1-H679/AF679","v":0.20000013727871147},{"$f":"O679*D679+R679*D679","v":1698844.6439999999},0.22510866155457587]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"SUM(F683:F687)+SUM(F689:F699)+SUM(F700:F705)+F707","v":250004},null,{"$f":"SUM(H683:H687)+SUM(H689:H699)+SUM(H700:H705)+H707","v":358024.42000000004},{"$f":"SUM(I683:I687)+SUM(I689:I699)+SUM(I700:I705)+I707","v":608028.42000000004},null,{"$f":"SUM(K683:K687)+SUM(K689:K699)+SUM(K700:K705)+K707","v":327505.24},null,{"$f":"SUM(M683:M687)+SUM(M689:M699)+SUM(M700:M705)+M707","v":465431.74600000004},{"$f":"SUM(N683:N687)+SUM(N689:N699)+SUM(N700:N705)+N707","v":552694.50600000005},null,null,null,null,null,null,null,{"$f":"N680-I680","v":-55333.91399999999},{"$f":"1-I680/N680","v":-0.10011663477617416},null,null,null,null,null,null,{"$f":"SUM(AD683:AD687)+SUM(AD689:AD699)+SUM(AD700:AD705)+AD707","v":327505.40000000002},0.23664159430653664,{"$f":"SUM(AF683:AF687)+SUM(AF689:AF699)+SUM(AF700:AF705)+AF707","v":463326.41},{"$f":"1-H680/AF680","v":0.22727387804204802},{"$f":"SUM(AH683:AH687)+SUM(AH689:AH699)+SUM(AH700:AH705)+AH707","v":790831.81},0.23115330932376132,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F682-F684-F685-F686-F687+F688-F690-F699+F708-F700-F701-F702-F703-F704+F706-F705","v":-179700},null,{"$f":"H682-H684-H685-H686-H687+H688-H690-H699+H708-H700-H701-H702-H703-H704+H706-H705","v":-266169.92},{"$f":"I682-I684-I685-I686-I687+I688-I690-I699+I708-I700-I701-I702-I703-I704+I706-I705","v":-445869.92},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD682-AD684-AD685-AD686-AD687+AD688-AD690-AD699+AD708-AD700-AD701-AD702-AD703-AD704+AD706-AD705","v":-235407},null,{"$f":"AF682-AF684-AF685-AF686-AF687+AF688-AF690-AF699+AF708-AF700-AF701-AF702-AF703-AF704+AF706-AF705","v":-343914},null,{"$f":"AH682-AH684-AH685-AH686-AH687+AH688-AH690-AH699+AH708-AH700-AH701-AH702-AH703-AH704+AH706-AH705","v":-579321},0.23035774639621209]
["1.14.1","Щит распределительный","шт.",-1,5000,{"$f":"D682*E682","v":-5000},42654,{"$f":"G682*D682","v":-42654},{"$f":"F682+H682","v":-47654},{"$f":"E682*$Y$1","v":6550},{"$f":"J682*D682","v":-6550},{"$f":"G682*$X$1","v":55450.200000000004},{"$f":"L682*D682","v":-55450.200000000004},{"$f":"M682+K682","v":-62000.200000000004},6550,null,null,55450.2,null,null,null,{"$f":"N682-I682","v":-14346.200000000004},{"$f":"1-I682/N682","v":0.23138957616265754},null,null,null,null,null,null,{"$f":"O682*D682","v":-6550},null,{"$f":"R682*D682","v":-55450.2},null,{"$f":"O682*D682+R682*D682","v":-62000.2},0.23138957616265754]
["1.14.1","Щит распределительный","шт.",1,5000,5000,37189.699999999997,37189.699999999997,{"$f":"F683+H683","v":42189.7},{"$f":"E683*$Y$1","v":6550},{"$f":"J683*D683","v":6550},{"$f":"G683*$X$1","v":48346.61},48346.61,{"$f":"M683+K683","v":54896.61},6550,null,null,48346.61,null,null,null,12706.910000000003,0.23146984850248498,null,null,null,null,null,null,{"$f":"D683*O683","v":6550},{"$f":"1-F683/AD683","v":0.23664122137404575},{"$f":"D683*R683","v":48346.61},{"$f":"1-H683/AF683","v":0.23076923076923084},54896.61,0.23146984850248498]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",30,142,4260,1392,41760,46020,{"$f":"E684*$Y$1","v":186.02},{"$f":"J684*D684","v":5580.6},1809.6000000000001,54288.000000000007,{"$f":"M684+K684","v":59868.600000000006},186.02,null,null,1809.6,null,null,null,13848.600000000006,0.2313165833174653,null,null,null,null,null,null,{"$f":"D684*O684","v":5580.6},{"$f":"1-F684/AD684","v":0.23664122137404586},{"$f":"D684*R684","v":54288},{"$f":"1-H684/AF684","v":0.23076923076923073},59868.6,0.23131658331746519]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",30,124,3720,248,7440,11160,162.44,4873.2,322.40000000000003,9672.0000000000018,14545.2,162.44,null,null,322.39999999999998,null,null,null,3385.2000000000007,0.23273657289002558,null,null,null,null,null,null,{"$f":"D685*O685","v":4873.2},{"$f":"1-F685/AD685","v":0.23664122137404575},{"$f":"D685*R685","v":9672},{"$f":"1-H685/AF685","v":0.23076923076923073},14545.2,0.23273657289002558]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",60,124,7440,334,20040,27480,162.44,9746.4,434.2,26052,35798.400000000001,162.44,null,null,434.2,null,null,null,8318.4000000000015,0.23236792705819254,null,null,null,null,null,null,{"$f":"D686*O686","v":9746.4},{"$f":"1-F686/AD686","v":0.23664122137404575},{"$f":"D686*R686","v":26052},{"$f":"1-H686/AF686","v":0.23076923076923073},35798.400000000001,0.23236792705819254]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",70,124,8680,142,9940,18620,162.44,11370.8,184.6,12922,24292.799999999999,162.44,null,null,184.6,null,null,null,5672.7999999999993,0.23351775011526044,null,null,null,null,null,null,{"$f":"D687*O687","v":11370.8},{"$f":"1-F687/AD687","v":0.23664122137404575},{"$f":"D687*R687","v":12922},{"$f":"1-H687/AF687","v":0.23076923076923073},24292.799999999999,{"$f":"1-I687/AH687","v":0.23351775011526044}]
["1.14.6","Кабель монтажный","м",-100,124,-12400,128.4,-12840,-25240,162.44,-16244,166.92000000000002,-16692,-32936,162.44,null,null,166.92,null,null,null,-7696,0.23366529025989802,null,null,null,null,null,null,{"$f":"O688*D688","v":-16244},null,{"$f":"R688*D688","v":-16692},null,-32936,0.23366529025989802]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",100,124,12400,82.94,8294,{"$f":"F689+H689","v":20694},{"$f":"E689*$Y$1","v":162.44},{"$f":"J689*D689","v":16244},{"$f":"G689*$X$1","v":107.822},10782.2,{"$f":"M689+K689","v":27026.2},162.44,null,null,107.82,null,null,null,6332.2000000000007,0.23429856953622785,null,null,null,null,null,null,{"$f":"D689*O689","v":16244},{"$f":"1-F689/AD689","v":0.23664122137404575},{"$f":"D689*R689","v":10782},{"$f":"1-H689/AF689","v":0.23075496197365986},27026,0.23429290313031892]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",120,640,76800,538,64560,141360,838.40000000000009,100608.00000000001,699.4,83928,184536,838.4,null,null,699.4,null,null,null,43176,0.23397060736116526,null,null,null,null,null,null,100608,{"$f":"1-F690/AD690","v":0.23664122137404575},83928,0.23076923076923073,184536,0.23397060736116526]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",120,120,14400,209.22,{"$f":"G691*D691","v":25106.400000000001},39506.400000000001,{"$f":"E691*$Y$1","v":157.20000000000002},{"$f":"J691*D691","v":18864.000000000004},{"$f":"G691*$X$1","v":271.98599999999999},32638.32,null,157.19999999999999,null,null,271.99,null,null,null,null,null,null,null,null,null,null,null,18864,{"$f":"1-F691/AD691","v":0.23664122137404575},32638.800000000003,0.23078054340233101,51502.8,0.23292714182529883]
["1.14.9","Анкер М8 латунный разрезной","шт.",400,0,0,56.92,22768,22768,0,0,73.996000000000009,29598.400000000005,null,0,null,null,74,null,null,null,null,null,null,null,null,null,null,null,0,null,29600,0.23081081081081078,29600,0.23081081081081078]
["1.14.10","Шпилька М8х2000","шт.",94,300,28200,170.52,16028.880000000001,44228.880000000005,393,36942,221.67600000000002,20837.544000000002,null,393,null,null,221.68,null,null,null,null,null,null,null,null,null,null,null,36942,{"$f":"1-F693/AD693","v":0.23664122137404575},20837.920000000002,0.23078311079032843,57779.92,0.23452853517277272]
["1.14.11","Шайба М8","шт.",200,0,0,6.77,1354,1354,0,0,8.8010000000000002,1760.2,null,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,0,null,1760.0000000000002,0.23068181818181832,1760.0000000000002,0.23068181818181832]
["1.14.12","Гайка М8","шт.",400,0,0,3.07,1228,1228,0,0,3.9910000000000001,1596.4,null,0,null,null,3.99,null,null,null,null,null,null,null,null,null,null,null,0,null,1596,0.23057644110275688,1596,0.23057644110275688]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",32,300,9600,1577.76,50488.32,60088.32,393,12576,2051.0880000000002,65634.816000000006,null,393,null,null,2051.09,null,null,null,null,null,null,null,null,null,null,null,12576,{"$f":"1-F696/AD696","v":0.23664122137404575},65634.880000000005,0.2307699808394561,78210.880000000005,0.23171405308315163]
["1.14.14","Провод силовой желто-зеленый","м",10,124,1240,204,2040,3280,162.44,1624.4,265.2,2652,null,162.44,null,null,265.2,null,null,null,null,null,null,null,null,null,null,null,1624.4,0.23664122137404586,2652,0.23076923076923073,4276.3999999999996,0.23299971939014119]
["1.14.15","Наконечник медный 16 мм2 ","шт.",80,100.8,8064,47.64,3811.2,11875.2,132.048,10563.84,61.932000000000002,4954.5600000000004,null,132.05000000000001,null,null,61.93,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,4954.3999999999996,0.23074438882609394,15518.4,0.23476647077018242]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",130,35,4550,47.52,{"$f":"G699*D699","v":6177.6},10727.6,{"$f":"E699*$Y$1","v":45.85},5960.5,61.776000000000003,8030.88,13991.380000000001,45.85,null,null,58.5,null,null,null,{"$f":"N699-I699","v":3263.7800000000007},{"$f":"1-I699/N699","v":0.23327077100328919},null,null,null,null,null,null,5960.5,0.23664122137404575,7605,0.1876923076923076,13565.5,0.20919980833732632]
["1.14.17","Металлорукав в ПВХ-изоляции","м",20,50,1000,128.24,2564.8000000000002,3564.8,65.5,1310,166.71200000000002,3334.2400000000002,4644.24,65.5,null,null,166.71,null,null,null,1079.4399999999996,0.23242554217697609,null,null,null,null,null,null,1310,0.23664122137404575,3334.2000000000003,0.23076000239937622,4644.2000000000007,0.23241893113991652]
["1.14.18","Скоба металлическая","шт.",150,25,3750,28.32,4248,7998,32.75,4912.5,36.816000000000003,5522.4000000000005,10434.900000000001,32.75,null,null,36.82,null,null,null,2436.9000000000015,0.23353362274674416,null,null,null,null,null,null,4912.5,0.23664122137404575,5523,0.23085279739272135,10435.5,0.23357769153370711]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",1,2000,2000,8693.52,8693.52,10693.52,2620,2620,11301.576000000001,11301.576000000001,13921.576000000001,2620,null,null,9412,null,null,null,3228.0560000000005,0.23187432227500682,null,null,null,null,null,null,2620,0.23664122137404575,9412,7.6336591585210334E-2,12032,0.11124335106382977]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",3,200,600,84,252,852,262,786,{"$f":"G703*$X$1","v":109.2},327.60000000000002,1113.5999999999999,262,null,null,109.2,null,null,null,261.59999999999991,0.23491379310344818,null,null,null,null,null,null,786,0.23664122137404575,327.60000000000002,0.23076923076923084,1113.5999999999999,0.23491379310344818]
["1.14.21","Полоса стальная 40х5","м",50,350,17500,284,14200,31700,458.5,22925,369.2,18460,41385,458.5,null,null,369.2,null,null,null,9685,0.23402198864322821,null,null,null,null,null,null,22925,0.23664122137404575,18460,0.23076923076923073,41385,0.23402198864322821]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,0,12792,12792,12792,0,null,null,13000,null,null,null,2952,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"R705*D705","v":13000},0.24307692307692308,13000,0.24307692307692308]
["1.14.23","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D706*G706,2)","v":0},-24000,31440,-31440,0,0,-31440,31440,null,null,0,null,null,null,-7440,0.23664122137404575,null,null,null,null,null,null,{"$f":"O706*D706","v":-31440},null,{"$f":"R706*D706","v":0},null,-31440,0.23664122137404575]
["1.14.23","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D707*G707,2)","v":0},{"$f":"F707+H707","v":40800},{"$f":"E707*$Y$1","v":53448},{"$f":"J707*D707","v":53448},0,0,{"$f":"M707+K707","v":53448},53448,null,null,0,null,null,null,12648,0.23664122137404575,null,null,null,null,null,null,{"$f":"D707*O707","v":53448},{"$f":"1-F707/AD707","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["1.14.24","Заземляющий проводник гибкий","шт.",-40,200,{"$f":"D708*E708","v":-8000},524,{"$f":"G708*D708","v":-20960},{"$f":"F708+H708","v":-28960},{"$f":"E708*$Y$1","v":262},{"$f":"J708*D708","v":-10480},681.2,-27248,{"$f":"M708+K708","v":-37728},262,null,null,681.2,null,null,null,-8768,0.23240033927056825,null,null,null,null,null,null,{"$f":"O708*D708","v":-10480},null,{"$f":"R708*D708","v":-27248},null,-37728,0.23240033927056825]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F711+F712+F718+F713+F715+F717+F720+F721+F722+F723+F724+F726+F727+F728+F729+F730+F731+F732+F733+F734+F735+F736+F737+F738+F739+F740+F741+F742+F743+F744+F745","v":3601991.63},null,{"$f":"H711+H712+H718+H713+H715+H717+H720+H721+H722+H723+H724+H726+H727+H728+H729+H730+H731+H732+H733+H734+H735+H736+H737+H738+H739+H740+H741+H742+H743+H744+H745","v":9543860.6119999979},{"$f":"I711+I712+I718+I713+I715+I717+I720+I721+I722+I723+I724+I726+I727+I728+I729+I730+I731+I732+I733+I734+I735+I736+I737+I738+I739+I740+I741+I742+I743+I744+I745","v":13145852.241999999},null,{"$f":"SUM(K711:K745)","v":4307090.8752999995},null,{"$f":"SUM(M711:M745)","v":12373753.963000001},{"$f":"SUM(N711:N745)","v":16680844.838300001},null,null,null,null,null,null,null,3534992.5963000022,0.21191927810415778,null,null,null,null,null,null,{"$f":"AD711+AD712+AD718+AD713+AD715+AD717+AD720+AD721+AD722+AD723+AD724+AD726+AD727+AD728+AD729+AD730+AD731+AD732+AD733+AD734+AD735+AD736+AD737+AD738+AD739+AD740+AD741+AD742+AD743+AD744+AD745","v":4205277.7699999996},{"$f":"1-F709/AD709","v":0.14345928449810819},{"$f":"AF711+AF712+AF718+AF713+AF715+AF717+AF720+AF721+AF722+AF723+AF724+AF726+AF727+AF728+AF729+AF730+AF731+AF732+AF733+AF734+AF735+AF736+AF737+AF738+AF739+AF740+AF741+AF742+AF743+AF744+AF745","v":18278328.930000003},{"$f":"1-H709/AF709","v":0.47785923710259015},{"$f":"AH711+AH712+AH718+AH713+AH715+AH717+AH720+AH721+AH722+AH723+AH724+AH726+AH727+AH728+AH729+AH730+AH731+AH732+AH733+AH734+AH735+AH736+AH737+AH738+AH739+AH740+AH741+AH742+AH743+AH744+AH745","v":22483606.700000003},0.41531390326268258,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"-F711-F712-F718-F713+F714+F716+F719-F721-F722-F723-F724-F726-F727-F728-F729-F730-F731-F732-F733-F734-F735-F736-F737-F738-F739-F740-F741-F742-F743-F744-F745","v":-3592650.8},null,{"$f":"-H711-H712-H718-H713+H714+H716+H719-H721-H722-H723-H724-H726-H727-H728-H729-H730-H731-H732-H733-H734-H735-H736-H737-H738-H739-H740-H741-H742-H743-H744-H745","v":-9740936.2399999984},{"$f":"-I711-I712-I718-I713+I714+I716+I719-I721-I722-I723-I724-I726-I727-I728-I729-I730-I731-I732-I733-I734-I735-I736-I737-I738-I739-I740-I741-I742-I743-I744-I745","v":-13333587.039999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD711-AD712-AD718-AD713+AD714+AD716+AD719-AD721-AD722-AD723-AD724-AD726-AD727-AD728-AD729-AD730-AD731-AD732-AD733-AD734-AD735-AD736-AD737-AD738-AD739-AD740-AD741-AD742-AD743-AD744-AD745","v":-4238789.1399999997},null,{"$f":"-AF711-AF712-AF718-AF713+AF714+AF716+AF719-AF721-AF722-AF723-AF724-AF726-AF727-AF728-AF729-AF730-AF731-AF732-AF733-AF734-AF735-AF736-AF737-AF738-AF739-AF740-AF741-AF742-AF743-AF744-AF745","v":-18446335.010000002},null,{"$f":"-AH711-AH712-AH718-AH713+AH714+AH716+AH719-AH721-AH722-AH723-AH724-AH726-AH727-AH728-AH729-AH730-AH731-AH732-AH733-AH734-AH735-AH736-AH737-AH738-AH739-AH740-AH741-AH742-AH743-AH744-AH745","v":-22685124.150000002},0.41223213274766235,null,null,"+"]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E711*D711","v":360000},2541400,{"$f":"G711*D711","v":5082800},{"$f":"F711+H711","v":5442800},{"$f":"E711*$Y$1","v":235800},{"$f":"J711*D711","v":471600},3812100,{"$f":"L711*D711","v":7624200},{"$f":"M711+K711","v":8095800},332000,{"$f":"'ВСЕ СМЕТЫ КДС'!G6164","v":362687.09867281385},{"$f":"((O711/(P711/100))-100)/100","v":-8.461039497988096E-2},5812000,{"$f":"'ВСЕ СМЕТЫ КДС'!G6165","v":7997638.4361619204},{"$f":"((R711/(S711/100))-100)/100","v":-0.27328547715778101},null,{"$f":"N711-I711","v":2653000},{"$f":"1-I711/N711","v":0.3277007831221127},null,null,null,null,null,null,{"$f":"D711*O711","v":664000},{"$f":"1-F711/AD711","v":0.45783132530120485},{"$f":"D711*R711","v":11624000},{"$f":"1-H711/AF711","v":0.56273227804542325},{"$f":"O711*D711+R711*D711","v":12288000},0.55706380208333339]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,0,0,{"$f":"H712/D712","v":56700},113400,{"$f":"F712+H712","v":113400},{"$f":"E712*$Y$1","v":0},{"$f":"J712*D712","v":0},{"$f":"G712*$X$1","v":73710},147420,147420,0,null,null,73710,{"$f":"'ВСЕ СМЕТЫ КДС'!G6175","v":656223.57383611391},{"$f":"((R712/(S712/100))-100)/100","v":-0.88767547686665638},null,34020,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D712*R712","v":147420},{"$f":"1-H712/AF712","v":0.23076923076923073},147420,0.23076923076923073]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,35400,{"$f":"E713*D713","v":70800},0,{"$f":"D713*G713","v":0},{"$f":"F713+H713","v":70800},{"$f":"E713*$Y$1","v":46374},{"$f":"J713*D713","v":92748},{"$f":"G713*$X$1","v":0},0,92748,46374,{"$f":"'ВСЕ СМЕТЫ КДС'!G6179","v":39061.848019783683},{"$f":"((O713/(P713/100))-100)/100","v":0.18719421509481379},0,null,null,null,21948,0.23664122137404575,null,null,null,null,null,null,{"$f":"D713*O713","v":92748},{"$f":"1-F713/AD713","v":0.23664122137404575},null,null,92748,0.23664122137404575]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-2,43200,-86400,0,0,-86400,56592,-113184,0,0,-113184,56592,null,null,0,null,null,null,-26784,0.23664122137404575,null,null,null,null,null,null,{"$f":"O714*D714","v":-113184},null,{"$f":"R714*D714","v":0},null,-113184,0.23664122137404575]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,43200,{"$f":"E715*D715","v":129600},0,{"$f":"D715*G715","v":0},{"$f":"F715+H715","v":129600},{"$f":"E715*$Y$1","v":56592},{"$f":"J715*D715","v":169776},{"$f":"G715*$X$1","v":0},0,{"$f":"M715+K715","v":169776},56592,null,null,0,null,null,null,40176,0.23664122137404575,null,null,null,null,null,null,{"$f":"D715*O715","v":169776},{"$f":"1-F715/AD715","v":0.23664122137404575},null,null,169776,0.23664122137404575]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",-86,972,-83592,4440,{"$f":"(D716*G716)*0.2+(D716*G716)","v":-458208},-541800,1273.3200000000002,-109505.52000000002,{"$f":"G716*$X$1","v":5772},-496392,-605897.52,2373,{"$f":"'ВСЕ СМЕТЫ КДС'!G6272","v":3849.5599896821764},{"$f":"((O716/(P716/100))-100)/100","v":-0.38356591237433418},4672,{"$f":"'ВСЕ СМЕТЫ КДС'!G6273","v":3167.9589605207038},{"$f":"((R716/(S716/100))-100)/100","v":0.474766579435765},null,-64097.520000000019,0.10578937507451758,null,null,null,null,null,null,{"$f":"O716*D716","v":-204078},null,{"$f":"R716*D716","v":-401792},null,-605870,0.1057487579843861]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",41.91,973,{"$f":"E717*D717","v":40778.43},4441,{"$f":"(D717*G717)*0.2+(D717*G717)","v":223346.772},{"$f":"F717+H717","v":264125.20199999999},{"$f":"E717*$Y$1","v":1274.6300000000001},{"$f":"J717*D717","v":53419.743300000002},{"$f":"G717*$X$1","v":5773.3},241959.003,{"$f":"M717+K717","v":295378.7463},2373,{"$f":"'ВСЕ СМЕТЫ КДС'!G6272","v":3849.5599896821764},-0.38356591237433418,4672,{"$f":"'ВСЕ СМЕТЫ КДС'!G6273","v":3167.9589605207038},0.474766579435765,null,31253.544300000009,0.10580837210358218,null,null,null,null,null,null,{"$f":"D717*O717","v":99452.43},{"$f":"1-F717/AD717","v":0.58997050147492625},{"$f":"D717*R717","v":195803.51999999999},{"$f":"1-H717/AF717","v":-0.14066780821917813},295255.94999999995,0.1054364797728885]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",2,80400,{"$f":"E718*D718","v":160800},{"$f":"H718/D718","v":940065},1880130,{"$f":"F718+H718","v":2040930},{"$f":"E718*$Y$1","v":105324},{"$f":"J718*D718","v":210648},1410098,2820196,{"$f":"M718+K718","v":3030844},60324,{"$f":"'ВСЕ СМЕТЫ КДС'!G6169","v":48966.239727175685},0.23195083666024074,1490068,{"$f":"'ВСЕ СМЕТЫ КДС'!G6170","v":1675732.4702912101},-0.11079600925733998,null,989914,0.32661331299136476,null,null,null,null,null,null,{"$f":"D718*O718","v":120648},{"$f":"1-F718/AD718","v":-0.33280286453152974},{"$f":"D718*R718","v":2980136},{"$f":"1-H718/AF718","v":0.3691126847902243},3100784,0.34180194428247823]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-132,1092,-144144,3840,{"$f":"(D719*G719)*0.2+(D719*G719)","v":-608256},-752400,1430.52,-188828.63999999998,4992,-658944,-847772.64,1771,{"$f":"'ВСЕ СМЕТЫ КДС'!G6215","v":1623.91322306304},9.0575515272622475E-2,4632,{"$f":"'ВСЕ СМЕТЫ КДС'!G6221","v":254.76385019904001},17.181543403356269,null,-95372.640000000014,0.11249789802133747,null,null,null,null,null,null,{"$f":"O719*D719","v":-233772},null,{"$f":"R719*D719","v":-611424},null,-845196,{"$f":"1-I719/AH719","v":0.10979228486646886},null,{"$f":"S719+S719*T719","v":4632}]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,1092,{"$f":"E720*D720","v":153098.4},3840,{"$f":"(D720*G720)*0.2+(D720*G720)","v":646041.59999999998},{"$f":"F720+H720","v":799140},{"$f":"E720*$Y$1","v":1430.52},{"$f":"J720*D720","v":200558.90399999998},{"$f":"G720*$X$1","v":4992},699878.39999999991,{"$f":"M720+K720","v":900437.30399999989},1771,{"$f":"'ВСЕ СМЕТЫ КДС'!G6215","v":1623.91322306304},9.0575515272622475E-2,4632,{"$f":"'ВСЕ СМЕТЫ КДС'!G6221","v":254.76385019904001},17.181543403356269,null,101297.30399999989,0.11249789802133736,null,null,null,null,null,null,{"$f":"D720*O720","v":248294.19999999998},{"$f":"1-F720/AD720","v":0.38339920948616601},{"$f":"D720*R720","v":649406.39999999991},{"$f":"1-H720/AF720","v":5.1813471502589747E-3},897700.59999999986,0.10979228486646875]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",141,4500,634500,1192.5,168142.5,802642.5,5895,831195,1550.25,218585.25,1049780.25,5895,{"$f":"'ВСЕ СМЕТЫ КДС'!G6256","v":7520.8979517235211},-0.2161840198019071,1550.25,{"$f":"'ВСЕ СМЕТЫ КДС'!G6257","v":7467.4167998976009},-0.79239808871773987,null,247137.75,0.23541855545482016,null,null,null,null,null,null,831195,{"$f":"1-F721/AD721","v":0.23664122137404575},{"$f":"D721*R721","v":218585.25},{"$f":"1-H721/AF721","v":0.23076923076923073},1049780.25,0.23541855545482016]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",14,9000,126000,25961.25,363457.5,489457.5,11790,165060,33749.625,472494.75,637554.75,9790,{"$f":"'ВСЕ СМЕТЫ КДС'!G6249","v":8348.9554910361603},0.17260177162412887,35760,{"$f":"'ВСЕ СМЕТЫ КДС'!G6250","v":68066.669850117134},-0.47463273759765906,null,148097.25,0.23228946219912883,null,null,null,null,null,null,137060,{"$f":"1-F722/AD722","v":8.0694586312563876E-2},{"$f":"D722*R722","v":500640},{"$f":"1-H722/AF722","v":0.27401426174496646},637700,0.23246432491767288]
["1.15.10","Установка быстросъемного соединения типа \"елочка\" проход 7 мм  G 1/2\" Ру10","шт.",94,3180,298920,155,14570,313490,4165.8,391585.2,201.5,18941,410526.2,4165.8,null,null,201.5,null,null,null,97036.200000000012,0.23637029743777627,null,null,null,null,null,null,391585.2,{"$f":"1-F723/AD723","v":0.23664122137404586},{"$f":"D723*R723","v":18941},{"$f":"1-H723/AF723","v":0.23076923076923073},410526.2,0.23637029743777627]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",47,18600,874200,11288,530536,1404736,24366,1145202,14674.4,689696.79999999993,1834898.7999999998,9866,{"$f":"'ВСЕ СМЕТЫ КДС'!G6236","v":1674.6595669440001},{"$f":"((O724/(P724/100))-100)/100","v":4.8913466323211914},28674,{"$f":"'ВСЕ СМЕТЫ КДС'!G6237","v":28964.567166312958},{"$f":"((R724/(S724/100))-100)/100","v":-1.0031814549291767E-2},null,430162.79999999981,0.23443407342137879,null,null,null,null,null,null,463702,{"$f":"1-F724/AD724","v":-0.88526251773768494},{"$f":"D724*R724","v":1347678},{"$f":"1-H724/AF724","v":0.60633326358373441},1811380,0.22449403217436426,null,{"$f":"P724+P724*Q724","v":9866}]
["1.15.12","9.8 атм, 1/2M",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,null,null,null,null,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",94,300,28200,300,{"$f":"(D726*G726)*0.2+(D726*G726)","v":33840},62040,393,36942,{"$f":"G726*$X$1","v":390},{"$f":"L726*D726","v":36660},73602,393,null,null,390,null,null,null,11562,0.15708812260536398,null,null,null,null,null,null,36942,{"$f":"1-F726/AD726","v":0.23664122137404575},{"$f":"D726*R726","v":36660},{"$f":"1-H726/AF726","v":7.6923076923076872E-2},{"$f":"O726*D726+R726*D726","v":73602},{"$f":"1-I726/AH726","v":0.15708812260536398}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",40,360,14400,450,21600,36000,471.6,18864,585,23400,42264,471.6,null,null,585,null,null,null,6264,0.14821124361158433,null,null,null,null,null,null,18864,0.23664122137404575,23400,7.6923076923076872E-2,42264,0.14821124361158433]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",94,348,32712,360,40608,73320,455.88,42852.72,468,43992,86844.72,455.88,null,null,468,null,null,null,13524.720000000001,0.15573451097545132,null,null,null,null,null,null,42852.72,0.23664122137404586,43992,7.6923076923076872E-2,86844.72,0.15573451097545132]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",7,462,3234,465.59999999999997,3911.04,7145.04,605.22,4236.54,605.28,4236.96,8473.5,605.22,null,null,605.28,null,null,null,1328.46,0.15677819083023548,null,null,null,null,null,null,4236.54,0.23664122137404575,4236.96,7.6923076923076983E-2,8473.5,0.15677819083023548]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",32,444,14208,1380,52992,67200,581.64,18612.48,1794,57408,76020.479999999996,581.64,null,null,1794,null,null,null,8820.4799999999959,0.11602768096176186,null,null,null,null,null,null,18612.48,0.23664122137404575,57408,7.6923076923076872E-2,76020.479999999996,0.11602768096176186]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",188,453.59999999999997,85276.799999999988,972,219283.20000000001,304560,594.21600000000001,111712.60800000001,1263.6000000000001,237556.80000000002,349269.40800000005,594.22,null,null,1263.5999999999999,null,null,null,44709.408000000054,0.12800837111963737,null,null,null,null,null,null,111713.36,0.23664635993403127,237556.8,7.6923076923076872E-2,349270.16,0.12801024857090559]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",4,672,2688,1440,6912,9600,880.32,3521.28,1872,7488,11009.28,880.32,null,null,1872,null,null,null,1409.2800000000007,0.12800837111963725,null,null,null,null,null,null,3521.28,0.23664122137404586,7488,7.6923076923076872E-2,11009.28,0.12800837111963725]
["1.15.20","Установка перехода 12Х18Н10Т 219×4,0 - 114×3,0 ГОСТ 17378-2001","шт.",2,2400,4800,16025,32050,36850,3144,6288,20832.5,41665,47953,3144,null,null,20832.5,null,null,null,11103,0.23153921548182599,null,null,null,null,null,null,6288,0.23664122137404575,41665,0.23076923076923073,47953,0.23153921548182599]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,235200,77616,0,0,77616,308112,101676.96,0,0,101676.96,308112,null,null,0,null,null,null,24060.960000000006,0.23664122137404586,null,null,null,null,null,null,101676.96,0.23664122137404586,null,null,101676.96,0.23664122137404586]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,6000,3600,0,0,3600,7860,4716,0,0,4716,7860,null,null,0,null,null,null,1116,0.23664122137404575,null,null,null,null,null,null,4716,0.23664122137404575,null,null,4716,0.23664122137404575]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,15000,30000,16340,32680,62680,19650,39300,21242,42484,81784,19650,null,null,21242,null,null,null,19104,0.23359092242981516,null,null,null,null,null,null,39300,0.23664122137404575,{"$f":"D736*R736","v":42484},{"$f":"1-H736/AF736","v":0.23076923076923073},81784,0.23359092242981516]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,43200,86400,38780,77560,163960,56592,113184,50414,100828,214012,56592,null,null,50414,null,null,null,50052,0.23387473599611242,null,null,null,null,null,null,113184,0.23664122137404575,{"$f":"D737*R737","v":100828},{"$f":"1-H737/AF737","v":0.23076923076923073},214012,0.23387473599611242]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,114000,114000,0,0,114000,149340,149340,0,0,149340,149340,null,null,0,null,null,null,35340,0.23664122137404575,null,null,null,null,null,null,149340,0.23664122137404575,null,null,149340,0.23664122137404575]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",6.5,1800,11700,0,0,11700,2358,15327,0,0,15327,2358,null,null,0,null,null,null,3627,0.23664122137404575,null,null,null,null,null,null,15327,0.23664122137404575,null,null,15327,0.23664122137404575]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,0,2358,39300,null,null,0,null,null,null,558,0.23664122137404575,null,null,null,null,null,null,2358,0.23664122137404575,null,null,2358,0.23664122137404575]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",12,600,7200,0,0,7200,786,9432,0,0,9432,786,null,null,0,null,null,null,2232,0.23664122137404575,null,null,null,null,null,null,9432,0.23664122137404575,null,null,9432,0.23664122137404575]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",6,480,2880,0,0,2880,628.80000000000007,3772.8,0,0,3772.8,628.79999999999995,null,null,0,null,null,null,892.80000000000018,0.23664122137404586,null,null,null,null,null,null,3772.7999999999997,0.23664122137404575,null,null,3772.7999999999997,0.23664122137404575]
["1.15.30","Демонтаж металлических опор","т.",0.05,30000,1500,0,0,1500,39300,1965,0,0,1965,39300,null,null,0,null,null,null,465,0.23664122137404575,null,null,null,null,null,null,1965,0.23664122137404575,null,null,1965,0.23664122137404575]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",0.18,6000,1080,0,0,1080,7860,1414.8,0,0,1414.8,7860,null,null,0,null,null,null,334.79999999999995,0.23664122137404575,null,null,null,null,null,null,1414.8,0.23664122137404575,null,null,1414.8,0.23664122137404575]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,230000,301300,301300,0,0,301300,301300,null,null,0,null,null,null,71300,0.23664122137404575,null,null,null,null,null,null,301300,0.23664122137404575,null,null,301300,0.23664122137404575]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F749+F751+F752+F753+F754+F756+F759+F760+F761+F762+F763+F764+F765","v":4574516.7},null,{"$f":"H749+H751+H752+H753+H754+H756+H759+H760+H761+H762+H763+H764+H765","v":6249444.4060000004},{"$f":"I749+I751+I752+I753+I754+I756+I759+I760+I761+I762+I763+I764+I765","v":10823961.105999999},null,{"$f":"SUM(K749:K754)+K756+SUM(K759:K764)+K765","v":6020578.8569999989},null,{"$f":"SUM(M749:M754)+M756+SUM(M759:M764)+M765","v":8165455.827800001},{"$f":"SUM(N749:N754)+N756+SUM(N759:N764)+N765","v":14186034.684800003},null,null,null,null,null,null,null,3362073.578800004,0.23699882690984719,null,null,null,null,null,null,{"$f":"AD749+AD751+AD752+AD753+AD754+AD756+AD759+AD760+AD761+AD762+AD763+AD764+AD765","v":6742432.2699999996},0.32153316239393226,{"$f":"AF749+AF751+AF752+AF753+AF754+AF756+AF759+AF760+AF761+AF762+AF763+AF764+AF765","v":7599618.1099999994},{"$f":"1-H746/AF746","v":0.17766336208701927},{"$f":"AH749+AH751+AH752+AH753+AH754+AH756+AH759+AH760+AH761+AH762+AH763+AH764+AH765","v":14342050.380000001},0.24529890641759144,"ЛВ","+",null,null,null,null,"-","-","-","-"]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"-F749-F751-F752-F754+F755+F757-F760-F761-F762-F763-F764-F765","v":-3799296.6},null,{"$f":"-H749-H751-H752-H754+H755+H757-H760-H761-H762-H763-H764-H765","v":-4847552.5360000003},{"$f":"-I749-I751-I752-I754+I755+I757-I760-I761-I762-I763-I764-I765","v":-8646849.1359999999},null,{"$f":"K749+K751+K752+K754+-K755-K757+SUM(K760:K765)","v":5005040.5259999996},null,{"$f":"M749+M751+M752+M754+-M755-M757+SUM(M760:M765)","v":6342996.3968000002},{"$f":"N749+N751+N752+N754+-N755-N757+SUM(N760:N765)","v":11348036.922800001},null,null,null,null,null,null,null,19994886.058800001,1.7619687171291374,null,null,null,null,null,null,{"$f":"-AD749-AD751-AD752-AD754+AD755+AD757-AD760-AD761-AD762-AD763-AD764-AD765","v":-5003468.07},null,{"$f":"-AF749-AF751-AF752-AF754+AF755+AF757-AF760-AF761-AF762-AF763-AF764-AF765","v":-6342120.8799999999},null,{"$f":"-AH749-AH751-AH752-AH754+AH755+AH757-AH760-AH761-AH762-AH763-AH764-AH765","v":-11345588.950000001},0.23786687724130895,null,"+","+",null,null,null,"-","-","-","-"]
["1.16.1","Теплоснабжение установки П1",null,null,null,null,null,null,null,{"$f":"E748*$Y$1","v":0},{"$f":"J748*D748","v":0},{"$f":"G748*$X$1","v":0},{"$f":"L748*D748","v":0},{"$f":"M748+K748","v":0},0,null,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1030,{"$f":"D749*E749","v":41200},493.25,{"$f":"D749*G749","v":19730},{"$f":"F749+H749","v":60930},1349.3,53972,641.22500000000002,{"$f":"L749*D749","v":25649},79621,1310,null,null,619.45000000000005,null,null,null,{"$f":"N749-I749","v":18691},{"$f":"1-I749/N749","v":0.23474962635485608},null,null,null,null,null,null,{"$f":"D749*O749","v":52400},{"$f":"1-F749/AD749","v":0.2137404580152672},{"$f":"D749*R749","v":24778},{"$f":"1-H749/AF749","v":0.20372911453708931},{"$f":"O749*D749+R749*D749","v":77178},{"$f":"1-I749/AH749","v":0.21052631578947367}]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D751*E751","v":95798.400000000009},139298.37600000002,{"$f":"D751*G751","v":139298.37600000002},{"$f":"F751+H751","v":235096.77600000001},125495.90400000001,125495.90400000001,181087.88880000004,{"$f":"L751*D751","v":181087.88880000004},306583.79280000005,125495.9,null,null,181087.89,null,null,null,{"$f":"N751-I751","v":71487.016800000041},{"$f":"1-I751/N751","v":0.23317285022510825},null,null,null,null,null,null,{"$f":"D751*O751","v":125495.9},{"$f":"1-F751/AD751","v":0.2366411970430905},{"$f":"D751*R751","v":181087.89},{"$f":"1-H751/AF751","v":0.23076923586662801},{"$f":"O751*D751+R751*D751","v":306583.79000000004},{"$f":"1-I751/AH751","v":0.23317284322175025}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.560000000005,52630.560000000005,128976.12,128976.12,181606.68,52630.559999999998,null,null,128976.12,null,null,null,42218.28,0.23247096417378477,null,null,null,null,null,null,{"$f":"D752*O752","v":52630.559999999998},{"$f":"1-F752/AD752","v":0.23664122137404575},{"$f":"D752*R752","v":128976.12},{"$f":"1-H752/AF752","v":0.23076923076923084},181606.68,0.23247096417378477]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D753*E753","v":193500},11157.51,{"$f":"D753*G753","v":479772.93},{"$f":"F753+H753","v":673272.92999999993},{"$f":"E753*$Y$1","v":5895},{"$f":"J753*D753","v":253485},{"$f":"G753*$X$1","v":14504.763000000001},623704.80900000001,{"$f":"M753+K753","v":877189.80900000001},6454,{"$f":"'ВСЕ СМЕТЫ КДС'!G6079","v":0},null,17008,null,null,null,203916.87900000007,0.23246608306184746,null,null,null,null,null,null,{"$f":"D753*O753","v":277522},{"$f":"1-F753/AD753","v":0.30275797954756745},{"$f":"D753*R753","v":731344},{"$f":"1-H753/AF753","v":0.34398459548447791},1008866,0.33264384962918769]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.381000000008,126480.76200000002,93837.744000000006,187675.48800000001,314156.25,63240.38,null,null,93837.74,null,null,null,73240.289999999979,0.23313332139659793,null,null,null,null,null,null,{"$f":"D754*O754","v":126480.76},{"$f":"1-F754/AD754","v":0.23664120930329624},{"$f":"D754*R754","v":187675.48},{"$f":"1-H754/AF754","v":0.23076919797940576},314156.24,0.2331332969862383]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-151,801.98675496688736,-121099.99999999999,899.19205298013242,-135778,-256878,1050.6026490066224,-158640.99999999997,1168.9496688741722,-176511.4,-335152.39999999997,1050.5999999999999,null,null,1168.95,null,null,null,-78274.399999999965,0.23354867815358016,null,null,null,null,null,null,{"$f":"O755*D755","v":-158640.59999999998},null,{"$f":"R755*D755","v":-176511.45},null,-335152.05,0.23354787774683161]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",208,876.2,{"$f":"D756*E756","v":182249.60000000001},826.98,{"$f":"D756*G756","v":172011.84},{"$f":"F756+H756","v":354261.44},{"$f":"E756*$Y$1","v":1147.8220000000001},{"$f":"J756*D756","v":238746.97600000002},{"$f":"G756*$X$1","v":1075.0740000000001},223615.39200000002,{"$f":"M756+K756","v":462362.36800000002},1050.5999999999999,null,null,1168.95,null,null,null,108100.92800000001,0.23380131144237071,null,null,null,null,null,null,{"$f":"D756*O756","v":218524.79999999999},{"$f":"1-F756/AD756","v":0.16600038073481815},{"$f":"D756*R756","v":243141.6},{"$f":"1-H756/AF756","v":0.29254459129988453},461666.4,0.23264625712419185]
["1.16.2.6","Прокладка воздуховодов из оцинкованой стали","м2",-1146,1800,-2062800,1572.326352530541,-1801886,-3864686,2358,-2702268,2044.0242582897035,-2342451.8000000003,-5044719.8000000007,2358,null,null,2044.02,null,null,null,-1180033.8000000007,0.23391463684464708,null,null,null,null,null,null,{"$f":"O757*D757","v":-2702268},null,{"$f":"R757*D757","v":-2342446.92},null,-5044714.92,0.23391389577272681]
["1.16.3","Кондиционирование воздуха",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D759*E759","v":2583370.5},2345.35,{"$f":"D759*G759","v":2687771.1},{"$f":"F759+H759","v":5271141.5999999996},{"$f":"E759*$Y$1","v":2953.0675000000001},{"$f":"J759*D759","v":3384215.355},{"$f":"G759*$X$1","v":3048.9549999999999},{"$f":"L759*D759","v":3494102.4299999997},{"$f":"M759+K759","v":6878317.7850000001},3581,null,null,2445,null,null,null,{"$f":"N759-I759","v":1607176.1850000005},{"$f":"1-I759/N759","v":0.23365832100762707},null,null,null,null,null,null,{"$f":"D759*O759","v":4103826},{"$f":"1-F759/AD759","v":0.37049706785814018},{"$f":"D759*R759","v":2801970},{"$f":"1-H759/AF759","v":4.0756646216768888E-2},{"$f":"O759*D759+R759*D759","v":6905796},{"$f":"1-I759/AH759","v":0.23670760039827421}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.46,305662.3,362404.12000000005,1812020.6000000003,2117682.9000000004,61132.45,null,null,362404.12,null,null,null,490490.90000000037,0.23161678266373131,null,null,null,null,null,null,305662.25,0.23664109650439336,1812020.6,0.23076923076923084,2117682.85,0.23161676452165636]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.931250000001,811918.9,1105358.8999999999,18340,null,null,50744.93,null,null,null,256805.89999999991,0.23232807009560419,null,null,null,null,null,null,293440,0.23664122137404575,811918.88,0.23076921182076715,1105358.8799999999,0.23232805620560082]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352,635,null,null,889,null,null,null,176707,0.33318814674027819,null,null,null,null,null,null,220980,0.3332337768123812,309372,0.33315555383163309,530352,0.33318814674027819]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,133000,1136.7518796992481,151188,284188,{"$f":"E763*$Y$1","v":1310},174230,{"$f":"G763*$X$1","v":1477.7774436090226},196544.4,370774.4,1310,null,null,1477.78,null,null,null,86586.400000000023,0.23352852839894023,null,null,null,null,null,null,174230,0.23664122137404575,196544.74,0.23077056145079233,370774.74,0.23352923125237712]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.300000000001,170788.80000000002,223188.80000000002,3275,null,null,10674.3,null,null,null,51812.800000000017,0.23214784971288893,null,null,null,null,null,null,52400,0.23664122137404575,170788.8,0.23076923076923073,223188.8,0.23214784971288882]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,{"$f":"D765*E765","v":564000},0,{"$f":"D765*G765","v":0},{"$f":"F765+H765","v":564000},{"$f":"E765*$Y$1","v":738840},{"$f":"J765*D765","v":738840},{"$f":"G765*$X$1","v":0},0,{"$f":"M765+K765","v":738840},738840,null,null,0,null,null,null,174840,0.23664122137404575,null,null,null,null,null,null,738840,0.23664122137404575,null,null,738840,0.23664122137404575]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F867+F868+F869+F768+F769+F771+F773+F775+F776+F777+F779+F870+F871+F781+F872+F873+F874+F875+F876+F877+F878+F879+F783+F785+F787+F789+F790+F792+F880+F793+F881+F882+F883+F884+F794+F795+F796+F797+F798+F799+F800+F801+F803+F804+F805+F806+F809+F810+F811+F812+F813+F814+F815+F816+F817+F818+F819+F820+F821+F822+F823+F824+F826+F827+F828+F829+F831+F833+F834+F835+F836+F837+F839+F840+F841+F838+F842+F843+F844+F845+F808+F846+F847+F848+F849+F850+F851+F852+F854+F856+F858+F860+F862+F863+F864+F865+F866","v":4515911.2639999995},null,{"$f":"H867+H868+H869+H768+H769+H771+H773+H775+H776+H777+H779+H870+H871+H781+H872+H873+H874+H875+H876+H877+H878+H879+H783+H785+H787+H789+H790+H792+H880+H793+H881+H882+H883+H884+H794+H795+H796+H797+H798+H799+H800+H801+H803+H804+H805+H806+H809+H810+H811+H812+H813+H814+H815+H816+H817+H818+H819+H820+H821+H822+H823+H824+H826+H827+H828+H829+H831+H833+H834+H835+H836+H837+H839+H840+H841+H838+H842+H843+H844+H845+H808+H846+H847+H848+H849+H850+H851+H852+H854+H856+H858+H860+H862+H863+H864+H865+H866","v":11238740.883999998},{"$f":"I867+I868+I869+I768+I769+I771+I773+I775+I776+I777+I779+I870+I871+I781+I872+I873+I874+I875+I876+I877+I878+I879+I783+I785+I787+I789+I790+I792+I880+I793+I881+I882+I883+I884+I794+I795+I796+I797+I798+I799+I800+I801+I803+I804+I805+I806+I809+I810+I811+I812+I813+I814+I815+I816+I817+I818+I819+I820+I821+I822+I823+I824+I826+I827+I828+I829+I831+I833+I834+I835+I836+I837+I839+I840+I841+I838+I842+I843+I844+I845+I808+I846+I847+I848+I849+I850+I851+I852+I854+I856+I858+I860+I862+I863+I864+I865+I866","v":15754652.147999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD867+AD868+AD869+AD768+AD769+AD771+AD773+AD775+AD776+AD777+AD779+AD870+AD871+AD781+AD872+AD873+AD874+AD875+AD876+AD877+AD878+AD879+AD783+AD785+AD787+AD789+AD790+AD792+AD880+AD793+AD881+AD882+AD883+AD884+AD794+AD795+AD796+AD797+AD798+AD799+AD800+AD801+AD803+AD804+AD805+AD806+AD809+AD810+AD811+AD812+AD813+AD814+AD815+AD816+AD817+AD818+AD819+AD820+AD821+AD822+AD823+AD824+AD826+AD827+AD828+AD829+AD831+AD833+AD834+AD835+AD836+AD837+AD839+AD840+AD841+AD838+AD842+AD843+AD844+AD845+AD808+AD846+AD847+AD848+AD849+AD850+AD851+AD852+AD854+AD856+AD858+AD860+AD862+AD863+AD864+AD865+AD866","v":6279544.0279999999},0.2808536346167968,{"$f":"AF867+AF868+AF869+AF768+AF769+AF771+AF773+AF775+AF776+AF777+AF779+AF870+AF871+AF781+AF872+AF873+AF874+AF875+AF876+AF877+AF878+AF879+AF783+AF785+AF787+AF789+AF790+AF792+AF880+AF793+AF881+AF882+AF883+AF884+AF794+AF795+AF796+AF797+AF798+AF799+AF800+AF801+AF803+AF804+AF805+AF806+AF809+AF810+AF811+AF812+AF813+AF814+AF815+AF816+AF817+AF818+AF819+AF820+AF821+AF822+AF823+AF824+AF826+AF827+AF828+AF829+AF831+AF833+AF834+AF835+AF836+AF837+AF839+AF840+AF841+AF838+AF842+AF843+AF844+AF845+AF808+AF846+AF847+AF848+AF849+AF850+AF851+AF852+AF854+AF856+AF858+AF860+AF862+AF863+AF864+AF865+AF866","v":14406053.600000001},{"$f":"1-H766/AF766","v":0.21985984530836422},{"$f":"AH867+AH868+AH869+AH768+AH769+AH771+AH773+AH775+AH776+AH777+AH779+AH870+AH871+AH781+AH872+AH873+AH874+AH875+AH876+AH877+AH878+AH879+AH783+AH785+AH787+AH789+AH790+AH792+AH880+AH793+AH881+AH882+AH883+AH884+AH794+AH795+AH796+AH797+AH798+AH799+AH800+AH801+AH803+AH804+AH805+AH806+AH809+AH810+AH811+AH812+AH813+AH814+AH815+AH816+AH817+AH818+AH819+AH820+AH821+AH822+AH823+AH824+AH826+AH827+AH828+AH829+AH831+AH833+AH834+AH835+AH836+AH837+AH839+AH840+AH841+AH838+AH842+AH843+AH844+AH845+AH808+AH846+AH847+AH848+AH849+AH850+AH851+AH852+AH854+AH856+AH858+AH860+AH862+AH863+AH864+AH865+AH866","v":20685597.627999999},0.23837578051530306,"ЛВ  ","+",null,null,null,null,"-","-","-","-"]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F768-F769+F770+F772+F774-F776-F777+F778+F780+F782+F885+F784+F786+F788-F790+F791-F793+F886+F887-F799+F802+F888+F825-F829+F830+F832+F889-F838+F807+F890+F853+F855+F857+F859+F861-F863-F864-F865","v":-2812122.4},null,{"$f":"-H768-H769+H770+H772+H774-H776-H777+H778+H780+H782+H885+H784+H786+H788-H790+H791-H793+H886+H887-H799+H802+H888+H825-H829+H830+H832+H889-H838+H807+H890+H853+H855+H857+H859+H861-H863-H864-H865","v":-8434095.25},{"$f":"-I768-I769+I770+I772+I774-I776-I777+I778+I780+I782+I885+I784+I786+I788-I790+I791-I793+I886+I887-I799+I802+I888+I825-I829+I830+I832+I889-I838+I807+I890+I853+I855+I857+I859+I861-I863-I864-I865","v":-11246217.650000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"-AD768-AD769+AD770+AD772+AD774-AD776-AD777+AD778+AD780+AD782+AD885+AD784+AD786+AD788-AD790+AD791-AD793+AD886+AD887-AD799+AD802+AD888+AD825-AD829+AD830+AD832+AD889-AD838+AD807+AD890+AD853+AD855+AD857+AD859+AD861-AD863-AD864-AD865","v":-4059849.4719999996},null,{"$f":"-AF768-AF769+AF770+AF772+AF774-AF776-AF777+AF778+AF780+AF782+AF885+AF784+AF786+AF788-AF790+AF791-AF793+AF886+AF887-AF799+AF802+AF888+AF825-AF829+AF830+AF832+AF889-AF838+AF807+AF890+AF853+AF855+AF857+AF859+AF861-AF863-AF864-AF865","v":-11732543.300000003},null,{"$f":"-AH768-AH769+AH770+AH772+AH774-AH776-AH777+AH778+AH780+AH782+AH885+AH784+AH786+AH788-AH790+AH791-AH793+AH886+AH887-AH799+AH802+AH888+AH825-AH829+AH830+AH832+AH889-AH838+AH807+AH890+AH853+AH855+AH857+AH859+AH861-AH863-AH864-AH865","v":-15792392.772000002},0.28787120404327793]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,5000,{"$f":"D768*E768","v":95000},19860,{"$f":"D768*G768","v":377340},{"$f":"F768+H768","v":472340},{"$f":"E768*$Y$1","v":6550},{"$f":"J768*D768","v":124450},{"$f":"G768*2","v":39720},{"$f":"L768*D768","v":754680},{"$f":"M768+K768","v":879130},6288,{"$f":"'ВСЕ СМЕТЫ КДС'!G7165","v":0},null,39720,null,null,null,{"$f":"N768-I768","v":406790},{"$f":"1-I768/N768","v":0.46271882429219802},null,null,null,null,null,null,{"$f":"D768*O768","v":119472},{"$f":"1-F768/AD768","v":0.2048346055979644},{"$f":"D768*R768","v":754680},{"$f":"1-H768/AF768","v":0.5},{"$f":"O768*D768+R768*D768","v":874152},0.45965918970613806]
["1.17.2","Ящик силовой с рубильником  и штепсельным разъемом 63А  ЯВЗШ-31","шт.",65,2400,156000,8794,{"$f":"G769*D769","v":571610},727610,3144,204360,{"$f":"G769*$X$1","v":11432.2},743093,947453,3144,null,null,11432,null,null,null,219843,0.2320357843608073,null,null,null,null,null,null,{"$f":"D769*O769","v":204360},{"$f":"1-F769/AD769","v":0.23664122137404575},{"$f":"D769*R769","v":743080},{"$f":"1-H769/AF769","v":0.23075577326801955},947440,0.23202524698133919]
["1.17.3","Щит силовой","шт.",-1,4800,-4800,37179,{"$f":"G770*D770","v":-37179},-41979,6288,{"$f":"J770*D770","v":-6288},48332.700000000004,-48332.700000000004,{"$f":"M770+K770","v":-54620.700000000004},6288,null,null,48332.7,null,null,null,-12641.700000000004,0.23144522131719303,null,null,null,null,null,null,{"$f":"O770*D770","v":-6288},null,{"$f":"R770*D770","v":-48332.7},null,-54620.7,0.23144522131719292]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",2,5000,10000,47351.6,{"$f":"G771*D771","v":94703.2},104703.2,6550,13100,61557.08,123114.16,136214.16,6288,null,null,68309,null,null,null,31510.960000000006,0.2313339523585507,null,null,null,null,null,null,{"$f":"D771*O771","v":12576},{"$f":"1-F771/AD771","v":0.2048346055979644},{"$f":"D771*R771","v":136618},{"$f":"1-H771/AF771","v":0.30680291030464513},149194,0.29820770272262964,"в проекте 1 ЩС"]
["1.17.4","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G772*D772","v":-39982},-44782,6288,-6288,51976.6,-51976.6,-58264.6,6288,null,null,51976.6,null,null,null,-13482.599999999999,0.23140294449803134,null,null,null,null,null,null,{"$f":"O772*D772","v":-6288},null,{"$f":"R772*D772","v":-51976.6},null,-58264.6,0.23140294449803134]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D773*G773","v":48392.74},53392.74,6550,6550,62910.561999999998,62910.561999999998,69460.562000000005,6288,null,null,65980,null,null,null,16067.822000000007,0.23132294840919954,null,null,null,null,null,null,{"$f":"D773*O773","v":6288},{"$f":"1-F773/AD773","v":0.2048346055979644},{"$f":"D773*R773","v":65980},{"$f":"1-H773/AF773","v":0.26655441042740224},72268,0.26118420324348257]
["1.17.5","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G774*D774","v":-39982},-44782,6288,-6288,51976.6,-51976.6,-58264.6,6288,null,null,51976.6,null,null,null,-13482.599999999999,0.23140294449803134,null,null,null,null,null,null,{"$f":"O774*D774","v":-6288},null,{"$f":"R774*D774","v":-51976.6},null,-58264.6,0.23140294449803134]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,{"$f":"69033*1.2","v":82839.599999999991},{"$f":"G775*D775","v":82839.599999999991},87839.599999999991,6550,6550,107691.48,107691.48,114241.48,6288,null,null,112940,null,null,null,26401.880000000005,0.23110589953841643,null,null,null,null,null,null,{"$f":"D775*O775","v":6288},{"$f":"1-F775/AD775","v":0.2048346055979644},{"$f":"D775*R775","v":112940},{"$f":"1-H775/AF775","v":0.26651673454931835},119228,0.26326366289797709]
["1.17.6","Щит управления компрессорами","шт.",2,5000,10000,58964,{"$f":"G776*D776","v":117928},127928,6550,13100,76653.2,153306.4,166406.39999999999,6288,null,null,76653,null,null,null,38478.399999999994,0.23123149109649621,null,null,null,null,null,null,{"$f":"D776*O776","v":12576},{"$f":"1-F776/AD776","v":0.2048346055979644},{"$f":"D776*R776","v":153306},{"$f":"1-H776/AF776","v":0.2307672237224897},165882,0.22880119603091353]
["1.17.7","Шкаф питания вентиляции ШПВ","шт.",1,5000,5000,116088.25,{"$f":"G777*D777","v":116088.25},121088.25,6550,6550,150914.72500000001,150914.72500000001,157464.72500000001,6288,null,null,73866,null,null,null,36376.475000000006,0.23101348571878566,null,null,null,null,null,null,{"$f":"D777*O777","v":6288},{"$f":"1-F777/AD777","v":0.2048346055979644},{"$f":"D777*R777","v":73866},{"$f":"1-H777/AF777","v":-0.57160601629978602},80154,-0.51069503705367159]
["1.17.8","Щит питания оборудования СКС","шт.",-1,4800,{"$f":"D778*E778","v":-4800},42834,{"$f":"G778*D778","v":-42834},{"$f":"F778+H778","v":-47634},{"$f":"E778*$Y$1","v":6288},{"$f":"J778*D778","v":-6288},{"$f":"G778*$X$1","v":55684.200000000004},-55684.200000000004,{"$f":"M778+K778","v":-61972.200000000004},6288,null,null,55684.2,null,null,null,-14338.200000000004,0.23136503141731302,null,null,null,null,null,null,{"$f":"O778*D778","v":-6288},null,{"$f":"R778*D778","v":-55684.2},null,-61972.2,0.23136503141731291]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D779*E779","v":5000},54834,{"$f":"G779*D779","v":54834},{"$f":"F779+H779","v":59834},{"$f":"E779*$Y$1","v":6550},{"$f":"J779*D779","v":6550},{"$f":"G779*$X$1","v":71284.2},71284.2,{"$f":"M779+K779","v":77834.2},6288,null,null,71284.2,null,null,null,18000.199999999997,0.23126337779536499,null,null,null,null,null,null,{"$f":"D779*O779","v":6288},{"$f":"1-F779/AD779","v":0.2048346055979644},{"$f":"D779*R779","v":71284.2},{"$f":"1-H779/AF779","v":0.23076923076923073},77572.2,0.2286669708993686]
["1.17.9","Ящик 12В понижающий 220В/12В 250ВА IP30 2 автомата","шт.",-32,2500,-80000,4540,-145280,-225280,3275,-104800,5902,-188864,-293664,2615,{"$f":"'ВСЕ СМЕТЫ КДС'!G7194","v":2013.164184665088},{"$f":"((O780/(P780/100))-100)/100","v":0.29895018991460659},5902,{"$f":"'ВСЕ СМЕТЫ КДС'!G7195","v":4899.6821909235205},{"$f":"((R780/(S780/100))-100)/100","v":0.20456792298350224},null,-68384,0.23286477062220767,null,null,null,null,null,null,{"$f":"O780*D780","v":-83680},null,{"$f":"R780*D780","v":-188864},null,-272544,0.17341787014206878]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",10,1800,{"$f":"D781*E781","v":18000},5740,{"$f":"G781*D781","v":57400},{"$f":"F781+H781","v":75400},{"$f":"E781*$Y$1","v":2358},{"$f":"J781*D781","v":23580},{"$f":"G781*$X$1","v":7462},74620,{"$f":"M781+K781","v":98200},2358,null,null,7462,{"$f":"'ВСЕ СМЕТЫ КДС'!G7196","v":0},null,null,22800,0.23217922606924646,null,null,null,null,null,null,{"$f":"D781*O781","v":23580},{"$f":"1-F781/AD781","v":0.23664122137404575},{"$f":"D781*R781","v":74620},{"$f":"1-H781/AF781","v":0.23076923076923073},98200,0.23217922606924646]
["1.17.10","Кабель силовой 5х95","м",-100,240,-24000,7254,-725400,-749400,314.40000000000003,-31440.000000000004,9430.2000000000007,-943020.00000000012,-974460.00000000012,354,{"$f":"'ВСЕ СМЕТЫ КДС'!G6982","v":550.10202331503228},{"$f":"((O782/(P782/100))-100)/100","v":-0.35648300679441164},9430.2000000000007,{"$f":"'ВСЕ СМЕТЫ КДС'!G6984","v":7299.687084812047},{"$f":"((R782/(S782/100))-100)/100","v":0.29186359503282888},null,-225060.00000000012,0.23095868481004878,null,null,null,null,null,null,{"$f":"O782*D782","v":-35400},null,{"$f":"R782*D782","v":-943020.00000000012},null,-978420.00000000012,0.23407125774207405]
["1.17.10","Кабель силовой 5х70","м",64,240,{"$f":"D783*E783","v":15360},{"$f":"4132.8*1.2","v":4959.3599999999997},{"$f":"G783*D783","v":317399.03999999998},{"$f":"F783+H783","v":332759.03999999998},null,null,null,null,null,354,null,null,6371,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D783*O783","v":22656},{"$f":"1-F783/AD783","v":0.32203389830508478},{"$f":"D783*R783","v":407744},{"$f":"1-H783/AF783","v":0.22157275153037204},430400,0.22686096654275101]
["1.17.11","Кабель силовой 5х16","м",-260,142,-36920,1392,-361920,-398840,186.02,-48365.200000000004,1809.6000000000001,{"$f":"L784*D784","v":-470496.00000000006},-518861.20000000007,186.02,{"$f":"'ВСЕ СМЕТЫ КДС'!G6963","v":151.26581595340798},{"$f":"((O784/(P784/100))-100)/100","v":0.22975570407326401},1500,1200,{"$f":"((R784/(S784/100))-100)/100","v":0.25},null,{"$f":"N784-I784","v":-120021.20000000007},{"$f":"1-I784/N784","v":0.23131658331746541},null,null,null,null,null,null,{"$f":"O784*D784","v":-48365.200000000004},null,{"$f":"R784*D784","v":-390000},null,-438365.2,9.0165003973855629E-2]
["1.17.11","Кабель силовой 5х16","м",1620,142,{"$f":"D785*E785","v":230040},1392,{"$f":"G785*D785","v":2255040},{"$f":"F785+H785","v":2485080},{"$f":"E785*$Y$1","v":186.02},{"$f":"J785*D785","v":301352.40000000002},{"$f":"G785*$X$1","v":1809.6000000000001},2931552,{"$f":"M785+K785","v":3232904.4},186.02,{"$f":"'ВСЕ СМЕТЫ КДС'!G6964","v":0},null,1500,1200,{"$f":"((R785/(S785/100))-100)/100","v":0.25},null,747824.39999999991,0.23131658331746519,null,null,null,null,null,null,{"$f":"D785*O785","v":301352.40000000002},{"$f":"1-F785/AD785","v":0.23664122137404586},{"$f":"D785*R785","v":2430000},{"$f":"1-H785/AF785","v":7.1999999999999953E-2},2731352.4,9.0165003973855518E-2]
["1.17.12","Кабель силовой 5х10","м",-1610,124,-199640,912,-1468320,-1667960,162.44,-261528.4,1185.6000000000001,-1908816.0000000002,-2170344.4000000004,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},{"$f":"((O786/(P786/100))-100)/100","v":0.20317997065548896},1086,{"$f":"'ВСЕ СМЕТЫ КДС'!G6973","v":865.06640222569433},{"$f":"((R786/(S786/100))-100)/100","v":0.25539495835912079},null,-502384.40000000037,0.23147681077712845,null,null,null,null,null,null,{"$f":"O786*D786","v":-293020},null,{"$f":"R786*D786","v":-1748460},null,-2041480,0.18296529968454256]
["1.17.12","Кабель силовой 5х10","м",450,124,{"$f":"D787*E787","v":55800},912,{"$f":"G787*D787","v":410400},{"$f":"F787+H787","v":466200},{"$f":"E787*$Y$1","v":162.44},{"$f":"J787*D787","v":73098},{"$f":"G787*$X$1","v":1185.6000000000001},533520.00000000012,{"$f":"M787+K787","v":606618.00000000012},182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,1086,{"$f":"'ВСЕ СМЕТЫ КДС'!G6973","v":865.06640222569433},null,null,140418.00000000012,0.23147681077712845,null,null,null,null,null,null,{"$f":"D787*O787","v":81900},{"$f":"1-F787/AD787","v":0.31868131868131866},{"$f":"D787*R787","v":488700},{"$f":"1-H787/AF787","v":0.16022099447513816},570600,0.18296529968454256]
["1.17.13","Кабель силовой 5х6","м",-40,124,-4960,470,-18800,-23760,162.44,-6497.6,611,-24440,-30937.599999999999,182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},{"$f":"((R788/(S788/100))-100)/100","v":0.19413021438236697},null,-7177.5999999999985,0.23200248241621846,null,null,null,null,null,null,{"$f":"O788*D788","v":-7280},null,{"$f":"R788*D788","v":-24440},null,-31720,0.25094577553593944]
["1.17.13","Кабель силовой 5х6","м",380,124,{"$f":"D789*E789","v":47120},470,{"$f":"G789*D789","v":178600},{"$f":"F789+H789","v":225720},{"$f":"E789*$Y$1","v":162.44},{"$f":"J789*D789","v":61727.199999999997},{"$f":"G789*$X$1","v":611},232180,{"$f":"M789+K789","v":293907.20000000001},182,{"$f":"'ВСЕ СМЕТЫ КДС'!G$6963","v":151.26581595340798},0.20317997065548896,611,{"$f":"'ВСЕ СМЕТЫ КДС'!G6968","v":511.66949185355304},null,null,68187.200000000012,0.23200248241621846,null,null,null,null,null,null,{"$f":"D789*O789","v":69160},{"$f":"1-F789/AD789","v":0.31868131868131866},{"$f":"D789*R789","v":232180},{"$f":"1-H789/AF789","v":0.23076923076923073},301340,0.25094577553593944]
["1.17.14","Кабель силовой 5х4","м",760,124,94240,382,290320,384560,162.44,123454.39999999999,496.6,377416,500870.40000000002,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,496.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7007","v":401.66214055454122},{"$f":"((R790/(S790/100))-100)/100","v":0.23636247945695374},null,116310.40000000002,0.23221655741684877,null,null,null,null,null,null,{"$f":"D790*O790","v":138320},{"$f":"1-F790/AD790","v":0.31868131868131866},{"$f":"D790*R790","v":377416},{"$f":"1-H790/AF790","v":0.23076923076923073},515736,0.25434718538166812]
["1.17.15","Кабель силовой 5х2,5","м",-210,124,-26040,248,-52080,-78120,162.44,-34112.400000000001,322.40000000000003,-67704,-101816.4,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,322.39999999999998,{"$f":"'ВСЕ СМЕТЫ КДС'!G7019","v":248.60592050392299},{"$f":"((R791/(S791/100))-100)/100","v":0.29683154506737708},null,-23696.399999999994,0.23273657289002558,null,null,null,null,null,null,{"$f":"O791*D791","v":-38220},null,{"$f":"R791*D791","v":-67704},null,-105924,{"$f":"1-I791/AH791","v":0.26249008723235523}]
["1.17.15","Кабель силовой 5х2,5","м",480,{"$f":"103.33*1.2","v":123.996},59518.079999999994,{"$f":"206.67*1.2","v":248.00399999999996},{"$f":"G792*D792","v":119041.91999999998},{"$f":"F792+H792","v":178559.99999999997},{"$f":"E792*$Y$1","v":162.43476000000001},{"$f":"J792*D792","v":77968.684800000003},{"$f":"G792*$X$1","v":322.40519999999998},154754.49599999998,{"$f":"M792+K792","v":232723.18079999997},182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,322.39999999999998,{"$f":"'ВСЕ СМЕТЫ КДС'!G7019","v":248.60592050392299},null,null,54163.180800000002,0.23273650958967984,null,null,null,null,null,null,{"$f":"D792*O792","v":87360},{"$f":"1-F792/AD792","v":0.31870329670329678},{"$f":"D792*R792","v":154752},{"$f":"1-H792/AF792","v":0.23075682382134011},242112,0.26249008723235534]
["1.17.16","Кабель силовой 3х2,5","м",1320,124,163680,142,187440,351120,162.44,214420.8,184.6,243672,458092.79999999999,182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},0.20317997065548896,184.6,{"$f":"'ВСЕ СМЕТЫ КДС'!G7002","v":149.14180068025831},{"$f":"((R793/(S793/100))-100)/100","v":0.23774823126723349},null,106972.79999999999,0.23351775011526044,null,null,null,null,null,null,240240,0.31868131868131866,243672,0.23076923076923073,483912,0.27441352973267863]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,{"$f":"D794*E794","v":1612.8},404.16,{"$f":"G794*D794","v":6466.56},{"$f":"F794+H794","v":8079.3600000000006},{"$f":"E794*$Y$1","v":132.048},{"$f":"J794*D794","v":2112.768},{"$f":"G794*$X$1","v":525.40800000000002},8406.5280000000002,null,132.05000000000001,null,null,525.41,null,null,null,null,null,null,null,null,null,null,null,2112.8000000000002,0.23665278303672865,8406.56,0.23077215888544178,10519.36,0.23195327472393756]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,{"$f":"D795*E795","v":2016},353.62,{"$f":"G795*D795","v":7072.4},{"$f":"F795+H795","v":9088.4},{"$f":"E795*$Y$1","v":132.048},{"$f":"J795*D795","v":2640.96},{"$f":"G795*$X$1","v":459.70600000000002},9194.1200000000008,null,132.05000000000001,null,null,459.71,null,null,null,null,null,null,null,null,null,null,null,2641,0.23665278303672854,9194.1999999999989,0.23077592395205671,11835.199999999999,0.23208733270244686]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,{"$f":"D796*E796","v":8064},93.84,{"$f":"G796*D796","v":7507.2000000000007},{"$f":"F796+H796","v":15571.2},{"$f":"E796*$Y$1","v":132.048},{"$f":"J796*D796","v":10563.84},{"$f":"G796*$X$1","v":121.992},9759.36,null,132.05000000000001,null,null,121.99,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,9759.1999999999989,0.23075661939503223,20323.199999999997,0.23382144544166261]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,{"$f":"D797*E797","v":8064},102.12,{"$f":"G797*D797","v":8169.6},{"$f":"F797+H797","v":16233.6},{"$f":"E797*$Y$1","v":132.048},{"$f":"J797*D797","v":10563.84},{"$f":"G797*$X$1","v":132.756},10620.48,null,132.05000000000001,null,null,132.76,null,null,null,null,null,null,null,null,null,null,null,10564,0.23665278303672854,10620.8,0.23079240735161188,21184.799999999999,0.23371473886937799]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,{"$f":"D798*E798","v":3024},50.02,{"$f":"G798*D798","v":1500.6000000000001},{"$f":"F798+H798","v":4524.6000000000004},{"$f":"E798*$Y$1","v":132.048},{"$f":"J798*D798","v":3961.44},{"$f":"G798*$X$1","v":65.02600000000001},1950.7800000000002,null,132.05000000000001,null,null,65.03,null,null,null,null,null,null,null,null,null,null,null,3961.5000000000005,0.23665278303672865,1950.9,0.23081654620944181,5912.4000000000005,0.23472701441039168]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,{"$f":"100*1.2","v":120},3840,1911,61152,64992,157.20000000000002,5030.4000000000005,2484.3000000000002,79497.600000000006,84528,131,null,null,3434.6,null,null,null,{"$f":"N799-I799","v":19536},{"$f":"1-I799/N799","v":0.23111868256672341},null,null,null,null,null,null,4192,8.3969465648854991E-2,109907.2,0.44360333080999237,114099.2,0.43039039712811311]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,{"$f":"D800*E800","v":38000},4500,85500,{"$f":"F800+H800","v":123500},null,null,null,null,null,2500,null,null,6415,null,null,null,null,null,null,null,null,null,null,null,47500,0.19999999999999996,121885,0.29851909586905689,{"$f":"O800*D800+R800*D800","v":169385},0.27089175546831179]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,{"$f":"1200*1.2","v":1440},93600,8500,552500,646100,null,null,null,null,null,2000,null,null,11050,null,null,null,null,null,null,null,null,null,null,null,130000,0.28000000000000003,718250,0.23076923076923073,848250,0.23831417624521067]
["1.17.25","Лоток 50х100","м.",-636,{"$f":"316*1.2","v":379.2},-241171.19999999998,{"$f":"376*1.2","v":451.2},-286963.20000000001,-528134.40000000002,null,null,null,null,null,838.4,null,null,1759,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O802*D802","v":-533222.40000000002},null,{"$f":"R802*D802","v":-1118724},null,-1651946.4,0.68029568029568033]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",330,640,211200,{"$f":"448*1.2","v":537.6},{"$f":"G803*D803","v":177408},388608,{"$f":"E803*$Y$1","v":838.40000000000009},{"$f":"J803*D803","v":276672.00000000006},{"$f":"G803*$X$1","v":698.88000000000011},{"$f":"L803*D803","v":230630.40000000002},{"$f":"M803+K803","v":507302.40000000008},662.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7295","v":0},null,1120,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R803/(S803/100))-100)/100","v":-0.47850309833390736},null,{"$f":"N803-I803","v":118694.40000000008},{"$f":"1-I803/N803","v":0.23397169025811837},null,null,null,null,null,null,{"$f":"D803*O803","v":218592},{"$f":"1-F803/AD803","v":3.3816425120772986E-2},{"$f":"D803*R803","v":369600},{"$f":"1-H803/AF803","v":0.52},588192,0.33931777378815076]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",330,120,39600,174.35,{"$f":"D804*G804","v":57535.5},97135.5,null,null,null,null,null,176,null,null,239,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D804*O804","v":58080},{"$f":"1-F804/AD804","v":0.31818181818181823},{"$f":"D804*R804","v":78870},{"$f":"1-H804/AF804","v":0.27050209205020925},136950,0.29072289156626507]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",24,{"$f":"533.33*1.2","v":639.99599999999998},15359.903999999999,{"$f":"584.73*1.2","v":701.67600000000004},{"$f":"D805*G805","v":16840.224000000002},32200.128000000001,null,null,null,null,null,838.4,null,null,1259,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D805*O805","v":20121.599999999999},{"$f":"1-F805/AD805","v":0.23664599236641226},{"$f":"D805*R805","v":30216},{"$f":"1-H805/AF805","v":0.44267196187450353},50337.599999999999,0.36031658243539622]
["1.17.28","Анкер М8 латунный разрезной","шт.",400,null,{"$f":"D806*E806","v":0},56.92,{"$f":"D806*G806","v":22768},{"$f":"F806+H806","v":22768},null,null,null,null,null,0,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D806*R806","v":32400},{"$f":"1-H806/AF806","v":0.29728395061728397},32400,0.29728395061728397]
["1.17.29","Полоса стальная 40х5","м",-1500,350,{"$f":"D807*E807","v":-525000},284,{"$f":"G807*D807","v":-426000},{"$f":"F807+H807","v":-951000},{"$f":"E807*$Y$1","v":458.5},{"$f":"J807*D807","v":-687750},{"$f":"G807*$X$1","v":369.2},{"$f":"L807*D807","v":-553800},{"$f":"M807+K807","v":-1241550},458.5,null,null,369.2,null,null,null,{"$f":"N807-I807","v":-290550},{"$f":"1-I807/N807","v":0.23402198864322821},null,null,null,null,null,null,{"$f":"O807*D807","v":-687750},null,{"$f":"R807*D807","v":-553800},null,-1241550,0.23402198864322821]
["1.17.29","Полоса стальная 40х5","м",1420,{"$f":"291.67*1.2","v":350.00400000000002},{"$f":"D808*E808","v":497005.68000000005},{"$f":"236.67*1.2","v":284.00399999999996},{"$f":"G808*D808","v":403285.67999999993},{"$f":"F808+H808","v":900291.36},{"$f":"E808*$Y$1","v":458.50524000000007},{"$f":"J808*D808","v":651077.4408000001},{"$f":"G808*$X$1","v":369.20519999999999},{"$f":"L808*D808","v":524271.38399999996},{"$f":"M808+K808","v":1175348.8248000001},458.5,null,null,369,null,null,null,{"$f":"N808-I808","v":275057.46480000007},{"$f":"1-I808/N808","v":0.23402198478975333},null,null,null,null,null,null,{"$f":"D808*O808","v":651070},{"$f":"1-F808/AD808","v":0.2366324972737186},{"$f":"D808*R808","v":523980},{"$f":"1-H808/AF808","v":0.23034146341463424},1175050,0.23382719033232635]
["1.17.30","Шпилька М8х2000","шт.",198,300,59400,170.52,33762.959999999999,93162.959999999992,null,null,null,null,null,450,null,null,254,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D809*O809","v":89100},{"$f":"1-F809/AD809","v":0.33333333333333337},50292,0.32866141732283471,139392,0.33164772727272729]
["1.17.31","Шайба М8","шт.",500,null,0,6.77,3385,3385,null,null,null,null,null,0,null,null,8.8000000000000007,null,null,null,null,null,null,null,null,null,null,null,null,null,4400,0.23068181818181821,4400,0.23068181818181821]
["1.17.32","Гайка М8","шт.",800,null,0,3.07,2456,2456,null,null,null,null,null,0,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,3200,0.23250000000000004,3200,0.23250000000000004]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",114,300,34200,1577.76,179864.63999999998,214064.63999999998,null,null,null,null,null,400,null,null,1970,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D812*O812","v":45600},{"$f":"1-F812/AD812","v":0.25},224580,0.19910659898477168,270180,0.20769620253164567]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",6,1200,7200,1921.16,11526.960000000001,18726.96,null,null,null,null,null,1450,null,null,2450,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D813*O813","v":8700},{"$f":"1-F813/AD813","v":0.17241379310344829},14700,0.21585306122448977,23400,0.19970256410256415]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",6,120,720,700.24,{"$f":"G814*D814","v":4201.4400000000005},4921.4400000000005,null,null,null,null,null,175,null,null,880,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D814*O814","v":1050},{"$f":"1-F814/AD814","v":0.31428571428571428},5280,0.20427272727272716,6330,0.2225213270142179]
["1.17.36","Лоток неперфорированный 300х100х3000","м",501,640,{"$f":"D815*E815","v":320640},2001.41,{"$f":"D815*G815","v":1002706.41},{"$f":"F815+H815","v":1323346.4100000001},null,null,null,null,null,838.4,null,null,2400,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D815*O815","v":420038.39999999997},{"$f":"1-F815/AD815","v":0.23664122137404575},1202400,0.16607916666666667,1622438.4,0.18434720849802355]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",501,120,{"$f":"D816*E816","v":60120},567,284067,{"$f":"F816+H816","v":344187},null,null,null,null,null,202,null,null,729,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D816*O816","v":101202},{"$f":"1-F816/AD816","v":0.40594059405940597},365229,0.22222222222222221,466431,0.26208378088077333]
["1.17.38","Гайка М6","шт.",312,null,0,1.54,480.48,480.48,null,null,null,null,null,0,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,624,0.22999999999999998,624,0.22999999999999998]
["1.17.39","Шайба М6","шт.",624,null,0,3.41,2127.84,2127.84,null,null,null,null,null,0,null,null,4.5,null,null,null,null,null,null,null,null,null,null,null,null,null,2808,0.24222222222222212,2808,0.24222222222222212]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",312,null,0,7.44,2321.2800000000002,2321.2800000000002,null,null,null,null,null,0,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,3120,0.25599999999999989,3120,0.25599999999999989]
["1.17.41","Клемма заземления","шт.",48,null,0,389.23,18683.04,18683.04,null,null,null,null,null,0,null,null,487,null,null,null,null,null,null,null,null,null,null,null,null,null,23376,0.20075975359342912,23376,0.20075975359342912]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",144,10,1440,1.82,262.08,1702.08,null,null,null,null,null,15,null,null,3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D821*O821","v":2160},{"$f":"1-F821/AD821","v":0.33333333333333337},432,0.39333333333333342,2592,0.34333333333333338]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",150,640,96000,538,80700,176700,null,null,null,null,null,662.4,{"$f":"'ВСЕ СМЕТЫ КДС'!G7312","v":0},null,1120,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R822/(S822/100))-100)/100","v":-0.47850309833390736},null,{"$f":"N822-I822","v":-176700},{"$f":"1-I822/N822","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"D822*O822","v":99360},{"$f":"1-F822/AD822","v":3.3816425120772986E-2},168000,0.51964285714285707,267360,0.33909335727109513]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",150,120,18000,209.22,31383,49383,null,null,null,null,null,176,null,null,239,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D823*O823","v":26400},{"$f":"1-F823/AD823","v":0.31818181818181823},35850,0.12460251046025106,62250,{"$f":"1-I823/AH823","v":0.20669879518072287}]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",800,null,null,2.6,2080,2080,null,null,null,null,null,0,null,null,3.8,null,null,null,null,null,null,null,null,null,null,null,null,null,3040,0.31578947368421051,3040,0.31578947368421051]
["1.17.46","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м",-860,35,-30100,45,-38700,-68800,45.85,-39431,58.5,{"$f":"L825*D825","v":-50310},-89741,246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7200","v":239.99382963419134},{"$f":"((O825/(P825/100))-100)/100","v":2.5026353281513564E-2},101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7203","v":98.665805387882372},{"$f":"((R825/(S825/100))-100)/100","v":2.3657584336754384E-2},null,{"$f":"N825-I825","v":-20941},{"$f":"1-I825/N825","v":0.23334930522280783},null,null,null,null,null,null,{"$f":"O825*D825","v":-211560},null,{"$f":"R825*D825","v":-86860},null,-298420,0.7694524495677233]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",400,35,{"$f":"D826*E826","v":14000},21.6,{"$f":"D826*G826","v":8640},{"$f":"F826+H826","v":22640},null,null,null,null,null,246,null,null,101,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D826*O826","v":98400},{"$f":"1-F826/AD826","v":0.85772357723577231},{"$f":"D826*R826","v":40400},{"$f":"1-H826/AF826","v":0.78613861386138617},138800,0.83688760806916429]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",400,35,{"$f":"D827*E827","v":14000},47.52,{"$f":"G827*D827","v":19008},{"$f":"F827+H827","v":33008},{"$f":"E827*$Y$1","v":45.85},{"$f":"J827*D827","v":18340},{"$f":"G827*$X$1","v":61.776000000000003},{"$f":"L827*D827","v":24710.400000000001},{"$f":"M827+K827","v":43050.400000000001},246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7201","v":62.361847840130949},{"$f":"((O827/(P827/100))-100)/100","v":2.9447195444021896},101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7204","v":79.572619155262757},{"$f":"((R827/(S827/100))-100)/100","v":0.26928082891085892},null,{"$f":"N827-I827","v":10042.400000000001},{"$f":"1-I827/N827","v":0.23327077100328919},null,null,null,null,null,null,{"$f":"D827*O827","v":98400},{"$f":"1-F827/AD827","v":0.85772357723577231},{"$f":"D827*R827","v":40400},{"$f":"1-H827/AF827","v":0.52950495049504953},138800,0.76219020172910668]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",250,35,{"$f":"D828*E828","v":8750},82.01,{"$f":"G828*D828","v":20502.5},{"$f":"F828+H828","v":29252.5},{"$f":"E828*$Y$1","v":45.85},{"$f":"J828*D828","v":11462.5},{"$f":"G828*$X$1","v":106.61300000000001},26653.250000000004,{"$f":"M828+K828","v":38115.75},246,{"$f":"'ВСЕ СМЕТЫ КДС'!G7202","v":0},null,101,{"$f":"'ВСЕ СМЕТЫ КДС'!G7205","v":0},null,null,8863.25,0.23253510687839019,null,null,null,null,null,null,{"$f":"D828*O828","v":61500},{"$f":"1-F828/AD828","v":0.85772357723577231},{"$f":"D828*R828","v":25250},{"$f":"1-H828/AF828","v":0.18801980198019796},86750,0.66279538904899138]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",64,100,6400,314,20096,26496,131,8384,408.2,26124.799999999999,34508.800000000003,131,null,null,408.2,null,null,null,8012.8000000000029,0.23219584569732943,null,null,null,null,null,null,{"$f":"D829*O829","v":8384},{"$f":"1-F829/AD829","v":0.23664122137404575},{"$f":"D829*R829","v":26124.799999999999},{"$f":"1-H829/AF829","v":0.23076923076923073},34508.800000000003,0.23219584569732943]
["1.17.50","Металлорукав в ПВХ-изоляции","м",-400,50,-20000,128.24,-51296,-71296,65.5,-26200,166.71200000000002,-66684.800000000003,-92884.800000000003,65.5,null,null,166.71,null,null,null,-21588.800000000003,0.2324255421769762,null,null,null,null,null,null,{"$f":"O830*D830","v":-26200},null,{"$f":"R830*D830","v":-66684},null,-92884,0.23241893113991641]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",100,50,{"$f":"D831*E831","v":5000},182.45,{"$f":"G831*D831","v":18245},{"$f":"F831+H831","v":23245},{"$f":"E831*$Y$1","v":65.5},{"$f":"J831*D831","v":6550},{"$f":"G831*$X$1","v":237.185},23718.5,{"$f":"M831+K831","v":30268.5},65.5,null,null,236,null,null,null,7023.5,0.23203990947684883,null,null,null,null,null,null,{"$f":"D831*O831","v":6550},{"$f":"1-F831/AD831","v":0.23664122137404575},{"$f":"D831*R831","v":23600},{"$f":"1-H831/AF831","v":0.22690677966101691},30150,0.22902155887230513]
["1.17.51","Скоба металлическая","шт.",-1240,25,-31000,28.32,-35116.800000000003,-66116.800000000003,32.75,-40610,36.816000000000003,-45651.840000000004,-86261.84,32.75,null,null,36.82,null,null,null,-20145.039999999994,0.23353362274674405,null,null,null,null,null,null,{"$f":"O832*D832","v":-40610},null,{"$f":"R832*D832","v":-45656.800000000003},null,{"$f":"O832*D832+R832*D832","v":-86266.8},0.233577691533707]
["1.17.51","Скоба металлическая","шт.",40,0,{"$f":"D833*E833","v":0},28.32,{"$f":"G833*D833","v":1132.8},{"$f":"F833+H833","v":1132.8},{"$f":"E833*$Y$1","v":0},{"$f":"J833*D833","v":0},{"$f":"G833*$X$1","v":36.816000000000003},1472.64,{"$f":"M833+K833","v":1472.64},32.75,null,null,36.82,null,null,null,339.84000000000015,0.23076923076923084,null,null,null,null,null,null,{"$f":"D833*O833","v":1310},{"$f":"1-F833/AD833","v":1},{"$f":"D833*R833","v":1472.8},{"$f":"1-H833/AF833","v":0.23085279739272135},2782.8,0.59292798620094866]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G834*D834","v":1312.8},{"$f":"F834+H834","v":1312.8},0,{"$f":"J834*D834","v":0},{"$f":"G834*$X$1","v":170.66400000000002},1706.64,{"$f":"M834+K834","v":1706.64},0,null,null,168,null,null,null,393.84000000000015,0.23076923076923084,null,null,null,null,null,null,null,null,1680,0.21857142857142864,1680,0.21857142857142864]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D835*E835","v":9920},204,{"$f":"G835*D835","v":16320},{"$f":"F835+H835","v":26240},162.44,{"$f":"J835*D835","v":12995.2},{"$f":"G835*$X$1","v":265.2},21216,{"$f":"M835+K835","v":34211.199999999997},314.39999999999998,null,null,265,null,null,null,7971.1999999999971,0.23299971939014119,null,null,null,null,null,null,{"$f":"D835*O835","v":25152},{"$f":"1-F835/AD835","v":0.6055979643765903},21200,0.23018867924528297,46352,0.4338971349672075]
["1.17.54","Наконечник медный 25 мм2  ТМ 16-8-6 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D836*E836","v":6048},84,{"$f":"G836*D836","v":5040},{"$f":"F836+H836","v":11088},132.048,{"$f":"J836*D836","v":7922.88},{"$f":"G836*$X$1","v":109.2},6552,{"$f":"M836+K836","v":14474.880000000001},132,null,null,101,null,null,null,3386.880000000001,0.23398328690807801,null,null,null,null,null,null,{"$f":"D836*O836","v":7920},{"$f":"1-F836/AD836","v":0.23636363636363633},6060,0.16831683168316836,13980,0.20686695278969958]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G837*D837","v":5382.68},{"$f":"F837+H837","v":5382.68},0,{"$f":"J837*D837","v":0},{"$f":"G837*$X$1","v":6997.4840000000004},6997.4840000000004,{"$f":"M837+K837","v":6997.4840000000004},0,null,null,6756,null,null,null,1614.8040000000001,0.23076923076923073,null,null,null,null,null,null,null,null,6756,0.20327412670219058,6756,0.20327412670219058]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",10,50,500,268,2680,3180,65.5,655,348.40000000000003,3484.0000000000005,4139,65.5,null,null,348.4,null,null,null,959,0.23169847789321096,null,null,null,null,null,null,{"$f":"D838*O838","v":655},{"$f":"1-F838/AD838","v":0.23664122137404575},3484,0.23076923076923073,4139,0.23169847789321096]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",6,null,{"$f":"D839*E839","v":0},45.34,{"$f":"G839*D839","v":272.04000000000002},{"$f":"F839+H839","v":272.04000000000002},{"$f":"E839*$Y$1","v":0},{"$f":"J839*D839","v":0},{"$f":"G839*$X$1","v":58.942000000000007},353.65200000000004,{"$f":"M839+K839","v":353.65200000000004},0,null,null,61,null,null,null,81.612000000000023,0.23076923076923084,null,null,null,null,null,null,null,null,366,0.25672131147540977,366,0.25672131147540977]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",6,720,4320,256.8,1540.8000000000002,5860.8,{"$f":"E840*$Y$1","v":943.2},{"$f":"J840*D840","v":5659.2000000000007},{"$f":"G840*$X$1","v":333.84000000000003},2003.0400000000002,{"$f":"M840+K840","v":7662.2400000000007},890,null,null,344,null,null,null,1801.4400000000005,0.23510618304829922,null,null,null,null,null,null,{"$f":"D840*O840","v":5340},{"$f":"1-F840/AD840","v":0.1910112359550562},2064,0.25348837209302322,7404,0.20842787682333874]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,5000,4337.04,4337.04,9337.0400000000009,null,null,null,null,null,6500,null,null,5234,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D841*O841","v":6500},{"$f":"1-F841/AD841","v":0.23076923076923073},5234,0.1713717997707298,11734,0.2042747571160729]
["1.17.60","Держатель шины заземления ","шт.",400,{"$f":"85*1.2","v":102},40800,{"$f":"34.4*1.2","v":41.279999999999994},{"$f":"G842*D842","v":16511.999999999996},{"$f":"F842+H842","v":57312},null,null,null,null,null,132,null,null,65,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D842*O842","v":52800},{"$f":"1-F842/AD842","v":0.22727272727272729},26000,0.36492307692307702,78800,0.27269035532994923]
["1.17.61","Шпилька М8х2000","м",6,300,1800,170.52,1023.1200000000001,2823.12,{"$f":"E843*$Y$1","v":393},{"$f":"J843*D843","v":2358},{"$f":"G843*$X$1","v":221.67600000000002},{"$f":"L843*D843","v":1330.056},{"$f":"M843+K843","v":3688.056},400,null,null,220,null,null,null,{"$f":"N843-I843","v":864.93600000000015},{"$f":"1-I843/N843","v":0.23452355387228396},null,null,null,null,null,null,{"$f":"D843*O843","v":2400},{"$f":"1-F843/AD843","v":0.25},1320,0.22490909090909084,3720,0.24109677419354847]
["1.17.62","Устройство песчаной подушки","м3",1,1394,1394,1008,1008,2402,{"$f":"E844*$Y$1","v":1826.14},{"$f":"J844*D844","v":1826.14},{"$f":"G844*$X$1","v":1310.4000000000001},1310.4000000000001,{"$f":"M844+K844","v":3136.54},1826.14,null,null,1310.4000000000001,null,null,null,{"$f":"N844-I844","v":734.54},{"$f":"1-I844/N844","v":0.23418799058835527},null,null,null,null,null,null,{"$f":"D844*O844","v":1826.14},{"$f":"1-F844/AD844","v":0.23664122137404586},1310.4000000000001,0.23076923076923084,3136.54,0.23418799058835527]
["1.17.63","Лак битумный","кг",40,null,0,268.8,10752,10752,{"$f":"E845*$Y$1","v":0},{"$f":"J845*D845","v":0},{"$f":"G845*$X$1","v":349.44000000000005},13977.600000000002,{"$f":"M845+K845","v":13977.600000000002},0,null,null,342,null,null,null,{"$f":"N845-I845","v":3225.6000000000022},{"$f":"1-I845/N845","v":0.23076923076923084},null,null,null,null,null,null,null,null,13680,0.21403508771929824,13680,0.21403508771929824]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,{"$f":"D846*E846","v":55080},1750.01,{"$f":"G846*D846","v":89250.51},{"$f":"F846+H846","v":144330.51},{"$f":"E846*$Y$1","v":1414.8},{"$f":"J846*D846","v":72154.8},{"$f":"G846*$X$1","v":2275.0129999999999},116025.663,{"$f":"M846+K846","v":188180.46299999999},1390,null,null,2278,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D846*O846","v":70890},{"$f":"1-F846/AD846","v":0.2230215827338129},116178,0.23177787532923622,187068,0.22845965103598687]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,471.6,16034.400000000001,845.02599999999995,28730.883999999998,44765.284,490,null,null,870,null,null,null,null,null,null,null,null,null,null,null,16660,0.26530612244897955,29580,0.25285057471264372,46240,0.25733823529411759]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,471.6,8017.2000000000007,416.07800000000003,7073.3260000000009,15090.526000000002,490,null,null,435,null,null,null,null,null,null,null,null,null,null,null,8330,0.26530612244897955,7395,0.26422988505747125,15725,0.26479999999999992]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,943.2,16034.400000000001,884.27300000000002,15032.641,31067.041000000001,954,null,null,928,null,null,null,null,null,null,null,null,null,null,null,16218,0.24528301886792447,15776,0.26701508620689662,31994,0.25599893730074386]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,628.80000000000007,3144.0000000000005,299.23400000000004,1496.17,4640.17,590,null,null,310,null,null,null,null,null,null,null,null,null,null,null,2950,0.18644067796610164,1550,0.25748387096774183,4500,0.21091111111111105]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1257.6000000000001,5030.4000000000005,2210.0259999999998,8840.1039999999994,13870.504000000001,1301,null,null,2100,null,null,null,null,null,null,null,null,null,null,null,5204,0.2621060722521138,8400,0.19046666666666667,13604,0.21787121434872092]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,314.40000000000003,1257.6000000000001,299.05200000000002,1196.2080000000001,2453.808,355,null,null,293,null,null,null,null,null,null,null,null,null,null,null,1420,0.323943661971831,1172,0.21488054607508533,2592,0.27462962962962967]
["1.17.71","Труба стальная водогазопроводная оцинкованная Ду80","м",-40,980,-39200,1724,-68960,-108160,1283.8,-51352,2241.2000000000003,-89648.000000000015,-141000,1283.8,null,null,2241.1999999999998,null,null,null,{"$f":"N853-I853","v":-32840},{"$f":"1-I853/N853","v":0.2329078014184397},null,null,null,null,null,null,{"$f":"O853*D853","v":-51352},null,{"$f":"R853*D853","v":-89648},null,-141000,0.2329078014184397]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D854*E854","v":29400},1724,{"$f":"G854*D854","v":51720},{"$f":"F854+H854","v":81120},null,null,null,null,null,1283.8,null,null,2241.1999999999998,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D854*O854","v":38514},{"$f":"1-F854/AD854","v":0.23664122137404575},{"$f":"D854*R854","v":67236},{"$f":"1-H854/AF854","v":0.23076923076923073},105750,0.2329078014184397]
["1.17.72","Труба стальная водогазопроводная оцинкованная Ду50","м",-780,800,-624000,834,-650520,-1274520,1048,-817440,1084.2,{"$f":"L855*D855","v":-845676},-1663116,1048,null,null,1084.2,null,null,null,{"$f":"N855-I855","v":-388596},{"$f":"1-I855/N855","v":0.233655379420317},null,null,null,null,null,null,{"$f":"O855*D855","v":-817440},null,{"$f":"R855*D855","v":-845676},null,-1663116,{"$f":"1-I855/AH855","v":0.233655379420317}]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D856*E856","v":40000},650.57000000000005,{"$f":"G856*D856","v":32528.500000000004},{"$f":"F856+H856","v":72528.5},null,null,null,null,null,1048,null,null,845.74,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D856*O856","v":52400},{"$f":"1-F856/AD856","v":0.23664122137404575},{"$f":"D856*R856","v":42287},{"$f":"1-H856/AF856","v":0.2307683212334759},94687,0.23401839745688424]
["1.17.73","Разработка грунта вручную","м3",-2.7,954,{"$f":"D857*E857","v":-2575.8000000000002},0,{"$f":"G857*D857","v":0},{"$f":"F857+H857","v":-2575.8000000000002},{"$f":"E857*$Y$1","v":1249.74},{"$f":"J857*D857","v":-3374.2980000000002},{"$f":"G857*$X$1","v":0},{"$f":"L857*D857","v":0},{"$f":"M857+K857","v":-3374.2980000000002},1249.74,null,null,0,null,null,null,{"$f":"N857-I857","v":-798.49800000000005},{"$f":"1-I857/N857","v":0.23664122137404575},null,null,null,null,null,null,{"$f":"O857*D857","v":-3374.2980000000002},null,{"$f":"R857*D857","v":0},null,-3374.2980000000002,0.23664122137404575]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,40366.601999999999,0,0,40366.601999999999,1249.74,null,null,0,null,null,null,9552.4020000000019,0.23664122137404586,null,null,null,null,null,null,{"$f":"D858*O858","v":40366.601999999999},{"$f":"1-F858/AD858","v":0.23664122137404586},null,null,40366.601999999999,0.23664122137404586]
["1.17.74","Устройство песчаной подушки","м3",-1.2,1162,{"$f":"D859*E859","v":-1394.3999999999999},840,{"$f":"G859*D859","v":-1008},{"$f":"F859+H859","v":-2402.3999999999996},{"$f":"E859*$Y$1","v":1522.22},{"$f":"J859*D859","v":-1826.664},{"$f":"G859*$X$1","v":1092},-1310.3999999999999,{"$f":"M859+K859","v":-3137.0639999999999},1522.22,null,null,1092,null,null,null,-734.66400000000021,0.23418840036416222,null,null,null,null,null,null,{"$f":"O859*D859","v":-1826.664},null,{"$f":"R859*D859","v":-1310.3999999999999},null,-3137.0639999999999,0.23418840036416222]
["1.17.74","Устройство песчаной подушки","м3",18.3,1162,21264.600000000002,840,15372,36636.600000000006,1522.22,27856.626,1092,19983.600000000002,47840.226000000002,1522.22,null,null,1092,null,null,null,11203.625999999997,0.23418840036416211,null,null,null,null,null,null,{"$f":"D860*O860","v":27856.626},{"$f":"1-F860/AD860","v":0.23664122137404575},{"$f":"D860*R860","v":19983.600000000002},{"$f":"1-H860/AF860","v":0.23076923076923084},47840.226000000002,0.23418840036416211]
["1.17.75","Обратная засыпка вручную","м3",-1.5,954,{"$f":"D861*E861","v":-1431},0,{"$f":"G861*D861","v":0},{"$f":"F861+H861","v":-1431},{"$f":"E861*$Y$1","v":1249.74},{"$f":"J861*D861","v":-1874.6100000000001},{"$f":"G861*$X$1","v":0},0,{"$f":"M861+K861","v":-1874.6100000000001},1249.74,null,null,0,null,null,null,-443.61000000000013,0.23664122137404586,null,null,null,null,null,null,{"$f":"O861*D861","v":-1874.6100000000001},null,{"$f":"R861*D861","v":0},null,-1874.6100000000001,0.23664122137404586]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,17496.36,0,0,17496.36,1249.74,null,null,0,null,null,null,4140.3600000000006,0.23664122137404586,null,null,null,null,null,null,{"$f":"D862*O862","v":17496.36},{"$f":"1-F862/AD862","v":0.23664122137404586},null,null,17496.36,0.23664122137404586]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,3772.7999999999997,0,0,3772.7999999999997,3144,null,null,0,null,null,null,892.79999999999973,0.23664122137404575,null,null,null,null,null,null,{"$f":"D863*O863","v":3772.7999999999997},{"$f":"1-F863/AD863","v":0.23664122137404575},null,null,3772.7999999999997,0.23664122137404575]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,0,19344,19344,19344,0,null,null,28704,null,null,null,4464,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D864*R864","v":28704},{"$f":"1-H864/AF864","v":0.48160535117056857},{"$f":"O864*D864+R864*D864","v":28704},0.48160535117056857]
["1.17.78","Пуско-наладочные работы","компл.",1,{"$f":"64000*1.2","v":76800},{"$f":"D865*E865","v":76800},0,{"$f":"ROUND(D865*G865,2)","v":0},{"$f":"F865+H865","v":76800},76800,{"$f":"J865*D865","v":76800},{"$f":"G865*$X$1","v":0},0,{"$f":"M865+K865","v":76800},76800,null,null,0,null,null,null,0,0,null,null,null,null,null,null,{"$f":"D865*O865","v":76800},{"$f":"1-F865/AD865","v":0},null,null,76800,0]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D866*G866,2)","v":0},81600,null,null,null,null,null,102000,null,null,0,null,null,null,null,null,null,null,null,null,null,null,102000,0.19999999999999996,null,null,102000,0.19999999999999996]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,{"$f":"$Y$1*E867","v":8646},{"$f":"J867*D867","v":328548},null,{"$f":"L867*D867","v":0},{"$f":"M867+K867","v":328548},8646,null,null,0,null,null,null,null,null,null,null,null,null,null,null,328548,0.23664122137404575,null,null,328548,0.23664122137404575]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,{"$f":"$Y$1*E868","v":723.12},144624,null,0,144624,723.12,null,null,0,null,null,null,null,null,null,null,null,null,null,null,144624,0.23664122137404575,null,null,144624,0.23664122137404575]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,{"$f":"$Y$1*E869","v":276.67199999999997},55334.399999999994,null,0,55334.399999999994,276.67,null,null,0,null,null,null,null,null,null,null,null,null,null,null,55334,0.23663570318429894,null,null,55334,0.23663570318429894]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G870*D870","v":23834.76},28834.76,{"$f":"E870*$Y$1","v":6550},6550,{"$f":"G870*$X$1","v":30985.187999999998},30985.187999999998,37535.187999999995,6550,null,null,30985.19,{"$f":"N870","v":37535.187999999995},null,null,{"$f":"P870","v":0},{"$f":"R870","v":30985.19},null,null,{"$f":"T870","v":0},{"$f":"V870","v":0},null,null,6550,0.23664122137404575,{"$f":"D870*R870","v":30985.19},{"$f":"1-H870/AF870","v":0.23076928042074296},37535.19,0.23179395122283919]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33582,33582,38582,6550,6550,43656.6,43656.6,50206.6,6550,null,null,43656.6,{"$f":"N871","v":50206.6},null,null,{"$f":"P871","v":0},{"$f":"R871","v":43656.6},null,null,{"$f":"T871","v":0},{"$f":"V871","v":0},null,null,6550,0.23664122137404575,43656.6,0.23076923076923073,50206.6,0.23153529615628221]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.6000000000001,1257.6000000000001,3736.2000000000003,3736.2000000000003,4993.8,1257.5999999999999,null,null,3736.2,{"$f":"N872","v":4993.8},null,null,{"$f":"P872","v":0},{"$f":"R872","v":3736.2},null,null,{"$f":"T872","v":0},{"$f":"V872","v":0},null,null,1257.5999999999999,0.23664122137404575,3736.2,0.23076923076923073,4993.7999999999993,0.23224798750450548]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.6000000000001,15091.2,3872.8559999999998,46474.271999999997,61565.471999999994,1257.5999999999999,null,null,3872.86,61565.471999999994,null,null,0,3872.86,null,null,0,0,null,null,15091.199999999999,0.23664122137404575,46474.32,0.23077002525265555,61565.52,0.23220919761580827]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.6000000000001,2515.2000000000003,8991.84,17983.68,20498.88,1257.5999999999999,null,null,8991.84,20498.88,null,null,0,8991.84,null,null,0,0,null,null,2515.1999999999998,0.23664122137404575,17983.68,0.23076923076923073,20498.88,0.23148972041399341]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.6000000000001,2515.2000000000003,36603.840000000004,73207.680000000008,75722.880000000005,1257.5999999999999,null,null,36603.839999999997,75722.880000000005,null,null,0,36603.839999999997,null,null,0,0,null,null,2515.1999999999998,0.23664122137404575,73207.679999999993,0.23076923076923073,75722.87999999999,0.230964273942037]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.6000000000001,1257.6000000000001,28289.352000000003,28289.352000000003,29546.952000000001,1257.5999999999999,null,null,28289.35,29546.952000000001,null,null,0,28289.35,null,null,0,0,null,null,1257.5999999999999,0.23664122137404575,28289.35,0.23076917638616645,29546.949999999997,0.23101910687905169]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,{"$f":"D877*E877","v":4800},1238.57,{"$f":"G877*D877","v":24771.399999999998},{"$f":"F877+H877","v":29571.399999999998},{"$f":"E877*$Y$1","v":314.40000000000003},{"$f":"J877*D877","v":6288.0000000000009},{"$f":"G877*$X$1","v":1610.1410000000001},32202.82,null,314.39999999999998,null,null,1610.14,null,null,null,null,null,null,null,null,null,null,null,6288,0.23664122137404575,32202.800000000003,0.23076875302768718,38490.800000000003,0.23172810126056109]
["1.17.91","Провод силовой желто-зеленый 1х25","м",90,240,21600,310.08,27907.199999999997,49507.199999999997,314.40000000000003,28296.000000000004,403.10399999999998,36279.360000000001,null,314.39999999999998,null,null,403.1,null,null,null,null,null,null,null,null,null,null,null,28295.999999999996,0.23664122137404575,36279,0.23076159761845705,64575,0.23333797909407672]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1400,124,173600,86.52,121128,294728,162.44,227416,112.476,157466.4,null,162.44,null,null,112.48,null,null,null,null,null,null,null,null,null,null,null,227416,0.23664122137404575,157472,0.23079658605974396,384888,0.2342499636257821]
["1.17.93","Кабель силовой 3х1,5","м",600,124,{"$f":"D880*E880","v":74400},{"$f":"77.1*1.2","v":92.52},{"$f":"G880*D880","v":55512},{"$f":"F880+H880","v":129912},null,null,null,null,null,182,null,null,115.65,null,null,null,null,null,null,null,null,null,null,null,109200,0.31868131868131866,69390,0.19999999999999996,178590,0.27256845288090037]
["1.17.94","Кабель силовой 3х6","м",420,124,52080,328.01,137764.19999999998,189844.19999999998,{"$f":"E881*$Y$1","v":162.44},{"$f":"J881*D881","v":68224.800000000003},{"$f":"G881*$X$1","v":426.41300000000001},{"$f":"L881*D881","v":179093.46},{"$f":"M881+K881","v":247318.26},182,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},{"$f":"((O881/(P881/100))-100)/100","v":0.20317997065548896},426.41,{"$f":"'ВСЕ СМЕТЫ КДС'!G7002","v":149.14180068025831},null,null,{"$f":"N881-I881","v":57474.060000000027},{"$f":"1-I881/N881","v":0.23238906823944183},null,null,null,null,null,null,76440,0.31868131868131866,179092.2,0.23076381885978303,255532.2,0.25706349336795919]
["1.17.95","Кабель силовой 1х35","м",2640,240,633600,{"$f":"385.1*1.2","v":462.12},1219996.8,1853596.8,null,null,null,null,null,354,null,null,577.65,null,null,null,null,null,null,null,null,null,null,null,934560,0.32203389830508478,1524996,0.19999999999999996,2459556,0.24636934471099659]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,{"$f":"E883*$Y$1","v":314.40000000000003},{"$f":"J883*D883","v":49675.200000000004},{"$f":"G883*$X$1","v":1067.04},{"$f":"L883*D883","v":168592.32},{"$f":"M883+K883","v":218267.52000000002},354,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$6963","v":151.26581595340798},{"$f":"((O883/(P883/100))-100)/100","v":1.3402511517145224},1067.04,null,null,null,{"$f":"N883-I883","v":50661.120000000024},{"$f":"1-I883/N883","v":0.23210562890896469},null,null,null,null,null,null,55932,0.32203389830508478,168592.32,0.23076923076923084,224524.32,0.25350447559533873]
["1.17.97","Кабель силовой 1х120","м",360,240,86400,1615.01,581403.6,667803.6,314.40000000000003,113184.00000000001,2099.5129999999999,755824.67999999993,null,354,null,null,2099.5100000000002,null,null,null,null,null,null,null,null,null,null,null,127440,0.32203389830508478,755823.60000000009,0.23076813161166188,883263.60000000009,0.24393623828718869]
["1.17.98","Кабель силовой 5х35","м",-610,240,-146400,2894,-1765340,-1911740,314.40000000000003,-191784.00000000003,3762.2000000000003,-2294942,{"$f":"M885+K885","v":-2486726},244,{"$f":"'ВСЕ СМЕТЫ КДС'!G6972","v":199.51958347775997},{"$f":"((O885/(P885/100))-100)/100","v":0.22293759713666489},3762.2,{"$f":"'ВСЕ СМЕТЫ КДС'!G7036","v":3190.8959295518121},{"$f":"((R885/(S885/100))-100)/100","v":0.17904190016263941},null,{"$f":"N885-I885","v":-574986},{"$f":"1-I885/N885","v":0.2312220968454104},null,null,null,null,null,null,{"$f":"O885*D885","v":-148840},null,{"$f":"R885*D885","v":-2294942},null,-2443782,0.21771254555439068]
["1.17.99","Наконечник медный","шт.",-20,200,-4000,154,-3080,-7080,262,-5240,200.20000000000002,-4004.0000000000005,-9244,262,null,null,200.2,null,null,null,-2164,0.23409779316313284,null,null,null,null,null,null,-5240,null,-4004,null,-9244,0.23409779316313284]
["1.17.100","Наконечник медный","шт.",-250,200,-50000,62,-15500,-65500,262,-65500,80.600000000000009,-20150.000000000004,-85650,262,null,null,80.599999999999994,null,null,null,-20150,0.23525977816695853,null,null,null,null,null,null,-65500,null,-20150,null,-85650,{"$f":"1-I887/AH887","v":0.23525977816695853}]
["1.17.101","Коробка ответвительная У2033 250А","шт.",-20,1500,-30000,15842,-316840,-346840,1965,-39300,20594.600000000002,-411892.00000000006,-451192.00000000006,1965,null,null,20594.599999999999,null,null,null,-104352.00000000006,0.23128069646624949,null,null,null,null,null,null,-39300,null,-411892,null,-451192,0.23128069646624938]
["1.17.102","Заземляющий проводник гибкий","шт.",-120,200,-24000,524,-62880,-86880,262,-31440,681.2,-81744,-113184,262,null,null,681.2,null,null,null,-26304,0.23240033927056825,null,null,null,null,null,null,-31440,null,-81744,null,-113184,0.23240033927056825]
["1.17.103","Круг д.18 стальной горячекатанный ГОСТ 2590-2006 д. 20 СТ.3","м",-105,350,-36750,196,-20580,-57330,458.5,-48142.5,254.8,-26754,-74896.5,458.5,null,null,254.8,null,null,null,-17566.5,0.2345436702649657,null,null,null,null,null,null,-48142.5,null,-26754,null,-74896.5,0.2345436702649657,null,"остановились здесь"]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F894+F896+F897+F898+F899+F900+F901+F902+F903+F904+F905+F906+F907+F908+F909+F911+F913+F915+F916+F917+F918+F919","v":493356},null,{"$f":"H894+H896+H897+H898+H899+H900+H901+H902+H903+H904+H905+H906+H907+H908+H909+H911+H913+H915+H916+H917+H918+H919","v":790451.16000000015},{"$f":"I894+I896+I897+I898+I899+I900+I901+I902+I903+I904+I905+I906+I907+I908+I909+I911+I913+I915+I916+I917+I918+I919","v":1283807.1599999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD894+AD896+AD897+AD898+AD899+AD900+AD901+AD902+AD903+AD904+AD905+AD906+AD907+AD908+AD909+AD911+AD913+AD915+AD916+AD917+AD918+AD919","v":660922.80000000005},{"$f":"1-F891/AD891","v":0.25353460343628642},{"$f":"AF894+AF896+AF897+AF898+AF899+AF900+AF901+AF902+AF903+AF904+AF905+AF906+AF907+AF908+AF909+AF911+AF913+AF915+AF916+AF917+AF918+AF919","v":1416983.2999999998},{"$f":"1-H891/AF891","v":0.44215915600416722},{"$f":"AH894+AH896+AH897+AH898+AH899+AH900+AH901+AH902+AH903+AH904+AH905+AH906+AH907+AH908+AH909+AH911+AH913+AH915+AH916+AH917+AH918+AH919","v":2077906.0999999999},0.38216305347002932,"ШК","+",null,null,null,null,"-","-","-","-"]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F893+F895-F897-F898-F899-F900-F901+F920+F910+F921+F912+F922+F914+F923+F924+F925-F918-F919","v":-427330},null,{"$f":"H893+H895-H897-H898-H899-H900-H901+H920+H910+H921+H912+H922+H914+H923+H924+H925-H918-H919","v":-680628.20000000007},{"$f":"I893+I895-I897-I898-I899-I900-I901+I920+I910+I921+I912+I922+I914+I923+I924+I925-I918-I919","v":-1107958.2000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD893+AD895-AD897-AD898-AD899-AD900-AD901+AD920+AD910+AD921+AD912+AD922+AD914+AD923+AD924+AD925-AD918-AD919","v":-557498.30000000005},null,{"$f":"AF893+AF895-AF897-AF898-AF899-AF900-AF901+AF920+AF910+AF921+AF912+AF922+AF914+AF923+AF924+AF925-AF918-AF919","v":-1249442},null,{"$f":"AH893+AH895-AH897-AH898-AH899-AH900-AH901+AH920+AH910+AH921+AH912+AH922+AH914+AH923+AH924+AH925-AH918-AH919","v":-1806940.3},0.38683187264128194]
["1.18.1","Щит распределительный","шт.",-1,4200,{"$f":"D893*E893","v":-4200},43982,{"$f":"G893*D893","v":-43982},{"$f":"F893+H893","v":-48182},{"$f":"E893*$Y$1","v":5502},{"$f":"J893*D893","v":-5502},87964,{"$f":"L893*D893","v":-87964},{"$f":"M893+K893","v":-93466},5502,null,null,87964,null,null,null,{"$f":"N893-I893","v":-45284},{"$f":"1-I893/N893","v":0.48449703635546615},null,null,null,null,null,null,{"$f":"O893*D893","v":-5502},null,{"$f":"R893*D893","v":-87964},null,{"$f":"O893*D893+R893*D893","v":-93466},0.48449703635546615]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,{"$f":"3500*1.2","v":4200},{"$f":"D894*E894","v":4200},49519,{"$f":"G894*D894","v":49519},{"$f":"F894+H894","v":53719},{"$f":"E894*$Y$1","v":5502},{"$f":"J894*D894","v":5502},87964,87964,{"$f":"M894+K894","v":93466},5502,null,null,87964,null,null,null,39747,0.42525624291186104,null,null,null,null,null,null,{"$f":"D894*O894","v":5502},{"$f":"1-F894/AD894","v":0.23664122137404575},{"$f":"D894*R894","v":87964},{"$f":"1-H894/AF894","v":0.43705379473420947},93466,0.42525624291186104]
["1.18.2","Щит распределительный","м",-70,240,{"$f":"D895*E895","v":-16800},2198,{"$f":"G895*D895","v":-153860},{"$f":"F895+H895","v":-170660},{"$f":"E895*$Y$1","v":314.40000000000003},{"$f":"J895*D895","v":-22008.000000000004},{"$f":"G895*$X$1","v":2857.4},-200018,{"$f":"M895+K895","v":-222026},314.39999999999998,null,null,2857.4,null,null,null,-51366,0.23135128318305065,null,null,null,null,null,null,{"$f":"O895*D895","v":-22008},null,{"$f":"R895*D895","v":-200018},null,-222026,0.23135128318305065]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D896*E896","v":16800},1938,{"$f":"G896*D896","v":135660},{"$f":"F896+H896","v":152460},{"$f":"E896*$Y$1","v":314.40000000000003},{"$f":"J896*D896","v":22008.000000000004},{"$f":"G896*$X$1","v":2519.4},176358,{"$f":"M896+K896","v":198366},314.39999999999998,null,null,2519.4,null,null,null,45906,0.23142070717764129,null,null,null,null,null,null,{"$f":"D896*O896","v":22008},{"$f":"1-F896/AD896","v":0.23664122137404575},{"$f":"D896*R896","v":176358},{"$f":"1-H896/AF896","v":0.23076923076923073},198366,0.23142070717764129]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",15,124,{"$f":"D897*E897","v":1860},382,{"$f":"G897*D897","v":5730},{"$f":"F897+H897","v":7590},{"$f":"E897*$Y$1","v":162.44},{"$f":"J897*D897","v":2436.6},{"$f":"G897*$X$1","v":496.6},7449,{"$f":"M897+K897","v":9885.6},162.44,null,null,496.6,null,null,null,2295.6000000000004,0.23221655741684877,null,null,null,null,null,null,2436.6,0.23664122137404575,7449,0.23076923076923073,9885.6,0.23221655741684877]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",350,124,43400,334,116900,160300,162.44,56854,434.2,151970,208824,162.44,null,null,434.2,null,null,null,48524,0.23236792705819254,null,null,null,null,null,null,56854,0.23664122137404575,151970,0.23076923076923073,208824,0.23236792705819254]
["1.18.5","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 3х2.5 ","м",210,124,26040,142,29820,55860,162.44,34112.400000000001,184.6,38766,72878.399999999994,162.44,null,null,184.6,null,null,null,17018.399999999994,0.23351775011526044,null,null,null,null,null,null,34112.400000000001,0.23664122137404586,38766,0.23076923076923073,72878.399999999994,0.23351775011526044]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",270,124,{"$f":"D900*E900","v":33480},82.94,{"$f":"G900*D900","v":22393.8},{"$f":"F900+H900","v":55873.8},{"$f":"E900*$Y$1","v":162.44},{"$f":"J900*D900","v":43858.8},{"$f":"G900*$X$1","v":107.822},29111.940000000002,{"$f":"M900+K900","v":72970.740000000005},162.44,null,null,166.92,null,null,null,null,null,null,null,null,null,null,null,43858.8,0.23664122137404586,45068.399999999994,0.50311526479750768,88927.2,0.37169055137235851]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",300,640,192000,538,161400,353400,838.40000000000009,251520.00000000003,699.4,209820,461340,838.4,null,null,1759,{"$f":"'ВСЕ СМЕТЫ КДС'!$G$7302+'ВСЕ СМЕТЫ КДС'!$G$7303","v":2147.6637664035843},{"$f":"((R901/(S901/100))-100)/100","v":-0.18097049104405641},null,{"$f":"N901-I901","v":107940},{"$f":"1-I901/N901","v":0.23397060736116526},null,null,null,null,null,null,251520,0.23664122137404575,527700,0.69414440022740198,779220,0.54646954646954649]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",300,120,{"$f":"D902*E902","v":36000},209.22,{"$f":"G902*D902","v":62766},{"$f":"F902+H902","v":98766},{"$f":"E902*$Y$1","v":157.20000000000002},{"$f":"J902*D902","v":47160.000000000007},{"$f":"G902*$X$1","v":271.98599999999999},81595.8,{"$f":"M902+K902","v":128755.80000000002},156,null,null,273,null,null,null,null,null,null,null,null,null,null,null,46800,0.23076923076923073,81900,0.23362637362637362,128700,0.23258741258741256]
["1.18.9","Анкер М8 латунный разрезной","шт.",800,null,null,{"$f":"47.43*1.2","v":56.915999999999997},45532.799999999996,45532.799999999996,0,0,73.990799999999993,59192.639999999992,59192.639999999992,0,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,67200,0.32242857142857151,67200,0.32242857142857151]
["1.18.10","Шпилька М8х2000","шт.",126,300,{"$f":"D904*E904","v":37800},170.52,21485.52,59285.520000000004,393,49518,221.67600000000002,27931.176000000003,77449.176000000007,386,null,null,243,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D904*O904","v":48636},{"$f":"1-F904/AD904","v":0.22279792746113991},30618,0.29827160493827154,79254,0.25195548489666131]
["1.18.11","Шайба М8","шт.",400,null,null,6.77,2708,2708,0,0,8.8010000000000002,3520.4,3520.4,0,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,4800,0.43583333333333329,4800,0.43583333333333329]
["1.18.12","Гайка М8","шт.",800,null,null,3.07,2456,2456,0,0,3.9910000000000001,3192.8,3192.8,0,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,4800,0.48833333333333329,4800,0.48833333333333329]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",44,300,13200,1577.76,69421.440000000002,82621.440000000002,393,17292,2051.0880000000002,90247.872000000003,107539.872,400,null,null,2100,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D907*O907","v":17600},{"$f":"1-F907/AD907","v":0.25},92400,0.24868571428571429,110000,0.24889600000000001]
["1.18.14","Провод силовой желто-зеленый","м",25,124,{"$f":"D908*E908","v":3100},204,5100,8200,162.44,4061,265.2,6630,10691,185,null,null,300,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D908*O908","v":4625},{"$f":"1-F908/AD908","v":0.32972972972972969},7500,0.31999999999999995,12125,0.32371134020618553]
["1.18.15","Наконечник медный 16 мм2 ","шт.",220,100.8,{"$f":"D909*E909","v":22176},47.64,10480.799999999999,32656.799999999999,132.048,29050.560000000001,61.932000000000002,13625.04,42675.600000000006,150,null,null,87,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D909*O909","v":33000},{"$f":"1-F909/AD909","v":0.32799999999999996},19140,0.45241379310344831,52140,0.37367088607594934]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-30,40,-1200,100,-3000,-4200,52.400000000000006,-1572.0000000000002,130,-3900,-5472,52.4,null,null,130,null,null,null,{"$f":"N910-I910","v":-1272},{"$f":"1-I910/N910","v":0.23245614035087714},null,null,null,null,null,null,{"$f":"O910*D910","v":-1572},null,{"$f":"R910*D910","v":-3900},null,-5472,0.23245614035087714]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",100,34,{"$f":"D911*E911","v":3400},45,{"$f":"G911*D911","v":4500},{"$f":"F911+H911","v":7900},{"$f":"E911*$Y$1","v":44.54},{"$f":"J911*D911","v":4454},{"$f":"G911*$X$1","v":58.5},5850,{"$f":"M911+K911","v":10304},52.4,null,null,130,null,null,null,2404,0.23330745341614911,null,null,null,null,null,null,{"$f":"D911*O911","v":5240},{"$f":"1-F911/AD911","v":0.35114503816793896},{"$f":"D911*R911","v":13000},{"$f":"1-H911/AF911","v":0.65384615384615385},18240,0.56688596491228072]
["1.18.17","Металлорукав герметичный в ПВХ изоляции ","м",-100,50,-5000,128.24,-12824,-17824,65.5,-6550,166.71200000000002,-16671.2,-23221.200000000001,65.5,null,null,166.71,null,null,null,-5397.2000000000007,0.2324255421769762,null,null,null,null,null,null,{"$f":"O912*D912","v":-6550},null,{"$f":"R912*D912","v":-16671},null,-23221,0.23241893113991641]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",50,50,{"$f":"D913*E913","v":2500},128.24,{"$f":"G913*D913","v":6412},{"$f":"F913+H913","v":8912},{"$f":"E913*$Y$1","v":65.5},{"$f":"J913*D913","v":3275},{"$f":"G913*$X$1","v":166.71200000000002},8335.6,{"$f":"M913+K913","v":11610.6},65.5,null,null,166.71,null,null,null,2698.6000000000004,0.2324255421769762,null,null,null,null,null,null,{"$f":"D913*O913","v":3275},{"$f":"1-F913/AD913","v":0.23664122137404575},{"$f":"D913*R913","v":8335.5},{"$f":"1-H913/AF913","v":0.23076000239937611},11610.5,0.23241893113991641]
["1.18.18","Скоба металлическая","шт.",-420,25,{"$f":"D914*E914","v":-10500},28.32,{"$f":"G914*D914","v":-11894.4},{"$f":"F914+H914","v":-22394.400000000001},{"$f":"E914*$Y$1","v":32.75},{"$f":"J914*D914","v":-13755},{"$f":"G914*$X$1","v":36.816000000000003},-15462.720000000001,{"$f":"M914+K914","v":-29217.72},32.75,null,null,36.82,null,null,null,-6823.32,0.23353362274674405,null,null,null,null,null,null,{"$f":"O914*D914","v":-13755},null,{"$f":"R914*D914","v":-15464.4},null,-29219.4,0.233577691533707]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",420,0,null,28.32,{"$f":"G915*D915","v":11894.4},{"$f":"F915+H915","v":11894.4},{"$f":"E915*$Y$1","v":0},{"$f":"J915*D915","v":0},{"$f":"G915*$X$1","v":36.816000000000003},15462.720000000001,{"$f":"M915+K915","v":15462.720000000001},32.75,null,null,36.82,null,null,null,3568.3200000000015,0.23076923076923084,null,null,null,null,null,null,{"$f":"D915*O915","v":13755},{"$f":"1-F915/AD915","v":1},{"$f":"D915*R915","v":15464.4},{"$f":"1-H915/AF915","v":0.23085279739272135},29219.4,0.59292798620094866]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",15,200,{"$f":"D916*E916","v":3000},84,{"$f":"G916*D916","v":1260},{"$f":"F916+H916","v":4260},{"$f":"E916*$Y$1","v":262},{"$f":"J916*D916","v":3930},{"$f":"G916*$X$1","v":109.2},1638,{"$f":"M916+K916","v":5568},260,null,null,130,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D916*O916","v":3900},{"$f":"1-F916/AD916","v":0.23076923076923073},{"$f":"D916*R916","v":1950},{"$f":"1-H916/AF916","v":0.35384615384615381},5850,0.27179487179487183]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",20,800,{"$f":"D917*E917","v":16000},650.57000000000005,{"$f":"G917*D917","v":13011.400000000001},{"$f":"F917+H917","v":29011.4},{"$f":"E917*$Y$1","v":1048},{"$f":"J917*D917","v":20960},{"$f":"G917*$X$1","v":845.7410000000001},16914.820000000003,{"$f":"M917+K917","v":37874.820000000007},990,null,null,950,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D917*O917","v":19800},{"$f":"1-F917/AD917","v":0.19191919191919193},{"$f":"D917*R917","v":19000},{"$f":"1-H917/AF917","v":0.31518947368421046},38800,0.25228350515463915]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,{"$f":"E918*$Y$1","v":0},0,15600,15600,15600,0,null,null,15600,null,null,null,{"$f":"N918-I918","v":3600},{"$f":"1-I918/N918","v":0.23076923076923073},null,null,null,null,null,null,null,null,{"$f":"D918*R918","v":15600},{"$f":"1-H918/AF918","v":0.23076923076923073},15600,0.23076923076923073]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,{"$f":"D919*E919","v":38400},0,{"$f":"ROUND(D919*G919,2)","v":0},{"$f":"F919+H919","v":38400},48000,{"$f":"J919*D919","v":48000},{"$f":"G919*$X$1","v":0},0,{"$f":"M919+K919","v":48000},48000,null,null,0,null,null,null,9600,0.19999999999999996,null,null,null,null,null,null,{"$f":"D919*O919","v":48000},{"$f":"1-F919/AD919","v":0.19999999999999996},null,null,48000,{"$f":"1-I919/AH919","v":0.19999999999999996}]
["1.18.23","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","шт.",-110,200,{"$f":"D920*E920","v":-22000},524,{"$f":"G920*D920","v":-57640},{"$f":"F920+H920","v":-79640},{"$f":"E920*$Y$1","v":262},{"$f":"J920*D920","v":-28820},{"$f":"G920*$X$1","v":681.2},-74932,{"$f":"M920+K920","v":-103752},262,null,null,681.2,null,null,null,-24112,0.23240033927056825,null,null,null,null,null,null,{"$f":"O920*D920","v":-28820},null,{"$f":"R920*D920","v":-74932},null,-103752,0.23240033927056825]
["1.18.24","Заземляющий проводник гибкий","м.",-320,35,-11200,45,-14400,-25600,45.85,-14672,58.5,-18720,-33392,45.85,null,null,58.5,null,null,null,-7792,0.23334930522280783,null,null,null,null,null,null,-14672,null,-18720,null,-33392,0.23334930522280783]
["1.18.25","Дюбель гвоздь","шт.",-30,25,-750,33.4,-1002,-1752,32.75,-982.5,43.42,-1302.6000000000001,-2285.1000000000004,32.75,null,null,43.42,null,null,null,-533.10000000000036,0.23329394774845758,null,null,null,null,null,null,-982.5,null,-1302.6000000000001,null,-2285.1000000000004,0.23329394774845758]
["1.18.26","Металлорукав в ПВХ-изоляции","100м.",-1,1500,-1500,15842,-15842,-17342,1965,-1965,20594.600000000002,-20594.600000000002,-22559.600000000002,1965,null,null,20594.599999999999,null,null,null,-5217.6000000000022,0.23128069646624949,null,null,null,null,null,null,-1965,null,-20594.599999999999,null,-22559.599999999999,0.23128069646624938]
["1.18.27","Скоба металлическая","шт.",-15,200,-3000,84,-1260,-4260,262,-3930,109.2,-1638,-5568,262,null,null,109.2,null,null,null,-1308,0.23491379310344829,null,null,null,null,null,null,-3930,null,-1638,null,-5568,0.23491379310344829]
["1.18.28","Шина заземления ГЗШ 20 подключений","м",-20,800,-16000,834,-16680,-32680,1048,-20960,1084.2,-21684,-42644,1048,null,null,1084.2,null,null,null,-9964,0.233655379420317,null,null,null,null,null,null,-20960,null,-21684,null,-42644,0.233655379420317]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F929+F931+F932+F933","v":1969533.8561154117},null,{"$f":"H929+H931+H932+H933","v":2650907.9},{"$f":"I929+I931+I932+I933","v":4620441.7561154114},null,{"$f":"K929+K930+K932+K933","v":-2775030.8906000005},null,{"$f":"M929+M930+M932+M933","v":-4111714.620000001},{"$f":"N929+N930+N932+N933","v":-6886745.5106000016},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD929+AD931+AD932+AD933","v":2633600.52},{"$f":"1-F926/AD926","v":0.25215162999914209},{"$f":"AF929+AF931+AF932+AF933","v":6186996.46},{"$f":"1-H926/AF926","v":0.57153557188232174},{"$f":"AH929+AH931+AH932+AH933","v":8820596.9800000004},0.47617584540004554,"ШК","-",null,null,null,null,"-","-","-","-"]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F928+F930-F932-F933","v":-4490333.74},null,{"$f":"H928+H930-H932-H933","v":-8712623.1999999993},{"$f":"I928+I930-I932-I933","v":-13202956.939999999},null,{"$f":"-K928+K930+K932+K933","v":-2899365.6106000002},null,{"$f":"-M928+M930+M932+M933","v":-713870.04000000097},{"$f":"-N928+N930+N932+N933","v":-3613235.6506000012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD928+AD930-AD932-AD933","v":-5968365.7999999998},null,{"$f":"AF928+AF930-AF932-AF933","v":-11061320},null,{"$f":"AH928+AH930-AH932-AH933","v":-17029685.800000001},0.22470930497144004,null,null,"+"]
["1.19.1","Монтаж комплектов автоматики","к-т",-16,22544,{"$f":"D928*E928","v":-360704},201778.28750000001,{"$f":"G928*D928","v":-3228452.6},{"$f":"F928+H928","v":-3589156.6},{"$f":"E928*$Y$1","v":29532.639999999999},{"$f":"J928*D928","v":-472522.23999999999},262311.77374999999,{"$f":"L928*D928","v":-4196988.38},{"$f":"M928+K928","v":-4669510.62},29532.639999999999,null,null,262311.77,null,null,null,{"$f":"N928-I928","v":-1080354.02},{"$f":"1-I928/N928","v":0.23136343568268836},null,null,null,null,null,null,{"$f":"O928*D928","v":-472522.23999999999},null,{"$f":"R928*D928","v":-4196988.32},null,{"$f":"O928*D928+R928*D928","v":-4669510.5600000005},0.23136342580623703]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D929*E929","v":455616},43909,{"$f":"G929*D929","v":614726},{"$f":"F929+H929","v":1070342},{"$f":"E929*$Y$1","v":42632.639999999999},{"$f":"J929*D929","v":596856.96},{"$f":"G929*$X$1","v":57081.700000000004},799143.8,{"$f":"M929+K929","v":1396000.76},29532.639999999999,null,null,262311.77,null,null,null,325658.76,0.23327978703965746,null,null,null,null,null,null,{"$f":"D929*O929","v":413456.95999999996},{"$f":"1-F929/AD929","v":-0.10196717936493327},{"$f":"D929*R929","v":3672364.7800000003},{"$f":"1-H929/AF929","v":0.83260758752838271},4085821.74,0.7380350714958015]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-14210,243.54859254046445,{"$f":"D930*E930","v":-3460825.5},325.88859957776214,{"$f":"G930*D930","v":-4630877},-8091702.5,319.04865622800844,-4533681.4050000003,423.65517945109082,-6020140.1000000006,-10553821.505000001,305,null,null,405,null,null,null,-2462119.0050000008,0.2332917042261462,null,null,null,null,null,null,{"$f":"O930*D930","v":-4334050},null,{"$f":"R930*D930","v":-5755050},null,-10089100,0.19797578574897667]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,243.54859254046445,{"$f":"D931*E931","v":845113.61611541163},{"$f":"340.89","v":340.89},{"$f":"G931*D931","v":1182888.3},{"$f":"F931+H931","v":2028001.9161154116},{"$f":"E931*$Y$1","v":319.04865622800844},{"$f":"J931*D931","v":1107098.8371111893},{"$f":"G931*$X$1","v":443.15699999999998},1537754.79,{"$f":"M931+K931","v":2644853.6271111891},305,null,null,405,null,null,null,616851.71099577751,0.2332271641321515,null,null,null,null,null,null,{"$f":"D931*O931","v":1058350},{"$f":"1-F931/AD931","v":0.20148002445749358},{"$f":"D931*R931","v":1405350},{"$f":"1-H931/AF931","v":0.15829629629629627},2463700,0.17684705275990931]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,254804.24,142215.59999999998,853293.59999999986,1108097.8399999999,55632.259066666666,333793.55440000002,184880.27999999997,1109281.6799999997,1443075.2343999997,55632.26,null,null,184880.28,null,null,null,334977.39439999987,0.2321274639151274,null,null,null,null,null,null,{"$f":"D932*O932","v":333793.56},0.2366412341807913,{"$f":"D932*R932","v":1109281.68},{"$f":"1-H932/AF932","v":0.23076923076923084},1443075.24,0.2321274668949348]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,{"$f":"J933*D933","v":828000},0,0,828000,828000,null,null,0,null,null,null,414000,0.5,null,null,null,null,null,null,{"$f":"D933*O933","v":828000},0.5,null,null,828000,0.5]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"SUM(F935:F937)","v":2588924.9},null,{"$f":"SUM(H935:H937)","v":3309838.7680000002},{"$f":"SUM(I935:I937)","v":5898763.6679999996},null,{"$f":"SUM(K935:K937)","v":3391491.6189999999},null,{"$f":"SUM(M935:M937)","v":4302790.3984000003},{"$f":"SUM(N935:N937)","v":7694282.0173999993},null,null,null,null,null,null,null,1795518.3493999997,0.23335749136041273,null,null,null,null,null,null,{"$f":"SUM(AD935:AD937)","v":3391517.88},0.23664713216844369,{"$f":"SUM(AF935:AF937)","v":4302757.8899999997},{"$f":"1-H934/AF934","v":0.230763419040526},{"$f":"SUM(AH935:AH937)","v":7694275.7699999996},0.23335686888176088,"ШК","-","+",null,null,null,"-","-","-","-"]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D935*E935","v":101956.4},98176.255999999994,{"$f":"D935*G935","v":294528.76799999998},{"$f":"F935+H935","v":396485.16799999995},{"$f":"E935*$Y$1","v":44520.961333333333},133562.88399999999,{"$f":"G935*$X$1","v":127629.13279999999},{"$f":"L935*D935","v":382887.39839999995},516450.28239999991,44520.959999999999,null,null,127629.13,null,null,null,119965.11439999996,0.23228782806063963,null,null,null,null,null,null,{"$f":"D935*O935","v":133562.88},0.23664119851264076,{"$f":"D935*R935","v":382887.39},{"$f":"1-H935/AF935","v":0.23076921389341143},{"$f":"O935*D935+R935*D935","v":516450.27},0.23228780962782747]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",8450,247.09686390532545,2087968.5,356.84142011834319,3015310,5103278.5,{"$f":"E936*$Y$1","v":323.69689171597634},2735238.7349999999,{"$f":"G936*$X$1","v":463.89384615384614},{"$f":"L936*D936","v":3919903},6655141.7349999994,323.7,null,null,463.89,null,null,null,1551863.2349999994,0.2331825972749173,null,null,null,null,null,null,{"$f":"D936*O936","v":2735265},0.23664855142006347,{"$f":"D936*R936","v":3919870.5},{"$f":"1-H936/AF936","v":0.23076285300751642},{"$f":"O936*D936+R936*D936","v":6655135.5},0.23318187886632813]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,{"$f":"J937*D937","v":522690},0,{"$f":"L937*D937","v":0},{"$f":"M937+K937","v":522690},522690,null,null,0,null,null,null,123690,0.23664122137404575,null,null,null,null,null,null,{"$f":"D937*O937","v":522690},0.23664122137404575,null,null,{"$f":"O937*D937+R937*D937","v":522690},0.23664122137404575]
[2,"Объекты энергетического хозяйства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F942+F944+F945+F946+F949+F948+F950+F952+F953+F955+F957+F959","v":229550},null,{"$f":"H942+H944+H945+H946+H949+H948+H950+H952+H953+H955+H957+H959","v":578447.4},{"$f":"I942+I944+I945+I946+I949+I948+I950+I952+I953+I955+I957+I959","v":807997.4},null,{"$f":"K941+K944+K945+K946+K947+K949+K952+K954+K953+K957+K959","v":197613.5},null,{"$f":"M941+M944+M945+M946+M947+M949+M952+M954+M953+M957+M959","v":571617.64400000009},{"$f":"N941+N944+N945+N946+N947+N949+N952+N954+N953+N957+N959","v":749291.54399999999},null,null,null,null,null,null,null,-58705.856000000029,{"$f":"1-I939/N939","v":-7.8348483270752167E-2},null,null,null,null,null,null,{"$f":"AD942+AD944+AD945+AD946+AD949+AD948+AD950+AD952+AD953+AD955+AD957+AD959","v":310490.5},{"$f":"1-F939/AD939","v":0.26068591470592495},{"$f":"AF942+AF944+AF945+AF946+AF949+AF948+AF950+AF952+AF953+AF955+AF957+AF959","v":732826.72},{"$f":"1-H939/AF939","v":0.21066278805991134},{"$f":"AH942+AH944+AH945+AH946+AH949+AH948+AH950+AH952+AH953+AH955+AH957+AH959","v":1043317.22},{"$f":"1-I939/AH939","v":0.22554963676339967},"ШК","+",null,null,null,null,"-","-","-","-"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F941+F943-F946+F960+F961+F947+F951-F953+F954+F956+F958","v":-224900},null,{"$f":"H941+H943-H946+H960+H961+H947+H951-H953+H954+H956+H958","v":-545305.80000000005},{"$f":"I941+I943-I946+I960+I961+I947+I951-I953+I954+I956+I958","v":-770205.8},null,{"$f":"-K943-#REF!-K960-K961-K951+K953-K956-K958","v":{"$error":"#REF!"}},null,{"$f":"-M943-#REF!-M960-M961-M951+M953-M956-M958","v":{"$error":"#REF!"}},{"$f":"-N943-#REF!-N960-N961-N951+N953-N956-N958","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD941+AD943-AD946+AD960+AD961+AD947+AD951-AD953+AD954+AD956+AD958","v":-294619},null,{"$f":"AF941+AF943-AF946+AF960+AF961+AF947+AF951-AF953+AF954+AF956+AF958","v":-708813.29999999981},null,{"$f":"AH941+AH943-AH946+AH960+AH961+AH947+AH951-AH953+AH954+AH956+AH958","v":-1003432.2999999998},0.23242873485336257,null,null,"+"]
["2.1.1","Ящик управления освещением","шт.",-2,4200,{"$f":"D941*E941","v":-8400},{"$f":"20852*1.2","v":25022.399999999998},{"$f":"G941*D941","v":-50044.799999999996},{"$f":"F941+H941","v":-58444.799999999996},{"$f":"E941*$Y$1","v":5502},{"$f":"J941*D941","v":-11004},{"$f":"G941*$X$1","v":32529.119999999999},{"$f":"L941*D941","v":-65058.239999999998},{"$f":"M941+K941","v":-76062.239999999991},5502,null,null,32487,null,null,null,{"$f":"N941-I941","v":-17617.439999999995},{"$f":"1-I941/N941","v":0.23161873749708128},null,null,null,null,null,null,{"$f":"O941*D941","v":-11004},null,{"$f":"R941*D941","v":-64974},null,{"$f":"O941*D941+R941*D941","v":-75978},0.23076680091605473]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D942*E942","v":8400},{"$f":"24569*1.2","v":29482.799999999999},{"$f":"G942*D942","v":58965.599999999999},{"$f":"F942+H942","v":67365.600000000006},{"$f":"E942*$Y$1","v":5502},{"$f":"J942*D942","v":11004},{"$f":"G942*$X$1","v":38327.64},{"$f":"L942*D942","v":76655.28},{"$f":"M942+K942","v":87659.28},5502,null,null,32487,null,null,null,{"$f":"N942-I942","v":20293.679999999993},{"$f":"1-I942/N942","v":0.23150635049706081},null,null,null,null,null,null,{"$f":"D942*O942","v":11004},{"$f":"1-F942/AD942","v":0.23664122137404575},{"$f":"D942*R942","v":64974},{"$f":"1-H942/AF942","v":9.2473912641979905E-2},75978,0.11335386559267147]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный","м.",-350,164,{"$f":"D943*E943","v":-57400},142,{"$f":"G943*D943","v":-49700},{"$f":"F943+H943","v":-107100},{"$f":"E943*$Y$1","v":214.84},{"$f":"J943*D943","v":-75194},{"$f":"G943*$X$1","v":184.6},{"$f":"L943*D943","v":-64610},{"$f":"M943+K943","v":-139804},214.84,null,null,184.6,null,null,null,{"$f":"N943-I943","v":-32704},{"$f":"1-I943/N943","v":0.23392749849789707},null,null,null,null,null,null,{"$f":"O943*D943","v":-75194},null,{"$f":"R943*D943","v":-64610},null,-139804,0.23392749849789707]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,{"$f":"D944*E944","v":43400},277.52,{"$f":"G944*D944","v":97132},{"$f":"F944+H944","v":140532},{"$f":"E944*$Y$1","v":162.44},{"$f":"J944*D944","v":56854},{"$f":"G944*$X$1","v":360.77600000000001},{"$f":"L944*D944","v":126271.6},{"$f":"M944+K944","v":183125.6},182,null,null,322.39999999999998,null,null,null,{"$f":"N944-I944","v":42593.600000000006},{"$f":"1-I944/N944","v":0.23259227546558214},null,null,null,null,null,null,{"$f":"D944*O944","v":63700},{"$f":"1-F944/AD944","v":0.31868131868131866},{"$f":"D944*R944","v":112839.99999999999},{"$f":"1-H944/AF944","v":0.13920595533498747},176540,0.20396510705789062]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",150,124,{"$f":"D945*E945","v":18600},92.52,{"$f":"G945*D945","v":13878},{"$f":"F945+H945","v":32478},null,null,null,null,null,182,null,null,160,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D945*O945","v":27300},{"$f":"1-F945/AD945","v":0.31868131868131866},{"$f":"D945*R945","v":24000},{"$f":"1-H945/AF945","v":0.42174999999999996},51300,0.36690058479532162]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,{"$f":"D946*E946","v":80500},16433,{"$f":"G946*D946","v":377959},{"$f":"F946+H946","v":458459},{"$f":"E946*$Y$1","v":4585},{"$f":"J946*D946","v":105455},{"$f":"G946*$X$1","v":21362.9},{"$f":"L946*D946","v":491346.7},{"$f":"M946+K946","v":596801.69999999995},4585,null,null,21362.9,null,null,null,{"$f":"N946-I946","v":138342.69999999995},{"$f":"1-I946/N946","v":0.23180681288273808},null,null,null,null,null,null,{"$f":"D946*O946","v":105455},{"$f":"1-F946/AD946","v":0.23664122137404575},{"$f":"D946*R946","v":491346.7},{"$f":"1-H946/AF946","v":0.23076923076923084},596801.69999999995,0.23180681288273808]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-23,500,-11500,104,-2392,-13892,655,-15065,135.20000000000002,{"$f":"L947*D947","v":-3109.6000000000004},-18174.599999999999,655,null,null,135.19999999999999,null,null,null,{"$f":"N947-I947","v":-4282.5999999999985},{"$f":"1-I947/N947","v":0.23563654770944054},null,null,null,null,null,null,{"$f":"O947*D947","v":-15065},null,{"$f":"R947*D947","v":-3109.6},null,-18174.599999999999,0.23563654770944054]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",24,500,{"$f":"D948*E948","v":12000},109.68,{"$f":"G948*D948","v":2632.32},{"$f":"F948+H948","v":14632.32},null,null,null,null,null,655,null,null,142.58000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D948*O948","v":15720},{"$f":"1-F948/AD948","v":0.23664122137404575},{"$f":"D948*R948","v":3421.92},{"$f":"1-H948/AF948","v":0.23074765044185719},19141.919999999998,0.23558765264926396]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",25,500,{"$f":"D949*E949","v":12500},109.68,{"$f":"G949*D949","v":2742},{"$f":"F949+H949","v":15242},{"$f":"E949*$Y$1","v":655},{"$f":"J949*D949","v":16375},{"$f":"G949*$X$1","v":142.584},{"$f":"L949*D949","v":3564.6},null,655,null,null,142.58000000000001,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D949*O949","v":16375},{"$f":"1-F949/AD949","v":0.23664122137404575},{"$f":"D949*R949","v":3564.5000000000005},{"$f":"1-H949/AF949","v":0.2307476504418573},19939.5,0.23558765264926407]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G950*D950","v":1324.8},{"$f":"F950+H950","v":1324.8},0,0,14.351999999999999,1722.2399999999998,null,0,null,null,14.35,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D950*R950","v":1722},{"$f":"1-H950/AF950","v":0.23066202090592336},1722,0.23066202090592336]
["2.1.8","Анкер клиновой","шт.",-46,50,-2300,84,-3864,-6164,65.5,-3013,109.2,-5023.2,-8036.2,65.5,null,null,109.2,null,null,null,{"$f":"N951-I951","v":-1872.1999999999998},{"$f":"1-I951/N951","v":0.23297080709788209},null,null,null,null,null,null,{"$f":"O951*D951","v":-3013},null,{"$f":"R951*D951","v":-5023.2},null,-8036.2,0.23297080709788209]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,{"$f":"D952*E952","v":2300},94.08,{"$f":"G952*D952","v":4327.68},{"$f":"F952+H952","v":6627.68},{"$f":"E952*$Y$1","v":65.5},{"$f":"J952*D952","v":3013},{"$f":"G952*$X$1","v":122.304},5625.9840000000004,{"$f":"M952+K952","v":8638.9840000000004},65.5,null,null,122.3,null,null,null,2011.3040000000001,0.23281719239206833,null,null,null,null,null,null,{"$f":"D952*O952","v":3013},{"$f":"1-F952/AD952","v":0.23664122137404575},{"$f":"D952*R952","v":5625.8},{"$f":"1-H952/AF952","v":0.23074407195421098},8638.7999999999993,0.23280085197018097]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,1506.5,127.4,2930.2000000000003,4436.7000000000007,65.5,null,null,127.4,null,null,null,1032.7000000000007,0.23276308968377413,null,null,null,null,null,null,{"$f":"D953*O953","v":1506.5},{"$f":"1-F953/AD953","v":0.23664122137404575},{"$f":"D953*R953","v":2930.2000000000003},{"$f":"1-H953/AF953","v":0.23076923076923084},4436.7000000000007,0.23276308968377413]
["2.1.10","Дюбель-гвоздь","шт.",-396,25,-9900,12,-4752,-14652,32.75,-12969,15.600000000000001,-6177.6,-19146.599999999999,32.75,null,null,15.6,null,null,null,-4494.5999999999985,0.23474663908996896,null,null,null,null,null,null,{"$f":"O954*D954","v":-12969},null,{"$f":"R954*D954","v":-6177.5999999999995},null,-19146.599999999999,0.23474663908996896]
["2.1.10","Дюбель-гвоздь","шт.",396,25,{"$f":"D955*E955","v":9900},12,{"$f":"G955*D955","v":4752},{"$f":"F955+H955","v":14652},{"$f":"E955*$Y$1","v":32.75},{"$f":"J955*D955","v":12969},{"$f":"G955*$X$1","v":15.600000000000001},6177.6,{"$f":"M955+K955","v":19146.599999999999},32.75,null,null,15.6,null,null,null,4494.5999999999985,0.23474663908996896,null,null,null,null,null,null,{"$f":"D955*O955","v":12969},{"$f":"1-F955/AD955","v":0.23664122137404575},{"$f":"D955*R955","v":6177.5999999999995},{"$f":"1-H955/AF955","v":0.23076923076923073},19146.599999999999,0.23474663908996896]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,15000,-15000,-15000,0,0,19500,-19500,-19500,0,null,null,19500,null,null,null,-4500,0.23076923076923073,null,null,null,null,null,null,{"$f":"O956*D956","v":0},null,{"$f":"R956*D956","v":-19500},null,-19500,0.23076923076923073]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D957*E957","v":0},12480,{"$f":"G957*D957","v":12480},{"$f":"F957+H957","v":12480},{"$f":"E957*$Y$1","v":0},{"$f":"J957*D957","v":0},{"$f":"G957*$X$1","v":16224},16224,{"$f":"M957+K957","v":16224},0,null,null,16224,null,null,null,3744,0.23076923076923073,null,null,null,null,null,null,null,null,{"$f":"D957*R957","v":16224},{"$f":"1-H957/AF957","v":0.23076923076923073},16224,0.23076923076923073]
["2.1.12","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D958*G958,2)","v":0},-24000,31440,-31440,0,0,-31440,31440,null,null,0,null,null,null,-7440,0.23664122137404575,null,null,null,null,null,null,{"$f":"O958*D958","v":-31440},null,{"$f":"R958*D958","v":0},null,-31440,0.23664122137404575]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,{"$f":"D959*E959","v":40800},0,{"$f":"ROUND(D959*G959,2)","v":0},{"$f":"F959+H959","v":40800},{"$f":"E959*$Y$1","v":53448},{"$f":"J959*D959","v":53448},{"$f":"G959*$X$1","v":0},0,{"$f":"M959+K959","v":53448},53448,null,null,0,null,null,null,12648,0.23664122137404575,null,null,null,null,null,null,{"$f":"D959*O959","v":53448},{"$f":"1-F959/AD959","v":0.23664122137404575},null,null,53448,0.23664122137404575]
["2.1.13","Металлорукав МПГ25 в оболочке ","м",-350,80,{"$f":"D960*E960","v":-28000},92,{"$f":"G960*D960","v":-32200},{"$f":"F960+H960","v":-60200},{"$f":"E960*$Y$1","v":104.80000000000001},{"$f":"J960*D960","v":-36680.000000000007},{"$f":"G960*$X$1","v":119.60000000000001},-41860,{"$f":"M960+K960","v":-78540},104.8,null,null,119.6,null,null,null,-18340,0.23351158645276293,null,null,null,null,null,null,{"$f":"O960*D960","v":-36680},null,{"$f":"R960*D960","v":-41860},null,-78540,0.23351158645276293]
["2.1.14","Скоба металлическая однолапковая Д25","шт.",-350,5,{"$f":"D961*E961","v":-1750},20.399999999999999,{"$f":"G961*D961","v":-7139.9999999999991},{"$f":"F961+H961","v":-8890},{"$f":"E961*$Y$1","v":6.5500000000000007},{"$f":"J961*D961","v":-2292.5000000000005},{"$f":"G961*$X$1","v":26.52},-9282,{"$f":"M961+K961","v":-11574.5},6.55,null,null,26.52,null,null,null,-2684.5,0.23193226489265195,null,null,null,null,null,null,{"$f":"O961*D961","v":-2292.5},null,{"$f":"R961*D961","v":-9282},null,-11574.5,0.23193226489265195]
[3,"Объекты транспортного хозяйства и связи",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F970+F968+F972+F973+F977+F978+F980+F981+F983+F986+F988+F990+F991+F992+F993+F999+F1002+F1001+F997+F1006+F1007+F1009+F1010+F1012+F1015+F1016+F1018+F1020+F1021+F1022+F1023+F1029+F1041+F1031+F1027+F1034+F1040+F1036+F1038+F1039+F1045+F1048+F1047+F1051+F1049+F1052+F1053+F1069+F1067+F1071+F1081+F1074+F1079+F1076+F1078+F1080+F1058+F1060+F1063+F1062+F1064+F1065","v":18257847.710000001},null,{"$f":"H970+H968+H972+H973+H977+H978+H980+H981+H983+H986+H988+H990+H991+H992+H993+H999+H1002+H1001+H997+H1006+H1007+H1009+H1010+H1012+H1015+H1016+H1018+H1020+H1021+H1022+H1023+H1029+H1041+H1031+H1027+H1034+H1040+H1036+H1038+H1039+H1045+H1048+H1047+H1051+H1049+H1052+H1053+H1069+H1067+H1071+H1081+H1074+H1079+H1076+H1078+H1080+H1058+H1060+H1063+H1062+H1064+H1065","v":25444844.73},{"$f":"I970+I968+I972+I973+I977+I978+I980+I981+I983+I986+I988+I990+I991+I992+I993+I999+I1002+I1001+I997+I1006+I1007+I1009+I1010+I1012+I1015+I1016+I1018+I1020+I1021+I1022+I1023+I1029+I1041+I1031+I1027+I1034+I1040+I1036+I1038+I1039+I1045+I1048+I1047+I1051+I1049+I1052+I1053+I1069+I1067+I1071+I1081+I1074+I1079+I1076+I1078+I1080+I1058+I1060+I1063+I1062+I1064+I1065","v":43702692.439999998},null,{"$f":"K970+K968+K972+K973+K977+K978+K980+K981+K983+K986+K988+K990+K991+K992+K993+K999+K1002+K1001+K997+K1006+K1007+K1009+K1010+K1012+K1015+K1016+K1018+K1020+K1021+K1022+K1023+#REF!+K1029+K1041+K1031+K1027+K1034+K1040+K1036+K1038+K1039+K1045+K1048+K1047+K1051+K1049+K1052+K1053+K1069+K1067+K1071+K1081+K1074+K1079+K1076+K1078+K1080+K1058+K1060+K1062+K1064+K1065","v":{"$error":"#REF!"}},null,{"$f":"M970+M968+M972+M973+M977+M978+M980+M981+M983+M986+M988+M990+M991+M992+M993+M999+M1002+M1001+M997+M1006+M1007+M1009+M1010+M1012+M1015+M1016+M1018+M1020+M1021+M1022+M1023+#REF!+M1029+M1041+M1031+M1027+M1034+M1040+M1036+M1038+M1039+M1045+M1048+M1047+M1051+M1049+M1052+M1053+M1069+M1067+M1071+M1081+M1074+M1079+M1076+M1078+M1080+M1058+M1060+M1062+M1064+M1065","v":{"$error":"#REF!"}},{"$f":"N970+N968+N972+N973+N977+N978+N980+N981+N983+N986+N988+N990+N991+N992+N993+N999+N1002+N1001+N997+N1006+N1007+N1009+N1010+N1012+N1015+N1016+N1018+N1020+N1021+N1022+N1023+#REF!+N1029+N1041+N1031+N1027+N1034+N1040+N1036+N1038+N1039+N1045+N1048+N1047+N1051+N1049+N1052+N1053+N1069+N1067+N1071+N1081+N1074+N1079+N1076+N1078+N1080+N1058+N1060+N1062+N1064+N1065","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"1-I963/N963","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD965+AD994+AD1024+AD1054","v":23490135.549599998},{"$f":"1-F963/AD963","v":0.22274404626367061},{"$f":"AF965+AF994+AF1024+AF1054","v":35029289.085600004},{"$f":"1-H963/AF963","v":0.273612300043509},{"$f":"AH965+AH994+AH1024+AH1054","v":58519424.635200001},{"$f":"1-I963/AH963","v":0.25319340180743333},"ЛВ","+",null,null,null,null,"+","+","-","-"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F974+F969+F971+F976+F979+F982+F985+F987+F989-F991+F1003+F998+F1000+F1005+F1008+F1011+F1014+F1017+F1019-F1021+F1042+F1028+F1030+F1033+F1035+F1037+F1044+F1046+F1050-F1049+F1082+F1068+F1070+F1073+F1075+F1077+F1057+F1059+F1061-F1063","v":-28963827.440000005},null,{"$f":"H974+H969+H971+H976+H979+H982+H985+H987+H989-H991+H1003+H998+H1000+H1005+H1008+H1011+H1014+H1017+H1019-H1021+H1042+H1028+H1030+H1033+H1035+H1037+H1044+H1046+H1050-H1049+H1082+H1068+H1070+H1073+H1075+H1077+H1057+H1059+H1061-H1063","v":-36589127.157200009},{"$f":"I974+I969+I971+I976+I979+I982+I985+I987+I989-I991+I1003+I998+I1000+I1005+I1008+I1011+I1014+I1017+I1019-I1021+I1042+I1028+I1030+I1033+I1035+I1037+I1044+I1046+I1050-I1049+I1082+I1068+I1070+I1073+I1075+I1077+I1057+I1059+I1061-I1063","v":-65552954.597200036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD966+AD995+AD1025+AD1055","v":-37448804.432400011},null,{"$f":"AF966+AF995+AF1025+AF1055","v":-47516367.759199999},null,{"$f":"AH966+AH995+AH1025+AH1055","v":-84965172.191600025},{"$f":"1-I964/AH964","v":0.2284726446575619},null,null,"+"]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F970+F968+F972+F973+F977+F978+F980+F981+F983+F986+F988+F990+F991+F992+F993","v":3086900.08},null,{"$f":"H970+H968+H972+H973+H977+H978+H980+H981+H983+H986+H988+H990+H991+H992+H993","v":4766621.9099999992},{"$f":"I970+I968+I972+I973+I977+I978+I980+I981+I983+I986+I988+I990+I991+I992+I993","v":7853521.9899999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD970+AD968+AD972+AD973+AD977+AD978+AD980+AD981+AD983+AD986+AD988+AD990+AD991+AD992+AD993","v":3965572.8587999996},{"$f":"1-F965/AD965","v":0.22157524526378014},{"$f":"AF970+AF968+AF972+AF973+AF977+AF978+AF980+AF981+AF983+AF986+AF988+AF990+AF991+AF992+AF993","v":6456905.0986000001},{"$f":"1-H965/AF965","v":0.26177915933230789},{"$f":"AH970+AH968+AH972+AH973+AH977+AH978+AH980+AH981+AH983+AH986+AH988+AH990+AH991+AH992+AH993","v":10422477.9574},{"$f":"1-I965/AH965","v":0.24648226438090304}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F974+F969+F971+F976+F979+F982+F985+F987+F989-F991","v":-9319783.0599999987},null,{"$f":"H974+H969+H971+H976+H979+H982+H985+H987+H989-H991","v":-11672058.060000001},{"$f":"I974+I969+I971+I976+I979+I982+I985+I987+I989-I991","v":-20991841.120000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD974+AD969+AD971+AD976+AD979+AD982+AD985+AD987+AD989-AD991","v":-11963784.964800002},null,{"$f":"AF974+AF969+AF971+AF976+AF979+AF982+AF985+AF987+AF989-AF991","v":-15123477.0276},null,{"$f":"AH974+AH969+AH971+AH976+AH979+AH982+AH985+AH987+AH989-AH991","v":-27087261.992400005},{"$f":"1-I966/AH966","v":0.22502905144529628}]
["3.1.1.1","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N967-I967","v":0},{"$f":"1-I967/N967","v":{"$error":"#DIV/0!"}},{"$f":"#REF!*84.49","v":{"$error":"#REF!"}}]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D970*1.47","v":88.170599999999993},1050,{"$f":"ROUND(E968*D968,2)","v":92579.13},null,null,{"$f":"F968+H968","v":92579.13},{"$f":"E968*$X$1","v":1365},{"$f":"J968*D968","v":120352.86899999999},{"$f":"G968*$Y$1","v":0},{"$f":"L968*D968","v":0},{"$f":"K968+M968","v":120352.86899999999},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D968*O968","v":140191.25399999999},{"$f":"1-F968/AD968","v":0.33962264150943389},null,null,{"$f":"O968*D968+R968*D968","v":140191.25399999999},{"$f":"1-I968/AH968","v":0.33962264150943389}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E969*D969,2)","v":-4612426.2},null,null,{"$f":"F969+H969","v":-4612426.2},{"$f":"E969*$X$1","v":19422},{"$f":"J969*D969","v":-5996154.0600000005},{"$f":"G969*$Y$1","v":0},0,{"$f":"K969+M969","v":-5996154.0600000005},19422,null,null,0,null,null,null,{"$f":"N969-I969","v":-1383727.8600000003},{"$f":"1-I969/N969","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O969*D969","v":-5996154.0600000005},null,{"$f":"R969*D969","v":0},null,-5996154.0600000005,0.23076923076923084]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",59.98,14940,896101.2,null,null,896101.2,{"$f":"E970*$X$1","v":19422},{"$f":"J970*D970","v":1164931.5599999998},{"$f":"G970*$Y$1","v":0},0,{"$f":"K970+M970","v":1164931.5599999998},19422,null,null,0,null,null,null,268830.35999999987,0.23076923076923073,null,null,null,null,null,null,{"$f":"D970*O970","v":1164931.5599999998},{"$f":"1-F970/AD970","v":0.23076923076923073},null,null,1164931.5599999998,0.23076923076923073]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-196.74,1850,{"$f":"ROUND(E971*D971,2)","v":-363969},null,null,{"$f":"F971+H971","v":-363969},{"$f":"E971*$X$1","v":2405},{"$f":"J971*D971","v":-473159.7},{"$f":"G971*$Y$1","v":0},0,{"$f":"K971+M971","v":-473159.7},2405,null,null,0,null,null,null,-109190.70000000001,0.23076923076923084,null,null,null,null,null,null,{"$f":"O971*D971","v":-473159.7},null,{"$f":"R971*D971","v":0},null,-473159.7,0.23076923076923084,null,"Перепроверить"]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",112.87,1850,{"$f":"ROUND(E972*D972,2)","v":208809.5},null,null,{"$f":"F972+H972","v":208809.5},{"$f":"E972*$X$1","v":2405},{"$f":"J972*D972","v":271452.35000000003},{"$f":"G972*$Y$1","v":0},0,{"$f":"K972+M972","v":271452.35000000003},2405,null,null,0,null,null,null,62642.850000000035,0.23076923076923084,null,null,null,null,null,null,{"$f":"D972*O972","v":271452.35000000003},{"$f":"1-F972/AD972","v":0.23076923076923084},null,null,271452.35000000003,0.23076923076923084]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"112.87*1.6-112.87","v":67.722000000000008},1050,71108.100000000006,null,null,71108.100000000006,{"$f":"E973*$X$1","v":1365},{"$f":"J973*D973","v":92440.530000000013},{"$f":"G973*$Y$1","v":0},0,{"$f":"K973+M973","v":92440.530000000013},1590,null,null,0,null,null,null,21332.430000000008,0.23076923076923084,null,null,null,null,null,null,{"$f":"D973*O973","v":107677.98000000001},{"$f":"1-F973/AD973","v":0.339622641509434},null,null,107677.98000000001,0.339622641509434]
["3.1.1.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E974*D974,2)","v":-826455.6},null,null,{"$f":"F974+H974","v":-826455.6},{"$f":"E974*$X$1","v":13494},{"$f":"J974*D974","v":-1074392.28},{"$f":"G974*$Y$1","v":0},0,{"$f":"K974+M974","v":-1074392.28},13494,null,null,0,null,null,null,-247936.68000000005,0.23076923076923084,null,null,null,null,null,null,{"$f":"O974*D974","v":-1074392.28},null,{"$f":"R974*D974","v":0},null,-1074392.28,0.23076923076923084]
["3.1.1.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",-151,{"$f":"1933.2*1.2","v":2319.84},{"$f":"D976*E976","v":-350295.84},5300,{"$f":"G976*D976","v":-800300},{"$f":"F976+H976","v":-1150595.8400000001},{"$f":"E976*$X$1","v":3015.7920000000004},{"$f":"J976*D976","v":-455384.59200000006},{"$f":"G976*$Y$1","v":6943},{"$f":"L976*D976","v":-1048393},{"$f":"K976+M976","v":-1503777.5920000002},2513.16,null,null,6681,null,null,null,{"$f":"N976-I976","v":-353181.75200000009},{"$f":"1-I976/N976","v":0.23486302354743427},null,null,null,null,null,null,{"$f":"O976*D976","v":-379487.16},null,{"$f":"R976*D976","v":-1008831},null,{"$f":"O976*D976+R976*D976","v":-1388318.16},{"$f":"1-I976/AH976","v":0.17123043323152942}]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",103,{"$f":"1933.2*1.2","v":2319.84},{"$f":"ROUND(E977*D977,2)","v":238943.52},{"$f":"4416*1.2","v":5299.2},{"$f":"D977*G977","v":545817.59999999998},784761.12,3015.7920000000004,{"$f":"J977*D978","v":80762.90976000001},null,{"$f":"L977*D978","v":0},80762.90976000001,2513.16,null,null,6681,null,null,null,-703998.21023999993,-8.7168504989734021,null,null,null,null,null,null,{"$f":"D977*O977","v":258855.47999999998},{"$f":"1-F977/AD977","v":7.6923076923076872E-2},{"$f":"D977*R977","v":688143},{"$f":"1-H977/AF977","v":0.20682532555006738},946998.48,0.17131744498681767]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",{"$f":"129.78-D977","v":26.78},null,null,null,null,null,null,null,6943,{"$f":"L978*D978","v":185933.54},{"$f":"K978+M978","v":185933.54},0,null,null,6681,null,null,null,185933.54,1,null,null,null,null,null,null,null,null,{"$f":"D978*R978","v":178917.18000000002},{"$f":"1-H978/AF978","v":1},178917.18000000002,1]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-163,{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"D979*E979","v":-351141.11999999994},1650,{"$f":"G979*D979","v":-268950},-620091.11999999988,{"$f":"E979*$X$1","v":2800.5119999999997},{"$f":"J979*D979","v":-456483.45599999995},{"$f":"G979*$Y$1","v":2161.5},-352324.5,{"$f":"K979+M979","v":-808807.95600000001},2333.7600000000002,null,null,2161.5,null,null,null,-188716.83600000013,0.23332712617381834,null,null,null,null,null,null,{"$f":"O979*D979","v":-380402.88000000006},null,{"$f":"R979*D979","v":-352324.5},null,-732727.38000000012,0.15372192042284571]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",60,{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"ROUND(E980*D980,2)","v":129254.39999999999},2931.6,{"$f":"D980*G980","v":175896},305150.40000000002,2800.5119999999997,168030.71999999997,null,0,168030.71999999997,2333.7600000000002,null,null,2161.5,null,null,null,-137119.68000000005,-0.81603935280405904,null,null,null,null,null,null,{"$f":"D980*O980","v":140025.60000000001},{"$f":"1-F980/AD980","v":7.6923076923076983E-2},{"$f":"D980*R980","v":129690},{"$f":"1-H980/AF980","v":-0.35628036086051362},269715.59999999998,-0.13137838523244505]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",12,null,null,null,null,null,null,null,3840,46080,{"$f":"K981+M981","v":46080},0,null,null,2161.5,null,null,null,46080,1,null,null,null,null,null,null,null,null,{"$f":"D981*R981","v":25938},{"$f":"1-H981/AF981","v":1},25938,1]
["3.1.1.2.5"," - геотекстиль 3м","м",-226.24,36,{"$f":"ROUND(E982*D982,2)","v":-8144.64},201.6,{"$f":"ROUND(G982*D982,2)","v":-45609.98},-53754.62,{"$f":"E982*$X$1","v":46.800000000000004},{"$f":"J982*D982","v":-10588.032000000001},{"$f":"G982*$Y$1","v":264.096},-59749.079040000004,{"$f":"K982+M982","v":-70337.111040000003},46.8,null,null,264.10000000000002,null,null,null,-16582.491040000001,0.2357573519129853,null,null,null,null,null,null,{"$f":"O982*D982","v":-10588.031999999999},null,{"$f":"R982*D982","v":-59749.984000000004},null,-70338.016000000003,0.23576718456204393]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",82.49,44,{"$f":"ROUND(E983*D983,2)","v":3629.56},{"$f":"90*5","v":450},{"$f":"ROUND(G983*D983,2)","v":37120.5},40750.06,57.2,4718.4279999999999,589.5,48627.854999999996,53346.282999999996,46.8,null,null,450,null,null,null,12596.222999999998,0.23612184938920677,null,null,null,null,null,null,{"$f":"D983*O983","v":3860.5319999999997},{"$f":"1-F983/AD983","v":5.9829059829059728E-2},{"$f":"D983*R983","v":37120.5},{"$f":"1-H983/AF983","v":0},40981.031999999999,5.6360708534621828E-3]
["3.1.1.3","Верхнее строение пути №1",null,null,null,null,null,null,null,0,0,0,0,0]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E985*D985,2)","v":-430851.46},46067,{"$f":"G985*D985","v":-10422198.08},{"$f":"F985+H985","v":-10853049.540000001},2475.7200000000003,-560106.89280000003,60347.770000000004,-13653079.484800002,-14213186.377600001,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"S1014","v":57654.67707392708},{"$f":"((R985/(S985/100))-100)/100","v":4.6717162644398513E-2},null,{"$f":"N985-I985","v":-3360136.8376000002},{"$f":"1-I985/N985","v":0.23640982031274704},null,null,null,null,null,null,{"$f":"O985*D985","v":-560106.89280000003},null,{"$f":"R985*D985","v":-13653163.193600001},null,{"$f":"O985*D985+R985*D985","v":-14213270.0864},{"$f":"1-I985/AH985","v":0.23641431746345509}]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",82.49,1903,156978.47,43469,{"$f":"G986*D986","v":3585757.8099999996},3742736.28,{"$f":"E986*$X$1","v":2473.9},{"$f":"J986*D986","v":204072.011},{"$f":"G986*$Y$1","v":56944.39},4697342.7310999995,{"$f":"K986+M986","v":4901414.7420999995},2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"S985","v":57654.67707392708},{"$f":"((R986/(S986/100))-100)/100","v":4.6717162644398513E-2},null,1158678.4620999997,0.23639673911854409,null,null,null,null,null,null,{"$f":"D986*O986","v":204222.14279999997},{"$f":"1-F986/AD986","v":0.23133472282810641},{"$f":"D986*R986","v":4978118.0685999999},{"$f":"1-H986/AF986","v":0.27969610993810257},5182340.2113999994,0.2777903172457088]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,0,-1482324.48,6552,null,null,0,null,null,null,-342074.87999999989,0.23076923076923073,null,null,null,null,null,null,{"$f":"O987*D987","v":-1482324.48},null,{"$f":"R987*D987","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.49,{"$f":"4200*1.2","v":5040},415749.6,null,null,415749.6,{"$f":"E988*$X$1","v":6552},{"$f":"J988*D988","v":540474.48},{"$f":"G988*$Y$1","v":0},0,{"$f":"K988+M988","v":540474.48},6552,null,null,0,null,null,null,124724.88,0.23076923076923084,null,null,null,null,null,null,{"$f":"D988*O988","v":540474.48},{"$f":"1-F988/AD988","v":0.23076923076923084},null,null,540474.48,0.23076923076923084]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,0,-1482324.48,6552,null,null,0,null,null,null,-342074.87999999989,0.23076923076923073,null,null,null,null,null,null,{"$f":"O989*D989","v":-1482324.48},null,{"$f":"R989*D989","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",82.49,5040,415749.6,null,null,415749.6,{"$f":"E990*$X$1","v":6552},{"$f":"J990*D990","v":540474.48},{"$f":"G990*$Y$1","v":0},0,{"$f":"K990+M990","v":540474.48},6552,null,null,0,null,null,null,124724.88,0.23076923076923084,null,null,null,null,null,null,{"$f":"D990*O990","v":540474.48},{"$f":"1-F990/AD990","v":0.23076923076923084},null,null,540474.48,0.23076923076923084]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,96000,135000,{"$f":"D991*G991","v":135000},231000,124800,124800,176850,176850,301650,124845,null,null,49408.35,null,null,null,70650,0.23421183490800601,null,null,null,null,null,null,{"$f":"D991*O991","v":124845},{"$f":"1-F991/AD991","v":0.23104649765709484},{"$f":"D991*R991","v":49408.35},{"$f":"1-H991/AF991","v":-1.7323316807786537},174253.35,-0.32565600603948219]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E992*D992","v":85952},130,{"$f":"G992*D992","v":8840},94792,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D992*O992","v":113152},{"$f":"1-F992/AD992","v":0.24038461538461542},{"$f":"D992*R992","v":10200},{"$f":"1-H992/AF992","v":0.1333333333333333},123352,0.23153252480705622]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D993*E993","v":276045},1686,{"$f":"G993*D993","v":278190},554235,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D993*O993","v":355410},{"$f":"1-F993/AD993","v":0.22330547818013002},{"$f":"D993*R993","v":359370},{"$f":"1-H993/AF993","v":0.22589531680440766},714780,0.22460757156048017]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F999+F1002+F1001+F997+F1006+F1007+F1009+F1010+F1012+F1015+F1016+F1018+F1020+F1021+F1022+F1023","v":4462483.5},null,{"$f":"H999+H1002+H1001+H997+H1006+H1007+H1009+H1010+H1012+H1015+H1016+H1018+H1020+H1021+H1022+H1023","v":6224795.71},{"$f":"I999+I1002+I1001+I997+I1006+I1007+I1009+I1010+I1012+I1015+I1016+I1018+I1020+I1021+I1022+I1023","v":10687279.209999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD999+AD1002+AD1001+AD997+AD1006+AD1007+AD1009+AD1010+AD1012+AD1015+AD1016+AD1018+AD1020+AD1021+AD1022+AD1023","v":5741786.4299999997},{"$f":"1-F994/AD994","v":0.22280573225709477},{"$f":"AF999+AF1002+AF1001+AF997+AF1006+AF1007+AF1009+AF1010+AF1012+AF1015+AF1016+AF1018+AF1020+AF1021+AF1022+AF1023","v":8487014.6270000003},{"$f":"1-H994/AF994","v":0.26655060895065907},{"$f":"AH999+AH1002+AH1001+AH997+AH1006+AH1007+AH1009+AH1010+AH1012+AH1015+AH1016+AH1018+AH1020+AH1021+AH1022+AH1023","v":14228801.057},0.24889812098804442]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1003+F998+F1000+F1005+F1008+F1011+F1014+F1017+F1019-F1021","v":-9261283.6999999993},null,{"$f":"H1003+H998+H1000+H1005+H1008+H1011+H1014+H1017+H1019-H1021","v":-11641921.407200001},{"$f":"I1003+I998+I1000+I1005+I1008+I1011+I1014+I1017+I1019-I1021","v":-20903205.107200004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1003+AD998+AD1000+AD1005+AD1008+AD1011+AD1014+AD1017+AD1019-AD1021","v":-11963739.964800002},null,{"$f":"AF1003+AF998+AF1000+AF1005+AF1008+AF1011+AF1014+AF1017+AF1019-AF1021","v":-15123477.0276},null,{"$f":"AH1003+AH998+AH1000+AH1005+AH1008+AH1011+AH1014+AH1017+AH1019-AH1021","v":-27087216.992400005},0.22830000907568615]
["3.1.2.1","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N996-I996","v":0},{"$f":"1-I996/N996","v":{"$error":"#DIV/0!"}}]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"149.9*1.6-149.9","v":89.940000000000026},1050,{"$f":"ROUND(E997*D997,2)","v":94437},null,null,{"$f":"F997+H997","v":94437},{"$f":"E997*$X$1","v":1365},{"$f":"J997*D997","v":122768.10000000003},{"$f":"G997*$Y$1","v":0},{"$f":"L997*D997","v":0},{"$f":"K997+M997","v":122768.10000000003},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D997*O997","v":143004.60000000003},{"$f":"1-F997/AD997","v":0.33962264150943411},null,null,{"$f":"O997*D997+R997*D997","v":143004.60000000003},{"$f":"1-I997/AH997","v":0.33962264150943411}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E998*D998,2)","v":-4612426.2},null,null,{"$f":"F998+H998","v":-4612426.2},{"$f":"E998*$X$1","v":19422},{"$f":"J998*D998","v":-5996154.0600000005},{"$f":"G998*$Y$1","v":0},{"$f":"L998*D998","v":0},{"$f":"K998+M998","v":-5996154.0600000005},19422,null,null,0,null,null,null,{"$f":"N998-I998","v":-1383727.8600000003},{"$f":"1-I998/N998","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O998*D998","v":-5996154.0600000005},null,{"$f":"R998*D998","v":0},null,-5996154.0600000005,{"$f":"1-I998/AH998","v":0.23076923076923084}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",101.08,14940,1510135.2,null,null,{"$f":"F999+H999","v":1510135.2},{"$f":"E999*$X$1","v":19422},{"$f":"J999*D999","v":1963175.76},{"$f":"G999*$Y$1","v":0},{"$f":"L999*D999","v":0},{"$f":"K999+M999","v":1963175.76},19422,null,null,0,null,null,null,{"$f":"N999-I999","v":453040.56000000006},{"$f":"1-I999/N999","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"D999*O999","v":1963175.76},{"$f":"1-F999/AD999","v":0.23076923076923084},null,null,1963175.76,{"$f":"1-I999/AH999","v":0.23076923076923084}]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-196.74","v":-196.74},1850,{"$f":"ROUND(E1000*D1000,2)","v":-363969},null,null,{"$f":"F1000+H1000","v":-363969},{"$f":"E1000*$X$1","v":2405},{"$f":"J1000*D1000","v":-473159.7},{"$f":"G1000*$Y$1","v":0},{"$f":"L1000*D1000","v":0},{"$f":"K1000+M1000","v":-473159.7},2405,null,null,0,null,null,null,{"$f":"N1000-I1000","v":-109190.70000000001},{"$f":"1-I1000/N1000","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1000*D1000","v":-473159.7},null,{"$f":"R1000*D1000","v":0},null,-473159.7,{"$f":"1-I1000/AH1000","v":0.23076923076923084}]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",149.9,1850,{"$f":"ROUND(E1001*D1001,2)","v":277315},null,null,{"$f":"F1001+H1001","v":277315},{"$f":"E1001*$X$1","v":2405},{"$f":"J1001*D1001","v":360509.5},{"$f":"G1001*$Y$1","v":0},{"$f":"L1001*D1001","v":0},{"$f":"K1001+M1001","v":360509.5},2405,null,null,0,null,null,null,{"$f":"N1001-I1001","v":83194.5},{"$f":"1-I1001/N1001","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"D1001*O1001","v":360509.5},{"$f":"1-F1001/AD1001","v":0.23076923076923073},null,null,360509.5,{"$f":"1-I1001/AH1001","v":0.23076923076923073}]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D999*1.47","v":148.58760000000001},1050,156016.98000000001,null,null,{"$f":"F1002+H1002","v":156016.98000000001},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1002*O1002","v":236254.28400000001},{"$f":"1-F1002/AD1002","v":0.339622641509434},null,null,236254.28400000001]
["3.1.2.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E1003*D1003,2)","v":-826455.6},null,null,{"$f":"F1003+H1003","v":-826455.6},{"$f":"E1003*$X$1","v":13494},{"$f":"J1003*D1003","v":-1074392.28},{"$f":"G1003*$Y$1","v":0},{"$f":"L1003*D1003","v":0},{"$f":"K1003+M1003","v":-1074392.28},13494,null,null,0,null,null,null,{"$f":"N1003-I1003","v":-247936.68000000005},{"$f":"1-I1003/N1003","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1003*D1003","v":-1074392.28},null,{"$f":"R1003*D1003","v":0},null,-1074392.28,{"$f":"1-I1003/AH1003","v":0.23076923076923084}]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,0,0,0,{"$f":"L1004*D1004","v":0},0,null,null,null,null,null,null,null,{"$f":"N1004-I1004","v":0},{"$f":"1-I1004/N1004","v":{"$error":"#DIV/0!"}}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-151,2320,{"$f":"ROUND(E1005*D1005,2)","v":-350320},5100,{"$f":"ROUND(G1005*D1005,2)","v":-770100},-1120420,3016,-455416,6681,{"$f":"L1005*D1005","v":-1008831},-1464247,2513.16,null,null,6681,null,null,null,{"$f":"N1005-I1005","v":-343827},{"$f":"1-I1005/N1005","v":0.23481489120346499},null,null,null,null,null,null,{"$f":"O1005*D1005","v":-379487.16},null,{"$f":"R1005*D1005","v":-1008831},null,{"$f":"O1005*D1005+R1005*D1005","v":-1388318.16},{"$f":"1-I1005/AH1005","v":0.19296596970250679}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",{"$f":"54+86.6","v":140.6},{"$f":"1933.2*1.2","v":2319.84},{"$f":"ROUND(E1006*D1006,2)","v":326169.5},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1006*D1006,2)","v":745067.52000000002},{"$f":"F1006+H1006","v":1071237.02},{"$f":"E1006*$X$1","v":3015.7920000000004},{"$f":"J1006*D1006","v":424020.35520000005},{"$f":"G1007*$Y$1","v":0},{"$f":"L1006*D1006","v":0},{"$f":"K1006+M1006","v":424020.35520000005},2513.16,null,null,6681,null,null,null,{"$f":"N1006-I1006","v":-647216.66479999991},{"$f":"1-I1006/N1006","v":-1.5263811202995754},null,null,null,null,null,null,{"$f":"D1006*O1006","v":353350.29599999997},{"$f":"1-F1006/AD1006","v":7.6923088243288085E-2},{"$f":"D1006*R1006","v":939348.6},{"$f":"1-H1006/AF1006","v":0.20682532555006727},1292698.8959999999,0.17131744808111904]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",36.520000000000003,null,null,null,null,null,null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1007*R1007","v":243990.12000000002},{"$f":"1-H1007/AF1007","v":1},243990.12000000002,1]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-163,1795.2,{"$f":"ROUND(E1008*D1008,2)","v":-292617.59999999998},1650,{"$f":"ROUND(G1008*D1008,2)","v":-268950},-561567.6,2333.7600000000002,-380402.88000000006,2161.5,{"$f":"L1008*D1008","v":-352324.5},-732727.38000000012,2333.7600000000002,null,null,2161.5,null,null,null,{"$f":"N1008-I1008","v":-171159.78000000014},{"$f":"1-I1008/N1008","v":0.23359271766260481},null,null,null,null,null,null,{"$f":"O1008*D1008","v":-380402.88000000006},null,{"$f":"R1008*D1008","v":-352324.5},null,-732727.38000000012,0.23359271766260481]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",{"$f":"31+47.9","v":78.900000000000006},{"$f":"1795.2*1.2","v":2154.2399999999998},{"$f":"ROUND(E1009*D1009,2)","v":169969.54},2931.6,{"$f":"ROUND(G1009*D1009,2)","v":231303.24},401272.78,null,null,null,null,null,2333.7600000000002,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1009*O1009","v":184133.66400000002},{"$f":"1-F1009/AD1009","v":7.6923055199727086E-2},{"$f":"D1009*R1009","v":170542.35},{"$f":"1-H1009/AF1009","v":-0.3562803608605134},354676.01400000002,-0.131378396510343]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",15.78,null,null,null,null,null,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1010*R1010","v":34108.47},{"$f":"1-H1010/AF1010","v":1},34108.47,1]
["3.1.2.2.5"," - геотекстиль, 3м","м",-226.24,36,{"$f":"ROUND(E1011*D1011,2)","v":-8144.64},201.6,{"$f":"ROUND(G1011*D1011,2)","v":-45609.98},{"$f":"F1011+H1011","v":-53754.62},{"$f":"E1011*$X$1","v":46.800000000000004},{"$f":"J1011*D1011","v":-10588.032000000001},{"$f":"G1011*$Y$1","v":264.096},{"$f":"L1011*D1011","v":-59749.079040000004},{"$f":"K1011+M1011","v":-70337.111040000003},46.8,null,null,264.10000000000002,null,null,null,{"$f":"N1011-I1011","v":-16582.491040000001},{"$f":"1-I1011/N1011","v":0.2357573519129853},null,null,null,null,null,null,{"$f":"O1011*D1011","v":-10588.031999999999},null,{"$f":"R1011*D1011","v":-59749.984000000004},null,-70338.016000000003,0.23576718456204393]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110,44,{"$f":"ROUND(E1012*D1012,2)","v":4840},450,{"$f":"ROUND(G1012*D1012,2)","v":49500},{"$f":"F1012+H1012","v":54340},{"$f":"E1012*$X$1","v":57.2},{"$f":"J1012*D1012","v":6292},{"$f":"G1012*$Y$1","v":589.5},{"$f":"L1012*D1012","v":64845},{"$f":"K1012+M1012","v":71137},46.8,null,null,445,null,null,null,{"$f":"N1012-I1012","v":16797},{"$f":"1-I1012/N1012","v":0.23612184938920677},null,null,null,null,null,null,{"$f":"D1012*O1012","v":5148},{"$f":"1-F1012/AD1012","v":5.9829059829059839E-2},{"$f":"D1012*R1012","v":48950},{"$f":"1-H1012/AF1012","v":-1.1235955056179803E-2},54098,-4.4733631557543063E-3]
["3.1.2.3","Верхнее строение пути №2",null,null,null,null,null,null,null,0,0,0,{"$f":"L1013*D1013","v":0},0,null,null,null,null,null,null,null,{"$f":"N1013-I1013","v":0},{"$f":"1-I1013/N1013","v":{"$error":"#DIV/0!"}}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E1014*D1014,2)","v":-430851.46},46067.28,{"$f":"G1014*D1014","v":-10422261.427200001},{"$f":"F1014+H1014","v":-10853112.887200002},2475.7200000000003,-560106.89280000003,60348.1368,{"$f":"L1014*D1014","v":-13653162.469632},-14213269.362431999,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60348.14,{"$f":"'ВСЕ СМЕТЫ КДС'!G4460+'ВСЕ СМЕТЫ КДС'!G4461+'ВСЕ СМЕТЫ КДС'!G4462+'ВСЕ СМЕТЫ КДС'!G4463+'ВСЕ СМЕТЫ КДС'!G4464+'ВСЕ СМЕТЫ КДС'!G4470+'ВСЕ СМЕТЫ КДС'!G4476+'ВСЕ СМЕТЫ КДС'!G4482+'ВСЕ СМЕТЫ КДС'!G4483+'ВСЕ СМЕТЫ КДС'!G4484+'ВСЕ СМЕТЫ КДС'!G4485+'ВСЕ СМЕТЫ КДС'!G4486+'ВСЕ СМЕТЫ КДС'!G4487+'ВСЕ СМЕТЫ КДС'!G4488+'ВСЕ СМЕТЫ КДС'!G4489+'ВСЕ СМЕТЫ КДС'!G4490+'ВСЕ СМЕТЫ КДС'!G4491+'ВСЕ СМЕТЫ КДС'!G4492+'ВСЕ СМЕТЫ КДС'!G4493+'ВСЕ СМЕТЫ КДС'!G4494+'ВСЕ СМЕТЫ КДС'!G4504+'ВСЕ СМЕТЫ КДС'!G4505","v":57654.67707392708},{"$f":"((R1014/(S1014/100))-100)/100","v":4.6717162644398513E-2},null,{"$f":"N1014+I1014","v":-25066382.249632001},{"$f":"1-I1014/N1014","v":0.23640982166379276},null,null,null,null,null,null,{"$f":"O1014*D1014","v":-560106.89280000003},null,{"$f":"R1014*D1014","v":-13653163.193600001},null,{"$f":"O1014*D1014+R1014*D1014","v":-14213270.0864},{"$f":"1-I1014/AH1014","v":0.23640986055806912}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",{"$f":"42.99+66.56","v":109.55000000000001},1904.4,208627.02,43469,{"$f":"D1015*G1015","v":4762028.95},4970655.97,{"$f":"E1015*$X$1","v":2475.7200000000003},{"$f":"J1015*D1015","v":271215.12600000005},{"$f":"G1015*$Y$1","v":56944.39},{"$f":"L1015*D1015","v":6238257.9245000007},{"$f":"K1015+M1015","v":6509473.0505000008},2475.7199999999998,null,null,60348.14,null,null,null,{"$f":"N1015-I1015","v":1538817.0805000011},{"$f":"1-I1015/N1015","v":0.23639656675155951},null,null,null,null,null,null,{"$f":"D1015*O1015","v":271215.12599999999},{"$f":"1-F1015/AD1015","v":0.23076923076923073},{"$f":"D1015*R1015","v":6611138.7370000007},{"$f":"1-H1015/AF1015","v":0.27969610993810257},6882353.8630000008,0.27776803271877926]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",152,{"$f":"814.36*1.2","v":977.23199999999997},148539.26,85,{"$f":"G1016*D1016","v":12920},161459.26,null,null,null,null,null,1254,null,null,115,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1016*O1016","v":190608},{"$f":"1-F1016/AD1016","v":0.22070815495676988},{"$f":"D1016*R1016","v":17480},{"$f":"1-H1016/AF1016","v":0.26086956521739135},208088,0.22408183076390753]
["3.1.2.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,{"$f":"L1017*D1017","v":0},-1482324.48,6552,null,null,0,null,null,null,{"$f":"N1017-I1017","v":-342074.87999999989},{"$f":"1-I1017/N1017","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1017*D1017","v":-1482324.48},null,{"$f":"R1017*D1017","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,null,null,null,null,null,6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1018*O1018","v":717771.60000000009},{"$f":"1-F1018/AD1018","v":0.23076923076923084},null,null,717771.60000000009,0.23076923076923084]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,-1482324.48,0,{"$f":"L1019*D1019","v":0},-1482324.48,6552,null,null,0,null,null,null,{"$f":"N1019-I1019","v":-342074.87999999989},{"$f":"1-I1019/N1019","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1019*D1019","v":-1482324.48},null,{"$f":"R1019*D1019","v":0},null,-1482324.48,0.23076923076923073]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,null,null,null,null,null,6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1020*O1020","v":717771.60000000009},{"$f":"1-F1020/AD1020","v":0.23076923076923084},null,null,717771.60000000009,0.23076923076923084]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,96000,135000,{"$f":"ROUND(G1021*D1021,2)","v":135000},231000,124800,124800,176850,{"$f":"L1021*D1021","v":176850},301650,124800,null,null,49408.35,null,null,null,{"$f":"N1021-I1021","v":70650},{"$f":"1-I1021/N1021","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1021*O1021","v":124800},{"$f":"1-F1021/AD1021","v":0.23076923076923073},{"$f":"D1021*R1021","v":49408.35},{"$f":"1-H1021/AF1021","v":-1.7323316807786537},174208.35,-0.32599843807716455]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"36+34","v":70},{"$f":"1053*1.2","v":1263.5999999999999},{"$f":"ROUND(E1022*D1022,2)","v":88452},130,{"$f":"G1022*D1022","v":9100},97552,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1022*O1022","v":116480},{"$f":"1-F1022/AD1022","v":0.24062499999999998},{"$f":"D1022*R1022","v":10500},{"$f":"1-H1022/AF1022","v":0.1333333333333333},126980,0.23175303197353914]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"86+80","v":166},1673,277718,1686,{"$f":"G1023*D1023","v":279876},557594,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1023*O1023","v":357564},{"$f":"1-F1023/AD1023","v":0.22330547818013002},{"$f":"D1023*R1023","v":361548},{"$f":"1-H1023/AF1023","v":0.22589531680440766},719112,0.22460757156048017]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1029+F1041+F1031+F1027+F1034+F1040+F1036+F1038+F1037+F1039+F1045+F1048+F1047+F1051+F1049+F1052+F1053","v":6895603.4900000002},null,{"$f":"H1029+H1041+H1031+H1027+H1034+H1040+H1036+H1038+H1037+H1039+H1045+H1048+H1047+H1051+H1049+H1052+H1053","v":8910302.4699999988},{"$f":"I1029+I1041+I1031+I1027+I1034+I1040+I1036+I1038+I1037+I1039+I1045+I1048+I1047+I1051+I1049+I1052+I1053","v":15805905.960000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1029+AD1041+AD1031+AD1027+AD1034+AD1040+AD1036+AD1038+AD1037+AD1039+AD1045+AD1048+AD1047+AD1051+AD1049+AD1052+AD1053","v":8866087.1569999997},{"$f":"1-F1024/AD1024","v":0.22224952587390856},{"$f":"AF1029+AF1041+AF1031+AF1027+AF1034+AF1040+AF1036+AF1038+AF1037+AF1039+AF1045+AF1048+AF1047+AF1051+AF1049+AF1052+AF1053","v":12283535.26},{"$f":"1-H1024/AF1024","v":0.27461416592213217},{"$f":"AH1029+AH1041+AH1031+AH1027+AH1034+AH1040+AH1036+AH1038+AH1037+AH1039+AH1045+AH1048+AH1047+AH1051+AH1049+AH1052+AH1053","v":21149622.416999999},0.25266249919926398]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1042+F1028+F1030+F1033+F1035-F1037+F1044+F1046+F1050+F1049","v":-6200256.4799999986},null,{"$f":"H1042+H1028+H1030+H1033+H1035-H1037+H1044+H1046+H1050+H1049","v":-7883437.2000000002},{"$f":"I1042+I1028+I1030+I1033+I1035-I1037+I1044+I1046+I1050+I1049","v":-14083693.68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1042+AD1028+AD1030+AD1033+AD1035-AD1037+AD1044+AD1046+AD1050-AD1049","v":-8309916.6188000012},null,{"$f":"AF1042+AF1028+AF1030+AF1033+AF1035-AF1037+AF1044+AF1046+AF1050-AF1049","v":-10553480.259999998},null,{"$f":"AH1042+AH1028+AH1030+AH1033+AH1035-AH1037+AH1044+AH1046+AH1050-AH1049","v":-18863396.878800001},0.25338507319282266]
["3.1.3.1","Сооружение земляного полотна",null,null,null,null,null,null,null,{"$f":"E1026*$X$1","v":0},{"$f":"J1026*D1026","v":0},{"$f":"G1026*$Y$1","v":0},{"$f":"L1026*D1026","v":0},{"$f":"K1026+M1026","v":0},0,null,null,0,null,null,null,{"$f":"N1026-I1026","v":0},{"$f":"1-I1026/N1026","v":{"$error":"#DIV/0!"}}]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"213.8*1.6-213.8","v":128.28000000000003},1050,{"$f":"ROUND(E1027*D1027,2)","v":134694},null,null,{"$f":"F1027+H1027","v":134694},{"$f":"E1027*$X$1","v":1365},{"$f":"J1027*D1027","v":175102.20000000004},{"$f":"G1027*$Y$1","v":0},0,{"$f":"K1027+M1027","v":175102.20000000004},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1027*O1027","v":203965.20000000004},{"$f":"1-F1027/AD1027","v":0.33962264150943411},null,null,{"$f":"O1027*D1027+R1027*D1027","v":203965.20000000004},{"$f":"1-I1027/AH1027","v":0.33962264150943411}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола","м3",-213.41,14940,{"$f":"ROUND(E1028*D1028,2)","v":-3188345.4},null,null,{"$f":"F1028+H1028","v":-3188345.4},{"$f":"E1028*$X$1","v":19422},{"$f":"J1028*D1028","v":-4144849.02},{"$f":"G1028*$Y$1","v":0},0,{"$f":"K1028+M1028","v":-4144849.02},19422,null,null,0,null,null,null,{"$f":"N1028-I1028","v":-956503.62000000011},{"$f":"1-I1028/N1028","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1028*D1028","v":-4144849.02},null,null,null,{"$f":"O1028*D1028+R1028*D1028","v":-4144849.02},{"$f":"1-I1028/AH1028","v":0.23076923076923084}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",172.01,14940,2569829.4,null,null,{"$f":"F1029+H1029","v":2569829.4},19422,3340778.2199999997,0,0,3340778.2199999997,19422,null,null,0,null,null,null,770948.81999999983,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1029*O1029","v":3340778.2199999997},{"$f":"1-F1029/AD1029","v":0.23076923076923073},null,null,{"$f":"O1029*D1029+R1029*D1029","v":3340778.2199999997},{"$f":"1-I1029/AH1029","v":0.23076923076923073}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-136","v":-136},{"$f":"E1000","v":1850},{"$f":"ROUND(E1030*D1030,2)","v":-251600},null,null,{"$f":"F1030+H1030","v":-251600},{"$f":"E1030*$X$1","v":2405},{"$f":"J1030*D1030","v":-327080},{"$f":"G1030*$Y$1","v":0},0,{"$f":"K1030+M1030","v":-327080},2405,null,null,0,null,null,null,-75480,0.23076923076923073,null,null,null,null,null,null,{"$f":"O1030*D1030","v":-327080},null,null,null,{"$f":"O1030*D1030+R1030*D1030","v":-327080},{"$f":"1-I1030/AH1030","v":0.23076923076923073}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",213.8,1850,{"$f":"ROUND(E1031*D1031,2)","v":395530},null,null,{"$f":"F1031+H1031","v":395530},{"$f":"E1031*$X$1","v":2405},{"$f":"J1031*D1031","v":514189},{"$f":"G1031*$Y$1","v":0},0,{"$f":"K1031+M1031","v":514189},2405,null,null,0,null,null,null,118659,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1031*O1031","v":514189},{"$f":"1-F1031/AD1031","v":0.23076923076923073},null,null,{"$f":"O1031*D1031+R1031*D1031","v":514189},{"$f":"1-I1031/AH1031","v":0.23076923076923073}]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,{"$f":"E1032*$X$1","v":0},{"$f":"J1032*D1032","v":0},{"$f":"G1032*$Y$1","v":0},0,{"$f":"K1032+M1032","v":0},null,null,null,null,null,null,null,0,{"$error":"#DIV/0!"}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-105,1933.2,{"$f":"ROUND(E1033*D1033,2)","v":-202986},5100,{"$f":"ROUND(G1033*D1033,2)","v":-535500},{"$f":"F1033+H1033","v":-738486},{"$f":"E1033*$X$1","v":2513.1600000000003},{"$f":"J1033*D1033","v":-263881.80000000005},{"$f":"G1033*$Y$1","v":6681},-701505,{"$f":"K1033+M1033","v":-965386.8},2513,null,null,6681,null,null,null,-226900.80000000005,0.23503615338432227,null,null,null,null,null,null,{"$f":"O1033*D1033","v":-263865},null,{"$f":"R1033*D1033","v":-701505},null,{"$f":"O1033*D1033+R1033*D1033","v":-965370},{"$f":"1-I1033/AH1033","v":0.23502284098324999}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",195,{"$f":"1933*1.2","v":2319.6},{"$f":"ROUND(E1034*D1034,2)","v":452322},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1034*D1034,2)","v":1033344},{"$f":"F1034+H1034","v":1485666},null,null,null,null,null,2513,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1034*O1034","v":490035},{"$f":"1-F1034/AD1034","v":7.6959808993235179E-2},{"$f":"D1034*R1034","v":1302795},{"$f":"1-H1034/AF1034","v":0.20682532555006738},1792830,0.17132912769197306]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",-112.6,1795.2,{"$f":"ROUND(E1035*D1035,2)","v":-202139.51999999999},1650,{"$f":"ROUND(G1035*D1035,2)","v":-185790},{"$f":"F1035+H1035","v":-387929.52},{"$f":"E1035*$X$1","v":2333.7600000000002},{"$f":"J1035*D1035","v":-262781.37599999999},{"$f":"G1035*$Y$1","v":2161.5},{"$f":"L1035*D1035","v":-243384.9},{"$f":"K1035+M1035","v":-506166.27599999995},2333.7600000000002,null,null,2161.5,null,null,null,{"$f":"N1035-I1035","v":-118236.75599999994},{"$f":"1-I1035/N1035","v":0.23359271766260448},null,null,null,null,null,null,{"$f":"O1035*D1035","v":-262781.37599999999},null,{"$f":"R1035*D1035","v":-243384.9},null,-506166.27599999995,0.23359271766260448]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,{"$f":"1795*1.2","v":2154},{"$f":"ROUND(E1036*D1036,2)","v":243402},{"$f":"2443*1.2","v":2931.6},{"$f":"ROUND(G1036*D1036,2)","v":331270.8},{"$f":"F1036+H1036","v":574672.80000000005},null,null,null,null,null,2333.7600000000002,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1036*O1036","v":263714.88},{"$f":"1-F1036/AD1036","v":7.7025915261209388E-2},{"$f":"D1036*R1036","v":244249.5},{"$f":"1-H1036/AF1036","v":-0.3562803608605134},507964.38,-0.13132499566209743]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.38999999999999,36,{"$f":"ROUND(E1037*D1037,2)","v":5630.04},201.6,{"$f":"ROUND(G1037*D1037,2)","v":31528.22},{"$f":"F1037+H1037","v":37158.26},{"$f":"E1037*$X$1","v":46.800000000000004},{"$f":"J1037*D1037","v":7319.0519999999997},{"$f":"G1037*$Y$1","v":264.096},{"$f":"L1037*D1037","v":41301.973439999994},{"$f":"K1037+M1037","v":48621.025439999998},46.8,null,null,264,null,null,null,{"$f":"N1037-I1037","v":11462.765439999996},{"$f":"1-I1037/N1037","v":0.23575737731293711},null,null,null,null,null,null,{"$f":"D1037*O1037","v":7319.0519999999988},{"$f":"1-F1037/AD1037","v":0.23076923076923062},{"$f":"D1037*R1037","v":41286.959999999999},{"$f":"1-H1037/AF1037","v":0.23636373324652626},48606.011999999995,0.23552131781558205]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К уплотнения)","м3",{"$f":"135.6-113","v":22.599999999999994},null,null,null,null,null,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1038*R1038","v":48849.899999999987},{"$f":"1-H1038/AF1038","v":1},48849.899999999987,1]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.38999999999999,44,{"$f":"ROUND(E1039*D1039,2)","v":6881.16},180,{"$f":"ROUND(G1039*D1039,2)","v":28150.2},{"$f":"F1039+H1039","v":35031.360000000001},{"$f":"E1039*$X$1","v":57.2},{"$f":"J1039*D1039","v":8945.5079999999998},{"$f":"G1039*$Y$1","v":235.8},{"$f":"L1039*D1039","v":36876.761999999995},{"$f":"K1039+M1039","v":45822.27},46.8,null,null,180,null,null,null,{"$f":"N1039-I1039","v":10790.909999999996},{"$f":"1-I1039/N1039","v":0.23549488054607504},null,null,null,null,null,null,{"$f":"D1039*O1039","v":7319.0519999999988},{"$f":"1-F1039/AD1039","v":5.9829059829059728E-2},{"$f":"D1039*R1039","v":28150.199999999997},{"$f":"1-H1039/AF1039","v":0},35469.251999999993,1.2345679012345512E-2]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К уплотнения)","м3",{"$f":"245.7-D1034","v":50.699999999999989},null,null,null,null,{"$f":"F1040+H1040","v":0},null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1040*R1040","v":338726.6999999999},{"$f":"1-H1040/AF1040","v":1},338726.6999999999,1]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1029*1.47","v":252.85469999999998},1050,{"$f":"ROUND(E1041*D1041,2)","v":265497.44},null,null,{"$f":"F1041+H1041","v":265497.44},null,null,null,null,null,1490,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1041*O1041","v":376753.50299999997},{"$f":"1-F1041/AD1041","v":0.29530200015154195},null,null,376753.50299999997,0.29530200015154195]
["3.1.3.1.5","Вырезка существующего дорожного покрытия","м3",-55.04,10380,{"$f":"ROUND(E1042*D1042,2)","v":-571315.19999999995},null,null,{"$f":"F1042+H1042","v":-571315.19999999995},{"$f":"E1042*$X$1","v":13494},{"$f":"J1042*D1042","v":-742709.76000000001},{"$f":"G1042*$Y$1","v":0},{"$f":"L1042*D1042","v":0},{"$f":"K1042+M1042","v":-742709.76000000001},13494,null,null,0,null,null,null,{"$f":"N1042-I1042","v":-171394.56000000006},{"$f":"1-I1042/N1042","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1042*D1042","v":-742709.76000000001},null,null,null,-742709.76000000001,0.23076923076923084]
["3.1.3.2","Верхнее строение пути №3",null,null,null,null,null,null,null,0,0,0,{"$f":"L1043*D1043","v":0},0,0,null,null,0,null,null,null,{"$f":"N1043-I1043","v":0},{"$f":"1-I1043/N1043","v":{"$error":"#DIV/0!"}}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-156.38999999999999,1904.4,{"$f":"ROUND(E1044*D1044,2)","v":-297829.12},{"$f":"ROUND(H1044/D1044,2)","v":46458.33},-7265618.9800000004,{"$f":"F1044+H1044","v":-7563448.1000000006},2475.7200000000003,-387177.85080000001,60860.412300000004,{"$f":"L1044*D1044","v":-9517959.8795969989},-9905137.730396999,2475.7199999999998,5258.0183762534398,-0.52915341430129137,60860,{"$f":"'ВСЕ СМЕТЫ КДС'!G4460+'ВСЕ СМЕТЫ КДС'!G4461+'ВСЕ СМЕТЫ КДС'!G4462+'ВСЕ СМЕТЫ КДС'!G4463+'ВСЕ СМЕТЫ КДС'!G4464+'ВСЕ СМЕТЫ КДС'!G4470+'ВСЕ СМЕТЫ КДС'!G4476+'ВСЕ СМЕТЫ КДС'!G4482+'ВСЕ СМЕТЫ КДС'!G4483+'ВСЕ СМЕТЫ КДС'!G4484+'ВСЕ СМЕТЫ КДС'!G4485+'ВСЕ СМЕТЫ КДС'!G4486+'ВСЕ СМЕТЫ КДС'!G4487+'ВСЕ СМЕТЫ КДС'!G4488+'ВСЕ СМЕТЫ КДС'!G4489+'ВСЕ СМЕТЫ КДС'!G4490+'ВСЕ СМЕТЫ КДС'!G4491+'ВСЕ СМЕТЫ КДС'!G4492+'ВСЕ СМЕТЫ КДС'!G4493+'ВСЕ СМЕТЫ КДС'!G4494+'ВСЕ СМЕТЫ КДС'!G4504+'ВСЕ СМЕТЫ КДС'!G4505","v":57654.67707392708},{"$f":"((R1044/(S1044/100))-100)/100","v":5.5595193464754541E-2},null,{"$f":"N1044-I1044","v":-2341689.6303969985},{"$f":"1-I1044/N1044","v":0.23641161729743487},null,null,null,null,null,null,{"$f":"O1044*D1044","v":-387177.85079999996},null,{"$f":"R1044*D1044","v":-9517895.3999999985},null,{"$f":"O1044*D1044+R1044*D1044","v":-9905073.2507999986},{"$f":"1-I1044/AH1044","v":0.23640664652438315}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.25,1903,297343.75,43469,{"$f":"G1045*D1045","v":6792031.25},7089375,null,null,null,null,null,2475.7199999999998,null,null,60860,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1045*O1045","v":386831.24999999994},{"$f":"1-F1045/AD1045","v":0.23133472282810641},{"$f":"D1045*R1045","v":9509375},{"$f":"1-H1045/AF1045","v":0.28575418994413404},9896206.25,0.28362699595109997]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.38999999999999,5040,{"$f":"ROUND(E1046*D1046,2)","v":-788205.6},null,null,{"$f":"F1046+H1046","v":-788205.6},{"$f":"E1046*$X$1","v":6552},{"$f":"J1046*D1046","v":-1024667.2799999999},{"$f":"G1046*$Y$1","v":0},{"$f":"L1046*D1046","v":0},{"$f":"K1046+M1046","v":-1024667.2799999999},6552,null,null,0,null,null,null,{"$f":"N1046-I1046","v":-236461.67999999993},{"$f":"1-I1046/N1046","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1046*D1046","v":-1024667.2799999999},null,null,null,-1024667.2799999999,0.23076923076923073]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.25,{"$f":"4200*1.2","v":5040},{"$f":"ROUND(E1047*D1047,2)","v":787500},null,null,{"$f":"F1047+H1047","v":787500},{"$f":"E1047*$X$1","v":6552},{"$f":"J1047*D1047","v":1023750},{"$f":"G1047*$Y$1","v":0},{"$f":"L1047*D1047","v":0},{"$f":"K1047+M1047","v":1023750},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1047*O1047","v":1023750},{"$f":"1-F1047/AD1047","v":0.23076923076923073},null,null,1023750,0.23076923076923073]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",172,{"$f":"814.36*1.2","v":977.23199999999997},168083.9,85,{"$f":"G1048*D1048","v":14620},182703.9,null,null,null,null,null,1254,null,null,115,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1048*O1048","v":215688},{"$f":"1-F1048/AD1048","v":0.22070815251659803},{"$f":"D1048*R1048","v":19780},{"$f":"1-H1048/AF1048","v":0.26086956521739135},235468,0.22408182852871728]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1049*D1049,2)","v":96000},135000,{"$f":"G1049*D1049","v":135000},{"$f":"F1049+H1049","v":231000},{"$f":"E1049*$X$1","v":124800},{"$f":"J1049*D1049","v":124800},{"$f":"G1049*$Y$1","v":176850},{"$f":"L1049*D1049","v":176850},{"$f":"K1049+M1049","v":301650},124800,null,null,49408,null,null,null,{"$f":"N1049-I1049","v":70650},{"$f":"1-I1049/N1049","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1049*O1049","v":124800},{"$f":"1-F1049/AD1049","v":0.23076923076923073},{"$f":"D1049*R1049","v":49408},{"$f":"1-H1049/AF1049","v":-1.7323510362694301},174208,-0.32600110213078626]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.38999999999999,5040,-788205.6,null,null,-788205.6,6552,-1024667.2799999999,0,{"$f":"L1050*D1050","v":0},-1024667.2799999999,6552,null,null,0,null,null,null,{"$f":"N1050-I1050","v":-236461.67999999993},{"$f":"1-I1050/N1050","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1050*D1050","v":-1024667.2799999999},null,null,null,-1024667.2799999999,0.23076923076923073]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",156.25,{"$f":"4200*1.2","v":5040},787500,null,null,787500,{"$f":"E1051*$X$1","v":6552},{"$f":"J1051*D1051","v":1023750},{"$f":"G1051*$Y$1","v":0},{"$f":"L1051*D1051","v":0},{"$f":"K1051+M1051","v":1023750},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1051*O1051","v":1023750},{"$f":"1-F1051/AD1051","v":0.23076923076923073},null,null,1023750,0.23076923076923073]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,{"$f":"1053*1.2","v":1263.5999999999999},{"$f":"ROUND(E1052*D1052,2)","v":161740.79999999999},130,{"$f":"G1052*D1052","v":16640},178380.79999999999,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1052*O1052","v":212992},{"$f":"1-F1052/AD1052","v":0.24062500000000009},{"$f":"D1052*R1052","v":19200},{"$f":"1-H1052/AF1052","v":0.1333333333333333},232192,0.23175303197353914]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313,1673,523649,1686,{"$f":"G1053*D1053","v":527718},1051367,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1053*O1053","v":674202},{"$f":"1-F1053/AD1053","v":0.22330547818013002},{"$f":"D1053*R1053","v":681714},{"$f":"1-H1053/AF1053","v":0.22589531680440766},1355916,0.22460757156048017]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1069+F1067+F1071+F1081+F1074+F1079+F1076+F1078+F1077+F1080+F1058+F1060+F1062+F1063+F1064+F1065","v":3821989.8800000004},null,{"$f":"H1069+H1067+H1071+H1081+H1074+H1079+H1076+H1078+H1077+H1080+H1058+H1060+H1062+H1063+H1064+H1065","v":5594248.3799999999},{"$f":"I1069+I1067+I1071+I1081+I1074+I1079+I1076+I1078+I1077+I1080+I1058+I1060+I1062+I1063+I1064+I1065","v":9416238.2599999998},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1069+AD1067+AD1071+AD1081+AD1074+AD1079+AD1076+AD1078+AD1077+AD1080+AD1058+AD1060+AD1062+AD1063+AD1064+AD1065","v":4916689.1037999997},{"$f":"1-F1054/AD1054","v":0.22264967352805176},{"$f":"AF1069+AF1067+AF1071+AF1081+AF1074+AF1079+AF1076+AF1078+AF1077+AF1080+AF1058+AF1060+AF1062+AF1063+AF1064+AF1065","v":7801834.1000000006},{"$f":"1-H1054/AF1054","v":0.28295727539246196},{"$f":"AH1069+AH1067+AH1071+AH1081+AH1074+AH1079+AH1076+AH1078+AH1077+AH1080+AH1058+AH1060+AH1062+AH1063+AH1064+AH1065","v":12718523.2038},0.25964374093474585]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1082+F1068+F1070+F1073+F1075-F1077+F1057+F1059+F1061+F1063","v":-3816762.68},null,{"$f":"H1082+H1068+H1070+H1073+H1075-H1077+H1057+H1059+H1061+H1063","v":-4953957.9700000007},{"$f":"I1082+I1068+I1070+I1073+I1075-I1077+I1057+I1059+I1061+I1063","v":-8770720.6500000004},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1082+AD1068+AD1070+AD1073+AD1075-AD1077+AD1057+AD1059+AD1061-AD1063","v":-5211362.8840000005},null,{"$f":"AF1082+AF1068+AF1070+AF1073+AF1075-AF1077+AF1057+AF1059+AF1061-AF1063","v":-6715933.4440000001},null,{"$f":"AH1082+AH1068+AH1070+AH1073+AH1075-AH1077+AH1057+AH1059+AH1061-AH1063","v":-11927296.328000002}]
["3.1.4.2","Верхнее строение пути №4",null,null,null,null,null,null,null,{"$f":"E1056*$X$1","v":0},{"$f":"J1056*D1056","v":0},{"$f":"G1056*$Y$1","v":0},{"$f":"L1056*D1056","v":0},{"$f":"K1056+M1056","v":0},0,null,null,0,null,null,null,{"$f":"N1056-I1056","v":0},{"$f":"1-I1056/N1056","v":{"$error":"#DIV/0!"}}]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",-97.2,1904.4,{"$f":"ROUND(E1057*D1057,2)","v":-185107.68},{"$f":"ROUND(H1057/D1057,2)","v":47555.17},-4622362.45,{"$f":"F1057+H1057","v":-4807470.13},{"$f":"E1057*$X$1","v":2475.7200000000003},{"$f":"J1057*D1057","v":-240639.98400000003},{"$f":"G1057*$Y$1","v":62297.272700000001},{"$f":"L1057*D1057","v":-6055294.90644},{"$f":"K1057+M1057","v":-6295934.8904400002},2475.7199999999998,{"$f":"P1044","v":5258.0183762534398},{"$f":"((O1057/(P1057/100))-100)/100","v":-0.52915341430129137},62297.27,{"$f":"S1044","v":57654.67707392708},{"$f":"((R1057/(S1057/100))-100)/100","v":8.0524133716333351E-2},null,{"$f":"N1057-I1057","v":-1488464.7604400003},{"$f":"1-I1057/N1057","v":0.23641679692401918},null,null,null,null,null,null,{"$f":"O1057*D1057","v":-240639.984},null,{"$f":"R1057*D1057","v":-6055294.6440000003},null,{"$f":"O1057*D1057+R1057*D1057","v":-6295934.6280000005},{"$f":"1-I1057/AH1057","v":0.23641676509478526}]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",97.34,1903,{"$f":"ROUND(E1058*D1058,2)","v":185238.02},43469,{"$f":"G1058*D1058","v":4231272.46},4416510.4799999995,null,null,null,null,null,2475.7199999999998,null,null,62297,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1058*O1058","v":240986.58479999998},{"$f":"1-F1058/AD1058","v":0.23133472282810652},{"$f":"D1058*R1058","v":6063989.9800000004},{"$f":"1-H1058/AF1058","v":0.302229641876816},6304976.5648000007,0.29951992134960537]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.2,5040,{"$f":"ROUND(E1059*D1059,2)","v":-489888},null,null,-489888,{"$f":"E1059*$X$1","v":6552},{"$f":"J1059*D1059","v":-636854.4},{"$f":"G1059*$Y$1","v":0},{"$f":"L1059*D1059","v":0},{"$f":"K1059+M1059","v":-636854.4},6552,null,null,0,null,null,null,{"$f":"N1059-I1059","v":-146966.40000000002},{"$f":"1-I1059/N1059","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1059*D1059","v":-636854.4},null,{"$f":"R1059*D1059","v":0},null,-636854.4,0.23076923076923084]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",97.34,5040,{"$f":"ROUND(E1060*D1060,2)","v":490593.6},null,null,490593.6,{"$f":"E1060*$X$1","v":6552},{"$f":"J1060*D1060","v":637771.68000000005},{"$f":"G1060*$Y$1","v":0},{"$f":"L1060*D1060","v":0},{"$f":"K1060+M1060","v":637771.68000000005},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1060*O1060","v":637771.68000000005},{"$f":"1-F1060/AD1060","v":0.23076923076923084},null,null,637771.68000000005,0.23076923076923084]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.2,5040,-489888,null,null,-489888,{"$f":"E1061*$X$1","v":6552},{"$f":"J1061*D1061","v":-636854.4},{"$f":"G1061*$Y$1","v":0},{"$f":"L1061*D1061","v":0},{"$f":"K1061+M1061","v":-636854.4},6552,null,null,0,null,null,null,{"$f":"N1061-I1061","v":-146966.40000000002},{"$f":"1-I1061/N1061","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1061*D1061","v":-636854.4},null,{"$f":"R1061*D1061","v":0},null,-636854.4,0.23076923076923084]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",97.34,5040,490593.6,null,null,490593.6,{"$f":"E1062*$X$1","v":6552},{"$f":"J1062*D1062","v":637771.68000000005},{"$f":"G1062*$Y$1","v":0},{"$f":"L1062*D1062","v":0},{"$f":"K1062+M1062","v":637771.68000000005},6552,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1062*O1062","v":637771.68000000005},{"$f":"1-F1062/AD1062","v":0.23076923076923084},null,null,637771.68000000005,0.23076923076923084]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1063*D1063,2)","v":96000},135000,{"$f":"ROUND(G1063*D1063,2)","v":135000},231000,{"$f":"E1063*$X$1","v":124800},{"$f":"J1063*D1063","v":124800},{"$f":"G1063*$Y$1","v":176850},{"$f":"L1063*D1063","v":176850},{"$f":"K1063+M1063","v":301650},124800,null,null,49408,null,null,null,{"$f":"N1063-I1063","v":70650},{"$f":"1-I1063/N1063","v":0.23421183490800601},null,null,null,null,null,null,{"$f":"D1063*O1063","v":124800},{"$f":"1-F1063/AD1063","v":0.23076923076923073},{"$f":"D1063*R1063","v":49408},{"$f":"1-H1063/AF1063","v":-1.7323510362694301},174208,-0.32600110213078626]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,{"$f":"1053*1.2","v":1263.5999999999999},{"$f":"ROUND(E1064*D1064,2)","v":101088},130,{"$f":"G1064*D1064","v":10400},111488,null,null,null,null,null,1664,null,null,150,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1064*O1064","v":133120},{"$f":"1-F1064/AD1064","v":0.24062499999999998},{"$f":"D1064*R1064","v":12000},{"$f":"1-H1064/AF1064","v":0.1333333333333333},145120,0.23175303197353914]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",195,1673,326235,1686,{"$f":"G1065*D1065","v":328770},655005,null,null,null,null,null,2154,null,null,2178,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1065*O1065","v":420030},{"$f":"1-F1065/AD1065","v":0.22330547818013002},{"$f":"D1065*R1065","v":424710},{"$f":"1-H1065/AF1065","v":0.22589531680440766},844740,0.22460757156048017]
["3.1.4.3","Сооружение земляного полотна",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N1066-I1066","v":0},{"$f":"1-I1066/N1066","v":{"$error":"#DIV/0!"}}]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1069*1.47","v":121.31910000000001},1050,{"$f":"ROUND(E1067*D1067,2)","v":127385.06},null,null,{"$f":"F1067+H1067","v":127385.06},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1067*O1067","v":192897.36900000001},{"$f":"1-F1067/AD1067","v":0.3396226155889146},null,null,{"$f":"O1067*D1067+R1067*D1067","v":192897.36900000001},{"$f":"1-I1067/AH1067","v":0.3396226155889146}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола","м3",-132.63,14940,{"$f":"ROUND(E1068*D1068,2)","v":-1981492.2},null,null,{"$f":"F1068+H1068","v":-1981492.2},{"$f":"E1068*$X$1","v":19422},{"$f":"J1068*D1068","v":-2575939.86},{"$f":"G1068*$Y$1","v":0},{"$f":"L1068*D1068","v":0},{"$f":"K1068+M1068","v":-2575939.86},19422,null,null,0,null,null,null,{"$f":"N1068-I1068","v":-594447.65999999992},{"$f":"1-I1068/N1068","v":0.23076923076923073},null,null,null,null,null,null,{"$f":"O1068*D1068","v":-2575939.86},null,{"$f":"R1068*D1068","v":0},null,{"$f":"O1068*D1068+R1068*D1068","v":-2575939.86},{"$f":"1-I1068/AH1068","v":0.23076923076923073}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола с погрузкой","м3",82.53,14940,1232998.2,null,null,{"$f":"F1069+H1069","v":1232998.2},{"$f":"E1069*$X$1","v":19422},{"$f":"J1069*D1069","v":1602897.66},{"$f":"G1069*$Y$1","v":0},0,{"$f":"K1069+M1069","v":1602897.66},19422,null,null,0,null,null,null,369899.45999999996,0.23076923076923073,null,null,null,null,null,null,{"$f":"D1069*O1069","v":1602897.66},{"$f":"1-F1069/AD1069","v":0.23076923076923073},null,null,{"$f":"O1069*D1069+R1069*D1069","v":1602897.66},{"$f":"1-I1069/AH1069","v":0.23076923076923073}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-84.52","v":-84.52},{"$f":"E1030","v":1850},{"$f":"ROUND(E1070*D1070,2)","v":-156362},null,null,{"$f":"F1070+H1070","v":-156362},{"$f":"E1070*$X$1","v":2405},{"$f":"J1070*D1070","v":-203270.59999999998},{"$f":"G1070*$Y$1","v":0},0,{"$f":"K1070+M1070","v":-203270.59999999998},2405,null,null,0,null,null,null,-46908.599999999977,0.23076923076923073,null,null,null,null,null,null,{"$f":"O1070*D1070","v":-203270.59999999998},null,{"$f":"R1070*D1070","v":0},null,{"$f":"O1070*D1070+R1070*D1070","v":-203270.59999999998},{"$f":"1-I1070/AH1070","v":0.23076923076923073}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",133.19,1850,{"$f":"ROUND(E1071*D1071,2)","v":246401.5},null,null,{"$f":"F1071+H1071","v":246401.5},{"$f":"E1071*$X$1","v":2405},{"$f":"J1071*D1071","v":320321.95},{"$f":"G1071*$Y$1","v":0},0,{"$f":"K1071+M1071","v":320321.95},2405,null,null,0,null,null,null,73920.450000000012,0.23076923076923084,null,null,null,null,null,null,{"$f":"D1071*O1071","v":320321.95},{"$f":"1-F1071/AD1071","v":0.23076923076923084},null,null,{"$f":"O1071*D1071+R1071*D1071","v":320321.95},{"$f":"1-I1071/AH1071","v":0.23076923076923084}]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,0,null,null,null,0,{"$error":"#DIV/0!"}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-65,1933.2,{"$f":"ROUND(E1073*D1073,2)","v":-125658},5100,{"$f":"ROUND(G1073*D1073,2)","v":-331500},-457158,2513.1600000000003,-163355.40000000002,6681,-434265,-597620.4,2513,null,null,6681,null,null,null,-140462.40000000002,0.23503615338432227,null,null,null,null,null,null,{"$f":"O1073*D1073","v":-163345},null,{"$f":"R1073*D1073","v":-434265},null,{"$f":"O1073*D1073+R1073*D1073","v":-597610},{"$f":"1-I1073/AH1073","v":0.23502284098324999}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",122,{"$f":"1933*1.2","v":2319.6},{"$f":"ROUND(E1074*D1074,2)","v":282991.2},{"$f":"4416*1.2","v":5299.2},{"$f":"ROUND(G1074*D1074,2)","v":646502.40000000002},929493.60000000009,null,null,null,null,null,2513,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1074*O1074","v":306586},{"$f":"1-F1074/AD1074","v":7.6959808993235179E-2},{"$f":"D1074*R1074","v":815082},{"$f":"1-H1074/AF1074","v":0.20682532555006727},1121668,0.17132912769197295]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,1795.2,{"$f":"ROUND(E1075*D1075,2)","v":-125664},1650,{"$f":"ROUND(G1075*D1075,2)","v":-115500},{"$f":"F1075+H1075","v":-241164},{"$f":"E1075*$X$1","v":2333.7600000000002},{"$f":"J1075*D1075","v":-163363.20000000001},{"$f":"G1075*$Y$1","v":2161.5},{"$f":"L1075*D1075","v":-151305},{"$f":"K1075+M1075","v":-314668.2},2333.5,null,null,2161.5,null,null,null,{"$f":"N1075-I1075","v":-73504.200000000012},{"$f":"1-I1075/N1075","v":0.23359271766260459},null,null,null,null,null,null,{"$f":"O1075*D1075","v":-163345},null,{"$f":"R1075*D1075","v":-151305},null,-314650,0.23354838709677417]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",70,{"$f":"1795*1.2","v":2154},{"$f":"ROUND(E1076*D1076,2)","v":150780},{"$f":"2443*1.2","v":2931.6},{"$f":"ROUND(G1076*D1076,2)","v":205212},{"$f":"F1076+H1076","v":355992},null,null,null,null,null,2333.5,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1076*O1076","v":163345},{"$f":"1-F1076/AD1076","v":7.6923076923076872E-2},{"$f":"D1076*R1076","v":151305},{"$f":"1-H1076/AF1076","v":-0.35628036086051362},314650,-0.13139043381535043]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",97.2,36,{"$f":"ROUND(E1077*D1077,2)","v":3499.2},201.6,{"$f":"ROUND(G1077*D1077,2)","v":19595.52},{"$f":"F1077+H1077","v":23094.720000000001},{"$f":"E1077*$X$1","v":46.800000000000004},{"$f":"J1077*D1077","v":4548.9600000000009},{"$f":"G1077*$Y$1","v":264.096},{"$f":"L1077*D1077","v":25670.1312},{"$f":"K1077+M1077","v":30219.091200000003},46.8,null,null,264,null,null,null,{"$f":"N1077-I1077","v":7124.3712000000014},{"$f":"1-I1077/N1077","v":0.23575729504400189},null,null,null,null,null,null,{"$f":"D1077*O1077","v":4548.96},{"$f":"1-F1077/AD1077","v":0.23076923076923084},{"$f":"D1077*R1077","v":25660.799999999999},{"$f":"1-H1077/AF1077","v":0.23636363636363633},30209.759999999998,0.23552123552123549]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,0,null,null,null,null,null,0,null,null,2161.5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1078*R1078","v":30261},{"$f":"1-H1078/AF1078","v":1},30261,1]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",{"$f":"153.72-D1074","v":31.72},null,null,null,null,{"$f":"F1079+H1079","v":0},null,null,null,null,null,0,null,null,6681,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1079*R1079","v":211921.31999999998},{"$f":"1-H1079/AF1079","v":1},211921.31999999998,1]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",97.2,44,{"$f":"ROUND(E1080*D1080,2)","v":4276.8},180,{"$f":"ROUND(G1080*D1080,2)","v":17496},{"$f":"F1080+H1080","v":21772.799999999999},{"$f":"E1080*$X$1","v":57.2},{"$f":"J1080*D1080","v":5559.84},{"$f":"G1080*$Y$1","v":235.8},{"$f":"L1080*D1080","v":22919.760000000002},{"$f":"K1080+M1080","v":28479.600000000002},46.8,null,null,180,null,null,null,{"$f":"N1080-I1080","v":6706.8000000000029},{"$f":"1-I1080/N1080","v":0.23549488054607515},null,null,null,null,null,null,{"$f":"D1080*O1080","v":4548.96},{"$f":"1-F1080/AD1080","v":5.9829059829059839E-2},{"$f":"D1080*R1080","v":17496},{"$f":"1-H1080/AF1080","v":0},22044.959999999999,1.2345679012345623E-2]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"133.19*1.6-133.19","v":79.914000000000016},1050,{"$f":"ROUND(E1081*D1081,2)","v":83909.7},null,null,{"$f":"F1081+H1081","v":83909.7},{"$f":"E1081*$X$1","v":1365},{"$f":"J1081*D1081","v":109082.61000000002},{"$f":"G1081*$Y$1","v":0},{"$f":"L1081*D1081","v":0},{"$f":"K1081+M1081","v":109082.61000000002},1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1081*O1081","v":127063.26000000002},{"$f":"1-F1081/AD1081","v":0.33962264150943411},null,null,127063.26000000002,0.33962264150943411]
["3.1.4.3.6","Вырезка существующего дорожного покрытия","м3",-34.22,10380,{"$f":"ROUND(E1082*D1082,2)","v":-355203.6},null,null,{"$f":"F1082+H1082","v":-355203.6},{"$f":"E1082*$X$1","v":13494},{"$f":"J1082*D1082","v":-461764.68},{"$f":"G1082*$Y$1","v":0},{"$f":"L1082*D1082","v":0},{"$f":"K1082+M1082","v":-461764.68},13494,null,null,0,null,null,null,{"$f":"N1082-I1082","v":-106561.08000000002},{"$f":"1-I1082/N1082","v":0.23076923076923084},null,null,null,null,null,null,{"$f":"O1082*D1082","v":-461764.68},null,{"$f":"R1082*D1082","v":0},null,-461764.68,0.23076923076923084]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения",null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,0,null,null,null,{"$f":"N1083-I1083","v":0}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1086+F1087+F1088+F1091+F1092+F1095+F1096+F1097","v":1944955.5649999999},null,{"$f":"H1086+H1087+H1088+H1091+H1092+H1095+H1096+H1097","v":786029},{"$f":"I1086+I1087+I1088+I1091+I1092+I1095+I1096+I1097","v":2730984.5649999999},null,{"$f":"SUM(K1086:K1097)","v":0},null,{"$f":"SUM(M1086:M1097)","v":0},{"$f":"SUM(N1086:N1097)","v":0},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1086+AD1087+AD1088+AD1091+AD1092+AD1095+AD1096+AD1097","v":2541810.2672999999},{"$f":"1-F1084/AD1084","v":0.23481481288294581},{"$f":"AF1086+AF1087+AF1088+AF1091+AF1092+AF1095+AF1096+AF1097","v":1021837.1271999999},{"$f":"1-H1084/AF1084","v":0.23076879956999852},{"$f":"AH1086+AH1087+AH1088+AH1091+AH1092+AH1095+AH1096+AH1097","v":3563647.3944999999},{"$f":"1-I1084/AH1084","v":0.23365466257551204},"ЛВ  "]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1098+F1099+F1100+F1101+F1102+F1103+F1104+F1105+F1106+F1107+F1108+F1109+F1110+F1111","v":-612058.72672000004},null,{"$f":"H1098+H1099+H1100+H1101+H1102+H1103+H1104+H1105+H1106+H1107+H1108+H1109+H1110+H1111","v":-474125.73433678265},{"$f":"I1098+I1099+I1100+I1101+I1102+I1103+I1104+I1105+I1106+I1107+I1108+I1109+I1110+I1111","v":-1086184.4610567824},null,{"$f":"-SUM(K1098:K1111)","v":626056.37800320005},null,{"$f":"-SUM(M1098:M1111)","v":263473.56000000006},{"$f":"-SUM(N1098:N1111)","v":889529.93800320022},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1098+AD1099+AD1100+AD1101+AD1102+AD1103+AD1104+AD1105+AD1106+AD1107+AD1108+AD1109+AD1110+AD1111","v":-935810.27800000005},null,{"$f":"AF1098+AF1099+AF1100+AF1101+AF1102+AF1103+AF1104+AF1105+AF1106+AF1107+AF1108+AF1109+AF1110+AF1111","v":-556205.93000000005},null,{"$f":"AH1098+AH1099+AH1100+AH1101+AH1102+AH1103+AH1104+AH1105+AH1106+AH1107+AH1108+AH1109+AH1110+AH1111","v":-1492016.2079999994},0.27200223748723318,null,null,"+"]
["4.1.1","Разборка дорожных покрытий","м3",92.84,5853.2205945713049,{"$f":"D1086*E1086","v":543413},null,null,{"$f":"H1086+F1086","v":543413},null,null,null,null,null,7609.19,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1086*O1086","v":706437.19959999993},{"$f":"1-F1086/AD1086","v":0.23076955699998214},null,null,{"$f":"O1086*D1086+R1086*D1086","v":706437.19959999993},0.23076955699998214]
["4.1.2","Демонтаж коллектора","м3",2.89,93008.650519031144,{"$f":"D1087*E1087","v":268795},null,null,{"$f":"H1087+F1087","v":268795},null,null,null,null,null,120911.25,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1087*O1087","v":349433.51250000001},0.23076925828629558,null,null,{"$f":"O1087*D1087+R1087*D1087","v":349433.51250000001},0.23076925828629558]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1089+F1090","v":236446.56500000003},null,{"$f":"H1089+H1090","v":0},{"$f":"I1089+I1090","v":236446.56500000003},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1089:AD1090)","v":320749.10880000005},0.26283017313873824,null,null,{"$f":"SUM(AH1089:AH1090)","v":320749.10880000005},0.26283017313873824]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,779.43173508826908,{"$f":"D1089*E1089","v":74615},null,null,{"$f":"H1089+F1089","v":74615},null,null,null,null,null,1013.26,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1089*O1089","v":96999.37980000001},0.23076827755139939,null,null,{"$f":"O1089*D1089+R1089*D1089","v":96999.37980000001},0.23076827755139939]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1089*1.47","v":140.72310000000002},1150,{"$f":"D1090*E1090","v":161831.56500000003},null,null,{"$f":"H1090+F1090","v":161831.56500000003},null,null,null,null,null,1590,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1090*O1090","v":223749.72900000002},0.27672955974842761,null,null,{"$f":"O1090*D1090+R1090*D1090","v":223749.72900000002},0.27672955974842761]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,2439.8556438406017,{"$f":"D1091*E1091","v":402259},2124.6315278704433,{"$f":"D1091*G1091","v":350288},{"$f":"H1091+F1091","v":752547},null,null,null,null,null,3171.81,null,null,2762.02,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1091*O1091","v":522936.31469999999},0.23076866399923013,{"$f":"D1091*R1091","v":455374.23739999998},{"$f":"1-H1091/AF1091","v":0.23076895610080905},{"$f":"O1091*D1091+R1091*D1091","v":978310.55209999997},0.23076879996375943]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1093+F1094","v":63219.000000000007},null,{"$f":"H1093+H1094","v":0},{"$f":"I1093+I1094","v":63219.000000000007},null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD1093:AD1094)","v":82184.665500000003},0.23076890785666082,null,null,{"$f":"SUM(AH1093:AH1094)","v":82184.665500000003},0.23076890785666082]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D1093*E1093","v":17495},null,null,{"$f":"H1093+F1093","v":17495},null,null,null,null,null,915.23,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1093*O1093","v":22743.465500000002},0.23076806390829052,null,null,{"$f":"O1093*D1093+R1093*D1093","v":22743.465500000002},0.23076806390829052]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1093*1.6","v":39.760000000000005},1150,{"$f":"D1094*E1094","v":45724.000000000007},null,null,{"$f":"H1094+F1094","v":45724.000000000007},null,null,null,null,null,1495,null,null,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1094*O1094","v":59441.200000000004},0.23076923076923073,null,null,59441.200000000004,0.23076923076923073]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,3711.2262196270481,{"$f":"D1095*E1095","v":394058},3215.0875871162175,{"$f":"D1095*G1095","v":341378},{"$f":"H1095+F1095","v":735436},null,null,null,null,null,4824.59,null,null,4179.6099999999997,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1095*O1095","v":512274.96620000002},0.2307685793762686,{"$f":"D1095*R1095","v":443790.98979999998},{"$f":"1-H1095/AF1095","v":0.23076851976231805},956065.95600000001,0.23076855170439725]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,{"$f":"17779","v":17779},{"$f":"D1096*E1096","v":17779},47934,{"$f":"D1096*G1096","v":47934},{"$f":"H1096+F1096","v":65713},null,null,null,null,null,23112.7,null,null,62314.2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1096*O1096","v":23112.7},0.23076923076923084,{"$f":"D1096*R1096","v":62314.2},{"$f":"1-H1096/AF1096","v":0.23076923076923073},85426.9,0.23076923076923073]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,{"$f":"D1097*E1097","v":18986},46429,{"$f":"D1097*G1097","v":46429},{"$f":"H1097+F1097","v":65415},null,null,null,null,null,24681.8,null,null,60357.7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D1097*O1097","v":24681.8},0.23076923076923073,{"$f":"D1097*R1097","v":60357.7},{"$f":"1-H1097/AF1097","v":0.23076923076923073},85039.5,0.23076923076923073]
["4.1.9","Прокладка труб гофрированных 2-слойных раструбных канализационных ø160 мм","м",-72,1464.4799999999998,{"$f":"D1098*E1098","v":-105442.55999999998},710.05000000000018,{"$f":"D1098*G1098","v":-51123.600000000013},{"$f":"F1098+H1098","v":-156566.16},{"$f":"E1098*$Y$1","v":1918.4687999999999},{"$f":"J1098*D1098","v":-138129.7536},{"$f":"G1098*$X$1","v":923.06500000000028},{"$f":"L1098*D1098","v":-66460.680000000022},{"$f":"M1098+K1098","v":-204590.43360000002},1918.47,{"$f":"'ВСЕ СМЕТЫ КДС'!G9054+'ВСЕ СМЕТЫ КДС'!G9059+'ВСЕ СМЕТЫ КДС'!G9064","v":2099.7508398767704},{"$f":"((O1098/(P1098/100))-100)/100","v":-8.6334452847466991E-2},923.07,{"$f":"'ВСЕ СМЕТЫ КДС'!G9060+'ВСЕ СМЕТЫ КДС'!G9055","v":1183.4589264215565},{"$f":"((R1098/(S1098/100))-100)/100","v":-0.22002362786590196},null,null,null,null,null,null,null,null,null,{"$f":"O1098*D1098","v":-138129.84},null,{"$f":"R1098*D1098","v":-66461.040000000008},null,-204590.88,0.23473538996459664]
["4.1.10","Прокладка труб стальных электросварных прямошовных ø325х6,0  (футляр)  с весьма усил. Гидроизол","м",-36,2132.64,-76775.039999999994,6499.2,-233971.19999999998,-310746.23999999999,{"$f":"E1099*$Y$1","v":2793.7584000000002},-100575.3024,{"$f":"G1099*$X$1","v":8448.9600000000009},{"$f":"L1099*D1099","v":-304162.56000000006},-404737.86240000004,2793.76,{"$f":"'ВСЕ СМЕТЫ КДС'!G9074+'ВСЕ СМЕТЫ КДС'!G9079+'ВСЕ СМЕТЫ КДС'!G9083","v":3252.8395631013996},{"$f":"((O1099/(P1099/100))-100)/100","v":-0.14113194155314956},8448.9599999999991,{"$f":"'ВСЕ СМЕТЫ КДС'!G9075+'ВСЕ СМЕТЫ КДС'!G9084+'ВСЕ СМЕТЫ КДС'!G9089","v":7109.6631201093014},{"$f":"((R1099/(S1099/100))-100)/100","v":0.18837698175917339},null,null,null,null,null,null,null,null,null,-100575.36000000002,null,-304162.55999999994,null,-404737.91999999993,0.23222849986480132]
["4.1.11","Устройство колодца канализационного из сборных ж/б элементов ∅1000","шт.",-3,26171.133333333328,-78513.39999999998,52954.844778927552,-158864.53433678264,-237377.93433678261,{"$f":"K1100/D1100","v":-24296},72888,{"$f":"M1100/D1100","v":-48788.666666666664},146366,{"$f":"M1100+K1100","v":219254},78955,{"$f":"'ВСЕ СМЕТЫ КДС'!G9102","v":67771.310592061447},{"$f":"((O1100/(P1100/100))-100)/100","v":0.16502099945000295},48788.67,{"$f":"'ВСЕ СМЕТЫ КДС'!G9103+'ВСЕ СМЕТЫ КДС'!G9104+'ВСЕ СМЕТЫ КДС'!G9105+'ВСЕ СМЕТЫ КДС'!G9106+'ВСЕ СМЕТЫ КДС'!G9107+'ВСЕ СМЕТЫ КДС'!G9108","v":17593.33576605696},{"$f":"((R1100/(S1100/100))-100)/100","v":1.7731335687987366},null,null,null,null,null,null,null,null,null,-236865,null,-146366.01,null,-383231.01,0.3805878748257282]
["4.1.12","Монтаж тройника НПВХ Т 160/160","шт",-1,3098.88,-3098.88,2613.6,-2613.6,-5712.48,{"$f":"E1101*$Y$1","v":4059.5328000000004},{"$f":"J1101*D1101","v":-4059.5328000000004},{"$f":"G1101*$X$1","v":3397.68},{"$f":"L1101*D1101","v":-3397.68},-7457.2128000000002,4059.53,null,null,3397.68,null,null,null,{"$f":"N1101-I1101","v":-1744.7328000000007},{"$f":"1-I1101/N1101","v":0.23396580556209967},null,null,null,null,null,null,-4059.53,null,-3397.68,null,-7457.21,0.23396551793499187]
["4.1.13","Монтаж отвода НПВХ О 45° 160","шт",-1,2102.4,-2102.4,862.40000000000009,-862.40000000000009,-2964.8,2754.1440000000002,-2754.1440000000002,1121.1200000000001,-1121.1200000000001,-3875.2640000000001,2754.14,null,null,1121.1199999999999,null,null,null,-910.46399999999994,0.23494244521147456,null,null,null,null,null,null,-2754.14,null,-1121.1199999999999,null,-3875.2599999999998,0.23494165552762902]
["4.1.14","Монтаж муфты защитной (для прохода через стенку ж.б. колодца) для НПВХ трубы ∅160","шт",-5,4917.5999999999995,-24587.999999999996,1795.2000000000003,-8976.0000000000018,-33564,6442.0559999999996,-32210.28,2333.7600000000002,-11668.800000000001,-43879.08,6442.06,null,null,2333.7600000000002,null,null,null,-10315.080000000002,0.23507967806070684,null,null,null,null,null,null,-32210.300000000003,null,-11668.800000000001,null,-43879.100000000006,0.23508002670975481]
["4.1.15","Затирка поверхности лотка в колодце (железнение) цементом М300","м2",-2.4,512.64,-1230.336,null,0,-1230.336,671.55840000000001,-1611.7401600000001,0,0,-1611.7401600000001,671.56,null,null,0,null,null,null,-381.40416000000005,0.23664122137404586,null,null,null,null,null,null,-1611.7439999999999,null,0,null,-1611.7439999999999,0.23664304008577042]
["4.1.16","Заполнение межтрубного пространства в футляре цементно-песчаной смесью (цемент М100)","м3",-2.2999999999999998,13286.966399999999,-30560.022719999997,4620,-10626,-41186.022719999994,17405.925984000001,-40033.629763199999,6006,-13813.8,-53847.429763199994,17405.93,null,null,6006,null,null,null,-12661.407043200001,0.23513484485480429,null,null,null,null,null,null,-40033.638999999996,null,-13813.8,null,-53847.438999999998,0.23513497605707867]
["4.1.17","Отсыпка песка крупнозернистого фракции 1-2 мм","м3",-0.8,1985.7599999999998,-1588.6079999999999,1584,-1267.2,-2855.808,2601.3455999999996,-2081.0764799999997,2059.2000000000003,-1647.3600000000004,-3728.4364800000003,2601.35,null,null,2059.1999999999998,null,null,null,-872.62848000000031,0.23404676053378826,null,null,null,null,null,null,-2081.08,null,-1647.36,null,-3728.4399999999996,0.23404748366609085]
["4.1.18","Отсыпка щебня с трамбованием","м3",-3.5,2047.6799999999998,-7166.8799999999992,1663.2,-5821.2,-12988.079999999998,2682.4607999999998,-9388.612799999999,2162.1600000000003,-7567.5600000000013,-16956.1728,2682.46,null,null,2162.16,null,null,null,-3968.0928000000022,0.23402054501355407,null,null,null,null,null,null,-9388.61,null,-7567.5599999999995,null,-16956.169999999998,0.23402041852611766]
["4.1.19","Обмазка сборных ж.б. элементов праймером Технониколь №1","м2",-25.3,226.79999999999998,-5738.04,null,null,-5738.04,297.108,-7516.8324000000002,0,0,-7516.8324000000002,297.11,null,null,0,null,null,null,-1778.7924000000003,0.23664122137404586,null,null,null,null,null,null,-7516.8830000000007,null,0,null,-7516.8830000000007,0.23664635993403127]
["4.1.20","Обмазка сборных ж.б. элементов колодцев битумной мастикой Технониколь №24 (2 раза)","м2",-50.6,453.59999999999997,-22952.16,null,null,-22952.16,594.21600000000001,-30067.329600000001,0,0,-30067.329600000001,594.22,null,null,0,null,null,null,-7115.1696000000011,0.23664122137404586,null,null,null,null,null,null,-30067.532000000003,null,0,null,-30067.532000000003,0.23664635993403127]
["4.1.21","Восстановление асфальтобетонного покрытия","м2",-120,2073.6,-248832,null,null,-248832,2716.4160000000002,-325969.92000000004,0,0,-325969.92000000004,2716.42,null,null,0,null,null,null,-77137.920000000042,0.23664122137404586,null,null,null,null,null,null,-325970.40000000002,null,0,null,-325970.40000000002,0.2366423454399541]
["4.1.22","Восстановление бордюрного камня","м",-2,1735.2,-3470.4,null,null,-3470.4,2273.1120000000001,-4546.2240000000002,0,0,-4546.2240000000002,2273.11,null,null,0,null,null,null,-1075.8240000000001,0.23664122137404586,null,null,null,null,null,null,-4546.22,null,0,null,-4546.22,0.23664054973142523]
["ИТОГО текущий договор",null,null,null,null,{"$f":"F4+F69+F98+F103+F229+F253+F282+F379+F406+F411+F442+F452+F493+F680+F709+F746+F766+F891+F926+F934+F939+F963+F1084","v":{"$error":"#REF!"}},null,{"$f":"H4+H69+H98+H103+H229+H253+H282+H379+H406+H411+H442+H452+H493+H680+H709+H746+H766+H891+H926+H934+H939+H963+H1084","v":{"$error":"#REF!"}},{"$f":"I4+I69+I98+I103+I229+I253+I282+I379+I406+I411+I442+I452+I493+I680+I709+I746+I766+I891+I926+I934+I939+I963+I1084","v":{"$error":"#REF!"}},null,{"$f":"K4+K69+K98+K103+K229+K253+K282+K379+K406+K411+K442+K452+K493+K680+K709+K746+K766+K891+K926+K934+K939+K963+K1084","v":{"$error":"#REF!"}},null,{"$f":"M4+M69+M98+M103+M229+M253+M282+M379+M406+M411+M442+M452+M493+M680+M709+M746+M766+M891+M926+M934+M939+M963+M1084","v":{"$error":"#REF!"}},{"$f":"N4+N69+N98+N103+N229+N253+N282+N379+N406+N411+N442+N452+N493+N680+N709+N746+N766+N891+N926+N934+N939+N963+N1084","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD4+AD69+AD98+AD103+AD229+AD253+AD282+AD379+AD406+AD411+AD442+AD452+AD493+AD680+AD709+AD746+AD766+AD891+AD926+AD934+AD939+AD963+AD1084","v":231207257.21263009},{"$f":"1-F1112/AD1112","v":{"$error":"#REF!"}},{"$f":"AF4+AF69+AF98+AF103+AF229+AF253+AF282+AF379+AF406+AF411+AF442+AF452+AF493+AF680+AF709+AF746+AF766+AF891+AF926+AF934+AF939+AF963+AF1084","v":282221688.86583996},{"$f":"1-H1112/AF1112","v":{"$error":"#REF!"}},{"$f":"AH4+AH69+AH98+AH103+AH229+AH253+AH282+AH379+AH406+AH411+AH442+AH452+AH493+AH680+AH709+AH746+AH766+AH891+AH926+AH934+AH939+AH963+AH1084","v":513428946.07847011},{"$error":"#REF!"}]
["ИТОГО до изменения объемов работ",null,null,null,null,{"$f":"F1085+F964+F940+F927+F892+F767+F747+F710+F681+F494+F453+F412+F380+F283+F254+F230+F104-F98+F70+F5-F934-F406+F443","v":-139880516.03212002},null,{"$f":"H1085+H964+H940+H927+H892+H767+H747+H710+H681+H494+H453+H412+H380+H283+H254+H230+H104-H98+H70+H5-H934-H406+H443","v":-215070693.35058111},{"$f":"I1085+I964+I940+I927+I892+I767+I747+I710+I681+I494+I453+I412+I380+I283+I254+I230+I104-I98+I70+I5-I934-I406+I443","v":-354951209.38270116},null,{"$f":"K5+K70+K98+K104+K230+K254+K283+K380+K406+K412+K442+K453+K494+K681+K747+K767+K892+K927+K934+K940+K964+K1085","v":{"$error":"#REF!"}},null,{"$f":"M5+M70+M98+M104+M230+M254+M283+M380+M406+M412+M442+M453+M494+M681+M747+M767+M892+M927+M934+M940+M964+M1085","v":{"$error":"#REF!"}},{"$f":"N5+N70+N98+N104+N230+N254+N283+N380+N406+N412+N442+N453+N494+N681+N747+N767+N892+N927+N934+N940+N964+N1085","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD1085+AD964+AD940+AD927+AD892+AD767+AD747+AD710+AD681+AD494+AD453+AD412+AD380+AD283+AD254+AD230+AD104-AD98+AD70+AD5-AD934+AD407+AD443","v":-218824615.13014999},null,{"$f":"AF1085+AF964+AF940+AF927+AF892+AF767+AF747+AF710+AF681+AF494+AF453+AF412+AF380+AF283+AF254+AF230+AF104-AF98+AF70+AF5-AF934+AF407+AF443","v":-295073674.23759001},null,{"$f":"AH1085+AH964+AH940+AH927+AH892+AH767+AH747+AH710+AH681+AH494+AH453+AH412+AH380+AH283+AH254+AH230+AH104-AH98+AH70+AH5-AH934+AH407+AH443","v":-513898289.36774009},0.30929676800558115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1112-I1112","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,{"$f":"I1112/1.2","v":{"$error":"#REF!"}},null,null,null,null,513900000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N1115-N1112","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH1112-N1112","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["ИТОГО",null,null,null,null,{"$f":"F4+F69+F98+F103+F230+F253+F282+F379+F406+F411+F442+F452+F493+F680+F709+F746+F766+F891+#REF!+F934+F939+F963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"H4+H69+H98+H103+H230+H253+H282+H379+H406+H411+H442+H452+H493+H680+H709+H746+H766+H891+#REF!+H934+H939+H963+#REF!","v":{"$error":"#REF!"}},{"$f":"I4+I69+I98+I103+I230+I253+I282+I379+I406+I411+I442+I452+I493+I680+I709+I746+I766+I891+#REF!+I934+I939+I963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"K4+K69+K98+K103+K230+K253+K282+K379+K406+K411+K442+K452+K493+K680+K709+K746+K766+K891+#REF!+K934+K939+K963+#REF!","v":{"$error":"#REF!"}},null,{"$f":"M4+M69+M98+M103+M230+M253+M282+M379+M406+M411+M442+M452+M493+M680+M709+M746+M766+M891+#REF!+M934+M939+M963+#REF!","v":{"$error":"#REF!"}},{"$f":"N4+N69+N98+N103+N230+N253+N282+N379+N406+N411+N442+N452+N493+N680+N709+N746+N766+N891+#REF!+N934+N939+N963+#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"N1186/I1186","v":{"$error":"#REF!"}}]

{"sheet":"СВОДНАЯ НОВАЯ","index":2,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":false,"merged":[[52,0,52,1],[51,0,51,1]]}
[null,null,"Смета ФССЦ материалы","МТР разница КиК/ФССЦ",null,null,null,1.3,1.31,1.7,null,1.1882999999999999,1.1852400000000001]
["№","Наименовение",null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,"Материалы","Работы","Оборудование",null,"Материалы ПЖ","Работы ПЖ","ВСЕГО","подп ВДЦ","проверка"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH4","v":45702611.317000002}]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH5","v":-42847605.781999998},42848589,{"$f":"O5+N5","v":983.21800000220537}]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH69","v":28949459.48}]
["1.2","130-23-АС1 Архитектурно-строительные решения",{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"'СВОДНАЯ текущий'!AH70","v":-32381145.350000001},32381146,{"$f":"O7+N7","v":0.64999999850988388}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"-'СВОДНАЯ текущий'!AH98","v":-11388536},11388536,{"$f":"O8+N8","v":0}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH103","v":11714024.600000001}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH104","v":-6715521.5599999996},6715508,{"$f":"O10+N10","v":-13.559999999590218}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH229","v":85327081.14199999}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH230","v":-87564705.880999997},87564706,{"$f":"O12+N12","v":0.11900000274181366}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH253","v":11361364.030000001}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH254","v":-9502061.5440000016},9502060,{"$f":"O14+N14","v":-1.5440000016242266}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH282","v":5390856.6499999994}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH283","v":-6873591.96},6873587,{"$f":"O16+N16","v":-4.9599999999627471}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH379","v":2722184.75}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH380","v":-2785355.8000000003},2785356,{"$f":"O18+N18","v":0.19999999972060323}]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH406","v":450774.27}]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH407","v":-2511001.27},2511005,{"$f":"O20+N20","v":3.7299999999813735}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH411","v":10754684.239999998}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH412","v":-8198924.5999999996},8198925,{"$f":"O22+N22","v":0.40000000037252903}]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH442","v":6619735.7691400005}]
[null,"130-23-АС4 Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH443","v":-4905248.6991400002},4905251,{"$f":"O24+N24","v":2.3008599998429418}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH452","v":2887537.51}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH453","v":-2850828.3},2850828,{"$f":"O26+N26","v":-0.29999999981373549}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH493","v":150138841.70262998}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH494","v":-130979813.18000001},130980406,{"$f":"O28+N28","v":592.81999999284744}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH680","v":790831.81}]
["1.15","130-23-ЭМ1 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH681","v":-579321},579320,{"$f":"O30+N30","v":-1},"- ошибка в смете к ДС №4"]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH709","v":22483606.700000003}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH710","v":-22685124.150000002},22685123,{"$f":"O32+N32","v":-1.1500000022351742}]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH746","v":14342050.380000001}]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH747","v":-11345588.950000001},11345594,{"$f":"O34+N34","v":5.0499999988824129}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH766","v":20685597.627999999}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH767","v":-15792392.772000002},15792402,{"$f":"O36+N36","v":9.2279999982565641}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH891","v":2077906.0999999999}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH892","v":-1806940.3},1806939,{"$f":"O38+N38","v":-1.3000000000465661}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH926","v":8820596.9800000004}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH927","v":-17029685.800000001},17029686,{"$f":"O40+N40","v":0.19999999925494194}]
[null,"130-23-УА3 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH934","v":7694275.7699999996}]
[null,"130-23-УА3 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-'СВОДНАЯ текущий'!AH934","v":-7694275.7699999996},7694282,{"$f":"O42+N42","v":6.2300000004470348}]
[2,"Объекты энергетического хозяйства",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH939","v":1043317.22}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH940","v":-1003432.2999999998},1003432,{"$f":"O45+N45","v":-0.29999999981373549}]
[3,"Объекты транспортного хозяйства и связи",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},{"$f":"1-#REF!/#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH963","v":58519424.635200001}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH964","v":-84965172.191600025},84965304,{"$f":"O48+N48","v":131.80839997529984}]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения",null,null,null,{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'СВОДНАЯ текущий'!AH1084","v":3563647.3944999999}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,null,null,null,null,null,null,null,null,{"$f":"НВК!AD4","v":-1492014.9380032001},1492015,{"$f":"O51+N51","v":6.1996799893677235E-2}]
["ИТОГО текущий договор",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N50+N47+N44+N41+N39+N37+N35+N33+N31+N29+N27+N25+N23+N21+N17+N15+N13+N11+N9+N6+N4+N19-N8","v":513428946.07846999},{"$f":"O4+O6+O8+O9+O11+O13+O15+O17+O19+O21+O24+O25+O27+O29+O31+O33+O35+O37+O39+O41+O44+O47+O50","v":16293787}]
["ИТОГО до изменеия объемов работ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N5+N7+N8+N10+N12+N14+N16+N18+N20+N22+N24+N26+N28+N30+N32+N34+N36+N38+N40+N42+N45+N48+N51","v":-513898288.09774327},{"$f":"O5+O7+O8+O10+O12+O14+O16+O18+O20+O22+O24+O26+O28+O30+O32+O34+O36+O38+O40+O42+O45+O48+O51","v":513900000},{"$f":"P5+P7+P8+P10+P12+P14+P16+P18+P19+P22+P24+P26+P28+P30+P32+P34+P36+P38+P40+P42+P45+P48+P51","v":1708.1722567651886}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N52+N53","v":-469342.0192732811}]

{"sheet":"НВК","index":3,"n_rows":30,"n_cols":40,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,4,0,5],[0,6,0,7],[0,9,0,10],[0,11,0,12]]}
[null,null,null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,"Стоимость работ, руб с НДС",null,"Стоимость материалов, руб с НДС",null,null,null,null,null,null,"Смета ФССЦ материалы","МТР разница КиК/ФССЦ",null,null,null,1.3,1.31,1.7,null,1.1882999999999999,1.1852400000000001,null,null,null,null,"Сопастовительная ведомость с подрядчиком","Сравнение объемов по рабочке к конкурсу и финальной вер ЗАПУСК КОР В РАМКАХ АН","Проверка с финальной версией проекта","Внесение изменений в ведомость с нумерацией в КС","Финальная проверка изменений"]
["№","Наименовение","Ед.изм","Кол-во","за ед.","итого","за ед","итого","Итого, руб с НДС","за ед.","итого","за ед","итого","Итого, руб с НДС","Ед расценка СМР КиК","Смета ФЕР СМР","СМР Разница КиК/ФЕР в %","Ед расценка материалы КиК",null,null,null,{"$f":"N2122","v":0},null,"Материалы","Работы","Оборудование",null,"Материалы ПЖ","Работы ПЖ","ВСЕГО",null,"Комментарий","Ответственный за редакцию","1 этап",null,"2 этап","3 этап","4 этап",null,"Легенда"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"SUM(F19:F30)","v":1944955.5649999999},null,{"$f":"SUM(H19:H30)","v":786029},{"$f":"SUM(I19:I30)","v":2730984.5649999999},null,{"$f":"SUM(K19:K30)","v":0},null,{"$f":"SUM(M19:M30)","v":0},{"$f":"SUM(N19:N30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD19:AD30)","v":3966582.5580000007},{"$f":"1-I3/AD3","v":0.31150189739729106},"ЛВ  "]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F5+F6+F7+F8+F9+F10+F11+F12+F13+F14+F15+F16+F17+F18","v":-612058.72672000004},null,{"$f":"H5+H6+H7+H8+H9+H10+H11+H12+H13+H14+H15+H16+H17+H18","v":-474125.73433678265},{"$f":"I5+I6+I7+I8+I9+I10+I11+I12+I13+I14+I15+I16+I17+I18","v":-1086184.4610567824},null,{"$f":"-SUM(K5:K18)","v":-72888},null,{"$f":"-SUM(M5:M18)","v":-146366},{"$f":"-SUM(N5:N18)","v":-219254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD5+AD6+AD7+AD8+AD9+AD10+AD11+AD12+AD13+AD14+AD15+AD16+AD17+AD18","v":-1492014.9380032001},{"$f":"1-I4/AD4","v":0.27200161781861953}]
[1,"Прокладка труб гофрированных 2-слойных раструбных канализационных ø160 мм","м",-72,1464.4799999999998,{"$f":"D5*E5","v":-105442.55999999998},710.05000000000018,{"$f":"D5*G5","v":-51123.600000000013},{"$f":"F5+H5","v":-156566.16},{"$f":"E5*$Y$3","v":0},{"$f":"J5*D5","v":0},{"$f":"G5*$X$3","v":0},{"$f":"L5*D5","v":0},{"$f":"M5+K5","v":0},1918.4687999999999,2099.7508398767704,-8.6335024343845254E-2,923.06500000000028,{"$f":"'ВСЕ СМЕТЫ КДС'!G6971+'ВСЕ СМЕТЫ КДС'!G6966","v":0},{"$f":"((R5/(S5/100))-100)/100","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"O5*D5+R5*D5","v":-204590.43360000002},{"$f":"1-I5/AD5","v":0.23473372021828498}]
[{"$f":"A5+1","v":2},"Прокладка труб стальных электросварных прямошовных ø325х6,0  (футляр)  с весьма усил. Гидроизол","м",-36,2132.64,-76775.039999999994,6499.2,-233971.19999999998,-310746.23999999999,{"$f":"E6*$Y$3","v":0},0,{"$f":"G6*$X$3","v":0},{"$f":"L6*D6","v":0},0,2793.7584000000002,3252.8395631013996,-0.14113243343108237,8448.9600000000009,{"$f":"'ВСЕ СМЕТЫ КДС'!G6986+'ВСЕ СМЕТЫ КДС'!G6995+'ВСЕ СМЕТЫ КДС'!G7000","v":0},{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,-404737.86240000004,0.23222839059991052]
[{"$f":"A6+1","v":3},"Устройство колодца канализационного из сборных ж/б элементов ∅1000","шт.",-3,26171.133333333328,-78513.39999999998,52954.844778927552,-158864.53433678264,-237377.93433678261,{"$f":"K7/D7","v":-24296},72888,{"$f":"M7/D7","v":-48788.666666666664},146366,219254,78955,67771.310592061447,0.16502099945000295,48788.666666666664,{"$f":"'ВСЕ СМЕТЫ КДС'!G7014+'ВСЕ СМЕТЫ КДС'!G7015+'ВСЕ СМЕТЫ КДС'!G7016+'ВСЕ СМЕТЫ КДС'!G7017+'ВСЕ СМЕТЫ КДС'!G7018+'ВСЕ СМЕТЫ КДС'!G7019","v":248.60592050392299},195.24901357044223,null,null,null,null,null,null,null,null,null,-383231,0.38058785866283629]
[{"$f":"A7+1","v":4},"Монтаж тройника НПВХ Т 160/160","шт",-1,3098.88,-3098.88,2613.6,-2613.6,-5712.48,{"$f":"E8*$Y$3","v":0},{"$f":"J8*D8","v":0},{"$f":"G8*$X$3","v":0},{"$f":"L8*D8","v":0},0,4059.5328000000004,null,null,3397.68,null,null,null,{"$f":"N8-I8","v":5712.48},{"$f":"1-I8/N8","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,-7457.2128000000002,0.23396580556209967]
[5,"Монтаж отвода НПВХ О 45° 160","шт",-1,2102.4,-2102.4,862.40000000000009,-862.40000000000009,-2964.8,0,0,0,0,0,2754.1440000000002,null,null,1121.1200000000001,null,null,null,2964.8,{"$error":"#DIV/0!"},null,null,null,null,null,null,-3875.2640000000001,0.23494244521147456]
[6,"Монтаж муфты защитной (для прохода через стенку ж.б. колодца) для НПВХ трубы ∅160","шт",-5,4917.5999999999995,-24587.999999999996,1795.2000000000003,-8976.0000000000018,-33564,0,0,0,0,0,6442.0559999999996,null,null,2333.7600000000002,null,null,null,33564,{"$error":"#DIV/0!"},null,null,null,null,null,null,-43879.08,0.23507967806070684]
[7,"Затирка поверхности лотка в колодце (железнение) цементом М300","м2",-2.4,512.64,-1230.336,null,0,-1230.336,0,0,0,0,0,671.55840000000001,null,null,0,null,null,null,1230.336,{"$error":"#DIV/0!"},null,null,null,null,null,null,-1611.7401600000001,0.23664122137404586]
[8,"Заполнение межтрубного пространства в футляре цементно-песчаной смесью (цемент М100)","м3",-2.2999999999999998,13286.966399999999,-30560.022719999997,4620,-10626,-41186.022719999994,0,0,0,0,0,17405.925984000001,null,null,6006,null,null,null,41186.022719999994,{"$error":"#DIV/0!"},null,null,null,null,null,null,-53847.429763199994,0.23513484485480429]
[9,"Отсыпка песка крупнозернистого фракции 1-2 мм","м3",-0.8,1985.7599999999998,-1588.6079999999999,1584,-1267.2,-2855.808,0,0,0,0,0,2601.3455999999996,null,null,2059.2000000000003,null,null,null,2855.808,{"$error":"#DIV/0!"},null,null,null,null,null,null,-3728.4364800000003,0.23404676053378826]
[10,"Отсыпка щебня с трамбованием","м3",-3.5,2047.6799999999998,-7166.8799999999992,1663.2,-5821.2,-12988.079999999998,0,0,0,0,0,2682.4607999999998,null,null,2162.1600000000003,null,null,null,12988.079999999998,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O14*D14+R14*D14","v":-16956.1728},0.23402054501355407]
[11,"Обмазка сборных ж.б. элементов праймером Технониколь №1","м2",-25.3,226.79999999999998,-5738.04,null,null,-5738.04,0,0,0,0,0,297.108,null,null,0,null,null,null,5738.04,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O15*D15+R15*D15","v":-7516.8324000000002},0.23664122137404586]
[12,"Обмазка сборных ж.б. элементов колодцев битумной мастикой Технониколь №24 (2 раза)","м2",-50.6,453.59999999999997,-22952.16,null,null,-22952.16,0,0,0,0,0,594.21600000000001,null,null,0,null,null,null,22952.16,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O16*D16+R16*D16","v":-30067.329600000001},0.23664122137404586]
[13,"Восстановление асфальтобетонного покрытия","м2",-120,2073.6,-248832,null,null,-248832,0,0,0,0,0,2716.4160000000002,null,null,0,null,null,null,248832,{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"O17*D17+R17*D17","v":-325969.92000000004},0.23664122137404586]
[14,"Восстановление бордюрного камня","м",-2,1735.2,-3470.4,null,null,-3470.4,0,0,0,0,0,2273.1120000000001,null,null,0,null,null,null,3470.4,{"$error":"#DIV/0!"},null,null,null,null,null,null,-4546.2240000000002,0.23664122137404586]
[null,"Разборка дорожных покрытий","м3",92.84,5853.2205945713049,543413,null,null,{"$f":"H19+F19","v":543413},null,null,null,null,null,{"$f":"E19*1.3","v":7609.1867729426967},null,null,null,null,null,null,null,null,null,null,null,null,null,null,706436.9,0.23076923076923084]
[null,"Демонтаж коллектора","м3",2.89,93008.650519031144,268795,null,null,{"$f":"H20+F20","v":268795},null,null,null,null,null,{"$f":"E20*1.3","v":120911.24567474049},null,null,null,null,null,null,null,null,null,null,null,null,null,null,349433.50000000006,0.23076923076923095]
[null,"Прочие работы. Погрузка, вывоз, утилизация",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD22:AD23)","v":320749.22900000005},1]
[null,"Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,779.43173508826908,{"$f":"D22*E22","v":74615},null,null,{"$f":"H22+F22","v":74615},null,null,null,null,null,{"$f":"E22*1.3","v":1013.2612556147499},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O22*D22+R22*D22","v":96999.500000000015},0.23076923076923084]
[null,"Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D22*1.47","v":140.72310000000002},1150,{"$f":"D23*E23","v":161831.56500000003},null,null,{"$f":"H23+F23","v":161831.56500000003},null,null,null,null,null,1590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O23*D23+R23*D23","v":223749.72900000002},0.27672955974842761]
[null,"Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,2439.8556438406017,{"$f":"D24*E24","v":402259},2124.6315278704433,{"$f":"D24*G24","v":350288},{"$f":"H24+F24","v":752547},null,null,null,null,null,{"$f":"E24*1.3","v":3171.8123369927825},null,null,{"$f":"G24*1.3","v":2762.0209862315764},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O24*D24+R24*D24","v":978311.10000000009},0.23076923076923084]
[null,"Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD26:AD27)","v":82184.700000000012},1]
[null,"Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D26*E26","v":17495},null,null,{"$f":"H26+F26","v":17495},null,null,null,null,null,{"$f":"E26*1.3","v":915.23138832997984},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O26*D26+R26*D26","v":22743.5},0.23076923076923073]
[null,"Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D26*1.6","v":39.760000000000005},1150,{"$f":"D27*E27","v":45724.000000000007},null,null,{"$f":"H27+F27","v":45724.000000000007},null,null,null,null,null,{"$f":"E27*1.3","v":1495},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O27*D27+R27*D27","v":59441.200000000004},0.23076923076923073]
[null,"Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,3711.2262196270481,{"$f":"D28*E28","v":394058},3215.0875871162175,{"$f":"D28*G28","v":341378},{"$f":"H28+F28","v":735436},null,null,null,null,null,{"$f":"E28*1.3","v":4824.594085515163},null,null,{"$f":"G28*1.3","v":4179.6138632510829},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O28*D28+R28*D28","v":956066.8},0.23076923076923084]
[null,"Установка ж/б колодцев К1-1 ","шт.",1,{"$f":"17779","v":17779},{"$f":"D29*E29","v":17779},47934,{"$f":"D29*G29","v":47934},{"$f":"H29+F29","v":65713},null,null,null,null,null,{"$f":"E29*1.3","v":23112.7},null,null,{"$f":"G29*1.3","v":62314.200000000004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O29*D29+R29*D29","v":85426.900000000009},0.23076923076923084]
[null,"Установка ж/б колодцев К1-3","шт.",1,18986,{"$f":"D30*E30","v":18986},46429,{"$f":"D30*G30","v":46429},{"$f":"H30+F30","v":65415},null,null,null,null,null,{"$f":"E30*1.3","v":24681.8},null,null,{"$f":"G30*1.3","v":60357.700000000004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"O30*D30+R30*D30","v":85039.5},0.23076923076923073]

{"sheet":"Отклонение","index":4,"n_rows":26,"n_cols":12,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,0,2,0],[1,1,2,1],[1,2,1,4],[1,5,1,7],[1,11,2,11],[1,8,1,10]]}
[]
["№","Раздел","Исключенные объемы",null,null,"Доп объемы",null,null,"Неизменные объемы",null,null,"Итого отклонение"]
[null,null,"Работы","Материалы","Итого","Работы","Материалы","Итого","Работы","Материалы","Итого"]
[1,"130-23-АС3 Архитектурно-строительные решения",null,null,{"$f":"SUM(C4:D4)","v":0},null,null,{"$f":"SUM(F4:G4)","v":0},null,null,{"$f":"SUM(I4:J4)","v":0},{"$f":"H4+E4","v":0}]
[2,"130-23-АС1 Архитектурно-строительные решения",null,null,{"$f":"SUM(C5:D5)","v":0},null,null,{"$f":"SUM(F5:G5)","v":0},null,null,0,{"$f":"H5+E5","v":0}]
[3,"130-23-ВК Внутренние трубопроводы",null,null,0,null,null,0,null,null,0,0]
[4,"130-23-ПС Пожарная сигнализация",null,null,0,null,null,0,null,null,0,0]
[5,"130-23-ОВ2 Отопление и вентиляция",null,null,0,null,null,0,null,null,0,0]
[6,"130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,0,null,null,0,null,null,{"$f":"SUM(I9:J9)","v":0},0]
[7,"130-23-СКС Структурированная кабельная сеть",null,null,0,null,null,0,null,null,0,0]
[8,"130-23-СОТ Система охранного телевидения",null,null,0,null,null,0,null,null,0,0]
[9,"130-23-УА1 Устройства автоматики",null,null,0,null,null,0,null,null,0,0]
[10,"130-23-ЭО1 Электрическое освещение",null,null,0,null,null,0,null,null,0,0]
[11,"130-23-АС4 Архитектурно-строительные решения",null,null,0,null,null,0,null,null,0,0]
[12,"130-23-ЭО2 Электрическое освещение",null,null,0,null,null,0,null,null,0,0]
[13,"130-23-АС2 Полы. Архитектурно-строительные решения",null,null,0,null,null,0,null,null,0,0]
[14,"130-23-ЭМ1 Силовое электрооборудование",null,null,0,null,null,0,null,null,0,0]
[15,"130-23-ВС Воздухоснабжение",null,null,0,null,null,0,null,null,0,0]
[16,"130-23-ОВ3 Вентиляция и кондиционирование",null,null,0,null,null,0,null,null,0,0]
[17,"130-23-ЭМ2 Силовое электрооборудование",null,null,0,null,null,0,null,null,0,0]
[18,"130-23-ЭМ3 Силовое электрооборудование",null,null,0,null,null,0,null,null,0,0]
[19,"130-23-УА2 Устройства автоматики",null,null,0,null,null,0,null,null,0,0]
[20,"130-23-УА3 Устройства автоматики",null,null,0,null,null,0,null,null,0,0]
[21,"130-23-ЭН Наружное освещение",null,null,0,null,null,0,null,null,0,0]
[22,"130-23-ПЖ Пути железнодорожные",null,null,0,null,null,0,null,null,0,0]
[23,"130-23-НВК Наружные сети канализации",null,null,0,null,null,0,null,null,0,0]

{"sheet":"ВСЕ СМЕТЫ КДС","index":5,"n_rows":10093,"n_cols":20,"rows_kept":10093,"cut":false,"hidden":false,"merged":[[10090,1,10090,5],[10091,1,10091,5],[10092,1,10092,5],[10076,2,10076,4],[10077,0,10077,5],[10085,0,10085,4],[10086,0,10086,4],[10089,1,10089,5],[10064,1,10064,5],[10066,0,10066,5],[10068,0,10068,5],[10069,0,10069,5],[10074,0,10075,0],[10074,1,10075,1],[10074,2,10075,2],[10074,3,10075,3],[10074,4,10075,4],[10074,5,10075,5],[10057,0,10057,4],[10058,0,10058,4],[10061,1,10061,5],[10062,1,10062,5],[10063,1,10063,5],[10016,0,10016,5],[10041,0,10041,5],[10046,0,10046,5],[10055,0,10055,4],[10056,0,10056,4],[9899,0,9899,5],[9924,0,9924,5],[9937,0,9937,5],[9966,0,9966,5],[9999,0,9999,5],[9754,0,9754,5],[9783,0,9783,5],[9812,0,9812,5],[9841,0,9841,5],[9874,0,9874,5],[9625,0,9625,5],[9646,0,9646,5],[9675,0,9675,5],[9704,0,9704,5],[9725,0,9725,5],[9516,0,9516,5],[9541,0,9541,5],[9570,0,9570,5],[9587,0,9587,5],[9604,0,9604,5],[9498,5,9499,5],[9500,2,9500,4],[9501,0,9501,5],[9502,0,9502,5],[9511,0,9511,5],[9498,0,9499,0],[9498,1,9499,1],[9498,2,9499,2],[9498,3,9499,3],[9498,4,9499,4],[9487,1,9487,5],[9488,1,9488,5],[9490,0,9490,5],[9492,0,9492,5],[9493,0,9493,5],[9480,0,9480,4],[9481,0,9481,4],[9482,0,9482,4],[9485,1,9485,5],[9486,1,9486,5],[9475,0,9475,4],[9476,0,9476,4],[9477,0,9477,4],[9478,0,9478,4],[9479,0,9479,4],[9458,5,9459,5],[9460,2,9460,4],[9461,0,9461,5],[9462,0,9462,5],[9466,0,9466,5],[9458,0,9459,0],[9458,1,9459,1],[9458,2,9459,2],[9458,3,9459,3],[9458,4,9459,4],[9446,1,9446,5],[9447,1,9447,5],[9450,0,9450,5],[9452,0,9452,5],[9453,0,9453,5],[9439,0,9439,4],[9440,0,9440,4],[9441,0,9441,4],[9444,1,9444,5],[9445,1,9445,5],[9394,2,9394,4],[9395,0,9395,5],[9396,0,9396,5],[9433,0,9433,5],[9438,0,9438,4],[9384,0,9384,5],[9386,0,9386,5],[9387,0,9387,5],[9392,0,9393,0],[9392,1,9393,1],[9392,2,9393,2],[9392,3,9393,3],[9392,4,9393,4],[9392,5,9393,5],[9376,0,9376,4],[9379,1,9379,5],[9380,1,9380,5],[9381,1,9381,5],[9382,1,9382,5],[9371,0,9371,4],[9372,0,9372,4],[9373,0,9373,4],[9374,0,9374,4],[9375,0,9375,4],[9306,0,9306,5],[9330,0,9330,5],[9340,0,9340,5],[9369,0,9369,4],[9370,0,9370,4],[9227,0,9227,5],[9247,0,9247,5],[9262,0,9262,5],[9271,0,9271,5],[9305,0,9305,5],[9222,0,9222,4],[9223,0,9223,4],[9224,0,9224,4],[9225,0,9225,4],[9226,0,9226,5],[9161,0,9161,4],[9162,0,9162,5],[9177,0,9177,5],[9210,0,9210,5],[9211,0,9211,5],[9124,0,9124,5],[9141,0,9141,5],[9158,0,9158,4],[9159,0,9159,4],[9160,0,9160,4],[9048,2,9048,4],[9049,0,9049,5],[9064,0,9064,5],[9097,0,9097,5],[9108,0,9108,5],[9036,1,9036,5],[9038,0,9038,5],[9040,0,9040,5],[9041,0,9041,5],[9046,0,9047,0],[9046,1,9047,1],[9046,2,9047,2],[9046,3,9047,3],[9046,4,9047,4],[9046,5,9047,5],[9029,0,9029,4],[9030,0,9030,4],[9033,1,9033,5],[9034,1,9034,5],[9035,1,9035,5],[9024,0,9024,4],[9025,0,9025,4],[9026,0,9026,4],[9027,0,9027,4],[9028,0,9028,4],[9010,0,9010,4],[9011,0,9011,4],[9012,0,9012,4],[9013,0,9013,5],[9023,0,9023,4],[8957,0,8957,4],[8958,0,8958,4],[8959,0,8959,4],[8960,0,8960,5],[9009,0,9009,4],[8936,0,8936,4],[8937,0,8937,4],[8938,0,8938,4],[8939,0,8939,5],[8956,0,8956,4],[8898,0,8898,4],[8899,0,8899,5],[8900,0,8900,5],[8921,0,8921,5],[8935,0,8935,4],[8846,0,8846,5],[8872,0,8872,5],[8895,0,8895,4],[8896,0,8896,4],[8897,0,8897,4],[8773,0,8773,5],[8779,0,8779,5],[8789,0,8789,5],[8809,0,8809,5],[8816,0,8816,5],[8735,2,8735,4],[8736,0,8736,5],[8737,0,8737,5],[8761,0,8761,5],[8767,0,8767,5],[8728,0,8728,5],[8733,0,8734,0],[8733,1,8734,1],[8733,2,8734,2],[8733,3,8734,3],[8733,4,8734,4],[8733,5,8734,5],[8721,1,8721,5],[8722,1,8722,5],[8723,1,8723,5],[8725,0,8725,5],[8727,0,8727,5],[8714,0,8714,4],[8715,0,8715,4],[8716,0,8716,4],[8717,0,8717,4],[8720,1,8720,5],[8687,0,8687,5],[8710,0,8710,4],[8711,0,8711,4],[8712,0,8712,4],[8713,0,8713,4],[8667,0,8667,4],[8668,0,8668,4],[8669,0,8669,4],[8670,0,8670,5],[8681,0,8681,5],[8531,2,8531,4],[8532,0,8532,5],[8613,0,8613,5],[8638,0,8638,5],[8666,0,8666,4],[8524,0,8524,5],[8529,0,8530,0],[8529,1,8530,1],[8529,2,8530,2],[8529,3,8530,3],[8529,4,8530,4],[8529,5,8530,5],[8517,1,8517,5],[8518,1,8518,5],[8519,1,8519,5],[8521,0,8521,5],[8523,0,8523,5],[8510,0,8510,4],[8511,0,8511,4],[8512,0,8512,4],[8513,0,8513,4],[8516,1,8516,5],[8425,0,8425,5],[8506,0,8506,4],[8507,0,8507,4],[8508,0,8508,4],[8509,0,8509,4],[8355,0,8355,4],[8356,0,8356,5],[8357,0,8357,5],[8388,0,8388,5],[8419,0,8419,5],[8335,0,8335,4],[8336,0,8336,5],[8352,0,8352,4],[8353,0,8353,4],[8354,0,8354,4],[8214,0,8214,4],[8215,0,8215,5],[8332,0,8332,4],[8333,0,8333,4],[8334,0,8334,4],[8156,0,8156,4],[8157,0,8157,5],[8211,0,8211,4],[8212,0,8212,4],[8213,0,8213,4],[8104,2,8104,4],[8105,0,8105,5],[8153,0,8153,4],[8154,0,8154,4],[8155,0,8155,4],[8094,0,8094,5],[8096,0,8096,5],[8097,0,8097,5],[8102,0,8103,0],[8102,1,8103,1],[8102,2,8103,2],[8102,3,8103,3],[8102,4,8103,4],[8102,5,8103,5],[8085,0,8085,4],[8088,1,8088,5],[8089,1,8089,5],[8090,1,8090,5],[8091,1,8091,5],[8019,0,8019,5],[8026,0,8026,5],[8082,0,8082,4],[8083,0,8083,4],[8084,0,8084,4],[7999,2,7999,4],[8000,0,8000,5],[8001,0,8001,5],[8007,0,8007,5],[8013,0,8013,5],[7989,0,7989,5],[7991,0,7991,5],[7992,0,7992,5],[7997,0,7998,0],[7997,1,7998,1],[7997,2,7998,2],[7997,3,7998,3],[7997,4,7998,4],[7997,5,7998,5],[7980,0,7980,4],[7983,1,7983,5],[7984,1,7984,5],[7985,1,7985,5],[7986,1,7986,5],[7926,0,7926,5],[7938,0,7938,5],[7977,0,7977,4],[7978,0,7978,4],[7979,0,7979,4],[7814,2,7814,4],[7815,0,7815,5],[7816,0,7816,5],[7873,0,7873,5],[7896,0,7896,5],[7801,1,7801,5],[7804,0,7804,5],[7806,0,7806,5],[7807,0,7807,5],[7812,0,7813,0],[7812,1,7813,1],[7812,2,7813,2],[7812,3,7813,3],[7812,4,7813,4],[7812,5,7813,5],[7794,0,7794,4],[7795,0,7795,4],[7798,1,7798,5],[7799,1,7799,5],[7800,1,7800,5],[7704,5,7705,5],[7706,2,7706,4],[7707,0,7707,5],[7792,0,7792,4],[7793,0,7793,4],[7704,0,7705,0],[7704,1,7705,1],[7704,2,7705,2],[7704,3,7705,3],[7704,4,7705,4],[7693,1,7693,5],[7694,1,7694,5],[7696,0,7696,5],[7698,0,7698,5],[7699,0,7699,5],[7686,0,7686,4],[7687,0,7687,4],[7688,0,7688,4],[7691,1,7691,5],[7692,1,7692,5],[7585,0,7585,5],[7591,0,7591,5],[7598,0,7598,5],[7635,0,7635,5],[7685,0,7685,4],[7564,5,7565,5],[7566,2,7566,4],[7567,0,7567,5],[7568,0,7568,5],[7574,0,7574,5],[7564,0,7565,0],[7564,1,7565,1],[7564,2,7565,2],[7564,3,7565,3],[7564,4,7565,4],[7553,1,7553,5],[7554,1,7554,5],[7556,0,7556,5],[7558,0,7558,5],[7559,0,7559,5],[7546,0,7546,4],[7547,0,7547,4],[7548,0,7548,4],[7551,1,7551,5],[7552,1,7552,5],[7430,2,7430,4],[7431,0,7431,5],[7493,0,7493,5],[7516,0,7516,5],[7545,0,7545,4],[7420,0,7420,5],[7422,0,7422,5],[7423,0,7423,5],[7428,0,7429,0],[7428,1,7429,1],[7428,2,7429,2],[7428,3,7429,3],[7428,4,7429,4],[7428,5,7429,5],[7411,0,7411,4],[7414,1,7414,5],[7415,1,7415,5],[7416,1,7416,5],[7417,1,7417,5],[7376,2,7376,4],[7377,0,7377,5],[7408,0,7408,4],[7409,0,7409,4],[7410,0,7410,4],[7366,0,7366,5],[7368,0,7368,5],[7369,0,7369,5],[7374,0,7375,0],[7374,1,7375,1],[7374,2,7375,2],[7374,3,7375,3],[7374,4,7375,4],[7374,5,7375,5],[7357,0,7357,4],[7360,1,7360,5],[7361,1,7361,5],[7362,1,7362,5],[7363,1,7363,5],[7293,0,7293,5],[7322,0,7322,5],[7354,0,7354,4],[7355,0,7355,4],[7356,0,7356,4],[7157,2,7157,4],[7158,0,7158,5],[7159,0,7159,5],[7195,0,7195,5],[7245,0,7245,5],[7145,1,7145,5],[7147,0,7147,5],[7149,0,7149,5],[7150,0,7150,5],[7155,0,7156,0],[7155,1,7156,1],[7155,2,7156,2],[7155,3,7156,3],[7155,4,7156,4],[7155,5,7156,5],[7138,0,7138,4],[7139,0,7139,4],[7142,1,7142,5],[7143,1,7143,5],[7144,1,7144,5],[7133,0,7133,4],[7134,0,7134,4],[7135,0,7135,4],[7136,0,7136,4],[7137,0,7137,4],[7042,0,7042,5],[7056,0,7056,5],[7074,0,7074,5],[7085,0,7085,5],[7132,0,7132,4],[7007,0,7007,5],[7013,0,7013,5],[7019,0,7019,5],[7030,0,7030,5],[7036,0,7036,5],[6926,0,6926,5],[6944,0,6944,5],[6984,0,6984,5],[6990,0,6990,5],[6996,0,6996,5],[6921,0,6921,4],[6922,0,6922,4],[6923,0,6923,4],[6924,0,6924,4],[6925,0,6925,5],[6823,2,6823,4],[6824,0,6824,5],[6825,0,6825,5],[6858,0,6858,5],[6879,0,6879,5],[6813,0,6813,5],[6815,0,6815,5],[6816,0,6816,5],[6821,0,6822,0],[6821,1,6822,1],[6821,2,6822,2],[6821,3,6822,3],[6821,4,6822,4],[6821,5,6822,5],[6804,0,6804,4],[6807,1,6807,5],[6808,1,6808,5],[6809,1,6809,5],[6810,1,6810,5],[6799,0,6799,4],[6800,0,6800,4],[6801,0,6801,4],[6802,0,6802,4],[6803,0,6803,4],[6707,0,6707,4],[6708,0,6708,4],[6709,0,6709,5],[6797,0,6797,4],[6798,0,6798,4],[6622,0,6622,4],[6623,0,6623,4],[6624,0,6624,5],[6705,0,6705,4],[6706,0,6706,4],[6598,0,6598,4],[6599,0,6599,4],[6600,0,6600,5],[6620,0,6620,4],[6621,0,6621,4],[6565,0,6565,5],[6576,0,6576,5],[6584,0,6584,5],[6596,0,6596,4],[6597,0,6597,4],[6453,2,6453,4],[6454,0,6454,5],[6455,0,6455,5],[6476,0,6476,5],[6519,0,6519,5],[6446,0,6446,5],[6451,0,6452,0],[6451,1,6452,1],[6451,2,6452,2],[6451,3,6452,3],[6451,4,6452,4],[6451,5,6452,5],[6438,1,6438,5],[6439,1,6439,5],[6440,1,6440,5],[6443,0,6443,5],[6445,0,6445,5],[6431,0,6431,4],[6432,0,6432,4],[6433,0,6433,4],[6434,0,6434,4],[6437,1,6437,5],[6337,5,6338,5],[6339,2,6339,4],[6340,0,6340,5],[6393,0,6393,5],[6426,0,6426,5],[6337,0,6338,0],[6337,1,6338,1],[6337,2,6338,2],[6337,3,6338,3],[6337,4,6338,4],[6325,1,6325,5],[6326,1,6326,5],[6329,0,6329,5],[6331,0,6331,5],[6332,0,6332,5],[6318,0,6318,4],[6319,0,6319,4],[6320,0,6320,4],[6323,1,6323,5],[6324,1,6324,5],[6313,0,6313,4],[6314,0,6314,4],[6315,0,6315,4],[6316,0,6316,4],[6317,0,6317,4],[6266,0,6266,5],[6267,0,6267,5],[6292,0,6292,5],[6298,0,6298,5],[6307,0,6307,5],[6251,0,6251,5],[6262,0,6262,4],[6263,0,6263,4],[6264,0,6264,4],[6265,0,6265,4],[6229,0,6229,4],[6230,0,6230,4],[6231,0,6231,5],[6237,0,6237,5],[6244,0,6244,5],[6158,2,6158,4],[6159,0,6159,5],[6196,0,6196,5],[6227,0,6227,4],[6228,0,6228,4],[6148,0,6148,5],[6150,0,6150,5],[6151,0,6151,5],[6156,0,6157,0],[6156,1,6157,1],[6156,2,6157,2],[6156,3,6157,3],[6156,4,6157,4],[6156,5,6157,5],[6139,0,6139,4],[6142,1,6142,5],[6143,1,6143,5],[6144,1,6144,5],[6145,1,6145,5],[6134,0,6134,4],[6135,0,6135,4],[6136,0,6136,4],[6137,0,6137,4],[6138,0,6138,4],[6105,0,6105,4],[6106,0,6106,4],[6107,0,6107,5],[6132,0,6132,4],[6133,0,6133,4],[6090,2,6090,4],[6091,0,6091,5],[6092,0,6092,5],[6103,0,6103,4],[6104,0,6104,4],[6080,0,6080,5],[6082,0,6082,5],[6083,0,6083,5],[6088,0,6089,0],[6088,1,6089,1],[6088,2,6089,2],[6088,3,6089,3],[6088,4,6089,4],[6088,5,6089,5],[6071,0,6071,4],[6074,1,6074,5],[6075,1,6075,5],[6076,1,6076,5],[6077,1,6077,5],[6066,0,6066,4],[6067,0,6067,4],[6068,0,6068,4],[6069,0,6069,4],[6070,0,6070,4],[5977,0,5977,5],[6012,0,6012,5],[6048,0,6048,5],[6064,0,6064,4],[6065,0,6065,4],[5942,0,5942,5],[5973,0,5973,4],[5974,0,5974,4],[5975,0,5975,4],[5976,0,5976,4],[5893,0,5893,4],[5894,0,5894,5],[5895,0,5895,5],[5915,0,5915,5],[5922,0,5922,5],[5863,0,5863,5],[5873,0,5873,5],[5890,0,5890,4],[5891,0,5891,4],[5892,0,5892,4],[5786,0,5786,4],[5787,0,5787,4],[5788,0,5788,5],[5789,0,5789,5],[5802,0,5802,5],[5751,0,5751,5],[5757,0,5757,5],[5767,0,5767,5],[5784,0,5784,4],[5785,0,5785,4],[5640,2,5640,4],[5641,0,5641,5],[5642,0,5642,5],[5654,0,5654,5],[5673,0,5673,5],[5632,0,5632,5],[5633,0,5633,5],[5638,0,5639,0],[5638,1,5639,1],[5638,2,5639,2],[5638,3,5639,3],[5638,4,5639,4],[5638,5,5639,5],[5625,1,5625,5],[5626,1,5626,5],[5627,1,5627,5],[5628,1,5628,5],[5630,0,5630,5],[5618,0,5618,4],[5619,0,5619,4],[5620,0,5620,4],[5621,0,5621,4],[5622,0,5622,4],[5560,0,5560,4],[5561,0,5561,5],[5615,0,5615,4],[5616,0,5616,4],[5617,0,5617,4],[5539,0,5539,5],[5550,0,5550,5],[5557,0,5557,4],[5558,0,5558,4],[5559,0,5559,4],[5487,0,5487,4],[5488,0,5488,4],[5489,0,5489,4],[5490,0,5490,4],[5491,0,5491,5],[5477,0,5477,4],[5478,0,5478,4],[5479,0,5479,4],[5480,0,5480,4],[5481,0,5481,5],[5301,0,5301,5],[5312,0,5312,5],[5329,0,5329,5],[5379,0,5379,5],[5457,0,5457,5],[5245,0,5245,4],[5246,0,5246,4],[5247,0,5247,5],[5248,0,5248,5],[5266,0,5266,5],[5119,0,5119,5],[5182,0,5182,5],[5221,0,5221,5],[5243,0,5243,4],[5244,0,5244,4],[5058,0,5058,4],[5059,0,5059,4],[5060,0,5060,5],[5061,0,5061,5],[5083,0,5083,5],[4998,0,4998,5],[5036,0,5036,5],[5043,0,5043,5],[5056,0,5056,4],[5057,0,5057,4],[4907,0,4907,5],[4918,0,4918,5],[4932,0,4932,5],[4954,0,4954,5],[4976,0,4976,5],[4868,0,4868,5],[4875,0,4875,5],[4882,0,4882,5],[4889,0,4889,5],[4896,0,4896,5],[4793,0,4793,5],[4818,0,4818,5],[4843,0,4843,5],[4850,0,4850,5],[4861,0,4861,5],[4715,0,4715,5],[4733,0,4733,5],[4755,0,4755,5],[4769,0,4769,5],[4783,0,4783,5],[4673,2,4673,4],[4674,0,4674,5],[4675,0,4675,5],[4697,0,4697,5],[4702,0,4702,5],[4661,1,4661,5],[4663,0,4663,5],[4665,0,4665,5],[4666,0,4666,5],[4671,0,4672,0],[4671,1,4672,1],[4671,2,4672,2],[4671,3,4672,3],[4671,4,4672,4],[4671,5,4672,5],[4654,0,4654,4],[4655,0,4655,4],[4658,1,4658,5],[4659,1,4659,5],[4660,1,4660,5],[4649,0,4649,4],[4650,0,4650,4],[4651,0,4651,4],[4652,0,4652,4],[4653,0,4653,4],[4509,0,4509,5],[4510,0,4510,5],[4533,0,4533,5],[4593,0,4593,5],[4648,0,4648,4],[4494,0,4494,5],[4505,0,4505,4],[4506,0,4506,4],[4507,0,4507,4],[4508,0,4508,4],[4449,0,4449,5],[4454,0,4454,5],[4464,0,4464,5],[4470,0,4470,5],[4476,0,4476,5],[4392,0,4392,5],[4445,0,4445,4],[4446,0,4446,4],[4447,0,4447,4],[4448,0,4448,4],[4221,0,4221,5],[4222,0,4222,5],[4306,0,4306,5],[4317,0,4317,5],[4318,0,4318,5],[4164,0,4164,5],[4217,0,4217,4],[4218,0,4218,4],[4219,0,4219,4],[4220,0,4220,4],[3980,0,3980,5],[3981,0,3981,5],[4078,0,4078,5],[4089,0,4089,5],[4090,0,4090,5],[3902,0,3902,5],[3976,0,3976,4],[3977,0,3977,4],[3978,0,3978,4],[3979,0,3979,4],[3791,0,3791,4],[3792,0,3792,5],[3793,0,3793,5],[3890,0,3890,5],[3901,0,3901,5],[3713,0,3713,5],[3714,0,3714,5],[3788,0,3788,4],[3789,0,3789,4],[3790,0,3790,4],[3615,0,3615,4],[3616,0,3616,4],[3617,0,3617,5],[3618,0,3618,5],[3702,0,3702,5],[3591,0,3591,4],[3592,0,3592,4],[3593,0,3593,5],[3613,0,3613,4],[3614,0,3614,4],[3413,0,3413,5],[3471,0,3471,5],[3530,0,3530,5],[3589,0,3589,4],[3590,0,3590,4],[3337,0,3337,4],[3338,0,3338,4],[3339,0,3339,4],[3340,0,3340,5],[3341,0,3341,5],[3290,0,3290,4],[3291,0,3291,4],[3292,0,3292,4],[3293,0,3293,5],[3336,0,3336,4],[3171,2,3171,4],[3172,0,3172,5],[3173,0,3173,5],[3184,0,3184,5],[3289,0,3289,4],[3164,0,3164,5],[3169,0,3170,0],[3169,1,3170,1],[3169,2,3170,2],[3169,3,3170,3],[3169,4,3170,4],[3169,5,3170,5],[3156,1,3156,5],[3157,1,3157,5],[3158,1,3158,5],[3161,0,3161,5],[3163,0,3163,5],[3149,0,3149,4],[3150,0,3150,4],[3151,0,3151,4],[3152,0,3152,4],[3155,1,3155,5],[3140,0,3140,5],[3141,0,3141,5],[3144,0,3144,5],[3147,0,3147,4],[3148,0,3148,4],[3119,0,3119,5],[3136,0,3136,4],[3137,0,3137,4],[3138,0,3138,4],[3139,0,3139,4],[3089,0,3089,5],[3115,0,3115,4],[3116,0,3116,4],[3117,0,3117,4],[3118,0,3118,4],[3070,0,3070,5],[3085,0,3085,4],[3086,0,3086,4],[3087,0,3087,4],[3088,0,3088,4],[2992,0,2992,4],[2993,0,2993,5],[3037,0,3037,5],[3053,0,3053,5],[3063,0,3063,5],[2967,0,2967,5],[2983,0,2983,5],[2989,0,2989,4],[2990,0,2990,4],[2991,0,2991,4],[2956,0,2956,4],[2957,0,2957,4],[2958,0,2958,4],[2959,0,2959,5],[2960,0,2960,5],[2894,0,2894,5],[2927,0,2927,5],[2928,0,2928,5],[2937,0,2937,5],[2955,0,2955,4],[2889,0,2889,4],[2890,0,2890,4],[2891,0,2891,4],[2892,0,2892,4],[2893,0,2893,5],[2875,0,2875,4],[2876,0,2876,4],[2877,0,2877,4],[2878,0,2878,4],[2879,0,2879,5],[2865,0,2865,4],[2866,0,2866,4],[2867,0,2867,4],[2868,0,2868,4],[2869,0,2869,5],[2850,0,2850,4],[2851,0,2851,4],[2852,0,2852,4],[2853,0,2853,4],[2854,0,2854,5],[2718,0,2718,5],[2744,0,2744,5],[2765,0,2765,5],[2789,0,2789,5],[2818,0,2818,5],[2702,0,2702,4],[2703,0,2703,4],[2704,0,2704,4],[2705,0,2705,5],[2706,0,2706,5],[2585,0,2585,5],[2633,0,2633,5],[2654,0,2654,5],[2679,0,2679,5],[2701,0,2701,4],[2537,5,2538,5],[2539,2,2539,4],[2540,0,2540,5],[2541,0,2541,5],[2560,0,2560,5],[2537,0,2538,0],[2537,1,2538,1],[2537,2,2538,2],[2537,3,2538,3],[2537,4,2538,4],[2526,1,2526,5],[2527,1,2527,5],[2529,0,2529,5],[2531,0,2531,5],[2532,0,2532,5],[2519,0,2519,4],[2520,0,2520,4],[2521,0,2521,4],[2524,1,2524,5],[2525,1,2525,5],[2510,0,2510,5],[2513,0,2513,5],[2516,0,2516,4],[2517,0,2517,4],[2518,0,2518,4],[2505,0,2505,4],[2506,0,2506,4],[2507,0,2507,4],[2508,0,2508,4],[2509,0,2509,5],[2484,0,2484,4],[2485,0,2485,4],[2486,0,2486,4],[2487,0,2487,4],[2488,0,2488,5],[2464,0,2464,4],[2465,0,2465,4],[2466,0,2466,4],[2467,0,2467,4],[2468,0,2468,5],[2372,0,2372,5],[2416,0,2416,5],[2432,0,2432,5],[2442,0,2442,5],[2449,0,2449,5],[2362,0,2362,5],[2368,0,2368,4],[2369,0,2369,4],[2370,0,2370,4]],"merged_total":1434,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,"НДС","ВЗиС"]
["СМЕТА № 02-01-04",null,null,null,null,null,null,1.2,1.0224,1.0192000000000001]
[]
["на Архитектурно-строительные решения. Цех №417. Марка АС1. Этап 1, АО \" МЕТРОВАГОНМАШ\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"на Архитектурно-строительные решения. Цех №417. Марка АС1. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 1. Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)"]
[1,"ФЕР09-03-002-01","Монтаж колонн одноэтажных и многоэтажных зданий и крановых эстакад высотой: до 25 м цельного сечения массой до 1,0 т (Колонны К1, стойки Ст1, Р1)\n(т)",10.087999999999999,557.63,133371.65]
[null,null,"Накладные расходы 93% ФОТ (от 79 234,49)",null,null,73688.08]
[null,null,"Сметная прибыль 62% ФОТ (от 79 234,49)",null,null,49125.38]
[null,null,"Итого c накладными и см. прибылью",null,null,256185.11]
[2,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",10.09,11176.42,1173936.51]
[3,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм(прим. Механический анкер R-XPT M20x200)\n(100 шт)",3,1121,33226.44]
[4,"ФЕР09-01-001-01","Монтаж каркасов одноэтажных производственных зданий (Б1, Б2)\n(т)",12.696999999999999,1112.8,308828.94]
[null,null,"Накладные расходы 93% ФОТ (от 187 964,85)",null,null,174807.31]
[null,null,"Сметная прибыль 62% ФОТ (от 187 964,85)",null,null,116538.21]
[null,null,"Итого c накладными и см. прибылью",null,null,600174.46]
[5,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",12.7,12990.48,1722381.76]
[6,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм (V=0,33м3)\n(100 м2)",0.11,716.71,2793]
[null,null,"Накладные расходы 102% ФОТ (от 2 597,90)",null,null,2649.86]
[null,null,"Сметная прибыль 58% ФОТ (от 2 597,90)",null,null,1506.78]
[null,null,"Итого c накладными и см. прибылью",null,null,6949.64]
[7,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",0.22439999999999999,711.5,1234.18]
[8,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01 (до общей толщины 30 мм)\n(100 м2)",0.11,202.5,801.43]
[null,null,"Накладные расходы 102% ФОТ (от 744,46)",null,null,759.35]
[null,null,"Сметная прибыль 58% ФОТ (от 744,46)",null,null,431.79]
[null,null,"Итого c накладными и см. прибылью",null,null,1992.57]
[9,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",0.11219999999999999,711.5,617.09]
[10,"ФЕР06-07-002-01","Устройство поясов: в опалубке (Опорные подушки ОП1)\n(100 м3)",8.0000000000000004E-4,29591.26,551.71]
[null,null,"Накладные расходы 102% ФОТ (от 422,02)",null,null,430.46]
[null,null,"Сметная прибыль 58% ФОТ (от 422,02)",null,null,244.77]
[null,null,"Итого c накладными и см. прибылью",null,null,1226.94,null,null,null,null,null,null,null,null,null,{"$f":"'ВСЕ СМЕТЫ КДС'!G1944+('ВСЕ СМЕТЫ КДС'!G1950/6*5)","v":1095.7048070882233}]
[11,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс В20 (М250)\n(м3)",8.1199999999999994E-2,665,383.93]
[12,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.11600000000000001,8817.17,19903.53]
[13,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",3.6799999999999999E-2,768.92,1229.24]
[null,null,"Накладные расходы 102% ФОТ (от 1 218,01)",null,null,1242.3699999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 1 218,01)",null,null,706.45]
[null,null,"Итого c накладными и см. прибылью",null,null,3178.06]
[14,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",3.6799999999999999E-2,6800,2524.92]
["комплекс работ по устройству перекрытия из кровельных сэндвич-панелей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"комплекс работ по устройству перекрытия из кровельных сэндвич-панелей"]
[15,"ФЕР09-04-002-03","Монтаж кровельного покрытия: из многослойных панелей заводской готовности при высоте до 50 м\n(100 м2)",5.4119999999999999,2930.25,287114.34999999998]
[null,null,"Накладные расходы 93% ФОТ (от 190 199,25)",null,null,176885.3]
[null,null,"Сметная прибыль 62% ФОТ (от 190 199,25)",null,null,117923.54]
[null,null,"Итого c накладными и см. прибылью",null,null,581923.18999999994,{"$f":"F50/D47/100*1.2*1.0224*1.0192","v":1344.5265370943573}]
[16,"Счет на оплату № УТ-23 от 18.01.24, п.1,п.2","Сэндвич панель кровельная МВП-PVDF 100х1000х3580 / 100х1000х3700\n(м2)",541.20000000000005,663.43,3012419.32,{"$f":"F51/D51*1.2*1.0224*1.0192","v":6960.1586363927827}]
[17,"ФЕР07-01-037-03","Герметизация мастикой швов: горизонтальных (силиконовый герметик)\n(100 м)",2.95,1514.82,59131.09]
[null,null,"Накладные расходы 110% ФОТ (от 26 541,84)",null,null,29196.02]
[null,null,"Сметная прибыль 73% ФОТ (от 26 541,84)",null,null,19375.54]
[null,null,"Итого c накладными и см. прибылью",null,null,107702.65,{"$f":"F55/D51*1.2*1.0224*1.0192","v":248.84567848273167}]
[18,"ФССЦ-01.7.06.11-0001","Лента предварительно сжатая, уплотнительная\n(10 м)",47.1,64.099999999999994,10989.56,{"$f":"F56/D51*1.2*1.0224*1.0192","v":25.391246310343234}]
[19,"ФЕР12-01-010-01","Устройство мелких покрытий (брандмауэры, парапеты, свесы и т.п.) из листовой оцинкованной стали (фасонные элементы)\n(100 м2)",1.069,7693.19,110912.59]
[null,null,"Накладные расходы 109% ФОТ (от 55 552,36)",null,null,60552.07]
[null,null,"Сметная прибыль 57% ФОТ (от 55 552,36)",null,null,31664.85]
[null,null,"Итого c накладными и см. прибылью",null,null,203129.51,{"$f":"F60/D51*1.2*1.0224*1.0192","v":469.32829169769582}]
[20,"ФССЦ-08.3.05.05-0051","Сталь листовая оцинкованная, толщина 0,5 мм\n(т)",-0.60929999999999995,11200,-53296.69,{"$f":"F61/D51*1.2*1.0224*1.0192","v":-123.14136173932417}]
[21,"Счет на оплату № УТ-23 от 18.01.24, п.6","Фасонное изделие Нщ1 по чертежу 1727-1/9-52-АС1\n(м.п.)",154,39.21,50666.3,{"$f":"F62/D51*1.2*1.0224*1.0192","v":117.06387725566297}]
[22,"Счет на оплату № УТ-23 от 18.01.24, п.7","Фасонное изделие Нщ2 по чертежу 1727-1/9-52-АС1\n(м.п.)",141.5,117.9,139970.70000000001,{"$f":"F63/D51*1.2*1.0224*1.0192","v":323.40062021874945}]
[23,"Счет на оплату № УТ-23 от 18.01.24, п.8","Фасонное изделие Нщ3 по чертежу 1727-1/9-52-АС1\n(м.п.)",3.5,157.13,4613.99,{"$f":"F64/D51*1.2*1.0224*1.0192","v":10.660568445275386}]
[24,"Счет на оплату № УТ-23 от 18.01.24, п.9","Фасонное изделие Нщ4 по чертежу 1727-1/9-52-АС1\n(м.п.)",4,111.88,3754.58,{"$f":"F65/D51*1.2*1.0224*1.0192","v":8.6749119684399112}]
[25,"Счет на оплату № УТ-23 от 18.01.24, п.10","Фасонное изделие Нщ5 по чертежу 1727-1/9-52-АС1\n(м.п.)",4,44.75,1501.76,{"$f":"F66/D56*1.2*1.0224*1.0192","v":39.869531030338855}]
[26,"Счет на оплату № УТ-23 от 18.01.24, п.11","Фасонное изделие Нщ6 по чертежу 1727-1/9-52-АС1\n(м.п.)",7.3,188.55,11548.27,{"$f":"F67/D51*1.2*1.0224*1.0192","v":26.682139050912639}]
[27,"Счет на оплату № УТ-23 от 18.01.24, п.12","Фасонное изделие Нщ7 по чертежу 1727-1/9-52-АС1\n(м.п.)",10.199999999999999,157.13,13446.47,{"$f":"F68/D51*1.2*1.0224*1.0192","v":31.067907338841685}]
[28,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок (заделка швов)\n(100 м2)",0.20499999999999999,2703.52,12981.33]
[null,null,"Накладные расходы 97% ФОТ (от 1 484,98)",null,null,1440.43]
[null,null,"Сметная прибыль 55% ФОТ (от 1 484,98)",null,null,816.74]
[null,null,"Итого c накладными и см. прибылью",null,null,15238.5,{"$f":"F72/D51*1.2*1.0224*1.0192","v":35.208371117694007}]
[29,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.41,200,1560.46,{"$f":"F73/D51*1.2*1.0224*1.0192","v":3.6054240768000003}]
["-демонтаж конструкций перекрытия в осях 31-33/И-И1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-демонтаж конструкций перекрытия в осях 31-33/И-И1"]
[30,"ФЕР09-01-001-01","Демонтаж. Монтаж каркасов одноэтажных производственных зданий одно- и многопролетных без фонарей пролетом: до 24 м, высотой до 15 м без кранов\n(т)",2.1101100000000002,516.54,27063.73]
[null,null,"Накладные расходы 93% ФОТ (от 18 726,60)",null,null,17415.740000000002]
[null,null,"Сметная прибыль 62% ФОТ (от 18 726,60)",null,null,11610.49]
[null,null,"Итого c накладными и см. прибылью",null,null,56089.96]
[31,"ФЕР46-04-002-02","Разборка монолитных перекрытий: железобетонных\n(м3)",8,322.33999999999997,46381.42]
[null,null,"Накладные расходы 91% ФОТ (от 38 796,69)",null,null,35304.99]
[null,null,"Сметная прибыль 52% ФОТ (от 38 796,69)",null,null,20174.28]
[null,null,"Итого c накладными и см. прибылью",null,null,101860.69]
[32,"ФЕР46-04-002-01","Разборка монолитных перекрытий: бетонных\n(м3)",5.3,262.07,26099.41]
[null,null,"Накладные расходы 91% ФОТ (от 23 276,01)",null,null,21181.17]
[null,null,"Сметная прибыль 52% ФОТ (от 23 276,01)",null,null,12103.53]
[null,null,"Итого c накладными и см. прибылью",null,null,59384.11]
[33,"ФЕРр68-12-5","Разборка покрытий и оснований: цементно-бетонных\n(100 м3)",1.2999999999999999E-2,1859.1,570.96]
[null,null,"Накладные расходы 102% ФОТ (от 384,60)",null,null,392.29]
[null,null,"Сметная прибыль 54% ФОТ (от 384,60)",null,null,207.68]
[null,null,"Итого c накладными и см. прибылью",null,null,1170.93]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,7169213.9299999997,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,595945.43999999994,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,382430.02,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 1 Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)",null,null,null,null,8147589.3899999997,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 1 Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)"]
["Раздел 2. Разные работы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 2. Разные работы"]
["-погрузка и вывоз строительного мусора",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-погрузка и вывоз строительного мусора"]
[34,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",35.840000000000003,3.28,2650.87]
[35,"ФССЦпг-03-21-01-110\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",35.840000000000003,50.78,20747.490000000002]
["- погрузка и вывоз металлолома",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- погрузка и вывоз металлолома"]
[36,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",2.11,17.95,1339.62]
[37,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",2.11,2.91,70]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,24807.98,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Итого по разделу 2 Разные работы",null,null,null,null,24807.98,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 2 Разные работы"]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,7194021.9100000001,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по смете в текущих ценах"]
["Накладные расходы",null,null,null,null,595945.43999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,382430.02,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["ВСЕГО по смете",null,null,null,null,8515883.8800000008,null,null,null,null,null,null,null,null,null,null,null,null,null,"ВСЕГО по смете"]
[]
[]
["Составил:","                                                      (Начальник сметного отдела А.А.Елизарьев)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-04"]
[]
["на Архитектурно-строительные решения. Цех №417. Марка АС1. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)"]
[1,"ФЕР09-03-002-01","Монтаж колонн одноэтажных и многоэтажных зданий и крановых эстакад высотой: до 25 м цельного сечения массой до 1,0 т (Колонны К1, стойки Ст1, Р1)\n(т)",10.087999999999999,557.63,133371.65]
[null,null,"Накладные расходы 93% ФОТ (от 79 234,49)",null,null,73688.08]
[null,null,"Сметная прибыль 62% ФОТ (от 79 234,49)",null,null,49125.38]
[null,null,"Итого c накладными и см. прибылью",null,null,256185.11]
[2,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",10.09,11176.42,1173936.51]
[3,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм(прим. Механический анкер R-XPT M20x200)\n(100 шт)",3,1121,33226.44]
[4,"ФЕР09-01-001-01","Монтаж каркасов одноэтажных производственных зданий (Б1, Б2)\n(т)",12.696999999999999,1112.8,308828.94]
[null,null,"Накладные расходы 93% ФОТ (от 187 964,85)",null,null,174807.31]
[null,null,"Сметная прибыль 62% ФОТ (от 187 964,85)",null,null,116538.21]
[null,null,"Итого c накладными и см. прибылью",null,null,600174.46]
[5,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",12.7,12990.48,1722381.76]
[6,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм (V=0,33м3)\n(100 м2)",0.11,716.71,2793]
[null,null,"Накладные расходы 102% ФОТ (от 2 597,90)",null,null,2649.86]
[null,null,"Сметная прибыль 58% ФОТ (от 2 597,90)",null,null,1506.78]
[null,null,"Итого c накладными и см. прибылью",null,null,6949.64]
[7,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",0.22439999999999999,711.5,1234.18]
[8,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01 (до общей толщины 30 мм)\n(100 м2)",0.11,202.5,801.43]
[null,null,"Накладные расходы 102% ФОТ (от 744,46)",null,null,759.35]
[null,null,"Сметная прибыль 58% ФОТ (от 744,46)",null,null,431.79]
[null,null,"Итого c накладными и см. прибылью",null,null,1992.57]
[9,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",0.11219999999999999,711.5,617.09]
[10,"ФЕР06-07-002-01","Устройство поясов: в опалубке (Опорные подушки ОП1)\n(100 м3)",8.0000000000000004E-4,29591.26,551.71]
[null,null,"Накладные расходы 102% ФОТ (от 422,02)",null,null,430.46]
[null,null,"Сметная прибыль 58% ФОТ (от 422,02)",null,null,244.77]
[null,null,"Итого c накладными и см. прибылью",null,null,1226.94]
[11,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс В20 (М250)\n(м3)",8.1199999999999994E-2,665,383.93]
[12,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.11600000000000001,8817.17,19903.53]
[13,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",3.6799999999999999E-2,768.92,1229.24]
[null,null,"Накладные расходы 102% ФОТ (от 1 218,01)",null,null,1242.3699999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 1 218,01)",null,null,706.45]
[null,null,"Итого c накладными и см. прибылью",null,null,3178.06]
[14,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",3.6799999999999999E-2,6800,2524.92]
["комплекс работ по устройству перекрытия из кровельных сэндвич-панелей"]
[15,"ФЕР09-04-002-03","Монтаж кровельного покрытия: из многослойных панелей заводской готовности при высоте до 50 м\n(100 м2)",5.4119999999999999,2930.25,287114.34999999998]
[null,null,"Накладные расходы 93% ФОТ (от 190 199,25)",null,null,176885.3]
[null,null,"Сметная прибыль 62% ФОТ (от 190 199,25)",null,null,117923.54,null,"СМР","МТР"]
[null,null,"Итого c накладными и см. прибылью",null,null,581923.18999999994,{"$f":"F164/D161/100*1.2*1.0224*1.0192","v":1344.5265370943573},{"$f":"G164+G169+G174+G180","v":2221.0502401318026},{"$f":"G165+G170+G176+G181","v":3378.9346800336325}]
[16,"ФССЦ-07.2.05.05-0010","Сэндвич-панель трехслойная кровельная \"Металл Профиль\" с наполнителем из минеральной ваты (НГ) плотностью 110кг/м3, марка МП ТСП-K, толщина: 100 мм, тип покрытия полиэстер, толщина металлических облицовок 0,5 мм (Россия)\n(м2)",541.20000000000005,226.28,1339742.33,{"$f":"F165/D165*1.2*1.0224*1.0192","v":3095.45855279221}]
[17,"ФЕР07-01-037-03","Герметизация мастикой швов: горизонтальных (силиконовый герметик)\n(100 м)",2.95,1514.82,59131.09]
[null,null,"Накладные расходы 110% ФОТ (от 26 541,84)",null,null,29196.02,null,"НДС"]
[null,null,"Сметная прибыль 73% ФОТ (от 26 541,84)",null,null,19375.54,null,1.2]
[null,null,"Итого c накладными и см. прибылью",null,null,107702.65,{"$f":"F169/D165*1.2*1.0224*1.0192","v":248.84567848273167}]
[18,"ФССЦ-01.7.06.11-0001","Лента предварительно сжатая, уплотнительная\n(10 м)",47.1,64.099999999999994,10989.56,{"$f":"F170/D165*1.2*1.0224*1.0192","v":25.391246310343234}]
[19,"ФЕР12-01-010-01","Устройство мелких покрытий (брандмауэры, парапеты, свесы и т.п.) из листовой оцинкованной стали (фасонные элементы)\n(100 м2)",1.069,7693.19,110912.59]
[null,null,"Накладные расходы 109% ФОТ (от 55 552,36)",null,null,60552.07]
[null,null,"Сметная прибыль 57% ФОТ (от 55 552,36)",null,null,31664.85]
[null,null,"Итого c накладными и см. прибылью",null,null,203129.51,{"$f":"(F174-F175)/D165*1.2*1.0224*1.0192","v":592.46965343701993}]
[20,"ФССЦ-08.3.05.05-0051","Сталь листовая оцинкованная, толщина 0,5 мм\n(т)",-0.60929999999999995,11200,-53296.69]
[21,"ФССЦ-07.2.05.02-0001","Изделия фасонные (толщина 0,5 мм) для трехслойных стеновых сэндвич-панелей с покрытием полиэстер\n(м2)",106.9,138.66999999999999,110141,{"$f":"F176/D165*1.2*1.0224*1.0192","v":254.47945685427939}]
[22,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок (заделка швов)\n(100 м2)",0.20499999999999999,2703.52,12981.33]
[null,null,"Накладные расходы 97% ФОТ (от 1 484,98)",null,null,1440.43]
[null,null,"Сметная прибыль 55% ФОТ (от 1 484,98)",null,null,816.74]
[null,null,"Итого c накладными и см. прибылью",null,null,15238.5,{"$f":"F180/D165*1.2*1.0224*1.0192","v":35.208371117694007}]
[23,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.41,200,1560.46,{"$f":"F181/D165*1.2*1.0224*1.0192","v":3.6054240768000003}]
["-демонтаж конструкций перекрытия в осях 31-33/И-И1"]
[24,"ФЕР09-01-001-01","Демонтаж. Монтаж каркасов одноэтажных производственных зданий одно- и многопролетных без фонарей пролетом: до 24 м, высотой до 15 м без кранов\n(т)",2.1101100000000002,516.54,27063.73]
[null,null,"Накладные расходы 93% ФОТ (от 18 726,60)",null,null,17415.740000000002]
[null,null,"Сметная прибыль 62% ФОТ (от 18 726,60)",null,null,11610.49]
[null,null,"Итого c накладными и см. прибылью",null,null,56089.96]
[25,"ФЕР46-04-002-02","Разборка монолитных перекрытий: железобетонных\n(м3)",8,322.33999999999997,46381.42]
[null,null,"Накладные расходы 91% ФОТ (от 38 796,69)",null,null,35304.99]
[null,null,"Сметная прибыль 52% ФОТ (от 38 796,69)",null,null,20174.28]
[null,null,"Итого c накладными и см. прибылью",null,null,101860.69]
[26,"ФЕР46-04-002-01","Разборка монолитных перекрытий: бетонных\n(м3)",5.3,262.07,26099.41]
[null,null,"Накладные расходы 91% ФОТ (от 23 276,01)",null,null,21181.17]
[null,null,"Сметная прибыль 52% ФОТ (от 23 276,01)",null,null,12103.53]
[null,null,"Итого c накладными и см. прибылью",null,null,59384.11]
[27,"ФЕРр68-12-5","Разборка покрытий и оснований: цементно-бетонных\n(100 м3)",1.2999999999999999E-2,1859.1,570.96]
[null,null,"Накладные расходы 102% ФОТ (от 384,60)",null,null,392.29]
[null,null,"Сметная прибыль 54% ФОТ (от 384,60)",null,null,207.68]
[null,null,"Итого c накладными и см. прибылью",null,null,1170.93]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,5381175.8700000001]
["Накладные расходы",null,null,null,null,595945.43999999994]
["Сметная прибыль",null,null,null,null,382430.02]
["Итого по разделу 1 Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)",null,null,null,null,6359551.3300000001]
["Раздел 2. Разные работы"]
["-погрузка и вывоз строительного мусора"]
[28,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",35.840000000000003,3.28,2650.87]
[29,"ФССЦпг-03-21-01-110\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",35.840000000000003,50.78,20747.490000000002]
["- погрузка и вывоз металлолома"]
[30,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",2.11,17.95,1339.62]
[31,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",2.11,2.91,70]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,24807.98]
["Итого по разделу 2 Разные работы",null,null,null,null,24807.98]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,5405983.8499999996]
["Накладные расходы",null,null,null,null,595945.43999999994]
["Сметная прибыль",null,null,null,null,382430.02]
["ВСЕГО по смете",null,null,null,null,6384359.3099999996]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-06"]
[]
["на Архитектурно-строительные решения цеха  №417. (АС3)., Заказчик - АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )"]
[1,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (ОП1-ОП6)\n(т)",0.41909999999999997,1629.76,22251.23]
[null,null,"Накладные расходы 93% ФОТ (от 19 295,50)",null,null,17944.82]
[null,null,"Сметная прибыль 62% ФОТ (от 19 295,50)",null,null,11963.21]
[null,null,"Итого c накладными и см. прибылью",null,null,52159.26]
[2,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.41909999999999997,12990.48,56838.6]
[3,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.76,360,2251.73]
[4,"ФЕРр66-38-3","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: цементным раствором\n(м3)",0.05,622.48,310.99]
[null,null,"Накладные расходы 104% ФОТ (от 85,45)",null,null,88.87]
[null,null,"Сметная прибыль 60% ФОТ (от 85,45)",null,null,51.27]
[null,null,"Итого c накладными и см. прибылью",null,null,451.13]
[5,"ФЕР46-03-017-03","Заделка отверстий: в стенах после установки балки бетоном В20\n(м3)",0.05,1650.5,2061.02]
[null,null,"Накладные расходы 103% ФОТ (от 1 672,13)",null,null,1722.29]
[null,null,"Сметная прибыль 59% ФОТ (от 1 672,13)",null,null,986.56]
[null,null,"Итого c накладными и см. прибылью",null,null,4769.87]
[6,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",5.1999999999999998E-2,665,245.86]
[7,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.16,347.67,953.16]
[null,null,"Накладные расходы 94% ФОТ (от 390,49)",null,null,367.06]
[null,null,"Сметная прибыль 51% ФОТ (от 390,49)",null,null,199.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1519.37]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,84912.59]
["Накладные расходы",null,null,null,null,20123.04]
["Сметная прибыль",null,null,null,null,13200.19]
["Итого по разделу 1 Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )",null,null,null,null,118235.82]
["Раздел 2. Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )"]
[8,"ФЕР09-03-043-01","Монтаж металлоконструкций постаментов под технологическое оборудование / рамы для пневмощитов\n(т металлоконструкций)",1.71,7384.06,181791.06]
[null,null,"Накладные расходы 93% ФОТ (от 76 304,22)",null,null,70962.92]
[null,null,"Сметная прибыль 62% ФОТ (от 76 304,22)",null,null,47308.62]
[null,null,"Итого c накладными и см. прибылью",null,null,300062.59999999998]
[9,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.71,12990.48,231911.25]
[10,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм  (прим. Механический анкер R-XPT M20x200)\n(100 шт)",1.28,1121,14176.61]
[11,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",2.5000000000000001E-2,716.71,634.77]
[null,null,"Накладные расходы 102% ФОТ (от 590,43)",null,null,602.24]
[null,null,"Сметная прибыль 58% ФОТ (от 590,43)",null,null,342.45]
[null,null,"Итого c накладными и см. прибылью",null,null,1579.46]
[12,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",5.0999999999999997E-2,711.5,280.49]
[13,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01\n(100 м2)",2.5000000000000001E-4,202.5,1.82]
[null,null,"Накладные расходы 102% ФОТ (от 1,69)",null,null,1.72]
[null,null,"Сметная прибыль 58% ФОТ (от 1,69)",null,null,0.98]
[null,null,"Итого c накладными и см. прибылью",null,null,4.5199999999999996]
[15,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.65,347.67,3872.23]
[null,null,"Накладные расходы 94% ФОТ (от 1 586,38)",null,null,1491.2]
[null,null,"Сметная прибыль 51% ФОТ (от 1 586,38)",null,null,809.05]
[null,null,"Итого c накладными и см. прибылью",null,null,6172.48]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,432668.23]
["Накладные расходы",null,null,null,null,73058.080000000002]
["Сметная прибыль",null,null,null,null,48461.1]
["Итого по разделу 2 Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )",null,null,null,null,554187.41]
["Раздел 3. Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )"]
[16,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Ст1, ОП1-ОП2)\n(т)",3.6488,1629.76,193725.35]
[null,null,"Накладные расходы 93% ФОТ (от 167 991,93)",null,null,156232.49]
[null,null,"Сметная прибыль 62% ФОТ (от 167 991,93)",null,null,104155]
[null,null,"Итого c накладными и см. прибылью",null,null,454112.84]
[17,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3.649,12990.48,494879.61]
[18,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1, Б2)\n(т)",3.6520000000000001,1049.6300000000001,80482.880000000005]
[null,null,"Накладные расходы 93% ФОТ (от 50 530,48)",null,null,46993.35]
[null,null,"Сметная прибыль 62% ФОТ (от 50 530,48)",null,null,31328.9]
[null,null,"Итого c накладными и см. прибылью",null,null,158805.13]
[19,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3.6520000000000001,12990.48,495286.47]
[20,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",2.04,360,6044.11]
[21,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.774,347.67,16525.48]
[null,null,"Накладные расходы 94% ФОТ (от 6 770,17)",null,null,6363.96]
[null,null,"Сметная прибыль 51% ФОТ (от 6 770,17)",null,null,3452.79]
[null,null,"Итого c накладными и см. прибылью",null,null,26342.23]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1286943.8999999999]
["Накладные расходы",null,null,null,null,209589.8]
["Сметная прибыль",null,null,null,null,138936.68]
["Итого по разделу 3 Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )",null,null,null,null,1635470.38]
["Раздел 4. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)"]
[22,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д1,Д2 ОП-1..ОП-5.4)\n(т)",1.1960999999999999,1629.76,63504.41]
[null,null,"Накладные расходы 93% ФОТ (от 55 068,83)",null,null,51214.01]
[null,null,"Сметная прибыль 62% ФОТ (от 55 068,83)",null,null,34142.67]
[null,null,"Итого c накладными и см. прибылью",null,null,148861.09]
[23,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.196,12990.48,162202.25]
[24,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.28000000000000003,360,829.58]
[25,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",9.0785999999999998,1049.6300000000001,200074.47]
[null,null,"Накладные расходы 93% ФОТ (от 125 615,02)",null,null,116821.97]
[null,null,"Сметная прибыль 62% ФОТ (от 125 615,02)",null,null,77881.31]
[null,null,"Итого c накладными и см. прибылью",null,null,394777.75]
[26,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.94240000000000002,12990.48,127808.86]
[27,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",8.1365999999999996,11176.42,946665.19]
[28,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",3.9,347.67,23233.37]
[null,null,"Накладные расходы 94% ФОТ (от 9 518,26)",null,null,8947.16]
[null,null,"Сметная прибыль 51% ФОТ (от 9 518,26)",null,null,4854.3100000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,37034.839999999997]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1524318.13]
["Накладные расходы",null,null,null,null,176983.14]
["Сметная прибыль",null,null,null,null,116878.3]
["Итого по разделу 4 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)",null,null,null,null,1818179.57]
["Раздел 5. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)"]
[29,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д7..Д10))\n(т)",1.1652,1629.76,61863.839999999997]
[null,null,"Накладные расходы 93% ФОТ (от 53 646,18)",null,null,49890.95]
[null,null,"Сметная прибыль 62% ФОТ (от 53 646,18)",null,null,33260.629999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,145015.42000000001]
[30,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.165,12990.48,157998.01]
[31,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.38600000000000001,347.67,2299.52]
[null,null,"Накладные расходы 94% ФОТ (от 942,07)",null,null,885.55]
[null,null,"Сметная прибыль 51% ФОТ (от 942,07)",null,null,480.46]
[null,null,"Итого c накладными и см. прибылью",null,null,3665.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,222161.37]
["Накладные расходы",null,null,null,null,50776.5]
["Сметная прибыль",null,null,null,null,33741.089999999997]
["Итого по разделу 5 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)",null,null,null,null,306678.96000000002]
["Раздел 6. Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)"]
[32,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д13)\n(т)",0.46179999999999999,1629.76,24518.3]
[null,null,"Накладные расходы 93% ФОТ (от 21 261,42)",null,null,19773.12]
[null,null,"Сметная прибыль 62% ФОТ (от 21 261,42)",null,null,13182.08]
[null,null,"Итого c накладными и см. прибылью",null,null,57473.5]
[33,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.46179999999999999,12990.48,62629.599999999999]
[34,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",7.3380999999999998,1049.6300000000001,161717.26999999999]
[null,null,"Накладные расходы 93% ФОТ (от 101 532,79)",null,null,94425.49]
[null,null,"Сметная прибыль 62% ФОТ (от 101 532,79)",null,null,62950.33]
[null,null,"Итого c накладными и см. прибылью",null,null,319093.09000000003]
[35,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.0189999999999999,12990.48,138197.4]
[36,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",6.319,11176.42,735193.74]
[37,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.968,347.67,17681.189999999999]
[null,null,"Накладные расходы 94% ФОТ (от 7 243,64)",null,null,6809.02]
[null,null,"Сметная прибыль 51% ФОТ (от 7 243,64)",null,null,3694.26]
[null,null,"Итого c накладными и см. прибылью",null,null,28184.47]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1139937.5]
["Накладные расходы",null,null,null,null,121007.64]
["Сметная прибыль",null,null,null,null,79826.67]
["Итого по разделу 6 Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)",null,null,null,null,1340771.81]
["Раздел 7. Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)"]
[38,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д3..Д6, П-1..П-1.32)\n(т)",2.9994999999999998,1629.76,159252.14000000001]
[null,null,"Накладные расходы 93% ФОТ (от 138 097,95)",null,null,128431.09]
[null,null,"Сметная прибыль 62% ФОТ (от 138 097,95)",null,null,85620.73]
[null,null,"Итого c накладными и см. прибылью",null,null,373303.96]
[39,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3,12990.48,406861.83]
[40,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",4.4389000000000003,1049.6300000000001,97824.62]
[null,null,"Накладные расходы 93% ФОТ (от 61 418,34)",null,null,57119.06]
[null,null,"Сметная прибыль 62% ФОТ (от 61 418,34)",null,null,38079.370000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,193023.05]
[41,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",4.4390000000000001,11176.42,516462.26]
[42,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.8264999999999998,347.67,16838.240000000002]
[null,null,"Накладные расходы 94% ФОТ (от 6 898,30)",null,null,6484.4]
[null,null,"Сметная прибыль 51% ФОТ (от 6 898,30)",null,null,3518.13]
[null,null,"Итого c накладными и см. прибылью",null,null,26840.77]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1197239.0900000001]
["Накладные расходы",null,null,null,null,192034.55]
["Сметная прибыль",null,null,null,null,127218.23]
["Итого по разделу 7 Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)",null,null,null,null,1516491.87]
["Раздел 8. Фундаменты под оборудование (лист 11)"]
["Установка фанеры бакелитовой",null,null,null,null,null,"за м3 фундамента"]
[43,"ФЕР11-01-053-01","Устройство оснований полов из фанеры в один слой площадью: до 20 м2\n(100 м2)",0.1183,6759.4,10142.24]
[null,null,"Накладные расходы 112% ФОТ (от 2 876,98)",null,null,3222.22]
[null,null,"Сметная прибыль 65% ФОТ (от 2 876,98)",null,null,1870.04]
[null,null,"Итого c накладными и см. прибылью",null,null,15234.5,{"$f":"F381/D388*1.2*1.0224*1.0192","v":6845.0480433029115}]
[44,"ФССЦ-11.2.11.04-0052","Фанера общего назначения из шпона лиственных пород водостойкая, ФК, сорт II/IV, толщина 12 мм\n(м3)",-0.1467,4319.09,-6842.99,{"$f":"F382/D388*1.2*1.0224*1.0192","v":-3074.6394899630036}]
[45,"ФССЦ-11.2.11.02-0011","Фанера бакелизированная ФБС, толщина 14-18 мм\n(м3)",0.1467,12480,13383.26,{"$f":"F383/D388*1.2*1.0224*1.0192","v":6013.2631642662463}]
[46,"ФЕР06-01-001-02","Устройство бетонных фундаментов общего назначения под колонны объемом: до 3 м3\n(100 м3)",2.7279999999999999E-2,13020.27,8837.2999999999993]
[null,null,"Накладные расходы 102% ФОТ (от 7 121,88)",null,null,7264.32]
[null,null,"Сметная прибыль 58% ФОТ (от 7 121,88)",null,null,4130.6899999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,20232.310000000001,{"$f":"F387/D384/100*1.2*1.0224*1.0192","v":9273.9042263422889}]
[47,"ФССЦ-04.1.01.03-0019","Смеси бетонные (пенобетон), средняя плотность D1000 кг/м3\n(м3)",2.7829999999999999,582.69000000000005,34410.910000000003,{"$f":"F388/D388*1.2*1.0224*1.0192","v":15461.244685665601}]
["Обработка битумно-полимерной мастикой"]
[48,"ФЕР08-01-003-09","Огрунтовка поверхности полимерной мастикой на основе бутилкаучука\n(100 м2)",0.13950000000000001,174.47,554.42999999999995]
[null,null,"Накладные расходы 110% ФОТ (от 297,66)",null,null,327.43]
[null,null,"Сметная прибыль 69% ФОТ (от 297,66)",null,null,205.39]
[null,null,"Итого c накладными и см. прибылью",null,null,1087.25,{"$f":"F393/D388*1.2*1.0224*1.0192","v":488.51478454042405}]
[49,"ФЕР08-01-003-10","Гидроизоляция боковая обмазочная полимерной мастикой на основе бутилкаучука в один слой\n(100 м2)",0.1396,49.03,287.20999999999998]
[null,null,"Накладные расходы 110% ФОТ (от 283,76)",null,null,312.14]
[null,null,"Сметная прибыль 69% ФОТ (от 283,76)",null,null,195.79]
[null,null,"Итого c накладными и см. прибылью",null,null,795.14,{"$f":"F397/D388*1.2*1.0224*1.0192","v":357.26617225060733}]
[50,"ФССЦ-01.2.03.03-0122","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",83.76,13.91,31562.6,{"$f":"F398/D388*1.2*1.0224*1.0192","v":14181.464004171614}]
["Сверление отверстий в существующей плите под гильзы (Г1-5 шт, Г2-2 шт, Г3-4 шт; Г4-3 шт) ТЧ п.2.46.7., лист 11 прим.5"]
[51,"ФЕР46-03-004-49","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 160 мм/ Г1\n(100 отверстий)",0.05,4762.59,6120.87]
[null,null,"Накладные расходы 103% ФОТ (от 6 020,32)",null,null,6200.93]
[null,null,"Сметная прибыль 59% ФОТ (от 6 020,32)",null,null,3551.99]
[null,null,"Итого c накладными и см. прибылью",null,null,15873.79]
[52,"ФЕР46-03-004-68","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-49 / 30 мм\n(100 отверстий)",-0.05,3052.66,-3940.22]
[null,null,"Накладные расходы 103% ФОТ (от -3 883,28)",null,null,-3999.78]
[null,null,"Сметная прибыль 59% ФОТ (от -3 883,28)",null,null,-2291.14]
[null,null,"Итого c накладными и см. прибылью",null,null,-10231.14]
[53,"ФССЦ-01.7.17.09-1177","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 162 мм\n(шт)",1.4999999999999999E-2,3211.94,225.96]
[54,"ФЕР46-03-004-51","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 220 мм/Г2\n(100 отверстий)",0.02,5008.51,2574.36]
[null,null,"Накладные расходы 103% ФОТ (от 2 529,41)",null,null,2605.29]
[null,null,"Сметная прибыль 59% ФОТ (от 2 529,41)",null,null,1492.35]
[null,null,"Итого c накладными и см. прибылью",null,null,6672]
[55,"ФЕР46-03-004-70","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-51\n(100 отверстий)",-0.02,189.06,-97.74]
[null,null,"Накладные расходы 103% ФОТ (от -96,34)",null,null,-99.23]
[null,null,"Сметная прибыль 59% ФОТ (от -96,34)",null,null,-56.84]
[null,null,"Итого c накладными и см. прибылью",null,null,-253.81]
[56,"ФССЦ-01.7.17.09-1180","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 202 мм\n(шт)",5.3400000000000003E-2,4433.01,1110.23]
[57,"ФЕР46-03-004-49","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 160 мм/ Г3\n(100 отверстий)",0.04,4762.59,4896.7]
[null,null,"Накладные расходы 103% ФОТ (от 4 816,26)",null,null,4960.75]
[null,null,"Сметная прибыль 59% ФОТ (от 4 816,26)",null,null,2841.59]
[null,null,"Итого c накладными и см. прибылью",null,null,12699.04]
[58,"ФЕР46-03-004-68","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-49 / 30 мм\n(100 отверстий)",-0.04,3052.66,-3152.17]
[null,null,"Накладные расходы 103% ФОТ (от -3 106,62)",null,null,-3199.82]
[null,null,"Сметная прибыль 59% ФОТ (от -3 106,62)",null,null,-1832.91]
[null,null,"Итого c накладными и см. прибылью",null,null,-8184.9]
[59,"ФССЦ-01.7.17.09-1177","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 162 мм\n(шт)",1.2E-2,3211.94,180.77]
[60,"ФЕР46-03-004-55","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 400 мм/ Г4\n(100 отверстий)",0.03,11074.38,7599.82]
[null,null,"Накладные расходы 103% ФОТ (от 7 153,37)",null,null,7367.97]
[null,null,"Сметная прибыль 59% ФОТ (от 7 153,37)",null,null,4220.49]
[null,null,"Итого c накладными и см. прибылью",null,null,19188.28]
[61,"ФЕР46-03-004-74","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-55\n(100 отверстий)",-0.03,7961,-5437.07]
[null,null,"Накладные расходы 103% ФОТ (от -5 129,19)",null,null,-5283.07]
[null,null,"Сметная прибыль 59% ФОТ (от -5 129,19)",null,null,-3026.22]
[null,null,"Итого c накладными и см. прибылью",null,null,-13746.36]
[62,"ФССЦ-01.7.15.01-0032","Анкер высокопрочный забивной, АВЗ-10/500\n(шт)",12.055999999999999,29.37,2758.32]
[63,"ФССЦ-01.7.17.09-1185","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 450 мм, диаметр 400 мм\n(шт)",7.4399999999999994E-2,8396.42,2904.83]
["Установка закладных деталей"]
[64,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг (Г1-Г4)\n(т)",0.26100000000000001,768.92,8657.94]
[null,null,"Накладные расходы 102% ФОТ (от 8 638,61)",null,null,8811.3799999999992]
[null,null,"Сметная прибыль 58% ФОТ (от 8 638,61)",null,null,5010.3900000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,22479.71]
[65,"ФССЦ-08.4.03.03-0003","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 10 мм\n(т)",0.01,5802.77,491.49]
[66,"ФССЦ-23.3.03.02-0088","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 114 мм, толщина стенки 6 мм\n(м)",3.75,138.04,7578.4]
[67,"ФССЦ-23.3.03.02-0111","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 133 мм, толщина стенки 4 мм\n(м)",1.5,93.26,1717.85]
[68,"ФССЦ-23.3.03.02-0075","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 108 мм, толщина стенки 4 мм\n(м)",3,81.61,4118.04]
[69,"ФССЦ-23.3.03.02-0162","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 273 мм, толщина стенки 7 мм\n(м)",2.25,273.45999999999998,13923.9]
[70,"ФССЦ-23.8.04.06-0076","Отводы 90 град. с радиусом кривизны R=1,5 Ду на Ру до 16 МПа (160 кгс/см2), диаметром условного прохода: 100 мм, наружным диаметром 114 мм, толщиной стенки 6 мм\n(шт)",5,83.77,3166.51]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,147733.75]
["Накладные расходы",null,null,null,null,28490.53]
["Сметная прибыль",null,null,null,null,16311.62]
["Итого по разделу 8 Фундаменты под оборудование (лист 11)",null,null,null,null,192535.9]
["Раздел 9. Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)"]
[71,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",0.24709999999999999,1049.6300000000001,5445.6]
[null,null,"Накладные расходы 93% ФОТ (от 3 418,97)",null,null,3179.64]
[null,null,"Сметная прибыль 62% ФОТ (от 3 418,97)",null,null,2119.7600000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,10745]
[72,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.24709999999999999,12990.48,33511.85]
[73,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",9.2999999999999999E-2,347.67,554.02]
[null,null,"Накладные расходы 94% ФОТ (от 226,97)",null,null,213.35]
[null,null,"Сметная прибыль 51% ФОТ (от 226,97)",null,null,115.75]
[null,null,"Итого c накладными и см. прибылью",null,null,883.12]
[74,"ФЕР06-01-001-05","Устройство железобетонных фундаментов общего назначения под колонны объемом: до 3 м3\n(100 м3)",2.3999999999999998E-3,15853.66,1039.83]
[null,null,"Накладные расходы 102% ФОТ (от 879,93)",null,null,897.53]
[null,null,"Сметная прибыль 58% ФОТ (от 879,93)",null,null,510.36]
[null,null,"Итого c накладными и см. прибылью",null,null,2447.7199999999998,{"$f":"F465/D462/100*1.2*1.0224*1.0192","v":12752.989337088002}]
[75,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.24360000000000001,665,1151.78,{"$f":"F466/D466*1.2*1.0224*1.0192","v":5912.2630814896547}]
[76,"ФССЦ-08.4.03.03-0006","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 16 мм\n(т)",1.8960000000000001E-2,5488.69,1047.94,{"$f":"F467/D466*1.2*1.0224*1.0192","v":5379.2364632275858}]
[77,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",6.9519999999999998E-3,6780,424.21,{"$f":"F468/D466*1.2*1.0224*1.0192","v":2177.5348780137929}]
[78,"ФССЦ-08.4.03.03-0003","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 10 мм\n(т)",1.84,5802.77,90435.01,{"$f":"F469/D466*1.2*1.0224*1.0192/1000","v":464.21675224187578}]
[79,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",3.5999999999999997E-2,1275.18,1240.0899999999999]
[null,null,"Накладные расходы 102% ФОТ (от 1 044,24)",null,null,1065.1199999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 1 044,24)",null,null,605.66]
[null,null,"Итого c накладными и см. прибылью",null,null,2910.87]
[80,"ФССЦ-08.4.01.02-0011","Детали закладные и накладные, изготовленные без применения сварки, гнутья, сверления (пробивки) отверстий, поставляемые отдельно\n(т)",3.5999999999999997E-2,5804,2480.17]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,137330.5]
["Накладные расходы",null,null,null,null,5355.64]
["Сметная прибыль",null,null,null,null,3351.53]
["Итого по разделу 9 Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)",null,null,null,null,146037.67000000001]
["Раздел 10. Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)"]
[81,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп11)\n(т)",4.6791,1629.76,248426.96]
[null,null,"Накладные расходы 93% ФОТ (от 215 427,27)",null,null,200347.36]
[null,null,"Сметная прибыль 62% ФОТ (от 215 427,27)",null,null,133564.91]
[null,null,"Итого c накладными и см. прибылью",null,null,582339.23]
[82,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",4.6790000000000003,12990.48,634568.84]
[83,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",1.07,347.67,6374.28]
[null,null,"Накладные расходы 94% ФОТ (от 2 611,42)",null,null,2454.73]
[null,null,"Сметная прибыль 51% ФОТ (от 2 611,42)",null,null,1331.82]
[null,null,"Итого c накладными и см. прибылью",null,null,10160.83]
[84,"ФЕР46-05-008-03","Монтаж мелких металлоконструкций массой до 10 кг\n(т металлоконструкций)",0.10979999999999999,1160.6300000000001,4896.7299999999996]
[null,null,"Накладные расходы 103% ФОТ (от 4 676,08)",null,null,4816.3599999999997]
[null,null,"Сметная прибыль 59% ФОТ (от 4 676,08)",null,null,2758.89]
[null,null,"Итого c накладными и см. прибылью",null,null,12471.98]
[85,"ФССЦ-08.3.07.01-0031","Сталь полосовая: 16х4 мм\n(т)",0.10979999999999999,6135.54,7639.56]
[86,"ФЕР26-01-039-01","Изоляция покрытий и перекрытий изделиями из волокнистых и зернистых материалов насухо\n(м3)",0.14000000000000001,196.35,961.44]
[null,null,"Накладные расходы 97% ФОТ (от 919,09)",null,null,891.52]
[null,null,"Сметная прибыль 55% ФОТ (от 919,09)",null,null,505.5]
[null,null,"Итого c накладными и см. прибылью",null,null,2358.46]
[87,"ФССЦ-12.2.05.10-0007","Плиты минераловатные \"Тех Баттс 50\" ROCKWOOL\n(м3)",0.14280000000000001,445.12,922.94]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,903790.75]
["Накладные расходы",null,null,null,null,208509.97]
["Сметная прибыль",null,null,null,null,138161.12]
["Итого по разделу 10 Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)",null,null,null,null,1250461.8400000001]
["Раздел 11. Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)"]
[88,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп6, Г1, Ст1)\n(т)",0.96220000000000006,1629.76,51085.99]
[null,null,"Накладные расходы 93% ФОТ (от 44 300,00)",null,null,41199]
[null,null,"Сметная прибыль 62% ФОТ (от 44 300,00)",null,null,27466]
[null,null,"Итого c накладными и см. прибылью",null,null,119750.99]
[89,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.96220000000000006,12990.48,130494.15]
[90,"ФЕР09-03-043-01","Монтаж металлоконструкций постаментов под технологическое оборудование (Рама Р1)\n(т металлоконструкций)",0.109,7384.06,11587.84]
[null,null,"Накладные расходы 93% ФОТ (от 4 863,83)",null,null,4523.3599999999997]
[null,null,"Сметная прибыль 62% ФОТ (от 4 863,83)",null,null,3015.57]
[null,null,"Итого c накладными и см. прибылью",null,null,19126.77]
[91,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.109,12990.48,14782.65]
[92,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",0.51119999999999999,1049.6300000000001,11265.85]
[null,null,"Накладные расходы 93% ФОТ (от 7 073,17)",null,null,6578.05]
[null,null,"Сметная прибыль 62% ФОТ (от 7 073,17)",null,null,4385.37]
[null,null,"Итого c накладными и см. прибылью",null,null,22229.27]
[93,"ФССЦ-08.3.01.02-0038","Двутавр с параллельными гранями полок №20-24 Б1, Б2, сталь спокойная\n(т)",0.51119999999999999,8280,42031.07]
[94,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.4,347.67,2382.92]
[null,null,"Накладные расходы 94% ФОТ (от 976,24)",null,null,917.67]
[null,null,"Сметная прибыль 51% ФОТ (от 976,24)",null,null,497.88]
[null,null,"Итого c накладными и см. прибылью",null,null,3798.47]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,263630.46999999997]
["Накладные расходы",null,null,null,null,53218.080000000002]
["Сметная прибыль",null,null,null,null,35364.82]
["Итого по разделу 11 Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)",null,null,null,null,352213.37]
["Раздел 12. Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)"]
[95,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп4, П-1.1..П-3.2, СТ-1)\n(т)",0.4743,1629.76,25181.96]
[null,null,"Накладные расходы 93% ФОТ (от 21 836,92)",null,null,20308.34]
[null,null,"Сметная прибыль 62% ФОТ (от 21 836,92)",null,null,13538.89]
[null,null,"Итого c накладными и см. прибылью",null,null,59029.19]
[96,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.4743,12990.48,64324.86]
[97,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.37,360,1096.24]
[98,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг (Г1-Г3)\n(т)",8.1476699999999999E-2,768.92,2702.76]
[null,null,"Накладные расходы 102% ФОТ (от 2 696,73)",null,null,2750.66]
[null,null,"Сметная прибыль 58% ФОТ (от 2 696,73)",null,null,1564.1]
[null,null,"Итого c накладными и см. прибылью",null,null,7017.52]
[99,"ФССЦ-23.3.03.02-0157","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 219 мм, толщина стенки 6 мм (прим. 219х4)\n(м)",0.98799999999999999,195.38,4040.23]
[100,"ФССЦ-23.3.03.02-0088","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 114 мм, толщина стенки 6 мм\n(м)",0.247,138.04,499.16]
[101,"ФССЦ-23.3.03.02-0136","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 159 мм, толщина стенки 4,5 мм (прим. 159х3.2)\n(м)",0.74099999999999999,122.04,1636.81]
[102,"ФССЦ-08.3.05.02-0057","Сталь листовая горячекатаная марки Ст3 толщиной: 5,0 мм\n(т)",1.206E-2,6712.55,766.63]
[103,"ФССЦ-08.3.05.02-0060","Сталь листовая горячекатаная марки Ст3 толщиной: 6,0 мм\n(т)",3.7449999999999997E-2,6691.21,2375.5500000000002]
[104,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.7399999999999999E-2,1049.6300000000001,383.45]
[null,null,"Накладные расходы 93% ФОТ (от 240,75)",null,null,223.9]
[null,null,"Сметная прибыль 62% ФОТ (от 240,75)",null,null,149.27000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,756.62]
[105,"ФССЦ-08.3.11.01-0041","Швеллеры: №12 сталь марки ВСт3пс5\n(т)",1.7399999999999999E-2,4516.54,780.38]
[106,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.21,347.67,1251.03]
[null,null,"Накладные расходы 94% ФОТ (от 512,53)",null,null,481.78]
[null,null,"Сметная прибыль 51% ФОТ (от 512,53)",null,null,261.39]
[null,null,"Итого c накладными и см. прибылью",null,null,1994.2]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,105039.06]
["Накладные расходы",null,null,null,null,23764.67]
["Сметная прибыль",null,null,null,null,15513.65]
["Итого по разделу 12 Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)",null,null,null,null,144317.38]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,7445705.3399999999]
["Накладные расходы",null,null,null,null,1162911.6499999999]
["Сметная прибыль",null,null,null,null,766965]
["ВСЕГО по смете",null,null,null,null,9375581.9900000002]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-05"]
[]
["на Архитектурно-строительные решения. Цех №417. Марка АС2. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Проёмы (лист 7)"]
["- двери металлические"]
[1,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",7.14,80.19,14119.18]
[null,null,"Накладные расходы 93% ФОТ (от 11 560,35)",null,null,10751.13]
[null,null,"Сметная прибыль 62% ФОТ (от 11 560,35)",null,null,7167.42]
[null,null,"Итого c накладными и см. прибылью",null,null,32037.73,{"$f":"F583/D580*1.2*1.0224*1.0192","v":5610.8030848602357},{"$f":"G583*1.9","v":10660.525861234448},"СМР",{"$f":"H583+G589","v":12896.313937123088},"МТР",{"$f":"G584+H585+G590","v":27398.312164595354}]
[2,"ФССЦ-01.7.04.07-0003","Комплект скобяных изделий для блоков входных дверей в помещение однопольных\n(компл)",3,94.68,1119.1199999999999,{"$f":"F584/D584*1.2*1.0224*1.0192","v":466.46268125183997}]
[3,"ФССЦ-07.1.01.03-0002","Блок дверной стальной наружный двупольный типа ДСН ДКН, площадь 2,73 м2.\n(м2)",7.14,1465.11,70820.19,{"$f":"F585/D585*1.2*1.0224*1.0192","v":12402.818193498355},{"$f":"G585*1.9","v":23565.354567646875}]
[4,"ФЕР09-04-012-02","Установка дверного доводчика к металлическим дверям\n(шт)",3,20.68,2169.87]
[null,null,"Накладные расходы 93% ФОТ (от 2 060,74)",null,null,1916.49]
[null,null,"Сметная прибыль 62% ФОТ (от 2 060,74)",null,null,1277.6600000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5364.02,{"$f":"F589/D586*1.2*1.0224*1.0192","v":2235.7880758886404}]
[5,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",3,272.22000000000003,8076.77,{"$f":"F590/D590*1.2*1.0224*1.0192","v":3366.4949156966404}]
["- окна ПВХ"]
[6,"ФЕР10-01-034-02","Установка в жилых и общественных зданиях оконных блоков из ПВХ профилей: глухих с площадью проема более 2 м2\n(100 м2)",0.1017,7736.12,10631.62]
[null,null,"Накладные расходы 108% ФОТ (от 7 795,41)",null,null,8419.0400000000009]
[null,null,"Сметная прибыль 55% ФОТ (от 7 795,41)",null,null,4287.4799999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,23338.14,{"$f":"F595/D592/100*1.2*1.0224*1.0192","v":2869.5037039824429}]
[7,"ФССЦ-11.3.02.04-0001","Блок оконный из ПВХ-профилей, трехстворчатый, глухой, с двухкамерным стеклопакетом (32 мм), площадью более 3 м2 (ОК-1)\n(м2)",10.17,1809.04,45994.84]
[8,"ФЕР09-04-009-04","Монтаж оконных блоков: из алюминиевых многокамерных профилей с герметичными стеклопакетами\n(100 м2)",0.30059999999999998,8992.7999999999993,101376.53]
[null,null,"Накладные расходы 93% ФОТ (от 87 083,82)",null,null,80987.95]
[null,null,"Сметная прибыль 62% ФОТ (от 87 083,82)",null,null,53991.97]
[null,null,"Итого c накладными и см. прибылью",null,null,236356.45,{"$f":"F600/D597/100*1.2*1.0224*1.0192","v":9831.957305469703},{"$f":"G600*1.45","v":14256.33809293107},{"$f":"G600*2.85","v":28021.078320588655}]
[9,"ФССЦ-09.4.03.05-0001","Блоки оконные из алюминиевого комбинированного профиля одинарной конструкции: с двухкамерным стеклопакетом двухстворчатые, неоткрываемые (ГОСТ 23166-99)\n(м2)",30.06,473.63,193769.9,{"$f":"F601/D601*1.2*1.0224*1.0192","v":8060.4416925585638},{"$f":"G601*1.45","v":11687.640454209917},{"$f":"G601*2.85","v":22972.258823791908}]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,448078.02]
["Накладные расходы",null,null,null,null,102074.61]
["Сметная прибыль",null,null,null,null,66724.52]
["Итого по разделу 1 Проёмы (лист 7)",null,null,null,null,616877.15]
["Раздел 2. Стены (лист 7)"]
[10,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",45,105.51,136452.63]
[null,null,"Накладные расходы 110% ФОТ (от 122 407,57)",null,null,134648.32999999999]
[null,null,"Сметная прибыль 69% ФОТ (от 122 407,57)",null,null,84461.22]
[null,null,"Итого c накладными и см. прибылью",null,null,355562.18]
[11,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",10.8,485.9,44658.1]
[12,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",17.100000000000001,1752.6,251443.77]
[13,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",0.29160000000000003,675.4,8361.23]
[null,null,"Накладные расходы 110% ФОТ (от 8 272,90)",null,null,9100.19]
[null,null,"Сметная прибыль 69% ФОТ (от 8 272,90)",null,null,5708.3]
[null,null,"Итого c накладными и см. прибылью",null,null,23169.72]
[14,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.29199999999999998,8817.17,50101.98]
[15,"ФЕР15-02-041-03","Устройство металлического каркаса из направляющих профилей под облицовку различными материалами: стен\n(100 м2)",7.0090000000000003,3834.51,875499.73]
[null,null,"Накладные расходы 100% ФОТ (от 172 275,39)",null,null,172275.39]
[null,null,"Сметная прибыль 49% ФОТ (от 172 275,39)",null,null,84414.94]
[null,null,"Итого c накладными и см. прибылью",null,null,1132190.06]
[16,"ФЕР09-04-006-02","Монтаж ограждающих конструкций стен: из профилированного листа при высоте здания до 30 м\n(100 м2)",7.0090000000000003,5063.29,758699.55]
[null,null,"Накладные расходы 93% ФОТ (от 481 695,78)",null,null,447977.08]
[null,null,"Сметная прибыль 62% ФОТ (от 481 695,78)",null,null,298651.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1505328.01]
[17,"ФССЦ-08.3.09.04-0016","Профнастил оцинкованный с покрытием: полиэстер С21-1000-0,7\n(м2)",735.9,79.64,1135805.1299999999]
[18,"ФССЦ-01.7.15.04-0045","Винты самонарезающие для крепления профилированного настила и панелей к несущим конструкциям\n(т)",4.0500000000000001E-2,35011,6437.47]
[19,"ФССЦ-01.7.15.08-0011","Заклепки комбинированные для соединения профилированного стального настила и разнообразных листовых деталей\n(т)",8.0000000000000002E-3,9526,1859.48]
[20,"ФЕР26-01-036-01","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: наружных стен\n(100 м2)",7.0090000000000003,2727.39,451399.93]
[null,null,"Накладные расходы 97% ФОТ (от 58 337,16)",null,null,56587.05]
[null,null,"Сметная прибыль 55% ФОТ (от 58 337,16)",null,null,32085.439999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,540072.42000000004]
[21,"ФССЦ-12.2.05.05-0026","Плиты минераловатные на синтетическом связующем Техно (ТУ 5762-043-17925162-2006), марки: ТЕХНОВЕНТ СТАНДАРТ\n(м3)",70.09,565.80999999999995,444958.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4165677.53]
["Накладные расходы",null,null,null,null,820588.04]
["Сметная прибыль",null,null,null,null,505321.28]
["Итого по разделу 2 Стены (лист 7)",null,null,null,null,5491586.8499999996]
["Раздел 3. Перемычки (лист 7)"]
[22,"ФЕРр53-25-1","Устройство металлических перемычек в стенах существующих зданий\n(т)",0.28299999999999997,3160.06,25592.799999999999]
[null,null,"Накладные расходы 92% ФОТ (от 22 112,61)",null,null,20343.599999999999]
[null,null,"Сметная прибыль 52% ФОТ (от 22 112,61)",null,null,11498.56]
[null,null,"Итого c накладными и см. прибылью",null,null,57434.96]
[23,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.29399999999999998,12990.48,39872.46]
[24,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.421,1027.6500000000001,29903.93]
[null,null,"Накладные расходы 93% ФОТ (от 18 249,39)",null,null,16971.93]
[null,null,"Сметная прибыль 62% ФОТ (от 18 249,39)",null,null,11314.62]
[null,null,"Итого c накладными и см. прибылью",null,null,58190.48]
[25,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.421,12990.48,192716.89]
[26,"ФЕР15-02-036-01","Штукатурка по сетке без устройства каркаса: улучшенная стен\n(100 м2)",9.4E-2,6305.02,9436.1200000000008]
[null,null,"Накладные расходы 100% ФОТ (от 6 312,16)",null,null,6312.16]
[null,null,"Сметная прибыль 49% ФОТ (от 6 312,16)",null,null,3092.96]
[null,null,"Итого c накладными и см. прибылью",null,null,18841.240000000002]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,297522.2]
["Накладные расходы",null,null,null,null,43627.69]
["Сметная прибыль",null,null,null,null,25906.14]
["Итого по разделу 3 Перемычки (лист 7)",null,null,null,null,367056.03]
["Раздел 4. Отмостка (лист 7)"]
[27,"ФЕР11-01-001-02","Уплотнение грунта: щебнем\n(100 м2)",0.63,210.47,3335.13]
[null,null,"Накладные расходы 112% ФОТ (от 2 621,70)",null,null,2936.3]
[null,null,"Сметная прибыль 65% ФОТ (от 2 621,70)",null,null,1704.11]
[null,null,"Итого c накладными и см. прибылью",null,null,7975.54]
[28,"ФССЦ-02.2.05.04-1572","Щебень М 600, фракция 5(3)-10 мм, группа 2\n(м3)",3.21,145.80000000000001,6594.37]
[29,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",3.2000000000000001E-2,4711.5,3206.71]
[null,null,"Накладные расходы 102% ФОТ (от 2 632,64)",null,null,2685.29]
[null,null,"Сметная прибыль 58% ФОТ (от 2 632,64)",null,null,1526.93]
[null,null,"Итого c накладными и см. прибылью",null,null,7418.93]
[30,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс В7,5 (М100)\n(м3)",3.2130000000000001,560,13692.52]
[31,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",0.63,578.79,13829.37]
[null,null,"Накладные расходы 112% ФОТ (от 11 634,28)",null,null,13030.39]
[null,null,"Сметная прибыль 65% ФОТ (от 11 634,28)",null,null,7562.28]
[null,null,"Итого c накладными и см. прибылью",null,null,34422.04]
[32,"ФЕР08-01-008-03","Устройство горизонтальной изоляции: методом наплавления\n(100 м2)",0.63,222.13,3068.19]
[null,null,"Накладные расходы 110% ФОТ (от 2 368,28)",null,null,2605.11]
[null,null,"Сметная прибыль 69% ФОТ (от 2 368,28)",null,null,1634.11]
[null,null,"Итого c накладными и см. прибылью",null,null,7307.41]
[33,"Цена поставщика","Техноэласт Терра\n(м2)",72.45,45.04,27378.04]
[34,"ФЕР11-01-009-01","Устройство тепло- и звукоизоляции сплошной из плит: или матов минераловатных или стекловолокнистых\n(100 м2)",0.63,416.53,9928.91]
[null,null,"Накладные расходы 112% ФОТ (от 9 646,34)",null,null,10803.9]
[null,null,"Сметная прибыль 65% ФОТ (от 9 646,34)",null,null,6270.12]
[null,null,"Итого c накладными и см. прибылью",null,null,27002.93]
[35,"ФССЦ-12.2.05.09-0009","Пенополистирол экструдированный ТЕХНОНИКОЛЬ XPS CARBON 35-300\n(м3)",6.3,1634.71,52935.18]
[36,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",6.3E-2,4711.5,6313.21]
[null,null,"Накладные расходы 102% ФОТ (от 5 183,00)",null,null,5286.66]
[null,null,"Сметная прибыль 58% ФОТ (от 5 183,00)",null,null,3006.14]
[null,null,"Итого c накладными и см. прибылью",null,null,14606.01]
[37,"ФССЦ-04.1.02.05-0005","Смеси бетонные тяжелого бетона (БСТ), класс В12,5 (М150)\n(м3)",6.43,600,29590.86]
[38,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.1273,473.11,1207.8699999999999]
[null,null,"Накладные расходы 102% ФОТ (от 853,85)",null,null,870.93]
[null,null,"Сметная прибыль 58% ФОТ (от 853,85)",null,null,495.23]
[null,null,"Итого c накладными и см. прибылью",null,null,2574.0300000000002]
[39,"ФССЦ-08.4.02.06-0003","Сетка сварная из холоднотянутой проволоки 4-5 мм\n(т)",0.1273,8780.09,10651.73]
[40,"ФЕР27-07-001-01","Устройство асфальтобетонных покрытий дорожек и тротуаров однослойных из литой мелкозернистой асфальтобетонной смеси толщиной 3 см\n(100 м2)",0.63,360.72,6039.91]
[null,null,"Накладные расходы 113% ФОТ (от 4 599,77)",null,null,5197.74]
[null,null,"Сметная прибыль 77% ФОТ (от 4 599,77)",null,null,3541.82]
[null,null,"Итого c накладными и см. прибылью",null,null,14779.47]
[41,"ФССЦ-04.2.01.01-0046","Смеси асфальтобетонные плотные мелкозернистые тип А марка I\n(т)",4.4980000000000002,503.58,19321.330000000002]
[42,"ФЕР27-07-001-02","На каждые 0,5 см изменения толщины покрытия добавлять к расценке 27-07-001-01\n(100 м2)",0.63,143.76,3100.4]
[null,null,"Накладные расходы 113% ФОТ (от 2 946,21)",null,null,3329.22]
[null,null,"Сметная прибыль 77% ФОТ (от 2 946,21)",null,null,2268.58]
[null,null,"Итого c накладными и см. прибылью",null,null,8698.2000000000007]
[43,"ФССЦ-04.2.01.01-0046","Смеси асфальтобетонные плотные мелкозернистые тип А марка I\n(т)",3.0489999999999999,503.58,13097.09]
[44,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.63,110.98,3096.75]
[null,null,"Накладные расходы 103% ФОТ (от 3 086,68)",null,null,3179.28]
[null,null,"Сметная прибыль 59% ФОТ (от 3 086,68)",null,null,1821.14]
[null,null,"Итого c накладными и см. прибылью",null,null,8097.17]
[45,"ФССЦ-01.7.07.26-0022","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 40 мм\n(100 м)",0.64890000000000003,325,1541.62]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,227929.19]
["Накладные расходы",null,null,null,null,49924.83]
["Сметная прибыль",null,null,null,null,29830.46]
["Итого по разделу 4 Отмостка (лист 7)",null,null,null,null,307684.47999999998]
["Раздел 5. Демонтажные работы (лист 7)"]
[46,"ФЕР10-01-034-02","Демонтаж. Установка в жилых и общественных зданиях оконных блоков из ПВХ профилей: глухих с площадью проема более 2 м2\n(100 м2)",0.20200000000000001,1357.15,10946.93]
[null,null,"Накладные расходы 108% ФОТ (от 10 735,34)",null,null,11594.17]
[null,null,"Сметная прибыль 55% ФОТ (от 10 735,34)",null,null,5904.44]
[null,null,"Итого c накладными и см. прибылью",null,null,28445.54]
[47,"ФЕР09-04-011-01","Демонтаж. Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",0.93600000000000005,2379.3000000000002,37086.129999999997]
[null,null,"Накладные расходы 93% ФОТ (от 19 206,52)",null,null,17862.060000000001]
[null,null,"Сметная прибыль 62% ФОТ (от 19 206,52)",null,null,11908.04]
[null,null,"Итого c накладными и см. прибылью",null,null,66856.23]
[48,"ФЕР09-04-006-01","Демонтаж. Монтаж фахверка\n(т)",4.3,664.05,71320.66]
[null,null,"Накладные расходы 93% ФОТ (от 48 331,46)",null,null,44948.26]
[null,null,"Сметная прибыль 62% ФОТ (от 48 331,46)",null,null,29965.51]
[null,null,"Итого c накладными и см. прибылью",null,null,146234.43,{"$f":"F723/D720*1.2*1.0224*1.0192","v":42524.839476740766}]
[49,"ФЕР46-04-001-04","Разборка: кирпичных стен\n(м3)",61,147.07,222296]
[null,null,"Накладные расходы 91% ФОТ (от 208 192,59)",null,null,189455.26]
[null,null,"Сметная прибыль 52% ФОТ (от 208 192,59)",null,null,108260.15]
[null,null,"Итого c накладными и см. прибылью",null,null,520011.41]
[50,"ФЕР07-01-035-08","Установка панелей наружных стен многоэтажных зданий длиной: до 6 м рядовых при наибольшей массе монтажных элементов в здании до 8 т, площадь панелей до 10 м2 (разборка плитограждения ПЗ-6)\n(100 шт)",0.36,16184.21,135355.57]
[null,null,"Накладные расходы 110% ФОТ (от 111 734,00)",null,null,122907.4]
[null,null,"Сметная прибыль 73% ФОТ (от 111 734,00)",null,null,81565.820000000007]
[null,null,"Итого c накладными и см. прибылью",null,null,339828.79]
["-погрузка и вывоз строительного мусора"]
[51,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",109.8,3.28,8121.25]
[52,"ФССЦпг-01-01-01-003","Погрузка при автомобильных перевозках изделий из сборного железобетона, бетона, керамзитобетона массой до 3 т\n(1 т груза)",75.599999999999994,10.71,18436.32]
[53,"ФССЦпг-03-21-01-110\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",185.4,50.78,107326.58]
["- погрузка и вывоз металлолома"]
[54,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",5.2359999999999998,17.95,3324.29]
[55,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",5.2359999999999998,2.91,173.7]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,614387.43000000005]
["Накладные расходы",null,null,null,null,386767.15]
["Сметная прибыль",null,null,null,null,237603.96]
["Итого по разделу 5 Демонтажные работы (лист 7)",null,null,null,null,1238758.54]
["Раздел 6. Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)"]
[56,"ФЕР09-04-011-01","Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",8.5380000000000003,4746.49,667009.30000000005]
[null,null,"Накладные расходы 93% ФОТ (от 315 747,21)",null,null,293644.90999999997]
[null,null,"Сметная прибыль 62% ФОТ (от 315 747,21)",null,null,195763.27]
[null,null,"Итого c накладными и см. прибылью",null,null,1156417.48]
[57,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",8.5380000000000003,12990.48,1157928.78]
[58,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",2.5999999999999999E-2,716.71,660.16]
[null,null,"Накладные расходы 102% ФОТ (от 614,05)",null,null,626.33000000000004]
[null,null,"Сметная прибыль 58% ФОТ (от 614,05)",null,null,356.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1642.64]
[59,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",5.2999999999999999E-2,711.5,291.49]
[60,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01\n(100 м2)",2.5999999999999999E-2,202.5,189.43]
[null,null,"Накладные расходы 102% ФОТ (от 175,97)",null,null,179.49]
[null,null,"Сметная прибыль 58% ФОТ (от 175,97)",null,null,102.06]
[null,null,"Итого c накладными и см. прибылью",null,null,470.98]
[61,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",2.6499999999999999E-2,711.5,145.75]
[62,"ФЕР46-08-012-03","Установка анкеров в отверстия глубиной 100 мм с применением составов на цементно-эпоксидной основе, диаметр анкера: 12 мм\n(100 шт)",4.4800000000000004,101.15,18225.78]
[null,null,"Накладные расходы 103% ФОТ (от 18 036,66)",null,null,18577.759999999998]
[null,null,"Сметная прибыль 59% ФОТ (от 18 036,66)",null,null,10641.63]
[null,null,"Итого c накладными и см. прибылью",null,null,47445.17]
[63,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм(прим. Механический анкер R-XPT M20x200)\n(100 шт)",4.4800000000000004,1121,49618.15]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1894068.84]
["Накладные расходы",null,null,null,null,313028.49]
["Сметная прибыль",null,null,null,null,206863.11]
["Итого по разделу 6 Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)",null,null,null,null,2413960.44]
["Раздел 7. Разные работы (лист 7)"]
[64,"ФЕР29-01-253-02","Установка гильз из стальных труб диаметром: 150 мм\n(10 шт)",0.3,80.569999999999993,1082.69]
[null,null,"Накладные расходы 146% ФОТ (от 1 078,80)",null,null,1575.05]
[null,null,"Сметная прибыль 75% ФОТ (от 1 078,80)",null,null,809.1]
[null,null,"Итого c накладными и см. прибылью",null,null,3466.84]
[65,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.11E-2,12990.48,1505.39]
[66,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",1.98E-3,1275.18,68.209999999999994]
[null,null,"Накладные расходы 102% ФОТ (от 57,44)",null,null,58.59]
[null,null,"Сметная прибыль 58% ФОТ (от 57,44)",null,null,33.32]
[null,null,"Итого c накладными и см. прибылью",null,null,160.12]
[67,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",2E-3,12990.48,271.24]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2927.53]
["Накладные расходы",null,null,null,null,1633.64]
["Сметная прибыль",null,null,null,null,842.42]
["Итого по разделу 7 Разные работы (лист 7)",null,null,null,null,5403.59]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,7650590.7400000002]
["Накладные расходы",null,null,null,null,1717644.44]
["Сметная прибыль",null,null,null,null,1073091.8999999999]
["ВСЕГО по смете",null,null,null,null,10880176.9]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-02"]
[]
["на Архитектурные решения. Цех №417. Марка АР1. Этап 1., АО \" МЕТРОВАГОНМАШ\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"на Архитектурные решения. Цех №417. Марка АР1. Этап 1., АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Полы (1727-1/9-52-АР1-лист 10)"]
["тип 1- 401м2."]
[1,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",4.01,465.1,77201.08]
[null,null,"Накладные расходы 112% ФОТ (от 76 086,01)",null,null,85216.33]
[null,null,"Сметная прибыль 65% ФОТ (от 76 086,01)",null,null,49455.91]
[null,null,"Итого c накладными и см. прибылью",null,null,211873.32]
[2,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",8.18,665.7,42801.05]
[3,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03 (до 95 мм)\n(100 м2)",4.01,241.1,27236.97]
[null,null,"Накладные расходы 112% ФОТ (от 24 456,49)",null,null,27391.27]
[null,null,"Сметная прибыль 65% ФОТ (от 24 456,49)",null,null,15896.72]
[null,null,"Итого c накладными и см. прибылью",null,null,70524.960000000006]
[4,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",30.68,665.7,160530.09]
[5,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",1.2430000000000001,473.11,11794.07]
[null,null,"Накладные расходы 102% ФОТ (от 8 337,32)",null,null,8504.07]
[null,null,"Сметная прибыль 58% ФОТ (от 8 337,32)",null,null,4835.6499999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,25133.79]
[6,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",1.2430000000000001,8817.17,213276.59]
[7,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",4.01,29630.76,1067130.06]
[null,null,"Накладные расходы 112% ФОТ (от 124 279,98)",null,null,139193.57999999999]
[null,null,"Сметная прибыль 65% ФОТ (от 124 279,98)",null,null,80781.990000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,1287105.6299999999]
[8,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-2293.7199999999998,50.19,-931335.42]
[9,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 (до 5 мм)\n(100 м2)",4.01,7289.2,251265.36]
[null,null,"Накладные расходы 112% ФОТ (от 18 154,59)",null,null,20333.14]
[null,null,"Сметная прибыль 65% ФОТ (от 18 154,59)",null,null,11800.48]
[null,null,"Итого c накладными и см. прибылью",null,null,283398.98]
[10,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-573.42999999999995,50.19,-232833.85]
[11,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",3869.65,51.97,1687344.1]
["тип 2.1- 1734,8м2"]
[12,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",17.347999999999999,465.1,333986.11]
[null,null,"Накладные расходы 112% ФОТ (от 329 162,12)",null,null,368661.57]
[null,null,"Сметная прибыль 65% ФОТ (от 329 162,12)",null,null,213955.38]
[null,null,"Итого c накладными и см. прибылью",null,null,916603.06]
[13,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",35.39,665.7,185174.71]
[14,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",17.347999999999999,241.1,117832.14]
[null,null,"Накладные расходы 112% ФОТ (от 105 803,27)",null,null,118499.66]
[null,null,"Сметная прибыль 65% ФОТ (от 105 803,27)",null,null,68772.13]
[null,null,"Итого c накладными и см. прибылью",null,null,305103.93]
[15,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",132.7122,665.7,694403.58]
[16,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",5.3780000000000001,473.11,51028.58]
[null,null,"Накладные расходы 102% ФОТ (от 36 072,49)",null,null,36793.94]
[null,null,"Сметная прибыль 58% ФОТ (от 36 072,49)",null,null,20922.04]
[null,null,"Итого c накладными и см. прибылью",null,null,108744.56]
[17,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",5.3780000000000001,8817.17,922768.69]
[18,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",17.347999999999999,29630.76,4616601.58]
[null,null,"Накладные расходы 112% ФОТ (от 537 658,12)",null,null,602177.09]
[null,null,"Сметная прибыль 65% ФОТ (от 537 658,12)",null,null,349477.78]
[null,null,"Итого c накладными и см. прибылью",null,null,5568256.4500000002]
[19,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-9923.0560000000005,50.19,-4029128.88]
[20,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03\n(100 м2)",17.347999999999999,7289.2,1087020.32]
[null,null,"Накладные расходы 112% ФОТ (от 78 540,11)",null,null,87964.92]
[null,null,"Сметная прибыль 65% ФОТ (от 78 540,11)",null,null,51051.07]
[null,null,"Итого c накладными и см. прибылью",null,null,1226036.31]
[21,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-2480.7640000000001,50.19,-1007282.22]
[22,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",16740.82,51.97,7299761.9699999997]
["тип 2.2- 77,3м2"]
[23,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.77300000000000002,465.1,14881.9]
[null,null,"Накладные расходы 112% ФОТ (от 14 666,95)",null,null,16426.98]
[null,null,"Сметная прибыль 65% ФОТ (от 14 666,95)",null,null,9533.52]
[null,null,"Итого c накладными и см. прибылью",null,null,40842.400000000001]
[24,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",1.58,665.7,8267.2000000000007]
[25,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",0.77300000000000002,241.1,5250.42]
[null,null,"Накладные расходы 112% ФОТ (от 4 714,43)",null,null,5280.16]
[null,null,"Сметная прибыль 65% ФОТ (от 4 714,43)",null,null,3064.38]
[null,null,"Итого c накладными и см. прибылью",null,null,13594.96]
[26,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",5.91,665.7,30923.5]
[27,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.24,473.11,2277.21]
[null,null,"Накладные расходы 102% ФОТ (от 1 609,78)",null,null,1641.98]
[null,null,"Сметная прибыль 58% ФОТ (от 1 609,78)",null,null,933.67]
[null,null,"Итого c накладными и см. прибылью",null,null,4852.8599999999997]
[28,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.24,8817.17,41179.71]
[29,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",0.77300000000000002,29630.76,205708.61]
[null,null,"Накладные расходы 112% ФОТ (от 23 957,22)",null,null,26832.09]
[null,null,"Сметная прибыль 65% ФОТ (от 23 957,22)",null,null,15572.19]
[null,null,"Итого c накладными и см. прибылью",null,null,248112.89]
[30,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-442.15600000000001,50.19,-179531.74]
[31,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 (до 5.5 мм)\n(100 м2)",0.77300000000000002,10933.8,72653.919999999998]
[null,null,"Накладные расходы 112% ФОТ (от 5 249,44)",null,null,5879.37]
[null,null,"Сметная прибыль 65% ФОТ (от 5 249,44)",null,null,3412.14]
[null,null,"Итого c накладными и см. прибылью",null,null,81945.429999999993]
[32,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-165.809,50.19,-67324.61]
[33,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",820.53949999999998,51.97,357792.69]
["тип 2.3- 77,5м2"]
[34,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.77500000000000002,465.1,14920.41]
[null,null,"Накладные расходы 112% ФОТ (от 14 704,91)",null,null,16469.5]
[null,null,"Сметная прибыль 65% ФОТ (от 14 704,91)",null,null,9558.19]
[null,null,"Итого c накладными и см. прибылью",null,null,40948.1]
[35,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",1.58,665.7,8267.2000000000007]
[36,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",0.77500000000000002,183.24,4000.64]
[null,null,"Накладные расходы 112% ФОТ (от 3 592,23)",null,null,4023.3]
[null,null,"Сметная прибыль 65% ФОТ (от 3 592,23)",null,null,2334.9499999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,10358.89]
[37,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",4.5060000000000002,665.7,23577.200000000001]
[38,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.24,473.11,2277.21]
[null,null,"Накладные расходы 102% ФОТ (от 1 609,78)",null,null,1641.98]
[null,null,"Сметная прибыль 58% ФОТ (от 1 609,78)",null,null,933.67]
[null,null,"Итого c накладными и см. прибылью",null,null,4852.8599999999997]
[39,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.24,8817.17,41179.71]
[40,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",0.77500000000000002,29630.76,206240.85]
[null,null,"Накладные расходы 112% ФОТ (от 24 019,20)",null,null,26901.5]
[null,null,"Сметная прибыль 65% ФОТ (от 24 019,20)",null,null,15612.48]
[null,null,"Итого c накладными и см. прибылью",null,null,248754.83]
[41,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-443.3,50.19,-179996.25]
[42,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 до 6 мм\n(100 м2)",0.77500000000000002,14578.4,97122.53]
[null,null,"Накладные расходы 112% ФОТ (от 7 017,37)",null,null,7859.45]
[null,null,"Сметная прибыль 65% ФОТ (от 7 017,37)",null,null,4561.29]
[null,null,"Итого c накладными и см. прибылью",null,null,109543.27]
[43,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-221.65,50.19,-89998.12]
[44,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-20 Purcem\n(кг)",973.98,51.97,424699.76]
["тип 3- 134,7м2"]
[45,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.347,465.1,25932.639999999999]
[null,null,"Накладные расходы 112% ФОТ (от 25 558,07)",null,null,28625.040000000001]
[null,null,"Сметная прибыль 65% ФОТ (от 25 558,07)",null,null,16612.75]
[null,null,"Итого c накладными и см. прибылью",null,null,71170.429999999993]
[46,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",2.75,665.7,14389.11]
[47,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",1.347,241.1,9149.18]
[null,null,"Накладные расходы 112% ФОТ (от 8 215,18)",null,null,9201]
[null,null,"Сметная прибыль 65% ФОТ (от 8 215,18)",null,null,5339.87]
[null,null,"Итого c накладными и см. прибылью",null,null,23690.05]
[48,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",10.3,665.7,53893.74]
[49,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.41799999999999998,473.11,3966.14]
[null,null,"Накладные расходы 102% ФОТ (от 2 803,70)",null,null,2859.77]
[null,null,"Сметная прибыль 58% ФОТ (от 2 803,70)",null,null,1626.15]
[null,null,"Итого c накладными и см. прибылью",null,null,8452.06]
[50,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.41799999999999998,8817.17,71721.33]
[51,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",1.347,29630.76,358459.89]
[null,null,"Накладные расходы 112% ФОТ (от 41 746,91)",null,null,46756.54]
[null,null,"Сметная прибыль 65% ФОТ (от 41 746,91)",null,null,27135.49]
[null,null,"Итого c накладными и см. прибылью",null,null,432351.92]
[52,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-770.48400000000004,50.19,-312845.09000000003]
[53,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 до толщины  5 мм\n(100 м2)",1.347,7289.2,84402.6]
[null,null,"Накладные расходы 112% ФОТ (от 6 098,31)",null,null,6830.11]
[null,null,"Сметная прибыль 65% ФОТ (от 6 098,31)",null,null,3963.9]
[null,null,"Итого c накладными и см. прибылью",null,null,95196.61]
[54,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-192.62100000000001,50.19,-78211.27]
[55,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",1299.855,51.97,566796.14]
["тип 4- 416,4м2; 10,5м2"]
[56,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",4.1639999999999997,464.03,79737.72]
[null,null,"Накладные расходы 112% ФОТ (от 78 275,41)",null,null,87668.46]
[null,null,"Сметная прибыль 65% ФОТ (от 78 275,41)",null,null,50879.02]
[null,null,"Итого c накладными и см. прибылью",null,null,218285.2]
[57,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",8.49,600,43299]
[58,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01\n(100 м2)",4.1639999999999997,242.34,28516.79]
[null,null,"Накладные расходы 112% ФОТ (от 25 629,53)",null,null,28705.07]
[null,null,"Сметная прибыль 65% ФОТ (от 25 629,53)",null,null,16659.189999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,73881.05]
[59,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",31.85,600,162435]
[60,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.83299999999999996,473.11,7903.83]
[null,null,"Накладные расходы 102% ФОТ (от 5 587,28)",null,null,5699.03]
[null,null,"Сметная прибыль 58% ФОТ (от 5 587,28)",null,null,3240.62]
[null,null,"Итого c накладными и см. прибылью",null,null,16843.48]
[61,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.24,8817.17,41179.71]
[62,"ФЕР11-01-047-02","Устройство покрытий из плит керамогранитных размером: 60х60 см\n(100 м2)",4.2690000000000001,2929.74,557276.79]
[null,null,"Накладные расходы 112% ФОТ (от 551 928,48)",null,null,618159.9]
[null,null,"Сметная прибыль 65% ФОТ (от 551 928,48)",null,null,358753.51]
[null,null,"Итого c накладными и см. прибылью",null,null,1534190.2]
[63,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",68.304000000000002,21.77,13576.11]
[64,"ФССЦ-04.3.02.09-0102","Смеси сухие водостойкие для затирки межплиточных швов шириной 1-6 мм (различная цветовая гамма)\n(т)",-3.8420999999999997E-2,6513,-4947.17]
[65,"Цена поставщика","Эпоксидный состав\nSikaCeram-815 EG (расход 0,29 кг/м2)\n(кг)",123.801,152.19999999999999,158083.47]
[66,"ФССЦ-06.2.05.03-0002","Плитка керамогранитная многоцветная неполированная, размер 300х600х10 мм, 600х600х10 мм\n(м2)",435.44,201.9,471226.2]
[67,"ФССЦ-14.1.02.01-0004","Клей плиточный ВГТ, для внутренних работ\n(кг)",5122.8,2.82,186501.68]
[68,"ФССЦ-11.2.04.05-0001","Рейки деревянные, сечение 8х18 мм\n(м3)",4.2999999999999997E-2,2500,792.28]
["-прочее"]
[69,"ФЕР09-03-049-02","Монтаж съемных металлических полов из плит размером 500х500 мм: алюминиевых\n(100 м2)",1.9800000000000002E-2,6064.11,5340.4]
[null,null,"Накладные расходы 93% ФОТ (от 5 320,90)",null,null,4948.4399999999996]
[null,null,"Сметная прибыль 62% ФОТ (от 5 320,90)",null,null,3298.96]
[null,null,"Итого c накладными и см. прибылью",null,null,13587.8]
[70,"Цена поставщика","Люк напольный алюмининиевый 300х300мм \"Премиум-Р\"\n(шт)",22,747.5,137973.03]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,16377495.880000001]
["Накладные расходы",null,null,null,null,2447145.25]
["Сметная прибыль",null,null,null,null,1419975.07]
["Итого по разделу 1 Полы (1727-1/9-52-АР1-лист 10)",null,null,null,null,20244616.199999999]
["Раздел 2. Узлы примыкания полов (1727-1/9-52-АР1-лист 3, 4, 5, 10, 11, 12, 13)"]
["тип 1"]
["-примыкания к ж.д путям"]
[71,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",5.9,83.8,22201.01]
[null,null,"Накладные расходы 103% ФОТ (от 22 178,81)",null,null,22844.17]
[null,null,"Сметная прибыль 59% ФОТ (от 22 178,81)",null,null,13085.5]
[null,null,"Итого c накладными и см. прибылью",null,null,58130.68]
[72,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",118,107.47,106394.79]
["-примыкания к другим типам полов"]
[73,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",5.85,83.8,22012.86]
[null,null,"Накладные расходы 103% ФОТ (от 21 990,85)",null,null,22650.58]
[null,null,"Сметная прибыль 59% ФОТ (от 21 990,85)",null,null,12974.6]
[null,null,"Итого c накладными и см. прибылью",null,null,57638.04]
[74,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",117,107.47,105493.14]
["-деформационный шов"]
[75,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",2.4E-2,10577.18,3347.69]
[null,null,"Накладные расходы 102% ФОТ (от 313,36)",null,null,319.63]
[null,null,"Сметная прибыль 58% ФОТ (от 313,36)",null,null,181.75]
[null,null,"Итого c накладными и см. прибылью",null,null,3849.07]
[76,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-4.4640000000000004,17.82,-1244.93]
[77,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-4.4160000000000004,37.799999999999997,-1786.1]
[78,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[79,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[80,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",2.4E-2,276.27999999999997,216.72]
[null,null,"Накладные расходы 112% ФОТ (от 212,53)",null,null,238.03]
[null,null,"Сметная прибыль 65% ФОТ (от 212,53)",null,null,138.13999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,592.89]
[81,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",2.4,496.96,10006.700000000001]
["-примыкания к приямкам"]
[82,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.1,83.8,376.29]
[null,null,"Накладные расходы 103% ФОТ (от 375,91)",null,null,387.19]
[null,null,"Сметная прибыль 59% ФОТ (от 375,91)",null,null,221.79]
[null,null,"Итого c накладными и см. прибылью",null,null,985.27]
[83,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
["тип 2.1"]
["-примыкания к ж.д путям"]
[84,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.65,83.8,2445.88]
[null,null,"Накладные расходы 103% ФОТ (от 2 443,43)",null,null,2516.73]
[null,null,"Сметная прибыль 59% ФОТ (от 2 443,43)",null,null,1441.62]
[null,null,"Итого c накладными и см. прибылью",null,null,6404.23]
[85,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",13,107.47,11721.46]
["-примыкания к другим типам полов"]
[86,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",1.75,83.8,6585.05]
[null,null,"Накладные расходы 103% ФОТ (от 6 578,46)",null,null,6775.81]
[null,null,"Сметная прибыль 59% ФОТ (от 6 578,46)",null,null,3881.29]
[null,null,"Итого c накладными и см. прибылью",null,null,17242.150000000001]
[87,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",35,107.47,31557.78]
["-деформационный шов"]
[88,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",0.25800000000000001,10577.18,35987.620000000003]
[null,null,"Накладные расходы 102% ФОТ (от 3 368,57)",null,null,3435.94]
[null,null,"Сметная прибыль 58% ФОТ (от 3 368,57)",null,null,1953.77]
[null,null,"Итого c накладными и см. прибылью",null,null,41377.33]
[89,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-47.988,17.82,-13383.04]
[90,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-47.472000000000001,37.799999999999997,-19200.53]
[91,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.6,200,2283.6]
[92,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",9,107.47,8114.86]
[93,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",0.25800000000000001,276.27999999999997,2329.7600000000002]
[null,null,"Накладные расходы 112% ФОТ (от 2 284,75)",null,null,2558.92]
[null,null,"Сметная прибыль 65% ФОТ (от 2 284,75)",null,null,1485.09]
[null,null,"Итого c накладными и см. прибылью",null,null,6373.77]
[94,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",25.8,496.96,107571.99]
["-плинтус"]
[95,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",0.10822,21799.18,20629.03]
[null,null,"Накладные расходы 112% ФОТ (от 6 312,27)",null,null,7069.74]
[null,null,"Сметная прибыль 65% ФОТ (от 6 312,27)",null,null,4102.9799999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,31801.75]
[96,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-3.2466000000000002E-2,59210,-11899.11]
[97,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-6.4932000000000002E-3,44408,-2338.52]
[98,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",2.7054999999999998,128.69,2921.15]
[99,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",30.301600000000001,48.97,12449.68]
[100,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",0.10822,1157.5899999999999,4751.1499999999996]
[null,null,"Накладные расходы 112% ФОТ (от 3 997,02)",null,null,4476.66]
[null,null,"Сметная прибыль 65% ФОТ (от 3 997,02)",null,null,2598.06]
[null,null,"Итого c накладными и см. прибылью",null,null,11825.87]
[101,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-4.3287999999999998E-3,1383.1,-167.4]
[102,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",7.5754000000000001,64.5,4099.54]
["-примыкания к стенам и колоннам"]
[103,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",5.94,62.12,6719.54]
[null,null,"Накладные расходы 110% ФОТ (от 4 718,16)",null,null,5189.9799999999996]
[null,null,"Сметная прибыль 69% ФОТ (от 4 718,16)",null,null,3255.53]
[null,null,"Итого c накладными и см. прибылью",null,null,15165.05]
[104,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",611.82000000000005,3.31,17014.939999999999]
[105,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[106,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-примыкания к приямкам и люкам"]
[107,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.55000000000000004,83.8,2069.59]
[null,null,"Накладные расходы 103% ФОТ (от 2 067,52)",null,null,2129.5500000000002]
[null,null,"Сметная прибыль 59% ФОТ (от 2 067,52)",null,null,1219.8399999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5418.98]
[108,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",11,107.47,9918.16]
["тип 2.2"]
["-примыкания к ж.д путям"]
[109,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.4,83.8,1505.15]
[null,null,"Накладные расходы 103% ФОТ (от 1 503,64)",null,null,1548.75]
[null,null,"Сметная прибыль 59% ФОТ (от 1 503,64)",null,null,887.15]
[null,null,"Итого c накладными и см. прибылью",null,null,3941.05]
[110,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",8,107.47,7213.21]
["-примыкания к другим типам полов"]
[111,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[112,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-плинтус"]
[113,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",3.5000000000000001E-3,21799.18,667.18]
[null,null,"Накладные расходы 112% ФОТ (от 204,14)",null,null,228.64]
[null,null,"Сметная прибыль 65% ФОТ (от 204,14)",null,null,132.69]
[null,null,"Итого c накладными и см. прибылью",null,null,1028.51]
[114,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.0499999999999999E-3,59210,-384.84]
[115,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-2.1000000000000001E-4,44408,-75.63]
[116,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",8.7499999999999994E-2,128.69,94.47]
[117,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",0.98,48.97,402.64]
[118,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",3.5000000000000001E-3,1157.5899999999999,153.66]
[null,null,"Накладные расходы 112% ФОТ (от 129,27)",null,null,144.78]
[null,null,"Сметная прибыль 65% ФОТ (от 129,27)",null,null,84.03]
[null,null,"Итого c накладными и см. прибылью",null,null,382.47]
[119,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1.3999999999999999E-4,1383.1,-5.41]
[120,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",0.245,64.5,132.59]
["-примыкания к стенам и колоннам"]
[121,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.15,62.12,169.69]
[null,null,"Накладные расходы 110% ФОТ (от 119,15)",null,null,131.07]
[null,null,"Сметная прибыль 69% ФОТ (от 119,15)",null,null,82.21]
[null,null,"Итого c накладными и см. прибылью",null,null,382.97]
[122,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",15.45,3.31,429.67]
["тип 2.3"]
["-примыкания к ж.д путям"]
[123,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.4,83.8,1505.15]
[null,null,"Накладные расходы 103% ФОТ (от 1 503,64)",null,null,1548.75]
[null,null,"Сметная прибыль 59% ФОТ (от 1 503,64)",null,null,887.15]
[null,null,"Итого c накладными и см. прибылью",null,null,3941.05]
[124,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",8,107.47,7213.21]
["-примыкания к другим типам полов"]
[125,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[126,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-плинтус"]
[127,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",3.5000000000000001E-3,21799.18,667.18]
[null,null,"Накладные расходы 112% ФОТ (от 204,14)",null,null,228.64]
[null,null,"Сметная прибыль 65% ФОТ (от 204,14)",null,null,132.69]
[null,null,"Итого c накладными и см. прибылью",null,null,1028.51]
[128,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.0499999999999999E-3,59210,-384.84]
[129,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-2.1000000000000001E-4,44408,-75.63]
[130,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",8.7499999999999994E-2,128.69,94.47]
[131,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",0.98,48.97,402.64]
[132,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",3.5000000000000001E-3,1157.5899999999999,153.66]
[null,null,"Накладные расходы 112% ФОТ (от 129,27)",null,null,144.78]
[null,null,"Сметная прибыль 65% ФОТ (от 129,27)",null,null,84.03]
[null,null,"Итого c накладными и см. прибылью",null,null,382.47]
[133,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1.3999999999999999E-4,1383.1,-5.41]
[134,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",0.245,64.5,132.59]
["-примыкания к стенам и колоннам"]
[135,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.15,62.12,169.69]
[null,null,"Накладные расходы 110% ФОТ (от 119,15)",null,null,131.07]
[null,null,"Сметная прибыль 69% ФОТ (от 119,15)",null,null,82.21]
[null,null,"Итого c накладными и см. прибылью",null,null,382.97]
[136,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",15.45,3.31,429.67]
["-примыкания к трапу ВК"]
[137,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",1.4999999999999999E-2,716.71,380.86]
[null,null,"Накладные расходы 102% ФОТ (от 354,26)",null,null,361.35]
[null,null,"Сметная прибыль 58% ФОТ (от 354,26)",null,null,205.47]
[null,null,"Итого c накладными и см. прибылью",null,null,947.68]
[138,"Цена поставщика","Ремонтный раствор SikaGrout-212\n(кг)",62.52,4.76,2498.6999999999998]
[139,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[140,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["тип 3"]
["-примыкания к ж.д путям"]
[141,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.1,83.8,376.29]
[null,null,"Накладные расходы 103% ФОТ (от 375,91)",null,null,387.19]
[null,null,"Сметная прибыль 59% ФОТ (от 375,91)",null,null,221.79]
[null,null,"Итого c накладными и см. прибылью",null,null,985.27]
[142,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
["-примыкания к другим типам полов"]
[143,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",9.1999999999999993,83.8,34618.519999999997]
[null,null,"Накладные расходы 103% ФОТ (от 34 583,91)",null,null,35621.43]
[null,null,"Сметная прибыль 59% ФОТ (от 34 583,91)",null,null,20404.509999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,90644.46]
[144,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",184,107.47,165903.74]
["-примыкания к приямкам"]
[145,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[146,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-деформационный шов"]
[147,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",8.9999999999999993E-3,10577.18,1255.3900000000001]
[null,null,"Накладные расходы 102% ФОТ (от 117,51)",null,null,119.86]
[null,null,"Сметная прибыль 58% ФОТ (от 117,51)",null,null,68.16]
[null,null,"Итого c накладными и см. прибылью",null,null,1443.41]
[148,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.6739999999999999,17.82,-466.85]
[149,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-1.6559999999999999,37.799999999999997,-669.79]
[150,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[151,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[152,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",8.9999999999999993E-3,276.27999999999997,81.27]
[null,null,"Накладные расходы 112% ФОТ (от 79,70)",null,null,89.26]
[null,null,"Сметная прибыль 65% ФОТ (от 79,70)",null,null,51.81]
[null,null,"Итого c накладными и см. прибылью",null,null,222.34]
[153,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",0.9,496.96,3752.51]
["тип 4"]
["- лоток"]
[154,"ФЕР27-07-009-01","Устройство водоотводных лотков из композиционных полимерных материалов: весом до 10 кг/м в комплекте с решеткой (крышкой) на подготовленные основания\n(100 м)",1.58,525.79999999999995,35851.69]
[null,null,"Накладные расходы 113% ФОТ (от 35 587,14)",null,null,40213.47]
[null,null,"Сметная прибыль 77% ФОТ (от 35 587,14)",null,null,27402.1]
[null,null,"Итого c накладными и см. прибылью",null,null,103467.26]
[155,"Цена поставщика","Лоток водоотводной ЛВ-10.16.06-П-З\n(шт)",158,142.88,189399.66]
[156,"Цена поставщика","Решетка серии Drive C250 РВ-10.15.50-ВЧ-ЩЗ-ЛВ\n(шт)",316,100.94,267621.84999999998]
["-примыкания к стенам канавы"]
[157,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",20.420000000000002,110.98,100374.01]
[null,null,"Накладные расходы 103% ФОТ (от 100 047,75)",null,null,103049.18]
[null,null,"Сметная прибыль 59% ФОТ (от 100 047,75)",null,null,59028.17]
[null,null,"Итого c накладными и см. прибылью",null,null,262451.36]
[158,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",2078.7559999999999,3.31,57810.98]
[159,"ФССЦ-14.5.01.07-0117","Герметик силиконовый сантехнический однокомпонентный влаго-термостойкий, устойчивый к УФ-излучению, адгезионный к непористым поверхностям\n(л)",68.099999999999994,76.989999999999995,54370.11]
["-деформационный шов"]
[160,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",6.6000000000000003E-2,276.27999999999997,595.98]
[null,null,"Накладные расходы 112% ФОТ (от 584,47)",null,null,654.61]
[null,null,"Сметная прибыль 65% ФОТ (от 584,47)",null,null,379.91]
[null,null,"Итого c накладными и см. прибылью",null,null,1630.5]
[161,"ФССЦ-01.7.15.04-0048","Винты самонарезающие, остроконечные, длина 35 мм\n(100 шт)",-4.4219999999999997E-3,12,-0.11]
[162,"Цена поставщика","Деформационный шов АКВАСТОП ДШС 16/055 закладной\n(м)",6.6,115.65,6403.99]
[163,"ФЕР09-05-003-01","Постановка болтов: строительных с гайками и шайбами\n(100 шт)",0.48,151.69999999999999,3249.37]
[null,null,"Накладные расходы 93% ФОТ (от 3 242,61)",null,null,3015.63]
[null,null,"Сметная прибыль 62% ФОТ (от 3 242,61)",null,null,2010.42]
[null,null,"Итого c накладными и см. прибылью",null,null,8275.42]
[164,"ФССЦ-01.7.15.02-0071","Болты распорный МР 6х65\n(шт)",48,5.28,1196.24]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1466029.57]
["Накладные расходы",null,null,null,null,269179.37]
["Сметная прибыль",null,null,null,null,159238.92000000001]
["Итого по разделу 2 Узлы примыкания полов (1727-1/9-52-АР1-лист 3, 4, 5, 10, 11, 12, 13)",null,null,null,null,1894447.86]
["Раздел 3. Шкафы пожарных кранов  1727-1/9-52-АР1-лист 10"]
[165,"ФЕР16-08-001-02","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 10 до 20 кг\n(100 шт)",0.15,1973.06,12127.47]
[null,null,"Накладные расходы 121% ФОТ (от 11 837,46)",null,null,14323.33]
[null,null,"Сметная прибыль 72% ФОТ (от 11 837,46)",null,null,8522.9699999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,34973.769999999997]
[166,"ФССЦ-18.3.02.02-0011","Шкаф пожарный, навесной закрытый, ШПК-320Н\n(шт)",15,330.65,52573.35]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,64700.82]
["Накладные расходы",null,null,null,null,14323.33]
["Сметная прибыль",null,null,null,null,8522.9699999999993]
["Итого по разделу 3 Шкафы пожарных кранов  1727-1/9-52-АР1-лист 10",null,null,null,null,87547.12]
["Раздел 4. Внутренняя отделка. 1727-1/9-52-АР1-лист 10"]
["отделка  элементов интерьера"]
["-потолки",null,null,null,null,null,"СМР",1.2,2.24E-2,1.9199999999999998E-2,"ИТОГО","МТР",1.2,2.24E-2,1.9199999999999998E-2,"ИТОГО"]
[167,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок (в том числе ребра плиты ТЧ 2.62.5)\n(м2)",414.72,5.26,98547.33]
[null,null,"Накладные расходы 90% ФОТ (от 98 547,33)",null,null,88692.6]
[null,null,"Сметная прибыль 46% ФОТ (от 98 547,33)",null,null,45331.77]
[null,null,"Итого c накладными и см. прибылью",null,null,232571.7,{"$f":"F1229/D1226","v":560.79210069444446},{"$f":"G1229*H1225","v":672.95052083333337},{"$f":"H1229*I1225","v":15.074091666666668},{"$f":"H1229*J1225","v":12.92065},{"$f":"H1229+I1229+J1229","v":700.94526250000001}]
[168,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.1471999999999998,81.790000000000006,9983.06]
[null,null,"Накладные расходы 100% ФОТ (от 8 926,74)",null,null,8926.74]
[null,null,"Сметная прибыль 49% ФОТ (от 8 926,74)",null,null,4374.1000000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,23283.9,{"$f":"F1233/D1230/100","v":56.14366319444445},{"$f":"G1233*H1225","v":67.372395833333343},{"$f":"H1233*I1225","v":1.5091416666666668},{"$f":"H1233*J1225","v":1.29355},{"$f":"H1233+I1233+J1233","v":70.175087500000004}]
[169,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",57.23,15.25,5201.63,{"$f":"F1234/D1226*1.2*1.0416","v":15.67713486111111},null,null,null,null,{"$f":"F1234/D1226","v":12.5425106095679},{"$f":"L1234*M1225","v":15.05101273148148},{"$f":"M1234*N1225","v":0.33714268518518514},{"$f":"M1234*O1225","v":0.2889794444444444},{"$f":"M1234+N1234+O1234","v":15.67713486111111}]
[170,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.1500000000000004,528.76,78766.039999999994]
[null,null,"Накладные расходы 100% ФОТ (от 75 443,77)",null,null,75443.77]
[null,null,"Сметная прибыль 49% ФОТ (от 75 443,77)",null,null,36967.449999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,191177.26,{"$f":"F1238/D1235/100","v":460.66809638554219},{"$f":"G1238*H1225","v":552.80171566265062},{"$f":"H1238*I1225","v":12.382758430843374},{"$f":"H1238*J1225","v":10.613792940722892},{"$f":"H1238+I1238+J1238","v":575.79826703421691}]
[171,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.12,17775.04,6782.96,null,null,null,null,null,{"$f":"F1239/414.72","v":16.355516975308642},{"$f":"L1239*M1225","v":19.626620370370372},{"$f":"M1239*N1225","v":0.4396362962962963},{"$f":"M1239*O1225","v":0.37683111111111112},{"$f":"M1239+N1239+O1239","v":20.44308777777778}]
[172,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",83,15.25,7543.87,null,null,null,null,null,{"$f":"F1240/414.72","v":18.190272955246911},{"$f":"L1240*M1225","v":21.828327546296293},{"$f":"M1240*N1225","v":0.48895453703703695},{"$f":"M1240*O1225","v":0.41910388888888878},{"$f":"M1240+N1240+O1240","v":22.736385972222219}]
[null,null,null,null,null,null,"ИТОГО на м2",null,null,null,{"$f":"SUM(K1227:K1240)","v":1346.9186170342168},null,null,null,null,{"$f":"SUM(P1227:P1240)","v":58.856608611111113}]
[]
["-стены или перегородки"]
[173,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",0.216,81.790000000000006,519.95000000000005]
[null,null,"Накладные расходы 100% ФОТ (от 464,94)",null,null,464.94]
[null,null,"Сметная прибыль 49% ФОТ (от 464,94)",null,null,227.82]
[null,null,"Итого c накладными и см. прибылью",null,null,1212.71,{"$f":"F1247/D1244/100*1.2*1.0224*1.0192","v":70.204461017600011}]
[174,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",2.98,15.25,270.85000000000002,{"$f":"F1248/D1244/100*1.2*1.0224*1.0192","v":15.679658176000002}]
[175,"ФЕР15-02-016-03","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: улучшенная стен\n(100 м2)",0.216,2229.48,12245.72]
[null,null,"Накладные расходы 100% ФОТ (от 10 153,61)",null,null,10153.61]
[null,null,"Сметная прибыль 49% ФОТ (от 10 153,61)",null,null,4975.2700000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,27374.6,{"$f":"F1252/D1249/100*1.2*1.0224*1.0192","v":1584.7309237760001}]
[176,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",0.216,81.790000000000006,519.95000000000005]
[null,null,"Накладные расходы 100% ФОТ (от 464,94)",null,null,464.94]
[null,null,"Сметная прибыль 49% ФОТ (от 464,94)",null,null,227.82]
[null,null,"Итого c накладными и см. прибылью",null,null,1212.71,{"$f":"F1256/D1253/100*1.2*1.0224*1.0192","v":70.204461017600011}]
[177,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",2.98,15.25,270.85000000000002,{"$f":"F1257/D1253/100*1.2*1.0224*1.0192","v":15.679658176000002}]
[178,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",0.216,528.76,4099.63]
[null,null,"Накладные расходы 100% ФОТ (от 3 926,71)",null,null,3926.71]
[null,null,"Сметная прибыль 49% ФОТ (от 3 926,71)",null,null,1924.09]
[null,null,"Итого c накладными и см. прибылью",null,null,9950.43,{"$f":"F1261/D1258/100*1.2*1.0224*1.0192","v":576.0359649408}]
[179,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",6.4999999999999997E-3,17775.04,367.41,{"$f":"F1262/D1258/100*1.2*1.0224*1.0192","v":21.269570649600002}]
[180,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",4.32,15.25,392.64,{"$f":"F1263/D1258/100*1.2*1.0224*1.0192","v":22.730149478400001}]
[181,"ФЕР15-01-019-05","Гладкая облицовка стен, столбов, пилястр и откосов (без карнизных, плинтусных и угловых плиток) без установки плиток туалетного гарнитура на клее из сухих смесей: по кирпичу и бетону\n(100 м2)",8.7129999999999992,1508.91,587754.25]
[null,null,"Накладные расходы 100% ФОТ (от 585 538,18)",null,null,585538.18000000005]
[null,null,"Сметная прибыль 49% ФОТ (от 585 538,18)",null,null,286913.71000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1460206.14]
[182,"ФССЦ-06.2.01.02-0019","Плитка керамическая глазурованная для внутренней облицовки стен гладкая, цветная декорированная методом сериографии с рисунком одноцветная с завалом\n(м2)",871.3,124.1,785011.68]
[183,"ФССЦ-14.1.02.01-0004","Клей плиточный ВГТ, для внутренних работ\n(кг)",3267.38,2.82,118952.89]
[184,"Цена поставщика","Эпоксидный состав\nSikaCeram-815 EG (расход 0,29 кг/м2)\n(кг)",252.67699999999999,152.19999999999999,322647.28000000003]
["отделка стен (панели), колонн"]
[185,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок\n(м2)",446.9,5.26,106194.06]
[null,null,"Накладные расходы 90% ФОТ (от 106 194,06)",null,null,95574.65]
[null,null,"Сметная прибыль 46% ФОТ (от 106 194,06)",null,null,48849.27]
[null,null,"Итого c накладными и см. прибылью",null,null,250617.98]
[186,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.4690000000000003,81.790000000000006,10757.69]
[null,null,"Накладные расходы 100% ФОТ (от 9 619,41)",null,null,9619.41]
[null,null,"Сметная прибыль 49% ФОТ (от 9 619,41)",null,null,4713.51]
[null,null,"Итого c накладными и см. прибылью",null,null,25090.61]
[187,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",61.67,15.25,5605.19]
[188,"ФЕР15-02-016-03","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: улучшенная стен\n(100 м2)",4.4690000000000003,2229.48,253361.69]
[null,null,"Накладные расходы 100% ФОТ (от 210 076,33)",null,null,210076.33]
[null,null,"Сметная прибыль 49% ФОТ (от 210 076,33)",null,null,102937.4]
[null,null,"Итого c накладными и см. прибылью",null,null,566375.42000000004]
[189,"ФЕР15-02-033-03","Обивка поверхностей: сеткой проволочной тканой\n(100 м2)",4.4690000000000003,5086.1099999999997,383197.56]
[null,null,"Накладные расходы 100% ФОТ (от 70 386,66)",null,null,70386.66]
[null,null,"Сметная прибыль 49% ФОТ (от 70 386,66)",null,null,34489.46]
[null,null,"Итого c накладными и см. прибылью",null,null,488073.68]
[190,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.4690000000000003,81.790000000000006,10757.69]
[null,null,"Накладные расходы 100% ФОТ (от 9 619,41)",null,null,9619.41]
[null,null,"Сметная прибыль 49% ФОТ (от 9 619,41)",null,null,4713.51]
[null,null,"Итого c накладными и см. прибылью",null,null,25090.61]
[191,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",61.67,15.25,5605.19]
[192,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.4690000000000003,528.76,84820.59]
[null,null,"Накладные расходы 100% ФОТ (от 81 242,94)",null,null,81242.94]
[null,null,"Сметная прибыль 49% ФОТ (от 81 242,94)",null,null,39809.040000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,205872.57,{"$f":"F1297/D1294/100*1.2*I2*J2","v":576.0360096314314}]
[193,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.13400000000000001,17775.04,7574.3]
[194,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",89.4,15.25,8125.57]
["-жб ниши в стенах"]
[195,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",1.875,81.790000000000006,4513.46]
[null,null,"Накладные расходы 100% ФОТ (от 4 035,89)",null,null,4035.89]
[null,null,"Сметная прибыль 49% ФОТ (от 4 035,89)",null,null,1977.59]
[null,null,"Итого c накладными и см. прибылью",null,null,10526.94]
[196,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",25.88,15.25,2352.23]
[197,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",1.875,528.76,35587.06]
[null,null,"Накладные расходы 100% ФОТ (от 34 086,04)",null,null,34086.04]
[null,null,"Сметная прибыль 49% ФОТ (от 34 086,04)",null,null,16702.16]
[null,null,"Итого c накладными и см. прибылью",null,null,86375.26]
[198,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",5.6300000000000003E-2,17775.04,3182.34]
[199,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",37.5,15.25,3408.38]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2964920.99]
["Накладные расходы",null,null,null,null,1288252.82]
["Сметная прибыль",null,null,null,null,635133.97]
["Итого по разделу 4 Внутренняя отделка. 1727-1/9-52-АР1-лист 10",null,null,null,null,4888307.78]
["Раздел 5. Огнезащитное покрытие стальных конструкций. АР1-лист 14"]
[200,"ФЕР26-02-010-02","Очистка и огрунтовка поверхности металлических конструкций перед нанесением огнезащитного покрытия\n(м2)",1958.34,222.17,5881579.6799999997]
[null,null,"Накладные расходы 97% ФОТ (от 3 277 038,79)",null,null,3178727.63]
[null,null,"Сметная прибыль 55% ФОТ (от 3 277 038,79)",null,null,1802371.33]
[null,null,"Итого c накладными и см. прибылью",null,null,10862678.640000001]
[201,"ФЕР26-02-011-01","Огнезащитное покрытие металлоконструкций краской по подготовленной поверхности,: толщина покрытия 1 мм\n(100 м2)",19.583400000000001,445.62,239380.32]
[null,null,"Накладные расходы 97% ФОТ (от 127 518,13)",null,null,123692.59]
[null,null,"Сметная прибыль 55% ФОТ (от 127 518,13)",null,null,70134.97]
[null,null,"Итого c накладными и см. прибылью",null,null,433207.88]
[202,"Цена поставщика","Огнезащитная краска \"Нертекс\"\n(кг)",1519.66,61.08,778796.06]
[203,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",19.583400000000001,352.31,120768.94]
[null,null,"Накладные расходы 94% ФОТ (от 51 900,13)",null,null,48786.12]
[null,null,"Сметная прибыль 51% ФОТ (от 51 900,13)",null,null,26469.07]
[null,null,"Итого c накладными и см. прибылью",null,null,196024.13]
[204,"ФССЦ-14.4.04.08-0003","Эмаль ПФ-115, серая\n(т)",-0.35250120000000001,14312.87,-57516.46]
[205,"Цена поставщика","Эмаль Антикор-03\n(кг)",470,49.7,195980.92]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,7158989.46]
["Накладные расходы",null,null,null,null,3351206.33]
["Сметная прибыль",null,null,null,null,1898975.38]
["Итого по разделу 5 Огнезащитное покрытие стальных конструкций. АР1-лист 14",null,null,null,null,12409171.17]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,28032136.719999999]
["Накладные расходы",null,null,null,null,7370107.0899999999]
["Сметная прибыль",null,null,null,null,4121846.32]
["ВСЕГО по смете",null,null,null,null,39524090.130000003]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-02"]
[]
["на Архитектурные решения. Цех №417. Марка АР1. Этап 1., АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Полы (1727-1/9-52-АР1-лист 10)"]
["тип 1- 401м2."]
[1,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",4.01,465.1,77201.08]
[null,null,"Накладные расходы 112% ФОТ (от 76 086,01)",null,null,85216.33]
[null,null,"Сметная прибыль 65% ФОТ (от 76 086,01)",null,null,49455.91]
[null,null,"Итого c накладными и см. прибылью",null,null,211873.32]
[2,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",8.18,665.7,42801.05]
[3,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03 (до 95 мм)\n(100 м2)",4.01,241.1,27236.97]
[null,null,"Накладные расходы 112% ФОТ (от 24 456,49)",null,null,27391.27]
[null,null,"Сметная прибыль 65% ФОТ (от 24 456,49)",null,null,15896.72]
[null,null,"Итого c накладными и см. прибылью",null,null,70524.960000000006]
[4,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",30.68,665.7,160530.09]
[5,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",1.2430000000000001,473.11,11794.07]
[null,null,"Накладные расходы 102% ФОТ (от 8 337,32)",null,null,8504.07]
[null,null,"Сметная прибыль 58% ФОТ (от 8 337,32)",null,null,4835.6499999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,25133.79]
[6,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",1.2430000000000001,8817.17,213276.59]
[7,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",4.01,29630.76,1067130.06]
[null,null,"Накладные расходы 112% ФОТ (от 124 279,98)",null,null,139193.57999999999]
[null,null,"Сметная прибыль 65% ФОТ (от 124 279,98)",null,null,80781.990000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,1287105.6299999999]
[8,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-2293.7199999999998,50.19,-931335.42]
[9,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 (до 5 мм)\n(100 м2)",4.01,7289.2,251265.36]
[null,null,"Накладные расходы 112% ФОТ (от 18 154,59)",null,null,20333.14]
[null,null,"Сметная прибыль 65% ФОТ (от 18 154,59)",null,null,11800.48]
[null,null,"Итого c накладными и см. прибылью",null,null,283398.98]
[10,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-573.42999999999995,50.19,-232833.85]
[11,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",3869.65,51.97,1687344.1]
["тип 2.1- 1734,8м2"]
[12,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",17.347999999999999,465.1,333986.11]
[null,null,"Накладные расходы 112% ФОТ (от 329 162,12)",null,null,368661.57]
[null,null,"Сметная прибыль 65% ФОТ (от 329 162,12)",null,null,213955.38]
[null,null,"Итого c накладными и см. прибылью",null,null,916603.06]
[13,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",35.39,665.7,185174.71]
[14,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",17.347999999999999,241.1,117832.14]
[null,null,"Накладные расходы 112% ФОТ (от 105 803,27)",null,null,118499.66]
[null,null,"Сметная прибыль 65% ФОТ (от 105 803,27)",null,null,68772.13]
[null,null,"Итого c накладными и см. прибылью",null,null,305103.93]
[15,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",132.7122,665.7,694403.58]
[16,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",5.3780000000000001,473.11,51028.58]
[null,null,"Накладные расходы 102% ФОТ (от 36 072,49)",null,null,36793.94]
[null,null,"Сметная прибыль 58% ФОТ (от 36 072,49)",null,null,20922.04]
[null,null,"Итого c накладными и см. прибылью",null,null,108744.56]
[17,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",5.3780000000000001,8817.17,922768.69]
[18,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",17.347999999999999,29630.76,4616601.58]
[null,null,"Накладные расходы 112% ФОТ (от 537 658,12)",null,null,602177.09]
[null,null,"Сметная прибыль 65% ФОТ (от 537 658,12)",null,null,349477.78]
[null,null,"Итого c накладными и см. прибылью",null,null,5568256.4500000002]
[19,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-9923.0560000000005,50.19,-4029128.88]
[20,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03\n(100 м2)",17.347999999999999,7289.2,1087020.32]
[null,null,"Накладные расходы 112% ФОТ (от 78 540,11)",null,null,87964.92]
[null,null,"Сметная прибыль 65% ФОТ (от 78 540,11)",null,null,51051.07]
[null,null,"Итого c накладными и см. прибылью",null,null,1226036.31]
[21,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-2480.7640000000001,50.19,-1007282.22]
[22,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",16740.82,51.97,7299761.9699999997]
["тип 2.2- 77,3м2"]
[23,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.77300000000000002,465.1,14881.9]
[null,null,"Накладные расходы 112% ФОТ (от 14 666,95)",null,null,16426.98]
[null,null,"Сметная прибыль 65% ФОТ (от 14 666,95)",null,null,9533.52]
[null,null,"Итого c накладными и см. прибылью",null,null,40842.400000000001]
[24,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",1.58,665.7,8267.2000000000007]
[25,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",0.77300000000000002,241.1,5250.42]
[null,null,"Накладные расходы 112% ФОТ (от 4 714,43)",null,null,5280.16]
[null,null,"Сметная прибыль 65% ФОТ (от 4 714,43)",null,null,3064.38]
[null,null,"Итого c накладными и см. прибылью",null,null,13594.96]
[26,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",5.91,665.7,30923.5]
[27,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.24,473.11,2277.21]
[null,null,"Накладные расходы 102% ФОТ (от 1 609,78)",null,null,1641.98]
[null,null,"Сметная прибыль 58% ФОТ (от 1 609,78)",null,null,933.67]
[null,null,"Итого c накладными и см. прибылью",null,null,4852.8599999999997]
[28,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.24,8817.17,41179.71]
[29,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",0.77300000000000002,29630.76,205708.61]
[null,null,"Накладные расходы 112% ФОТ (от 23 957,22)",null,null,26832.09]
[null,null,"Сметная прибыль 65% ФОТ (от 23 957,22)",null,null,15572.19]
[null,null,"Итого c накладными и см. прибылью",null,null,248112.89]
[30,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-442.15600000000001,50.19,-179531.74]
[31,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 (до 5.5 мм)\n(100 м2)",0.77300000000000002,10933.8,72653.919999999998]
[null,null,"Накладные расходы 112% ФОТ (от 5 249,44)",null,null,5879.37]
[null,null,"Сметная прибыль 65% ФОТ (от 5 249,44)",null,null,3412.14]
[null,null,"Итого c накладными и см. прибылью",null,null,81945.429999999993]
[32,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-165.809,50.19,-67324.61]
[33,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",820.53949999999998,51.97,357792.69]
["тип 2.3- 77,5м2"]
[34,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.77500000000000002,465.1,14920.41]
[null,null,"Накладные расходы 112% ФОТ (от 14 704,91)",null,null,16469.5]
[null,null,"Сметная прибыль 65% ФОТ (от 14 704,91)",null,null,9558.19]
[null,null,"Итого c накладными и см. прибылью",null,null,40948.1]
[35,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",1.58,665.7,8267.2000000000007]
[36,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",0.77500000000000002,183.24,4000.64]
[null,null,"Накладные расходы 112% ФОТ (от 3 592,23)",null,null,4023.3]
[null,null,"Сметная прибыль 65% ФОТ (от 3 592,23)",null,null,2334.9499999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,10358.89]
[37,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",4.5060000000000002,665.7,23577.200000000001]
[38,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.24,473.11,2277.21]
[null,null,"Накладные расходы 102% ФОТ (от 1 609,78)",null,null,1641.98]
[null,null,"Сметная прибыль 58% ФОТ (от 1 609,78)",null,null,933.67]
[null,null,"Итого c накладными и см. прибылью",null,null,4852.8599999999997]
[39,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.24,8817.17,41179.71]
[40,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",0.77500000000000002,29630.76,206240.85]
[null,null,"Накладные расходы 112% ФОТ (от 24 019,20)",null,null,26901.5]
[null,null,"Сметная прибыль 65% ФОТ (от 24 019,20)",null,null,15612.48]
[null,null,"Итого c накладными и см. прибылью",null,null,248754.83]
[41,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-443.3,50.19,-179996.25]
[42,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 до 6 мм\n(100 м2)",0.77500000000000002,14578.4,97122.53]
[null,null,"Накладные расходы 112% ФОТ (от 7 017,37)",null,null,7859.45]
[null,null,"Сметная прибыль 65% ФОТ (от 7 017,37)",null,null,4561.29]
[null,null,"Итого c накладными и см. прибылью",null,null,109543.27]
[43,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-221.65,50.19,-89998.12]
[44,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-20 Purcem\n(кг)",973.98,51.97,424699.76]
["тип 3- 134,7м2"]
[45,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.347,465.1,25932.639999999999]
[null,null,"Накладные расходы 112% ФОТ (от 25 558,07)",null,null,28625.040000000001]
[null,null,"Сметная прибыль 65% ФОТ (от 25 558,07)",null,null,16612.75]
[null,null,"Итого c накладными и см. прибылью",null,null,71170.429999999993]
[46,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",2.75,665.7,14389.11]
[47,"ФЕР11-01-011-04","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-03\n(100 м2)",1.347,241.1,9149.18]
[null,null,"Накладные расходы 112% ФОТ (от 8 215,18)",null,null,9201]
[null,null,"Сметная прибыль 65% ФОТ (от 8 215,18)",null,null,5339.87]
[null,null,"Итого c накладными и см. прибылью",null,null,23690.05]
[48,"ФССЦ-04.1.02.01-0010","Смеси бетонные мелкозернистого бетона (БСМ), класс В30 (М400)\n(м3)",10.3,665.7,53893.74]
[49,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.41799999999999998,473.11,3966.14]
[null,null,"Накладные расходы 102% ФОТ (от 2 803,70)",null,null,2859.77]
[null,null,"Сметная прибыль 58% ФОТ (от 2 803,70)",null,null,1626.15]
[null,null,"Итого c накладными и см. прибылью",null,null,8452.06]
[50,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.41799999999999998,8817.17,71721.33]
[51,"ФЕР11-01-052-03","Устройство полимерных наливных полов из полиуретана: кварценаполненных с толщиной покрытия 4 мм\n(100 м2)",1.347,29630.76,358459.89]
[null,null,"Накладные расходы 112% ФОТ (от 41 746,91)",null,null,46756.54]
[null,null,"Сметная прибыль 65% ФОТ (от 41 746,91)",null,null,27135.49]
[null,null,"Итого c накладными и см. прибылью",null,null,432351.92]
[52,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-770.48400000000004,50.19,-312845.09000000003]
[53,"ФЕР11-01-052-04","Устройство полимерных наливных полов из полиуретана: на каждые 0,5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-052-03 до толщины  5 мм\n(100 м2)",1.347,7289.2,84402.6]
[null,null,"Накладные расходы 112% ФОТ (от 6 098,31)",null,null,6830.11]
[null,null,"Сметная прибыль 65% ФОТ (от 6 098,31)",null,null,3963.9]
[null,null,"Итого c накладными и см. прибылью",null,null,95196.61]
[54,"ФССЦ-04.3.02.02-0102","Состав двухкомпонентный полиуретановый для устройства монолитных покрытий пола\n(кг)",-192.62100000000001,50.19,-78211.27]
[55,"Цена поставщика","Система полиуретанового наливного покрытия Sikafloor-21 Purcem\n(кг)",1299.855,51.97,566796.14]
["тип 4- 416,4м2; 10,5м2"]
[56,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",4.1639999999999997,464.03,79737.72]
[null,null,"Накладные расходы 112% ФОТ (от 78 275,41)",null,null,87668.46]
[null,null,"Сметная прибыль 65% ФОТ (от 78 275,41)",null,null,50879.02]
[null,null,"Итого c накладными и см. прибылью",null,null,218285.2]
[57,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",8.49,600,43299]
[58,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01\n(100 м2)",4.1639999999999997,242.34,28516.79]
[null,null,"Накладные расходы 112% ФОТ (от 25 629,53)",null,null,28705.07]
[null,null,"Сметная прибыль 65% ФОТ (от 25 629,53)",null,null,16659.189999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,73881.05]
[59,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",31.85,600,162435]
[60,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.83299999999999996,473.11,7903.83]
[null,null,"Накладные расходы 102% ФОТ (от 5 587,28)",null,null,5699.03]
[null,null,"Сметная прибыль 58% ФОТ (от 5 587,28)",null,null,3240.62]
[null,null,"Итого c накладными и см. прибылью",null,null,16843.48]
[61,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.24,8817.17,41179.71]
[62,"ФЕР11-01-047-02","Устройство покрытий из плит керамогранитных размером: 60х60 см\n(100 м2)",4.2690000000000001,2929.74,557276.79]
[null,null,"Накладные расходы 112% ФОТ (от 551 928,48)",null,null,618159.9]
[null,null,"Сметная прибыль 65% ФОТ (от 551 928,48)",null,null,358753.51]
[null,null,"Итого c накладными и см. прибылью",null,null,1534190.2]
[63,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",68.304000000000002,21.77,13576.11]
[64,"ФССЦ-04.3.02.09-0102","Смеси сухие водостойкие для затирки межплиточных швов шириной 1-6 мм (различная цветовая гамма)\n(т)",-3.8420999999999997E-2,6513,-4947.17]
[65,"Цена поставщика","Эпоксидный состав\nSikaCeram-815 EG (расход 0,29 кг/м2)\n(кг)",123.801,152.19999999999999,158083.47]
[66,"ФССЦ-06.2.05.03-0002","Плитка керамогранитная многоцветная неполированная, размер 300х600х10 мм, 600х600х10 мм\n(м2)",435.44,201.9,471226.2]
[67,"ФССЦ-14.1.02.01-0004","Клей плиточный ВГТ, для внутренних работ\n(кг)",5122.8,2.82,186501.68]
[68,"ФССЦ-11.2.04.05-0001","Рейки деревянные, сечение 8х18 мм\n(м3)",4.2999999999999997E-2,2500,792.28]
["-прочее"]
[69,"ФЕР09-03-049-02","Монтаж съемных металлических полов из плит размером 500х500 мм: алюминиевых\n(100 м2)",1.9800000000000002E-2,6064.11,5340.4]
[null,null,"Накладные расходы 93% ФОТ (от 5 320,90)",null,null,4948.4399999999996]
[null,null,"Сметная прибыль 62% ФОТ (от 5 320,90)",null,null,3298.96]
[null,null,"Итого c накладными и см. прибылью",null,null,13587.8]
[70,"Цена поставщика","Люк напольный алюмининиевый 300х300мм \"Премиум-Р\"\n(шт)",22,747.5,137973.03]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,16377495.880000001]
["Накладные расходы",null,null,null,null,2447145.25]
["Сметная прибыль",null,null,null,null,1419975.07]
["Итого по разделу 1 Полы (1727-1/9-52-АР1-лист 10)",null,null,null,null,20244616.199999999]
["Раздел 2. Узлы примыкания полов (1727-1/9-52-АР1-лист 3, 4, 5, 10, 11, 12, 13)"]
["тип 1"]
["-примыкания к ж.д путям"]
[71,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",5.9,83.8,22201.01]
[null,null,"Накладные расходы 103% ФОТ (от 22 178,81)",null,null,22844.17]
[null,null,"Сметная прибыль 59% ФОТ (от 22 178,81)",null,null,13085.5]
[null,null,"Итого c накладными и см. прибылью",null,null,58130.68]
[72,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",118,107.47,106394.79]
["-примыкания к другим типам полов"]
[73,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",5.85,83.8,22012.86]
[null,null,"Накладные расходы 103% ФОТ (от 21 990,85)",null,null,22650.58]
[null,null,"Сметная прибыль 59% ФОТ (от 21 990,85)",null,null,12974.6]
[null,null,"Итого c накладными и см. прибылью",null,null,57638.04]
[74,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",117,107.47,105493.14]
["-деформационный шов"]
[75,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",2.4E-2,10577.18,3347.69]
[null,null,"Накладные расходы 102% ФОТ (от 313,36)",null,null,319.63]
[null,null,"Сметная прибыль 58% ФОТ (от 313,36)",null,null,181.75]
[null,null,"Итого c накладными и см. прибылью",null,null,3849.07]
[76,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-4.4640000000000004,17.82,-1244.93]
[77,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-4.4160000000000004,37.799999999999997,-1786.1]
[78,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[79,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[80,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",2.4E-2,276.27999999999997,216.72]
[null,null,"Накладные расходы 112% ФОТ (от 212,53)",null,null,238.03]
[null,null,"Сметная прибыль 65% ФОТ (от 212,53)",null,null,138.13999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,592.89]
[81,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",2.4,496.96,10006.700000000001]
["-примыкания к приямкам"]
[82,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.1,83.8,376.29]
[null,null,"Накладные расходы 103% ФОТ (от 375,91)",null,null,387.19]
[null,null,"Сметная прибыль 59% ФОТ (от 375,91)",null,null,221.79]
[null,null,"Итого c накладными и см. прибылью",null,null,985.27]
[83,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
["тип 2.1"]
["-примыкания к ж.д путям"]
[84,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.65,83.8,2445.88]
[null,null,"Накладные расходы 103% ФОТ (от 2 443,43)",null,null,2516.73]
[null,null,"Сметная прибыль 59% ФОТ (от 2 443,43)",null,null,1441.62]
[null,null,"Итого c накладными и см. прибылью",null,null,6404.23]
[85,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",13,107.47,11721.46]
["-примыкания к другим типам полов"]
[86,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",1.75,83.8,6585.05]
[null,null,"Накладные расходы 103% ФОТ (от 6 578,46)",null,null,6775.81]
[null,null,"Сметная прибыль 59% ФОТ (от 6 578,46)",null,null,3881.29]
[null,null,"Итого c накладными и см. прибылью",null,null,17242.150000000001]
[87,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",35,107.47,31557.78]
["-деформационный шов"]
[88,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",0.25800000000000001,10577.18,35987.620000000003]
[null,null,"Накладные расходы 102% ФОТ (от 3 368,57)",null,null,3435.94]
[null,null,"Сметная прибыль 58% ФОТ (от 3 368,57)",null,null,1953.77]
[null,null,"Итого c накладными и см. прибылью",null,null,41377.33]
[89,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-47.988,17.82,-13383.04]
[90,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-47.472000000000001,37.799999999999997,-19200.53]
[91,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.6,200,2283.6]
[92,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",9,107.47,8114.86]
[93,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",0.25800000000000001,276.27999999999997,2329.7600000000002]
[null,null,"Накладные расходы 112% ФОТ (от 2 284,75)",null,null,2558.92]
[null,null,"Сметная прибыль 65% ФОТ (от 2 284,75)",null,null,1485.09]
[null,null,"Итого c накладными и см. прибылью",null,null,6373.77]
[94,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",25.8,496.96,107571.99]
["-плинтус"]
[95,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",0.10822,21799.18,20629.03]
[null,null,"Накладные расходы 112% ФОТ (от 6 312,27)",null,null,7069.74]
[null,null,"Сметная прибыль 65% ФОТ (от 6 312,27)",null,null,4102.9799999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,31801.75]
[96,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-3.2466000000000002E-2,59210,-11899.11]
[97,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-6.4932000000000002E-3,44408,-2338.52]
[98,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",2.7054999999999998,128.69,2921.15]
[99,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",30.301600000000001,48.97,12449.68]
[100,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",0.10822,1157.5899999999999,4751.1499999999996]
[null,null,"Накладные расходы 112% ФОТ (от 3 997,02)",null,null,4476.66]
[null,null,"Сметная прибыль 65% ФОТ (от 3 997,02)",null,null,2598.06]
[null,null,"Итого c накладными и см. прибылью",null,null,11825.87]
[101,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-4.3287999999999998E-3,1383.1,-167.4]
[102,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",7.5754000000000001,64.5,4099.54]
["-примыкания к стенам и колоннам"]
[103,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",5.94,62.12,6719.54]
[null,null,"Накладные расходы 110% ФОТ (от 4 718,16)",null,null,5189.9799999999996]
[null,null,"Сметная прибыль 69% ФОТ (от 4 718,16)",null,null,3255.53]
[null,null,"Итого c накладными и см. прибылью",null,null,15165.05]
[104,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",611.82000000000005,3.31,17014.939999999999]
[105,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[106,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-примыкания к приямкам и люкам"]
[107,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.55000000000000004,83.8,2069.59]
[null,null,"Накладные расходы 103% ФОТ (от 2 067,52)",null,null,2129.5500000000002]
[null,null,"Сметная прибыль 59% ФОТ (от 2 067,52)",null,null,1219.8399999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5418.98]
[108,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",11,107.47,9918.16,null,null,null,null,null,null,null,null,null,"='ВСЕ СМЕТЫ КДС'!G9054+'ВСЕ СМЕТЫ КДС'!G9059+'ВСЕ СМЕТЫ КДС'!G9064+"]
["тип 2.2"]
["-примыкания к ж.д путям"]
[109,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.4,83.8,1505.15]
[null,null,"Накладные расходы 103% ФОТ (от 1 503,64)",null,null,1548.75]
[null,null,"Сметная прибыль 59% ФОТ (от 1 503,64)",null,null,887.15]
[null,null,"Итого c накладными и см. прибылью",null,null,3941.05]
[110,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",8,107.47,7213.21]
["-примыкания к другим типам полов"]
[111,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[112,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-плинтус"]
[113,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",3.5000000000000001E-3,21799.18,667.18]
[null,null,"Накладные расходы 112% ФОТ (от 204,14)",null,null,228.64]
[null,null,"Сметная прибыль 65% ФОТ (от 204,14)",null,null,132.69]
[null,null,"Итого c накладными и см. прибылью",null,null,1028.51]
[114,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.0499999999999999E-3,59210,-384.84]
[115,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-2.1000000000000001E-4,44408,-75.63]
[116,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",8.7499999999999994E-2,128.69,94.47]
[117,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",0.98,48.97,402.64]
[118,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",3.5000000000000001E-3,1157.5899999999999,153.66]
[null,null,"Накладные расходы 112% ФОТ (от 129,27)",null,null,144.78]
[null,null,"Сметная прибыль 65% ФОТ (от 129,27)",null,null,84.03]
[null,null,"Итого c накладными и см. прибылью",null,null,382.47]
[119,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1.3999999999999999E-4,1383.1,-5.41]
[120,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",0.245,64.5,132.59]
["-примыкания к стенам и колоннам"]
[121,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.15,62.12,169.69]
[null,null,"Накладные расходы 110% ФОТ (от 119,15)",null,null,131.07]
[null,null,"Сметная прибыль 69% ФОТ (от 119,15)",null,null,82.21]
[null,null,"Итого c накладными и см. прибылью",null,null,382.97]
[122,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",15.45,3.31,429.67]
["тип 2.3"]
["-примыкания к ж.д путям"]
[123,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.4,83.8,1505.15]
[null,null,"Накладные расходы 103% ФОТ (от 1 503,64)",null,null,1548.75]
[null,null,"Сметная прибыль 59% ФОТ (от 1 503,64)",null,null,887.15]
[null,null,"Итого c накладными и см. прибылью",null,null,3941.05]
[124,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",8,107.47,7213.21]
["-примыкания к другим типам полов"]
[125,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[126,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-плинтус"]
[127,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",3.5000000000000001E-3,21799.18,667.18]
[null,null,"Накладные расходы 112% ФОТ (от 204,14)",null,null,228.64]
[null,null,"Сметная прибыль 65% ФОТ (от 204,14)",null,null,132.69]
[null,null,"Итого c накладными и см. прибылью",null,null,1028.51]
[128,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.0499999999999999E-3,59210,-384.84]
[129,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-2.1000000000000001E-4,44408,-75.63]
[130,"Цена поставщика","Грунтовочный слой Sikafloor-21 Purcem\n(кг)",8.7499999999999994E-2,128.69,94.47]
[131,"Цена поставщика","Sikafloor-29 Purcem\n(кг)",0.98,48.97,402.64]
[132,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в 2 слоя праймером\n(100 м2)",3.5000000000000001E-3,1157.5899999999999,153.66]
[null,null,"Накладные расходы 112% ФОТ (от 129,27)",null,null,144.78]
[null,null,"Сметная прибыль 65% ФОТ (от 129,27)",null,null,84.03]
[null,null,"Итого c накладными и см. прибылью",null,null,382.47]
[133,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1.3999999999999999E-4,1383.1,-5.41]
[134,"Цена поставщика","Sikafloor-31 Purcem (в 2 слоя)\n(кг)",0.245,64.5,132.59]
["-примыкания к стенам и колоннам"]
[135,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.15,62.12,169.69]
[null,null,"Накладные расходы 110% ФОТ (от 119,15)",null,null,131.07]
[null,null,"Сметная прибыль 69% ФОТ (от 119,15)",null,null,82.21]
[null,null,"Итого c накладными и см. прибылью",null,null,382.97]
[136,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",15.45,3.31,429.67]
["-примыкания к трапу ВК"]
[137,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",1.4999999999999999E-2,716.71,380.86]
[null,null,"Накладные расходы 102% ФОТ (от 354,26)",null,null,361.35]
[null,null,"Сметная прибыль 58% ФОТ (от 354,26)",null,null,205.47]
[null,null,"Итого c накладными и см. прибылью",null,null,947.68]
[138,"Цена поставщика","Ремонтный раствор SikaGrout-212\n(кг)",62.52,4.76,2498.6999999999998]
[139,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[140,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["тип 3"]
["-примыкания к ж.д путям"]
[141,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.1,83.8,376.29]
[null,null,"Накладные расходы 103% ФОТ (от 375,91)",null,null,387.19]
[null,null,"Сметная прибыль 59% ФОТ (от 375,91)",null,null,221.79]
[null,null,"Итого c накладными и см. прибылью",null,null,985.27]
[142,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
["-примыкания к другим типам полов"]
[143,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",9.1999999999999993,83.8,34618.519999999997]
[null,null,"Накладные расходы 103% ФОТ (от 34 583,91)",null,null,35621.43]
[null,null,"Сметная прибыль 59% ФОТ (от 34 583,91)",null,null,20404.509999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,90644.46]
[144,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",184,107.47,165903.74]
["-примыкания к приямкам"]
[145,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов (при ширине шва 15мм и глубине-8мм-1 туба на 5 мп)\n(100 м)",0.05,83.8,188.14]
[null,null,"Накладные расходы 103% ФОТ (от 187,96)",null,null,193.6]
[null,null,"Сметная прибыль 59% ФОТ (от 187,96)",null,null,110.9]
[null,null,"Итого c накладными и см. прибылью",null,null,492.64]
[146,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
["-деформационный шов"]
[147,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",8.9999999999999993E-3,10577.18,1255.3900000000001]
[null,null,"Накладные расходы 102% ФОТ (от 117,51)",null,null,119.86]
[null,null,"Сметная прибыль 58% ФОТ (от 117,51)",null,null,68.16]
[null,null,"Итого c накладными и см. прибылью",null,null,1443.41]
[148,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.6739999999999999,17.82,-466.85]
[149,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-1.6559999999999999,37.799999999999997,-669.79]
[150,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[151,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[152,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",8.9999999999999993E-3,276.27999999999997,81.27]
[null,null,"Накладные расходы 112% ФОТ (от 79,70)",null,null,89.26]
[null,null,"Сметная прибыль 65% ФОТ (от 79,70)",null,null,51.81]
[null,null,"Итого c накладными и см. прибылью",null,null,222.34]
[153,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",0.9,496.96,3752.51]
["тип 4"]
["- лоток"]
[154,"ФЕР27-07-009-01","Устройство водоотводных лотков из композиционных полимерных материалов: весом до 10 кг/м в комплекте с решеткой (крышкой) на подготовленные основания\n(100 м)",1.58,525.79999999999995,35851.69]
[null,null,"Накладные расходы 113% ФОТ (от 35 587,14)",null,null,40213.47]
[null,null,"Сметная прибыль 77% ФОТ (от 35 587,14)",null,null,27402.1]
[null,null,"Итого c накладными и см. прибылью",null,null,103467.26]
[155,"Цена поставщика","Лоток водоотводной ЛВ-10.16.06-П-З\n(шт)",158,142.88,189399.66]
[156,"Цена поставщика","Решетка серии Drive C250 РВ-10.15.50-ВЧ-ЩЗ-ЛВ\n(шт)",316,100.94,267621.84999999998]
["-примыкания к стенам канавы"]
[157,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",20.420000000000002,110.98,100374.01]
[null,null,"Накладные расходы 103% ФОТ (от 100 047,75)",null,null,103049.18]
[null,null,"Сметная прибыль 59% ФОТ (от 100 047,75)",null,null,59028.17]
[null,null,"Итого c накладными и см. прибылью",null,null,262451.36]
[158,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",2078.7559999999999,3.31,57810.98]
[159,"ФССЦ-14.5.01.07-0117","Герметик силиконовый сантехнический однокомпонентный влаго-термостойкий, устойчивый к УФ-излучению, адгезионный к непористым поверхностям\n(л)",68.099999999999994,76.989999999999995,54370.11]
["-деформационный шов"]
[160,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",6.6000000000000003E-2,276.27999999999997,595.98]
[null,null,"Накладные расходы 112% ФОТ (от 584,47)",null,null,654.61]
[null,null,"Сметная прибыль 65% ФОТ (от 584,47)",null,null,379.91]
[null,null,"Итого c накладными и см. прибылью",null,null,1630.5]
[161,"ФССЦ-01.7.15.04-0048","Винты самонарезающие, остроконечные, длина 35 мм\n(100 шт)",-4.4219999999999997E-3,12,-0.11]
[162,"Цена поставщика","Деформационный шов АКВАСТОП ДШС 16/055 закладной\n(м)",6.6,115.65,6403.99]
[163,"ФЕР09-05-003-01","Постановка болтов: строительных с гайками и шайбами\n(100 шт)",0.48,151.69999999999999,3249.37]
[null,null,"Накладные расходы 93% ФОТ (от 3 242,61)",null,null,3015.63]
[null,null,"Сметная прибыль 62% ФОТ (от 3 242,61)",null,null,2010.42]
[null,null,"Итого c накладными и см. прибылью",null,null,8275.42]
[164,"ФССЦ-01.7.15.02-0071","Болты распорный МР 6х65\n(шт)",48,5.28,1196.24]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1466029.57]
["Накладные расходы",null,null,null,null,269179.37]
["Сметная прибыль",null,null,null,null,159238.92000000001]
["Итого по разделу 2 Узлы примыкания полов (1727-1/9-52-АР1-лист 3, 4, 5, 10, 11, 12, 13)",null,null,null,null,1894447.86]
["Раздел 3. Шкафы пожарных кранов  1727-1/9-52-АР1-лист 10"]
[165,"ФЕР16-08-001-02","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 10 до 20 кг\n(100 шт)",0.15,1973.06,12127.47]
[null,null,"Накладные расходы 121% ФОТ (от 11 837,46)",null,null,14323.33]
[null,null,"Сметная прибыль 72% ФОТ (от 11 837,46)",null,null,8522.9699999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,34973.769999999997]
[166,"ФССЦ-18.3.02.02-0011","Шкаф пожарный, навесной закрытый, ШПК-320Н\n(шт)",15,330.65,52573.35]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,64700.82]
["Накладные расходы",null,null,null,null,14323.33]
["Сметная прибыль",null,null,null,null,8522.9699999999993]
["Итого по разделу 3 Шкафы пожарных кранов  1727-1/9-52-АР1-лист 10",null,null,null,null,87547.12]
["Раздел 4. Внутренняя отделка. 1727-1/9-52-АР1-лист 10"]
["отделка  элементов интерьера"]
["-потолки"]
[167,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок (в том числе ребра плиты ТЧ 2.62.5)\n(м2)",414.72,5.26,98547.33]
[null,null,"Накладные расходы 90% ФОТ (от 98 547,33)",null,null,88692.6]
[null,null,"Сметная прибыль 46% ФОТ (от 98 547,33)",null,null,45331.77]
[null,null,"Итого c накладными и см. прибылью",null,null,232571.7]
[168,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.1471999999999998,81.790000000000006,9983.06]
[null,null,"Накладные расходы 100% ФОТ (от 8 926,74)",null,null,8926.74]
[null,null,"Сметная прибыль 49% ФОТ (от 8 926,74)",null,null,4374.1000000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,23283.9]
[169,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",57.23,15.25,5201.63]
[170,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.1500000000000004,528.76,78766.039999999994]
[null,null,"Накладные расходы 100% ФОТ (от 75 443,77)",null,null,75443.77]
[null,null,"Сметная прибыль 49% ФОТ (от 75 443,77)",null,null,36967.449999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,191177.26]
[171,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.12,17775.04,6782.96]
[172,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",83,15.25,7543.87]
["-стены или перегородки"]
[173,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",0.216,81.790000000000006,519.95000000000005]
[null,null,"Накладные расходы 100% ФОТ (от 464,94)",null,null,464.94]
[null,null,"Сметная прибыль 49% ФОТ (от 464,94)",null,null,227.82]
[null,null,"Итого c накладными и см. прибылью",null,null,1212.71]
[174,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",2.98,15.25,270.85000000000002]
[175,"ФЕР15-02-016-03","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: улучшенная стен\n(100 м2)",0.216,2229.48,12245.72]
[null,null,"Накладные расходы 100% ФОТ (от 10 153,61)",null,null,10153.61]
[null,null,"Сметная прибыль 49% ФОТ (от 10 153,61)",null,null,4975.2700000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,27374.6]
[176,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",0.216,81.790000000000006,519.95000000000005]
[null,null,"Накладные расходы 100% ФОТ (от 464,94)",null,null,464.94]
[null,null,"Сметная прибыль 49% ФОТ (от 464,94)",null,null,227.82]
[null,null,"Итого c накладными и см. прибылью",null,null,1212.71]
[177,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",2.98,15.25,270.85000000000002]
[178,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",0.216,528.76,4099.63]
[null,null,"Накладные расходы 100% ФОТ (от 3 926,71)",null,null,3926.71]
[null,null,"Сметная прибыль 49% ФОТ (от 3 926,71)",null,null,1924.09]
[null,null,"Итого c накладными и см. прибылью",null,null,9950.43]
[179,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",6.4999999999999997E-3,17775.04,367.41]
[180,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",4.32,15.25,392.64]
[181,"ФЕР15-01-019-05","Гладкая облицовка стен, столбов, пилястр и откосов (без карнизных, плинтусных и угловых плиток) без установки плиток туалетного гарнитура на клее из сухих смесей: по кирпичу и бетону\n(100 м2)",8.7129999999999992,1508.91,587754.25]
[null,null,"Накладные расходы 100% ФОТ (от 585 538,18)",null,null,585538.18000000005]
[null,null,"Сметная прибыль 49% ФОТ (от 585 538,18)",null,null,286913.71000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1460206.14,{"$f":"F1819/D1816/100*1.2*1.0224*1.0192","v":2095.5979169709967}]
[182,"ФССЦ-06.2.01.02-0019","Плитка керамическая глазурованная для внутренней облицовки стен гладкая, цветная декорированная методом сериографии с рисунком одноцветная с завалом\n(м2)",871.3,124.1,785011.68,{"$f":"F1820/D1820*1.2*1.0224*1.0192","v":1126.6004136963174}]
[183,"ФССЦ-14.1.02.01-0004","Клей плиточный ВГТ, для внутренних работ\n(кг)",3267.38,2.82,118952.89,{"$f":"F1821/D1820*1.2*1.0224*1.0192","v":170.71386133308556}]
[184,"Цена поставщика","Эпоксидный состав\nSikaCeram-815 EG (расход 0,29 кг/м2)\n(кг)",252.67699999999999,152.19999999999999,322647.28000000003,{"$f":"F1822/D1820*1.2*1.0224*1.0192","v":463.04350417562142}]
["отделка стен (панели), колонн"]
[185,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок\n(м2)",446.9,5.26,106194.06]
[null,null,"Накладные расходы 90% ФОТ (от 106 194,06)",null,null,95574.65]
[null,null,"Сметная прибыль 46% ФОТ (от 106 194,06)",null,null,48849.27]
[null,null,"Итого c накладными и см. прибылью",null,null,250617.98]
[186,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.4690000000000003,81.790000000000006,10757.69]
[null,null,"Накладные расходы 100% ФОТ (от 9 619,41)",null,null,9619.41]
[null,null,"Сметная прибыль 49% ФОТ (от 9 619,41)",null,null,4713.51]
[null,null,"Итого c накладными и см. прибылью",null,null,25090.61]
[187,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",61.67,15.25,5605.19]
[188,"ФЕР15-02-016-03","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: улучшенная стен\n(100 м2)",4.4690000000000003,2229.48,253361.69]
[null,null,"Накладные расходы 100% ФОТ (от 210 076,33)",null,null,210076.33]
[null,null,"Сметная прибыль 49% ФОТ (от 210 076,33)",null,null,102937.4]
[null,null,"Итого c накладными и см. прибылью",null,null,566375.42000000004]
[189,"ФЕР15-02-033-03","Обивка поверхностей: сеткой проволочной тканой\n(100 м2)",4.4690000000000003,5086.1099999999997,383197.56]
[null,null,"Накладные расходы 100% ФОТ (от 70 386,66)",null,null,70386.66]
[null,null,"Сметная прибыль 49% ФОТ (от 70 386,66)",null,null,34489.46]
[null,null,"Итого c накладными и см. прибылью",null,null,488073.68]
[190,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",4.4690000000000003,81.790000000000006,10757.69]
[null,null,"Накладные расходы 100% ФОТ (от 9 619,41)",null,null,9619.41]
[null,null,"Сметная прибыль 49% ФОТ (от 9 619,41)",null,null,4713.51]
[null,null,"Итого c накладными и см. прибылью",null,null,25090.61]
[191,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",61.67,15.25,5605.19]
[192,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.4690000000000003,528.76,84820.59]
[null,null,"Накладные расходы 100% ФОТ (от 81 242,94)",null,null,81242.94]
[null,null,"Сметная прибыль 49% ФОТ (от 81 242,94)",null,null,39809.040000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,205872.57]
[193,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.13400000000000001,17775.04,7574.3]
[194,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",89.4,15.25,8125.57]
["-жб ниши в стенах"]
[195,"ФЕР15-07-003-02","Нанесение водно-дисперсионной грунтовки на поверхности: пористые (камень, кирпич, бетон и т.д.)\n(100 м2)",1.875,81.790000000000006,4513.46]
[null,null,"Накладные расходы 100% ФОТ (от 4 035,89)",null,null,4035.89]
[null,null,"Сметная прибыль 49% ФОТ (от 4 035,89)",null,null,1977.59]
[null,null,"Итого c накладными и см. прибылью",null,null,10526.94]
[196,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",25.88,15.25,2352.23]
[197,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",1.875,528.76,35587.06]
[null,null,"Накладные расходы 100% ФОТ (от 34 086,04)",null,null,34086.04]
[null,null,"Сметная прибыль 49% ФОТ (от 34 086,04)",null,null,16702.16]
[null,null,"Итого c накладными и см. прибылью",null,null,86375.26]
[198,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",5.6300000000000003E-2,17775.04,3182.34]
[199,"ФССЦ-14.4.01.02-0113","Грунтовка акриловая, антисептическая, глубокого проникновения\n(кг)",37.5,15.25,3408.38]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2964920.99]
["Накладные расходы",null,null,null,null,1288252.82]
["Сметная прибыль",null,null,null,null,635133.97]
["Итого по разделу 4 Внутренняя отделка. 1727-1/9-52-АР1-лист 10",null,null,null,null,4888307.78]
["Раздел 5. Огнезащитное покрытие стальных конструкций. АР1-лист 14"]
[200,"ФЕР13-06-003-01","Очистка поверхности щетками\n(м2)",1958.34,10.6,938345.79]
[null,null,"Накладные расходы 94% ФОТ (от 938 345,79)",null,null,882045.04]
[null,null,"Сметная прибыль 51% ФОТ (от 938 345,79)",null,null,478556.35]
[null,null,"Итого c накладными и см. прибылью",null,null,2298947.1800000002]
[201,"ФЕР13-06-004-01","Обеспыливание поверхности\n(м2)",1958.34,1.32,78416.88]
[null,null,"Накладные расходы 94% ФОТ (от 73 308,26)",null,null,68909.759999999995]
[null,null,"Сметная прибыль 51% ФОТ (от 73 308,26)",null,null,37387.21]
[null,null,"Итого c накладными и см. прибылью",null,null,184713.85]
[202,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",19.583400000000001,501.39,281510.86]
[null,null,"Накладные расходы 94% ФОТ (от 150 786,60)",null,null,141739.4]
[null,null,"Сметная прибыль 51% ФОТ (от 150 786,60)",null,null,76901.17]
[null,null,"Итого c накладными и см. прибылью",null,null,500151.43]
[203,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-0.35299999999999998,15620,-116563]
[204,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",0.47,15620,155197.20000000001]
[205,"ФЕР26-02-011-01","Огнезащитное покрытие металлоконструкций краской по подготовленной поверхности,: толщина покрытия 1 мм\n(100 м2)",19.583400000000001,445.62,239380.32]
[null,null,"Накладные расходы 97% ФОТ (от 127 518,13)",null,null,123692.59]
[null,null,"Сметная прибыль 55% ФОТ (от 127 518,13)",null,null,70134.97]
[null,null,"Итого c накладными и см. прибылью",null,null,433207.88]
[206,"Цена поставщика","Огнезащитная краска \"Нертекс\"\n(кг)",1519.66,61.08,778796.06]
[207,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",19.583400000000001,352.31,120768.94]
[null,null,"Накладные расходы 94% ФОТ (от 51 900,13)",null,null,48786.12]
[null,null,"Сметная прибыль 51% ФОТ (от 51 900,13)",null,null,26469.07]
[null,null,"Итого c накладными и см. прибылью",null,null,196024.13]
[208,"ФССЦ-14.4.04.08-0003","Эмаль ПФ-115, серая\n(т)",-0.35250120000000001,14312.87,-57516.46]
[209,"Цена поставщика","Эмаль Антикор-03\n(кг)",470,49.7,195980.92]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2614317.5099999998]
["Накладные расходы",null,null,null,null,1265172.92]
["Сметная прибыль",null,null,null,null,689448.77]
["Итого по разделу 5 Огнезащитное покрытие стальных конструкций. АР1-лист 14",null,null,null,null,4568939.2]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,23487464.77]
["Накладные расходы",null,null,null,null,5284073.68]
["Сметная прибыль",null,null,null,null,2912319.71]
["ВСЕГО по смете",null,null,null,null,33013323.59]
[]
[]
["Составил:","                                                      (Начальник сметного отдела А.А.Елизарьев)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-03"]
[]
["на Архитектурные решения. Цех №417. Марка АР2. Этап 1., АО \"Метровагонмаш\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Полы (1727-1/9-52-АР2-лист 4)"]
["тип 5"]
[1,"ФЕР11-01-014-01","Устройство полов бетонных толщиной: 100 мм\n(100 м2)",0.51600000000000001,735.95,14177.04]
[null,null,"Накладные расходы 112% ФОТ (от 13 857,08)",null,null,15519.93]
[null,null,"Сметная прибыль 65% ФОТ (от 13 857,08)",null,null,9007.1]
[null,null,"Итого c накладными и см. прибылью",null,null,38704.07,{"$f":"F1925/D1922/100*1.2*1.0224*1.0192","v":937.92570135873484}]
[2,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",5.2629999999999999,725.69,26926.11,{"$f":"F1926/D1922/100*1.2*1.0224*1.0192","v":652.50736179973944}]
[3,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.16,473.11,1518.15,{"$f":"F1927/D1922/100*1.2*1.0224*1.0192","v":36.789720138418609}]
[null,null,"Накладные расходы 102% ФОТ (от 1 073,19)",null,null,1094.6500000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 1 073,19)",null,null,622.45000000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,3235.25]
[4,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.16,8817.17,27453.14]
[5,"ФЕР11-01-055-01","Устройство упрочненных (топпинговых) покрытий бетонных полов\n(100 м2)",0.51600000000000001,4223.1099999999997,29523.78]
[null,null,"Накладные расходы 112% ФОТ (от 6 336,90)",null,null,7097.33]
[null,null,"Сметная прибыль 65% ФОТ (от 6 336,90)",null,null,4118.99]
[null,null,"Итого c накладными и см. прибылью",null,null,40740.1]
[6,"ФССЦ-04.3.02.09-0828","Смеси сухие на основе высокоактивного портландцемента и кварцевых заполнителей, для упрочнения поверхности бетонных полов, цвет натуральный\n(кг)",-265.74,3.67,-15867.57]
[7,"ФССЦ-14.2.06.08-0101","Средство пленкообразующее на основе парафина для предотвращения высыхания свежего бетона\n(кг)",-6.7080000000000002,22.38,-1735.45]
[8,"Цена поставщика","Упрочняющая смесь Sikafloor-2+ CorCrete RU - 4мм\n(кг)",412.8,10.35,35848.31]
[9,"Цена поставщика","Средство для ухода Sikafloor Proseal‐12\n(л)",6.1920000000000002,271.77,14118.93]
["тип 6",null,null,null,null,null,"за м2","за м3"]
[10,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.075,465.1,20696.05]
[null,null,"Накладные расходы 112% ФОТ (от 20 397,12)",null,null,22844.77]
[null,null,"Сметная прибыль 65% ФОТ (от 20 397,12)",null,null,13258.13]
[null,null,"Итого c накладными и см. прибылью",null,null,56798.95,{"$f":"F1944/D1941/100*1.2*1.0224*1.0192","v":660.68332367348091}]
[11,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",2.1930000000000001,725.69,11219.64,{"$f":"F1945/D1941/100*1.2*1.0224*1.0192","v":130.5064450244227},{"$f":"F1945/D1945*1.2*1.0416","v":6394.7343496580024}]
[12,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01 (до 100 мм)\n(100 м2)",1.075,333.34,12211.72]
[null,null,"Накладные расходы 112% ФОТ (от 11 861,53)",null,null,13284.91]
[null,null,"Сметная прибыль 65% ФОТ (от 11 861,53)",null,null,7709.99]
[null,null,"Итого c накладными и см. прибылью",null,null,33206.620000000003,{"$f":"F1949/D1946/100*6*1.2*1.0224*1.0192","v":2317.5491873947267}]
[13,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",8.7720000000000002,725.69,44878.559999999998,{"$f":"F1950/D1946/100*1.2*1.0224*1.0192","v":522.02578009769081},{"$f":"F1950/D1950*1.2*1.0416","v":6394.7343496580024}]
[14,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.33300000000000002,473.11,3159.64]
[null,null,"Накладные расходы 102% ФОТ (от 2 233,57)",null,null,2278.2399999999998]
[null,null,"Сметная прибыль 58% ФОТ (от 2 233,57)",null,null,1295.47]
[null,null,"Итого c накладными и см. прибылью",null,null,6733.35,{"$f":"F1954/D1946/100*1.2*1.0224*1.0192","v":78.322082669782347}]
[15,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.33300000000000002,8817.17,57136.85,{"$f":"F1955/D1946/100*1.2*1.0224*1.0192","v":664.61376420221029}]
[16,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",1.075,1331.16,62559.47]
[null,null,"Накладные расходы 112% ФОТ (от 60 429,52)",null,null,67681.06]
[null,null,"Сметная прибыль 65% ФОТ (от 60 429,52)",null,null,39279.19]
[null,null,"Итого c накладными и см. прибылью",null,null,169519.72]
[17,"ФЕР11-01-045-03","На каждые 0,5 мм изменения толщины основного слоя добавлять или исключать к расценке 11-01-045-02 (до 3 мм)\n(100 м2)",1.075,280.97000000000003,12700.27]
[null,null,"Накладные расходы 112% ФОТ (от 11 642,25)",null,null,13039.32]
[null,null,"Сметная прибыль 65% ФОТ (от 11 642,25)",null,null,7567.46]
[null,null,"Итого c накладными и см. прибылью",null,null,33307.050000000003]
[18,"Цена поставщика","Sikafloor 267 эпоксидный наливной пол\n(кг)",483.75,159.86000000000001,648802.89]
["тип 7"]
[19,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",0.39500000000000002,464.03,7563.98]
[null,null,"Накладные расходы 112% ФОТ (от 7 425,26)",null,null,8316.2900000000009]
[null,null,"Сметная прибыль 65% ФОТ (от 7 425,26)",null,null,4826.42]
[null,null,"Итого c накладными и см. прибылью",null,null,20706.689999999999]
[20,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.80600000000000005,600,4110.6000000000004]
[21,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 25 мм)\n(100 м2)",0.39500000000000002,16.16,180.34]
[null,null,"Накладные расходы 112% ФОТ (от 162,08)",null,null,181.53]
[null,null,"Сметная прибыль 65% ФОТ (от 162,08)",null,null,105.35]
[null,null,"Итого c накладными и см. прибылью",null,null,467.22]
[22,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.20100000000000001,600,1025.0999999999999]
[23,"ФЕР11-01-004-03","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, первый слой\n(100 м2)",0.39500000000000002,1490.34,17185.93]
[null,null,"Накладные расходы 112% ФОТ (от 7 524,38)",null,null,8427.31]
[null,null,"Сметная прибыль 65% ФОТ (от 7 524,38)",null,null,4890.8500000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,30504.09]
[24,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",44.24,16.77,3442.44]
[25,"ФЕР11-01-004-04","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, последующий слой\n(100 м2)",0.39500000000000002,1118.54,11789.57]
[null,null,"Накладные расходы 112% ФОТ (от 5 406,88)",null,null,6055.71]
[null,null,"Сметная прибыль 65% ФОТ (от 5 406,88)",null,null,3514.47]
[null,null,"Итого c накладными и см. прибылью",null,null,21359.75]
[26,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",44.24,16.77,3442.44]
[27,"ФЕР11-01-007-01","Затирка поверхности гидроизоляции песком\n(100 м2)",0.39500000000000002,163.06,2787.86]
[null,null,"Накладные расходы 112% ФОТ (от 2 711,83)",null,null,3037.25]
[null,null,"Сметная прибыль 65% ФОТ (от 2 711,83)",null,null,1762.69]
[null,null,"Итого c накладными и см. прибылью",null,null,7587.8]
[28,"ФССЦ-02.3.01.02-0013","Песок природный для строительных: работ очень мелкий с крупностью зерен размером свыше 1,25 мм-до 5% по массе\n(м3)",0.10299999999999999,45.92,189.76]
[29,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",0.39500000000000002,464.03,7563.98]
[null,null,"Накладные расходы 112% ФОТ (от 7 425,26)",null,null,8316.2900000000009]
[null,null,"Сметная прибыль 65% ФОТ (от 7 425,26)",null,null,4826.42]
[null,null,"Итого c накладными и см. прибылью",null,null,20706.689999999999]
[30,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.80600000000000005,600,4110.6000000000004]
[31,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 50 мм)\n(100 м2)",0.39500000000000002,96.94,1082.04]
[null,null,"Накладные расходы 112% ФОТ (от 972,49)",null,null,1089.19]
[null,null,"Сметная прибыль 65% ФОТ (от 972,49)",null,null,632.12]
[null,null,"Итого c накладными и см. прибылью",null,null,2803.35]
[32,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",1.2090000000000001,600,6165.9]
[33,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",7.9000000000000001E-2,473.11,749.58]
[null,null,"Накладные расходы 102% ФОТ (от 529,88)",null,null,540.48]
[null,null,"Сметная прибыль 58% ФОТ (от 529,88)",null,null,307.33]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.39]
[34,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",7.9000000000000001E-2,8817.17,13554.99]
[35,"ФЕР11-01-047-02","Устройство покрытий из плит керамогранитных размером: 60х60 см\n(100 м2)",0.39500000000000002,2929.74,51563.44]
[null,null,"Накладные расходы 112% ФОТ (от 51 068,57)",null,null,57196.800000000003]
[null,null,"Сметная прибыль 65% ФОТ (от 51 068,57)",null,null,33194.57]
[null,null,"Итого c накладными и см. прибылью",null,null,141954.81]
[36,"ФССЦ-06.2.05.03-0002","Плитка керамогранитная многоцветная неполированная, размер 300х600х10 мм, 600х600х10 мм\n(м2)",40.29,201.9,43601.19]
[37,"ФССЦ-14.1.06.02-0203","Смеси сухие (клеи) для облицовки стен и полов керамическими плитками и плитками из природного камня\n(т)",0.47399999999999998,4655.9399999999996,16353.24]
[38,"ФССЦ-11.2.04.05-0001","Рейки деревянные, сечение 8х18 мм\n(м3)",4.0000000000000001E-3,2500,73.7]
["тип 8"]
[39,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.7509999999999999,465.1,33710.49]
[null,null,"Накладные расходы 112% ФОТ (от 33 223,59)",null,null,37210.42]
[null,null,"Сметная прибыль 65% ФОТ (от 33 223,59)",null,null,21595.33]
[null,null,"Итого c накладными и см. прибылью",null,null,92516.24]
[40,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",3.5720000000000001,725.69,18274.759999999998]
[41,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01 (до 100 мм)\n(100 м2)",1.7509999999999999,333.34,19890.91]
[null,null,"Накладные расходы 112% ФОТ (от 19 320,52)",null,null,21638.98]
[null,null,"Сметная прибыль 65% ФОТ (от 19 320,52)",null,null,12558.34]
[null,null,"Итого c накладными и см. прибылью",null,null,54088.23]
[42,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",14.288,725.69,73099.039999999994]
[43,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.54300000000000004,473.11,5152.2]
[null,null,"Накладные расходы 102% ФОТ (от 3 642,13)",null,null,3714.97]
[null,null,"Сметная прибыль 58% ФОТ (от 3 642,13)",null,null,2112.44]
[null,null,"Итого c накладными и см. прибылью",null,null,10979.61]
[44,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.54300000000000004,8817.17,93169.1]
[45,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",1.7509999999999999,1331.16,101899.19]
[null,null,"Накладные расходы 112% ФОТ (от 98 429,86)",null,null,110241.44]
[null,null,"Сметная прибыль 65% ФОТ (от 98 429,86)",null,null,63979.41]
[null,null,"Итого c накладными и см. прибылью",null,null,276120.03999999998]
[46,"Цена поставщика","Sikafloor 267 эпоксидный наливной пол\n(кг)",525.29999999999995,159.86000000000001,704529.53]
["тип 9"]
[47,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.13600000000000001,465.1,2618.29]
[null,null,"Накладные расходы 112% ФОТ (от 2 580,47)",null,null,2890.13]
[null,null,"Сметная прибыль 65% ФОТ (от 2 580,47)",null,null,1677.31]
[null,null,"Итого c накладными и см. прибылью",null,null,7185.73]
[48,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",0.27700000000000002,725.69,1417.16]
[49,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01\n(100 м2)",0.13600000000000001,333.34,1544.93]
[null,null,"Накладные расходы 112% ФОТ (от 1 500,62)",null,null,1680.69]
[null,null,"Сметная прибыль 65% ФОТ (от 1 500,62)",null,null,975.4]
[null,null,"Итого c накладными и см. прибылью",null,null,4201.0200000000004]
[50,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",1.1100000000000001,725.69,5678.89]
[51,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",4.2000000000000003E-2,473.11,398.51]
[null,null,"Накладные расходы 102% ФОТ (от 281,71)",null,null,287.33999999999997]
[null,null,"Сметная прибыль 58% ФОТ (от 281,71)",null,null,163.38999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,849.24]
[52,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",4.2000000000000003E-2,8817.17,7206.45]
[53,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",0.13600000000000001,1331.16,7914.51]
[null,null,"Накладные расходы 112% ФОТ (от 7 645,04)",null,null,8562.44]
[null,null,"Сметная прибыль 65% ФОТ (от 7 645,04)",null,null,4969.28]
[null,null,"Итого c накладными и см. прибылью",null,null,21446.23]
[54,"ФЕР11-01-045-03","На каждые 0,5 мм изменения толщины основного слоя добавлять или исключать к расценке 11-01-045-02\n(100 м2)",-0.13600000000000001,140.47999999999999,-803.37]
[null,null,"Накладные расходы 112% ФОТ (от -736,44)",null,null,-824.81]
[null,null,"Сметная прибыль 65% ФОТ (от -736,44)",null,null,-478.69]
[null,null,"Итого c накладными и см. прибылью",null,null,-2106.87]
[55,"Цена поставщика","Sikafloor 262 AS эпоксидный наливной пол\n(кг)",29.58,482.25,119682.44]
["тип 10"]
[56,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",1.26,464.03,24128.13]
[null,null,"Накладные расходы 112% ФОТ (от 23 685,64)",null,null,26527.919999999998]
[null,null,"Сметная прибыль 65% ФОТ (от 23 685,64)",null,null,15395.67]
[null,null,"Итого c накладными и см. прибылью",null,null,66051.72]
[57,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",2.57,600,13107]
[58,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 95 мм)\n(100 м2)",1.26,242.34,8629]
[null,null,"Накладные расходы 112% ФОТ (от 7 755,33)",null,null,8685.9699999999993]
[null,null,"Сметная прибыль 65% ФОТ (от 7 755,33)",null,null,5040.96]
[null,null,"Итого c накладными и см. прибылью",null,null,22355.93]
[59,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",9.6389999999999993,600,49158.9]
[60,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.252,473.11,2391.0700000000002]
[null,null,"Накладные расходы 102% ФОТ (от 1 690,27)",null,null,1724.08]
[null,null,"Сметная прибыль 58% ФОТ (от 1 690,27)",null,null,980.36]
[null,null,"Итого c накладными и см. прибылью",null,null,5095.51]
[61,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.252,8817.17,43238.7]
[62,"ФЕР11-01-036-01","Устройство покрытий: из линолеума на клее\n(100 м2)",1.26,504.68,26217.47]
[null,null,"Накладные расходы 112% ФОТ (от 25 854,08)",null,null,28956.57]
[null,null,"Сметная прибыль 65% ФОТ (от 25 854,08)",null,null,16805.150000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,71979.19]
[63,"ФССЦ-01.6.03.04-0111","Линолеум коммерческий гомогенный: \"ТАРКЕТТ GRANIT MULTISAFE\" (толщина 2,5 мм, класс 34/43, пож. безопасность Г4, В3, РП1, Д2, Т2) (прим. 3 мм)\n(м2)",128.52000000000001,224.43,343240.55]
[64,"ФССЦ-14.1.02.04-0101","Клей-мастика Бустилат\n(т)",6.3E-2,11300,6492.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2913850.59]
["Накладные расходы",null,null,null,null,487297.21]
["Сметная прибыль",null,null,null,null,282693.34999999998]
["Итого по разделу 1 Полы (1727-1/9-52-АР2-лист 4)",null,null,null,null,3683841.15]
["Раздел 2. Узлы примыкания полов к стенам и фундаментам (1727-1/9-52-АР2-лист 11)"]
["тип 5"]
[65,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.88,110.98,4325.62]
[null,null,"Накладные расходы 103% ФОТ (от 4 311,56)",null,null,4440.91]
[null,null,"Сметная прибыль 59% ФОТ (от 4 311,56)",null,null,2543.8200000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,11310.35]
[66,"Цена поставщика","Огнестойкий шовный герметик Sikasil-670 Fire (V=600 мл)\n(шт)",8,186.87,12543]
[67,"Цена поставщика","Уплотнительный шнур Sika Ø6\n(м)",88,1.03,761.9]
[68,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.88,62.12,995.49]
[null,null,"Накладные расходы 110% ФОТ (от 698,99)",null,null,768.89]
[null,null,"Сметная прибыль 69% ФОТ (от 698,99)",null,null,482.3]
[null,null,"Итого c накладными и см. прибылью",null,null,2246.6799999999998]
[69,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",90.64,3.31,2520.73]
["тип 6"]
[70,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.77,62.12,2002.3]
[null,null,"Накладные расходы 110% ФОТ (от 1 405,92)",null,null,1546.51]
[null,null,"Сметная прибыль 69% ФОТ (от 1 405,92)",null,null,970.08]
[null,null,"Итого c накладными и см. прибылью",null,null,4518.8900000000003]
[71,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",182.31,3.31,5070.1099999999997]
[72,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.12,110.98,589.86]
[null,null,"Накладные расходы 103% ФОТ (от 587,94)",null,null,605.58000000000004]
[null,null,"Сметная прибыль 59% ФОТ (от 587,94)",null,null,346.88]
[null,null,"Итого c накладными и см. прибылью",null,null,1542.32]
[73,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
[74,"Цена поставщика","Уплотнительный шнур Sika Ø6\n(м)",12,1.03,103.9]
[75,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",6.2E-2,21799.18,11818.52]
[null,null,"Накладные расходы 112% ФОТ (от 3 616,35)",null,null,4050.31]
[null,null,"Сметная прибыль 65% ФОТ (от 3 616,35)",null,null,2350.63]
[null,null,"Итого c накладными и см. прибылью",null,null,18219.46]
[76,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.9E-2,59210,-6963.69]
[77,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-4.0000000000000001E-3,44408,-1440.6]
[78,"Цена поставщика","Грунтовочный слой ‐   Sikafloor 151 \n(кг)",1.85,128.69,1997.46]
[79,"Цена поставщика","Основной слой‐Sikafloor‐280 \n(кг)",15.45,26.09,3381.96]
[80,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",6.2E-2,578.79,1360.99]
[null,null,"Накладные расходы 112% ФОТ (от 1 144,96)",null,null,1282.3599999999999]
[null,null,"Сметная прибыль 65% ФОТ (от 1 144,96)",null,null,744.22]
[null,null,"Итого c накладными и см. прибылью",null,null,3387.57]
[81,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1E-3,1383.1,-38.67]
[82,"Цена поставщика","Цветной финишный слой‐  Sikafloor 267 \n(кг)",3.71,140.80000000000001,4382.7299999999996]
["тип 7"]
[83,"ФЕР11-01-004-03","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, первый слой\n(100 м2)",0.20799999999999999,1490.34,9049.7999999999993]
[null,null,"Накладные расходы 112% ФОТ (от 3 962,20)",null,null,4437.66]
[null,null,"Сметная прибыль 65% ФОТ (от 3 962,20)",null,null,2575.4299999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,16062.89]
[84,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",23.295999999999999,16.77,1812.73]
[85,"ФЕР11-01-004-04","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, последующий слой\n(100 м2)",0.20799999999999999,1118.54,6208.18]
[null,null,"Накладные расходы 112% ФОТ (от 2 847,17)",null,null,3188.83]
[null,null,"Сметная прибыль 65% ФОТ (от 2 847,17)",null,null,1850.66]
[null,null,"Итого c накладными и см. прибылью",null,null,11247.67]
[86,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",23.295999999999999,16.77,1812.73]
[87,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.04,62.12,1176.49]
[null,null,"Накладные расходы 110% ФОТ (от 826,08)",null,null,908.69]
[null,null,"Сметная прибыль 69% ФОТ (от 826,08)",null,null,570]
[null,null,"Итого c накладными и см. прибылью",null,null,2655.18]
[88,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",107.12,3.31,2979.05]
[89,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",1.04,83.8,3913.4]
[null,null,"Накладные расходы 103% ФОТ (от 3 909,49)",null,null,4026.77]
[null,null,"Сметная прибыль 59% ФОТ (от 3 909,49)",null,null,2306.6]
[null,null,"Итого c накладными и см. прибылью",null,null,10246.77]
[90,"ФССЦ-14.5.01.07-0117","Герметик силиконовый сантехнический однокомпонентный влаго-термостойкий, устойчивый к УФ-излучению, адгезионный к непористым поверхностям\n(л)",5.4,76.989999999999995,4311.29]
["тип 8"]
[91,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",9.3700000000000006E-2,21799.18,17861.21]
[null,null,"Накладные расходы 112% ФОТ (от 5 465,34)",null,null,6121.18]
[null,null,"Сметная прибыль 65% ФОТ (от 5 465,34)",null,null,3552.47]
[null,null,"Итого c накладными и см. прибылью",null,null,27534.86]
[92,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-2.8000000000000001E-2,59210,-10262.280000000001]
[93,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-6.0000000000000001E-3,44408,-2160.89]
[94,"Цена поставщика","Грунтовочный слой ‐   Sikafloor 151 \n(кг)",2.81,128.69,3033.98]
[95,"Цена поставщика","Основной слой‐Sikafloor‐280 \n(кг)",23.43,26.09,5128.7700000000004]
[96,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",9.3700000000000006E-2,578.79,2056.85]
[null,null,"Накладные расходы 112% ФОТ (от 1 730,37)",null,null,1938.01]
[null,null,"Сметная прибыль 65% ФОТ (от 1 730,37)",null,null,1124.74]
[null,null,"Итого c накладными и см. прибылью",null,null,5119.6000000000004]
[97,"Цена поставщика","Цветной финишный слой‐  Sikafloor 267 \n(кг)",5.62,140.80000000000001,6639.07]
[98,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.85199999999999998,83.8,3205.97]
[null,null,"Накладные расходы 103% ФОТ (от 3 202,77)",null,null,3298.85]
[null,null,"Сметная прибыль 59% ФОТ (от 3 202,77)",null,null,1889.63]
[null,null,"Итого c накладными и см. прибылью",null,null,8394.4500000000007]
[99,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",23,107.47,20737.97]
[100,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.85199999999999998,62.12,963.81]
[null,null,"Накладные расходы 110% ФОТ (от 676,75)",null,null,744.43]
[null,null,"Сметная прибыль 69% ФОТ (от 676,75)",null,null,466.96]
[null,null,"Итого c накладными и см. прибылью",null,null,2175.1999999999998]
[101,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",87.756,3.31,2440.5300000000002]
["тип 9"]
[102,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.33200000000000002,62.12,375.57]
[null,null,"Накладные расходы 110% ФОТ (от 263,71)",null,null,290.08]
[null,null,"Сметная прибыль 69% ФОТ (от 263,71)",null,null,181.96]
[null,null,"Итого c накладными и см. прибылью",null,null,847.61]
[103,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",34.195999999999998,3.31,951]
[104,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.26200000000000001,83.8,985.87]
[null,null,"Накладные расходы 103% ФОТ (от 984,89)",null,null,1014.44]
[null,null,"Сметная прибыль 59% ФОТ (от 984,89)",null,null,581.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2581.4]
[105,"Цена поставщика","Огнестойкий шовный герметик Sikasil-670 Fire (600мл)\n(шт)",5,186.87,7839.38]
[106,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",3.5000000000000003E-2,10577.18,4882.04]
[null,null,"Накладные расходы 102% ФОТ (от 456,98)",null,null,466.12]
[null,null,"Сметная прибыль 58% ФОТ (от 456,98)",null,null,265.05]
[null,null,"Итого c накладными и см. прибылью",null,null,5613.21]
[107,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-6.51,17.82,-1815.53]
[108,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-6.44,37.799999999999997,-2604.7199999999998]
[109,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[110,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[111,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",3.5000000000000003E-2,276.27999999999997,316.06]
[null,null,"Накладные расходы 112% ФОТ (от 309,95)",null,null,347.14]
[null,null,"Сметная прибыль 65% ФОТ (от 309,95)",null,null,201.47]
[null,null,"Итого c накладными и см. прибылью",null,null,864.67]
[112,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",3.5,496.96,14593.1]
[113,"ФЕР06-03-004-06","Установка анкерных болтов: механических с контролем момента затяжки (Установка заземляющего анкера)\n(100 шт)",0.04,227.63,395.28]
[null,null,"Накладные расходы 102% ФОТ (от 392,96)",null,null,400.82]
[null,null,"Сметная прибыль 58% ФОТ (от 392,96)",null,null,227.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1024.02]
[114,"Цена поставщика","Sikafloor earthing kit\n(к-т)",4,2355.4499999999998,79048.97]
["Тип 10"]
[115,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",7.0000000000000007E-2,62.12,79.19]
[null,null,"Накладные расходы 110% ФОТ (от 55,61)",null,null,61.17]
[null,null,"Сметная прибыль 69% ФОТ (от 55,61)",null,null,38.369999999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,178.73]
[116,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",7.21,3.31,200.51]
[117,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",3.5000000000000003E-2,10577.18,4882.04]
[null,null,"Накладные расходы 102% ФОТ (от 456,98)",null,null,466.12]
[null,null,"Сметная прибыль 58% ФОТ (от 456,98)",null,null,265.05]
[null,null,"Итого c накладными и см. прибылью",null,null,5613.21]
[118,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-6.51,17.82,-1815.53]
[119,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-6.44,37.799999999999997,-2604.7199999999998]
[120,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[121,"ФССЦ-14.5.01.07-0122","Герметик силиконовый: FLEX PLUS, прозрачный\n(л)",0.7,77.41,809.55]
[122,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",3.5000000000000003E-2,276.27999999999997,316.06]
[null,null,"Накладные расходы 112% ФОТ (от 309,95)",null,null,347.14]
[null,null,"Сметная прибыль 65% ФОТ (от 309,95)",null,null,201.47]
[null,null,"Итого c накладными и см. прибылью",null,null,864.67]
[123,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",3.5,496.96,14593.1]
[124,"ФЕР11-01-040-01","Устройство плинтусов поливинилхлоридных: на клее КН-2\n(100 м)",1.4710000000000001,167.6,10816.73]
[null,null,"Накладные расходы 112% ФОТ (от 8 112,63)",null,null,9086.15]
[null,null,"Сметная прибыль 65% ФОТ (от 8 112,63)",null,null,5273.21]
[null,null,"Итого c накладными и см. прибылью",null,null,25176.09]
[125,"ФССЦ-11.3.03.06-0002","Плинтус для полов из ПВХ, размер 22х49 мм с кабель-каналом\n(м)",148.571,20.5,14923.96]
[126,"ФССЦ-11.3.03.14-0011","Заглушки торцевые для плинтуса из ПВХ, правые, высота 48 мм\n(100 шт)",0.22,63,169.37]
[127,"ФССЦ-11.3.03.14-0031","Уголок внутренний для плинтуса из ПВХ, высота 48 мм\n(100 шт)",0.44,128,683.16]
[128,"ФССЦ-11.3.03.14-0021","Соединитель для плинтуса из ПВХ, высота 48 мм\n(100 шт)",0.99,128,1646.09]
[129,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.4710000000000001,62.12,1664.04]
[null,null,"Накладные расходы 110% ФОТ (от 1 168,42)",null,null,1285.26]
[null,null,"Сметная прибыль 69% ФОТ (от 1 168,42)",null,null,806.21]
[null,null,"Итого c накладными и см. прибылью",null,null,3755.51]
[130,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",151.51300000000001,3.31,4213.63]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,283330.62]
["Накладные расходы",null,null,null,null,51123.43]
["Сметная прибыль",null,null,null,null,29816.21]
["Итого по разделу 2 Узлы примыкания полов к стенам и фундаментам (1727-1/9-52-АР2-лист 11)",null,null,null,null,364270.26]
["Раздел 3. Сантехнические перегородки (1727-1/9-52-АР2-лист 6)"]
[131,"ФЕР10-04-014-04","Устройство сантехнических перегородок: (душевые перегородки) на каркасе из алюминиевого профиля\n(100 м2)",5.3999999999999999E-2,70675.48,24506.15]
[null,null,"Накладные расходы 108% ФОТ (от 1 329,26)",null,null,1435.6]
[null,null,"Сметная прибыль 55% ФОТ (от 1 329,26)",null,null,731.09]
[null,null,"Итого c накладными и см. прибылью",null,null,26672.84]
[132,"Цена поставщика","Душевая перегородка из сэндвич-панелей ПВХ 0,9х2,0(h)\n(шт)",3,434.83,10944.69]
[133,"ФЕРм08-03-602-01","Электрополотенце\n(шт)",5,18.36,3290.58]
[null,null,"Накладные расходы 97% ФОТ (от 3 057,91)",null,null,2966.17]
[null,null,"Сметная прибыль 51% ФОТ (от 3 057,91)",null,null,1559.53]
[null,null,"Итого c накладными и см. прибылью",null,null,7816.28]
[134,"Цена поставщика","Автоматический электросушитель для рук Puff-8820\n(шт)",5,919.05,38554.1]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,77295.520000000004]
["Накладные расходы",null,null,null,null,4401.7700000000004]
["Сметная прибыль",null,null,null,null,2290.62]
["Итого по разделу 3 Сантехнические перегородки (1727-1/9-52-АР2-лист 6)",null,null,null,null,83987.91]
["Раздел 4. Шкафы пожарных кранов  1727-1/9-52-АР2-лист 12"]
[135,"ФЕР16-08-001-02","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 10 до 20 кг\n(100 шт)",7.0000000000000007E-2,2341.6799999999998,6776]
[null,null,"Накладные расходы 121% ФОТ (от 6 628,98)",null,null,8021.07]
[null,null,"Сметная прибыль 72% ФОТ (от 6 628,98)",null,null,4772.87]
[null,null,"Итого c накладными и см. прибылью",null,null,19569.939999999999]
[136,"ФССЦ-18.3.02.02-0011","Шкаф пожарный, навесной закрытый, ШПК-320Н\n(шт)",7,330.65,24534.23]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,31310.23]
["Накладные расходы",null,null,null,null,8021.07]
["Сметная прибыль",null,null,null,null,4772.87]
["Итого по разделу 4 Шкафы пожарных кранов  1727-1/9-52-АР2-лист 12",null,null,null,null,44104.17]
["Раздел 5. Оборудование бытовых помещений (1727-1/9-52-АР2-лист 6)"]
[137,"ФЕР16-08-001-04","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 30 кг\n(100 шт)",0.18,3492.06,26042.080000000002]
[null,null,"Накладные расходы 121% ФОТ (от 25 455,44)",null,null,30801.08]
[null,null,"Сметная прибыль 72% ФОТ (от 25 455,44)",null,null,18327.919999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,75171.08]
[138,"Цена поставщика","Шкаф полнодверный двухсекционный, мод.321С, 625х500х1800(h)мм (1 дверь на 1 сотрудника)\n(шт)",1,1221.68,10249.870000000001]
[139,"Цена поставщика","Шкаф полнодверный четырехсекцион-ный (1 дверь на 1 сотрудника), мод.341С, 1225х500х2100(h)мм\n(шт)",4,2277.6999999999998,76439.7]
[140,"Цена поставщика","Шкаф полнодверный трехсекционный (1 дверь на 1 сотрудника), мод.331L (на лавке), 925х500х2100(h)мм\n(шт)",1,2350.1799999999998,19717.990000000002]
[141,"Цена поставщика","Шкаф полнодверный четырехсекционный (1 дверь на 1 сотрудника), мод.341L (на лавке), 1225х500х2100(h)мм\n(шт)",10,2919.6,244954.29]
[142,"Цена поставщика","Шкаф для сбора грязной спецодежды, мод.1069С (на 250л, с откидной крышкой), 400х500х1800(h)мм\n(шт)",2,3416.55,57329.77]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,434733.7]
["Накладные расходы",null,null,null,null,30801.08]
["Сметная прибыль",null,null,null,null,18327.919999999998]
["Итого по разделу 5 Оборудование бытовых помещений (1727-1/9-52-АР2-лист 6)",null,null,null,null,483862.7]
["Раздел 6. Внутренняя отделка (1727-1/9-52-АР2-лист 8, 12)"]
["отделка стен, колонн, перегородок"]
[143,"ФЕР15-02-016-01","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: простая стен\n(100 м2)",3.3479999999999999,3018.82,266898.07]
[null,null,"Накладные расходы 100% ФОТ (от 224 706,54)",null,null,224706.54]
[null,null,"Сметная прибыль 49% ФОТ (от 224 706,54)",null,null,110106.2]
[null,null,"Итого c накладными и см. прибылью",null,null,601710.81000000006]
[144,"ФЕР15-04-006-03","Покрытие поверхностей грунтовкой глубокого проникновения: за 1 раз стен\n(100 м2)",13.714,63.36,38659.25]
[null,null,"Накладные расходы 100% ФОТ (от 38 513,40)",null,null,38513.4]
[null,null,"Сметная прибыль 49% ФОТ (от 38 513,40)",null,null,18871.57]
[null,null,"Итого c накладными и см. прибылью",null,null,96044.22]
[145,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",141.25399999999999,21.77,28075.66]
[146,"ФЕР15-04-027-01","Третья шпатлевка при высококачественной окраске по дереву: стен\n(100 м2)",13.714,409,111578.39]
[null,null,"Накладные расходы 100% ФОТ (от 89 037,03)",null,null,89037.03]
[null,null,"Сметная прибыль 49% ФОТ (от 89 037,03)",null,null,43628.14]
[null,null,"Итого c накладными и см. прибылью",null,null,244243.56]
[147,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.5439999999999996,528.76,86244.07]
[null,null,"Накладные расходы 100% ФОТ (от 82 606,38)",null,null,82606.38]
[null,null,"Сметная прибыль 49% ФОТ (от 82 606,38)",null,null,40477.129999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,209327.58]
[148,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.13600000000000001,17775.04,7687.35]
[149,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",90.88,21.77,18063.32]
[150,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок\n(м2)",615.6,5.26,146281.19]
[null,null,"Накладные расходы 90% ФОТ (от 146 281,19)",null,null,131653.07]
[null,null,"Сметная прибыль 46% ФОТ (от 146 281,19)",null,null,67289.350000000006]
[null,null,"Итого c накладными и см. прибылью",null,null,345223.61]
[151,"ФЕР15-04-006-03","Покрытие поверхностей грунтовкой глубокого проникновения: за 1 раз стен\n(100 м2)",6.1559999999999997,63.36,17353.53]
[null,null,"Накладные расходы 100% ФОТ (от 17 288,06)",null,null,17288.060000000001]
[null,null,"Сметная прибыль 49% ФОТ (от 17 288,06)",null,null,8471.15]
[null,null,"Итого c накладными и см. прибылью",null,null,43112.74]
[152,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",63.406799999999997,21.77,12602.74]
[153,"ФЕР15-02-016-01","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: простая стен\n(100 м2)",6.1559999999999997,1807.67,293861.13]
[null,null,"Накладные расходы 100% ФОТ (от 247 407,24)",null,null,247407.24]
[null,null,"Сметная прибыль 49% ФОТ (от 247 407,24)",null,null,121229.55]
[null,null,"Итого c накладными и см. прибылью",null,null,662497.92000000004]
["отделка  элементов интерьера"]
["- потолки"]
[154,"ФЕР15-01-047-16","Устройство потолков: реечных алюминиевых\n(100 м2)",0.318,29879.09,75160.66]
[null,null,"Накладные расходы 100% ФОТ (от 20 316,41)",null,null,20316.41]
[null,null,"Сметная прибыль 49% ФОТ (от 20 316,41)",null,null,9955.0400000000009]
[null,null,"Итого c накладными и см. прибылью",null,null,105432.11]
[155,"ФЕР15-01-047-15","Устройство потолков: плитно-ячеистых по каркасу из оцинкованного профиля\n(100 м2)",2.7210000000000001,7151.57,442710.62]
[null,null,"Накладные расходы 100% ФОТ (от 175 198,82)",null,null,175198.82]
[null,null,"Сметная прибыль 49% ФОТ (от 175 198,82)",null,null,85847.42]
[null,null,"Итого c накладными и см. прибылью",null,null,703756.86]
["-стены или перегородки"]
[156,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",12.881,528.76,244478.38]
[null,null,"Накладные расходы 100% ФОТ (от 234 166,55)",null,null,234166.55]
[null,null,"Сметная прибыль 49% ФОТ (от 234 166,55)",null,null,114741.61]
[null,null,"Итого c накладными и см. прибылью",null,null,593386.54]
[157,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.38600000000000001,17775.04,21818.51]
[158,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",257.62,21.77,51204.58]
[159,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",0.55300000000000005,528.76,10495.82]
[null,null,"Накладные расходы 100% ФОТ (от 10 053,11)",null,null,10053.11]
[null,null,"Сметная прибыль 49% ФОТ (от 10 053,11)",null,null,4926.0200000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,25474.95]
[160,"ФССЦ-14.3.02.04-0012","Краска водно-дисперсионная стирол-бутадиеновая ВД-КЧ-26А светло-бежевая\n(т)",1.7000000000000001E-2,14382.43,1234.73]
[161,"ФССЦ-14.4.01.17-1000","Грунтовка (праймер) полиуретановая неокрашенная однокомпонентная\n(кг)",11.06,166.38,12365.89]
[162,"ФЕР15-01-019-01","Гладкая облицовка стен, столбов, пилястр и откосов (без карнизных, плинтусных и угловых плиток) без установки плиток туалетного гарнитура на цементном растворе: по кирпичу и бетону\n(100 м2)",1.4930000000000001,3345.92,183159.32]
[null,null,"Накладные расходы 100% ФОТ (от 172 177,95)",null,null,172177.95]
[null,null,"Сметная прибыль 49% ФОТ (от 172 177,95)",null,null,84367.2]
[null,null,"Итого c накладными и см. прибылью",null,null,439704.47]
[163,"ФССЦ-06.2.01.02-0014","Плитка керамическая глазурованная для внутренней облицовки стен гладкая, цветная однотонная с завалом\n(м2)",149.30000000000001,115.01,121570.63]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2191503.84]
["Накладные расходы",null,null,null,null,1443124.56]
["Сметная прибыль",null,null,null,null,709910.38]
["Итого по разделу 6 Внутренняя отделка (1727-1/9-52-АР2-лист 8, 12)",null,null,null,null,4344538.78]
["Раздел 7. Проёмы (1727-1/9-52-АР2-лист 12)"]
["- двери ПВХ"]
[164,"ФЕР10-01-047-04","Установка блоков из ПВХ в наружных и внутренних дверных проемах: в перегородках и деревянных нерубленных стенах площадью проема до 3 м2\n(100 м2)",0.21840000000000001,5406.32,23835.43]
[null,null,"Накладные расходы 108% ФОТ (от 19 532,39)",null,null,21094.98]
[null,null,"Сметная прибыль 55% ФОТ (от 19 532,39)",null,null,10742.81]
[null,null,"Итого c накладными и см. прибылью",null,null,55673.22]
[165,"ФССЦ-11.3.01.02-0012","Блок дверной входной из ПВХ-профилей, с простой коробкой, однопольный с офисной фурнитурой, без стеклопакета по типу сэндвич, площадь от 1,5-2 м2\n(м2)",8.4,1500.1,79259.28]
[166,"ФССЦ-11.3.01.02-0009","Блок дверной входной из ПВХ-профилей, с простой коробкой, однопольный с клювовой фурнитурой, с однокамерным стеклопакетом (24 мм), площадь от 1,5-2 м2\n(м2)",13.44,1440.76,120830.2]
["- противопожарные металлические"]
[167,"ФЕР09-04-013-01","Установка противопожарных дверей: однопольных глухих\n(м2)",29.29,100.4,68486.45]
[null,null,"Накладные расходы 93% ФОТ (от 39 069,75)",null,null,36334.870000000003]
[null,null,"Сметная прибыль 62% ФОТ (от 39 069,75)",null,null,24223.25]
[null,null,"Итого c накладными и см. прибылью",null,null,129044.57]
[168,"ФССЦ-07.1.01.01-0015","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 1000х2100 мм (ДПС 01 2100-1000 л EI15, Е130)\n(шт)",12,2900.88,214433.05]
[169,"ФССЦ-07.1.01.01-0015","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 1000х2100 мм (ДПС 01 2200-1000 л EI15)\n(шт)",1,3037.22,18709.28]
[170,"ФССЦ-07.1.01.01-0013","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 900х2100 мм (ДПС 01 2100-900 л EI15)\n(шт)",1,2640.46,37917.01]
[171,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",14,272.22000000000003,37691.58]
[172,"ФЕР09-04-013-02","Установка противопожарных дверей: двупольных глухих\n(м2)",10.119999999999999,101.38,27493.31]
[null,null,"Накладные расходы 93% ФОТ (от 17 817,68)",null,null,16570.439999999999]
[null,null,"Сметная прибыль 62% ФОТ (от 17 817,68)",null,null,11046.96]
[null,null,"Итого c накладными и см. прибылью",null,null,55110.71,{"$f":"F2359/2*1.2*1.0224*1.0192","v":34456.210530094082}]
[173,"ФССЦ-07.1.01.01-0009","Дверь противопожарная металлическая: двупольная ДПМ-02/60, размером 1600х2100 мм  (ДПС 02 2700-2300 EI15,\nбез порога)\n(шт)",1,11003.95,63822.93,{"$f":"F2360*1.2*1.0224*1.0192","v":79806.495424481283}]
[174,"ФССЦ-07.1.01.01-0009","Дверь противопожарная металлическая: двупольная ДПМ-02/60, размером 1600х2100 мм  (ДПС 02 2300-1700 EI15,\nпыленепроницаемая)\n(шт)",1,6925.11,40165.620000000003,{"$f":"F2361*1.2*1.0224*1.0192","v":50224.541066219521}]
[175,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",2,272.22000000000003,5384.51,{"$f":"F2362/2*1.2*1.0224*1.0192","v":3366.4928316364803}]
["-прочее"]
[176,"ФЕР09-03-049-02","Монтаж съемных металлических полов из плит размером 500х500 мм: алюминиевых\n(100 м2)",1.0800000000000001E-2,6064.11,2912.95]
[null,null,"Накладные расходы 93% ФОТ (от 2 902,31)",null,null,2699.15]
[null,null,"Сметная прибыль 62% ФОТ (от 2 902,31)",null,null,1799.43]
[null,null,"Итого c накладными и см. прибылью",null,null,7411.53]
[177,"Цена поставщика","Люк технический металлический 600х600мм (ООО \"ПФ Хаммер\")\n(шт.)",3,460.71,11596.14]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,752537.74]
["Накладные расходы",null,null,null,null,76699.44]
["Сметная прибыль",null,null,null,null,47812.45]
["Итого по разделу 7 Проёмы (1727-1/9-52-АР2-лист 12)",null,null,null,null,877049.63]
["Раздел 8. Стены (1727-1/9-52-АР2-лист 12, 14)"]
[178,"ФЕР46-02-007-01","Кладка отдельных участков кирпичных стен и заделка проемов в кирпичных стенах при объеме кладки в одном месте: до 5 м3\n(м3)",3,270.74,22493.67]
[null,null,"Накладные расходы 103% ФОТ (от 19 454,22)",null,null,20037.849999999999]
[null,null,"Сметная прибыль 59% ФОТ (от 19 454,22)",null,null,11477.99]
[null,null,"Итого c накладными и см. прибылью",null,null,54009.51]
[179,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",1.2,1752.6,17645.18]
[180,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",1.9400000000000001E-2,675.4,556.26]
[null,null,"Накладные расходы 110% ФОТ (от 550,39)",null,null,605.42999999999995]
[null,null,"Сметная прибыль 69% ФОТ (от 550,39)",null,null,379.77]
[null,null,"Итого c накладными и см. прибылью",null,null,1541.46]
[181,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",1.9400000000000001E-2,8817.17,3328.69]
[182,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",26.875,105.51,81492.55]
[null,null,"Накладные расходы 110% ФОТ (от 73 104,52)",null,null,80414.97]
[null,null,"Сметная прибыль 69% ФОТ (от 73 104,52)",null,null,50442.12]
[null,null,"Итого c накладными и см. прибылью",null,null,212349.64]
[183,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",6.45,485.9,26670.81]
[184,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",10.2125,1752.6,150167.81]
[185,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",0.17419999999999999,675.4,4994.9399999999996]
[null,null,"Накладные расходы 110% ФОТ (от 4 942,17)",null,null,5436.39]
[null,null,"Сметная прибыль 69% ФОТ (от 4 942,17)",null,null,3410.1]
[null,null,"Итого c накладными и см. прибылью",null,null,13841.43]
[186,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.17419999999999999,8817.17,29889.61]
[187,"ФЕР08-02-002-03","Кладка перегородок из кирпича: армированных толщиной в 1/2 кирпича при высоте этажа до 4 м\n(100 м2)",0.57199999999999995,3050.77,56456.26]
[null,null,"Накладные расходы 110% ФОТ (от 45 728,06)",null,null,50300.87]
[null,null,"Сметная прибыль 69% ФОТ (от 45 728,06)",null,null,31552.36]
[null,null,"Итого c накладными и см. прибылью",null,null,138309.49]
[188,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",1.3156000000000001,485.9,5440.02]
[189,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",2.86,1752.6,42054.34]
[190,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",0.45600000000000002,105.51,1382.72]
[null,null,"Накладные расходы 110% ФОТ (от 1 240,40)",null,null,1364.44]
[null,null,"Сметная прибыль 69% ФОТ (от 1 240,40)",null,null,855.88]
[null,null,"Итого c накладными и см. прибылью",null,null,3603.04]
[191,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",0.109,485.9,450.72]
[192,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",0.17327999999999999,1752.6,2547.96]
[193,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",3.0000000000000001E-3,675.4,86.02]
[null,null,"Накладные расходы 110% ФОТ (от 85,11)",null,null,93.62]
[null,null,"Сметная прибыль 69% ФОТ (от 85,11)",null,null,58.73]
[null,null,"Итого c накладными и см. прибылью",null,null,238.37]
[194,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",3.0000000000000001E-3,8817.17,514.75]
[195,"ФЕР46-08-012-01","Установка анкеров в отверстия глубиной 100 мм с применением составов на цементно-эпоксидной основе, диаметр анкера: до 8 мм\n(100 шт)",1.1000000000000001,76.86,3428.57]
[null,null,"Накладные расходы 103% ФОТ (от 3 395,63)",null,null,3497.5]
[null,null,"Сметная прибыль 59% ФОТ (от 3 395,63)",null,null,2003.42]
[null,null,"Итого c накладными и см. прибылью",null,null,8929.49]
[196,"ФССЦ-08.4.03.02-0001","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 6 мм\n(т)",2.1100000000000001E-2,7418.82,1324.3]
["устройство перегородок и облицовок каркасных"]
[197,"ФЕР10-07-002-01","Устройство перегородок из армированных цементно-минеральных плит внутренних с одинарным металлическим каркасом и двухслойной обшивкой с обеих сторон\n(100 м2)",6.3570000000000002,8248.32,1156192.57]
[null,null,"Накладные расходы 108% ФОТ (от 525 343,75)",null,null,567371.25]
[null,null,"Сметная прибыль 55% ФОТ (от 525 343,75)",null,null,288939.06]
[null,null,"Итого c накладными и см. прибылью",null,null,2012502.88,{"$f":"F2421/D2418/100*1.2*1.0224*1.0192","v":3958.6381067421053}]
[198,"ФССЦ-01.6.01.05-0001","Плита армированная цементно-минеральная внутренняя\n(м2)",2619.1,189.55,1648215.34,{"$f":"F2422/D2418/100*1.2*1.0224*1.0192","v":3242.0763805520101}]
[199,"ФССЦ-12.2.05.10-0002","Плиты минераловатные \"Кавити Баттс\" ROCKWOOL\n(м3)",32.700000000000003,398.59,183647.55,{"$f":"F2423/D2418/100*1.2*1.0224*1.0192","v":361.23883193639256}]
[200,"ФЕР10-07-011-01","Облицовка стен армированными цементно-минеральными плитами внутренними по одинарному металлическому каркасу из направляющих и стоечных профилей в два слоя\n(100 м2)",0.5,5282.46,65080.05]
[null,null,"Накладные расходы 108% ФОТ (от 23 755,08)",null,null,25655.49]
[null,null,"Сметная прибыль 55% ФОТ (от 23 755,08)",null,null,13065.29]
[null,null,"Итого c накладными и см. прибылью",null,null,103800.83]
[201,"ФССЦ-07.2.06.03-0112","Профиль направляющий, стальной, оцинкованный, для монтажа гипсовых перегородок и подвесных потолков, длина 3 м, сечение 50х40х0,6 мм\n(м)",-35.5,6.16,-6079.3]
[202,"ФССЦ-07.2.06.03-0195","Профиль стоечный, стальной, оцинкованный, для монтажа гипсовых перегородок, длина 3 м, сечение 50х50х0,6 мм\n(м)",-101,6.86,-24243.17]
[203,"ФССЦ-07.2.06.03-0116","Профиль направляющий, стальной, оцинкованный, для монтажа гипсовых перегородок и подвесных потолков, длина 3 м, сечение 75х40х0,6 мм\n(м)",35.5,6.91,7182.53]
[204,"ФССЦ-07.2.06.03-0199","Профиль стоечный, стальной, оцинкованный, для монтажа гипсовых перегородок, длина 3 м, сечение 75х50х0,6 мм\n(м)",101,8.06,30608.66]
[205,"ФССЦ-12.2.05.10-1006","Плиты минераловатные, толщина 50 мм\n(м2)",103,20.38,19731.919999999998]
["светопрозрачная перегородка ВИ-1-ВИ-5"]
[206,"ФЕР09-03-046-01","Монтаж перегородок: из алюминиевых сплавов сборно-разборных с остеклением\n(100 м2)",1.2558,5275.74,248086.03]
[null,null,"Накладные расходы 93% ФОТ (от 237 687,32)",null,null,221049.21]
[null,null,"Сметная прибыль 62% ФОТ (от 237 687,32)",null,null,147366.14000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,616501.38]
[207,"Цена поставщика","ВИ-1. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм.\nВидимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на высоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, \n2250х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с обвязкой 90 мм. Стальное армирование.\n(шт)",2,42414.98,711723.42]
[208,"Цена поставщика","ВИ-2. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4000х3640(h)мм\n(шт)",1,61734.05,517948.7]
[209,"Цена поставщика","ВИ-3. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4250х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с \nобвязкой 90 мм. Стальное армирование.\n(шт)",4,65995.429999999993,2214806.58]
[210,"Цена поставщика","ВИ-4. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4000х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с \nобвязкой 90 мм. Стальное армирование.\n(шт)",1,63933.07,536398.43000000005]
[211,"Цена поставщика","ВИ-5. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 5000х3640(h)мм\n(шт)",1,74853.62,628021.89]
["фахверк перегородок"]
[212,"ФЕР09-04-006-01","Монтаж фахверка\n(т)",0.16416,1416.03,5491.01]
[null,null,"Накладные расходы 93% ФОТ (от 3 328,89)",null,null,3095.87]
[null,null,"Сметная прибыль 62% ФОТ (от 3 328,89)",null,null,2063.91]
[null,null,"Итого c накладными и см. прибылью",null,null,10650.79,{"$f":"'ВСЕ СМЕТЫ КДС'!F2447/'ВСЕ СМЕТЫ КДС'!D2444*1.2*1.0224*1.0192","v":81128.973360842108}]
[213,"ФССЦ-07.2.03.06-0121","Стойки фахверка\n(т)",0.16420000000000001,6435,13398.03,{"$f":"F2448/D2448*1.2*1.0224*1.0192","v":102030.33086048038}]
[214,"ФССЦ-01.7.15.01-0001","Анкер-шпилька HST3 M10Х130/50\n(шт)",6,42.49,2916.51,{"$f":"F2449/D2448*1.2*1.0224*1.0192","v":22210.166737789037}]
["перемычки"]
[215,"ФЕРр53-25-1","Устройство металлических перемычек в стенах существующих зданий\n(т)",0.14534,3160.06,13143.67]
[null,null,"Накладные расходы 92% ФОТ (от 11 356,35)",null,null,10447.84]
[null,null,"Сметная прибыль 52% ФОТ (от 11 356,35)",null,null,5905.3]
[null,null,"Итого c накладными и см. прибылью",null,null,29496.81]
[216,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.1511536,12990.48,20499.54]
[217,"ФЕР07-05-007-10","Укладка перемычек массой до 0,3 т\n(100 шт)",0.03,1485.22,717.18]
[null,null,"Накладные расходы 116% ФОТ (от 491,48)",null,null,570.12]
[null,null,"Сметная прибыль 80% ФОТ (от 491,48)",null,null,393.18]
[null,null,"Итого c накладными и см. прибылью",null,null,1680.48]
[218,"ФССЦ-05.1.03.09-0025","Перемычка брусковая 3ПБ 30-8-п, бетон B15, объем 0,079 м3, расход арматуры 3,86 кг\n(шт)",3,115.1,9744.3700000000008]
[219,"ФЕР15-02-036-01","Штукатурка по сетке без устройства каркаса: улучшенная стен\n(100 м2)",2.4E-2,6305.02,2409.2199999999998]
[null,null,"Накладные расходы 100% ФОТ (от 1 611,62)",null,null,1611.62]
[null,null,"Сметная прибыль 49% ФОТ (от 1 611,62)",null,null,789.69]
[null,null,"Итого c накладными и см. прибылью",null,null,4810.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,8456565.9100000001]
["Накладные расходы",null,null,null,null,991552.47]
["Сметная прибыль",null,null,null,null,558702.93999999994]
["Итого по разделу 8 Стены (1727-1/9-52-АР2-лист 12, 14)",null,null,null,null,10006821.32]
["Раздел 9. Огнезащитное покрытие стальных конструкций. 1727-1/9-52-АР2-лист 15"]
[220,"ФЕР26-02-010-02","Очистка и огрунтовка поверхности металлических конструкций перед нанесением огнезащитного покрытия\n(м2)",709.04,222.17,2129495]
[null,null,"Накладные расходы 97% ФОТ (от 1 186 490,38)",null,null,1150895.67]
[null,null,"Сметная прибыль 55% ФОТ (от 1 186 490,38)",null,null,652569.71,"за м2"]
[null,null,"Итого c накладными и см. прибылью",null,null,3932960.38,{"$f":"F2473/D2470*1.2*1.0224*1.0192","v":6936.0200035116168}]
[221,"ФЕР26-02-011-01","Огнезащитное покрытие металлоконструкций краской по подготовленной поверхности,: толщина покрытия 1 мм\n(100 м2)",7.0903999999999998,445.62,86670.45]
[null,null,"Накладные расходы 97% ФОТ (от 46 169,43)",null,null,44784.35]
[null,null,"Сметная прибыль 55% ФОТ (от 46 169,43)",null,null,25393.19]
[null,null,"Итого c накладными и см. прибылью",null,null,156847.99,{"$f":"F2477/D2470*1.2*1.0224*1.0192","v":276.61117607052785}]
[222,"Цена поставщика","Огнезащитная краска \"Нертекс\"\n(кг)",644.41,61.08,330247.53999999998,{"$f":"F2478/D2470*1.2*1.0224*1.0192","v":582.41205662755829}]
[223,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",7.0903999999999998,352.31,43725.81]
[null,null,"Накладные расходы 94% ФОТ (от 18 791,05)",null,null,17663.59]
[null,null,"Сметная прибыль 51% ФОТ (от 18 791,05)",null,null,9583.44]
[null,null,"Итого c накладными и см. прибылью",null,null,70972.84,{"$f":"F2482/D2479/100*1.2*1.0224*1.0192","v":125.16501321735393}]
[224,"ФССЦ-14.4.04.08-0003","Эмаль ПФ-115, серая\n(т)",-0.128,14312.87,-20885.34,{"$f":"F2483/D2479/100*1.2*1.0224*1.0192","v":-36.832594794697961}]
[225,"Цена поставщика","Эмаль Антикор-03\n(кг)",85.09,49.7,35480.89,{"$f":"F2484/D2470*1.2*1.0224*1.0192","v":62.572754110071983}]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2604734.35]
["Накладные расходы",null,null,null,null,1213343.6100000001]
["Сметная прибыль",null,null,null,null,687546.34]
["Итого по разделу 9 Огнезащитное покрытие стальных конструкций. 1727-1/9-52-АР2-лист 15",null,null,null,null,4505624.3]
["Раздел 10. Демонтаж 1727-1/9-52-АР2-лист 12"]
[226,"ФЕР46-04-001-04","Разборка: кирпичных стен\n(м3)",47.5,147.07,173099.34]
[null,null,"Накладные расходы 91% ФОТ (от 162 117,18)",null,null,147526.63]
[null,null,"Сметная прибыль 52% ФОТ (от 162 117,18)",null,null,84300.93]
[null,null,"Итого c накладными и см. прибылью",null,null,404926.9]
[227,"ФЕР46-04-012-03","Разборка деревянных заполнений проемов: дверных и воротных  (мусор: 0,105*2,5=0,2625 тн)\n(100 м2)",2.5000000000000001E-2,1175.22,1147.56]
[null,null,"Накладные расходы 91% ФОТ (от 1 141,86)",null,null,1039.0899999999999]
[null,null,"Сметная прибыль 52% ФОТ (от 1 141,86)",null,null,593.77]
[null,null,"Итого c накладными и см. прибылью",null,null,2780.42]
[228,"ФЕР09-04-011-01","Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",0.375,2379.3000000000002,14858.22]
[null,null,"Накладные расходы 93% ФОТ (от 7 694,92)",null,null,7156.28]
[null,null,"Сметная прибыль 62% ФОТ (от 7 694,92)",null,null,4770.8500000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,26785.35]
[229,"ФЕР09-03-029-01","(Демонтаж) Монтаж лестниц прямолинейных и криволинейных, пожарных с ограждением\n(т)",1.07,792.11,20125.91]
[null,null,"Накладные расходы 93% ФОТ (от 14 227,86)",null,null,13231.91]
[null,null,"Сметная прибыль 62% ФОТ (от 14 227,86)",null,null,8821.27]
[null,null,"Итого c накладными и см. прибылью",null,null,42179.09]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,209231.03]
["Накладные расходы",null,null,null,null,168953.92]
["Сметная прибыль",null,null,null,null,98486.82]
["Итого по разделу 10 Демонтаж 1727-1/9-52-АР2-лист 12",null,null,null,null,476671.77]
["Раздел 11. Погрузка и вывоз мусора"]
["-погрузка и вывоз строительного мусора"]
[230,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",85.762500000000003,3.28,6343.34]
[231,"ФССЦпг-03-21-01-101\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 101 км\n(1 т груза)",85.762500000000003,47.24,46186.19]
["- погрузка и вывоз металлолома"]
[232,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",1.4450000000000001,17.95,917.42]
[233,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",1.4450000000000001,2.91,47.94]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,53494.89]
["Итого по разделу 11 Погрузка и вывоз мусора",null,null,null,null,53494.89]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,18008588.420000002]
["Накладные расходы",null,null,null,null,4475318.53]
["Сметная прибыль",null,null,null,null,2440359.9]
["ВСЕГО по смете",null,null,null,null,24924266.850000001]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-03"]
[]
["на Архитектурные решения. Цех №417. Марка АР2. Этап 1., АО \"Метровагонмаш\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Полы (1727-1/9-52-АР2-лист 4)"]
["тип 5"]
[1,"ФЕР11-01-014-01","Устройство полов бетонных толщиной: 100 мм\n(100 м2)",0.51600000000000001,735.95,14177.04]
[null,null,"Накладные расходы 112% ФОТ (от 13 857,08)",null,null,15519.93]
[null,null,"Сметная прибыль 65% ФОТ (от 13 857,08)",null,null,9007.1,null,"за м3","за м2"]
[null,null,"Итого c накладными и см. прибылью",null,null,38704.07,null,{"$f":"F2546/D2547*1.0224*1.0192*1.2","v":9195.6994471044509},{"$f":"F2546/D2543/100*1.2*1.0416","v":937.53858865116274}]
[2,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",5.2629999999999999,725.69,26926.11,null,{"$f":"F2547/D2547*1.2*1.0224*1.0192","v":6397.374096307537},{"$f":"F2547/D2543/100","v":521.82383720930227}]
[3,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.16,473.11,1518.15,1.5,{"$f":"F2548/D2547*1.2*1.0224*1.0192","v":360.69723715417069},{"$f":"F2548/D2543/100","v":29.42151162790698}]
[null,null,"Накладные расходы 102% ФОТ (от 1 073,19)",null,null,1094.6500000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 1 073,19)",null,null,622.45000000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,3235.25,null,{"$f":"F2551/D2547*1.2*1.0224*1.0192","v":768.66300201102024},{"$f":"F2551/D2543/100*1.2*1.0224*1.0192","v":78.400646891162793}]
[4,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.16,8817.17,27453.14,null,{"$f":"F2552/D2547*1.2*1.0224*1.0192","v":6522.5911465972713},{"$f":"F2552/D2543/100*1.2*1.0224*1.0192","v":665.27901559188842}]
[5,"ФЕР11-01-055-01","Устройство упрочненных (топпинговых) покрытий бетонных полов\n(100 м2)",0.51600000000000001,4223.1099999999997,29523.78]
[null,null,"Накладные расходы 112% ФОТ (от 6 336,90)",null,null,7097.33]
[null,null,"Сметная прибыль 65% ФОТ (от 6 336,90)",null,null,4118.99]
[null,null,"Итого c накладными и см. прибылью",null,null,40740.1]
[6,"ФССЦ-04.3.02.09-0828","Смеси сухие на основе высокоактивного портландцемента и кварцевых заполнителей, для упрочнения поверхности бетонных полов, цвет натуральный\n(кг)",-265.74,3.67,-15867.57]
[7,"ФССЦ-14.2.06.08-0101","Средство пленкообразующее на основе парафина для предотвращения высыхания свежего бетона\n(кг)",-6.7080000000000002,22.38,-1735.45]
[8,"Цена поставщика","Упрочняющая смесь Sikafloor-2+ CorCrete RU - 4мм\n(кг)",412.8,10.35,35848.31]
[9,"Цена поставщика","Средство для ухода Sikafloor Proseal‐12\n(л)",6.1920000000000002,271.77,14118.93]
["тип 6"]
[10,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.075,465.1,20696.05]
[null,null,"Накладные расходы 112% ФОТ (от 20 397,12)",null,null,22844.77]
[null,null,"Сметная прибыль 65% ФОТ (от 20 397,12)",null,null,13258.13]
[null,null,"Итого c накладными и см. прибылью",null,null,56798.95]
[11,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",2.1930000000000001,725.69,11219.64]
[12,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01 (до 100 мм)\n(100 м2)",1.075,333.34,12211.72]
[null,null,"Накладные расходы 112% ФОТ (от 11 861,53)",null,null,13284.91]
[null,null,"Сметная прибыль 65% ФОТ (от 11 861,53)",null,null,7709.99]
[null,null,"Итого c накладными и см. прибылью",null,null,33206.620000000003]
[13,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",8.7720000000000002,725.69,44878.559999999998]
[14,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.33300000000000002,473.11,3159.64]
[null,null,"Накладные расходы 102% ФОТ (от 2 233,57)",null,null,2278.2399999999998]
[null,null,"Сметная прибыль 58% ФОТ (от 2 233,57)",null,null,1295.47]
[null,null,"Итого c накладными и см. прибылью",null,null,6733.35]
[15,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.33300000000000002,8817.17,57136.85]
[16,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",1.075,1331.16,62559.47]
[null,null,"Накладные расходы 112% ФОТ (от 60 429,52)",null,null,67681.06]
[null,null,"Сметная прибыль 65% ФОТ (от 60 429,52)",null,null,39279.19]
[null,null,"Итого c накладными и см. прибылью",null,null,169519.72]
[17,"ФЕР11-01-045-03","На каждые 0,5 мм изменения толщины основного слоя добавлять или исключать к расценке 11-01-045-02 (до 3 мм)\n(100 м2)",1.075,280.97000000000003,12700.27]
[null,null,"Накладные расходы 112% ФОТ (от 11 642,25)",null,null,13039.32]
[null,null,"Сметная прибыль 65% ФОТ (от 11 642,25)",null,null,7567.46]
[null,null,"Итого c накладными и см. прибылью",null,null,33307.050000000003]
[18,"Цена поставщика","Sikafloor 267 эпоксидный наливной пол\n(кг)",483.75,159.86000000000001,648802.89]
["тип 7"]
[19,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",0.39500000000000002,464.03,7563.98]
[null,null,"Накладные расходы 112% ФОТ (от 7 425,26)",null,null,8316.2900000000009]
[null,null,"Сметная прибыль 65% ФОТ (от 7 425,26)",null,null,4826.42]
[null,null,"Итого c накладными и см. прибылью",null,null,20706.689999999999]
[20,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.80600000000000005,600,4110.6000000000004]
[21,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 25 мм)\n(100 м2)",0.39500000000000002,16.16,180.34]
[null,null,"Накладные расходы 112% ФОТ (от 162,08)",null,null,181.53]
[null,null,"Сметная прибыль 65% ФОТ (от 162,08)",null,null,105.35]
[null,null,"Итого c накладными и см. прибылью",null,null,467.22]
[22,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.20100000000000001,600,1025.0999999999999]
[23,"ФЕР11-01-004-03","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, первый слой\n(100 м2)",0.39500000000000002,1490.34,17185.93]
[null,null,"Накладные расходы 112% ФОТ (от 7 524,38)",null,null,8427.31]
[null,null,"Сметная прибыль 65% ФОТ (от 7 524,38)",null,null,4890.8500000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,30504.09]
[24,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",44.24,16.77,3442.44]
[25,"ФЕР11-01-004-04","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, последующий слой\n(100 м2)",0.39500000000000002,1118.54,11789.57]
[null,null,"Накладные расходы 112% ФОТ (от 5 406,88)",null,null,6055.71]
[null,null,"Сметная прибыль 65% ФОТ (от 5 406,88)",null,null,3514.47]
[null,null,"Итого c накладными и см. прибылью",null,null,21359.75]
[26,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",44.24,16.77,3442.44]
[27,"ФЕР11-01-007-01","Затирка поверхности гидроизоляции песком\n(100 м2)",0.39500000000000002,163.06,2787.86]
[null,null,"Накладные расходы 112% ФОТ (от 2 711,83)",null,null,3037.25]
[null,null,"Сметная прибыль 65% ФОТ (от 2 711,83)",null,null,1762.69]
[null,null,"Итого c накладными и см. прибылью",null,null,7587.8]
[28,"ФССЦ-02.3.01.02-0013","Песок природный для строительных: работ очень мелкий с крупностью зерен размером свыше 1,25 мм-до 5% по массе\n(м3)",0.10299999999999999,45.92,189.76]
[29,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",0.39500000000000002,464.03,7563.98]
[null,null,"Накладные расходы 112% ФОТ (от 7 425,26)",null,null,8316.2900000000009]
[null,null,"Сметная прибыль 65% ФОТ (от 7 425,26)",null,null,4826.42]
[null,null,"Итого c накладными и см. прибылью",null,null,20706.689999999999]
[30,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",0.80600000000000005,600,4110.6000000000004]
[31,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 50 мм)\n(100 м2)",0.39500000000000002,96.94,1082.04]
[null,null,"Накладные расходы 112% ФОТ (от 972,49)",null,null,1089.19]
[null,null,"Сметная прибыль 65% ФОТ (от 972,49)",null,null,632.12]
[null,null,"Итого c накладными и см. прибылью",null,null,2803.35]
[32,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",1.2090000000000001,600,6165.9]
[33,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",7.9000000000000001E-2,473.11,749.58]
[null,null,"Накладные расходы 102% ФОТ (от 529,88)",null,null,540.48]
[null,null,"Сметная прибыль 58% ФОТ (от 529,88)",null,null,307.33]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.39]
[34,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",7.9000000000000001E-2,8817.17,13554.99]
[35,"ФЕР11-01-047-02","Устройство покрытий из плит керамогранитных размером: 60х60 см\n(100 м2)",0.39500000000000002,2929.74,51563.44]
[null,null,"Накладные расходы 112% ФОТ (от 51 068,57)",null,null,57196.800000000003]
[null,null,"Сметная прибыль 65% ФОТ (от 51 068,57)",null,null,33194.57]
[null,null,"Итого c накладными и см. прибылью",null,null,141954.81,{"$f":"F2630/D2627/100*1.2*1.0224*1.0192","v":4493.8080613878928},{"$f":"F2630*1.2*1.0416","v":177432.15611520002},{"$f":"G2630*D2627*100","v":177505.41842482178}]
[36,"ФССЦ-06.2.05.03-0002","Плитка керамогранитная многоцветная неполированная, размер 300х600х10 мм, 600х600х10 мм\n(м2)",40.29,201.9,43601.19,{"$f":"F2631/D2631*1.2*1.0224*1.0192","v":1353.2018318330663}]
[37,"ФССЦ-14.1.06.02-0203","Смеси сухие (клеи) для облицовки стен и полов керамическими плитками и плитками из природного камня\n(т)",0.47399999999999998,4655.9399999999996,16353.24,{"$f":"F2632/D2627/100*1.2*1.0224*1.0192","v":517.6881413304061}]
[38,"ФССЦ-11.2.04.05-0001","Рейки деревянные, сечение 8х18 мм\n(м3)",4.0000000000000001E-3,2500,73.7,{"$f":"F2633/D2627/100*1.2*1.0224*1.0192","v":2.3330921588658229}]
["тип 8"]
[39,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",1.7509999999999999,465.1,33710.49]
[null,null,"Накладные расходы 112% ФОТ (от 33 223,59)",null,null,37210.42]
[null,null,"Сметная прибыль 65% ФОТ (от 33 223,59)",null,null,21595.33]
[null,null,"Итого c накладными и см. прибылью",null,null,92516.24]
[40,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",3.5720000000000001,725.69,18274.759999999998]
[41,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01 (до 100 мм)\n(100 м2)",1.7509999999999999,333.34,19890.91]
[null,null,"Накладные расходы 112% ФОТ (от 19 320,52)",null,null,21638.98]
[null,null,"Сметная прибыль 65% ФОТ (от 19 320,52)",null,null,12558.34]
[null,null,"Итого c накладными и см. прибылью",null,null,54088.23]
[42,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",14.288,725.69,73099.039999999994]
[43,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.54300000000000004,473.11,5152.2]
[null,null,"Накладные расходы 102% ФОТ (от 3 642,13)",null,null,3714.97]
[null,null,"Сметная прибыль 58% ФОТ (от 3 642,13)",null,null,2112.44]
[null,null,"Итого c накладными и см. прибылью",null,null,10979.61]
[44,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",0.54300000000000004,8817.17,93169.1]
[45,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",1.7509999999999999,1331.16,101899.19]
[null,null,"Накладные расходы 112% ФОТ (от 98 429,86)",null,null,110241.44]
[null,null,"Сметная прибыль 65% ФОТ (от 98 429,86)",null,null,63979.41]
[null,null,"Итого c накладными и см. прибылью",null,null,276120.03999999998]
[46,"Цена поставщика","Sikafloor 267 эпоксидный наливной пол\n(кг)",525.29999999999995,159.86000000000001,704529.53]
["тип 9"]
[47,"ФЕР11-01-011-03","Устройство стяжек: бетонных толщиной 20 мм\n(100 м2)",0.13600000000000001,465.1,2618.29,{"$f":"F2656/D2656/100*1.2*1.0224*1.0192","v":240.7356121908706}]
[null,null,"Накладные расходы 112% ФОТ (от 2 580,47)",null,null,2890.13]
[null,null,"Сметная прибыль 65% ФОТ (от 2 580,47)",null,null,1677.31]
[null,null,"Итого c накладными и см. прибылью",null,null,7185.73]
[48,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",0.27700000000000002,725.69,1417.16]
[49,"ФЕР11-01-015-02","Устройство покрытий: на каждые 5 мм изменения толщины покрытия добавлять или исключать к расценке 11-01-015-01\n(100 м2)",0.13600000000000001,333.34,1544.93,{"$f":"F2661/D2661/100*5*1.2*1.0224*1.0192","v":710.23391095341185}]
[null,null,"Накладные расходы 112% ФОТ (от 1 500,62)",null,null,1680.69]
[null,null,"Сметная прибыль 65% ФОТ (от 1 500,62)",null,null,975.4]
[null,null,"Итого c накладными и см. прибылью",null,null,4201.0200000000004]
[50,"ФССЦ-04.1.02.05-0009","Смеси бетонные тяжелого бетона (БСТ), класс B25 (М350)\n(м3)",1.1100000000000001,725.69,5678.89]
[51,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",4.2000000000000003E-2,473.11,398.51]
[null,null,"Накладные расходы 102% ФОТ (от 281,71)",null,null,287.33999999999997]
[null,null,"Сметная прибыль 58% ФОТ (от 281,71)",null,null,163.38999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,849.24]
[52,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм (прим. 5 мм)\n(т)",4.2000000000000003E-2,8817.17,7206.45]
[53,"ФЕР11-01-045-02","Устройство покрытий наливных составом на эпоксидной смоле толщиной 2 мм, наполненным кварцевым песком\n(100 м2)",0.13600000000000001,1331.16,7914.51]
[null,null,"Накладные расходы 112% ФОТ (от 7 645,04)",null,null,8562.44]
[null,null,"Сметная прибыль 65% ФОТ (от 7 645,04)",null,null,4969.28]
[null,null,"Итого c накладными и см. прибылью",null,null,21446.23]
[54,"ФЕР11-01-045-03","На каждые 0,5 мм изменения толщины основного слоя добавлять или исключать к расценке 11-01-045-02\n(100 м2)",-0.13600000000000001,140.47999999999999,-803.37]
[null,null,"Накладные расходы 112% ФОТ (от -736,44)",null,null,-824.81]
[null,null,"Сметная прибыль 65% ФОТ (от -736,44)",null,null,-478.69]
[null,null,"Итого c накладными и см. прибылью",null,null,-2106.87]
[55,"Цена поставщика","Sikafloor 262 AS эпоксидный наливной пол\n(кг)",29.58,482.25,119682.44]
["тип 10"]
[56,"ФЕР11-01-011-01","Устройство стяжек: цементных толщиной 20 мм\n(100 м2)",1.26,464.03,24128.13]
[null,null,"Накладные расходы 112% ФОТ (от 23 685,64)",null,null,26527.919999999998]
[null,null,"Сметная прибыль 65% ФОТ (от 23 685,64)",null,null,15395.67]
[null,null,"Итого c накладными и см. прибылью",null,null,66051.72]
[57,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",2.57,600,13107]
[58,"ФЕР11-01-011-02","Устройство стяжек: на каждые 5 мм изменения толщины стяжки добавлять или исключать к расценке 11-01-011-01 (до 95 мм)\n(100 м2)",1.26,242.34,8629]
[null,null,"Накладные расходы 112% ФОТ (от 7 755,33)",null,null,8685.9699999999993]
[null,null,"Сметная прибыль 65% ФОТ (от 7 755,33)",null,null,5040.96]
[null,null,"Итого c накладными и см. прибылью",null,null,22355.93]
[59,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",9.6389999999999993,600,49158.9]
[60,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.252,473.11,2391.0700000000002]
[null,null,"Накладные расходы 102% ФОТ (от 1 690,27)",null,null,1724.08]
[null,null,"Сметная прибыль 58% ФОТ (от 1 690,27)",null,null,980.36]
[null,null,"Итого c накладными и см. прибылью",null,null,5095.51]
[61,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.252,8817.17,43238.7]
[62,"ФЕР11-01-036-01","Устройство покрытий: из линолеума на клее\n(100 м2)",1.26,504.68,26217.47]
[null,null,"Накладные расходы 112% ФОТ (от 25 854,08)",null,null,28956.57]
[null,null,"Сметная прибыль 65% ФОТ (от 25 854,08)",null,null,16805.150000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,71979.19]
[63,"ФССЦ-01.6.03.04-0111","Линолеум коммерческий гомогенный: \"ТАРКЕТТ GRANIT MULTISAFE\" (толщина 2,5 мм, класс 34/43, пож. безопасность Г4, В3, РП1, Д2, Т2) (прим. 3 мм)\n(м2)",128.52000000000001,224.43,343240.55]
[64,"ФССЦ-14.1.02.04-0101","Клей-мастика Бустилат\n(т)",6.3E-2,11300,6492.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2913850.59]
["Накладные расходы",null,null,null,null,487297.21]
["Сметная прибыль",null,null,null,null,282693.34999999998]
["Итого по разделу 1 Полы (1727-1/9-52-АР2-лист 4)",null,null,null,null,3683841.15]
["Раздел 2. Узлы примыкания полов к стенам и фундаментам (1727-1/9-52-АР2-лист 11)"]
["тип 5"]
[65,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.88,110.98,4325.62]
[null,null,"Накладные расходы 103% ФОТ (от 4 311,56)",null,null,4440.91]
[null,null,"Сметная прибыль 59% ФОТ (от 4 311,56)",null,null,2543.8200000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,11310.35]
[66,"Цена поставщика","Огнестойкий шовный герметик Sikasil-670 Fire (V=600 мл)\n(шт)",8,186.87,12543]
[67,"Цена поставщика","Уплотнительный шнур Sika Ø6\n(м)",88,1.03,761.9]
[68,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.88,62.12,995.49]
[null,null,"Накладные расходы 110% ФОТ (от 698,99)",null,null,768.89]
[null,null,"Сметная прибыль 69% ФОТ (от 698,99)",null,null,482.3]
[null,null,"Итого c накладными и см. прибылью",null,null,2246.6799999999998]
[69,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",90.64,3.31,2520.73]
["тип 6"]
[70,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.77,62.12,2002.3]
[null,null,"Накладные расходы 110% ФОТ (от 1 405,92)",null,null,1546.51]
[null,null,"Сметная прибыль 69% ФОТ (от 1 405,92)",null,null,970.08]
[null,null,"Итого c накладными и см. прибылью",null,null,4518.8900000000003]
[71,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",182.31,3.31,5070.1099999999997]
[72,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.12,110.98,589.86]
[null,null,"Накладные расходы 103% ФОТ (от 587,94)",null,null,605.58000000000004]
[null,null,"Сметная прибыль 59% ФОТ (от 587,94)",null,null,346.88]
[null,null,"Итого c накладными и см. прибылью",null,null,1542.32]
[73,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",2,107.47,1803.3]
[74,"Цена поставщика","Уплотнительный шнур Sika Ø6\n(м)",12,1.03,103.9]
[75,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",6.2E-2,21799.18,11818.52]
[null,null,"Накладные расходы 112% ФОТ (от 3 616,35)",null,null,4050.31]
[null,null,"Сметная прибыль 65% ФОТ (от 3 616,35)",null,null,2350.63]
[null,null,"Итого c накладными и см. прибылью",null,null,18219.46]
[76,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-1.9E-2,59210,-6963.69]
[77,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-4.0000000000000001E-3,44408,-1440.6]
[78,"Цена поставщика","Грунтовочный слой ‐   Sikafloor 151 \n(кг)",1.85,128.69,1997.46]
[79,"Цена поставщика","Основной слой‐Sikafloor‐280 \n(кг)",15.45,26.09,3381.96]
[80,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",6.2E-2,578.79,1360.99]
[null,null,"Накладные расходы 112% ФОТ (от 1 144,96)",null,null,1282.3599999999999]
[null,null,"Сметная прибыль 65% ФОТ (от 1 144,96)",null,null,744.22]
[null,null,"Итого c накладными и см. прибылью",null,null,3387.57]
[81,"ФССЦ-01.2.01.02-0054","Битумы нефтяные строительные БН-90/10\n(т)",-1E-3,1383.1,-38.67]
[82,"Цена поставщика","Цветной финишный слой‐  Sikafloor 267 \n(кг)",3.71,140.80000000000001,4382.7299999999996]
["тип 7"]
[83,"ФЕР11-01-004-03","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, первый слой\n(100 м2)",0.20799999999999999,1490.34,9049.7999999999993]
[null,null,"Накладные расходы 112% ФОТ (от 3 962,20)",null,null,4437.66]
[null,null,"Сметная прибыль 65% ФОТ (от 3 962,20)",null,null,2575.4299999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,16062.89]
[84,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",23.295999999999999,16.77,1812.73]
[85,"ФЕР11-01-004-04","Устройство гидроизоляции оклеечной рулонными материалами: на резино-битумной мастике, последующий слой\n(100 м2)",0.20799999999999999,1118.54,6208.18]
[null,null,"Накладные расходы 112% ФОТ (от 2 847,17)",null,null,3188.83]
[null,null,"Сметная прибыль 65% ФОТ (от 2 847,17)",null,null,1850.66]
[null,null,"Итого c накладными и см. прибылью",null,null,11247.67]
[86,"ФССЦ-12.1.02.07-0031","Гидростеклоизол СКП-3Г\n(м2)",23.295999999999999,16.77,1812.73]
[87,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.04,62.12,1176.49]
[null,null,"Накладные расходы 110% ФОТ (от 826,08)",null,null,908.69]
[null,null,"Сметная прибыль 69% ФОТ (от 826,08)",null,null,570]
[null,null,"Итого c накладными и см. прибылью",null,null,2655.18]
[88,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",107.12,3.31,2979.05]
[89,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",1.04,83.8,3913.4]
[null,null,"Накладные расходы 103% ФОТ (от 3 909,49)",null,null,4026.77]
[null,null,"Сметная прибыль 59% ФОТ (от 3 909,49)",null,null,2306.6]
[null,null,"Итого c накладными и см. прибылью",null,null,10246.77]
[90,"ФССЦ-14.5.01.07-0117","Герметик силиконовый сантехнический однокомпонентный влаго-термостойкий, устойчивый к УФ-излучению, адгезионный к непористым поверхностям\n(л)",5.4,76.989999999999995,4311.29]
["тип 8"]
[91,"ФЕР11-01-045-01","Устройство покрытий наливных составом на эпоксидной смоле толщиной 3 мм и грунтовкой толщиной 0,5 мм (Устройство галтели)\n(100 м2)",9.3700000000000006E-2,21799.18,17861.21]
[null,null,"Накладные расходы 112% ФОТ (от 5 465,34)",null,null,6121.18]
[null,null,"Сметная прибыль 65% ФОТ (от 5 465,34)",null,null,3552.47]
[null,null,"Итого c накладными и см. прибылью",null,null,27534.86]
[92,"ФССЦ-04.3.02.03-0102","Состав двухкомпонентный эпоксидный самовыравнивающийся для покрытия пола\n(т)",-2.8000000000000001E-2,59210,-10262.280000000001]
[93,"ФССЦ-14.4.01.09-0314","Грунтовка двухкомпонентная на основе эпоксидной смолы, содержащая растворитель, с низкой вязкостью\n(т)",-6.0000000000000001E-3,44408,-2160.89]
[94,"Цена поставщика","Грунтовочный слой ‐   Sikafloor 151 \n(кг)",2.81,128.69,3033.98]
[95,"Цена поставщика","Основной слой‐Sikafloor‐280 \n(кг)",23.43,26.09,5128.7700000000004]
[96,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",9.3700000000000006E-2,578.79,2056.85]
[null,null,"Накладные расходы 112% ФОТ (от 1 730,37)",null,null,1938.01]
[null,null,"Сметная прибыль 65% ФОТ (от 1 730,37)",null,null,1124.74]
[null,null,"Итого c накладными и см. прибылью",null,null,5119.6000000000004]
[97,"Цена поставщика","Цветной финишный слой‐  Sikafloor 267 \n(кг)",5.62,140.80000000000001,6639.07]
[98,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.85199999999999998,83.8,3205.97]
[null,null,"Накладные расходы 103% ФОТ (от 3 202,77)",null,null,3298.85]
[null,null,"Сметная прибыль 59% ФОТ (от 3 202,77)",null,null,1889.63]
[null,null,"Итого c накладными и см. прибылью",null,null,8394.4500000000007]
[99,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",23,107.47,20737.97]
[100,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.85199999999999998,62.12,963.81]
[null,null,"Накладные расходы 110% ФОТ (от 676,75)",null,null,744.43]
[null,null,"Сметная прибыль 69% ФОТ (от 676,75)",null,null,466.96]
[null,null,"Итого c накладными и см. прибылью",null,null,2175.1999999999998]
[101,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",87.756,3.31,2440.5300000000002]
["тип 9"]
[102,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",0.33200000000000002,62.12,375.57]
[null,null,"Накладные расходы 110% ФОТ (от 263,71)",null,null,290.08]
[null,null,"Сметная прибыль 69% ФОТ (от 263,71)",null,null,181.96]
[null,null,"Итого c накладными и см. прибылью",null,null,847.61]
[103,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",34.195999999999998,3.31,951]
[104,"ФЕР46-08-022-01","Гидроизоляция полиуретановым герметиком без уплотнения пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.26200000000000001,83.8,985.87]
[null,null,"Накладные расходы 103% ФОТ (от 984,89)",null,null,1014.44]
[null,null,"Сметная прибыль 59% ФОТ (от 984,89)",null,null,581.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2581.4]
[105,"Цена поставщика","Огнестойкий шовный герметик Sikasil-670 Fire (600мл)\n(шт)",5,186.87,7839.38]
[106,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",3.5000000000000003E-2,10577.18,4882.04]
[null,null,"Накладные расходы 102% ФОТ (от 456,98)",null,null,466.12]
[null,null,"Сметная прибыль 58% ФОТ (от 456,98)",null,null,265.05]
[null,null,"Итого c накладными и см. прибылью",null,null,5613.21]
[107,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-6.51,17.82,-1815.53]
[108,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-6.44,37.799999999999997,-2604.7199999999998]
[109,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[110,"Цена поставщика","Герметик Sikaflex-718 (600мл)\n(шт)",1,107.47,901.65]
[111,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",3.5000000000000003E-2,276.27999999999997,316.06]
[null,null,"Накладные расходы 112% ФОТ (от 309,95)",null,null,347.14]
[null,null,"Сметная прибыль 65% ФОТ (от 309,95)",null,null,201.47]
[null,null,"Итого c накладными и см. прибылью",null,null,864.67]
[112,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",3.5,496.96,14593.1]
[113,"ФЕР06-03-004-06","Установка анкерных болтов: механических с контролем момента затяжки (Установка заземляющего анкера)\n(100 шт)",0.04,227.63,395.28]
[null,null,"Накладные расходы 102% ФОТ (от 392,96)",null,null,400.82]
[null,null,"Сметная прибыль 58% ФОТ (от 392,96)",null,null,227.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1024.02]
[114,"Цена поставщика","Sikafloor earthing kit\n(к-т)",4,2355.4499999999998,79048.97]
["Тип 10"]
[115,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",7.0000000000000007E-2,62.12,79.19]
[null,null,"Накладные расходы 110% ФОТ (от 55,61)",null,null,61.17]
[null,null,"Сметная прибыль 69% ФОТ (от 55,61)",null,null,38.369999999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,178.73]
[116,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",7.21,3.31,200.51]
[117,"ФЕР06-14-002-03","Устройство деформационных швов с применением: герметика\n(100 м)",3.5000000000000003E-2,10577.18,4882.04]
[null,null,"Накладные расходы 102% ФОТ (от 456,98)",null,null,466.12]
[null,null,"Сметная прибыль 58% ФОТ (от 456,98)",null,null,265.05]
[null,null,"Итого c накладными и см. прибылью",null,null,5613.21]
[118,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-6.51,17.82,-1815.53]
[119,"ФССЦ-14.5.01.11-0212","Герметик высыхающий высокоэластичный антикоррозийный на основе дивинилстирольного термоэластопласта для герметизации химической аппаратуры и оборудования, диапазон рабочих температур от -15 до +20 град. C\n(кг)",-6.44,37.799999999999997,-2604.7199999999998]
[120,"ФССЦ-12.2.03.02-0002","Вата минеральная\n(м3)",0.1,200,380.6]
[121,"ФССЦ-14.5.01.07-0122","Герметик силиконовый: FLEX PLUS, прозрачный\n(л)",0.7,77.41,809.55]
[122,"ФЕР11-01-049-01","Укладка металлического накладного профиля (порога)\n(100 м)",3.5000000000000003E-2,276.27999999999997,316.06]
[null,null,"Накладные расходы 112% ФОТ (от 309,95)",null,null,347.14]
[null,null,"Сметная прибыль 65% ФОТ (от 309,95)",null,null,201.47]
[null,null,"Итого c накладными и см. прибылью",null,null,864.67]
[123,"Цена поставщика","Дилатационное устройство АКВАСТОП® ДША.Т-УГЛ.2.100/085 (А.Т1-075, КД-080х8)\n(м)",3.5,496.96,14593.1]
[124,"ФЕР11-01-040-01","Устройство плинтусов поливинилхлоридных: на клее КН-2\n(100 м)",1.4710000000000001,167.6,10816.73]
[null,null,"Накладные расходы 112% ФОТ (от 8 112,63)",null,null,9086.15]
[null,null,"Сметная прибыль 65% ФОТ (от 8 112,63)",null,null,5273.21]
[null,null,"Итого c накладными и см. прибылью",null,null,25176.09]
[125,"ФССЦ-11.3.03.06-0002","Плинтус для полов из ПВХ, размер 22х49 мм с кабель-каналом\n(м)",148.571,20.5,14923.96]
[126,"ФССЦ-11.3.03.14-0011","Заглушки торцевые для плинтуса из ПВХ, правые, высота 48 мм\n(100 шт)",0.22,63,169.37]
[127,"ФССЦ-11.3.03.14-0031","Уголок внутренний для плинтуса из ПВХ, высота 48 мм\n(100 шт)",0.44,128,683.16]
[128,"ФССЦ-11.3.03.14-0021","Соединитель для плинтуса из ПВХ, высота 48 мм\n(100 шт)",0.99,128,1646.09]
[129,"ФЕР08-01-008-01","Укладка ленты бандажной рулонной\n(100 м)",1.4710000000000001,62.12,1664.04]
[null,null,"Накладные расходы 110% ФОТ (от 1 168,42)",null,null,1285.26]
[null,null,"Сметная прибыль 69% ФОТ (от 1 168,42)",null,null,806.21]
[null,null,"Итого c накладными и см. прибылью",null,null,3755.51]
[130,"Цена поставщика","Лента демпферная Х-Glass 100мм\n(м)",151.51300000000001,3.31,4213.63]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,283330.62]
["Накладные расходы",null,null,null,null,51123.43]
["Сметная прибыль",null,null,null,null,29816.21]
["Итого по разделу 2 Узлы примыкания полов к стенам и фундаментам (1727-1/9-52-АР2-лист 11)",null,null,null,null,364270.26]
["Раздел 3. Сантехнические перегородки (1727-1/9-52-АР2-лист 6)"]
[131,"ФЕР10-04-014-04","Устройство сантехнических перегородок: (душевые перегородки) на каркасе из алюминиевого профиля\n(100 м2)",5.3999999999999999E-2,70675.48,24506.15]
[null,null,"Накладные расходы 108% ФОТ (от 1 329,26)",null,null,1435.6]
[null,null,"Сметная прибыль 55% ФОТ (от 1 329,26)",null,null,731.09]
[null,null,"Итого c накладными и см. прибылью",null,null,26672.84]
[132,"Цена поставщика","Душевая перегородка из сэндвич-панелей ПВХ 0,9х2,0(h)\n(шт)",3,434.83,10944.69]
[133,"ФЕРм08-03-602-01","Электрополотенце\n(шт)",5,18.36,3290.58]
[null,null,"Накладные расходы 97% ФОТ (от 3 057,91)",null,null,2966.17]
[null,null,"Сметная прибыль 51% ФОТ (от 3 057,91)",null,null,1559.53]
[null,null,"Итого c накладными и см. прибылью",null,null,7816.28]
[134,"Цена поставщика","Автоматический электросушитель для рук Puff-8820\n(шт)",5,919.05,38554.1]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,77295.520000000004]
["Накладные расходы",null,null,null,null,4401.7700000000004]
["Сметная прибыль",null,null,null,null,2290.62]
["Итого по разделу 3 Сантехнические перегородки (1727-1/9-52-АР2-лист 6)",null,null,null,null,83987.91]
["Раздел 4. Шкафы пожарных кранов  1727-1/9-52-АР2-лист 12"]
[135,"ФЕР16-08-001-02","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 10 до 20 кг\n(100 шт)",7.0000000000000007E-2,2341.6799999999998,6776]
[null,null,"Накладные расходы 121% ФОТ (от 6 628,98)",null,null,8021.07]
[null,null,"Сметная прибыль 72% ФОТ (от 6 628,98)",null,null,4772.87]
[null,null,"Итого c накладными и см. прибылью",null,null,19569.939999999999]
[136,"ФССЦ-18.3.02.02-0011","Шкаф пожарный, навесной закрытый, ШПК-320Н\n(шт)",7,330.65,24534.23]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,31310.23]
["Накладные расходы",null,null,null,null,8021.07]
["Сметная прибыль",null,null,null,null,4772.87]
["Итого по разделу 4 Шкафы пожарных кранов  1727-1/9-52-АР2-лист 12",null,null,null,null,44104.17]
["Раздел 5. Оборудование бытовых помещений (1727-1/9-52-АР2-лист 6)"]
[137,"ФЕР16-08-001-04","Установка шкафов металлических для санитарно-технических систем: на стене или в нише массой свыше 30 кг\n(100 шт)",0.18,3492.06,26042.080000000002]
[null,null,"Накладные расходы 121% ФОТ (от 25 455,44)",null,null,30801.08]
[null,null,"Сметная прибыль 72% ФОТ (от 25 455,44)",null,null,18327.919999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,75171.08]
[138,"Цена поставщика","Шкаф полнодверный двухсекционный, мод.321С, 625х500х1800(h)мм (1 дверь на 1 сотрудника)\n(шт)",1,1221.68,10249.870000000001]
[139,"Цена поставщика","Шкаф полнодверный четырехсекцион-ный (1 дверь на 1 сотрудника), мод.341С, 1225х500х2100(h)мм\n(шт)",4,2277.6999999999998,76439.7]
[140,"Цена поставщика","Шкаф полнодверный трехсекционный (1 дверь на 1 сотрудника), мод.331L (на лавке), 925х500х2100(h)мм\n(шт)",1,2350.1799999999998,19717.990000000002]
[141,"Цена поставщика","Шкаф полнодверный четырехсекционный (1 дверь на 1 сотрудника), мод.341L (на лавке), 1225х500х2100(h)мм\n(шт)",10,2919.6,244954.29]
[142,"Цена поставщика","Шкаф для сбора грязной спецодежды, мод.1069С (на 250л, с откидной крышкой), 400х500х1800(h)мм\n(шт)",2,3416.55,57329.77]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,434733.7]
["Накладные расходы",null,null,null,null,30801.08]
["Сметная прибыль",null,null,null,null,18327.919999999998]
["Итого по разделу 5 Оборудование бытовых помещений (1727-1/9-52-АР2-лист 6)",null,null,null,null,483862.7]
["Раздел 6. Внутренняя отделка (1727-1/9-52-АР2-лист 8, 12)"]
["отделка стен, колонн, перегородок"]
[143,"ФЕР15-02-016-01","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: простая стен\n(100 м2)",3.3479999999999999,3018.82,266898.07]
[null,null,"Накладные расходы 100% ФОТ (от 224 706,54)",null,null,224706.54]
[null,null,"Сметная прибыль 49% ФОТ (от 224 706,54)",null,null,110106.2]
[null,null,"Итого c накладными и см. прибылью",null,null,601710.81000000006]
[144,"ФЕР15-04-006-03","Покрытие поверхностей грунтовкой глубокого проникновения: за 1 раз стен\n(100 м2)",13.714,63.36,38659.25]
[null,null,"Накладные расходы 100% ФОТ (от 38 513,40)",null,null,38513.4]
[null,null,"Сметная прибыль 49% ФОТ (от 38 513,40)",null,null,18871.57]
[null,null,"Итого c накладными и см. прибылью",null,null,96044.22]
[145,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",141.25399999999999,21.77,28075.66]
[146,"ФЕР15-04-027-01","Третья шпатлевка при высококачественной окраске по дереву: стен\n(100 м2)",13.714,409,111578.39]
[null,null,"Накладные расходы 100% ФОТ (от 89 037,03)",null,null,89037.03]
[null,null,"Сметная прибыль 49% ФОТ (от 89 037,03)",null,null,43628.14]
[null,null,"Итого c накладными и см. прибылью",null,null,244243.56]
[147,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",4.5439999999999996,528.76,86244.07]
[null,null,"Накладные расходы 100% ФОТ (от 82 606,38)",null,null,82606.38]
[null,null,"Сметная прибыль 49% ФОТ (от 82 606,38)",null,null,40477.129999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,209327.58]
[148,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.13600000000000001,17775.04,7687.35]
[149,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",90.88,21.77,18063.32]
[150,"ФЕРр62-47-1","Расчистка поверхностей шпателем, щетками от старых покрасок\n(м2)",615.6,5.26,146281.19]
[null,null,"Накладные расходы 90% ФОТ (от 146 281,19)",null,null,131653.07]
[null,null,"Сметная прибыль 46% ФОТ (от 146 281,19)",null,null,67289.350000000006]
[null,null,"Итого c накладными и см. прибылью",null,null,345223.61]
[151,"ФЕР15-04-006-03","Покрытие поверхностей грунтовкой глубокого проникновения: за 1 раз стен\n(100 м2)",6.1559999999999997,63.36,17353.53]
[null,null,"Накладные расходы 100% ФОТ (от 17 288,06)",null,null,17288.060000000001]
[null,null,"Сметная прибыль 49% ФОТ (от 17 288,06)",null,null,8471.15]
[null,null,"Итого c накладными и см. прибылью",null,null,43112.74]
[152,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",63.406799999999997,21.77,12602.74]
[153,"ФЕР15-02-016-01","Штукатурка поверхностей внутри здания цементно-известковым или цементным раствором по камню и бетону: простая стен\n(100 м2)",6.1559999999999997,1807.67,293861.13]
[null,null,"Накладные расходы 100% ФОТ (от 247 407,24)",null,null,247407.24]
[null,null,"Сметная прибыль 49% ФОТ (от 247 407,24)",null,null,121229.55]
[null,null,"Итого c накладными и см. прибылью",null,null,662497.92000000004]
["отделка  элементов интерьера"]
["- потолки"]
[154,"ФЕР15-01-047-16","Устройство потолков: реечных алюминиевых\n(100 м2)",0.318,29879.09,75160.66]
[null,null,"Накладные расходы 100% ФОТ (от 20 316,41)",null,null,20316.41]
[null,null,"Сметная прибыль 49% ФОТ (от 20 316,41)",null,null,9955.0400000000009]
[null,null,"Итого c накладными и см. прибылью",null,null,105432.11,{"$f":"F2933/D2930/100*1.2*1.0224*1.0192","v":4145.7898119950487}]
[155,"ФЕР15-01-047-15","Устройство потолков: плитно-ячеистых по каркасу из оцинкованного профиля\n(100 м2)",2.7210000000000001,7151.57,442710.62]
[null,null,"Накладные расходы 100% ФОТ (от 175 198,82)",null,null,175198.82]
[null,null,"Сметная прибыль 49% ФОТ (от 175 198,82)",null,null,85847.42]
[null,null,"Итого c накладными и см. прибылью",null,null,703756.86,{"$f":"F2937/D2934/100*1.2*1.0224*1.0192","v":3234.1160622992224}]
["-стены или перегородки"]
[156,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",12.881,528.76,244478.38]
[null,null,"Накладные расходы 100% ФОТ (от 234 166,55)",null,null,234166.55]
[null,null,"Сметная прибыль 49% ФОТ (от 234 166,55)",null,null,114741.61]
[null,null,"Итого c накладными и см. прибылью",null,null,593386.54]
[157,"ФССЦ-14.3.02.03-0021","Краска водно-дисперсионная поливинилацетатная ВД-ВА-27А, ВД-ВА-224 белая\n(т)",0.38600000000000001,17775.04,21818.51]
[158,"ФССЦ-14.3.01.03-0001","Состав грунтовочный глубокого проникновения\n(кг)",257.62,21.77,51204.58]
[159,"ФЕР15-04-007-03","Окраска водно-дисперсионными акриловыми составами улучшенная: по сборным конструкциям стен, подготовленным под окраску\n(100 м2)",0.55300000000000005,528.76,10495.82]
[null,null,"Накладные расходы 100% ФОТ (от 10 053,11)",null,null,10053.11]
[null,null,"Сметная прибыль 49% ФОТ (от 10 053,11)",null,null,4926.0200000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,25474.95]
[160,"ФССЦ-14.3.02.04-0012","Краска водно-дисперсионная стирол-бутадиеновая ВД-КЧ-26А светло-бежевая\n(т)",1.7000000000000001E-2,14382.43,1234.73]
[161,"ФССЦ-14.4.01.17-1000","Грунтовка (праймер) полиуретановая неокрашенная однокомпонентная\n(кг)",11.06,166.38,12365.89]
[162,"ФЕР15-01-019-01","Гладкая облицовка стен, столбов, пилястр и откосов (без карнизных, плинтусных и угловых плиток) без установки плиток туалетного гарнитура на цементном растворе: по кирпичу и бетону\n(100 м2)",1.4930000000000001,3345.92,183159.32]
[null,null,"Накладные расходы 100% ФОТ (от 172 177,95)",null,null,172177.95]
[null,null,"Сметная прибыль 49% ФОТ (от 172 177,95)",null,null,84367.2]
[null,null,"Итого c накладными и см. прибылью",null,null,439704.47]
[163,"ФССЦ-06.2.01.02-0014","Плитка керамическая глазурованная для внутренней облицовки стен гладкая, цветная однотонная с завалом\n(м2)",149.30000000000001,115.01,121570.63]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2191503.84]
["Накладные расходы",null,null,null,null,1443124.56]
["Сметная прибыль",null,null,null,null,709910.38]
["Итого по разделу 6 Внутренняя отделка (1727-1/9-52-АР2-лист 8, 12)",null,null,null,null,4344538.78]
["Раздел 7. Проёмы (1727-1/9-52-АР2-лист 12)"]
["- двери ПВХ"]
[164,"ФЕР10-01-047-04","Установка блоков из ПВХ в наружных и внутренних дверных проемах: в перегородках и деревянных нерубленных стенах площадью проема до 3 м2\n(100 м2)",0.21840000000000001,5406.32,23835.43]
[null,null,"Накладные расходы 108% ФОТ (от 19 532,39)",null,null,21094.98]
[null,null,"Сметная прибыль 55% ФОТ (от 19 532,39)",null,null,10742.81]
[null,null,"Итого c накладными и см. прибылью",null,null,55673.22]
[165,"ФССЦ-11.3.01.02-0012","Блок дверной входной из ПВХ-профилей, с простой коробкой, однопольный с офисной фурнитурой, без стеклопакета по типу сэндвич, площадь от 1,5-2 м2\n(м2)",8.4,1500.1,79259.28]
[166,"ФССЦ-11.3.01.02-0009","Блок дверной входной из ПВХ-профилей, с простой коробкой, однопольный с клювовой фурнитурой, с однокамерным стеклопакетом (24 мм), площадь от 1,5-2 м2\n(м2)",13.44,1440.76,120830.2]
["- противопожарные металлические"]
[167,"ФЕР09-04-013-01","Установка противопожарных дверей: однопольных глухих\n(м2)",29.29,100.4,68486.45]
[null,null,"Накладные расходы 93% ФОТ (от 39 069,75)",null,null,36334.870000000003]
[null,null,"Сметная прибыль 62% ФОТ (от 39 069,75)",null,null,24223.25]
[null,null,"Итого c накладными и см. прибылью",null,null,129044.57]
[168,"ФССЦ-07.1.01.01-0015","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 1000х2100 мм (ДПС 01 2100-1000 л EI15, Е130)\n(шт)",12,2900.88,214433.05]
[169,"ФССЦ-07.1.01.01-0015","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 1000х2100 мм (ДПС 01 2200-1000 л EI15)\n(шт)",1,3037.22,18709.28]
[170,"ФССЦ-07.1.01.01-0013","Дверь противопожарная металлическая однопольная ДПМ-01/30, размером 900х2100 мм (ДПС 01 2100-900 л EI15)\n(шт)",1,2640.46,37917.01]
[171,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",14,272.22000000000003,37691.58]
[172,"ФЕР09-04-013-02","Установка противопожарных дверей: двупольных глухих\n(м2)",10.119999999999999,101.38,27493.31]
[null,null,"Накладные расходы 93% ФОТ (от 17 817,68)",null,null,16570.439999999999]
[null,null,"Сметная прибыль 62% ФОТ (от 17 817,68)",null,null,11046.96]
[null,null,"Итого c накладными и см. прибылью",null,null,55110.71]
[173,"ФССЦ-07.1.01.01-0009","Дверь противопожарная металлическая: двупольная ДПМ-02/60, размером 1600х2100 мм  (ДПС 02 2700-2300 EI15,\nбез порога)\n(шт)",1,11003.95,63822.93]
[174,"ФССЦ-07.1.01.01-0009","Дверь противопожарная металлическая: двупольная ДПМ-02/60, размером 1600х2100 мм  (ДПС 02 2300-1700 EI15,\nпыленепроницаемая)\n(шт)",1,6925.11,40165.620000000003]
[175,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",2,272.22000000000003,5384.51]
["-прочее"]
[176,"ФЕР09-03-049-02","Монтаж съемных металлических полов из плит размером 500х500 мм: алюминиевых\n(100 м2)",1.0800000000000001E-2,6064.11,2912.95]
[null,null,"Накладные расходы 93% ФОТ (от 2 902,31)",null,null,2699.15]
[null,null,"Сметная прибыль 62% ФОТ (от 2 902,31)",null,null,1799.43]
[null,null,"Итого c накладными и см. прибылью",null,null,7411.53]
[177,"Цена поставщика","Люк технический металлический 600х600мм (ООО \"ПФ Хаммер\")\n(шт.)",3,460.71,11596.14]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,752537.74]
["Накладные расходы",null,null,null,null,76699.44]
["Сметная прибыль",null,null,null,null,47812.45]
["Итого по разделу 7 Проёмы (1727-1/9-52-АР2-лист 12)",null,null,null,null,877049.63]
["Раздел 8. Стены (1727-1/9-52-АР2-лист 12, 14)"]
[178,"ФЕР46-02-007-01","Кладка отдельных участков кирпичных стен и заделка проемов в кирпичных стенах при объеме кладки в одном месте: до 5 м3\n(м3)",3,270.74,22493.67]
[null,null,"Накладные расходы 103% ФОТ (от 19 454,22)",null,null,20037.849999999999]
[null,null,"Сметная прибыль 59% ФОТ (от 19 454,22)",null,null,11477.99]
[null,null,"Итого c накладными и см. прибылью",null,null,54009.51]
[179,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",1.2,1752.6,17645.18]
[180,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",1.9400000000000001E-2,675.4,556.26]
[null,null,"Накладные расходы 110% ФОТ (от 550,39)",null,null,605.42999999999995]
[null,null,"Сметная прибыль 69% ФОТ (от 550,39)",null,null,379.77]
[null,null,"Итого c накладными и см. прибылью",null,null,1541.46]
[181,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",1.9400000000000001E-2,8817.17,3328.69]
[182,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",26.875,105.51,81492.55]
[null,null,"Накладные расходы 110% ФОТ (от 73 104,52)",null,null,80414.97]
[null,null,"Сметная прибыль 69% ФОТ (от 73 104,52)",null,null,50442.12]
[null,null,"Итого c накладными и см. прибылью",null,null,212349.64]
[183,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",6.45,485.9,26670.81]
[184,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",10.2125,1752.6,150167.81]
[185,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",0.17419999999999999,675.4,4994.9399999999996]
[null,null,"Накладные расходы 110% ФОТ (от 4 942,17)",null,null,5436.39]
[null,null,"Сметная прибыль 69% ФОТ (от 4 942,17)",null,null,3410.1]
[null,null,"Итого c накладными и см. прибылью",null,null,13841.43]
[186,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",0.17419999999999999,8817.17,29889.61]
[187,"ФЕР08-02-002-03","Кладка перегородок из кирпича: армированных толщиной в 1/2 кирпича при высоте этажа до 4 м\n(100 м2)",0.57199999999999995,3050.77,56456.26]
[null,null,"Накладные расходы 110% ФОТ (от 45 728,06)",null,null,50300.87]
[null,null,"Сметная прибыль 69% ФОТ (от 45 728,06)",null,null,31552.36]
[null,null,"Итого c накладными и см. прибылью",null,null,138309.49]
[188,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",1.3156000000000001,485.9,5440.02]
[189,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",2.86,1752.6,42054.34]
[190,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",0.45600000000000002,105.51,1382.72]
[null,null,"Накладные расходы 110% ФОТ (от 1 240,40)",null,null,1364.44]
[null,null,"Сметная прибыль 69% ФОТ (от 1 240,40)",null,null,855.88]
[null,null,"Итого c накладными и см. прибылью",null,null,3603.04]
[191,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",0.109,485.9,450.72]
[192,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",0.17327999999999999,1752.6,2547.96]
[193,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",3.0000000000000001E-3,675.4,86.02]
[null,null,"Накладные расходы 110% ФОТ (от 85,11)",null,null,93.62]
[null,null,"Сметная прибыль 69% ФОТ (от 85,11)",null,null,58.73]
[null,null,"Итого c накладными и см. прибылью",null,null,238.37]
[194,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм\n(т)",3.0000000000000001E-3,8817.17,514.75]
[195,"ФЕР46-08-012-01","Установка анкеров в отверстия глубиной 100 мм с применением составов на цементно-эпоксидной основе, диаметр анкера: до 8 мм\n(100 шт)",1.1000000000000001,76.86,3428.57]
[null,null,"Накладные расходы 103% ФОТ (от 3 395,63)",null,null,3497.5]
[null,null,"Сметная прибыль 59% ФОТ (от 3 395,63)",null,null,2003.42]
[null,null,"Итого c накладными и см. прибылью",null,null,8929.49]
[196,"ФССЦ-08.4.03.02-0001","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 6 мм\n(т)",2.1100000000000001E-2,7418.82,1324.3]
["устройство перегородок и облицовок каркасных"]
[197,"ФЕР10-07-002-01","Устройство перегородок из армированных цементно-минеральных плит внутренних с одинарным металлическим каркасом и двухслойной обшивкой с обеих сторон\n(100 м2)",6.3570000000000002,8248.32,1156192.57]
[null,null,"Накладные расходы 108% ФОТ (от 525 343,75)",null,null,567371.25]
[null,null,"Сметная прибыль 55% ФОТ (от 525 343,75)",null,null,288939.06]
[null,null,"Итого c накладными и см. прибылью",null,null,2012502.88]
[198,"ФССЦ-01.6.01.05-0001","Плита армированная цементно-минеральная внутренняя\n(м2)",2619.1,189.55,1648215.34]
[199,"ФССЦ-12.2.05.10-0002","Плиты минераловатные \"Кавити Баттс\" ROCKWOOL\n(м3)",32.700000000000003,398.59,183647.55]
[200,"ФЕР10-07-011-01","Облицовка стен армированными цементно-минеральными плитами внутренними по одинарному металлическому каркасу из направляющих и стоечных профилей в два слоя\n(100 м2)",0.5,5282.46,65080.05]
[null,null,"Накладные расходы 108% ФОТ (от 23 755,08)",null,null,25655.49]
[null,null,"Сметная прибыль 55% ФОТ (от 23 755,08)",null,null,13065.29]
[null,null,"Итого c накладными и см. прибылью",null,null,103800.83]
[201,"ФССЦ-07.2.06.03-0112","Профиль направляющий, стальной, оцинкованный, для монтажа гипсовых перегородок и подвесных потолков, длина 3 м, сечение 50х40х0,6 мм\n(м)",-35.5,6.16,-6079.3]
[202,"ФССЦ-07.2.06.03-0195","Профиль стоечный, стальной, оцинкованный, для монтажа гипсовых перегородок, длина 3 м, сечение 50х50х0,6 мм\n(м)",-101,6.86,-24243.17]
[203,"ФССЦ-07.2.06.03-0116","Профиль направляющий, стальной, оцинкованный, для монтажа гипсовых перегородок и подвесных потолков, длина 3 м, сечение 75х40х0,6 мм\n(м)",35.5,6.91,7182.53]
[204,"ФССЦ-07.2.06.03-0199","Профиль стоечный, стальной, оцинкованный, для монтажа гипсовых перегородок, длина 3 м, сечение 75х50х0,6 мм\n(м)",101,8.06,30608.66]
[205,"ФССЦ-12.2.05.10-1006","Плиты минераловатные, толщина 50 мм\n(м2)",103,20.38,19731.919999999998]
["светопрозрачная перегородка ВИ-1-ВИ-5"]
[206,"ФЕР09-03-046-01","Монтаж перегородок: из алюминиевых сплавов сборно-разборных с остеклением\n(100 м2)",1.2558,5275.74,248086.03]
[null,null,"Накладные расходы 93% ФОТ (от 237 687,32)",null,null,221049.21]
[null,null,"Сметная прибыль 62% ФОТ (от 237 687,32)",null,null,147366.14000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,616501.38]
[207,"Цена поставщика","ВИ-1. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм.\nВидимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на высоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, \n2250х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с обвязкой 90 мм. Стальное армирование.\n(шт)",2,42414.98,711723.42]
[208,"Цена поставщика","ВИ-2. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4000х3640(h)мм\n(шт)",1,61734.05,517948.7]
[209,"Цена поставщика","ВИ-3. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4250х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с \nобвязкой 90 мм. Стальное армирование.\n(шт)",4,65995.429999999993,2214806.58]
[210,"Цена поставщика","ВИ-4. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 4000х3640(h)мм  с дверью распашной 1000х2100(h)мм светопрозрачной, противопожарной, дымогазонепроницаемой Syntera-Fire 63/90 EIWS 30 в алюминиевой обвязке (полотно: P16, толщина 63 мм, с \nобвязкой 90 мм. Стальное армирование.\n(шт)",1,63933.07,536398.43000000005]
[211,"Цена поставщика","ВИ-5. Перегородка противопожарная Syntera-Fireproof EIW15 \nсветопрозрачная толщина перегородки 72 мм. Видимая ширина профилей примыкающих к проёму и дверям - 46 мм. Видимая ширина межсекционных профилей - 68 мм, оклеенным на \nвысоту 1200 мм плёнкой Black OUT с одной стороны, с другой - прозрачной противоударной 112 мкм, 5000х3640(h)мм\n(шт)",1,74853.62,628021.89]
["фахверк перегородок"]
[212,"ФЕР09-04-006-01","Монтаж фахверка\n(т)",0.16416,1416.03,5491.01]
[null,null,"Накладные расходы 93% ФОТ (от 3 328,89)",null,null,3095.87]
[null,null,"Сметная прибыль 62% ФОТ (от 3 328,89)",null,null,2063.91]
[null,null,"Итого c накладными и см. прибылью",null,null,10650.79]
[213,"ФССЦ-07.2.03.06-0121","Стойки фахверка\n(т)",0.16420000000000001,6435,13398.03]
[214,"ФССЦ-01.7.15.01-0001","Анкер-шпилька HST3 M10Х130/50\n(шт)",6,42.49,2916.51]
["перемычки"]
[215,"ФЕРр53-25-1","Устройство металлических перемычек в стенах существующих зданий\n(т)",0.14534,3160.06,13143.67]
[null,null,"Накладные расходы 92% ФОТ (от 11 356,35)",null,null,10447.84]
[null,null,"Сметная прибыль 52% ФОТ (от 11 356,35)",null,null,5905.3]
[null,null,"Итого c накладными и см. прибылью",null,null,29496.81]
[216,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.1511536,12990.48,20499.54]
[217,"ФЕР07-05-007-10","Укладка перемычек массой до 0,3 т\n(100 шт)",0.03,1485.22,717.18]
[null,null,"Накладные расходы 116% ФОТ (от 491,48)",null,null,570.12]
[null,null,"Сметная прибыль 80% ФОТ (от 491,48)",null,null,393.18]
[null,null,"Итого c накладными и см. прибылью",null,null,1680.48]
[218,"ФССЦ-05.1.03.09-0025","Перемычка брусковая 3ПБ 30-8-п, бетон B15, объем 0,079 м3, расход арматуры 3,86 кг\n(шт)",3,115.1,9744.3700000000008]
[219,"ФЕР15-02-036-01","Штукатурка по сетке без устройства каркаса: улучшенная стен\n(100 м2)",2.4E-2,6305.02,2409.2199999999998]
[null,null,"Накладные расходы 100% ФОТ (от 1 611,62)",null,null,1611.62]
[null,null,"Сметная прибыль 49% ФОТ (от 1 611,62)",null,null,789.69]
[null,null,"Итого c накладными и см. прибылью",null,null,4810.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,8456565.9100000001]
["Накладные расходы",null,null,null,null,991552.47]
["Сметная прибыль",null,null,null,null,558702.93999999994]
["Итого по разделу 8 Стены (1727-1/9-52-АР2-лист 12, 14)",null,null,null,null,10006821.32]
["Раздел 9. Огнезащитное покрытие стальных конструкций. 1727-1/9-52-АР2-лист 15"]
[220,"ФЕР13-06-004-01","Обеспыливание поверхности\n(м2)",709.04,1.32,28391.759999999998]
[null,null,"Накладные расходы 94% ФОТ (от 26 542,12)",null,null,24949.59]
[null,null,"Сметная прибыль 51% ФОТ (от 26 542,12)",null,null,13536.48]
[null,null,"Итого c накладными и см. прибылью",null,null,66877.83]
[221,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",7.0903999999999998,501.39,101924.31]
[null,null,"Накладные расходы 94% ФОТ (от 54 594,06)",null,null,51318.42]
[null,null,"Сметная прибыль 51% ФОТ (от 54 594,06)",null,null,27842.97]
[null,null,"Итого c накладными и см. прибылью",null,null,181085.7]
[222,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-0.128,15620,-42266.47]
[223,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",8.5000000000000006E-2,15620,28067.58]
[224,"ФЕР13-06-003-01","Очистка поверхности щетками\n(м2)",709.04,10.6,339739.11]
[null,null,"Накладные расходы 94% ФОТ (от 339 739,11)",null,null,319354.76]
[null,null,"Сметная прибыль 51% ФОТ (от 339 739,11)",null,null,173266.95]
[null,null,"Итого c накладными и см. прибылью",null,null,832360.82,{"$f":"F3104/D3101*1.2*1.0224*1.0192","v":1467.9200245742959}]
[225,"ФЕР26-02-011-01","Огнезащитное покрытие металлоконструкций краской по подготовленной поверхности,: толщина покрытия 1 мм\n(100 м2)",7.0903999999999998,445.62,86670.45]
[null,null,"Накладные расходы 97% ФОТ (от 46 169,43)",null,null,44784.35]
[null,null,"Сметная прибыль 55% ФОТ (от 46 169,43)",null,null,25393.19]
[null,null,"Итого c накладными и см. прибылью",null,null,156847.99]
[226,"Цена поставщика","Огнезащитная краска \"Нертекс\"\n(кг)",644.41,61.08,330247.53999999998]
[227,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",7.0903999999999998,352.31,43725.81]
[null,null,"Накладные расходы 94% ФОТ (от 18 791,05)",null,null,17663.59]
[null,null,"Сметная прибыль 51% ФОТ (от 18 791,05)",null,null,9583.44]
[null,null,"Итого c накладными и см. прибылью",null,null,70972.84]
[228,"ФССЦ-14.4.04.08-0003","Эмаль ПФ-115, серая\n(т)",-0.128,14312.87,-20885.34]
[229,"Цена поставщика","Эмаль Антикор-03\n(кг)",85.09,49.7,35480.89]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,931095.64]
["Накладные расходы",null,null,null,null,458070.71]
["Сметная прибыль",null,null,null,null,249623.02]
["Итого по разделу 9 Огнезащитное покрытие стальных конструкций. 1727-1/9-52-АР2-лист 15",null,null,null,null,1638789.37]
["Раздел 10. Демонтаж 1727-1/9-52-АР2-лист 12"]
[230,"ФЕР46-04-001-04","Разборка: кирпичных стен\n(м3)",47.5,147.07,173099.34]
[null,null,"Накладные расходы 91% ФОТ (от 162 117,18)",null,null,147526.63]
[null,null,"Сметная прибыль 52% ФОТ (от 162 117,18)",null,null,84300.93]
[null,null,"Итого c накладными и см. прибылью",null,null,404926.9]
[231,"ФЕР46-04-012-03","Разборка деревянных заполнений проемов: дверных и воротных  (мусор: 0,105*2,5=0,2625 тн)\n(100 м2)",2.5000000000000001E-2,1175.22,1147.56]
[null,null,"Накладные расходы 91% ФОТ (от 1 141,86)",null,null,1039.0899999999999]
[null,null,"Сметная прибыль 52% ФОТ (от 1 141,86)",null,null,593.77]
[null,null,"Итого c накладными и см. прибылью",null,null,2780.42]
[232,"ФЕР09-04-011-01","Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",0.375,2379.3000000000002,14858.22]
[null,null,"Накладные расходы 93% ФОТ (от 7 694,92)",null,null,7156.28]
[null,null,"Сметная прибыль 62% ФОТ (от 7 694,92)",null,null,4770.8500000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,26785.35]
[233,"ФЕР09-03-029-01","(Демонтаж) Монтаж лестниц прямолинейных и криволинейных, пожарных с ограждением\n(т)",1.07,792.11,20125.91]
[null,null,"Накладные расходы 93% ФОТ (от 14 227,86)",null,null,13231.91]
[null,null,"Сметная прибыль 62% ФОТ (от 14 227,86)",null,null,8821.27]
[null,null,"Итого c накладными и см. прибылью",null,null,42179.09]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,209231.03]
["Накладные расходы",null,null,null,null,168953.92]
["Сметная прибыль",null,null,null,null,98486.82]
["Итого по разделу 10 Демонтаж 1727-1/9-52-АР2-лист 12",null,null,null,null,476671.77]
["Раздел 11. Погрузка и вывоз мусора"]
["-погрузка и вывоз строительного мусора"]
[234,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",85.762500000000003,3.28,6343.34]
[235,"ФССЦпг-03-21-01-101\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 101 км\n(1 т груза)",85.762500000000003,47.24,46186.19]
["- погрузка и вывоз металлолома"]
[236,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",1.4450000000000001,17.95,917.42]
[237,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",1.4450000000000001,2.91,47.94]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,53494.89]
["Итого по разделу 11 Погрузка и вывоз мусора",null,null,null,null,53494.89]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,16334949.710000001]
["Накладные расходы",null,null,null,null,3720045.63]
["Сметная прибыль",null,null,null,null,2002436.58]
["ВСЕГО по смете",null,null,null,null,22983476.370000001]
[]
[]
["Составил:","                                                      (Начальник сметного отдела А.А.Елизарьев)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-01"]
[]
["на Конструктивные решения. Марка КЖ1. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Элементы подземного хозяйства и плиты пола между осями 1-33/И-И3 (лист 2, 20, 21)"]
["Демонтажные работы"]
[1,"ФЕР46-04-009-01","Разборка бетонных оснований под полы: на гравии\n(м3)",83.9,224.48,356016.49]
[null,null,"Накладные расходы 91% ФОТ (от 317 893,72)",null,null,289283.28999999998]
[null,null,"Сметная прибыль 52% ФОТ (от 317 893,72)",null,null,165304.73000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,810604.51]
[2,"ФЕР29-02-027-01","Разбивка железобетонных конструкций экскаватором с гидромолотом с погрузкой в автомобили-самосвалы при толщине разбиваемого слоя: до 0,5 м\n(м3)",167.8,611.12,1499465.89]
[null,null,"Накладные расходы 126% ФОТ (от 545 025,68)",null,null,686732.36]
[null,null,"Сметная прибыль 60% ФОТ (от 545 025,68)",null,null,327015.40999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,2513213.66]
[3,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",201.36,3.94,17872.07]
[4,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",620.86,60.94,431293.06]
["Строительные работы"]
[5,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",2.85,4711.5,285597.38]
[null,null,"Накладные расходы 102% ФОТ (от 234 468,84)",null,null,239158.22]
[null,null,"Сметная прибыль 58% ФОТ (от 234 468,84)",null,null,135991.93]
[null,null,"Итого c накладными и см. прибылью",null,null,660747.53,{"$f":"F3189/D3191/100*1.2*1.0224*1.0192","v":1109.0235729595208}]
[6,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",290.7,560,1238847.1200000001]
[7,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",7.45,6373.37,1104500.77]
[null,null,"Накладные расходы 102% ФОТ (от 902 760,74)",null,null,920815.95]
[null,null,"Сметная прибыль 58% ФОТ (от 902 760,74)",null,null,523601.23,"за м3"]
[null,null,"Итого c накладными и см. прибылью",null,null,2548917.9500000002,{"$f":"F3194/D3191/100*1.2*1.0224*1.0192","v":4278.2000139896963}]
[8,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",756.2,745.24,4012479.47,{"$f":"F3195/D3195*1.2*1.0224*1.0192","v":6634.9499652829263}]
[9,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",55.234000000000002,5584.58,2893342.53,{"$f":"F3196/D3195*1.2*1.0224*1.0192","v":4784.3691319809077}]
[10,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",7.6749999999999998,5584.58,402042.29,{"$f":"F3197/D3195*1.2*1.0224*1.0192","v":664.8085050707482}]
[11,"ФССЦ-08.4.03.02-0003","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 10 мм\n(т)",7.17,6726.18,454295.61,{"$f":"F3198/D3195*1.2*1.0224*1.0192","v":751.21347394649365}]
[12,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.1580000000000004,768.92,138890.99]
[null,null,"Накладные расходы 102% ФОТ (от 137 622,08)",null,null,140374.51999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 137 622,08)",null,null,79820.81]
[null,null,"Итого c накладными и см. прибылью",null,null,359086.32]
[13,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.1580000000000004,6800,285288.7]
[14,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.38,1275.18,13089.87]
[null,null,"Накладные расходы 102% ФОТ (от 11 022,53)",null,null,11242.98]
[null,null,"Сметная прибыль 58% ФОТ (от 11 022,53)",null,null,6393.07]
[null,null,"Итого c накладными и см. прибылью",null,null,30725.919999999998]
[15,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",60,66.22,26262.85]
[16,"ФССЦ-23.5.02.02-0037","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 76 мм, толщина стенки 3,5 мм\n(м)",13.9,38.24,4821.03]
[17,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.22600000000000001,1275.18,7785.02]
[null,null,"Накладные расходы 102% ФОТ (от 6 555,50)",null,null,6686.61]
[null,null,"Сметная прибыль 58% ФОТ (от 6 555,50)",null,null,3802.19]
[null,null,"Итого c накладными и см. прибылью",null,null,18273.82]
[18,"ФССЦ-23.5.02.02-0055","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 108 мм, толщина стенки 4 мм\n(м)",25,67.650000000000006,14866.09]
[19,"ФССЦ-23.1.02.06-0019","Хомут металлический с шурупом для крепления трубопроводов диаметром: 108-116 мм\n(10 шт)",6.5,97.59,4091.46]
[20,"ФССЦ-01.7.15.12-0043","Шпильки оцинкованные стяжные, диаметр 12 мм, длина 700-1050 мм\n(т)",2.1749999999999999E-2,13262.55,2518.2600000000002]
[21,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.45,933.28,6474.5]
[null,null,"Накладные расходы 110% ФОТ (от 1 657,85)",null,null,1823.64]
[null,null,"Сметная прибыль 73% ФОТ (от 1 657,85)",null,null,1210.23]
[null,null,"Итого c накладными и см. прибылью",null,null,9508.3700000000008]
[22,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-15.59,17.82,-4347.79]
[23,"УПД № УТ-495 от 05.10.23 г.","Гидроизоляционная шпонка типа ДЗС 140/50-2/40\n(м)",45,242.58,91585.33]
[24,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",10.95,933.28,157546.32999999999]
[null,null,"Накладные расходы 110% ФОТ (от 40 341,09)",null,null,44375.199999999997]
[null,null,"Сметная прибыль 73% ФОТ (от 40 341,09)",null,null,29449]
[null,null,"Итого c накладными и см. прибылью",null,null,231370.53]
[25,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-379.4,17.82,-105808.21]
[26,"Цена поставщика","Профильный уплотнитель типа Ёлочка-А 32\n(м)",1095,51.15,469904.79]
[27,"ФЕР46-08-022-05","Гидроизоляция набухающей самоклеящейся лентой: горизонтальных швов\n(100 м)",0.45,157.12,1075.06]
[null,null,"Накладные расходы 103% ФОТ (от 869,36)",null,null,895.44]
[null,null,"Сметная прибыль 59% ФОТ (от 869,36)",null,null,512.91999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,2483.42]
[28,"УПД № УТ-495 от 05.10.23 г.","Гидроизоляционная лента Герлен Т-1,5-80\n(м)",45.81,14.59,5608.78]
[29,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",2.9,2703.52,183638.32]
[null,null,"Накладные расходы 97% ФОТ (от 21 007,13)",null,null,20376.919999999998]
[null,null,"Сметная прибыль 55% ФОТ (от 21 007,13)",null,null,11553.92]
[null,null,"Итого c накладными и см. прибылью",null,null,215569.16]
[30,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",6.25,1208.43,52566.71]
[31,"ФЕР46-08-022-04","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: вертикальных швов\n(100 м)",10.95,113.98,55309.61]
[null,null,"Накладные расходы 103% ФОТ (от 55 134,66)",null,null,56788.7]
[null,null,"Сметная прибыль 59% ФОТ (от 55 134,66)",null,null,32529.45]
[null,null,"Итого c накладными и см. прибылью",null,null,144627.76]
[32,"ФССЦ-01.7.07.26-0021","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 30 мм\n(100 м)",10.95,204,20930.71]
[33,"ФССЦ-14.5.01.06-0020","Герметик полиуретановый: САЗИЛАСТ 25, долговременная герметизация швов\n(кг)",330,25.59,95762.9]
[34,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",28.15,448.43,414031.44]
[null,null,"Накладные расходы 110% ФОТ (от 358 511,03)",null,null,394362.13]
[null,null,"Сметная прибыль 69% ФОТ (от 358 511,03)",null,null,247372.61]
[null,null,"Итого c накладными и см. прибылью",null,null,1055766.18]
[35,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-65.87,45,-12093.73]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-12093.73]
[36,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-65.870999999999995,13.12,-39083.040000000001]
[null,null,"Накладные расходы 110% ФОТ (от -39 083,04)",null,null,-42991.34]
[null,null,"Сметная прибыль 69% ФОТ (от -39 083,04)",null,null,-26967.3]
[null,null,"Итого c накладными и см. прибылью",null,null,-109041.68]
[37,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",0.70399999999999996,11885.47,138061.62]
[38,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",8445,13.91,3182260.95]
[39,"ФЕР08-01-008-05","Устройство боковой изоляции: методом механического крепления\n(100 м2)",1.95,1121.68,37255.03]
[null,null,"Накладные расходы 110% ФОТ (от 24 432,73)",null,null,26876]
[null,null,"Сметная прибыль 69% ФОТ (от 24 432,73)",null,null,16858.580000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,80989.61]
[40,"ФССЦ-01.7.15.07-0006","Дюбели монтажные стальные\n(10 шт)",-25.71,7.6,-1449.84]
[41,"Цена поставщика","Профилированная мембрана Planter-standart\n(м2)",224.25,22.88,43047.38]
[42,"Цена поставщика","Крепежный элемент Planter fixing\n(шт)",640,0.82,4421.67]
[43,"Цена поставщика","Лента PlanterBand, 10 м.п.\n(шт)",1,90.59,760.06]
[44,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2 (заделка отверстий \"ВК\")\n(м3)",0.1,1354.42,3805.06]
[null,null,"Накладные расходы 103% ФОТ (от 3 326,57)",null,null,3426.37]
[null,null,"Сметная прибыль 59% ФОТ (от 3 326,57)",null,null,1962.68]
[null,null,"Итого c накладными и см. прибылью",null,null,9194.11]
[45,"Цена поставщика","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",185,6.84,10613.42]
[46,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",0.27400000000000002,6149.21,74698.37]
[null,null,"Накладные расходы 93% ФОТ (от 74 368,27)",null,null,69162.490000000005]
[null,null,"Сметная прибыль 62% ФОТ (от 74 368,27)",null,null,46108.33]
[null,null,"Итого c накладными и см. прибылью",null,null,189969.19]
[47,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения (Съемный щит Щ2)\n(т)",18.882000000000001,10154.75,1484083]
[48,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.98,243.91,27385.15]
[null,null,"Накладные расходы 94% ФОТ (от 14 101,39)",null,null,13255.31]
[null,null,"Сметная прибыль 51% ФОТ (от 14 101,39)",null,null,7191.71]
[null,null,"Итого c накладными и см. прибылью",null,null,47832.17]
[49,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",3.98,347.67,23709.95]
[null,null,"Накладные расходы 94% ФОТ (от 9 832,27)",null,null,9242.33]
[null,null,"Сметная прибыль 51% ФОТ (от 9 832,27)",null,null,5014.46]
[null,null,"Итого c накладными и см. прибылью",null,null,37966.74]
[50,"ФЕР06-07-002-02","Устройство поясов: без опалубки (заполнение канала ВС)\n(100 м3)",0.02,17849.419999999998,7672.65]
[null,null,"Накладные расходы 102% ФОТ (от 5 764,25)",null,null,5879.54]
[null,null,"Сметная прибыль 58% ФОТ (от 5 764,25)",null,null,3343.27]
[null,null,"Итого c накладными и см. прибылью",null,null,16895.46]
[51,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",2.0299999999999998,745.24,10771.4]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,19633564.530000001]
["Накладные расходы",null,null,null,null,2897766.65]
["Сметная прибыль",null,null,null,null,1618069.23]
["Итого по разделу 1 Элементы подземного хозяйства и плиты пола между осями 1-33/И-И3 (лист 2, 20, 21)",null,null,null,null,24149400.41]
["Раздел 2. Фундамент Ф1 под рельсовые пути (лист 5)"]
[52,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.125,4711.5,12526.2]
[null,null,"Накладные расходы 102% ФОТ (от 10 283,72)",null,null,10489.39]
[null,null,"Сметная прибыль 58% ФОТ (от 10 283,72)",null,null,5964.56]
[null,null,"Итого c накладными и см. прибылью",null,null,28980.15]
[53,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",12.75,560,54335.4]
[54,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",0.45,6373.37,66714.81]
[null,null,"Накладные расходы 102% ФОТ (от 54 529,17)",null,null,55619.75]
[null,null,"Сметная прибыль 58% ФОТ (от 54 529,17)",null,null,31626.92]
[null,null,"Итого c накладными и см. прибылью",null,null,153961.48000000001]
[55,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",45.68,745.24,242383.05]
[56,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",4.1289999999999996,5584.58,216290.9]
[57,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.55700000000000005,5584.58,29177.53]
[58,"ФССЦ-08.4.02.06-0003","Сетка сварная из холоднотянутой проволоки 4-5 мм (Сетка сварная из арматурной проволоки без покрытия, диаметр проволоки 5,0 мм, размер ячейки 100х100 мм)\n(т)",0.2175,8780.09,18199.150000000001]
[59,"ФЕР06-07-002-02","Устройство поясов: без опалубки (для заливки)\n(100 м3)",0.24,17849.419999999998,92071.73]
[null,null,"Накладные расходы 102% ФОТ (от 69 171,08)",null,null,70554.5]
[null,null,"Сметная прибыль 58% ФОТ (от 69 171,08)",null,null,40119.230000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,202745.46]
[60,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",24.36,745.24,129256.81]
[61,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.59299999999999997,1275.18,20427.09]
[null,null,"Накладные расходы 102% ФОТ (от 17 200,95)",null,null,17544.97]
[null,null,"Сметная прибыль 58% ФОТ (от 17 200,95)",null,null,9976.5499999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,47948.61]
[62,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",0.59299999999999997,6800,40686.92]
[63,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона (ЗД-3)\n(т)",1.0336000000000001,1275.18,35604.44]
[null,null,"Накладные расходы 102% ФОТ (от 29 981,27)",null,null,30580.9]
[null,null,"Сметная прибыль 58% ФОТ (от 29 981,27)",null,null,17389.14]
[null,null,"Итого c накладными и см. прибылью",null,null,83574.48]
[64,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",1.034,6800,70944.81]
[65,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",1.91,448.43,28092.37]
[null,null,"Накладные расходы 110% ФОТ (от 24 325,26)",null,null,26757.79]
[null,null,"Сметная прибыль 69% ФОТ (от 24 325,26)",null,null,16784.43]
[null,null,"Итого c накладными и см. прибылью",null,null,71634.59]
[66,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-4.47,45,-820.69]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-820.69]
[67,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-4.4694000000000003,13.12,-2651.82]
[null,null,"Накладные расходы 110% ФОТ (от -2 651,82)",null,null,-2917]
[null,null,"Сметная прибыль 69% ФОТ (от -2 651,82)",null,null,-1829.76]
[null,null,"Итого c накладными и см. прибылью",null,null,-7398.58]
[68,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",4.8000000000000001E-2,11885.47,9413.2900000000009]
[69,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",573,13.91,215918.95]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1278570.94]
["Накладные расходы",null,null,null,null,208630.29]
["Сметная прибыль",null,null,null,null,120031.06]
["Итого по разделу 2 Фундамент Ф1 под рельсовые пути (лист 5)",null,null,null,null,1607232.29]
["Раздел 3. Приямки (лист 5, 20, 21)"]
["- приямки Пр1/Пр1а"]
[70,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",1.3599999999999999E-2,4711.5,1362.85]
[null,null,"Накладные расходы 102% ФОТ (от 1 118,87)",null,null,1141.25]
[null,null,"Сметная прибыль 58% ФОТ (от 1 118,87)",null,null,648.94000000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,3153.04]
[71,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",1.387,560,5910.84]
[72,"ФЕР06-13-001-03","Устройство стен и плоских днищ при толщине: до 150 мм прямоугольных сооружений\n(100 м3)",0.06,43564.23,68437.149999999994]
[null,null,"Накладные расходы 102% ФОТ (от 51 617,30)",null,null,52649.65]
[null,null,"Сметная прибыль 58% ФОТ (от 51 617,30)",null,null,29938.03]
[null,null,"Итого c накладными и см. прибылью",null,null,151024.82999999999]
[73,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",6.09,745.24,32314.2]
[74,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.46899999999999997,5584.58,24567.8]
[75,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.151,5584.58,7909.89]
[76,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.48,448.43,7059.87]
[null,null,"Накладные расходы 110% ФОТ (от 6 113,16)",null,null,6724.48]
[null,null,"Сметная прибыль 69% ФОТ (от 6 113,16)",null,null,4218.08]
[null,null,"Итого c накладными и см. прибылью",null,null,18002.43]
[77,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-1.1200000000000001,45,-205.63]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-205.63]
[78,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-1.1232,13.12,-666.42]
[null,null,"Накладные расходы 110% ФОТ (от -666,42)",null,null,-733.06]
[null,null,"Сметная прибыль 69% ФОТ (от -666,42)",null,null,-459.83]
[null,null,"Итого c накладными и см. прибылью",null,null,-1859.31]
[79,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",1.2E-2,11885.47,2353.3200000000002]
[80,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",144,13.91,54262.35]
[81,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.08,10463.23,8602.32]
[null,null,"Накладные расходы 102% ФОТ (от 3 748,13)",null,null,3823.09]
[null,null,"Сметная прибыль 58% ФОТ (от 3 748,13)",null,null,2173.92]
[null,null,"Итого c накладными и см. прибылью",null,null,14599.33]
[82,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-28.8,23.09,-3537.76]
[83,"УПД № УТ-495 от 05.10.23 г.","Бентонитовый шнур ПНБ 25х15мм\n(м)",8,93.8,6295.99]
[84,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2\n(м3)",0.56000000000000005,1354.42,21308.35]
[null,null,"Накладные расходы 103% ФОТ (от 18 628,79)",null,null,19187.650000000001]
[null,null,"Сметная прибыль 59% ФОТ (от 18 628,79)",null,null,10990.99]
[null,null,"Итого c накладными и см. прибылью",null,null,51486.99]
[85,"УПД № УТ-495 от 05.10.23 г.","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",1036,6.84,59435.14]
[86,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.2999999999999999E-2,6149.21,3544.09]
[null,null,"Накладные расходы 93% ФОТ (от 3 528,43)",null,null,3281.44]
[null,null,"Сметная прибыль 62% ФОТ (от 3 528,43)",null,null,2187.63]
[null,null,"Итого c накладными и см. прибылью",null,null,9013.16]
[87,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения (съемный щит Щ1)\n(т)",0.432,10154.75,33954.230000000003]
[88,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",9.0999999999999998E-2,243.91,626.14]
[null,null,"Накладные расходы 94% ФОТ (от 322,42)",null,null,303.07]
[null,null,"Сметная прибыль 51% ФОТ (от 322,42)",null,null,164.43]
[null,null,"Итого c накладными и см. прибылью",null,null,1093.6400000000001]
[89,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",9.0999999999999998E-2,347.67,542.11]
[null,null,"Накладные расходы 94% ФОТ (от 224,81)",null,null,211.32]
[null,null,"Сметная прибыль 51% ФОТ (от 224,81)",null,null,114.65]
[null,null,"Итого c накладными и см. прибылью",null,null,868.08]
[90,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",4.1999999999999997E-3,6373.37,622.67999999999995]
[null,null,"Накладные расходы 102% ФОТ (от 508,94)",null,null,519.12]
[null,null,"Сметная прибыль 58% ФОТ (от 508,94)",null,null,295.19]
[null,null,"Итого c накладными и см. прибылью",null,null,1436.99]
[91,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс В20 (М250)\n(м3)",0.42630000000000001,665,2015.61]
[92,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.128,5584.58,6705.07]
[93,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",0.17100000000000001,2521.25,19259.02]
[null,null,"Накладные расходы 102% ФОТ (от 19 206,84)",null,null,19590.98]
[null,null,"Сметная прибыль 58% ФОТ (от 19 206,84)",null,null,11139.97]
[null,null,"Итого c накладными и см. прибылью",null,null,49989.97]
[94,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",0.17100000000000001,11684,10649.15]
[95,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.20399999999999999,1275.18,7027.19]
[null,null,"Накладные расходы 102% ФОТ (от 5 917,36)",null,null,6035.71]
[null,null,"Сметная прибыль 58% ФОТ (от 5 917,36)",null,null,3432.07]
[null,null,"Итого c накладными и см. прибылью",null,null,16494.97]
[96,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",0.20399999999999999,12319.52,23799.83]
[97,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",0.186,768.92,6213.01]
[null,null,"Накладные расходы 102% ФОТ (от 6 156,25)",null,null,6279.38]
[null,null,"Сметная прибыль 58% ФОТ (от 6 156,25)",null,null,3570.63]
[null,null,"Итого c накладными и см. прибылью",null,null,16063.02]
[98,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",0.186,6800,12761.83]
["- приямок Пр2"]
[99,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.4999999999999997E-3,4711.5,450.94]
[null,null,"Накладные расходы 102% ФОТ (от 370,21)",null,null,377.61]
[null,null,"Сметная прибыль 58% ФОТ (от 370,21)",null,null,214.72]
[null,null,"Итого c накладными и см. прибылью",null,null,1043.27]
[100,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.45900000000000002,560,1956.07]
[101,"ФЕР06-13-001-03","Устройство стен и плоских днищ при толщине: до 150 мм прямоугольных сооружений\n(100 м3)",2.5499999999999998E-2,43564.23,29085.79]
[null,null,"Накладные расходы 102% ФОТ (от 21 937,35)",null,null,22376.1]
[null,null,"Сметная прибыль 58% ФОТ (от 21 937,35)",null,null,12723.66]
[null,null,"Итого c накладными и см. прибылью",null,null,64185.55]
[102,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",2.5880000000000001,745.24,13732.21]
[103,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.253,5584.58,13252.99]
[104,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.20399999999999999,448.43,3000.44]
[null,null,"Накладные расходы 110% ФОТ (от 2 598,10)",null,null,2857.91]
[null,null,"Сметная прибыль 69% ФОТ (от 2 598,10)",null,null,1792.69]
[null,null,"Итого c накладными и см. прибылью",null,null,7651.04]
[105,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-5.97,45,-1096.0899999999999]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-1096.0899999999999]
[106,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",5.968,13.12,3540.98]
[null,null,"Накладные расходы 110% ФОТ (от 3 540,98)",null,null,3895.08]
[null,null,"Сметная прибыль 69% ФОТ (от 3 540,98)",null,null,2443.2800000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,9879.34]
[107,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",5.0000000000000001E-3,11885.47,980.55]
[108,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",61.2,13.91,23061.5]
[109,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.03,10463.23,3225.87]
[null,null,"Накладные расходы 102% ФОТ (от 1 405,55)",null,null,1433.66]
[null,null,"Сметная прибыль 58% ФОТ (от 1 405,55)",null,null,815.22]
[null,null,"Итого c накладными и см. прибылью",null,null,5474.75]
[110,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-10.8,23.09,-1326.66]
[111,"УПД № УТ-495 от 05.10.23 г.","Бентонитовый шнур ПНБ 25х15мм\n(м)",3,93.8,2361]
[112,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2\n(м3)",0.21,1354.42,7990.63]
[null,null,"Накладные расходы 103% ФОТ (от 6 985,79)",null,null,7195.36]
[null,null,"Сметная прибыль 59% ФОТ (от 6 985,79)",null,null,4121.62]
[null,null,"Итого c накладными и см. прибылью",null,null,19307.61]
[113,"УПД № УТ-495 от 05.10.23 г.","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",388.5,6.84,22288.18]
[114,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",2.7000000000000001E-3,6373.37,400.3]
[null,null,"Накладные расходы 102% ФОТ (от 327,18)",null,null,333.72]
[null,null,"Сметная прибыль 58% ФОТ (от 327,18)",null,null,189.76]
[null,null,"Итого c накладными и см. прибылью",null,null,923.78]
[115,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.27400000000000002,665,1295.51]
[116,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",8.0000000000000002E-3,5584.58,419.07]
[117,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",0.10299999999999999,2521.25,11600.46]
[null,null,"Накладные расходы 102% ФОТ (от 11 569,03)",null,null,11800.41]
[null,null,"Сметная прибыль 58% ФОТ (от 11 569,03)",null,null,6710.04]
[null,null,"Итого c накладными и см. прибылью",null,null,30110.91]
[118,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",0.10299999999999999,11684,6414.4]
[119,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.1236,1275.18,4257.6499999999996]
[null,null,"Накладные расходы 102% ФОТ (от 3 585,22)",null,null,3656.92]
[null,null,"Сметная прибыль 58% ФОТ (от 3 585,22)",null,null,2079.4299999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,9994]
[120,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",0.1236,12319.52,14419.9]
[121,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",9.8000000000000004E-2,768.92,3273.53]
[null,null,"Накладные расходы 102% ФОТ (от 3 243,62)",null,null,3308.49]
[null,null,"Сметная прибыль 58% ФОТ (от 3 243,62)",null,null,1881.3]
[null,null,"Итого c накладными и см. прибылью",null,null,8463.32]
[122,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",9.8000000000000004E-2,6800,6723.98]
["- приямок Пр3"]
[123,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.02,4711.5,2004.19]
[null,null,"Накладные расходы 102% ФОТ (от 1 645,40)",null,null,1678.31]
[null,null,"Сметная прибыль 58% ФОТ (от 1 645,40)",null,null,954.33]
[null,null,"Итого c накладными и см. прибылью",null,null,4636.83]
[124,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",2.04,560,8693.66]
[125,"ФЕР06-13-001-03","Устройство стен и плоских днищ при толщине: до 150 мм прямоугольных сооружений\n(100 м3)",8.7999999999999995E-2,43564.23,100374.48]
[null,null,"Накладные расходы 102% ФОТ (от 75 705,37)",null,null,77219.48]
[null,null,"Сметная прибыль 58% ФОТ (от 75 705,37)",null,null,43909.11]
[null,null,"Итого c накладными и см. прибылью",null,null,221503.07]
[126,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",8.9320000000000004,745.24,47394.16]
[127,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.71,5584.58,37192.19]
[128,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.151,5584.58,7909.89]
[129,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.68,448.43,10001.48]
[null,null,"Накладные расходы 110% ФОТ (от 8 660,30)",null,null,9526.33]
[null,null,"Сметная прибыль 69% ФОТ (от 8 660,30)",null,null,5975.61]
[null,null,"Итого c накладными и см. прибылью",null,null,25503.42]
[130,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-1.59,45,-291.92]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-291.92]
[131,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-1.5911999999999999,13.12,-944.1]
[null,null,"Накладные расходы 110% ФОТ (от -944,10)",null,null,-1038.51]
[null,null,"Сметная прибыль 69% ФОТ (от -944,10)",null,null,-651.42999999999995]
[null,null,"Итого c накладными и см. прибылью",null,null,-2634.04]
[132,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",1.7000000000000001E-2,11885.47,3333.87]
[133,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",204,13.91,76871.67]
[134,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.08,10463.23,8602.32]
[null,null,"Накладные расходы 102% ФОТ (от 3 748,13)",null,null,3823.09]
[null,null,"Сметная прибыль 58% ФОТ (от 3 748,13)",null,null,2173.92]
[null,null,"Итого c накладными и см. прибылью",null,null,14599.33]
[135,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-28.8,23.09,-3537.76]
[136,"УПД № УТ-495 от 05.10.23 г.","Бентонитовый шнур ПНБ 25х15мм\n(м)",8,93.8,6295.99]
[137,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2\n(м3)",0.56000000000000005,1354.42,21308.35]
[null,null,"Накладные расходы 103% ФОТ (от 18 628,79)",null,null,19187.650000000001]
[null,null,"Сметная прибыль 59% ФОТ (от 18 628,79)",null,null,10990.99]
[null,null,"Итого c накладными и см. прибылью",null,null,51486.99]
[138,"УПД № УТ-495 от 05.10.23 г.","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",1036,6.84,59435.14]
[139,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",6.4000000000000003E-3,6373.37,948.83]
[null,null,"Накладные расходы 102% ФОТ (от 775,52)",null,null,791.03]
[null,null,"Сметная прибыль 58% ФОТ (от 775,52)",null,null,449.8]
[null,null,"Итого c накладными и см. прибылью",null,null,2189.66]
[140,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.64959999999999996,665,3071.41]
[141,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.18,5584.58,9429]
[142,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",0.23100000000000001,2521.25,26016.58]
[null,null,"Накладные расходы 102% ФОТ (от 25 946,08)",null,null,26465]
[null,null,"Сметная прибыль 58% ФОТ (от 25 946,08)",null,null,15048.73]
[null,null,"Итого c накладными и см. прибылью",null,null,67530.31]
[143,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",0.23100000000000001,11684,14385.69]
[144,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.27200000000000002,1275.18,9369.58]
[null,null,"Накладные расходы 102% ФОТ (от 7 889,80)",null,null,8047.6]
[null,null,"Сметная прибыль 58% ФОТ (от 7 889,80)",null,null,4576.08]
[null,null,"Итого c накладными и см. прибылью",null,null,21993.26]
[145,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",0.27200000000000002,12319.52,31733.11]
[146,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",0.30199999999999999,768.92,10087.81]
[null,null,"Накладные расходы 102% ФОТ (от 9 995,64)",null,null,10195.549999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 9 995,64)",null,null,5797.47]
[null,null,"Итого c накладными и см. прибылью",null,null,26080.83]
[147,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",0.30199999999999999,6800,20720.82]
["- приямок Пр4"]
[148,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.0000000000000001E-3,4711.5,400.84]
[null,null,"Накладные расходы 102% ФОТ (от 329,08)",null,null,335.66]
[null,null,"Сметная прибыль 58% ФОТ (от 329,08)",null,null,190.87]
[null,null,"Итого c накладными и см. прибылью",null,null,927.37]
[149,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.40799999999999997,560,1738.73]
[150,"ФЕР06-13-001-03","Устройство стен и плоских днищ при толщине: до 150 мм прямоугольных сооружений\n(100 м3)",1.4999999999999999E-2,43564.23,17109.3]
[null,null,"Накладные расходы 102% ФОТ (от 12 904,33)",null,null,13162.42]
[null,null,"Сметная прибыль 58% ФОТ (от 12 904,33)",null,null,7484.51]
[null,null,"Итого c накладными и см. прибылью",null,null,37756.230000000003]
[151,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",1.5229999999999999,745.24,8081.2]
[152,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.124,5584.58,6495.54]
[153,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",1.9E-2,5584.58,995.28]
[154,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.13,448.43,1912.05]
[null,null,"Накладные расходы 110% ФОТ (от 1 655,64)",null,null,1821.2]
[null,null,"Сметная прибыль 69% ФОТ (от 1 655,64)",null,null,1142.3900000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,4875.6400000000003]
[155,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.3,45,-55.08]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-55.08]
[156,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.30420000000000003,13.12,-180.49]
[null,null,"Накладные расходы 110% ФОТ (от -180,49)",null,null,-198.54]
[null,null,"Сметная прибыль 69% ФОТ (от -180,49)",null,null,-124.54]
[null,null,"Итого c накладными и см. прибылью",null,null,-503.57]
[157,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",3.0000000000000001E-3,11885.47,588.33000000000004]
[158,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",39,13.91,14696.05]
[159,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.01,10463.23,1075.29]
[null,null,"Накладные расходы 102% ФОТ (от 468,52)",null,null,477.89]
[null,null,"Сметная прибыль 58% ФОТ (от 468,52)",null,null,271.74]
[null,null,"Итого c накладными и см. прибылью",null,null,1824.92]
[160,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-3.6,23.09,-442.22]
[161,"Цена поставщика","Бентонитовый шнур ПНБ 25х15мм\n(м)",1,93.8,787]
[162,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2\n(м3)",7.0000000000000007E-2,1354.42,2663.55]
[null,null,"Накладные расходы 103% ФОТ (от 2 328,60)",null,null,2398.46]
[null,null,"Сметная прибыль 59% ФОТ (от 2 328,60)",null,null,1373.87]
[null,null,"Итого c накладными и см. прибылью",null,null,6435.88]
[163,"Цена поставщика","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",129.5,6.84,7429.39]
[164,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",1.8E-3,6373.37,266.86]
[null,null,"Накладные расходы 102% ФОТ (от 218,12)",null,null,222.48]
[null,null,"Сметная прибыль 58% ФОТ (от 218,12)",null,null,126.51]
[null,null,"Итого c накладными и см. прибылью",null,null,615.85]
[165,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.1827,665,863.83]
[166,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",5.2999999999999999E-2,5584.58,2776.32]
[167,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",7.5999999999999998E-2,2521.25,8559.56]
[null,null,"Накладные расходы 102% ФОТ (от 8 536,37)",null,null,8707.1]
[null,null,"Сметная прибыль 58% ФОТ (от 8 536,37)",null,null,4951.09]
[null,null,"Итого c накладными и см. прибылью",null,null,22217.75]
[168,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",7.5999999999999998E-2,11684,4732.95]
[169,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",7.6399999999999996E-2,1275.18,2631.75]
[null,null,"Накладные расходы 102% ФОТ (от 2 216,11)",null,null,2260.4299999999998]
[null,null,"Сметная прибыль 58% ФОТ (от 2 216,11)",null,null,1285.3399999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,6177.52]
[170,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",7.6399999999999996E-2,12319.52,8913.27]
[171,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",5.7000000000000002E-2,768.92,1903.98]
[null,null,"Накладные расходы 102% ФОТ (от 1 886,59)",null,null,1924.32]
[null,null,"Сметная прибыль 58% ФОТ (от 1 886,59)",null,null,1094.22]
[null,null,"Итого c накладными и см. прибылью",null,null,4922.5200000000004]
[172,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",5.7000000000000002E-2,6800,3910.88]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1202700.02]
["Накладные расходы",null,null,null,null,363256.31]
["Сметная прибыль",null,null,null,null,208407.04000000001]
["Итого по разделу 3 Приямки (лист 5, 20, 21)",null,null,null,null,1774363.37]
["Раздел 4. Земляные работы при устройстве смотровых ям (лист 2, 13)"]
[173,"ФЕР01-01-019-02","Разработка грунта с погрузкой на автомобили-самосвалы в котлованах объемом до 1000 м3 экскаваторами с ковшом вместимостью 0,5 м3, группа грунтов: 2\n(1000 м3)",2.66,5175,224790.62]
[null,null,"Накладные расходы 92% ФОТ (от 84 015,66)",null,null,77294.41]
[null,null,"Сметная прибыль 46% ФОТ (от 84 015,66)",null,null,38647.199999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,340732.23]
[174,"ФЕР01-02-055-02","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 2\n(100 м3)",1.4,2622.81,166007.88]
[null,null,"Накладные расходы 89% ФОТ (от 166 007,88)",null,null,147747.01]
[null,null,"Сметная прибыль 40% ФОТ (от 166 007,88)",null,null,66403.149999999994]
[null,null,"Итого c накладными и см. прибылью",null,null,380158.04]
[175,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",1,616.41,13413.08]
[null,null,"Накладные расходы 92% ФОТ (от 5 436,05)",null,null,5001.17]
[null,null,"Сметная прибыль 46% ФОТ (от 5 436,05)",null,null,2500.58]
[null,null,"Итого c накладными и см. прибылью",null,null,20914.830000000002]
[176,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",2.5,915.98,103528.07]
[null,null,"Накладные расходы 89% ФОТ (от 103 528,07)",null,null,92139.98]
[null,null,"Сметная прибыль 40% ФОТ (от 103 528,07)",null,null,41411.230000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,237079.28]
[177,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",1375,59.99,1022829.5]
[178,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",238,3.94,21124.12]
[179,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",4760,60.94,3306631.1]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4858324.37]
["Накладные расходы",null,null,null,null,322182.57]
["Сметная прибыль",null,null,null,null,148962.17000000001]
["Итого по разделу 4 Земляные работы при устройстве смотровых ям (лист 2, 13)",null,null,null,null,5329469.1100000003]
["Раздел 5. Смотровая канава Кс1 между осями 3-11/И1-И2 (лист 6, 20, 21)"]
["- смотровая канава"]
[180,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.187,4711.5,18739.2]
[null,null,"Накладные расходы 102% ФОТ (от 15 384,45)",null,null,15692.14]
[null,null,"Сметная прибыль 58% ФОТ (от 15 384,45)",null,null,8922.98]
[null,null,"Итого c накладными и см. прибылью",null,null,43354.32]
[181,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",19.07,560,81268.710000000006]
[182,"ФЕР29-02-034-06","Устройство монолитных железобетонных смотровых ям в тупиках\n(100 м3)",1.36,9266.6200000000008,386974.29]
[null,null,"Накладные расходы 126% ФОТ (от 334 193,59)",null,null,421083.92]
[null,null,"Сметная прибыль 60% ФОТ (от 334 193,59)",null,null,200516.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1008574.36]
[183,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",138,745.24,732243.01]
[184,"ФССЦ-08.4.03.03-0008","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 20 мм\n(т)",1.3563000000000001,5488.69,61117.79]
[185,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",4.9020000000000001,5584.58,256783.23]
[186,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",5.8819999999999997,5584.58,308118.93]
[187,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",0.46800000000000003,6780,28557.360000000001]
[188,"ФССЦ-08.4.03.02-0003","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 10 мм\n(т)",0.16,6726.18,10137.700000000001]
[189,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",2.3759999999999999,768.92,79366.28]
[null,null,"Накладные расходы 102% ФОТ (от 78 641,19)",null,null,80214.009999999995]
[null,null,"Сметная прибыль 58% ФОТ (от 78 641,19)",null,null,45611.89]
[null,null,"Итого c накладными и см. прибылью",null,null,205192.18]
[190,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",2.3759999999999999,6800,163022.10999999999]
[191,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.50700000000000001,1275.18,17464.64]
[null,null,"Накладные расходы 102% ФОТ (от 14 706,37)",null,null,15000.5]
[null,null,"Сметная прибыль 58% ФОТ (от 14 706,37)",null,null,8529.69]
[null,null,"Итого c накладными и см. прибылью",null,null,40994.83]
[192,"ФССЦ-23.5.02.02-0029","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 40 мм, толщина стенки 3 мм\n(м)",185,18.739999999999998,31722.14]
[193,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",1.3,933.28,18704.12]
[null,null,"Накладные расходы 110% ФОТ (от 4 789,35)",null,null,5268.29]
[null,null,"Сметная прибыль 73% ФОТ (от 4 789,35)",null,null,3496.23]
[null,null,"Итого c накладными и см. прибылью",null,null,27468.639999999999]
[194,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-45.05,17.82,-12563.68]
[195,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",130,95.25,103890.11]
[196,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.01,10463.23,1075.29]
[null,null,"Накладные расходы 102% ФОТ (от 468,52)",null,null,477.89]
[null,null,"Сметная прибыль 58% ФОТ (от 468,52)",null,null,271.74]
[null,null,"Итого c накладными и см. прибылью",null,null,1824.92]
[197,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-3.6,23.09,-442.22]
[198,"Цена поставщика","Бентонитовый шнур ПНБ 25х15мм\n(м)",1,93.8,787]
[199,"ФЕР11-01-002-09","Устройство подстилающих слоев: бетонных (стяжка в приямках)\n(м3)",0.03,50.21,59.93]
[null,null,"Накладные расходы 112% ФОТ (от 57,40)",null,null,64.290000000000006]
[null,null,"Сметная прибыль 65% ФОТ (от 57,40)",null,null,37.31]
[null,null,"Итого c накладными и см. прибылью",null,null,161.53]
[200,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",3.0599999999999999E-2,600,156.06]
[201,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",4.45,448.43,65450.79]
[null,null,"Накладные расходы 110% ФОТ (от 56 674,03)",null,null,62341.43]
[null,null,"Сметная прибыль 69% ФОТ (от 56 674,03)",null,null,39105.08]
[null,null,"Итого c накладными и см. прибылью",null,null,166897.29999999999]
[202,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-10.41,45,-1911.28]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-1911.28]
[203,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-10.413,13.12,-6178.31]
[null,null,"Накладные расходы 110% ФОТ (от -6 178,31)",null,null,-6796.14]
[null,null,"Сметная прибыль 69% ФОТ (от -6 178,31)",null,null,-4263.03]
[null,null,"Итого c накладными и см. прибылью",null,null,-17237.48]
[204,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",0.111,11885.47,21768.240000000002]
[205,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",1335,13.91,503057.24]
[206,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.08,933.28,1151.02]
[null,null,"Накладные расходы 110% ФОТ (от 294,73)",null,null,324.2]
[null,null,"Сметная прибыль 73% ФОТ (от 294,73)",null,null,215.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1690.37]
[207,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-2.7719999999999998,17.82,-773.06]
[208,"Цена поставщика","Гидроизоляционная шпонка типа ДЗС 140/50-2/40\n(м)",8,242.58,16281.84]
[209,"ФЕР46-08-022-05","Гидроизоляция набухающей самоклеящейся лентой: горизонтальных швов\n(100 м)",0.08,157.12,191.12]
[null,null,"Накладные расходы 103% ФОТ (от 154,55)",null,null,159.19]
[null,null,"Сметная прибыль 59% ФОТ (от 154,55)",null,null,91.18]
[null,null,"Итого c накладными и см. прибылью",null,null,441.49]
[210,"Цена поставщика","Гидроизоляционная лента Герлен Т-1,5-80\n(м)",1.1439999999999999,14.59,140.07]
[211,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",0.06,2703.52,3799.42]
[null,null,"Накладные расходы 97% ФОТ (от 434,63)",null,null,421.59]
[null,null,"Сметная прибыль 55% ФОТ (от 434,63)",null,null,239.05]
[null,null,"Итого c накладными и см. прибылью",null,null,4460.0600000000004]
[212,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-24.54,6.2,-3362.47]
[213,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.3,1208.43,2523.1999999999998]
[214,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",2,80.19,3954.95]
[null,null,"Накладные расходы 93% ФОТ (от 3 238,19)",null,null,3011.52]
[null,null,"Сметная прибыль 62% ФОТ (от 3 238,19)",null,null,2007.68]
[null,null,"Итого c накладными и см. прибылью",null,null,8974.15]
[215,"Цена поставщика","Люк напольный на газовых амортизаторах, посадочный размер 1000х1000мм\n(шт.)",2,1766.57,29643.06]
[216,"ФЕР08-02-007-03","Установка металлических решеток приямков\n(т)",0.02,1540.48,690.84]
[null,null,"Накладные расходы 110% ФОТ (от 506,25)",null,null,556.88]
[null,null,"Сметная прибыль 69% ФОТ (от 506,25)",null,null,349.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.03]
[217,"Цена поставщика","Настил SP 850х850 (34х38/30х2)\n(шт.)",1,744.19,6243.78]
["- лестница"]
[218,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.7E-2,768.92,1569.96]
[null,null,"Накладные расходы 102% ФОТ (от 1 555,62)",null,null,1586.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 555,62)",null,null,902.26]
[null,null,"Итого c накладными и см. прибылью",null,null,4058.95]
[219,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.7E-2,6800,3224.76]
[220,"ФЕР06-01-004-01","Устройство: бетонных ступеней\n(м3)",3,597.15,29825.81]
[null,null,"Накладные расходы 102% ФОТ (от 19 101,37)",null,null,19483.400000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 19 101,37)",null,null,11078.79]
[null,null,"Итого c накладными и см. прибылью",null,null,60388]
[221,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.06,745.24,16236.69]
[]
["- выходы из смотровой ямы, совмещенные с приямком под \"ЭМ\""]
[222,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.01,4711.5,1002.09]
[null,null,"Накладные расходы 102% ФОТ (от 822,69)",null,null,839.14]
[null,null,"Сметная прибыль 58% ФОТ (от 822,69)",null,null,477.16]
[null,null,"Итого c накладными и см. прибылью",null,null,2318.39]
[223,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",1.02,560,4346.83]
[224,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",8,609.37,82907.649999999994]
[null,null,"Накладные расходы 102% ФОТ (от 54 061,25)",null,null,55142.48]
[null,null,"Сметная прибыль 58% ФОТ (от 54 061,25)",null,null,31355.53]
[null,null,"Итого c накладными и см. прибылью",null,null,169405.66]
[225,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",8.1199999999999992,745.24,43085.599999999999]
[226,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",3.2099999999999997E-2,5520,1881.78]
[227,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",1.592E-2,6780,971.44]
[228,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.34599999999999997,5584.58,18124.64]
[229,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.35399999999999998,5584.58,18543.71]
[230,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",8.2000000000000003E-2,768.92,2739.07]
[null,null,"Накладные расходы 102% ФОТ (от 2 714,04)",null,null,2768.32]
[null,null,"Сметная прибыль 58% ФОТ (от 2 714,04)",null,null,1574.14]
[null,null,"Итого c накладными и см. прибылью",null,null,7081.53]
[231,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",8.2000000000000003E-2,6800,5626.18]
[232,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",2.8000000000000001E-2,1027.6500000000001,589.25]
[null,null,"Накладные расходы 93% ФОТ (от 359,60)",null,null,334.43]
[null,null,"Сметная прибыль 62% ФОТ (от 359,60)",null,null,222.95]
[null,null,"Итого c накладными и см. прибылью",null,null,1146.6300000000001]
[233,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",2.8000000000000001E-2,8060,2593.06]
[234,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.1,933.28,1438.77]
[null,null,"Накладные расходы 110% ФОТ (от 368,41)",null,null,405.25]
[null,null,"Сметная прибыль 73% ФОТ (от 368,41)",null,null,268.94]
[null,null,"Итого c накладными и см. прибылью",null,null,2112.96]
[235,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-3.4649999999999999,17.82,-966.33]
[236,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",10,95.25,7991.55]
[237,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.0812E-2,6149.21,2947.59]
[null,null,"Накладные расходы 93% ФОТ (от 2 934,56)",null,null,2729.14]
[null,null,"Сметная прибыль 62% ФОТ (от 2 934,56)",null,null,1819.43]
[null,null,"Итого c накладными и см. прибылью",null,null,7496.16]
[238,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения (съемный щит Щ3)\n(т)",0.33700000000000002,10154.75,26487.45]
[239,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.5000000000000003E-2,243.91,240.83]
[null,null,"Накладные расходы 94% ФОТ (от 124,01)",null,null,116.57]
[null,null,"Сметная прибыль 51% ФОТ (от 124,01)",null,null,63.25]
[null,null,"Итого c накладными и см. прибылью",null,null,420.65]
[240,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",3.5000000000000003E-2,347.67,208.51]
[null,null,"Накладные расходы 94% ФОТ (от 86,47)",null,null,81.28]
[null,null,"Сметная прибыль 51% ФОТ (от 86,47)",null,null,44.1]
[null,null,"Итого c накладными и см. прибылью",null,null,333.89]
[241,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",1E-3,6373.37,148.26]
[null,null,"Накладные расходы 102% ФОТ (от 121,17)",null,null,123.59]
[null,null,"Сметная прибыль 58% ФОТ (от 121,17)",null,null,70.28]
[null,null,"Итого c накладными и см. прибылью",null,null,342.13]
[242,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.10150000000000001,665,479.91]
[243,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",3.1E-2,5584.58,1623.88]
[244,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",4.9000000000000002E-2,2521.25,5518.66]
[null,null,"Накладные расходы 102% ФОТ (от 5 503,71)",null,null,5613.78]
[null,null,"Сметная прибыль 58% ФОТ (от 5 503,71)",null,null,3192.15]
[null,null,"Итого c накладными и см. прибылью",null,null,14324.59]
[245,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",4.9000000000000002E-2,11684,3051.51]
[246,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",4.5199999999999997E-2,1275.18,1557]
[null,null,"Накладные расходы 102% ФОТ (от 1 311,10)",null,null,1337.32]
[null,null,"Сметная прибыль 58% ФОТ (от 1 311,10)",null,null,760.44]
[null,null,"Итого c накладными и см. прибылью",null,null,3654.76]
[247,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",4.5199999999999997E-2,12319.52,5273.3]
[248,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.35599999999999998,448.43,5236.0600000000004]
[null,null,"Накладные расходы 110% ФОТ (от 4 533,92)",null,null,4987.3100000000004]
[null,null,"Сметная прибыль 69% ФОТ (от 4 533,92)",null,null,3128.4]
[null,null,"Итого c накладными и см. прибылью",null,null,13351.77]
[249,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.83,45,-152.38999999999999]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-152.38999999999999]
[250,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.83299999999999996,13.12,-494.24]
[null,null,"Накладные расходы 110% ФОТ (от -494,24)",null,null,-543.66]
[null,null,"Сметная прибыль 69% ФОТ (от -494,24)",null,null,-341.03]
[null,null,"Итого c накладными и см. прибылью",null,null,-1378.93]
[251,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",8.9999999999999993E-3,11885.47,1764.99]
[252,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",106.8,13.91,40244.58]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3265720.86]
["Накладные расходы",null,null,null,null,692824.8]
["Сметная прибыль",null,null,null,null,359747.21]
["Итого по разделу 5 Смотровая канава Кс1 между осями 3-11/И1-И2 (лист 6, 20, 21)",null,null,null,null,4318292.87]
["Раздел 6. Смотровая канава Кс1 между осями 16-23/И1-И2 (лист 8, 20, 21)"]
["- смотровая канава"]
[253,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.3,4711.5,30062.880000000001]
[null,null,"Накладные расходы 102% ФОТ (от 24 680,93)",null,null,25174.55]
[null,null,"Сметная прибыль 58% ФОТ (от 24 680,93)",null,null,14314.94]
[null,null,"Итого c накладными и см. прибылью",null,null,69552.37]
[254,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",30.6,560,130404.96]
[255,"ФЕР29-02-034-06","Устройство монолитных железобетонных смотровых ям в тупиках\n(100 м3)",1.95,9266.6200000000008,554852.84]
[null,null,"Накладные расходы 126% ФОТ (от 479 174,64)",null,null,603760.05000000005]
[null,null,"Сметная прибыль 60% ФОТ (от 479 174,64)",null,null,287504.78000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1446117.67]
[256,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",197.9,745.24,1050078.93]
[257,"ФССЦ-08.4.03.03-0008","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 20 мм\n(т)",2.2193999999999998,5488.69,100010.92]
[258,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",8.0809999999999995,5584.58,423309.94]
[259,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",8.6890000000000001,5584.58,455159.02]
[260,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",0.47699999999999998,6780,29106.54]
[261,"ФССЦ-08.4.03.02-0003","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 10 мм\n(т)",0.26530999999999999,6726.18,16810.2]
[262,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",2.903,768.92,96969.83]
[null,null,"Накладные расходы 102% ФОТ (от 96 083,91)",null,null,98005.59]
[null,null,"Сметная прибыль 58% ФОТ (от 96 083,91)",null,null,55728.67]
[null,null,"Итого c накладными и см. прибылью",null,null,250704.09]
[263,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",2.903,6800,199180.64]
[264,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.85699999999999998,1275.18,29521.1]
[null,null,"Накладные расходы 102% ФОТ (от 24 858,70)",null,null,25355.87]
[null,null,"Сметная прибыль 58% ФОТ (от 24 858,70)",null,null,14418.05]
[null,null,"Итого c накладными и см. прибылью",null,null,69295.02]
[265,"ФССЦ-23.5.02.02-0029","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 40 мм, толщина стенки 3 мм\n(м)",310,18.739999999999998,53156.01]
[266,"ФССЦ-23.5.02.02-0038","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 76 мм, толщина стенки 4 мм\n(м)",0.9,40.47,307.41000000000003]
[267,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",2.1,933.28,30214.36]
[null,null,"Накладные расходы 110% ФОТ (от 7 736,65)",null,null,8510.32]
[null,null,"Сметная прибыль 73% ФОТ (от 7 736,65)",null,null,5647.75]
[null,null,"Итого c накладными и см. прибылью",null,null,44372.43]
[268,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-72.77,17.82,-20294.32]
[269,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",210,95.25,167822.48]
[270,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.01,10463.23,1075.29]
[null,null,"Накладные расходы 102% ФОТ (от 468,52)",null,null,477.89]
[null,null,"Сметная прибыль 58% ФОТ (от 468,52)",null,null,271.74]
[null,null,"Итого c накладными и см. прибылью",null,null,1824.92]
[271,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-3.6,23.09,-442.22]
[272,"Цена поставщика","Бентонитовый шнур ПНБ 25х15мм\n(м)",1,93.8,787]
[273,"ФЕР11-01-002-09","Устройство подстилающих слоев: бетонных (стяжка в приямках)\n(м3)",0.03,50.21,59.93]
[null,null,"Накладные расходы 112% ФОТ (от 57,40)",null,null,64.290000000000006]
[null,null,"Сметная прибыль 65% ФОТ (от 57,40)",null,null,37.31]
[null,null,"Итого c накладными и см. прибылью",null,null,161.53]
[274,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",3.1E-2,600,158.1]
[275,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",7,448.43,102956.31]
[null,null,"Накладные расходы 110% ФОТ (от 89 150,17)",null,null,98065.19]
[null,null,"Сметная прибыль 69% ФОТ (от 89 150,17)",null,null,61513.62]
[null,null,"Итого c накладными и см. прибылью",null,null,262535.12]
[276,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-16.38,45,-3007.37]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-3007.37]
[277,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-16.38,13.12,-9718.7000000000007]
[null,null,"Накладные расходы 110% ФОТ (от -9 718,70)",null,null,-10690.57]
[null,null,"Сметная прибыль 69% ФОТ (от -9 718,70)",null,null,-6705.9]
[null,null,"Итого c накладными и см. прибылью",null,null,-27115.17]
[278,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",0.17499999999999999,11885.47,34319.29]
[279,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",2100,13.91,791325.99]
[280,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.04,933.28,575.51]
[null,null,"Накладные расходы 110% ФОТ (от 147,36)",null,null,162.1]
[null,null,"Сметная прибыль 73% ФОТ (от 147,36)",null,null,107.57]
[null,null,"Итого c накладными и см. прибылью",null,null,845.18]
[281,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.3859999999999999,17.82,-386.53]
[282,"Цена поставщика","Гидроизоляционная шпонка типа ДЗС 140/50-2/40\n(м)",4,242.58,8140.92]
[283,"ФЕР46-08-022-05","Гидроизоляция набухающей самоклеящейся лентой: горизонтальных швов\n(100 м)",0.04,157.12,95.56]
[null,null,"Накладные расходы 103% ФОТ (от 77,28)",null,null,79.599999999999994]
[null,null,"Сметная прибыль 59% ФОТ (от 77,28)",null,null,45.6]
[null,null,"Итого c накладными и см. прибылью",null,null,220.76]
[284,"Цена поставщика","Гидроизоляционная лента Герлен Т-1,5-80\n(м)",4.0720000000000001,14.59,498.56]
[285,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",0.03,2703.52,1899.71]
[null,null,"Накладные расходы 97% ФОТ (от 217,31)",null,null,210.79]
[null,null,"Сметная прибыль 55% ФОТ (от 217,31)",null,null,119.52]
[null,null,"Итого c накладными и см. прибылью",null,null,2230.02]
[286,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-12.27,6.2,-1681.24]
[287,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.15,1208.43,1261.5999999999999]
[288,"ФЕР26-01-054-02","Оклеивание поверхности изоляции: рулонными материалами на битумной мастике\n(100 м2)",2E-3,1646.83,86.1]
[null,null,"Накладные расходы 97% ФОТ (от 48,18)",null,null,46.73]
[null,null,"Сметная прибыль 55% ФОТ (от 48,18)",null,null,26.5]
[null,null,"Итого c накладными и см. прибылью",null,null,159.33000000000001]
[289,"ФССЦ-01.2.03.03-0107","Мастика битумно-масляная морозостойкая горячего применения\n(т)",-4.0000000000000002E-4,3960,-34.04]
[290,"Цена поставщика","Гидроизоляционная лента \"КТтрон-Гидролента ТРЕ\" 1мм*200мм\n(м)",1.03,251.06,2169.61]
[291,"ФССЦ-01.7.10.04-0016","Клей эпоксидный, двухкомпонентный, водостойкий\n(кг)",0.2,184.38,358.07]
[292,"ФЕР46-08-022-04","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: вертикальных швов\n(100 м)",0.02,113.98,101.02]
[null,null,"Накладные расходы 103% ФОТ (от 100,70)",null,null,103.72]
[null,null,"Сметная прибыль 59% ФОТ (от 100,70)",null,null,59.41]
[null,null,"Итого c накладными и см. прибылью",null,null,264.14999999999998]
[293,"ФССЦ-01.7.07.26-0021","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 30 мм (20мм)\n(100 м)",2.036E-2,204,38.92]
[294,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",3,80.19,5932.42]
[null,null,"Накладные расходы 93% ФОТ (от 4 857,29)",null,null,4517.28]
[null,null,"Сметная прибыль 62% ФОТ (от 4 857,29)",null,null,3011.52]
[null,null,"Итого c накладными и см. прибылью",null,null,13461.22]
[295,"Цена поставщика","Люк напольный на газовых амортизаторах, посадочный размер 1000х1000мм\n(шт.)",3,1766.57,44464.59]
[296,"ФЕР08-02-007-03","Установка металлических решеток приямков\n(т)",0.02,1540.48,690.84]
[null,null,"Накладные расходы 110% ФОТ (от 506,25)",null,null,556.88]
[null,null,"Сметная прибыль 69% ФОТ (от 506,25)",null,null,349.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.03]
[297,"Цена поставщика","Настил SP 850х850 (34х38/30х2)\n(шт.)",1,744.19,6243.78]
["- лестница"]
[298,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.7E-2,768.92,1569.96]
[null,null,"Накладные расходы 102% ФОТ (от 1 555,62)",null,null,1586.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 555,62)",null,null,902.26]
[null,null,"Итого c накладными и см. прибылью",null,null,4058.95]
[299,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.7E-2,6800,3224.76]
[300,"ФЕР06-01-004-01","Устройство: бетонных ступеней\n(м3)",3,597.15,29825.81]
[null,null,"Накладные расходы 102% ФОТ (от 19 101,37)",null,null,19483.400000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 19 101,37)",null,null,11078.79]
[null,null,"Итого c накладными и см. прибылью",null,null,60388]
[301,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.06,745.24,16236.69]
[]
["- выходы из смотровой ямы, совмещенные с приямком под \"ЭМ\""]
[302,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",1.4999999999999999E-2,4711.5,1503.15]
[null,null,"Накладные расходы 102% ФОТ (от 1 234,05)",null,null,1258.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 234,05)",null,null,715.75]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.63]
[303,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",1.53,560,6520.25]
[304,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",12,609.37,124361.48]
[null,null,"Накладные расходы 102% ФОТ (от 81 091,88)",null,null,82713.72]
[null,null,"Сметная прибыль 58% ФОТ (от 81 091,88)",null,null,47033.29]
[null,null,"Итого c накладными и см. прибылью",null,null,254108.49]
[305,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",12.18,745.24,64628.41]
[306,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",4.8000000000000001E-2,5520,2813.88]
[307,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.51900000000000002,5584.58,27186.959999999999]
[308,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.501,5584.58,26244.06]
[309,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",2.5000000000000001E-2,6780,1525.5]
[310,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",0.124,768.92,4142.01]
[null,null,"Накладные расходы 102% ФОТ (от 4 104,17)",null,null,4186.25]
[null,null,"Сметная прибыль 58% ФОТ (от 4 104,17)",null,null,2380.42]
[null,null,"Итого c накладными и см. прибылью",null,null,10708.68]
[311,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",0.124,6800,8507.89]
[312,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",4.2999999999999997E-2,1027.6500000000001,904.91]
[null,null,"Накладные расходы 93% ФОТ (от 552,23)",null,null,513.57000000000005]
[null,null,"Сметная прибыль 62% ФОТ (от 552,23)",null,null,342.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1760.86]
[313,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",4.4999999999999998E-2,8060,4167.42]
[314,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.15,933.28,2158.17]
[null,null,"Накладные расходы 110% ФОТ (от 552,62)",null,null,607.88]
[null,null,"Сметная прибыль 73% ФОТ (от 552,62)",null,null,403.41]
[null,null,"Итого c накладными и см. прибылью",null,null,3169.46]
[315,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-5.1980000000000004,17.82,-1449.63]
[316,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",15,95.25,11987.32]
[317,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.8443999999999999E-2,6149.21,5028.24]
[null,null,"Накладные расходы 93% ФОТ (от 5 006,02)",null,null,4655.6000000000004]
[null,null,"Сметная прибыль 62% ФОТ (от 5 006,02)",null,null,3103.73]
[null,null,"Итого c накладными и см. прибылью",null,null,12787.57]
[318,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения\n(т)",0.54425999999999997,10154.75,42777.62]
[319,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",0.114,243.91,784.4]
[null,null,"Накладные расходы 94% ФОТ (от 403,91)",null,null,379.68]
[null,null,"Сметная прибыль 51% ФОТ (от 403,91)",null,null,205.99]
[null,null,"Итого c накладными и см. прибылью",null,null,1370.07]
[320,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",0.114,347.67,679.12]
[null,null,"Накладные расходы 94% ФОТ (от 281,62)",null,null,264.72000000000003]
[null,null,"Сметная прибыль 51% ФОТ (от 281,62)",null,null,143.63]
[null,null,"Итого c накладными и см. прибылью",null,null,1087.47]
[321,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",3.0000000000000001E-3,6373.37,444.77]
[null,null,"Накладные расходы 102% ФОТ (от 363,52)",null,null,370.79]
[null,null,"Сметная прибыль 58% ФОТ (от 363,52)",null,null,210.84]
[null,null,"Итого c накладными и см. прибылью",null,null,1026.4000000000001]
[322,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.30449999999999999,665,1439.72]
[323,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",9.4E-2,5584.58,4924.04]
[324,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",0.14699999999999999,2521.25,16556]
[null,null,"Накладные расходы 102% ФОТ (от 16 511,14)",null,null,16841.36]
[null,null,"Сметная прибыль 58% ФОТ (от 16 511,14)",null,null,9576.4599999999991]
[null,null,"Итого c накладными и см. прибылью",null,null,42973.82]
[325,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",0.14699999999999999,11684,9154.5300000000007]
[326,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.1356,1275.18,4671.01]
[null,null,"Накладные расходы 102% ФОТ (от 3 933,30)",null,null,4011.97]
[null,null,"Сметная прибыль 58% ФОТ (от 3 933,30)",null,null,2281.31]
[null,null,"Итого c накладными и см. прибылью",null,null,10964.29]
[327,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",0.1356,12319.52,15819.89]
[328,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.51,448.43,7501.1]
[null,null,"Накладные расходы 110% ФОТ (от 6 495,23)",null,null,7144.75]
[null,null,"Сметная прибыль 69% ФОТ (от 6 495,23)",null,null,4481.71]
[null,null,"Итого c накладными и см. прибылью",null,null,19127.560000000001]
[329,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-1.19,45,-218.48]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-218.48]
[330,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-1.1934,13.12,-708.08]
[null,null,"Накладные расходы 110% ФОТ (от -708,08)",null,null,-778.89]
[null,null,"Сметная прибыль 69% ФОТ (от -708,08)",null,null,-488.58]
[null,null,"Итого c накладными и см. прибылью",null,null,-1975.55]
[331,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",1.2999999999999999E-2,11885.47,2549.4299999999998]
[332,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",153,13.91,57653.75]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4839758.82]
["Накладные расходы",null,null,null,null,997640.54]
["Сметная прибыль",null,null,null,null,518821.79]
["Итого по разделу 6 Смотровая канава Кс1 между осями 16-23/И1-И2 (лист 8, 20, 21)",null,null,null,null,6356221.1500000004]
["Раздел 7. Смотровая канава Кс2 между осями 3-13 (лист 10, 20, 21)"]
["- смотровая канава"]
[333,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.187,4711.5,18739.2]
[null,null,"Накладные расходы 102% ФОТ (от 15 384,45)",null,null,15692.14]
[null,null,"Сметная прибыль 58% ФОТ (от 15 384,45)",null,null,8922.98]
[null,null,"Итого c накладными и см. прибылью",null,null,43354.32]
[334,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",19.07,560,81268.710000000006]
[335,"ФЕР29-02-034-06","Устройство монолитных железобетонных смотровых ям в тупиках\n(100 м3)",1.36,9266.6200000000008,386974.29]
[null,null,"Накладные расходы 126% ФОТ (от 334 193,59)",null,null,421083.92]
[null,null,"Сметная прибыль 60% ФОТ (от 334 193,59)",null,null,200516.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1008574.36]
[336,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",138,745.24,725044]
[337,"ФССЦ-08.4.03.03-0008","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 20 мм\n(т)",1.3560000000000001,5488.69,61104.27]
[338,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",4.9020000000000001,5584.58,256783.23]
[339,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",5.8920000000000003,5584.58,308642.76]
[340,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",0.46800000000000003,6780,28557.360000000001]
[341,"ФССЦ-08.4.03.02-0003","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 10 мм\n(т)",0.16,6726.18,10137.700000000001]
[342,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",2.3759999999999999,768.92,79366.28]
[null,null,"Накладные расходы 102% ФОТ (от 78 641,19)",null,null,80214.009999999995]
[null,null,"Сметная прибыль 58% ФОТ (от 78 641,19)",null,null,45611.89]
[null,null,"Итого c накладными и см. прибылью",null,null,205192.18]
[343,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",2.3759999999999999,6800,163022.10999999999]
[344,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.51600000000000001,1275.18,17774.66]
[null,null,"Накладные расходы 102% ФОТ (от 14 967,43)",null,null,15266.78]
[null,null,"Сметная прибыль 58% ФОТ (от 14 967,43)",null,null,8681.11]
[null,null,"Итого c накладными и см. прибылью",null,null,41722.550000000003]
[345,"ФССЦ-23.5.02.02-0029","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 40 мм, толщина стенки 3 мм\n(м)",185,18.739999999999998,31722.14]
[346,"ФССЦ-23.5.02.02-0038","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 76 мм, толщина стенки 4 мм (5 мм)\n(м)",1,40.47,341.57]
[347,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",1.3,933.28,18704.12]
[null,null,"Накладные расходы 110% ФОТ (от 4 789,35)",null,null,5268.29]
[null,null,"Сметная прибыль 73% ФОТ (от 4 789,35)",null,null,3496.23]
[null,null,"Итого c накладными и см. прибылью",null,null,27468.639999999999]
[348,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-45.05,17.82,-12563.68]
[349,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",130,95.25,103890.11]
[350,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.01,10463.23,1075.29]
[null,null,"Накладные расходы 102% ФОТ (от 468,52)",null,null,477.89]
[null,null,"Сметная прибыль 58% ФОТ (от 468,52)",null,null,271.74]
[null,null,"Итого c накладными и см. прибылью",null,null,1824.92]
[351,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-3.6,23.09,-442.22]
[352,"Цена поставщика","Бентонитовый шнур ПНБ 25х15мм\n(м)",1,93.8,787]
[353,"ФЕР11-01-002-09","Устройство подстилающих слоев: бетонных (стяжка в приямках)\n(м3)",0.03,50.21,59.93]
[null,null,"Накладные расходы 112% ФОТ (от 57,40)",null,null,64.290000000000006]
[null,null,"Сметная прибыль 65% ФОТ (от 57,40)",null,null,37.31]
[null,null,"Итого c накладными и см. прибылью",null,null,161.53]
[354,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",3.1E-2,600,158.1]
[355,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",4.45,448.43,65450.79]
[null,null,"Накладные расходы 110% ФОТ (от 56 674,03)",null,null,62341.43]
[null,null,"Сметная прибыль 69% ФОТ (от 56 674,03)",null,null,39105.08]
[null,null,"Итого c накладными и см. прибылью",null,null,166897.29999999999]
[356,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-10.41,45,-1911.28]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-1911.28]
[357,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-10.413,13.12,-6178.31]
[null,null,"Накладные расходы 110% ФОТ (от -6 178,31)",null,null,-6796.14]
[null,null,"Сметная прибыль 69% ФОТ (от -6 178,31)",null,null,-4263.03]
[null,null,"Итого c накладными и см. прибылью",null,null,-17237.48]
[358,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",0.111,11885.47,21768.240000000002]
[359,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",1335,13.91,503057.24]
[360,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.08,933.28,1151.02]
[null,null,"Накладные расходы 110% ФОТ (от 294,73)",null,null,324.2]
[null,null,"Сметная прибыль 73% ФОТ (от 294,73)",null,null,215.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1690.37]
[361,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-2.7719999999999998,17.82,-773.06]
[362,"Цена поставщика","Гидроизоляционная шпонка типа ДЗС 140/50-2/40\n(м)",8,242.58,16281.84]
[363,"ФЕР46-08-022-05","Гидроизоляция набухающей самоклеящейся лентой: горизонтальных швов\n(100 м)",0.08,157.12,191.12]
[null,null,"Накладные расходы 103% ФОТ (от 154,55)",null,null,159.19]
[null,null,"Сметная прибыль 59% ФОТ (от 154,55)",null,null,91.18]
[null,null,"Итого c накладными и см. прибылью",null,null,441.49]
[364,"Цена поставщика","Гидроизоляционная лента Герлен Т-1,5-80\n(м)",8.1440000000000001,14.59,997.12]
[365,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",0.06,2703.52,3799.42]
[null,null,"Накладные расходы 97% ФОТ (от 434,63)",null,null,421.59]
[null,null,"Сметная прибыль 55% ФОТ (от 434,63)",null,null,239.05]
[null,null,"Итого c накладными и см. прибылью",null,null,4460.0600000000004]
[366,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-24.54,6.2,-3362.47]
[367,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.3,1208.43,2523.1999999999998]
[368,"ФЕР26-01-054-02","Оклеивание поверхности изоляции: рулонными материалами на битумной мастике\n(100 м2)",2E-3,1646.83,86.1]
[null,null,"Накладные расходы 97% ФОТ (от 48,18)",null,null,46.73]
[null,null,"Сметная прибыль 55% ФОТ (от 48,18)",null,null,26.5]
[null,null,"Итого c накладными и см. прибылью",null,null,159.33000000000001]
[369,"ФССЦ-01.2.03.03-0107","Мастика битумно-масляная морозостойкая горячего применения\n(т)",-4.0000000000000002E-4,3960,-34.04]
[370,"Цена поставщика","Гидроизоляционная лента \"КТтрон-Гидролента ТРЕ\" 1мм*200мм\n(м)",1.03,251.06,2169.61]
[371,"ФССЦ-01.7.10.04-0016","Клей эпоксидный, двухкомпонентный, водостойкий\n(кг)",0.2,184.38,358.07]
[372,"ФЕР46-08-022-04","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: вертикальных швов\n(100 м)",0.02,113.98,101.02]
[null,null,"Накладные расходы 103% ФОТ (от 100,70)",null,null,103.72]
[null,null,"Сметная прибыль 59% ФОТ (от 100,70)",null,null,59.41]
[null,null,"Итого c накладными и см. прибылью",null,null,264.14999999999998]
[373,"ФССЦ-01.7.07.26-0021","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 30 мм (20 мм)\n(100 м)",2.036E-2,204,38.92]
[374,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",2,80.19,3954.95]
[null,null,"Накладные расходы 93% ФОТ (от 3 238,19)",null,null,3011.52]
[null,null,"Сметная прибыль 62% ФОТ (от 3 238,19)",null,null,2007.68]
[null,null,"Итого c накладными и см. прибылью",null,null,8974.15]
[375,"Цена поставщика","Люк напольный на газовых амортизаторах, посадочный размер 1000х1000мм\n(шт.)",2,1766.57,29643.06]
[376,"ФЕР08-02-007-03","Установка металлических решеток приямков\n(т)",0.02,1540.48,690.84]
[null,null,"Накладные расходы 110% ФОТ (от 506,25)",null,null,556.88]
[null,null,"Сметная прибыль 69% ФОТ (от 506,25)",null,null,349.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.03]
[377,"Цена поставщика","Настил SP 850х850 (34х38/30х2)\n(шт)",1,744.19,6243.78]
["- лестница"]
[378,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.7E-2,768.92,1569.96]
[null,null,"Накладные расходы 102% ФОТ (от 1 555,62)",null,null,1586.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 555,62)",null,null,902.26]
[null,null,"Итого c накладными и см. прибылью",null,null,4058.95]
[379,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.7E-2,6800,3224.76]
[380,"ФЕР06-01-004-01","Устройство: бетонных ступеней\n(м3)",3,597.15,29825.81]
[null,null,"Накладные расходы 102% ФОТ (от 19 101,37)",null,null,19483.400000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 19 101,37)",null,null,11078.79]
[null,null,"Итого c накладными и см. прибылью",null,null,60388]
[381,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.06,745.24,16077.06]
[]
["- выходы из смотровой ямы, совмещенные с приямком под \"ЭМ\""]
[382,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",5.0000000000000001E-3,4711.5,501.05]
[null,null,"Накладные расходы 102% ФОТ (от 411,35)",null,null,419.58]
[null,null,"Сметная прибыль 58% ФОТ (от 411,35)",null,null,238.58]
[null,null,"Итого c накладными и см. прибылью",null,null,1159.21]
[383,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.51,560,2173.42]
[384,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",4,609.37,41453.83]
[null,null,"Накладные расходы 102% ФОТ (от 27 030,63)",null,null,27571.24]
[null,null,"Сметная прибыль 58% ФОТ (от 27 030,63)",null,null,15677.77]
[null,null,"Итого c накладными и см. прибылью",null,null,84702.84]
[385,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",4.0599999999999996,745.24,21331]
[386,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",1.6049999999999998E-2,5520,940.89]
[387,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.17299999999999999,5584.58,9062.32]
[388,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.17699999999999999,5584.58,9271.85]
[389,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",8.0000000000000002E-3,6780,488.16]
[390,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.1000000000000002E-2,768.92,1369.53]
[null,null,"Накладные расходы 102% ФОТ (от 1 357,02)",null,null,1384.16]
[null,null,"Сметная прибыль 58% ФОТ (от 1 357,02)",null,null,787.07]
[null,null,"Итого c накладными и см. прибылью",null,null,3540.76]
[391,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.1000000000000002E-2,6800,2813.09]
[392,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.4E-2,1027.6500000000001,294.62]
[null,null,"Накладные расходы 93% ФОТ (от 179,79)",null,null,167.2]
[null,null,"Сметная прибыль 62% ФОТ (от 179,79)",null,null,111.47]
[null,null,"Итого c накладными и см. прибылью",null,null,573.29]
[393,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",1.4E-2,8060,1296.53]
[394,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.05,933.28,719.39]
[null,null,"Накладные расходы 110% ФОТ (от 184,21)",null,null,202.63]
[null,null,"Сметная прибыль 73% ФОТ (от 184,21)",null,null,134.47]
[null,null,"Итого c накладными и см. прибылью",null,null,1056.49]
[395,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.7330000000000001,17.82,-483.3]
[396,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",5,95.25,3995.77]
[397,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.17,448.43,2500.37]
[null,null,"Накладные расходы 110% ФОТ (от 2 165,08)",null,null,2381.59]
[null,null,"Сметная прибыль 69% ФОТ (от 2 165,08)",null,null,1493.91]
[null,null,"Итого c накладными и см. прибылью",null,null,6375.87]
[398,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.4,45,-73.44]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-73.44]
[399,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.39779999999999999,13.12,-236.03]
[null,null,"Накладные расходы 110% ФОТ (от -236,03)",null,null,-259.63]
[null,null,"Сметная прибыль 69% ФОТ (от -236,03)",null,null,-162.86000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,-658.52]
[400,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",4.0000000000000001E-3,11885.47,784.44]
[401,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",51,13.91,19217.919999999998]
[402,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.0999999999999999E-2,6149.21,2998.84]
[null,null,"Накладные расходы 93% ФОТ (от 2 985,59)",null,null,2776.6]
[null,null,"Сметная прибыль 62% ФОТ (от 2 985,59)",null,null,1851.07]
[null,null,"Итого c накладными и см. прибылью",null,null,7626.51]
[403,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения\n(т)",0.33660000000000001,10154.75,26456.01]
[404,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.5000000000000003E-2,243.91,240.83]
[null,null,"Накладные расходы 94% ФОТ (от 124,01)",null,null,116.57]
[null,null,"Сметная прибыль 51% ФОТ (от 124,01)",null,null,63.25]
[null,null,"Итого c накладными и см. прибылью",null,null,420.65]
[405,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",3.5000000000000003E-2,347.67,208.51]
[null,null,"Накладные расходы 94% ФОТ (от 86,47)",null,null,81.28]
[null,null,"Сметная прибыль 51% ФОТ (от 86,47)",null,null,44.1]
[null,null,"Итого c накладными и см. прибылью",null,null,333.89]
[406,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",1E-3,6373.37,148.26]
[null,null,"Накладные расходы 102% ФОТ (от 121,17)",null,null,123.59]
[null,null,"Сметная прибыль 58% ФОТ (от 121,17)",null,null,70.28]
[null,null,"Итого c накладными и см. прибылью",null,null,342.13]
[407,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.10150000000000001,665,479.91]
[408,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",3.1E-2,5584.58,1623.88]
[409,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",4.9000000000000002E-2,2521.25,5518.66]
[null,null,"Накладные расходы 102% ФОТ (от 5 503,71)",null,null,5613.78]
[null,null,"Сметная прибыль 58% ФОТ (от 5 503,71)",null,null,3192.15]
[null,null,"Итого c накладными и см. прибылью",null,null,14324.59]
[410,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",4.9000000000000002E-2,11684,3051.51]
[411,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",4.5199999999999997E-2,1275.18,1557]
[null,null,"Накладные расходы 102% ФОТ (от 1 311,10)",null,null,1337.32]
[null,null,"Сметная прибыль 58% ФОТ (от 1 311,10)",null,null,760.44]
[null,null,"Итого c накладными и см. прибылью",null,null,3654.76]
[412,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",4.5199999999999997E-2,12319.52,5273.3]
["- выходы из смотровой ямы"]
[413,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.0000000000000001E-3,4711.5,400.84]
[null,null,"Накладные расходы 102% ФОТ (от 329,08)",null,null,335.66]
[null,null,"Сметная прибыль 58% ФОТ (от 329,08)",null,null,190.87]
[null,null,"Итого c накладными и см. прибылью",null,null,927.37]
[414,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.40799999999999997,560,1738.73]
[415,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",3,609.37,31090.38]
[null,null,"Накладные расходы 102% ФОТ (от 20 272,97)",null,null,20678.43]
[null,null,"Сметная прибыль 58% ФОТ (от 20 272,97)",null,null,11758.32]
[null,null,"Итого c накладными и см. прибылью",null,null,63527.13]
[416,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.0449999999999999,745.24,15998.25]
[417,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",1.6E-2,5520,937.96]
[418,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.124,5584.58,6495.54]
[419,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.16800000000000001,5584.58,8800.4]
[420,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",8.0000000000000002E-3,6780,488.16]
[421,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.4E-2,1027.6500000000001,294.62]
[null,null,"Накладные расходы 93% ФОТ (от 179,79)",null,null,167.2]
[null,null,"Сметная прибыль 62% ФОТ (от 179,79)",null,null,111.47]
[null,null,"Итого c накладными и см. прибылью",null,null,573.29]
[422,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",1.4E-2,8060,1296.53]
[423,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.05,933.28,719.39]
[null,null,"Накладные расходы 110% ФОТ (от 184,21)",null,null,202.63]
[null,null,"Сметная прибыль 73% ФОТ (от 184,21)",null,null,134.47]
[null,null,"Итого c накладными и см. прибылью",null,null,1056.49]
[424,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.7330000000000001,17.82,-483.3]
[425,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",5,95.25,3995.77]
[426,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.14099999999999999,448.43,2073.84]
[null,null,"Накладные расходы 110% ФОТ (от 1 795,74)",null,null,1975.31]
[null,null,"Сметная прибыль 69% ФОТ (от 1 795,74)",null,null,1239.06]
[null,null,"Итого c накладными и см. прибылью",null,null,5288.21]
[427,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.33,45,-60.59]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-60.59]
[428,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.32994000000000001,13.12,-195.76]
[null,null,"Накладные расходы 110% ФОТ (от -195,76)",null,null,-215.34]
[null,null,"Сметная прибыль 69% ФОТ (от -195,76)",null,null,-135.07]
[null,null,"Итого c накладными и см. прибылью",null,null,-546.16999999999996]
[429,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",4.0000000000000001E-3,11885.47,784.44]
[430,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",42.3,13.91,15939.57]
[431,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.0812E-2,6149.21,2947.59]
[null,null,"Накладные расходы 93% ФОТ (от 2 934,56)",null,null,2729.14]
[null,null,"Сметная прибыль 62% ФОТ (от 2 934,56)",null,null,1819.43]
[null,null,"Итого c накладными и см. прибылью",null,null,7496.16]
[432,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения\n(т)",0.33660000000000001,10154.75,26456.01]
[433,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.5000000000000003E-2,243.91,240.83]
[null,null,"Накладные расходы 94% ФОТ (от 124,01)",null,null,116.57]
[null,null,"Сметная прибыль 51% ФОТ (от 124,01)",null,null,63.25]
[null,null,"Итого c накладными и см. прибылью",null,null,420.65]
[434,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",3.5000000000000003E-2,347.67,208.51]
[null,null,"Накладные расходы 94% ФОТ (от 86,47)",null,null,81.28]
[null,null,"Сметная прибыль 51% ФОТ (от 86,47)",null,null,44.1]
[null,null,"Итого c накладными и см. прибылью",null,null,333.89]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3263237.53]
["Накладные расходы",null,null,null,null,687293.39]
["Сметная прибыль",null,null,null,null,356836.38]
["Итого по разделу 7 Смотровая канава Кс2 между осями 3-13 (лист 10, 20, 21)",null,null,null,null,4307367.3]
["Раздел 8. Смотровая канава Кс2 между осями 13-31 (лист 12, 20, 21)"]
["- смотровая канава"]
[435,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",0.3,4711.5,30062.880000000001]
[null,null,"Накладные расходы 102% ФОТ (от 24 680,93)",null,null,25174.55]
[null,null,"Сметная прибыль 58% ФОТ (от 24 680,93)",null,null,14314.94]
[null,null,"Итого c накладными и см. прибылью",null,null,69552.37]
[436,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",30.6,560,130404.96]
[437,"ФЕР29-02-034-06","Устройство монолитных железобетонных смотровых ям в тупиках\n(100 м3)",1.95,9266.6200000000008,554852.84]
[null,null,"Накладные расходы 126% ФОТ (от 479 174,64)",null,null,603760.05000000005]
[null,null,"Сметная прибыль 60% ФОТ (от 479 174,64)",null,null,287504.78000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1446117.67]
[438,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",197.9,745.24,1039755.12]
[439,"ФССЦ-08.4.03.03-0008","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 20 мм\n(т)",2.2189999999999999,5488.69,99992.9]
[440,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",8.0809999999999995,5584.58,423309.94]
[441,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",8.6829999999999998,5584.58,454844.72]
[442,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",0.47699999999999998,6780,29106.54]
[443,"ФССЦ-08.4.03.02-0003","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 10 мм\n(т)",0.26500000000000001,6726.18,16790.560000000001]
[444,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",2.903,768.92,96969.83]
[null,null,"Накладные расходы 102% ФОТ (от 96 083,91)",null,null,98005.59]
[null,null,"Сметная прибыль 58% ФОТ (от 96 083,91)",null,null,55728.67]
[null,null,"Итого c накладными и см. прибылью",null,null,250704.09]
[445,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",2.903,6800,199180.64]
[446,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.84899999999999998,1275.18,29245.53]
[null,null,"Накладные расходы 102% ФОТ (от 24 626,64)",null,null,25119.17]
[null,null,"Сметная прибыль 58% ФОТ (от 24 626,64)",null,null,14283.45]
[null,null,"Итого c накладными и см. прибылью",null,null,68648.149999999994]
[447,"ФССЦ-23.5.02.02-0029","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 40 мм, толщина стенки 3 мм\n(м)",310,18.739999999999998,53156.01]
[448,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",2.1,933.28,30214.36]
[null,null,"Накладные расходы 110% ФОТ (от 7 736,65)",null,null,8510.32]
[null,null,"Сметная прибыль 73% ФОТ (от 7 736,65)",null,null,5647.75]
[null,null,"Итого c накладными и см. прибылью",null,null,44372.43]
[449,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-72.77,17.82,-20294.32]
[450,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",210,95.25,167822.48]
[451,"ФЕР06-14-002-01","Устройство деформационных швов в емкостных сооружениях с применением: резиновых прокладок\n(100 м)",0.01,10463.23,1075.29]
[null,null,"Накладные расходы 102% ФОТ (от 468,52)",null,null,477.89]
[null,null,"Сметная прибыль 58% ФОТ (от 468,52)",null,null,271.74]
[null,null,"Итого c накладными и см. прибылью",null,null,1824.92]
[452,"ФССЦ-01.7.19.04-0031","Прокладки резиновые (пластина техническая прессованная)\n(кг)",-3.6,23.09,-442.22]
[453,"Цена поставщика","Бентонитовый шнур ПНБ 25х15мм\n(м)",1,93.8,787]
[454,"ФЕР11-01-002-09","Устройство подстилающих слоев: бетонных (стяжка в приямках)\n(м3)",0.03,50.21,59.93]
[null,null,"Накладные расходы 112% ФОТ (от 57,40)",null,null,64.290000000000006]
[null,null,"Сметная прибыль 65% ФОТ (от 57,40)",null,null,37.31]
[null,null,"Итого c накладными и см. прибылью",null,null,161.53]
[455,"ФССЦ-04.3.01.09-0016","Раствор готовый кладочный, цементный, М200\n(м3)",3.0599999999999999E-2,600,156.06]
[456,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",7,448.43,102956.31]
[null,null,"Накладные расходы 110% ФОТ (от 89 150,17)",null,null,98065.19]
[null,null,"Сметная прибыль 69% ФОТ (от 89 150,17)",null,null,61513.62]
[null,null,"Итого c накладными и см. прибылью",null,null,262535.12]
[457,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-16.38,45,-3007.37]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-3007.37]
[458,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-16.38,13.12,-9718.7000000000007]
[null,null,"Накладные расходы 110% ФОТ (от -9 718,70)",null,null,-10690.57]
[null,null,"Сметная прибыль 69% ФОТ (от -9 718,70)",null,null,-6705.9]
[null,null,"Итого c накладными и см. прибылью",null,null,-27115.17]
[459,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",0.17499999999999999,11885.47,34319.29]
[460,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",2100,13.91,791325.99]
[461,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.04,933.28,575.51]
[null,null,"Накладные расходы 110% ФОТ (от 147,36)",null,null,162.1]
[null,null,"Сметная прибыль 73% ФОТ (от 147,36)",null,null,107.57]
[null,null,"Итого c накладными и см. прибылью",null,null,845.18]
[462,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.3859999999999999,17.82,-386.53]
[463,"Цена поставщика","Гидроизоляционная шпонка типа ДЗС 140/50-2/40\n(м)",4,242.58,8140.92]
[464,"ФЕР46-08-022-05","Гидроизоляция набухающей самоклеящейся лентой: горизонтальных швов\n(100 м)",0.04,157.12,95.56]
[null,null,"Накладные расходы 103% ФОТ (от 77,28)",null,null,79.599999999999994]
[null,null,"Сметная прибыль 59% ФОТ (от 77,28)",null,null,45.6]
[null,null,"Итого c накладными и см. прибылью",null,null,220.76]
[465,"Цена поставщика","Гидроизоляционная лента Герлен Т-1,5-80\n(м)",4.0720000000000001,14.59,498.56]
[466,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",0.03,2703.52,1899.71]
[null,null,"Накладные расходы 97% ФОТ (от 217,31)",null,null,210.79]
[null,null,"Сметная прибыль 55% ФОТ (от 217,31)",null,null,119.52]
[null,null,"Итого c накладными и см. прибылью",null,null,2230.02]
[467,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-12.27,6.2,-1681.24]
[468,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.15,1208.43,1261.5999999999999]
[469,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",3,80.19,5932.42]
[null,null,"Накладные расходы 93% ФОТ (от 4 857,29)",null,null,4517.28]
[null,null,"Сметная прибыль 62% ФОТ (от 4 857,29)",null,null,3011.52]
[null,null,"Итого c накладными и см. прибылью",null,null,13461.22]
[470,"Цена поставщика","Люк напольный на газовых амортизаторах, посадочный размер 1000х1000мм\n(шт.)",3,1766.57,44464.59]
[471,"ФЕР08-02-007-03","Установка металлических решеток приямков\n(т)",0.02,1540.48,690.84]
[null,null,"Накладные расходы 110% ФОТ (от 506,25)",null,null,556.88]
[null,null,"Сметная прибыль 69% ФОТ (от 506,25)",null,null,349.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1597.03]
[472,"Цена поставщика","Настил SP 850х850 (34х38/30х2)\n(шт.)",1,744.19,6243.78]
["- лестница"]
[473,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",4.7E-2,768.92,1569.96]
[null,null,"Накладные расходы 102% ФОТ (от 1 555,62)",null,null,1586.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 555,62)",null,null,902.26]
[null,null,"Итого c накладными и см. прибылью",null,null,4058.95]
[474,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",4.7E-2,6800,3224.76]
[475,"ФЕР06-01-004-01","Устройство: бетонных ступеней\n(м3)",3,597.15,29825.81]
[null,null,"Накладные расходы 102% ФОТ (от 19 101,37)",null,null,19483.400000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 19 101,37)",null,null,11078.79]
[null,null,"Итого c накладными и см. прибылью",null,null,60388]
[476,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.06,745.24,16077.06]
[]
["- выходы из смотровой ямы, совмещенные с приямком под \"ЭМ\""]
[477,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",1.4999999999999999E-2,4711.5,1503.15]
[null,null,"Накладные расходы 102% ФОТ (от 1 234,05)",null,null,1258.73]
[null,null,"Сметная прибыль 58% ФОТ (от 1 234,05)",null,null,715.75]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.63]
[478,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",1.53,560,6520.25]
[479,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",12,609.37,124361.48]
[null,null,"Накладные расходы 102% ФОТ (от 81 091,88)",null,null,82713.72]
[null,null,"Сметная прибыль 58% ФОТ (от 81 091,88)",null,null,47033.29]
[null,null,"Итого c накладными и см. прибылью",null,null,254108.49]
[480,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",12.18,745.24,63993.01]
[481,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",4.8000000000000001E-2,5520,2813.88]
[482,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.51900000000000002,5584.58,27186.959999999999]
[483,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.53100000000000003,5584.58,27815.56]
[484,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",2.4E-2,6780,1464.48]
[485,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",0.124,768.92,4142.01]
[null,null,"Накладные расходы 102% ФОТ (от 4 104,17)",null,null,4186.25]
[null,null,"Сметная прибыль 58% ФОТ (от 4 104,17)",null,null,2380.42]
[null,null,"Итого c накладными и см. прибылью",null,null,10708.68]
[486,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",0.124,6800,8507.89]
[487,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",4.2999999999999997E-2,1027.6500000000001,904.91]
[null,null,"Накладные расходы 93% ФОТ (от 552,23)",null,null,513.57000000000005]
[null,null,"Сметная прибыль 62% ФОТ (от 552,23)",null,null,342.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1760.86]
[488,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",2E-3,8060,185.22]
[489,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.15,933.28,2158.17]
[null,null,"Накладные расходы 110% ФОТ (от 552,62)",null,null,607.88]
[null,null,"Сметная прибыль 73% ФОТ (от 552,62)",null,null,403.41]
[null,null,"Итого c накладными и см. прибылью",null,null,3169.46]
[490,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-5.1980000000000004,17.82,-1449.63]
[491,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",15,95.25,11987.32]
[492,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.51,448.43,7501.1]
[null,null,"Накладные расходы 110% ФОТ (от 6 495,23)",null,null,7144.75]
[null,null,"Сметная прибыль 69% ФОТ (от 6 495,23)",null,null,4481.71]
[null,null,"Итого c накладными и см. прибылью",null,null,19127.560000000001]
[493,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-1.1934,45,-219.11]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-219.11]
[494,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-1.1934,13.12,-708.08]
[null,null,"Накладные расходы 110% ФОТ (от -708,08)",null,null,-778.89]
[null,null,"Сметная прибыль 69% ФОТ (от -708,08)",null,null,-488.58]
[null,null,"Итого c накладными и см. прибылью",null,null,-1975.55]
[495,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",1.2999999999999999E-2,11885.47,2549.4299999999998]
[496,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",153,13.91,57653.75]
[497,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",1.7999999999999999E-2,6149.21,4907.1899999999996]
[null,null,"Накладные расходы 93% ФОТ (от 4 885,51)",null,null,4543.5200000000004]
[null,null,"Сметная прибыль 62% ФОТ (от 4 885,51)",null,null,3029.02]
[null,null,"Итого c накладными и см. прибылью",null,null,12479.73]
[498,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения\n(т)",0.54400000000000004,10154.75,42757.18]
[499,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",0.114444,243.91,787.45]
[null,null,"Накладные расходы 94% ФОТ (от 405,48)",null,null,381.15]
[null,null,"Сметная прибыль 51% ФОТ (от 405,48)",null,null,206.79]
[null,null,"Итого c накладными и см. прибылью",null,null,1375.39]
[500,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",0.114444,347.67,681.77]
[null,null,"Накладные расходы 94% ФОТ (от 282,72)",null,null,265.76]
[null,null,"Сметная прибыль 51% ФОТ (от 282,72)",null,null,144.19]
[null,null,"Итого c накладными и см. прибылью",null,null,1091.72]
[501,"ФЕР06-01-001-16","Устройство фундаментных плит железобетонных: плоских\n(100 м3)",3.0000000000000001E-3,6373.37,444.77]
[null,null,"Накладные расходы 102% ФОТ (от 363,52)",null,null,370.79]
[null,null,"Сметная прибыль 58% ФОТ (от 363,52)",null,null,210.84]
[null,null,"Итого c накладными и см. прибылью",null,null,1026.4000000000001]
[502,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.30449999999999999,665,1439.72]
[503,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",9.4E-2,5584.58,4924.04,{"$f":"F4382/D4382*1.2*1.0224*1.0192","v":65502.099512211069}]
[504,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",0.14699999999999999,2521.25,16556]
[null,null,"Накладные расходы 102% ФОТ (от 16 511,14)",null,null,16841.36]
[null,null,"Сметная прибыль 58% ФОТ (от 16 511,14)",null,null,9576.4599999999991]
[null,null,"Итого c накладными и см. прибылью",null,null,42973.82]
[505,"ФССЦ-08.4.01.02-0001","Детали закладные, вес до 1 кг\n(т)",0.14699999999999999,11684,9154.5300000000007]
[506,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",0.1356,1275.18,4671.01]
[null,null,"Накладные расходы 102% ФОТ (от 3 933,30)",null,null,4011.97]
[null,null,"Сметная прибыль 58% ФОТ (от 3 933,30)",null,null,2281.31]
[null,null,"Итого c накладными и см. прибылью",null,null,10964.29]
[507,"ФССЦ-07.2.07.04-0012","Прочие индивидуальные сварные конструкции из листовой стали толщиной 3-10 мм, масса сборочной единицы до 0,1 т\n(т)",0.1356,12319.52,15819.89]
["- выходы из смотровой ямы"]
[508,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.0000000000000001E-3,4711.5,400.84]
[null,null,"Накладные расходы 102% ФОТ (от 329,08)",null,null,335.66]
[null,null,"Сметная прибыль 58% ФОТ (от 329,08)",null,null,190.87]
[null,null,"Итого c накладными и см. прибылью",null,null,927.37]
[509,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.40799999999999997,560,1738.73]
[510,"ФЕР06-01-004-04","Устройство: железобетонных ступеней\n(м3)",3,609.37,31090.38]
[null,null,"Накладные расходы 102% ФОТ (от 20 272,97)",null,null,20678.43]
[null,null,"Сметная прибыль 58% ФОТ (от 20 272,97)",null,null,11758.32]
[null,null,"Итого c накладными и см. прибылью",null,null,63527.13]
[511,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",3.0449999999999999,745.24,15998.25]
[512,"ФССЦ-08.4.03.02-0007","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 20-22 мм\n(т)",1.6E-2,5520,937.96]
[513,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.124,5584.58,6495.54]
[514,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.16800000000000001,5584.58,8800.4]
[515,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",8.0000000000000002E-3,6780,488.16]
[516,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.4E-2,1027.6500000000001,294.62]
[null,null,"Накладные расходы 93% ФОТ (от 179,79)",null,null,167.2]
[null,null,"Сметная прибыль 62% ФОТ (от 179,79)",null,null,111.47]
[null,null,"Итого c накладными и см. прибылью",null,null,573.29]
[517,"ФССЦ-07.2.07.12-0019","Элементы конструктивные зданий и сооружений с преобладанием горячекатаных профилей, средняя масса сборочной единицы до 0,1 т\n(т)",1.4E-2,8060,1296.53]
[518,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",0.05,933.28,719.39]
[null,null,"Накладные расходы 110% ФОТ (от 184,21)",null,null,202.63]
[null,null,"Сметная прибыль 73% ФОТ (от 184,21)",null,null,134.47]
[null,null,"Итого c накладными и см. прибылью",null,null,1056.49]
[519,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-1.7330000000000001,17.82,-483.3]
[520,"Цена поставщика","Гидрошпонка Аквастоп ХВН-120 (2х0,6)\n(м)",5,95.25,3995.77]
[521,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.14099999999999999,448.43,2073.84]
[null,null,"Накладные расходы 110% ФОТ (от 1 795,74)",null,null,1975.31]
[null,null,"Сметная прибыль 69% ФОТ (от 1 795,74)",null,null,1239.06]
[null,null,"Итого c накладными и см. прибылью",null,null,5288.21]
[522,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.32994000000000001,45,-60.58]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-60.58]
[523,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.32994000000000001,13.12,-195.76]
[null,null,"Накладные расходы 110% ФОТ (от -195,76)",null,null,-215.34]
[null,null,"Сметная прибыль 69% ФОТ (от -195,76)",null,null,-135.07]
[null,null,"Итого c накладными и см. прибылью",null,null,-546.16999999999996]
[524,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",4.0000000000000001E-3,11885.47,784.44]
[525,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",42.3,13.91,15939.57]
[526,"ФЕР09-03-049-01","Монтаж съемных металлических полов из плит размером 500х500 мм: стальных штампованных\n(100 м2)",0.54059999999999997,6149.21,147379.34]
[null,null,"Накладные расходы 93% ФОТ (от 146 728,05)",null,null,136457.09]
[null,null,"Сметная прибыль 62% ФОТ (от 146 728,05)",null,null,90971.39]
[null,null,"Итого c накладными и см. прибылью",null,null,374807.82]
[527,"ФССЦ-07.2.07.13-0181","Стальные настилы и щиты междуэтажных перекрытий зданий производственного назначения\n(т)",0.16830000000000001,10154.75,13228]
[528,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.5000000000000003E-2,243.91,240.83]
[null,null,"Накладные расходы 94% ФОТ (от 124,01)",null,null,116.57]
[null,null,"Сметная прибыль 51% ФОТ (от 124,01)",null,null,63.25]
[null,null,"Итого c накладными и см. прибылью",null,null,420.65]
[529,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 (2 слоя)\n(100 м2)",3.5000000000000003E-2,347.67,208.51]
[null,null,"Накладные расходы 94% ФОТ (от 86,47)",null,null,81.28]
[null,null,"Сметная прибыль 51% ФОТ (от 86,47)",null,null,44.1]
[null,null,"Итого c накладными и см. прибылью",null,null,333.89]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,5073746.6399999997]
["Накладные расходы",null,null,null,null,1156942.6599999999]
["Сметная прибыль",null,null,null,null,622905.80000000005]
["Итого по разделу 8 Смотровая канава Кс2 между осями 13-31 (лист 12, 20, 21)",null,null,null,null,6853595.0999999996]
["Раздел 9. Рельсовые скрепления и закладные детали под них между осями 1-7/И1-И3 (лист 15, 16)"]
[530,"ФЕР29-03-040-09","Укладка путей в депо при нераздельном скреплении с шурупным прикреплением на канавах: смотровых (разборка путей)\n(км пути)",6.4999999999999997E-3,34215.85,9818.06,{"$f":"D4451*1000","v":6.5}]
[null,null,"Накладные расходы 126% ФОТ (от 9 416,18)",null,null,11864.39]
[null,null,"Сметная прибыль 60% ФОТ (от 9 416,18)",null,null,5649.71]
[null,null,"Итого c накладными и см. прибылью",null,null,27332.16,{"$f":"F4454/D4451/1000*1.2*1.0224*1.0192","v":5258.0183762534398}]
["Укладка путей с помощью скрепления рельс типа ЖБР-65 ПШ-Д"]
[531,"ФЕР09-01-002-01","Монтаж элементов каркасов быстровозводимых одноэтажных зданий из стальных сварных профилей на болтовых соединениях (без применения сварки): рам основного несущего каркаса/ укладка рельс с скреплением\n(т)",62.137999999999998,822.47,1607549.09]
[null,null,"Накладные расходы 93% ФОТ (от 1 412 345,40)",null,null,1313481.22]
[null,null,"Сметная прибыль 62% ФОТ (от 1 412 345,40)",null,null,875654.15]
[null,null,"Итого c накладными и см. прибылью",null,null,3796684.46,{"$f":"F4459/387.5*1.2*1.0224*1.0192","v":12251.642048790369}]
[532,"ТЦ_25.1.05.00_78_7842217590_30.11.2023_02","Рельсы железнодорожные Р-65 Э76ХФ ДТ350 (12.5 м)\n(шт)",62,13702.97,7128010.9299999997,23001.605573043948,{"$f":"D4460*12.5/2","v":387.5}]
[533,"ФССЦ-25.1.05.01-0002","Накладка рельсовая двухголовая 2Р65\n(шт)",88,145.30000000000001,237443.45,766.21383390650658]
[534,"ФССЦ-25.1.04.03-0002","Болты путевые с гайками и с шайбами, М27х160-180\n(т)",0.19900000000000001,10441.299999999999,23624.799999999999,76.235619821369795]
[535,"ФССЦ-01.3.01.06-0033","Смазка графитная общего назначения\n(кг)",1.76,6.16,248.06,0.80047271735163872]
[536,"Цена поставщика","Скрепление типа ЖБР-65 ПШ-Д\n(комплект)",716,457.1,2745883.62,8860.7793390016705]
["Стык изолирующий типа Р65 со скрепление ЖБР-65 ПШ-Д"]
[537,"ФЕР09-01-002-01","Монтаж элементов каркасов быстровозводимых одноэтажных зданий из стальных сварных профилей на болтовых соединениях (без применения сварки): рам основного несущего каркаса/ установка изолирующего стыка\n(т)",0.27700000000000002,822.47,7166.17]
[null,null,"Накладные расходы 93% ФОТ (от 6 295,98)",null,null,5855.26]
[null,null,"Сметная прибыль 62% ФОТ (от 6 295,98)",null,null,3903.51]
[null,null,"Итого c накладными и см. прибылью",null,null,16924.939999999999,{"$f":"F4469/387.5*1.2*1.0224*1.0192","v":54.615628125507719}]
[538,"ФССЦ-25.1.06.23-0011","Стык изолирующий рельсов типа Р65 с комбинированными (металлокомпозитными) накладками в составе: накладка АпАТэК Р65 МК 2 шт, прокладка стыковая 1 шт, шайба-6шт, втулка 6 шт, болт М27х150 6 шт, гайка 6 шт\n(компл)",16,3432.8,742583.3,{"$f":"F4470/387.5*1.2*1.0224*1.0192","v":2396.2657099530243}]
["- укладка контррельсов"]
[539,"ФЕР09-01-002-04\nПрименительно","Монтаж элементов каркасов быстровозводимых одноэтажных зданий из стальных сварных профилей на болтовых соединениях (без применения сварки): элементов обрамления проемов/ Установка контррельса\n(т)",6.7910000000000004,2831.45,795606.22]
[null,null,"Накладные расходы 93% ФОТ (от 775 278,34)",null,null,721008.86]
[null,null,"Сметная прибыль 62% ФОТ (от 775 278,34)",null,null,480672.57]
[null,null,"Итого c накладными и см. прибылью",null,null,1997287.65,{"$f":"F4475/387.5*1.2*1.0224*1.0192","v":6445.1111526581008}]
[540,"Цена поставщика","Уголок контррельса СП 850 (L=3,65 м)\n(шт.)",51,8075.5,3455424.19,{"$f":"F4476/387.5*1.2*1.0224*1.0192","v":11150.418410754999}]
["- контррельсовое скрепление с упором"]
[541,"ФЕР09-01-002-04\nПрименительно","Монтаж элементов каркасов быстровозводимых одноэтажных зданий из стальных сварных профилей на болтовых соединениях (без применения сварки): элементов обрамления проемов/ Установка контррельсового скрепления\n(т)",8.2449999999999992,2831.45,965951.01]
[null,null,"Накладные расходы 93% ФОТ (от 941 270,79)",null,null,875381.83]
[null,null,"Сметная прибыль 62% ФОТ (от 941 270,79)",null,null,583587.89]
[null,null,"Итого c накладными и см. прибылью",null,null,2424920.73,{"$f":"F4481/387.5*1.2*1.0224*1.0192","v":7825.0539631759229}]
[542,"ФССЦ-25.1.03.01-0002","Клемма ПК\n(шт)",680,3.2,33379.839999999997,{"$f":"F4482/387.5*1.2*1.0224*1.0192","v":107.7144691992378}]
[543,"ФССЦ-25.1.03.06-0011","Шайбы двухвитковые\n(т)",8.1600000000000006E-2,14408.1,12815.14,{"$f":"F4483/387.5*1.2*1.0224*1.0192","v":41.353583564628231}]
[544,"ФССЦ-25.1.04.02-0011","Болты клеммные для рельсовых скреплений железнодорожного пути, М22х75\n(т)",0.23119999999999999,9933.4,25538.22,82.410095782165484]
[545,"ФССЦ-25.1.06.20-0004","Прокладка под подошву рельсов из полимерного материала \"Технолой 2070\" ПБР65х8 ЦП-143-02 категории II или III\n(шт)",340,6.73,23110.82,74.577041383635404]
[546,"ФССЦ-25.1.05.02-0006","Подкладка раздельного скрепления железнодорожного пути КБ-65\n(шт)",340,43.61,255476.1,824.40396672336931]
[547,"ФССЦ-08.3.07.01-0051","Прокат полосовой, горячекатаный, марка стали Ст3сп, размер 50х4 мм\n(т)",10.1218,7396.23,615375.18000000005,1985.7737745922511]
[548,"ФССЦ-08.3.07.01-0051","Прокат полосовой, горячекатаный, марка стали Ст3сп, размер 50х4 мм\n(т)",0.28639999999999999,7396.23,17412.259999999998,56.188176559837309]
[549,"Цена поставщика","Заглушка дюбеля МКС-027\n(шт.)",680,4.87,27771.89,89.617996671332762]
[550,"Цена поставщика","Дюбель пластмассовый модернизированный с пробкой\n(шт.)",680,13.04,74395.37,{"$f":"F4490/387.5*1.2*1.0224*1.0192","v":240.06878973748519}]
[551,"ФССЦ-25.3.14.01-1924","Шурупы путевые с шестигранной головкой ЦП 54\n(т)",0.44879999999999998,7700.36,35215.839999999997,113.63911609538229]
[552,"ФССЦ-26.1.01.02-0081","Шайба электросоединительная\n(шт)",680,36.270000000000003,138362.79999999999,446.48732764807431]
[553,"Цена поставщика","Прокладки регулировочные по типу МКС-048, толщиной 1мм 180х500мм (индивидуального изготовления)\n(шт.)",680,12.74,72670.78,234.50365531993518]
[554,"Цена поставщика","Прокладки регулировочные по типу МКС-048, толщиной 2мм 180х500мм (индивидуального изготовления)\n(шт.)",1020,15.64,133804.63,{"$f":"F4494/387.5*1.2*1.0224*1.0192","v":431.77842364883736}]
["Сверление отверстий под скрепление типа ЖБР-65"]
[555,"ФЕР46-03-001-04","Сверление установками алмазного бурения в железобетонных конструкциях вертикальных отверстий глубиной 200 мм диаметром: 40 мм\n(100 отверстий)",14.32,1016.52,358450.03]
[null,null,"Накладные расходы 103% ФОТ (от 343 361,47)",null,null,353662.31]
[null,null,"Сметная прибыль 59% ФОТ (от 343 361,47)",null,null,202583.27]
[null,null,"Итого c накладными и см. прибылью",null,null,914695.61,{"$f":"F4499/387.5*1.2*1.0224*1.0192","v":2951.6604067012609}]
[556,"ФЕР06-03-004-07","Установка анкерных болтов: химических\n(100 шт)",7.16,258.85000000000002,51955.42]
[null,null,"Накладные расходы 102% ФОТ (от 47 239,95)",null,null,48184.75]
[null,null,"Сметная прибыль 58% ФОТ (от 47 239,95)",null,null,27399.17]
[null,null,"Итого c накладными и см. прибылью",null,null,127539.34,{"$f":"F4503/387.5*1.2*1.0224*1.0192","v":411.56075973165582}]
[557,"КП ООО \"ВИД-Строй ОПТ\"","Химический анкер EASYFIX BIT 200\n(шт.)",716,344.14,2067302.46,{"$f":"F4504/387.5*1.2*1.0224*1.0192","v":6671.0441737641186}]
[558,"ФССЦ-12.2.04.12-0012","Маты из базальтового штапельного супертонкого волокна МБВ-3 (прим. Волокно (сечка) из базальтовой ткани для клеевого состава дюбеля)\n(т)",4.0000000000000001E-3,41599.43,866.93,{"$f":"F4505/387.5*1.2*1.0224*1.0192","v":2.7975240379491093}]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,21663212.609999999]
["Накладные расходы",null,null,null,null,3329438.62]
["Сметная прибыль",null,null,null,null,2179450.27]
["Итого по разделу 9 Рельсовые скрепления и закладные детали под них между осями 1-7/И1-И3 (лист 15, 16)",null,null,null,null,27172101.5,{"$f":"F4509/387.5*1.2*1.0224*1.0192","v":87682.520051034167}]
["Раздел 10. Фундамент под оборудование между осями И-И1/31-33 (лист 22)"]
["- земляные работы"]
[559,"ФЕР01-01-019-02","Разработка грунта с погрузкой на автомобили-самосвалы в котлованах объемом до 1000 м3 экскаваторами с ковшом вместимостью 0,5 м3, группа грунтов: 2\n(1000 м3)",8.0000000000000002E-3,5175,676.06]
[null,null,"Накладные расходы 92% ФОТ (от 252,68)",null,null,232.47]
[null,null,"Сметная прибыль 46% ФОТ (от 252,68)",null,null,116.23]
[null,null,"Итого c накладными и см. прибылью",null,null,1024.76]
[560,"ФЕР01-02-055-02","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 2\n(100 м3)",2.5000000000000001E-3,2622.81,296.44]
[null,null,"Накладные расходы 89% ФОТ (от 296,44)",null,null,263.83]
[null,null,"Сметная прибыль 40% ФОТ (от 296,44)",null,null,118.58]
[null,null,"Итого c накладными и см. прибылью",null,null,678.85]
[561,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",1.4E-3,616.41,18.78]
[null,null,"Накладные расходы 92% ФОТ (от 7,61)",null,null,7]
[null,null,"Сметная прибыль 46% ФОТ (от 7,61)",null,null,3.5]
[null,null,"Итого c накладными и см. прибылью",null,null,29.28]
[562,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",3.3999999999999998E-3,915.98,140.80000000000001]
[null,null,"Накладные расходы 89% ФОТ (от 140,80)",null,null,125.31]
[null,null,"Сметная прибыль 40% ФОТ (от 140,80)",null,null,56.32]
[null,null,"Итого c накладными и см. прибылью",null,null,322.43]
[563,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",1.87,59.99,1391.05]
[564,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",3.3999999999999998E-3,509.86,33.43]
[null,null,"Накладные расходы 92% ФОТ (от 28,75)",null,null,26.45]
[null,null,"Сметная прибыль 46% ФОТ (от 28,75)",null,null,13.23]
[null,null,"Итого c накладными и см. прибылью",null,null,73.11]
[565,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",12.345000000000001,60.94,8575.7099999999991]
["- фундамент под оборудование Фо1"]
[566,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.8999999999999998E-4,4711.5,49.1]
[null,null,"Накладные расходы 102% ФОТ (от 40,31)",null,null,41.12]
[null,null,"Сметная прибыль 58% ФОТ (от 40,31)",null,null,23.38]
[null,null,"Итого c накладными и см. прибылью",null,null,113.6]
[567,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.05,560,213.08]
[568,"ФЕР06-02-001-01","Устройство бетонных фундаментов общего назначения объемом: до 5 м3\n(100 м3)",2.4499999999999999E-3,13709.73,815.33]
[null,null,"Накладные расходы 102% ФОТ (от 589,37)",null,null,601.16]
[null,null,"Сметная прибыль 58% ФОТ (от 589,37)",null,null,341.83]
[null,null,"Итого c накладными и см. прибылью",null,null,1758.32]
[569,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",0.24990000000000001,745.24,1312.96]
[570,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",1.7000000000000001E-2,5584.58,890.52]
[571,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",1.176E-2,768.92,392.82]
[null,null,"Накладные расходы 102% ФОТ (от 389,23)",null,null,397.01]
[null,null,"Сметная прибыль 58% ФОТ (от 389,23)",null,null,225.75]
[null,null,"Итого c накладными и см. прибылью",null,null,1015.58]
[572,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",1.176E-2,6800,806.88]
[573,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",2.8000000000000001E-2,933.28,402.86]
[null,null,"Накладные расходы 110% ФОТ (от 103,16)",null,null,113.48]
[null,null,"Сметная прибыль 73% ФОТ (от 103,16)",null,null,75.31]
[null,null,"Итого c накладными и см. прибылью",null,null,591.65]
[574,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-0.97019999999999995,17.82,-270.57]
[575,"Цена поставщика","Профильный уплотнитель типа Ёлочка-А 32\n(м)",2.8,51.15,1201.58]
[576,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",9.7999999999999997E-3,2703.52,620.57000000000005]
[null,null,"Накладные расходы 97% ФОТ (от 70,99)",null,null,68.86]
[null,null,"Сметная прибыль 55% ФОТ (от 70,99)",null,null,39.04]
[null,null,"Итого c накладными и см. прибылью",null,null,728.47]
[577,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-4.008,6.2,-549.17999999999995]
[578,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.02,1208.43,168.21]
[579,"ФЕР46-08-022-04","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: вертикальных швов\n(100 м)",2.8000000000000001E-2,113.98,141.43]
[null,null,"Накладные расходы 103% ФОТ (от 140,98)",null,null,145.21]
[null,null,"Сметная прибыль 59% ФОТ (от 140,98)",null,null,83.18]
[null,null,"Итого c накладными и см. прибылью",null,null,369.82]
[580,"ФССЦ-01.7.07.26-0021","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 30 мм\n(100 м)",2.8000000000000001E-2,204,53.52]
[581,"Цена поставщика","КТгиперфлекс (однокомпонентный полиуретановый герметик) (туба 600мл)\n(шт.)",2,142.36000000000001,2388.7199999999998]
[582,"ФЕР46-03-017-05","Заделка отверстий, гнезд и борозд: в стенах и перегородках бетонных площадью до 0,1 м2\n(м3)",5.1999999999999998E-3,1354.42,197.86]
[null,null,"Накладные расходы 103% ФОТ (от 172,98)",null,null,178.17]
[null,null,"Сметная прибыль 59% ФОТ (от 172,98)",null,null,102.06]
[null,null,"Итого c накладными и см. прибылью",null,null,478.09]
[583,"Цена поставщика","КТтрон-3 Л400 (литьевой ремонтный состав)\n(кг)",9.6199999999999992,6.84,551.9]
[584,"ФЕР13-03-003-18","Окраска огрунтованных бетонных и оштукатуренных поверхностей эмалью эпоксидной, не содержащей растворитель\n(100 м2)",7.1999999999999998E-3,5346.86,247.71]
[null,null,"Накладные расходы 94% ФОТ (от 61,15)",null,null,57.48]
[null,null,"Сметная прибыль 51% ФОТ (от 61,15)",null,null,31.19]
[null,null,"Итого c накладными и см. прибылью",null,null,336.38]
[585,"ФССЦ-14.4.04.12-0001","Эмаль эпоксидная БЭП-610\n(т)",-5.9999999999999995E-4,61697.37,-177.69]
[586,"Цена поставщика","Эпоксидная краска Sikagard - 680RU Betoncolor\n(кг)",0.28799999999999998,402.12,971.65]
[587,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",1.5800000000000002E-2,448.43,232.38]
[null,null,"Накладные расходы 110% ФОТ (от 201,23)",null,null,221.35]
[null,null,"Сметная прибыль 69% ФОТ (от 201,23)",null,null,138.85]
[null,null,"Итого c накладными и см. прибылью",null,null,592.58000000000004]
[588,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-3.6999999999999998E-2,45,-6.79]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-6.79]
[589,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-3.6999999999999998E-2,13.12,-21.95]
[null,null,"Накладные расходы 110% ФОТ (от -21,95)",null,null,-24.15]
[null,null,"Сметная прибыль 69% ФОТ (от -21,95)",null,null,-15.15]
[null,null,"Итого c накладными и см. прибылью",null,null,-61.25]
[590,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",4.0000000000000002E-4,11885.47,78.44]
[591,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",4.74,13.91,1786.14]
["- фундамент под оборудование Фо2"]
[592,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",4.7999999999999996E-3,4711.5,481]
[null,null,"Накладные расходы 102% ФОТ (от 394,89)",null,null,402.79]
[null,null,"Сметная прибыль 58% ФОТ (от 394,89)",null,null,229.04]
[null,null,"Итого c накладными и см. прибылью",null,null,1112.83]
[593,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс B7,5 (М100)\n(м3)",0.48959999999999998,560,2086.48]
[594,"ФЕР06-02-001-02","Устройство бетонных фундаментов общего назначения объемом: до 25 м3\n(100 м3)",5.7599999999999998E-2,8984.68,13189.46]
[null,null,"Накладные расходы 102% ФОТ (от 9 823,84)",null,null,10020.32]
[null,null,"Сметная прибыль 58% ФОТ (от 9 823,84)",null,null,5697.83]
[null,null,"Итого c накладными и см. прибылью",null,null,28907.61]
[595,"ФССЦ-04.3.02.04-0154","Смеси бетонные, БСГ, тяжелого бетона на гранитном щебне, фракция 5-20 мм, класс: B25 (М350), П3, F150, W6\n(м3)",5.875,745.24,30866.91]
[596,"ФССЦ-08.4.03.03-0004","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 12 мм\n(т)",0.31,5584.58,16238.84]
[597,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг\n(т)",3.8600000000000002E-2,768.92,1289.3699999999999]
[null,null,"Накладные расходы 102% ФОТ (от 1 277,59)",null,null,1303.1400000000001]
[null,null,"Сметная прибыль 58% ФОТ (от 1 277,59)",null,null,741]
[null,null,"Итого c накладными и см. прибылью",null,null,3333.51]
[598,"ФССЦ-08.4.01.02-0013","Детали закладные и накладные, изготовленные с применением сварки, гнутья, сверления (пробивки) отверстий (при наличии одной из этих операций или всего перечня в любых сочетаниях), поставляемые отдельно\n(т)",3.8600000000000002E-2,6800,2648.42]
[599,"ФЕР07-01-037-02","Заполнение вертикальных швов стеновых панелей: упругими прокладками\n(100 м)",9.1999999999999998E-2,933.28,1323.68]
[null,null,"Накладные расходы 110% ФОТ (от 338,94)",null,null,372.83]
[null,null,"Сметная прибыль 73% ФОТ (от 338,94)",null,null,247.43]
[null,null,"Итого c накладными и см. прибылью",null,null,1943.94]
[600,"ФССЦ-01.7.07.14-0001","Гермит, диаметр 40 мм\n(кг)",-3.1880000000000002,17.82,-889.08]
[601,"Цена поставщика","Профильный уплотнитель типа Ёлочка-А 32\n(м)",9.1999999999999993,51.15,3948.06]
[602,"ФЕР26-01-036-02","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: внутренних стен и перегородок\n(100 м2)",8.7400000000000005E-2,2703.52,5534.48]
[null,null,"Накладные расходы 97% ФОТ (от 633,11)",null,null,614.12]
[null,null,"Сметная прибыль 55% ФОТ (от 633,11)",null,null,348.21]
[null,null,"Итого c накладными и см. прибылью",null,null,6496.81]
[603,"ФССЦ-14.1.06.04-0001","Клей для приклеивания минеральной ваты\n(кг)",-35.75,6.2,-4898.47]
[604,"ФССЦ-12.2.05.09-0043","Плиты теплоизоляционные из экструзионного вспененного полистирола ПЕНОПЛЭКС-35\n(м3)",0.17499999999999999,1208.43,1471.87]
[605,"ФЕР46-08-022-04","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: вертикальных швов\n(100 м)",9.1999999999999998E-2,113.98,464.71]
[null,null,"Накладные расходы 103% ФОТ (от 463,24)",null,null,477.14]
[null,null,"Сметная прибыль 59% ФОТ (от 463,24)",null,null,273.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1215.1600000000001]
[606,"ФССЦ-01.7.07.26-0021","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 30 мм\n(100 м)",9.1999999999999998E-2,204,175.86]
[607,"Цена поставщика","КТгиперфлекс (однокомпонентный полиуретановый герметик) (туба 600мл)\n(шт.)",5,142.36000000000001,5971.8]
[608,"ФЕР13-03-003-18","Окраска огрунтованных бетонных и оштукатуренных поверхностей эмалью эпоксидной, не содержащей растворитель\n(100 м2)",7.0999999999999994E-2,5346.86,2442.62]
[null,null,"Накладные расходы 94% ФОТ (от 602,96)",null,null,566.78]
[null,null,"Сметная прибыль 51% ФОТ (от 602,96)",null,null,307.51]
[null,null,"Итого c накладными и см. прибылью",null,null,3316.91]
[609,"ФССЦ-14.4.04.12-0001","Эмаль эпоксидная БЭП-610\n(т)",-5.7000000000000002E-3,61697.37,-1688.04]
[610,"Цена поставщика","Эпоксидная краска Sikagard - 680RU Betoncolor\n(кг)",2.84,402.12,9581.59]
[611,"ФЕР08-01-003-07","Гидроизоляция боковая обмазочная битумная в 2 слоя по выровненной поверхности бутовой кладки, кирпичу, бетону\n(100 м2)",0.10299999999999999,448.43,1514.93]
[null,null,"Накладные расходы 110% ФОТ (от 1 311,79)",null,null,1442.97]
[null,null,"Сметная прибыль 69% ФОТ (от 1 311,79)",null,null,905.14]
[null,null,"Итого c накладными и см. прибылью",null,null,3863.04]
[612,"ФСЭМ-91.08.04-021","Котлы битумные передвижные 400 л\n(маш.-ч)",-0.24099999999999999,45,-44.25]
[null,null,"Накладные расходы 110% ФОТ (от 0,00)"]
[null,null,"Сметная прибыль 69% ФОТ (от 0,00)"]
[null,null,"Итого c накладными и см. прибылью",null,null,-44.25]
[613,"1-3-9","Затраты труда рабочих (ср 3,9)\n(чел.-ч)",-0.24099999999999999,13.12,-142.99]
[null,null,"Накладные расходы 110% ФОТ (от -142,99)",null,null,-157.29]
[null,null,"Сметная прибыль 69% ФОТ (от -142,99)",null,null,-98.66]
[null,null,"Итого c накладными и см. прибылью",null,null,-398.94]
[614,"ФССЦ-01.2.03.05-0010","Праймер битумный производства «Техно-Николь» (Праймер №01 Технониколь)\n(т)",2.5999999999999999E-3,11885.47,509.89]
[615,"ФССЦ-01.2.03.03-0122\n(Технониколь 21 \"Техномаст\")","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",30.9,13.91,11643.8]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,127350.69]
["Накладные расходы",null,null,null,null,17497.55]
["Сметная прибыль",null,null,null,null,10004.11]
["Итого по разделу 10 Фундамент под оборудование между осями И-И1/31-33 (лист 22)",null,null,null,null,154852.35]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,65206187.009999998]
["Накладные расходы",null,null,null,null,10673473.380000001]
["Сметная прибыль",null,null,null,null,6143235.0599999996]
["ВСЕГО по смете",null,null,null,null,85470324.310000002]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-07"]
[]
["на Отопление и вентиляция, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Вентиляция"]
["П5.1-П5.2  (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[1,"ФЕР20-06-002-01","Установка камер приточных типовых: без секции орошения производительностью до 10 тыс.м3/час (3760м3/ч)\n(шт)",2,878.25,54321.2]
[null,null,"Накладные расходы 121% ФОТ (от 49 110,66)",null,null,59423.9]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 49 110,66)",null,null,30055.72]
[null,null,"Итого c накладными и см. прибылью",null,null,143800.82,{"$f":"F4680/$D$4677*1.2*1.0224*1.0192","v":89906.867981199364}]
[2,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг (щит автоматики)\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09,{"$f":"F4684/$D$4677*1.2*1.0224*1.0192","v":4365.3286807603199}]
[3,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (датчики)\n(шт)",5,7.28,1446.95]
[null,null,"Накладные расходы 90% ФОТ (от 1 399,70)",null,null,1259.73]
[null,null,"Сметная прибыль 46% ФОТ (от 1 399,70)",null,null,643.86]
[null,null,"Итого c накладными и см. прибылью",null,null,3350.54,{"$f":"F4688/$D$4677*1.2*1.0224*1.0192","v":2094.8180785459199}]
[4,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Частотный преобразователь)\n(шт)",1,7.28,289.39,null,{"$f":"G4680+G4684+G4688+G4692+G4696","v":97635.557151175686}]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11,{"$f":"F4692/$D$4677*1.2*1.0224*1.0192","v":418.96486614527998}]
[5,"ФЕРм11-05-001-01","Механизм исполнительный, масса: до 20 кг (Привод воздушной заслонки)\n(шт)",1,49.48,815.06]
[null,null,"Накладные расходы 90% ФОТ (от 399,84)",null,null,359.86]
[null,null,"Сметная прибыль 46% ФОТ (от 399,84)",null,null,183.93]
[null,null,"Итого c накладными и см. прибылью",null,null,1358.85,{"$f":"F4696/$D$4677*1.2*1.0224*1.0192","v":849.57754452480003}]
[6,"КП № VX23-011239-01 от 26.10.2023г. п.1 (ТЦ_64.4.01.03_77_9721098528_26.10.2023_01)","П5.1-П5.Вентилятор канальный (с прямой посадкой) DCF 70-40/V01312.2 в составе:\t\n( заслонка F 70-40\t\tшт.\t1+ корпус фильтра кассетного AFC 70-40\t\tшт.\t1+ вставка кассетная фильтрующая FCI 70-40 G3\t\tшт.\t1+ корпус фильтра карманного RAF 70-40 шт.\t1+ вставка карманная фильтрующая FPI 70-40 M5 шт.\t1+ воздухонагреватель электрический EH 70-40/60\t\tшт.\t1+ вставка гибкая FL 70-40\t\tшт.\t2+ шумоглушитель PM 70-40/10\t\tшт.\t1   )                                                                                   Автоматика в комплекте:\t\t\t\n( щит питания и управления ZAN.O.S3Vb013/10-.3E4/600 (P +MR.1.4.6.2.0)\t\tшт.\t1+ датчик перепада давления LF32-05 (50-500 Па)\t\tшт.\t3+ датчик температуры наружный TS-E01\t\tшт.\t1+ датчик температуры канальный TS-K150\t\tшт.\t1+ привод воздушной заслонки TS05-230S (с пруж. возвратом)\t\tшт.\t1+ частотный преобразователь IVD222B43E (2,2 кВтx380 В), выходной ток 5 А\t\tшт.\t1\n(к-т)",2,119128.33,1417627.13,{"$f":"F4697/D4697*1.2*1.0224*1.0192","v":886326.06701044226}]
["П7 (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[7,"ФЕР20-06-002-03","Установка камер приточных типовых: без секции орошения производительностью до 31,5 тыс.м3/час (26400м3/ч)\n(шт)",1,1501.78,44590.57]
[null,null,"Накладные расходы 121% ФОТ (от 38 524,71)",null,null,46614.9]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 38 524,71)",null,null,23577.119999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,114782.59]
["узел смешения"]
[8,"ФЕРм12-12-009-06","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 40 мм (клапан поворотный 3-ходовой RMV03100-112-25 (DN40,Kvs25,PN10,ВР 1 1/2)\n(шт)",1,82.53,3002.97]
[null,null,"Накладные расходы 90% ФОТ (от 2 818,39)",null,null,2536.5500000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 818,39)",null,null,1296.46]
[null,null,"Итого c накладными и см. прибылью",null,null,6835.98]
[9,"ФЕРм11-05-001-01","Механизм исполнительный, масса: до 20 кг ( привод поворотный пропорциональный 24В (0-10В, 6Нм, 90°,60/120сек)\n(шт)",1,49.48,815.06]
[null,null,"Накладные расходы 90% ФОТ (от 399,84)",null,null,359.86]
[null,null,"Сметная прибыль 46% ФОТ (от 399,84)",null,null,183.93]
[null,null,"Итого c накладными и см. прибылью",null,null,1358.85]
[10,"ФЕР18-05-001-01","Установка насосов центробежных с электродвигателем, масса агрегата: до 0,1 т (насос циркуляционный UPF 65-120 300 (25467)\n(шт)",1,238.73,8153.77]
[null,null,"Накладные расходы 121% ФОТ (от 7 604,67)",null,null,9201.65]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 7 604,67)",null,null,4654.0600000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,22009.48]
["автоматика"]
[11,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг (Блок управления, щит управления)\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09,{"$f":"F4720/D4717*1.2*1.0224*1.0192","v":8730.6573615206398}]
[12,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (датчики, термостат)\n(шт)",6,7.28,1736.34]
[null,null,"Накладные расходы 90% ФОТ (от 1 679,64)",null,null,1511.68]
[null,null,"Сметная прибыль 46% ФОТ (от 1 679,64)",null,null,772.63]
[null,null,"Итого c накладными и см. прибылью",null,null,4020.65,{"$f":"F4724/D4721*1.2*1.0224*1.0192","v":837.92764823040011}]
[13,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Частотный преобразователь)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11,{"$f":"F4728/D4725*1.2*1.0224*1.0192","v":837.92973229055997}]
[14,"ФЕРм11-05-001-01","Механизм исполнительный, масса: до 20 кг (Привод воздушной заслонки)\n(шт)",1,49.48,815.06]
[null,null,"Накладные расходы 90% ФОТ (от 399,84)",null,null,359.86]
[null,null,"Сметная прибыль 46% ФОТ (от 399,84)",null,null,183.93]
[null,null,"Итого c накладными и см. прибылью",null,null,1358.85,{"$f":"F4732/D4729*1.2*1.0224*1.0192","v":1699.1550890496001}]
[15,"КП № VX23-011239-01 от 26.10.2023г. п.2 (ТЦ_64.4.01.03_77_9721098528_26.10.2023_01)","П7 Приточная установка VENTER 105 [FL]-[CF]-[FS3]-[FS2]-[WH2n]-[V01.80(SII) (18.5/1500)]-[SN2]-[FL] в составе:( клапан поворотный 3-ходовой RMV03100-112-25 (DN40,Kvs25,PN10,ВР 1 1/2)\t\tшт.\t1+ привод поворотный пропорциональный 24В (0-10В, 6Нм, 90°,60/120сек)\t\tшт.\t1+- насос циркуляционный UPF 65-120 300 (25467)\t\tшт.\t1)\nАвтоматика в комплекте:\t\n( щит питания и управления ZAN.K.S3Vb013/63-.2W (P.2.3.2.1.0)\t\tшт.\t1+ датчик температуры наружный TS-E01\t\tшт.\t1+ датчик температуры канальный TS-K150\t\tшт.\t1+ термостат 6 м TS-6 LEFOO\t\tшт.\t1+ датчик температуры воды накладной TS-C01\t\tшт.\t1+ датчик перепада давления LF32-05 (50-500 Па)\t\tшт.\t2+ частотный преобразователь IVD183B43E (18,5 кВтx380 В), выходной ток 40 А\t\tшт.\t1+ привод воздушной заслонки TS10-230S (с пруж. возвратом)\t\tшт.\t1)\n(к-т)",1,317266.07,1887733.12,{"$f":"F4733/D4733*1.2*1.0224*1.0192","v":2360489.6328626997}]
["П6  (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[16,"ФЕР20-06-002-01","Установка камер приточных типовых: без секции орошения производительностью до 10 тыс.м3/час  (775м3/ч)\n(шт)",1,878.25,27160.6]
[null,null,"Накладные расходы 121% ФОТ (от 24 555,33)",null,null,29711.95]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 24 555,33)",null,null,15027.86]
[null,null,"Итого c накладными и см. прибылью",null,null,71900.41]
[17,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг (щит автоматики)\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09]
[18,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (датчики, термостат)\n(шт)",4,7.28,1157.56]
[null,null,"Накладные расходы 90% ФОТ (от 1 119,76)",null,null,1007.78]
[null,null,"Сметная прибыль 46% ФОТ (от 1 119,76)",null,null,515.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2680.43]
[19,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Частотный преобразователь)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[20,"ФЕРм11-05-001-01","Механизм исполнительный, масса: до 20 кг (Привод воздушной заслонки)\n(шт)",1,49.48,815.06]
[null,null,"Накладные расходы 90% ФОТ (от 399,84)",null,null,359.86]
[null,null,"Сметная прибыль 46% ФОТ (от 399,84)",null,null,183.93]
[null,null,"Итого c накладными и см. прибылью",null,null,1358.85]
[21,"КП № VX23-011239-01 от 26.10.2023г. п.3 (ТЦ_64.4.01.03_77_9721098528_26.10.2023_01","П6 Приточная установка REVENT 101 [FL]-[CF]-[FS1]-[E15]-[V01.22 (0.37/3000)]-[FL]\nАвтоматика в комлекте:\t\t\t\n(Щит питания и управления ZAN.K.S3Vb011/10-.3E2/150 (P.1.4..2.0)\t\tшт.\t1+Датчик перепада давления LF32-05 (50-500 Па)\t\tшт.\t2+Датчик температуры наружный TS-E01\t\tшт.\t1+Датчик температуры канальный TS-K150\t\tшт.\t1+Привод воздушной заслонки TS05-230S (с пруж. возвратом)\t\tшт.\t1+Частотный преобразователь IVD401B21E (0,4 кВтx220 В), выходной ток 2,5 А\t\tшт.\t1)\n(к-т)",1,76598.2,455759.29]
["В3,В3р  (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[22,"ФЕР20-03-001-02","Установка вентиляторов радиальных массой: свыше 0,05 до 0,12 т\n(шт)",2,137,10282.5]
[null,null,"Накладные расходы 121% ФОТ (от 9 372,56)",null,null,11340.8]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 372,56)",null,null,5736.01]
[null,null,"Итого c накладными и см. прибылью",null,null,27359.31,{"$f":"F4760/$D$4757*1.2*1.0224*1.0192","v":17105.534392826881}]
[23,"ФЕР07-01-028-11","Установка опорных стаканов для вентиляционных устройств при высоте зданий: до 25 м\n(100 шт)",0.01,6941.09,1811.36]
[null,null,"Накладные расходы 110% ФОТ (от 1 227,71)",null,null,1350.48]
[null,null,"Сметная прибыль 73%*0.85 ФОТ (от 1 227,71)",null,null,761.79]
[null,null,"Итого c накладными и см. прибылью",null,null,3923.63,{"$f":"F4764/$D$4757*1.2*1.0224*1.0192","v":2453.1242896742401},{"$f":"G4760+G4764+G4768","v":23923.98736326144}]
[24,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09,{"$f":"F4768/$D$4757*1.2*1.0224*1.0192","v":4365.3286807603199}]
[25,"КП №24/10-1 от 24.10.2023 г п.1 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","В3,В3р Радиальный вентилятор, взрывозащищенный, исп. 1, полож Л0, L=4200 мЗ/ч, Рсв=500 Па, с электродвигателем Nу=1,1 кВт, n=1500 об/мин, ВР-80-70-5,0-0,9Дн-Вз-01,Ю/4-ЛО-У 1 АИМ80А4+Монтажный стакан утепленный\t\tшт\t1+ автоматика VAD-DU-SB (1,5 КВт)\n(шт)",2,44035.08,524017.45,{"$f":"F4769/D4769*1.2*1.0224*1.0192","v":327625.16720693762}]
["В11  (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[26,"ФЕР20-03-001-05","Установка вентиляторов радиальных массой: свыше 0,4 до 0,6 т\n(шт)",1,277.58999999999997,9086.6200000000008]
[null,null,"Накладные расходы 121% ФОТ (от 7 760,06)",null,null,9389.67]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 7 760,06)",null,null,4749.16]
[null,null,"Итого c накладными и см. прибылью",null,null,23225.45]
[27,"ФЕР07-01-028-11","Установка опорных стаканов для вентиляционных устройств при высоте зданий: до 25 м\n(100 шт)",0.01,7228.85,1894.62]
[null,null,"Накладные расходы 110% ФОТ (от 1 289,09)",null,null,1418]
[null,null,"Сметная прибыль 73%*0.85 ФОТ (от 1 289,09)",null,null,799.88]
[null,null,"Итого c накладными и см. прибылью",null,null,4112.5]
[28,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09]
[29,"КП №24/10-1 от 24.10.2023 г п.2 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","В11 Радиальный вентилятор, исп.1, ЛО, L= 25000 мЗ/ч, Рсв= 700 Па, с электродвигателем Ny=11,0 кВт, n=750 об/мин,ВР-80-70-11,2-0,9Дн-11,00/8-ЛО-У 1 АИР160М8+ автоматика VAD-DU-SB (7,5 КВт)\t\tшт1+Монтажный стакан утепленный\t\tшт1\n(шт)",1,79662.59,473992.41,{"$f":"F4783/D4783*1.2*1.0224*1.0192","v":592697.21869403135}]
["В13  (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[30,"ФЕР20-03-001-03","Установка вентиляторов радиальных массой: свыше 0,12 до 0,2 т\n(шт)",1,171.4,6105.97]
[null,null,"Накладные расходы 121% ФОТ (от 5 380,50)",null,null,6510.41]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 5 380,50)",null,null,3292.87]
[null,null,"Итого c накладными и см. прибылью",null,null,15909.25]
[31,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09]
[32,"КП №24/10-1 от 24.10.2023 г п.3 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","В13 Радиальный вентилятор, исп.1, ЛО, L=10600 мЗ/ч, Рсв=500 Па, с электродвигателем Ny=4,0 кВт, n=1500 об/мин,ВР-80-70-6,3-0,9Дн-04.00/4-ЛО-У1 АИР160М8\t+ автоматика VAD-DU-SB (4 КВт)\t\tшт\t1\n(шт)",1,36900.769999999997,219559.58,{"$f":"F4793/D4793*1.2*1.0224*1.0192","v":274545.2240545997}]
["В1мо,В1мор"]
[33,"ФЕР20-03-001-01","Установка вентиляторов радиальных массой: до 0,05 т\n(шт)",2,98.48,7533.06]
[null,null,"Накладные расходы 121% ФОТ (от 6 742,56)",null,null,8158.5]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 6 742,56)",null,null,4126.45]
[null,null,"Итого c накладными и см. прибылью",null,null,19818.009999999998]
[34,"ФЕР20-02-018-01","Установка вставок гибких к радиальным вентиляторам\n(м2)",0.23200000000000001,76.260000000000005,770.98]
[null,null,"Накладные расходы 121% ФОТ (от 765,84)",null,null,926.67]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 765,84)",null,null,468.69]
[null,null,"Итого c накладными и см. прибылью",null,null,2166.34]
[35,"КП №24/10-1 от 24.10.2023 г п.4 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","В1мо,В1мор Радиальный вентилятор, взрывозащищенный, исп. 1, полож Л0,1 L=800 мЗ/ч, Рсв=500 Па, с электродвигателем Nу=0,37 кВт, n=3000 об/мин\t ВРП-С-2,25-Б-Вз-00,37/2-06-У1 АИМ63А2 с гибкими вставками\n(шт)",2,10081.879999999999,119974.37]
[36,"ФЕР20-02-020-01","Установка виброизолятора: номер 38\n(10 шт)",0.4,83.24,1040.78]
[null,null,"Накладные расходы 121% ФОТ (от 965,10)",null,null,1167.77]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 965,10)",null,null,590.64]
[null,null,"Итого c накладными и см. прибылью",null,null,2799.19]
[37,"ФССЦ-19.2.01.01-0001","Виброизоляторы пружинные ДО-38\n(шт)",4,23.5,716.28]
[38,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09]
[39,"КП №24/10-1 от 24.10.2023 г п.5 (ТЦ_64.4.02.02_77_7721732282_24.10.2023_01)","Шкаф управления ALTAIR\n(к-т)",1,14162.03,84264.08]
[40,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Частотный преобразователь)\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[41,"КП № VX23-011239-01 от 26.10.2023г. п.5","Частотный преобразователь\n(шт)",2,3345.68,39813.64]
["В2мо,В2мор"]
[42,"ФЕР20-03-001-01","Установка вентиляторов радиальных массой: до 0,05 т\n(шт)",2,98.48,7533.06]
[null,null,"Накладные расходы 121% ФОТ (от 6 742,56)",null,null,8158.5]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 6 742,56)",null,null,4126.45]
[null,null,"Итого c накладными и см. прибылью",null,null,19818.009999999998]
[43,"ФЕР20-02-018-01","Установка вставок гибких к радиальным вентиляторам\n(м2)",0.23200000000000001,76.260000000000005,770.98]
[null,null,"Накладные расходы 121% ФОТ (от 765,84)",null,null,926.67]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 765,84)",null,null,468.69]
[null,null,"Итого c накладными и см. прибылью",null,null,2166.34]
[44,"КП №24/10-1 от 24.10.2023 г п.4 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","Радиальный вентилятор, взрывозащищенный, исп. 1, полож Л0,1 L=800 мЗ/ч, Рсв=500 Па, с электродвигателем Nу=0,37 кВт, n=3000 об/мин\tВРП-С-2,25-Б-Вз-00,37/2-06-У1 АИМ63А2 с гибкими вставками\n(шт)",2,10192.780000000001,121294.08]
[45,"ФЕР20-02-020-01","Установка виброизолятора: номер 38\n(10 шт)",0.4,83.24,1040.78]
[null,null,"Накладные расходы 121% ФОТ (от 965,10)",null,null,1167.77]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 965,10)",null,null,590.64]
[null,null,"Итого c накладными и см. прибылью",null,null,2799.19]
[46,"ФССЦ-19.2.01.01-0001","Виброизоляторы пружинные ДО-38\n(шт)",4,23.5,716.28]
[47,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",1,163.43,3549.72]
[null,null,"Накладные расходы 90% ФОТ (от 2 523,80)",null,null,2271.42]
[null,null,"Сметная прибыль 46% ФОТ (от 2 523,80)",null,null,1160.95]
[null,null,"Итого c накладными и см. прибылью",null,null,6982.09]
[48,"КП №24/10-1 от 24.10.2023 г п.5 (ТЦ_64.4.02.02_77_7721732282_24.10.2023_01)","Шкаф управления ALTAIR\n(к-т)",1,14162.03,84264.08]
[49,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Частотный преобразователь)\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[50,"КП № VX23-011239-01 от 26.10.2023г. п.5","Частотный преобразователь\n(шт)",2,3345.68,39813.64]
["В4"]
[51,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[52,"ФССЦ-64.1.02.01-0093","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 250 C, производительность 1100 м3/час (прим.)\n(шт)",1,2257.0500000000002,23112.19]
[53,"ФССЦ-19.1.01.11-0055","Хомут быстросъемный для соединения элементов вентиляционных систем: МХ 250 (АРКТОС)\n(шт)",2,28.03,850.99]
["В5"]
[54,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[55,"ФССЦ-64.1.02.01-0082","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: RKC 315 B3, производительность 2300 м3/час  (прим.)\n(шт)",1,6759.45,58334.05]
[56,"ФЕР20-02-018-01","Установка вставок гибких к радиальным вентиляторам\n(м2)",0.29699999999999999,76.260000000000005,986.98]
[null,null,"Накладные расходы 121% ФОТ (от 980,41)",null,null,1186.3]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 980,41)",null,null,600.01]
[null,null,"Итого c накладными и см. прибылью",null,null,2773.29]
[57,"КП № VX23-011239-01 от 26.10.2023г. п.6","Гибкие вставки \tDS  315\n(шт.)",2,188.45,3143.32]
["В6"]
[58,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[59,"ФССЦ-64.1.02.01-0089","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 160 C, производительность 860 м3/час (прим.)\n(шт)",1,1637.23,16814.349999999999]
[60,"ФССЦ-19.1.01.11-1036","Хомуты быстросъемные из оцинкованной стали с микропористой резиной, диаметр 160 мм\n(шт)",2,22.54,751.93]
["В7"]
[61,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[62,"ФССЦ-64.1.02.01-0089","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 160 C, производительность 860 м3/час (прим.)\n(шт)",1,1637.23,16814.349999999999]
[63,"ФССЦ-19.1.01.11-1036","Хомуты быстросъемные из оцинкованной стали с микропористой резиной, диаметр 160 мм\n(шт)",2,22.54,751.93]
["В8"]
[64,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[65,"ФССЦ-64.1.02.01-0085","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 100 C, производительность 320 м3/час (прим.)\n(шт)",1,1321.49,13505.63]
[66,"ФССЦ-19.1.01.11-0051","Хомут быстросъемный для соединения элементов вентиляционных систем: МХ 100 (АРКТОС)\n(шт)",2,18.149999999999999,573.9]
["В9"]
[67,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[68,"ФССЦ-64.1.02.01-0089","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 160 C, производительность 860 м3/час (прим.)\n(шт)",1,1637.23,16814.349999999999]
[69,"ФССЦ-19.1.01.11-1036","Хомуты быстросъемные из оцинкованной стали с микропористой резиной, диаметр 160 мм\n(шт)",2,22.54,751.93]
["В10"]
[70,"ФЕР20-03-002-01","Установка вентиляторов осевых массой: до 0,025 т\n(шт)",1,63.33,2402.52]
[null,null,"Накладные расходы 121% ФОТ (от 2 342,75)",null,null,2834.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 342,75)",null,null,1433.76]
[null,null,"Итого c накладными и см. прибылью",null,null,6671.01]
[71,"ФССЦ-64.1.02.01-0095","Вентиляторы канальные для круглых воздуховодов OSTBERG марки: CK 315 C, производительность 1620 м3/час (прим.)\n(шт)",1,2982.1,30506.880000000001]
[72,"ФССЦ-19.1.01.11-0057","Хомут быстросъемный для соединения элементов вентиляционных систем: МХ 355 (АРКТОС)\n(шт)",2,33.54,1076.6300000000001]
["В12"]
[73,"ФЕР20-03-002-02","Установка вентиляторов осевых массой: до 0,05 т\n(шт)",1,88.71,3301.99]
[null,null,"Накладные расходы 121% ФОТ (от 3 210,12)",null,null,3884.25]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 210,12)",null,null,1964.59]
[null,null,"Итого c накладными и см. прибылью",null,null,9150.83]
[74,"КП №24/10-1 от 24.10.2023 г п.6 (ТЦ_64.1.02.02_77_7721732282_24.10.2023_01)","Вентилятор L=1400 мЗ/час, Рсв=450Па.N=1,0кВт; n=1200 об/мин;\tIRЕ 50x30\n(шт)",1,33908.589999999997,201756.11]
[75,"ФЕР20-02-018-01","Установка вставок гибких к радиальным вентиляторам\n(м2)",1.95E-2,76.260000000000005,64.8]
[null,null,"Накладные расходы 121% ФОТ (от 64,37)",null,null,77.89]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 64,37)",null,null,39.39]
[null,null,"Итого c накладными и см. прибылью",null,null,182.08]
[76,"КП № VX23-011239-01 от 26.10.2023г. п.7","Гибкие вставки \tDS  500х300L=0,13\n(шт.)",2,422.79,7052.16]
["ПЕ1 клапан"]
[77,"ФЕР20-02-007-02","Установка клапанов воздушных утепленных КВУ с электрическим или пневматическим приводом периметром: до 5600 мм\n(шт)",1,141.80000000000001,3076.72]
[null,null,"Накладные расходы 121% ФОТ (от 2 469,30)",null,null,2987.85]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 469,30)",null,null,1511.21]
[null,null,"Итого c накладными и см. прибылью",null,null,7575.78]
[78,"КП №24/10-1 от 24.10.2023 г п.7 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан утепленный размером 1200х800 Гермик-Т-1200х800-Н-\nс ТЭНом – 1 шт, Nобщ = 0,32кВт, 1хNM230A-S-1-УХЛ2 с электроприводом\n(шт)",1,26997.89,160637.45000000001]
[79,"ФЕР20-02-002-02","Установка решеток жалюзийных площадью в свету: до 1,0 м2\n(шт)",1,29.92,958.17]
[null,null,"Накладные расходы 121% ФОТ (от 835,41)",null,null,1010.85]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 835,41)",null,null,511.27]
[null,null,"Итого c накладными и см. прибылью",null,null,2480.29]
[80,"КП № VX23-011239-01 от 26.10.2023г. п.8","Решетка накладная объемная \tРОН 1200x800x3 0-С\n(шт)",1,1891.94,15778.74]
["ВГ1 дымосос"]
[81,"ФЕР20-03-001-01","Установка вентиляторов радиальных массой: до 0,05 т\n(шт)",1,98.48,3766.54]
[null,null,"Накладные расходы 121% ФОТ (от 3 371,28)",null,null,4079.25]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 371,28)",null,null,2063.2199999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,9909.01]
[82,"ФЕР09-06-001-03","Монтаж: стеллажей и других конструкций, закрепляемых на фундаментах внутри зданий (\"применительно шкаф ШДП-15\")\n(т)",7.0000000000000007E-2,1299.29,3706.23]
[null,null,"Накладные расходы 93% ФОТ (от 3 562,48)",null,null,3313.11]
[null,null,"Сметная прибыль 62%*0.85 ФОТ (от 3 562,48)",null,null,1877.43]
[null,null,"Итого c накладными и см. прибылью",null,null,8896.77]
[83,"ФЕР20-02-002-01","Установка решеток жалюзийных площадью в свету: до 0,5 м2  (прим. Узел стыковочный УС-1вп Е190)\n(шт)",6,19.55,3986.88]
[null,null,"Накладные расходы 121% ФОТ (от 3 642,48)",null,null,4407.3999999999996]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 642,48)",null,null,2229.1999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,10623.48]
[84,"КП №24/10-1 от 24.10.2023 г п.8 (ТЦ_64.4.01.02_77_7721732282_24.10.2023_01)","Радиальный вентилятор для удаления продуктов АГПТ, ДПЭ-7 (1ЦМ), L=600мЗ/ч, Nуст = 0,75кВтДПЭ-7 (1ЦМ)в комплекте ( всасывающей двухзонной обвязкой\t\t\t\nРВ верхний-3м, РВ нижний с переходной муфтой (тройник)+ воздуховодами специальными рукавом напорным+Воздуховод специальный для УС-1вп (300x300)\tкомплект\t1+Шкаф для хранения дымососа ШДП-15\t\tкомплект\t1+Узел стыковочный УС-1вп Е190 (отсос загазованного и приток свежего воздуха) врезной размер 320x320\t\tкомплект\t6)\n(компл)",1,76286.63,453905.45]
["К1 сплит-система"]
[85,"ФЕР20-06-018-09","Установка сплит-систем с внутренним блоком кассетного типа мощностью: до 5 кВт\n(компл)",1,174.63,3703.53]
[null,null,"Накладные расходы 121% ФОТ (от 3 189,37)",null,null,3859.14]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 189,37)",null,null,1951.89]
[null,null,"Итого c накладными и см. прибылью",null,null,9514.56]
[86,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (термостат)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[87,"КП №24/10-1 от 24.10.2023 г п.9 (ТЦ_64.2.03.06_77_7721732282_24.10.2023_01)","Сплит-система в составе: - внутренний блок кассетного типа, - наружный блок, фреон - R-410А,Qх=5,28кВт, Nпотр=2,9кВт; L=2500 м3/ч,с низкотемпературным комплектом;\nсо встроенной дренажной помпой.в комплекте:- пульт управления беспроводной;-электронный термостат; - панель декоративная.\n(шт)",1,16873.63,100398.1]
[88,"ФЕРм12-01-105-01","Трубопровод из медных труб на номинальное давление до 2,5 МПа, диаметр труб наружный: 18 мм (прокладка 10м учтера в расценке на установку сплит систем)\n(100 м)",0.2,1089.33,8997.93]
[null,null,"Накладные расходы 90% ФОТ (от 8 439,44)",null,null,7595.5]
[null,null,"Сметная прибыль 46% ФОТ (от 8 439,44)",null,null,3882.14]
[null,null,"Итого c накладными и см. прибылью",null,null,20475.57]
[89,"ФССЦ-23.2.02.03-0001","Трубы медные круглого сечения твердые, универсальные в штангах, размером 6х1 мм\n(м)",15.6,24.27,3596.81]
[90,"ФССЦ-23.2.02.03-0004","Трубы медные круглого сечения твердые, универсальные в штангах, размером 12х1 мм\n(м)",15.6,42.34,6664.49]
[91,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками (прокладка 10м учтена в расценке на установку сплит систем)\n(10 м)",2,145.80000000000001,6087.2]
[null,null,"Накладные расходы 97% ФОТ (от 3 116,02)",null,null,3022.54]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 3 116,02)",null,null,1456.74]
[null,null,"Итого c накладными и см. прибылью",null,null,10566.48]
[92,"ФССЦ-12.2.07.04-0182","Трубки из вспененного каучука, толщина 9 мм, диаметр 10 мм\n(10 м)",1.65,189.3,765.25]
[93,"ФССЦ-12.2.07.04-0183","Трубки из вспененного каучука, толщина 9 мм, диаметр 12 мм\n(10 м)",1.65,207.4,787.08]
["К6 сплит-система"]
[94,"ФЕР20-06-018-09","Установка сплит-систем с внутренним блоком кассетного типа мощностью: до 5 кВт\n(компл)",1,174.63,3703.53]
[null,null,"Накладные расходы 121% ФОТ (от 3 189,37)",null,null,3859.14]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 189,37)",null,null,1951.89]
[null,null,"Итого c накладными и см. прибылью",null,null,9514.56]
[95,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (термостат)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[96,"КП №24/10-1 от 24.10.2023 г п.10 (ТЦ_64.2.03.06_77_7721732282_24.10.2023_01)","Сплит-система в составе: - внутренний блок кассетного типа,- наружный блок, фреон - R-410А,Qх=3,52кВт, Nпотр=1,65кВт; L=2500 м3/ч,с низкотемпературным комплектом;\nсо встроенной дренажной помпой.в комплекте:- пульт управления беспроводной;\n- электронный термостат;- панель декоративная.\n(шт)",1,15574.9,92670.66]
[97,"ФЕРм12-01-105-01","Трубопровод из медных труб на номинальное давление до 2,5 МПа, диаметр труб наружный: 18 мм (прокладка 10м учтера в расценке на установку сплит систем)\n(100 м)",0.2,1089.33,8997.93]
[null,null,"Накладные расходы 90% ФОТ (от 8 439,44)",null,null,7595.5]
[null,null,"Сметная прибыль 46% ФОТ (от 8 439,44)",null,null,3882.14]
[null,null,"Итого c накладными и см. прибылью",null,null,20475.57]
[98,"ФССЦ-23.2.02.03-0001","Трубы медные круглого сечения твердые, универсальные в штангах, размером 6х1 мм\n(м)",15.6,24.27,3596.81]
[99,"ФССЦ-23.2.02.03-0004","Трубы медные круглого сечения твердые, универсальные в штангах, размером 12х1 мм\n(м)",15.6,42.34,6664.49]
[100,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками (прокладка 10м учтера в расценке на установку сплит систем)\n(10 м)",2,145.80000000000001,6087.2]
[null,null,"Накладные расходы 97% ФОТ (от 3 116,02)",null,null,3022.54]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 3 116,02)",null,null,1456.74]
[null,null,"Итого c накладными и см. прибылью",null,null,10566.48]
[101,"ФССЦ-12.2.07.04-0182","Трубки из вспененного каучука, толщина 9 мм, диаметр 10 мм\n(10 м)",1.65,189.3,765.25]
[102,"ФССЦ-12.2.07.04-0183","Трубки из вспененного каучука, толщина 9 мм, диаметр 12 мм\n(10 м)",1.65,207.4,787.08]
["К2-К5 сплит-система"]
[103,"ФЕР20-06-018-03","Установка сплит-систем с внутренним блоком настенного типа мощностью: до 5 кВт\n(компл)",4,152.08000000000001,12211.27]
[null,null,"Накладные расходы 121% ФОТ (от 10 628,73)",null,null,12860.76]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 10 628,73)",null,null,6504.78]
[null,null,"Итого c накладными и см. прибылью",null,null,31576.81]
[104,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (термостат)\n(шт)",4,7.28,1157.56]
[null,null,"Накладные расходы 90% ФОТ (от 1 119,76)",null,null,1007.78]
[null,null,"Сметная прибыль 46% ФОТ (от 1 119,76)",null,null,515.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2680.43]
[105,"КП №24/10-1 от 24.10.2023 г п.11 (ТЦ_64.2.03.06_77_7721732282_24.10.2023_01)","Сплит-система в составе: - внутренний блок настенного типа, - наружный блок, фреон - R-410А, Qх=2,29кВт, Nпотр=1,15кВт; L=530 м3/ч, в комплекте: - пульт управления беспроводной; - электронный термостат; -дренажная помпа.\n(шт)",4,7330.72,174471.14]
[106,"ФЕРм12-01-105-01","Трубопровод из медных труб на номинальное давление до 2,5 МПа, диаметр труб наружный: 18 мм (прокладка 40м учтера в расценке на установку сплит систем)\n(100 м)",0.88,1089.33,39590.910000000003]
[null,null,"Накладные расходы 90% ФОТ (от 37 133,54)",null,null,33420.19]
[null,null,"Сметная прибыль 46% ФОТ (от 37 133,54)",null,null,17081.43]
[null,null,"Итого c накладными и см. прибылью",null,null,90092.53]
[107,"ФССЦ-23.2.02.03-0001","Трубы медные круглого сечения твердые, универсальные в штангах, размером 6х1 мм\n(м)",64,24.27,14756.16]
[108,"ФССЦ-23.2.02.03-0003","Трубы медные круглого сечения твердые, универсальные в штангах, размером 10х1 мм(прим.9,53*1мм)\n(м)",64,37.119999999999997,25823.64]
[109,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками (прокладка 10м учтера в расценке на установку сплит систем)\n(10 м)",8.8000000000000007,145.80000000000001,26783.68]
[null,null,"Накладные расходы 97% ФОТ (от 13 710,48)",null,null,13299.17]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 13 710,48)",null,null,6409.65]
[null,null,"Итого c накладными и см. прибылью",null,null,46492.5]
[110,"ФССЦ-12.2.07.04-0180","Трубки из вспененного каучука, толщина 9 мм, диаметр 6 мм\n(10 м)",7.04,165.9,2803.05]
[111,"ФССЦ-12.2.07.04-0182","Трубки из вспененного каучука, толщина 9 мм, диаметр 10 мм\n(10 м)",7.04,189.3,3265.05]
["ПК1,ПК1р прецизионная система кондиционирования ( (Замена согласно письма № И/459 от 08.11.2023 г.)"]
[112,"ФЕРм07-01-035-01","Агрегат или машина компрессорно-конденсаторная, масса: 0,18 т (вес 162 кг)\n(шт)",2,620.75,33696.26]
[null,null,"Накладные расходы 91% ФОТ (от 29 735,14)",null,null,27058.98]
[null,null,"Сметная прибыль 47% ФОТ (от 29 735,14)",null,null,13975.52]
[null,null,"Итого c накладными и см. прибылью",null,null,74730.759999999995]
[113,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (датчики утечки, датчик выносной)\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[114,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (регулируемое основание АВ35)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[115,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (модуль-Пленум для раздачи воздуха,реле контроля фаз)\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[116,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Дренажная помпа DP)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[117,"ФЕРм11-05-001-01","Механизм исполнительный, масса: до 20 кг (обратный клапан фреона)\n(шт)",1,49.48,815.06]
[null,null,"Накладные расходы 90% ФОТ (от 399,84)",null,null,359.86]
[null,null,"Сметная прибыль 46% ФОТ (от 399,84)",null,null,183.93]
[null,null,"Итого c накладными и см. прибылью",null,null,1358.85]
[118,"КП №24/10-1 от 24.10.2023 г п.12 (ТЦ_64.2.03.06_77_7721732282_24.10.2023_01)","AR17U(WL-SS-DP-LTK-AB35) прецизионная система кондиционирования ROYAL Clima в составе:\t(- Датчик утечки воды  WL,\t- Дренажная помпа DP,- низкотемпературный комплект LTK;шт1- регулируемое основание АВ35;шт1- обратный клапан фреона;\t\tшт1- модуль-Пленум для раздачи воздуха;шт\t1- реле контроля фаз;шт1- карта мониторинга;шт1- выносной датчик на подаче.шт1\n(шт)",2,287943.76,3426530.74]
[119,"ФЕРм12-01-105-01","Трубопровод из медных труб на номинальное давление до 2,5 МПа, диаметр труб наружный: 18 мм\n(100 м)",0.6,1089.33,26993.8]
[null,null,"Накладные расходы 90% ФОТ (от 25 318,32)",null,null,22786.49]
[null,null,"Сметная прибыль 46% ФОТ (от 25 318,32)",null,null,11646.43]
[null,null,"Итого c накладными и см. прибылью",null,null,61426.720000000001]
[120,"ФССЦ-23.2.02.03-0004","Трубы медные круглого сечения твердые, универсальные в штангах, размером 12х1 мм\n(м)",40,42.34,17088.419999999998]
[121,"ФССЦ-23.2.02.03-0005","Трубы медные круглого сечения твердые, универсальные в штангах, размером 15х1 мм (прим.16*1)\n(м)",40,52.34,20496.34]
[122,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками\n(10 м)",6,145.80000000000001,18261.599999999999]
[null,null,"Накладные расходы 97% ФОТ (от 9 348,05)",null,null,9067.61]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 9 348,05)",null,null,4370.21]
[null,null,"Итого c накладными и см. прибылью",null,null,31699.42]
[123,"ФССЦ-12.2.07.04-0183","Трубки из вспененного каучука, толщина 9 мм, диаметр 12 мм\n(10 м)",4.4000000000000004,207.4,2098.89]
[124,"ФССЦ-12.2.07.04-0175","Трубки из вспененного каучука, толщина 6 мм, диаметр 15 мм\n(10 м)",4.4000000000000004,163.4,1603.28]
["Клапаны противопожарные"]
[125,"ФЕР20-02-004-16","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 3200 мм\n(шт)",4,269.31,19968.650000000001]
[null,null,"Накладные расходы 121% ФОТ (от 12 643,97)",null,null,15299.2]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 12 643,97)",null,null,7738.11]
[null,null,"Итого c накладными и см. прибылью",null,null,43005.96,{"$f":"F5041/D5038*1.2*1.0224*1.0192","v":13444.051181783039}]
[126,"КП №24/10-1 от 24.10.2023 г п.13","Клапан  противопожарный КПУ-1Н-О-Н-700х600-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,5839.26,69487.179999999993,{"$f":"F5042/D5042*1.2*1.0224*1.0192","v":43444.639040624636}]
[127,"КП №24/10-1 от 24.10.2023 г п.14","Клапан  противопожарный КПУ-1Н-О-Н-600х350-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,4980.84,59272.05,{"$f":"F5043/D5043*1.2*1.0224*1.0192","v":37057.955401958403}]
["Воздуховоды"]
[128,"ФЕР20-01-001-11","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,7 мм, периметром до 2400 мм\n(100 м2)",9.4999999999999998E-3,1695.71,543.58000000000004]
[null,null,"Накладные расходы 121% ФОТ (от 504,75)",null,null,610.75]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 504,75)",null,null,308.91000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1463.24]
[129,"ФССЦ-19.1.01.03-0029","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 1800 мм (прим. периметр 1900)\n(м2)",0.95,143.93,734.26]
[130,"ФССЦ-19.2.03.08-0002","Сетки металлические в рамках, площадь в свету до 0,2 м2\n(м2)",0.42,75,189.95]
[131,"ФЕР20-01-001-12","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,7 мм, периметром до 3200 мм (прим.периметр 2600мм)\n(100 м2)",1.2999999999999999E-2,1436.53,609.01]
[null,null,"Накладные расходы 121% ФОТ (от 560,19)",null,null,677.83]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 560,19)",null,null,342.84]
[null,null,"Итого c накладными и см. прибылью",null,null,1629.68]
[132,"ФССЦ-19.1.01.03-0038","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 2600 мм\n(м2)",1.3,153.36000000000001,1004.81]
[133,"ФССЦ-19.2.03.08-0002","Сетки металлические в рамках, площадь в свету до 0,2 м2\n(м2)",0.84,75,379.89]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,11009492.810000001]
["Накладные расходы",null,null,null,null,431366.27]
["Сметная прибыль",null,null,null,null,218700.07]
["Итого по разделу 1 Вентиляция",null,null,null,null,11659559.15]
["Раздел 2. Общеобменная вентиляция (приток)"]
["Воздухораспределители, решетки"]
[134,"ФЕР20-02-002-01","Установка решеток жалюзийных площадью в свету: до 0,5 м2\n(шт)",19,20.329999999999998,13212.68]
[null,null,"Накладные расходы 121% ФОТ (от 12 111,24)",null,null,14654.6]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 12 111,24)",null,null,7412.08]
[null,null,"Итого c накладными и см. прибылью",null,null,35279.360000000001]
[135,"КП №24/10-1 от 24.10.2023 г п.15","Диффузоры 4АПР 300x300 + ЗКСД\n(шт)",4,423.48,14127.28]
[136,"КП №24/10-1 от 24.10.2023 г п.16","Диффузоры 4АПР 450x450 + ЗКСД\n(шт)",6,730.32,36545.17]
[137,"КП №24/10-1 от 24.10.2023 г п.17","Диффузоры 4АПР 600x600 + ЗКСД\n(шт)",9,1077.3499999999999,80866.039999999994]
[138,"ФЕР20-02-002-01","Установка решеток жалюзийных площадью в свету: до 0,5 м2\n(шт)",12,20.329999999999998,8344.85]
[null,null,"Накладные расходы 121% ФОТ (от 7 649,21)",null,null,9255.5400000000009]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 7 649,21)",null,null,4681.32]
[null,null,"Итого c накладными и см. прибылью",null,null,22281.71]
[139,"ФССЦ-19.2.03.02-0107","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 100х200 мм\n(шт)",1,122.4,1791.94]
[140,"ФССЦ-19.2.03.02-0113","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 150х400 мм\n(шт)",3,160.84,7903.68]
[141,"ФССЦ-19.2.03.02-0131","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 300х1000 мм\n(шт)",6,692.82,68921.73]
[142,"ФССЦ-19.2.03.02-0133","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АРН размером 200х200 мм (250х200)\n(шт)",1,100.23,2809.45]
[143,"ФССЦ-19.2.03.02-0143","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АРН размером 500х1000 мм\n(шт)",1,934.79,14246.2]
[144,"ФЕР20-02-002-02","Установка решеток жалюзийных площадью в свету: до 1,0 м2\n(шт)",1,29.92,958.17]
[null,null,"Накладные расходы 121% ФОТ (от 835,41)",null,null,1010.85]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 835,41)",null,null,511.27]
[null,null,"Итого c накладными и см. прибылью",null,null,2480.29]
[145,"КП №24/10-1 от 24.10.2023 г п.18","Решетка вентиляционная наружная\nАРН 1200х800\n(шт)",1,1355.96,11308.74]
["Клапан огнезадерживающий"]
[146,"ФЕР20-02-004-15","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 1600 мм\n(шт)",4,231.05,15897.85]
[null,null,"Накладные расходы 121% ФОТ (от 9 588,05)",null,null,11601.54]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 588,05)",null,null,5867.89]
[null,null,"Итого c накладными и см. прибылью",null,null,33367.279999999999]
[147,"КП №24/10-1 от 24.10.2023 г п.25","Клапан  противопожарный EI90 КПУ-1Н-О-Н-150х200-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,3742.15,44531.53]
[148,"КП №24/10-1 от 24.10.2023 г п.26","Клапан  противопожарный EI90 КПУ-1Н-О-Н-250х200-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,3872.44,46082.04]
[149,"ФЕР20-02-006-01","Установка заслонок воздушных и клапанов воздушных КВР с электрическим или пневматическим приводом: диаметром до 250 мм\n(шт)",3,35.96,2837.12]
[null,null,"Накладные расходы 121% ФОТ (от 2 529,40)",null,null,3060.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 529,40)",null,null,1547.99]
[null,null,"Итого c накладными и см. прибылью",null,null,7445.68]
[150,"КП №24/10-1 от 24.10.2023 г п.27","Клапан  противопожарный EI90 КПУ-1Н-О-Н-100-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,3684.67,43847.57,{"$f":"F5095/D5095*1.2*1.0224*1.0192","v":27414.29212494336}]
[151,"КП №24/10-1 от 24.10.2023 г п.28","Клапан  противопожарный EI90 КПУ-1Н-О-Н-200-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4090.88,24340.720000000001,{"$f":"F5096/D5096*1.2*1.0224*1.0192","v":30436.514890629125}]
[152,"ФЕР20-02-006-07","Установка заслонок воздушных и клапанов воздушных КВР с электрическим или пневматическим приводом: периметром до 1600 мм\n(шт)",1,33.9,1034.6400000000001]
[null,null,"Накладные расходы 121% ФОТ (от 948,60)",null,null,1147.81]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 948,60)",null,null,580.54]
[null,null,"Итого c накладными и см. прибылью",null,null,2762.99]
[153,"КП №24/10-1 от 24.10.2023 г п.54 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан  противопожарный EI90 КПУ-1Н-О-Н-1120-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,9272.92,55173.87]
[154,"ФЕР20-02-004-16","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 3200 мм\n(шт)",6,269.31,29952.97]
[null,null,"Накладные расходы 121% ФОТ (от 18 965,96)",null,null,22948.81]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 18 965,96)",null,null,11607.17]
[null,null,"Итого c накладными и см. прибылью",null,null,64508.95]
[155,"КП №24/10-1 от 24.10.2023 г п.29","Клапан  противопожарный EI90 КПУ-1Н-О-Н-300х250-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4010.41,23861.919999999998,{"$f":"F5106/D5106*1.2*1.0224*1.0192","v":29837.806087864319},{"$f":"(G5095+G5096+G5107+G5106+G5108+G5109)/6","v":33501.574470873595}]
[156,"КП №24/10-1 от 24.10.2023 г п.30","Клапан  противопожарный EI90 КПУ-1Н-О-Н-400х300-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4244.17,25252.79,{"$f":"F5107/D5107*1.2*1.0224*1.0192","v":31577.000140707838}]
[157,"КП №24/10-1 от 24.10.2023 г п.31","Клапан  противопожарный EI90 КПУ-1Н-О-Н-700х400-2*ф-МВ220-Т-СН-КЛ\n(шт)",3,4964.63,88618.559999999998,{"$f":"F5108/D5108*1.2*1.0224*1.0192","v":36937.282066513922}]
[158,"КП №24/10-1 от 24.10.2023 г п.32 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан  противопожарный EI90 КПУ-1Н-О-Н-1000х500-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,6022.31,35832.74,{"$f":"F5109/D5109*1.2*1.0224*1.0192","v":44806.551514583036}]
[159,"ФЕР20-02-004-17","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 4500 мм (компл)\n(шт)",1,321.33,6339.11]
[null,null,"Накладные расходы 121% ФОТ (от 4 170,06)",null,null,5045.7700000000004]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 170,06)",null,null,2552.08]
[null,null,"Итого c накладными и см. прибылью",null,null,13936.96]
[160,"КП №24/10-1 от 24.10.2023 г п.33 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Кассета 1600х500 из 2-х клапанов противопожарных нормально-открытых, с электроприводом, EI90 КПУ-1Н-О-Н-800х500-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,11568.74,68834]
[161,"ФЕР20-02-004-07","Установка клапанов обратных: периметром до 2400 мм\n(шт)",2,45.13,2545.3000000000002]
[null,null,"Накладные расходы 121% ФОТ (от 2 253,86)",null,null,2727.17]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 253,86)",null,null,1379.36]
[null,null,"Итого c накладными и см. прибылью",null,null,6651.83,{"$f":"F5118/D5115*1.2*1.0224*1.0192","v":4158.8441682278399}]
[162,"КП №24/10-1 от 24.10.2023 г п.34","Клапан обратный универсальный \nобщего назначения, прямоугольный         \nКЛАРА-700х400-Н\n(шт)",2,2162.39,25732.400000000001]
["Воздуховоды нормальные"]
[163,"ФЕР20-01-001-02","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, периметром до 600 мм\n(100 м2)",0.01,2569.9,944.83]
[null,null,"Накладные расходы 121% ФОТ (от 892,29)",null,null,1079.67]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 892,29)",null,null,546.08000000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,2570.58,{"$f":"F5124/D5121/100*1.2*1.0224*1.0192","v":3214.3460196556803}]
[164,"ФССЦ-19.1.01.03-0072","Воздуховоды из оцинкованной стали толщиной: 0,5 мм, периметром до 600 мм (100х150)\n(м2)",0.8,102.41,666.89,{"$f":"F5125/D5125*1.2*1.0224*1.0192","v":1042.3791600768}]
[165,"КП №24/10-1 от 24.10.2023 г п.19","Клапан РЕГУЛЯР-Л- 150x100-Н-1 *ручка\n(шт)",2,446.19,7442.49]
[166,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.9999999999999995E-4,12676.79,40.08]
[167,"ФЕР20-01-001-03","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, периметром до 1000 мм\n(100 м2)",0.26,2368.34,22504.720000000001]
[null,null,"Накладные расходы 121% ФОТ (от 21 205,04)",null,null,25658.1]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 21 205,04)",null,null,12977.48]
[null,null,"Итого c накладными и см. прибылью",null,null,61140.3,{"$f":"F5131/D5128/100*1.2*1.0224*1.0192","v":2940.4630015488005}]
[168,"ФССЦ-19.1.01.03-0077","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром до 1000 мм   (прим. 200x150)\n(м2)",21.7,111.37,16772.099999999999]
[169,"ФССЦ-19.1.01.03-0077","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром до 1000 мм  (прим. 200х200)\n(м2)",0.8,111.37,618.33000000000004]
[170,"ФССЦ-19.1.01.03-0077","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром до 1000 мм  (прим. 250x200)\n(м2)",3.51,111.37,2712.91]
[171,"КП №24/10-1 от 24.10.2023 г п.20","Клапан РЕГУЛЯР-Л- 250x200-Н-1 *ручка\n(шт)",1,863.22,7199.25]
[172,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",1.5100000000000001E-2,12676.79,1008.78]
[173,"ФЕР20-01-001-10","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,7 мм, периметром от 1100 до 1600 мм\n(100 м2)",0.36,2071.9,26989.47]
[null,null,"Накладные расходы 121% ФОТ (от 25 422,27)",null,null,30760.95]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 25 422,27)",null,null,15558.43]
[null,null,"Итого c накладными и см. прибылью",null,null,73308.850000000006,{"$f":"F5140/D5137/100*1.2*1.0224*1.0192","v":2546.3342276736003}]
[174,"ФССЦ-19.1.01.03-0078","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1100 до 1600 мм (300x250)\n(м2)",11.55,104.33,8892.98,{"$f":"F5141/D5141*1.2*1.0224*1.0192","v":962.77949722996368}]
[175,"ФССЦ-19.1.01.03-0078","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1100 до 1600 мм  (400x200)\n(м2)",1.2,104.33,923.95,{"$f":"F5142/D5142*1.2*1.0224*1.0192","v":962.78369241600012}]
[176,"ФССЦ-19.1.01.03-0078","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1100 до 1600 мм (400х300)\n(м2)",17.64,104.33,13582.01,{"$f":"F5143/D5143*1.2*1.0224*1.0192","v":962.77979366400007}]
[177,"ФССЦ-19.1.01.03-0078","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1100 до 1600 мм (500х400)\n(м2)",5.22,104.33,4019.17,{"$f":"F5144/D5144*1.2*1.0224*1.0192","v":962.78069807668976}]
[178,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.0899999999999998E-2,12676.79,1396.26]
[179,"ФЕР20-01-001-11","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,7 мм, периметром до 2400 мм\n(100 м2)",0.28000000000000003,1695.71,16021.41]
[null,null,"Накладные расходы 121% ФОТ (от 14 876,92)",null,null,18001.07]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 14 876,92)",null,null,9104.68]
[null,null,"Итого c накладными и см. прибылью",null,null,43127.16,{"$f":"F5149/D5146/100*1.2*1.0224*1.0192","v":1925.9913422131201}]
[180,"ФССЦ-19.1.01.03-0079","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1700 до 4000 мм  (700х400)\n(м2)",27.93,109.09,22760.22,{"$f":"F5150/D5150*1.2*1.0224*1.0192","v":1018.9831951629475}]
[181,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",1.6299999999999999E-2,12676.79,1088.95]
[182,"ФЕР20-01-001-01","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, диаметром до 200 мм\n(100 м2)",7.0000000000000007E-2,2569.9,6613.8]
[null,null,"Накладные расходы 121% ФОТ (от 6 246,02)",null,null,7557.68]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 6 246,02)",null,null,3822.56]
[null,null,"Итого c накладными и см. прибылью",null,null,17994.04,{"$f":"F5155/D5152/100*1.2*1.0224*1.0192","v":3214.3424469811193}]
[183,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (Ду 100,125,160,200)\n(м2)",6.67,96.29,4309.53,{"$f":"F5156/D5156*1.2*1.0224*1.0192","v":807.91482290777799}]
[184,"КП №24/10-1 от 24.10.2023 г п.21","Клапан РЕГУЛЯР-Л-100-Н-1*ручка\n(шт)",2,440.36,7345.13]
[185,"КП №24/10-1 от 24.10.2023 г п.22","Клапан РЕГУЛЯР-Л-160-Н-1*ручка\n(шт)",1,594.91999999999996,4961.6000000000004]
[186,"КП №24/10-1 от 24.10.2023 г п.23","Клапан РЕГУЛЯР-Л-200-Н-1*ручка\n(шт)",1,685.32,5715.57]
[187,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",4.1000000000000003E-3,12676.79,273.91000000000003]
[188,"ФЕР20-01-001-04","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,6 мм, диаметром до 250 мм\n(100 м2)",0.05,2570.94,4724.79]
[null,null,"Накладные расходы 121% ФОТ (от 4 461,87)",null,null,5398.86]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 461,87)",null,null,2730.66]
[null,null,"Итого c накладными и см. прибылью",null,null,12854.31,{"$f":"F5164/D5161/100*1.2*1.0224*1.0192","v":3214.6986426347516}]
[189,"ФССЦ-19.1.01.03-0073","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 250 мм\n(м2)",5.0999999999999996,93.52,3314.82,{"$f":"F5165/D5165*1.2*1.0224*1.0192","v":812.73932936131769}]
[190,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.8999999999999998E-3,12676.79,193.74]
[191,"ФЕР20-01-001-06","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,6 мм, диаметром до 450 мм\n(100 м2)",0.05,2071.9,3748.54]
[null,null,"Накладные расходы 121% ФОТ (от 3 530,87)",null,null,4272.3500000000004]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 530,87)",null,null,2160.89]
[null,null,"Итого c накладными и см. прибылью",null,null,10181.780000000001,{"$f":"F5170/D5167/100*1.2*1.0224*1.0192","v":2546.333046706176}]
[192,"ФССЦ-19.1.01.03-0074","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 450 мм (Ду 400)\n(м2)",4.9000000000000004,84.05,3158.85,{"$f":"F5171/D5171*1.2*1.0224*1.0192","v":806.11021670399998}]
[193,"КП №24/10-1 от 24.10.2023 г п.24","Клапан РЕГУЛЯР-Л-400-Н-1*ручка\n(шт)",2,1119.8499999999999,18679.080000000002]
[194,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.8999999999999998E-3,12676.79,193.74]
[195,"ФЕР20-01-001-01","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, диаметром до 200 мм\n(100 м2)",0.08,2569.9,7558.63]
[null,null,"Накладные расходы 121% ФОТ (от 7 138,31)",null,null,8637.36]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 7 138,31)",null,null,4368.6499999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,20564.64,{"$f":"F5177/D5174/100*1.2*1.0224*1.0192","v":3214.3460196556803}]
[196,"ФССЦ-19.1.01.01-0031","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 102 мм\n(м2)",0.74,62.55,704.03,{"$f":"F5178/D5178*1.2*1.0224*1.0192","v":1189.6547630633513}]
[197,"ФССЦ-19.1.01.01-0021","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 127 мм\n(м2)",0.72,66.31,510.37,{"$f":"F5179/D5179*1.2*1.0224*1.0192","v":886.36815321600011}]
[198,"ФССЦ-19.1.01.01-0022","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 160 мм\n(м2)",2.5099999999999998,67.95,1930.68,{"$f":"F5180/D5180*1.2*1.0224*1.0192","v":961.82946686266155}]
[199,"ФССЦ-19.1.01.01-0023","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 203 мм\n(м2)",3.57,80.72,2947.98,{"$f":"F5181/D5181*1.2*1.0224*1.0192","v":1032.5659950381178}]
[200,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",4.7000000000000002E-3,12676.79,313.99]
["Воздуховоды плотные"]
[201,"ФЕР20-01-002-10","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, периметром от 1100 до 1600 мм\n(100 м2)",0.65,2771.72,53217.69,{"$f":"F5184/(D5184*100)*1.2*1.0224*1.0192","v":1023.774161872896}]
[null,null,"Накладные расходы 121% ФОТ (от 45 901,32)",null,null,55540.6]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 45 901,32)",null,null,28091.61]
[null,null,"Итого c накладными и см. прибылью",null,null,136849.9]
[202,"ФССЦ-19.1.01.03-0077","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром до 1000 мм (200х150)\n(м2)",17.079999999999998,111.37,13201.27]
[203,"ФССЦ-19.1.01.03-0077","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром до 1000 мм (250х200)\n(м2)",47.7,111.37,36867.699999999997]
[204,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",3.78E-2,12676.79,2525.29]
[205,"ФЕР20-01-002-12","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, периметром до 3200 мм\n(100 м2)",1.61,1676.35,77274.490000000005]
[null,null,"Накладные расходы 121% ФОТ (от 69 377,36)",null,null,83946.61]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 69 377,36)",null,null,42458.94]
[null,null,"Итого c накладными и см. прибылью",null,null,203680.04]
[206,"ФССЦ-19.1.01.03-0079","Воздуховоды из оцинкованной стали толщиной: 0,7 мм, периметром от 1700 до 4000 мм (1000х500)\n(м2)",160.5,109.09,130791.82]
[207,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",9.3600000000000003E-2,12676.79,6253.11]
[208,"ФЕР20-01-002-15","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса П (плотные) толщиной: 0,9 мм, периметром до 4500 мм\n(100 м2)",0.71,1504.45,29195.07,{"$f":"F5197/(D5197*100)*1.2*1.0224*1.0192","v":514.17703314431992}]
[null,null,"Накладные расходы 121% ФОТ (от 25 779,53)",null,null,31193.23]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 25 779,53)",null,null,15777.07]
[null,null,"Итого c накладными и см. прибылью",null,null,76165.37]
[209,"ФССЦ-19.1.01.03-0081","Воздуховоды из оцинкованной стали толщиной: 0,9 мм, периметром от 4200 до 5200 мм (прим.1600х500)\n(м2)",70.98,117.94,63036.5]
[210,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",4.1300000000000003E-2,12676.79,2759.12]
[211,"ФЕР20-01-002-17","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,9 мм, периметром до 7200 мм\n(100 м2)",0.13,1484.35,4250.1899999999996]
[null,null,"Накладные расходы 121% ФОТ (от 3 333,41)",null,null,4033.43]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 333,41)",null,null,2040.05]
[null,null,"Итого c накладными и см. прибылью",null,null,10323.67]
[212,"ФССЦ-19.1.01.03-0063","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 1,0 мм, периметром 6400 мм (применит.1800х1400)\n(м2)",13.44,167.51,13688.11]
[213,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",7.6E-3,12676.79,507.73]
[214,"ФЕР20-01-002-04","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,6 мм, диаметром до 250 мм\n(100 м2)",0.1,3907.02,10764.22,{"$f":"F5209/(D5209*100)*1.2*1.0224*1.0192","v":1345.9969233285121}]
[null,null,"Накладные расходы 121% ФОТ (от 8 923,74)",null,null,10797.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 8 923,74)",null,null,5461.33]
[null,null,"Итого c накладными и см. прибылью",null,null,27023.279999999999]
[215,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (ду 100)\n(м2)",9.73,96.29,6286.61]
[216,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.7999999999999996E-3,12676.79,387.48]
[217,"ФЕР20-01-002-19","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 1,0 мм, диаметром до 1250 мм\n(100 м2)",1.17,1664.54,52894.14]
[null,null,"Накладные расходы 121% ФОТ (от 46 412,81)",null,null,56159.5]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 46 412,81)",null,null,28404.639999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,137458.28]
[218,"ФССЦ-19.1.01.03-0083","Воздуховоды из оцинкованной стали, толщина 1,0 мм, диаметр до 1250 мм (Ду 1100)\n(м2)",116.75,109.41,96824.02]
[219,"ФССЦ-20.2.02.02-0013","Колпачки заглушки 2\" (прим. Лючки)\n(10 шт)",2,35.700000000000003,450.53]
[220,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",6.8000000000000005E-2,12676.79,4542.8500000000004]
["Огнезащита"]
[221,"ФЕР26-01-054-02","Оклеивание поверхности изоляции: рулонными материалами на битумной мастике (прим.обкладка поверхности защищаемого воздуховода материалом PRO-МБО на клее и закрепеление скочем)\n(100 м2)",2.464,1646.83,106070.35]
[null,null,"Накладные расходы 97% ФОТ (от 59 352,08)",null,null,57571.519999999997]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 59 352,08)",null,null,27747.1]
[null,null,"Итого c накладными и см. прибылью",null,null,191388.97]
[222,"ФССЦ-08.3.02.01-0041","Лента стальная упаковочная мягкая нормальной точности 0,7х20-50 мм\n(т)",-0.1165472,7590,-8315.18]
[223,"ФССЦ-01.2.03.03-0107","Мастика битумно-масляная морозостойкая горячего применения\n(т)",-0.44352000000000003,3960,-37743.730000000003]
[224,"КП №24/10-1 от 24.10.2023 г п.35","Огнезащита воздуховодов толщиной 5 мм PRO-МБОР-VENT-5-1НФ (EI не менее 15 минут)\n(м2)",283.39999999999998,58.59,138483.24]
[225,"КП №24/10-1 от 24.10.2023 г п.36","Огнезащитный состав «Kleber»\n(кг)",172.5,12.4,17845.14]
[226,"КП №24/10-1 от 24.10.2023 г п.62","Скотч алюминиевый\n(м.)",492.8,1.67,6854.48]
[227,"ФЕР26-01-011-01","Изоляция плоских и криволинейных поверхностей матами минераловатными прошивными безобкладочными и в обкладках, плитами минераловатными на синтетическом связующем, плитами из стеклянного штапельного волокна (Крепление прошивного мата из супертонкого базальтового волокна на воздуховоды при помощи сетки Манье BOS-Manie)\n(м3)",17.82,375.83,183803.8]
[null,null,"Накладные расходы 97% ФОТ (от 160 013,59)",null,null,155213.18]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 160 013,59)",null,null,74806.350000000006]
[null,null,"Итого c накладными и см. прибылью",null,null,413823.33]
[228,"ФССЦ-08.3.05.05-0054","Сталь листовая оцинкованная, толщина 0,8 мм\n(т)",-1.0692E-3,11000,-86.56]
[229,"ФССЦ-08.3.03.05-0020","Проволока стальная низкоуглеродистая разного назначения оцинкованная, диаметр 6,0-6,3 мм\n(т)",-5.3460000000000001E-2,12110,-4499.43]
[230,"ФССЦ-08.3.03.05-0011","Проволока стальная низкоуглеродистая разного назначения оцинкованная, диаметр 1,1 мм\n(т)",-3.5639999999999998E-2,14690,-3036.6]
[231,"ФССЦ-08.3.03.04-0025","Проволока стальная низкоуглеродистая общего назначения, диаметр 2,0 мм\n(кг)",-24.948,6.6,-1671.27]
[232,"ФССЦ-08.3.03.04-0021","Проволока стальная низкоуглеродистая общего назначения, диаметр 0,8 мм\n(кг)",8.91,8.94,692.21]
[233,"ФССЦ-08.3.02.01-0041","Лента стальная упаковочная мягкая нормальной точности 0,7х20-50 мм\n(т)",-0.12937319999999999,7590,-9230.26]
[234,"КП №24/10-1 от 24.10.2023 г п.37","Теплоогнезащитное покрытие воздуховодов PRO-VENT\nтолщиной 60 мм, EI 150\n(м2)",297,71.61,177376.86]
[235,"КП №24/10-1 от 24.10.2023 г п.38","металлическая сетка (расход сетки 1,1 кг/м2)\tBos-Manie\n(м2)",326.7,14.9,40584.959999999999]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2247380.59]
["Накладные расходы",null,null,null,null,627274.5]
["Сметная прибыль",null,null,null,null,312196.21999999997]
["Итого по разделу 2 Общеобменная вентиляция (приток)",null,null,null,null,3186851.31]
["Раздел 3. Общеобменная вентиляция (вытяжка)"]
["Воздухораспределители, решетки"]
[236,"ФЕР20-02-002-01","Установка решеток жалюзийных площадью в свету: до 0,5 м2\n(шт)",22,20.329999999999998,15298.89]
[null,null,"Накладные расходы 121% ФОТ (от 14 023,54)",null,null,16968.48]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 14 023,54)",null,null,8582.41]
[null,null,"Итого c накладными и см. прибылью",null,null,40849.78,{"$f":"F5253/D5250*1.2*1.0224*1.0192","v":2321.8199738935855}]
[237,"КП №24/10-1 от 24.10.2023 г п.15","Диффузоры 4АПР 300x300 + ЗКСД\n(шт)",3,423.48,10595.46,{"$f":"F5254/D5254*1.2*1.0224*1.0192","v":4416.3152125747201}]
[238,"КП №24/10-1 от 24.10.2023 г п.16","Диффузоры 4АПР 450x450 + ЗКСД\n(шт)",5,730.32,30454.31,{"$f":"F5255/D5255*1.2*1.0224*1.0192","v":7616.2337005547524}]
[239,"КП №24/10-1 от 24.10.2023 г п.17","Диффузоры 4АПР 600x600 + ЗКСД\n(шт)",5,1077.3499999999999,44925.58,{"$f":"F5256/D5256*1.2*1.0224*1.0192","v":11235.313373147135},{"$f":"AVERAGE(G5254:G5256)","v":7755.9540954255353}]
[240,"ФССЦ-19.1.05.04-0006","Диффузоры потолочные пластиковые универсальные, диаметр 100 мм\n(шт)",4,25.25,2662.36,{"$f":"F5257/D5257*1.2*1.0224*1.0192","v":832.27776113664004}]
[241,"ФССЦ-19.1.05.04-0007","Диффузоры потолочные пластиковые универсальные, диаметр 125 мм\n(шт)",5,29.2,4099.68,{"$f":"F5258/D5258*1.2*1.0224*1.0192","v":1025.2775708098561}]
[242,"ФЕР20-02-002-01","Установка решеток жалюзийных площадью в свету: до 0,5 м2\n(шт)",10,20.329999999999998,6954.04]
[null,null,"Накладные расходы 121% ФОТ (от 6 374,34)",null,null,7712.95]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 6 374,34)",null,null,3901.1]
[null,null,"Итого c накладными и см. прибылью",null,null,18568.09,{"$f":"F5262/D5259*$H$2*$I$2*$J$2","v":2321.8209969776644}]
[243,"ФССЦ-19.2.03.02-0107","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 100х200 мм\n(шт)",3,122.4,5375.81,{"$f":"F5263/D5263*1.2*1.0224*1.0192","v":2240.7022897459206}]
[244,"ФССЦ-19.2.03.02-0107","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 100х200 мм (150х150)\n(шт)",2,122.4,3583.87,{"$f":"F5264/D5264*1.2*1.0224*1.0192","v":2240.70020568576},{"$f":"AVERAGE(G5263:G5266)","v":4131.4570126502404}]
[245,"ФССЦ-19.2.03.02-0133","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АРН размером 200х200 мм (250х200)\n(шт)",1,100.23,2809.45,{"$f":"F5265/D5265*1.2*1.0224*1.0192","v":3513.0376899071998}]
[246,"ФССЦ-19.2.03.02-0123","Решетки вентиляционные алюминиевые \"АРКТОС\" типа: АМР, размером 200х700 мм\n(шт)",1,416.02,6822.73,{"$f":"F5266/D5266*1.2*1.0224*1.0192","v":8531.3878652620806}]
["Клапана"]
[247,"ФЕР20-02-004-15","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 1600 мм\n(шт)",4,231.05,15897.85]
[null,null,"Накладные расходы 121% ФОТ (от 9 588,05)",null,null,11601.54]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 588,05)",null,null,5867.89]
[null,null,"Итого c накладными и см. прибылью",null,null,33367.279999999999,{"$f":"F5271/D5268*$H$2*$I$2*$J$2","v":10430.91283433472}]
[248,"КП №24/10-1 от 24.10.2023 г п.44","Клапан  противопожарный EI90 КПУ-1Н-О-Н-150х150-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,3934.4,46819.34]
[249,"КП №24/10-1 от 24.10.2023 г п.45","Клапан  противопожарный EI90 КПУ-1Н-О-Н-200х200-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4061.12,24163.65]
[250,"КП №24/10-1 от 24.10.2023 г п.46","Клапан  противопожарный EI90 КПУ-1Н-О-Н-500х300-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4694.71,27933.5]
[251,"ФЕР20-02-006-01","Установка заслонок воздушных и клапанов воздушных КВР с электрическим или пневматическим приводом: диаметром до 250 мм\n(шт)",17,35.96,16077.03]
[null,null,"Накладные расходы 121% ФОТ (от 14 333,26)",null,null,17343.240000000002]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 14 333,26)",null,null,8771.9599999999991]
[null,null,"Итого c накладными и см. прибылью",null,null,42192.23]
[252,"КП №24/10-1 от 24.10.2023 г п.47","Клапан  противопожарный EI90 КПУ-1Н-О-Н-100-2*ф-МВ220-Т-СН-КЛ\n(шт)",4,3930.31,93541.43]
[253,"КП №24/10-1 от 24.10.2023 г п.48","Клапан  противопожарный EI90 КПУ-1Н-О-Н-125-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4036.59,24017.72]
[254,"КП №24/10-1 от 24.10.2023 г п.49","Клапан  противопожарный EI90 КПУ-1Н-О-Н-200-2*ф-МВ220-Т-СН-КЛ\n(шт)",6,4363.6000000000004,155780.53]
[255,"КП №24/10-1 от 24.10.2023 г п.50 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан  противопожарный EI90 КПУ-1В-О-Н-200-2*ф-МВ220-Т-СН-КЛ\n(шт)",4,10239.65,243703.67]
[256,"КП №24/10-1 от 24.10.2023 г п.51","Клапан  противопожарный EI90 КПУ-1Н-О-Н-250-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,4584.34,27276.83]
[257,"КП №24/10-1 от 24.10.2023 г п.52 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан  противопожарный EI90 КПУ-1В-О-Н-250-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,10460.39,62239.32]
[258,"ФЕР20-02-006-02","Установка заслонок воздушных и клапанов воздушных КВР с электрическим или пневматическим приводом: диаметром до 355 мм\n(шт)",3,33.9,3103.9]
[null,null,"Накладные расходы 121% ФОТ (от 2 845,80)",null,null,3443.42]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 845,80)",null,null,1741.63]
[null,null,"Итого c накладными и см. прибылью",null,null,8288.9500000000007]
[259,"КП №24/10-1 от 24.10.2023 г п.53 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)(","Клапан  противопожарный EI90 КПУ-1Н-О-Н-315-2*ф-МВ220-Т-СН-КЛ\n(шт)",2,10754.7,127980.93]
[260,"КП №24/10-1 от 24.10.2023 г п.54 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Клапан  противопожарный EI90 КПУ-1Н-О-Н-1120-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,9272.92,55173.87]
[261,"ФЕР20-02-004-16","Установка клапанов: огнезадерживающих с ручной регулировкой периметром до 3200 мм (компл.)\n(шт)",2,269.31,9984.32]
[null,null,"Накладные расходы 121% ФОТ (от 6 321,99)",null,null,7649.61]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 6 321,99)",null,null,3869.06]
[null,null,"Итого c накладными и см. прибылью",null,null,21502.99]
[262,"КП №24/10-1 от 24.10.2023 г п.33 (ТЦ_69.2.02.05_77_7721732282_24.10.2023_01)","Кассета 1600х500 из 2-х клапанов противопожарных \nнормально-открытых, с электроприводом, EI90\nКПУ-1Н-О-Н-800х500-2*ф-МВ220-Т-СН-КЛ\n(шт)",1,11568.74,68834]
[263,"ФЕР20-02-004-01","Установка клапанов обратных: диаметром до 355 мм\n(шт)",6,23.03,4017.16]
[null,null,"Накладные расходы 121% ФОТ (от 3 639,87)",null,null,4404.24]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 639,87)",null,null,2227.6]
[null,null,"Итого c накладными и см. прибылью",null,null,10649]
[264,"КП №24/10-1 от 24.10.2023 г п.56","Клапан обратный универсальный НЕРПА-КО -200-В\n(шт)",4,1822.67,60804.29]
[265,"КП №24/10-1 от 24.10.2023 г п.57","Клапан обратный универсальный НЕРПА-КО -315-В\n(шт)",2,2916.27,48643.44]
["Зонты"]
[266,"ФЕР20-02-009-07","Установка зонтов над шахтами из листовой стали круглого сечения диаметром: 630 мм\n(шт)",1,21.43,642.36]
[null,null,"Накладные расходы 121% ФОТ (от 542,44)",null,null,656.35]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 542,44)",null,null,331.97]
[null,null,"Итого c накладными и см. прибылью",null,null,1630.68]
[267,"ФССЦ-19.2.02.01-0007","Зонты вентиляционных систем из листовой и сортовой стали, круглые, диаметр шахты 630 мм\n(шт)",1,339.05,1912.24]
[268,"ФЕР20-02-009-10","Установка зонтов над шахтами из листовой стали круглого сечения диаметром: 1000 мм\n(шт)",1,38.700000000000003,1190.1400000000001]
[null,null,"Накладные расходы 121% ФОТ (от 1 030,61)",null,null,1247.04]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 030,61)",null,null,630.73]
[null,null,"Итого c накладными и см. прибылью",null,null,3067.91]
[269,"ФССЦ-19.2.02.01-0010","Зонты вентиляционных систем из листовой и сортовой стали, круглые, диаметр шахты 1000 мм\n(шт)",1,951.69,4920.24]
["Стаканы"]
[270,"ФЕР07-01-028-11","Установка опорных стаканов для вентиляционных устройств при высоте зданий: до 25 м (Монтажные стаканы)\n(100 шт)",0.02,6941.09,3622.72]
[null,null,"Накладные расходы 110% ФОТ (от 2 455,42)",null,null,2700.96]
[null,null,"Сметная прибыль 73%*0.85 ФОТ (от 2 455,42)",null,null,1523.59]
[null,null,"Итого c накладными и см. прибылью",null,null,7847.27]
[271,"КП №24/10-1 от 24.10.2023 г п.58 (ТЦ_19.1.01.11_77_7721732282_24.10.2023_01)","Монтажный стакан СТАМ 200-40-Н\n(шт.)",1,6286.03,52425.49]
[272,"КП №24/10-1 от 24.10.2023 г п.59 (ТЦ_19.1.01.11_77_7721732282_24.10.2023_01)","Монтажный стакан СТАМ 200-136-Н\n(шт.)",1,13710.87,114348.66]
[273,"ФЕР20-02-013-02","Установка узлов прохода вытяжных вентиляционных шахт диаметром патрубка: до 355 мм (Насадки с водоотводящим кольцом HBK-280)\n(10 шт)",0.2,424.8,3265.81]
[null,null,"Накладные расходы 121% ФОТ (от 3 154,93)",null,null,3817.47]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 154,93)",null,null,1930.82]
[null,null,"Итого c накладными и см. прибылью",null,null,9014.1]
[274,"КП №24/10-1 от 24.10.2023 г п.60","Насадки с водоотводящим кольцом HBK-280\n(шт)",2,569.37,9497.06]
[275,"ФЕР20-02-013-01","Установка узлов прохода вытяжных вентиляционных шахт диаметром патрубка: до 250 мм (Насадки с водоотводящим кольцом ∅160)\n(10 шт)",0.4,385.23,5968.19]
[null,null,"Накладные расходы 121% ФОТ (от 5 773,20)",null,null,6985.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 5 773,20)",null,null,3533.2]
[null,null,"Итого c накладными и см. прибылью",null,null,16486.96]
[276,"КП №24/10-1 от 24.10.2023 г п.61","Насадки с водоотводящим кольцом ∅160\n(шт)",4,216.99,7238.72]
["Воздуховоды нормальные"]
[277,"ФЕР20-01-001-02","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, периметром до 600 мм\n(100 м2)",0.02,2569.9,1889.66]
[null,null,"Накладные расходы 121% ФОТ (от 1 784,58)",null,null,2159.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 784,58)",null,null,1092.1600000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5141.16]
[278,"ФССЦ-19.1.01.03-0072","Воздуховоды из оцинкованной стали толщиной: 0,5 мм, периметром до 600 мм (100х150)\n(м2)",0.5,102.41,416.81]
[279,"ФССЦ-19.1.01.03-0072","Воздуховоды из оцинкованной стали толщиной: 0,5 мм, периметром до 600 мм (150х150)\n(м2)",0.6,102.41,500.17]
[280,"ФССЦ-19.1.01.03-0072","Воздуховоды из оцинкованной стали толщиной: 0,5 мм, периметром до 600 мм (200х100)\n(м2)",0.6,102.41,500.17]
[281,"КП №24/10-1 от 24.10.2023 г п.19","Клапан РЕГУЛЯР-Л- 150x100-Н-1 *ручка\n(шт)",1,446.19,3721.25]
[282,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",1E-3,12676.79,66.81]
[283,"ФЕР20-01-001-03","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, периметром до 1000 мм\n(100 м2)",0.01,2368.34,865.57]
[null,null,"Накладные расходы 121% ФОТ (от 815,58)",null,null,986.85]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 815,58)",null,null,499.14]
[null,null,"Итого c накладными и см. прибылью",null,null,2351.56]
[284,"ФССЦ-19.1.01.03-0047","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,55 мм, периметром 800 мм (применит. 200х200)\n(м2)",0.8,130.37,514.17999999999995]
[285,"КП №24/10-1 от 24.10.2023 г п.39","Клапан РЕГУЛЯР-Л- 200x200-Н-1 *ручка\n(шт)",1,813.65,6785.8]
[286,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.9999999999999995E-4,12676.79,40.08]
[287,"ФЕР20-01-001-01","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, диаметром до 200 мм\n(100 м2)",1.32,2569.9,124717.45]
[null,null,"Накладные расходы 121% ФОТ (от 117 782,11)",null,null,142516.35]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 117 782,11)",null,null,72082.649999999994]
[null,null,"Итого c накладными и см. прибылью",null,null,339316.45]
[288,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (Ду 100,125,160,200)\n(м2)",131.69,96.29,85085.69]
[289,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",9.6799999999999997E-2,12676.79,6466.89]
[290,"ФЕР20-01-001-04","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,6 мм, диаметром до 250 мм\n(100 м2)",0.47,2570.94,44413.09]
[null,null,"Накладные расходы 121% ФОТ (от 41 941,59)",null,null,50749.32]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 41 941,59)",null,null,25668.25]
[null,null,"Итого c накладными и см. прибылью",null,null,120830.66]
[291,"ФССЦ-19.1.01.03-0073","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 250 мм\n(м2)",47.1,93.52,30613.3]
[292,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.7300000000000001E-2,12676.79,1823.82]
[293,"ФЕР20-01-001-05","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,6 мм, диаметром до 355 мм\n(100 м2)",0.06,2335.04,5165.96]
[null,null,"Накладные расходы 121% ФОТ (от 4 894,54)",null,null,5922.39]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 894,54)",null,null,2995.46]
[null,null,"Итого c накладными и см. прибылью",null,null,14083.81]
[294,"ФССЦ-19.1.01.03-0074","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 450 мм (Ду 280,315)\n(м2)",6.26,84.05,4035.59]
[295,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",3.5000000000000001E-3,12676.79,233.82]
[296,"ФЕР20-01-001-06","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,6 мм, диаметром до 450 мм\n(100 м2)",0.01,2071.9,749.71]
[null,null,"Накладные расходы 121% ФОТ (от 706,17)",null,null,854.47]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 706,17)",null,null,432.18]
[null,null,"Итого c накладными и см. прибылью",null,null,2036.36]
[297,"ФССЦ-19.1.01.03-0074","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 450 мм (Ду 400)\n(м2)",1.26,84.05,812.28]
[298,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.9999999999999995E-4,12676.79,40.08]
[299,"ФЕР20-01-001-01","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса Н (нормальные) толщиной: 0,5 мм, диаметром до 200 мм (применит.)\n(100 м2)",0.05,2569.9,4724.1400000000003]
[null,null,"Накладные расходы 121% ФОТ (от 4 461,44)",null,null,5398.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 461,44)",null,null,2730.4]
[null,null,"Итого c накладными и см. прибылью",null,null,12852.88]
[300,"ФССЦ-19.1.01.01-0031","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 102 мм\n(м2)",0.74,62.55,704.03]
[301,"ФССЦ-19.1.01.01-0021","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 127 мм\n(м2)",0.51,66.31,361.52]
[302,"ФССЦ-19.1.01.01-0022","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 160 мм\n(м2)",2.0099999999999998,67.95,1546.08]
[303,"ФССЦ-19.1.01.01-0023","Воздуховоды типа: ALUDUCT (POLAR BEAR) неизолированные гибкие диаметром 203 мм\n(м2)",1.51,80.72,1246.9100000000001]
[304,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.9999999999999995E-4,12676.79,40.08]
["Воздуховоды плотные"]
[305,"ФЕР20-01-002-10","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, периметром от 1100 до 1600 мм\n(100 м2)",0.06,2771.72,4912.3999999999996]
[null,null,"Накладные расходы 121% ФОТ (от 4 237,04)",null,null,5126.82]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 237,04)",null,null,2593.0700000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,12632.29]
[306,"ФССЦ-19.1.01.03-0023","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 1200 мм (применит. 400х200)\n(м2)",0.6,148.62,463.69]
[307,"ФССЦ-19.1.01.03-0027","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 1600 мм (применит. 400х400 ; 500х300)\n(м2)",4.96,145.11000000000001,3836.24]
[308,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",3.5000000000000001E-3,12676.79,233.82]
[309,"ФЕР20-01-002-11","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, периметром до 2400 мм\n(100 м2)",0.01,1896.6,581.09]
[null,null,"Накладные расходы 121% ФОТ (от 531,32)",null,null,642.9]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 531,32)",null,null,325.17]
[null,null,"Итого c накладными и см. прибылью",null,null,1549.16]
[310,"ФССЦ-19.1.01.03-0030","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 2000 мм (применит.500х500)\n(м2)",1,142.99,773.58]
[311,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",5.9999999999999995E-4,12676.79,40.08]
[312,"ФЕР20-01-002-12","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, периметром до 3200 мм\n(100 м2)",0.48,1676.35,23038.36]
[null,null,"Накладные расходы 121% ФОТ (от 20 683,94)",null,null,25027.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 20 683,94)",null,null,12658.57]
[null,null,"Итого c накладными и см. прибылью",null,null,60724.5]
[313,"ФССЦ-19.1.01.03-0038","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 0,7 мм, периметром 2600 мм (применит. 800х500)\n(м2)",46.28,153.36000000000001,35771.4]
[314,"ФССЦ-19.1.01.03-0053","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 1,0 мм, периметром 3200 мм (применит. 800х800)\n(м2)",1.6,170.81,1628.84]
[315,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.7900000000000001E-2,12676.79,1863.91]
[316,"ФЕР20-01-002-15","Прокладка воздуховодов из листовой, оцинкованной стали и алюминия класса П (плотные) толщиной: 0,9 мм, периметром до 4500 мм\n(100 м2)",0.46,1504.45,18915.12]
[null,null,"Накладные расходы 121% ФОТ (от 16 702,24)",null,null,20209.71]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 16 702,24)",null,null,10221.77]
[null,null,"Итого c накладными и см. прибылью",null,null,49346.6]
[317,"ФССЦ-19.1.01.03-0080","Воздуховоды из оцинкованной стали толщиной: 0,9 мм, периметром до 7200 мм (применит. 1600х500)\n(м2)",45.78,113.78,40264.400000000001]
[318,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",2.6700000000000002E-2,12676.79,1783.74]
[319,"ФЕР20-01-002-17","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,9 мм, периметром до 7200 мм\n(100 м2)",0.13,1484.35,4250.1899999999996]
[null,null,"Накладные расходы 121% ФОТ (от 3 333,41)",null,null,4033.43]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 333,41)",null,null,2040.05]
[null,null,"Итого c накладными и см. прибылью",null,null,10323.67]
[320,"ФССЦ-19.1.01.03-0080","Воздуховоды из оцинкованной стали толщиной: 0,9 мм, периметром до 7200 мм (применит. 1500х1500)\n(м2)",9,113.78,7915.67]
[321,"ФССЦ-19.1.01.03-0063","Воздуховоды из оцинкованной стали с шиной и уголками толщиной: 1,0 мм, периметром 6400 мм (применит. 3000х500 толщ 1,2)\n(м2)",3.5,167.51,3564.61]
[322,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",7.6E-3,12676.79,507.73]
[323,"ФЕР20-01-002-04","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,6 мм, диаметром до 250 мм (прмиенит.)\n(100 м2)",2.2216,3907.02,239137.83]
[null,null,"Накладные расходы 121% ФОТ (от 198 249,83)",null,null,239882.29]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 198 249,83)",null,null,121328.9]
[null,null,"Итого c накладными и см. прибылью",null,null,600349.02]
[324,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (прим. Ду 100)\n(м2)",40.82,96.29,26374.04]
[325,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (прим. Ду 125)\n(м2)",35.33,96.29,22826.92]
[326,"ФССЦ-19.1.01.03-0071","Воздуховоды из оцинкованной стали, толщина 0,5 мм, диаметр до 200 мм (прим. Ду 200)\n(м2)",59.66,96.29,38546.68]
[327,"ФССЦ-19.1.01.03-0073","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 250 мм\n(м2)",86.35,93.52,56124.39]
[328,"КП №24/10-1 от 24.10.2023 г п.21","Клапан РЕГУЛЯР-Л-100-Н-1*ручка\n(шт)",4,440.36,14690.26]
[329,"КП №24/10-1 от 24.10.2023 г п.40","Клапан РЕГУЛЯР-Л-100-В-1*ручка\n(шт)",16,487.02,64988.2]
[330,"КП №24/10-1 от 24.10.2023 г п.41","Клапан РЕГУЛЯР-Л-125-Н-1*ручка\n(шт)",1,492.85,4110.3599999999997]
[331,"КП №24/10-1 от 24.10.2023 г п.22","Клапан РЕГУЛЯР-Л-160-Н-1*ручка\n(шт)",1,594.91999999999996,4961.6000000000004]
[332,"КП №24/10-1 от 24.10.2023 г п.42","Клапан РЕГУЛЯР-Л-160-В-1*ручка\n(шт)",4,656.17,21889.69]
[333,"КП №24/10-1 от 24.10.2023 г п.23","Клапан РЕГУЛЯР-Л-200-Н-1*ручка\n(шт)",4,685.32,22862.29]
[334,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",0.17469999999999999,12676.79,11671.13]
[335,"ФЕР20-01-002-07","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, диаметром от 500 до 560 мм\n(100 м2)",0.1484,2825.68,12117.16]
[null,null,"Накладные расходы 121% ФОТ (от 10 449,40)",null,null,12643.77]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 10 449,40)",null,null,6395.03]
[null,null,"Итого c накладными и см. прибылью",null,null,31155.96]
[336,"ФССЦ-19.1.01.03-0074","Воздуховоды из оцинкованной стали, толщина 0,6 мм, диаметр до 450 мм (прим. Ду 315)\n(м2)",14.84,84.05,9566.81]
[337,"КП №24/10-1 от 24.10.2023 г п.43","Клапан РЕГУЛЯР-Л-315-Н-1*ручка\n(шт)",1,991.53,8269.4]
[338,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",8.6999999999999994E-3,12676.79,581.22]
[339,"ФЕР20-01-002-07","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, диаметром от 500 до 560 мм\n(100 м2)",1.5699999999999999E-2,2825.68,1281.93]
[null,null,"Накладные расходы 121% ФОТ (от 1 105,49)",null,null,1337.64]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 105,49)",null,null,676.56]
[null,null,"Итого c накладными и см. прибылью",null,null,3296.13]
[340,"ФССЦ-19.1.01.03-0076","Воздуховоды из оцинкованной стали, толщина 0,7 мм, диаметр от 500 до 560 мм (прим. д500)\n(м2)",1.57,90.67,1039.17]
[341,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",1.1999999999999999E-3,12676.79,80.17]
[342,"ФЕР20-01-002-08","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 0,7 мм, диаметром до 800 мм\n(100 м2)",0.08,1943.72,4675.0200000000004]
[null,null,"Накладные расходы 121% ФОТ (от 4 259,95)",null,null,5154.54]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 259,95)",null,null,2607.09]
[null,null,"Итого c накладными и см. прибылью",null,null,12436.65]
[343,"ФССЦ-19.1.01.03-0075","Воздуховоды из оцинкованной стали, толщина 0,7 мм, диаметр до 800 мм (прим.Ду 630)\n(м2)",1.98,84.25,1311.17]
[344,"ФССЦ-19.1.01.03-0075","Воздуховоды из оцинкованной стали, толщина 0,7 мм, диаметр до 800 мм (прим.Ду 710)\n(м2)",5.57,84.25,3688.48]
[345,"ФССЦ-08.1.02.17-0071","Сетка проволочная стальная плетеная и крученая с квадратными ячейками 10х10 мм\n(м2)",7.6,16.579999999999998,470.01]
[346,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",4.7000000000000002E-3,12676.79,313.99]
[347,"ФЕР20-01-002-19","Прокладка воздуховодов из листовой оцинкованной стали и алюминия класса П (плотные) толщиной: 1,0 мм, диаметром до 1250 мм\n(100 м2)",0.24,1664.54,10850.08]
[null,null,"Накладные расходы 121% ФОТ (от 9 520,58)",null,null,11519.9]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 520,58)",null,null,5826.6]
[null,null,"Итого c накладными и см. прибылью",null,null,28196.58]
[348,"ФССЦ-19.1.01.03-0083","Воздуховоды из оцинкованной стали, толщина 1,0 мм, диаметр до 1250 мм (прим.Ду 1000)\n(м2)",3.14,109.41,2604.09]
[349,"ФССЦ-19.1.01.03-0083","Воздуховоды из оцинкованной стали, толщина 1,0 мм, диаметр до 1250 мм (прим.Ду 1120)\n(м2)",20.399999999999999,109.41,16918.29]
[350,"ФССЦ-20.2.02.02-0013","Колпачки заглушки 2\" (прим. Лючки)\n(10 шт)",5,35.700000000000003,1126.3399999999999]
[351,"ФССЦ-19.1.01.11-0001","Крепления для воздуховодов оцинкованные (подвески СТД, подвески регулируемые СТД, тяги, хомуты, кронштейны, траверсы, ленты, шпильки, профили)\n(т)",1.4E-2,12676.79,935.29]
["Огнезащита"]
[352,"ФЕР26-01-054-02","Оклеивание поверхности изоляции: рулонными материалами на битумной мастике (прим.обкладка поверхности защищаемого воздуховода материалом PRO-МБО на клее и закрепеление скотчем)\n(100 м2)",5.5229999999999997,1646.83,237754.28]
[null,null,"Накладные расходы 97% ФОТ (от 133 036,36)",null,null,129045.27]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 133 036,36)",null,null,62194.5]
[null,null,"Итого c накладными и см. прибылью",null,null,428994.05]
[353,"ФССЦ-08.3.02.01-0041","Лента стальная упаковочная мягкая нормальной точности 0,7х20-50 мм\n(т)",-0.26123790000000002,7590,-18638.28]
[354,"ФССЦ-01.2.03.03-0107","Мастика битумно-масляная морозостойкая горячего применения\n(т)",-0.99414000000000002,3960,-84601.71]
[355,"КП №24/10-1 от 24.10.2023 г п.35","Огнезащита воздуховодов толщиной 5 мм PRO-МБОР-VENT-5-1НФ (EI не менее 15 минут)\n(м2)",635.1,58.59,310341.24]
[356,"КП №24/10-1 от 24.10.2023 г п.36","Огнезащитный состав «Kleber»\n(кг)",386.6,12.4,39993.79]
[357,"КП №24/10-1 от 24.10.2023 г п.62","Скотч алюминиевый\n(м.)",1105,1.67,15369.72]
[358,"ФЕР26-01-054-01","Обертывание поверхности изоляции рулонными материалами насухо с проклейкой швов\n(100 м2)",1.0640000000000001,919.88,24709.87]
[null,null,"Накладные расходы 97% ФОТ (от 17 566,46)",null,null,17039.47]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 17 566,46)",null,null,8212.32]
[null,null,"Итого c накладными и см. прибылью",null,null,49961.66]
[359,"ФССЦ-01.2.01.02-0031","Битумы нефтяные строительные изоляционные БНИ-IV-3, БНИ-IV, БНИ-V\n(т)",-1.3406400000000001E-2,1412.5,-458.83]
[360,"ФССЦ-01.2.03.03-0107","Мастика битумно-масляная морозостойкая горячего применения\n(т)",-3.1919999999999997E-2,3960,-2716.4]
[361,"ФССЦ-08.3.02.01-0041","Лента стальная упаковочная мягкая нормальной точности 0,7х20-50 мм\n(т)",-5.0007999999999997E-2,7590,-3567.87]
[362,"КП №24/10-1 от 24.10.2023 г п.63","Покровный слой теплоизоляции \tТитанфлекс\n(м2)",122.4,60.61,61874.96]
[363,"КП №24/10-1 от 24.10.2023 г п.64","Лента самоклеящаяся \tЛАС-П\n(м.)",212.8,1.89,3348.37]
[364,"ФССЦ-01.7.15.08-0022","Заклепки с полукруглой головкой, размер 4х10 мм\n(т)",2.4449999999999998E-4,6244,56.18]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3120509.73]
["Накладные расходы",null,null,null,null,764781.26]
["Сметная прибыль",null,null,null,null,383491.8]
["Итого по разделу 3 Общеобменная вентиляция (вытяжка)",null,null,null,null,4268782.79]
["Раздел 4. Отопление"]
[365,"ФЕРм08-03-602-01","Электрополотенце (прим. Электрический конвектор)\n(шт)",5,16.11,2866.2]
[null,null,"Накладные расходы 97% ФОТ (от 2 652,93)",null,null,2573.34]
[null,null,"Сметная прибыль 51% ФОТ (от 2 652,93)",null,null,1352.99]
[null,null,"Итого c накладными и см. прибылью",null,null,6792.53]
[366,"КП № VX23-011239-01 от 26.10.2023г. п.9","Электрический конвектор настенно-напольный,\nноминальной мощностью Q=1,0 кВт,\nстепень защиты IP20, размером 735х400х90h \nЭВУС(ЭВУБ)-0,5/1,0кВт, 220В в составе:\n- нагревательный элемент ТЭНР 55 А10/0,5 S220;\n- датчик аварийного отключения;\n- датчик температуры для плавной регулировки\nв комплекте: \n- крепежные элементы к стене (или к полу)\n(шт)",5,632.62,18820.41]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,21686.61]
["Накладные расходы",null,null,null,null,2573.34]
["Сметная прибыль",null,null,null,null,1352.99]
["Итого по разделу 4 Отопление",null,null,null,null,25612.94]
["Раздел 5. Теплоснабжение приточных установок (I нагрев)"]
[367,"ФЕР16-02-001-01","Прокладка трубопроводов отопления из стальных водогазопроводных неоцинкованных труб диаметром: 15 мм\n(100 м)",5.0000000000000001E-3,479.84,94.08]
[null,null,"Накладные расходы 121% ФОТ (от 91,19)",null,null,110.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 91,19)",null,null,55.81]
[null,null,"Итого c накладными и см. прибылью",null,null,260.23]
[368,"ФССЦ-23.3.06.05-0001","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 15 мм, толщина стенки 2,8 мм\n(м)",0.5,9.1999999999999993,48.44]
[369,"ФССЦ-18.1.09.08-1080","Кран шаровый сливной с пробкой, размер 1/2\"\n(шт)",2,40.229999999999997,580.91999999999996]
[370,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",0.1,11.99,12.23]
[371,"ФЕР16-02-001-02","Прокладка трубопроводов отопления из стальных водогазопроводных неоцинкованных труб диаметром: 20 мм\n(100 м)",5.0000000000000001E-3,480.3,94.12]
[null,null,"Накладные расходы 121% ФОТ (от 91,19)",null,null,110.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 91,19)",null,null,55.81]
[null,null,"Итого c накладными и см. прибылью",null,null,260.27]
[372,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",0.5,11.5,40.770000000000003]
[373,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",0.1,11.99,12.23]
[374,"ФЕР16-02-005-04","Прокладка трубопроводов отопления и водоснабжения из стальных электросварных труб диаметром: 80 мм\n(100 м)",0.2,1293.8699999999999,9562.84]
[null,null,"Накладные расходы 121% ФОТ (от 9 117,48)",null,null,11032.15]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 117,48)",null,null,5579.9]
[null,null,"Итого c накладными и см. прибылью",null,null,26174.89]
[375,"ФССЦ-23.7.01.04-0004","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр: 89 мм, толщина стенки 3,5 мм\n(м)",20,61.76,18021.57]
[376,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",79.8,11.99,9759.3799999999992]
[377,"ФЕР16-07-005-01","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 50 мм\n(100 м)",0.01,151.54,40.08]
[null,null,"Накладные расходы 121% ФОТ (от 36,39)",null,null,44.03]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 36,39)",null,null,22.27]
[null,null,"Итого c накладными и см. прибылью",null,null,106.38]
[378,"ФЕР16-07-005-02","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 100 мм\n(100 м)",0.2,158.37,825.9]
[null,null,"Накладные расходы 121% ФОТ (от 727,71)",null,null,880.53]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 727,71)",null,null,445.36]
[null,null,"Итого c накладными и см. прибылью",null,null,2151.79]
[379,"ФЕР16-05-001-02","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 50 мм\n(шт)",2,49.28,2094.33]
[null,null,"Накладные расходы 121% ФОТ (от 1 694,50)",null,null,2050.35]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 694,50)",null,null,1037.03]
[null,null,"Итого c накладными и см. прибылью",null,null,5181.71]
[380,"ФССЦ-18.1.09.11-1008","Кран шаровой проходной стальной номинальное давление 4,0 МПа (40 кгс/см2) номинальный диаметр 40 мм, присоединение к трубопроводу фланцевое\n(шт)",2,361.16,6269.74]
[381,"ФССЦ-23.8.03.11-0676","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 40 мм\n(компл)",2,23.4,510.12]
[382,"ФЕР18-06-003-10","Установка воздухоотводчиков\n(шт)",2,39.119999999999997,2244.9699999999998]
[null,null,"Накладные расходы 121% ФОТ (от 2 018,23)",null,null,2442.06]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 018,23)",null,null,1235.1600000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5922.19]
[383,"ФССЦ-19.1.02.01-0011","Воздухоотводчик автоматический с наружным резьбовым, присоединением Рр=1,0 МПа, T max=120 град C, D=15 мм\n(шт)",2,60.7,1147.23]
[384,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками\n(10 м)",2,145.80000000000001,6087.2]
[null,null,"Накладные расходы 97% ФОТ (от 3 116,02)",null,null,3022.54]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 3 116,02)",null,null,1456.74]
[null,null,"Итого c накладными и см. прибылью",null,null,10566.48]
[385,"ФССЦ-12.2.07.04-1030","Трубки теплоизоляционные из вспененного каучука, высокотемпературные, толщина 13 мм, диаметр 89 мм\n(10 м)",2.2000000000000002,997.8,13214.86]
[386,"ФЕР13-03-002-15","Огрунтовка металлических поверхностей за один раз: лаком БТ-577\n(100 м2)",5.6500000000000002E-2,169.45,205.49]
[null,null,"Накладные расходы 94% ФОТ (от 152,52)",null,null,143.37]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 152,52)",null,null,66.12]
[null,null,"Итого c накладными и см. прибылью",null,null,414.98]
["воздушная завеса"]
[387,"ФЕР20-04-001-02","Установка агрегатов воздушно-отопительных массой: до 0,4 т (вес 36кг)\n(шт)",12,215.55,72288.36]
[null,null,"Накладные расходы 121% ФОТ (от 60 900,08)",null,null,73689.100000000006]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 60 900,08)",null,null,37270.85]
[null,null,"Итого c накладными и см. прибылью",null,null,183248.31]
[388,"КП №24/10-1 от 24.10.2023 г п.65 (ТЦ_64.5.01.02_77_7721732282_24.10.2023_01)","У1-У8  Воздушная завеса КЭВ-100П4060W с модулем подключения завес  WA и пультом управления  HL-10L\n(шт)",12,24945.83,1781132.26]
[389,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Модуль)\n(шт)",12,7.28,3472.68]
[null,null,"Накладные расходы 90% ФОТ (от 3 359,28)",null,null,3023.35]
[null,null,"Сметная прибыль 46% ФОТ (от 3 359,28)",null,null,1545.27]
[null,null,"Итого c накладными и см. прибылью",null,null,8041.3]
[390,"КП № VX23-011239-01 от 26.10.2023г. п.10","Модуль подключения завес  WA\n(шт)",12,2437.29,174022.35]
["крепление завес"]
[391,"ФЕР20-02-019-01","Установка кронштейнов под вентиляционное оборудование (применит.)\n(100 кг)",1.131,950.65,18426.740000000002]
[null,null,"Накладные расходы 121% ФОТ (от 3 286,82)",null,null,3977.05]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 286,82)",null,null,2011.53]
[null,null,"Итого c накладными и см. прибылью",null,null,24415.32]
[392,"ФССЦ-18.5.08.18-0071","Кронштейны и подставки под оборудование из сортовой стали\n(кг)",-113.1,8.52,-14743.26]
[393,"ФССЦ-08.3.08.02-0031","Сталь угловая равнополочная размером 50х50х4 мм\n(кг)",113.1,5.43,6534.38]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2112000.0099999998]
["Накладные расходы",null,null,null,null,100525.2]
["Сметная прибыль",null,null,null,null,50781.85]
["Итого по разделу 5 Теплоснабжение приточных установок (I нагрев)",null,null,null,null,2263307.06]
["Раздел 6. Теплоснабжение тепловых завес"]
[394,"ФЕР16-02-001-01","Прокладка трубопроводов отопления из стальных водогазопроводных неоцинкованных труб диаметром: 15 мм\n(100 м)",0.05,479.84,940.8]
[null,null,"Накладные расходы 121% ФОТ (от 911,92)",null,null,1103.42]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 911,92)",null,null,558.1]
[null,null,"Итого c накладными и см. прибылью",null,null,2602.3200000000002]
[395,"ФССЦ-23.3.06.05-0001","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 15 мм, толщина стенки 2,8 мм\n(м)",5,9.1999999999999993,484.38]
[396,"ФССЦ-18.1.09.08-1040","Кран шаровой латунный, номинальный диаметр 15 мм, резьбовое присоединение\n(шт)",12,28.58,2150.36]
[397,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",1,11.99,122.3]
[398,"ФЕР16-02-001-04","Прокладка трубопроводов отопления из стальных водогазопроводных неоцинкованных труб диаметром: 32 мм\n(100 м)",0.52,482,9804.5300000000007]
[null,null,"Накладные расходы 121% ФОТ (от 9 483,96)",null,null,11475.59]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 483,96)",null,null,5804.18]
[null,null,"Итого c накладными и см. прибылью",null,null,27084.3]
[399,"ФССЦ-23.3.06.05-0004","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 32 мм, толщина стенки 3,2 мм\n(м)",52,26.5,11203.14]
[400,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",9,11.99,1100.68]
[401,"ФЕР16-02-005-02","Прокладка трубопроводов отопления и водоснабжения из стальных электросварных труб диаметром: 50 мм\n(100 м)",0.4,920.19,14286.02]
[null,null,"Накладные расходы 121% ФОТ (от 13 812,88)",null,null,16713.580000000002]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 13 812,88)",null,null,8453.48]
[null,null,"Итого c накладными и см. прибылью",null,null,39453.08]
[402,"ФССЦ-23.7.01.04-0002","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр 57 мм, толщина стенки 3,5 мм\n(м)",40,41.28,24107.52]
[403,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",20,11.99,2445.96]
[404,"ФЕР16-02-005-03","Прокладка трубопроводов отопления и водоснабжения из стальных электросварных труб диаметром: 65 мм\n(100 м)",0.45,1102.51,19112.32]
[null,null,"Накладные расходы 121% ФОТ (от 18 428,12)",null,null,22298.03]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 18 428,12)",null,null,11278.01]
[null,null,"Итого c накладными и см. прибылью",null,null,52688.36]
[405,"ФССЦ-23.7.01.04-0003","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр 76 мм, толщина стенки 3,5 мм\n(м)",45,53.12,35569.15]
[406,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",30,11.99,3668.94]
[407,"ФЕР16-02-005-04","Прокладка трубопроводов отопления и водоснабжения из стальных электросварных труб диаметром: 80 мм\n(100 м)",5,1293.8699999999999,239071.1]
[null,null,"Накладные расходы 121% ФОТ (от 227 937,06)",null,null,275803.84000000003]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 227 937,06)",null,null,139497.48000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,654372.42000000004]
[408,"ФССЦ-23.7.01.04-0004","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр: 89 мм, толщина стенки 3,5 мм\n(м)",500,61.76,450539.2]
[409,"ФССЦ-23.1.02.07-0002","Крепления для трубопроводов (кронштейны, планки, хомуты)\n(кг)",100,11.99,12229.8]
[410,"ФЕР16-07-005-01","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 50 мм\n(100 м)",0.97,151.54,3887.42]
[null,null,"Накладные расходы 121% ФОТ (от 3 529,42)",null,null,4270.6000000000004]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 529,42)",null,null,2160.0100000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,10318.030000000001]
[411,"ФЕР16-07-005-02","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 100 мм\n(100 м)",5.45,158.37,22505.83]
[null,null,"Накладные расходы 121% ФОТ (от 19 830,22)",null,null,23994.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 19 830,22)",null,null,12136.09]
[null,null,"Итого c накладными и см. прибылью",null,null,58636.49]
[412,"ФЕР16-05-001-02","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 50 мм\n(шт)",24,49.28,25131.93]
[null,null,"Накладные расходы 121% ФОТ (от 20 334,08)",null,null,24604.240000000002]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 20 334,08)",null,null,12444.46]
[null,null,"Итого c накладными и см. прибылью",null,null,62180.63]
[413,"ФССЦ-18.1.09.11-1006","Кран шаровой проходной стальной номинальное давление 4,0 МПа (40 кгс/см2) номинальный диаметр 32 мм, присоединение к трубопроводу фланцевое (применит.)\n(шт)",24,347.26,72341.2]
[414,"ФССЦ-23.8.03.11-0675","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 32 мм\n(компл)",12,21.47,2496.5300000000002]
[415,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками\n(10 м)",63.7,145.80000000000001,193877.34]
[null,null,"Накладные расходы 97% ФОТ (от 99 245,16)",null,null,96267.81]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 99 245,16)",null,null,46397.11]
[null,null,"Итого c накладными и см. прибылью",null,null,336542.26]
[416,"ФССЦ-12.2.07.04-0208","Трубки из вспененного каучука, толщина 13 мм, диаметр 30 мм (прим. для труб Ду 32 мм)\n(10 м)",5.72,502.8,5953.35]
[417,"ФССЦ-12.2.07.04-0214","Трубки из вспененного каучука, толщина 13 мм, диаметр 64 мм (прим. для труб Ду 57 мм)\n(10 м)",4.4000000000000004,1072.9000000000001,8780.61]
[418,"ФССЦ-12.2.07.04-0215","Трубки из вспененного каучука, толщина 13 мм, диаметр 70 мм (прим. для труб Ду 76 мм)\n(10 м)",4.95,1199.9000000000001,10928.69]
[419,"ФССЦ-12.2.07.04-0217","Трубки из вспененного каучука, толщина 13 мм, диаметр 80 мм (прим. для труб Ду 89 мм)\n(10 м)",55,1425.3,141888.62]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1314627.72]
["Накладные расходы",null,null,null,null,476531.68]
["Сметная прибыль",null,null,null,null,238728.92]
["Итого по разделу 6 Теплоснабжение тепловых завес",null,null,null,null,2029888.32]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,19825697.469999999]
["Накладные расходы",null,null,null,null,2403052.25]
["Сметная прибыль",null,null,null,null,1205251.8500000001]
["ВСЕГО по смете",null,null,null,null,23434001.57]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-08"]
[]
["на Внутренние системы водоснабжения и канализации, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Хозяйственно-противопожарный водопровод -В1-"]
["Пожарное оборудование"]
[1,"ФЕР16-07-001-01","Установка кранов пожарных диаметром 50 мм\n(шт)",22,744.59,124167.71]
[null,null,"Накладные расходы 121% ФОТ (от 12 438,51)",null,null,15050.6]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 12 438,51)",null,null,7612.37]
[null,null,"Итого c накладными и см. прибылью",null,null,146830.68]
[2,"ФССЦ-18.3.01.04-0001","Ствол пожарный ручной из алюминиевого сплава АК7, рабочее давление 0,4-0,6 Мпа, длина ствола 265 мм, условный проход 50 мм\n(шт)",-22,82.57,-6539.54]
[3,"ФССЦ-18.1.10.02-0002","Вентиль пожарный 50-10 для воды, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 50 мм\n(шт)",-22,240,-47889.599999999999]
[4,"ФССЦ-18.3.01.01-0041","Головки для пожарных рукавов соединительные напорные рукавные ГР, давление 1,2 МПа (12 кгс/см2), диаметр 50 мм\n(шт)",-66,14.2,-4198.66]
[5,"ФССЦ-18.3.01.02-0031","Рукав пожарный льняной сухого прядения нормальный, диаметр 51 мм\n(м)",-220,36.200000000000003,-52403.12]
[6,"КП №30/10-2 от 30.10.2023 г. п.49","Пожарный кран Ф65, в 1 комплекте:( вентиль угловой, 125 °) муфта, цапка КПК 65-1шт+ствол пожарный ручной Ф70\tPC 70 1шт+ рукав напорный пожарный латексированный Ф66\tПТ-66 20м+ головка рукавная напорная соединительная Ф70\tГР-70 2шт.+ головка цапковая напорная соединительная Ф70\tГЦ-70\t1шт.+ угольник из ковкого чугуна Ф65 мм 1шт.\n(шт)",22,1830.74,335903.91]
[7,"КП №30/10-2 от 30.10.2023 г. п.50","Корзина для рукава Ø66 КМШ-2\n(шт)",22,260.38,47774.8]
[8,"КП №30/10-2 от 30.10.2023 г. п.51","Огнетушитель углекислотный ОУ-2 (3 л)\n(шт)",44,154.6,56733.06]
["Арматура трубопроводная фланцевая"]
[9,"ФЕРм12-12-003-08","Арматура фланцевая с электрическим приводом на номинальное давление до 4 МПа, номинальный диаметр: 150 мм\n(шт)",2,322.8,14358.17]
[null,null,"Накладные расходы 90% ФОТ (от 10 212,40)",null,null,9191.16]
[null,null,"Сметная прибыль 46% ФОТ (от 10 212,40)",null,null,4697.7]
[null,null,"Итого c накладными и см. прибылью",null,null,28247.03]
[10,"КАЦ п.36 (ТЦ_69.1.02.01_77_7721732282_30.10.2023_01)","Задвижка с обрезиненным клином для систем пожаротушения Ф150 мм PN 16 с электроприводом ГЗ-А.150/24\tGROSS\tGV15016FS ERAG380\n(шт)",2,44480.959999999999,529323.42000000004]
[11,"ФССЦ-23.8.03.11-0682","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 150 мм\n(компл)",2,73,2451.34]
[12,"ФЕР16-05-001-03","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 100 мм\n(шт)",7,90.59,13243.16]
[null,null,"Накладные расходы 121% ФОТ (от 10 540,16)",null,null,12753.59]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 10 540,16)",null,null,6450.58]
[null,null,"Итого c накладными и см. прибылью",null,null,32447.33]
[13,"КП №30/10-2 от 30.10.2023 г. п.53","Затвор дисковый ЗТ 100/1,6(Р)-Ф.У2-«АМК-100v4» с датчиком положения «Закрыт»-«Открыт»\n(шт)",7,2357.13,137609.26999999999]
[14,"ФССЦ-23.8.03.11-0680","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 100 мм\n(компл)",7,47,3990.77]
[15,"ФЕР16-05-001-02","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 50 мм\n(шт)",6,49.28,6282.99]
[null,null,"Накладные расходы 121% ФОТ (от 5 083,52)",null,null,6151.06]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 5 083,52)",null,null,3111.11]
[null,null,"Итого c накладными и см. прибылью",null,null,15545.16]
[16,"КП №30/10-2 от 30.10.2023 г. п.54","Задвижка фланцевая \"Гранар\" PN 1,6 МПа диаметр 50 мм KR11\n(шт)",6,2191.77,109676.19]
[17,"ФССЦ-23.8.03.11-0677","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 50 мм\n(компл)",6,25,1993.5]
["Трубопроводы"]
[18,"ФЕР16-02-002-10","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 100 мм\n(100 м)",2.2000000000000002,1242.6199999999999,98212.87]
[null,null,"Накладные расходы 121% ФОТ (от 90 590,94)",null,null,109615.03999999999]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 90 590,94)",null,null,55441.66]
[null,null,"Итого c накладными и см. прибылью",null,null,263269.57]
[19,"ФССЦ-23.3.06.02-0010","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 100 мм, толщина стенки 4,5 мм\n(м)",220,156.97999999999999,253836.66]
[20,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",89.39,17.21,23352.94]
[21,"КП №30/10-2 от 30.10.2023 г. п.55","Муфта жесткая МЖ02 диаметр 100 мм\n(шт)",55,129.74,59512.91]
[22,"КП №30/10-2 от 30.10.2023 г. п.58","Колено 90° стандартное К902 диаметр 100 мм\n(шт)",12,148.52000000000001,14863.43]
[23,"КП №30/10-2 от 30.10.2023 г. п.59","Тройник переходной под муфту ТПМ07 100x65\n(шт)",22,273.95,50264.91]
[24,"КП №30/10-2 от 30.10.2023 г. п.60","Тройник переходной под резьбу ТПР07 100x50\n(шт)",3,242.23,6060.7]
[25,"КП №30/10-2 от 30.10.2023 г. п.61","Тройник равносторонний стандартный ТП072 100x100\n(шт)",2,200.77,3348.83]
[26,"КП №30/10-2 от 30.10.2023 г. п.62","Отвод под резьбу OP09 100x25\n(шт)",6,132.43,6626.89]
[27,"КП №30/10-2 от 30.10.2023 г. п.63","Отвод под резьбу OP09 100x32\n(шт)",1,135.18,1127.43]
[28,"ФЕР16-02-002-07","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 65 мм\n(100 м)",1,942.31,35133.06]
[null,null,"Накладные расходы 121% ФОТ (от 32 852,35)",null,null,39751.339999999997]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 32 852,35)",null,null,20105.64]
[null,null,"Итого c накладными и см. прибылью",null,null,94990.04]
[29,"ФССЦ-23.3.06.02-0007","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 65 мм, толщина стенки 4 мм\n(м)",100,92.91,64200.81]
[30,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",22,17.21,5747.45]
[31,"КП №30/10-2 от 30.10.2023 г. п.55","Муфта жесткая МЖ02 диаметр 65 мм\n(шт)",110,74.89,68707.360000000001]
[32,"КП №30/10-2 от 30.10.2023 г. п.57","Колено 90° стандартное К902 диаметр 65 мм\n(шт)",44,74.89,27482.94]
[33,"ФЕР16-02-002-06","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 50 мм\n(100 м)",0.45,731.48,12573.62]
[null,null,"Накладные расходы 121% ФОТ (от 12 056,74)",null,null,14588.66]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 12 056,74)",null,null,7378.72]
[null,null,"Итого c накладными и см. прибылью",null,null,34541]
[34,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",45,66.22,19697.14]
[35,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",6.48,17.21,1692.89]
[36,"ФЕР16-02-002-04","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 32 мм\n(100 м)",0.02,543.29999999999995,427.19]
[null,null,"Накладные расходы 121% ФОТ (от 413,38)",null,null,500.19]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 413,38)",null,null,252.99]
[null,null,"Итого c накладными и см. прибылью",null,null,1180.3699999999999]
[37,"ФССЦ-23.3.06.02-0004","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 32 мм, толщина стенки 3,2 мм\n(м)",2,40.5,538.65]
[38,"ФССЦ-18.1.09.06-0024","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 32 мм, присоединение к трубопроводу муфтовое\n(шт)",1,87.19,750.71]
[39,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",0.2,17.21,52.25]
[40,"ФЕР16-02-002-03","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 25 мм\n(100 м)",0.05,542.22,1067.03]
[null,null,"Накладные расходы 121% ФОТ (от 1 033,45)",null,null,1250.47]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 033,45)",null,null,632.47]
[null,null,"Итого c накладными и см. прибылью",null,null,2949.97]
[41,"ФССЦ-23.3.06.02-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 25 мм, толщина стенки 3,2 мм\n(м)",5,31.2,1085.76]
[42,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",0.53,17.21,138.46]
[43,"ФЕР16-02-002-01","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 15 мм\n(100 м)",0.2,541.14,4264.25]
[null,null,"Накладные расходы 121% ФОТ (от 4 133,80)",null,null,5001.8999999999996]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 133,80)",null,null,2529.89]
[null,null,"Итого c накладными и см. прибылью",null,null,11796.04]
[44,"ФССЦ-23.3.06.02-0001","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 15 мм, толщина стенки 2,8 мм\n(м)",20,19.5,2418]
[45,"ФССЦ-18.1.09.06-0021","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 15 мм, присоединение к трубопроводу муфтовое\n(шт)",21,15.71,4120.58]
[46,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",2.4,17.21,626.99]
[47,"ФЕР16-07-005-01","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 50 мм\n(100 м)",0.72,151.54,2885.5]
[null,null,"Накладные расходы 121% ФОТ (от 2 619,77)",null,null,3169.92]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 619,77)",null,null,1603.3]
[null,null,"Итого c накладными и см. прибылью",null,null,7658.72]
[48,"ФЕР16-07-005-02","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 100 мм\n(100 м)",3.2,158.37,13214.44]
[null,null,"Накладные расходы 121% ФОТ (от 11 643,43)",null,null,14088.55]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 11 643,43)",null,null,7125.78]
[null,null,"Итого c накладными и см. прибылью",null,null,34428.769999999997]
[49,"ФЕР16-04-005-01","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 20 мм\n(100 м)",0.35,326.16000000000003,3084.19]
[null,null,"Накладные расходы 121% ФОТ (от 2 819,52)",null,null,3411.62]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 819,52)",null,null,1725.55]
[null,null,"Итого c накладными и см. прибылью",null,null,8221.36]
[50,"ФССЦ-24.3.02.01-0002","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR11, номинальное давление 1,0 МПа, диаметр 20х1,9 мм\n(м)",35.880000000000003,4.5999999999999996,2625.91]
[51,"ФССЦ-18.1.09.06-0022","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 20 мм, присоединение к трубопроводу муфтовое\n(шт)",2,24.68,604.66]
[52,"ФЕР16-04-005-02","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 25 мм\n(100 м)",0.1,309.24,847.02]
[null,null,"Накладные расходы 121% ФОТ (от 776,27)",null,null,939.29]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 776,27)",null,null,475.08]
[null,null,"Итого c накладными и см. прибылью",null,null,2261.39]
[53,"ФССЦ-24.3.02.01-0003","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR11, номинальное давление 1,0 МПа, размер 25х2,3 мм\n(м)",10.25,6.18,1009.09]
[54,"ФССЦ-18.1.09.06-0023","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 25 мм, присоединение к трубопроводу муфтовое\n(шт)",3,33.28,1250]
[55,"ФЕР16-04-005-03","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 32 мм\n(100 м)",0.2,296.73,1645.63]
[null,null,"Накладные расходы 121% ФОТ (от 1 509,49)",null,null,1826.48]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 509,49)",null,null,923.81]
[null,null,"Итого c накладными и см. прибылью",null,null,4395.92]
[56,"ФССЦ-24.3.02.01-0004","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR11, номинальное давление 1,0 МПа, размер 32х2,9 мм\n(м)",20.5,9.91,2161.5700000000002]
[57,"ФЕР16-04-005-04","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 40 мм\n(100 м)",0.06,289.89,484.89]
[null,null,"Накладные расходы 121% ФОТ (от 444,13)",null,null,537.4]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 444,13)",null,null,271.81]
[null,null,"Итого c накладными и см. прибылью",null,null,1294.0999999999999]
[58,"ФССЦ-24.3.02.01-0005","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR11, номинальное давление 1,0 МПа, размер 40х3,7 мм\n(м)",6.15,14.73,953.91]
["Пурифайер"]
[59,"ФЕРм37-01-002-01","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,03 т (прим. Пурифайер)\n(шт)",2,402.73,19780.32]
[null,null,"Накладные расходы 92% ФОТ (от 15 441,80)",null,null,14206.46]
[null,null,"Сметная прибыль 49% ФОТ (от 15 441,80)",null,null,7566.48]
[null,null,"Итого c накладными и см. прибылью",null,null,41553.26]
[60,"КП №30/10-2 от 30.10.2023 г. п.64  (ТЦ_01.7.03.01_77_7721732282_30.10.2023_01)","Пурифайер Ecotronic A60-U4L Black с ультрафильтрацией, масса 21кг\n(шт)",2,7704.08,128504.05]
["Изоляция"]
[61,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками\n(10 м)",9.8000000000000007,145.80000000000001,29827.29]
[null,null,"Накладные расходы 97% ФОТ (от 15 268,49)",null,null,14810.44]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 15 268,49)",null,null,7138.02]
[null,null,"Итого c накладными и см. прибылью",null,null,51775.75]
[62,"ФССЦ-12.2.07.04-0176","Трубки из вспененного каучука, толщина 6 мм, диаметр 18 мм (прим. Толщ 9) (прим. для труб ду15мм)\n(10 м)",2.2000000000000002,178.8,861.46]
[63,"ФССЦ-12.2.07.04-0177","Трубки из вспененного каучука, толщина 6 мм, диаметр 22 мм  (прим. Толщ 9) (прим. для труб ду 20мм)\n(10 м)",3.85,207.4,1756.68]
[64,"ФССЦ-12.2.07.04-0188","Трубки из вспененного каучука, толщина 9 мм, диаметр 30 мм (прим. для труб ду 25мм)\n(10 м)",1.65,383.6,1360.82]
[65,"ФССЦ-12.2.07.04-0190","Трубки из вспененного каучука, толщина 9 мм, диаметр 42 мм (прим. для труб ду 32 мм)\n(10 м)",2.42,518.29999999999995,2558.7399999999998]
[66,"ФССЦ-12.2.07.04-0190","Трубки из вспененного каучука, толщина 9 мм, диаметр 42 мм (прим. для труб ду 40 мм)\n(10 м)",0.66,518.29999999999995,697.84]
["Проход труб через перекрытия и стены"]
[67,"ФЕР06-24-003-04","Установка закладных деталей фундаментов (применит.)\n(т)",2.1953E-2,402.93,320.89999999999998]
[null,null,"Накладные расходы 108% ФОТ (от 299,70)",null,null,323.68]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 299,70)",null,null,140.11000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,784.69]
[68,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",2.2999999999999998,66.22,1006.74]
[69,"ФССЦ-23.7.01.04-0006","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр 133 мм, толщина стенки 4 мм\n(м)",1,103.04,1456.99]
[70,"ФЕР26-01-009-01","Изоляция трубопроводов: матами минераловатными, плитами минераловатными на синтетическом связующем\n(м3)",0.1,547.58000000000004,1171.82]
[null,null,"Накладные расходы 97% ФОТ (от 898,88)",null,null,871.91]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 898,88)",null,null,420.23]
[null,null,"Итого c накладными и см. прибылью",null,null,2463.96]
[71,"ФССЦ-12.2.04.02-0001","Маты из минеральной ваты на синтетическом связующем из каменной ваты базальтовых пород, толщина 50 мм\n(м3)",0.108,701.99,689.16]
[72,"ФЕР46-03-017-03","Заделка отверстий, гнезд и борозд: в стенах и перегородках железобетонных площадью до 0,1 м2\n(м3)",0.1,1522.48,3561.81]
[null,null,"Накладные расходы 103% ФОТ (от 2 786,88)",null,null,2870.49]
[null,null,"Сметная прибыль 59% ФОТ (от 2 786,88)",null,null,1644.26]
[null,null,"Итого c накладными и см. прибылью",null,null,8076.56]
[73,"ФССЦ-04.3.01.09-0014","Раствор готовый кладочный, цементный, М100\n(м3)",0.104,519.79999999999995,400.04]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2265131.5499999998]
["Накладные расходы",null,null,null,null,270910.25]
["Сметная прибыль",null,null,null,null,137247.54]
["Итого по разделу 1 Хозяйственно-противопожарный водопровод -В1-",null,null,null,null,2673289.34]
["Раздел 2. ТЗ-Т4- система горячего водоснабжения"]
["Смесители"]
[74,"ФЕР17-01-002-03","Установка смесителей\n(10 шт)",1.8,108.35,7733.09]
[null,null,"Накладные расходы 121% ФОТ (от 7 562,39)",null,null,9150.49]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 7 562,39)",null,null,4628.18]
[null,null,"Итого c накладными и см. прибылью",null,null,21511.759999999998]
[75,"ФССЦ-18.1.10.10-0033","Смесители для душевых установок СМ-Д-ШЛФ с душевой сеткой на гибком шланге с фарфоровым корпусом  (прим. СМ-ДШДРНТр)\n(компл)",5,144.71,8342.5300000000007]
[76,"ФССЦ-18.1.10.10-0044","Смесители для умывальников СМ-УМ-ОРА с поворотным корпусом, одной рукояткой, с аэратором  (прим. СМ-УМОЦБА)\n(компл)",13,312.35000000000002,19450.03]
[77,"ФССЦ-18.2.06.08-0015","Подводка гибкая армированная резиновая, диаметр 15 мм, длина 800 мм\n(10 шт)",1.3,141.80000000000001,1579.79]
[78,"ФЕР18-06-003-10","Установка воздухоотводчиков\n(шт)",2,39.119999999999997,2244.9699999999998]
[null,null,"Накладные расходы 121% ФОТ (от 2 018,23)",null,null,2442.06]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 018,23)",null,null,1235.1600000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5922.19]
[79,"ФССЦ-19.1.02.01-0011","Воздухоотводчик автоматический с наружным резьбовым, присоединением Рр=1,0 МПа, T max=120 град C, D=15 мм\n(шт)",2,60.7,1147.23]
["Трубопроводы"]
[80,"ФЕР16-02-002-06","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 50 мм\n(100 м)",1.6,731.48,44706.22]
[null,null,"Накладные расходы 121% ФОТ (от 42 868,41)",null,null,51870.78]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 42 868,41)",null,null,26235.47]
[null,null,"Итого c накладными и см. прибылью",null,null,122812.47]
[81,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",160,66.22,70034.27]
[82,"ФССЦ-18.1.09.06-0026","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 50 мм, присоединение к трубопроводу муфтовое\n(шт)",2,188.87,3546.98]
[83,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",41.8,17.21,10920.16]
[84,"ФЕР16-02-002-05","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 40 мм\n(100 м)",1.35,544.83000000000004,28872.43]
[null,null,"Накладные расходы 121% ФОТ (от 27 903,12)",null,null,33762.78]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 27 903,12)",null,null,17076.71]
[null,null,"Итого c накладными и см. прибылью",null,null,79711.92]
[85,"ФССЦ-23.3.06.02-0005","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 40 мм, толщина стенки 3,5 мм\n(м)",135,63.1,46425.83]
[86,"ФССЦ-18.1.09.06-0025","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 40 мм, присоединение к трубопроводу муфтовое\n(шт)",2,126.94,2366.16]
[87,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",20.399999999999999,17.21,5329.46]
[88,"ФЕР16-02-002-04","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 32 мм\n(100 м)",0.64,543.29999999999995,13670.25]
[null,null,"Накладные расходы 121% ФОТ (от 13 228,15)",null,null,16006.06]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 13 228,15)",null,null,8095.63]
[null,null,"Итого c накладными и см. прибылью",null,null,37771.94]
[89,"ФССЦ-23.3.06.02-0004","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 32 мм, толщина стенки 3,2 мм\n(м)",64,40.5,17236.8]
[90,"ФССЦ-18.1.09.06-0024","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 32 мм, присоединение к трубопроводу муфтовое\n(шт)",1,87.19,750.71]
[91,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",7,17.21,1828.73]
[92,"ФЕР16-02-002-03","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 25 мм\n(100 м)",0.5,542.22,10670.27]
[null,null,"Накладные расходы 121% ФОТ (от 10 334,49)",null,null,12504.73]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 10 334,49)",null,null,6324.71]
[null,null,"Итого c накладными и см. прибылью",null,null,29499.71]
[93,"ФССЦ-23.3.06.02-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 25 мм, толщина стенки 3,2 мм\n(м)",50,31.2,10857.6]
[94,"ФССЦ-18.1.09.06-0023","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 25 мм, присоединение к трубопроводу муфтовое\n(шт)",2,33.28,833.33]
[95,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",6.4,17.21,1671.99]
[96,"ФЕР16-02-002-02","Прокладка трубопроводов водоснабжения из стальных водогазопроводных оцинкованных труб диаметром: 20 мм\n(100 м)",0.15,541.6,3199.41]
[null,null,"Накладные расходы 121% ФОТ (от 3 100,34)",null,null,3751.41]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 100,34)",null,null,1897.41]
[null,null,"Итого c накладными и см. прибылью",null,null,8848.23]
[97,"ФССЦ-23.3.06.02-0002","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 20 мм, толщина стенки 2,8 мм\n(м)",15,25.1,2432.19]
[98,"ФССЦ-18.1.09.06-0022","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 20 мм, присоединение к трубопроводу муфтовое\n(шт)",2,24.68,604.66]
[99,"ФССЦ-23.1.02.07-0001","Крепления для трубопроводов оцинкованные: кронштейны, планки, хомуты\n(кг)",2.4,17.21,626.99]
[100,"ФЕР16-07-005-01","Гидравлическое испытание трубопроводов систем отопления, водопровода и горячего водоснабжения диаметром: до 50 мм\n(100 м)",4.24,151.54,16992.45]
[null,null,"Накладные расходы 121% ФОТ (от 15 427,55)",null,null,18667.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 15 427,55)",null,null,9441.66]
[null,null,"Итого c накладными и см. прибылью",null,null,45101.45]
[101,"ФЕР16-04-005-01","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 20 мм\n(100 м)",0.32,326.16000000000003,2819.83]
[null,null,"Накладные расходы 121% ФОТ (от 2 577,85)",null,null,3119.2]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 577,85)",null,null,1577.64]
[null,null,"Итого c накладными и см. прибылью",null,null,7516.67]
[102,"ФССЦ-24.3.02.01-0012","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR6, номинальное давление 2,0 МПа, размер 20х3,4 мм\n(м)",32.799999999999997,9.7899999999999991,3814.81]
[103,"ФССЦ-18.1.09.06-0021","Кран шаровой 11Б27п1, номинальное давление 1,0 МПа (10 кгс/см2), номинальный диаметр 15 мм, присоединение к трубопроводу муфтовое\n(шт)",14,15.71,2747.05]
[104,"ФЕР16-04-005-02","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 25 мм\n(100 м)",0.16,309.24,1355.22]
[null,null,"Накладные расходы 121% ФОТ (от 1 242,04)",null,null,1502.87]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 242,04)",null,null,760.13]
[null,null,"Итого c накладными и см. прибылью",null,null,3618.22]
[105,"ФССЦ-24.3.02.01-0013","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR6, номинальное давление 2,0 МПа, размер 25х4,2 мм\n(м)",16.399999999999999,13.99,2569.6799999999998]
[106,"ФЕР16-04-005-03","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 32 мм\n(100 м)",0.11,296.73,905.1]
[null,null,"Накладные расходы 121% ФОТ (от 830,22)",null,null,1004.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 830,22)",null,null,508.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2417.7600000000002]
[107,"ФССЦ-24.3.02.01-0014","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR6, номинальное давление 2,0 МПа, размер 32х5,4 мм\n(м)",11.275,22.38,1935.41]
[108,"ФЕР16-04-005-04","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 40 мм\n(100 м)",0.06,289.89,484.89]
[null,null,"Накладные расходы 121% ФОТ (от 444,13)",null,null,537.4]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 444,13)",null,null,271.81]
[null,null,"Итого c накладными и см. прибылью",null,null,1294.0999999999999]
[109,"ФССЦ-24.3.02.01-0015","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR6, номинальное давление 2,0 МПа, размер 40х6,7 мм\n(м)",6.15,33.450000000000003,1577.85]
["Изоляция"]
[110,"ФЕР26-01-017-01","Изоляция изделиями из вспененного каучука, вспененного полиэтилена трубопроводов наружным диметром: до 160 мм трубками\n(10 м)",48.9,145.80000000000001,148832.04999999999]
[null,null,"Накладные расходы 97% ФОТ (от 76 186,64)",null,null,73901.039999999994]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 76 186,64)",null,null,35617.25]
[null,null,"Итого c накладными и см. прибылью",null,null,258350.34]
[111,"ФССЦ-12.2.07.04-0177","Трубки из вспененного каучука, толщина 6 мм, диаметр 22 мм  (прим. Толщ 9) (прим. для труб ду 20мм)\n(10 м)",5.17,207.4,2358.9699999999998]
[112,"ФССЦ-12.2.07.04-0188","Трубки из вспененного каучука, толщина 9 мм, диаметр 30 мм (прим. для труб ду 25мм)\n(10 м)",7.26,383.6,5987.61]
[113,"ФССЦ-12.2.07.04-0190","Трубки из вспененного каучука, толщина 9 мм, диаметр 42 мм (прим. для труб ду 32 мм)\n(10 м)",8.25,518.29999999999995,8722.99]
[114,"ФССЦ-12.2.07.04-0190","Трубки из вспененного каучука, толщина 9 мм, диаметр 42 мм (прим. для труб ду 40 мм)\n(10 м)",15.51,518.29999999999995,16399.22]
[115,"ФССЦ-12.2.07.04-0212","Трубки из вспененного каучука, толщина 13 мм, диаметр 54 мм (прим. для труб ду 50 мм)\n(10 м)",17.600000000000001,917.5,32134.52]
["Проход труб через перекрытия и стены"]
[116,"ФЕР06-24-003-04","Установка закладных деталей фундаментов (применит.)\n(т)",9.8980000000000005E-3,402.93,144.69]
[null,null,"Накладные расходы 108% ФОТ (от 135,12)",null,null,145.93]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 135,12)",null,null,63.17]
[null,null,"Итого c накладными и см. прибылью",null,null,353.79]
[117,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",2,66.22,875.43]
[118,"ФССЦ-23.7.01.04-0003","Трубопроводы из стальных электросварных труб с гильзами для отопления и водоснабжения, наружный диаметр 76 мм, толщина стенки 3,5 мм\n(м)",0.3,53.12,237.13]
[119,"ФЕР26-01-009-01","Изоляция трубопроводов: матами минераловатными, плитами минераловатными на синтетическом связующем\n(м3)",7.4999999999999997E-2,547.58000000000004,878.87]
[null,null,"Накладные расходы 97% ФОТ (от 674,16)",null,null,653.94000000000005]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 674,16)",null,null,315.17]
[null,null,"Итого c накладными и см. прибылью",null,null,1847.98]
[120,"ФССЦ-12.2.04.02-0001","Маты из минеральной ваты на синтетическом связующем из каменной ваты базальтовых пород, толщина 50 мм\n(м3)",8.1000000000000003E-2,701.99,516.87]
[121,"ФЕР46-03-017-03","Заделка отверстий, гнезд и борозд: в стенах и перегородках железобетонных площадью до 0,1 м2\n(м3)",0.1,1522.48,3561.81]
[null,null,"Накладные расходы 103% ФОТ (от 2 786,88)",null,null,2870.49]
[null,null,"Сметная прибыль 59% ФОТ (от 2 786,88)",null,null,1644.26]
[null,null,"Итого c накладными и см. прибылью",null,null,8076.56]
[122,"ФССЦ-04.3.01.09-0014","Раствор готовый кладочный, цементный, М100\n(м3)",0.104,519.79999999999995,400.04]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,573334.56999999995]
["Накладные расходы",null,null,null,null,231891.07]
["Сметная прибыль",null,null,null,null,115692.45]
["Итого по разделу 2 ТЗ-Т4- система горячего водоснабжения",null,null,null,null,920918.09]
["Раздел 3. Kl- бытовая канализация"]
["Санприборы"]
[123,"ФЕР17-01-001-14","Установка умывальников одиночных: с подводкой холодной и горячей воды\n(10 компл)",1.2,384.23,15446.96]
[null,null,"Накладные расходы 121% ФОТ (от 14 376,46)",null,null,17395.52]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 14 376,46)",null,null,8798.39]
[null,null,"Итого c накладными и см. прибылью",null,null,41640.870000000003]
[124,"ФССЦ-18.2.01.05-0019","Умывальники полуфарфоровые и фарфоровые с краном настольным, кронштейнами, сифоном бутылочным латунным и выпуском, полукруглые со скрытыми установочными поверхностями без спинки, размер 600х450х150 мм (применит.)\n(компл)",12,264.25,27714.54]
[125,"ФССЦ-18.2.06.08-0015","Подводка гибкая армированная резиновая, диаметр 15 мм, длина 800 мм\n(10 шт)",1.2,141.80000000000001,1458.27]
[126,"ФЕР17-01-003-01","Установка унитазов: с бачком непосредственно присоединенным\n(10 компл)",0.4,628.32000000000005,6411.1]
[null,null,"Накладные расходы 121% ФОТ (от 5 508,48)",null,null,6665.26]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 5 508,48)",null,null,3371.19]
[null,null,"Итого c накладными и см. прибылью",null,null,16447.55]
[127,"ФССЦ-18.2.01.06-0036","Унитазы полуфарфоровые и фарфоровые тарельчатые с сиденьем и креплением, с прямым или косым выпуском, с цельноотлитой полочкой\n(компл)",4,364.27,8494.7800000000007]
[128,"ФССЦ-18.2.06.01-0002","Бачки смывные полуфарфоровые и фарфоровые с арматурой непосредственно устанавливаемые на унитазы\n(компл)",4,198.3,6480.44]
[129,"ФССЦ-18.2.06.08-0015","Подводка гибкая армированная резиновая, диаметр 15 мм, длина 800 мм\n(10 шт)",0.4,141.80000000000001,486.09]
[130,"ФЕР17-01-005-01","Установка моек: на одно отделение\n(10 компл)",0.1,340.53,1032.29]
[null,null,"Накладные расходы 121% ФОТ (от 959,20)",null,null,1160.6300000000001]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 959,20)",null,null,587.03]
[null,null,"Итого c накладными и см. прибылью",null,null,2779.95]
[131,"ФССЦ-18.2.02.05-0007","Мойки чугунные эмалированные на одно отделение, размер 500х600х184 мм, в комплекте со смесителем типа СМ-М-ЦА-ТП (СМ-М-ЦР), с сифоном типа СБПМВ (СБПВСЛМВ, СДПМ), комплектом кронштейнов типа КР МБ\n(компл)",1,380.39,1997.05]
[132,"ФССЦ-18.2.06.08-0015","Подводка гибкая армированная резиновая, диаметр 15 мм, длина 800 мм\n(10 шт)",0.1,141.80000000000001,121.52]
["трапы"]
[133,"ФЕР17-01-001-23","Установка трапов диаметром: 100 мм\n(10 компл)",0.5,168.04,2712.34]
[null,null,"Накладные расходы 121% ФОТ (от 2 491,18)",null,null,3014.33]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 491,18)",null,null,1524.6]
[null,null,"Итого c накладными и см. прибылью",null,null,7251.27]
[134,"ФССЦ-18.2.06.10-0002","Трап канализационный HL310NPr с вертикальным выпуском и сифоном \"Primus\"\n(шт)",5,504.79,17263.82]
[135,"ФССЦ-24.3.05.12-0002","Ревизия полиэтиленовая с крышкой, номинальный внутренний диаметр 100 мм\n(шт)",2,6.78,473.79]
["Трубопроводы"]
[136,"ФЕР16-04-001-02","Прокладка трубопроводов канализации из полиэтиленовых труб высокой плотности диаметром: 110 мм\n(100 м)",0.16,916.85,5766.91]
[null,null,"Накладные расходы 121% ФОТ (от 5 555,28)",null,null,6721.89]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 5 555,28)",null,null,3399.83]
[null,null,"Итого c накладными и см. прибылью",null,null,15888.63]
[137,"ФССЦ-24.3.01.04-0012","Трубы НПВХ для систем внутреннего водоотведения, размер110х2,2х1000 мм\n(шт)",15.97,15.93,2902.73]
[138,"ФССЦ-23.1.02.06-0039","Хомут металлический с шурупом и резиновым профилем для крепления трубопроводов диаметром: 74-80 мм\n(10 шт)",1,111,953.49]
[139,"ФССЦ-24.3.05.08-0402","Отвод полиэтиленовый для систем водоотведения, диаметр 100 мм\n(шт)",3,1.57,38.06]
[140,"ФССЦ-24.3.05.15-0222","Тройник полиэтиленовый, удлиненный, SDR11, диаметр 110 мм\n(шт)",4,230,5188.8]
[141,"ФССЦ-24.3.05.15-0211","Тройник полиэтиленовый с удлиненным хвостовиком неравнопроходной, SDR 11,: 110х63 (ТУ2248-001-18425183-01)\n(шт)",4,201.3,4436.6499999999996]
[142,"ФССЦ-24.3.05.10-0012","Переход полиэтиленовый, удлиненный, SDR 11, диаметр 110х63 мм\n(шт)",2,48.66,1075.3900000000001]
[143,"ФССЦ-19.3.01.06-0001","Клапаны воздушные полипропиленовые для невентилируемых канализационных стояков с резиновой мембраной, двойной изолированной стенкой, уменьшителем, защитной сеткой, диаметр 50, 75, 110 мм (прим. HL900N)\n(шт)",3,291.58999999999997,8284.07]
[144,"ФЕР16-04-001-01","Прокладка трубопроводов канализации из полиэтиленовых труб высокой плотности диаметром: 50 мм\n(100 м)",0.12,858.85,4401.58]
[null,null,"Накладные расходы 121% ФОТ (от 4 340,57)",null,null,5252.09]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 340,57)",null,null,2656.43]
[null,null,"Итого c накладными и см. прибылью",null,null,12310.1]
[145,"ФССЦ-24.3.01.04-0005","Трубы НПВХ для систем внутреннего водоотведения, размер50х1,8х1000 мм\n(шт)",11.98,5.94,781.35]
[146,"ФССЦ-23.1.02.06-0036","Хомут металлический с шурупом и резиновым профилем для крепления трубопроводов диаметром: 48-53 мм\n(10 шт)",1.2,61.8,823.18]
[147,"ФССЦ-24.3.05.08-0401","Отвод полиэтиленовый для систем водоотведения, диаметр 50 мм\n(шт)",37,0.64,204.36]
[148,"ФССЦ-24.3.05.15-0221","Тройник полиэтиленовый, удлиненный, SDR11, диаметр 63 мм\n(шт)",7,79.7,3068.45]
["Уладка труб в траншею"]
[149,"ФЕР01-01-022-13","Разработка грунта с погрузкой на автомобили-самосвалы в траншеях экскаватором «обратная лопата» с ковшом вместимостью 0,5 (0,5-0,63) м3, группа грунтов: 1\n(1000 м3)",0.29568,3187.5,15390.7]
[null,null,"Накладные расходы 92% ФОТ (от 5 752,29)",null,null,5292.11]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 5 752,29)",null,null,2249.15]
[null,null,"Итого c накладными и см. прибылью",null,null,22931.96]
[150,"ФЕР23-01-001-01","Устройство основания под трубопроводы: песчаного\n(10 м3)",1.68,131.83000000000001,8646.58]
[null,null,"Накладные расходы 117% ФОТ (от 7 584,23)",null,null,8873.5499999999993]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 7 584,23)",null,null,4770.4799999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,22290.61]
[151,"ФССЦ-02.3.01.02-0016","Песок природный для строительных: работ средний с крупностью зерен размером свыше 5 мм - до 5% по массе\n(м3)",18.48,55.26,27981.01]
[152,"ФЕР23-01-030-01","Укладка трубопроводов канализации из полиэтиленовых труб диаметром: 110 мм\n(100 м)",2.4,1375.25,62118.83]
[null,null,"Накладные расходы 117% ФОТ (от 44 964,06)",null,null,52607.95]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 44 964,06)",null,null,28282.39]
[null,null,"Итого c накладными и см. прибылью",null,null,143009.17000000001]
[153,"УПД №1835/01 от 15.11.23","Труба OD 110 SN8 НПВХ\n(м)",242.4,99.82,201790.42]
[154,"УПД №12912242 от 23.11.23","Тройник 45гр НПВХ 110х110\n(шт)",29,67.040000000000006,16215.41]
[155,"ФССЦ-24.3.05.08-0402","Отвод полиэтиленовый для систем водоотведения, диаметр 100 мм\n(шт)",55,1.57,697.71]
[156,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",5.04E-2,513.67999999999995,563.35]
[null,null,"Накладные расходы 92% ФОТ (от 228,31)",null,null,210.05]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 228,31)",null,null,89.27]
[null,null,"Итого c накладными и см. прибылью",null,null,862.67]
[157,"ФССЦ-02.1.01.02-0003","Грунт песчаный (пескогрунт)\n(м3)",50.4,44.94,86590.03]
[158,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",0.22617999999999999,513.67999999999995,2528.14]
[null,null,"Накладные расходы 92% ФОТ (от 1 024,60)",null,null,942.63]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 1 024,60)",null,null,400.62]
[null,null,"Итого c накладными и см. прибылью",null,null,3871.39]
[159,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",2.2618,424.89,18531.14]
[null,null,"Накладные расходы 92% ФОТ (от 15 937,82)",null,null,14662.79]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 15 937,82)",null,null,6231.69]
[null,null,"Итого c накладными и см. прибылью",null,null,39425.620000000003]
[160,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",117.6,50.78,68077.7]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,637149.03]
["Накладные расходы",null,null,null,null,122798.8]
["Сметная прибыль",null,null,null,null,62361.07]
["Итого по разделу 3 Kl- бытовая канализация",null,null,null,null,822308.9]
["Раздел 4. -КЗ, КЗН- производственная канализация\n нормативно-чистых стоков, в т.ч. напорная"]
[161,"ФЕР17-01-011-01","Установка насосов погружных с электродвигателем производительностью: до 25 м3/час\n(10 шт)",0.2,2237.75,16175.03]
[null,null,"Накладные расходы 121% ФОТ (от 15 098,13)",null,null,18268.740000000002]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 15 098,13)",null,null,9240.06]
[null,null,"Итого c накладными и см. прибылью",null,null,43683.83]
[162,"КАЦ п.37  (ТЦ_68.1.01.08_77_7721732282_30.10.2023_01)","Насос погружной  Q=2,5 м³/ч, H=8,5 м, N=0,65 кВт Вандйорд APV.06.40.04.1\n(шт)",2,12582.77,149734.96]
[163,"ФЕР17-01-001-23","Установка трапов диаметром: 100 мм\n(10 компл)",0.8,168.04,4339.74]
[null,null,"Накладные расходы 121% ФОТ (от 3 985,89)",null,null,4822.93]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 985,89)",null,null,2439.36]
[null,null,"Итого c накладными и см. прибылью",null,null,11602.03]
[164,"ФССЦ-18.2.06.10-0002","Трап канализационный HL310NPr с вертикальным выпуском и сифоном \"Primus\"\n(шт)",8,504.79,27622.11]
[165,"ФЕР16-07-002-02","Установка воронок сливных диаметром: 50 мм\n(шт)",3,9.99,1072.28]
[null,null,"Накладные расходы 121% ФОТ (от 1 010,71)",null,null,1222.96]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 010,71)",null,null,618.54999999999995]
[null,null,"Итого c накладными и см. прибылью",null,null,2913.79]
[166,"КП №30/10-2 от 30.10.2023 г. п.69","HL 21 Капельная воронка с гидрозатвором 60мм и механическим запирающим устройством\n(шт)",3,264.12,6608.37]
[167,"ФЕР16-04-005-01","Прокладка внутренних трубопроводов водоснабжения и отопления из многослойных полипропиленовых труб, из заранее собранных узлов, наружным диаметром: 20 мм\n(100 м)",0.56999999999999995,326.16000000000003,5022.83]
[null,null,"Накладные расходы 121% ФОТ (от 4 591,79)",null,null,5556.07]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 4 591,79)",null,null,2810.18]
[null,null,"Итого c накладными и см. прибылью",null,null,13389.08]
[168,"ФССЦ-24.3.02.01-0002","Блок трубопровода полипропиленовый напорный с гильзами и креплениями для холодного и горячего водоснабжения, PPRS, SDR11, номинальное давление 1,0 МПа, диаметр 20х1,9 мм\n(м)",58.424999999999997,4.5999999999999996,4275.8900000000003]
[169,"ФССЦ-19.3.01.06-0001","Клапаны воздушные полипропиленовые для невентилируемых канализационных стояков с резиновой мембраной, двойной изолированной стенкой, уменьшителем, защитной сеткой, диаметр 50, 75, 110 мм (прим. HL900N))\n(шт)",2,291.58999999999997,5522.71]
[170,"ФЕР16-04-002-04","Прокладка трубопроводов водоснабжения из напорных полиэтиленовых труб наружным диаметром: 40 мм\n(100 м)",0.18,2732.24,17001.240000000002]
[null,null,"Накладные расходы 121% ФОТ (от 16 000,00)",null,null,19360]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 16 000,00)",null,null,9792]
[null,null,"Итого c накладными и см. прибылью",null,null,46153.24]
[171,"УПД №12912242 от 23.11.23","Труба ПЭ 100 SDR 17-40x2,4\n(м)",16.866,11.13,1565.91]
[172,"КП № 01/11-1 от 01.12.2023 г. п.4","Отвод 90° ПЭ100 SDR17\n(шт)",12,85.89,8595.92]
[173,"ФЕР16-04-001-02","Прокладка трубопроводов канализации из полиэтиленовых труб высокой плотности диаметром: 110 мм\n(100 м)",0.08,916.85,2883.45]
[null,null,"Накладные расходы 121% ФОТ (от 2 777,64)",null,null,3360.94]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 777,64)",null,null,1699.92]
[null,null,"Итого c накладными и см. прибылью",null,null,7944.31]
[174,"ФССЦ-24.3.01.04-0012","Трубы НПВХ для систем внутреннего водоотведения, размер110х2,2х1000 мм\n(шт)",7.984,15.93,1451.18]
[175,"ФССЦ-24.3.05.12-0002","Ревизия полиэтиленовая с крышкой, номинальный внутренний диаметр 100 мм\n(шт)",2,6.78,473.79]
[176,"КП № 01/11-1 от 01.12.2023 г. п.5","Тройник  45гр НПВХ 110х50\n(шт)",2,244.11,4071.76]
["Укладка труб в траншею 104м труба НПВХ д=110мм, 36м труба ПЭ 100д=40х2,4мм"]
[177,"ФЕР01-01-022-13","Разработка грунта с погрузкой на автомобили-самосвалы в траншеях экскаватором «обратная лопата» с ковшом вместимостью 0,5 (0,5-0,63) м3, группа грунтов: 1\n(1000 м3)",0.16844799999999999,3187.5,8768.0300000000007]
[null,null,"Накладные расходы 92% ФОТ (от 3 277,06)",null,null,3014.9]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 3 277,06)",null,null,1281.33]
[null,null,"Итого c накладными и см. прибылью",null,null,13064.26]
[178,"ФЕР23-01-001-01","Устройство основания под трубопроводы: песчаного\n(10 м3)",0.98,131.83000000000001,5043.83]
[null,null,"Накладные расходы 117% ФОТ (от 4 424,13)",null,null,5176.2299999999996]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 4 424,13)",null,null,2782.78]
[null,null,"Итого c накладными и см. прибылью",null,null,13002.84]
[179,"ФССЦ-02.3.01.02-0016","Песок природный для строительных: работ средний с крупностью зерен размером свыше 5 мм - до 5% по массе\n(м3)",10.78,55.26,16322.26]
[180,"ФЕР23-01-030-01","Укладка трубопроводов канализации из полиэтиленовых труб диаметром: 110 мм\n(100 м)",1.04,1375.25,26918.15]
[null,null,"Накладные расходы 117% ФОТ (от 19 484,42)",null,null,22796.77]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 19 484,42)",null,null,12255.7]
[null,null,"Итого c накладными и см. прибылью",null,null,61970.62]
[181,"УПД №1835/01 от 15.11.23","Труба OD 110 SN8 НПВХ\n(м)",105,99.82,87409.22]
[182,"УПД №12912242 от 23.11.23","Тройник 45гр НПВХ 110х110\n(шт)",12,67.040000000000006,6709.82]
[183,"ФССЦ-24.3.05.08-0402","Отвод полиэтиленовый для систем водоотведения, диаметр 100 мм\n(шт)",30,1.57,380.57]
[184,"ФЕР23-01-030-01","Укладка трубопроводов канализации из полиэтиленовых труб диаметром: 110 мм (прим. Ду 50)\n(100 м)",0.36,1375.25,9317.83]
[null,null,"Накладные расходы 117% ФОТ (от 6 744,61)",null,null,7891.19]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 6 744,61)",null,null,4242.3599999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,21451.38]
[185,"КП № 01/11-1 от 01.12.2023 г. п.3","Труба ПЭ 100 SDR 17-40x2,4\n(м)",36.36,11.13,3375.82]
[186,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",2.9399999999999999E-2,513.67999999999995,328.62]
[null,null,"Накладные расходы 92% ФОТ (от 133,18)",null,null,122.53]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 133,18)",null,null,52.07]
[null,null,"Итого c накладными и см. прибылью",null,null,503.22]
[187,"ФССЦ-02.1.01.02-0003","Грунт песчаный (пескогрунт)\n(м3)",32.340000000000003,44.94,55561.94]
[188,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",0.12820000000000001,513.67999999999995,1432.96]
[null,null,"Накладные расходы 92% ФОТ (от 580,75)",null,null,534.29]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 580,75)",null,null,227.07]
[null,null,"Итого c накладными и см. прибылью",null,null,2194.3200000000002]
[189,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",1.282,424.89,10503.54]
[null,null,"Накладные расходы 92% ФОТ (от 9 033,64)",null,null,8310.9500000000007]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 9 033,64)",null,null,3532.15]
[null,null,"Итого c накладными и см. прибылью",null,null,22346.639999999999]
[190,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",68.599999999999994,50.78,39711.99]
["Проход труб через перекрытия и стены"]
[191,"ФЕР06-24-003-04","Установка закладных деталей фундаментов (применит.)\n(т)",4.0099999999999997E-3,402.93,58.62]
[null,null,"Накладные расходы 108% ФОТ (от 54,74)",null,null,59.12]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 54,74)",null,null,25.59]
[null,null,"Итого c накладными и см. прибылью",null,null,143.33000000000001]
[192,"ФССЦ-23.3.06.02-0006","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 50 мм, толщина стенки 3,5 мм\n(м)",1,66.22,437.71]
[193,"ФЕР26-01-009-01","Изоляция трубопроводов: матами минераловатными, плитами минераловатными на синтетическом связующем\n(м3)",0.05,547.58000000000004,585.91999999999996]
[null,null,"Накладные расходы 97% ФОТ (от 449,44)",null,null,435.96]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 449,44)",null,null,210.11]
[null,null,"Итого c накладными и см. прибылью",null,null,1231.99]
[194,"ФССЦ-12.2.04.02-0001","Маты из минеральной ваты на синтетическом связующем из каменной ваты базальтовых пород, толщина 50 мм\n(м3)",5.3999999999999999E-2,701.99,344.58]
[195,"ФЕР46-03-017-03","Заделка отверстий, гнезд и борозд: в стенах и перегородках железобетонных площадью до 0,1 м2\n(м3)",0.1,1522.48,3561.81]
[null,null,"Накладные расходы 103% ФОТ (от 2 786,88)",null,null,2870.49]
[null,null,"Сметная прибыль 59% ФОТ (от 2 786,88)",null,null,1644.26]
[null,null,"Итого c накладными и см. прибылью",null,null,8076.56]
[196,"ФССЦ-04.3.01.09-0014","Раствор готовый кладочный, цементный, М100\n(м3)",0.104,519.79999999999995,400.04]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,533590.43000000005]
["Накладные расходы",null,null,null,null,103804.06]
["Сметная прибыль",null,null,null,null,52853.5]
["Итого по разделу 4 -КЗ, КЗН- производственная канализация\n нормативно-чистых стоков, в т.ч. напорная",null,null,null,null,690247.99]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,4009205.58]
["Накладные расходы",null,null,null,null,729404.15]
["Сметная прибыль",null,null,null,null,368154.55]
["ВСЕГО по смете",null,null,null,null,5292861.1100000003]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-09"]
[]
["на Силовое электрооборудование. Тяговая сеть 825В. 1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы. Щитовое оборудование. Тяговая сеть 825В.  1 этап"]
["щит силовой РП1"]
[1,"ФЕРм08-03-571-05","Щит заводского изготовления однорядный или двухрядный: шкафного исполнения, глубина до 800 мм (800х800х2100)\n(м)",0.8,314.2,5247]
[null,null,"Накладные расходы 97% ФОТ (от 3 663,09)",null,null,3553.2]
[null,null,"Сметная прибыль 51% ФОТ (от 3 663,09)",null,null,1868.18]
[null,null,"Итого c накладными и см. прибылью",null,null,10668.38]
[2,"КП б/н от 24.10.2023 г (ООО ЭМЭСБи-ЭМ) п.1 (ТЦ_62.1.02.15_50_5032288380_24.10.2023_01)","\"РП1\" Щит силовой с 2 разъединителями на 1000А, 825В DC, IP44\n(к-т)",1,158685.75,944180.21]
[14,"ФЕРм08-03-571-05","Щит заводского изготовления однорядный или двухрядный: шкафного исполнения, глубина до 800 мм\n(м)",12.8,314.2,83952.02]
[null,null,"Накладные расходы 97% ФОТ (от 58 609,52)",null,null,56851.23]
[null,null,"Сметная прибыль 51% ФОТ (от 58 609,52)",null,null,29890.86]
[null,null,"Итого c накладными и см. прибылью",null,null,170694.11]
[4,"КП б/н от 24.10.2023 г (ООО ЭМЭСБи-ЭМ) п.2 (ТЦ_62.1.02.15_50_5032288380_24.10.2023_01)","ЩТХ Щит подачи питания на вагоны метро (1600х800х800*2)\n(к-т)",8,574039.4,27324275.440000001]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,28357654.670000002]
["Накладные расходы",null,null,null,null,60404.43]
["Сметная прибыль",null,null,null,null,31759.03]
["Итого по разделу 1 Монтажные работы. Щитовое оборудование. Тяговая сеть 825В.  1 этап",null,null,null,null,28449818.129999999]
["Раздел 2. Монтажные работы. Внутренние кабельные сети 825В. Тяговая сеть 825В.  1 этап"]
[5,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",0.5,184.24,3994.36]
[null,null,"Накладные расходы 97% ФОТ (от 3 785,16)",null,null,3671.61]
[null,null,"Сметная прибыль 51% ФОТ (от 3 785,16)",null,null,1930.43]
[null,null,"Итого c накладными и см. прибылью",null,null,9596.4]
[6,"ФССЦ-24.3.04.04-0004","Трубы гофрированные полимерные с профилированной стенкой электротехнические, номинальный внутренний диаметр 90 мм\n(м)",51,12.85,13100.45]
[7,"ФЕРм08-02-412-08","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 240 мм2\n(100 м)",0.5,611.28,9809.14]
[null,null,"Накладные расходы 97% ФОТ (от 8 234,64)",null,null,7987.6]
[null,null,"Сметная прибыль 51% ФОТ (от 8 234,64)",null,null,4199.67]
[null,null,"Итого c накладными и см. прибылью",null,null,21996.41]
[8,"ФЕРм08-02-412-14","Затягивание провода в проложенные трубы и металлические рукава каждого последующего одножильного или многожильного в общей оплетке, суммарное сечение: до 240 мм2\n(100 м)",3.4,259.86,29467.61]
[null,null,"Накладные расходы 97% ФОТ (от 26 449,26)",null,null,25655.78]
[null,null,"Сметная прибыль 51% ФОТ (от 26 449,26)",null,null,13489.12]
[null,null,"Итого c накладными и см. прибылью",null,null,68612.509999999995]
[9,"КП-384306  от 07.10.2023 г.(ООО ЭлкомЭлектро) п.2","Кабель с медной жилой сеч. 1x240мм2\tППСРВМ-ХЛ 240 3000\n(м)",397.8,864.54,2868255.49]
[10,"ФЕРм08-04-741-03","Муфта трехфазная концевая для кабеля с изоляцией из вулканизированного полиэтилена с применением термоусаживаемой перчатки напряжением 6 кВ, сечением до 1х240 мм2\n(компл)",18,269.61,131471.35]
[null,null,"Накладные расходы 126% ФОТ (от 104 904,38)",null,null,132179.51999999999]
[null,null,"Сметная прибыль 68% ФОТ (от 104 904,38)",null,null,71334.98]
[null,null,"Итого c накладными и см. прибылью",null,null,334985.84999999998]
[11,"КП-384306  от 07.10.2023 г.(ООО ЭлкомЭлектро) п.1","Концевые муфты для линий метрополитена на напряжение ЗкВ, сечение жилы 240мм2\tПКВНтмОнг-3-240 ТУ 3599-017-04001953-2006\n(шт)",18,671.08,100742.8]
[12,"ФЕРм08-02-332-03","Присоединение кабеля к нулевой шине дросселя (пункт отсоса)\n(кабель)",4,92.03,8991.7199999999993]
[null,null,"Накладные расходы 97% ФОТ (от 6 340,98)",null,null,6150.75]
[null,null,"Сметная прибыль 51% ФОТ (от 6 340,98)",null,null,3233.9]
[null,null,"Итого c накладными и см. прибылью",null,null,18376.37]
[13,"Цена поставщика","Наконечник дроссельного джемпера (аналог соединителя СДТ-2х120)\n(шт)",2,2603.8200000000002,43431.64]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3209264.56]
["Накладные расходы",null,null,null,null,175645.26]
["Сметная прибыль",null,null,null,null,94188.1]
["Итого по разделу 2 Монтажные работы. Внутренние кабельные сети 825В. Тяговая сеть 825В.  1 этап",null,null,null,null,3479097.92]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,31566919.23]
["Накладные расходы",null,null,null,null,236049.69]
["Сметная прибыль",null,null,null,null,125947.13]
["ВСЕГО по смете",null,null,null,null,31928916.050000001]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-10"]
[]
["на Воздухоснабжение. 1-й этап., "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Компрессорная"]
[1,"ФЕРм07-02-017-01","Компрессор винтовой, масса 10,7 т (Компрессор винтовой воздушного охлаждения INVERSYS Plus 110-10 «DALGAKIRAN)  (вес 2,380 т)\n(компл)",2,6570.84,330685.28000000003]
[null,null,"Накладные расходы 91% ФОТ (от 254 914,31)",null,null,231972.02]
[null,null,"Сметная прибыль 47% ФОТ (от 254 914,31)",null,null,119809.73]
[null,null,"Итого c накладными и см. прибылью",null,null,682467.03,{"$f":"F6164/D6161*1.02*1.0224*1.0192","v":362687.09867281385}]
[2,"КАЦ п.29(ТЦ_89.1.64.02_77_7721732282_30.10.2023_01)","Компрессор винтовой воздушного охлаждения INVERSYS Plus 110-10 «DALGAKIRAN», с частотным преобразователем, в комплекте со\nвстроенным магистральным сепаратором:\n- расход min – 7,0 нм3/мин;\n- расход max – 18,1 нм3/мин;\n- рабочее давление – 0,8МПа;\n- установленная эл. мощность -110 кВт.\nГабаритные размеры: 2525х1440х2037(h)мм\n(шт)",2,1074937.71,12791758.75,{"$f":"F6165/D6165*1.2*1.0224*1.0192","v":7997638.4361619204}]
[3,"ФЕРм37-01-014-04","Монтаж машин и механизмов в помещении, масса машин и механизмов: 0,5 т (Осушитель сжатого воздуха) (вес 278 кг)\n(шт)",1,1318.68,19227.91]
[null,null,"Накладные расходы 92% ФОТ (от 14 135,76)",null,null,13004.9]
[null,null,"Сметная прибыль 49% ФОТ (от 14 135,76)",null,null,6926.52]
[null,null,"Итого c накладными и см. прибылью",null,null,39159.33,{"$f":"F6169*1.2*1.0224*1.0192","v":48966.239727175685}]
[4,"КАЦ п.30(ТЦ_89.1.64.02_77_7721732282_30.10.2023_01)","Осушитель сжатого воздуха рефрижераторного типа в комплекте с магистральными фильтрами:\tDryAir DK140\nВ комплекте поставки:\t\nВстроенный магистральный фильтр предварительной очистки \tGKO1820MX\nВстроенный магистральный фильтр тнкой очистки\tGKO1820MY\nТаймерный конденсатоотводчик\n(компл.)",1,225229.99,1340118.44,{"$f":"F6170/D6170*1.2*1.0224*1.0192","v":1675732.4702912101}]
[5,"ФЕРм37-01-014-01","Монтаж машин и механизмов в помещении, масса машин и механизмов: 0,03 т (Масловлагоразделитель D-MAT 15Plus)  (вес 40 кг)\n(шт)",1,1211.52,20457.72]
[null,null,"Накладные расходы 92% ФОТ (от 16 907,09)",null,null,15554.52]
[null,null,"Сметная прибыль 49% ФОТ (от 16 907,09)",null,null,8284.4699999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,44296.71,{"$f":"F6174*1.2*1.0224*1.0192","v":55390.205118044163}]
[6,"КАЦ п.31  (ТЦ_89.1.64.02_77_7721732282_30.10.2023_01)","Масловлагоразделитель D-MAT 15Plus  «DALGAKIRAN»\n-производительность – 25м3/мин\nГабаритные размеры: 620х520х1160(h)мм Габаритные размеры: 948х798х1460(h)мм 40кг\n(шт)",1,88200.97,524795.77,{"$f":"F6175/D6175*1.2*1.0224*1.0192","v":656223.57383611391}]
[7,"ФЕРм37-01-002-04","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,5 т (Ресивер воздушный) (вес 310 кг)\n(шт)",1,1006.16,16101.68]
[null,null,"Накладные расходы 92% ФОТ (от 10 735,39)",null,null,9876.56]
[null,null,"Сметная прибыль 49% ФОТ (от 10 735,39)",null,null,5260.34]
[null,null,"Итого c накладными и см. прибылью",null,null,31238.58,{"$f":"F6179*1.2*1.0224*1.0192","v":39061.848019783683}]
[8,"КАЦ п.32  (ТЦ_89.1.64.02_77_7721732282_30.10.2023_01)","Ресивер воздушный V 900л Рраб = 1,0МПа\tPB 900.10\n(шт)",1,27518.89,163737.4]
[9,"ФЕРм12-12-002-07","Арматура фланцевая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 50 мм\n(шт)",2,241.03,11188.69]
[null,null,"Накладные расходы 90% ФОТ (от 8 147,56)",null,null,7332.8]
[null,null,"Сметная прибыль 46% ФОТ (от 8 147,56)",null,null,3747.88]
[null,null,"Итого c накладными и см. прибылью",null,null,22269.37]
[10,"КП №30/10-2 от 30.10.2023 г. п.5","Кран шаровой фланцевый, Ду50, Pyl6, Сталь 20\t КШ.Ф.050.016 00\n(шт)",2,3367.6,56171.64,{"$f":"F6185/D6185*1.2*1.0224*1.0192","v":35119.523113758725}]
[11,"ФССЦ-23.8.03.11-0653","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,0 МПа, номинальный диаметр 50 мм\n(шт)",4,28,1310.4000000000001]
[12,"ФЕРм12-12-009-07","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 50 мм\n(шт)",4,92.73,15058.07]
[null,null,"Накладные расходы 90% ФОТ (от 14 404,99)",null,null,12964.49]
[null,null,"Сметная прибыль 46% ФОТ (от 14 404,99)",null,null,6626.3]
[null,null,"Итого c накладными и см. прибылью",null,null,34648.86,{"$f":"F6190/D6187*1.2*1.0224*1.0192","v":10831.546307312641}]
[13,"КП №30/10-2 от 30.10.2023 г. п.6","Кран шаровой муфтовый, Ду50, Pyl6, Сталь 20\t КШ.М.050.016 00\n(шт)",4,2152.48,71806.86,{"$f":"F6191/D6191*1.2*1.0224*1.0192","v":22447.472421104641}]
[14,"ФЕРм12-12-002-04","Арматура фланцевая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 25 мм\n(шт)",1,50.53,2239.14]
[null,null,"Накладные расходы 90% ФОТ (от 2 196,12)",null,null,1976.51]
[null,null,"Сметная прибыль 46% ФОТ (от 2 196,12)",null,null,1010.22]
[null,null,"Итого c накладными и см. прибылью",null,null,5225.87]
[15,"КАЦ п.33 (ТЦ_18.1.05.03_77_7721732282_30.10.2023_01)","Клапан предохранительный полноподъемный фланцевый, Ду25х40, Ру25, давление полного открытия 9,2 кгс/см2 с ответными фланцами АСТА-ПО2-25х40-М-\n25-02-300-Ф\n(шт)",1,11543.59,96273.54]
["Трубопроводы"]
[16,"ФЕРм12-01-004-07","Трубопровод в помещениях или на открытых площадках в пределах цехов, монтируемый из труб и готовых деталей, на номинальное давление не более 2,5 МПа, диаметр труб наружный: 57 мм\n(100 м)",0.26,6707.96,37507.31]
[null,null,"Накладные расходы 90% ФОТ (от 26 627,55)",null,null,23964.799999999999]
[null,null,"Сметная прибыль 46% ФОТ (от 26 627,55)",null,null,12248.67]
[null,null,"Итого c накладными и см. прибылью",null,null,73720.78]
[17,"ФССЦ-23.3.05.02-0078","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 51 мм, толщина стенки 3,5 мм\n(м)",26,56.43,23474.880000000001]
[18,"ФССЦ-23.8.04.06-0250","Отводы крутоизогнутые бесшовные приварные 90° из стали марок 20 и 09Г2С, наружный диаметр 57 мм, толщина стенки 3,0 мм\n(шт)",21,15.68,4909.5600000000004]
[19,"ФССЦ-23.8.04.12-0211","Тройники равнопроходные бесшовные приварные, номинальный диаметр 50 мм, наружный диаметр и толщина стенки 57,0х3,0 мм\n(шт)",1,56.29,606.80999999999995]
[20,"ФССЦ-23.8.04.06-0251","Отводы крутоизогнутые бесшовные приварные 90° из стали марок 20 и 09Г2С, наружный диаметр 89 (76) мм, толщина стенки 3,5 мм\n(шт)",2,26.1,1134.83]
[21,"КП №30/10-2 от 30.10.2023 г. п.8","Опора А14Б 506.000-00 для Ду50\n(шт)",10,243.03,20268.39]
[22,"ФЕРм12-01-004-06","Трубопровод в помещениях или на открытых площадках в пределах цехов, монтируемый из труб и готовых деталей, на номинальное давление не более 2,5 МПа, диаметр труб наружный: 45 мм\n(100 м)",0.03,6551.74,4188.76]
[null,null,"Накладные расходы 90% ФОТ (от 2 962,37)",null,null,2666.13]
[null,null,"Сметная прибыль 46% ФОТ (от 2 962,37)",null,null,1362.69]
[null,null,"Итого c накладными и см. прибылью",null,null,8217.58]
[23,"ФССЦ-23.3.05.02-0073","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 45 мм, толщина стенки 3,0 мм\n(м)",3,43.58,1941.49]
[24,"ФЕРм12-01-001-01","Трубопровод из водогазопроводных труб с фитингами на резьбе, номинальный диаметр: 15-25 мм\n(100 м)",0.04,1411.62,2251.75]
[null,null,"Накладные расходы 90% ФОТ (от 2 163,94)",null,null,1947.55]
[null,null,"Сметная прибыль 46% ФОТ (от 2 163,94)",null,null,995.41]
[null,null,"Итого c накладными и см. прибылью",null,null,5194.71,{"$f":"F6215/D6212/100*1.2*1.0224*1.0192","v":1623.91322306304}]
[25,"ФССЦ-23.3.06.01-0001","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 15 мм, толщина стенки 2,5 мм\n(м)",4,18.649999999999999,474.46,{"$f":"F6216/D6216*1.2*1.0224*1.0192","v":148.32047752704003}]
[26,"ФЕРм12-01-001-01","Трубопровод из водогазопроводных труб с фитингами на резьбе, номинальный диаметр: 15-25 мм\n(100 м)",0.04,1411.62,2251.75]
[null,null,"Накладные расходы 90% ФОТ (от 2 163,94)",null,null,1947.55]
[null,null,"Сметная прибыль 46% ФОТ (от 2 163,94)",null,null,995.41]
[null,null,"Итого c накладными и см. прибылью",null,null,5194.71]
[27,"ФССЦ-23.3.06.01-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",4,31.49,814.96,{"$f":"F6221/D6221*1.2*1.0224*1.0192","v":254.76385019904001}]
[28,"ФЕРм12-01-001-02","Трубопровод из водогазопроводных труб с фитингами на резьбе, номинальный диаметр: 32-50 мм\n(100 м)",0.15,2793.86,16899.650000000001]
[null,null,"Накладные расходы 90% ФОТ (от 16 271,29)",null,null,14644.16]
[null,null,"Сметная прибыль 46% ФОТ (от 16 271,29)",null,null,7484.79]
[null,null,"Итого c накладными и см. прибылью",null,null,39028.6]
[29,"ФССЦ-23.3.06.01-0004","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 32 мм, толщина стенки 2,8 мм\n(м)",15,40.15,3950.76,{"$f":"F6226/D6226*1.2*1.0224*1.0192","v":329.34486070886408}]
[30,"КП №30/10-2 от 30.10.2023 г. п.8","Опора А14Б 506.000-00 для Ду32\n(шт)",6,243.03,12161.03]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,15593767.68]
["Накладные расходы",null,null,null,null,337851.98]
["Сметная прибыль",null,null,null,null,174752.44]
["Итого по разделу 1 Компрессорная",null,null,null,null,16106372.1]
["Раздел 2. Раздел 2. Снабжение сжатым воздухом давлением 0,8 МПа"]
[31,"ФЕРм11-02-001-01","Прибор, устанавливаемый на резьбовых соединениях, масса: до 1,5 кг (Блок подготовки воздуха МХ3-1-000002 Camozzi  Ду20)\n(шт)",48,13.57,28089.65]
[null,null,"Накладные расходы 90% ФОТ (от 26 613,86)",null,null,23952.47]
[null,null,"Сметная прибыль 46% ФОТ (от 26 613,86)",null,null,12242.38]
[null,null,"Итого c накладными и см. прибылью",null,null,64284.5,{"$f":"F6236/D6233*1.2*1.0224*1.0192","v":1674.6595669440001}]
[32,"КП №30/10-2 от 30.10.2023 г. п.9","Блок подготовки воздуха МХ3-1-000002 Camozzi  Ду20, Ру16 в составе:\n- фильтр-регулятор;\n- лубрикатор\nс присоединительными фитингами\n(шт)",48,3893.04,1111851.48,{"$f":"F6237/D6237*1.2*1.0224*1.0192","v":28964.567166312958}]
["Пневмощит в составе: (62 шт)"]
[33,"ФЕР09-06-001-03","Монтаж: стеллажей и других конструкций, закрепляемых на фундаментах внутри зданий (\"применительно Пневмощит\")600х500\n(т)",0.37962600000000002,1299.29,20099.77]
[null,null,"Накладные расходы 93% ФОТ (от 19 320,15)",null,null,17967.740000000002]
[null,null,"Сметная прибыль 62%*0.85 ФОТ (от 19 320,15)",null,null,10181.719999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,48249.23]
[34,"КАЦ п.34 (ТЦ_62.1.02.14_77_7721732282_30.10.2023_01)","Пневмощит в составе*:(-Кран шаровой муфтовый, Ду20-2 шт КШ.М.020.016-00+Латунный соединитель быстроразъемный БРС для шланга 3/4\"-2шт+Латунный трехсторонний фитинг равнопроходнои\tVTr.130.N.0005-1шт+Сгон разъемный угловой 3/4\"\tVTr.098.N.0005-1шт+Сгон разъемный прямой 3/4\"VTr.341.N.0005-4шт+Ниппель 3/4\"VTr.582.N.0005-2шт+Ниппель приварной 3/4\", L=1000mm,-1шт+Лист из стали СтЗ -1,3м2)\n(шт)",62,7932.06,2926136.93]
[35,"ФССЦ-01.7.19.08-0004","Рукав Г (IV)-10-10-22-У для воздуха, углекислого газа и других инертных газов\n(м)",744,20.100000000000001,96007.25]
["Арматура фланцевая"]
[36,"ФЕРм12-12-001-08","Арматура фланцевая с ручным приводом или без привода водопроводная на номинальное давление до 4 МПа, номинальный диаметр: 65 мм\n(шт)",2,129.41999999999999,6515.5]
[null,null,"Накладные расходы 90% ФОТ (от 5 028,07)",null,null,4525.26]
[null,null,"Сметная прибыль 46% ФОТ (от 5 028,07)",null,null,2312.91]
[null,null,"Итого c накладными и см. прибылью",null,null,13353.67,{"$f":"F6249/D6246*1.2*1.0224*1.0192","v":8348.9554910361603}]
[37,"КАЦ п.35 (ТЦ_18.1.09.11_77_7721732282_30.10.2023_01)","Кран шаровой фланцевый, Ду65, Ру16,  КШ.Ф.065.016-00\n(шт)",2,6526.9,108868.69,{"$f":"F6250/D6250*1.2*1.0224*1.0192","v":68066.669850117134}]
[38,"ФССЦ-23.8.03.11-0654","Фланцы стальные плоские приварные из стали ВСт3сп2, ВСт3сп3, номинальное давление 1,0 МПа, номинальный диаметр 65 мм\n(компл)",2,34,711.28]
["Спускники и воздушники"]
[39,"ФЕРм12-12-009-02","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 15 мм\n(шт)",5,65.489999999999995,13036.67]
[null,null,"Накладные расходы 90% ФОТ (от 12 526,79)",null,null,11274.11]
[null,null,"Сметная прибыль 46% ФОТ (от 12 526,79)",null,null,5762.32]
[null,null,"Итого c накладными и см. прибылью",null,null,30073.1,{"$f":"F6256/D6253*1.2*1.0224*1.0192","v":7520.8979517235211}]
[40,"КП №30/10-2 от 30.10.2023 г. п.12","Кран шаровой муфтовый, Ду15, Ру16, КШ.М.015.016-00\n(шт)",5,716.05,29859.25,{"$f":"F6257/D6257*1.2*1.0224*1.0192","v":7467.4167998976009}]
[41,"ФЕРм12-01-001-01","Трубопровод из водогазопроводных труб с фитингами на резьбе, номинальный диаметр: 15-25 мм\n(100 м)",0.02,1411.62,1125.8699999999999]
[null,null,"Накладные расходы 90% ФОТ (от 1 081,97)",null,null,973.77]
[null,null,"Сметная прибыль 46% ФОТ (от 1 081,97)",null,null,497.71]
[null,null,"Итого c накладными и см. прибылью",null,null,2597.35]
[42,"ФССЦ-23.3.06.04-0007","Трубы стальные сварные водогазопроводные с резьбой черные легкие (неоцинкованные) диаметр условного прохода: 20 мм, толщина стенки 2,35 мм\n(м)",2,10.75,156.74]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4342459.08]
["Накладные расходы",null,null,null,null,58693.36]
["Сметная прибыль",null,null,null,null,30997.040000000001]
["Итого по разделу 2 Раздел 2. Снабжение сжатым воздухом давлением 0,8 МПа",null,null,null,null,4432149.4800000004]
["Раздел 3. Сжатый воздух давленем Р=0,8 МПа. Тт.р.=+3°С. Группа трубопроводов – В. Категория трубопроводов – V."]
["Трубопровод"]
[43,"ФЕРм12-01-004-08","Трубопровод в помещениях или на открытых площадках в пределах цехов, монтируемый из труб и готовых деталей, на номинальное давление не более 2,5 МПа, диаметр труб наружный: 76 мм\n(100 м)",7.8,7554.06,1233184.74]
[null,null,"Накладные расходы 90% ФОТ (от 858 899,22)",null,null,773009.3]
[null,null,"Сметная прибыль 46% ФОТ (от 858 899,22)",null,null,395093.64]
[null,null,"Итого c накладными и см. прибылью",null,null,2401287.6800000002,{"$f":"F6272/D6269/100*1.2*1.0224*1.0192","v":3849.5599896821764}]
[44,"УПД №1832/01 от 14.11.23","\"Труба стальная бесшовная холоднодеформированная Ф76x3,5 \"\tГОСТ 8734-75* В 20 ГОСТ 8733-74\n(м)",780,303.77999999999997,1976116.97,{"$f":"F6273/D6273*1.2*1.0224*1.0192","v":3167.9589605207038}]
[45,"ФССЦ-23.8.04.08-0057","Переходы концентрические, номинальное давление 16 МПа, наружный диаметр и толщина стенки 76х3,5-57х3 мм\n(шт)",62,49.55,8018.18,161.71325316492391]
[46,"ФССЦ-23.8.04.06-0066","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 65 мм, наружный диаметр 76 мм, толщина стенки 3,5 мм\n(шт)",18,33.76,5201.74,361.35796988928007]
[47,"ФССЦ-23.8.04.12-0115","Тройники равнопроходные, номинальное давление до 16 МПа, номинальный диаметр 65 мм, наружный диаметр и толщина стенки 76,1х2,9 мм\n(шт)",65,110.07,83851.33,1613.0881496862721]
[48,"ФССЦ-23.8.04.08-0161","Переходы стальные концентрические бесшовные приварные, наружный диаметр и толщина стенки 57х3,0-32х2,0 мм\n(шт)",62,15.16,15612.07,314.86928808514062]
[49,"ФССЦ-23.8.04.06-0063","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 50 мм, наружный диаметр 57 мм, толщина стенки 3 мм\n(шт)",21,25.06,3178.61,189.26898471936002]
[50,"ФССЦ-23.8.04.12-0113","Тройники равнопроходные, номинальное давление до 16 МПа, номинальный диаметр 50 мм, наружный диаметр и толщина стенки 57,0х4,0 мм\n(шт)",1,111.84,1255.96,1570.49771913216]
[51,"КП №30/10-2 от 30.10.2023 г. п.14","Опора подвесная А14Б 580.000-01 (1,50 кг)\n(шт)",6,902.65,45168.73]
[52,"УПД №1832/01 от 14.11.23","Опора стальная бескорпусная ОПБ2-76 (0,46 кг)\n(шт)",130,78.11,84691.7]
[53,"ФЕРм12-01-004-03","Трубопровод в помещениях или на открытых площадках в пределах цехов, монтируемый из труб и готовых деталей, на номинальное давление не более 2,5 МПа, диаметр труб наружный: 25 мм\n(100 м)",1.5,5455.77,172615.4]
[null,null,"Накладные расходы 90% ФОТ (от 120 999,32)",null,null,108899.39]
[null,null,"Сметная прибыль 46% ФОТ (от 120 999,32)",null,null,55659.69]
[null,null,"Итого c накладными и см. прибылью",null,null,337174.48]
[54,"ФССЦ-23.3.05.02-0039","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 25 мм, толщина стенки 2,0 мм\n(м)",150,24.06,46736.55]
[55,"КП №30/10-2 от 30.10.2023 г. п.16","Опора стальная бескорпусная ОПБ2-25 (0,13 кг)\n(шт)",80,60.76,40538.51]
[56,"ФЕРм12-01-004-02","Трубопровод в помещениях или на открытых площадках в пределах цехов, монтируемый из труб и готовых деталей, на номинальное давление не более 2,5 МПа, диаметр труб наружный: 18 мм\n(100 м)",0.03,5234.51,3272.2]
[null,null,"Накладные расходы 90% ФОТ (от 2 263,42)",null,null,2037.08]
[null,null,"Сметная прибыль 46% ФОТ (от 2 263,42)",null,null,1041.17]
[null,null,"Итого c накладными и см. прибылью",null,null,6350.45]
[57,"ФССЦ-23.3.05.02-0023","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 18 мм, толщина стенки 1,5 мм\n(м)",3,16.940000000000001,372.51]
["Гильзы"]
[58,"ФЕР06-24-003-04","Установка закладных деталей фундаментов (вес 10,26 кг/м)\n(т)",3.078E-3,402.93,44.99]
[null,null,"Накладные расходы 108% ФОТ (от 42,02)",null,null,45.38]
[null,null,"Сметная прибыль 55%*0.85 ФОТ (от 42,02)",null,null,19.64]
[null,null,"Итого c накладными и см. прибылью",null,null,110.01,{"$f":"F6297/D6298*1.2*1.0224*1.0192","v":458.5349164032001}]
[59,"ФССЦ-23.5.02.02-0006","Трубы стальные электросварные прямошовные из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 108 мм, толщина стенки 4,0 мм\n(м)",0.3,90.86,137.11000000000001,{"$f":"F6298/D6298*1.2*1.0224*1.0192","v":571.49097707520002}]
["Окраска,грунтовка"]
[60,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",2.2000000000000002,243.91,15137.53]
[null,null,"Накладные расходы 94% ФОТ (от 7 794,74)",null,null,7327.06]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 7 794,74)",null,null,3379.02]
[null,null,"Итого c накладными и см. прибылью",null,null,25843.61,{"$f":"F6303/D6300*1.2*1.0224*1.0192","v":14688.992179521163}]
[61,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",2.2000000000000002,347.67,13106]
[null,null,"Накладные расходы 94% ФОТ (от 5 369,27)",null,null,5047.1099999999997]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 5 369,27)",null,null,2327.58]
[null,null,"Итого c накладными и см. прибылью",null,null,20480.689999999999,{"$f":"F6307/D6304*1.2*1.0224*1.0192","v":11640.815475902837}]
["Крепления"]
[62,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т(\"применительно для трубы 76*3,5 в канале\")\n(т)",5.6550000000000003E-2,1537.64,2766.88]
[null,null,"Накладные расходы 93% ФОТ (от 2 368,06)",null,null,2202.3000000000002]
[null,null,"Сметная прибыль 62%*0.85 ФОТ (от 2 368,06)",null,null,1247.97]
[null,null,"Итого c накладными и см. прибылью",null,null,6217.15]
[63,"ФССЦ-08.3.08.02-0022","Уголок горячекатаный, размер 50х50 мм (3,77 кг/м)\n(т)",5.6550000000000003E-2,5763,3291.57]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3754299.28]
["Накладные расходы",null,null,null,null,898567.61]
["Сметная прибыль",null,null,null,null,458768.71]
["Итого по разделу 3 Сжатый воздух давленем Р=0,8 МПа. Тт.р.=+3°С. Группа трубопроводов – В. Категория трубопроводов – V.",null,null,null,null,5111635.5999999996]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,23690526.039999999]
["Накладные расходы",null,null,null,null,1295112.96]
["Сметная прибыль",null,null,null,null,664518.18999999994]
["ВСЕГО по смете",null,null,null,null,25935615.34]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-11"]
[]
["на Газовое пожаротушение. 1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Газовое пожаротушение"]
[1,"ФЕРм37-01-002-02","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,05 т\n(шт)",2,406.94,20069.810000000001]
[null,null,"Накладные расходы 92% ФОТ (от 15 716,64)",null,null,14459.31]
[null,null,"Сметная прибыль 49% ФОТ (от 15 716,64)",null,null,7701.15]
[null,null,"Итого c накладными и см. прибылью",null,null,42230.27]
[2,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.1 (ТЦ_61.2.03.01_77_7709026932_23.10.2023_01)","Модуль пожаротушения МПГ 60-40-24-Л\n- с загрузкой 33 кг хладона 227еа\n(шт)",1,13992.84,83257.399999999994]
[3,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.2 (ТЦ_61.2.03.01_77_7709026932_23.10.2023_01)","Модуль пожаротушения МПГ 60-40-24-Л\n- с загрузкой 35 кг хладона 227еа\n(шт)",1,13992.84,83257.399999999994]
[4,"ФЕРм37-01-002-03","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,1 т\n(шт)",1,521.54999999999995,13320.42]
[null,null,"Накладные расходы 92% ФОТ (от 10 715,04)",null,null,9857.84]
[null,null,"Сметная прибыль 49% ФОТ (от 10 715,04)",null,null,5250.37]
[null,null,"Итого c накладными и см. прибылью",null,null,28428.63]
[5,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.3(ТЦ_61.2.03.01_77_7709026932_23.10.2023_01)","Модуль пожаротушения МПГ 60-100-40-Л\n- с загрузкой 89 кг хладона 227еа\n(шт)",1,21816.39,129807.52]
[6,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.4","Газовое огнетушащий состав с хладоном 227еа\nс зарядкой в модуль\n(кг)",157,374.36,349711.75]
[7,"ФЕРм08-02-411-04","Ввод гибкий, наружный диаметр металлорукава: до 27 мм\n(шт)",2,13.55,1207.6600000000001]
[null,null,"Накладные расходы 97% ФОТ (от 836,57)",null,null,811.47]
[null,null,"Сметная прибыль 51% ФОТ (от 836,57)",null,null,426.65]
[null,null,"Итого c накладными и см. прибылью",null,null,2445.7800000000002]
[8,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.5","Рукав РВД 25.2SN. М39х2,0-0,6\n(шт)",2,1385.63,16489]
[9,"ФЕРм08-02-411-05","Ввод гибкий, наружный диаметр металлорукава: до 48 мм\n(шт)",1,13.55,603.83000000000004]
[null,null,"Накладные расходы 97% ФОТ (от 418,28)",null,null,405.73]
[null,null,"Сметная прибыль 51% ФОТ (от 418,28)",null,null,213.32]
[null,null,"Итого c накладными и см. прибылью",null,null,1222.8800000000001]
[10,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.6","Рукав РВД 50.1SN. М56х2,0-0,6\n(шт)",1,2010.75,11963.99]
[54,"ФЕРм11-02-001-01","Прибор, устанавливаемый на резьбовых соединениях, масса: до 1,5 кг(Пусковое устройство ПУО-2)\n(шт)",3,13.57,1755.61]
[null,null,"Накладные расходы 90% ФОТ (от 1 663,37)",null,null,1497.03]
[null,null,"Сметная прибыль 46% ФОТ (от 1 663,37)",null,null,765.15]
[null,null,"Итого c накладными и см. прибылью",null,null,4017.79]
[12,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.7","Пусковое устройство ПУО-2\n(шт)",3,1421.65,25376.52]
[13,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.8","Втулка РВД 24-труба Дн28\n(шт)",2,96.75,1613.82]
[14,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.9","Втулка РВД 40-труба Дн48\n(шт)",1,104.99,875.59]
[15,"ФЕРм11-02-001-01","Прибор, устанавливаемый на резьбовых соединениях, масса: до 1,5 кг\n(шт)",3,13.57,1755.61]
[null,null,"Накладные расходы 90% ФОТ (от 1 663,37)",null,null,1497.03]
[null,null,"Сметная прибыль 46% ФОТ (от 1 663,37)",null,null,765.15]
[null,null,"Итого c накладными и см. прибылью",null,null,4017.79]
[16,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.10","Сигнализатор давления газовый СДГ\n(шт)",3,315.97000000000003,5640.08]
[17,"ФЕРм11-01-001-01","Конструкции для установки приборов, масса: до 1 кг (прим. Стеновое крепление модулей СКМм-1-316)\n(шт)",6,33.65,3212.78]
[null,null,"Накладные расходы 90% ФОТ (от 1 640,58)",null,null,1476.52]
[null,null,"Сметная прибыль 46% ФОТ (от 1 640,58)",null,null,754.67]
[null,null,"Итого c накладными и см. прибылью",null,null,5443.97]
[18,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС)","Стеновое крепление модулей СКМм-1-316\n(шт)",6,276.14999999999998,13818.67]
[19,"ФЕРр69-57-1","Установка декоративного деревянного экрана на регистры отопления (прим. Экран декоративный ЭД-1-50)\n(м2)",5.6612200000000001,6.9,1340.83]
[null,null,"Накладные расходы 92% ФОТ (от 1 220,85)",null,null,1123.18]
[null,null,"Сметная прибыль 44% ФОТ (от 1 220,85)",null,null,537.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3001.18]
[20,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.11","Экран декоративный ЭД-1-50 (Габариты ВхШхГ, мм 1095х460х483)\n(шт)",2,1128.1400000000001,18817.310000000001]
[21,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.12","Экран декоративный ЭД-1-100  (Габариты ВхШхГ, мм 1780х460х483)\n(шт)",1,1522.54,12698.02]
[22,"ФЕРм12-08-005-10","Оросители, насадки газового пожаротушения: без декоративной розетки (Насадки)\n(100 шт)",0.05,664.48,1137.6600000000001]
[null,null,"Накладные расходы 90% ФОТ (от 1 071,96)",null,null,964.76]
[null,null,"Сметная прибыль 46% ФОТ (от 1 071,96)",null,null,493.1]
[null,null,"Итого c накладными и см. прибылью",null,null,2595.52]
[23,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.13","Насадок НГПд-2.1-7,0-01\n(шт)",3,228.45,5715.92]
[24,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.14","Насадок НГПд-2.1-9,0-01\n(шт)",2,228.45,3810.61]
[25,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.15","Втулка к насадку с контргайкой G3/4”\n(шт)",5,127.32,5309.42]
["Трубы и фитинги"]
[26,"ФЕРм12-08-003-02","Трубопровод установок газового пожаротушения из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 32 мм\n(1000 м)",1.4999999999999999E-2,25118.32,13491.82]
[null,null,"Накладные расходы 90% ФОТ (от 12 700,17)",null,null,11430.15]
[null,null,"Сметная прибыль 46% ФОТ (от 12 700,17)",null,null,5842.08]
[null,null,"Итого c накладными и см. прибылью",null,null,30764.05]
[27,"ФССЦ-23.3.05.02-0045","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 28 мм, толщина стенки 3,0 мм\n(м)",15,33.21,4981.5]
[11,"ФССЦ-23.1.02.06-0033","Хомут металлический с шурупом и резиновым профилем для крепления трубопроводов диаметром: 25-28 мм\n(10 шт)",1.2,44.4,619.11]
[56,"ФССЦ-01.7.15.12-0013","Шпильки резьбовые М8-2000\n(шт)",2,11.48,209.17]
[57,"ФССЦ-01.7.15.01-0036","Анкер забивной М8\n(шт)",5,0.63,22.14]
[58,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.3","Струбцина монтажная М8\n(шт)",5,14.99,625.04999999999995]
[59,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.4","Гайка шестигранная нормальная М8\tГОСТ ISO 4032-2014\n(шт)",10,0.34,28.69]
[28,"ФЕРм12-08-003-03","Трубопровод установок газового пожаротушения из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 50 мм\n(1000 м)",8.0000000000000002E-3,29680.62,8061.4]
[null,null,"Накладные расходы 90% ФОТ (от 7 401,39)",null,null,6661.25]
[null,null,"Сметная прибыль 46% ФОТ (от 7 401,39)",null,null,3404.64]
[null,null,"Итого c накладными и см. прибылью",null,null,18127.29]
[29,"ФССЦ-23.3.05.02-0074","Трубы стальные бесшовные, холоднодеформированные из стали марок 10, 20, 30, 45 (ГОСТ 8734-75, 8733-74), наружным диаметром: 48 мм, толщина стенки 3,0 мм (4 мм)\n(м)",8,45.68,3669.02]
[30,"ФССЦ-23.8.04.06-0310","Отводы 90° с радиусом кривизны R=1,5 Ду на давление до 16 МПа, номинальный диаметр 30 мм, наружный диаметр 32 мм, толщина стенки 2,0 мм/Отвод 90-1-26,9х3,2\n(шт)",9,4.5,739.13]
[31,"ФССЦ-23.8.04.06-0062","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 40 мм, наружный диаметр 45 мм, толщина стенки 4 мм/48,3Х3,6\n(шт)",2,22.44,400.78]
[32,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.1","Тройник 1-48,3х3,6-26,9х3,2 ГОСТ 17376-2001\n(шт)",21,632.92999999999995,110851.61]
[33,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.2","Переход К-1-48,3х3,6-26,9х3,2 ГОСТ 17378-2001\n(шт)",1,11.17,93.19]
[55,"ФССЦ-23.1.02.06-0036","Хомут металлический с шурупом и резиновым профилем для крепления трубопроводов диаметром: 48-53 мм\n(10 шт)",0.5,61.8,342.99]
[60,"ФССЦ-01.7.15.12-0013","Шпильки резьбовые М8-2000\n(шт)",2,11.48,209.17]
[61,"ФССЦ-01.7.15.01-0036","Анкер забивной М8\n(шт)",2,0.63,8.86]
[62,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.3","Струбцина монтажная М8\n(шт)",5,14.99,625.04999999999995]
[63,"КП № 11877 от 30.10.2023 г.(ООО Сантехкомплект) П.4","Гайка шестигранная нормальная М8\tГОСТ ISO 4032-2014\n(шт)",10,0.34,28.69]
[34,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",2.5000000000000001E-2,243.91,172.01]
[null,null,"Накладные расходы 94% ФОТ (от 88,57)",null,null,83.26]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 88,57)",null,null,38.4]
[null,null,"Итого c накладными и см. прибылью",null,null,293.67]
[35,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115\n(100 м2)",2.5000000000000001E-2,347.67,148.93]
[null,null,"Накладные расходы 94% ФОТ (от 61,02)",null,null,57.36]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 61,02)",null,null,26.45]
[null,null,"Итого c накладными и см. прибылью",null,null,232.74]
["Запас на складе"]
[36,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.16(ТЦ_61.2.03.01_77_7709026932_23.10.2023_01)","Модуль пожаротушения МПГ 60-40-24-Л\n- с загрузкой 35 кг хладона 227еа\n(шт)",1,13992.84,83257.399999999994]
[37,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.17(ТЦ_61.2.03.01_77_7709026932_23.10.2023_01)","Модуль пожаротушения МПГ 60-100-40-Л\n- с загрузкой 97 кг хладона 227еа\n(шт)",1,21816.39,129807.52]
[38,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.18","Газовое огнетушащий состав с хладоном 227еа\nс зарядкой в модуль\n(кг)",124,374.36,276205.46000000002]
[39,"КП № 00002083 от 23.10.2023 г.(ООО НПО ПАС) П.19","Пусковое устройство ПУО-2\n(шт)",2,1421.65,16917.68]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,1464083.6]
["Накладные расходы",null,null,null,null,50324.9]
["Сметная прибыль",null,null,null,null,26218.3]
["ВСЕГО по смете",null,null,null,null,1540626.8]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-12"]
[]
["на Пожаротушение. Насосная станция.(1 этап)., "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Насосная станция"]
["Оборудование"]
[1,"ФЕРм37-01-014-07","Монтаж машин и механизмов в помещении, масса машин и механизмов: 2 т (вес1850 кг. Моноблочная автоматическая насосная установка \"\"Спрут-НС\"\")\n(шт)",1,3807.94,64613.14]
[null,null,"Накладные расходы 92% ФОТ (от 50 886,57)",null,null,46815.64]
[null,null,"Сметная прибыль 49% ФОТ (от 50 886,57)",null,null,24934.42]
[null,null,"Итого c накладными и см. прибылью",null,null,136363.20000000001]
[2,"КП №30/10-2 от 30.10.2023 г.п.17 (ТЦ_65.0.00.00_77_7721732282_30.10.2023_01)","\"СПРУТ-НС, Моноблочная автоматическая насосная установка \"\"Спрут-НС\"\" исполнение [3xNES 80-65-200H-30/2 + CDM5-12 + Мембранный бак]200 + SmartFly + ШАК исполнение\nПН/30/3L/О + ПН/30/3L/Р + ПН/30/3L/АВР\" \"Жокей/2,2/3L/АВР -Ш6/ПУPL/1ПР10.5/IP54/Red/Со скобами (ПТ311.b00774300 )\" (Замена согл письма № 4/459 от 08.11.2023 г.)\n(к-т)",1,1003672.97,5971854.1699999999]
[3,"ФЕРм07-01-034-01","Компрессоры V- и W-образные, масса: 0,13 т (Установка компрессорная КВ-7)\n(шт)",1,853.86,18914.36]
[null,null,"Накладные расходы 91% ФОТ (от 15 268,14)",null,null,13894.01]
[null,null,"Сметная прибыль 47% ФОТ (от 15 268,14)",null,null,7176.03]
[null,null,"Итого c накладными и см. прибылью",null,null,39984.400000000001]
[4,"КП №30/10-2 от 30.10.2023 г.п.18(ТЦ_65.0.00.00_77_7721732282_30.10.2023_01)","Установка компрессорная КВ-7\nПроизводительность 275 л/мин, давление 10 бар,\nОбъём ресивера 110 л, мощность 2,2 Квт\n(уст)",1,14915.19,88745.38]
[5,"ФЕРм37-01-002-01","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,03 т\n(шт)",1,305.07,7067.58]
[null,null,"Накладные расходы 92% ФОТ (от 5 298,66)",null,null,4874.7700000000004]
[null,null,"Сметная прибыль 49% ФОТ (от 5 298,66)",null,null,2596.34]
[null,null,"Итого c накладными и см. прибылью",null,null,14538.69]
[6,"КП №30/10-2 от 30.10.2023 г.п.19 (ТЦ_19.3.03.03_77_7721732282_30.10.2023_01)","Коалесцирующий фильтр воздушный F3500 PN16,  520000 л/мин,  DN300, до 5 мкм\n(шт)",1,14598.88,86863.34]
[7,"ФЕРм37-01-002-01","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,03 т (Осушитель ручной АД3400)\n(шт)",1,305.07,7067.58]
[null,null,"Накладные расходы 92% ФОТ (от 5 298,66)",null,null,4874.7700000000004]
[null,null,"Сметная прибыль 49% ФОТ (от 5 298,66)",null,null,2596.34]
[null,null,"Итого c накладными и см. прибылью",null,null,14538.69]
[8,"КП №30/10-2 от 30.10.2023 г.п.20(ТЦ_01.7.03.02_77_7721732282_30.10.2023_01)","Осушитель ручной АД3400\n(шт.)",1,23723.18,141152.92000000001]
["Трубопроводы"]
[9,"ФЕР16-02-006-03","Прокладка трубопроводов обвязки котлов, водонагревателей и насосов из стальных бесшовных и электросварных труб диаметром: до 80 мм\n(100 м)",7.0000000000000007E-2,1226.83,3319.37]
[null,null,"Накладные расходы 121% ФОТ (от 3 210,54)",null,null,3884.75]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 3 210,54)",null,null,1964.85]
[null,null,"Итого c накладными и см. прибылью",null,null,9168.9699999999993]
[10,"КП № 01/11-1 от 01.12.2023 г. п.1","Трубы стальные электросварные Ф76x2,8 сталь В-стЗсп ГОСТ 10704-91\n(м)",7,97.72,5704.97]
[11,"ФССЦ-23.8.04.06-0066","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 65 мм, наружный диаметр 76 мм, толщина стенки 3,5 мм\n(шт)",4,33.76,1155.94]
[12,"ФЕР16-02-006-03","Прокладка трубопроводов обвязки котлов, водонагревателей и насосов из стальных бесшовных и электросварных труб диаметром: до 80 мм\n(100 м)",4.4999999999999998E-2,1226.83,2133.89]
[null,null,"Накладные расходы 121% ФОТ (от 2 063,92)",null,null,2497.34]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 063,92)",null,null,1263.1199999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5894.35]
[13,"КП № 01/11-1 от 01.12.2023 г. п.7","Трубы стальные электросварные Ф89x4,5 сталь В-стЗсп ГОСТ 10704-91\n(м)",4.5,148.38999999999999,5569.09]
[14,"ФССЦ-23.8.04.06-0070","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 80 мм, наружный диаметр 89 мм, толщина стенки 4,5 мм\n(шт)",3,45.95,1542.54]
[15,"КП №30/10-2 от 30.10.2023 г.п.22","Муфта жесткая МЖ02 Ду100\n(шт)",2,119.94,2000.67]
[16,"ФССЦ-18.3.01.01-0013","Головки соединительные напорные для соединения напорных пожарных рукавов между собой и с пожарным оборудованием-муфтовые ГМ 80\n(шт)",3,49.35,503.37]
[17,"ФССЦ-18.3.01.01-0033","Головки-заглушки ГЗ-80\n(шт)",3,53.15,782.9]
[18,"КП №30/10-2 от 30.10.2023 г.п.33","Крепление к стене ОП 4 для Дн76 А14Б505  000-01\n(шт)",2,192.68,3213.91]
[19,"ФЕР16-02-006-05","Прокладка трубопроводов обвязки котлов, водонагревателей и насосов из стальных бесшовных и электросварных труб диаметром: до 150 мм\n(100 м)",0.3,1989.18,21774.18]
[null,null,"Накладные расходы 121% ФОТ (от 20 622,23)",null,null,24952.9]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 20 622,23)",null,null,12620.8]
[null,null,"Итого c накладными и см. прибылью",null,null,59347.88]
[20,"КП № 01/11-1 от 01.12.2023 г. п.8","Трубы стальные электросварные Ф159x3,2 сталь В-стЗсп ГОСТ 10704-91\n(м)",30,291.52999999999997,72940.12]
[21,"ФССЦ-23.8.04.06-0083","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 150 мм, наружный диаметр 159 мм, толщина стенки 4 мм\n(шт)",9,135.33000000000001,11607.25]
[22,"ФССЦ-23.8.04.08-0085","Переходы концентрические, номинальное давление 16 МПа, наружный диаметр и толщина стенки 159х8-76х4 мм\n(шт)",1,120.47,601.15]
[23,"КП №30/10-2 от 30.10.2023 г.п.21","Переход под муфту 150х100 \"ГРУВЛОК\" (159х114,3мм)\n(шт)",2,189.78,3165.57]
[24,"КП №30/10-2 от 30.10.2023 г.п.23","Муфта жесткая МЖ02 Ду150\n(шт)",2,217.01,3619.71]
[25,"ФССЦ-23.8.03.01-0042","Заглушки стальные фланцевые, номинальный диаметр 150 мм\n(шт)",1,198.53,1089.93]
[26,"КП №30/10-2 от 30.10.2023 г.п.31","Опора подвесная П2 для Дн150 А14Б579.000-05\n(шт)",1,742.09,6189.01]
[27,"КП №30/10-2 от 30.10.2023 г.п.32","Крепление к стене ОП-3.1 для Дн150 А14Б508.000\n(шт)",2,390.57,6514.75]
[28,"ФЕР16-02-005-08","Прокладка трубопроводов отопления и водоснабжения из стальных электросварных труб диаметром: 200 мм\n(100 м)",0.14000000000000001,24415.31,47884.02]
[null,null,"Накладные расходы 121% ФОТ (от 14 057,51)",null,null,17009.59]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 14 057,51)",null,null,8603.2000000000007]
[null,null,"Итого c накладными и см. прибылью",null,null,73496.81]
[29,"ФССЦ-23.5.02.02-0087","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 219 мм, толщина стенки 5 мм\n(м)",-13.02,198,-25908.5]
[30,"ФССЦ-23.8.04.06-0095","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 200 мм, наружный диаметр 219 мм, толщина стенки 7 мм\n(шт)",-1.82,231.04,-6992.8]
[31,"КП № 01/11-1 от 01.12.2023 г. п.9","Трубы стальные электросварные Ф219x4,0 сталь В-стЗсп ГОСТ 10704-91\n(м)",14,530.12,61897.21]
[32,"ФССЦ-23.8.04.06-0093","Отвод крутоизогнутый, радиус кривизны 1,5 мм, номинальное давление до 16 МПа, номинальный диаметр 200 мм, наружный диаметр 219 мм, толщина стенки 5 мм\n(шт)",2,218,6688.24]
[33,"ФССЦ-23.8.04.12-0132","Тройники равнопроходные, номинальное давление до 16 МПа, номинальный диаметр 200 мм, наружный диаметр и толщина стенки 219х6,3 мм\n(шт)",2,340.32,11843.14]
[34,"ФССЦ-23.8.04.12-0164","Тройники переходные сварные без укрепляющих накладок из труб бесшовных горячедеформированных, номинальное давление до 16 МПа (160 кгс/см2), номинальный диаметр 200х150 мм, наружный диаметр и толщина стенки 219х25-168х16 мм\n(шт)",3,979.13,20209.240000000002]
[35,"ФССЦ-23.8.04.08-0106","Переходы концентрические, номинальное давление 16 МПа, наружный диаметр и толщина стенки 219х6-159х4,5 мм\n(шт)",2,157.49,2425.35]
[36,"ФССЦ-23.8.04.08-0097","Переходы концентрические, номинальное давление 16 МПа, наружный диаметр и толщина стенки 219х6-89х3,5 мм\n(шт)",3,183.95,2814.44]
[37,"ФССЦ-23.8.03.01-0044","Заглушки стальные фланцевые, номинальный диаметр 200 мм\n(шт)",1,505.42,3174.04]
[38,"КП №30/10-2 от 30.10.2023 г.п.30","Опора подвесная П1 для Дн200 А14Б579.000-06\n(шт)",3,917.85,22964.61]
["Арматура трубопроводная фланцевая"]
[39,"ФЕР16-05-001-06","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 200 мм\n(шт)",2,228.84,10777.39]
[null,null,"Накладные расходы 121% ФОТ (от 9 051,89)",null,null,10952.79]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 051,89)",null,null,5539.76]
[null,null,"Итого c накладными и см. прибылью",null,null,27269.94]
[40,"КП №30/10-2 от 30.10.2023 г.п.24","Затвор дисковый ЗТ 200/1,6(Р)-Ф.У3.1 \"АМК-200\" v1\" DN200 PN16\n(шт)",2,3577.16,59667.040000000001]
[41,"ФССЦ-23.8.03.11-0012","Фланцы приварные встык, марка стали 20, номинальное давление 1,6 МПа, номинальный диаметр 200 мм\n(компл)",2,386.01,5936.83]
[42,"ФЕР16-05-001-05","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 150 мм\n(шт)",4,187.27,16877.27]
[null,null,"Накладные расходы 121% ФОТ (от 13 997,12)",null,null,16936.52]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 13 997,12)",null,null,8566.24]
[null,null,"Итого c накладными и см. прибылью",null,null,42380.03]
[43,"КП №30/10-2 от 30.10.2023 г.п.25","Затвор дисковый ЗТ 150/1,6(Р)-Ф.У3.1 \"АМК-150\" v1\" DN150 PN16\n(шт)",4,2901.87,96806.31]
[44,"ФССЦ-23.8.03.11-0011","Фланцы приварные встык, марка стали 20, номинальное давление 1,6 МПа, номинальный диаметр 150 мм\n(компл)",4,286.14999999999998,8275.4599999999991]
[45,"ФЕР16-05-001-03","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 100 мм\n(шт)",1,90.59,1891.88]
[null,null,"Накладные расходы 121% ФОТ (от 1 505,74)",null,null,1821.95]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 505,74)",null,null,921.51]
[null,null,"Итого c накладными и см. прибылью",null,null,4635.34]
[46,"КП №30/10-2 от 30.10.2023 г.п.26","Затвор дисковый ЗТ 65/1,6(Р)-Ф.У3.1 \"АМК-65\" v1\" DN65 PN16\n(шт)",1,1837.95,15328.52]
[47,"ФССЦ-23.8.03.11-0007","Фланцы приварные встык, марка стали 20, номинальное давление 1,6 МПа, номинальный диаметр 65 мм\n(компл)",1,117.85,852.06]
[48,"ФЕР16-05-001-03","Установка вентилей, задвижек, затворов, клапанов обратных, кранов проходных на трубопроводах из стальных труб диаметром: до 100 мм\n(шт)",6,90.59,11351.28]
[null,null,"Накладные расходы 121% ФОТ (от 9 034,42)",null,null,10931.65]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 9 034,42)",null,null,5529.07]
[null,null,"Итого c накладными и см. прибылью",null,null,27812]
[49,"КП №30/10-2 от 30.10.2023 г.п.27","Задвижка клиновая фланцевая с ручным управлением ГРАНАР серии KR11 DN80 PN16\n(шт)",3,3277.78,82010.17]
[50,"ФССЦ-18.1.04.06-0004","Клапаны обратные пружинные чугунные, номинальное давление 1,6 МПа (16 кгс/см2), номинальный диаметр 80 мм, присоединение к трубопроводу фланцевое\n(шт)",3,1601.66,93937.36]
[51,"ФССЦ-23.8.03.11-0008","Фланцы приварные встык, марка стали 20, номинальное давление 1,6 МПа, номинальный диаметр 80 мм\n(компл)",3,122.79,2759.09]
[52,"ФЕР22-03-014-02","Приварка фланцев к стальным трубопроводам диаметром: 80 мм\n(шт)",6,63.56,5460.54]
[null,null,"Накладные расходы 117% ФОТ (от 3 394,28)",null,null,3971.31]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 3 394,28)",null,null,2135]
[null,null,"Итого c накладными и см. прибылью",null,null,11566.85]
[53,"ФССЦ-23.8.03.11-0130","Фланцы стальные плоские приварные с соединительным выступом, марка стали ВСт3сп2, ВСт3сп3, номинальное давление 1 МПа, номинальный диаметр 80 мм\n(шт)",6,67.819999999999993,3348.95]
[54,"ФЕР22-03-014-05","Приварка фланцев к стальным трубопроводам диаметром: 150 мм\n(шт)",2,121.78,3515.39]
[null,null,"Накладные расходы 117% ФОТ (от 2 196,07)",null,null,2569.4]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 2 196,07)",null,null,1381.33]
[null,null,"Итого c накладными и см. прибылью",null,null,7466.12]
[55,"ФССЦ-23.8.03.11-0133","Фланцы стальные плоские приварные с соединительным выступом, марка стали ВСт3сп2, ВСт3сп3, номинальное давление 1 МПа, номинальный диаметр 150 мм\n(шт)",2,107.36,2776.33]
[56,"ФЕР22-03-014-06","Приварка фланцев к стальным трубопроводам диаметром: 200 мм\n(шт)",3,217.75,9101.65]
[null,null,"Накладные расходы 117% ФОТ (от 5 574,64)",null,null,6522.33]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 5 574,64)",null,null,3506.45]
[null,null,"Итого c накладными и см. прибылью",null,null,19130.43]
[57,"ФССЦ-23.8.03.11-0134","Фланцы стальные плоские приварные с соединительным выступом, марка стали ВСт3сп2, ВСт3сп3, номинальное давление 1 МПа, номинальный диаметр 200 мм\n(шт)",3,118.65,5979.96]
[58,"ФЕР22-03-014-02","Приварка фланцев к стальным трубопроводам диаметром: 80 мм\n(шт)",1,63.56,910.09]
[null,null,"Накладные расходы 117% ФОТ (от 565,71)",null,null,661.88]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 565,71)",null,null,355.83]
[null,null,"Итого c накладными и см. прибылью",null,null,1927.8]
[59,"ФССЦ-23.8.03.11-0129","Фланцы стальные плоские приварные с соединительным выступом, марка стали ВСт3сп2, ВСт3сп3, номинальное давление 1 МПа, номинальный диаметр 65 мм\n(шт)",1,62.4,482.35]
["Узлы управления"]
[60,"ФЕРм37-01-002-03","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,1 т (Узел управления УУ-С150/1,6Вз(Э220)-ВФ.04-\"Спринт-150\")\n(шт)",1,623.25,15112.75]
[null,null,"Накладные расходы 92% ФОТ (от 11 748,95)",null,null,10809.03]
[null,null,"Сметная прибыль 49% ФОТ (от 11 748,95)",null,null,5756.99]
[null,null,"Итого c накладными и см. прибылью",null,null,31678.77]
[61,"КП №30/10-2 от 30.10.2023 г.п.28(ТЦ_65.1.02.00_77_7721732282_30.10.2023_01)","Узел управления УУ-С150/1,6Вз(Э220)-ВФ.04-\"Спринт-150\" (вес 150 кг)\n(к-т)",1,37336.29,311384.65999999997]
[62,"ФЕРм37-01-002-01","Монтаж сосудов и аппаратов без механизмов в помещении, масса сосудов и аппаратов: 0,03 т\n(шт)",1,305.07,7067.58]
[null,null,"Накладные расходы 92% ФОТ (от 5 298,66)",null,null,4874.7700000000004]
[null,null,"Сметная прибыль 49% ФОТ (от 5 298,66)",null,null,2596.34]
[null,null,"Итого c накладными и см. прибылью",null,null,14538.69]
[63,"КП №30/10-2 от 30.10.2023 г.п.29(ТЦ_65.1.02.00_77_7721732282_30.10.2023_01)","Узел управления сплинкерный водозаполненный УУ-С65/1,6В-ВФ.04 \"Шалтан\" (вес 13кг)\n(к-т)",1,7044.14,58748.13]
["Гильзы"]
[64,"ФЕР06-03-004-09","Установка закладных деталей весом: до 4 кг\n(т)",5.3440500000000002E-2,2521.25,6018.78]
[null,null,"Накладные расходы 102% ФОТ (от 6 002,47)",null,null,6122.52]
[null,null,"Сметная прибыль 58%*0.85 ФОТ (от 6 002,47)",null,null,2959.22]
[null,null,"Итого c накладными и см. прибылью",null,null,15100.52]
[65,"ФССЦ-23.5.02.02-0085","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 219 мм, толщина стенки 4 мм\n(м)",0.6,152.13,881.75]
[66,"ФССЦ-23.5.02.02-0059","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 114 мм, толщина стенки 3 мм\n(м)",0.6,51.1,245.59]
[67,"ФССЦ-23.5.02.02-0070","Трубы стальные электросварные прямошовные со снятой фаской из стали марок Ст2кп-Ст4кп и Ст2пс-Ст4пс, наружный диаметр 159 мм, толщина стенки 3,2 мм\n(м)",1.35,129.38999999999999,1503.96]
["Окраска и грунтовка"]
[68,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",0.28000000000000003,243.91,1926.59]
[null,null,"Накладные расходы 94% ФОТ (от 992,06)",null,null,932.54]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 992,06)",null,null,430.06]
[null,null,"Итого c накладными и см. прибылью",null,null,3289.19]
[69,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-2.5200000000000001E-3,15620,-832.12]
[70,"ФССЦ-14.4.01.09-0427","Грунтовка антикоррозионная цинкнаполненная на основе эпоксидной смолы (прим Краска-грунтовка УХРА-1503. Расход 0,15кг/м2)\n(кг)",4.2,139.51,2378.92]
[71,"ФЕР15-04-030-03","Масляная окраска металлических поверхностей: стальных балок, труб диаметром более 50 мм и т.п., количество окрасок 2\n(100 м2)",0.28000000000000003,543.15,5955.45]
[null,null,"Накладные расходы 100% ФОТ (от 5 720,49)",null,null,5720.49]
[null,null,"Сметная прибыль 49%*0.85 ФОТ (от 5 720,49)",null,null,2382.58]
[null,null,"Итого c накладными и см. прибылью",null,null,14058.52]
[72,"ФССЦ-14.4.02.04-0259","Краска масляная, цветная, жидкотертая, готовая к применению для наружных и внутренних работ МА-25, красно-коричневая\n(т)",6.8999999999999999E-3,15223,523.09]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,7535666.8300000001]
["Накладные расходы",null,null,null,null,201630.94]
["Сметная прибыль",null,null,null,null,103815.48]
["Итого по разделу 1 Насосная станция",null,null,null,null,7841113.25]
["Раздел 2. Воздухопровод В3 в насосной станции"]
[73,"ФЕР16-02-001-01","Прокладка трубопроводов отопления из стальных водогазопроводных неоцинкованных труб диаметром: 15 мм\n(100 м)",7.0000000000000007E-2,479.84,1317.13]
[null,null,"Накладные расходы 121% ФОТ (от 1 276,69)",null,null,1544.79]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 1 276,69)",null,null,781.33]
[null,null,"Итого c накладными и см. прибылью",null,null,3643.25]
[74,"ФССЦ-23.3.06.06-0001","Трубы стальные сварные водогазопроводные с резьбой черные усиленные (неоцинкованные), диаметр условного прохода: 15 мм, толщина стенки 3,2 мм\n(м)",7,10.1,397.33]
[75,"ФССЦ-18.1.04.06-0031","Клапан обратный пружинный латунный, номинальное давление 2,5 МПа (25 кгс/см2), номинальный диаметр 15 мм (прим. VT.151 ду15)\n(шт)",1,72.989999999999995,353.27]
[76,"ФССЦ-18.1.10.01-0283","Клапан запорный игольчатый 15нж54бк номинальное давление 16 МПа (160 кгс/см2) номинальный диаметр 15 мм, присоединение к трубопроводу цапковое (прим. 15с54бк Ду 15)\n(шт)",4,569.75,12101.49]
[77,"ФССЦ-23.1.02.06-0041","Хомут стальной оцинкованный с саморезом и резиновой прокладкой для крепления труб диаметром: 15 мм\n(10 шт)",0.4,57.5,204.7]
[78,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.3E-3,243.91,22.7]
[null,null,"Накладные расходы 94% ФОТ (от 11,69)",null,null,10.99]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 11,69)",null,null,5.07]
[null,null,"Итого c накладными и см. прибылью",null,null,38.76]
[79,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-2.97E-5,15620,-9.81]
[80,"ФССЦ-14.4.01.09-0427","Грунтовка антикоррозионная цинкнаполненная на основе эпоксидной смолы (прим Краска-грунтовка УХРА-1503. Расход 0,15кг/м2)\n(кг)",4.9500000000000002E-2,139.51,28.04]
[81,"ФЕР15-04-030-04","Масляная окраска металлических поверхностей: решеток, переплетов, труб диаметром менее 50 мм и т.п., количество окрасок 2\n(100 м2)",3.3E-3,881.85,120.72]
[null,null,"Накладные расходы 100% ФОТ (от 117,95)",null,null,117.95]
[null,null,"Сметная прибыль 49%*0.85 ФОТ (от 117,95)",null,null,49.13]
[null,null,"Итого c накладными и см. прибылью",null,null,287.8]
[82,"ФССЦ-14.4.02.04-0259","Краска масляная, цветная, жидкотертая, готовая к применению для наружных и внутренних работ МА-25, красно-коричневая\n(т)",1E-4,15223,7.58]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,14543.15]
["Накладные расходы",null,null,null,null,1673.73]
["Сметная прибыль",null,null,null,null,835.53]
["Итого по разделу 2 Воздухопровод В3 в насосной станции",null,null,null,null,17052.41]
["Раздел 3. Направление №1"]
[83,"ФЕРм12-08-005-01","Оросители, насадки установок водяного и пенного пожаротушения: спринклерные\n(100 шт)",5.78,578.44000000000005,129061.19]
[null,null,"Накладные расходы 90% ФОТ (от 123 994,45)",null,null,111595.01]
[null,null,"Сметная прибыль 46% ФОТ (от 123 994,45)",null,null,57037.45]
[null,null,"Итого c накладными и см. прибылью",null,null,297693.65000000002]
[84,"КП №30/10-2 от 30.10.2023 г.п.34","Ороситель спринклерный водяной СВО0-РВ0(д)0,77-R1/2/Р57.В3-\"СВВ-15\"\n(шт)",578,72.56,349770.57]
[85,"КП №30/10-2 от 30.10.2023 г.п.34","Ороситель спринклерный водяной СВО0-РВ0(д)0,77-R1/2/Р57.В3-\"СВВ-15\"  (ЗИП)\n(шт)",12,72.56,7261.67]
[86,"ФССЦ-23.8.03.04-0161","Муфты стальные прямые, номинальный диаметр 15 мм (прим. Муфта приварная трубная G1/2)\n(шт)",578,3.28,14161.92]
[87,"ФЕРм12-12-009-07","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 50 мм\n(шт)",3,92.73,11293.55]
[null,null,"Накладные расходы 90% ФОТ (от 10 803,74)",null,null,9723.3700000000008]
[null,null,"Сметная прибыль 46% ФОТ (от 10 803,74)",null,null,4969.72]
[null,null,"Итого c накладными и см. прибылью",null,null,25986.639999999999]
[88,"ФССЦ-18.1.09.06-1058","Кран шаровый муфтовый для воды, номинальный диаметр 50 мм, тип в/н\n(шт)",3,264.27,6294.91]
[89,"ФЕРм12-12-009-05","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 32 мм\n(шт)",1,72.650000000000006,2664.41]
[null,null,"Накладные расходы 90% ФОТ (от 2 505,36)",null,null,2254.8200000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 505,36)",null,null,1152.47]
[null,null,"Итого c накладными и см. прибылью",null,null,6071.7]
[90,"ФССЦ-18.1.09.06-1050","Кран шаровый муфтовый для воды, номинальный диаметр 32 мм, тип в/н\n(шт)",1,130.33000000000001,1024.3900000000001]
[91,"ФЕРм12-12-009-04","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 25 мм\n(шт)",15,68.5,39481.14]
[null,null,"Накладные расходы 90% ФОТ (от 37 580,36)",null,null,33822.32]
[null,null,"Сметная прибыль 46% ФОТ (от 37 580,36)",null,null,17286.97]
[null,null,"Итого c накладными и см. прибылью",null,null,90590.43]
[92,"ФССЦ-18.1.09.06-1042","Кран шаровый муфтовый для воды, номинальный диаметр 25 мм, тип в/н\n(шт)",15,77.98,9193.84]
[93,"ФЕРм11-05-001-02","Механизм исполнительный, масса: до 50 кг (Эксгаустер )\n(шт)",3,70.599999999999994,3815.55]
[null,null,"Накладные расходы 90% ФОТ (от 2 197,21)",null,null,1977.49]
[null,null,"Сметная прибыль 46% ФОТ (от 2 197,21)",null,null,1010.72]
[null,null,"Итого c накладными и см. прибылью",null,null,6803.76]
[94,"КП №30/10-2 от 30.10.2023 г.п.35(ТЦ_65.1.02.00_77_7721732282_30.10.2023_01)","Эксгаустер Э50/1,2(Э12)-ВМ.У3.1\n(шт)",3,13759.55,344263.94]
[95,"ФЕР18-07-001-02","Установка манометров: с трехходовым краном\n(компл)",1,3.85,140.44999999999999]
[null,null,"Накладные расходы 121% ФОТ (от 136,01)",null,null,164.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 136,01)",null,null,83.24]
[null,null,"Итого c накладными и см. прибылью",null,null,388.26]
[96,"ФССЦ-63.4.01.01-0002","Манометр для неагрессивных сред (класс точности 1.5) с резьбовым присоединением марка: МП-3У-16 с трехходовым краном 11П18пкРу16\n(компл)",1,223.7,1046.92]
[97,"ФЕРм12-08-002-01","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 40 мм\n(100 м)",20.3,2990.63,1740231.32]
[null,null,"Накладные расходы 90% ФОТ (от 1 570 674,28)",null,null,1413606.85]
[null,null,"Сметная прибыль 46% ФОТ (от 1 570 674,28)",null,null,722510.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3876348.34]
[98,"КП № 01/11-1 от 01.12.2023 г. п.10","Трубы стальные электросварные прямошовные Ф25x2,0 (Фусл20) сталь В-стЗсп ГОСТ 10704-91\n(м)",90,59.56,44706.07]
[99,"КП № 01/11-1 от 01.12.2023 г. п.11","Трубы стальные электросварные прямошовные Ф32x2,2 (Фусл25) сталь В-стЗсп ГОСТ 10704-91\n(м)",90,96.08,72121.210000000006]
[100,"КП № 01/11-1 от 01.12.2023 г. п.12","Трубы стальные электросварные прямошовные Ф40x2,2 (Фусл32) сталь В-стЗсп ГОСТ 10704-91\n(м)",1850,86.12,1328742.1299999999]
[101,"ФССЦ-23.8.04.08-0161","Переходы стальные концентрические бесшовные приварные, наружный диаметр и толщина стенки 45х4,0-32х4,0 мм\n(шт)",15,15.16,3777.11]
[102,"ФССЦ-23.8.04.01-0016","Заглушки эллиптические из стали марки 20, номинальное давление 10 МПа, номинальный диаметр 40 мм, наружный диаметр 45 мм, толщина стенки 4,0 мм\n(шт)",271,15.16,20541.8]
[103,"ФЕРм12-08-002-02","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 50 мм\n(100 м)",7.0000000000000007E-2,3062.68,6089.25]
[null,null,"Накладные расходы 90% ФОТ (от 5 469,82)",null,null,4922.84]
[null,null,"Сметная прибыль 46% ФОТ (от 5 469,82)",null,null,2516.12]
[null,null,"Итого c накладными и см. прибылью",null,null,13528.21]
[104,"КП № 01/11-1 от 01.12.2023 г. п.13","Трубы стальные электросварные прямошовные Ф57x2,5 (Фусл50) сталь В-стЗсп ГОСТ 10704-91\n(м)",7,57.38,3349.96]
[105,"ФЕРм12-08-002-03","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 100 мм\n(100 м)",6,3904.84,619379.66]
[null,null,"Накладные расходы 90% ФОТ (от 542 241,14)",null,null,488017.03]
[null,null,"Сметная прибыль 46% ФОТ (от 542 241,14)",null,null,249430.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1356827.61]
[106,"КП № 01/11-1 от 01.12.2023 г. п.14","Трубы стальные электросварные Ф108x2,8 (Фусл100) сталь В-стЗсп ГОСТ 10704-91\n(м)",600,123.03,615640.87]
[107,"КП № 01/11-1 от 01.12.2023 г. п.15","Отвод крутоизогнутый приварной стальной ТИП 3D 90-108x3,5\n(шт)",2,115.45,1925.74]
[108,"КП № 01/11-1 от 01.12.2023 г. п.16","Переход бесшовный приварной стальной K-1-108,0x4,0-57,0x3,0\n(шт)",3,58.75,1469.86]
[109,"ФЕРм12-08-002-04","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 150 мм\n(100 м)",0.1,5020.72,13231.23]
[null,null,"Накладные расходы 90% ФОТ (от 11 533,76)",null,null,10380.379999999999]
[null,null,"Сметная прибыль 46% ФОТ (от 11 533,76)",null,null,5305.53]
[null,null,"Итого c накладными и см. прибылью",null,null,28917.14]
[110,"КП № 01/11-1 от 01.12.2023 г. п.17","Трубы стальные электросварные Ф159x3,2 (Фусл150) сталь В стЗСП ГОСТ 10704-91\n(м)",10,291.52999999999997,24313.37]
[111,"КП № 01/11-1 от 01.12.2023 г. п.18","Отвод крутоизогнутый приварной стальной ТИП 3D 90-159x4,0\n(шт)",2,502.15,8375.7999999999993]
[112,"КП № 01/11-1 от 01.12.2023 г. п.19","Переход бесшовный приварной стальной Э-1-159,0х4.5-108,0х4,0\n(шт)",2,157.58000000000001,2628.5]
[113,"ФЕР09-03-039-04","Монтаж опорных конструкций: подвесок и хомутов для крепления трубопроводов внутри зданий и сооружений\n(т)",0.75997000000000003,1590.76,45618.95]
[null,null,"Накладные расходы 93% ФОТ (от 42 684,89)",null,null,39696.949999999997]
[null,null,"Сметная прибыль 62%*0.85 ФОТ (от 42 684,89)",null,null,22494.94]
[null,null,"Итого c накладными и см. прибылью",null,null,107810.84]
[114,"КП №30/10-2 от 30.10.2023 г.п.36","Подвеска для крепления труб к плитам перекрытия для трубы Ду32 АПЭ1391.0-01, шаг 3,5 м\n(шт)",512,349.22,1491205.33]
[115,"КП №30/10-2 от 30.10.2023 г.п.37","Подвеска для крепления труб к металлоконструкциям для трубы Ду32 АПЭ1404.0-01, шаг 4,0 м\n(шт)",73,340.03,207016]
[116,"КП №30/10-2 от 30.10.2023 г.п.38","Опора подвесная для трубы Ду100 А 14Б 579.000-03, шаг 6,0 м\n(шт)",33,468.69,128991.97]
[117,"КП №30/10-2 от 30.10.2023 г.п.39","Опора для крепления к стене для трубы Ду100 А 14Б 507.000, шаг6,0 м\n(шт)",71,241.69,143115.51]
[118,"КП №30/10-2 от 30.10.2023 г.п.40","Опора для вертикального трубопровода Ду100 А 14Б 593.000-03, шаг 6,0 м\n(шт)",2,220.56,3679]
[119,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",3.9289999999999998,243.91,27034.23]
[null,null,"Накладные расходы 94% ФОТ (от 13 920,69)",null,null,13085.45]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 13 920,69)",null,null,6034.62]
[null,null,"Итого c накладными и см. прибылью",null,null,46154.3]
[120,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-3.5360999999999997E-2,15620,-11676.44]
[121,"ФССЦ-14.4.01.09-0427","Грунтовка антикоррозионная цинкнаполненная на основе эпоксидной смолы (прим Краска-грунтовка УХРА-1503. Расход 0,15кг/м2)\n(кг)",58.935000000000002,139.51,33381.410000000003]
[122,"ФЕР15-04-030-03","Масляная окраска металлических поверхностей: стальных балок, труб диаметром более 50 мм и т.п., количество окрасок 2\n(100 м2)",3.9289999999999998,543.15,83567.72]
[null,null,"Накладные расходы 100% ФОТ (от 80 270,76)",null,null,80270.759999999995]
[null,null,"Сметная прибыль 49%*0.85 ФОТ (от 80 270,76)",null,null,33432.769999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,197271.25]
[123,"ФССЦ-14.4.02.04-0259","Краска масляная, цветная, жидкотертая, готовая к применению для наружных и внутренних работ МА-25, красно-коричневая\n(т)",9.6699999999999994E-2,15223,7330.88]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,7585262.8899999997]
["Накладные расходы",null,null,null,null,2209517.84]
["Сметная прибыль",null,null,null,null,1123265.6299999999]
["Итого по разделу 3 Направление №1",null,null,null,null,10918046.359999999]
["Раздел 4. Направление №2"]
[124,"ФЕРм12-08-005-01","Оросители, насадки установок водяного и пенного пожаротушения: спринклерные\n(100 шт)",0.61,578.44000000000005,13620.65]
[null,null,"Накладные расходы 90% ФОТ (от 13 085,92)",null,null,11777.33]
[null,null,"Сметная прибыль 46% ФОТ (от 13 085,92)",null,null,6019.52]
[null,null,"Итого c накладными и см. прибылью",null,null,31417.5]
[125,"КП №30/10-2 от 30.10.2023 г.п.41","Ороситель спринклерный водяной СВО0-РВ0(д)0,60-R1/2/Р57.В3-\"СВН-К115\"\n(шт)",61,56.93,28964.45]
[126,"КП №30/10-2 от 30.10.2023 г.п.41","Ороситель спринклерный водяной СВО0-РВ0(д)0,60-R1/2/Р57.В3-\"СВН-К115\" (ЗИП)\n(шт)",5,56.93,2374.14]
[127,"ФССЦ-23.8.03.04-0161","Муфты стальные прямые, номинальный диаметр 15 мм (Муфта приварная трубная G1/2)\n(шт)",66,3.28,1617.11]
[128,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг\n(шт)",26,7.28,7524.16]
[null,null,"Накладные расходы 90% ФОТ (от 7 278,45)",null,null,6550.61]
[null,null,"Сметная прибыль 46% ФОТ (от 7 278,45)",null,null,3348.09]
[null,null,"Итого c накладными и см. прибылью",null,null,17422.86]
[129,"КП №30/10-2 от 30.10.2023 г.п.42","Сигнализатор (реле) потока жидкости СПЖ(25-200) \"СТРИМ\"v6\n(шт)",13,2635.07,285693.77]
[130,"КП №30/10-2 от 30.10.2023 г.п.43","Устройство контроля положения запорной арматуры УКПЗА v1\n(шт)",13,943,102240.3]
[131,"ФЕРм12-12-009-06","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 40 мм\n(шт)",3,82.53,9008.91]
[null,null,"Накладные расходы 90% ФОТ (от 8 455,17)",null,null,7609.65]
[null,null,"Сметная прибыль 46% ФОТ (от 8 455,17)",null,null,3889.38]
[null,null,"Итого c накладными и см. прибылью",null,null,20507.939999999999]
[132,"ФССЦ-18.1.09.06-1054","Кран шаровый муфтовый для воды, номинальный диаметр 40 мм, тип в/н\n(шт)",3,178.64,4255.2]
[133,"ФЕРм12-12-009-05","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 32 мм\n(шт)",19,72.650000000000006,50623.839999999997]
[null,null,"Накладные расходы 90% ФОТ (от 47 601,79)",null,null,42841.61]
[null,null,"Сметная прибыль 46% ФОТ (от 47 601,79)",null,null,21896.82]
[null,null,"Итого c накладными и см. прибылью",null,null,115362.27]
[134,"ФССЦ-18.1.09.06-1050","Кран шаровый муфтовый для воды, номинальный диаметр 32 мм, тип в/н\n(шт)",19,130.33000000000001,19463.48]
[135,"ФЕРм12-12-009-04","Арматура муфтовая с ручным приводом или без привода водопроводная на номинальное давление до 10 МПа, номинальный диаметр: 25 мм\n(шт)",1,68.5,2632.08]
[null,null,"Накладные расходы 90% ФОТ (от 2 505,36)",null,null,2254.8200000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 505,36)",null,null,1152.47]
[null,null,"Итого c накладными и см. прибылью",null,null,6039.37]
[136,"ФССЦ-18.1.09.06-1042","Кран шаровый муфтовый для воды, номинальный диаметр 25 мм, тип в/н\n(шт)",1,77.98,612.91999999999996]
[137,"ФЕРм12-12-001-07","Арматура фланцевая с ручным приводом или без привода водопроводная на номинальное давление до 4 МПа, номинальный диаметр: 50 мм\n(шт)",2,82.69,4628.1000000000004]
[null,null,"Накладные расходы 90% ФОТ (от 3 800,89)",null,null,3420.8]
[null,null,"Сметная прибыль 46% ФОТ (от 3 800,89)",null,null,1748.41]
[null,null,"Итого c накладными и см. прибылью",null,null,9797.31]
[138,"КП №30/10-2 от 30.10.2023 г.п.44","Задвижка клиновая фланцевая с ручным управлением ГРАНАР серии KR14 DN50 PN16\n(шт)",2,3680.32,61387.79]
[139,"ФЕР22-03-014-01","Приварка фланцев к стальным трубопроводам диаметром: 50 мм\n(шт)",4,42.09,2435.5100000000002]
[null,null,"Накладные расходы 117% ФОТ (от 1 545,10)",null,null,1807.77]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 1 545,10)",null,null,971.87]
[null,null,"Итого c накладными и см. прибылью",null,null,5215.1499999999996]
[140,"ФССЦ-23.8.03.11-0152","Фланцы стальные плоские приварные с соединительным выступом, марка стали ВСт3сп2, ВСт3сп3, номинальное давление 1,6 МПа, номинальный диаметр 50 мм\n(шт)",4,53.35,2451.9699999999998]
[141,"ФЕР18-07-001-02","Установка манометров: с трехходовым краном\n(компл)",1,3.85,140.44999999999999]
[null,null,"Накладные расходы 121% ФОТ (от 136,01)",null,null,164.57]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 136,01)",null,null,83.24]
[null,null,"Итого c накладными и см. прибылью",null,null,388.26]
[142,"ФССЦ-63.4.01.01-0002","Манометр для неагрессивных сред (класс точности 1.5) с резьбовым присоединением марка: МП-3У-16 с трехходовым краном 11П18пкРу16\n(компл)",1,223.7,1046.92]
[143,"ФЕРм11-02-001-01","Прибор, устанавливаемый на резьбовых соединениях, масса: до 1,5 кг\n(шт)",1,13.57,585.21]
[null,null,"Накладные расходы 90% ФОТ (от 554,46)",null,null,499.01]
[null,null,"Сметная прибыль 46% ФОТ (от 554,46)",null,null,255.05]
[null,null,"Итого c накладными и см. прибылью",null,null,1339.27]
[144,"ФССЦ-19.1.02.01-0011","Воздухоотводчик автоматический с наружным резьбовым, присоединением Рр=1,0 МПа, T max=120 град C, D=15 мм\n(шт)",1,60.7,573.62]
[145,"ФЕР24-01-033-01","Установка вентилей и клапанов обратных муфтовых диаметром: 20 мм\n(шт)",1,11.31,480.24]
[null,null,"Накладные расходы 117% ФОТ (от 475,41)",null,null,556.23]
[null,null,"Сметная прибыль 74%*0.85 ФОТ (от 475,41)",null,null,299.02999999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,1335.5]
[146,"ФССЦ-19.3.01.06-1004","Клапаны воздушные автоматические с отсекателем, размер 1/2\"\n(шт)",1,54.17,203.68]
[147,"ФЕРм12-08-002-01","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 40 мм\n(100 м)",1.93,2990.63,165450.56]
[null,null,"Накладные расходы 90% ФОТ (от 149 330,12)",null,null,134397.10999999999]
[null,null,"Сметная прибыль 46% ФОТ (от 149 330,12)",null,null,68691.86]
[null,null,"Итого c накладными и см. прибылью",null,null,368539.53]
[148,"КП № 01/11-1 от 01.12.2023 г. п.20","Трубы стальные электросварные прямошовные Ф20х2 сталь В-стЗсп ГОСТ 10704-91\n(м)",20,40.42,6742.51]
[149,"КП № 01/11-1 от 01.12.2023 г. п.21","Трубы стальные электросварные прямошовные Ф25x2 сталь В-стЗсп ГОСТ 10704-91\n(м)",75,59.56,37255.06]
[150,"КП № 01/11-1 от 01.12.2023 г. п.22","Трубы стальные электросварные прямошовные Ф32x2,0 сталь В-стЗсп ГОСТ 10704-91\n(м)",83,96.08,66511.78]
[151,"ФССЦ-23.8.04.01-0013","Заглушки эллиптические из стали марки 20, номинальное давление 10 МПа, номинальный диаметр 32 мм, наружный диаметр 38 мм, толщина стенки 2,0 мм\n(шт)",48,13.57,5328.12]
[152,"КП № 01/11-1 от 01.12.2023 г. п.23","Трубы стальные электросварные прямошовные Ф40x2,5 сталь В-стЗсп ГОСТ 10704-91\n(м)",15,86.12,10773.58]
[153,"ФССЦ-23.8.04.01-0015","Заглушки эллиптические из стали марки 20, номинальное давление 10 МПа, номинальный диаметр 40 мм, наружный диаметр 45 мм, толщина стенки 2,5 мм\n(шт)",4,13.61,523.71]
[154,"ФЕРм12-08-002-02","Трубопровод спринклерных установок водяного и пенного пожаротушения и побудительный из стальных труб, монтируемый из готовых узлов, номинальный диаметр: 50 мм\n(100 м)",1.75,3062.68,152231.22]
[null,null,"Накладные расходы 90% ФОТ (от 136 745,42)",null,null,123070.88]
[null,null,"Сметная прибыль 46% ФОТ (от 136 745,42)",null,null,62902.89]
[null,null,"Итого c накладными и см. прибылью",null,null,338204.99]
[155,"КП № 01/11-1 от 01.12.2023 г. п.24","Трубы стальные электросварные прямошовные Ф76x2,8 сталь В-стЗсп ГОСТ 10704-91\n(м)",175,97.72,142624.16]
[156,"ФЕР09-03-039-04","Монтаж опорных конструкций: подвесок и хомутов для крепления трубопроводов внутри зданий и сооружений\n(т)",7.1980000000000002E-2,1590.76,4320.7700000000004]
[null,null,"Накладные расходы 93% ФОТ (от 4 042,87)",null,null,3759.87]
[null,null,"Сметная прибыль 62%*0.85 ФОТ (от 4 042,87)",null,null,2130.59]
[null,null,"Итого c накладными и см. прибылью",null,null,10211.23]
[157,"КП №30/10-2 от 30.10.2023 г.п.45","Подвеска для крепления труб к металлоконструкциям для трубы Дн25 АПЭ1404.0, шаг 3,0 м\n(шт)",54,351.52,158308.32]
[158,"КП №30/10-2 от 30.10.2023 г.п.46","Подвеска для крепления труб к металлоконструкциям для трубы Дн32 АПЭ1404.01, шаг 3,5 м\n(шт)",24,361.28,72314.2]
[159,"КП №30/10-2 от 30.10.2023 г.п.47","Подвеска для крепления труб к металлоконструкциям для трубы Дн40 АПЭ1404.01, шаг 4,0 м\n(шт)",2,361.28,6026.18]
[160,"КП №30/10-2 от 30.10.2023 г.п.48","Oпopa для крепления труб ДН76 к кирпичной стене АПЭ1378-01\n(шт)",32,273.39999999999998,72965.149999999994]
[161,"ФЕР13-03-002-04","Огрунтовка металлических поверхностей за один раз: грунтовкой ГФ-021\n(100 м2)",0.47499999999999998,243.91,3268.33]
[null,null,"Накладные расходы 94% ФОТ (от 1 682,96)",null,null,1581.98]
[null,null,"Сметная прибыль 51%*0.85 ФОТ (от 1 682,96)",null,null,729.56]
[null,null,"Итого c накладными и см. прибылью",null,null,5579.87]
[162,"ФССЦ-14.4.01.01-0003","Грунтовка ГФ-021\n(т)",-4.2750000000000002E-3,15620,-1411.63]
[163,"ФССЦ-14.4.01.09-0427","Грунтовка антикоррозионная цинкнаполненная на основе эпоксидной смолы (прим Краска-грунтовка УХРА-1503. Расход 0,15кг/м2)\n(кг)",7.125,139.51,4035.68]
[164,"ФЕР15-04-030-03","Масляная окраска металлических поверхностей: стальных балок, труб диаметром более 50 мм и т.п., количество окрасок 2\n(100 м2)",0.47499999999999998,543.15,10102.99]
[null,null,"Накладные расходы 100% ФОТ (от 9 704,40)",null,null,9704.4]
[null,null,"Сметная прибыль 49%*0.85 ФОТ (от 9 704,40)",null,null,4041.88]
[null,null,"Итого c накладными и см. прибылью",null,null,23849.27]
[165,"ФССЦ-14.4.02.04-0259","Краска масляная, цветная, жидкотертая, готовая к применению для наружных и внутренних работ МА-25, красно-коричневая\n(т)",1.17E-2,15223,886.98]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1520822.17]
["Накладные расходы",null,null,null,null,349996.64]
["Сметная прибыль",null,null,null,null,178160.66]
["Итого по разделу 4 Направление №2",null,null,null,null,2048979.47]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,16656295.039999999]
["Накладные расходы",null,null,null,null,2762819.16]
["Сметная прибыль",null,null,null,null,1406077.3]
["ВСЕГО по смете",null,null,null,null,20825191.5]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-13"]
[]
["на Силовое электрооборудование.1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы. Щитовое оборудование. 1 этап"]
["Щиты"]
[1,"ФЕРм08-03-571-05","Щит заводского изготовления однорядный или двухрядный: шкафного исполнения, глубина до 800 мм\n(м)",1.6,314.2,10494]
[null,null,"Накладные расходы 97% ФОТ (от 7 326,19)",null,null,7106.4]
[null,null,"Сметная прибыль 51% ФОТ (от 7 326,19)",null,null,3736.36]
[null,null,"Итого c накладными и см. прибылью",null,null,21336.76]
[2,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.1 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","Щит силовой ПЭСПЗ навесной (1800х800х400)\n(к-т)",1,46984.639999999999,279558.61]
[3,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.2 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","Щит силовой ЩС-ПЭСПЗ навесной (1800х800х400)\n(к-т)",1,15719.68,93532.1]
[4,"ФЕРм08-03-571-04","Щит заводского изготовления однорядный или двухрядный: шкафного исполнения, глубина до 600 мм\n(м)",1.2,264.54000000000002,6621.72]
[null,null,"Накладные расходы 97% ФОТ (от 4 584,51)",null,null,4446.97]
[null,null,"Сметная прибыль 51% ФОТ (от 4 584,51)",null,null,2338.1]
[null,null,"Итого c накладными и см. прибылью",null,null,13406.79]
[5,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.3 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","МЩТХ1 щит силовой (2000х600х450)\n(к-т)",1,35106.51,208883.73]
[6,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.4 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","МЩТХ3  щит силовой (2000х600х450)\n(к-т)",1,35106.51,208883.73]
[7,"ФЕРм08-03-572-03","Блок управления шкафного исполнения или распределительный пункт (шкаф), устанавливаемый: на стене, высота и ширина до 600х600 мм\n(шт)",11,227.41,34747.129999999997]
[null,null,"Накладные расходы 97% ФОТ (от 13 546,72)",null,null,13140.32]
[null,null,"Сметная прибыль 51% ФОТ (от 13 546,72)",null,null,6908.83]
[null,null,"Итого c накладными и см. прибылью",null,null,54796.28]
[8,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.5(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","Щит силовой ЩР-АВР навесной (650х500х220)\n(к-т)",1,6533.13,38872.120000000003]
[9,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.6(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","ЩР1  щит силовой (540х440х120)\n(к-т)",1,7118.84,42357.1]
[10,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.7(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","ЩР2  щит силовой (690х620х136)\n(к-т)",1,6670.21,39687.75]
[11,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.8","ЩР3  щит силовой (410х330х120)\n(к-т)",1,2579.2399999999998,15346.46]
[12,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.9","ЩР4  щит силовой (450х330х120)\n(к-т)",1,5542.92,32980.35]
[13,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.10","ЩР5  щит силовой (450х330х120)\n(к-т)",1,5278.07,31404.54]
[14,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.11 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","ЩР6  щит силовой (690х620х136)\n(к-т)",1,6198.7,36882.269999999997]
[15,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.12(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","ЩР7 щит силовой (540х440х120)\n(к-т)",1,9254.6299999999992,55065.05]
[16,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.13(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","ЩР8  щит силовой (540х440х120)\n(к-т)",1,14669.26,87282.1]
[17,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.14 (ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","Щит силовой ЩРВ1 ( (579х620х135)\n(к-т)",1,7772.57,46246.79]
[18,"КП б/н от 13.10.2023 г. (ООО \"Эмэсби-Эм\") п.15(ТЦ_62.1.02.15_50_5032288380_13.12.2023_01)","Щит силовой ЩРВ2 (579х620х135)\n(к-т)",1,6799.63,40457.800000000003]
[19,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Автоматический выключатель)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[20,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.14","Автоматический выключатель OptiDin ВМ63 С Зп 32А, 380В\n(шт)",1,171.43,1429.7]
["Отводные блоки"]
[21,"ФЕРм10-04-066-04","Коробка кабельная соединительная или разветвительная\n(шт)",20,48.89,38673.57]
[null,null,"Накладные расходы 95% ФОТ (от 37 021,56)",null,null,35170.480000000003]
[null,null,"Сметная прибыль 53% ФОТ (от 37 021,56)",null,null,19621.43]
[null,null,"Итого c накладными и см. прибылью",null,null,93465.48]
[22,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.5(ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем АЕ 2046 наток 32А, 380В\tУ2038 УЗ\n(шт)",3,5623.59,140702.22]
[23,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.6(ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем АЕ 2046 наток 40А, 380В\tУ2038 УЗ\n(шт)",7,5623.59,328305.18]
[24,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.1(ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем АЕ 2056 наток 100А, 380В\tУ2038 УЗ\n(шт)",1,5623.59,46900.74]
[25,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.2(ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем ВА51-35-3 на ток 125А, 380В\tУ2039 УЗ\n(шт)",4,7190.49,239874.75]
[26,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.3(ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем ВА51-35-3 на ток 160А, 380В\tУ2039 УЗ\n(шт)",1,7190.49,59968.69]
[27,"КП б/н от 24.11.2023 г.(АО \"СЗ ЭМИ\" п.4 (ТЦ_20.5.02.04_63_6318100022_24.11.2023_01)","Отводной блок к шинопроводу ШРА4 (ШРА73) с автоматическим выключателем ВА51-35-3 на ток 250А, 380В\tУ2051 УЗ\n(шт)",4,7703.48,256988.09]
[28,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Автоматический выключатель)\n(шт)",3,7.28,868.17]
[null,null,"Накладные расходы 90% ФОТ (от 839,82)",null,null,755.84]
[null,null,"Сметная прибыль 46% ФОТ (от 839,82)",null,null,386.32]
[null,null,"Итого c накладными и см. прибылью",null,null,2010.33]
[29,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.15","Автоматический выключатель In 16А \tOptiDin ВМ63 С\n(шт)",3,41.92,1048.93]
[30,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Автоматический выключатель)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[31,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.16","Автоматический выключатель 3n 50А \tOptiDin ВМ63 С\n(шт)",1,239.88,2000.59]
["Подключение троллейного шинопровода"]
[32,"ФЕРм08-03-511-01","Монтаж шинопровода троллейного на ток до 400 А, напряжением до 660 В на кронштейнах, масса кронштейна: до 2 кг\n(100 м)",1.9E-3,3170.89,136.08000000000001]
[null,null,"Накладные расходы 97% ФОТ (от 116,28)",null,null,112.79]
[null,null,"Сметная прибыль 51% ФОТ (от 116,28)",null,null,59.3]
[null,null,"Итого c накладными и см. прибылью",null,null,308.17]
[33,"КП №128 от т07.11.2023 г. (ГПМакинтех) П.1-8(ТЦ_21.2.03.09_77_7705948929_07.11.2023_01)","Троллейный шинопровод 105 A, IP44, L=190m, 4-шинный, с двумя ремонтными зонами\tE-line ТВХ-Е\n(шт)",1,490615.96,4091737.11]
[34,"ФЕРм08-03-524-04","Ящик с одним двухполюсным рубильником, или с двухполюсным рубильником и двумя предохранителями, или с двумя блоками \"предохранитель-выключатель\", или с двумя предохранителями, устанавливаемый на конструкции на стене или колонне, на ток: до 100 А\n(шт)",3,73.92,5339.69]
[null,null,"Накладные расходы 97% ФОТ (от 3 465,08)",null,null,3361.13]
[null,null,"Сметная прибыль 51% ФОТ (от 3 465,08)",null,null,1767.19]
[null,null,"Итого c накладными и см. прибылью",null,null,10468.01]
[35,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.17","Ящик силовой с рубильником и плавкими вставками 100А, 380В, IP54, УХЛ1\tЯРВ-31-100А-1Р54- УХЛ1\n(к-т)",3,985.68,17594.32]
[36,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.5,204.43,3115.05]
[null,null,"Накладные расходы 97% ФОТ (от 2 665,67)",null,null,2585.6999999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 2 665,67)",null,null,1359.49]
[null,null,"Итого c накладными и см. прибылью",null,null,7060.24]
[37,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.18","Кабель силовой с медными жилами, не распространяющий горение, с изоляцией и оболочкой из полимерных композиций, не содержащих галогенов, сечением:\tППГнг(А)-НF 1кВ 4x3 5мм2\n(м)",51,268.16000000000003,114058.13]
[38,"ФЕРм08-04-741-01","Муфта концевая для кабеля с изоляцией из вулканизированного полиэтилена с применением термоусаживаемой перчатки напряжением: 1 кВ, сечением до 3х70 мм2\n(шт)",10,212.68,49152.29]
[null,null,"Накладные расходы 126% ФОТ (от 35 837,97)",null,null,45155.839999999997]
[null,null,"Сметная прибыль 68% ФОТ (от 35 837,97)",null,null,24369.82]
[null,null,"Итого c накладными и см. прибылью",null,null,118677.95]
[39,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.19","Муфта концевая в комплекте с наконечниками, с болтами со срывающимися головками для кабелей в пластмассовой оболочке с числом жил: 4 жилы сечением 35-50мм2\t 4ПКВНтп-в-35/50\n(шт)",10,313.88,26177.21]
[40,"ФЕРм08-03-591-08","Розетка штепсельная: неутопленного типа при открытой проводке\n(100 шт)",1.29,523.54999999999995,25493.96]
[null,null,"Накладные расходы 97% ФОТ (от 24 038,47)",null,null,23317.32]
[null,null,"Сметная прибыль 51% ФОТ (от 24 038,47)",null,null,12259.62]
[null,null,"Итого c накладными и см. прибылью",null,null,61070.9]
[41,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.20","Розетка серии «Этюд» «евро», одинарная, открытой установки, с прозрачной крышкой и шторками, IP44, серая \tРА16-044с\n(шт)",76,30.21,19146.78]
[42,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.21","Розетка «евро», двойная, открытой установки, с прозрачной крышкой, IP54, серая\tРА16-302(02)\n(шт)",53,51.11,22590.28]
[43,"ФЕРм08-03-591-10","Розетка штепсельная: полугерметическая и герметическая\n(100 шт)",0.02,899.12,703.02]
[null,null,"Накладные расходы 97% ФОТ (от 657,47)",null,null,637.75]
[null,null,"Сметная прибыль 51% ФОТ (от 657,47)",null,null,335.31]
[null,null,"Итого c накладными и см. прибылью",null,null,1676.08]
[44,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.23","Розетка щитовая с установкой на DIN-рейку 2Р+Е, 16А, 220В\n(шт)",2,224.88,3750.98]
[45,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг(Промышленный разъём)\n(шт)",10,7.28,2893.9]
[null,null,"Накладные расходы 90% ФОТ (от 2 799,40)",null,null,2519.46]
[null,null,"Сметная прибыль 46% ФОТ (от 2 799,40)",null,null,1287.72]
[null,null,"Итого c накладными и см. прибылью",null,null,6701.08]
[46,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.22","Промышленный разъём 32А, 380В, IP44, 5 контактов, установка открыто на стену\t125-6 РСЕ\n(шт)",10,104.23,8692.41]
[47,"ФЕРм08-03-591-01","Выключатель: одноклавишный неутопленного типа при открытой проводке\n(100 шт)",0.08,487.72,1451.38]
[null,null,"Накладные расходы 97% ФОТ (от 1 363,29)",null,null,1322.39]
[null,null,"Сметная прибыль 51% ФОТ (от 1 363,29)",null,null,695.28]
[null,null,"Итого c накладными и см. прибылью",null,null,3469.05]
[48,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.24","Выключатель серии «Этюд», одноклавишный, открытой установки, IP44, серый, 10А, 250В\tВА10-041С\n(шт)",8,26.78,1786.64]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,6820461.9900000002]
["Накладные расходы",null,null,null,null,140136.28]
["Сметная прибыль",null,null,null,null,75382.320000000007]
["Итого по разделу 1 Монтажные работы. Щитовое оборудование. 1 этап",null,null,null,null,7035980.5899999999]
["Раздел 2. Кабели"]
["Кабели по конструкциям (1675м)"]
[49,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",16.75,223.28,121276.67]
[null,null,"Накладные расходы 97% ФОТ (от 106 838,33)",null,null,103633.18]
[null,null,"Сметная прибыль 51% ФОТ (от 106 838,33)",null,null,54487.55]
[null,null,"Итого c накладными и см. прибылью",null,null,279397.40000000002]
[50,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.13","Кабель ППГнг(А)-HF 1кВ 4х10\n(м)",265.2,61.66,136367.87]
[51,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.2","Кабель ППГнг(А)-HF 1кВ 4х1,5\n(м)",275.39999999999998,14.2,32608.05]
[52,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.16","Кабель ППГнг(А)-HF 1кВ 4х50\n(м)",122.4,305.8,312162.63]
[53,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.11","Кабель ППГнг(А)-HF 1кВ 4х6\n(м)",147.9,48.3,59581.03]
[54,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.18","Кабель ППГнг(А)-HF 1кВ 4х120\n(м)",40.799999999999997,730.21,248471.67999999999]
[55,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.14","Кабель ППГнг(А)-HF 1кВ 4х35\n(м)",30.6,264.83,67586.289999999994]
[56,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.4","Кабель ППГнг(А)-HF 1кВ 3х2,5\n(м)",30.6,14.3,3649.72]
[57,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.1","Кабель ППГнг(А)-HF 1кВ 3х1,5\n(м)",163.19999999999999,9.48,12896.38]
[58,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.3","Кабель ППГнг(А)-HF 1кВ 5х1,5\n(м)",122.4,14.42,14715.92]
[59,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.6","Кабель КППГнг(А)-HF 7х2,5\n(м)",61.2,34.630000000000003,17674]
[60,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.25","Кабель ППГнг(A)-FRHF 1кВ 4х120\n(м)",448.8,795.11,2976098.63]
[61,"ФССЦ-20.5.02.04-0008","Коробка ответвительная с кабельными вводами (6 выводов, диаметр 20 мм), размер 80х80х40 мм, цвет серый (прим К1641)\n(10 шт)",6.6,132.24,7279.02,{"$f":"F6943/D6943/10*1.2*1.0224*1.0192","v":137.90832350766547}]
[62,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.25","Зажим соединительный безвинтовой WAGO Зх(0,08-4,0)\t \tК4625\n(шт)",200,5.91,9858.18]
["Кабели  в лотке, в трубе (5070м)"]
[63,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",26.75,79.63,79833.31]
[null,null,"Накладные расходы 97% ФОТ (от 74 260,00)",null,null,72032.2]
[null,null,"Сметная прибыль 51% ФОТ (от 74 260,00)",null,null,37872.6]
[null,null,"Итого c накладными и см. прибылью",null,null,189738.11]
[64,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.1","Кабель ППГнг(А)-HF 1кВ 3х1,5\n(м)",1397.4,9.48,110425.25]
[65,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.19","Кабель ППГнг(A)-FRHF 1кВ 3х1,5\n(м)",1331.1,11.11,123353.56]
[66,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",17.25,100.16,62126.32]
[null,null,"Накладные расходы 97% ФОТ (от 56 047,87)",null,null,54366.43]
[null,null,"Сметная прибыль 51% ФОТ (от 56 047,87)",null,null,28584.41]
[null,null,"Итого c накладными и см. прибылью",null,null,145077.16]
[67,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.20","Кабель ППГнг(A)-FRHF 1кВ 5х1,5\n(м)",30.6,17.61,4492.9799999999996]
[68,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.21","Кабель ППГнг(A)-FRHF 1кВ 4х2,5\n(м)",30.6,33.700000000000003,8600.25]
[69,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.3","Кабель ППГнг(А)-HF 1кВ 5х1,5\n(м)",663,14.42,79711.23]
[70,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.4","Кабель ППГнг(А)-HF 1кВ 3х2,5\n(м)",1035.3,14.3,123482.13,{"$f":"F6959/D6959*1.2*1.0224*1.0192","v":149.14180678350672}]
[71,"ФЕРм08-02-412-04","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 35 мм2\n(100 м)",4.9000000000000004,150.53,25546.29]
[null,null,"Накладные расходы 97% ФОТ (от 22 790,02)",null,null,22106.32]
[null,null,"Сметная прибыль 51% ФОТ (от 22 790,02)",null,null,11622.91]
[null,null,"Итого c накладными и см. прибылью",null,null,59275.519999999997,{"$f":"F6963/D6960/100*H2*I2*J2","v":151.26581595340798}]
[72,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.7","Кабель ППГнг(А)-HF 1кВ 3х4\n(м)",81.599999999999994,24.06,16372.3]
[73,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.22","Кабель ППГнг(A)-FRHF 1кВ 5х2,5\n(м)",35.700000000000003,24.6,7324.26]
[74,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.9","Кабель ППГнг(А)-HF 1кВ 3х6\n(м)",132.6,33.86,37440.65]
[75,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.8","Кабель ППГнг(А)-HF 1кВ 5х4\n(м)",117.3,38.520000000000003,37678.730000000003]
[76,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.12","Кабель ППГнг(А)-HF 1кВ 5х6\n(м)",132.6,49.06,54258.97,{"$f":"F6968/D6968*1.2*1.0224*1.0192","v":511.66949185355304}]
[77,"ФЕРм08-02-412-05","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 70 мм2\n(100 м)",0.1,202.5,691.82]
[null,null,"Накладные расходы 97% ФОТ (от 610,66)",null,null,592.34]
[null,null,"Сметная прибыль 51% ФОТ (от 610,66)",null,null,311.44]
[null,null,"Итого c накладными и см. прибылью",null,null,1595.6,{"$f":"F6972/D6969/100*$H$2*$I$2*$J$2","v":199.51958347775997}]
[78,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.23","Кабель ППГнг(A)-FRHF 1кВ 5х10\n(м)",10.199999999999999,82.95,7056.48,{"$f":"F6973/D6973*1.2*1.0224*1.0192","v":865.06640222569433}]
[79,"ФЕРм08-02-412-07","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 150 мм2\n(100 м)",0.25,413.31,3295.68]
[null,null,"Накладные расходы 97% ФОТ (от 2 825,31)",null,null,2740.55]
[null,null,"Сметная прибыль 51% ФОТ (от 2 825,31)",null,null,1440.91]
[null,null,"Итого c накладными и см. прибылью",null,null,7477.14,{"$f":"F6977/D6974/100*$H$2*$I$2*$J$2","v":373.98743003381759}]
[80,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.14","Кабель ППГнг(А)-HF 1кВ 4х35\n(м)",25.5,264.83,56321.91]
[81,"ФЕРм08-02-412-08","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 240 мм2 (свыше 240)\n(100 м)",1.45,611.28,28446.51]
[null,null,"Накладные расходы 97% ФОТ (от 23 880,45)",null,null,23164.04]
[null,null,"Сметная прибыль 51% ФОТ (от 23 880,45)",null,null,12179.03]
[null,null,"Итого c накладными и см. прибылью",null,null,63789.58,{"$f":"F6982/D6979/100*$H$2*$I$2*$J$2","v":550.10202331503228}]
[82,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.18","Кабель ППГнг(А)-HF 1кВ 4х120\n(м)",76.5,730.21,465884.39]
[83,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.24","Кабель ППГнг(A)-FRHF 1кВ 5х95\n(м)",71.400000000000006,699.97,416812.71,{"$f":"F6984/D6984*1.2*1.0224*1.0192","v":7299.687084812047}]
["Кабель в лотке в конструкциях (200м)"]
[84,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",2,223.28,14480.8]
[null,null,"Накладные расходы 97% ФОТ (от 12 756,82)",null,null,12374.12]
[null,null,"Сметная прибыль 51% ФОТ (от 12 756,82)",null,null,6505.98]
[null,null,"Итого c накладными и см. прибылью",null,null,33360.9]
[85,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.11","Кабель ППГнг(А)-HF 1кВ 4х6\n(м)",204,48.3,82180.73]
["Кабель в трубе (580м)"]
[86,"ФЕРм08-02-148-04","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 6 кг\n(100 м)",5.8,390.97,76687.360000000001]
[null,null,"Накладные расходы 97% ФОТ (от 69 729,01)",null,null,67637.14]
[null,null,"Сметная прибыль 51% ФОТ (от 69 729,01)",null,null,35561.800000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,179886.3]
[87,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.17","Кабель ППГнг(А)-HF 1кВ 5х70\n(м)",591.6,572.16999999999996,2823065.85]
["Кабель в трубе, в кабель канале (945 м)"]
[88,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",9.4,100.16,33854.35]
[null,null,"Накладные расходы 97% ФОТ (от 30 542,04)",null,null,29625.78]
[null,null,"Сметная прибыль 51% ФОТ (от 30 542,04)",null,null,15576.44]
[null,null,"Итого c накладными и см. прибылью",null,null,79056.570000000007]
[89,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.4","Кабель ППГнг(А)-HF 1кВ 3х2,5\n(м)",958.8,14.3,114357.83,{"$f":"F7002/D7002*1.2*1.0224*1.0192","v":149.14180068025831}]
[90,"ФЕРм08-02-412-04","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 35 мм2\n(100 м)",0.05,150.53,260.68]
[null,null,"Накладные расходы 97% ФОТ (от 232,56)",null,null,225.58]
[null,null,"Сметная прибыль 51% ФОТ (от 232,56)",null,null,118.61]
[null,null,"Итого c накладными и см. прибылью",null,null,604.87]
[91,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.8","Кабель ППГнг(А)-HF 1кВ 5х4\n(м)",5.0999999999999996,38.520000000000003,1638.21,{"$f":"F7007/D7007*1.2*1.0224*1.0192","v":401.66214055454122}]
["Кабель в лотке, в кабель канале (370м)"]
[92,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",3.7,223.28,26789.48]
[null,null,"Накладные расходы 97% ФОТ (от 23 600,11)",null,null,22892.11]
[null,null,"Сметная прибыль 51% ФОТ (от 23 600,11)",null,null,12036.06]
[null,null,"Итого c накладными и см. прибылью",null,null,61717.65]
[93,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.1","Кабель ППГнг(А)-HF 1кВ 3х1,5\n(м)",377.4,9.48,29822.880000000001]
["Кабель в лотке на скобах (220м)"]
[94,"ФЕРм08-02-147-10","Кабель до 35 кВ по установленным конструкциям и лоткам с креплением по всей длине, масса 1 м кабеля: до 1 кг\n(100 м)",2.2000000000000002,253.75,18231.41]
[null,null,"Накладные расходы 97% ФОТ (от 16 395,71)",null,null,15903.84]
[null,null,"Сметная прибыль 51% ФОТ (от 16 395,71)",null,null,8361.81]
[null,null,"Итого c накладными и см. прибылью",null,null,42497.06]
[95,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.5","Кабель ППГнг(А)-HF 1кВ 5х2,5\n(м)",224.4,23.84,44614.17,{"$f":"F7019/D7019*1.2*1.0224*1.0192","v":248.60592050392299}]
["кабель в лотке,в трубе, в кабель канале (95м)"]
[96,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",0.55000000000000004,100.16,1980.84]
[null,null,"Накладные расходы 97% ФОТ (от 1 787,04)",null,null,1733.43]
[null,null,"Сметная прибыль 51% ФОТ (от 1 787,04)",null,null,911.39]
[null,null,"Итого c накладными и см. прибылью",null,null,4625.66]
[97,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.4","Кабель ППГнг(А)-HF 1кВ 3х2,5\n(м)",56.1,14.3,6691.15]
[98,"ФЕРм08-02-412-04","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 35 мм2\n(100 м)",0.4,150.53,2085.41]
[null,null,"Накладные расходы 97% ФОТ (от 1 860,41)",null,null,1804.6]
[null,null,"Сметная прибыль 51% ФОТ (от 1 860,41)",null,null,948.81]
[null,null,"Итого c накладными и см. прибылью",null,null,4838.82]
[99,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.8","Кабель ППГнг(А)-HF 1кВ 5х4\n(м)",40.799999999999997,38.520000000000003,13105.64]
["Кабель в трубе на скобах (10м)"]
[100,"ФЕРм08-02-412-08","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 240 мм2\n(100 м)",0.1,611.28,1961.83]
[null,null,"Накладные расходы 97% ФОТ (от 1 646,92)",null,null,1597.51]
[null,null,"Сметная прибыль 51% ФОТ (от 1 646,92)",null,null,839.93]
[null,null,"Итого c накладными и см. прибылью",null,null,4399.2700000000004,{"$f":"F7035/D7032/100*H2*I2*J2","v":550.10060040499206}]
[101,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.15","Кабель ППГнг(А)-HF 1кВ 5х35\n(м)",10.199999999999999,305.97000000000003,26028.63,{"$f":"F7036/D7036*1.2*1.0224*1.0192","v":3190.8959295518121}]
["Кабель на скобах (55м)"]
[102,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",0.55000000000000004,223.28,3982.22]
[null,null,"Накладные расходы 97% ФОТ (от 3 508,12)",null,null,3402.88]
[null,null,"Сметная прибыль 51% ФОТ (от 3 508,12)",null,null,1789.14]
[null,null,"Итого c накладными и см. прибылью",null,null,9174.24]
[103,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.5","Кабель ППГнг(А)-HF 1кВ 5х2,5\n(м)",56.1,23.84,11153.54]
["Муфты"]
[104,"ФЕРм08-04-741-01","Муфта концевая для кабеля с изоляцией из вулканизированного полиэтилена с применением термоусаживаемой перчатки напряжением: 1 кВ, сечением до 3х70 мм2\n(шт)",18,212.68,88474.11]
[null,null,"Накладные расходы 126% ФОТ (от 64 508,34)",null,null,81280.509999999995]
[null,null,"Сметная прибыль 68% ФОТ (от 64 508,34)",null,null,43865.67]
[null,null,"Итого c накладными и см. прибылью",null,null,213620.29]
[105,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.19","Муфта концевая в комплекте с наконечниками, с болтами со срывающимися головками для кабелей в пластмассовой оболочке с числом жил: 4 жилы сечением 35-50мм2\t 4ПКВНтп-в-35/50\n(шт)",16,313.88,41883.54]
[106,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.27","Муфта концевая в комплекте с наконечниками, с болтами со срывающимися головками для кабелей в пластмассовой оболочке с числом жил: 5 жил сечением 35-50мм2\t 5ПКВНтп-в-35/50\n(шт)",2,346.57,5780.86]
[107,"ФЕРм08-04-741-02","Муфта концевая для кабеля с изоляцией из вулканизированного полиэтилена с применением термоусаживаемой перчатки напряжением: 1 кВ, сечением до 3х185 мм2\n(шт)",30,242.7,188162.93]
[null,null,"Накладные расходы 126% ФОТ (от 147 443,37)",null,null,185778.65]
[null,null,"Сметная прибыль 68% ФОТ (от 147 443,37)",null,null,100261.49]
[null,null,"Итого c накладными и см. прибылью",null,null,474203.07]
[108,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.28","Муфта концевая в комплекте с наконечниками, с болтами со срывающимися головками для кабелей в пластмассовой оболочке с числом жил:4 жилы сечением 70-120мм2  \t4ПКВНтп-в-70/120\n(шт)",8,398.89,26613.96]
[109,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.29","Муфта концевая в комплекте с наконечниками, с болтами со срывающимися головками для кабелей в пластмассовой оболочке с числом жил:5 жил сечением 70-120мм2\t 5ПКВНтп-в-70/120\n(шт)",20,436.49,72806.240000000005]
[110,"КП №201/135779192 от 30.10.2023 г (ЭТМ) п.30","Муфты соединительные в комплекте с гильзаим с болтами со срывающимися головками для кабелей в пластмассовой оболочке 4 жилы сечений 70-120мм2 : 4ПСт-в-70/120\n(шт)",2,401.35,6694.52]
["Лотки"]
[111,"ФЕРм08-02-395-02","Лоток металлический штампованный по установленным конструкциям, ширина лотка: до 400 мм\n(т)",2.6928000000000001,931.34,77929.13]
[null,null,"Накладные расходы 97% ФОТ (от 68 412,39)",null,null,66360.02]
[null,null,"Сметная прибыль 51% ФОТ (от 68 412,39)",null,null,34890.32]
[null,null,"Итого c накладными и см. прибылью",null,null,179179.47]
[112,"ФССЦ-01.7.15.03-0042","Болты с гайками и шайбами строительные\n(кг)",-4.7931840000000001,9.0399999999999991,-590.59]
[113,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.1","Лоток перфорированный оцинкованный\t50x300x3000 \t35265HDZ (вес 3кг/м)\n(м)",480,217.83,872026.63]
[114,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.2","Крышка лотка прямая оцинкованная\tосн.300мм, L=3000mm \t35525HDZ (вес 2,61кг/м)\n(м)",480,155.28,621618.37]
[115,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.3","Винт с квадратным подголовником \tМ6x10\t СМ010610HDZ\n(шт)",480,0.71,2837.49]
[116,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.4","Гайка с насечкой\t М6 \tСМ100600HDZ\n(шт)",480,0.74,2962.67]
[117,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.5","Винт для обеспечения электрического контакта\t М5х8\t СМ030508HDZ\n(шт)",160,0.88,1168.3800000000001]
[118,"ФЕРм08-04-750-01","Опорные конструкции на болтовых соединениях (подвесы, консоли, профили, опоры, кронштейны и т.п.)\n(т)",0.64800000000000002,5058.38,70478.28]
[null,null,"Накладные расходы 126% ФОТ (от 61 467,86)",null,null,77449.5]
[null,null,"Сметная прибыль 68% ФОТ (от 61 467,86)",null,null,41798.14]
[null,null,"Итого c накладными и см. прибылью",null,null,189725.92]
[119,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.6","Консоль усиленная оцинкованная\t LP, осн.ЗООмм \tBBH6030HDZ\n(шт)",960,84.81,678994.04]
[120,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.7","Винт с квадратным подголовником\tМ6x10\t СМ010610HDZ\n(шт)",1920,0.71,11349.95]
[121,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.8","Гайка с насечкой \tМ6  \tСМ100600HDZ\n(шт)",1920,0.74,11850.68]
["Кабель канал"]
[122,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",5,237.81,44831.12]
[null,null,"Накладные расходы 97% ФОТ (от 42 061,58)",null,null,40799.730000000003]
[null,null,"Сметная прибыль 51% ФОТ (от 42 061,58)",null,null,21451.41]
[null,null,"Итого c накладными и см. прибылью",null,null,107082.26]
[123,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.9","00304R TMC 25x17 Миниканал белый с крышкой\n(м)",500,8.2100000000000009,34251.53]
[124,"ФЕРм08-02-390-03","Короба пластмассовые: шириной до 120 мм\n(100 м)",1,325.64999999999998,11461.05]
[null,null,"Накладные расходы 97% ФОТ (от 10 496,68)",null,null,10181.780000000001]
[null,null,"Сметная прибыль 51% ФОТ (от 10 496,68)",null,null,5353.31]
[null,null,"Итого c накладными и см. прибылью",null,null,26996.14]
[125,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.10","Кабель-канал ПВХ с крышкой, 150x60мм одноканальный белый \tTA-GN\t 1788\n(м)",100,96.23,80256.38]
["Трубки"]
[126,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",10,184.24,79887.31]
[null,null,"Накладные расходы 97% ФОТ (от 75 703,24)",null,null,73432.14]
[null,null,"Сметная прибыль 51% ФОТ (от 75 703,24)",null,null,38608.65]
[null,null,"Итого c накладными и см. прибылью",null,null,191928.1,{"$f":"F7090/D7087/100*1.2*1.0224*1.0192","v":239.99382407669762}]
[127,"ФССЦ-24.3.03.05-0033","Трубы полиэтиленовые гибкие гофрированные тяжелые с протяжкой, номинальный внутренний диаметр 25 мм\n(м)",1012,8.3699999999999992,40404]
[128,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",10,38,8059.8]
[129,"ФЕРм08-02-407-12","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 40 мм\n(100 м)",1,968.55,24049.61]
[null,null,"Накладные расходы 97% ФОТ (от 18 291,61)",null,null,17742.86]
[null,null,"Сметная прибыль 51% ФОТ (от 18 291,61)",null,null,9328.7199999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,51121.19,{"$f":"F7096/100*1.2*1.0224*1.0192","v":639.23781246474243}]
[130,"ФССЦ-23.3.06.02-0004","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 32 мм, толщина стенки 3,2 мм\n(м)",101.2,40.5,27255.69,{"$f":"F7097/D7097*1.2*1.0224*1.0192","v":336.77370155520003}]
[131,"ФЕРм08-02-411-01","Рукав металлический наружным диаметром: до 48 мм\n(100 м)",0.3,1092.06,6435.71]
[null,null,"Накладные расходы 97% ФОТ (от 4 320,53)",null,null,4190.91]
[null,null,"Сметная прибыль 51% ФОТ (от 4 320,53)",null,null,2203.4699999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,12830.09]
[132,"ФССЦ-08.1.02.13-0011","Рукава металлические из стальной оцинкованной ленты, негерметичные, простого профиля, РЗ-ЦХ, диаметр условный 32 мм\n(м)",30,13.25,2293.58]
[133,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",2,184.24,15977.46]
[null,null,"Накладные расходы 97% ФОТ (от 15 140,65)",null,null,14686.43]
[null,null,"Сметная прибыль 51% ФОТ (от 15 140,65)",null,null,7721.73]
[null,null,"Итого c накладными и см. прибылью",null,null,38385.620000000003]
[134,"ФССЦ-24.3.03.05-0013","Трубы полиэтиленовые гибкие гофрированные легкие с протяжкой, номинальный внутренний диаметр 25 мм\n(м)",200,4.9000000000000004,6291.6]
[135,"ФССЦ-20.2.08.07-0058","Скобы анодированные однолапковые для крепления кабелей, проводов, труб к различным основаниям, СМО 25-26\n(100 шт)",2,57.4,475.27]
[136,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.11","Анкер разрезной латунный длиной 16мм с резьбой М4\t \tСМ410416\n(шт)",200,3.08,5129.04]
[137,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.12","Болт с шестигранной головкой М4х16\t \tСМ080416\n(шт)",200,0.39,643.29999999999995]
[138,"ФЕРм08-02-410-02","Труба полиэтиленовая по основанию пола, диаметр: до 50 мм\n(100 м)",13.6,284,123856.5]
[null,null,"Накладные расходы 97% ФОТ (от 108 017,90)",null,null,104777.36]
[null,null,"Сметная прибыль 51% ФОТ (от 108 017,90)",null,null,55089.13]
[null,null,"Итого c накладными и см. прибылью",null,null,283722.99]
[139,"ФССЦ-24.3.03.13-0414","Трубы напорные полиэтиленовые, среднего типа, ПНД, номинальный наружный диаметр 50 мм\n(м)",1387.2,17.28,173788.42]
[140,"ФЕРм08-02-410-03","Труба полиэтиленовая по основанию пола, диаметр: до 63 мм\n(100 м)",14.4,283.19,133346.76999999999]
[null,null,"Накладные расходы 97% ФОТ (от 115 739,04)",null,null,112266.87]
[null,null,"Сметная прибыль 51% ФОТ (от 115 739,04)",null,null,59026.91]
[null,null,"Итого c накладными и см. прибылью",null,null,304640.55]
[141,"ФССЦ-24.3.03.13-0501","Трубы полиэтиленовые низкого давления (ПНД) с наружным диаметром 110 мм\n(м)",1468.8,31.53,621497.16]
[142,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",7,19.350000000000001,2566.79]
[null,null,"Накладные расходы 97% ФОТ (от 1 355,76)",null,null,1315.09]
[null,null,"Сметная прибыль 51% ФОТ (от 1 355,76)",null,null,691.44]
[null,null,"Итого c накладными и см. прибылью",null,null,4573.32]
[143,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-4.2000000000000002E-4,26950,-272.33999999999997]
[144,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-1.05,9.0399999999999991,-97.48]
[145,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-5.04,16.7,-813.06]
[146,"КП №201/37815574 от 06.10.2023 г (ЭТМ) п.13","Герметик огнезащитный DS1202 300мм\n(шт)",20,97.68,16292.95]
[147,"ФЕРм08-01-087-03","Металлические конструкции\n(т)",0.5,13075.72,75961.72]
[null,null,"Накладные расходы 97% ФОТ (от 15 076,36)",null,null,14624.07]
[null,null,"Сметная прибыль 51% ФОТ (от 15 076,36)",null,null,7688.94]
[null,null,"Итого c накладными и см. прибылью",null,null,98274.73]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,13417225.880000001]
["Накладные расходы",null,null,null,null,1240717.97]
["Сметная прибыль",null,null,null,null,657128.14]
["Итого по разделу 2 Кабели",null,null,null,null,15315071.99]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,20237687.870000001]
["Накладные расходы",null,null,null,null,1380854.25]
["Сметная прибыль",null,null,null,null,732510.46]
["ВСЕГО по смете",null,null,null,null,23236879.289999999]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-14"]
[]
["на Электроосвещение 1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы. ЭЛЕКТРООСВЕЩЕНИЕ. 1 этап"]
["Щиты"]
[1,"ФЕРм08-03-599-12","Щитки осветительные, устанавливаемые на стене: болтами на конструкции, масса щитка до 6 кг\n(шт)",1,85.45,2047.85]
[null,null,"Накладные расходы 97% ФОТ (от 1 503,86)",null,null,1458.74]
[null,null,"Сметная прибыль 51% ФОТ (от 1 503,86)",null,null,766.97]
[null,null,"Итого c накладными и см. прибылью",null,null,4273.5600000000004,{"$f":"F7164*1.2*1.0224*1.0192","v":5343.8136824217609}]
[2,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.1","Щит распределительный навесной «ЩОЗ »\t18 мод.(Вводной автоматический выключатель, 25А\tOptiDin ВМ63 С Зр\tшт1+Автоматический выключ. распределения, 16А\tOptiDin ВМ63 С 1р\tшт9)\n(к-т)",1,1423.3,8468.64]
[3,"ФЕРм08-03-599-13","Щитки осветительные, устанавливаемые на стене: болтами на конструкции, масса щитка до 15 кг\n(шт)",3,100.65,7578.86]
[null,null,"Накладные расходы 97% ФОТ (от 5 715,99)",null,null,5544.51]
[null,null,"Сметная прибыль 51% ФОТ (от 5 715,99)",null,null,2915.15]
[null,null,"Итого c накладными и см. прибылью",null,null,16038.52]
[4,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.2 (ТЦ_20.4.04.02_50_5032288380_13.10.2023_01)","Щит распределительный навесной «ЩО1»\t96 мод.(Вводной автоматический выключатель, 100А OptiDinBM 125С Зр \tшт1+Автоматический выключ. распределения, 16А OptiDinBM63 С Зр шт12+Автоматический выключ. распределения, 10А\tOptiDinBM63 С 1р шт1+Импульсное реле\tРИО-3-63\t шт12)\n(к-т)",1,22927.7,136419.82,{"$f":"F7170*1.2*1.0224*1.0192","v":170584.26713782272}]
[5,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.3 (ТЦ_20.4.04.02_50_5032288380_13.10.2023_01)","Щит распределительный навесной «ЩО2»\t96 мод.(Вводной автоматический выключатель, 32А\tOptiDin ВМ63 С Зр\tшт1+Автоматический выключ. распределения, 16А\tOptiDinBM63 С Зр\tшт8+Автоматический выключ. распределения, 16А\tOptiDin ВМ63 С 1р\tшт8+Автоматический выключ. распределения, 10А\tOptiDin ВМ63 С 1р\tшт1+Импульсное реле\tРИО-3-63\t шт8)\n(к-т)",1,37646.26,223995.25,{"$f":"F7171*1.2*1.0224*1.0192","v":280091.74593254406}]
[6,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.4 (ТЦ_20.4.04.02_50_5032288380_13.10.2023_01)","Щит распределительный навесной «ЩАО»\t72 мод.\t(\nВводной автоматический выключатель, 32А\tOptiDin ВМ63 С Зр шт1+Автоматический выключ. распределения, 16А\tOptiDin ВМ63 С Зр шт7+Автоматический выключ. распределения, 16А OptiDin ВМ63 С 1р шт12+Автоматический выключ. распределения, 10А\tOptiDin ВМ63 С 1р\tшт1+Автоматический выключ. распределения, 10А OptiDin ВМ63 С 2р шт1+Импульсное реле\tРИО-3-63\t шт6+Контактор\tМК63-20\tшт6+Фотореле с фотоэлементом шт1)\n(к-т)",1,18353.830000000002,109205.29,{"$f":"F7172*1.2*1.0224*1.0192","v":136554.23649014783}]
[7,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",14,67.63,21771.19]
[null,null,"Накладные расходы 97% ФОТ (от 18 122,34)",null,null,17578.669999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 18 122,34)",null,null,9242.39]
[null,null,"Итого c накладными и см. прибылью",null,null,48592.25]
[8,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.5","Шкаф управления ШУ 01.1 пластик., IP65, RAL 7000, 18 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А- 18шт.)\n(к-т)",1,4258.37,25337.33]
[9,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.6","Шкаф управления ШУ 01.2 пластик., IP65, RAL 7000, 18 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1 НО 6 А - 18шт.)\n(к-т)",1,4258.37,25337.33]
[10,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.7","Шкаф управления ШУО1.3 пластик., IP65, RAL 7000, 18 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А- 18шт.)\n(к-т)",1,4258.37,25337.33]
[11,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.8","Шкаф управления ШУ02.1 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А - 2шт.)\n(к-т)",1,1488.43,8856.14]
[12,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.9","Шкаф управления ШУ02.2 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1 НО 6А — 2шт.)\n(к-т)",1,1488.43,8856.14]
[13,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.10","Шкаф управления ШУ О 3.1 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А — 2шт.)\n(к-т)",1,1488.43,8856.14]
[14,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.11","Шкаф управления ШУ ОЗ.2 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым  индикатором, 1НО 6А - 2шт.)\n(к-т)",1,1488.43,8856.14]
[15,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.12","Шкаф управления ШУ04.1 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А — 2шт.)\n(к-т)",1,1488.43,8856.14]
[16,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.13","Шкаф управления ШУ04.2 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1 НО 6 А - 2шт.)\n(к-т)",1,1488.43,8856.14]
[17,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.14","Шкаф управления ШУ05.1 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1 НО 6А — 2шт.)\n(к-т)",1,1488.43,8856.14]
[18,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.15","Шкаф управления ШУ05.2 пластик., IP65, RAL 7000, 4 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А —2шт.)\n(к-т)",1,1488.43,8856.14]
[19,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.16","Шкаф управления ШУ06.1 пластик., IP65, RAL 7000, 8 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А- 8шт.)\n(к-т)",1,2230.2800000000002,13270.14]
[20,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.17","Шкаф управления ШУ Об. 2 пластик., IP65, RAL 7000, 8 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А - 8шт.)\n(к-т)",1,2230.2800000000002,13270.14]
[21,"КП №б/н от 13.10.2023 г. (ООО ЭмЭсБи-ЭМ) п.18","Шкаф управления ШУ06.3 пластик., IP65, RAL 7000, 8 мод.(Кнопочный выключатель на DIN-рейку без фиксации положения, со световым индикатором, 1НО 6А - 8шт.)\n(к-т)",1,2230.2800000000002,13270.14]
[22,"ФЕРм08-03-603-01","Ящик с понижающим трансформатором\n(шт)",30,19.41,20429.41]
[null,null,"Накладные расходы 97% ФОТ (от 18 830,87)",null,null,18265.939999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 18 830,87)",null,null,9603.74]
[null,null,"Итого c накладными и см. прибылью",null,null,48299.09,{"$f":"F7194/D7191*1.2*1.0224*1.0192","v":2013.164184665088}]
[23,"ФССЦ-62.1.02.22-0033","Ящики с понижающим трансформатором автомат. выключателем,: 36в ЯТП-0,25-1\n(шт)",30,211.43,117597.37,{"$f":"F7195/D7195*1.2*1.022*1.0192","v":4899.6821909235205}]
["Кабели, провода"]
[24,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",45,184.24,359492.89]
[null,null,"Накладные расходы 97% ФОТ (от 340 664,58)",null,null,330444.64]
[null,null,"Сметная прибыль 51% ФОТ (от 340 664,58)",null,null,173738.94]
[null,null,"Итого c накладными и см. прибылью",null,null,863676.47,{"$f":"F7200/D7197/100*1.2*1.0224*1.0192","v":239.99382963419134}]
[25,"ФССЦ-24.3.01.02-0043","Трубы из самозатухающего ПВХ гибкие гофрированные, тяжелые, с протяжкой, номинальный внутренний диаметр 25 мм\n(м)",2346,7.48,117045.69,{"$f":"F7201/D7201*1.2*1.022*1.0192","v":62.361847840130949}]
[131,"ФССЦ-20.2.09.05-0001","Муфта соединительная \"труба-коробка\" для гофрированных или жестких гладких труб диаметром 25 мм, класс защиты IP65\n(10 шт)",50,126.7,98065.8]
[26,"ФССЦ-24.3.01.02-0044","Трубы из самозатухающего ПВХ гибкие гофрированные, тяжелые, с протяжкой, номинальный внутренний диаметр 32 мм\n(м)",1632,11.44,128823.55,{"$f":"F7203/D7203*1.2*1.022*1.0192","v":98.665805387882372}]
[27,"ФССЦ-24.3.01.02-0002","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 25 мм\n(м)",612,3.43,38960.410000000003,{"$f":"F7204/D7204*1.2*1.022*1.0192","v":79.572619155262757}]
[28,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",23,38,18537.54]
[29,"ФССЦ-20.2.05.02-0012","Держатель пластмассовый с защелкой для труб диаметром 32 мм\n(100 шт)",16,62,18947.2]
[30,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",1,237.81,8966.23]
[null,null,"Накладные расходы 97% ФОТ (от 8 412,32)",null,null,8159.95,150,null,null,null,null,{"$f":"G7208*$I$7212*$J$7212*$K$7212","v":187.56541440000001}]
[null,null,"Сметная прибыль 51% ФОТ (от 8 412,32)",null,null,4290.28]
[null,null,"Итого c накладными и см. прибылью",null,null,21416.46,"Сметная раценка без коэф работы","Сметная расценка без коэф матер","НДС","Взис","Коэф","Итого работы","Итого материалы"]
[31,"ФССЦ-20.2.05.04-0026","Кабель-канал (короб) 25х25 мм\n(м)",100,2.48,3452.16]
[63,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",37.83,223.28,273904.25,null,null,1.2,1.0224,1.0192000000000001,{"$f":"G7215*$I$7212*$J$7212*$K$7212","v":0}]
[null,null,"Накладные расходы 97% ФОТ (от 241 295,16)",null,null,234056.31]
[null,null,"Сметная прибыль 51% ФОТ (от 241 295,16)",null,null,123060.53]
[null,null,"Итого c накладными и см. прибылью",null,null,631021.09]
[133,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",45,100.16,162068.65]
[null,null,"Накладные расходы 97% ФОТ (от 146 211,85)",null,null,141825.49]
[null,null,"Сметная прибыль 51% ФОТ (от 146 211,85)",null,null,74568.039999999994]
[null,null,"Итого c накладными и см. прибылью",null,null,378462.18,{"$f":"F7219/D7216/100*H2*I2*J2","v":105.16506018729987}]
[51,"ФССЦ-20.5.02.04-0001","Коробка ответвительная \"DKC\" размером 100х100х50 мм\n(шт)",480,20.7,94193.279999999999]
[52,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.12","Коробка распределительная огнестойкая, для открытой установки, без галогена, IP55\n(шт.)",130,125.57,136146.35999999999]
[55,"ФССЦ-20.5.04.11-0013","Зажим проходной WAGO 281-652 (Зажим соединительный безвинтовой)\n(100 шт)",21,685,211171.8]
[38,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.1","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-HF 3х2,5мм.кв\n(м)",2817.24,14.3,336017.38,{"$f":"F7223/D7223*$H$2*$I$2*$J$2","v":149.1418057514974}]
[39,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.2","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-HF 5х2,5мм.кв\n(м)",861.9,23.84,171358.97,{"$f":"F7224/D7224*$H$2*$I$2*$J$2","v":248.60591885529777}]
[40,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.3","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-HF 5х4мм.кв\n(м)",934.32,38.520000000000003,300119.27,{"$f":"F7225/D7225*$H$2*$I$2*$J$2","v":401.66106720734865}]
[41,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.4","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-FRHF 3х1,5мм.кв\n(м)",489.6,10.88,44435.05]
[42,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.5","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-FRHF 3х2,5мм.кв\n(м)",571.20000000000005,16.940000000000001,80691.05]
[43,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.6","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-FRHF 5х2,5мм.кв\n(м)",770.1,27.86,178949.24]
[44,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.7","Кабель силовой с медными жилами, с ПВХ изоляцией в оболочке из ПВХ пластиката пониженной горючести, не распространяющий горение, с пониженным дымо-газовыделением  ППГнг(А)-FRHF 5х4мм.кв\n(м)",734.4,42.11,257927.6,{"$f":"F7229/D7229*$H$2*$I$2*$J$2","v":439.16391774870596}]
[45,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.8","Кабель контрольный силовой с медными жилами не распространяющий горение, с изоляцией и оболочкой из полимерных композиций не содержащих галогенов, сечением:\tКППГнг(А)-HF  5х1,5мм.кв\n(м)",550.79999999999995,15.11,69429.77]
[46,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.9","Кабель контрольный силовой с медными жилами не распространяющий горение, с изоляцией и оболочкой из полимерных композиций не содержащих галогенов, сечением:\tКППГнг(А)-HF  19х1,5мм.кв\n(м)",336.6,57.52,161465.45000000001]
[47,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.10","Кабель контрольный силовой с медными жилами не распространяющий горение, с изоляцией и оболочкой из полимерных композиций не содержащих галогенов, сечением:\tКППГнг(А)-HF  37х1,5мм.кв\n(м)",382.5,136.18,434434.83]
[48,"ФЕРм08-03-591-01","Выключатель: одноклавишный неутопленного типа при открытой проводке\n(100 шт)",0.35,487.72,6349.77]
[null,null,"Накладные расходы 97% ФОТ (от 5 964,38)",null,null,5785.45]
[null,null,"Сметная прибыль 51% ФОТ (от 5 964,38)",null,null,3041.83]
[null,null,"Итого c накладными и см. прибылью",null,null,15177.05]
[49,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.11","Выключатель одноклавишный о/п 10А IP44\tLegrand Quteo\t782300\n(шт)",35,50.95,14872.47]
[56,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",1,19.350000000000001,366.68]
[null,null,"Накладные расходы 97% ФОТ (от 193,68)",null,null,187.87]
[null,null,"Сметная прибыль 51% ФОТ (от 193,68)",null,null,98.78]
[null,null,"Итого c накладными и см. прибылью",null,null,653.33000000000004]
[57,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-6.0000000000000002E-5,26950,-38.909999999999997]
[58,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.15,9.0399999999999991,-13.93]
[59,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-0.72,16.7,-116.15]
[60,"ФССЦ-14.2.02.05-0003","Мастика огнестойкая, марка \"PROMASEAL Mastic\" (310 мл)\n(шт)",3,249.76,6578.68]
["Осветительное оборудование"]
[61,"ФЕРм08-03-593-06","Светильник потолочный или настенный с креплением винтами или болтами для помещений: с нормальными условиями среды, одноламповый\n(100 шт)",1.24,1545.72,55956.18]
[null,null,"Накладные расходы 97% ФОТ (от 48 619,17)",null,null,47160.59]
[null,null,"Сметная прибыль 51% ФОТ (от 48 619,17)",null,null,24795.78]
[null,null,"Итого c накладными и см. прибылью",null,null,127912.55,{"$f":"(F7254+F7250)/D7247/100*$H$2*$I$2","v":1440.6480092903225}]
[132,"ФЕРм08-02-152-02","Скоба П-образная из полосовой или угловой стали\n(т)",0.248,885.71,7485.23]
[null,null,"Накладные расходы 97% ФОТ (от 6 897,04)",null,null,6690.13]
[null,null,"Сметная прибыль 51% ФОТ (от 6 897,04)",null,null,3517.49]
[null,null,"Итого c накладными и см. прибылью",null,null,17692.849999999999]
[62,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.1 (ТЦ_20.3.03.07_78_7804526950_13.10.2023_01)","Светильник LODESTAR ECO LED G2 150W D90 750 BK SB в комплекте со скобой\n(шт)",124,4195.24,4338549.4000000004,{"$f":"F7255/D7255*1.2*1.0224*1.0192","v":43750.635274509215}]
[64,"ФЕРм08-03-593-06","Светильник потолочный или настенный с креплением винтами или болтами для помещений: с нормальными условиями среды, одноламповый\n(100 шт)",2.82,1545.72,127255.19]
[null,null,"Накладные расходы 97% ФОТ (от 110 569,39)",null,null,107252.31]
[null,null,"Сметная прибыль 51% ФОТ (от 110 569,39)",null,null,56390.39]
[null,null,"Итого c накладными и см. прибылью",null,null,290897.89,{"$f":"F7259/D7256/100*1.2*1.0224*1.0192","v":1289.8908578235371}]
[65,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.2","Светильник CD LED 18 4000K\n(шт)",250,827.03,1724356.03,{"$f":"F7260/D7260*H2*I2*J2","v":8624.7880890690358}]
[66,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.5","Светильник ARCTIC.OPL ECO LED 1200 4000K\n(шт)",32,1094.08,291988.58,{"$f":"F7261/D7261*H2*I2*J2","v":11409.783126618242}]
[67,"ФЕРм08-03-593-06","Светильник потолочный или настенный с креплением винтами или болтами для помещений: с нормальными условиями среды, одноламповый\n(100 шт)",0.08,1545.72,3610.07]
[null,null,"Накладные расходы 97% ФОТ (от 3 136,72)",null,null,3042.62]
[null,null,"Сметная прибыль 51% ФОТ (от 3 136,72)",null,null,1599.73]
[null,null,"Итого c накладными и см. прибылью",null,null,8252.42,{"$f":"F7265/D7262/100*1.2*1.0224*1.0192","v":1289.8904809190401}]
[68,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.6","Светильник LEADER LED 30W D75 740 RAL9006\n(шт)",8,2260.15,150797.15,{"$f":"F7266/D7266*$H$2*$I$2*$J$2","v":23570.274941740798}]
[69,"ФЕРм08-03-593-06","Светильник потолочный или настенный с креплением винтами или болтами для помещений: с нормальными условиями среды, одноламповый\n(100 шт)",0.02,1545.72,902.52]
[null,null,"Накладные расходы 97% ФОТ (от 784,18)",null,null,760.65]
[null,null,"Сметная прибыль 51% ФОТ (от 784,18)",null,null,399.93]
[null,null,"Итого c накладными и см. прибылью",null,null,2063.1,{"$f":"(F7270)/D7267/100*$H$2*$I$2","v":1265.5880639999998}]
[70,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.7","СветильникC LED 360 4000K CRI90 DALI\n(шт)",2,1282.73,21395.9,{"$f":"F7271/D7271*$H$2*$I$2*$J$2","v":13377.102833203202}]
[71,"ФЕРм08-03-594-10","Светильник в подвесных потолках, устанавливаемый: на подвесках, количество ламп в светильнике до 2\n(100 шт)",0.49,5964.22,80490.94,{"$f":"D7272/100","v":4.8999999999999998E-3}]
[null,null,"Накладные расходы 97% ФОТ (от 57 692,53)",null,null,55961.75]
[null,null,"Сметная прибыль 51% ФОТ (от 57 692,53)",null,null,29423.19]
[null,null,"Итого c накладными и см. прибылью",null,null,165875.88,{"$f":"F7275/D7272/100*H2*I2*J2","v":4233.0038328115197}]
[72,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.3","Светильник OPTIMA.OPL ECO LED 595 4000K SCHOOL\n(шт)",49,833.55,340640.36,{"$f":"F7276/D7276*$H$2*$I$2*$J$2","v":8692.8367734374406}]
[73,"ФЕРм08-03-594-16","Светильник в подвесных потолках, устанавливаемый: на закладных деталях, количество ламп в светильнике до 2\n(100 шт)",0.17,1341.33,9283]
[null,null,"Накладные расходы 97% ФОТ (от 8 890,45)",null,null,8623.74]
[null,null,"Сметная прибыль 51% ФОТ (от 8 890,45)",null,null,4534.13]
[null,null,"Итого c накладными и см. прибылью",null,null,22440.87,{"$f":"(F7280)/D7277/100*$H$2*$I$2","v":1619.544387388235}]
[74,"КП №201/37815334 от 13.10.2023 г. (ЭТМ) п.4","Светильник SAFARI DL LED G2 10W 840 WH\n(шт)",17,484.78,68732.22,{"$f":"F7281/D7281*$H$2*$I$2*$J$2","v":5055.6028733066541}]
[75,"ФЕРм08-03-593-10","Световые настенные указатели\n(100 шт)",0.3,1499.05,14379.24]
[null,null,"Накладные расходы 97% ФОТ (от 12 765,60)",null,null,12382.63]
[null,null,"Сметная прибыль 51% ФОТ (от 12 765,60)",null,null,6510.46]
[null,null,"Итого c накладными и см. прибылью",null,null,33272.33,{"$f":"(F7285)/D7282/100*$H$2*$I$2","v":1360.7052076800003}]
[76,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.1","Световой указатель IP65 («Выход») мощностью 7Вт, с блоком аварийного питания\n(шт)",3,936.65,23435.09]
[77,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.2","Световой указатель IP65 («ПК») мощностью 7Вт\n(шт)",20,890.39,148517.78]
[78,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.3","Световой указатель IP65 («Направление к выходу») мощностью 7Вт,\n(шт)",6,890.39,44555.33]
[79,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.4","Световой указатель IP65 («Станция пожаротушения») мощностью 7Вт,\n(шт)",1,890.39,7425.89]
[80,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.5","Пиктограмма «Выход»\n(шт)",3,46.26,1157.42]
[81,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.6","Пиктограмма «ПК»\n(шт)",3,46.26,1157.42]
[82,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.7","Пиктограмма «Направление к выходу»\n(шт)",6,46.26,2314.85]
[83,"КП б/н от 14.10.2023 г. (ООО Триа Групп) п.8","Пиктограмма «Станция пожаротушения»\n(шт)",1,46.26,385.81]
["лоток перфорированный 80х80"]
[84,"ФЕРм08-02-396-01","Короб металлический на конструкциях, кронштейнах, по фермам и колоннам, длина: 2 м\n(100 м)",9.8000000000000007,860.18,222815.64]
[null,null,"Накладные расходы 97% ФОТ (от 194 878,18)",null,null,189031.83]
[null,null,"Сметная прибыль 51% ФОТ (от 194 878,18)",null,null,99387.87]
[null,null,"Итого c накладными и см. прибылью",null,null,511235.34,{"$f":"F7298/D7295/100*$H$2*$I$2*$J$2","v":652.31339049676797}]
[85,"ФССЦ-01.7.15.03-0042","Болты с гайками и шайбами строительные\n(кг)",-7.84,9.0399999999999991,-966.01]
[86,"ФССЦ-01.7.15.07-0014","Дюбели распорные полипропиленовые\n(100 шт)",-3.92,86,-2693.59]
[87,"ФССЦ-20.2.08.07-0033","Скоба У1078\n(100 шт)",-1.0780000000000001,617,-3126.09]
[88,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.13","3531112HDZ Лоток перфорированный 80х80 L 2000 толщ. 1,2 мм, горячеоцинкованный\n(м)",980,149.1,1218617.3700000001,{"$f":"F7302/D7302*$H$2*$I$2*$J$2","v":1554.9011700618241}]
[89,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.14","35511HDZ Крышка на лоток с заземлением осн. 80 L 2000, горячеоцинкованная\n(м)",980,56.84,464563.8,{"$f":"F7303/D7303*$H$2*$I$2*$J$2","v":592.76259634176017}]
[90,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.15","38500ZL  Держатель крышки, цинк-ламельный\n(шт)",980,11.18,91413.34]
[91,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.16","BMT1010ZL  Направляющая SPC под лоток осн.100, цинк-ламельная\n(шт)",720,83.69,502548.22]
[92,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.17","CM300800HDZ  Струбцина М8 HDZ\n(шт)",720,49.92,299751.33]
[93,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.18","36141HDZ  Ответвитель DPT Т-образный горизонтальный  80х80, HDZ\n(шт)",1,515.23,4297]
[94,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.19","38041HDZ  Крышка DPT на ответвитель Т-образный горизонтальный  осн. 80, HDZ\n(шт)",1,167.43,1396.4]
[95,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.20","37501  Пластина PTSE для заземления\n(шт)",15,8.5299999999999994,1066.67]
[96,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.21","36021HDZ  Угол CPO 90 горизонтальный 90° 80х80, HDZ\n(шт)",6,312.19,15621.83]
[97,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.22","38001HDZ  Крышка CPO 90 на угол горизонтальный 90° осн. 80, HDZ\n(шт)",6,119.09,5959.25]
[98,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.23","CM100600HDZ Гайка с насечкой, препятствующей откручиванию М6 HDZ\n(шт)",2645,0.74,16325.55]
[99,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.24","CM010610HDZ  Винт с крестообразным шлицем М6х10 HDZ\n(шт)",2445,0.71,14453.45]
[100,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.25","CM030508HDZ  Винт для электрического соединения М5х8 HDZ\n(шт)",520,0.88,3797.23]
[101,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.26","CM100800HDZ  Гайка с насечкой, препятствующей откручиванию М8 HDZ\n(шт)",2160,1.03,18589.72]
[102,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.27","CM430850  Стандартный анкер с болтом М8\n(шт)",200,7.69,12831.28]
[103,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.28","CM010620HDZ  Винт с гладкой головкой и квадратным подголовником М6х20\n(шт)",200,1.27,2121.16]
[104,"ФЕРм08-04-750-01","Опорные конструкции на болтовых соединениях (подвесы, консоли, профили, опоры, кронштейны и т.п.)\n(т)",2.1600000000000001E-2,5058.38,2349.2800000000002]
[null,null,"Накладные расходы 126% ФОТ (от 2 048,93)",null,null,2581.65]
[null,null,"Сметная прибыль 68% ФОТ (от 2 048,93)",null,null,1393.27]
[null,null,"Итого c накладными и см. прибылью",null,null,6324.2]
[105,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.29","BBN4010HDZ | Консоль универсальная легкая осн. 100мм (вес 0,216)\n(шт)",100,26.84,22385.200000000001]
["лоток перфорированный 150х80"]
[106,"ФЕРм08-02-396-01","Короб металлический на конструкциях, кронштейнах, по фермам и колоннам, длина: 2 м\n(100 м)",2,860.18,45472.59]
[null,null,"Накладные расходы 97% ФОТ (от 39 771,06)",null,null,38577.93]
[null,null,"Сметная прибыль 51% ФОТ (от 39 771,06)",null,null,20283.240000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,104333.75999999999]
[107,"ФССЦ-01.7.15.03-0042","Болты с гайками и шайбами строительные\n(кг)",-1.6,9.0399999999999991,-197.14]
[108,"ФССЦ-01.7.15.07-0014","Дюбели распорные полипропиленовые\n(100 шт)",-0.8,86,-549.71]
[109,"ФССЦ-20.2.08.07-0033","Скоба У1078\n(100 шт)",-0.22,617,-637.98]
[110,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.30","3531312HDZ Лоток перфорированный 150х80 L  2000, горячеоцинкованный\n(м)",200,184.19,307220.59999999998]
[111,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.31","3551310HDZ  Крышка на лоток с заземлением осн. 150 L 2000 толщ. 1,0 мм, горячеоцинкованная\n(м)",200,101.52,169327.75]
[112,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.32","38500ZL  Держатель крышки, цинк-ламельный\n(шт)",200,11.18,18655.78]
[113,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.33","BMT1015HDZ Направляющая SPC под лоток осн.150, горячеоцинкованная\n(шт)",100,98.99,82560.100000000006]
[114,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.34","CM300800HDZ  Струбцина М8 HDZ\n(шт)",50,1.03,430.32]
[115,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.35","36143HDZ  Ответвитель DPT Т-образный горизонтальный  150х80, HDZ\n(шт)",1,558.55999999999995,4658.38]
[116,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.36","38043HDZ  Крышка DPT на ответвитель Т-образный горизонтальный  осн. 150, HDZ\n(шт)",1,215.15,1794.38]
[117,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.37","37501  Пластина PTSE для заземления\n(шт)",7,8.5299999999999994,497.78]
[118,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.38","36023HDZ  Угол CPO 90 горизонтальный 90° 150х80, HDZ\n(шт)",2,384.45,6412.69]
[119,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.39","38003HDZ  Крышка CPO 90 на угол горизонтальный 90°  осн. 150, HDZ\n(шт)",2,163.72,2730.91]
[120,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.40","LP3000  Пластина монтажная вертикальная\n(шт)",260,77.97,169066.96]
[121,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.41","CM100600HDZ Гайка с насечкой, препятствующей откручиванию М6 HDZ\n(шт)",1595,0.74,9844.7099999999991]
[122,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.42","CM010610HDZ  Винт с крестообразным шлицем М6х10 HDZ\n(шт)",495,0.71,2926.16]
[123,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.43","CM030508HDZ  Винт для электрического соединения М5х8 HDZ\n(шт)",14,0.88,102.23]
[124,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.44","CM100800HDZ  Гайка с насечкой, препятствующей откручиванию М8 HDZ\n(шт)",150,1.03,1290.95]
[125,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.45","CM430850  Стандартный анкер с болтом М8\n(шт)",60,7.69,3849.39]
[126,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.46","CM010620HDZ  Винт с гладкой головкой и квадратным подголовником М6х20\n(шт)",60,1.27,636.35]
[127,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.47","CM010610  Винт с крестообразным шлицем М6х10\n(шт)",520,0.71,3073.94]
[128,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.48","CM080645  Шестигранный болт М6х45\n(шт)",520,0.54,2350.66]
[129,"ФЕРм08-04-750-01","Опорные конструкции на болтовых соединениях (подвесы, консоли, профили, опоры, кронштейны и т.п.)\n(т)",6.9900000000000004E-2,5058.38,7602.52]
[null,null,"Накладные расходы 126% ФОТ (от 6 630,56)",null,null,8354.51]
[null,null,"Сметная прибыль 68% ФОТ (от 6 630,56)",null,null,4508.78]
[null,null,"Итого c накладными и см. прибылью",null,null,20465.810000000001]
[130,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.49","BBL4015HDZ  Консоль с опорой ML облегченная осн.150, горячеоцинкованный\n(шт)",30,31.85,7970]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,15792768.189999999]
["Накладные расходы",null,null,null,null,1243727.93]
["Сметная прибыль",null,null,null,null,654070.92000000004]
["ВСЕГО по смете",null,null,null,null,17690567.039999999]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-15"]
[]
["на Молниезащита и заземление. 1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы. Внутренний контур заземления. 1 этап"]
[1,"ФЕРм08-02-472-10","Проводник заземляющий из медного изолированного провода сечением 25 мм2 открыто по строительным основаниям\n(100 м)",5,554.85,91464.99]
[null,null,"Накладные расходы 97% ФОТ (от 82 208,06)",null,null,79741.820000000007]
[null,null,"Сметная прибыль 51% ФОТ (от 82 208,06)",null,null,41926.11]
[null,null,"Итого c накладными и см. прибылью",null,null,213132.92]
[2,"КП № 201/3781984216 от 05.10.2023 (ЭТМ) п.1","Провод ПуГВнг(А)-HF 1x6 мм\n(м)",515,8.75,37562.370000000003]
[3,"КП № 201/3781984216 от 05.10.2023 (ЭТМ) п.4","НАКОНЕЧНИК ТМЛ 70-(12Х2)-13 МЕДНЫЙ 70ММ2 ЛУЖЁНЫЙ\n(шт)",80,27.76,18520.169999999998]
[4,"ФЕРм08-02-472-06","Проводник заземляющий открыто по строительным основаниям: из полосовой стали сечением 100 мм2\n(100 м)",7.7,760.18,86409.06]
[null,null,"Накладные расходы 97% ФОТ (от 66 575,29)",null,null,64578.03]
[null,null,"Сметная прибыль 51% ФОТ (от 66 575,29)",null,null,33953.4]
[null,null,"Итого c накладными и см. прибылью",null,null,184940.49]
[5,"ФССЦ-08.3.05.02-0101","Прокат толстолистовой горячекатаный в листах, марка стали ВСт3пс5, толщина 4-6 мм\n(т)",-3.0800000000000001E-2,5763,-1783.88]
[6,"ФССЦ-08.3.07.01-0035","Сталь полосовая: 25х4 мм, марка Ст3сп\n(т)",0.60445000000000004,6159.22,33432.01]
[7,"КП № 201/3781984216 от 05.10.2023 (ЭТМ) п.3","Скоба-держатель полосы\n(шт)",520,13.7,59399.46]
[8,"ФССЦ-01.7.15.02-0051","Болты анкерные (прим М8х70)\n(т)",3.0000000000000001E-3,10068,764.16]
[9,"ФЕРм08-02-472-07","Проводник заземляющий открыто по строительным основаниям: из полосовой стали сечением 160 мм2\n(100 м)",0.2,875.62,2564.19]
[null,null,"Накладные расходы 97% ФОТ (от 1 949,60)",null,null,1891.11]
[null,null,"Сметная прибыль 51% ФОТ (от 1 949,60)",null,null,994.3]
[null,null,"Итого c накладными и см. прибылью",null,null,5449.6]
[10,"ФССЦ-08.3.05.02-0101","Прокат толстолистовой горячекатаный в листах, марка стали ВСт3пс5, толщина 4-6 мм\n(т)",-8.0000000000000004E-4,5763,-46.33]
[11,"ФССЦ-08.3.07.01-0042","Сталь полосовая: 40х4 мм, кипящая\n(т)",2.52E-2,6200,1473.34]
[12,"ФЕРм10-06-034-12","Коробка распределительная настенная на кабеле с пластмассовой оболочкой\n(коробка)",3,79.56,5334.19]
[null,null,"Накладные расходы 90% ФОТ (от 3 772,69)",null,null,3395.42]
[null,null,"Сметная прибыль 46% ФОТ (от 3 772,69)",null,null,1735.44]
[null,null,"Итого c накладными и см. прибылью",null,null,10465.049999999999]
[13,"КП № 201/3781984216 от 05.10.2023 (ЭТМ) п.2","Коробка уравнивания потенциалов о/у IP55 на 13 присоединений\n(шт)",3,29.52,738.58]
[14,"ФЕР46-05-008-03","Монтаж мелких металлоконструкций массой до 10 кг\n(т металлоконструкций)",2.6564999999999998E-2,981.19,992.77]
[null,null,"Накладные расходы 103% ФОТ (от 942,78)",null,null,971.06]
[null,null,"Сметная прибыль 59% ФОТ (от 942,78)",null,null,556.24]
[null,null,"Итого c накладными и см. прибылью",null,null,2520.0700000000002]
[15,"ФССЦ-01.7.15.03-0032","Болты с гайками и шайбами оцинкованные, диаметр 8 мм (Вес болт 0,012 кг/шт+шайба 0,0010 кг/шт+гайка 0,0055 кг/шт+ гровер шайба 0,0010 кг/шт)\n(кг)",26.565000000000001,26.94,3943.29]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,340768.37]
["Накладные расходы",null,null,null,null,150577.44]
["Сметная прибыль",null,null,null,null,79165.48]
["ВСЕГО по смете",null,null,null,null,570511.29]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-16"]
[]
["на Автоматизация противопожарного водопровода. 1-й этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монажные работы."]
[1,"ФЕРм08-01-081-01","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 2\n(шт)",22,19.149999999999999,14142.8]
[null,null,"Накладные расходы 97% ФОТ (от 12 735,11)",null,null,12353.06]
[null,null,"Сметная прибыль 51% ФОТ (от 12 735,11)",null,null,6494.91]
[null,null,"Итого c накладными и см. прибылью",null,null,32990.769999999997]
[2,"КП б/н от 10.10.2023 г п.4 (ООО Триа Групп)","Устройство дистанционного пуска адресное\tУДП 513-ЗАМ\n(шт)",22,185.06,24224.43]
[3,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 (\"С2000-КДЛ-2И\")\n(шт)",1,18.14,712.2]
[null,null,"Накладные расходы 90% ФОТ (от 664,59)",null,null,598.13]
[null,null,"Сметная прибыль 46% ФОТ (от 664,59)",null,null,305.70999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1616.04]
[4,"КП б/н от 10.10.2023 г п.7 (ООО Триа Групп)","Контроллер двухпроводной линии связи, марка \"С2000-КДЛ-2И\"\n(шт)",1,982.23,5844.25]
[5,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[6,"КП б/н от 10.10.2023 г п.1 (ООО Триа Групп)","Шкаф с резервированным источником питания, IP54 ШПС-24 исп.12\n(шт)",1,5527.92,32891.1]
[7,"ФЕРм08-03-575-01","Прибор или аппарат (Батарея аккумуляторная)\n(шт)",2,12.64,1132.01]
[null,null,"Накладные расходы 97% ФОТ (от 1 108,91)",null,null,1075.6400000000001]
[null,null,"Сметная прибыль 51% ФОТ (от 1 108,91)",null,null,565.54]
[null,null,"Итого c накладными и см. прибылью",null,null,2773.19]
[8,"ФССЦ-62.4.01.01-0006","Батарея аккумуляторная, тип АКБ-17, 12В/ емкость 17 А/ч\n(шт)",2,230.51,5642.88]
[9,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный (С2000-СП2)\n(10 лучей)",0.2,76.89,625.65]
[null,null,"Накладные расходы 90% ФОТ (от 581,26)",null,null,523.13]
[null,null,"Сметная прибыль 46% ФОТ (от 581,26)",null,null,267.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1416.16]
[10,"ФССЦ-61.2.07.02-0080","Блок сигнально-пусковой (релейный блок), тип С2000-СП2\n(шт)",2,97.47,2785.69]
[11,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 (Адресный расширитель )\n(шт)",9,18.14,6409.77]
[null,null,"Накладные расходы 90% ФОТ (от 5 981,28)",null,null,5383.15]
[null,null,"Сметная прибыль 46% ФОТ (от 5 981,28)",null,null,2751.39]
[null,null,"Итого c накладными и см. прибылью",null,null,14544.31]
[12,"КП б/н от 10.10.2023 г п.2 (ООО Триа Групп)","Адресный расширитель \tС2000-АР2 исп.02\n(шт)",7,164.98,6871.61]
[13,"КП б/н от 10.10.2023 г п.3 (ООО Триа Групп)","Адресный расширитель\t С2000-АР8\n(шт)",2,530.79,6316.41]
[14,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 (\"С2000-БИ\")\n(шт)",1,18.14,712.2]
[null,null,"Накладные расходы 90% ФОТ (от 664,59)",null,null,598.13]
[null,null,"Сметная прибыль 46% ФОТ (от 664,59)",null,null,305.70999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1616.04]
[15,"ФССЦ-61.2.07.02-0030","Блок индикации, марка \"С2000-БИ\"\n(шт)",1,473.91,7222.39]
[16,"ФЕРм11-02-032-01","Первичный преобразователь уровнемер, устанавливаемый на резервуаре, работающем: при атмосферном давлении, масса до 10 кг (Датчик)\n(шт)",2,95.1,4170.03]
[null,null,"Накладные расходы 90% ФОТ (от 3 020,75)",null,null,2718.68]
[null,null,"Сметная прибыль 46% ФОТ (от 3 020,75)",null,null,1389.55]
[null,null,"Итого c накладными и см. прибылью",null,null,8278.26]
[17,"КП б/н от 10.10.2023 г п.5 (ООО Триа Групп)","Датчик сигнализатор уровня Овен ПСУ-1/20, подвесной, IP68, кабель 20 м\n(шт)",2,37.090000000000003,441.34]
[18,"ФЕРм10-08-002-01","Извещатель ПС автоматический: тепловой электро-контактный, магнитоконтактный в нормальном исполнении ( БРИЗ)\n(шт)",2,10.98,915.42]
[null,null,"Накладные расходы 90% ФОТ (от 876,71)",null,null,789.04]
[null,null,"Сметная прибыль 46% ФОТ (от 876,71)",null,null,403.29]
[null,null,"Итого c накладными и см. прибылью",null,null,2107.75]
[19,"ФССЦ-61.2.07.02-0051","Блоки разветвительно-изолирующие типа БРИЗ, для участка двухпроводной линии с коротким замыканием, размер не более 56х38х20 мм\n(шт)",2,68.819999999999993,1189.21]
[20,"ФЕРм11-06-001-01","Щиты и пульты, масса: до 50 кг\n(шт)",2,163.43,7099.42]
[null,null,"Накладные расходы 90% ФОТ (от 5 047,61)",null,null,4542.8500000000004]
[null,null,"Сметная прибыль 46% ФОТ (от 5 047,61)",null,null,2321.9]
[null,null,"Итого c накладными и см. прибылью",null,null,13964.17]
[21,"КАЦ п.46 (ТЦ_62.1.02.14_78_7802613685_10.10.2023_01)","Шкаф управления пожарной задвижкой ГРАНТОР АЭП 40-006-54-11ЗП\n(шт.)",2,15985.18,190223.64]
[22,"ФЕРм08-03-572-03","Блок управления шкафного исполнения или распределительный пункт (шкаф), устанавливаемый: на стене, высота и ширина до 600х600 мм\n(шт)",1,227.41,3158.83]
[null,null,"Накладные расходы 97% ФОТ (от 1 231,52)",null,null,1194.57]
[null,null,"Сметная прибыль 51% ФОТ (от 1 231,52)",null,null,628.08000000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,4981.4799999999996]
[23,"КП б/н от 16.10.2023 г п.6 (ООО «ЭмЭсБи-Эм»)","Шкаф металлический навесной 200x300x150 с монтажной платой Б0107 в составе:\t\t\n( автоматический выключатель однополюсный 1н=6,0А\tA9F79106\tшт1+ реле промежуточное, 2 перекл. контакта, ~230В\tRXM2AB1P7\tПГГ\t2+ розетка для реле\tRXZE2M114M\tшт2+ сигнальная LED-лампа, цвет красный, -220В, IP65\tMT22-S64\tшт2+ звонок, -220В, IP40\tMT22-FM220\tшт1+ клемма винтовая одноуровневая\tMTU-2.5\tшт10+ торцевой фиксатор клемм\tMTU-S1\tшт2+ DIN-рейка 250 мм\tБ2516\tшт1)\n(шт.)",1,2279.08,13560.52]
[24,"ФЕРм11-08-001-02","Присоединение к приборам концов жил электрических проводок под винт: с изготовлением колец (Резисторы)\n(100 шт)",0.26,153.46,1389.69]
[null,null,"Накладные расходы 90% ФОТ (от 1 276,27)",null,null,1148.6400000000001]
[null,null,"Сметная прибыль 46% ФОТ (от 1 276,27)",null,null,587.08000000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,3125.41]
[25,"ФССЦ-62.1.02.09-0001","Резисторы\n(шт)",26,1.19,208.85]
["Кабели"]
[26,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",7.6,64.09,18691.060000000001]
[null,null,"Накладные расходы 97% ФОТ (от 17 511,02)",null,null,16985.689999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 17 511,02)",null,null,8930.6200000000008]
[null,null,"Итого c накладными и см. прибылью",null,null,44607.37]
[27,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",3.27,79.63,9759.0499999999993]
[null,null,"Накладные расходы 97% ФОТ (от 9 077,76)",null,null,8805.43]
[null,null,"Сметная прибыль 51% ФОТ (от 9 077,76)",null,null,4629.66]
[null,null,"Итого c накладными и см. прибылью",null,null,23194.14]
[28,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",0.55000000000000004,100.16,1980.84]
[null,null,"Накладные расходы 97% ФОТ (от 1 787,04)",null,null,1733.43]
[null,null,"Сметная прибыль 51% ФОТ (от 1 787,04)",null,null,911.39]
[null,null,"Итого c накладными и см. прибылью",null,null,4625.66]
[29,"ФЕРм08-02-412-04","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 35 мм2\n(100 м)",0.45,150.53,2346.09]
[null,null,"Накладные расходы 97% ФОТ (от 2 092,96)",null,null,2030.17]
[null,null,"Сметная прибыль 51% ФОТ (от 2 092,96)",null,null,1067.4100000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5443.67]
[30,"КП 201/3789632205 от 09.10.2023 г п.1 (ООО Триа Групп)","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 1х2х0,75 мм2\n(м.)",775.2,14.67,94818.19]
[31,"КП 201/3789632205 от 09.10.2023 г п.2","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 2х2х0,75 мм2\n(м)",119.34,27.24,27108.73]
[32,"КП 201/3789632205 от 09.10.2023 г п.3","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 6х2х0,75 мм2\n(м)",10.199999999999999,52.56,4470.82]
[33,"ФССЦ-21.1.08.03-0512","Кабель контрольный КВВГнг(A)-LS 4х1,5\n(1000 м)",0.252,6713.83,19828.89]
[34,"ФССЦ-21.1.08.03-0060","Кабель контрольный КВВГнг(A)-FRLS 19х1,5\n(1000 м)",5.3999999999999999E-2,74086.67,48088.18]
[35,"ФССЦ-21.1.06.10-0199","Кабель силовой с медными жилами ВВГнг(A)-FRLS 5х2,5ок(N,PE)-1000\n(1000 м)",5.3999999999999999E-2,36934.379999999997,16952.88]
["Трубы"]
[36,"ФЕРм08-02-407-01","Труба стальная по установленным конструкциям, по стенам с креплением скобами, диаметр: до 25 мм\n(100 м)",0.2,673.42,3462.54]
[null,null,"Накладные расходы 97% ФОТ (от 2 616,68)",null,null,2538.1799999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 2 616,68)",null,null,1334.51]
[null,null,"Итого c накладными и см. прибылью",null,null,7335.23]
[37,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",20.6,11.5,1679.62]
[38,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",10.77,184.24,86038.63]
[null,null,"Накладные расходы 97% ФОТ (от 81 532,39)",null,null,79086.42]
[null,null,"Сметная прибыль 51% ФОТ (от 81 532,39)",null,null,41581.519999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,206706.57]
[51,"ФССЦ-01.7.15.07-0152","Дюбели с шурупом, размер 6х35 мм\n(100 шт)",-18.8475,8,-1257.51]
[39,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",193.8,3.24,6819.12]
[52,"КП № 201/37815418 от 23.10.2023 г (ЭТМ) п.1","Труба гофрированная диам. 20 (ТУ 3491-052-4702248-2 типа ДКС-Техно Л айн ОКЛ-бЕх\n(м)",904.74,9.33,70393.179999999993]
[48,"КП 201/3789632205 от 09.10.2023 г п.5","Дюбель металлический для газобетона 6x32 CM280632\n(шт.)",3548,2.4700000000000002,73099.73]
[49,"КП 201/3789632205 от 09.10.2023 г п.6","Саморез с пресс-шайбой 4.2x32 острый CM275032\n(шт.)",3548,0.3,8944.69]
[40,"ФССЦ-20.2.08.07-0056","Скобы анодированные однолапковые для крепления кабелей, проводов, труб к различным основаниям, СМО 19-20\n(100 шт)",21.54,49.3,4576.88]
[41,"ФЕРм08-02-411-01","Рукав металлический наружным диаметром: до 48 мм\n(100 м)",0.9,1092.06,19307.12]
[null,null,"Накладные расходы 97% ФОТ (от 12 961,57)",null,null,12572.72]
[null,null,"Сметная прибыль 51% ФОТ (от 12 961,57)",null,null,6610.4]
[null,null,"Итого c накладными и см. прибылью",null,null,38490.239999999998]
[42,"ФССЦ-08.1.02.13-0009","Рукава металлические из стальной оцинкованной ленты, негерметичные, простого профиля, РЗ-ЦХ, диаметр условный 25 мм\n(м)",45,10.65,2669.42]
[44,"ФССЦ-20.2.08.07-0013","Скоба К-142\n(100 шт)",0.9,324,1431.76]
[43,"ФССЦ-08.1.02.13-0011","Рукава металлические из стальной оцинкованной ленты, негерметичные, простого профиля, РЗ-ЦХ, диаметр условный 32 мм\n(м)",45,13.25,3440.36]
[45,"ФССЦ-20.2.08.07-0014","Скоба К-144 (прим. К143У2)\n(100 шт)",0.9,455,1818.18]
[46,"ФЕРм10-08-019-01","Коробка ответвительная на стене\n(шт)",2,6.27,542.29999999999995]
[null,null,"Накладные расходы 90% ФОТ (от 529,50)",null,null,476.55]
[null,null,"Сметная прибыль 46% ФОТ (от 529,50)",null,null,243.57]
[null,null,"Итого c накладными и см. прибылью",null,null,1262.42,{"$f":"F7544/D7541*1.2*1.0224*1.0192","v":789.28776815616004}]
[47,"КП 201/3789632205 от 09.10.2023 г п.4","Коробка распределительная ОП 75х75х45 Epplast 220223, IP54, 6 клемм\n(шт.)",2,42.92,715.98,{"$f":"F7545/D7545*1.2*1.0224*1.0192","v":447.64361800704006}]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,867172.15]
["Накладные расходы",null,null,null,null,156409.24]
["Сметная прибыль",null,null,null,null,81989.78]
["ВСЕГО по смете",null,null,null,null,1105571.17]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-17"]
[]
["на Автоматическая установка водяного пожаротушения. 1-й этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монажные работы."]
["ARK2"]
[1,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1\n(шт)",2,18.14,1424.39]
[null,null,"Накладные расходы 90% ФОТ (от 1 329,17)",null,null,1196.25]
[null,null,"Сметная прибыль 46% ФОТ (от 1 329,17)",null,null,611.41999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3232.06]
[2,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.1","Контроллер двухпроводной линии связи с гальванической изоляцией \tС2000-КДЛ-2И\n(шт)",2,982.23,11688.49]
["ШПС-А-1"]
[3,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[4,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.2","Шкаф с резервированным источником питания, IP54 ШПС-24 исп.12\n(шт)",1,5527.92,32891.1]
[5,"ФЕРм08-03-575-01","Прибор или аппарат(Батарея аккумуляторная)\n(шт)",2,12.64,1132.01]
[null,null,"Накладные расходы 97% ФОТ (от 1 108,91)",null,null,1075.6400000000001]
[null,null,"Сметная прибыль 51% ФОТ (от 1 108,91)",null,null,565.54]
[null,null,"Итого c накладными и см. прибылью",null,null,2773.19]
[6,"ФССЦ-62.4.01.01-0006","Батарея аккумуляторная, тип АКБ-17, 12В/ емкость 17 А/ч\n(шт)",2,230.51,5642.88]
["А1.1"]
[7,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный( \"С2000-СП1\" исп. 01)\n(10 лучей)",0.1,76.89,312.82]
[null,null,"Накладные расходы 90% ФОТ (от 290,63)",null,null,261.57]
[null,null,"Сметная прибыль 46% ФОТ (от 290,63)",null,null,133.69]
[null,null,"Итого c накладными и см. прибылью",null,null,708.08]
[8,"ФССЦ-61.2.07.02-0081","Блок сигнально-пусковой, марка \"С2000-СП1\" исп. 01\n(шт)",1,175.97,2523.41]
["SK2"]
[9,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный\n(10 лучей)",0.6,76.89,1876.93]
[null,null,"Накладные расходы 90% ФОТ (от 1 743,77)",null,null,1569.39]
[null,null,"Сметная прибыль 46% ФОТ (от 1 743,77)",null,null,802.13]
[null,null,"Итого c накладными и см. прибылью",null,null,4248.45]
[10,"ФССЦ-61.2.07.02-0080","Блок сигнально-пусковой (релейный блок), тип С2000-СП2\n(шт)",5,97.47,6964.23]
[11,"ФССЦ-61.2.07.02-0082","Блок сигнально-пусковой, марка \"С2000-СП2\" исп. 02\n(шт)",1,103.31,1479.4]
["АР2"]
[12,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1\n(шт)",35,18.14,24926.89]
[null,null,"Накладные расходы 90% ФОТ (от 23 260,55)",null,null,20934.5]
[null,null,"Сметная прибыль 46% ФОТ (от 23 260,55)",null,null,10699.85]
[null,null,"Итого c накладными и см. прибылью",null,null,56561.24]
[13,"ФССЦ-61.2.07.06-0005","Расширитель адресный (\"адресная метка\"), марка \"С2000-АР2\"\n(100 шт)",0.31,5459,21187.47]
[14,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.3","Адресный расширитель\t С2000-АР8\n(шт)",4,530.75,12631.82]
[15,"ФЕРм10-01-039-06","Реле, ключ, кнопка и др. с подготовкой места установки\n(шт)",1,20.81,940.91]
[null,null,"Накладные расходы 90% ФОТ (от 925,54)",null,null,832.99]
[null,null,"Сметная прибыль 46% ФОТ (от 925,54)",null,null,425.75]
[null,null,"Итого c накладными и см. прибылью",null,null,2199.65]
[16,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.4","Устройство коммутационные УК-ВК исп. 11\n(шт)",1,146.6,872.26]
[17,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1\n(шт)",1,18.14,712.2]
[null,null,"Накладные расходы 90% ФОТ (от 664,59)",null,null,598.13]
[null,null,"Сметная прибыль 46% ФОТ (от 664,59)",null,null,305.70999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1616.04]
[18,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.5","Блок индикации с клавиатурой С2000-БКИ\n(шт)",1,1417.48,8434.0300000000007]
[19,"ФЕРм10-08-002-01","Извещатель ПС автоматический: тепловой электро-контактный, магнитоконтактный в нормальном исполнении (Блоки разветвительно-изолирующие типа БРИЗ)\n(шт)",10,10.98,4577.1000000000004]
[null,null,"Накладные расходы 90% ФОТ (от 4 383,56)",null,null,3945.2]
[null,null,"Сметная прибыль 46% ФОТ (от 4 383,56)",null,null,2016.44]
[null,null,"Итого c накладными и см. прибылью",null,null,10538.74]
[20,"ФССЦ-61.2.07.02-0051","Блоки разветвительно-изолирующие типа БРИЗ, для участка двухпроводной линии с коротким замыканием, размер не более 56х38х20 мм\n(шт)",10,68.819999999999993,5946.05]
[21,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1\n(шт)",3,18.14,2136.59]
[null,null,"Накладные расходы 90% ФОТ (от 1 993,76)",null,null,1794.38]
[null,null,"Сметная прибыль 46% ФОТ (от 1 993,76)",null,null,917.13]
[null,null,"Итого c накладными и см. прибылью",null,null,4848.1000000000004]
[22,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.6","Модуль сопряжения МС-1 v4.1\n(шт)",3,76.13,1358.99]
[23,"ФЕРм11-08-001-02","Присоединение к приборам концов жил электрических проводок под винт: с изготовлением колец\n(100 шт)",1.03,153.46,5505.3]
[null,null,"Накладные расходы 90% ФОТ (от 5 055,98)",null,null,4550.38]
[null,null,"Сметная прибыль 46% ФОТ (от 5 055,98)",null,null,2325.75]
[null,null,"Итого c накладными и см. прибылью",null,null,12381.43]
[24,"ФССЦ-62.1.02.09-0001","Резисторы\n(шт)",103,1.19,827.35]
[25,"ФЕРм08-03-593-10","Световые настенные указатели\n(100 шт)",0.01,1499.05,479.31]
[null,null,"Накладные расходы 97% ФОТ (от 425,52)",null,null,412.75]
[null,null,"Сметная прибыль 51% ФОТ (от 425,52)",null,null,217.02]
[null,null,"Итого c накладными и см. прибылью",null,null,1109.08]
[26,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.7","Оповещатель пожарный световой Люкс-24 НИ, надпись \"Подключение пожарной техники\"\n(шт)",1,74.16,441.28]
["прокладка кабелей"]
[27,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",8.1999999999999993,64.09,20166.669999999998]
[null,null,"Накладные расходы 97% ФОТ (от 18 893,48)",null,null,18326.68]
[null,null,"Сметная прибыль 51% ФОТ (от 18 893,48)",null,null,9635.67]
[null,null,"Итого c накладными и см. прибылью",null,null,48129.02]
[28,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",7.7,79.63,22980.06]
[null,null,"Накладные расходы 97% ФОТ (от 21 375,78)",null,null,20734.509999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 21 375,78)",null,null,10901.65]
[null,null,"Итого c накладными и см. прибылью",null,null,54616.22]
[29,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.52,204.43,3239.65]
[null,null,"Накладные расходы 97% ФОТ (от 2 772,30)",null,null,2689.13]
[null,null,"Сметная прибыль 51% ФОТ (от 2 772,30)",null,null,1413.87]
[null,null,"Итого c накладными и см. прибылью",null,null,7342.65]
[30,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.8","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 1х2х0,75 мм2\n(м.)",836.4,14.67,102303.83]
[31,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.9","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 2х2х0,75 мм2\n(м)",260.10000000000002,27.24,59083.14]
[32,"КП б/н от 12.10.2023 г (ООО ТриаГрупп) п.10","Кабель для систем ОПС огнестойкий, не поддреживающий горение, экранированный КПСЭнг(А)-FRLS 1х2х1,5 мм2\n(м)",374.34,22.07,68892.33]
[33,"ФССЦ-21.1.06.10-0168","Кабель силовой с медными жилами ВВГнг(A)-FRLS 3х1,5ок(N, РЕ)-1000\n(1000 м)",0.20399999999999999,19862.939999999999,35901.07]
[34,"ФЕРм08-02-411-01","Рукав металлический наружным диаметром: до 48 мм\n(100 м)",2.4500000000000002,1092.06,52558.27]
[null,null,"Накладные расходы 97% ФОТ (от 35 284,26)",null,null,34225.730000000003]
[null,null,"Сметная прибыль 51% ФОТ (от 35 284,26)",null,null,17994.97]
[null,null,"Итого c накладными и см. прибылью",null,null,104778.97]
[35,"ФССЦ-08.1.02.13-0007","Рукава металлические из стальной оцинкованной ленты, негерметичные, простого профиля, РЗ-ЦХ, диаметр условный 20 мм\n(м)",252.35,9.18,10887.89]
[36,"ФЕРм08-02-407-01","Труба стальная по установленным конструкциям, по стенам с креплением скобами, диаметр: до 25 мм\n(100 м)",0.2,673.42,3462.54]
[null,null,"Накладные расходы 97% ФОТ (от 2 616,68)",null,null,2538.1799999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 2 616,68)",null,null,1334.51]
[null,null,"Итого c накладными и см. прибылью",null,null,7335.23]
[37,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",20.6,11.5,1679.62]
[38,"ФССЦ-20.2.08.07-0013","Скоба К-142\n(100 шт)",4.9000000000000004,337.72,8125.32]
[39,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",13.25,184.24,105850.68]
[null,null,"Накладные расходы 97% ФОТ (от 100 306,79)",null,null,97297.59]
[null,null,"Сметная прибыль 51% ФОТ (от 100 306,79)",null,null,51156.46]
[null,null,"Итого c накладными и см. прибылью",null,null,254304.73]
[40,"ФССЦ-01.7.15.07-0152","Дюбели с шурупом, размер 6х35 мм\n(100 шт)",-0.231875,8,-38.729999999999997]
[41,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",1351.5,3.24,47554.42]
[42,"ФССЦ-20.2.08.07-0056","Скобы анодированные однолапковые для крепления кабелей, проводов, труб к различным основаниям, СМО 19-20\n(100 шт)",26.5,49.3,5630.8]
[43,"КП № 201/3781984321 от 12.10.2023 г. (ЭТМ) п.2","Дюбель 6x32 CM280632\n(шт)",5300,2.4700000000000002,109196.32]
[44,"КП № 201/3781984321 от 12.10.2023 г. (ЭТМ) п.3","Саморез с пресс-шайбой 4.2x32 острый CM275032\n(шт)",5300,0.3,13361.58]
[45,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.52,237.81,4662.43]
[null,null,"Накладные расходы 97% ФОТ (от 4 374,40)",null,null,4243.17]
[null,null,"Сметная прибыль 51% ФОТ (от 4 374,40)",null,null,2230.94]
[null,null,"Итого c накладными и см. прибылью",null,null,11136.54]
[46,"КП № 01/3781984321 от 12.10.2023 г. (ЭТМ) п.1","Кабель-канал ПВХ, ТМС 15х1х17х2000\n(м.)",52,14.44,6260.9]
[47,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",4,19.350000000000001,1466.73]
[null,null,"Накладные расходы 97% ФОТ (от 774,72)",null,null,751.48]
[null,null,"Сметная прибыль 51% ФОТ (от 774,72)",null,null,395.11]
[null,null,"Итого c накладными и см. прибылью",null,null,2613.3200000000002]
[48,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-2.4000000000000001E-4,26950,-155.62]
[49,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.6,9.0399999999999991,-55.7]
[50,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-2.88,16.7,-464.61]
[51,"ФССЦ-14.2.02.05-0001","Мастика огнезащитная\n(кг)",10,44.76,3916.5]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,844934.38]
["Накладные расходы",null,null,null,null,219233.26]
["Сметная прибыль",null,null,null,null,114743.79]
["ВСЕГО по смете",null,null,null,null,1178911.43]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-18"]
[]
["на Автоматическая установка газового пожаротушения. 1-й этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монажные работы."]
[1,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг\n(шт)",3,7.28,868.17]
[null,null,"Накладные расходы 90% ФОТ (от 839,82)",null,null,755.84]
[null,null,"Сметная прибыль 46% ФОТ (от 839,82)",null,null,386.32]
[null,null,"Итого c накладными и см. прибылью",null,null,2010.33]
[2,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.1","Прибор приемно-контрольный и управления автоматическими средствами пожаротушения и оповещателями С2000-АСПТ, в комплекте с 2 аккумуляторными батареями 4,5 Ач\n(шт)",3,2829.14,50500.19]
[3,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 (С2000-ПТ)\n(шт)",1,18.14,712.2]
[null,null,"Накладные расходы 90% ФОТ (от 664,59)",null,null,598.13]
[null,null,"Сметная прибыль 46% ФОТ (от 664,59)",null,null,305.70999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1616.04]
[4,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.2","Блок индикации системы пожаротушения, вер. 3.00\t С2000-ПТ\n(шт)",1,1505.02,8954.8799999999992]
[5,"ФЕРм08-01-081-02","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 6 (ИПР 513-3М)\n(шт)",4,19.149999999999999,2571.42]
[null,null,"Накладные расходы 97% ФОТ (от 2 315,48)",null,null,2246.02]
[null,null,"Сметная прибыль 51% ФОТ (от 2 315,48)",null,null,1180.8900000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5998.33]
[6,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.3","Извещатель пожарный ручной электроконтактный ИПР 513-3М\n(шт)",4,110.19,2622.47]
[7,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (БК-24-RS485-01)\n(шт)",3,7.28,868.17]
[null,null,"Накладные расходы 90% ФОТ (от 839,82)",null,null,755.84]
[null,null,"Сметная прибыль 46% ФОТ (от 839,82)",null,null,386.32]
[null,null,"Итого c накладными и см. прибылью",null,null,2010.33]
[8,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.4","Блок коммуникации БК-24-RS485-01\n(шт)",3,994.47,17751.36]
[9,"ФЕРм10-08-002-04","Извещатель ОС автоматический: контактный, магнитоконтактный на открывание окон, дверей\n(шт)",4,11.58,1825.76]
[null,null,"Накладные расходы 90% ФОТ (от 1 753,42)",null,null,1578.08]
[null,null,"Сметная прибыль 46% ФОТ (от 1 753,42)",null,null,806.57]
[null,null,"Итого c накладными и см. прибылью",null,null,4210.41]
[10,"ФССЦ-61.2.01.05-0015","Извещатель охранный точечный магнитоконтактный, диаметр контакта 58х11х11 мм (прим Магнитоконтактный охранный извещатель\t СМК-1)\n(шт)",4,9.02,224.06]
[11,"ФЕРм10-08-002-02","Извещатель ПС автоматический: дымовой, фотоэлектрический, радиоизотопный, световой в нормальном исполнении  (КОП-25С)\n(шт)",12,22.47,11082.34]
[null,null,"Накладные расходы 90% ФОТ (от 10 520,55)",null,null,9468.5]
[null,null,"Сметная прибыль 46% ФОТ (от 10 520,55)",null,null,4839.45]
[null,null,"Итого c накладными и см. прибылью",null,null,25390.29]
[12,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.5","Оповещатель КОП-25(С) (Автоматика отключена)\n(шт)",4,243.76,5801.39]
[13,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.6","Оповещатель КОП-25(С) (Газ уходи)\n(шт)",4,243.76,5801.39]
[14,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.7","Оповещатель КОП-25С \"Газ не входи\"\n(шт)",4,243.76,5801.39]
[15,"ФЕРм11-07-001-05","Панели и переключатели измерительных цепей: резисторы и конденсаторы\n(шт)",39,2.62,4619.5600000000004]
[null,null,"Накладные расходы 90% ФОТ (от 4 549,03)",null,null,4094.13]
[null,null,"Сметная прибыль 46% ФОТ (от 4 549,03)",null,null,2092.5500000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,10806.24]
[16,"КП б/н от 18.10.2023 г.(АО \"Чип и Дип\") п.3","Диод 1N5400\n(шт)",15,2.94,367.73]
[17,"КП б/н от 12.10.2023 г (ООО Триа Групп) п.1-2","Диод 1N4148\n(шт)",15,0.42,52.16]
[18,"ФССЦ-62.1.02.09-0001","Резисторы\n(шт)",9,1.19,72.290000000000006]
[19,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",3,67.63,4665.26]
[null,null,"Накладные расходы 97% ФОТ (от 3 883,36)",null,null,3766.86]
[null,null,"Сметная прибыль 51% ФОТ (от 3 883,36)",null,null,1980.51]
[null,null,"Итого c накладными и см. прибылью",null,null,10412.629999999999]
[20,"КП №201/3781999303 от 04.10.2023 г (ЭТМ) п.2","Щит с монтажной панелью ЩМП 500x400x200мм IP65 серия ST артикул R5ST0542\n(шт)",3,1093.73,19523.04]
[21,"ФЕРм10-01-001-13","Рамка со штифтами на винтах и гайках с шайбами (din-рейка)\n(шт)",3,1.35,183.37]
[null,null,"Накладные расходы 90% ФОТ (от 180,66)",null,null,162.59]
[null,null,"Сметная прибыль 46% ФОТ (от 180,66)",null,null,83.1]
[null,null,"Итого c накладными и см. прибылью",null,null,429.06]
[22,"КП №201/3781999303 от 04.10.2023 г (ЭТМ) п.3","DIN-рейка оцинкованная, перфорированная 400 мм (10/1500) Б0036466 ЭРА\n(шт)",3,6.6,165.09]
[23,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",4.5,184.24,35949.29]
[null,null,"Накладные расходы 97% ФОТ (от 34 066,46)",null,null,33044.47]
[null,null,"Сметная прибыль 51% ФОТ (от 34 066,46)",null,null,17373.89]
[null,null,"Итого c накладными и см. прибылью",null,null,86367.65]
[24,"ФССЦ-24.3.01.02-0021","Трубы из самозатухающего ПВХ гибкие гофрированные, легкие, с зондом, номинальный внутренний диаметр 16 мм\n(м)",459,1.61,5549.81]
[25,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.05,817.49,960]
[null,null,"Накладные расходы 97% ФОТ (от 701,07)",null,null,680.04]
[null,null,"Сметная прибыль 51% ФОТ (от 701,07)",null,null,357.55]
[null,null,"Итого c накладными и см. прибылью",null,null,1997.59]
[26,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",5.15,11.5,419.91]
[27,"ФССЦ-20.2.08.07-0013","Скоба К-142\n(100 шт)",8,324,12726.72]
[28,"ФЕРм08-02-146-01","Кабель до 35 кВ с креплением накладными скобами, масса 1 м кабеля: до 0,5 кг\n(100 м)",0.3,885.83,5024.9399999999996]
[null,null,"Накладные расходы 97% ФОТ (от 2 696,05)",null,null,2615.17]
[null,null,"Сметная прибыль 51% ФОТ (от 2 696,05)",null,null,1374.99]
[null,null,"Итого c накладными и см. прибылью",null,null,9015.1]
[29,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",2.4,64.09,5902.44]
[null,null,"Накладные расходы 97% ФОТ (от 5 529,79)",null,null,5363.9]
[null,null,"Сметная прибыль 51% ФОТ (от 5 529,79)",null,null,2820.19]
[null,null,"Итого c накладными и см. прибылью",null,null,14086.53]
[30,"ФССЦ-21.1.08.01-0141","Кабели парной скрутки огнестойкие для систем пожарной сигнализации с однопроволочными медными жилами, изоляцией из кремнийорганической резины, оболочкой из безгалогенной полимерной композиции, не распространяющий горение, с низким дымо- и газовыделением, марки КПСнг(А)-FRHF 1х2х0,5\n(1000 м)",4.0800000000000003E-2,4088.02,974.06]
[31,"ФССЦ-21.1.08.01-0143","Кабели парной скрутки огнестойкие для систем пожарной сигнализации с однопроволочными медными жилами, изоляцией из кремнийорганической резины, оболочкой из безгалогенной полимерной композиции, не распространяющий горение, с низким дымо- и газовыделением, марки КПСнг(А)-FRHF 1х2х1,0 (прим 1х2х1,5)\n(1000 м)",0.27600000000000002,6292.96,8875.34]
[32,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",2.1,79.63,6267.29]
[null,null,"Накладные расходы 97% ФОТ (от 5 829,75)",null,null,5654.86]
[null,null,"Сметная прибыль 51% ФОТ (от 5 829,75)",null,null,2973.17]
[null,null,"Итого c накладными и см. прибылью",null,null,14895.32]
[33,"ФССЦ-21.1.08.01-0145","Кабели парной скрутки огнестойкие для систем пожарной сигнализации с однопроволочными медными жилами, изоляцией из кремнийорганической резины, оболочкой из безгалогенной полимерной композиции, не распространяющий горение, с низким дымо- и газовыделением, марки КПСнг(А)-FRHF 2х2х0,75\n(1000 м)",0.22800000000000001,8108.11,10611.25]
[34,"ФССЦ-21.1.06.10-0168","Кабель силовой с медными жилами ВВГнг(A)-FRLS 3х1,5ок(N, РЕ)-1000\n(1000 м)",0.02,19862.939999999999,3519.71]
[35,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",10,19.350000000000001,3666.84]
[null,null,"Накладные расходы 97% ФОТ (от 1 936,80)",null,null,1878.7]
[null,null,"Сметная прибыль 51% ФОТ (от 1 936,80)",null,null,987.77]
[null,null,"Итого c накладными и см. прибылью",null,null,6533.31]
[36,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-7.2,16.7,-1161.52]
[37,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-1.5,9.0399999999999991,-139.26]
[38,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-5.9999999999999995E-4,26950,-389.05]
[39,"КП №201/3781999303 от 04.10.2023 г (ЭТМ) п.1","Герметик огнезащитный DS1202\n(шт)",2,97.68,1629.29]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,245420.75]
["Накладные расходы",null,null,null,null,72663.100000000006]
["Сметная прибыль",null,null,null,null,37949]
["ВСЕГО по смете",null,null,null,null,356032.85]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-19"]
[]
["на Автоматизация и низковольтный электропривод систем вентиляции, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. АОВ"]
["Приборы и средства автоматизации"]
[1,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм ( ШПС-24 исп.12)\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[2,"КП №30/10-2 от 30.10.2023 г п.70","Шкаф с резервированным источником питания, IP54 ШПС-24 исп.12\n(шт)",1,4233.67,25190.34]
[3,"ФЕРм08-03-575-01","Прибор или аппарат (Батарея аккумуляторная)\n(шт)",2,12.64,1132.01]
[null,null,"Накладные расходы 97% ФОТ (от 1 108,91)",null,null,1075.6400000000001]
[null,null,"Сметная прибыль 51% ФОТ (от 1 108,91)",null,null,565.54]
[null,null,"Итого c накладными и см. прибылью",null,null,2773.19]
[4,"ФССЦ-62.4.01.01-0006","Батарея аккумуляторная, тип АКБ-17, 12В/ емкость 17 А/ч\n(шт)",2,230.51,5642.88]
[5,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный ( \"С2000-КПБ\")\n(10 лучей)",0.2,76.89,625.65]
[null,null,"Накладные расходы 90% ФОТ (от 581,26)",null,null,523.13]
[null,null,"Сметная прибыль 46% ФОТ (от 581,26)",null,null,267.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1416.16]
[6,"ФССЦ-61.2.07.02-0034","Блок контрольно-пусковой, марка \"С2000-КПБ\"\n(шт)",2,243.85,11246.36]
[7,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 (\"С2000-КДЛ\")\n(шт)",2,18.14,1424.39]
[null,null,"Накладные расходы 90% ФОТ (от 1 329,17)",null,null,1196.25]
[null,null,"Сметная прибыль 46% ФОТ (от 1 329,17)",null,null,611.41999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3232.06]
[8,"ФССЦ-61.2.07.04-0002","Контроллер двухпроводной линии связи, марка \"С2000-КДЛ\"\n(шт)",2,175.63,7172.73]
[9,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный (С2000-СП2)\n(10 лучей)",0.1,76.89,312.82]
[null,null,"Накладные расходы 90% ФОТ (от 290,63)",null,null,261.57]
[null,null,"Сметная прибыль 46% ФОТ (от 290,63)",null,null,133.69]
[null,null,"Итого c накладными и см. прибылью",null,null,708.08]
[10,"ФССЦ-61.2.07.02-0080","Блок сигнально-пусковой (релейный блок), тип С2000-СП2\n(шт)",1,97.47,1392.85]
[11,"ФЕРм10-08-001-03","Приборы ПС приемно-контрольные, пусковые, концентратор: блок линейный (С2000-СП4/220)\n(10 лучей)",4.5,76.89,14076.97]
[null,null,"Накладные расходы 90% ФОТ (от 13 078,26)",null,null,11770.43]
[null,null,"Сметная прибыль 46% ФОТ (от 13 078,26)",null,null,6016]
[null,null,"Итого c накладными и см. прибылью",null,null,31863.4]
[12,"КП №30/10-2 от 30.10.2023 г п.71","Блок сигнально-пусковой С2000-СП4/220\n(шт)",45,729.94,195442.47]
[13,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1 ( С2000-БКИ)\n(шт)",1,18.14,712.2]
[null,null,"Накладные расходы 90% ФОТ (от 664,59)",null,null,598.13]
[null,null,"Сметная прибыль 46% ФОТ (от 664,59)",null,null,305.70999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1616.04]
[14,"КП №30/10-2 от 30.10.2023 г п.72","Блок индикации с клавиатурой С2000-БКИ\n(шт)",1,1581.54,9410.17]
[15,"ФЕРм10-01-039-06","Реле, ключ, кнопка и др. с подготовкой места установки 9УК-ВК исп.15)\n(шт)",4,20.81,3763.65]
[null,null,"Накладные расходы 90% ФОТ (от 3 702,16)",null,null,3331.94]
[null,null,"Сметная прибыль 46% ФОТ (от 3 702,16)",null,null,1702.99]
[null,null,"Итого c накладными и см. прибылью",null,null,8798.58]
[16,"КП №30/10-2 от 30.10.2023 г п.73","Устройство коммутационные УК-ВК исп.15\n(шт)",4,194.65,4632.68]
[17,"ФЕРм11-07-001-05","Панели и переключатели измерительных цепей: резисторы и конденсаторы (Модуль подключения нагрузки МПН)\n(шт)",4,2.62,473.8]
[null,null,"Накладные расходы 90% ФОТ (от 466,57)",null,null,419.91]
[null,null,"Сметная прибыль 46% ФОТ (от 466,57)",null,null,214.62]
[null,null,"Итого c накладными и см. прибылью",null,null,1108.33]
[18,"КП №30/10-2 от 30.10.2023 г п.74","Модуль подключения нагрузки МПН\n(шт)",4,17.03,405.37]
[19,"ФЕРм10-08-002-01","Извещатель ПС автоматический: тепловой электро-контактный, магнитоконтактный в нормальном исполнении (БРИЗ)\n(шт)",4,10.98,1830.83]
[null,null,"Накладные расходы 90% ФОТ (от 1 753,42)",null,null,1578.08]
[null,null,"Сметная прибыль 46% ФОТ (от 1 753,42)",null,null,806.57]
[null,null,"Итого c накладными и см. прибылью",null,null,4215.4799999999996]
[20,"ФССЦ-61.2.07.02-0051","Блоки разветвительно-изолирующие типа БРИЗ, для участка двухпроводной линии с коротким замыканием, размер не более 56х38х20 мм\n(шт)",4,68.819999999999993,2378.42]
[21,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (ТРМ1-Н.У.Р) (ДТС3005-РТ1000.В3)\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[22,"КП №30/10-2 от 30.10.2023 г п.76","Измеритель -регулятор микропроцессорный одноканальный ТРМ1-Н.У.Р\n(шт.)",1,1581.54,9410.17]
[23,"КП №30/10-2 от 30.10.2023 г п.77","Термопреобразователь сопротивления настенный ДТС3005-РТ1000.В3\n(шт.)",1,304.14,1809.63]
["Электроаппаратура"]
[24,"ФЕРм08-01-081-01","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 2 (посты)\n(шт)",49,19.149999999999999,31499.88]
[null,null,"Накладные расходы 97% ФОТ (от 28 364,57)",null,null,27513.63]
[null,null,"Сметная прибыль 51% ФОТ (от 28 364,57)",null,null,14465.93]
[null,null,"Итого c накладными и см. прибылью",null,null,73479.44]
[25,"КП №30/10-2 от 30.10.2023 г п.78","Пост кнопочным, IP54 \tПКЕ 222-2\n(шт.)",4,90.03,2142.6799999999998]
[26,"ФССЦ-62.2.01.04-0028","Пост управления кнопочный, тип ПКЕ-222-1 У2\n(шт)",45,15.93,12544.88]
[27,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Концевой выключатель ВП-15К21)\n(шт)",6,7.28,1736.34]
[null,null,"Накладные расходы 90% ФОТ (от 1 679,64)",null,null,1511.68]
[null,null,"Сметная прибыль 46% ФОТ (от 1 679,64)",null,null,772.63]
[null,null,"Итого c накладными и см. прибылью",null,null,4020.65]
[28,"КП №30/10-2 от 30.10.2023 г п.79","Концевой выключатель ВП-15К21\n(шт.)",6,413.63,14766.57]
[29,"ФЕРм10-04-030-02","Дополнительная установка на пультах и панелях: реле\n(шт)",2,5.54,500.75]
[null,null,"Накладные расходы 95% ФОТ (от 492,61)",null,null,467.98]
[null,null,"Сметная прибыль 53% ФОТ (от 492,61)",null,null,261.08]
[null,null,"Итого c накладными и см. прибылью",null,null,1229.81]
[30,"КП №30/10-2 от 30.10.2023 г п.80","Реле промежуточное 4 перекл. контакта RXM4AB1P7\n(шт.)",1,401.47,2388.7199999999998]
[31,"КП №30/10-2 от 30.10.2023 г п.81","Розетка для установки промежуточного реле RXZE2S114M\n(шт.)",1,173.58,1447.69]
[32,"ФЕРм11-08-001-02","Присоединение к приборам концов жил электрических проводок под винт: с изготовлением колец (Резисторы)\n(100 шт)",0.45,153.46,2405.23]
[null,null,"Накладные расходы 90% ФОТ (от 2 208,92)",null,null,1988.03]
[null,null,"Сметная прибыль 46% ФОТ (от 2 208,92)",null,null,1016.1]
[null,null,"Итого c накладными и см. прибылью",null,null,5409.36]
[33,"ФССЦ-62.1.02.09-0001","Резисторы\n(шт)",45,1.19,361.46]
["Кабели и провода"]
[34,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",13.94,64.09,34283.360000000001]
[null,null,"Накладные расходы 97% ФОТ (от 32 118,91)",null,null,31155.34]
[null,null,"Сметная прибыль 51% ФОТ (от 32 118,91)",null,null,16380.64]
[null,null,"Итого c накладными и см. прибылью",null,null,81819.34]
[35,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",5.94,79.63,17727.48]
[null,null,"Накладные расходы 97% ФОТ (от 16 489,89)",null,null,15995.19]
[null,null,"Сметная прибыль 51% ФОТ (от 16 489,89)",null,null,8409.84]
[null,null,"Итого c накладными и см. прибылью",null,null,42132.51]
[36,"ФЕРм08-02-398-01","Провод в лотках, сечением: до 6 мм2\n(100 м)",6.65,23.72,4364.1899999999996]
[null,null,"Накладные расходы 97% ФОТ (от 3 586,11)",null,null,3478.53]
[null,null,"Сметная прибыль 51% ФОТ (от 3 586,11)",null,null,1828.92]
[null,null,"Итого c накладными и см. прибылью",null,null,9671.64]
[37,"ФЕРм08-02-398-02","Провод в лотках, сечением: до 35 мм2\n(100 м)",0.5,38.06,608.34]
[null,null,"Накладные расходы 97% ФОТ (от 538,72)",null,null,522.55999999999995]
[null,null,"Сметная прибыль 51% ФОТ (от 538,72)",null,null,274.75]
[null,null,"Итого c накладными и см. прибылью",null,null,1405.65]
[38,"ФССЦ-21.1.08.01-0157","Кабели парной скрутки огнестойкие для систем пожарной сигнализации с однопроволочными медными жилами, изоляцией из кремнийорганической резины, оболочкой из ПВХ, не распространяющий горение, с низким дымо- и газовыделением, с экраном из алюмолавсановой ленты, марки КПСЭСнг-FRLS 1х2х0,75 (прим.  КПСЭнг(А)-FRLS  сечением 1х2х0,75 мм2)\n(1000 м)",1.0250999999999999,6984.54,33221.71]
[39,"ФССЦ-21.1.08.01-0160","Кабели парной скрутки огнестойкие для систем пожарной сигнализации с однопроволочными медными жилами, изоляцией из кремнийорганической резины, оболочкой из ПВХ, не распространяющий горение, с низким дымо- и газовыделением, с экраном из алюмолавсановой ленты, марки КПСЭСнг-FRLS 2х2х0,75 (прим.  КПСЭнг(А)-FRLS  сечением 2х2х0,75 мм2\n(1000 м)",0.16728000000000001,13350.34,10384.59]
[40,"ФССЦ-21.1.08.03-0511","Кабель контрольный КВВГнг(A)-LS 4х1\n(1000 м)",5.5079999999999997E-2,4858.96,3091.14]
[41,"ФССЦ-21.1.06.10-0167","Кабель силовой с медными жилами ВВГнг(A)-FRLS 3х1,5ок-1000\n(1000 м)",0.83538000000000001,19862.939999999999,155477.37]
[42,"ФССЦ-21.1.06.10-0374","Кабель силовой с медными жилами ВВГнг(A)-LS 3х1,5ок-1000\n(1000 м)",7.3440000000000005E-2,10960.87,6238.49]
[43,"ФССЦ-21.1.08.03-0512","Кабель контрольный КВВГнг(A)-LS 4х1,5\n(1000 м)",0.10199999999999999,6713.83,8025.98]
[44,"ФССЦ-21.1.06.10-0374","Кабель силовой с медными жилами ВВГнг(A)-LS 3х1,5ок-1000\n(1000 м)",5.0999999999999997E-2,10960.87,4332.28]
[45,"КП №30/10-2 от 30.10.2023 г п.82","Провод гибкий с медными жилами с пониженным дымо- и газовыделением ПВСнг(А)-LS 2х1\n(м)",45.9,8.16,3124.34]
[46,"ФССЦ-21.1.06.10-0376","Кабель силовой с медными жилами ВВГнг(A)-LS 3х2,5ок-1000\n(1000 м)",5.0999999999999997E-2,14498.24,6521.6]
[47,"КП №30/10-2 от 30.10.2023 г п.83","Кабель для монтажный экранированный МКЭШ 3х0,75 мм2\n(м)",51,12.68,5391.23]
[48,"КП №30/10-2 от 30.10.2023 г п.84","Кабель для монтажный экранированный МКЭШ 3х0,5 мм2\n(м)",36.72,10.07,3083.64]
[49,"КП №30/10-2 от 30.10.2023 г п.85","Кабель для монтажный экранированный МКЭШ 5х0,5 мм2\n(м)",110.16,14.24,13081.53]
[50,"ФССЦ-21.1.06.04-0002","Кабель монтажный МКШ 2х0,75-500\n(1000 м)",0.153,3034.99,3988.8]
["Лотки"]
[51,"ФЕРм08-02-396-02","Короб металлический на конструкциях, кронштейнах, по фермам и колоннам, длина: 3 м\n(100 м)",2.34,761.99,45741.61]
[null,null,"Накладные расходы 97% ФОТ (от 39 316,31)",null,null,38136.82]
[null,null,"Сметная прибыль 51% ФОТ (от 39 316,31)",null,null,20051.32]
[null,null,"Итого c накладными и см. прибылью",null,null,103929.75]
[52,"КП №30/10-2 от 30.10.2023 г п.86","Лоток листовой неперфорированный, 50х50х3000, L=3000  \t35020\tДКС (Вес 0,94кг/м)\n(шт.)",28,104.15,24321.72]
[53,"КП №30/10-2 от 30.10.2023 г п.87","Лоток листовой неперфорированный, 100х50х3000, L=3000\t  35022\tДКС (вес 1,213кг/м)\n(шт.)",50,205.51,85698.38]
[54,"КП №30/10-2 от 30.10.2023 г п.88","Крышка для лотка 50мм, L=3000  \t35520 (Вес 0,39кг/м)\n(шт.)",28,74.39,17372.310000000001]
[55,"КП №30/10-2 от 30.10.2023 г п.89","Крышка для лотка 100мм, L=3000  \t35522 (вес 0,7 кг/м)\n(шт.)",50,113.45,47308.84]
[56,"КП №30/10-2 от 30.10.2023 г п.90","Консоль DS потолочная с основанием 100мм (вес 0,8 кг/шт)\n(шт.)",56,66.95,31268.69]
[57,"КП №30/10-2 от 30.10.2023 г п.91","Консоль МL облегченная с осн. 100 мм\tВВL4010  (вес 0,21 кг/шт)\n(шт.)",100,82.76,69024.66]
[58,"КП №30/10-2 от 30.10.2023 г п.92","Стандартный анкер с болтом М8\tСМ430850\n(шт.)",256,14.87,31757.599999999999]
["Трубы гофрированные, короба, кабель каналы"]
[59,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",19.88,184.24,158815.97]
[null,null,"Накладные расходы 97% ФОТ (от 150 498,04)",null,null,145983.1]
[null,null,"Сметная прибыль 51% ФОТ (от 150 498,04)",null,null,76754]
[null,null,"Итого c накладными и см. прибылью",null,null,381553.07]
[60,"ФССЦ-01.7.15.07-0152","Дюбели с шурупом, размер 6х35 мм\n(100 шт)",-34.79,8,-5811.32]
[61,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",2027.76,3.24,71349.570000000007]
[62,"ФССЦ-20.2.08.07-0056","Скобы анодированные однолапковые для крепления кабелей, проводов, труб к различным основаниям, СМО 19-20\n(100 шт)",39.76,49.3,8448.32]
[63,"КП №30/10-2 от 30.10.2023 г п.93","Дюбель металлический для газобетона 6x32 CM280632\n(шт.)",7952,2.4700000000000002,163835.69]
[64,"КП №30/10-2 от 30.10.2023 г п.94","Саморез с пресс-шайбой 4.2x32 острый CM275032\n(шт.)",7952,0.3,20047.400000000001]
[65,"ФЕРм10-08-019-01","Коробка ответвительная на стене\n(шт)",90,6.27,24403.49]
[null,null,"Накладные расходы 90% ФОТ (от 23 827,48)",null,null,21444.73]
[null,null,"Сметная прибыль 46% ФОТ (от 23 827,48)",null,null,10960.64]
[null,null,"Итого c накладными и см. прибылью",null,null,56808.86]
[66,"КП №30/10-2 от 30.10.2023 г п.95","Коробка клеммная FSB11404\n(шт)",90,152.76,114660.05]
[67,"ФЕРм08-02-390-02","Короба пластмассовые: шириной до 63 мм\n(100 м)",0.2,280.17,2048.65]
[null,null,"Накладные расходы 97% ФОТ (от 1 899,15)",null,null,1842.18]
[null,null,"Сметная прибыль 51% ФОТ (от 1 899,15)",null,null,968.57]
[null,null,"Итого c накладными и см. прибылью",null,null,4859.3999999999996]
[68,"ФССЦ-20.2.05.04-0034","Кабель-канал (короб) 100х60 мм\n(м)",20,13.6,3740]
[69,"КП №30/10-2 от 30.10.2023 г п.96","Разделитель (перегородка) для кабель-канала SEP-N 60/50, длина 2м\n(шт)",10,43.39,3619.01]
[70,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.1,237.81,896.62]
[null,null,"Накладные расходы 97% ФОТ (от 841,23)",null,null,815.99]
[null,null,"Сметная прибыль 51% ФОТ (от 841,23)",null,null,429.03]
[null,null,"Итого c накладными и см. прибылью",null,null,2141.64]
[71,"КП №30/10-2 от 30.10.2023 г п.97","Кабель-канал ПВХ, ТМС 15/1х17х2000\n(шт)",5,27.89,1163.1600000000001]
[72,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",15,19.350000000000001,5500.24]
[null,null,"Накладные расходы 97% ФОТ (от 2 905,19)",null,null,2818.03]
[null,null,"Сметная прибыль 51% ФОТ (от 2 905,19)",null,null,1481.65]
[null,null,"Итого c накладными и см. прибылью",null,null,9799.92]
[73,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-8.9999999999999998E-4,26950,-583.58000000000004]
[74,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-2.25,9.0399999999999991,-208.89]
[75,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-10.8,16.7,-1742.28]
[76,"КП №30/10-2 от 30.10.2023 г п.98","Терморасширяющаяся противопожарная пена Hilti CP 620\n(шт)",10,1275.8699999999999,106407.52]
[77,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.05,817.49,960]
[null,null,"Накладные расходы 97% ФОТ (от 701,07)",null,null,680.04]
[null,null,"Сметная прибыль 51% ФОТ (от 701,07)",null,null,357.55]
[null,null,"Итого c накладными и см. прибылью",null,null,1997.59]
[78,"ФССЦ-23.3.06.05-0003","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, обыкновенные, номинальный диаметр 25 мм, толщина стенки 3,2 мм\n(м)",5,19.399999999999999,848.75]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,1714252.7]
["Накладные расходы",null,null,null,null,316868.43]
["Сметная прибыль",null,null,null,null,165954.29]
["ВСЕГО по смете",null,null,null,null,2197075.42]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-20"]
[]
["на Автоматизация технологических блокировок. 1-й этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монажные работы."]
["ША2"]
[1,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[2,"КП б/н от 17.10.2023 г п.1 (ООО «ЭмЭсБи-Эм»)","Шкаф навесной металлический 300x200x150, тип SR (IP55), SR3215 в составе:(автоматический выключатель однополюсный 1н=16,0А\tC60N\tшт1+реле промежуточное, 4 перекл. контакта, -220В\tRXM4AB1M7\tшт4+розетка для реле серии RXM4\tRXZE2S114M\tшт4+клемма одноуровневая\tWAGO 279-901\tшт40)\n(шт.)",1,2783.22,16560.13]
["ША3"]
[3,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[4,"КП б/н от 17.10.2023 г п.2 (ООО «ЭмЭсБи-Эм»)","Шкаф навесной металлический 300x200x150, тип SR (IP55),SR3215  в составе(автоматический выключатель однополюсный 1н=16,0А\tC60N\tшт1+реле промежуточное, 4 перекл. контакта, -220В\tRXM4AB1M7\tшт6+розетка для реле серии RXM4\tRXZE2S114M\tшт6+клемма одноуровневая\tWAGO 279-901\tшт50)\n(шт.)",1,3243.81,19300.689999999999]
["ШТ"]
[5,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[6,"КП б/н от 17.10.2023 г п.2 (ООО «ЭмЭсБи-Эм»)","Шкаф навесной металлический 300x200x150, тип SR (IP55), SR3215 в составе (автоматический выключатель однополюсный 1н=16,0А\tC60N\tшт1+реле промежуточное, 4 перекл. контакта, ~220В\tRXM4AB1M7\tшт4+розетка для реле серии RXM4\tRXZE2S114M\tшт4+реле времени\tРВ20-10сек/60мин-5А- 220В-8Ц\tшт4+разъем для реле времени\tР8Ц\tшт4+выключатель кнопочный , толкатель черн.,1 но\tХВ5-АА21\tшт2+клемма одноуровневая\tWAGO 279-901\tШТ50)\n(шт.)",1,5073.22,30185.65]
["Электроаппаратура"]
[7,"ФЕРм08-01-081-01","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 2\n(шт)",32,19.149999999999999,20571.34]
[null,null,"Накладные расходы 97% ФОТ (от 18 523,80)",null,null,17968.09]
[null,null,"Сметная прибыль 51% ФОТ (от 18 523,80)",null,null,9447.14]
[null,null,"Итого c накладными и см. прибылью",null,null,47986.57]
[8,"КП №201/135779098 от 23.10.2023 г п.1 (ЭТМ)","Сигнальный гудок HTG\n(шт.)",16,3879.3,517653.67]
[9,"КП №201/135779098 от 23.10.2023 г п.2 (ЭТМ)","Светильник СС-56\n(шт.)",16,325.45999999999998,43428.86]
["Кабели"]
[10,"ФЕРм08-02-147-10","Кабель до 35 кВ по установленным конструкциям и лоткам с креплением по всей длине, масса 1 м кабеля: до 1 кг\n(100 м)",25.79,253.75,213721.83]
[null,null,"Накладные расходы 97% ФОТ (от 192 202,48)",null,null,186436.41]
[null,null,"Сметная прибыль 51% ФОТ (от 192 202,48)",null,null,98023.26]
[null,null,"Итого c накладными и см. прибылью",null,null,498181.5]
[12,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",2,79.63,6005.33]
[null,null,"Накладные расходы 97% ФОТ (от 5 552,15)",null,null,5385.59]
[null,null,"Сметная прибыль 51% ФОТ (от 5 552,15)",null,null,2831.6]
[null,null,"Итого c накладными и см. прибылью",null,null,14222.52]
[11,"ФЕРм08-02-412-03","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 16 мм2\n(100 м)",0.2,100.16,53.34]
[null,null,"Накладные расходы 97% ФОТ (от 14,37)",null,null,13.94]
[null,null,"Сметная прибыль 51% ФОТ (от 14,37)",null,null,7.33]
[null,null,"Итого c накладными и см. прибылью",null,null,74.61]
[14,"ФССЦ-21.1.06.10-0374","Кабель силовой с медными жилами ВВГнг(A)-LS 3х1,5ок-1000\n(1000 м)",1.8156000000000001,10960.87,154229.31]
[15,"ФССЦ-21.1.08.03-0517","Кабель контрольный КВВГнг(A)-LS 5х1,5\n(1000 м)",0.21726000000000001,10444.950000000001,23396.17]
[16,"ФССЦ-21.1.08.03-0525","Кабель контрольный КВВГнг(A)-LS 10х1,5\n(1000 м)",0.77622000000000002,18194.41,131907.56]
[17,"ФССЦ-21.1.08.03-0536","Кабель контрольный КВВГнг(A)-LS 27х1,5\n(1000 м)",4.5900000000000003E-2,49705.86,19985.93]
[18,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",2,184.24,15977.46]
[null,null,"Накладные расходы 97% ФОТ (от 15 140,65)",null,null,14686.43]
[null,null,"Сметная прибыль 51% ФОТ (от 15 140,65)",null,null,7721.73]
[null,null,"Итого c накладными и см. прибылью",null,null,38385.620000000003]
[19,"ФССЦ-24.3.01.02-0022","Трубы гибкие гофрированные легкие из самозатухающего ПВХ (IP55) серии FL, с зондом, диаметром: 20 мм\n(10 м)",20.399999999999999,21.2,3304.15]
[20,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.2,817.49,3840.01]
[null,null,"Накладные расходы 97% ФОТ (от 2 804,28)",null,null,2720.15]
[null,null,"Сметная прибыль 51% ФОТ (от 2 804,28)",null,null,1430.18]
[null,null,"Итого c накладными и см. прибылью",null,null,7990.34]
[21,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",20.6,11.5,1679.62]
[22,"ФЕРм08-02-397-01","Профиль перфорированный монтажный длиной 2 м\n(100 м)",0.12,618.09,1197.58]
[null,null,"Накладные расходы 97% ФОТ (от 675,69)",null,null,655.42]
[null,null,"Сметная прибыль 51% ФОТ (от 675,69)",null,null,344.6]
[null,null,"Итого c накладными и см. прибылью",null,null,2197.6]
[23,"КП №201/135779098 от 23.10.2023 г п.3 (ЭТМ)","Профиль зетовый\tК242У2 ТУ 36-1953-80\n(шт)",6,147.61000000000001,7386.33]
[24,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",2,19.350000000000001,733.37]
[null,null,"Накладные расходы 97% ФОТ (от 387,36)",null,null,375.74]
[null,null,"Сметная прибыль 51% ФОТ (от 387,36)",null,null,197.55]
[null,null,"Итого c накладными и см. прибылью",null,null,1306.6600000000001]
[25,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-1.2E-4,26950,-77.81]
[26,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.3,9.0399999999999991,-27.85]
[27,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-1.44,16.7,-232.3]
[28,"КП №201/135779098 от 23.10.2023 г п.4 (ЭТМ)","Герметик огнезащитный DS1202\n(шт)",2,97.68,1629.29]
[29,"ФЕРм08-02-395-01","Лоток металлический штампованный по установленным конструкциям, ширина лотка: до 200 мм\n(т)",1.7442,1051.29,57843.38]
[null,null,"Накладные расходы 97% ФОТ (от 51 001,70)",null,null,49471.65]
[null,null,"Сметная прибыль 51% ФОТ (от 51 001,70)",null,null,26010.87]
[null,null,"Итого c накладными и см. прибылью",null,null,133325.9]
[30,"КП №201/135779098 от 23.10.2023 г п.5 (ЭТМ)","Лоток металлический, длина 2 м \tНЛ20-П1.87УЗ (вес 5,13 кг/шт)\n(шт)",340,89.23,253009.29]
[31,"ФЕРм08-02-152-04","Стойка сборных кабельных конструкций (без полок), масса: до 1,6 кг\n(100 шт)",3.4,477.4,45672.88]
[null,null,"Накладные расходы 97% ФОТ (от 39 442,40)",null,null,38259.129999999997]
[null,null,"Сметная прибыль 51% ФОТ (от 39 442,40)",null,null,20115.62]
[null,null,"Итого c накладными и см. прибылью",null,null,104047.63]
[32,"КП №201/135779098 от 23.10.2023 г п.6 (ЭТМ)","Стойка\t К1150УЗ\n(шт)",340,21.1,59823.69]
[33,"ФССЦ-20.2.03.26-0061","Скоба для крепления стоек К1157УЗ\n(100 шт)",6.8,597,33775.870000000003]
[34,"ФЕРм08-02-152-07","Полка кабельная, устанавливаемая на стойках, масса: до 0,4 кг\n(100 шт)",6.8,22.34,6089.75]
[null,null,"Накладные расходы 97% ФОТ (от 5 817,77)",null,null,5643.24]
[null,null,"Сметная прибыль 51% ФОТ (от 5 817,77)",null,null,2967.06]
[null,null,"Итого c накладными и см. прибылью",null,null,14700.05]
[35,"КП №201/135779098 от 23.10.2023 г п.7 (ЭТМ)","Полка\t К1161УЗ\n(шт)",680,10.43,59173.43]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,1752463.19]
["Накладные расходы",null,null,null,null,325382.62]
["Сметная прибыль",null,null,null,null,171077.46]
["ВСЕГО по смете",null,null,null,null,2248923.27]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 02-01-21"]
[]
["на Сети связи. 1 Этап., "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Радиотрансляция"]
[1,"ФЕРм10-04-101-07\nРадиоприемник","Громкоговоритель или звуковая колонка: в помещении\n(шт)",8,34.4,9699.85]
[null,null,"Накладные расходы 95% ФОТ (от 7 873,05)",null,null,7479.4]
[null,null,"Сметная прибыль 53% ФОТ (от 7 873,05)",null,null,4172.72]
[null,null,"Итого c накладными и см. прибылью",null,null,21351.97]
[2,"КП № МСЦБ-056140 от 21 октября  2023 г.(ООО МСБП) п.1","Радиоприемник однопрограммный\t\"Россия АГ-1\" 0,25/30\n(шт)",8,224.46,10684.38]
[3,"ФЕРм10-04-066-07","Розетка микрофонная\n(шт)",8,11.02,3798.94]
[null,null,"Накладные расходы 95% ФОТ (от 3 702,16)",null,null,3517.05]
[null,null,"Сметная прибыль 53% ФОТ (от 3 702,16)",null,null,1962.14]
[null,null,"Итого c накладными и см. прибылью",null,null,9278.1299999999992]
[4,"ФССЦ-20.4.03.03-0003","Радиорозетка РПВ-2 (прим РВП-1)\n(100 шт)",0.08,395.41,522.26]
[5,"ФЕРм10-08-019-01","Коробка ответвительная на стене\n(шт)",10,6.27,2711.5]
[null,null,"Накладные расходы 90% ФОТ (от 2 647,50)",null,null,2382.75]
[null,null,"Сметная прибыль 46% ФОТ (от 2 647,50)",null,null,1217.8499999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,6312.1]
[6,"ФССЦ-20.5.02.10-0011","Коробка распределительная УК-2П (прим. УК-2Р)\n(шт)",10,5.54,418.82]
[7,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",1,64.09,2459.36]
[null,null,"Накладные расходы 97% ФОТ (от 2 304,09)",null,null,2234.9699999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 2 304,09)",null,null,1175.0899999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5869.42]
[8,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.1,204.43,623.01]
[null,null,"Накладные расходы 97% ФОТ (от 533,13)",null,null,517.14]
[null,null,"Сметная прибыль 51% ФОТ (от 533,13)",null,null,271.89999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1412.05]
[9,"ФССЦ-21.2.03.09-0102","Провод силовой ПРПВМ 2х1,2-380 (прим. ПРПВМ 2x0,9)\n(1000 м)",0.1133,2889.41,3168.94]
[10,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.1,237.81,896.62]
[null,null,"Накладные расходы 97% ФОТ (от 841,23)",null,null,815.99]
[null,null,"Сметная прибыль 51% ФОТ (от 841,23)",null,null,429.03]
[null,null,"Итого c накладными и см. прибылью",null,null,2141.64]
[11,"ФССЦ-20.2.05.04-0011","Короба электротехнические для прокладки проводов, размер 20х12,5 мм\n(м)",10,7.15,1171.17]
[12,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",1,184.24,7988.73]
[null,null,"Накладные расходы 97% ФОТ (от 7 570,32)",null,null,7343.21]
[null,null,"Сметная прибыль 51% ФОТ (от 7 570,32)",null,null,3860.86]
[null,null,"Итого c накладными и см. прибылью",null,null,19192.8]
[13,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",102,3.24,3589.01]
[14,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",2,38,1611.96]
[15,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.03,817.49,576.01]
[null,null,"Накладные расходы 97% ФОТ (от 420,65)",null,null,408.03]
[null,null,"Сметная прибыль 51% ФОТ (от 420,65)",null,null,214.53]
[null,null,"Итого c накладными и см. прибылью",null,null,1198.57]
[16,"ФССЦ-23.3.06.01-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",3.09,31.49,629.55999999999995]
[17,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",6,19.350000000000001,2200.1]
[null,null,"Накладные расходы 97% ФОТ (от 1 162,08)",null,null,1127.22]
[null,null,"Сметная прибыль 51% ФОТ (от 1 162,08)",null,null,592.66]
[null,null,"Итого c накладными и см. прибылью",null,null,3919.98]
[18,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-3.6000000000000002E-4,26950,-233.43]
[19,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-4.32,16.7,-696.91]
[20,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",3,47.6,1222.3699999999999]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,53042.25]
["Накладные расходы",null,null,null,null,25825.759999999998]
["Сметная прибыль",null,null,null,null,13896.78]
["Итого по разделу 1 Радиотрансляция",null,null,null,null,92764.79]
["Раздел 2. Часофикация"]
[21,"ФЕРм10-08-015-01","Часы первичные электрические показывающие кварцевые типа ПКЧЗ-2-РН-Р24-Р6-1\n(шт)",1,38.75,1739.3]
[null,null,"Накладные расходы 90% ФОТ (от 1 708,94)",null,null,1538.05]
[null,null,"Сметная прибыль 46% ФОТ (от 1 708,94)",null,null,786.11]
[null,null,"Итого c накладными и см. прибылью",null,null,4063.46]
[22,"КП №№ МСЦБ-056138  от 21.10.2023 г.(ООО МСБП) п.1","Часовая станция (настенное исполнение) ЧС-1-02-02\n(шт)",1,3228.81,19211.45]
[23,"ФЕРм10-08-016-01","Электрочасы вторичные для помещений односторонние: на стене\n(шт)",8,22.6,8026.23]
[null,null,"Накладные расходы 90% ФОТ (от 7 873,05)",null,null,7085.75]
[null,null,"Сметная прибыль 46% ФОТ (от 7 873,05)",null,null,3621.6]
[null,null,"Итого c накладными и см. прибылью",null,null,18733.580000000002]
[24,"КП №№ МСЦБ-056138  от 21.10.2023 г.(ООО МСБП) п.2","Часы вторичные цифровые (электронные) Кварц - 4\n(шт)",8,2701.8,128605.54]
[25,"ФЕРм10-08-017-01","Электрочасы вторичные уличные односторонние: на стене\n(шт)",4,734.25,22760.41]
[null,null,"Накладные расходы 90% ФОТ (от 11 909,40)",null,null,10718.46]
[null,null,"Сметная прибыль 46% ФОТ (от 11 909,40)",null,null,5478.32]
[null,null,"Итого c накладными и см. прибылью",null,null,38957.19]
[26,"КП №№ МСЦБ-056138  от 21.10.2023 г.(ООО МСБП) п.3","Часы вторичные цифровые (электронные) уличные Кварц-5-Т-У\n(шт)",4,4530.2700000000004,107820.52]
[27,"ФЕРм10-08-019-01","Коробка ответвительная на стене\n(шт)",2,6.27,542.29999999999995]
[null,null,"Накладные расходы 90% ФОТ (от 529,50)",null,null,476.55]
[null,null,"Сметная прибыль 46% ФОТ (от 529,50)",null,null,243.57]
[null,null,"Итого c накладными и см. прибылью",null,null,1262.42]
[28,"ФССЦ-20.5.02.10-0011","Коробка распределительная УК-2П\n(шт)",2,5.54,83.76]
[29,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",4,64.09,9837.4]
[null,null,"Накладные расходы 97% ФОТ (от 9 216,33)",null,null,8939.84]
[null,null,"Сметная прибыль 51% ФОТ (от 9 216,33)",null,null,4700.33]
[null,null,"Итого c накладными и см. прибылью",null,null,23477.57]
[30,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.4,204.43,2492.04]
[null,null,"Накладные расходы 97% ФОТ (от 2 132,54)",null,null,2068.56]
[null,null,"Сметная прибыль 51% ФОТ (от 2 132,54)",null,null,1087.5999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5648.2]
[31,"КП №201/3781984212 от 10.10.2023 (ЭТМ) п.1","Провод силовой ПУГНП 2х0,75\n(м)",453.2,2.91,10992.03]
[32,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.4,237.81,3586.49]
[null,null,"Накладные расходы 97% ФОТ (от 3 364,93)",null,null,3263.98]
[null,null,"Сметная прибыль 51% ФОТ (от 3 364,93)",null,null,1716.11]
[null,null,"Итого c накладными и см. прибылью",null,null,8566.58]
[33,"ФССЦ-20.2.05.04-0011","Короба электротехнические для прокладки проводов, размер 20х12,5 мм\n(м)",40,7.15,4684.68]
[34,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",4,184.24,31954.93]
[null,null,"Накладные расходы 97% ФОТ (от 30 281,30)",null,null,29372.86]
[null,null,"Сметная прибыль 51% ФОТ (от 30 281,30)",null,null,15443.46]
[null,null,"Итого c накладными и см. прибылью",null,null,76771.25]
[35,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",408,3.24,14356.05]
[36,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",8,38,6447.84]
[37,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.05,817.49,960]
[null,null,"Накладные расходы 97% ФОТ (от 701,07)",null,null,680.04]
[null,null,"Сметная прибыль 51% ФОТ (от 701,07)",null,null,357.55]
[null,null,"Итого c накладными и см. прибылью",null,null,1997.59]
[38,"ФССЦ-23.3.06.01-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",5.15,31.49,1049.26]
[39,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",6,19.350000000000001,2200.1]
[null,null,"Накладные расходы 97% ФОТ (от 1 162,08)",null,null,1127.22]
[null,null,"Сметная прибыль 51% ФОТ (от 1 162,08)",null,null,592.66]
[null,null,"Итого c накладными и см. прибылью",null,null,3919.98]
[40,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-3.6000000000000002E-4,26950,-233.43]
[41,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.9,9.0399999999999991,-83.56]
[42,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-4.32,16.7,-696.91]
[43,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",5,47.6,2037.28]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,378373.71]
["Накладные расходы",null,null,null,null,65271.3]
["Сметная прибыль",null,null,null,null,34027.32]
["Итого по разделу 2 Часофикация",null,null,null,null,477672.33]
["Раздел 3. Громкоговорящая связь (ГГС)"]
[44,"ФЕРм10-03-001-01","Стойка, полустойка, каркас стойки или шкаф, масса: до 100 кг (KPS102896)\n(шт)",1,117.22,3607]
[null,null,"Накладные расходы 90% ФОТ (от 2 782,53)",null,null,2504.2800000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 782,53)",null,null,1279.96]
[null,null,"Итого c накладными и см. прибылью",null,null,7391.24]
[45,"КП №399 от 05.10.2023 (Сател) п.1 (ТЦ_89.1.62.04_77_7731232881_05.10.2023_01)","Базовый корпус включает источник питания и 5 слотов для плат KPS102896 (вес 2 кг)\n(шт.)",1,52546.39,312651.02]
[46,"КП №399 от 05.10.2023 (Сател) п.2 (ТЦ_61.3.05.04_77_7731232881_05.10.2023_01)","Программное обеспечение для сервера GE 300 / IS300 KPS103091\n(шт.)",1,16679.330000000002,99242.01]
[47,"ФЕРм10-01-001-10","Плата разного назначения с подготовкой места установки\n(шт)",4,86.11,13062.17]
[null,null,"Накладные расходы 90% ФОТ (от 11 290,93)",null,null,10161.84]
[null,null,"Сметная прибыль 46% ФОТ (от 11 290,93)",null,null,5193.83]
[null,null,"Итого c накладными и см. прибылью",null,null,28417.84]
[48,"КП №399 от 05.10.2023 (Сател) п.3 (ТЦ_61.3.04.01_77_7731232881_05.10.2023_01)","Основная плата для четырех двухпроводных цифровых абонентов, тип В KPS103116\n(шт.)",2,40803.71,485564.15]
[49,"КП №399 от 05.10.2023 (Сател) п.4 (ТЦ_61.3.04.01_77_7731232881_05.10.2023_01)","Атрибут: апгрейд G3-GED-4B на G3-GED-4D KPS103070\n(шт.)",2,21795.77,259369.66]
[50,"ФЕРм10-04-065-03","Громкоговоритель студийного контроля\n(шт)",5,125.28,21231.16]
[null,null,"Накладные расходы 95% ФОТ (от 17 151,77)",null,null,16294.18]
[null,null,"Сметная прибыль 53% ФОТ (от 17 151,77)",null,null,9090.44]
[null,null,"Итого c накладными и см. прибылью",null,null,46615.78]
[51,"КП №399 от 05.10.2023 (Сател) п.5 (ТЦ_61.3.06.01_77_7731232881_05.10.2023_01)","Основной терминал с микрофоном \"гусиная шея\", цвет - черный KPS102938\n(шт.)",5,36579.72,1088246.67]
[52,"ФЕРм11-04-028-01","Включение в аппаратуру разъемов штепсельных, количество контактов в разъеме: до 14 шт.\n(шт)",10,2.11,953.93]
[null,null,"Накладные расходы 90% ФОТ (от 935,85)",null,null,842.27]
[null,null,"Сметная прибыль 46% ФОТ (от 935,85)",null,null,430.49]
[null,null,"Итого c накладными и см. прибылью",null,null,2226.69]
[53,"КП №399 от 05.10.2023 (Сател) п.6 (ТЦ_62.2.01.00_77_7731232881_05.10.2023_01)","Модуль клавиш с 12 кнопками для EE380A, EE380C, цвет - черный KPS102953\n(шт.)",5,14446.04,429769.69]
[54,"ФЕРм10-02-016-06","Отдельно устанавливаемый: преобразователь или блок питания\n(шт)",5,215.13,35247.599999999999]
[null,null,"Накладные расходы 90% ФОТ (от 29 068,23)",null,null,26161.41]
[null,null,"Сметная прибыль 46% ФОТ (от 29 068,23)",null,null,13371.39]
[null,null,"Итого c накладными и см. прибылью",null,null,74780.399999999994]
[55,"КП №399 от 05.10.2023 (Сател) п.7","Подключаемый блок питания KPS103102\n(шт.)",5,2044.85,60834.28]
[56,"ФЕРм11-04-008-01","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 5 кг\n(шт)",2,9.74,838.14]
[null,null,"Накладные расходы 90% ФОТ (от 815,59)",null,null,734.03]
[null,null,"Сметная прибыль 46% ФОТ (от 815,59)",null,null,375.17]
[null,null,"Итого c накладными и см. прибылью",null,null,1947.34]
[57,"КП №399 от 05.10.2023 (Сател) п.8 (ТЦ_62.2.01.00_77_7731232881_05.10.2023_01)","Модуль для создания индивидуальных терминалов и подстанций, без микрофона KPS102926\n(шт.)",2,15065.55,179280.05]
[58,"ФЕРм10-08-019-01","Коробка ответвительная на стене\n(шт)",2,6.27,542.29999999999995]
[null,null,"Накладные расходы 90% ФОТ (от 529,50)",null,null,476.55]
[null,null,"Сметная прибыль 46% ФОТ (от 529,50)",null,null,243.57]
[null,null,"Итого c накладными и см. прибылью",null,null,1262.42]
[59,"КП №399 от 05.10.2023 (Сател) п.9","Корпус 150х110х70мм DKC 54000\n(шт.)",2,40.090000000000003,477.06]
[60,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[61,"КП №МС00-006182 от 11.10.2023 г (ООО \"Сатро-Паладин МСК\") п.1 (ТЦ_61.2.04.12_77_9717049768_11.10.2023_01)","Усилитель мощности трансляционный, выходная мощность 480Вт Sonar SPA-148DP\n(шт.)",1,25144.37,149609]
[62,"ФЕРм11-03-001-02","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 10 кг\n(шт)",1,14.69,574.48]
[null,null,"Накладные расходы 90% ФОТ (от 554,46)",null,null,499.01]
[null,null,"Сметная прибыль 46% ФОТ (от 554,46)",null,null,255.05]
[null,null,"Итого c накладными и см. прибылью",null,null,1328.54]
[63,"КП №МС00-006182 от 11.10.2023 г (ООО \"Сатро-Паладин МСК\") п.3 (ТЦ_61.2.04.12_77_9717049768_11.10.2023_01)","Усилитель мощности трансляционный, выходная мощность 240Вт Sonar SPA-136DP\n(шт.)",1,22071.54,131325.66]
[64,"ФЕРм10-04-101-07","Громкоговоритель или звуковая колонка: в помещении\n(шт)",53,34.4,64261.53]
[null,null,"Накладные расходы 95% ФОТ (от 52 158,96)",null,null,49551.01]
[null,null,"Сметная прибыль 53% ФОТ (от 52 158,96)",null,null,27644.25]
[null,null,"Итого c накладными и см. прибылью",null,null,141456.79]
[65,"КП №МС00-006182 от 11.10.2023 г (ООО \"Сатро-Паладин МСК\") п.3","Громкоговоритель рупорный трансляционный, 100В, 10/5/2.5В/IP56 Sonar SHS-10TA\n(шт.)",53,1159.0999999999999,365523.55]
[66,"ФЕРм10-03-001-01","Стойка, полустойка, каркас стойки или шкаф, масса: до 100 кг ( ШТК-М-18.6.8-1ААА, вес 56 кг)\n(шт)",1,133.97,4122.2700000000004]
[null,null,"Накладные расходы 90% ФОТ (от 3 180,03)",null,null,2862.03]
[null,null,"Сметная прибыль 46% ФОТ (от 3 180,03)",null,null,1462.81]
[null,null,"Итого c накладными и см. прибылью",null,null,8447.11]
[67,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.1 (ТЦ_61.1.04.08_77_5040070405_12.10.2023_01)","Шкаф телекоммуникационный напольный 18U (600 × 800) дверь стекло ШТК-М-18.6.8-1ААА\n(шт.)",1,6341.48,37731.81]
[68,"ФЕРм10-02-050-02","Установка: рам секций стативов(Полка перфорированная)\n(100 шт)",0.01,786.34,355.51]
[null,null,"Накладные расходы 90% ФОТ (от 349,68)",null,null,314.70999999999998]
[null,null,"Сметная прибыль 46% ФОТ (от 349,68)",null,null,160.85]
[null,null,"Итого c накладными и см. прибылью",null,null,831.07]
[69,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.2","Полка перфорированная, глубина 620 мм СВ-62\n(шт.)",1,331.2,1970.64]
[70,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Блок розеток)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[71,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.3","ЦМО Блок розеток Rem-10 с выкл. 8 Schuko 10 A алюм. 19\" шнур 1.8 м. 1 8 IEC 60320 C14 (R-10-8S-C14)\n(шт.)",1,596.48,3549.06]
[72,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",10.1,64.09,24839.439999999999]
[null,null,"Накладные расходы 97% ФОТ (от 23 271,24)",null,null,22573.1]
[null,null,"Сметная прибыль 51% ФОТ (от 23 271,24)",null,null,11868.33]
[null,null,"Итого c накладными и см. прибылью",null,null,59280.87]
[73,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",2.4,79.63,7162.62]
[null,null,"Накладные расходы 97% ФОТ (от 6 662,58)",null,null,6462.7]
[null,null,"Сметная прибыль 51% ФОТ (от 6 662,58)",null,null,3397.92]
[null,null,"Итого c накладными и см. прибылью",null,null,17023.240000000002]
[74,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.4,204.43,2492.04]
[null,null,"Накладные расходы 97% ФОТ (от 2 132,54)",null,null,2068.56]
[null,null,"Сметная прибыль 51% ФОТ (от 2 132,54)",null,null,1087.5999999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5648.2]
[75,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.4","Кабель витая пара 305м Hyperline UUTP4-C5E-S24-IN-LSZH-GY 42045\n(м)",244.8,6.42,13109.19]
[76,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.5","Кабель для систем оповещения огнестойкий, не поддерживающий горения, экранированный \tПСЭнг(A)-FRLS 1x2x1\n(м)",408,9.8699999999999992,33588.76]
[77,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.6","Кабель для систем оповещения огнестойкий, не поддерживающий горения, экранированный  \tПСЭнг(A)-FRLS 1x2x2,5\n(м)",663,15.53,85878.33]
[78,"ФЕРм11-04-008-02","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 10 кг (ИБП. 3000ВА)\n(шт)",1,18.82,829.58]
[null,null,"Накладные расходы 90% ФОТ (от 810,17)",null,null,729.15]
[null,null,"Сметная прибыль 46% ФОТ (от 810,17)",null,null,372.68]
[null,null,"Итого c накладными и см. прибылью",null,null,1931.41]
[79,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.7 *(ТЦ_62.4.02.01_77_5040070405_12.10.2023_01)","ИБП. 3000ВА. Форм-фактор-в стойку 2U ИБП SR1103TL (3000 ВА)\n(шт.)",1,13840.58,82351.45]
[80,"ФЕРм11-04-008-06","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 75 кг (Батарейный модул)\n(шт)",2,111.24,5312.25]
[null,null,"Накладные расходы 90% ФОТ (от 4 157,51)",null,null,3741.76]
[null,null,"Сметная прибыль 46% ФОТ (от 4 157,51)",null,null,1912.45]
[null,null,"Итого c накладными и см. прибылью",null,null,10966.46]
[81,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.8 (ТЦ_62.4.01.01_77_5040070405_12.10.2023_01)","Батарейный модуль стоечного исполнения 2U BMR-96-18\n(шт.)",1,11711.26,69682]
[82,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.4,237.81,3586.49]
[null,null,"Накладные расходы 97% ФОТ (от 3 364,93)",null,null,3263.98]
[null,null,"Сметная прибыль 51% ФОТ (от 3 364,93)",null,null,1716.11]
[null,null,"Итого c накладными и см. прибылью",null,null,8566.58]
[83,"ФССЦ-20.2.05.04-0011","Короба электротехнические для прокладки проводов, размер 20х12,5 мм\n(м)",40,7.15,4684.68]
[84,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",12.5,184.24,99859.14]
[null,null,"Накладные расходы 97% ФОТ (от 94 629,05)",null,null,91790.18]
[null,null,"Сметная прибыль 51% ФОТ (от 94 629,05)",null,null,48260.82]
[null,null,"Итого c накладными и см. прибылью",null,null,239910.14]
[85,"ФССЦ-24.3.01.02-0001","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 20 мм\n(м)",1275,3.24,44862.66]
[86,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",25.8,38,20794.28]
[87,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.05,817.49,960]
[null,null,"Накладные расходы 97% ФОТ (от 701,07)",null,null,680.04]
[null,null,"Сметная прибыль 51% ФОТ (от 701,07)",null,null,357.55]
[null,null,"Итого c накладными и см. прибылью",null,null,1997.59]
[88,"ФССЦ-23.3.06.01-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",5.15,31.49,1049.26]
[89,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",6,19.350000000000001,2200.1]
[null,null,"Накладные расходы 97% ФОТ (от 1 162,08)",null,null,1127.22]
[null,null,"Сметная прибыль 51% ФОТ (от 1 162,08)",null,null,592.66]
[null,null,"Итого c накладными и см. прибылью",null,null,3919.98]
[90,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-3.6000000000000002E-4,26950,-233.43]
[91,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.9,9.0399999999999991,-83.56]
[92,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-4.32,16.7,-696.91]
[93,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",5,47.6,2037.28]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4254784.83]
["Накладные расходы",null,null,null,null,243341.91]
["Сметная прибыль",null,null,null,null,129331.48]
["Итого по разделу 3 Громкоговорящая связь (ГГС)",null,null,null,null,4627458.22]
["Раздел 4. Видеонаблюдение"]
[94,"ФЕРм10-10-001-01","Камеры видеонаблюдения: фиксированные\n(шт)",12,35.630000000000003,19331.07]
[null,null,"Накладные расходы 90% ФОТ (от 19 016,41)",null,null,17114.77]
[null,null,"Сметная прибыль 46% ФОТ (от 19 016,41)",null,null,8747.5499999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,45193.39,{"$f":"F8341/D8338*1.2*1.0224*1.0192","v":4709.2871797171201}]
[95,"КП №№ 2840-759089 от 27.10.2023(АйПи дром) п.1","IP-камера DS-2CD2123G2-IU(2.8mm)\n(шт)",12,2396.98,171144.36,{"$f":"F8342/D8342*1.2*1.0224*1.0192","v":17833.757114234879}]
[96,"ФЕРм10-10-001-02","Камеры видеонаблюдения: на кронштейне\n(шт)",5,41.5,9381.98]
[null,null,"Накладные расходы 90% ФОТ (от 9 228,27)",null,null,8305.44]
[null,null,"Сметная прибыль 46% ФОТ (от 9 228,27)",null,null,4245]
[null,null,"Итого c накладными и см. прибылью",null,null,21932.42,{"$f":"F8346/D8343*1.2*1.0224*1.0192","v":5485.0179281264645}]
[97,"КП №№ 2840-759089 от 27.10.2023(АйПи дром) п.2","IP-камера DS-2CD2623G2-IZS(2.8-12mm)\n(шт)",5,4108.22,122219.61,{"$f":"F8347/D8347*1.2*1.0224*1.0192","v":30565.562396608515}]
[98,"ФЕРм10-08-001-13","Устройства промежуточные на количество лучей: 1\n(шт)",4,18.14,2848.79]
[null,null,"Накладные расходы 90% ФОТ (от 2 658,35)",null,null,2392.52]
[null,null,"Сметная прибыль 46% ФОТ (от 2 658,35)",null,null,1222.8399999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,6464.15]
[99,"КП №№ 2840-759089 от 27.10.2023(АйПи дром) п.3","OSNOVO E-PoE/1A E-PoE/1A PoE удлинитель 10M/100M Fast Ethernet на 400м (до 30W)\n(шт)",4,646.1,15377.09]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,340302.9]
["Накладные расходы",null,null,null,null,27812.73]
["Сметная прибыль",null,null,null,null,14215.39]
["Итого по разделу 4 Видеонаблюдение",null,null,null,null,382331.02]
["Раздел 5. Локально-вычислительная сеть (ЛВС)"]
["Шкаф ШКР 4:"]
[100,"ФЕРм10-03-001-01","Стойка, полустойка, каркас стойки или шкаф, масса: до 100 кг\n(шт)",1,117.22,3607]
[null,null,"Накладные расходы 90% ФОТ (от 2 782,53)",null,null,2504.2800000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 782,53)",null,null,1279.96]
[null,null,"Итого c накладными и см. прибылью",null,null,7391.24,{"$f":"F8362*1.2*1.0224*1.0192","v":9242.2732901990385}]
[101,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.9\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Шкаф коммутациационный  Hyperline настенный 22 U 600х600 пер.дв.стекл. 2 бок.пан.TWB-1566-GP-RAL9004 (вес 38 кг)\n(шт)",1,5145.22,30614.09,{"$f":"F8363*1.2*1.0224*1.0192","v":38280.963182192638}]
[102,"ФЕРм11-04-008-01","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 5 кг\n(шт)",2,9.74,838.14]
[null,null,"Накладные расходы 90% ФОТ (от 815,59)",null,null,734.03]
[null,null,"Сметная прибыль 46% ФОТ (от 815,59)",null,null,375.17]
[null,null,"Итого c накладными и см. прибылью",null,null,1947.34,{"$f":"F8367/2*1.2*1.0224*1.0192","v":1217.51211359232}]
[103,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.10\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Патч-панель RJ-45 110, категория 5е, на 48 портов для монтажа в стойки и шкафы 19\" ( Hyperline P3-19-24-8P8C-C5E-110)\n(шт)",2,894.71,10647.05,{"$f":"F8368/2*1.2*1.0224*1.0192","v":6656.7278179584}]
[104,"ФЕРм10-01-001-13","Рамка со штифтами на винтах и гайках с шайбами (Кабельный органайзер)\n(шт)",5,1.35,305.62,{"$f":"F8369/2*1.2*1.0224*1.0192","v":191.07913982976001}]
[null,null,"Накладные расходы 90% ФОТ (от 301,10)",null,null,270.99]
[null,null,"Сметная прибыль 46% ФОТ (от 301,10)",null,null,138.51]
[null,null,"Итого c накладными и см. прибылью",null,null,715.12]
[105,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.11\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Кабельный органайзер пластиковый с крышкой глубина 53 мм,19\",1U Hyperline  CM-1U-PL-COV\n(шт)",5,108.78,3236.23]
[106,"ФЕРм11-04-008-06","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 75 кг (Источник бесперебойного питания вес 55 кг))\n(шт)",1,100.12,2390.52]
[null,null,"Накладные расходы 90% ФОТ (от 1 870,88)",null,null,1683.79]
[null,null,"Сметная прибыль 46% ФОТ (от 1 870,88)",null,null,860.6]
[null,null,"Итого c накладными и см. прибылью",null,null,4934.91]
[107,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.12(ТЦ_62.4.02.01_77_5040070405_12.10.2023_01)","ИБП CyberPower Line-Interactive PR2200ERTXL2UA 2200VA/2200W C13x6 C19x2\n(шт)",1,44146.27,262670.31]
[108,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Блок силовых розеток)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[109,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.13\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Блок силовых розеток10А без шнура 19\" с выключателем розеток SHE19-8SH-S-2,5EU\n(шт)",1,439.66,3666.74]
[110,"ФЕРм10-06-060-06","Монтаж оптического кросса с учетом измерений на волоконно-оптическом кабеле с числом волокон: 32  (Кросс бокс)\n(шт)",1,131.96,3833.62]
[null,null,"Накладные расходы 90% ФОТ (от 3 452,24)",null,null,3107.02]
[null,null,"Сметная прибыль 46% ФОТ (от 3 452,24)",null,null,1588.03]
[null,null,"Итого c накладными и см. прибылью",null,null,8528.67]
[111,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.14","Кросс бокс оптический 19\" на 32 SC (LC DUPLEX) со сплайс-кассетой и КДЗС (без пигтейлов и проходных адаптеров) CABEUS FO-19-32SC\n(шт)",1,558.02,3320.2]
["Шкаф ШКР3 :"]
[112,"ФЕРм10-03-001-01","Стойка, полустойка, каркас стойки или шкаф, масса: до 100 кг\n(шт)",1,117.22,3607]
[null,null,"Накладные расходы 90% ФОТ (от 2 782,53)",null,null,2504.2800000000002]
[null,null,"Сметная прибыль 46% ФОТ (от 2 782,53)",null,null,1279.96]
[null,null,"Итого c накладными и см. прибылью",null,null,7391.24]
[113,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.15\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Шкаф коммутациационный  Hyperline настенный 22 U 600х600 пер.дв.стекл. 2 бок.пан.TWB-1566-GP-RAL9004  (вес 38 кг)\n(шт)",1,5145.22,30614.09]
[114,"ФЕРм11-04-008-01","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 5 кг\n(шт)",2,9.74,838.14]
[null,null,"Накладные расходы 90% ФОТ (от 815,59)",null,null,734.03]
[null,null,"Сметная прибыль 46% ФОТ (от 815,59)",null,null,375.17]
[null,null,"Итого c накладными и см. прибылью",null,null,1947.34]
[115,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.16\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Патч-панель RJ-45 110, категория 5е, на 48 портов для монтажа в стойки и шкафы 19\" ( Hyperline P3-19-24-8P8C-C5E-110)\n(шт)",2,894.71,10647.05]
[116,"ФЕРм10-01-001-13","Рамка со штифтами на винтах и гайках с шайбами (Кабельный органайзер)\n(шт)",5,1.35,305.62]
[null,null,"Накладные расходы 90% ФОТ (от 301,10)",null,null,270.99]
[null,null,"Сметная прибыль 46% ФОТ (от 301,10)",null,null,138.51]
[null,null,"Итого c накладными и см. прибылью",null,null,715.12]
[117,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.17\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Кабельный органайзер пластиковый с крышкой глубина 53 мм,19\",1U Hyperline  CM-1U-PL-COV\n(шт)",5,108.78,3236.23]
[118,"ФЕРм11-04-008-06","Съемные и выдвижные блоки (модули, ячейки, ТЭЗ), масса: до 75 кг (Источник бесперебойного питания)\n(шт)",1,100.12,2390.52]
[null,null,"Накладные расходы 90% ФОТ (от 1 870,88)",null,null,1683.79]
[null,null,"Сметная прибыль 46% ФОТ (от 1 870,88)",null,null,860.6]
[null,null,"Итого c накладными и см. прибылью",null,null,4934.91,{"$f":"F8408*H2*I2*J2","v":6170.7895945113605}]
[119,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.18 (ТЦ_62.4.02.01_77_5040070405_12.10.2023_01)","ИБП CyberPower Line-Interactive PR2200ERTXL2UA 2200VA/2200W C13x6 C19x2\n(шт)",1,44146.27,262670.31,{"$f":"F8409*H2*I2*J2","v":328452.43697150977}]
[120,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Блок силовых розеток)\n(шт)",1,7.28,289.39]
[null,null,"Накладные расходы 90% ФОТ (от 279,94)",null,null,251.95]
[null,null,"Сметная прибыль 46% ФОТ (от 279,94)",null,null,128.77000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,670.11]
[121,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.19\nКП № ID-2261 от 18.01.2023 ООО \"АйДистрибьют\"","Блок силовых розеток10А без шнура 19\" с выключателем розеток SHE19-8SH-S-2,5EU\n(шт)",1,439.66,3666.74]
[122,"ФЕРм10-06-060-06","Монтаж оптического кросса с учетом измерений на волоконно-оптическом кабеле с числом волокон: 32  (Кросс бокс)\n(шт)",1,131.96,3833.62]
[null,null,"Накладные расходы 90% ФОТ (от 3 452,24)",null,null,3107.02]
[null,null,"Сметная прибыль 46% ФОТ (от 3 452,24)",null,null,1588.03]
[null,null,"Итого c накладными и см. прибылью",null,null,8528.67]
[123,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.20","Кросс бокс оптический 19\" на 32 SC (LC DUPLEX) со сплайс-кассетой и КДЗС (без пигтейлов и проходных адаптеров) CABEUS FO-19-32SC\n(шт)",1,558.02,3320.2]
["Шкаф ШКР5 :"]
[124,"ФЕРм10-06-060-06","Монтаж оптического кросса с учетом измерений на волоконно-оптическом кабеле с числом волокон: 32  (Кросс бокс)\n(шт)",1,131.96,3833.62]
[null,null,"Накладные расходы 90% ФОТ (от 3 452,24)",null,null,3107.02]
[null,null,"Сметная прибыль 46% ФОТ (от 3 452,24)",null,null,1588.03]
[null,null,"Итого c накладными и см. прибылью",null,null,8528.67]
[125,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.21","Кросс бокс оптический 19\" на 32 SC (LC DUPLEX) со сплайс-кассетой и КДЗС (без пигтейлов и проходных адаптеров) CABEUS FO-19-32SC\n(шт)",1,558.02,3320.2]
[]
[126,"ФЕРм08-03-591-08","Розетка штепсельная: неутопленного типа при открытой проводке\n(100 шт)",0.85,523.54999999999995,16798.349999999999]
[null,null,"Накладные расходы 97% ФОТ (от 15 839,30)",null,null,15364.12]
[null,null,"Сметная прибыль 51% ФОТ (от 15 839,30)",null,null,8078.04]
[null,null,"Итого c накладными и см. прибылью",null,null,40240.51,{"$f":"F8430/D8427/100*H2*I2*J2","v":591.97866147587013}]
[127,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.22","Розетка RJ45x2 8P8C кат. 5e двойная 03-0151\n(шт.)",24,21.35,4272.92,{"$f":"F8431/D8431*H2*I2*J2","v":222.62555847167999}]
[128,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.23","Розетка RJ45 8P8C кат. 5e одинарная 03-0121\n(шт.)",37,14.83,4577.1000000000004,{"$f":"F8432/D8432*1.2*I2*J2","v":154.68570418923247}]
[129,"ФЕРм10-06-013-02","Измерение переходного затухания при одной частоте на смонтированном усилительном участке: на ближнем конце\n(100 измерений)",0.48,233.07,1610.4]
[null,null,"Накладные расходы 111% ФОТ (от 912,74)",null,null,1013.14]
[null,null,"Сметная прибыль 52% ФОТ (от 912,74)",null,null,474.62]
[null,null,"Итого c накладными и см. прибылью",null,null,3098.16]
[130,"ФЕРм10-06-013-03","Измерение переходного затухания при одной частоте на смонтированном усилительном участке: на дальнем конце\n(100 измерений)",44.4,372.27,226570.18]
[null,null,"Накладные расходы 111% ФОТ (от 121 483,24)",null,null,134846.39999999999]
[null,null,"Сметная прибыль 52% ФОТ (от 121 483,24)",null,null,63171.28]
[null,null,"Итого c накладными и см. прибылью",null,null,424587.86]
[131,"ФЕРм08-02-402-01","Кабель трех-пятижильный по установленным конструкциям и лоткам с установкой ответвительных коробок: в помещениях с нормальной средой сечением жилы до 10 мм2\n(100 м)",42.6,223.28,308440.96999999997]
[null,null,"Накладные расходы 97% ФОТ (от 271 720,17)",null,null,263568.56]
[null,null,"Сметная прибыль 51% ФОТ (от 271 720,17)",null,null,138577.29]
[null,null,"Итого c накладными и см. прибылью",null,null,710586.82]
[132,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",8,204.43,49840.800000000003]
[null,null,"Накладные расходы 97% ФОТ (от 42 650,75)",null,null,41371.230000000003]
[null,null,"Сметная прибыль 51% ФОТ (от 42 650,75)",null,null,21751.88]
[null,null,"Итого c накладными и см. прибылью",null,null,112963.91]
[133,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",8,79.63,23875.38]
[null,null,"Накладные расходы 97% ФОТ (от 22 208,60)",null,null,21542.34]
[null,null,"Сметная прибыль 51% ФОТ (от 22 208,60)",null,null,11326.39]
[null,null,"Итого c накладными и см. прибылью",null,null,56744.11]
[134,"КП № ЛП151385 от 12.10.2023 г (ООО Луис+) п.24","Кабель витая пара U/UTP, CAT 5e, ZH нг(А)-HF, 4PR, 24WG, INDOOR, SOLID, оранжевый 305м 01-0049\n(м)",5161.2,4.72,203250.99]
[135,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",4.0999999999999996,204.43,25543.42]
[null,null,"Накладные расходы 97% ФОТ (от 21 858,51)",null,null,21202.75]
[null,null,"Сметная прибыль 51% ФОТ (от 21 858,51)",null,null,11147.84]
[null,null,"Итого c накладными и см. прибылью",null,null,57894.01]
[136,"КП № 201/3781984689 от 07.10.2023 г( ЭТМ) п.1","Кабель оптичкский 16 волокон, одномод ОКМБ-03нг(А)  FRHF-16А-9,0\n(м)",418.2,14.54,50715.65]
[137,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",2,237.81,17932.45]
[null,null,"Накладные расходы 97% ФОТ (от 16 824,63)",null,null,16319.89]
[null,null,"Сметная прибыль 51% ФОТ (от 16 824,63)",null,null,8580.56]
[null,null,"Итого c накладными и см. прибылью",null,null,42832.9]
[138,"ФССЦ-20.2.05.04-0011","Короба электротехнические для прокладки проводов, размер 20х12,5 мм\n(м)",200,7.15,23423.4]
[139,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",8,184.24,63909.84]
[null,null,"Накладные расходы 97% ФОТ (от 60 562,59)",null,null,58745.71]
[null,null,"Сметная прибыль 51% ФОТ (от 60 562,59)",null,null,30886.92]
[null,null,"Итого c накладными и см. прибылью",null,null,153542.47]
[140,"ФССЦ-24.3.01.02-0002","Трубы гибкие гофрированные из самозатухающего ПВХ легкие с протяжкой, диаметр 25 мм\n(м)",816,3.43,51947.21]
[141,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",16,38,12895.68]
[142,"ФЕРм08-02-407-11","Труба стальная по установленным конструкциям, в опалубке фундаментов и перекрытиях, диаметр: до 25 мм\n(100 м)",0.1,817.49,1920.01]
[null,null,"Накладные расходы 97% ФОТ (от 1 402,15)",null,null,1360.09]
[null,null,"Сметная прибыль 51% ФОТ (от 1 402,15)",null,null,715.1]
[null,null,"Итого c накладными и см. прибылью",null,null,3995.2]
[143,"ФССЦ-23.3.06.01-0003","Трубы стальные сварные оцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",10.3,31.49,2098.5300000000002]
[144,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",12,19.350000000000001,4400.2]
[null,null,"Накладные расходы 97% ФОТ (от 2 324,16)",null,null,2254.44]
[null,null,"Сметная прибыль 51% ФОТ (от 2 324,16)",null,null,1185.32]
[null,null,"Итого c накладными и см. прибылью",null,null,7839.96]
[145,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-7.2000000000000005E-4,26950,-466.86]
[146,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-1.8,9.0399999999999991,-167.11]
[147,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-8.64,16.7,-1393.82]
[148,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",10,47.6,4074.56]
[149,"ФЕРм08-02-396-06","Короб металлический по стенам и потолкам, длина: 3 м\n(100 м)",7.02,415.77,98782.79]
[null,null,"Накладные расходы 97% ФОТ (от 85 157,84)",null,null,82603.100000000006]
[null,null,"Сметная прибыль 51% ФОТ (от 85 157,84)",null,null,43430.5]
[null,null,"Итого c накладными и см. прибылью",null,null,224816.39]
[150,"ФССЦ-01.7.15.07-0014","Дюбели распорные полипропиленовые\n(100 шт)",-2.8079999999999998,86,-1929.49]
[151,"ФССЦ-01.7.15.14-0043","Шурупы самонарезающий прокалывающий, для крепления металлических профилей или листовых деталей 3,5/11 мм\n(100 шт)",-2.8079999999999998,2,-174.1]
[152,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.1","Лоток перфорированный, сталь оцинкованная по метод Сендзимира\t50x200x3000\t35264\n(м)",702,59.77,349927.91]
[153,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.2","Крышка лотка прямая, сталь оцинкованная по методу Сендзимира\tосн. 200мм, L=3000\t35524\n(м)",702,32.159999999999997,188267.81]
[154,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.3","Ответвитель горизонтальный X-образный, сталь оцинк. по методу СендзимираDPX, 50x200 36184\n(шт)",4,356.57,11895.19]
[155,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.4","Ответвитель горизонтальный Т-образный, сталь оцинк. методу Сендзимира\tDPT, 50x200\t36124\n(шт)",9,283.14,21252.21]
[156,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.5","Крышка Х-ответв. гориз., сталь оцинк. по методу Сендзимира\tDPX осн.200мм\t38064\n(шт)",4,164.67,5493.46]
[157,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.6","Крышка Т-ответв. гориз., сталь оцинк. по методу Сендз\tDPT осн.200мм\t38044\n(шт)",9,130.53,9797.94]
[158,"ФЕРм08-04-750-01","Опорные конструкции на болтовых соединениях (подвесы, консоли, профили, опоры, кронштейны и т.п.)\n(т)",0.97224999999999995,5058.38,105744.59]
[null,null,"Накладные расходы 126% ФОТ (от 92 225,51)",null,null,116204.14]
[null,null,"Сметная прибыль 68% ФОТ (от 92 225,51)",null,null,62713.35]
[null,null,"Итого c накладными и см. прибылью",null,null,284662.08]
[159,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.7","Консоль потолочная DS на лоток с осн.200 , сталь оцин методу Сендзимира\tDS\tBBA3020 (вес 1,08 кг/шт)\n(шт)",249,58.05,120548.1]
[160,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.8","Консоль DW на лоток с осн.200 , сталь оцинк. по мето/ Сендзимира\tDW\tBBC3020 (вес 0,61 кг/шт)\n(шт)",1153,22.62,217506.79]
[161,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.9","Пластина соединительная, сталь оцинкованная по мето/ Сендзимира\tGTO 50\t37301\n(шт)",86,7.03,5038.97]
[162,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.10","Пластина для электрического контакта, медь\tРТСЕ\t37501\n(шт)",86,8.5299999999999994,6115.55]
[163,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.11","Винт с квадратным подголовником М6х10, гальваничес оцинкованная сталь\tМ6х10\tСМ010610\n(шт)",3761,0.4,12424.27]
[164,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.12","Гайка с насечкой, препятствующей откручиванию, гальванически оцинкованная сталь\tМб\tСМ100600\n(шт)",3761,0.35,11116.45]
[165,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.13","Винт для обеспечения электрического контакта крыше» гальванически оцинкованная сталь\tМ5х8\tСМ030508\n(шт)",319,0.63,1663.89]
[166,"КП №201/37815783 от 10.10.2023 г (ЭТМ) п.14","Стандартный анкер со шпилькой М8\tМ8\tСМ440850\n(шт)",1402,7.79,91044.22]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3008578.44]
["Накладные расходы",null,null,null,null,796607.03]
["Сметная прибыль",null,null,null,null,412369.22]
["Итого по разделу 5 Локально-вычислительная сеть (ЛВС)",null,null,null,null,4217554.6900000004]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,8035082.1299999999]
["Накладные расходы",null,null,null,null,1158858.72]
["Сметная прибыль",null,null,null,null,603840.18999999994]
["ВСЕГО по смете",null,null,null,null,9797781.0399999991]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 02-01-22"]
[]
["на Пожарная сигнализация и оповещение о пожаре., "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы.Пожарная сигнализация."]
[1,"ФЕРм11-03-001-02","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 10 кг (Прибор приемно-контрольный Сириус)\n(шт)",1,14.69,574.48]
[null,null,"Накладные расходы 90% ФОТ (от 554,46)",null,null,499.01]
[null,null,"Сметная прибыль 46% ФОТ (от 554,46)",null,null,255.05]
[null,null,"Итого c накладными и см. прибылью",null,null,1328.54]
[2,"КП б/н от 19.10.2023 г П.1 (ООО Триа групп) (ТЦ_61.2.06.03_78_7802613685_19.10.2023_01)","Прибор приемно-контрольный Сириус\n(шт)",1,6344.14,37747.629999999997]
[78,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг(\"С2000-БИ\")\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[4,"ФССЦ-61.2.07.02-0030","Блок индикации, марка \"С2000-БИ\"\n(шт)",2,473.91,14444.78]
[79,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг( \"С2000-КДЛ-2И\")\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[6,"КП б/н от 19.10.2023 г П.2 (ООО Триа групп)","Контроллер двухпроводной линии связи, марка \"С2000-КДЛ-2И\"\n(шт)",2,982.23,11688.49]
[7,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (\"С2000-КПБ\")\n(шт)",2,7.28,578.78]
[null,null,"Накладные расходы 90% ФОТ (от 559,88)",null,null,503.89]
[null,null,"Сметная прибыль 46% ФОТ (от 559,88)",null,null,257.54000000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,1340.21]
[8,"ФССЦ-61.2.07.02-0034","Блок контрольно-пусковой, марка \"С2000-КПБ\"\n(шт)",1,243.85,5623.18]
[9,"ФЕРм11-03-001-01","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 5 кг (Преобразователь волоконно-оптический RS-FX-SM40)\n(шт)",4,7.28,1157.56]
[null,null,"Накладные расходы 90% ФОТ (от 1 119,76)",null,null,1007.78]
[null,null,"Сметная прибыль 46% ФОТ (от 1 119,76)",null,null,515.09]
[null,null,"Итого c накладными и см. прибылью",null,null,2680.43]
[11,"КП б/н от 19.10.2023 г П.3 (ООО Триа групп)","Преобразователь волоконно-оптический RS-FX-SM40\n(шт)",4,2271.16,54053.52]
[12,"ФЕРм08-03-573-04","Шкаф (пульт) управления навесной, высота, ширина и глубина: до 600х600х350 мм (ШПС-12 исп.10)\n(шт)",1,67.63,1555.08]
[null,null,"Накладные расходы 97% ФОТ (от 1 294,45)",null,null,1255.6199999999999]
[null,null,"Сметная прибыль 51% ФОТ (от 1 294,45)",null,null,660.17]
[null,null,"Итого c накладными и см. прибылью",null,null,3470.87]
[13,"ФССЦ-20.4.04.01-0030","Шкаф металлический с DIN-рейками и заземлением на 16 модулей (ШПС-12 исп.10)\n(компл)",1,4714.45,33755.46]
[80,"ФЕРм11-03-001-02","Приборы, устанавливаемые на металлоконструкциях, щитах и пультах, масса: до 10 кг (Батарея аккумуляторная, тип АКБ-17, 12В/ емкость 17 А/ч)\n(шт)",2,14.69,1148.96]
[null,null,"Накладные расходы 90% ФОТ (от 1 108,91)",null,null,998.02]
[null,null,"Сметная прибыль 46% ФОТ (от 1 108,91)",null,null,510.1]
[null,null,"Итого c накладными и см. прибылью",null,null,2657.08]
[15,"ФССЦ-62.4.01.01-0006","Батарея аккумуляторная, тип АКБ-17, 12В/ емкость 17 А/ч\n(шт)",2,230.51,5642.88]
[16,"ФЕРм10-02-051-01","Перемычки кабельные длиной: до 6 м ( Патч-корд 1м)\n(100 перемычек)",0.08,281.68,1018.77]
[null,null,"Накладные расходы 90% ФОТ (от 1 002,06)",null,null,901.85]
[null,null,"Сметная прибыль 46% ФОТ (от 1 002,06)",null,null,460.95]
[null,null,"Итого c накладными и см. прибылью",null,null,2381.5700000000002]
[17,"ФЕРм10-02-051-02","Перемычки кабельные длиной: добавлять на каждый 1 м сверх 6 м  ( Патч-корд 50м)\n(100 перемычек)",0.04,1084.1600000000001,1960.6]
[null,null,"Накладные расходы 90% ФОТ (от 1 928,77)",null,null,1735.89]
[null,null,"Сметная прибыль 46% ФОТ (от 1 928,77)",null,null,887.23]
[null,null,"Итого c накладными и см. прибылью",null,null,4583.72]
[18,"КП № МСЦБ-54994 от 10.10.2023 г П.1 (ООО МСБ)","Патч-корд волоконно-оптический (шнур) SM 9/125 (OS LC/UPC-SC/UPC, 2.0 мм, duplex, LSZH, 1 м \tFC-D2-9-LC/UR- SC/UR-H-1M- LSZH-YL\n(шт)",4,118.75,2826.15]
[19,"КП № 201/135778835 от 04.10.2023 г П.1 (ЭТМ)","Патч-корд волоконно-оптический (шнур) SM 9/125 (OS LC/UPC-SC/UPC, 2.0 мм, duplex, LSZH, 50 м \tFC-D2-9-LC/UR- SC/UR-H-50M- LSZH-YL\n(шт)",4,360.66,8583.6299999999992]
[20,"ФЕРм10-06-060-02","Монтаж оптического кросса с учетом измерений на волоконно-оптическом кабеле с числом волокон: 8\n(шт)",1,56.62,1867.18]
[null,null,"Накладные расходы 90% ФОТ (от 1 738,23)",null,null,1564.41]
[null,null,"Сметная прибыль 46% ФОТ (от 1 738,23)",null,null,799.59]
[null,null,"Итого c накладными и см. прибылью",null,null,4231.18]
[21,"КП № МСЦБ-54994 от 10.10.2023 г П.2 (ООО МСБ)","Кросс оптический настенный ШКОН-У/1-8-LC\n(шт.)",1,1098.3699999999999,6535.28]
[22,"ФЕРм10-08-002-02","Извещатель ПС автоматический: дымовой, фотоэлектрический, радиоизотопный, световой в нормальном исполнении (ДИП-34А-03)\n(шт)",34,22.47,31399.96]
[null,null,"Накладные расходы 90% ФОТ (от 29 808,22)",null,null,26827.4]
[null,null,"Сметная прибыль 46% ФОТ (от 29 808,22)",null,null,13711.78]
[null,null,"Итого c накладными и см. прибылью",null,null,71939.14]
[23,"КП б/н от 19.10.2023 г П.4 (ООО Триа групп)","Извещатель пожарный дымовой\tДИП-34А-03\n(шт.)",38,226.37,51182.1]
[24,"ФЕРм10-08-002-06","Конструкция для установки извещателя (Монтажный комплект для ДИП-34А\t МК-2)\n(шт)",30,6.41,6084.44]
[null,null,"Накладные расходы 90% ФОТ (от 5 484,88)",null,null,4936.3900000000003]
[null,null,"Сметная прибыль 46% ФОТ (от 5 484,88)",null,null,2523.04]
[null,null,"Итого c накладными и см. прибылью",null,null,13543.87]
[25,"КП б/н от 19.10.2023 г П.5 (ООО Триа групп)","Монтажный комплект для ДИП-34А\t МК-2\n(шт)",33,26.46,7280.97]
[26,"ФЕРм08-01-081-02","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 6 (ИПР 513-3АМ исп.1)\n(шт)",14,19.149999999999999,8999.9699999999993]
[null,null,"Накладные расходы 97% ФОТ (от 8 104,16)",null,null,7861.04]
[null,null,"Сметная прибыль 51% ФОТ (от 8 104,16)",null,null,4133.12]
[null,null,"Итого c накладными и см. прибылью",null,null,20994.13]
[27,"КП б/н от 19.10.2023 г П.6 (ООО Триа групп)","Извещатель пожарный ручной \"Пуск пожаротушения\" ИПР-513-3АМ исп.1\n(шт)",16,200.49,19086.41]
[28,"ФЕРм10-08-002-01","Извещатель ПС автоматический: тепловой электро-контактный, магнитоконтактный в нормальном исполнении ( БРИЗ)\n(шт)",10,10.98,4577.1000000000004]
[null,null,"Накладные расходы 90% ФОТ (от 4 383,56)",null,null,3945.2]
[null,null,"Сметная прибыль 46% ФОТ (от 4 383,56)",null,null,2016.44]
[null,null,"Итого c накладными и см. прибылью",null,null,10538.74]
[29,"ФССЦ-61.2.07.02-0051","Блоки разветвительно-изолирующие типа БРИЗ, для участка двухпроводной линии с коротким замыканием, размер не более 56х38х20 мм\n(шт)",11,68.819999999999993,6540.65]
[30,"ФЕРм10-08-002-02","Извещатель ПС автоматический: дымовой, фотоэлектрический, радиоизотопный, световой в нормальном исполнении (С2000-Спектрон-607)\n(шт)",68,22.47,62799.93]
[null,null,"Накладные расходы 90% ФОТ (от 59 616,44)",null,null,53654.8]
[null,null,"Сметная прибыль 46% ФОТ (от 59 616,44)",null,null,27423.56]
[null,null,"Итого c накладными и см. прибылью",null,null,143878.29]
[31,"КП б/н от 19.10.2023 г П.7 (ООО Триа групп) (ТЦ_61.2.02.01_78_7802613685_19.10.2023_01)","Извещатель пожарный пламени адресный С2000-Спектрон-607\n(шт)",75,5961.82,2660462.1800000002]
[32,"ФЕРм10-08-002-02","Извещатель ПС автоматический: дымовой, фотоэлектрический, радиоизотопный, световой в нормальном исполнении ( ДИП-31)\n(шт)",9,22.47,8311.75]
[null,null,"Накладные расходы 90% ФОТ (от 7 890,41)",null,null,7101.37]
[null,null,"Сметная прибыль 46% ФОТ (от 7 890,41)",null,null,3629.59]
[null,null,"Итого c накладными и см. прибылью",null,null,19042.71]
[33,"КП б/н от 19.10.2023 г П.8 (ООО Триа групп)","Извещатель пожарный дымовой не адресный ДИП-31\n(шт)",10,111.72,6647.35]
["Кабельная продукция"]
[34,"ФЕРм08-02-412-01","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 2,5 мм2\n(100 м)",11.5,64.09,28282.53]
[null,null,"Накладные расходы 97% ФОТ (от 26 496,94)",null,null,25702.03]
[null,null,"Сметная прибыль 51% ФОТ (от 26 496,94)",null,null,13513.44]
[null,null,"Итого c накладными и см. прибылью",null,null,67498]
[35,"ФЕРм08-02-148-01","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 1 кг\n(100 м)",0.5,204.43,3115.05]
[null,null,"Накладные расходы 97% ФОТ (от 2 665,67)",null,null,2585.6999999999998]
[null,null,"Сметная прибыль 51% ФОТ (от 2 665,67)",null,null,1359.49]
[null,null,"Итого c накладными и см. прибылью",null,null,7060.24]
[36,"КП № МСЦБ-54994 от 10.10.2023 г П.3 (ООО МСБ)","Кабель 1x2x0,75 (ТУ 3581-006-53930360-2010)\tКПСнг(A)-FRLS\n(м)",1224,4.59,46818.54]
[37,"ФЕРм10-06-048-06","Прокладка волоконно-оптических кабелей в канализации: в трубопроводе по свободному каналу\n(100 м кабеля)",6,433.82,61411.69]
[null,null,"Накладные расходы 97% ФОТ (от 48 055,34)",null,null,46613.68]
[null,null,"Сметная прибыль 51% ФОТ (от 48 055,34)",null,null,24508.22]
[null,null,"Итого c накладными и см. прибылью",null,null,132533.59]
[39,"КП № МСЦБ-54994 от 10.10.2023 г П.4 (ООО МСБ)","Кабель волоконно-оптический (многомодовый) СП-ОКБнг(А)-FRHF-М8П-4А-7\n(м)",612,59.8,305224.96999999997]
[40,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",0.1,79.63,298.44]
[null,null,"Накладные расходы 97% ФОТ (от 277,60)",null,null,269.27]
[null,null,"Сметная прибыль 51% ФОТ (от 277,60)",null,null,141.58000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,709.29]
[41,"ФССЦ-21.1.06.10-0167","Кабель силовой с медными жилами ВВГнг(A)-FRLS 3х1,5ок-1000\n(1000 м)",1.0200000000000001E-2,19862.939999999999,1898.38]
[42,"ФЕРм08-02-399-01","Провод в коробах, сечением: до 6 мм2\n(100 м)",0.1,44.25,158.44999999999999]
[null,null,"Накладные расходы 97% ФОТ (от 145,23)",null,null,140.87]
[null,null,"Сметная прибыль 51% ФОТ (от 145,23)",null,null,74.069999999999993]
[null,null,"Итого c накладными и см. прибылью",null,null,373.39]
[43,"КП № 201/135778835 от 04.10.2023 г П.2 (ЭТМ)","Провод 1x4,0\tПВ-3\n(м)",10.199999999999999,6.63,563.95000000000005]
["Материалы"]
[44,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",11.5,184.24,91870.41]
[null,null,"Накладные расходы 97% ФОТ (от 87 058,73)",null,null,84446.97]
[null,null,"Сметная прибыль 51% ФОТ (от 87 058,73)",null,null,44399.95]
[null,null,"Итого c накладными и см. прибылью",null,null,220717.33]
[45,"ФССЦ-01.7.15.07-0152","Дюбели с шурупом, размер 6х35 мм\n(100 шт)",-20.125,8,-3361.68]
[52,"КП № 201/135778835 от 04.10.2023 г П.4 (ЭТМ)","Дюбель металлический для газобетона 6x32 CM280632\n(шт.)",4600,1.33,51186.05]
[53,"КП № 201/135778835 от 04.10.2023 г П.5 (ЭТМ)","Саморез с пресс-шайбой 4.2x32 острый CM275032\n(шт.)",4600,0.16,5998.36]
[46,"ФССЦ-24.3.01.02-0022","Трубы гибкие гофрированные легкие из самозатухающего ПВХ (IP55) серии FL, с зондом, диаметром: 20 мм\n(10 м)",117.3,21.2,18998.849999999999]
[47,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",23,38,18537.54]
[48,"ФЕРм08-02-390-01","Короба пластмассовые: шириной до 40 мм\n(100 м)",0.5,237.81,4483.1099999999997]
[null,null,"Накладные расходы 97% ФОТ (от 4 206,16)",null,null,4079.98]
[null,null,"Сметная прибыль 51% ФОТ (от 4 206,16)",null,null,2145.14]
[null,null,"Итого c накладными и см. прибылью",null,null,10708.23]
[49,"КП № 201/135778835 от 04.10.2023 г П.3 (ЭТМ)","Короб электромонтажный «In-Liner Classic» 15x17 ТМС типа ДКС-ТехноЛайн\n(м)",50,7.21,3007.88]
[50,"ФЕРм08-02-407-06","Труба стальная по установленным конструкциям, в готовых бороздах, по основанию пола, диаметр: до 25 мм\n(100 м)",0.05,396.4,550.91999999999996]
[null,null,"Накладные расходы 97% ФОТ (от 413,46)",null,null,401.06]
[null,null,"Сметная прибыль 51% ФОТ (от 413,46)",null,null,210.86]
[null,null,"Итого c накладными и см. прибылью",null,null,1162.8399999999999]
[51,"ФССЦ-23.3.06.04-0006","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 20 мм, толщина стенки 2,5 мм\n(м)",5.0999999999999996,11.5,415.83]
[54,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",10,19.350000000000001,3666.84]
[null,null,"Накладные расходы 97% ФОТ (от 1 936,80)",null,null,1878.7]
[null,null,"Сметная прибыль 51% ФОТ (от 1 936,80)",null,null,987.77]
[null,null,"Итого c накладными и см. прибылью",null,null,6533.31]
[55,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-5.9999999999999995E-4,26950,-389.05]
[56,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-1.5,9.0399999999999991,-139.26]
[57,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-7.2,16.7,-1161.52]
[58,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",10,47.6,4074.56]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,3710803.62]
["Накладные расходы",null,null,null,null,279918.7]
["Сметная прибыль",null,null,null,null,145638.87]
["Итого по разделу 1 Монтажные работы.Пожарная сигнализация.",null,null,null,null,4136361.19]
["Раздел 2. Монтажные работы. Система оповещения о пожаре."]
[84,"ФЕРм08-01-081-02","Аппарат (кнопка, ключ управления, замок электромагнитной блокировки, звуковой сигнал, сигнальная лампа) управления и сигнализации, количество подключаемых концов: до 6\n(шт)",26,19.149999999999999,16714.22]
[null,null,"Накладные расходы 97% ФОТ (от 15 050,59)",null,null,14599.07]
[null,null,"Сметная прибыль 51% ФОТ (от 15 050,59)",null,null,7675.8]
[null,null,"Итого c накладными и см. прибылью",null,null,38989.089999999997]
[60,"ФССЦ-61.2.04.05-0012","Оповещатель звуковой, марка \"Маяк-12-ЗМ\"\n(10 шт)",2.8,248.9,6725.28]
[61,"ФЕРм11-08-001-02","Присоединение к приборам концов жил электрических проводок под винт: с изготовлением колец (МПН)\n(100 шт)",1,153.46,5344.95]
[null,null,"Накладные расходы 90% ФОТ (от 4 908,72)",null,null,4417.8500000000004]
[null,null,"Сметная прибыль 46% ФОТ (от 4 908,72)",null,null,2258.0100000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,12020.81]
[62,"КП б/н от 19.10.2023 г П.9 (ООО Триа групп)","Модуль подключения нагрузки\t МПН\n(шт)",28,10.050000000000001,2346.4899999999998]
["Кабельная продукция"]
[63,"ФЕРм08-02-412-02","Затягивание провода в проложенные трубы и металлические рукава первого одножильного или многожильного в общей оплетке, суммарное сечение: до 6 мм2\n(100 м)",6,79.63,17906.53]
[null,null,"Накладные расходы 97% ФОТ (от 16 656,45)",null,null,16156.76]
[null,null,"Сметная прибыль 51% ФОТ (от 16 656,45)",null,null,8494.7900000000009]
[null,null,"Итого c накладными и см. прибылью",null,null,42558.080000000002]
[64,"КП № МСЦБ-54994 от 10.10.2023 г П.5 (ООО МСБ)","Кабель КПСнг(А)-FRHF 1х2х1,5\n(м)",612,8.14,41551.46]
["Материалы"]
[65,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",6,184.24,47932.38]
[null,null,"Накладные расходы 97% ФОТ (от 45 421,94)",null,null,44059.28]
[null,null,"Сметная прибыль 51% ФОТ (от 45 421,94)",null,null,23165.19]
[null,null,"Итого c накладными и см. прибылью",null,null,115156.85]
[66,"ФССЦ-01.7.15.07-0152","Дюбели с шурупом, размер 6х35 мм\n(100 шт)",-10.5,8,-1753.92]
[71,"КП № 201/135778835 от 04.10.2023 г П.4 (ЭТМ)","Дюбель металлический для газобетона 6x32 CM280632\n(шт.)",2400,1.33,26705.759999999998]
[72,"КП № 201/135778835 от 04.10.2023 г П.5 (ЭТМ)","Саморез с пресс-шайбой 4.2x32 острый CM275032\n(шт.)",2400,0.16,3129.58]
[3,"КП 201/37815417 от 23.10.2023 г (ЭТМ) п.1","Труба гофрированная диам. 20 (ТУ 3491-052-4702248-2 типа ДКС-Техно Л айн ОКЛ-бЕх\n(м)",612,9.33,47616.59]
[68,"ФССЦ-20.2.05.02-0011","Держатель пластмассовый с защелкой для труб диаметром 25 мм\n(100 шт)",12,38,9671.76]
[69,"ФЕРм08-02-407-01","Труба стальная по установленным конструкциям, по стенам с креплением скобами, диаметр: до 25 мм\n(100 м)",0.05,673.42,865.63]
[null,null,"Накладные расходы 97% ФОТ (от 654,17)",null,null,634.54]
[null,null,"Сметная прибыль 51% ФОТ (от 654,17)",null,null,333.63]
[null,null,"Итого c накладными и см. прибылью",null,null,1833.8]
[70,"ФССЦ-23.3.06.04-0008","Трубы стальные сварные неоцинкованные водогазопроводные с резьбой, легкие, номинальный диаметр 25 мм, толщина стенки 2,8 мм\n(м)",5.0999999999999996,15.33,519.14]
[73,"ФЕРм08-02-155-01","Герметизация проходов при вводе кабелей во взрывоопасные помещения уплотнительной массой\n(шт)",3,19.350000000000001,1100.05]
[null,null,"Накладные расходы 97% ФОТ (от 581,04)",null,null,563.61]
[null,null,"Сметная прибыль 51% ФОТ (от 581,04)",null,null,296.33]
[null,null,"Итого c накладными и см. прибылью",null,null,1959.99]
[74,"ФССЦ-01.1.01.09-0024","Шнур асбестовый общего назначения ШАОН, диаметр 3-5 мм\n(т)",-1.8000000000000001E-4,26950,-116.72]
[75,"ФССЦ-01.7.07.29-0111","Пакля пропитанная\n(кг)",-0.45,9.0399999999999991,-41.78]
[76,"ФССЦ-01.7.07.29-0221","Состав уплотнительный\n(кг)",-2.16,16.7,-348.46]
[77,"ФССЦ-14.2.02.07-0001","Материал огнезащитный терморасширяющийся, для покрытия электрических кабелей\n(кг)",5,47.6,2037.28]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,227906.22]
["Накладные расходы",null,null,null,null,80431.11]
["Сметная прибыль",null,null,null,null,42223.75]
["Итого по разделу 2 Монтажные работы. Система оповещения о пожаре.",null,null,null,null,350561.08]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,3938709.84]
["Накладные расходы",null,null,null,null,360349.82]
["Сметная прибыль",null,null,null,null,187862.62]
["ВСЕГО по смете",null,null,null,null,4486922.28]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 04-01-01"]
[]
["на Наружные сети электроснабжения. 1 этап, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Монтажные работы.  Наружные сети электроснабжения  1 этап"]
["траншея Т-6 (по типовому проекту А5-92) (длина 160м, число ниток - 4) ширина траншеи=0,7м глубина=0,9м"]
[1,"ФЕРм08-02-141-04","Кабель до 35 кВ в готовых траншеях без покрытий, масса 1 м: до 6 кг ( в земле)\n(100 м)",4.8,594.95000000000005,62373.7]
[null,null,"Накладные расходы 97% ФОТ (от 48 810,30)",null,null,47345.99]
[null,null,"Сметная прибыль 51% ФОТ (от 48 810,30)",null,null,24893.25]
[null,null,"Итого c накладными и см. прибылью",null,null,134612.94]
[2,"ФЕРм08-02-148-04","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 6 кг (в земле ПНД трубе)\n(100 м)",1.6,390.97,20168.61]
[null,null,"Накладные расходы 97% ФОТ (от 18 295,29)",null,null,17746.43]
[null,null,"Сметная прибыль 51% ФОТ (от 18 295,29)",null,null,9330.6]
[null,null,"Итого c накладными и см. прибылью",null,null,47245.64]
[3,"ФЕРм08-02-143-05","Покрытие кабеля, проложенного в траншее: лентой сигнальной\n(100 м)",1.6,6.27,357.04]
[null,null,"Накладные расходы 97% ФОТ (от 336,85)",null,null,326.74]
[null,null,"Сметная прибыль 51% ФОТ (от 336,85)",null,null,171.79]
[null,null,"Итого c накладными и см. прибылью",null,null,855.57]
[4,"ФССЦ-01.7.06.08-0012","Лента сигнальная полиэтиленовая ЛСЭ-300, длина 100 м, ширина 300 мм\n(шт)",2,376.94,2849.67]
[5,"ФЕРм08-02-142-01","Устройство постели при одном кабеле в траншее\n(100 м)",1.6,368.31,10770.33]
[null,null,"Накладные расходы 97% ФОТ (от 7 848,15)",null,null,7612.71]
[null,null,"Сметная прибыль 51% ФОТ (от 7 848,15)",null,null,4002.56]
[null,null,"Итого c накладными и см. прибылью",null,null,22385.599999999999]
[6,"ФЕРм08-02-142-02","На каждый последующий кабель добавлять к расценке 08-02-142-01\n(100 м)",4.8,29.13,5116.1400000000003]
[null,null,"Накладные расходы 97% ФОТ (от 4 864,43)",null,null,4718.5]
[null,null,"Сметная прибыль 51% ФОТ (от 4 864,43)",null,null,2480.86]
[null,null,"Итого c накладными и см. прибылью",null,null,12315.5]
[7,"ФССЦ-02.3.01.02-0013","Песок природный для строительных: работ очень мелкий с крупностью зерен размером свыше 1,25 мм-до 5% по массе\n(м3)",24,45.92,39807.129999999997]
[8,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.9","Кабель с медной жилой сеч. 1х240мм2мк\t ПвБПнг(А)-HF-ЗкВ\n(м)",652.79999999999995,402.29,2190199.7599999998]
["Кабель в щитовой"]
[9,"ФЕРм08-02-148-04","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 6 кг (Электрощитовой ТР№212)\n(100 м)",2.4,390.97,30252.92]
[null,null,"Накладные расходы 97% ФОТ (от 27 442,95)",null,null,26619.66]
[null,null,"Сметная прибыль 51% ФОТ (от 27 442,95)",null,null,13995.9]
[null,null,"Итого c накладными и см. прибылью",null,null,70868.479999999996]
[10,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.9","Кабель с медной жилой сеч. 1х240мм2мк\t ПвБПнг(А)-HF-ЗкВ\n(м)",244.8,402.29,821324.91]
["Кабель в цеху 1х240"]
[11,"ФЕРм08-02-147-13","Кабель до 35 кВ по установленным конструкциям и лоткам с креплением по всей длине, масса 1 м кабеля: до 6 кг (в сооружении Цех 417)\n(100 м)",6,513.94000000000005,103665.02]
[null,null,"Накладные расходы 97% ФОТ (от 96 567,02)",null,null,93670.01]
[null,null,"Сметная прибыль 51% ФОТ (от 96 567,02)",null,null,49249.18]
[null,null,"Итого c накладными и см. прибылью",null,null,246584.21]
[12,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.1-8","Кабель с медной жилой сеч. 1х240мм2мк\t ПвБПнг(А)-HF-ЗкВ\n(м)",612,402.29,2053312.27]
["Установка муфт на кабель 240х1"]
[13,"ФЕРм08-04-741-03","Муфта трехфазная концевая для кабеля с изоляцией из вулканизированного полиэтилена с применением термоусаживаемой перчатки напряжением 6 кВ, сечением до 1х240 мм2\n(компл)",8,295.39,64233.67]
[null,null,"Накладные расходы 126% ФОТ (от 53 214,05)",null,null,67049.7]
[null,null,"Сметная прибыль 68% ФОТ (от 53 214,05)",null,null,36185.550000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,167468.92000000001]
[14,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.11","Муфта концевая ПКВНтмОнг-3-240 на напряжение 3кВ, сечением жилы 240мм2 (для линий метрополитена)\n(шт)",8,636.63,42476.07]
["Кабель 1х240 по эстакаде"]
[15,"ФЕРм08-02-148-04","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 6 кг\n(100 м)",0.66,416.96,9057.14]
[null,null,"Накладные расходы 97% ФОТ (от 8 284,39)",null,null,8035.86]
[null,null,"Сметная прибыль 51% ФОТ (от 8 284,39)",null,null,4225.04]
[null,null,"Итого c накладными и см. прибылью",null,null,21318.04]
[16,"ФЕРм08-02-147-13","Кабель до 35 кВ по установленным конструкциям и лоткам с креплением по всей длине, масса 1 м кабеля: до 6 кг\n(100 м)",4.9400000000000004,480.47,78239.3]
[null,null,"Накладные расходы 97% ФОТ (от 72 395,29)",null,null,70223.429999999993]
[null,null,"Сметная прибыль 51% ФОТ (от 72 395,29)",null,null,36921.599999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,185384.33]
[17,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.9","Кабель с медной жилой сеч. 1х240мм2мк\t ПвБПнг(А)-HF-ЗкВ\n(м)",571.20000000000005,402.29,1916424.79]
["кабельные сети 6кВ (кабельная эстакада)"]
[18,"ФЕРм08-02-147-14","Кабель до 35 кВ по установленным конструкциям и лоткам с креплением по всей длине, масса 1 м кабеля: до 9 кг\n(100 м)",0.98,612.26,20311.79]
[null,null,"Накладные расходы 97% ФОТ (от 18 963,00)",null,null,18394.11]
[null,null,"Сметная прибыль 51% ФОТ (от 18 963,00)",null,null,9671.1299999999992]
[null,null,"Итого c накладными и см. прибылью",null,null,48377.03]
[19,"ФЕРм08-02-148-05","Кабель до 35 кВ в проложенных трубах, блоках и коробах, масса 1 м кабеля: до 9 кг\n(100 м)",0.02,511.42,345.33]
[null,null,"Накладные расходы 97% ФОТ (от 319,34)",null,null,309.76]
[null,null,"Сметная прибыль 51% ФОТ (от 319,34)",null,null,162.86000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,817.95]
[20,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.1","Кабельный держатель BHR-20 (025-4Омм) для крепления кабелей к сущ. эстакаде\t\tBHR2004\n(шт)",500,51.64,215332.61]
[21,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.9","Кабель с ал10м. жилами сеч. Зх150/35мм2 \tАПвВнг(А)-LS- 10кВ\n(м)",102,396.43,337235.37]
[22,"ФЕРм08-02-167-09","Муфта соединительная эпоксидная для 3-4-жильного кабеля напряжением: до 10 кВ, сечение жил до 185 мм2\n(шт)",2,175.07,11196.46]
[null,null,"Накладные расходы 97% ФОТ (от 9 262,20)",null,null,8984.33]
[null,null,"Сметная прибыль 51% ФОТ (от 9 262,20)",null,null,4723.72]
[null,null,"Итого c накладными и см. прибылью",null,null,24904.51]
[23,"Сч № ЮБ000083272 от 17 октября 2023 г. (ООО «МИНИМАКС») п.10","Муфта соединительная 10кВ  СПтп-10-А-150/240\n(шт)",2,2381.19,39718.22]
[24,"ФЕРм08-01-087-03","Металлические конструкции\n(т)",0.1,13075.72,14165.46]
[null,null,"Накладные расходы 97% ФОТ (от 2 867,88)",null,null,2781.84]
[null,null,"Сметная прибыль 51% ФОТ (от 2 867,88)",null,null,1462.62]
[null,null,"Итого c накладными и см. прибылью",null,null,18409.919999999998]
["подъем на эстакаду"]
[25,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",0.5,184.24,3789.61]
[null,null,"Накладные расходы 97% ФОТ (от 3 600,13)",null,null,3492.13]
[null,null,"Сметная прибыль 51% ФОТ (от 3 600,13)",null,null,1836.07]
[null,null,"Итого c накладными и см. прибылью",null,null,9117.81]
[26,"ФССЦ-24.3.04.04-0004","Трубы гофрированные полимерные с профилированной стенкой электротехнические, номинальный внутренний диаметр 90 мм\n(м)",51,12.85,12740]
[27,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.2","Кабельная стяжка усиленная неразъёмная \tКСС 8x300\n(упак)",1,61.41,512.12]
["Кабеленесущие конструкции для линии 825В \"Л1\" до Распределительного пункта №1"]
[28,"ФЕРм08-04-750-02","Лотки лестничного типа на болтовых соединениях\n(т)",0.189,2564.5300000000002,19126.93]
[null,null,"Накладные расходы 126% ФОТ (от 18 457,59)",null,null,23256.560000000001]
[null,null,"Сметная прибыль 68% ФОТ (от 18 457,59)",null,null,12551.16]
[null,null,"Итого c накладными и см. прибылью",null,null,54934.65]
[29,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.3","LL5040HDZ  Лестничный лоток 50х400 плюс, L 3000, горячеоцинкованный (вес 2,8 кг/шт)\n(м)",80,129.57,86446]
[30,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.4","LE5004HDZ Угол вертикальный шарнирный 50х400 универсальный, горячеоцинкованный (вес 2,57кг/шт)\n(шт)",2,678.16,11311.7]
[31,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.5","LC5640HDZ Угол горизонтальный 90º 50x400 R600, горячеоцинкованный (вес 6,3 кг/шт)\n(шт)",2,752.99,12559.88]
[32,"ФЕРм08-02-152-04","Стойка сборных кабельных конструкций (без полок), масса: до 1,6 кг\n(100 шт)",0.6,477.4,7828.54]
[null,null,"Накладные расходы 97% ФОТ (от 6 620,18)",null,null,6421.57]
[null,null,"Сметная прибыль 51% ФОТ (от 6 620,18)",null,null,3376.29]
[null,null,"Итого c накладными и см. прибылью",null,null,17626.400000000001]
[33,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.6","BST4150HDZ Траверса для подвеса лотка шириной до 500 мм, горячеоцинкованная (вес 1,51кг/шт)\n(шт)",60,101.66,50871.35]
[34,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.7","LP1000 Прижим кабельного лотка (вес 0,028кг/шт)\n(шт)",164,16.3,22297.919999999998]
[35,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.8","LG5000HDZ Соединитель горизонтальный, GTO 50L, горячеоцинкованный (вес 0,081кг/шт)\n(шт)",16,25.34,3381.34]
[36,"ФЕРм08-04-750-01","Опорные конструкции на болтовых соединениях (подвесы, консоли, профили, опоры, кронштейны и т.п.)\n(т)",1.4E-2,5523.59,1699.12]
[null,null,"Накладные расходы 126% ФОТ (от 1 515,71)",null,null,1909.79]
[null,null,"Сметная прибыль 68% ФОТ (от 1 515,71)",null,null,1030.68]
[null,null,"Итого c накладными и см. прибылью",null,null,4639.59]
[37,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.9","BMM1050HDZ Крепление к стене TM 500 для вертикального монтажа осн.500, горячеоцинкованное (0,7кг/шт)\n(шт)",20,147.09,24534.18]
[38,"КП №201/3782060887 от 04.10.2023 г (ЭТМ) п.1","Шпильки резьбовая М10-1000\n(шт.)",122,43.42,44183.78]
[39,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.10","Винт с квадратным подголовником М6х10 М6х10 СМ010610HDZ\n(шт.)",116,0.71,685.73]
[40,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.11","Гайка шестигранная М6 М6 СМ110600HDZ\n(шт.)",116,0.59,574.79999999999995]
[41,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.12","Шайба стопорная М6 М6 СМ220600HDZ\n(шт.)",116,0.36,352.95]
[42,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.13","Гайка с насечкой, препятств. откручивани10 М6 СМ100600HDZ\n(шт.)",164,0.74,1012.25]
[43,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.14","Винт с гл. головкой и квадрат, подголовником М6х20 СМ010620HDZ\n(шт.)",164,1.27,1739.35]
[44,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.15","Гайка шестигранная М10 М10 СМ111000HDZ\n(шт.)",244,1.38,2799.93]
[45,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.16","Шайба кузовная М10 М10 СМ121000HDZ\n(шт.)",244,1.01,2057.5300000000002]
[46,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.17","Стальной забивной анкер М10 М10 СМ401040HDZ\n(шт.)",122,4.83,4910.49]
[47,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.18","Стандартный анкер с болтом М8 М8 СМ430850\n(шт.)",42,7.69,2694.57]
["Кабеленесущие конструкции для линии 825В \"Л2\" до Распределительного пункта №2"]
[48,"ФЕРм08-04-750-02","Лотки лестничного типа на болтовых соединениях\n(т)",0.12,2564.5300000000002,12144.08]
[null,null,"Накладные расходы 126% ФОТ (от 11 719,10)",null,null,14766.07]
[null,null,"Сметная прибыль 68% ФОТ (от 11 719,10)",null,null,7968.99]
[null,null,"Итого c накладными и см. прибылью",null,null,34879.14]
[49,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.3","Лоток лестничный, горячеоцинкованный 50x400x3000 LL5040HDZ  (вес 2,8 кг/шт)\n(м)",60,129.57,64834.5]
[50,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.4","Ответвитель вертикальный шарнирный LE, 50x400 LE5004HDZ (вес 2,57кг/шт)\n(шт.)",2,678.16,11311.7]
[51,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.5","Ответвитель горизонтальный 90° LC90, 50x400 R=600 LC5640HDZ (вес 6,3 кг/шт)\n(шт.)",2,752.99,12559.88]
[52,"ФЕРм08-02-152-04","Стойка сборных кабельных конструкций (без полок), масса: до 1,6 кг\n(100 шт)",0.28000000000000003,477.4,3653.32]
[null,null,"Накладные расходы 97% ФОТ (от 3 089,42)",null,null,2996.74]
[null,null,"Сметная прибыль 51% ФОТ (от 3 089,42)",null,null,1575.6]
[null,null,"Итого c накладными и см. прибылью",null,null,8225.66]
[53,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.6","Траверса одиночная 41x41 для лотка с основ.500  BST4150HDZ (вес 1,51кг/шт)\n(шт.)",28,101.66,23739.96]
[54,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.7","Прижим кабельного лотка  LP1000HDZL (вес 0,028кг/шт)\n(шт.)",100,16.3,13596.29]
[55,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.8","Пластина соединительная GTO L 50 LG5000HDZL  (вес 0,081кг/шт)\n(шт.)",12,25.34,2536]
[56,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.9","Скоба ТМ для лотка с основ. 500 мм ТМ L=500 BMM1050HDZ\n(шт.)",20,147.09,24534.18]
[57,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.10","Винт с квадратным подголовником М6х10 М6х10 СМ010610HDZ\n(шт.)",86,0.71,508.38]
[58,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.11","Гайка шестигранная М6 М6 СМ110600HDZ\n(шт.)",86,0.59,426.14]
[59,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.12","Шайба стопорная М6 М6 СМ220600HDZ\n(шт.)",86,0.36,261.67]
[60,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.13","Гайка с насечкой, препятств. откручивани10 М6 СМ100600HDZ\n(шт.)",96,0.74,592.53]
[61,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.14","Винт с гл. головкой и квадрат, подголовником М6х20 СМ010620HDZ\n(шт.)",96,1.27,1018.16]
[62,"КП №201/3782060887 от 04.10.2023 г (ЭТМ) п.1","Шпильки резьбовая М10-1000\n(шт.)",54,43.42,19556.759999999998]
[63,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.15","Гайка шестигранная М10 М10 СМ111000HDZ\n(шт.)",110,1.38,1262.26]
[64,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.16","Шайба кузовная М10 М10 СМ121000HDZ\n(шт.)",110,1.01,927.57]
[65,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.17","Стальной забивной анкер М10 М10 СМ401040HDZ\n(шт.)",56,4.83,2253.9899999999998]
[66,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.18","Стандартный анкер с болтом М8 М8 СМ430850\n(шт.)",42,7.69,2694.57]
["Кабеленесущие конструкции для линии 6кВ \"ТП29\" до места врезки в существующую кабельную линию"]
[67,"ФЕРм08-04-750-02","Лотки лестничного типа на болтовых соединениях\n(т)",0.111,2564.5300000000002,11233.28]
[null,null,"Накладные расходы 126% ФОТ (от 10 840,18)",null,null,13658.63]
[null,null,"Сметная прибыль 68% ФОТ (от 10 840,18)",null,null,7371.32]
[null,null,"Итого c накладными и см. прибылью",null,null,32263.23]
[68,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.19","Лоток лестничный, горячеоцинкованный 50x200x3000 L5020HDZ (вес 2,24кг/шт)\n(м)",60,103.83,51956.27]
[69,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.20","Ответвитель вертикальный шарнирный LE, 50x200 LE5002HDZ (вес 3,216кг/шт)\n(шт.)",1,644.51,5375.23]
[70,"ФЕРм08-02-152-04","Стойка сборных кабельных конструкций (без полок), масса: до 1,6 кг\n(100 шт)",0.4,477.4,5219.0200000000004]
[null,null,"Накладные расходы 97% ФОТ (от 4 413,45)",null,null,4281.05]
[null,null,"Сметная прибыль 51% ФОТ (от 4 413,45)",null,null,2250.86]
[null,null,"Итого c накладными и см. прибылью",null,null,11750.93]
[71,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.21","Траверса одиночная 41x41 для лотка с основ.400  BST4140HDZ (вес 1,51кг/шт)\n(шт.)",40,83.5,27856.75]
[72,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.7","Прижим кабельного лотка  LP1000HDZL (вес 0,028кг/шт)\n(шт.)",80,16.3,10877.03]
[73,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.8","Пластина соединительная             . GTO L 50 LG5000HDZL  (вес 0,081кг/шт)\n(шт.)",4,25.34,845.33]
[74,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.10","Винт с квадратным подголовником М6х10 М6х10 СМ010610HDZ\n(шт.)",54,0.71,319.22000000000003]
[75,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.11","Гайка шестигранная М6 М6 СМ110600HDZ\n(шт.)",54,0.59,267.58]
[76,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.12","Шайба стопорная М6 М6 СМ220600HDZ\n(шт.)",54,0.36,164.3]
[77,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.13","Гайка с насечкой, препятств. откручивани10 М6 СМ100600HDZ\n(шт.)",82,0.74,506.12]
[78,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.14","Винт с гл. головкой и квадрат, подголовником М6х20 СМ010620HDZ\n(шт.)",82,1.27,869.68]
[79,"КП №201/3782060887 от 04.10.2023 г (ЭТМ) п.1","Шпильки резьбовая М10-1000\n(шт.)",82,43.42,29697.3]
[80,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.15","Гайка шестигранная М10 М10 СМ111000HDZ\n(шт.)",164,1.38,1881.92]
[81,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.16","Шайба кузовная М10 М10 СМ121000HDZ\n(шт.)",164,1.01,1382.93]
[82,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.17","Стальной забивной анкер М10 М10 СМ401040HDZ\n(шт.)",82,4.83,3300.49]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,8757208.1699999999]
["Накладные расходы",null,null,null,null,444601.61]
["Сметная прибыль",null,null,null,null,235437.65]
["Итого по разделу 1 Монтажные работы.  Наружные сети электроснабжения  1 этап",null,null,null,null,9437247.4299999997]
["Раздел 2. Строительные работы. Наружные сети электроснабжения 6кВ                 1601-ПОС-ВОР"]
["траншея Т-6 (по типовому проекту А5-92) (длина 160м, число ниток - 4) ширина траншеи=0,7м глубина=0,9м"]
[83,"ФЕР01-01-014-14","Разработка грунта с погрузкой в автомобили-самосвалы экскаваторами импортного производства с ковшом вместимостью 0,15 м3, группа грунтов: 2\n(1000 м3)",8.9599999999999999E-2,17962.37,22551.200000000001]
[null,null,"Накладные расходы 92% ФОТ (от 14 375,29)",null,null,13225.27]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 14 375,29)",null,null,5620.74]
[null,null,"Итого c накладными и см. прибылью",null,null,41397.21]
[84,"ФЕР01-02-057-02","Разработка грунта вручную в траншеях глубиной до 2 м без креплений с откосами, группа грунтов: 2\n(100 м3)",0.112,1989.19,9579.93]
[null,null,"Накладные расходы 89% ФОТ (от 9 579,93)",null,null,8526.14]
[null,null,"Сметная прибыль 40%*0.85 ФОТ (от 9 579,93)",null,null,3257.18]
[null,null,"Итого c накладными и см. прибылью",null,null,21363.25]
[85,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",0.06,616.41,779.64]
[null,null,"Накладные расходы 92% ФОТ (от 310,22)",null,null,285.39999999999998]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 310,22)",null,null,121.3]
[null,null,"Итого c накладными и см. прибылью",null,null,1186.3399999999999]
[86,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.6,509.86,6253.53]
[null,null,"Накладные расходы 92% ФОТ (от 4 825,49)",null,null,4439.45]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 4 825,49)",null,null,1886.77]
[null,null,"Итого c накладными и см. прибылью",null,null,12579.75]
[87,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",0.14599999999999999,915.98,5750.49]
[null,null,"Накладные расходы 89% ФОТ (от 5 750,49)",null,null,5117.9399999999996]
[null,null,"Сметная прибыль 40%*0.85 ФОТ (от 5 750,49)",null,null,1955.17]
[null,null,"Итого c накладными и см. прибылью",null,null,12823.6]
["Прокладка трубы"]
[88,"ФЕРм08-02-231-05","Прокладка труб гофрированных ПВХ в земле для защиты одного кабеля диаметром: 110 мм\n(100 м)",0.22,65.069999999999993,584.77]
[null,null,"Накладные расходы 97% ФОТ (от 569,42)",null,null,552.34]
[null,null,"Сметная прибыль 51% ФОТ (от 569,42)",null,null,290.39999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,1427.51]
[89,"ФЕРм08-02-231-10","За каждую последующую трубу добавлять: к расценке 08-02-231-05\n(100 м)",1.56,47.5,2967.91]
[null,null,"Накладные расходы 97% ФОТ (от 2 878,54)",null,null,2792.18]
[null,null,"Сметная прибыль 51% ФОТ (от 2 878,54)",null,null,1468.06]
[null,null,"Итого c накладными и см. прибылью",null,null,7228.15]
[90,"ФЕРм08-02-409-09","Труба гофрированная ПВХ для защиты проводов и кабелей по установленным конструкциям, по стенам, колоннам, потолкам, основанию пола\n(100 м)",0.22,184.24,1667.43]
[null,null,"Накладные расходы 97% ФОТ (от 1 584,06)",null,null,1536.54]
[null,null,"Сметная прибыль 51% ФОТ (от 1 584,06)",null,null,807.87]
[null,null,"Итого c накладными и см. прибылью",null,null,4011.84]
[91,"КП №201/3781984145 от 04.10.2023 г. (ЭТМ) п.22","Труба жёсткая из полиэтилена низкого давления (ПНД) в комплекте с соединительной муфтой, с условным проходом dy= 100мм 160911\n(м)",200,35.35,58957.84]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,109092.74]
["Накладные расходы",null,null,null,null,36475.25]
["Сметная прибыль",null,null,null,null,15407.47]
["Итого по разделу 2 Строительные работы. Наружные сети электроснабжения 6кВ                 1601-ПОС-ВОР",null,null,null,null,160975.46]
["Раздел 3. Демонтаж существующей кабельной трассы"]
[92,"ФЕР01-01-014-05","Разработка грунта с погрузкой на автомобили-самосвалы экскаваторами с ковшом вместимостью: 0,25 м3, группа грунтов 2\n(1000 м3)",3.5000000000000003E-2,5470.35,3009.84]
[null,null,"Накладные расходы 92% ФОТ (от 1 668,20)",null,null,1534.74]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 1 668,20)",null,null,652.27]
[null,null,"Итого c накладными и см. прибылью",null,null,5196.8500000000004]
[93,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",3.5000000000000003E-2,410.94,303.19]
[null,null,"Накладные расходы 92% ФОТ (от 120,64)",null,null,110.99]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 120,64)",null,null,47.17]
[null,null,"Итого c накладными и см. прибылью",null,null,461.35]
[94,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.35,348.46,2560.61]
[null,null,"Накладные расходы 92% ФОТ (от 2 005,26)",null,null,1844.84]
[null,null,"Сметная прибыль 46%*0.85 ФОТ (от 2 005,26)",null,null,784.06]
[null,null,"Итого c накладными и см. прибылью",null,null,5189.51]
[95,"ФЕРр67-3-1","Демонтаж кабеля\n(100 м)",1,75.5,3239.29]
[null,null,"Накладные расходы 91% ФОТ (от 3 239,19)",null,null,2947.66]
[null,null,"Сметная прибыль 48% ФОТ (от 3 239,19)",null,null,1554.81]
[null,null,"Итого c накладными и см. прибылью",null,null,7741.76]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,9112.93]
["Накладные расходы",null,null,null,null,6438.23]
["Сметная прибыль",null,null,null,null,3038.3]
["Итого по разделу 3 Демонтаж существующей кабельной трассы",null,null,null,null,18589.46]
["Раздел 4. Разборка и восстановление дорожного покрытия  ( 12 м2)"]
[96,"ФЕР27-03-008-04","Разборка покрытий и оснований: асфальтобетонных\n(100 м3)",2.64E-2,5786.87,2974.49]
[null,null,"Накладные расходы 147% ФОТ (от 2 223,30)",null,null,3268.25]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 2 223,30)",null,null,2532.34]
[null,null,"Итого c накладными и см. прибылью",null,null,8775.08]
[97,"ФЕР27-03-008-02","Разборка покрытий и оснований: щебеночных\n(100 м3)",5.3999999999999999E-2,510.77,560.61]
[null,null,"Накладные расходы 147% ФОТ (от 356,24)",null,null,523.66999999999996]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 356,24)",null,null,405.76]
[null,null,"Итого c накладными и см. прибылью",null,null,1490.04]
[98,"ФЕР27-04-001-01","Устройство подстилающих и выравнивающих слоев оснований: из песка\n(100 м3)",3.5999999999999997E-2,3390.48,1110.49]
[null,null,"Накладные расходы 147% ФОТ (от 443,83)",null,null,652.42999999999995]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 443,83)",null,null,505.52]
[null,null,"Итого c накладными и см. прибылью",null,null,2268.44]
[99,"ФССЦ-02.3.01.02-0013","Песок природный для строительных: работ очень мелкий с крупностью зерен размером свыше 1,25 мм-до 5% по массе\n(м3)",3.96,45.92,6568.18]
[100,"ФЕР27-04-001-04","Устройство подстилающих и выравнивающих слоев оснований: из щебня\n(100 м3)",1.7999999999999999E-2,5459.07,859.01]
[null,null,"Накладные расходы 147% ФОТ (от 341,26)",null,null,501.65]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 341,26)",null,null,388.7]
[null,null,"Итого c накладными и см. прибылью",null,null,1749.36]
[101,"ФССЦ-02.2.05.04-1802","Щебень М 300, фракция 40-80(70) мм, группа 2\n(м3)",2.2679999999999998,128.51,4199.95]
[102,"ФЕР27-06-026-01","Розлив вяжущих материалов\n(т)",0.01,39.1,4.97]
[null,null,"Накладные расходы 147% ФОТ (от 3,07)",null,null,4.51]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 3,07)",null,null,3.5]
[null,null,"Итого c накладными и см. прибылью",null,null,12.98]
[103,"ФССЦ-01.2.01.01-0001","Битумы нефтяные дорожные жидкие МГ, СГ\n(т)",1.03E-2,1487.6,341.53]
[104,"ФЕР27-06-029-01","Устройство покрытия из горячих асфальтобетонных смесей асфальтоукладчиками второго типоразмера, толщина слоя 4 см\n(1000 м2)",1.2E-2,8536.1299999999992,785.05]
[null,null,"Накладные расходы 147% ФОТ (от 215,06)",null,null,316.14]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 215,06)",null,null,244.95]
[null,null,"Итого c накладными и см. прибылью",null,null,1346.14]
[105,"ФЕР27-06-030-01","При изменении толщины покрытия на 0,5 см добавлять или исключать: к расценке 27-06-029-01 (до толщ. 14см)\n(1000 м2)",1.2E-2,5222.3999999999996,416.34]
[null,null,"Накладные расходы 147% ФОТ (от 95,35)",null,null,140.16]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 95,35)",null,null,108.6]
[null,null,"Итого c накладными и см. прибылью",null,null,665.1]
[106,"ФССЦ-04.2.01.01-0042","Смеси асфальтобетонные плотные крупнозернистые тип Б марка II\n(т)",4.62,478.23,20238.310000000001]
[107,"ФЕР27-06-026-01","Розлив вяжущих материалов\n(т)",4.0000000000000001E-3,39.1,1.99]
[null,null,"Накладные расходы 147% ФОТ (от 1,23)",null,null,1.81]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 1,23)",null,null,1.4]
[null,null,"Итого c накладными и см. прибылью",null,null,5.2]
[108,"ФССЦ-01.2.01.01-0001","Битумы нефтяные дорожные жидкие МГ, СГ\n(т)",4.1200000000000004E-3,1487.6,136.61000000000001]
[109,"ФЕР27-06-029-01","Устройство покрытия из горячих асфальтобетонных смесей асфальтоукладчиками второго типоразмера, толщина слоя 4 см\n(1000 м2)",1.2E-2,8536.1299999999992,785.05]
[null,null,"Накладные расходы 147% ФОТ (от 215,06)",null,null,316.14]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 215,06)",null,null,244.95]
[null,null,"Итого c накладными и см. прибылью",null,null,1346.14]
[110,"ФЕР27-06-030-01","При изменении толщины покрытия на 0,5 см добавлять или исключать: к расценке 27-06-029-01 (до толщ. 8см)\n(1000 м2)",1.2E-2,2088.96,166.54]
[null,null,"Накладные расходы 147% ФОТ (от 38,14)",null,null,56.07]
[null,null,"Сметная прибыль 134%*0.85 ФОТ (от 38,14)",null,null,43.44]
[null,null,"Итого c накладными и см. прибылью",null,null,266.05]
[111,"ФССЦ-04.2.01.01-0048","Смеси асфальтобетонные плотные мелкозернистые тип Б марка I\n(т)",2.65,491.01,10071.11]
[112,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",11.79,3.28,722.76]
[113,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",11.79,50.78,5454.12]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,55397.11]
["Накладные расходы",null,null,null,null,5780.83]
["Сметная прибыль",null,null,null,null,4479.16]
["Итого по разделу 4 Разборка и восстановление дорожного покрытия  ( 12 м2)",null,null,null,null,65657.100000000006]
["Раздел 5. Благоустройство и восставновление газона   (60,0 м2)"]
[114,"ФЕР47-01-046-03","Подготовка почвы для устройства партерного и обыкновенного газона с внесением растительной земли слоем 15 см: механизированным способом\n(100 м2)",1.2E-2,2335.0500000000002,470.5]
[null,null,"Накладные расходы 103% ФОТ (от 151,94)",null,null,156.5]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 151,94)",null,null,92.99]
[null,null,"Итого c накладными и см. прибылью",null,null,719.99]
[115,"ФЕР47-01-046-06\nприм.","Посев газонов партерных, мавританских и обыкновенных вручную\n(100 м2)",0.6,537.79999999999995,5402.77]
[null,null,"Накладные расходы 103% ФОТ (от 2 811,42)",null,null,2895.76]
[null,null,"Сметная прибыль 72%*0.85 ФОТ (от 2 811,42)",null,null,1720.59]
[null,null,"Итого c накладными и см. прибылью",null,null,10019.120000000001]
[116,"ФССЦ-16.2.02.01-0010","Газон  УНИВЕРСАЛЬНЫЙ-АЛЬТЕРНАТИВНЫЙ\n(кг)",1.2,36.869999999999997,436.69]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,6309.96]
["Накладные расходы",null,null,null,null,3052.26]
["Сметная прибыль",null,null,null,null,1813.58]
["Итого по разделу 5 Благоустройство и восставновление газона   (60,0 м2)",null,null,null,null,11175.8]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,8937120.9100000001]
["Накладные расходы",null,null,null,null,496348.18]
["Сметная прибыль",null,null,null,null,260176.16]
["ВСЕГО по смете",null,null,null,null,10101069.93]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 06-01-01"]
[]
["на Наружные сети канализации. 1 этап, АО «МЕТРОВАГОНМАШ»"]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Наружные сети канализации    -К1- бытовая канализация."]
[1,"ФЕР23-01-001-01","Устройство основания под трубопроводы: песчаного\n(10 м3)",0.61,158.19999999999999,3767.43]
[null,null,"Накладные расходы 117% ФОТ (от 3 304,55)",null,null,3866.32]
[null,null,"Сметная прибыль 74% ФОТ (от 3 304,55)",null,null,2445.37]
[null,null,"Итого c накладными и см. прибылью",null,null,10079.120000000001,{"$f":"'ВСЕ СМЕТЫ КДС'!F9054/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":235.4435917040075}]
[2,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",6.71,59.99,4991.41,{"$f":"F9055/$D$9060*1.2*1.0224*1.0192","v":116.59703407314329}]
[3,"ФЕР23-01-030-03","Укладка трубопроводов канализации из полиэтиленовых труб диаметром: 225 мм\n(100 м)",0.53,2294.87,22149.919999999998]
[null,null,"Накладные расходы 117% ФОТ (от 15 429,37)",null,null,18052.36]
[null,null,"Сметная прибыль 74% ФОТ (от 15 429,37)",null,null,11417.73]
[null,null,"Итого c накладными и см. прибылью",null,null,51620.01,{"$f":"'ВСЕ СМЕТЫ КДС'!F9059/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":1205.8196110569954}]
[4,"ФССЦ-24.3.02.03-0002","Трубы дренажная гофрированная двухслойная полипропиленовые, SN16, диаметр 160 мм\n(м)",53.53,112.41,45671.360000000001,{"$f":"F9060/$D$9060*1.2*1.0224*1.0192","v":1066.8618923484132}]
[5,"ФЕР23-04-008-01","Присоединение канализационных трубопроводов к существующей сети в грунтах: сухих\n(шт)",1,262.72000000000003,9988.0499999999993,{"$f":"F9061/$D$9060*1.2*1.0224*1.0192","v":233.31623853265083}]
[null,null,"Накладные расходы 117% ФОТ (от 9 529,42)",null,null,11149.42]
[null,null,"Сметная прибыль 74% ФОТ (от 9 529,42)",null,null,7051.77]
[null,null,"Итого c накладными и см. прибылью",null,null,28189.24,{"$f":"'ВСЕ СМЕТЫ КДС'!F9064/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":658.48763711576771}]
["засыпка труб сверху песчаным грунтом толщ.0,3м"]
[6,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",0.18,915.98,7454.02]
[null,null,"Накладные расходы 89% ФОТ (от 7 454,02)",null,null,6634.08]
[null,null,"Сметная прибыль 40% ФОТ (от 7 454,02)",null,null,2981.61]
[null,null,"Итого c накладными и см. прибылью",null,null,17069.71,{"$f":"'ВСЕ СМЕТЫ КДС'!F9069/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":398.74054795912872}]
[7,"ФССЦ-02.1.01.02-0003","Грунт песчаный (пескогрунт)\n(м3)",19.8,44.94,34017.51,{"$f":"F9070/$D$9060*1.2*1.0224*1.0192","v":794.63333457950614}]
[8,"ФЕР22-01-015-01","Укладка стальных неразрезных кожухов (футляров) в открытых траншеях диаметром: 300 мм\n(100 м)",0.5,2376.4499999999998,19948.64]
[null,null,"Накладные расходы 117% ФОТ (от 14 298,61)",null,null,16729.37]
[null,null,"Сметная прибыль 74% ФОТ (от 14 298,61)",null,null,10580.97]
[null,null,"Итого c накладными и см. прибылью",null,null,47258.98,{"$f":"'ВСЕ СМЕТЫ КДС'!F9074/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":1103.9479628646006}]
[9,"ФССЦ-23.5.02.02-0109","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 377 мм, толщина стенки 8 мм\n(м)",50.2,501.48,285476.52,{"$f":"F9075/$D$9060*1.2*1.0224*1.0192","v":6668.5997602926573}]
[10,"ФЕР22-02-009-09","Нанесение усиленной антикоррозионной изоляции из полимерных липких лент на стальные трубопроводы диаметром: 350 мм\n(км)",0.05,174923.86,57705.59]
[null,null,"Накладные расходы 117% ФОТ (от 11 792,49)",null,null,13797.21]
[null,null,"Сметная прибыль 74% ФОТ (от 11 792,49)",null,null,8726.44]
[null,null,"Итого c накладными и см. прибылью",null,null,80229.240000000005,{"$f":"'ВСЕ СМЕТЫ КДС'!F9079/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":1874.1180207481236}]
[11,"ФЕР22-02-012-09","Нанесение усиленной антикоррозионной изоляции из полимерных липких лент на стыки и фасонные части стальных трубопроводов диаметром: 350 мм\n(км)",0.05,14510.95,6543.91]
[null,null,"Накладные расходы 117% ФОТ (от 2 732,40)",null,null,3196.91]
[null,null,"Сметная прибыль 74% ФОТ (от 2 732,40)",null,null,2021.98]
[null,null,"Итого c накладными и см. прибылью",null,null,11762.8,{"$f":"'ВСЕ СМЕТЫ КДС'!F9083/'ВСЕ СМЕТЫ КДС'!D9060*1.2*1.0224*1.0192","v":274.77357948867547}]
[12,"ФССЦ-01.7.06.03-0002","Лента поливинилхлоридная для изоляции газонефтепродуктопроводов ПВХ-БК (липкая), толщина 0,4 мм\n(м2)",90.6,20.57,9001.39,{"$f":"F9084/$D$9060*1.2*1.0224*1.0192","v":210.26831627448982}]
[13,"ФЕР22-05-005-02","Протаскивание в футляр полиэтиленовых труб диаметром: 160 мм\n(100 м трубы, уложенной в футляр)",0.5,1733.72,27892.55]
[null,null,"Накладные расходы 117% ФОТ (от 22 831,45)",null,null,26712.799999999999]
[null,null,"Сметная прибыль 74% ФОТ (от 22 831,45)",null,null,16895.27]
[null,null,"Итого c накладными и см. прибылью",null,null,71500.62,{"$f":"'ВСЕ СМЕТЫ КДС'!F9088/'ВСЕ СМЕТЫ КДС'!$D$9060*1.2*1.0224*1.0192","v":1670.2214857907625}]
[14,"https://promstec.ru/oporno-napravlyayushhie-kolcza-rolikovie-onk-160/","ОПОРНО НАПРАВЛЯЮЩИЕ КОЛЬЦА РОЛИКОВЫЕ ОНК-160\n(шт)",25,47.1,9880.1200000000008,{"$f":"F9089/$D$9060*1.2*1.0224*1.0192","v":230.79504354215433}]
[15,"ФЕРр66-38-3","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: цементным раствором\n(м3)",4.5,622.48,27989.1]
[null,null,"Накладные расходы 104% ФОТ (от 7 690,23)",null,null,7997.84]
[null,null,"Сметная прибыль 60% ФОТ (от 7 690,23)",null,null,4614.1400000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,40601.08,{"$f":"'ВСЕ СМЕТЫ КДС'!F9093/'ВСЕ СМЕТЫ КДС'!$D$9060*1.2*1.0224*1.0192","v":948.42249147363498}]
[16,"ФЕРр66-38-2","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: бетоном/ подготовка внутри футляра\n(м3)",1.5,680.25,8723.19]
[null,null,"Накладные расходы 104% ФОТ (от 2 563,41)",null,null,2665.95]
[null,null,"Сметная прибыль 60% ФОТ (от 2 563,41)",null,null,1538.05]
[null,null,"Итого c накладными и см. прибылью",null,null,12927.19,{"$f":"'ВСЕ СМЕТЫ КДС'!F9097/'ВСЕ СМЕТЫ КДС'!$D$9060*1.2*1.0224*1.0192","v":301.973192524757}]
["КК1 (КСЛ-2)"]
[17,"ФЕР23-03-001-03","Устройство круглых сборных железобетонных канализационных колодцев диаметром: 1 м в сухих грунтах\n(10 м3)",0.159,8200.7000000000007,24467.02]
[null,null,"Накладные расходы 117% ФОТ (от 15 566,03)",null,null,18212.259999999998]
[null,null,"Сметная прибыль 74% ФОТ (от 15 566,03)",null,null,11518.86]
[null,null,"Итого c накладными и см. прибылью",null,null,54198.14,{"$f":"F9102*1.2*1.0224*1.0192","v":67771.310592061447}]
[18,"ФССЦ-08.1.02.06-0043","Люк чугунный тяжелый\n(шт)",1,569.52,6606.43,8260.9185376972819]
[19,"Цена поставщика","Кольцо опорное КО-7, объем 0,02 м3\n(шт)",1,86.96,729.63,912.35568872447993]
[20,"ФССЦ-05.1.01.09-0051","Кольцо стеновое смотровых колодцев КС7.3, бетон B15 (М200), объем 0,05 м3, расход арматуры 1,64 кг\n(шт)",1,78.56,1587.7,1985.3173896192002]
[21,"ФССЦ-05.1.06.09-0087","Плиты перекрытия ПП10-1, бетон B15, объем 0,10 м3, расход арматуры 8,38 кг\n(шт)",1,119.5,567.63,709.78504117247996]
[22,"ФССЦ-05.1.01.09-0056","Кольцо стеновое смотровых колодцев КС10.9, бетон B15 (М200), объем 0,24 м3, расход арматуры 5,66 кг\n(шт)",1,362.1,3436.33,4296.9110697676797]
[23,"ФССЦ-05.1.01.11-0044","Плита днища ПН10, бетон B15 (М200), объем 0,18 м3, расход арматуры 15,14 кг\n(шт)",1,215.48,1142.04,1428.0480390758401]
["КК2 (КСП-2)"]
[24,"ФЕР23-03-001-03","Устройство круглых сборных железобетонных канализационных колодцев диаметром: 1 м в сухих грунтах\n(10 м3)",0.15809999999999999,8200.7000000000007,24328.54]
[null,null,"Накладные расходы 117% ФОТ (от 15 477,92)",null,null,18109.169999999998]
[null,null,"Сметная прибыль 74% ФОТ (от 15 477,92)",null,null,11453.66]
[null,null,"Итого c накладными и см. прибылью",null,null,53891.37]
[25,"ФССЦ-08.1.02.06-0043","Люк чугунный тяжелый\n(шт)",1,569.52,6606.43]
[26,"Цена поставщика","Кольцо опорное КО-7 , объем 0,02 м3\n(шт)",1,86.96,729.63]
[27,"ФССЦ-05.1.06.09-0087","Плиты перекрытия ПП10-1, бетон B15, объем 0,10 м3, расход арматуры 8,38 кг\n(шт)",1,119.5,567.63]
[28,"Цена поставщика","Кольцо опорное КО-10, объем 0,041 м3\n(шт)",1,173.94,1459.34]
[29,"ФССЦ-05.1.01.09-0056","Кольцо стеновое смотровых колодцев КС10.9, бетон B15 (М200), объем 0,24 м3, расход арматуры 5,66 кг\n(шт)",1,362.1,3436.33]
[30,"ФССЦ-05.1.01.11-0044","Плита днища ПН10, бетон B15 (М200), объем 0,18 м3, расход арматуры 15,14 кг\n(шт)",1,215.48,1142.04]
[31,"ФЕР08-02-001-09","Кладка стен приямков и каналов\n(м3)",3.5000000000000001E-3,129.77000000000001,13.49]
[null,null,"Накладные расходы 110% ФОТ (от 11,95)",null,null,13.15]
[null,null,"Сметная прибыль 69% ФОТ (от 11,95)",null,null,8.25]
[null,null,"Итого c накладными и см. прибылью",null,null,34.89]
[32,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",1.4E-2,1752.6,205.86]
["КК3 (КСП-2)"]
[33,"ФЕР23-03-001-03","Устройство круглых сборных железобетонных канализационных колодцев диаметром: 1 м в сухих грунтах\n(10 м3)",0.16309999999999999,8200.7000000000007,25097.919999999998]
[null,null,"Накладные расходы 117% ФОТ (от 15 967,41)",null,null,18681.87]
[null,null,"Сметная прибыль 74% ФОТ (от 15 967,41)",null,null,11815.88]
[null,null,"Итого c накладными и см. прибылью",null,null,55595.67]
[34,"ФССЦ-08.1.02.06-0043","Люк чугунный тяжелый\n(шт)",1,569.52,6606.43]
[35,"Цена поставщика","Кольцо опорное КО-7,  объем 0,02 м3\n(шт)",1,86.96,729.63]
[36,"ФССЦ-05.1.01.09-0051","Кольцо стеновое смотровых колодцев КС7.3, бетон B15 (М200), объем 0,05 м3, расход арматуры 1,64 кг\n(шт)",1,78.56,1587.7]
[37,"ФССЦ-05.1.06.09-0087","Плиты перекрытия ПП10-1, бетон B15, объем 0,10 м3, расход арматуры 8,38 кг\n(шт)",1,119.5,567.63]
[38,"Цена поставщика","Кольцо опорное КО-10, объем 0,041 м3\n(шт)",1,173.94,1459.34]
[39,"ФССЦ-05.1.01.09-0056","Кольцо стеновое смотровых колодцев КС10.9, бетон B15 (М200), объем 0,24 м3, расход арматуры 5,66 кг\n(шт)",1,362.1,3436.33]
[40,"ФССЦ-05.1.01.11-0044","Плита днища ПН10, бетон B15 (М200), объем 0,18 м3, расход арматуры 15,14 кг\n(шт)",1,215.48,1142.04]
[41,"ФЕР08-02-001-09","Кладка стен приямков и каналов\n(м3)",3.5000000000000001E-3,129.77000000000001,13.49]
[null,null,"Накладные расходы 110% ФОТ (от 11,95)",null,null,13.15]
[null,null,"Сметная прибыль 69% ФОТ (от 11,95)",null,null,8.25]
[null,null,"Итого c накладными и см. прибылью",null,null,34.89]
[42,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",1.4E-2,1752.6,205.86]
["Колодец канализационный перепадной из кирпича и бетона Ду1500  КСПр1-2  ( 1 шт)  альбом ТПР 902-09-22.84.  AVI"]
[43,"ФЕР23-03-001-05","Устройство круглых сборных железобетонных канализационных колодцев диаметром: 1,5 м в сухих грунтах\n(10 м3)",0.3805,7198.15,45375.65]
[null,null,"Накладные расходы 117% ФОТ (от 26 019,67)",null,null,30443.01]
[null,null,"Сметная прибыль 74% ФОТ (от 26 019,67)",null,null,19254.560000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,95073.22]
[44,"ФССЦ-08.1.02.06-0043","Люк чугунный тяжелый\n(шт)",1,569.52,6606.43]
[45,"Цена поставщика","Кольцо опорное КО-7, объем 0,02 м3\n(шт)",1,86.96,729.63]
[46,"ФССЦ-05.1.01.09-0052","Кольцо стеновое смотровых колодцев КС7.6, бетон B15 (М200), объем 0,15 м3, расход арматуры 4,80 кг\n(шт)",1,234.87,3177.79]
[47,"ФССЦ-05.1.06.09-0003","Плиты перекрытия 1ПП15-2, бетон B15, объем 0,27 м3, расход арматуры 32,21 кг\n(шт)",1,387.63,1880.01]
[48,"ФССЦ-05.1.01.09-0063","Кольцо стеновое смотровых колодцев КС15.6, бетон B15 (М200), объем 0,265 м3, расход арматуры 4,94 кг\n(шт)",1,429.96,4828.45]
[49,"ФССЦ-05.1.01.09-0065","Кольцо стеновое смотровых колодцев КС15.9, бетон B15 (М200), объем 0,40 м3, расход арматуры 7,02 кг\n(шт)",1,647.77,5797.54]
[50,"ФССЦ-05.1.01.11-0044","Плита днища ПН10, бетон B15 (М200), объем 0,18 м3, расход арматуры 15,14 кг\n(шт)",1,215.48,1142.04]
[51,"ФЕР08-02-001-09","Кладка стен приямков и каналов\n(м3)",9.4999999999999998E-3,129.77000000000001,36.61]
[null,null,"Накладные расходы 110% ФОТ (от 32,43)",null,null,35.67]
[null,null,"Сметная прибыль 69% ФОТ (от 32,43)",null,null,22.38]
[null,null,"Итого c накладными и см. прибылью",null,null,94.66]
[52,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",3.7999999999999999E-2,1752.6,558.76]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,769206.06]
["Накладные расходы",null,null,null,null,196310.53]
["Сметная прибыль",null,null,null,null,122355.16]
["Итого по разделу 1 Наружные сети канализации    -К1- бытовая канализация.",null,null,null,null,1087871.75]
["Раздел 2. Наружные сети канализации.  -К3-производственная канализация нормативно-чистых стоков"]
[53,"ФЕР23-01-001-01","Устройство основания под трубопроводы: песчаного\n(10 м3)",0.152,158.19999999999999,938.77]
[null,null,"Накладные расходы 117% ФОТ (от 823,43)",null,null,963.41]
[null,null,"Сметная прибыль 74% ФОТ (от 823,43)",null,null,609.34]
[null,null,"Итого c накладными и см. прибылью",null,null,2511.52]
[54,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",1.6719999999999999,59.99,1243.76]
[55,"ФЕР23-01-030-03","Укладка трубопроводов канализации из полиэтиленовых труб диаметром: 225 мм\n(100 м)",0.13200000000000001,2294.87,5516.58]
[null,null,"Накладные расходы 117% ФОТ (от 3 842,78)",null,null,4496.05]
[null,null,"Сметная прибыль 74% ФОТ (от 3 842,78)",null,null,2843.66]
[null,null,"Итого c накладными и см. прибылью",null,null,12856.29]
[56,"ФССЦ-24.3.02.03-0002","Трубы дренажная гофрированная двухслойная полипропиленовые, SN16, диаметр 160 мм\n(м)",13.332000000000001,112.41,11374.75]
[57,"ФЕР23-04-008-01","Присоединение канализационных трубопроводов к существующей сети в грунтах: сухих\n(шт)",1,262.72000000000003,9988.0499999999993]
[null,null,"Накладные расходы 117% ФОТ (от 9 529,42)",null,null,11149.42]
[null,null,"Сметная прибыль 74% ФОТ (от 9 529,42)",null,null,7051.77]
[null,null,"Итого c накладными и см. прибылью",null,null,28189.24]
["засыпка труб сверху песчаным грунтом толщ.0,3м"]
[58,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",4.5999999999999999E-2,915.98,1904.92]
[null,null,"Накладные расходы 89% ФОТ (от 1 904,92)",null,null,1695.38]
[null,null,"Сметная прибыль 40% ФОТ (от 1 904,92)",null,null,761.97]
[null,null,"Итого c накладными и см. прибылью",null,null,4362.2700000000004]
[59,"ФССЦ-02.1.01.02-0003","Грунт песчаный (пескогрунт)\n(м3)",5.0599999999999996,44.94,8693.36]
[60,"ФЕР22-01-015-01","Укладка стальных неразрезных кожухов (футляров) в открытых траншеях диаметром: 300 мм\n(100 м)",0.12,2376.4499999999998,4787.68]
[null,null,"Накладные расходы 117% ФОТ (от 3 431,67)",null,null,4015.05]
[null,null,"Сметная прибыль 74% ФОТ (от 3 431,67)",null,null,2539.44]
[null,null,"Итого c накладными и см. прибылью",null,null,11342.17]
[61,"ФССЦ-23.5.02.02-0109","Трубы стальные электросварные прямошовные со снятой фаской из стали марок БСт2кп-БСт4кп и БСт2пс-БСт4пс, наружный диаметр 377 мм, толщина стенки 8 мм\n(м)",12.048,501.48,68514.36]
[62,"ФЕР22-02-009-09","Нанесение усиленной антикоррозионной изоляции из полимерных липких лент на стальные трубопроводы диаметром: 350 мм\n(км)",1.2E-2,174923.86,13849.33]
[null,null,"Накладные расходы 117% ФОТ (от 2 830,19)",null,null,3311.32]
[null,null,"Сметная прибыль 74% ФОТ (от 2 830,19)",null,null,2094.34]
[null,null,"Итого c накладными и см. прибылью",null,null,19254.990000000002]
[63,"ФЕР22-02-012-09","Нанесение усиленной антикоррозионной изоляции из полимерных липких лент на стыки и фасонные части стальных трубопроводов диаметром: 350 мм\n(км)",1.2E-2,14510.95,1570.54]
[null,null,"Накладные расходы 117% ФОТ (от 655,77)",null,null,767.25]
[null,null,"Сметная прибыль 74% ФОТ (от 655,77)",null,null,485.27]
[null,null,"Итого c накладными и см. прибылью",null,null,2823.06]
[64,"ФССЦ-01.7.06.03-0002","Лента поливинилхлоридная для изоляции газонефтепродуктопроводов ПВХ-БК (липкая), толщина 0,4 мм\n(м2)",21.744,20.57,2160.33]
[65,"ФЕР22-05-005-02","Протаскивание в футляр полиэтиленовых труб диаметром: 160 мм\n(100 м трубы, уложенной в футляр)",0.12,1733.72,6694.21]
[null,null,"Накладные расходы 117% ФОТ (от 5 479,54)",null,null,6411.06]
[null,null,"Сметная прибыль 74% ФОТ (от 5 479,54)",null,null,4054.86]
[null,null,"Итого c накладными и см. прибылью",null,null,17160.13]
[66,"https://promstec.ru/oporno-napravlyayushhie-kolcza-rolikovie-onk-160/","ОПОРНО НАПРАВЛЯЮЩИЕ КОЛЬЦА РОЛИКОВЫЕ ОНК-160\n(шт)",25,47.1,9880.1200000000008]
[67,"ФЕРр66-38-3","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: цементным раствором\n(м3)",1.1000000000000001,622.48,6841.79]
[null,null,"Накладные расходы 104% ФОТ (от 1 879,83)",null,null,1955.02]
[null,null,"Сметная прибыль 60% ФОТ (от 1 879,83)",null,null,1127.9000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,9924.7099999999991]
[68,"ФЕРр66-38-2","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: бетоном/ подготовка внутри футляра\n(м3)",0.36,680.25,2093.56]
[null,null,"Накладные расходы 104% ФОТ (от 615,21)",null,null,639.82000000000005]
[null,null,"Сметная прибыль 60% ФОТ (от 615,21)",null,null,369.13]
[null,null,"Итого c накладными и см. прибылью",null,null,3102.51]
["КЛ1"]
["колодец канализационный Ду1000 КСП-2 ( 1 шт)   альбом ТПР 902-09-22.84.AII"]
[69,"ФЕР23-03-001-03","Устройство круглых сборных железобетонных канализационных колодцев диаметром: 1 м в сухих грунтах\n(10 м3)",0.159,8200.7000000000007,24467.02]
[null,null,"Накладные расходы 117% ФОТ (от 15 566,03)",null,null,18212.259999999998]
[null,null,"Сметная прибыль 74% ФОТ (от 15 566,03)",null,null,11518.86]
[null,null,"Итого c накладными и см. прибылью",null,null,54198.14]
[70,"ФССЦ-08.1.02.06-0043","Люк чугунный тяжелый\n(шт)",1,569.52,6606.43]
[71,"Цена поставщика","Кольцо опорное КО-7, объем 0,02 м3\n(шт)",1,86.96,729.63]
[72,"ФССЦ-05.1.01.09-0051","Кольцо стеновое смотровых колодцев КС7.3, бетон B15 (М200), объем 0,05 м3, расход арматуры 1,64 кг\n(шт)",1,78.56,1587.7]
[73,"ФССЦ-05.1.06.09-0087","Плиты перекрытия ПП10-1, бетон B15, объем 0,10 м3, расход арматуры 8,38 кг\n(шт)",1,119.5,567.63]
[74,"ФССЦ-05.1.01.09-0056","Кольцо стеновое смотровых колодцев КС10.9, бетон B15 (М200), объем 0,24 м3, расход арматуры 5,66 кг\n(шт)",1,362.1,3436.33]
[75,"ФССЦ-05.1.01.11-0044","Плита днища ПН10, бетон B15 (М200), объем 0,18 м3, расход арматуры 15,14 кг\n(шт)",1,215.48,1142.04]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,194588.89]
["Накладные расходы",null,null,null,null,53616.05]
["Сметная прибыль",null,null,null,null,33456.519999999997]
["Итого по разделу 2 Наружные сети канализации.  -К3-производственная канализация нормативно-чистых стоков",null,null,null,null,281661.46000000002]
["Раздел 3. Земляные работы. Наружные сети канализации"]
["-К1- бытовая канализация. (разработка между КК1 и КК2)"]
[76,"ФЕР01-01-013-13","Разработка грунта с погрузкой на автомобили-самосвалы экскаваторами с ковшом вместимостью: 0,5 (0,5-0,63) м3, группа грунтов 1\n(1000 м3)",3.2000000000000001E-2,4495.6099999999997,2534.1]
[null,null,"Накладные расходы 92% ФОТ (от 1 067,39)",null,null,982]
[null,null,"Сметная прибыль 46% ФОТ (от 1 067,39)",null,null,491]
[null,null,"Итого c накладными и см. прибылью",null,null,4007.1]
[77,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1\n(100 м3)",2.1000000000000001E-2,1734.66,1646.9]
[null,null,"Накладные расходы 89% ФОТ (от 1 646,90)",null,null,1465.74]
[null,null,"Сметная прибыль 40% ФОТ (от 1 646,90)",null,null,658.76]
[null,null,"Итого c накладными и см. прибылью",null,null,3771.4]
[78,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1/ пересечение с кабелем\n(100 м3)",0.04,1734.66,3136.96]
[null,null,"Накладные расходы 89% ФОТ (от 3 136,96)",null,null,2791.89]
[null,null,"Сметная прибыль 40% ФОТ (от 3 136,96)",null,null,1254.78]
[null,null,"Итого c накладными и см. прибылью",null,null,7183.63]
[79,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",10.37,3.94,920.41]
[80,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",64.77,60.94,44993.8]
[81,"ФЕР01-02-066-02","Крепление инвентарными щитами стенок траншей шириной до 2 м в грунтах: устойчивых\n(100 м2)",0.72,407.47,9315.1299999999992]
[null,null,"Накладные расходы 89% ФОТ (от 8 175,33)",null,null,7276.04]
[null,null,"Сметная прибыль 41% ФОТ (от 8 175,33)",null,null,3351.89]
[null,null,"Итого c накладными и см. прибылью",null,null,19943.060000000001]
[82,"ФССЦ-11.2.13.06-0011","Щиты настила, все толщины\n(м2)",15.84,10.57,2922.2]
["засыпка над трубой на участке КК1-КК2"]
[83,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",2.1999999999999999E-2,616.41,295.08999999999997]
[null,null,"Накладные расходы 92% ФОТ (от 119,59)",null,null,110.02]
[null,null,"Сметная прибыль 46% ФОТ (от 119,59)",null,null,55.01]
[null,null,"Итого c накладными и см. прибылью",null,null,460.12]
[84,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",22,59.99,16365.27]
[85,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.22,509.86,2162.98]
[null,null,"Накладные расходы 92% ФОТ (от 1 860,28)",null,null,1711.46]
[null,null,"Сметная прибыль 46% ФОТ (от 1 860,28)",null,null,855.73]
[null,null,"Итого c накладными и см. прибылью",null,null,4730.17]
[86,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",5.5E-2,1099.17,2733.14]
[null,null,"Накладные расходы 89% ФОТ (от 2 733,14)",null,null,2432.4899999999998]
[null,null,"Сметная прибыль 40% ФОТ (от 2 733,14)",null,null,1093.26]
[null,null,"Итого c накладными и см. прибылью",null,null,6258.89]
[87,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",5.5,59.99,4091.32]
["Разработка грунта между КК2 перепад.колодцем под ж.д. путями"]
[88,"ФЕР01-02-062-02","Разработка грунта вручную в траншеях на действующей железной дороге: под путями, группа грунтов 2\n(100 м3)",0.32400000000000001,11865.56,154844.97]
[null,null,"Накладные расходы 89% ФОТ (от 149 732,60)",null,null,133262.01]
[null,null,"Сметная прибыль 40% ФОТ (от 149 732,60)",null,null,59893.04]
[null,null,"Итого c накладными и см. прибылью",null,null,348000.02]
[89,"ФЕР01-02-062-06","Разработка грунта вручную в траншеях на действующей железной дороге: в междупутье, группа грунтов 2\n(100 м3)",0.16500000000000001,9434.06,59814.26]
[null,null,"Накладные расходы 89% ФОТ (от 57 004,50)",null,null,50734.01]
[null,null,"Сметная прибыль 40% ФОТ (от 57 004,50)",null,null,22801.8]
[null,null,"Итого c накладными и см. прибылью",null,null,133350.07]
["-К1- бытовая канализация. колодцы Ду1000мм - 3 шт, Ду 1500мм - 1 шт"]
[90,"ФЕР01-01-013-13","Разработка грунта с погрузкой на автомобили-самосвалы экскаваторами с ковшом вместимостью: 0,5 (0,5-0,63) м3, группа грунтов 1\n(1000 м3)",4.4999999999999998E-2,4495.6099999999997,3563.58]
[null,null,"Накладные расходы 92% ФОТ (от 1 501,02)",null,null,1380.94]
[null,null,"Сметная прибыль 46% ФОТ (от 1 501,02)",null,null,690.47]
[null,null,"Итого c накладными и см. прибылью",null,null,5634.99]
[91,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1\n(100 м3)",1.4999999999999999E-2,1734.66,1176.3599999999999]
[null,null,"Накладные расходы 89% ФОТ (от 1 176,36)",null,null,1046.96]
[null,null,"Сметная прибыль 40% ФОТ (от 1 176,36)",null,null,470.54]
[null,null,"Итого c накладными и см. прибылью",null,null,2693.86]
[92,"ФЕР01-02-056-07","Разработка грунта вручную в траншеях шириной более 2 м и котлованах площадью сечения до 5 м2 с креплениями, глубина траншей и котлованов: до 3 м, группа грунтов 1\n(100 м3)",7.0000000000000001E-3,2578.86,816.13]
[null,null,"Накладные расходы 89% ФОТ (от 816,13)",null,null,726.36]
[null,null,"Сметная прибыль 40% ФОТ (от 816,13)",null,null,326.45]
[null,null,"Итого c накладными и см. прибылью",null,null,1868.94]
[93,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",3.74,3.94,331.95]
[94,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",80.239999999999995,60.94,55740.35]
[95,"ФЕР01-02-066-02","Крепление инвентарными щитами стенок траншей шириной до 2 м в грунтах: устойчивых\n(100 м2)",0.83699999999999997,407.47,10828.84]
[null,null,"Накладные расходы 89% ФОТ (от 9 503,81)",null,null,8458.39]
[null,null,"Сметная прибыль 41% ФОТ (от 9 503,81)",null,null,3896.56]
[null,null,"Итого c накладными и см. прибылью",null,null,23183.79]
[96,"ФССЦ-11.2.13.06-0011","Щиты настила, все толщины\n(м2)",18.414000000000001,10.57,3397.06]
[97,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",0.03,616.41,402.39]
[null,null,"Накладные расходы 92% ФОТ (от 163,08)",null,null,150.03]
[null,null,"Сметная прибыль 46% ФОТ (от 163,08)",null,null,75.02]
[null,null,"Итого c накладными и см. прибылью",null,null,627.44000000000005]
[98,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",30,59.99,22316.28]
[99,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.3,509.86,2949.52]
[null,null,"Накладные расходы 92% ФОТ (от 2 536,75)",null,null,2333.81]
[null,null,"Сметная прибыль 46% ФОТ (от 2 536,75)",null,null,1166.9100000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,6450.24]
[100,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",7.5999999999999998E-2,915.98,3147.25]
[null,null,"Накладные расходы 89% ФОТ (от 3 147,25)",null,null,2801.05]
[null,null,"Сметная прибыль 40% ФОТ (от 3 147,25)",null,null,1258.9000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,7207.2]
[101,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",7.6,59.99,5653.46]
["-К3-производственная канализация нормативно-чистых стоков"]
["трубы Ду1600мм  длина 13,2м/п, футляр труба Ду377мм  длина 12 м/п"]
[102,"ФЕР01-01-013-13","Разработка грунта с погрузкой на автомобили-самосвалы экскаваторами с ковшом вместимостью: 0,5 (0,5-0,63) м3, группа грунтов 1\n(1000 м3)",1.7000000000000001E-2,4495.6099999999997,1346.23]
[null,null,"Накладные расходы 92% ФОТ (от 567,05)",null,null,521.69000000000005]
[null,null,"Сметная прибыль 46% ФОТ (от 567,05)",null,null,260.83999999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,2128.7600000000002]
[103,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1/ возле сущ.колодца\n(100 м3)",0.01,1445.55,653.53]
[null,null,"Накладные расходы 89% ФОТ (от 653,53)",null,null,581.64]
[null,null,"Сметная прибыль 40% ФОТ (от 653,53)",null,null,261.41000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1496.58]
[104,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1/ пересечение с кабелем\n(100 м3)",3.9E-2,1662.38,2931.1]
[null,null,"Накладные расходы 89% ФОТ (от 2 931,10)",null,null,2608.6799999999998]
[null,null,"Сметная прибыль 40% ФОТ (от 2 931,10)",null,null,1172.44]
[null,null,"Итого c накладными и см. прибылью",null,null,6712.22]
[105,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1\n(100 м3)",1.4E-2,1734.66,1097.94]
[null,null,"Накладные расходы 89% ФОТ (от 1 097,94)",null,null,977.17]
[null,null,"Сметная прибыль 40% ФОТ (от 1 097,94)",null,null,439.18]
[null,null,"Итого c накладными и см. прибылью",null,null,2514.29]
[106,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",10.71,3.94,950.59]
[107,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",39.61,60.94,27515.89]
[108,"ФЕР01-02-066-02","Крепление инвентарными щитами стенок траншей шириной до 2 м в грунтах: устойчивых\n(100 м2)",0.45,407.47,5821.95]
[null,null,"Накладные расходы 89% ФОТ (от 5 109,57)",null,null,4547.5200000000004]
[null,null,"Сметная прибыль 41% ФОТ (от 5 109,57)",null,null,2094.92]
[null,null,"Итого c накладными и см. прибылью",null,null,12464.39]
[109,"ФССЦ-11.2.13.06-0011","Щиты настила, все толщины\n(м2)",9.9,10.57,1826.38]
["засыпка над трубой на всю глубину траншеи под проезжей частью"]
[110,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",4.0000000000000001E-3,616.41,53.65]
[null,null,"Накладные расходы 92% ФОТ (от 21,74)",null,null,20]
[null,null,"Сметная прибыль 46% ФОТ (от 21,74)",null,null,10]
[null,null,"Итого c накладными и см. прибылью",null,null,83.65]
[111,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",4,59.99,2975.5]
[112,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.04,509.86,393.27]
[null,null,"Накладные расходы 92% ФОТ (от 338,23)",null,null,311.17]
[null,null,"Сметная прибыль 46% ФОТ (от 338,23)",null,null,155.59]
[null,null,"Итого c накладными и см. прибылью",null,null,860.03]
["Колодец Ду 1000мм  1шт"]
[113,"ФЕР01-01-013-13","Разработка грунта с погрузкой на автомобили-самосвалы экскаваторами с ковшом вместимостью: 0,5 (0,5-0,63) м3, группа грунтов 1\n(1000 м3)",8.0000000000000002E-3,7766.05,1094.5]
[null,null,"Накладные расходы 92% ФОТ (от 461,11)",null,null,424.22]
[null,null,"Сметная прибыль 46% ФОТ (от 461,11)",null,null,212.11]
[null,null,"Итого c накладными и см. прибылью",null,null,1730.83]
[114,"ФЕР01-02-055-01","Разработка грунта вручную с креплениями в траншеях шириной до 2 м, глубиной: до 2 м, группа грунтов 1\n(100 м3)",5.0000000000000001E-3,1734.66,392.12]
[null,null,"Накладные расходы 89% ФОТ (от 392,12)",null,null,348.99]
[null,null,"Сметная прибыль 40% ФОТ (от 392,12)",null,null,156.85]
[null,null,"Итого c накладными и см. прибылью",null,null,897.96]
[115,"ФССЦпг-01-01-01-043","Погрузка при автомобильных перевозках мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",0.85,3.94,75.44]
[116,"ФЕР01-02-066-02","Крепление инвентарными щитами стенок траншей шириной до 2 м в грунтах: устойчивых\n(100 м2)",0.17,407.47,2199.42]
[null,null,"Накладные расходы 89% ФОТ (от 1 930,29)",null,null,1717.96]
[null,null,"Сметная прибыль 41% ФОТ (от 1 930,29)",null,null,791.42]
[null,null,"Итого c накладными и см. прибылью",null,null,4708.8]
[117,"ФССЦпг-03-21-01-110","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",13.6,60.94,9447.52]
[118,"ФЕР01-01-033-01","Засыпка траншей и котлованов с перемещением грунта до 5 м бульдозерами мощностью: 59 кВт (80 л.с.), группа грунтов 1\n(1000 м3)",6.0000000000000001E-3,616.41,80.48]
[null,null,"Накладные расходы 92% ФОТ (от 32,62)",null,null,30.01]
[null,null,"Сметная прибыль 46% ФОТ (от 32,62)",null,null,15.01]
[null,null,"Итого c накладными и см. прибылью",null,null,125.5]
[119,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",6,59.99,4463.26]
[120,"ФЕР01-02-005-01","Уплотнение грунта пневматическими трамбовками, группа грунтов: 1-2\n(100 м3)",0.06,509.86,589.9]
[null,null,"Накладные расходы 92% ФОТ (от 507,35)",null,null,466.76]
[null,null,"Сметная прибыль 46% ФОТ (от 507,35)",null,null,233.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1290.04]
[121,"ФЕР01-02-061-01","Засыпка вручную траншей, пазух котлованов и ям, группа грунтов: 1\n(100 м3)",0.01,915.98,414.11]
[null,null,"Накладные расходы 89% ФОТ (от 414,11)",null,null,368.56]
[null,null,"Сметная прибыль 40% ФОТ (от 414,11)",null,null,165.64]
[null,null,"Итого c накладными и см. прибылью",null,null,948.31]
[122,"ФССЦ-02.3.01.02-1012","Песок природный II класс, средний, круглые сита\n(м3)",1,59.99,743.88]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,481166.36]
["Накладные расходы",null,null,null,null,230587.57]
["Сметная прибыль",null,null,null,null,104308.91]
["Итого по разделу 3 Земляные работы. Наружные сети канализации",null,null,null,null,816062.84]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,1444961.31]
["Накладные расходы",null,null,null,null,480514.16]
["Сметная прибыль",null,null,null,null,260120.59]
["ВСЕГО по смете",null,null,null,null,2185596.06]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 09-01-01"]
[]
["на Пусконаладочные работы ОВиК, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. ОВиК"]
["Вентиляция"]
[1,"ФЕРп03-01-002-13","Вентилятор радиальный (центробежный), диаметральный или крышный: до № 5( прим.В3,В11,В13,В1мо,В2мор)\n(шт)",5,47.41,10717.03]
[null,null,"Накладные расходы 74% ФОТ (от 10 717,03)",null,null,7930.6]
[null,null,"Сметная прибыль 36% ФОТ (от 10 717,03)",null,null,3858.13]
[null,null,"Итого c накладными и см. прибылью",null,null,22505.759999999998]
[2,"ФЕРп03-01-002-01","Вентилятор осевой с входными элементами сети, установленный в воздуховоде, шахте, проеме или крышечного типа: № 4-8 (прим.П5.1,П5.2,П7,П6)\n(шт)",3,47.13,6392.24]
[null,null,"Накладные расходы 74% ФОТ (от 6 392,24)",null,null,4730.26]
[null,null,"Сметная прибыль 36% ФОТ (от 6 392,24)",null,null,2301.21]
[null,null,"Итого c накладными и см. прибылью",null,null,13423.71]
[3,"ФЕРп03-01-002-09","Вентилятор осевой с поворотными лопатками: до № 8 (прим.В4-В10,В12)\n(шт)",8,24.63,8908.18]
[null,null,"Накладные расходы 74% ФОТ (от 8 908,18)",null,null,6592.05]
[null,null,"Сметная прибыль 36% ФОТ (от 8 908,18)",null,null,3206.94]
[null,null,"Итого c накладными и см. прибылью",null,null,18707.169999999998]
[4,"ФЕРп03-01-022-01","Сеть систем вентиляции и кондиционирования воздуха при количестве сечений: до 5 (В4,В5,В6,В7,В3,В1мо,В2мо,В8,В9,В10,В12,В11,В13,В14\n(сеть)",14,97.4,61648.36]
[null,null,"Накладные расходы 74% ФОТ (от 61 648,36)",null,null,45619.79]
[null,null,"Сметная прибыль 36% ФОТ (от 61 648,36)",null,null,22193.41]
[null,null,"Итого c накладными и см. прибылью",null,null,129461.56]
[5,"ФЕРп03-01-022-03","Сеть систем вентиляции и кондиционирования воздуха при количестве сечений: до 15 (П5.1,5.2)\n(сеть)",1,194.78,8806]
[null,null,"Накладные расходы 74% ФОТ (от 8 806,00)",null,null,6516.44]
[null,null,"Сметная прибыль 36% ФОТ (от 8 806,00)",null,null,3170.16]
[null,null,"Итого c накладными и см. прибылью",null,null,18492.599999999999]
[6,"ФЕРп03-01-022-02","Сеть систем вентиляции и кондиционирования воздуха при количестве сечений: до 10 (П6,П7)\n(сеть)",2,136.49,12341.43]
[null,null,"Накладные расходы 74% ФОТ (от 12 341,43)",null,null,9132.66]
[null,null,"Сметная прибыль 36% ФОТ (от 12 341,43)",null,null,4442.91]
[null,null,"Итого c накладными и см. прибылью",null,null,25917]
[7,"ФЕРп03-01-011-05","Регулировочно-запорное устройство: клапан обратный (клапан Клара)\n(шт)",3,27.06,3670.15]
[null,null,"Накладные расходы 74% ФОТ (от 3 670,15)",null,null,2715.91]
[null,null,"Сметная прибыль 36% ФОТ (от 3 670,15)",null,null,1321.25]
[null,null,"Итого c накладными и см. прибылью",null,null,7707.31]
[8,"ФЕРп03-01-011-03","Регулировочно-запорное устройство: регулятор расхода воздуха (Решетки АМР, АРН)\n(шт)",23,83.87,87210.54]
[null,null,"Накладные расходы 74% ФОТ (от 87 210,54)",null,null,64535.8]
[null,null,"Сметная прибыль 36% ФОТ (от 87 210,54)",null,null,31395.79]
[null,null,"Итого c накладными и см. прибылью",null,null,183142.13]
[9,"ФЕРп03-01-011-06","Регулировочно-запорное устройство: клапан огнезадерживающий (Клапан  противопожарный КПУ)\n(шт)",40,41.94,75844.3]
[null,null,"Накладные расходы 74% ФОТ (от 75 844,30)",null,null,56124.78]
[null,null,"Сметная прибыль 36% ФОТ (от 75 844,30)",null,null,27303.95]
[null,null,"Итого c накладными и см. прибылью",null,null,159273.03]
["Отопления"]
[10,"ФЕРп03-02-007-01","Завеса воздушно-тепловая (регулируемая) (У1-У8  Воздушная завеса КЭВ-100П4060W)\n(шт)",12,142.25,77173.47]
[null,null,"Накладные расходы 74% ФОТ (от 77 173,47)",null,null,57108.37]
[null,null,"Сметная прибыль 36% ФОТ (от 77 173,47)",null,null,27782.45]
[null,null,"Итого c накладными и см. прибылью",null,null,162064.29]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,352711.7]
["Накладные расходы",null,null,null,null,261006.66]
["Сметная прибыль",null,null,null,null,126976.21]
["ВСЕГО по смете",null,null,null,null,740694.57]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
[]
["СМЕТА № 09-01-02"]
[]
["на Пусконаладочные работы системы автоматической пожарной сигнализации и системы оповещения и управления эвакуацией людей при пожаре., \"Реконструкция цеха №417 под размещение испытательного центра, расположенного по адресу: Московская область, г.о. Мытищи, ул. Колонцова,4\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Исходные данные"]
["Коэффициенты"]
[1,"ФЕРп-02-2001","Общее количество информационных аналоговых и дискретных каналов и управляющих аналоговых и дискретных каналов\n(К общ)",305.36]
[2,"ФЕРп-02-2001 п.2.2.3.1","Коэффициент Фи, учитывающий \"метрологическую сложность\" и развитость информационных технологий Фи=0,5+Ки(а)/Кобщ(и)*М*И\n(Фи)",0.5]
[3,"ФЕРп-02-2001 п.2.2.3.2","Коэффициент Фу, учитывающий развитость управляющих функций Фу=1+(1,31*Ку(а)+0,95Ку(д))/Кобщ*У\n(Фу)",1.177]
["Раздел 2. Расчет ПНР"]
[1,"ФЕРп02-01-001-11","Автоматизированная система управления I категории технической сложности с количеством каналов (Кобщ): 160\n(система)",1,8030.56,363061.47]
[null,null,"Накладные расходы 74% ФОТ (от 363 061,47)",null,null,268665.49]
[null,null,"Сметная прибыль 36% ФОТ (от 363 061,47)",null,null,130702.13]
[null,null,"Итого c накладными и см. прибылью",null,null,762429.09]
[2,"ФЕРп02-01-001-12","Автоматизированная система управления I категории технической сложности с количеством каналов (Кобщ): за каждый канал свыше 160 до 319 добавлять к расценке 02-01-001-11\n(канал)",145.36000000000001,46.33,304472.58]
[null,null,"Накладные расходы 74% ФОТ (от 304 472,58)",null,null,225309.71]
[null,null,"Сметная прибыль 36% ФОТ (от 304 472,58)",null,null,109610.13]
[null,null,"Итого c накладными и см. прибылью",null,null,639392.42000000004]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,667534.05000000005]
["Накладные расходы",null,null,null,null,493975.2]
["Сметная прибыль",null,null,null,null,240312.26]
["Итого по разделу 2 Расчет ПНР",null,null,null,null,1401821.51]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,667534.05000000005]
["Накладные расходы",null,null,null,null,493975.2]
["Сметная прибыль",null,null,null,null,240312.26]
["ВСЕГО по смете",null,null,null,null,1401821.51]
[]
[]
["Составил:","                                                      (О.А.Ефимова)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:","                                                      (Н.И. Алябьева)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 09-01-03"]
[]
["на Пусконаладочные работы Электрика, "]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Расчет ПНР"]
["Раздел 1. Испытание входящих кабельных линий ЭМ2.1"]
[1,"ФЕРп01-11-028-01","Измерение сопротивления изоляции (на линию) мегаомметром кабельных и других линий напряжением до 1 кВ, предназначенных для передачи электроэнергии к распределительным устройствам, щитам, шкафам, коммутационным аппаратам и электропотребителям\n(шт)",9,4.0999999999999996,1668.25]
[null,null,"Накладные расходы 74% ФОТ (от 1 668,25)",null,null,1234.51]
[null,null,"Сметная прибыль 36% ФОТ (от 1 668,25)",null,null,600.57000000000005]
[null,null,"Итого c накладными и см. прибылью",null,null,3503.33]
[2,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",9,12.81,5212.26]
[null,null,"Накладные расходы 74% ФОТ (от 5 212,26)",null,null,3857.07]
[null,null,"Сметная прибыль 36% ФОТ (от 5 212,26)",null,null,1876.41]
[null,null,"Итого c накладными и см. прибылью",null,null,10945.74]
["Раздел 2. Наладка РП1, кабельных линий ЭМ 2.1"]
[3,"ФЕРп01-11-028-02","Измерение сопротивления изоляции мегаомметром обмоток машин и аппаратов (шин)\n(измерение)",2,1.03,93.13]
[null,null,"Накладные расходы 74% ФОТ (от 93,13)",null,null,68.92]
[null,null,"Сметная прибыль 36% ФОТ (от 93,13)",null,null,33.53]
[null,null,"Итого c накладными и см. прибылью",null,null,195.58]
["Раздел 3. Наладка схем подключение к шинопроводу ЭМ1.1"]
[4,"ФЕРп01-11-028-02","Измерение сопротивления изоляции мегаомметром обмоток машин и аппаратов (шин)\n(измерение)",8,1.03,372.53]
[null,null,"Накладные расходы 74% ФОТ (от 372,53)",null,null,275.67]
[null,null,"Сметная прибыль 36% ФОТ (от 372,53)",null,null,134.11000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,782.31]
[5,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",10,16.91,7645.01]
[null,null,"Накладные расходы 74% ФОТ (от 7 645,01)",null,null,5657.31]
[null,null,"Сметная прибыль 36% ФОТ (от 7 645,01)",null,null,2752.2]
[null,null,"Итого c накладными и см. прибылью",null,null,16054.52]
[6,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",6,25.37,6881.87]
[null,null,"Накладные расходы 74% ФОТ (от 6 881,87)",null,null,5092.58]
[null,null,"Сметная прибыль 36% ФОТ (от 6 881,87)",null,null,2477.4699999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,14451.92]
[7,"ФЕРп01-03-002-06","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 600 А\n(шт)",4,33.83,6117.82]
[null,null,"Накладные расходы 74% ФОТ (от 6 117,82)",null,null,4527.1899999999996]
[null,null,"Сметная прибыль 36% ФОТ (от 6 117,82)",null,null,2202.42]
[null,null,"Итого c накладными и см. прибылью",null,null,12847.43]
[8,"ФЕРп01-11-028-01","Измерение сопротивления изоляции (на линию) мегаомметром кабельных и других линий напряжением до 1 кВ, предназначенных для передачи электроэнергии к распределительным устройствам, щитам, шкафам, коммутационным аппаратам и электропотребителям\n(шт)",20,4.0999999999999996,3707.22]
[null,null,"Накладные расходы 74% ФОТ (от 3 707,22)",null,null,2743.34]
[null,null,"Сметная прибыль 36% ФОТ (от 3 707,22)",null,null,1334.6]
[null,null,"Итого c накладными и см. прибылью",null,null,7785.16]
[9,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",20,10.5,9494.1]
[null,null,"Накладные расходы 74% ФОТ (от 9 494,10)",null,null,7025.63]
[null,null,"Сметная прибыль 36% ФОТ (от 9 494,10)",null,null,3417.88]
[null,null,"Итого c накладными и см. прибылью",null,null,19937.61]
["Раздел 4. Наладка ПЭСПЗ, кабельных линий (ЭМ1.1 лист3 )"]
[10,"ФЕРп01-05-015-01","Устройство АВР: со схемой восстановления напряжения\n(шт)",1,264.97000000000003,11979.29]
[null,null,"Накладные расходы 74% ФОТ (от 11 979,29)",null,null,8864.67]
[null,null,"Сметная прибыль 36% ФОТ (от 11 979,29)",null,null,4312.54]
[null,null,"Итого c накладными и см. прибылью",null,null,25156.5]
[11,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",3,16.91,2293.5]
[null,null,"Накладные расходы 74% ФОТ (от 2 293,50)",null,null,1697.19]
[null,null,"Сметная прибыль 36% ФОТ (от 2 293,50)",null,null,825.66]
[null,null,"Итого c накладными и см. прибылью",null,null,4816.3500000000004]
[12,"ФЕРп01-03-002-06","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 600 А\n(шт)",2,33.83,3058.91]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,91)",null,null,2263.59]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,91)",null,null,1101.21]
[null,null,"Итого c накладными и см. прибылью",null,null,6423.71]
[13,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",22,12.21,12144.31]
[null,null,"Накладные расходы 74% ФОТ (от 12 144,31)",null,null,8986.7900000000009]
[null,null,"Сметная прибыль 36% ФОТ (от 12 144,31)",null,null,4371.95]
[null,null,"Итого c накладными и см. прибылью",null,null,25503.05]
[14,"ФЕРп01-11-028-01","Измерение сопротивления изоляции (на линию) мегаомметром кабельных и других линий напряжением до 1 кВ, предназначенных для передачи электроэнергии к распределительным устройствам, щитам, шкафам, коммутационным аппаратам и электропотребителям\n(шт)",22,4.0999999999999996,4077.94]
[null,null,"Накладные расходы 74% ФОТ (от 4 077,94)",null,null,3017.68]
[null,null,"Сметная прибыль 36% ФОТ (от 4 077,94)",null,null,1468.06]
[null,null,"Итого c накладными и см. прибылью",null,null,8563.68]
[15,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",22,12.81,12741.08]
[null,null,"Накладные расходы 74% ФОТ (от 12 741,08)",null,null,9428.4]
[null,null,"Сметная прибыль 36% ФОТ (от 12 741,08)",null,null,4586.79]
[null,null,"Итого c накладными и см. прибылью",null,null,26756.27]
[16,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",5,10.5,2373.5300000000002]
[null,null,"Накладные расходы 74% ФОТ (от 2 373,53)",null,null,1756.41]
[null,null,"Сметная прибыль 36% ФОТ (от 2 373,53)",null,null,854.47]
[null,null,"Итого c накладными и см. прибылью",null,null,4984.41]
["Раздел 5. Наладка ЩС-ПЭСПЗ, кабельных линий"]
[17,"ФЕРп01-03-002-06","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 600 А\n(шт)",2,33.83,3058.91]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,91)",null,null,2263.59]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,91)",null,null,1101.21]
[null,null,"Итого c накладными и см. прибылью",null,null,6423.71]
[18,"ФЕРп01-11-028-01","Измерение сопротивления изоляции (на линию) мегаомметром кабельных и других линий напряжением до 1 кВ, предназначенных для передачи электроэнергии к распределительным устройствам, щитам, шкафам, коммутационным аппаратам и электропотребителям\n(шт)",2,4.0999999999999996,370.72]
[null,null,"Накладные расходы 74% ФОТ (от 370,72)",null,null,274.33]
[null,null,"Сметная прибыль 36% ФОТ (от 370,72)",null,null,133.46]
[null,null,"Итого c накладными и см. прибылью",null,null,778.51]
[19,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",2,12.81,1158.28]
[null,null,"Накладные расходы 74% ФОТ (от 1 158,28)",null,null,857.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 158,28)",null,null,416.98]
[null,null,"Итого c накладными и см. прибылью",null,null,2432.39]
[20,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",2,10.5,949.41]
[null,null,"Накладные расходы 74% ФОТ (от 949,41)",null,null,702.56]
[null,null,"Сметная прибыль 36% ФОТ (от 949,41)",null,null,341.79]
[null,null,"Итого c накладными и см. прибылью",null,null,1993.76]
["Раздел 6. Наладка ЩР-АВР, кабельных линий (ЭМ1.1 лист4)"]
[21,"ФЕРп01-05-015-01","Устройство АВР: со схемой восстановления напряжения\n(шт)",1,264.97000000000003,11979.29]
[null,null,"Накладные расходы 74% ФОТ (от 11 979,29)",null,null,8864.67]
[null,null,"Сметная прибыль 36% ФОТ (от 11 979,29)",null,null,4312.54]
[null,null,"Итого c накладными и см. прибылью",null,null,25156.5]
[22,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",20,12.21,11040.28]
[null,null,"Накладные расходы 74% ФОТ (от 11 040,28)",null,null,8169.81]
[null,null,"Сметная прибыль 36% ФОТ (от 11 040,28)",null,null,3974.5]
[null,null,"Итого c накладными и см. прибылью",null,null,23184.59]
[23,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",13,4.0999999999999996,2409.69]
[null,null,"Накладные расходы 74% ФОТ (от 2 409,69)",null,null,1783.17]
[null,null,"Сметная прибыль 36% ФОТ (от 2 409,69)",null,null,867.49]
[null,null,"Итого c накладными и см. прибылью",null,null,5060.3500000000004]
[24,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",13,12.81,7528.82]
[null,null,"Накладные расходы 74% ФОТ (от 7 528,82)",null,null,5571.33]
[null,null,"Сметная прибыль 36% ФОТ (от 7 528,82)",null,null,2710.38]
[null,null,"Итого c накладными и см. прибылью",null,null,15810.53]
["Раздел 7. Наладка МЩТХ1, кабельных линий  (ЭМ1.1 лист5)"]
[25,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",4,25.37,4587.91]
[null,null,"Накладные расходы 74% ФОТ (от 4 587,91)",null,null,3395.05]
[null,null,"Сметная прибыль 36% ФОТ (от 4 587,91)",null,null,1651.65]
[null,null,"Итого c накладными и см. прибылью",null,null,9634.61]
[26,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[27,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",4,4.0999999999999996,741.44]
[null,null,"Накладные расходы 74% ФОТ (от 741,44)",null,null,548.66999999999996]
[null,null,"Сметная прибыль 36% ФОТ (от 741,44)",null,null,266.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1557.03]
[28,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",4,12.81,2316.56]
[null,null,"Накладные расходы 74% ФОТ (от 2 316,56)",null,null,1714.25]
[null,null,"Сметная прибыль 36% ФОТ (от 2 316,56)",null,null,833.96]
[null,null,"Итого c накладными и см. прибылью",null,null,4864.7700000000004]
[29,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",4,10.5,1898.82]
[null,null,"Накладные расходы 74% ФОТ (от 1 898,82)",null,null,1405.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 898,82)",null,null,683.58]
[null,null,"Итого c накладными и см. прибылью",null,null,3987.53]
["Раздел 8. Наладка МЩТХ3, кабельных линий  (ЭМ1.1 лист6)"]
[30,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",4,25.37,4587.91]
[null,null,"Накладные расходы 74% ФОТ (от 4 587,91)",null,null,3395.05]
[null,null,"Сметная прибыль 36% ФОТ (от 4 587,91)",null,null,1651.65]
[null,null,"Итого c накладными и см. прибылью",null,null,9634.61]
[31,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[32,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",4,4.0999999999999996,741.44]
[null,null,"Накладные расходы 74% ФОТ (от 741,44)",null,null,548.66999999999996]
[null,null,"Сметная прибыль 36% ФОТ (от 741,44)",null,null,266.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1557.03]
[33,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",4,12.81,2316.56]
[null,null,"Накладные расходы 74% ФОТ (от 2 316,56)",null,null,1714.25]
[null,null,"Сметная прибыль 36% ФОТ (от 2 316,56)",null,null,833.96]
[null,null,"Итого c накладными и см. прибылью",null,null,4864.7700000000004]
[34,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",4,10.5,1898.82]
[null,null,"Накладные расходы 74% ФОТ (от 1 898,82)",null,null,1405.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 898,82)",null,null,683.58]
[null,null,"Итого c накладными и см. прибылью",null,null,3987.53]
["Раздел 9. Наладка ЩР1, кабельных линий  (ЭМ1.1 лист7)"]
[35,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",5,16.91,3822.51]
[null,null,"Накладные расходы 74% ФОТ (от 3 822,51)",null,null,2828.66]
[null,null,"Сметная прибыль 36% ФОТ (от 3 822,51)",null,null,1376.1]
[null,null,"Итого c накладными и см. прибылью",null,null,8027.27]
[36,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",2,33.83,3058.91]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,91)",null,null,2263.59]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,91)",null,null,1101.21]
[null,null,"Итого c накладными и см. прибылью",null,null,6423.71]
[37,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",5,16.91,3822.51]
[null,null,"Накладные расходы 74% ФОТ (от 3 822,51)",null,null,2828.66]
[null,null,"Сметная прибыль 36% ФОТ (от 3 822,51)",null,null,1376.1]
[null,null,"Итого c накладными и см. прибылью",null,null,8027.27]
[38,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",3,12.21,1656.04]
[null,null,"Накладные расходы 74% ФОТ (от 1 656,04)",null,null,1225.47]
[null,null,"Сметная прибыль 36% ФОТ (от 1 656,04)",null,null,596.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.68]
[39,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",12,4.0999999999999996,2224.33]
[null,null,"Накладные расходы 74% ФОТ (от 2 224,33)",null,null,1646]
[null,null,"Сметная прибыль 36% ФОТ (от 2 224,33)",null,null,800.76]
[null,null,"Итого c накладными и см. прибылью",null,null,4671.09]
[40,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",12,12.81,6949.68]
[null,null,"Накладные расходы 74% ФОТ (от 6 949,68)",null,null,5142.76]
[null,null,"Сметная прибыль 36% ФОТ (от 6 949,68)",null,null,2501.88]
[null,null,"Итого c накладными и см. прибылью",null,null,14594.32]
[41,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",6,10.5,2848.23]
[null,null,"Накладные расходы 74% ФОТ (от 2 848,23)",null,null,2107.69]
[null,null,"Сметная прибыль 36% ФОТ (от 2 848,23)",null,null,1025.3599999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5981.28]
["Раздел 10. Наладка ЩР2, кабельных линий (ЭМ1.1 лист8)"]
[42,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[43,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",1,33.83,1529.45]
[null,null,"Накладные расходы 74% ФОТ (от 1 529,45)",null,null,1131.79]
[null,null,"Сметная прибыль 36% ФОТ (от 1 529,45)",null,null,550.6]
[null,null,"Итого c накладными и см. прибылью",null,null,3211.84]
[44,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",10,16.91,7645.01]
[null,null,"Накладные расходы 74% ФОТ (от 7 645,01)",null,null,5657.31]
[null,null,"Сметная прибыль 36% ФОТ (от 7 645,01)",null,null,2752.2]
[null,null,"Итого c накладными и см. прибылью",null,null,16054.52]
[45,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",3,12.21,1656.04]
[null,null,"Накладные расходы 74% ФОТ (от 1 656,04)",null,null,1225.47]
[null,null,"Сметная прибыль 36% ФОТ (от 1 656,04)",null,null,596.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.68]
[46,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",12,4.0999999999999996,2224.33]
[null,null,"Накладные расходы 74% ФОТ (от 2 224,33)",null,null,1646]
[null,null,"Сметная прибыль 36% ФОТ (от 2 224,33)",null,null,800.76]
[null,null,"Итого c накладными и см. прибылью",null,null,4671.09]
[47,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",12,12.81,6949.68]
[null,null,"Накладные расходы 74% ФОТ (от 6 949,68)",null,null,5142.76]
[null,null,"Сметная прибыль 36% ФОТ (от 6 949,68)",null,null,2501.88]
[null,null,"Итого c накладными и см. прибылью",null,null,14594.32]
[48,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",1,10.5,474.71]
[null,null,"Накладные расходы 74% ФОТ (от 474,71)",null,null,351.29]
[null,null,"Сметная прибыль 36% ФОТ (от 474,71)",null,null,170.9]
[null,null,"Итого c накладными и см. прибылью",null,null,996.9]
["Раздел 11. Наладка ЩР3, кабельных линий (ЭМ1.1 лист9)"]
[49,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[50,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",6,16.91,4587.01]
[null,null,"Накладные расходы 74% ФОТ (от 4 587,01)",null,null,3394.39]
[null,null,"Сметная прибыль 36% ФОТ (от 4 587,01)",null,null,1651.32]
[null,null,"Итого c накладными и см. прибылью",null,null,9632.7199999999993]
[51,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",3,12.21,1656.04]
[null,null,"Накладные расходы 74% ФОТ (от 1 656,04)",null,null,1225.47]
[null,null,"Сметная прибыль 36% ФОТ (от 1 656,04)",null,null,596.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.68]
[52,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",7,4.0999999999999996,1297.53]
[null,null,"Накладные расходы 74% ФОТ (от 1 297,53)",null,null,960.17]
[null,null,"Сметная прибыль 36% ФОТ (от 1 297,53)",null,null,467.11]
[null,null,"Итого c накладными и см. прибылью",null,null,2724.81]
[53,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",7,12.81,4053.98]
[null,null,"Накладные расходы 74% ФОТ (от 4 053,98)",null,null,2999.95]
[null,null,"Сметная прибыль 36% ФОТ (от 4 053,98)",null,null,1459.43]
[null,null,"Итого c накладными и см. прибылью",null,null,8513.36]
["Раздел 12. Наладка ЩР4, кабельных линий (ЭМ1.1 лист10)"]
[54,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[55,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",1,33.83,1529.45]
[null,null,"Накладные расходы 74% ФОТ (от 1 529,45)",null,null,1131.79]
[null,null,"Сметная прибыль 36% ФОТ (от 1 529,45)",null,null,550.6]
[null,null,"Итого c накладными и см. прибылью",null,null,3211.84]
[56,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",6,16.91,4587.01]
[null,null,"Накладные расходы 74% ФОТ (от 4 587,01)",null,null,3394.39]
[null,null,"Сметная прибыль 36% ФОТ (от 4 587,01)",null,null,1651.32]
[null,null,"Итого c накладными и см. прибылью",null,null,9632.7199999999993]
[57,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",2,12.21,1104.03]
[null,null,"Накладные расходы 74% ФОТ (от 1 104,03)",null,null,816.98]
[null,null,"Сметная прибыль 36% ФОТ (от 1 104,03)",null,null,397.45]
[null,null,"Итого c накладными и см. прибылью",null,null,2318.46]
[58,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",7,4.0999999999999996,1297.53]
[null,null,"Накладные расходы 74% ФОТ (от 1 297,53)",null,null,960.17]
[null,null,"Сметная прибыль 36% ФОТ (от 1 297,53)",null,null,467.11]
[null,null,"Итого c накладными и см. прибылью",null,null,2724.81]
[59,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",7,12.81,4053.98]
[null,null,"Накладные расходы 74% ФОТ (от 4 053,98)",null,null,2999.95]
[null,null,"Сметная прибыль 36% ФОТ (от 4 053,98)",null,null,1459.43]
[null,null,"Итого c накладными и см. прибылью",null,null,8513.36]
[60,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",1,10.5,474.71]
[null,null,"Накладные расходы 74% ФОТ (от 474,71)",null,null,351.29]
[null,null,"Сметная прибыль 36% ФОТ (от 474,71)",null,null,170.9]
[null,null,"Итого c накладными и см. прибылью",null,null,996.9]
["Раздел 13. Наладка ЩР5, кабельных линий  (ЭМ1.1 лист11)"]
[61,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[62,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",1,33.83,1529.45]
[null,null,"Накладные расходы 74% ФОТ (от 1 529,45)",null,null,1131.79]
[null,null,"Сметная прибыль 36% ФОТ (от 1 529,45)",null,null,550.6]
[null,null,"Итого c накладными и см. прибылью",null,null,3211.84]
[63,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",4,16.91,3058]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,00)",null,null,2262.92]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,00)",null,null,1100.8800000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,6421.8]
[64,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",5,12.21,2760.07]
[null,null,"Накладные расходы 74% ФОТ (от 2 760,07)",null,null,2042.45]
[null,null,"Сметная прибыль 36% ФОТ (от 2 760,07)",null,null,993.63]
[null,null,"Итого c накладными и см. прибылью",null,null,5796.15]
[65,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",8,4.0999999999999996,1482.89]
[null,null,"Накладные расходы 74% ФОТ (от 1 482,89)",null,null,1097.3399999999999]
[null,null,"Сметная прибыль 36% ФОТ (от 1 482,89)",null,null,533.84]
[null,null,"Итого c накладными и см. прибылью",null,null,3114.07]
[66,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",8,12.81,4633.12]
[null,null,"Накладные расходы 74% ФОТ (от 4 633,12)",null,null,3428.51]
[null,null,"Сметная прибыль 36% ФОТ (от 4 633,12)",null,null,1667.92]
[null,null,"Итого c накладными и см. прибылью",null,null,9729.5499999999993]
[67,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",1,10.5,474.71]
[null,null,"Накладные расходы 74% ФОТ (от 474,71)",null,null,351.29]
[null,null,"Сметная прибыль 36% ФОТ (от 474,71)",null,null,170.9]
[null,null,"Итого c накладными и см. прибылью",null,null,996.9]
["Раздел 14. Наладка ЩР6, кабельных линий  (ЭМ1.1 лист12)"]
[68,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[69,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",1,33.83,1529.45]
[null,null,"Накладные расходы 74% ФОТ (от 1 529,45)",null,null,1131.79]
[null,null,"Сметная прибыль 36% ФОТ (от 1 529,45)",null,null,550.6]
[null,null,"Итого c накладными и см. прибылью",null,null,3211.84]
[70,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",8,16.91,6116.01]
[null,null,"Накладные расходы 74% ФОТ (от 6 116,01)",null,null,4525.8500000000004]
[null,null,"Сметная прибыль 36% ФОТ (от 6 116,01)",null,null,2201.7600000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,12843.62]
[71,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",3,12.21,1656.04]
[null,null,"Накладные расходы 74% ФОТ (от 1 656,04)",null,null,1225.47]
[null,null,"Сметная прибыль 36% ФОТ (от 1 656,04)",null,null,596.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.68]
[72,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",10,4.0999999999999996,1853.61]
[null,null,"Накладные расходы 74% ФОТ (от 1 853,61)",null,null,1371.67]
[null,null,"Сметная прибыль 36% ФОТ (от 1 853,61)",null,null,667.3]
[null,null,"Итого c накладными и см. прибылью",null,null,3892.58]
[73,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",10,12.81,5791.4]
[null,null,"Накладные расходы 74% ФОТ (от 5 791,40)",null,null,4285.6400000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 5 791,40)",null,null,2084.9]
[null,null,"Итого c накладными и см. прибылью",null,null,12161.94]
[74,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",1,10.5,474.71]
[null,null,"Накладные расходы 74% ФОТ (от 474,71)",null,null,351.29]
[null,null,"Сметная прибыль 36% ФОТ (от 474,71)",null,null,170.9]
[null,null,"Итого c накладными и см. прибылью",null,null,996.9]
["Раздел 15. Наладка ЩР7, кабельных линий (ЭМ1.1 лист13)"]
[75,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[76,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",3,33.83,4588.3599999999997]
[null,null,"Накладные расходы 74% ФОТ (от 4 588,36)",null,null,3395.39]
[null,null,"Сметная прибыль 36% ФОТ (от 4 588,36)",null,null,1651.81]
[null,null,"Итого c накладными и см. прибылью",null,null,9635.56]
[77,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",7,16.91,5351.51]
[null,null,"Накладные расходы 74% ФОТ (от 5 351,51)",null,null,3960.12]
[null,null,"Сметная прибыль 36% ФОТ (от 5 351,51)",null,null,1926.54]
[null,null,"Итого c накладными и см. прибылью",null,null,11238.17]
[78,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",2,12.21,1104.03]
[null,null,"Накладные расходы 74% ФОТ (от 1 104,03)",null,null,816.98]
[null,null,"Сметная прибыль 36% ФОТ (от 1 104,03)",null,null,397.45]
[null,null,"Итого c накладными и см. прибылью",null,null,2318.46]
[79,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",10,4.0999999999999996,1853.61]
[null,null,"Накладные расходы 74% ФОТ (от 1 853,61)",null,null,1371.67]
[null,null,"Сметная прибыль 36% ФОТ (от 1 853,61)",null,null,667.3]
[null,null,"Итого c накладными и см. прибылью",null,null,3892.58]
[80,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",10,12.81,5791.4]
[null,null,"Накладные расходы 74% ФОТ (от 5 791,40)",null,null,4285.6400000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 5 791,40)",null,null,2084.9]
[null,null,"Итого c накладными и см. прибылью",null,null,12161.94]
[81,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",3,10.5,1424.12]
[null,null,"Накладные расходы 74% ФОТ (от 1 424,12)",null,null,1053.8499999999999]
[null,null,"Сметная прибыль 36% ФОТ (от 1 424,12)",null,null,512.67999999999995]
[null,null,"Итого c накладными и см. прибылью",null,null,2990.65]
["Раздел 16. Наладка ЩР8, кабельных линий (ЭМ1.1 лист14)"]
[82,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",2,25.37,2293.96]
[null,null,"Накладные расходы 74% ФОТ (от 2 293,96)",null,null,1697.53]
[null,null,"Сметная прибыль 36% ФОТ (от 2 293,96)",null,null,825.83]
[null,null,"Итого c накладными и см. прибылью",null,null,4817.32]
[83,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",4,16.91,3058]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,00)",null,null,2262.92]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,00)",null,null,1100.8800000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,6421.8]
[84,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",1,33.83,1529.45]
[null,null,"Накладные расходы 74% ФОТ (от 1 529,45)",null,null,1131.79]
[null,null,"Сметная прибыль 36% ФОТ (от 1 529,45)",null,null,550.6]
[null,null,"Итого c накладными и см. прибылью",null,null,3211.84]
[85,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",3,16.91,2293.5]
[null,null,"Накладные расходы 74% ФОТ (от 2 293,50)",null,null,1697.19]
[null,null,"Сметная прибыль 36% ФОТ (от 2 293,50)",null,null,825.66]
[null,null,"Итого c накладными и см. прибылью",null,null,4816.3500000000004]
[86,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",3,12.21,1656.04]
[null,null,"Накладные расходы 74% ФОТ (от 1 656,04)",null,null,1225.47]
[null,null,"Сметная прибыль 36% ФОТ (от 1 656,04)",null,null,596.16999999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,3477.68]
[87,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",10,4.0999999999999996,1853.61]
[null,null,"Накладные расходы 74% ФОТ (от 1 853,61)",null,null,1371.67]
[null,null,"Сметная прибыль 36% ФОТ (от 1 853,61)",null,null,667.3]
[null,null,"Итого c накладными и см. прибылью",null,null,3892.58]
[88,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",10,12.81,5791.4]
[null,null,"Накладные расходы 74% ФОТ (от 5 791,40)",null,null,4285.6400000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 5 791,40)",null,null,2084.9]
[null,null,"Итого c накладными и см. прибылью",null,null,12161.94]
[89,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",6,10.5,2848.23]
[null,null,"Накладные расходы 74% ФОТ (от 2 848,23)",null,null,2107.69]
[null,null,"Сметная прибыль 36% ФОТ (от 2 848,23)",null,null,1025.3599999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5981.28]
["Раздел 17. Наладка ЩРВ1, кабельных линий (ЭМ1.1 лист15)"]
[90,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",1,25.37,1146.98]
[null,null,"Накладные расходы 74% ФОТ (от 1 146,98)",null,null,848.77]
[null,null,"Сметная прибыль 36% ФОТ (от 1 146,98)",null,null,412.91]
[null,null,"Итого c накладными и см. прибылью",null,null,2408.66]
[91,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",12,16.91,9174.01]
[null,null,"Накладные расходы 74% ФОТ (от 9 174,01)",null,null,6788.77]
[null,null,"Сметная прибыль 36% ФОТ (от 9 174,01)",null,null,3302.64]
[null,null,"Итого c накладными и см. прибылью",null,null,19265.419999999998]
[92,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",14,12.21,7728.2]
[null,null,"Накладные расходы 74% ФОТ (от 7 728,20)",null,null,5718.87]
[null,null,"Сметная прибыль 36% ФОТ (от 7 728,20)",null,null,2782.15]
[null,null,"Итого c накладными и см. прибылью",null,null,16229.22]
[93,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",23,4.0999999999999996,4263.3]
[null,null,"Накладные расходы 74% ФОТ (от 4 263,30)",null,null,3154.84]
[null,null,"Сметная прибыль 36% ФОТ (от 4 263,30)",null,null,1534.79]
[null,null,"Итого c накладными и см. прибылью",null,null,8952.93]
[94,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",23,12.81,13320.22]
[null,null,"Накладные расходы 74% ФОТ (от 13 320,22)",null,null,9856.9599999999991]
[null,null,"Сметная прибыль 36% ФОТ (от 13 320,22)",null,null,4795.28]
[null,null,"Итого c накладными и см. прибылью",null,null,27972.46]
[95,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",11,10.5,5221.76]
[null,null,"Накладные расходы 74% ФОТ (от 5 221,76)",null,null,3864.1]
[null,null,"Сметная прибыль 36% ФОТ (от 5 221,76)",null,null,1879.83]
[null,null,"Итого c накладными и см. прибылью",null,null,10965.69]
["Раздел 18. Наладка ЩРВ2, кабельных линий (ЭМ1.1 лист16)"]
[96,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",1,25.37,1146.98]
[null,null,"Накладные расходы 74% ФОТ (от 1 146,98)",null,null,848.77]
[null,null,"Сметная прибыль 36% ФОТ (от 1 146,98)",null,null,412.91]
[null,null,"Итого c накладными и см. прибылью",null,null,2408.66]
[97,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",7,16.91,5351.51]
[null,null,"Накладные расходы 74% ФОТ (от 5 351,51)",null,null,3960.12]
[null,null,"Сметная прибыль 36% ФОТ (от 5 351,51)",null,null,1926.54]
[null,null,"Итого c накладными и см. прибылью",null,null,11238.17]
[98,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",13,12.21,7176.18]
[null,null,"Накладные расходы 74% ФОТ (от 7 176,18)",null,null,5310.37]
[null,null,"Сметная прибыль 36% ФОТ (от 7 176,18)",null,null,2583.42]
[null,null,"Итого c накладными и см. прибылью",null,null,15069.97]
[99,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",17,4.0999999999999996,3151.14]
[null,null,"Накладные расходы 74% ФОТ (от 3 151,14)",null,null,2331.84]
[null,null,"Сметная прибыль 36% ФОТ (от 3 151,14)",null,null,1134.4100000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,6617.39]
[100,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",17,12.81,9845.3799999999992]
[null,null,"Накладные расходы 74% ФОТ (от 9 845,38)",null,null,7285.58]
[null,null,"Сметная прибыль 36% ФОТ (от 9 845,38)",null,null,3544.34]
[null,null,"Итого c накладными и см. прибылью",null,null,20675.3]
[101,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",6,10.5,2848.23]
[null,null,"Накладные расходы 74% ФОТ (от 2 848,23)",null,null,2107.69]
[null,null,"Сметная прибыль 36% ФОТ (от 2 848,23)",null,null,1025.3599999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,5981.28]
["Раздел 19. Наладка ЩТХ1.1, ЩТХ1.2, ЩТХ1.3, ЩТХ1.4, кабельных линий 1 этап ЭМ 2.1"]
[102,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",4,25.37,4587.91]
[null,null,"Накладные расходы 74% ФОТ (от 4 587,91)",null,null,3395.05]
[null,null,"Сметная прибыль 36% ФОТ (от 4 587,91)",null,null,1651.65]
[null,null,"Итого c накладными и см. прибылью",null,null,9634.61]
[103,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",4,16.91,3058]
[null,null,"Накладные расходы 74% ФОТ (от 3 058,00)",null,null,2262.92]
[null,null,"Сметная прибыль 36% ФОТ (от 3 058,00)",null,null,1100.8800000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,6421.8]
[104,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",12,12.21,6624.17]
[null,null,"Накладные расходы 74% ФОТ (от 6 624,17)",null,null,4901.8900000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 6 624,17)",null,null,2384.6999999999998]
[null,null,"Итого c накладными и см. прибылью",null,null,13910.76]
["Раздел 20. Наладка ЩО1, кабельных линий ЭО 1"]
[105,"ФЕРп01-03-002-05","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 200 А\n(шт)",1,25.37,1146.98]
[null,null,"Накладные расходы 74% ФОТ (от 1 146,98)",null,null,848.77]
[null,null,"Сметная прибыль 36% ФОТ (от 1 146,98)",null,null,412.91]
[null,null,"Итого c накладными и см. прибылью",null,null,2408.66]
[106,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",12,16.91,9174.01]
[null,null,"Накладные расходы 74% ФОТ (от 9 174,01)",null,null,6788.77]
[null,null,"Сметная прибыль 36% ФОТ (от 9 174,01)",null,null,3302.64]
[null,null,"Итого c накладными и см. прибылью",null,null,19265.419999999998]
[107,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",1,12.21,552.01]
[null,null,"Накладные расходы 74% ФОТ (от 552,01)",null,null,408.49]
[null,null,"Сметная прибыль 36% ФОТ (от 552,01)",null,null,198.72]
[null,null,"Итого c накладными и см. прибылью",null,null,1159.22]
[108,"ФЕРп01-12-029-01","Испытание цепи вторичной коммутации\n(испытание)",8,19.52,7059.99]
[null,null,"Накладные расходы 74% ФОТ (от 7 059,99)",null,null,5224.3900000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 7 059,99)",null,null,2541.6]
[null,null,"Итого c накладными и см. прибылью",null,null,14825.98]
[109,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",4,4.0999999999999996,741.44]
[null,null,"Накладные расходы 74% ФОТ (от 741,44)",null,null,548.66999999999996]
[null,null,"Сметная прибыль 36% ФОТ (от 741,44)",null,null,266.92]
[null,null,"Итого c накладными и см. прибылью",null,null,1557.03]
[110,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",4,12.81,2316.56]
[null,null,"Накладные расходы 74% ФОТ (от 2 316,56)",null,null,1714.25]
[null,null,"Сметная прибыль 36% ФОТ (от 2 316,56)",null,null,833.96]
[null,null,"Итого c накладными и см. прибылью",null,null,4864.7700000000004]
[111,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",4,10.5,1898.82]
[null,null,"Накладные расходы 74% ФОТ (от 1 898,82)",null,null,1405.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 898,82)",null,null,683.58]
[null,null,"Итого c накладными и см. прибылью",null,null,3987.53]
["Раздел 21. Наладка ЩО2, кабельных линий"]
[112,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[113,"ФЕРп01-03-002-18","Выключатель трехполюсный напряжением до 1 кВ с: устройством защитного отключения\n(шт)",8,33.83,12235.63]
[null,null,"Накладные расходы 74% ФОТ (от 12 235,63)",null,null,9054.3700000000008]
[null,null,"Сметная прибыль 36% ФОТ (от 12 235,63)",null,null,4404.83]
[null,null,"Итого c накладными и см. прибылью",null,null,25694.83]
[114,"ФЕРп01-03-001-02","Выключатель однополюсный напряжением до 1 кВ: с устройством защитного отключения\n(шт)",8,16.91,6116.01]
[null,null,"Накладные расходы 74% ФОТ (от 6 116,01)",null,null,4525.8500000000004]
[null,null,"Сметная прибыль 36% ФОТ (от 6 116,01)",null,null,2201.7600000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,12843.62]
[115,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",1,12.21,552.01]
[null,null,"Накладные расходы 74% ФОТ (от 552,01)",null,null,408.49]
[null,null,"Сметная прибыль 36% ФОТ (от 552,01)",null,null,198.72]
[null,null,"Итого c накладными и см. прибылью",null,null,1159.22]
[116,"ФЕРп01-12-029-01","Испытание цепи вторичной коммутации\n(испытание)",4,19.52,3530]
[null,null,"Накладные расходы 74% ФОТ (от 3 530,00)",null,null,2612.1999999999998]
[null,null,"Сметная прибыль 36% ФОТ (от 3 530,00)",null,null,1270.8]
[null,null,"Итого c накладными и см. прибылью",null,null,7413]
[117,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",8,4.0999999999999996,1482.89]
[null,null,"Накладные расходы 74% ФОТ (от 1 482,89)",null,null,1097.3399999999999]
[null,null,"Сметная прибыль 36% ФОТ (от 1 482,89)",null,null,533.84]
[null,null,"Итого c накладными и см. прибылью",null,null,3114.07]
[118,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",8,12.81,4633.12]
[null,null,"Накладные расходы 74% ФОТ (от 4 633,12)",null,null,3428.51]
[null,null,"Сметная прибыль 36% ФОТ (от 4 633,12)",null,null,1667.92]
[null,null,"Итого c накладными и см. прибылью",null,null,9729.5499999999993]
[119,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",4,10.5,1898.82]
[null,null,"Накладные расходы 74% ФОТ (от 1 898,82)",null,null,1405.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 898,82)",null,null,683.58]
[null,null,"Итого c накладными и см. прибылью",null,null,3987.53]
["Раздел 22. Наладка ЩО3, кабельных линий"]
[120,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",1,16.91,764.5]
[null,null,"Накладные расходы 74% ФОТ (от 764,50)",null,null,565.73]
[null,null,"Сметная прибыль 36% ФОТ (от 764,50)",null,null,275.22000000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,1605.45]
[121,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",9,12.21,4968.13]
[null,null,"Накладные расходы 74% ФОТ (от 4 968,13)",null,null,3676.42]
[null,null,"Сметная прибыль 36% ФОТ (от 4 968,13)",null,null,1788.53]
[null,null,"Итого c накладными и см. прибылью",null,null,10433.08]
[122,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",7,4.0999999999999996,1297.53]
[null,null,"Накладные расходы 74% ФОТ (от 1 297,53)",null,null,960.17]
[null,null,"Сметная прибыль 36% ФОТ (от 1 297,53)",null,null,467.11]
[null,null,"Итого c накладными и см. прибылью",null,null,2724.81]
[123,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",7,12.81,4053.98]
[null,null,"Накладные расходы 74% ФОТ (от 4 053,98)",null,null,2999.95]
[null,null,"Сметная прибыль 36% ФОТ (от 4 053,98)",null,null,1459.43]
[null,null,"Итого c накладными и см. прибылью",null,null,8513.36]
["Раздел 23. Наладка ЩАО, кабельных линий"]
[124,"ФЕРп01-03-002-04","Выключатель трехполюсный напряжением до 1 кВ с: электромагнитным, тепловым или комбинированным расцепителем, номинальный ток до 50 А\n(шт)",7,16.91,5351.51]
[null,null,"Накладные расходы 74% ФОТ (от 5 351,51)",null,null,3960.12]
[null,null,"Сметная прибыль 36% ФОТ (от 5 351,51)",null,null,1926.54]
[null,null,"Итого c накладными и см. прибылью",null,null,11238.17]
[125,"ФЕРп01-03-001-01","Выключатель однополюсный напряжением до 1 кВ: с электромагнитным, тепловым или комбинированным расцепителем\n(шт)",13,12.21,7176.18]
[null,null,"Накладные расходы 74% ФОТ (от 7 176,18)",null,null,5310.37]
[null,null,"Сметная прибыль 36% ФОТ (от 7 176,18)",null,null,2583.42]
[null,null,"Итого c накладными и см. прибылью",null,null,15069.97]
[126,"ФЕРп01-12-029-01","Испытание цепи вторичной коммутации\n(испытание)",6,19.52,5295]
[null,null,"Накладные расходы 74% ФОТ (от 5 295,00)",null,null,3918.3]
[null,null,"Сметная прибыль 36% ФОТ (от 5 295,00)",null,null,1906.2]
[null,null,"Итого c накладными и см. прибылью",null,null,11119.5]
[127,"ФЕРп01-11-028-01","Измерение сопротивления изоляции мегаомметром: кабельных и других линий напряжением до 1 кВ\n(шт)",14,4.0999999999999996,2595.0500000000002]
[null,null,"Накладные расходы 74% ФОТ (от 2 595,05)",null,null,1920.34]
[null,null,"Сметная прибыль 36% ФОТ (от 2 595,05)",null,null,934.22]
[null,null,"Итого c накладными и см. прибылью",null,null,5449.61]
[128,"ФЕРп01-11-013-01","Замер полного сопротивления цепи \"фаза-нуль\"\n(шт)",14,12.81,8107.96]
[null,null,"Накладные расходы 74% ФОТ (от 8 107,96)",null,null,5999.89]
[null,null,"Сметная прибыль 36% ФОТ (от 8 107,96)",null,null,2918.87]
[null,null,"Итого c накладными и см. прибылью",null,null,17026.72]
[129,"ФЕРп01-11-024-01","Фазировка электрической линии или трансформатора с сетью напряжением: до 1 кВ\n(шт)",4,10.5,1898.82]
[null,null,"Накладные расходы 74% ФОТ (от 1 898,82)",null,null,1405.13]
[null,null,"Сметная прибыль 36% ФОТ (от 1 898,82)",null,null,683.58]
[null,null,"Итого c накладными и см. прибылью",null,null,3987.53]
["Раздел 25. Наладка ЩУО2.1, ЩУО2.2, ЩУО3.1, ЩУО3.2"]
[130,"ФЕРп01-12-029-01","Испытание цепи вторичной коммутации  (кнопка без фиксации с индикатором)\n(испытание)",8,19.52,7059.99]
[null,null,"Накладные расходы 74% ФОТ (от 7 059,99)",null,null,5224.3900000000003]
[null,null,"Сметная прибыль 36% ФОТ (от 7 059,99)",null,null,2541.6]
[null,null,"Итого c накладными и см. прибылью",null,null,14825.98]
["Раздел 27. Испытание заземляющего устройства и системы уравнивания потенциалов"]
[131,"ФЕРп01-11-010-01","Измерение сопротивления растеканию тока: заземлителя\n(измерение)",1,12.81,579.14]
[null,null,"Накладные расходы 74% ФОТ (от 579,14)",null,null,428.56]
[null,null,"Сметная прибыль 36% ФОТ (от 579,14)",null,null,208.49]
[null,null,"Итого c накладными и см. прибылью",null,null,1216.19]
[132,"ФЕРп01-11-011-01","Проверка наличия цепи между заземлителями и заземленными элементами\n(100 измерений)",4.2699999999999996,165.95,32036.1]
[null,null,"Накладные расходы 74% ФОТ (от 32 036,10)",null,null,23706.71]
[null,null,"Сметная прибыль 36% ФОТ (от 32 036,10)",null,null,11533]
[null,null,"Итого c накладными и см. прибылью",null,null,67275.81]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,515791.64]
["Накладные расходы",null,null,null,null,381685.81]
["Сметная прибыль",null,null,null,null,185684.99]
["ВСЕГО по смете",null,null,null,null,1083162.44]
[]
[]
["Составил:","                                                      (О.А.Ефимова)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:","                                                      (Н.И. Алябьева)"]
[null,"[должность, подпись (инициалы, фамилия)]"]
[]
["СМЕТА № 09-01-04"]
[]
["на Утилизация строительного мусора, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на ",null,"Август 2023"]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Утилизация строительного мусора"]
[1,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №02-01-01 Конструктивные решения. Цех №417. Марка КЖ1. Этап 1\n(т)",5380.86,43.37,2914765.05]
[2,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №02-01-03 Архитектурные решения. Цех №417. Марка АР2. Этап 1\n(т)",85.76,43.37,46455.45]
[3,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №02-01-04 Архитектурно-строительные решения. Цех №417. Марка АС1. Этап 1\n(т)",35.840000000000003,43.37,19414.22]
[4,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №02-01-05 Архитектурно-строительные решения. Цех №417. Марка АС2. Этап 1\n(т)",185.4,43.37,100429.57]
[5,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №02-01-08 Внутренние сети водопровода и канализации. 1 этап.\n(т)",139.38999999999999,43.37,75506.350000000006]
[6,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №04-01-01 Наружные сети электроснабжения. 1 этап\n(т)",11.79,43.37,6386.54]
[7,"Договор № 13УТ от 15.09.2023","Утилизация строительного мусора. ЛС №06-01-01 Наружные сети канализации. 1 этап\n(т)",1412.4960000000001,43.37,765136.79]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,3928093.97]
["ВСЕГО по смете",null,null,null,null,3928093.97]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]

{"sheet":"02-01-04 Архитектурно-строи (2)","index":6,"n_rows":101,"n_cols":20,"rows_kept":101,"cut":false,"hidden":true,"merged":[[107,8,107,10]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"на Архитектурно-строительные решения. Цех №417. Марка АС1. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 1. Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"комплекс работ по устройству перекрытия из кровельных сэндвич-панелей"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-демонтаж конструкций перекрытия в осях 31-33/И-И1"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 1 Элементы каркаса и перекрытия встройки в осях 5-33/И-И1.    (1727-1/9-52-АС1   л.2)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 2. Разные работы"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-погрузка и вывоз строительного мусора"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- погрузка и вывоз металлолома"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 2 Разные работы"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по смете в текущих ценах"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ВСЕГО по смете"]

{"sheet":"02-01-06 Архитектурно-строитель","index":7,"n_rows":344,"n_cols":20,"rows_kept":344,"cut":false,"hidden":true,"merged":[[1,0,1,5],[3,0,3,5],[4,0,4,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,2,11,4],[12,0,12,5],[32,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,35,4],[36,0,36,5],[56,0,56,4],[57,0,57,4],[58,0,58,4],[59,0,59,4],[60,0,60,5],[76,0,76,4],[77,0,77,4],[78,0,78,4],[79,0,79,4],[80,0,80,5],[97,0,97,4],[98,0,98,4],[99,0,99,4],[100,0,100,4],[101,0,101,5],[111,0,111,4],[112,0,112,4],[113,0,113,4],[114,0,114,4],[115,0,115,5],[131,0,131,4],[132,0,132,4],[133,0,133,4],[134,0,134,4],[135,0,135,5],[150,0,150,4],[151,0,151,4],[152,0,152,4],[153,0,153,4],[154,0,154,5],[155,0,155,5],[167,0,167,5],[177,0,177,5],[215,0,215,5],[226,0,226,4],[227,0,227,4],[228,0,228,4],[229,0,229,4],[230,0,230,5],[253,0,253,4],[254,0,254,4],[255,0,255,4],[256,0,256,4],[257,0,257,5],[277,0,277,4],[278,0,278,4],[279,0,279,4],[280,0,280,4],[281,0,281,5],[301,0,301,4],[302,0,302,4],[303,0,303,4],[304,0,304,4],[305,0,305,5],[330,0,330,4],[331,0,331,4],[332,0,332,4],[333,0,333,4],[341,1,341,5],[342,1,342,5],[343,1,343,5],[344,8,344,10],[334,0,334,4],[335,0,335,4],[336,0,336,4],[337,0,337,4],[340,1,340,5]]}
[]
["СМЕТА № 02-01-06"]
[]
["на Архитектурно-строительные решения цеха  №417. (АС3)., Заказчик - АО \" МЕТРОВАГОНМАШ\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"на Архитектурно-строительные решения цеха  №417. (АС3)., Заказчик - АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 1. Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )"]
[1,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (ОП1-ОП6)\n(т)",0.41909999999999997,1629.76,22251.23]
[null,null,"Накладные расходы 93% ФОТ (от 19 295,50)",null,null,17944.82]
[null,null,"Сметная прибыль 62% ФОТ (от 19 295,50)",null,null,11963.21]
[null,null,"Итого c накладными и см. прибылью",null,null,52159.26]
[2,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.41909999999999997,12990.48,56838.6]
[3,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.76,360,2251.73]
[4,"ФЕРр66-38-3","Заполнение трубопроводов или межтрубного пространства при трубах в футляре: цементным раствором\n(м3)",0.05,622.48,310.99]
[null,null,"Накладные расходы 104% ФОТ (от 85,45)",null,null,88.87]
[null,null,"Сметная прибыль 60% ФОТ (от 85,45)",null,null,51.27]
[null,null,"Итого c накладными и см. прибылью",null,null,451.13]
[5,"ФЕР46-03-017-03","Заделка отверстий: в стенах после установки балки бетоном В20\n(м3)",0.05,1650.5,2061.02]
[null,null,"Накладные расходы 103% ФОТ (от 1 672,13)",null,null,1722.29]
[null,null,"Сметная прибыль 59% ФОТ (от 1 672,13)",null,null,986.56]
[null,null,"Итого c накладными и см. прибылью",null,null,4769.87]
[6,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",5.1999999999999998E-2,665,245.86]
[7,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.16,347.67,953.16]
[null,null,"Накладные расходы 94% ФОТ (от 390,49)",null,null,367.06]
[null,null,"Сметная прибыль 51% ФОТ (от 390,49)",null,null,199.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1519.37]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,84912.59,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,20123.04,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,13200.19,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 1 Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )",null,null,null,null,118235.82,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 1 Элементы опор для технологических коммуникаций \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.2 )"]
["Раздел 2. Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 2. Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )"]
[8,"ФЕР09-03-043-01","Монтаж металлоконструкций постаментов под технологическое оборудование / рамы для пневмощитов\n(т металлоконструкций)",1.71,7384.06,181791.06]
[null,null,"Накладные расходы 93% ФОТ (от 76 304,22)",null,null,70962.92]
[null,null,"Сметная прибыль 62% ФОТ (от 76 304,22)",null,null,47308.62]
[null,null,"Итого c накладными и см. прибылью",null,null,300062.59999999998]
[9,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.71,12990.48,231911.25]
[10,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм  (прим. Механический анкер R-XPT M20x200)\n(100 шт)",1.28,1121,14176.61]
[11,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",2.5000000000000001E-2,716.71,634.77]
[null,null,"Накладные расходы 102% ФОТ (от 590,43)",null,null,602.24]
[null,null,"Сметная прибыль 58% ФОТ (от 590,43)",null,null,342.45]
[null,null,"Итого c накладными и см. прибылью",null,null,1579.46]
[12,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",5.0999999999999997E-2,711.5,280.49]
[13,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01\n(100 м2)",2.5000000000000001E-4,202.5,1.82]
[null,null,"Накладные расходы 102% ФОТ (от 1,69)",null,null,1.72]
[null,null,"Сметная прибыль 58% ФОТ (от 1,69)",null,null,0.98]
[null,null,"Итого c накладными и см. прибылью",null,null,4.5199999999999996]
[15,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.65,347.67,3872.23]
[null,null,"Накладные расходы 94% ФОТ (от 1 586,38)",null,null,1491.2]
[null,null,"Сметная прибыль 51% ФОТ (от 1 586,38)",null,null,809.05]
[null,null,"Итого c накладными и см. прибылью",null,null,6172.48]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,432668.23,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,73058.080000000002,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,48461.1,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 2 Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )",null,null,null,null,554187.41,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 2 Металлические рамы для пневмощитов \"ВС\" в осях 1-33/И-Л.    (1727-1/9-52-АС3   л.3 )"]
["Раздел 3. Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 3. Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )"]
[16,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Ст1, ОП1-ОП2)\n(т)",3.6488,1629.76,193725.35]
[null,null,"Накладные расходы 93% ФОТ (от 167 991,93)",null,null,156232.49]
[null,null,"Сметная прибыль 62% ФОТ (от 167 991,93)",null,null,104155]
[null,null,"Итого c накладными и см. прибылью",null,null,454112.84]
[17,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3.649,12990.48,494879.61]
[18,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1, Б2)\n(т)",3.6520000000000001,1049.6300000000001,80482.880000000005]
[null,null,"Накладные расходы 93% ФОТ (от 50 530,48)",null,null,46993.35]
[null,null,"Сметная прибыль 62% ФОТ (от 50 530,48)",null,null,31328.9]
[null,null,"Итого c накладными и см. прибылью",null,null,158805.13]
[19,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3.6520000000000001,12990.48,495286.47]
[20,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",2.04,360,6044.11]
[21,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.774,347.67,16525.48]
[null,null,"Накладные расходы 94% ФОТ (от 6 770,17)",null,null,6363.96]
[null,null,"Сметная прибыль 51% ФОТ (от 6 770,17)",null,null,3452.79]
[null,null,"Итого c накладными и см. прибылью",null,null,26342.23]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1286943.8999999999,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,209589.8,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,138936.68,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 3 Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )",null,null,null,null,1635470.38,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 3 Опоры для коммуникаций \"ЭМ\" в осях 1-33/И-Л; дополнительных балок и опор для системы пожаротушения \"ВК\" в осях 5-32/И-И1.     (1727-1/9-52-АС3   л.4 )"]
["Раздел 4. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 4. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)"]
[22,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д1,Д2 ОП-1..ОП-5.4)\n(т)",1.1960999999999999,1629.76,63504.41]
[null,null,"Накладные расходы 93% ФОТ (от 55 068,83)",null,null,51214.01]
[null,null,"Сметная прибыль 62% ФОТ (от 55 068,83)",null,null,34142.67]
[null,null,"Итого c накладными и см. прибылью",null,null,148861.09]
[23,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.196,12990.48,162202.25]
[24,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.28000000000000003,360,829.58]
[25,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",9.0785999999999998,1049.6300000000001,200074.47]
[null,null,"Накладные расходы 93% ФОТ (от 125 615,02)",null,null,116821.97]
[null,null,"Сметная прибыль 62% ФОТ (от 125 615,02)",null,null,77881.31]
[null,null,"Итого c накладными и см. прибылью",null,null,394777.75]
[26,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.94240000000000002,12990.48,127808.86]
[27,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",8.1365999999999996,11176.42,946665.19]
[28,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",3.9,347.67,23233.37]
[null,null,"Накладные расходы 94% ФОТ (от 9 518,26)",null,null,8947.16]
[null,null,"Сметная прибыль 51% ФОТ (от 9 518,26)",null,null,4854.3100000000004]
[null,null,"Итого c накладными и см. прибылью",null,null,37034.839999999997]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1524318.13,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,176983.14,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,116878.3,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 4 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)",null,null,null,null,1818179.57,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 4 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +13.900 в осях 1-25/И-И1, 1-25/И3-К (лист 5)"]
["Раздел 5. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 5. Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)"]
[29,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д7..Д10))\n(т)",1.1652,1629.76,61863.839999999997]
[null,null,"Накладные расходы 93% ФОТ (от 53 646,18)",null,null,49890.95]
[null,null,"Сметная прибыль 62% ФОТ (от 53 646,18)",null,null,33260.629999999997]
[null,null,"Итого c накладными и см. прибылью",null,null,145015.42000000001]
[30,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.165,12990.48,157998.01]
[31,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.38600000000000001,347.67,2299.52]
[null,null,"Накладные расходы 94% ФОТ (от 942,07)",null,null,885.55]
[null,null,"Сметная прибыль 51% ФОТ (от 942,07)",null,null,480.46]
[null,null,"Итого c накладными и см. прибылью",null,null,3665.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,222161.37,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,50776.5,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,33741.089999999997,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 5 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)",null,null,null,null,306678.96000000002,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 5 Опоры для крепления системы пожаротушения к плитам покрытия на отм. +16.900 в осях 2-10, 12-32, 24-22/И1-И3 (лист 7)"]
["Раздел 6. Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 6. Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)"]
[32,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д13)\n(т)",0.46179999999999999,1629.76,24518.3]
[null,null,"Накладные расходы 93% ФОТ (от 21 261,42)",null,null,19773.12]
[null,null,"Сметная прибыль 62% ФОТ (от 21 261,42)",null,null,13182.08]
[null,null,"Итого c накладными и см. прибылью",null,null,57473.5]
[33,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.46179999999999999,12990.48,62629.599999999999]
[34,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",7.3380999999999998,1049.6300000000001,161717.26999999999]
[null,null,"Накладные расходы 93% ФОТ (от 101 532,79)",null,null,94425.49]
[null,null,"Сметная прибыль 62% ФОТ (от 101 532,79)",null,null,62950.33]
[null,null,"Итого c накладными и см. прибылью",null,null,319093.09000000003]
[35,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.0189999999999999,12990.48,138197.4]
[36,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",6.319,11176.42,735193.74]
[37,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.968,347.67,17681.189999999999]
[null,null,"Накладные расходы 94% ФОТ (от 7 243,64)",null,null,6809.02]
[null,null,"Сметная прибыль 51% ФОТ (от 7 243,64)",null,null,3694.26]
[null,null,"Итого c накладными и см. прибылью",null,null,28184.47]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1139937.5,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,121007.64,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,79826.67,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 6 Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)",null,null,null,null,1340771.81,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 6 Опоры для крепления системы пожаротушения к нижним поясам ферм в осях 4-12/И-К, 17-25/И-И2 (лист 8)"]
["Раздел 7. Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 7. Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)"]
[38,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Д3..Д6, П-1..П-1.32)\n(т)",2.9994999999999998,1629.76,159252.14000000001]
[null,null,"Накладные расходы 93% ФОТ (от 138 097,95)",null,null,128431.09]
[null,null,"Сметная прибыль 62% ФОТ (от 138 097,95)",null,null,85620.73]
[null,null,"Итого c накладными и см. прибылью",null,null,373303.96]
[39,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",3,12990.48,406861.83]
[40,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",4.4389000000000003,1049.6300000000001,97824.62]
[null,null,"Накладные расходы 93% ФОТ (от 61 418,34)",null,null,57119.06]
[null,null,"Сметная прибыль 62% ФОТ (от 61 418,34)",null,null,38079.370000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,193023.05]
[41,"ФССЦ-07.2.07.12-0032","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы от 0,1 до 0,5 т\n(т)",4.4390000000000001,11176.42,516462.26]
[42,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",2.8264999999999998,347.67,16838.240000000002]
[null,null,"Накладные расходы 94% ФОТ (от 6 898,30)",null,null,6484.4]
[null,null,"Сметная прибыль 51% ФОТ (от 6 898,30)",null,null,3518.13]
[null,null,"Итого c накладными и см. прибылью",null,null,26840.77]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1197239.0900000001,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,192034.55,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,127218.23,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 7 Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)",null,null,null,null,1516491.87,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 7 Опоры для крепления системы пожаротушения к верхним поясам ферм в осях 1-33/И1-И3 (лист 10)"]
["Раздел 8. Фундаменты под оборудование (лист 11)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 8. Фундаменты под оборудование (лист 11)"]
["Установка фанеры бакелитовой",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Установка фанеры бакелитовой"]
[43,"ФЕР11-01-053-01","Устройство оснований полов из фанеры в один слой площадью: до 20 м2\n(100 м2)",0.1183,6759.4,10142.24]
[null,null,"Накладные расходы 112% ФОТ (от 2 876,98)",null,null,3222.22]
[null,null,"Сметная прибыль 65% ФОТ (от 2 876,98)",null,null,1870.04]
[null,null,"Итого c накладными и см. прибылью",null,null,15234.5]
[44,"ФССЦ-11.2.11.04-0052","Фанера общего назначения из шпона лиственных пород водостойкая, ФК, сорт II/IV, толщина 12 мм\n(м3)",-0.1467,4319.09,-6842.99]
[45,"ФССЦ-11.2.11.02-0011","Фанера бакелизированная ФБС, толщина 14-18 мм\n(м3)",0.1467,12480,13383.26]
[46,"ФЕР06-01-001-02","Устройство бетонных фундаментов общего назначения под колонны объемом: до 3 м3\n(100 м3)",2.7279999999999999E-2,13020.27,8837.2999999999993]
[null,null,"Накладные расходы 102% ФОТ (от 7 121,88)",null,null,7264.32]
[null,null,"Сметная прибыль 58% ФОТ (от 7 121,88)",null,null,4130.6899999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,20232.310000000001]
[47,"ФССЦ-04.1.01.03-0019","Смеси бетонные (пенобетон), средняя плотность D1000 кг/м3\n(м3)",2.7829999999999999,582.69000000000005,34410.910000000003]
["Обработка битумно-полимерной мастикой",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Обработка битумно-полимерной мастикой"]
[48,"ФЕР08-01-003-09","Огрунтовка поверхности полимерной мастикой на основе бутилкаучука\n(100 м2)",0.13950000000000001,174.47,554.42999999999995]
[null,null,"Накладные расходы 110% ФОТ (от 297,66)",null,null,327.43]
[null,null,"Сметная прибыль 69% ФОТ (от 297,66)",null,null,205.39]
[null,null,"Итого c накладными и см. прибылью",null,null,1087.25]
[49,"ФЕР08-01-003-10","Гидроизоляция боковая обмазочная полимерной мастикой на основе бутилкаучука в один слой\n(100 м2)",0.1396,49.03,287.20999999999998]
[null,null,"Накладные расходы 110% ФОТ (от 283,76)",null,null,312.14]
[null,null,"Сметная прибыль 69% ФОТ (от 283,76)",null,null,195.79]
[null,null,"Итого c накладными и см. прибылью",null,null,795.14]
[50,"ФССЦ-01.2.03.03-0122","Мастика битумно-полимерная гидроизоляционная, кровельная, для строительных конструкций и устройства (ремонта) кровли, холодная, готовая к применению, диапазон температур от -20 до +40 °С, прочность сцепления с металлом/бетоном не менее 0,9/0,6 МПа, расход для гидроизоляции/устройства кровли 2,5-3,5/3,8-5,7 кг/м2 при толщине слоя покрытия 2 мм\n(кг)",83.76,13.91,31562.6]
["Сверление отверстий в существующей плите под гильзы (Г1-5 шт, Г2-2 шт, Г3-4 шт; Г4-3 шт) ТЧ п.2.46.7., лист 11 прим.5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сверление отверстий в существующей плите под гильзы (Г1-5 шт, Г2-2 шт, Г3-4 шт; Г4-3 шт) ТЧ п.2.46.7., лист 11 прим.5"]
[51,"ФЕР46-03-004-49","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 160 мм/ Г1\n(100 отверстий)",0.05,4762.59,6120.87]
[null,null,"Накладные расходы 103% ФОТ (от 6 020,32)",null,null,6200.93]
[null,null,"Сметная прибыль 59% ФОТ (от 6 020,32)",null,null,3551.99]
[null,null,"Итого c накладными и см. прибылью",null,null,15873.79]
[52,"ФЕР46-03-004-68","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-49 / 30 мм\n(100 отверстий)",-0.05,3052.66,-3940.22]
[null,null,"Накладные расходы 103% ФОТ (от -3 883,28)",null,null,-3999.78]
[null,null,"Сметная прибыль 59% ФОТ (от -3 883,28)",null,null,-2291.14]
[null,null,"Итого c накладными и см. прибылью",null,null,-10231.14]
[53,"ФССЦ-01.7.17.09-1177","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 162 мм\n(шт)",1.4999999999999999E-2,3211.94,225.96]
[54,"ФЕР46-03-004-51","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 220 мм/Г2\n(100 отверстий)",0.02,5008.51,2574.36]
[null,null,"Накладные расходы 103% ФОТ (от 2 529,41)",null,null,2605.29]
[null,null,"Сметная прибыль 59% ФОТ (от 2 529,41)",null,null,1492.35]
[null,null,"Итого c накладными и см. прибылью",null,null,6672]
[55,"ФЕР46-03-004-70","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-51\n(100 отверстий)",-0.02,189.06,-97.74]
[null,null,"Накладные расходы 103% ФОТ (от -96,34)",null,null,-99.23]
[null,null,"Сметная прибыль 59% ФОТ (от -96,34)",null,null,-56.84]
[null,null,"Итого c накладными и см. прибылью",null,null,-253.81]
[56,"ФССЦ-01.7.17.09-1180","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 202 мм\n(шт)",5.3400000000000003E-2,4433.01,1110.23]
[57,"ФЕР46-03-004-49","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 160 мм/ Г3\n(100 отверстий)",0.04,4762.59,4896.7]
[null,null,"Накладные расходы 103% ФОТ (от 4 816,26)",null,null,4960.75]
[null,null,"Сметная прибыль 59% ФОТ (от 4 816,26)",null,null,2841.59]
[null,null,"Итого c накладными и см. прибылью",null,null,12699.04]
[58,"ФЕР46-03-004-68","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-49 / 30 мм\n(100 отверстий)",-0.04,3052.66,-3152.17]
[null,null,"Накладные расходы 103% ФОТ (от -3 106,62)",null,null,-3199.82]
[null,null,"Сметная прибыль 59% ФОТ (от -3 106,62)",null,null,-1832.91]
[null,null,"Итого c накладными и см. прибылью",null,null,-8184.9]
[59,"ФССЦ-01.7.17.09-1177","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 430 мм, диаметр 162 мм\n(шт)",1.2E-2,3211.94,180.77]
[60,"ФЕР46-03-004-55","Сверление установками алмазного бурения вертикальных отверстий в густоармированных железобетонных конструкциях глубиной 200 мм диаметром: 400 мм/ Г4\n(100 отверстий)",0.03,11074.38,7599.82]
[null,null,"Накладные расходы 103% ФОТ (от 7 153,37)",null,null,7367.97]
[null,null,"Сметная прибыль 59% ФОТ (от 7 153,37)",null,null,4220.49]
[null,null,"Итого c накладными и см. прибылью",null,null,19188.28]
[61,"ФЕР46-03-004-74","На каждые 10 мм изменения глубины сверления добавлять или исключать: к расценке 46-03-004-55\n(100 отверстий)",-0.03,7961,-5437.07]
[null,null,"Накладные расходы 103% ФОТ (от -5 129,19)",null,null,-5283.07]
[null,null,"Сметная прибыль 59% ФОТ (от -5 129,19)",null,null,-3026.22]
[null,null,"Итого c накладными и см. прибылью",null,null,-13746.36]
[62,"ФССЦ-01.7.15.01-0032","Анкер высокопрочный забивной, АВЗ-10/500\n(шт)",12.055999999999999,29.37,2758.32]
[63,"ФССЦ-01.7.17.09-1185","Сверло кольцевое алмазное высокоскоростное по железобетону с быстросъемным хвостовиком для бурения на станине в мокром режиме, лазерная пайка сегментов, длина 450 мм, диаметр 400 мм\n(шт)",7.4399999999999994E-2,8396.42,2904.83]
["Установка закладных деталей",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Установка закладных деталей"]
[64,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг (Г1-Г4)\n(т)",0.26100000000000001,768.92,8657.94]
[null,null,"Накладные расходы 102% ФОТ (от 8 638,61)",null,null,8811.3799999999992]
[null,null,"Сметная прибыль 58% ФОТ (от 8 638,61)",null,null,5010.3900000000003]
[null,null,"Итого c накладными и см. прибылью",null,null,22479.71]
[65,"ФССЦ-08.4.03.03-0003","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 10 мм\n(т)",0.01,5802.77,491.49]
[66,"ФССЦ-23.3.03.02-0088","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 114 мм, толщина стенки 6 мм\n(м)",3.75,138.04,7578.4]
[67,"ФССЦ-23.3.03.02-0111","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 133 мм, толщина стенки 4 мм\n(м)",1.5,93.26,1717.85]
[68,"ФССЦ-23.3.03.02-0075","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 108 мм, толщина стенки 4 мм\n(м)",3,81.61,4118.04]
[69,"ФССЦ-23.3.03.02-0162","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 273 мм, толщина стенки 7 мм\n(м)",2.25,273.45999999999998,13923.9]
[70,"ФССЦ-23.8.04.06-0076","Отводы 90 град. с радиусом кривизны R=1,5 Ду на Ру до 16 МПа (160 кгс/см2), диаметром условного прохода: 100 мм, наружным диаметром 114 мм, толщиной стенки 6 мм\n(шт)",5,83.77,3166.51]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,147733.75,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,28490.53,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,16311.62,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 8 Фундаменты под оборудование (лист 11)",null,null,null,null,192535.9,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 8 Фундаменты под оборудование (лист 11)"]
["Раздел 9. Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 9. Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)"]
[71,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",0.24709999999999999,1049.6300000000001,5445.6]
[null,null,"Накладные расходы 93% ФОТ (от 3 418,97)",null,null,3179.64]
[null,null,"Сметная прибыль 62% ФОТ (от 3 418,97)",null,null,2119.7600000000002]
[null,null,"Итого c накладными и см. прибылью",null,null,10745]
[72,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.24709999999999999,12990.48,33511.85]
[73,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",9.2999999999999999E-2,347.67,554.02]
[null,null,"Накладные расходы 94% ФОТ (от 226,97)",null,null,213.35]
[null,null,"Сметная прибыль 51% ФОТ (от 226,97)",null,null,115.75]
[null,null,"Итого c накладными и см. прибылью",null,null,883.12]
[74,"ФЕР06-01-001-05","Устройство железобетонных фундаментов общего назначения под колонны объемом: до 3 м3\n(100 м3)",2.3999999999999998E-3,15853.66,1039.83]
[null,null,"Накладные расходы 102% ФОТ (от 879,93)",null,null,897.53]
[null,null,"Сметная прибыль 58% ФОТ (от 879,93)",null,null,510.36]
[null,null,"Итого c накладными и см. прибылью",null,null,2447.7199999999998]
[75,"ФССЦ-04.1.02.05-0007","Смеси бетонные тяжелого бетона (БСТ), класс B20 (М250)\n(м3)",0.24360000000000001,665,1151.78]
[76,"ФССЦ-08.4.03.03-0006","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 16 мм\n(т)",1.8960000000000001E-2,5488.69,1047.94]
[77,"ФССЦ-08.4.03.02-0002","Сталь арматурная, горячекатаная, гладкая, класс А-I, диаметр 8 мм\n(т)",6.9519999999999998E-3,6780,424.21]
[78,"ФССЦ-08.4.03.03-0003","Сталь арматурная рифленая свариваемая, класс А500С, диаметр 10 мм\n(т)",1.84,5802.77,90435.01]
[79,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",3.5999999999999997E-2,1275.18,1240.0899999999999]
[null,null,"Накладные расходы 102% ФОТ (от 1 044,24)",null,null,1065.1199999999999]
[null,null,"Сметная прибыль 58% ФОТ (от 1 044,24)",null,null,605.66]
[null,null,"Итого c накладными и см. прибылью",null,null,2910.87]
[80,"ФССЦ-08.4.01.02-0011","Детали закладные и накладные, изготовленные без применения сварки, гнутья, сверления (пробивки) отверстий, поставляемые отдельно\n(т)",3.5999999999999997E-2,5804,2480.17]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,137330.5,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,5355.64,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,3351.53,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 9 Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)",null,null,null,null,146037.67000000001,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 9 Элементы площадки под вентилятор на отм +14,300 между осями 25-26/И-И1 (лист 11.1)"]
["Раздел 10. Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 10. Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)"]
[81,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп11)\n(т)",4.6791,1629.76,248426.96]
[null,null,"Накладные расходы 93% ФОТ (от 215 427,27)",null,null,200347.36]
[null,null,"Сметная прибыль 62% ФОТ (от 215 427,27)",null,null,133564.91]
[null,null,"Итого c накладными и см. прибылью",null,null,582339.23]
[82,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",4.6790000000000003,12990.48,634568.84]
[83,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",1.07,347.67,6374.28]
[null,null,"Накладные расходы 94% ФОТ (от 2 611,42)",null,null,2454.73]
[null,null,"Сметная прибыль 51% ФОТ (от 2 611,42)",null,null,1331.82]
[null,null,"Итого c накладными и см. прибылью",null,null,10160.83]
[84,"ФЕР46-05-008-03","Монтаж мелких металлоконструкций массой до 10 кг\n(т металлоконструкций)",0.10979999999999999,1160.6300000000001,4896.7299999999996]
[null,null,"Накладные расходы 103% ФОТ (от 4 676,08)",null,null,4816.3599999999997]
[null,null,"Сметная прибыль 59% ФОТ (от 4 676,08)",null,null,2758.89]
[null,null,"Итого c накладными и см. прибылью",null,null,12471.98]
[85,"ФССЦ-08.3.07.01-0031","Сталь полосовая: 16х4 мм\n(т)",0.10979999999999999,6135.54,7639.56]
[86,"ФЕР26-01-039-01","Изоляция покрытий и перекрытий изделиями из волокнистых и зернистых материалов насухо\n(м3)",0.14000000000000001,196.35,961.44]
[null,null,"Накладные расходы 97% ФОТ (от 919,09)",null,null,891.52]
[null,null,"Сметная прибыль 55% ФОТ (от 919,09)",null,null,505.5]
[null,null,"Итого c накладными и см. прибылью",null,null,2358.46]
[87,"ФССЦ-12.2.05.10-0007","Плиты минераловатные \"Тех Баттс 50\" ROCKWOOL\n(м3)",0.14280000000000001,445.12,922.94]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,903790.75,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,208509.97,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,138161.12,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 10 Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)",null,null,null,null,1250461.8400000001,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 10 Опоры для коммуникаций \"ОВ\" в осях 1-33/И-И1 (лист 12,13)"]
["Раздел 11. Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 11. Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)"]
[88,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп6, Г1, Ст1)\n(т)",0.96220000000000006,1629.76,51085.99]
[null,null,"Накладные расходы 93% ФОТ (от 44 300,00)",null,null,41199]
[null,null,"Сметная прибыль 62% ФОТ (от 44 300,00)",null,null,27466]
[null,null,"Итого c накладными и см. прибылью",null,null,119750.99]
[89,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.96220000000000006,12990.48,130494.15]
[90,"ФЕР09-03-043-01","Монтаж металлоконструкций постаментов под технологическое оборудование (Рама Р1)\n(т металлоконструкций)",0.109,7384.06,11587.84]
[null,null,"Накладные расходы 93% ФОТ (от 4 863,83)",null,null,4523.3599999999997]
[null,null,"Сметная прибыль 62% ФОТ (от 4 863,83)",null,null,3015.57]
[null,null,"Итого c накладными и см. прибылью",null,null,19126.77]
[91,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.109,12990.48,14782.65]
[92,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м (Б1)\n(т)",0.51119999999999999,1049.6300000000001,11265.85]
[null,null,"Накладные расходы 93% ФОТ (от 7 073,17)",null,null,6578.05]
[null,null,"Сметная прибыль 62% ФОТ (от 7 073,17)",null,null,4385.37]
[null,null,"Итого c накладными и см. прибылью",null,null,22229.27]
[93,"ФССЦ-08.3.01.02-0038","Двутавр с параллельными гранями полок №20-24 Б1, Б2, сталь спокойная\n(т)",0.51119999999999999,8280,42031.07]
[94,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.4,347.67,2382.92]
[null,null,"Накладные расходы 94% ФОТ (от 976,24)",null,null,917.67]
[null,null,"Сметная прибыль 51% ФОТ (от 976,24)",null,null,497.88]
[null,null,"Итого c накладными и см. прибылью",null,null,3798.47]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,263630.46999999997,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,53218.080000000002,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,35364.82,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 11 Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)",null,null,null,null,352213.37,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 11 Опоры вертикальных воздуховодов наружных стен в осях 11-14/И, 26-26/И (лист 15)"]
["Раздел 12. Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 12. Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)"]
[95,"ФЕР09-03-039-01","Монтаж опорных конструкций: для крепления трубопроводов внутри зданий и сооружений массой до 0,1 т (Оп1-Оп4, П-1.1..П-3.2, СТ-1)\n(т)",0.4743,1629.76,25181.96]
[null,null,"Накладные расходы 93% ФОТ (от 21 836,92)",null,null,20308.34]
[null,null,"Сметная прибыль 62% ФОТ (от 21 836,92)",null,null,13538.89]
[null,null,"Итого c накладными и см. прибылью",null,null,59029.19]
[96,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.4743,12990.48,64324.86]
[97,"ФССЦ-01.7.15.02-0041","Болты анкерные с гайкой, размер 12,0х130 мм  (прим. Механический анкер R-XPT M12x150)\n(100 шт)",0.37,360,1096.24]
[98,"ФЕР06-03-004-10","Установка закладных деталей весом: до 20 кг (Г1-Г3)\n(т)",8.1476699999999999E-2,768.92,2702.76]
[null,null,"Накладные расходы 102% ФОТ (от 2 696,73)",null,null,2750.66]
[null,null,"Сметная прибыль 58% ФОТ (от 2 696,73)",null,null,1564.1]
[null,null,"Итого c накладными и см. прибылью",null,null,7017.52]
[99,"ФССЦ-23.3.03.02-0157","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 219 мм, толщина стенки 6 мм (прим. 219х4)\n(м)",0.98799999999999999,195.38,4040.23]
[100,"ФССЦ-23.3.03.02-0088","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 114 мм, толщина стенки 6 мм\n(м)",0.247,138.04,499.16]
[101,"ФССЦ-23.3.03.02-0136","Трубы стальные бесшовные горячедеформированные со снятой фаской из стали марок 15, 20, 35, наружный диаметр 159 мм, толщина стенки 4,5 мм (прим. 159х3.2)\n(м)",0.74099999999999999,122.04,1636.81]
[102,"ФССЦ-08.3.05.02-0057","Сталь листовая горячекатаная марки Ст3 толщиной: 5,0 мм\n(т)",1.206E-2,6712.55,766.63]
[103,"ФССЦ-08.3.05.02-0060","Сталь листовая горячекатаная марки Ст3 толщиной: 6,0 мм\n(т)",3.7449999999999997E-2,6691.21,2375.5500000000002]
[104,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.7399999999999999E-2,1049.6300000000001,383.45]
[null,null,"Накладные расходы 93% ФОТ (от 240,75)",null,null,223.9]
[null,null,"Сметная прибыль 62% ФОТ (от 240,75)",null,null,149.27000000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,756.62]
[105,"ФССЦ-08.3.11.01-0041","Швеллеры: №12 сталь марки ВСт3пс5\n(т)",1.7399999999999999E-2,4516.54,780.38]
[106,"ФЕР13-03-004-26","Окраска металлических огрунтованных поверхностей: эмалью ПФ-115 за 2 раза\n(100 м2)",0.21,347.67,1251.03]
[null,null,"Накладные расходы 94% ФОТ (от 512,53)",null,null,481.78]
[null,null,"Сметная прибыль 51% ФОТ (от 512,53)",null,null,261.39]
[null,null,"Итого c накладными и см. прибылью",null,null,1994.2]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,105039.06,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,23764.67,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,15513.65,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 12 Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)",null,null,null,null,144317.38,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 12 Подвесные опоры, гильзы, стойки между осями М-И1/31-33 (лист 17)"]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,7445705.3399999999,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по смете в текущих ценах"]
["Накладные расходы",null,null,null,null,1162911.6499999999,null,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,766965,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["ВСЕГО по смете",null,null,null,null,9375581.9900000002,null,null,null,null,null,null,null,null,null,null,null,null,null,"ВСЕГО по смете"]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]

{"sheet":"02-01-05 Архитектурно-строитель","index":8,"n_rows":227,"n_cols":20,"rows_kept":227,"cut":false,"hidden":true,"merged":[[1,0,1,5],[3,0,3,5],[4,0,4,5],[9,0,10,0],[9,1,10,1],[9,2,10,2],[9,3,10,3],[9,4,10,4],[9,5,10,5],[11,2,11,4],[12,0,12,5],[13,0,13,5],[25,0,25,5],[36,0,36,4],[37,0,37,4],[38,0,38,4],[39,0,39,4],[40,0,40,5],[68,0,68,4],[69,0,69,4],[70,0,70,4],[71,0,71,4],[72,0,72,5],[87,0,87,4],[88,0,88,4],[89,0,89,4],[90,0,90,4],[91,0,91,5],[141,0,141,4],[142,0,142,4],[143,0,143,4],[144,0,144,4],[145,0,145,5],[166,0,166,5],[170,0,170,5],[173,0,173,4],[174,0,174,4],[175,0,175,4],[176,0,176,4],[177,0,177,5],[198,0,198,4],[199,0,199,4],[200,0,200,4],[201,0,201,4],[202,0,202,5],[213,0,213,4],[214,0,214,4],[215,0,215,4],[216,0,216,4],[224,1,224,5],[225,1,225,5],[226,1,226,5],[227,8,227,10],[217,0,217,4],[218,0,218,4],[219,0,219,4],[220,0,220,4],[223,1,223,5]]}
[]
["СМЕТА № 02-01-05"]
[]
["на Архитектурно-строительные решения. Цех №417. Марка АС2. Этап 1, АО \" МЕТРОВАГОНМАШ\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"на Архитектурно-строительные решения. Цех №417. Марка АС2. Этап 1, АО \" МЕТРОВАГОНМАШ\""]
["(наименование сметы, наименование объекта)"]
[]
["Составлен в ценах по состоянию на "]
[]
[]
["№ п.п","Обоснование","Наименование работ и затрат, единица измерения","Количество ","Стоимость единицы, руб.","Общая стоимость, руб."]
[]
[1,2,3,null,null,4]
["Раздел 1. Проёмы (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 1. Проёмы (лист 7)"]
["- двери металлические",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- двери металлические"]
[1,"ФЕР09-04-012-01","Установка металлических дверных блоков в готовые проемы\n(м2)",7.14,80.19,14119.18]
[null,null,"Накладные расходы 93% ФОТ (от 11 560,35)",null,null,10751.13]
[null,null,"Сметная прибыль 62% ФОТ (от 11 560,35)",null,null,7167.42]
[null,null,"Итого c накладными и см. прибылью",null,null,32037.73,{"$f":"F18/D15*1.2*1.0224*1.0192","v":5610.8030848602357},{"$f":"G18*1.9","v":10660.525861234448},"СМР",{"$f":"H18+G24","v":12896.313937123088},"МТР",{"$f":"G19+H20+G25","v":27398.312164595354}]
[2,"ФССЦ-01.7.04.07-0003","Комплект скобяных изделий для блоков входных дверей в помещение однопольных\n(компл)",3,94.68,1119.1199999999999,{"$f":"F19/D19*1.2*1.0224*1.0192","v":466.46268125183997}]
[3,"ФССЦ-07.1.01.03-0002","Блок дверной стальной наружный двупольный типа ДСН ДКН, площадь 2,73 м2.\n(м2)",7.14,1465.11,70820.19,{"$f":"F20/D20*1.2*1.0224*1.0192","v":12402.818193498355},{"$f":"G20*1.9","v":23565.354567646875}]
[4,"ФЕР09-04-012-02","Установка дверного доводчика к металлическим дверям\n(шт)",3,20.68,2169.87]
[null,null,"Накладные расходы 93% ФОТ (от 2 060,74)",null,null,1916.49]
[null,null,"Сметная прибыль 62% ФОТ (от 2 060,74)",null,null,1277.6600000000001]
[null,null,"Итого c накладными и см. прибылью",null,null,5364.02,{"$f":"F24/D21*1.2*1.0224*1.0192","v":2235.7880758886404}]
[5,"ФССЦ-01.7.04.01-0002","Доводчик дверной гидравлический TS-68 с зубчатым приводом (нагрузка до 90 кг)\n(шт)",3,272.22000000000003,8076.77,{"$f":"F25/D25*1.2*1.0224*1.0192","v":3366.4949156966404}]
["- окна ПВХ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- окна ПВХ"]
[6,"ФЕР10-01-034-02","Установка в жилых и общественных зданиях оконных блоков из ПВХ профилей: глухих с площадью проема более 2 м2\n(100 м2)",0.1017,7736.12,10631.62]
[null,null,"Накладные расходы 108% ФОТ (от 7 795,41)",null,null,8419.0400000000009]
[null,null,"Сметная прибыль 55% ФОТ (от 7 795,41)",null,null,4287.4799999999996]
[null,null,"Итого c накладными и см. прибылью",null,null,23338.14,{"$f":"F30/D27/100*1.2*1.0224*1.0192","v":2869.5037039824429}]
[7,"ФССЦ-11.3.02.04-0001","Блок оконный из ПВХ-профилей, трехстворчатый, глухой, с двухкамерным стеклопакетом (32 мм), площадью более 3 м2 (ОК-1)\n(м2)",10.17,1809.04,45994.84]
[8,"ФЕР09-04-009-04","Монтаж оконных блоков: из алюминиевых многокамерных профилей с герметичными стеклопакетами\n(100 м2)",0.30059999999999998,8992.7999999999993,101376.53]
[null,null,"Накладные расходы 93% ФОТ (от 87 083,82)",null,null,80987.95]
[null,null,"Сметная прибыль 62% ФОТ (от 87 083,82)",null,null,53991.97]
[null,null,"Итого c накладными и см. прибылью",null,null,236356.45,{"$f":"F35/D32/100*1.2*1.0224*1.0192","v":9831.957305469703},{"$f":"G35*1.45","v":14256.33809293107},{"$f":"G35*2.85","v":28021.078320588655}]
[9,"ФССЦ-09.4.03.05-0001","Блоки оконные из алюминиевого комбинированного профиля одинарной конструкции: с двухкамерным стеклопакетом двухстворчатые, неоткрываемые (ГОСТ 23166-99)\n(м2)",30.06,473.63,193769.9,{"$f":"F36/D36*1.2*1.0224*1.0192","v":8060.4416925585638},{"$f":"G36*1.45","v":11687.640454209917},{"$f":"G36*2.85","v":22972.258823791908}]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,448078.02,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,102074.61,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,66724.52,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 1 Проёмы (лист 7)",null,null,null,null,616877.15,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 1 Проёмы (лист 7)"]
["Раздел 2. Стены (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 2. Стены (лист 7)"]
[10,"ФЕР08-02-001-01","Кладка стен кирпичных наружных: простых при высоте этажа до 4 м\n(м3)",45,105.51,136452.63]
[null,null,"Накладные расходы 110% ФОТ (от 122 407,57)",null,null,134648.32999999999]
[null,null,"Сметная прибыль 69% ФОТ (от 122 407,57)",null,null,84461.22]
[null,null,"Итого c накладными и см. прибылью",null,null,355562.18]
[11,"ФССЦ-04.3.01.09-0012","Раствор готовый кладочный, цементный, М50\n(м3)",10.8,485.9,44658.1]
[12,"ФССЦ-06.1.01.05-0035","Кирпич керамический одинарный, марка 100, размер 250х120х65 мм\n(1000 шт)",17.100000000000001,1752.6,251443.77]
[13,"ФЕР08-02-007-01","Армирование кладки стен и других конструкций\n(т)",0.29160000000000003,675.4,8361.23]
[null,null,"Накладные расходы 110% ФОТ (от 8 272,90)",null,null,9100.19]
[null,null,"Сметная прибыль 69% ФОТ (от 8 272,90)",null,null,5708.3]
[null,null,"Итого c накладными и см. прибылью",null,null,23169.72]
[14,"ФССЦ-08.4.02.03-0021","Каркасы и сетки арматурные плоские, собранные и сваренные (связанные) в арматурные изделия, класс ВР-I, диаметр 4 мм / прим. 5мм\n(т)",0.29199999999999998,8817.17,50101.98]
[15,"ФЕР15-02-041-03","Устройство металлического каркаса из направляющих профилей под облицовку различными материалами: стен\n(100 м2)",7.0090000000000003,3834.51,875499.73]
[null,null,"Накладные расходы 100% ФОТ (от 172 275,39)",null,null,172275.39]
[null,null,"Сметная прибыль 49% ФОТ (от 172 275,39)",null,null,84414.94]
[null,null,"Итого c накладными и см. прибылью",null,null,1132190.06]
[16,"ФЕР09-04-006-02","Монтаж ограждающих конструкций стен: из профилированного листа при высоте здания до 30 м\n(100 м2)",7.0090000000000003,5063.29,758699.55]
[null,null,"Накладные расходы 93% ФОТ (от 481 695,78)",null,null,447977.08]
[null,null,"Сметная прибыль 62% ФОТ (от 481 695,78)",null,null,298651.38]
[null,null,"Итого c накладными и см. прибылью",null,null,1505328.01]
[17,"ФССЦ-08.3.09.04-0016","Профнастил оцинкованный с покрытием: полиэстер С21-1000-0,7\n(м2)",735.9,79.64,1135805.1299999999]
[18,"ФССЦ-01.7.15.04-0045","Винты самонарезающие для крепления профилированного настила и панелей к несущим конструкциям\n(т)",4.0500000000000001E-2,35011,6437.47]
[19,"ФССЦ-01.7.15.08-0011","Заклепки комбинированные для соединения профилированного стального настила и разнообразных листовых деталей\n(т)",8.0000000000000002E-3,9526,1859.48]
[20,"ФЕР26-01-036-01","Изоляция изделиями из волокнистых и зернистых материалов с креплением на клее и дюбелями холодных поверхностей: наружных стен\n(100 м2)",7.0090000000000003,2727.39,451399.93]
[null,null,"Накладные расходы 97% ФОТ (от 58 337,16)",null,null,56587.05]
[null,null,"Сметная прибыль 55% ФОТ (от 58 337,16)",null,null,32085.439999999999]
[null,null,"Итого c накладными и см. прибылью",null,null,540072.42000000004]
[21,"ФССЦ-12.2.05.05-0026","Плиты минераловатные на синтетическом связующем Техно (ТУ 5762-043-17925162-2006), марки: ТЕХНОВЕНТ СТАНДАРТ\n(м3)",70.09,565.80999999999995,444958.53]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,4165677.53,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,820588.04,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,505321.28,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 2 Стены (лист 7)",null,null,null,null,5491586.8499999996,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 2 Стены (лист 7)"]
["Раздел 3. Перемычки (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 3. Перемычки (лист 7)"]
[22,"ФЕРр53-25-1","Устройство металлических перемычек в стенах существующих зданий\n(т)",0.28299999999999997,3160.06,25592.799999999999]
[null,null,"Накладные расходы 92% ФОТ (от 22 112,61)",null,null,20343.599999999999]
[null,null,"Сметная прибыль 52% ФОТ (от 22 112,61)",null,null,11498.56]
[null,null,"Итого c накладными и см. прибылью",null,null,57434.96]
[23,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",0.29399999999999998,12990.48,39872.46]
[24,"ФЕР09-03-002-12","Монтаж балок, ригелей перекрытия, покрытия и под установку оборудования многоэтажных зданий при высоте здания: до 25 м\n(т)",1.421,1027.6500000000001,29903.93]
[null,null,"Накладные расходы 93% ФОТ (от 18 249,39)",null,null,16971.93]
[null,null,"Сметная прибыль 62% ФОТ (от 18 249,39)",null,null,11314.62]
[null,null,"Итого c накладными и см. прибылью",null,null,58190.48]
[25,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.421,12990.48,192716.89]
[26,"ФЕР15-02-036-01","Штукатурка по сетке без устройства каркаса: улучшенная стен\n(100 м2)",9.4E-2,6305.02,9436.1200000000008]
[null,null,"Накладные расходы 100% ФОТ (от 6 312,16)",null,null,6312.16]
[null,null,"Сметная прибыль 49% ФОТ (от 6 312,16)",null,null,3092.96]
[null,null,"Итого c накладными и см. прибылью",null,null,18841.240000000002]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,297522.2,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,43627.69,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,25906.14,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 3 Перемычки (лист 7)",null,null,null,null,367056.03,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 3 Перемычки (лист 7)"]
["Раздел 4. Отмостка (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 4. Отмостка (лист 7)"]
[27,"ФЕР11-01-001-02","Уплотнение грунта: щебнем\n(100 м2)",0.63,210.47,3335.13]
[null,null,"Накладные расходы 112% ФОТ (от 2 621,70)",null,null,2936.3]
[null,null,"Сметная прибыль 65% ФОТ (от 2 621,70)",null,null,1704.11]
[null,null,"Итого c накладными и см. прибылью",null,null,7975.54]
[28,"ФССЦ-02.2.05.04-1572","Щебень М 600, фракция 5(3)-10 мм, группа 2\n(м3)",3.21,145.80000000000001,6594.37]
[29,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",3.2000000000000001E-2,4711.5,3206.71]
[null,null,"Накладные расходы 102% ФОТ (от 2 632,64)",null,null,2685.29]
[null,null,"Сметная прибыль 58% ФОТ (от 2 632,64)",null,null,1526.93]
[null,null,"Итого c накладными и см. прибылью",null,null,7418.93]
[30,"ФССЦ-04.1.02.05-0003","Смеси бетонные тяжелого бетона (БСТ), класс В7,5 (М100)\n(м3)",3.2130000000000001,560,13692.52]
[31,"ФЕР11-01-004-09","Устройство гидроизоляции обмазочной: в один слой праймером\n(100 м2)",0.63,578.79,13829.37]
[null,null,"Накладные расходы 112% ФОТ (от 11 634,28)",null,null,13030.39]
[null,null,"Сметная прибыль 65% ФОТ (от 11 634,28)",null,null,7562.28]
[null,null,"Итого c накладными и см. прибылью",null,null,34422.04]
[32,"ФЕР08-01-008-03","Устройство горизонтальной изоляции: методом наплавления\n(100 м2)",0.63,222.13,3068.19]
[null,null,"Накладные расходы 110% ФОТ (от 2 368,28)",null,null,2605.11]
[null,null,"Сметная прибыль 69% ФОТ (от 2 368,28)",null,null,1634.11]
[null,null,"Итого c накладными и см. прибылью",null,null,7307.41]
[33,"Цена поставщика","Техноэласт Терра\n(м2)",72.45,45.04,27378.04]
[34,"ФЕР11-01-009-01","Устройство тепло- и звукоизоляции сплошной из плит: или матов минераловатных или стекловолокнистых\n(100 м2)",0.63,416.53,9928.91]
[null,null,"Накладные расходы 112% ФОТ (от 9 646,34)",null,null,10803.9]
[null,null,"Сметная прибыль 65% ФОТ (от 9 646,34)",null,null,6270.12]
[null,null,"Итого c накладными и см. прибылью",null,null,27002.93]
[35,"ФССЦ-12.2.05.09-0009","Пенополистирол экструдированный ТЕХНОНИКОЛЬ XPS CARBON 35-300\n(м3)",6.3,1634.71,52935.18]
[36,"ФЕР06-01-001-01","Устройство бетонной подготовки\n(100 м3)",6.3E-2,4711.5,6313.21]
[null,null,"Накладные расходы 102% ФОТ (от 5 183,00)",null,null,5286.66]
[null,null,"Сметная прибыль 58% ФОТ (от 5 183,00)",null,null,3006.14]
[null,null,"Итого c накладными и см. прибылью",null,null,14606.01]
[37,"ФССЦ-04.1.02.05-0005","Смеси бетонные тяжелого бетона (БСТ), класс В12,5 (М150)\n(м3)",6.43,600,29590.86]
[38,"ФЕР06-03-004-12","Армирование подстилающих слоев и набетонок\n(т)",0.1273,473.11,1207.8699999999999]
[null,null,"Накладные расходы 102% ФОТ (от 853,85)",null,null,870.93]
[null,null,"Сметная прибыль 58% ФОТ (от 853,85)",null,null,495.23]
[null,null,"Итого c накладными и см. прибылью",null,null,2574.0300000000002]
[39,"ФССЦ-08.4.02.06-0003","Сетка сварная из холоднотянутой проволоки 4-5 мм\n(т)",0.1273,8780.09,10651.73]
[40,"ФЕР27-07-001-01","Устройство асфальтобетонных покрытий дорожек и тротуаров однослойных из литой мелкозернистой асфальтобетонной смеси толщиной 3 см\n(100 м2)",0.63,360.72,6039.91]
[null,null,"Накладные расходы 113% ФОТ (от 4 599,77)",null,null,5197.74]
[null,null,"Сметная прибыль 77% ФОТ (от 4 599,77)",null,null,3541.82]
[null,null,"Итого c накладными и см. прибылью",null,null,14779.47]
[41,"ФССЦ-04.2.01.01-0046","Смеси асфальтобетонные плотные мелкозернистые тип А марка I\n(т)",4.4980000000000002,503.58,19321.330000000002]
[42,"ФЕР27-07-001-02","На каждые 0,5 см изменения толщины покрытия добавлять к расценке 27-07-001-01\n(100 м2)",0.63,143.76,3100.4]
[null,null,"Накладные расходы 113% ФОТ (от 2 946,21)",null,null,3329.22]
[null,null,"Сметная прибыль 77% ФОТ (от 2 946,21)",null,null,2268.58]
[null,null,"Итого c накладными и см. прибылью",null,null,8698.2000000000007]
[43,"ФССЦ-04.2.01.01-0046","Смеси асфальтобетонные плотные мелкозернистые тип А марка I\n(т)",3.0489999999999999,503.58,13097.09]
[44,"ФЕР46-08-022-03","Гидроизоляция полиуретановым герметиком с уплотнением пенополиэтиленовым прокладочным шнуром: горизонтальных швов\n(100 м)",0.63,110.98,3096.75]
[null,null,"Накладные расходы 103% ФОТ (от 3 086,68)",null,null,3179.28]
[null,null,"Сметная прибыль 59% ФОТ (от 3 086,68)",null,null,1821.14]
[null,null,"Итого c накладными и см. прибылью",null,null,8097.17]
[45,"ФССЦ-01.7.07.26-0022","Шнур пенополиэтиленовый теплоизоляционный прокладочный \"Вилатерм\",: сечение круглое с отверстием, диаметр 40 мм\n(100 м)",0.64890000000000003,325,1541.62]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,227929.19,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,49924.83,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,29830.46,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 4 Отмостка (лист 7)",null,null,null,null,307684.47999999998,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 4 Отмостка (лист 7)"]
["Раздел 5. Демонтажные работы (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 5. Демонтажные работы (лист 7)"]
[46,"ФЕР10-01-034-02","Демонтаж. Установка в жилых и общественных зданиях оконных блоков из ПВХ профилей: глухих с площадью проема более 2 м2\n(100 м2)",0.20200000000000001,1357.15,10946.93]
[null,null,"Накладные расходы 108% ФОТ (от 10 735,34)",null,null,11594.17]
[null,null,"Сметная прибыль 55% ФОТ (от 10 735,34)",null,null,5904.44]
[null,null,"Итого c накладными и см. прибылью",null,null,28445.54]
[47,"ФЕР09-04-011-01","Демонтаж. Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",0.93600000000000005,2379.3000000000002,37086.129999999997]
[null,null,"Накладные расходы 93% ФОТ (от 19 206,52)",null,null,17862.060000000001]
[null,null,"Сметная прибыль 62% ФОТ (от 19 206,52)",null,null,11908.04]
[null,null,"Итого c накладными и см. прибылью",null,null,66856.23]
[48,"ФЕР09-04-006-01","Демонтаж. Монтаж фахверка\n(т)",4.3,664.05,71320.66]
[null,null,"Накладные расходы 93% ФОТ (от 48 331,46)",null,null,44948.26]
[null,null,"Сметная прибыль 62% ФОТ (от 48 331,46)",null,null,29965.51]
[null,null,"Итого c накладными и см. прибылью",null,null,146234.43]
[49,"ФЕР46-04-001-04","Разборка: кирпичных стен\n(м3)",61,147.07,222296]
[null,null,"Накладные расходы 91% ФОТ (от 208 192,59)",null,null,189455.26]
[null,null,"Сметная прибыль 52% ФОТ (от 208 192,59)",null,null,108260.15]
[null,null,"Итого c накладными и см. прибылью",null,null,520011.41]
[50,"ФЕР07-01-035-08","Установка панелей наружных стен многоэтажных зданий длиной: до 6 м рядовых при наибольшей массе монтажных элементов в здании до 8 т, площадь панелей до 10 м2 (разборка плитограждения ПЗ-6)\n(100 шт)",0.36,16184.21,135355.57]
[null,null,"Накладные расходы 110% ФОТ (от 111 734,00)",null,null,122907.4]
[null,null,"Сметная прибыль 73% ФОТ (от 111 734,00)",null,null,81565.820000000007]
[null,null,"Итого c накладными и см. прибылью",null,null,339828.79]
["-погрузка и вывоз строительного мусора",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"-погрузка и вывоз строительного мусора"]
[51,"ФССЦпг-01-01-01-043","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка мусора строительного с погрузкой экскаваторами емкостью ковша до 0,5 м3\n(1 т груза)",109.8,3.28,8121.25]
[52,"ФССЦпг-01-01-01-003","Погрузка при автомобильных перевозках изделий из сборного железобетона, бетона, керамзитобетона массой до 3 т\n(1 т груза)",75.599999999999994,10.71,18436.32]
[53,"ФССЦпг-03-21-01-110\nТБО Тимохово","Перевозка грузов I класса автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние до 110 км\n(1 т груза)",185.4,50.78,107326.58]
["- погрузка и вывоз металлолома",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"- погрузка и вывоз металлолома"]
[54,"ФССЦпг-01-01-01-045","Погрузо-разгрузочные работы при автомобильных перевозках: Погрузка прочих материалов, деталей (с использованием погрузчика)\n(1 т груза)",5.2359999999999998,17.95,3324.29]
[55,"ФССЦпг-03-21-01-001","Перевозка грузов автомобилями-самосвалами грузоподъемностью 10 т работающих вне карьера на расстояние: I класс груза до 1 км (на склад)\n(1 т груза)",5.2359999999999998,2.91,173.7]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,614387.43000000005,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,386767.15,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,237603.96,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 5 Демонтажные работы (лист 7)",null,null,null,null,1238758.54,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 5 Демонтажные работы (лист 7)"]
["Раздел 6. Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 6. Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)"]
[56,"ФЕР09-04-011-01","Монтаж каркасов ворот большепролетных зданий, ангаров и др. без механизмов открывания\n(т)",8.5380000000000003,4746.49,667009.30000000005]
[null,null,"Накладные расходы 93% ФОТ (от 315 747,21)",null,null,293644.90999999997]
[null,null,"Сметная прибыль 62% ФОТ (от 315 747,21)",null,null,195763.27]
[null,null,"Итого c накладными и см. прибылью",null,null,1156417.48]
[57,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",8.5380000000000003,12990.48,1157928.78]
[58,"ФЕР06-03-002-01","Устройство подливки толщиной 20 мм\n(100 м2)",2.5999999999999999E-2,716.71,660.16]
[null,null,"Накладные расходы 102% ФОТ (от 614,05)",null,null,626.33000000000004]
[null,null,"Сметная прибыль 58% ФОТ (от 614,05)",null,null,356.15]
[null,null,"Итого c накладными и см. прибылью",null,null,1642.64]
[59,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",5.2999999999999999E-2,711.5,291.49]
[60,"ФЕР06-03-002-02","На каждые 10 мм изменения толщины добавлять или исключать к расценке 06-03-002-01\n(100 м2)",2.5999999999999999E-2,202.5,189.43]
[null,null,"Накладные расходы 102% ФОТ (от 175,97)",null,null,179.49]
[null,null,"Сметная прибыль 58% ФОТ (от 175,97)",null,null,102.06]
[null,null,"Итого c накладными и см. прибылью",null,null,470.98]
[61,"ФССЦ-04.3.01.09-0018","Раствор готовый кладочный, цементный, М300\n(м3)",2.6499999999999999E-2,711.5,145.75]
[62,"ФЕР46-08-012-03","Установка анкеров в отверстия глубиной 100 мм с применением составов на цементно-эпоксидной основе, диаметр анкера: 12 мм\n(100 шт)",4.4800000000000004,101.15,18225.78]
[null,null,"Накладные расходы 103% ФОТ (от 18 036,66)",null,null,18577.759999999998]
[null,null,"Сметная прибыль 59% ФОТ (от 18 036,66)",null,null,10641.63]
[null,null,"Итого c накладными и см. прибылью",null,null,47445.17]
[63,"ФССЦ-01.7.15.02-0047","Болты анкерные с гайкой, размер 20,0х150 мм(прим. Механический анкер R-XPT M20x200)\n(100 шт)",4.4800000000000004,1121,49618.15]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,1894068.84,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,313028.49,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,206863.11,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 6 Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)",null,null,null,null,2413960.44,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 6 Рамы ворот в осях 1/И1-Л1; 33/И1-Л1 (лист 8)"]
["Раздел 7. Разные работы (лист 7)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Раздел 7. Разные работы (лист 7)"]
[64,"ФЕР29-01-253-02","Установка гильз из стальных труб диаметром: 150 мм\n(10 шт)",0.3,80.569999999999993,1082.69]
[null,null,"Накладные расходы 146% ФОТ (от 1 078,80)",null,null,1575.05]
[null,null,"Сметная прибыль 75% ФОТ (от 1 078,80)",null,null,809.1]
[null,null,"Итого c накладными и см. прибылью",null,null,3466.84]
[65,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",1.11E-2,12990.48,1505.39]
[66,"ФЕР06-03-004-08","Установка стальных конструкций, остающихся в теле бетона\n(т)",1.98E-3,1275.18,68.209999999999994]
[null,null,"Накладные расходы 102% ФОТ (от 57,44)",null,null,58.59]
[null,null,"Сметная прибыль 58% ФОТ (от 57,44)",null,null,33.32]
[null,null,"Итого c накладными и см. прибылью",null,null,160.12]
[67,"ФССЦ-07.2.07.12-0031","Прочие конструкции одноэтажных производственных зданий, масса сборочной единицы до 0,1 т\n(т)",2E-3,12990.48,271.24]
["Итого прямые затраты по разделу в текущих ценах",null,null,null,null,2927.53,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по разделу в текущих ценах"]
["Накладные расходы",null,null,null,null,1633.64,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,842.42,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["Итого по разделу 7 Разные работы (лист 7)",null,null,null,null,5403.59,null,null,null,null,null,null,null,null,null,null,null,null,"Итого по разделу 7 Разные работы (лист 7)"]
["Итого прямые затраты по смете в текущих ценах",null,null,null,null,7650590.7400000002,null,null,null,null,null,null,null,null,null,null,null,null,null,"Итого прямые затраты по смете в текущих ценах"]
["Накладные расходы",null,null,null,null,1717644.44,null,null,null,null,null,null,null,null,null,null,null,null,null,"Накладные расходы"]
["Сметная прибыль",null,null,null,null,1073091.8999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,"Сметная прибыль"]
["ВСЕГО по смете",null,null,null,null,10880176.9,null,null,null,null,null,null,null,null,null,null,null,null,null,"ВСЕГО по смете"]
[]
[]
["Составил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]
["Проверил:"]
[null,"[должность, подпись (инициалы, фамилия)]"]