{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["в печать","ДС3 совмещен кс-6а","финал","Справочно объемы ДС2","Для печати - без кр. строк","Для печати - с кр. строками","СВОДНАЯ НОВАЯ","НВК","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":391,"comments":4,"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":"в печать","index":0,"n_rows":1309,"n_cols":17,"rows_kept":1309,"cut":false,"hidden":false,"merged":[[1310,9,1310,10],[0,4,0,5],[0,6,0,7],[0,9,0,10],[0,11,0,12],[1308,9,1308,10]]}
[null,null,null,null,"Себестоимость работ, руб с НДС",null,"Себестоимость материалов, руб с НДС",null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС",null,null,1.31,1.3,1.7]
["№","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","Работы","Материалы","Оборудование"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F7+F8+F10+F13+F14+F16+F17+F18+F25+F26+F28+F30+F31+F33+F36+F38+F40+F41+F42+F44+F45+F46+F47+F49+F51+F52+F53+F56+F57+F58+F59+F62+F64+F66+F68+F70+F71+F72+F73+F74+F75+F76+F77+F78+F79+F80+F82+F83+F84+F85+F86+F87+F88+F89+F90+F91+F92+F93+F94+F95+F96+F97+F98+F99+F100+F101+F102+F103+F104+F105+F106+F107+F108","v":14079781.040058196},null,{"$f":"H7+H8+H10+H13+H14+H16+H17+H18+H25+H26+H28+H30+H31+H33+H36+H38+H40+H41+H42+H44+H45+H46+H47+H49+H51+H52+H53+H56+H57+H58+H59+H62+H64+H66+H68+H70+H71+H72+H73+H74+H75+H76+H77+H78+H79+H80+H82+H83+H84+H85+H86+H87+H88+H89+H90+H91+H92+H93+H94+H95+H96+H97+H98+H99+H100+H101+H102+H103+H104+H105+H106+H107+H108","v":19526383.138938811},{"$f":"I7+I8+I10+I13+I14+I16+I17+I18+I25+I26+I28+I30+I31+I33+I36+I38+I40+I41+I42+I44+I45+I46+I47+I49+I51+I52+I53+I56+I57+I58+I59+I62+I64+I66+I68+I70+I71+I72+I73+I74+I75+I76+I77+I78+I79+I80+I82+I83+I84+I85+I86+I87+I88+I89+I90+I91+I92+I93+I94+I95+I96+I97+I98+I99+I100+I101+I102+I103+I104+I105+I106+I107+I108","v":33606164.178997025},null,{"$f":"K7+K8+K10+K13+K14+K16+K17+K18+K25+K26+K28+K30+K31+K33+K36+K38+K40+K41+K42+K44+K45+K46+K47+K49+K51+K52+K53+K56+K57+K58+K59+K62+K64+K66+K68+K70+K71+K72+K73+K74+K75+K76+K77+K78+K79+K80+K82+K83+K84+K85+K86+K87+K88+K89+K90+K91+K92+K93+K94+K95+K96+K97+K98+K99+K100+K101+K102+K103+K104+K105+K106+K107+K108","v":24876683.593054987},null,{"$f":"M7+M8+M10+M13+M14+M16+M17+M18+M25+M26+M28+M30+M31+M33+M36+M38+M40+M41+M42+M44+M45+M46+M47+M49+M51+M52+M53+M56+M57+M58+M59+M62+M64+M66+M68+M70+M71+M72+M73+M74+M75+M76+M77+M78+M79+M80+M82+M83+M84+M85+M86+M87+M88+M89+M90+M91+M92+M93+M94+M95+M96+M97+M98+M99+M100+M101+M102+M103+M104+M105+M106+M107+M108","v":21692881.859149996},{"$f":"N7+N8+N10+N13+N14+N16+N17+N18+N25+N26+N28+N30+N31+N33+N36+N38+N40+N41+N42+N44+N45+N46+N47+N49+N51+N52+N53+N56+N57+N58+N59+N62+N64+N66+N68+N70+N71+N72+N73+N74+N75+N76+N77+N78+N79+N80+N82+N83+N84+N85+N86+N87+N88+N89+N90+N91+N92+N93+N94+N95+N96+N97+N98+N99+N100+N101+N102+N103+N104+N105+N106+N107+N108","v":46569565.452204995}]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F9-F7-F8-F10+F12-F14-F16-F17-F18+F19+F20+F21+F22+F23-F25-F26+F27+F29-F30-F31+F32+F34+F35+F37+F39-F41-F42+F43-F45-F46-F47+F48+F50-F51-F52-F53+F55-F57-F58-F59+F61+F63+F65+F67+F69-F71-F72-F73-F74-F75-F76-F77-F78-F79-F80","v":-13687887.577500001},null,{"$f":"H9-H7-H8-H10+H12-H14-H16-H17-H18+H19+H20+H21+H22+H23-H25-H26+H27+H29-H30-H31+H32+H34+H35+H37+H39-H41-H42+H43-H45-H46-H47+H48+H50-H51-H52-H53+H55-H57-H58-H59+H61+H63+H65+H67+H69-H71-H72-H73-H74-H75-H76-H77-H78-H79-H80","v":-19492573.679900002},{"$f":"I9-I7-I8-I10+I12-I14-I16-I17-I18+I19+I20+I21+I22+I23-I25-I26+I27+I29-I30-I31+I32+I34+I35+I37+I39-I41-I42+I43-I45-I46-I47+I48+I50-I51-I52-I53+I55-I57-I58-I59+I61+I63+I65+I67+I69-I71-I72-I73-I74-I75-I76-I77-I78-I79-I80","v":-33180461.257400002},null,{"$f":"K9-K7-K8-K10+K12-K14-K16-K17-K18+K19+K20+K21+K22+K23-K25-K26+K27+K29-K30-K31+K32+K34+K35+K37+K39-K41-K42+K43-K45-K46-K47+K48+K50-K51-K52-K53+K55-K57-K58-K59+K61+K63+K65+K67+K69-K71-K72-K73-K74-K75-K76-K77-K78-K79-K80","v":-23834068.015500002},null,{"$f":"M9-M7-M8-M10+M12-M14-M16-M17-M18+M19+M20+M21+M22+M23-M25-M26+M27+M29-M30-M31+M32+M34+M35+M37+M39-M41-M42+M43-M45-M46-M47+M48+M50-M51-M52-M53+M55-M57-M58-M59+M61+M63+M65+M67+M69-M71-M72-M73-M74-M75-M76-M77-M78-M79-M80","v":-21868543.3015},{"$f":"N9-N7-N8-N10+N12-N14-N16-N17-N18+N19+N20+N21+N22+N23-N25-N26+N27+N29-N30-N31+N32+N34+N35+N37+N39-N41-N42+N43-N45-N46-N47+N48+N50-N51-N52-N53+N55-N57-N58-N59+N61+N63+N65+N67+N69-N71-N72-N73-N74-N75-N76-N77-N78-N79-N80","v":-45702611.317000002}]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E7*D7","v":15556.2},0,{"$f":"G7*D7","v":0},{"$f":"H7+F7","v":15556.2},49415,{"$f":"D7*J7","v":21742.6},{"$f":"G7*$P$1","v":0},{"$f":"D7*L7","v":0},{"$f":"K7+M7","v":21742.6}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,{"$f":"G8*D8","v":0},294386.39999999997,990,{"$f":"D8*J8","v":385506},0,null,{"$f":"K8+M8","v":385506}]
["1.1.2","Устройство фахверка","тн",-0.34,71610,{"$f":"E9*D9","v":-24347.4},166522,{"$f":"G9*D9","v":-56617.48},{"$f":"H9+F9","v":-80964.88},95478,{"$f":"D9*J9","v":-32462.520000000004},229000,{"$f":"D9*L9","v":-77860},{"$f":"J9*D9+L9*D9","v":-110322.52}]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,2711,{"$f":"D10*J10","v":1055663.3999999999},6573,{"$f":"D10*L10","v":2559526.1999999997},{"$f":"J10*D10+L10*D10","v":3615189.5999999996}]
["1.1.4","Устройство перегородок",null,null,null,null,null,null,null,0,null,0]
["1.1.4.1","Перегородки гипсокартонные типа С112 комплексной системы КНАУФ толщиной 100 мм с облицовкой 2мя листами ГКЛ (толщиной 12,5мм) со звукоизолирующим слоем из минераловатных плит Лайт Баттс толщиной 50 мм","м2",-536,1640.1000000000001,{"$f":"E12*D12","v":-879093.60000000009},4250.1360000000004,{"$f":"G12*D12","v":-2278072.8960000002},{"$f":"H12+F12","v":-3157166.4960000003},4955,{"$f":"D12*J12","v":-2655880},4501,{"$f":"D12*L12","v":-2412536},{"$f":"J12*D12+L12*D12","v":-5068416}]
["1.1.4.1","Перегородки гипсокартонные типа С112 комплексной системы КНАУФ толщиной 100 мм с облицовкой 2мя листами ГКЛ (толщиной 12,5мм) со звукоизолирующим слоем из минераловатных плит Лайт Баттс толщиной 50 мм","м2",525.76,1640.1000000000001,{"$f":"E13*D13","v":862298.97600000002},4250.1360000000004,{"$f":"G13*D13","v":2234551.50336},{"$f":"H13+F13","v":3096850.4793600002},4955,{"$f":"D13*J13","v":2605140.7999999998},4501,{"$f":"D13*L13","v":2366445.7599999998},{"$f":"J13*D13+L13*D13","v":4971586.5599999996}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,6548,{"$f":"D14*E14","v":13096},3582.5,{"$f":"D14*G14","v":7165},{"$f":"H14+F14","v":20261},8577.8799999999992,{"$f":"D14*J14","v":17155.759999999998},4657.25,{"$f":"D14*L14","v":9314.5},{"$f":"J14*D14+L14*D14","v":26470.26}]
["1.1.5","Отделка потолков помещений",null,null,null,null,null,null,null,0,null,0]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,863.94,{"$f":"E16*D16","v":260391.516},2173.3140000000003,{"$f":"G16*D16","v":655036.83960000006},{"$f":"H16+F16","v":915428.35560000013},3957.07,{"$f":"D16*J16","v":1192660.898},0,null,{"$f":"J16*D16+L16*D16","v":1192660.898}]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.76,191041.08800000002,3051.39,{"$f":"D17*L17","v":515074.63200000004},706115.72000000009]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,7888.98,881987.96399999992,0,null,881987.96399999992]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",-206.75,866.25000000000011,-179097.18750000003,553.14600000000007,-114362.93550000002,-293460.12300000002,1134.79,-234617.83249999999,719.09,{"$f":"D19*L19","v":-148671.85750000001},-383289.69]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",-69.400000000000006,678,{"$f":"E20*D20","v":-47053.200000000004},356,{"$f":"G20*D20","v":-24706.400000000001},{"$f":"H20+F20","v":-71759.600000000006},888.18,-61639.692000000003,462.8,{"$f":"D20*L20","v":-32118.320000000003},-93758.012000000002]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",-69.400000000000006,975,{"$f":"E21*D21","v":-67665},305.99,{"$f":"G21*D21","v":-21235.706000000002},{"$f":"H21+F21","v":-88900.706000000006},1277.25,-88641.150000000009,397.79,{"$f":"D21*L21","v":-27606.626000000004},-116247.77600000001]
["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},{"$f":"H22+F22","v":-73222.274399999995},635.48,-44102.312000000005,740.97,{"$f":"D22*L22","v":-51423.318000000007},-95525.63]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",-69.400000000000006,57.750000000000007,{"$f":"E23*D23","v":-4007.8500000000008},32.538000000000004,{"$f":"G23*D23","v":-2258.1372000000006},{"$f":"H23+F23","v":-6265.9872000000014},75.650000000000006,-5250.1100000000006,42.3,{"$f":"D23*L23","v":-2935.62},-8185.7300000000005]
["1.1.6","Полы помещений",null,null,null,null,null,null,null,0,null,0]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,288.75,{"$f":"E25*D25","v":101784.375},56.1,{"$f":"G25*D25","v":19775.25},{"$f":"H25+F25","v":121559.625},378,{"$f":"D25*J25","v":133245},72.930000000000007,{"$f":"D25*L25","v":25707.825000000001},{"$f":"J25*D25+L25*D25","v":158952.82500000001}]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,12127.500000000002,{"$f":"E26*D26","v":95443.425000000017},9537,{"$f":"G26*D26","v":75056.19},{"$f":"H26+F26","v":170499.61500000002},13208,103946.96,14998,118034.26,221981.22]
["1.1.6.3","Керамогранитная плитка","м2",-187.8,1640.1000000000001,{"$f":"E27*D27","v":-308010.78000000003},3023.7900000000004,-567867.7620000001,-875878.54200000013,4772,-896181.60000000009,2131,-400201.80000000005,-1296383.4000000001]
["1.1.6.3","Керамогранитная плитка","м2",524.66999999999996,1640.1000000000001,{"$f":"E28*D28","v":860511.26699999999},3023.7900000000004,1586491.8993000002,2447003.1663000002,4772,2503725.2399999998,2131,1118071.77,3621797.01]
["1.1.6.4","Напольная керамическая плитка","м2",-332.1,1640.1000000000001,-544677.21000000008,3023.7900000000004,-1004200.6590000002,-1548877.8690000004,2629,-873090.9,3034,-1007591.4,-1880682.3]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",-355.6,981.75000000000011,-349110.30000000005,1869.2520000000002,-664706.01120000007,-1013816.3112000001,3576,-1271625.6000000001,1630,-579628,-1851253.6]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",356.24,981.75000000000011,349738.62000000005,1869.2520000000002,665902.3324800001,1015640.9524800002,3576,1273914.24,1630,580671.20000000007,1854585.44]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",-2,1640.1000000000001,-3280.2000000000003,3023.7900000000004,-6047.5800000000008,-9327.7800000000007,4149,-8298,2131,-4262,-12560]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",-141.30000000000001,1328.25,{"$f":"E35*D35","v":-187681.72500000001},3714.942,-524921.30460000003,{"$f":"H35+F35","v":-712603.02960000001},3470,-490311.00000000006,1590,-224667.00000000003,-714978.00000000012]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.61000000000001,1328.25,{"$f":"E36*D36","v":188093.48250000001},3714.942,526072.93662000005,{"$f":"H36+F36","v":714166.41912000009},3470,491386.70000000007,1590,225159.90000000002,716546.60000000009]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",-1140.5999999999999,57.750000000000007,-65869.650000000009,32.538000000000004,-37112.842799999999,{"$f":"H37+F37","v":-102982.49280000001},75.650000000000006,-86286.39,42.3,-48247.37999999999,-134533.76999999999]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1885.9,57.750000000000007,108910.72500000002,32.538000000000004,61363.414200000007,{"$f":"H38+F38","v":170274.13920000003},75.650000000000006,142668.33500000002,42.3,79773.569999999992,222441.90500000003]
["1.1.7","Отделка стен помещений","м2",-1194.52,3395.5647456719016,{"$f":"D39*E39","v":-4056070},2848.0276596457156,{"$f":"D39*G39","v":-3402026},{"$f":"F39+H39","v":-7458096},4448,-5313224.96,3702,-4422113.04,-9735338]
["1.1.7","Отделка стен помещений","м2",1225.55,3395.5647456719016,{"$f":"D40*E40","v":4161434.3740581986},2848.0276596457156,{"$f":"D40*G40","v":3490400.2982788067},{"$f":"F40+H40","v":7651834.6723370049},4448,5451246.3999999994,3702,4536986.0999999996,9988232.5]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E41*D41","v":203280},69564,{"$f":"G41*D41","v":765204},{"$f":"H41+F41","v":968484},34209,376299,89433,983763,1360062]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,18204,109224,79865,479190,588414]
["1.1.10","Установка потивопожарных дверей","шт",-42,5197.5,-218295,28384.57,-1192151.94,-1410446.94,14176,-595392,34900,-1465800,-2061192]
["1.1.10","Установка потивопожарных дверей","шт",5,5197.5,25987.5,28384.57,141922.85,167910.35,14176,70880,34900,174500,245380]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,657924,1042877,504288.43,504288.43,855301.2,855301.2,1359589.63]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E46*D46","v":1394620},36440,{"$f":"D46*G46","v":1501328},{"$f":"H46+F46","v":2895948},44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006]
["1.1.13","Пол АБК","м2",387,2064.2273901808785,{"$f":"D47*E47","v":798856},3364.3307493540051,{"$f":"D47*G47","v":1301996},{"$f":"F47+H47","v":2100852},3576,1383912,3510,1358370,2742282]
["1.1.14","Прорезка проёмов дверных и оконных","шт",-15,19640,{"$f":"E48*D48","v":-294600},654,{"$f":"G48*D48","v":-9810},{"$f":"H48+F48","v":-304410},25728.400000000001,-385926,850.2,-12753,-398679]
["1.1.14","Прорезка проёмов дверных и оконных","шт",16,19640,314240,654,{"$f":"G49*D49","v":10464},{"$f":"H49+F49","v":324704},25728.400000000001,411654.40000000002,850.2,13603.2,425257.60000000003]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",-1,68328,{"$f":"D50*E50","v":-68328},56296,{"$f":"D50*G50","v":-56296},{"$f":"H50+F50","v":-124624},89509.68,-89509.68,73184.800000000003,-73184.800000000003,-162694.47999999998]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,9091.5833333333339,{"$f":"D51*E51","v":109099},3491.3333333333335,{"$f":"D51*G51","v":41896},{"$f":"F51+H51","v":150995},11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,33457.800000000003,{"$f":"D52*E52","v":167289},20235.599999999999,{"$f":"D52*G52","v":101178},{"$f":"F52+H52","v":268467},43829.72,219148.6,26306.28,131531.4,350680]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,167397,{"$f":"D53*E53","v":167397},119648,{"$f":"D53*G53","v":119648},{"$f":"F53+H53","v":287045},219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47]
["1.1.19","Дополнительные работы",null,null,null,null,null,null,null,0,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",-76,1640,{"$f":"D55*E55","v":-124640},2469.6,{"$f":"D55*G55","v":-187689.60000000001},{"$f":"F55+H55","v":-312329.59999999998},2955,{"$f":"D55*J55","v":-224580},3501,{"$f":"D55*L55","v":-266076},{"$f":"J55*D55+L55*D55","v":-490656}]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",98.58,1640,{"$f":"D56*E56","v":161671.20000000001},2469.6,{"$f":"D56*G56","v":243453.16799999998},{"$f":"F56+H56","v":405124.36800000002},2955,{"$f":"D56*J56","v":291303.90000000002},3501,{"$f":"D56*L56","v":345128.58},{"$f":"J56*D56+L56*D56","v":636432.48}]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D57*E57","v":128318.39999999999},11832,{"$f":"D57*G57","v":47328},{"$f":"F57+H57","v":175646.4},42024.27,{"$f":"D57*J57","v":168097.08},15381.6,{"$f":"D57*L57","v":61526.400000000001},{"$f":"J57*D57+L57*D57","v":229623.47999999998}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D58*E58","v":76230},6900,{"$f":"D58*G58","v":75900},{"$f":"F58+H58","v":152130},10938.3,{"$f":"D58*J58","v":120321.29999999999},8970,{"$f":"D58*L58","v":98670},{"$f":"J58*D58+L58*D58","v":218991.3}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D59*E59","v":56352},3654,{"$f":"D59*G59","v":3654},{"$f":"F59+H59","v":60006},73821.119999999995,{"$f":"D59*J59","v":73821.119999999995},4750.2,{"$f":"D59*L59","v":4750.2},{"$f":"J59*D59+L59*D59","v":78571.319999999992}]
["1.1.20","Монтаж фасоных элементов"," "," ",null,null,null,null,null,0,null,0]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",-7.45,458,{"$f":"D61*E61","v":-3412.1},1035,{"$f":"D61*G61","v":-7710.75},{"$f":"F61+H61","v":-11122.85},600,{"$f":"D61*J61","v":-4470},1345.5,{"$f":"D61*L61","v":-10023.975},{"$f":"J61*D61+L61*D61","v":-14493.975}]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",6.83,458,3128.14,1035,7069.05,10197.19,600,4098,1345.5,9189.7649999999994,13287.764999999999]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",-15,458,-6870,522,-7830,-14700,600,-9000,678.6,-10179,-19179]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",13.66,458,6256.28,522,7130.52,13386.8,600,8196,678.6,9269.6760000000013,17465.675999999999]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",-64,458,-29312,391,-25024,-54336,600,-38400,508.3,-32531.200000000001,-70931.199999999997]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",57.71,458,26431.18,391,22564.61,48995.79,600,34626,508.3,29333.993000000002,63959.993000000002]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",-64,458,-29312,378,-24192,-53504,600,-38400,491.4,-31449.599999999999,-69849.600000000006]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",57.71,458,26431.18,378,21814.38,48245.56,600,34626,491.4,28358.694,62984.694000000003]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",-64,458,-29312,435,-27840,-57152,600,-38400,565.5,-36192,-74592]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",70.38,458,32234.039999999997,435,30615.3,62849.34,600,42228,565.5,39799.89,82027.89]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465,255255,8931,62517,317772]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1166,41976,0,null,41976]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D73*G73","v":4176},12456,904,10848,453,{"$f":"D73*L73","v":5436},16284]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1690,60840,1625,58500,119340]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7585,91020,1716,20592,111612]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286,160878.6,2430,303993,464871.6]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465,145860,7524,30096,175956]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6809,12732.83,13857,25912.59,38645.42]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,2832,67968,1956,46944,114912,3710,89040,2543,61032,150072]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,865.19999999999993,129779.99999999999,435.59999999999997,65339.999999999993,195119.99999999997,1135,170250,567,85050,255300]
[null,"Дополнительные работы"]
["1.1.21","  Установка пластиковых дверей","шт",27,5197,{"$f":"D82*E82","v":140319},25400,{"$f":"D82*G82","v":685800},{"$f":"F82+H82","v":826119},{"$f":"E82*$O$1","v":6808.0700000000006},{"$f":"D82*J82","v":183817.89},{"$f":"G82*$P$1","v":33020},{"$f":"D82*L82","v":891540},{"$f":"J82*D82+L82*D82","v":1075357.8900000001}]
["1.1.22","Демонтаж перегородок ГКЛВ перед кладкой газоблока","м2",35.200000000000003,1620,{"$f":"D83*E83","v":57024.000000000007},0,{"$f":"D83*G83","v":0},{"$f":"F83+H83","v":57024.000000000007},{"$f":"E83*$O$1","v":2122.2000000000003},74701.440000000017,0,0,74701.440000000017]
["1.1.23","Монтаж перегородок после кладки газоблока","м2",31.36,2320,{"$f":"D84*E84","v":72755.199999999997},4769.33,{"$f":"D84*G84","v":149566.1888},{"$f":"F84+H84","v":222321.38880000002},{"$f":"E84*$O$1","v":3039.2000000000003},95309.312000000005,6200.1289999999999,194436.04543999999,289745.35743999999]
["1.1.24","Зашивка дверного проема и ригеля ГКЛ","м2",1.44,2320,3340.7999999999997,1600,2304,5644.7999999999993,3039.2000000000003,4376.4480000000003,2080,2995.2,7371.6480000000001]
["1.1.25","Устройство и обрамление дверных проемов","м2",1.53,4600,7038,1160,1774.8,8812.7999999999993,6026,9219.7800000000007,1508,2307.2400000000002,11527.02]
["1.1.26","Окраска крестовых связей за 2 раза","м2",8.5,2666.67,22666.695,3261.33,27721.305,50388,3493.3377,29693.370450000002,4239.7290000000003,36037.696500000005,65731.066950000008]
["1.1.27","Увеличение проходки в покрытии АБК 1300х1000","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.28","Увеличение проходки в покрытии АБК 700х700","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.29","Увеличение проходки в покрытии АБК 900х600","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.30","Увеличение проходки в покрытии АБК 350х350","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.31","Увеличение проходки в покрытии АБК 300х300","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.32","Увеличение проходки в покрытии АБК 200х200","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.33","Устройство проходоки в плите перекрытия АБК 1300х1000","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.34","Устройство проходоки в плите перекрытия АБК 650х650","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.35","Устройство проходоки в плите перекрытия АБК 600х500","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.36","Устройство проходоки в стене ГКЛ  АБК 800х600","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.37","Устройство проходоки в стене ГКЛ АБК 500х400","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.38","Проходки в стене сэндвича 860х660","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.39","Устройство ревизионных лючков 500х500 с врезкой замка ","шт",15,5466.67,82000.05,4673.33,70099.95,152100,7161.3377,107420.0655,6075.3289999999997,91129.934999999998,198550.00049999999]
["1.1.40","Окраска металлической лестницы","м2",8,3826.67,30613.360000000001,3327.47,26619.759999999998,57233.119999999995,5012.9377000000004,40103.501600000003,4325.7110000000002,34605.688000000002,74709.189600000012]
["1.1.41","Заполнение пространства между перегородками и профильным листом","м.п.",70,1933.33,135333.1,2640,184800,320133.09999999998,2532.6623,177286.361,3432,240240,417526.36100000003]
["1.1.42","Заполнение пространства между несущим двутавром и плитой перекрытия газоблоком на пену 31 м.п. 1,85 м3.","м3",1.85,4653.33,8608.6605,10520,19462,28070.660499999998,6095.8622999999998,11277.345255,13676,25300.600000000002,36577.945254999999]
["1.1.43","Устройство армирования пола сеткой арм. Ш6 А500С ячейкой 150х150 мм","т",0.93,346.5,{"$f":"D104*E104","v":322.245},1845.69,{"$f":"D104*G104","v":1716.4917},{"$f":"F104+H104","v":2038.7366999999999},453.91500000000002,422.14095000000003,2399.3969999999999,2231.43921,2653.58016]
["1.1.44","Пандус металлический","шт.",4,24560,{"$f":"D105*E105","v":98240},6780,{"$f":"D105*G105","v":27120},{"$f":"F105+H105","v":125360},32173.600000000002,128694.40000000001,8814,35256,163950.40000000002]
["1.1.45","Монтаж фасоного элемента над окном лестничной клетки","м.п.",5,458,{"$f":"D106*E106","v":2290},1035.5999999999999,{"$f":"D106*G106","v":5178},{"$f":"F106+H106","v":7468},599.98,2999.9,1346.28,6731.4,9731.2999999999993]
["1.1.46","Заделка мест прохода инженерных коммуникаций","шт.",null,0,{"$f":"D107*E107","v":0},null,{"$f":"D107*G107","v":0},{"$f":"F107+H107","v":0},{"$f":"E107*$O$1","v":0},0,0,0,0]
["1.1.47","Финальный клининг","м2",378,null,{"$f":"D108*E108","v":0},null,{"$f":"D108*G108","v":0},{"$f":"F108+H108","v":0},240,90720,0,0,90720]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F112+F114+F117+F120+F121+F125+F129","v":6694740.3499999996},null,{"$f":"H112+H114+H117+H120+H121+H125+H129","v":11422970.075485326},{"$f":"I112+I114+I117+I120+I121+I125+I129","v":18117710.425485328},null,{"$f":"K112+K114+K117+K120+K121+K125+K129","v":8797746.2899999991},null,{"$f":"M112+M114+M117+M120+M121+M125+M129","v":19081967.899999999},{"$f":"N112+N114+N117+N120+N121+N125+N129","v":27879714.189999998}]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F113+F116+F119+F124+F126-F112-F121-F128","v":-7083968.6000000006},null,{"$f":"H113+H116+H119+H124+H126-H112-H121-H128","v":-11450486.719999999},{"$f":"I113+I116+I119+I124+I126-I112-I121-I128","v":-18534455.32},null,{"$f":"K113+K116+K119+K124+K126-K112-K121-K128","v":-9158673.4800000004},null,{"$f":"M113+M116+M119+M124+M126-M112-M121-M128","v":-19261586},{"$f":"N113+N116+N119+N124+N126-N112-N121-N128","v":-28420259.48}]
["1.2.1","Металлоконструкции огрунтованные КМ"]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,68400,{"$f":"D112*E112","v":718200},195000,{"$f":"D112*G112","v":2047500},{"$f":"F112+H112","v":2765700},95478,{"$f":"D112*J112","v":1002519},229000,{"$f":"D112*L112","v":2404500},{"$f":"J112*D112+L112*D112","v":3407019}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",-0.66,69940,-46160.4,195000,-128700,-174860.4,95478,{"$f":"D113*J113","v":-63015.48},229000,{"$f":"D113*L113","v":-151140},{"$f":"J113*D113+L113*D113","v":-214155.48}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",1.73,69940,120996.2,195000,337350,458346.2,95478,{"$f":"D114*J114","v":165176.94},229000,{"$f":"D114*L114","v":396170},{"$f":"J114*D114+L114*D114","v":561346.93999999994}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-384.2,2400,{"$f":"D116*E116","v":-922080},956,{"$f":"D116*G116","v":-367295.2},{"$f":"F116+H116","v":-1289375.2},4150,{"$f":"D116*J116","v":-1594430},665,{"$f":"D116*L116","v":-255493},{"$f":"J116*D116+L116*D116","v":-1849923}]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",349.59,2400,{"$f":"D117*E117","v":839015.99999999988},956,{"$f":"D117*G117","v":334208.03999999998},{"$f":"F117+H117","v":1173224.0399999998},4150,{"$f":"D117*J117","v":1450798.5},665,{"$f":"D117*L117","v":232477.34999999998},{"$f":"J117*D117+L117*D117","v":1683275.85}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",-811,300,{"$f":"D119*E119","v":-243300},null,null,{"$f":"F119+H119","v":-243300},393,{"$f":"D119*J119","v":-318723},0,null,{"$f":"J119*D119+L119*D119","v":-318723}]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",180,300,{"$f":"D120*E120","v":54000},null,null,{"$f":"F120+H120","v":54000},393,{"$f":"D120*J120","v":70740},0,null,{"$f":"J120*D120+L120*D120","v":70740}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,199039.19999999998,{"$f":"D121*E121","v":199039.19999999998},199703.52,{"$f":"D121*G121","v":199703.52},{"$f":"F121+H121","v":398742.72},260741,{"$f":"D121*J121","v":260741},259614,{"$f":"D121*L121","v":259614},{"$f":"J121*D121+L121*D121","v":520355}]
["1.2.4","Демонтаж металлоконструкций"]
["1.2.5","Устройство перегородки"]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",-2215,2237,{"$f":"D124*E124","v":-4954955},3967.398645598194,{"$f":"D124*G124","v":-8787788},{"$f":"F124+H124","v":-13742743},2711,{"$f":"D124*J124","v":-6004865},7373,{"$f":"D124*L124","v":-16331195},{"$f":"J124*D124+L124*D124","v":-22336060}]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2122.35,2237,{"$f":"D125*E125","v":4747696.95},3967.398645598194,{"$f":"D125*G125","v":8420208.5154853258},{"$f":"F125+H125","v":13167905.465485327},2711,{"$f":"D125*J125","v":5753690.8499999996},7373,{"$f":"D125*L125","v":15648086.549999999},{"$f":"J125*D125+L125*D125","v":21401777.399999999}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-4,4500,{"$f":"D126*E126","v":-18000},3500,{"$f":"D126*G126","v":-14000},{"$f":"H126+F126","v":-32000},5055,{"$f":"D126*J126","v":-20220},4601,{"$f":"D126*L126","v":-18404},{"$f":"J126*D126+L126*D126","v":-38624}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",-378,47,-17766,250,{"$f":"D128*G128","v":-94500},{"$f":"H128+F128","v":-112266},280,{"$f":"D128*J128","v":-105840},420,{"$f":"D128*L128","v":-158760},{"$f":"J128*D128+L128*D128","v":-264600}]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",336,47,{"$f":"D129*E129","v":15792},250,{"$f":"D129*G129","v":84000},{"$f":"H129+F129","v":99792},280,{"$f":"D129*J129","v":94080},420,{"$f":"D129*L129","v":141120},{"$f":"J129*D129+L129*D129","v":235200}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F131:F134)","v":3010200},null,{"$f":"SUM(H131:H134)","v":5727056.6399999997},{"$f":"SUM(I131:I134)","v":8737256.6400000006},null,{"$f":"SUM(K131:K134)","v":3943362},null,{"$f":"SUM(M131:M134)","v":7445174},{"$f":"SUM(N131:N134)","v":11388536}]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D131*E131","v":695100},753743.5199999999,{"$f":"D131*G131","v":753743.5199999999},{"$f":"H131+F131","v":1448843.52},910581,{"$f":"D131*J131","v":910581},979867,{"$f":"D131*L131","v":979867},{"$f":"J131*D131+L131*D131","v":1890448}]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D132*E132","v":868200},1236673.44,{"$f":"D132*G132","v":1236673.44},{"$f":"H132+F132","v":2104873.44},1137342,{"$f":"D132*J132","v":1137342},1607675,{"$f":"D132*L132","v":1607675},{"$f":"J132*D132+L132*D132","v":2745017}]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,1179600,3168026.88,3168026.88,4347626.88,1545276,{"$f":"D133*J133","v":1545276},4118435,{"$f":"D133*L133","v":4118435},{"$f":"J133*D133+L133*D133","v":5663711}]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,350163,{"$f":"D134*J134","v":350163},739197,{"$f":"D134*L134","v":739197},{"$f":"J134*D134+L134*D134","v":1089360}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F137+F138+F139+F140+F141+F142+F143+F144+F146+F148+F149+F151+F153+F154+F155+F156+F157+F158+F159+F160+F162+F163+F164+F165+F166+F167+F168+F170+F171+F173+F175+F176+F177+F180+F181+F182+F185+F186+F188+F190+F192+F193+F195+F197+F199+F200+F202+F204+F206+F207+F209+F211+F213+F214+F215+F216+F218+F220+F222+F224+F225+F226+F227+F229+F230+F231+F232+F236+F237+F238+F239+F240+F241+F242+F243+F244+F245+F246+F247+F248+F249+F250","v":4096582.4},null,{"$f":"H137+H138+H139+H140+H141+H142+H143+H144+H146+H148+H149+H151+H153+H154+H155+H156+H157+H158+H159+H160+H162+H163+H164+H165+H166+H167+H168+H170+H171+H173+H175+H176+H177+H180+H181+H182+H185+H186+H188+H190+H192+H193+H195+H197+H199+H200+H202+H204+H206+H207+H209+H211+H213+H214+H215+H216+H218+H220+H222+H224+H225+H226+H227+H229+H230+H231+H232+H236+H237+H238+H239+H240+H241+H242+H243+H244+H245+H246+H247+H248+H249+H250","v":4257903.4799999995},{"$f":"I137+I138+I139+I140+I141+I142+I143+I144+I146+I148+I149+I151+I153+I154+I155+I156+I157+I158+I159+I160+I162+I163+I164+I165+I166+I167+I168+I170+I171+I173+I175+I176+I177+I180+I181+I182+I185+I186+I188+I190+I192+I193+I195+I197+I199+I200+I202+I204+I206+I207+I209+I211+I213+I214+I215+I216+I218+I220+I222+I224+I225+I226+I227+I229+I230+I231+I232+I236+I237+I238+I239+I240+I241+I242+I243+I244+I245+I246+I247+I248+I249+I250","v":8354485.879999998},null,{"$f":"K137+K138+K139+K140+K141+K142+K143+K144+K146+K148+K149+K151+K153+K154+K155+K156+K157+K158+K159+K160+K162+K163+K164+K165+K166+K167+K168+K170+K171+K173+K175+K176+K177+K180+K181+K182+K185+K186+K188+K190+K192+K193+K195+K197+K199+K200+K202+K204+K206+K207+K209+K211+K213+K214+K215+K216+K218+K220+K222+K224+K225+K226+K227+K229+K230+K231+K232+K236+K237+K238+K239+K240+K241+K242+K243+K244+K245+K246+K247+K248+K249+K250","v":5150420.9099999992},null,{"$f":"M137+M138+M139+M140+M141+M142+M143+M144+M146+M148+M149+M151+M153+M154+M155+M156+M157+M158+M159+M160+M162+M163+M164+M165+M166+M167+M168+M170+M171+M173+M175+M176+M177+M180+M181+M182+M185+M186+M188+M190+M192+M193+M195+M197+M199+M200+M202+M204+M206+M207+M209+M211+M213+M214+M215+M216+M218+M220+M222+M224+M225+M226+M227+M229+M230+M231+M232+M236+M237+M238+M239+M240+M241+M242+M243+M244+M245+M246+M247+M248+M249+M250","v":5531452.379999999},{"$f":"N137+N138+N139+N140+N141+N142+N143+N144+N146+N148+N149+N151+N153+N154+N155+N156+N157+N158+N159+N160+N162+N163+N164+N165+N166+N167+N168+N170+N171+N173+N175+N176+N177+N180+N181+N182+N185+N186+N188+N190+N192+N193+N195+N197+N199+N200+N202+N204+N206+N207+N209+N211+N213+N214+N215+N216+N218+N220+N222+N224+N225+N226+N227+N229+N230+N231+N232+N236+N237+N238+N239+N240+N241+N242+N243+N244+N245+N246+N247+N248+N249+N250","v":10681873.290000007}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F137-F138-F139-F140-F141-F142-F143-F144+F145+F147+F150+F152-F154-F155-F156-F157-F158-F159-F160+F161-F163-F164-F165-F166-F167-F168+F169-F171+F172+F174-F176-F177+F178+F179+F183+F184-F186+F187-F189-F191-F193+F194+F196+F198-F200+F201-F203+F205-F207+F208-F210+F212-F214-F215-F216+F217+F219+F221+F223-F225-F226-F227-F228-F230-F231-F232+F233-F236-F237-F238-F239-F240-F241-F242-F243-F244-F245-F246-F247-F248-F249+F250","v":-4216132},null,{"$f":"-H137-H138-H139-H140-H141-H142-H143-H144+H145+H147+H150+H152-H154-H155-H156-H157-H158-H159-H160+H161-H163-H164-H165-H166-H167-H168+H169-H171+H172+H174-H176-H177+H178+H179+H183+H184-H186+H187-H189-H191-H193+H194+H196+H198-H200+H201-H203+H205-H207+H208-H210+H212-H214-H215-H216+H217+H219+H221+H223-H225-H226-H227-H228-H230-H231-H232+H233-H236-H237-H238-H239-H240-H241-H242-H243-H244-H245-H246-H247-H248-H249+H250","v":-3696781.3800000004},{"$f":"-I137-I138-I139-I140-I141-I142-I143-I144+I145+I147+I150+I152-I154-I155-I156-I157-I158-I159-I160+I161-I163-I164-I165-I166-I167-I168+I169-I171+I172+I174-I176-I177+I178+I179+I183+I184-I186+I187-I189-I191-I193+I194+I196+I198-I200+I201-I203+I205-I207+I208-I210+I212-I214-I215-I216+I217+I219+I221+I223-I225-I226-I227-I228-I230-I231-I232+I233-I236-I237-I238-I239-I240-I241-I242-I243-I244-I245-I246-I247-I248-I249+I250","v":-7912913.379999998},null,{"$f":"-K137-K138-K139-K140-K141-K142-K143-K144+K145+K147+K150+K152-K154-K155-K156-K157-K158-K159-K160+K161-K163-K164-K165-K166-K167-K168+K169-K171+K172+K174-K176-K177+K178+K179+K183+K184-K186+K187-K189-K191-K193+K194+K196+K198-K200+K201-K203+K205-K207+K208-K210+K212-K214-K215-K216+K217+K219+K221+K223-K225-K226-K227-K228-K230-K231-K232+K233-K236-K237-K238-K239-K240-K241-K242-K243-K244-K245-K246-K247-K248-K249+K250","v":-4876914.0999999996},null,{"$f":"-M137-M138-M139-M140-M141-M142-M143-M144+M145+M147+M150+M152-M154-M155-M156-M157-M158-M159-M160+M161-M163-M164-M165-M166-M167-M168+M169-M171+M172+M174-M176-M177+M178+M179+M183+M184-M186+M187-M189-M191-M193+M194+M196+M198-M200+M201-M203+M205-M207+M208-M210+M212-M214-M215-M216+M217+M219+M221+M223-M225-M226-M227-M228-M230-M231-M232+M233-M236-M237-M238-M239-M240-M241-M242-M243-M244-M245-M246-M247-M248-M249+M250","v":-4805873.1799999988},{"$f":"-N137-N138-N139-N140-N141-N142-N143-N144+N145+N147+N150+N152-N154-N155-N156-N157-N158-N159-N160+N161-N163-N164-N165-N166-N167-N168+N169-N171+N172+N174-N176-N177+N178+N179+N183+N184-N186+N187-N189-N191-N193+N194+N196+N198-N200+N201-N203+N205-N207+N208-N210+N212-N214-N215-N216+N217+N219+N221+N223-N225-N226-N227-N228-N230-N231-N232+N233-N236-N237-N238-N239-N240-N241-N242-N243-N244-N245-N246-N247-N248-N249+N250","v":-9682787.2800000049}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D137*E137","v":38400},0,{"$f":"G137*D137","v":0},{"$f":"F137+H137","v":38400},50304,{"$f":"D137*J137","v":50304},0,null,{"$f":"J137*D137+L137*D137","v":50304}]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,5502,22008,36625.68,{"$f":"D138*L138","v":146502.72},168510.72]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,9432,1456,5824,15256]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,4200,4200,32333.599999999999,32333.599999999999,36533.599999999999,5502,5502,42033.68,42033.68,47535.68]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,5240,7368.4,73684,78924]
["1.4.7","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,3406,14788.18,14788.18,18194.18]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,2600,28600,5006.04,55066.44,83666.44,3406,37466,6507.85,71586.350000000006,109052.35]
["1.4.9","Блок контрольно-пусковой","шт.",4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,13624,5933.93,23735.72,37359.72]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-137,1200,-164400,1901.8,-260546.6,-424946.6,1572,-215364,2472.34,-338710.58,-554074.58000000007]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",139,1200,{"$f":"D146*E146","v":166800},1901.8,{"$f":"G146*D146","v":264350.2},{"$f":"F146+H146","v":431150.2},1572,218508,2472.34,343655.26,562163.26]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",-24,3400,-81600,28860,-692640,-774240,4454,-106896,37518,-900432,-1007328]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",22,3400,{"$f":"D148*E148","v":74800},28860,{"$f":"G148*D148","v":634920},{"$f":"F148+H148","v":709720},4454,97988,37518,825396,923384]
["1.4.12","Траверса 30х17 мм","м.",10,200,{"$f":"D149*E149","v":2000},127.1,{"$f":"D149*G149","v":1271},{"$f":"F149+H149","v":3271},6.55,65.5,2.37,23.700000000000003,89.2]
["1.4.13","Извещатель пожарный ручной адресный","шт.",-15,1200,-18000,1121.8,-16827,{"$f":"F150+H150","v":-34827},1572,-23580,1458.34,-21875.1,-45455.1]
["1.4.13","Извещатель пожарный ручной адресный","шт.",18,1200,21600,1121.8,{"$f":"G151*D151","v":20192.399999999998},{"$f":"F151+H151","v":41792.399999999994},1572,28296,1458.34,26250.12,54546.119999999995]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",-4,400,-1600,6304.92,{"$f":"D152*G152","v":-25219.68},{"$f":"H152+F152","v":-26819.68},524,-2096,8196.4,-32785.599999999999,-34881.599999999999]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",8,400,3200,6304.92,{"$f":"D153*G153","v":50439.360000000001},{"$f":"H153+F153","v":53639.360000000001},524,4192,8196.4,65571.199999999997,69763.199999999997]
["1.4.15","Источник питания резервированный","шт.",4,3000,12000,12612.36,{"$f":"D154*G154","v":50449.440000000002},{"$f":"H154+F154","v":62449.440000000002},3930,15720,16396.07,65584.28,81304.28]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,400,1600,2407.0100000000002,{"$f":"D155*G155","v":9628.0400000000009},{"$f":"H155+F155","v":11228.04},524,2096,3129.1,12516.4,14612.4]
["1.4.17","Блок контроля и индикации","шт.",2,3000,6000,9024.14,{"$f":"D156*G156","v":18048.28},{"$f":"H156+F156","v":24048.28},3930,7860,11731.38,23462.76,31322.76]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.51,3334.04,8574.0400000000009]
["1.4.19","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.76,60191.040000000001,76959.040000000008]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,1200,2825.04,11300.16,12500.16,393,1572,3672.55,14690.2,16262.2]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,300,1200,790,3160,4360,393,1572,1027,4108,5680]
["1.4.22","Устройство коммутационное","шт.",-24,2600,-62400,1365,-32760,-95160,3406,-81744,1774.5,-42588,-124332]
["1.4.22","Устройство коммутационное","шт.",22,2600,{"$f":"D162*E162","v":57200},1365,{"$f":"G162*D162","v":30030},{"$f":"F162+H162","v":87230},3406,74932,1774.5,39039,113971]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,12000,368,3680,15680,1572,15720,478.4,4784,20504]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,64800,270,14580,79380,1572,84888,351,18954,103842]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D167*E167","v":36000},545.04,{"$f":"G167*D167","v":16351.199999999999},{"$f":"F167+H167","v":52351.199999999997},1572,47160,708.55,21256.5,68416.5]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D168*E168","v":46800},656,{"$f":"G168*D168","v":25584},{"$f":"F168+H168","v":72384},1572,61308,852.8,33259.199999999997,94567.2]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",-1,2000,-2000,1462,-1462,-3462,2620,-2620,1900.6,-1900.6,-4520.6000000000004]
["1.4.29","Саморез со сверлом","шт.",100,5,500,1.82,182,682,6.55,655,2.37,237,892]
["1.4.30","Модуль подключения нагрузки","шт.",87,100,8700,71.760000000000005,6243.1200000000008,14943.12,131,11397,93.29,8116.2300000000005,19513.23]
["1.4.31","Блок сигнально-пусковой адресный","шт.",-96,3200,-307200,3692.4,-354470.40000000002,-661670.40000000002,4192,-402432,4800.12,-460811.52000000002,-863243.52]
["1.4.31","Блок сигнально-пусковой адресный","шт.",82,3200,262400,3692.4,302776.8,565176.80000000005,4192,343744,4800.12,393609.83999999997,737353.84]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",-96,1200,-115200,1250,-120000,-235200,1572,-150912,1625,-156000,-306912]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",82,1200,98400,1250,102500,200900,1572,128904,1625,133250,262154]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,4500,31318.560000000001,31318.560000000001,35818.559999999998,5895,5895,40714.129999999997,40714.129999999997,46609.13]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,4500,32633.64,32633.64,37133.64,5895,5895,42423.73,42423.73,48318.73]
["1.4.35","Преобразователь интерфейса","шт.",-1,2600,-2600,3524.04,-3524.04,-6124.04,3406,-3406,4581.25,-4581.25,-7987.25]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",-1,2600,-2600,9000,-9000,-11600,3406,-3406,11700,-11700,-15106]
["1.4.35","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,{"$f":"D180*E180","v":32400},131.6,{"$f":"D180*G180","v":15792},{"$f":"F180+H180","v":48192},{"$f":"E180*$O$1","v":353.7},42444,{"$f":"G180*$P$1","v":171.08},20529.600000000002,{"$f":"K180+M180","v":62973.600000000006}]
["1.4.36","Гайка М6","шт.",808,null,{"$f":"D181*E181","v":0},1.54,{"$f":"D181*G181","v":1244.32},{"$f":"F181+H181","v":1244.32},6.55,5292.4,2.37,1914.96,{"$f":"J181*D181+L181*D181","v":7207.36}]
["1.4.37","Болт М6","шт.",808,0,0,4.99,{"$f":"G182*D182","v":4031.92},4031.92,null,0,3.37,2722.96,2722.96]
["1.4.35","Блок питания","шт.",-1,3000,-3000,2558,-2558,-5558,3930,-3930,3325.4,-3325.4,-7255.4]
["1.4.38","Лоток перфорированный 100х50х3000","м",-585,380,-222300,538,-314730,-537030,497.8,-291213,699.4,-409149,-700362]
["1.4.38","Лоток перфорированный 100х50х3000","м",552,640,{"$f":"D185*E185","v":353280},538,{"$f":"G185*D185","v":296976},{"$f":"F185+H185","v":650256},497.8,274785.60000000003,699.4,386068.8,660854.4]
["1.4.39","Перегородка для лотка","м",585,100,58500,292.8,171288,229788,131,76635,380.64,222674.4,299309.40000000002]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",-585,120,-70200,209.22,-122393.7,-192593.7,157.19999999999999,-91962,271.99,-159114.15,-251076.15]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",552,150,{"$f":"D188*E188","v":82800},209.22,{"$f":"G188*D188","v":115489.44},{"$f":"F188+H188","v":198289.44},157.19999999999999,86774.399999999994,271.99,150138.48000000001,236912.88]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",-10,1200,-12000,1620.8,-16208,-28208,1572,-15720,2107.04,-21070.400000000001,-36790.400000000001]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",8,1200,{"$f":"D190*E190","v":9600},1620.8,{"$f":"G190*D190","v":12966.4},{"$f":"F190+H190","v":22566.400000000001},1572,12576,2107.04,16856.32,29432.32]
["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]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D192*E192","v":4800},1892,{"$f":"G192*D192","v":7568},{"$f":"F192+H192","v":12368},1572,6288,2459.6,9838.4,16126.4]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,640,{"$f":"D193*E193","v":96000},375,56250,152250,838.4,125760,487.5,73125,198885]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",-150,120,{"$f":"D194*E194","v":-18000},171.65,-25747.5,-43747.5,157.19999999999999,-23580,223.15,-33472.5,-57052.5]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,150,{"$f":"D195*E195","v":22500},171.65,{"$f":"G195*D195","v":25747.5},{"$f":"F195+H195","v":48247.5},157.19999999999999,23580,223.15,33472.5,57052.5]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",-10,120,-1200,839.4,-8394,-9594,157.19999999999999,-1572,1091.22,-10912.2,-12484.2]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,150,{"$f":"D197*E197","v":1500},839.4,{"$f":"G197*D197","v":8394},{"$f":"F197+H197","v":9894},157.19999999999999,1572,1091.22,10912.2,12484.2]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",-12,120,-1440,644.02,-7728.24,-9168.24,157.19999999999999,-1886.3999999999999,837.23,-10046.76,-11933.16]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,150,{"$f":"D199*E199","v":1800},644.02,{"$f":"G199*D199","v":7728.24},{"$f":"F199+H199","v":9528.24},157.19999999999999,1886.3999999999999,837.23,10046.76,11933.16]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,6000,2020.01,10100.049999999999,16100.05,1572,7860,2626.01,13130.050000000001,20990.050000000003]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",-5,120,-600,1004.5,-5022.5,-5622.5,157.19999999999999,{"$f":"D201*J201","v":-786},1305.8499999999999,-6529.25,-7315.25]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,150,{"$f":"D202*E202","v":750},1004.5,{"$f":"G202*D202","v":5022.5},{"$f":"F202+H202","v":5772.5},157.19999999999999,786,1305.8499999999999,{"$f":"D202*L202","v":6529.25},7315.25]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",-16,1200,-19200,1966.01,-31456.16,-50656.160000000003,1572,-25152,2555.81,-40892.959999999999,-66044.959999999992]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",4,1200,{"$f":"D204*E204","v":4800},1966.01,{"$f":"G204*D204","v":7864.04},{"$f":"F204+H204","v":12664.04},1572,6288,2555.81,10223.24,16511.239999999998]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",-16,120,-1920,638.16,-10210.56,-12130.56,157.19999999999999,-2515.1999999999998,829.61,-13273.76,-15788.96]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,150,{"$f":"D206*E206","v":2400},638.16,{"$f":"G206*D206","v":10210.56},{"$f":"F206+H206","v":12610.56},157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.29,37972.639999999999,63124.639999999999]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",-16,120,-1920,853.51,-13656.16,-15576.16,157.19999999999999,-2515.1999999999998,1109.56,-17752.96,-20268.16]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,150,{"$f":"D209*E209","v":2400},853.51,{"$f":"G209*D209","v":13656.16},{"$f":"F209+H209","v":16056.16},157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",-210,412.8,-86688,1552.8,-326088,-412776,540.77,-113561.7,2018.64,-423914.4,-537476.1]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",83,412.8,{"$f":"D211*E211","v":34262.400000000001},1552.8,{"$f":"G211*D211","v":128882.4},{"$f":"F211+H211","v":163144.79999999999},540.77,44883.909999999996,2018.64,167547.12,212431.03]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",-24,1200,-28800,1200,-28800,-57600,1572,-37728,1560,-37440,-75168]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",22,1200,{"$f":"D213*E213","v":26400},1200,{"$f":"G213*D213","v":26400},{"$f":"F213+H213","v":52800},1572,34584,1560,34320,68904]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,25,20000,83.02,66416,86416,32.75,26200,107.93,86344,112544]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,15,1500,10.199999999999999,1019.9999999999999,2520,19.649999999999999,1964.9999999999998,13.26,1326,3291]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D216*E216","v":140000},1063.97,{"$f":"G216*D216","v":186194.75},{"$f":"F216+H216","v":326194.75},1048,183400,1383.16,242053,425453]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",-6400,124,-793600,41.04,-262656,-1056256,162.44,-1039616,53.35,-341440,-1381056]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",4000,124,{"$f":"D218*E218","v":496000},41.04,{"$f":"G218*D218","v":164160},{"$f":"F218+H218","v":660160},162.44,649760,53.35,213400,863160]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",-2500,124,-310000,82.94,-207350,-517350,162.44,-406100,107.82,-269550,-675650]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",3800,124,{"$f":"D220*E220","v":471200},82.94,{"$f":"G220*D220","v":315172},{"$f":"F220+H220","v":786372},162.44,617272,107.82,409716,1026988]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",-400,124,-49600,77.760000000000005,-31104.000000000004,-80704,162.44,-64976,101.09,-40436,-105412]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",500,124,{"$f":"D222*E222","v":62000},77.760000000000005,{"$f":"G222*D222","v":38880},{"$f":"F222+H222","v":100880},162.44,81220,101.09,50545,131765]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",-750,124,-93000,85.94,-64455,-157455,162.44,-121830,111.72,-83790,-205620]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",600,124,{"$f":"D224*E224","v":74400},85.94,{"$f":"G224*D224","v":51564},{"$f":"F224+H224","v":125964},162.44,97464,111.72,67032,164496]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,{"$f":"D225*E225","v":161200},101.52,{"$f":"G225*D225","v":131976},{"$f":"F225+H225","v":293176},162.44,211172,131.97999999999999,171574,382746]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4000,35,140000,21.6,86400,226400,45.85,183400,28.08,112320,295720]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",8000,5,40000,2.6,20800,60800,6.55,52400,3.38,27040,79440]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",-8000,5,-40000,14.88,-119040,-159040,6.55,-52400,19.34,-154720,-207120]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",166,5,{"$f":"D229*E229","v":830},14.88,{"$f":"G229*D229","v":2470.08},{"$f":"F229+H229","v":3300.08},6.55,1087.3,19.34,3210.44,4297.74]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",8000,5,40000,1.82,14560,54560,6.55,52400,2.37,18960,71360]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,41040,41040,41040,0,null,53352,53352,53352]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D232*E232","v":393480},0,{"$f":"G232*D232","v":0},{"$f":"F232+H232","v":393480},515458.8,{"$f":"D232*J232","v":515458.8},0,null,515458.8]
["1.4.69","Аренда вышки 28 м","ч",-152,3250,{"$f":"D233*E233","v":-494000},0,{"$f":"G233*D233","v":0},{"$f":"F233+H233","v":-494000},0,null,0]
["1.4.69","Аренда вышки 28 м","ч",272,3888,{"$f":"D234*E234","v":1057536},0,{"$f":"G234*D234","v":0},{"$f":"F234+H234","v":1057536},0,null,0]
["1.4.70","Автоматизация управления воротами",null,null,null,null,null,null,null,0,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D236*E236","v":2600},11375.52,{"$f":"D236*G236","v":11375.52},{"$f":"F236+H236","v":13975.52},3406,{"$f":"D236*J236","v":3406},14788.18,{"$f":"D236*L236","v":14788.18},{"$f":"J236*D236+L236*D236","v":18194.18}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D237*E237","v":5200},3580.8,{"$f":"D237*G237","v":7161.6},{"$f":"F237+H237","v":12361.6},3406,6812,4655.04,9310.08,16122.08]
["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]
["1.4.70.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.48,20616.96,28476.959999999999]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4,14736.8,15784.8]
["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]
["1.4.70.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08,2976.48,17124.48]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.09,35381.5,92235.5]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.35,13337.5,53947.5]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.58000000000001,1425.8000000000002,7975.8]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.08,8424,22179]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,null,6864,6864,6864]
["1.4.70.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,119808,{"$f":"D250*J250","v":119808},0,null,119808]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F253+F254+F255+F257+F259+F260+F261+F262+F264+F267+F268+F269+F270","v":19933498.824300002},null,{"$f":"H253+H254+H255+H257+H259+H260+H261+H262+H264+H267+H268+H269+H270","v":41391336.190300003},{"$f":"I253+I254+I255+I257+I259+I260+I261+I262+I264+I267+I268+I269+I270","v":61324835.014600009},null,{"$f":"K253+K254+K255+K257+K259+K260+K261+K262+K264+K267+K268+K269+K270","v":26659798.984300002},null,{"$f":"M253+M254+M255+M257+M259+M260+M261+M262+M264+M267+M268+M269+M270","v":61642670.156999998},{"$f":"N253+N254+N255+N257+N259+N260+N261+N262+N264+N267+N268+N269+N270","v":88302469.141300008},null,"верна ли сумма?"]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F256+F258+F263+F266-F253-F254-F255-F260-F261-F262-F268-F269","v":-18801084.561999999},null,{"$f":"H256+H258+H263+H266-H253-H254-H255-H260-H261-H262-H268-H269","v":-40391309.166000001},{"$f":"I256+I258+I263+I266-I253-I254-I255-I260-I261-I262-I268-I269","v":-59192393.728},null,{"$f":"K256+K258+K263+K266-K253-K254-K255-K260-K261-K262-K268-K269","v":-25059055.142000001},null,{"$f":"M256+M258+M263+M266-M253-M254-M255-M260-M261-M262-M268-M269","v":-60268026},{"$f":"N256+N258+N263+N266-N253-N254-N255-N260-N261-N262-N268-N269","v":-85327081.14199999}]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D253*E253","v":1149387.9600000002},501751.61599999998,{"$f":"D253*G253","v":3010509.696},{"$f":"F253+H253","v":4159897.6560000004},125450,{"$f":"D253*J253","v":752700},982545,{"$f":"D253*L253","v":5895270},{"$f":"J253*D253+L253*D253","v":6647970},null,"верна ли наша стоимость?"]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,{"$f":"D254*E254","v":665015.4},234736.6,{"$f":"D254*G254","v":1643156.2},{"$f":"F254+H254","v":2308171.6},29545,206815,469586,3287102,3493917,null,"верна ли наша стоимость?"]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,944298.94000000006,185878.69,2416422.9700000002,3360721.91,102635.07,1334255.9100000001,309219.34000000003,4019851.4200000004,5354107.33]
["1.5.4","Монтаж воздухораспределителей","шт",-80,3595.38,{"$f":"D256*E256","v":-287630.40000000002},8681.2800000000007,{"$f":"D256*G256","v":-694502.40000000002},-982132.8,4332.6000000000004,-346608,10463.969999999999,-837117.6,-1183725.6000000001]
["1.5.4","Монтаж воздухораспределителей","шт",76,3595.38,{"$f":"D257*E257","v":273248.88},8981.2800000000007,{"$f":"D257*G257","v":682577.28},955826.16,4332.6000000000004,329277.60000000003,10463.969999999999,795261.72,1124539.32]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-3033.8,1941.99,{"$f":"D258*E258","v":-5891609.2620000001},1582.69,{"$f":"D258*G258","v":-4801564.9220000003},-10693174.184,2655.59,-8056528.9420000007,1958,-5940180.4000000004,-13996709.342]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3335.57,1941.99,{"$f":"D259*E259","v":6477643.5843000002},1582.69,{"$f":"D259*G259","v":5279173.2833000002},11756816.867600001,2655.59,8857906.3363000005,1958,6531046.0600000005,15388952.396300001]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D260*E260","v":73117.899999999994},24621.749999999996,{"$f":"D260*G260","v":196973.99999999997},270091.89999999997,11973.06,95784.48,32008.28,256066.24,351850.72]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D261*E261","v":5583228},1916670,{"$f":"D261*G261","v":23000040},28583268,637410.63,7648927.5600000005,2625837.9,31510054.799999997,39158982.359999999]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D262*E262","v":772919},165823.5,{"$f":"D262*G262","v":2321529},3094448,46198.46,646778.43999999994,372209.5,5210933,5857711.4399999995]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-690.2,1875,{"$f":"D263*E263","v":-1294125},1131.79,{"$f":"D263*G263","v":-781161.45799999998},-2075286.4580000001,3758,-2593771.6,1100,-759220,-3352991.6]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",691,1875,{"$f":"D264*E264","v":1295625},1131.79,{"$f":"D264*G264","v":782066.89},2077691.8900000001,3758,2596778,1100,760100,3356878]
["1.5.10","Теплоснабжение",null,null,null,null,null,null,null,0,null,0]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-248,1475.4,{"$f":"D266*E266","v":-365899.2},2407.9899999999998,{"$f":"D266*G266","v":-597181.5199999999},-963080.72,2887.52,{"$f":"D266*J266","v":-716104.96},4676.7299999999996,{"$f":"D266*L266","v":-1159829.0399999998},{"$f":"J266*D266+L266*D266","v":-1875933.9999999998}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",332.9,1475.4,{"$f":"D267*E267","v":491160.66},2407.9899999999998,801619.87099999993,1292780.531,2887.52,{"$f":"D267*J267","v":961255.40799999994},4676.7299999999996,{"$f":"D267*L267","v":1556883.4169999997},{"$f":"J267*D267+L267*D267","v":2518138.8249999997}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,954853.5,928267,928267,1883120.5,1432280.25,{"$f":"D268*J268","v":1432280.25},1392401.5,{"$f":"D268*L268","v":1392401.5},{"$f":"J268*D268+L268*D268","v":2824681.75}]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,1228500,{"$f":"D269*J269","v":1228500},0,null,{"$f":"J269*D269+L269*D269","v":1228500}]
["1.5.14","Металлоконструкции для монтажа тепловых завес над воротами","шт.",7,62000,{"$f":"D270*E270","v":434000},47000,{"$f":"D270*G270","v":329000},{"$f":"F270+H270","v":763000},{"$f":"E270*$O$1","v":81220},{"$f":"D270*J270","v":568540},{"$f":"G270*$P$1","v":61100},{"$f":"D270*L270","v":427700},{"$f":"K270+M270","v":996240}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F273+F275+F276+F278+F280+F281+F282+F284+F286+F287+F290+F292+F293+F295+F296+F297+F298+F288","v":3829652.0827000001},null,{"$f":"H273+H275+H276+H278+H280+H281+H282+H284+H286+H287+H290+H292+H293+H295+H296+H297+H298+H288","v":4723410.9289999995},{"$f":"I273+I275+I276+I278+I280+I281+I282+I284+I286+I287+I290+I292+I293+I295+I296+I297+I298+I288","v":8553063.0117000006},null,{"$f":"K273+K275+K276+K278+K280+K281+K282+K284+K286+K287+K290+K292+K293+K295+K296+K297+K298+K288","v":5091550.44025},null,{"$f":"M273+M275+M276+M278+M280+M281+M282+M284+M286+M287+M290+M292+M293+M295+M296+M297+M298+M288","v":6181622.0372299999},{"$f":"N273+N275+N276+N278+N280+N281+N282+N284+N286+N287+N290+N292+N293+N295+N296+N297+N298+N288","v":11273172.47748}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F274+F283+F285+F288+F289+F294-F273-F276-F278-F280-F281-F282-F287-F292-F293-F296-F297-F298","v":-3642224.6549999998},null,{"$f":"H274+H283+H285+H288+H289+H294-H273-H276-H278-H280-H281-H282-H287-H292-H293-H296-H297-H298","v":-4127334.0459999996},{"$f":"I274+I283+I285+I288+I289+I294-I273-I276-I278-I280-I281-I282-I287-I292-I293-I296-I297-I298","v":-7769558.7010000004},null,{"$f":"K274+K283+K285+K288+K289+K294-K273-K276-K278-K280-K281-K282-K287-K292-K293-K296-K297-K298","v":-4751431.629999999},null,{"$f":"M274+M283+M285+M288+M289+M294-M273-M276-M278-M280-M281-M282-M287-M292-M293-M296-M297-M298","v":-5326389.8399999989},{"$f":"N274+N283+N285+N288+N289+N294-N273-N276-N278-N280-N281-N282-N287-N292-N293-N296-N297-N298","v":-10077821.470000001}]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D273*E273","v":319000},13308.913793103447,{"$f":"D273*G273","v":771917},{"$f":"F273+H273","v":1090917},7205,{"$f":"D273*J273","v":417890},17301.59,{"$f":"D273*L273","v":1003492.22},{"$f":"J273*D273+L273*D273","v":1421382.22}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-1059,1100.33,-1165249.47,665.96,-705251.64,-1870501.1099999999,1451.67,{"$f":"D274*J274","v":-1537318.53},811.65,{"$f":"D274*L274","v":-859537.35},{"$f":"J274*D274+L274*D274","v":-2396855.88}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1013,1100.33,1114634.29,665.96,674617.48,1789251.77,1451.67,{"$f":"D275*J275","v":1470541.71},811.65,{"$f":"D275*L275","v":822201.45},{"$f":"J275*D275+L275*D275","v":2292743.16}]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D276*E276","v":29840},157054,{"$f":"D276*G276","v":157054},{"$f":"F276+H276","v":186894},39090,{"$f":"D276*J276","v":39090},204170,{"$f":"D276*L276","v":204170},{"$f":"J276*D276+L276*D276","v":243260}]
["1.6.4","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D278*E278","v":370199.7},394.1,{"$f":"D278*G278","v":153699},{"$f":"F278+H278","v":523898.7},1239.46,{"$f":"D278*J278","v":483389.4},505.48,{"$f":"D278*L278","v":197137.2},{"$f":"J278*D278+L278*D278","v":680526.60000000009}]
["1.6.5","Вентиляция",null,null,null,null,null,null,null,0,null,0]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D280*E280","v":67890},163362.31200000001,{"$f":"D280*G280","v":163362.31200000001},{"$f":"F280+H280","v":231252.31200000001},88935.9,{"$f":"D280*J280","v":88935.9},212371.01,{"$f":"D280*L280","v":212371.01},{"$f":"J280*D280+L280*D280","v":301306.91000000003}]
["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]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-125,388.8,-48600,502.35,-62793.75,-111393.75,896.04,-112005,784.68,-98085,-210090]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",121,388.8,47044.800000000003,502.35,60784.350000000006,107829.15000000001,896.04,108420.84,784.68,94946.28,203367.12]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-294.5,1347.05,-396706.22499999998,1705.5,-502269.75,-898975.97499999998,1375.5,-405084.75,1858.42,-547304.69000000006,-952389.44000000006]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",265.59399999999999,1347.05,357768.39769999997,1705.5,452970.56699999998,810738.96469999989,1375.5,365324.54700000002,1858.42,493585.20147999999,858909.74848000007]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,153567,204960.052,409920.10399999999,563487.10400000005,100586.39,201172.78,266448.07,532896.14,734068.92]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,124339.92,13056.74,313361.76,437701.68,8489.24,203741.76,18251.23,438029.52,641771.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-294,1679.8,-493861.2,2988.56,-878636.64,-1372497.84,2456.77,-722290.38,4354.87,-1280331.78,-2002622.1600000001]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",308.22500000000002,1679.8,517756.35500000004,2988.56,921148.90600000008,1438905.2610000002,2456.77,757237.93325,4354.87,1342279.8057500001,2099517.7390000001]
["1.6.6","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D292*E292","v":46666},299438.13,{"$f":"D292*G292","v":299438.13},{"$f":"F292+H292","v":346104.13},61132.46,{"$f":"D292*J292","v":61132.46},389269.57,{"$f":"D292*L292","v":389269.57},{"$f":"J292*D292+L292*D292","v":450402.03}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,157060.79999999999,212080.8]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",-74,425.7837837837838,-31508,627.43243243243239,-46430,-77938,557.78,-41275.72,815.66,-60358.84,-101634.56]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",88,425.78,37468.639999999999,627.42999999999995,55213.84,92682.48,557.78,49084.639999999999,815.66,71778.080000000002,120862.72]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,2433.6,12913.6]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.3,32022.899999999998,41847.899999999994]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,528000,null,null,528000,691680,691680,0,null,691680]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F301+F303+F304+F305+F306+F307+F308++F309+F310+F311+F312+F313+F314+F316+F317+F318+F319+F321+F322+F323+F324+F325+F327+F329+F331+F333+F335+F337+F339+F341+F343+F346+F348+F349+F351+F353+F355+F357+F359+F361+F363+F365+F366+F367+F369+F371+F373+F374+F375+F376+F377+F385+F378+F379+F380+F381+F382+F383+F384","v":1906440},null,{"$f":"H301+H303+H304+H305+H306+H307+H308++H309+H310+H311+H312+H313+H314+H316+H317+H318+H319+H321+H322+H323+H324+H325+H327+H329+H331+H333+H335+H337+H339+H341+H343+H346+H348+H349+H351+H353+H355+H357+H359+H361+H363+H365+H366+H367+H369+H371+H373+H374+H375+H376+H377+H385+H378+H379+H380+H381+H382+H383+H384","v":2380274.9900000007},{"$f":"I301+I303+I304+I305+I306+I307+I308++I309+I310+I311+I312+I313+I314+I316+I317+I318+I319+I321+I322+I323+I324+I325+I327+I329+I331+I333+I335+I337+I339+I341+I343+I346+I348+I349+I351+I353+I355+I357+I359+I361+I363+I365+I366+I367+I369+I371+I373+I374+I375+I376+I377+I385+I378+I379+I380+I381+I382+I383+I384","v":4286714.99},null,{"$f":"K301+K303+K304+K305+K306+K307+K308++K309+K310+K311+K312+K313+K314+K316+K317+K318+K319+K321+K322+K323+K324+K325+K327+K329+K331+K333+K335+K337+K339+K341+K343+K346+K348+K349+K351+K353+K355+K357+K359+K361+K363+K365+K366+K367+K369+K371+K373+K374+K375+K376+K377+K385+K378+K379+K380+K381+K382+K383+K384","v":2699789.9},null,{"$f":"M301+M303+M304+M305+M306+M307+M308++M309+M310+M311+M312+M313+M314+M316+M317+M318+M319+M321+M322+M323+M324+M325+M327+M329+M331+M333+M335+M337+M339+M341+M343+M346+M348+M349+M351+M353+M355+M357+M359+M361+M363+M365+M366+M367+M369+M371+M373+M374+M375+M376+M377+M385+M378+M379+M380+M381+M382+M383+M384","v":3902947.0870000008},{"$f":"N301+N303+N304+N305+N306+N307+N308++N309+N310+N311+N312+N313+N314+N316+N317+N318+N319+N321+N322+N323+N324+N325+N327+N329+N331+N333+N335+N337+N339+N341+N343+N346+N348+N349+N351+N353+N355+N357+N359+N361+N363+N365+N366+N367+N369+N371+N373+N374+N375+N376+N377+N385+N378+N379+N380+N381+N382+N383+N384","v":6602736.9870000007}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"-F301+F302-F304-F305-F306-F307-F308-F309-F310-F311-F312-F313-F314+F315-F317-F318-F319+F320-F321-F322-F323-F324-F325+F326+F328+F330+F332+F334+F336+F338+F340+F342+F344+F345+F347-F349+F350+F352+F354+F356+F358+F360+F362+F364-F366-F367+F368+F370+F372-F374-F375-F376-F377-F385","v":-1757605},null,{"$f":"-H301+H302-H304-H305-H306-H307-H308-H309-H310-H311-H312-H313-H314+H315-H317-H318-H319+H320-H321-H322-H323-H324-H325+H326+H328+H330+H332+H334+H336+H338+H340+H342+H344+H345+H347-H349+H350+H352+H354+H356+H358+H360+H362+H364-H366-H367+H368+H370+H372-H374-H375-H376-H377-H385","v":-2390088.5700000003},{"$f":"-I301+I302-I304-I305-I306-I307-I308-I309-I310-I311-I312-I313-I314+I315-I317-I318-I319+I320-I321-I322-I323-I324-I325+I326+I328+I330+I332+I334+I336+I338+I340+I342+I344+I345+I347-I349+I350+I352+I354+I356+I358+I360+I362+I364-I366-I367+I368+I370+I372-I374-I375-I376-I377-I385","v":-4147693.5700000003},null,{"$f":"-K301+K302-K304-K305-K306-K307-K308-K309-K310-K311-K312-K313-K314+K315-K317-K318-K319+K320-K321-K322-K323-K324-K325+K326+K328+K330+K332+K334+K336+K338+K340+K342+K344+K345+K347-K349+K350+K352+K354+K356+K358+K360+K362+K364-K366-K367+K368+K370+K372-K374-K375-K376-K377-K385","v":-2319410.5499999998},null,{"$f":"-M301+M302-M304-M305-M306-M307-M308-M309-M310-M311-M312-M313-M314+M315-M317-M318-M319+M320-M321-M322-M323-M324-M325+M326+M328+M330+M332+M334+M336+M338+M340+M342+M344+M345+M347-M349+M350+M352+M354+M356+M358+M360+M362+M364-M366-M367+M368+M370+M372-M374-M375-M376-M377-M385","v":-3123252.9000000004},{"$f":"-N301+N302-N304-N305-N306-N307-N308-N309-N310-N311-N312-N313-N314+N315-N317-N318-N319+N320-N321-N322-N323-N324-N325+N326+N328+N330+N332+N334+N336+N338+N340+N342+N344+N345+N347-N349+N350+N352+N354+N356+N358+N360+N362+N364-N366-N367+N368+N370+N372-N374-N375-N376-N377-N385","v":-5442663.4499999993}]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D301*E301","v":16800},32778,{"$f":"ROUND(D301*G301,2)","v":131112},{"$f":"F301+H301","v":147912},5502,{"$f":"D301*J301","v":22008},42612.7,{"$f":"D301*L301","v":170450.8},{"$f":"J301*D301+L301*D301","v":192458.8}]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",-4,1000,{"$f":"D302*E302","v":-4000},455.14,{"$f":"ROUND(D302*G302,2)","v":-1820.56},{"$f":"F302+H302","v":-5820.5599999999995},1310,-5240,591.67999999999995,-2366.7199999999998,-7606.7199999999993]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D303*E303","v":4000},3887,{"$f":"ROUND(D303*G303,2)","v":15548},{"$f":"F303+H303","v":19548},1310,5240,{"$f":"G303*$P$1","v":5053.1000000000004},20212.400000000001,25452.400000000001]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,{"$f":"D304*E304","v":24000},3256,{"$f":"ROUND(D304*G304,2)","v":26048},{"$f":"F304+H304","v":50048},3930,31440,4232.8,33862.400000000001,65302.400000000001]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.6,8985.5999999999985,12129.599999999999]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,36000,5700,57000,93000,4716,47160,7410,74100,121260]
["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,null,9825]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D309*E309","v":5000},94696.92,{"$f":"ROUND(D309*G309,2)","v":189393.84},{"$f":"F309+H309","v":194393.84},3275,6550,123106,{"$f":"D309*L309","v":246212},252762]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,null,null,3930]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,{"$f":"D311*L311","v":191152},210802]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,1800,{"$f":"D312*E312","v":9000},27000,{"$f":"ROUND(D312*G312,2)","v":135000},{"$f":"F312+H312","v":144000},2358,11790,35100,175500,187290]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D313*E313","v":40500},694,{"$f":"ROUND(D313*G313,2)","v":18738},{"$f":"F313+H313","v":59238},1965,53055,902.2,24359.4,77414.399999999994]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D314*E314","v":15000},2722.42,{"$f":"ROUND(D314*G314,2)","v":16334.52},{"$f":"F314+H314","v":31334.52},3275,19650,3539.15,21234.9,40884.9]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",-48,300,{"$f":"D315*E315","v":-14400},416.16,{"$f":"ROUND(D315*G315,2)","v":-19975.68},{"$f":"F315+H315","v":-34375.68},393,-18864,541.01,-25968.48,-44832.479999999996]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",75,300,{"$f":"D316*E316","v":22500},416.16,{"$f":"ROUND(D316*G316,2)","v":31212},{"$f":"F316+H316","v":53712},393,29475,541.01,40575.75,70050.75]
["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]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077]
["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]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",-6,300,{"$f":"D320*E320","v":-1800},280.87,{"$f":"ROUND(D320*G320,2)","v":-1685.22},{"$f":"F320+H320","v":-3485.2200000000003},393,-2358,365.12,-2190.7200000000003,-4548.72]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,null,7860]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,50,400,429,3432,3832,65.5,524,557.70000000000005,{"$f":"D322*L322","v":4461.6000000000004},4985.6000000000004]
["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]
["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]
["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]
["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,-59736,600.6,-91291.199999999997,-151027.20000000001]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",60,300,18000,398.52,23911.200000000001,41911.199999999997,393,23580,600.6,36036,59616]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",-152,200,-30400,91.67,-13933.84,-44333.84,262,-39824,143,-21736,-61560]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",60,200,12000,110,6600,18600,262,15720,143,8580,24300]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",-21,50,-1050,516.66999999999996,-10850.07,-11900.07,65.5,-1375.5,671.67,-14105.07,-15480.57]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",12,50,600,620,7440,8040,65.5,786,671.67,8060.0399999999991,8846.0399999999991]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",-5,50,-250,551.67999999999995,-2758.4,-3008.4,65.5,-327.5,717.18,-3585.8999999999996,-3913.3999999999996]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,250,662,3310,3560,65.5,327.5,717.18,3585.8999999999996,3913.3999999999996]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",-136,100,-13600,102.24,-13904.64,-27504.639999999999,131,-17816,132.91,-18075.759999999998,-35891.759999999995]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",35,100,3500,108,3780,7280,131,4585,132.91,4651.8499999999995,9236.8499999999985]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",-34,25,-850,38.33,-1303.22,-2153.2200000000003,32.75,-1113.5,49.83,-1694.22,-2807.7200000000003]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",12,25,300,46,552,852,32.75,393,49.83,597.96,990.96]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",-34,25,-850,78.34,-2663.56,-3513.56,32.75,-1113.5,101.84,-3462.56,-4576.0599999999995]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",12,25,300,94,1128,1428,32.75,393,101.84,1222.08,1615.08]
["1.7.31","Тройник /отвод 80х40, белый","шт.",-8,50,-400,282.5,-2260,-2660,65.5,-524,367.25,-2938,-3462]
["1.7.31","Тройник /отвод 80х40, белый","шт.",2,50,100,282.5,565,665,65.5,131,367.25,734.5,865.5]
["1.7.32","Заглушка 80x40, белый","шт.",-16,25,-400,131.68,-2106.88,-2506.88,39,-624,168,-2688,-3312]
["1.7.32","Заглушка 80x40, белый","шт.",12,25,300,131.68,1580.16,1880.16,39,468,168,2016,2484]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",-100,10,-1000,11.5,-1150,-2150,13.1,-1310,14.95,-1495,-2805]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",-324,380,-123120,701.68,-227344.32,-350464.32,497.8,-161287.20000000001,912.18,-295546.32,-456833.52]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,640,207360,834.2,270280.8,477640.8,497.8,161287.20000000001,912.18,295546.32,456833.52]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",-666,380,-253080,538,-358308,-611388,497.8,-331534.8,699.4,-465800.39999999997,-797335.2]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",603,640,385920,538,324414,710334,497.8,300173.40000000002,699.4,421738.2,721911.60000000009]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64,8823.36,11967.36]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",-50,120,{"$f":"D350*E350","v":-6000},209.22,{"$f":"ROUND(D350*G350,2)","v":-10461},{"$f":"F350+H350","v":-16461},157.19999999999999,-7859.9999999999991,271.99,-13599.5,-21459.5]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",603,150,{"$f":"D351*E351","v":90450},209.22,{"$f":"ROUND(D351*G351,2)","v":126159.66},{"$f":"F351+H351","v":216609.66},157.19999999999999,94791.599999999991,271.99,164009.97,258801.57]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",-5,1200,{"$f":"D352*E352","v":-6000},2290,{"$f":"ROUND(D352*G352,2)","v":-11450},{"$f":"F352+H352","v":-17450},1572,-7860,2977,-14885,-22745]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D353*E353","v":4800},1892,{"$f":"ROUND(D353*G353,2)","v":7568},{"$f":"F353+H353","v":12368},1572,6288,2977,11908,18196]
["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]
["1.7.39","Угол CPO 90 горизонтальный 90° 100х50","шт.",9,1200,10800,1620.8,{"$f":"ROUND(D355*G355,2)","v":14587.2},25387.200000000001,1572,14148,2107.04,18963.36,33111.360000000001]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",-7,1200,-8400,3099,{"$f":"ROUND(D356*G356,2)","v":-21693},-30093,1572,-11004,4028.7,-28200.899999999998,-39204.899999999994]
["1.7.40","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,2400,2020.01,{"$f":"ROUND(D357*G357,2)","v":4040.02},6440.02,1572,3144,4028.7,8057.4,11201.4]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",-120,270,-32400,668.33,{"$f":"ROUND(D358*G358,2)","v":-80199.600000000006},-112599.6,353.7,-42444,868.83,-104259.6,-146703.6]
["1.7.41","Угол S5  CD90 90x50x50 вертикальный внешний","шт.",4,1200,4800,1966.01,{"$f":"D359*G359","v":7864.04},12664.04,{"$f":"E359*$O$1","v":1572},6288,{"$f":"G359*$P$1","v":2555.8130000000001},10223.252,{"$f":"K359+M359","v":16511.252}]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",-600,270,-162000,131.6,{"$f":"ROUND(D360*G360,2)","v":-78960},-240960,353.7,-212220,171.08,-102648.00000000001,{"$f":"J360*D360+L360*D360","v":-314868}]
["1.7.42","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,32400,131.6,15792,48192,353.7,42444,171.08,20529.600000000002,62973.600000000006]
["1.7.43","Стандартный анкер с болтом М8","шт.",-625,25,-15625,83.02,-51887.5,-67512.5,32.75,-20468.75,107.93,-67456.25,-87925]
["1.7.43","Стандартный анкер с болтом М8","шт.",240,25,6000,83.02,19924.8,25924.799999999999,32.75,7860,107.93,25903.200000000001,33763.199999999997]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,15,-750,10.199999999999999,-510,-1260,19.649999999999999,-982.49999999999989,13.26,-663,-1645.5]
["1.7.44","Винт для соединения крышек лотков","шт.",120,15,1800,10.199999999999999,1224,3024,19.649999999999999,{"$f":"D365*J365","v":2358},13.26,1591.2,3949.2]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,278880,133,220780,499660,220.08,365332.80000000005,172.91,287030.59999999998,652363.4]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,341600,72.599999999999994,221430,563030,146.72,447496,94.38,287859,735355]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",-150,35,-5250,21.6,-3240,-8490,45.85,-6877.5,28.08,-4212,-11089.5]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",100,35,3500,21.6,2160,5660,45.85,4585,28.08,2808,7393]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",-100,10,-1000,24.4,-2440,-3440,13.1,-1310,31.72,-3172,-4482]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",200,10,{"$f":"D371*E371","v":2000},24.4,{"$f":"ROUND(D371*G371,2)","v":4880},{"$f":"F371+H371","v":6880},13.1,2620,31.72,6344,8964]
["1.7.49","Кронштейн для крепления точки доступа","шт.",-5,3360,-16800,5390,-26950,-43750,4401.6000000000004,-22008,7007,-35035,-57043]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,{"$f":"D373*E373","v":16800},0,{"$f":"ROUND(D373*G373,2)","v":0},{"$f":"F373+H373","v":16800},4401.6000000000004,22008,7007,35035,57043]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D374*E374","v":0},6342,{"$f":"ROUND(D374*G374,2)","v":19026},{"$f":"F374+H374","v":19026},0,null,8244.6,24733.800000000003,24733.800000000003]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D375*E375","v":0},1268.02,{"$f":"ROUND(D375*G375,2)","v":5072.08},{"$f":"F375+H375","v":5072.08},0,null,1648.43,6593.72,6593.72]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D376*E376","v":0},1146,{"$f":"ROUND(D376*G376,2)","v":4584},{"$f":"F376+H376","v":4584},0,null,1489.8,5959.2,5959.2]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,null,23400,23400,23400]
["1.7.54","Траверса 30х17 мм","м",40,200,{"$f":"D378*E378","v":8000},127.1,{"$f":"D378*G378","v":5084},{"$f":"F378+H378","v":13084},{"$f":"E378*$O$1","v":262},{"$f":"D378*J378","v":10480},{"$f":"G378*$P$1","v":165.23},6609.2,{"$f":"K378+M378","v":17089.2}]
["1.7.55","Кронштейн для лотка 200 мм","шт.",134,370,{"$f":"D379*E379","v":49580},668.33,{"$f":"ROUND(D379*G379,2)","v":89556.22},{"$f":"F379+H379","v":139136.22},4401.6000000000004,{"$f":"D379*J379","v":589814.4},7007,{"$f":"D379*L379","v":938938},{"$f":"J379*D379+L379*D379","v":1528752.4}]
["1.7.56","Шпилька М8х2000","шт.",30,300,{"$f":"D380*E380","v":9000},170.52,{"$f":"G380*D380","v":5115.6000000000004},{"$f":"F380+H380","v":14115.6},{"$f":"E380*$O$1","v":393},{"$f":"D380*J380","v":11790},{"$f":"G380*$P$1","v":221.67600000000002},{"$f":"D380*L380","v":6650.2800000000007},{"$f":"K380+M380","v":18440.28}]
["1.7.57","Гайка М6","шт.",909,null,0,1.54,{"$f":"D381*G381","v":1399.8600000000001},1399.8600000000001,0,0,2.0020000000000002,1819.8180000000002,1819.8180000000002]
["1.7.58","Болт М6","шт.",909,0,0,4.99,{"$f":"G382*D382","v":4535.91},4535.91,0,0,6.4870000000000001,5896.683,5896.683]
["1.7.59","Гайка М8","шт.",332,null,0,3.07,{"$f":"D383*G383","v":1019.2399999999999},1019.2399999999999,0,0,3.9910000000000001,1325.0119999999999,1325.0119999999999]
["1.7.60","Шайба М8","шт.",332,null,0,6.77,2247.64,2247.64,0,0,8.8010000000000002,2921.9320000000002,2921.9320000000002]
["1.7.61","Пуско-наладочные работы","компл.",1,187200,187200,null,{"$f":"ROUND(D385*G385,2)","v":0},187200,262080,{"$f":"D385*J385","v":262080},0,null,{"$f":"J385*D385+L385*D385","v":262080}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F388+F389+F390+F391+F392+F393+F394+F396+F398+F399+F400+F401+F402+F403+F404+F405+F406","v":539540},null,{"$f":"H388+H389+H390+H391+H392+H393+H394+H396+H398+H399+H400+H401+H402+H403+H404+H405+H406","v":1348509.58},{"$f":"I388+I389+I390+I391+I392+I393+I394+I396+I398+I399+I400+I401+I402+I403+I404+I405+I406","v":1888049.58},null,{"$f":"K388+K389+K390+K391+K392+K393+K394+K396+K398+K399+K400+K401+K402+K403+K404+K405+K406","v":716164.6},null,{"$f":"M388+M389+M390+M391+M392+M393+M394+M396+M398+M399+M400+M401+M402+M403+M404+M405+M406","v":2019360.0499999998},{"$f":"N388+N389+N390+N391+N392+N393+N394+N396+N398+N399+N400+N401+N402+N403+N404+N405+N406","v":2735524.6499999994}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F388-F389-F390-F391-F392-F393-F394+F395+F397-F399-F400-F401-F402-F403-F404-F405-F406","v":-531290},null,{"$f":"-H388-H389-H390-H391-H392-H393-H394+H395+H397-H399-H400-H401-H402-H403-H404-H405-H406","v":-1346561.58},{"$f":"-I388-I389-I390-I391-I392-I393-I394+I395+I397-I399-I400-I401-I402-I403-I404-I405-I406","v":-1877851.58},null,{"$f":"-K388-K389-K390-K391-K392-K393-K394+K395+K397-K399-K400-K401-K402-K403-K404-K405-K406","v":-705357.1},null,{"$f":"-M388-M389-M390-M391-M392-M393-M394+M395+M397-M399-M400-M401-M402-M403-M404-M405-M406","v":-2016827.65},{"$f":"-N388-N389-N390-N391-N392-N393-N394+N395+N397-N399-N400-N401-N402-N403-N404-N405-N406","v":-2722184.75}]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D388*E388","v":28000},32600,{"$f":"ROUND(D388*G388,2)","v":326000},{"$f":"F388+H388","v":354000},6668,{"$f":"D388*J388","v":66680},39380,{"$f":"D388*L388","v":393800},{"$f":"J388*D388+L388*D388","v":460480}]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,67200,19400,465600,532800,5668,136032,23220,557280,693312]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,94080,5390,150920,245000,1965,55020,7007,196196,251216]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,17000,621.84,21142.560000000001,38142.559999999998,655,22270,2366,80444,102714]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,9600,42816.480000000003,171265.92000000001,180865.92000000001,3144,12576,122036.2,488144.8,500720.8]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,200,362,1448,1648,65.5,262,470.6,1882.4,2144.4]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,3400,94,3196,6596,131,4454,122.2,4154.8,8608.7999999999993]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",-200,25,{"$f":"D395*E395","v":-5000},32,{"$f":"ROUND(D395*G395,2)","v":-6400},{"$f":"F395+H395","v":-11400},32.75,-6550,41.6,-8320,-14870]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",34,25,{"$f":"D396*E396","v":850},32,{"$f":"ROUND(D396*G396,2)","v":1088},{"$f":"F396+H396","v":1938},32.75,1113.5,41.6,1414.4,2527.9]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",-2035,124,-252340,72.599999999999994,-147741,-400081,162.44,-330565.40000000002,94.38,-192063.3,-522628.7]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2135,124,264740,72.599999999999994,155001,419741,162.44,346809.4,94.38,201501.3,548310.69999999995]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D399*E399","v":1920},6342,{"$f":"D399*G399","v":12684},{"$f":"F399+H399","v":14604},1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D400*E400","v":0},5.84,{"$f":"D400*G400","v":584},{"$f":"F400+H400","v":584},0,null,7.59,759,759]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D401*E401","v":0},1268.02,{"$f":"D401*G401","v":6340.1},{"$f":"F401+H401","v":6340.1},0,null,1648.43,8242.15,8242.15]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D402*E402","v":8750},21.6,{"$f":"ROUND(D402*G402,2)","v":5400},{"$f":"F402+H402","v":14150},45.85,{"$f":"D402*J402","v":11462.5},125.84,31460,42922.5]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.1,{"$f":"D403*J403","v":1310},31.72,3172,4482]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D404*E404","v":2000},285,{"$f":"D404*G404","v":11400},{"$f":"F404+H404","v":13400},65.5,{"$f":"D404*J404","v":2620},370.5,14820,17440]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,0,null,19600,19600,19600]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53040,{"$f":"D406*J406","v":53040},0,null,53040]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F410+F412","v":288517.88},null,{"$f":"H410+H412","v":330794.5},{"$f":"I410+I412","v":619312.38},null,{"$f":"K410+K412","v":362238.42280000006},null,{"$f":"M410+M412","v":404199.25199999998},{"$f":"N410+N412","v":766437.67480000004}]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F409+F411","v":-133077.08000000002},null,{"$f":"H409+H411","v":-212621.6587643979},{"$f":"I409+I411","v":-345698.73876439792},null,{"$f":"K409+K411","v":-174381.28999999998},null,{"$f":"M409+M411","v":-276392.98},{"$f":"N409+N411","v":-450774.27}]
["1.9.1","Монтаж комплектов автоматики","к-т",-1,90059,{"$f":"D409*E409","v":-90059},151613.06399999998,{"$f":"D409*G409","v":-151613.06399999998},{"$f":"F409+H409","v":-241672.06399999998},117977.29,{"$f":"D409*J409","v":-117977.29},197096.98,{"$f":"D409*L409","v":-197096.98},{"$f":"J409*D409+L409*D409","v":-315074.27}]
["1.9.1","Монтаж комплектов автоматики","к-т",1,102059,{"$f":"D410*E410","v":102059},171485.06,{"$f":"D410*G410","v":171485.06},{"$f":"F410+H410","v":273544.06},117977.29,{"$f":"D410*J410","v":117977.29},197096.98,{"$f":"D410*L410","v":197096.98},{"$f":"J410*D410+L410*D410","v":315074.27}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-236,182.28,-43018.080000000002,258.51099476439788,-61008.594764397902,-104026.6747643979,239,{"$f":"D411*J411","v":-56404},336,{"$f":"D411*L411","v":-79296},{"$f":"J411*D411+L411*D411","v":-135700}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,790.08,{"$f":"D412*E412","v":186458.88},675.04,{"$f":"D412*G412","v":159309.44},{"$f":"F412+H412","v":345768.32},{"$f":"E412*O1","v":1035.0048000000002},{"$f":"D412*J412","v":244261.13280000005},{"$f":"G412*P1","v":877.55200000000002},{"$f":"D412*L412","v":207102.272},{"$f":"J412*D412+L412*D412","v":451363.40480000002}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F415+F417+F420+F421+F422+F426+F428+F432+F434+F436+F438+F439+F441+F442+F443","v":937080},null,{"$f":"H415+H417+H420+H421+H422+H426+H428+H432+H434+H436+H438+H439+H441+H442+H443","v":5281779.2699999996},{"$f":"I415+I417+I420+I421+I422+I426+I428+I432+I434+I436+I438+I439+I441+I442+I443","v":6218859.2699999996},null,{"$f":"K415+K417+K420+K421+K422+K426+K428+K432+K434+K436+K438+K439+K441+K442+K443","v":1241515.6000000001},null,{"$f":"M415+M417+M420+M421+M422+M426+M428+M432+M434+M436+M438+M439+M441+M442+M443","v":7880289.6400000006},{"$f":"N415+N417+N420+N421+N422+N426+N428+N432+N434+N436+N438+N439+N441+N442+N443","v":9121805.2400000002}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"-F415+F416-F417+F418+F419-F421-F422+F423+F424+F425+F427+F429+F430+F431+F433+F435+F437-F438-F439+F440-F442-F443","v":-1287720},null,{"$f":"-H415+H416-H417+H418+H419-H421-H422+H423+H424+H425+H427+H429+H430+H431+H433+H435+H437-H438-H439+H440-H442-H443","v":-6186025.7959999992},{"$f":"-I415+I416-I417+I418+I419-I421-I422+I423+I424+I425+I427+I429+I430+I431+I433+I435+I437-I438-I439+I440-I442-I443","v":-7473745.7959999992},null,{"$f":"-K415+K416-K417+K418+K419-K421-K422+K423+K424+K425+K427+K429+K430+K431+K433+K435+K437-K438-K439+K440-K442-K443","v":-1718479.2000000002},null,{"$f":"-M415+M416-M417+M418+M419-M421-M422+M423+M424+M425+M427+M429+M430+M431+M433+M435+M437-M438-M439+M440-M442-M443","v":-9036205.040000001},{"$f":"-N415+N416-N417+N418+N419-N421-N422+N423+N424+N425+N427+N429+N430+N431+N433+N435+N437-N438-N439+N440-N442-N443","v":-10754684.239999998}]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D415*E415","v":234360},0,0,{"$f":"F415+H415","v":234360},1414.8,{"$f":"D415*J415","v":307011.59999999998},0,null,{"$f":"J415*D415+L415*D415","v":307011.59999999998}]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",-1,5400,-5400,97756.37,{"$f":"G416*D416","v":-97756.37},{"$f":"F416+H416","v":-103156.37},7074,-7074,127083.28,{"$f":"D416*L416","v":-127083.28},-134157.28]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,5000,149982.14000000001,149982.14000000001,{"$f":"F417+H417","v":154982.14000000001},6550,6550,194976.78,194976.78,201526.78]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",-170,240,-40800,2224.8000000000002,{"$f":"G418*D418","v":-378216.00000000006},{"$f":"F418+H418","v":-419016.00000000006},310,-52700,2669.76,-453859.2,-506559.2]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",-650,124,-80600,101.52,-65988,{"$f":"F419+H419","v":-146588},182,-118300,160,-104000,-222300]
["1.10.5","Кабель силовой ППГнг(А)-FRHF 3х2.5","м.",340,124,42160,184,{"$f":"D420*G420","v":62560},{"$f":"F420+H420","v":104720},{"$f":"E420*$O$1","v":162.44},55229.599999999999,{"$f":"G420*$P$1","v":239.20000000000002},81328,136557.6]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,410000,23050,{"$f":"G421*D421","v":4725250},{"$f":"F421+H421","v":5135250},2620,537100,35000,7175000,7712100]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,24000,12596,151152,{"$f":"F422+H422","v":175152},2620,31440,16374.8,196497.59999999998,227937.59999999998]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",-201,640,{"$f":"D423*E423","v":-128640},755.01599999999996,{"$f":"G423*D423","v":-151758.21599999999},{"$f":"F423+H423","v":-280398.21600000001},838.4,-168518.39999999999,981.52,-197285.52,-365803.92]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",-201,120,{"$f":"D424*E424","v":-24120},406.01,{"$f":"G424*D424","v":-81608.009999999995},{"$f":"F424+H424","v":-105728.01},157.19999999999999,-31597.199999999997,527.80999999999995,-106089.80999999998,-137687.00999999998]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",-174,640,-111360,375,-65250,-176610,838.4,-145881.60000000001,487.5,-84825,-230706.6]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",144,640,92160,375,54000,146160,838.4,120729.59999999999,487.5,70200,190929.59999999998]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",-174,120,-20880,158.91999999999999,-27652.079999999998,-48532.08,157.19999999999999,-27352.799999999999,206.6,-35948.400000000001,-63301.2]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",144,150,21600,158.91999999999999,22884.48,44484.479999999996,157.19999999999999,22636.799999999999,206.6,29750.399999999998,52387.199999999997]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",-168,270,-45360,214.99,-36118.32,-81478.320000000007,353.7,-59421.599999999999,279.49,-46954.32,-106375.92]
["1.10.13","Анкер М8 латунный разрезной","шт.",-336,25,-8400,78.5,-26376,-34776,32.75,-11004,102.05,-34288.799999999996,-45292.799999999996]
["1.10.14","Шпилька М8х2000","шт.",-90,300,-27000,170.52,-15346.800000000001,-42346.8,393,-35370,221.68,-19951.2,-55321.2]
["1.10.14","Шпилька М8х2000","шт.",16,300,4800,170.52,2728.32,7528.32,393,6288,221.68,3546.88,9834.880000000001]
["1.10.15","Шайба М8","шт.",-600,0,0,6.77,-4061.9999999999995,-4061.9999999999995,0,0,8.8000000000000007,-5280,-5280]
["1.10.15","Шайба М8","шт.",130,0,0,6.77,880.09999999999991,880.09999999999991,0,0,8.8000000000000007,1144,1144]
["1.10.16","Гайка М8","шт.",-600,0,0,3.06,-1836,-1836,0,0,3.98,-2388,-2388]
["1.10.16","Гайка М8","шт.",130,0,0,3.06,397.8,397.8,0,0,3.98,517.4,517.4]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-60,300,-18000,1577.76,-94665.600000000006,-112665.60000000001,393,-23580,2051.09,-123065.40000000001,-146645.40000000002]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,10800,1673.52,60246.720000000001,71046.720000000001,393,14148,2175.58,78320.88,92468.88]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,23866.1,64866.1,262,53710,151.35,31026.75,84736.75]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",-14,800,-11200,1063.96,-14895.44,-26095.440000000002,1048,-14672,1383.15,-19364.100000000002,-34036.100000000006]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",13,800,10400,1063.97,13831.61,24231.61,1048,13624,1383.15,17980.95,31604.95]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,19600,19600,0,null,19600]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53448,53448,0,null,53448]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F447+F448+F449+F451+F453+F454","v":2161053.9300000002},null,{"$f":"H447+H448+H449+H451+H453+H454","v":2512528.2002848559},{"$f":"I447+I448+I449+I451+I453+I454","v":4673582.1302848551},null,{"$f":"K447+K448+K449+K451+K453+K454","v":2970718.0875000004},null,{"$f":"M447+M448+M449+M451+M453+M454","v":3284493.0118999993},{"$f":"N447+N448+N449+N451+N453+N454+N455","v":6276811.0994000006}]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F446+F450+F452-F448-F449-F451-F454","v":-2294545.5750000002},null,{"$f":"H446+H450+H452-H448-H449-H451-H454","v":-2658433.0742800003},{"$f":"I446+I450+I452-I448-I449-I451-I454","v":-4952978.6492800005},null,{"$f":"K446+K450+K452-K448-K449-K451-K454","v":-3145566.4092500005},null,{"$f":"M446+M450+M452-M448-M449-M451-M454","v":-3474169.3598899995},{"$f":"N446+N450+N452-N448-N449-N451-N454","v":-6619735.7691400005}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",-2.2000000000000002,90376,{"$f":"D446*E446","v":-198827.2},160089.54545454544,{"$f":"D446*G446","v":-352197},{"$f":"H446+F446","v":-551024.19999999995},117100,{"$f":"D446*J446","v":-257620.00000000003},208116,{"$f":"D446*L446","v":-457855.2},{"$f":"J446*D446+L446*D446","v":-715475.20000000007}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.1800000000000002,90376,{"$f":"D447*E447","v":197019.68000000002},160089.54545454544,{"$f":"D447*G447","v":348995.20909090911},{"$f":"H447+F447","v":546014.88909090916},117100,255278.00000000003,208116,453692.88,708970.88]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,1602.7123287671234,{"$f":"D448*E448","v":292495},5384.2246575342469,{"$f":"D448*G448","v":982621.00000000012},1275116,2711,494757.5,7373,1345572.5,1840330]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,122160.00000000001,122160.00000000001,126021.07428,126021.07428,248181.07428,160029.6,160029.6,163827.4,163827.4,323857,null,"?"]
["1.11.4","Отделка оконного проема","м2",-28.8,4236.4930555555557,-122011,4243.5763888888887,-122215,-244226,5549.81,-159834.52800000002,5516.65,-158879.51999999999,-318714.04800000001,null,"?"]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,736245,736245,472745,472745,1208990,964481,964481,614568.74,614568.74,1579049.74]
["1.11.6","Ограждение","тн",-0.33700000000000002,144375,-48654.375,305792.28486646881,-103052,-151706.375,189131.25,-63737.231250000004,397529.97,-133967.59989000001,-197704.83114000002]
["1.11.6","Ограждение","тн",0.27,144375,38981.25,305792.28486646881,82563.916913946581,121545.16691394658,189131.25,51065.4375,397529.97,107333.0919,158398.5294]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,774153,499582,499582,1273735,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002]
["1.11.8","Финальный клининг","м2",90,null,{"$f":"D455*E455","v":0},null,{"$f":"D455*G455","v":0},{"$f":"H455+F455","v":0},240,21600,{"$f":"G455*$P$1","v":0},0,{"$f":"K455+M455","v":21600}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F458+F461+F463+F465+F466+F468+F470+F471+F474+F475+F477+F479+F480+F481+F482+F484+F486+F488+F491+F492+F493+F494+F495+F496+F497+F498+F499+F501+F504+F505+F506+F507+F508","v":622249.79200000002},null,{"$f":"H458+H461+H463+H465+H466+H468+H470+H471+H474+H475+H477+H479+H480+H481+H482+H484+H486+H488+H491+H492+H493+H494+H495+H496+H497+H498+H499+H501+H504+H505+H506+H507+H508","v":974106.44799999997},{"$f":"I458+I461+I463+I465+I466+I468+I470+I471+I474+I475+I477+I479+I480+I481+I482+I484+I486+I488+I491+I492+I493+I494+I495+I496+I497+I498+I499+I501+I504+I505+I506+I507+I508","v":1596356.2399999998},null,{"$f":"K458+K461+K463+K465+K466+K468+K470+K471+K474+K475+K477+K479+K480+K481+K482+K484+K486+K488+K491+K492+K493+K494+K495+K496+K497+K498+K499+K501+K504+K505+K506+K507+K508","v":730490.44},null,{"$f":"M458+M461+M463+M465+M466+M468+M470+M471+M474+M475+M477+M479+M480+M481+M482+M484+M486+M488+M491+M492+M493+M494+M495+M496+M497+M498+M499+M501+M504+M505+M506+M507+M508","v":1521955.2319999996},{"$f":"N458+N461+N463+N465+N466+N468+N470+N471+N474+N475+N477+N479+N480+N481+N482+N484+N486+N488+N491+N492+N493+N494+N495+N496+N497+N498+N499+N501+N504+N505+N506+N507+N508","v":2252445.6719999993}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F458+F459+F460+F462+F464-F466+F467+F469-F471+F472+F473+F476+F478-F480-F481-F482+F483+F485+F487+F489+F490-F492-F493-F494-F495-F496-F497-F498-F499+F500+F502+F503-F507-F508","v":-858099.87600000005},null,{"$f":"-H458+H459+H460+H462+H464-H466+H467+H469-H471+H472+H473+H476+H478-H480-H481-H482+H483+H485+H487+H489+H490-H492-H493-H494-H495-H496-H497-H498-H499+H500+H502+H503-H507-H508","v":-1211868.314},{"$f":"-I458+I459+I460+I462+I464-I466+I467+I469-I471+I472+I473+I476+I478-I480-I481-I482+I483+I485+I487+I489+I490-I492-I493-I494-I495-I496-I497-I498-I499+I500+I502+I503-I507-I508","v":-2069968.19},null,{"$f":"-K458+K459+K460+K462+K464-K466+K467+K469-K471+K472+K473+K476+K478-K480-K481-K482+K483+K485+K487+K489+K490-K492-K493-K494-K495-K496-K497-K498-K499+K500+K502+K503-K507-K508","v":-1041900.7199999999},null,{"$f":"-M458+M459+M460+M462+M464-M466+M467+M469-M471+M472+M473+M476+M478-M480-M481-M482+M483+M485+M487+M489+M490-M492-M493-M494-M495-M496-M497-M498-M499+M500+M502+M503-M507-M508","v":-1845636.7899999996},{"$f":"-N458+N459+N460+N462+N464-N466+N467+N469-N471+N472+N473+N476+N478-N480-N481-N482+N483+N485+N487+N489+N490-N492-N493-N494-N495-N496-N497-N498-N499+N500+N502+N503-N507-N508","v":-2887537.51}]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D458*E458","v":5000},44797.87,{"$f":"G458*D458","v":44797.87},{"$f":"F458+H458","v":49797.87},6550,{"$f":"D458*J458","v":6550},55450.2,{"$f":"D458*L458","v":55450.2},{"$f":"J458*D458+L458*D458","v":62000.2}]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-30,124,-3720,470,-14100,-17820,232,-6960,611,-18330,-25290]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",-450,124,-55800,142,-63900,-119700,182,-81900,184.6,-83070,-164970]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",170,124,{"$f":"D461*E461","v":21080},142,{"$f":"G461*D461","v":24140},45220,182,30940,184.6,31382,62322]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",-260,124,-32240,101.52,-26395.200000000001,-58635.199999999997,182,-47320,160,-41600,-88920]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",140,124,{"$f":"D463*E463","v":17360},101.52,{"$f":"G463*D463","v":14212.8},31572.799999999999,182,25480,160,22400,47880]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",-500,124,-62000,92.52,-46260,-108260,182,-91000,120.28,-60140,-151140]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",650,124,{"$f":"D465*E465","v":80600},92.52,60138,140738,182,118300,120.28,78182,196482]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,284822.46000000002,440822.46,1865,145470,6208.4,484255.19999999995,629725.19999999995]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",-15,2000,-30000,10623.79,-159356.85,{"$f":"F467+H467","v":-189356.85},1865,-27975,18060.8,-270912,-298887]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",14,2000,{"$f":"D468*E468","v":28000},10623.79,148733.06,{"$f":"F468+H468","v":176733.06},1865,26110,18060.8,252851.19999999998,278961.19999999995]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",-41,2000,-82000,4764.6000000000004,-195348.6,{"$f":"F469+H469","v":-277348.59999999998},1865,-76465,8098.8,-332050.8,-408515.8]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",42,2000,{"$f":"D470*E470","v":84000},4764.6000000000004,200113.2,{"$f":"F470+H470","v":284113.2},1865,78330,8098.8,340149.60000000003,418479.60000000003]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,2513.91,8513.91,1865,5595,1424.6,4273.7999999999993,9868.7999999999993]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",-5,2000,-10000,3448.92,-17244.599999999999,-27244.6,1865,-9325,5863.16,-29315.8,-38640.800000000003]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",-1,2000,-2000,4934.88,-4934.88,-6934.88,1865,-1865,8389.2999999999993,-8389.2999999999993,-10254.299999999999]
["1.12.10","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",200,124,{"$f":"D474*E474","v":24800},86.52,{"$f":"D474*G474","v":17304},{"$f":"F474+H474","v":42104},{"$f":"E474*$O$1","v":162.44},32488,{"$f":"G474*$P$1","v":112.476},22495.200000000001,{"$f":"K474+M474","v":54983.199999999997}]
["1.12.11","Крышка на лоток с заземлением, основание 100 мм, L=3 м","м.",39,150,{"$f":"D475*E475","v":5850},209.22,{"$f":"D475*G475","v":8159.58},{"$f":"F475+H475","v":14009.58},{"$f":"E475*$O$1","v":196.5},7663.5,{"$f":"G475*$P$1","v":271.98599999999999},10607.454,{"$f":"K475+M475","v":18270.953999999998}]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",-351,640,-224640,538,-188838,-413478,838.4,-294278.39999999997,699.4,-245489.4,{"$f":"J476*D476+L476*D476","v":-539767.79999999993}]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",39,640,{"$f":"D477*E477","v":24960},538,{"$f":"G477*D477","v":20982},{"$f":"F477+H477","v":45942},838.4,32697.599999999999,699.4,27276.6,59974.2]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",-14,500.00400000000002,{"$f":"D478*E478","v":-7000.0560000000005},482.00400000000002,-6748.0560000000005,-13748.112000000001,655.01,-9170.14,626.61,-8772.5400000000009,-17942.68]
["1.12.13","Выключатель для скрытой установки, одноклавишный, ~220В,10А, IP20","шт.",23,500,{"$f":"D479*E479","v":11500},482,{"$f":"G479*D479","v":11086},{"$f":"F479+H479","v":22586},655.01,15065.23,626.61,14412.03,29477.260000000002]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500,{"$f":"D480*E480","v":4500},372,3348,7848,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D481*E481","v":5000},243,2430,7430,655,6550,315.89999999999998,3159,9709]
["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]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",-55,500,-27500,590,-32450,-59950,655,-36025,767,-42185,-78210]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",38,500,{"$f":"D484*E484","v":19000},590,{"$f":"G484*D484","v":22420},{"$f":"F484+H484","v":41420},655,24890,767,29146,54036]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",-100,200,-20000,338,-33800,-53800,262,-26200,439.4,-43940,-70140]
["1.12.18","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",8,800,{"$f":"D486*E486","v":6400},1063.97,{"$f":"D486*G486","v":8511.76},{"$f":"F486+H486","v":14911.76},{"$f":"E486*$O$1","v":1048},8384,{"$f":"G486*$P$1","v":1383.1610000000001},11065.288,{"$f":"K486+M486","v":19449.288}]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",-800,35,-28000,21.6,-17280,-45280,45.85,-36680,28.08,-22464,{"$f":"J487*D487+L487*D487","v":-59144}]
["1.12.19","Труба D=20 гибкая гофрированная не распространяющая горение","м.",1000,35,{"$f":"D488*E488","v":35000},21.6,{"$f":"G488*D488","v":21600},{"$f":"F488+H488","v":56600},45.85,45850,28.08,28080,73930]
["1.12.20","Коробка монтажная","шт.",-7,200.00399999999999,{"$f":"D489*E489","v":-1400.028},16.559999999999999,-115.91999999999999,-1515.9480000000001,262.01,-1834.07,21.53,-150.71,-1984.78]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",-5,300,{"$f":"D490*E490","v":-1500},1673.52,-8367.6,-9867.6,393,-1965,2175.58,-10877.9,-12842.9]
["1.12.21","Профиль 21x41x1,5 L=3000 C-образный","шт.",2,300,{"$f":"D491*E491","v":600},1673.52,{"$f":"G491*D491","v":3347.04},{"$f":"F491+H491","v":3947.04},393,786,2175.58,4351.16,5137.16]
["1.12.22","Шпилька М8х2000","шт.",7,300,2100,149.84399999999999,1048.9079999999999,3148.9079999999999,393,2751,194.8,1363.6000000000001,4114.6000000000004]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,null,5.82,605.28,605.28]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,null,3.98,413.92,413.92]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.74,{"$f":"D495*J495","v":1702.48},102.06,5307.12,7009.6]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.99,309.38,309.38,0,null,6.49,402.38,402.38]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,null,2.95,182.9,182.9]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,null,2,124,124]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200,10800,116.42,{"$f":"G499*D499","v":6286.68},{"$f":"F499+H499","v":17086.68},262.01,{"$f":"D499*J499","v":14148.539999999999},151.35,8172.9,22321.439999999999]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",-800,10,-8000,24.396000000000001,-19516.8,-27516.799999999999,13.1,{"$f":"D500*J500","v":-10480},31.71,-25368,-35848]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",1600,10,{"$f":"D501*E501","v":16000},24.4,{"$f":"G501*D501","v":39040},{"$f":"F501+H501","v":55040},13.1,{"$f":"D501*J501","v":20960},31.71,50736,71696]
["1.12.31","Короб 25x30 TA-EN","м.",-64,300,-19200,125.2,-8012.8,-27212.799999999999,393,{"$f":"D502*J502","v":-25152},162.76,-10416.64,-35568.639999999999]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",-1000,0,0,2.6,-2600,-2600,0,null,3.38,-3380,-3380]
["1.12.31","Скоба металлическая однолапковая Д20","шт.",400,0,{"$f":"D504*E504","v":0},2.6,{"$f":"G504*D504","v":1040},{"$f":"F504+H504","v":1040},0,null,3.38,1352,1352]
["1.12.32","Металлический дюбель для газобетона 6х32","шт.",400,5,{"$f":"D505*E505","v":2000},14.88,{"$f":"D505*G505","v":5952},{"$f":"F505+H505","v":7952},{"$f":"E505*$O$1","v":6.5500000000000007},{"$f":"D505*J505","v":2620.0000000000005},{"$f":"G505*$P$1","v":19.344000000000001},7737.6,{"$f":"K505+M505","v":10357.6}]
["1.12.33","Саморез с пресс-шайбой 4.2х32","шт.",400,5,{"$f":"D506*E506","v":2000},1.82,{"$f":"D506*G506","v":728},{"$f":"F506+H506","v":2728},{"$f":"E506*$O$1","v":6.5500000000000007},{"$f":"D506*J506","v":2620.0000000000005},{"$f":"G506*$P$1","v":2.3660000000000001},946.40000000000009,{"$f":"K506+M506","v":3566.4000000000005}]
["1.12.34","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,null,18200,18200,{"$f":"J507*D507+L507*D507","v":18200}]
["1.12.35","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,{"$f":"D508*J508","v":66024},0,null,{"$f":"J508*D508+L508*D508","v":66024}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F667+F511+F640+F651+F515+F522+F546+F554+F674+F682+F686+F696+F582+F587+F706+F702+F599+F619+F626+F630+F633+F669+F671+F717+F723+F729+F744+F748","v":68474907.430770457},null,{"$f":"H667+H511+H640+H651+H515+H522+H546+H554+H674+H682+H686+H696+H582+H587+H706+H702+H599+H619+H626+H630+H633+H669+H671+H717+H723+H729+H744+H748","v":46450578.098925307},{"$f":"I667+I511+I640+I651+I515+I522+I546+I554+I674+I682+I686+I696+I582+I587+I706+I702+I599+I619+I626+I630+I633+I669+I671+I717+I723+I729+I744+I748","v":114925485.52969576},null,{"$f":"K667+K511+K640+K651+K515+K522+K546+K554+K674+K682+K686+K696+K582+K587+K706+K702+K599+K619+K626+K630+K633+K669+K671+K717+K723+K729+K744+K748","v":101194709.42289001},null,{"$f":"M667+M511+M640+M651+M515+M522+M546+M554+M674+M682+M686+M696+M582+M587+M706+M702+M599+M619+M626+M630+M633+M669+M671+M717+M723+M729+M744+M748","v":54172950.181149982},{"$f":"N667+N511+N640+N651+N515+N522+N546+N554+N674+N682+N686+N696+N582+N587+N706+N702+N599+N619+N626+N630+N633+N669+N671+N717+N723+N729+N744+N748","v":155367659.60404006}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F514+F521+F545+F553+F581+F586+F598+F673+F701+F705+F639+F650+F666+F668+F670+F685","v":-43823060.535059698},null,{"$f":"H514+H521+H545+H553+H581+H586+H598+H673+H701+H705+H639+H650+H666+H668+H670+H685","v":-29401574.181675613},{"$f":"I514+I521+I545+I553+I581+I586+I598+I673+I701+I705+I639+I650+I666+I668+I670+I685","v":-73224634.716735303},null,{"$f":"K514+K521+K545+K553+K581+K586+K598+K673+K701+K705+K639+K650+K666+K668+K670+K685","v":-57384879.030219994},null,{"$f":"M514+M521+M545+M553+M581+M586+M598+M673+M701+M705+M639+M650+M666+M668+M670+M685","v":-40493838.486249998},{"$f":"N514+N521+N545+N553+N581+N586+N598+N673+N701+N705+N639+N650+N666+N668+N670+N685","v":-97878717.51647}]
["1.13.1","Модульные здания",null,null,null,{"$f":"F512+F513","v":430000},null,{"$f":"H512+H513","v":3616000},{"$f":"I512+I513","v":4046000},null,{"$f":"K512+K513","v":653913.68999999994},null,{"$f":"M512+M513","v":4997424.9000000004},{"$f":"N512+N513","v":5651338.5899999999}]
["1.13.1.1","Модульный офис 2МД5","шт",1,182000,{"$f":"D512*E512","v":182000},1273000,{"$f":"D512*G512","v":1273000},{"$f":"F512+H512","v":1455000},239562,{"$f":"D512*J512","v":239562},1951576.9,{"$f":"D512*L512","v":1951576.9},{"$f":"J512*D512+L512*D512","v":2191138.9}]
["1.13.1.2","Модульный офис 4МД6","шт",1,248000,{"$f":"D513*E513","v":248000},2343000,{"$f":"D513*G513","v":2343000},{"$f":"F513+H513","v":2591000},414351.69,{"$f":"D513*J513","v":414351.69},3045848,{"$f":"D513*L513","v":3045848},{"$f":"J513*D513+L513*D513","v":3460199.69}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F517-F516-F518-F519-F520","v":-559860},null,{"$f":"H517-H516-H518-H519-H520","v":-4433900},{"$f":"I517-I516-I518-I519-I520","v":-4993760},null,{"$f":"K517-K516-K518-K519-K520","v":-1102583},null,{"$f":"M517-M516-M518-M519-M520","v":-6855698.9399999995},{"$f":"N517-N516-N518-N519-N520","v":-7958281.9399999995}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F516+F518+F519+F520","v":538680},null,{"$f":"H516+H518+H519+H520","v":4397300},{"$f":"I516+I518+I519+I520","v":4935980},null,{"$f":"K516+K518+K519+K520","v":1072782},null,{"$f":"M516+M518+M519+M520","v":6792602.9399999995},{"$f":"N516+N518+N519+N520","v":7865384.9399999995}]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,19560,{"$f":"D516*E516","v":58680},59100,{"$f":"D516*G516","v":177300},{"$f":"F516+H516","v":235980},34934,{"$f":"D516*J516","v":104802},78870,{"$f":"D516*L516","v":236610},{"$f":"J516*D516+L516*D516","v":341412}]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",-1,21180,-21180,36600,-36600,{"$f":"F517+H517","v":-57780},29801,{"$f":"D517*J517","v":-29801},63096,{"$f":"D517*L517","v":-63096},{"$f":"J517*D517+L517*D517","v":-92897}]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,130000,130000,650000,650000,{"$f":"F518+H518","v":780000},337980,{"$f":"D518*J518","v":337980},1736492.94,{"$f":"D518*L518","v":1736492.94},{"$f":"J518*D518+L518*D518","v":2074472.94}]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H519+F519","v":940000},90000,{"$f":"D519*J519","v":180000},567000,{"$f":"D519*L519","v":1134000},{"$f":"J519*D519+L519*D519","v":1314000}]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F520+H520","v":2980000},90000,{"$f":"D520*J520","v":450000},737100,{"$f":"D520*L520","v":3685500},{"$f":"J520*D520+L520*D520","v":4135500}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"F523-F525-F526-F527-F528-F530-F532-F533-F534-F535-F536-F537-F538-F540-F541-F543","v":-2017415.5490000001},null,{"$f":"H523-H525-H526-H527-H528-H530-H532-H533-H534-H535-H536-H537-H538-H540-H541-H543","v":-1691293.9316815862},{"$f":"I523-I525-I526-I527-I528-I530-I532-I533-I534-I535-I536-I537-I538-I540-I541-I543","v":-3708709.4806815861},null,{"$f":"K523-K525-K526-K527-K528-K530-K532-K533-K534-K535-K536-K537-K538-K540-K541-K543","v":-2713967.68462},null,{"$f":"M523-M525-M526-M527-M528-M530-M532-M533-M534-M535-M536-M537-M538-M540-M541-M543","v":-2178388.5383000001},{"$f":"N523-N525-N526-N527-N528-N530-N532-N533-N534-N535-N536-N537-N538-N540-N541-N543","v":-4892356.2229200006}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"F524+F525+F526+F527+F529+F531+F532+F533+F534+F535+F536+F537+F538+F539+F540+F542+F544","v":2709809.1387435896},null,{"$f":"H524+H525+H526+H527+H529+H531+H532+H533+H534+H535+H536+H537+H538+H539+H540+H542+H544","v":2602568.4212733814},{"$f":"I524+I525+I526+I527+I529+I531+I532+I533+I534+I535+I536+I537+I538+I539+I540+I542+I544","v":5312377.560016972},null,{"$f":"K524+K525+K526+K527+K529+K531+K532+K533+K534+K535+K536+K537+K538+K539+K540+K542+K544","v":3580472.4176899996},null,{"$f":"M524+M525+M526+M527+M529+M531+M532+M533+M534+M535+M536+M537+M538+M539+M540+M542+M544","v":3274387.4707500003},{"$f":"N524+N525+N526+N527+N529+N531+N532+N533+N534+N535+N536+N537+N538+N539+N540+N542+N544","v":6854859.8884400008}]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",-3.78,82000,{"$f":"D523*E523","v":-309960},73503.44,{"$f":"D523*G523","v":-277843.00319999998},{"$f":"F523+H523","v":-587803.00319999992},114800,{"$f":"D523*J523","v":-433944},91879.3,{"$f":"D523*L523","v":-347303.75400000002},{"$f":"J523*D523+L523*D523","v":-781247.75399999996}]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",5.6680000000000001,82000,464776,73503.44,416617.49792000005,881393.49791999999,114800,650686.4,91879.3,520771.87240000005,1171458.2724000001]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,67567.990000000005,472975.93000000005,11231.08,78617.56,551593.49]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,10218,222752.4,29000,632200,854952.4]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3838.72,23800.063999999998,8948.59,55481.258000000002,79281.322]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",-0.95799999999999996,82000,-78556,96488.517745302714,-92436,-170992,110700,-106050.59999999999,120610.65,-115545.00269999998,-221595.60269999999,"не было, но закрыли 0,479"]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,82000,39278,96488.517745302714,46218,85496,110700,53025.299999999996,120610.65,57772.501349999991,110797.80134999999,"не было, но закрыли 0,479"]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",-0.95799999999999996,48263.048016701461,-46236,null,null,-46236,65155.11,-62418.595379999999,0,null,-62418.595379999999,"не было, но закрыли 0,479"]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,48263.048016701461,23118,null,null,23118,65155.11,31209.297689999999,0,null,31209.297689999999,"не было, но закрыли 0,479"]
["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":"D532*G532","v":6212},43932,510.72,52808.448000000004,75.099999999999994,{"$f":"D532*L532","v":7765.34},60573.788]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2711,37954,7373,103222,141176]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,306.43,45658.07,45.4,6764.5999999999995,52422.67]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,306.43,45658.07,159.12,23708.880000000001,69366.95]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,10218,237057.6,29000,672800,909857.6]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,411.6,22226.400000000001,152.5,8235,30461.4]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",-78,351.53846153846155,-27420,null,null,-27420,474.58,-37017.24,0,null,-37017.24]
["1.13.3.16","Сверленние отверстий Ø12х115","шт.",101,351.53846153846155,{"$f":"D542*E542","v":35505.384615384617},null,null,{"$f":"F542+H542","v":35505.384615384617},474.58,47932.58,0,null,47932.58]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",-78,299.4871794871795,-23360,341.5128205128205,{"$f":"D543*G543","v":-26638},-49998,419.28,-32703.839999999997,426.89,{"$f":"D543*L543","v":-33297.42},-66001.259999999995]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",101,299.4871794871795,30248.205128205129,341.5128205128205,34492.794871794868,64741,419.28,42347.28,426.89,{"$f":"D544*L544","v":43115.89},85463.17]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F547+F550-F549-F552","v":-4273521},null,{"$f":"H547+H550-H549-H552","v":-2707990},{"$f":"I547+I550-I549-I552","v":-6981511},null,{"$f":"K547+K550-K549-K552","v":-4966812},null,{"$f":"M547+M550-M549-M552","v":-4087491.3},{"$f":"N547+N550-N549-N552","v":-9054303.3000000007}]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F548+F549+F551+F552","v":4149552.72},null,{"$f":"H548+H549+H551+H552","v":2589656.5880406387},{"$f":"I548+I549+I551+I552","v":6739209.3080406385},null,{"$f":"K548+K549+K551+K552","v":4742399.2799999993},null,{"$f":"M548+M549+M551+M552","v":3987897.42},{"$f":"N548+N549+N551+N552","v":8730296.6999999993}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-198,12146,{"$f":"D547*E547","v":-2404908},9160,{"$f":"G547*D547","v":-1813680},{"$f":"F547+H547","v":-4218588},12208,{"$f":"D547*J547","v":-2417184},14998,{"$f":"D547*L547","v":-2969604},{"$f":"J547*D547+L547*D547","v":-5386788}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",211.62,12146,{"$f":"D548*E548","v":2570336.52},9160,{"$f":"G548*D548","v":1938439.2},{"$f":"F548+H548","v":4508775.72},12208,2583456.96,14998,3173876.7600000002,5757333.7200000007]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,997920,439.21818181818179,{"$f":"D549*G549","v":434826},1432746,1360.8,1347192,549.02,543529.79999999993,1890721.7999999998]
["1.13.4.3","Профилированная мембрана Planter","м2",-1378,240,-330720,201.59941944847606,{"$f":"D550*G550","v":-277804},-608524,324,-446472,252,-347256,-793728]
["1.13.4.3","Профилированная мембрана Planter","м2",172.18,240,41323.200000000004,201.59941944847606,{"$f":"D551*G551","v":34711.388040638609},76034.588040638613,324,55786.32,252,43389.36,99175.679999999993]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D552*G552","v":181680},721653,1679.92,755964,504.67,227101.5,983065.5]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"F559+F561+F563+F565+F567+F569+F571+F573+F575-F577-F578-F579-F555-F556-F557-F558-F580","v":-442037.44},null,{"$f":"H559+H561+H563+H565+H567+H569+H571+H573+H575-H577-H578-H579-H555-H556-H557-H558-H580","v":-212522.98879999999},{"$f":"I559+I561+I563+I565+I567+I569+I571+I573+I575-I577-I578-I579-I555-I556-I557-I558-I580","v":-654560.42879999999},null,{"$f":"K559+K561+K563+K565+K567+K569+K571+K573+K575-K577-K578-K579-K555-K556-K557-K558-K580","v":-579069.04640000011},null,{"$f":"M559+M561+M563+M565+M567+M569+M571+M573+M575-M577-M578-M579-M555-M556-M557-M558-M580","v":-276280.41679999995},{"$f":"N559+N561+N563+N565+N567+N569+N571+N573+N575-N577-N578-N579-N555-N556-N557-N558-N580","v":-855349.4632}]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"F555+F556+F557+F558+F560+F562+F564+F566+F568+F570+F572+F574+F576+F577+F578+F579+F580","v":763311.44},null,{"$f":"H555+H556+H557+H558+H560+H562+H564+H566+H568+H570+H572+H574+H576+H577+H578+H579+H580","v":387499.14880000002},{"$f":"I555+I556+I557+I558+I560+I562+I564+I566+I568+I570+I572+I574+I576+I577+I578+I579+I580","v":1150810.5888},null,{"$f":"K555+K556+K557+K558+K560+K562+K564+K566+K568+K570+K572+K574+K576+K577+K578+K579+K580","v":999937.98640000005},null,{"$f":"M555+M556+M557+M558+M560+M562+M564+M566+M568+M570+M572+M574+M576+M577+M578+M579+M580","v":503749.88679999992},{"$f":"N555+N556+N557+N558+N560+N562+N564+N566+N568+N570+N572+N574+N576+N577+N578+N579+N580","v":1503687.8732000003}]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D555*E555","v":17280},null,null,{"$f":"F555+H555","v":17280},3144,{"$f":"D555*J555","v":22636.799999999999},0,null,{"$f":"J555*D555+L555*D555","v":22636.799999999999}]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D556*G556","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81,{"$f":"D556*L556","v":434.33279999999996},4388.2272000000003]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9699999999998,7496.5535999999993,0,null,7496.5535999999993]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.18,9348.9983999999986,664.3,{"$f":"D558*L558","v":1913.1839999999997},11262.182399999998]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",-90,742,-66780,128.52000000000001,-11566.800000000001,-78346.8,972.02,-87481.8,167.08,-15037.2,-102519]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",167,742,123914,128.52000000000001,21462.84,145376.84,972.02,162327.34,167.08,27902.36,190229.7]
["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]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",167,1158,193386,896,149632,343018,1516.98,253335.66,1164.8,194521.60000000001,447857.26]
["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,-45509.4,83.54,-7518.6,-53028]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",167,386,64462,64.260000000000005,10731.42,75193.42,505.66,84445.22,83.54,13951.18,98396.4]
["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]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",167,71,11857,218.8,36539.599999999999,48396.6,93.01,15532.67,284.44,47501.48,63034.15]
["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]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",167,31,5177,34,5678,10855,40.61,6781.87,44.2,7381.4000000000005,14163.27]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",-90,674,-60660,897,-80730,-141390,882.94,-79464.600000000006,1166.0999999999999,-104948.99999999999,-184413.59999999998]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",167,674,112558,897,149799,262357,882.94,147450.98000000001,1166.0999999999999,194738.69999999998,342189.68]
["1.13.5.11","Удаление грязи из трещин","кв.м.",-2,1500,-3000,null,null,-3000,1965,-3930,0,null,-3930]
["1.13.5.11","Удаление грязи из трещин","кв.м.",11,1500,16500,null,null,16500,1965,21615,0,null,21615]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",-2,6500,-13000,237,-474,-13474,8515,-17030,308.10000000000002,{"$f":"D573*L573","v":-616.20000000000005},-17646.2]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",11,6500,71500,237,2607,74107,8515,93665,308.10000000000002,3389.1000000000004,97054.1]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",-2,1500,-3000,52.5,-105,-3105,1965,-3930,68.25,-136.5,-4066.5]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",11,1500,16500,52.5,577.5,17077.5,1965,21615,68.25,750.75,22365.75]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,5000,60000,168,2016,62016,6550,78600,218.4,2620.8000000000002,81220.800000000003]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,7500,7500,6160,6160,13660,9825,9825,8008,8008,17833]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"F584-F583","v":-13779026},null,{"$f":"H584-H583","v":-7091839},{"$f":"I584-I583","v":-20870865},null,{"$f":"K584-K583","v":-17886390},null,{"$f":"M584-M583","v":-9790190},{"$f":"N584-N583","v":-27676580}]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F583+F585","v":13765509},null,{"$f":"H583+H585","v":7322145},{"$f":"I583+I585","v":21087654},null,{"$f":"K583+K585","v":17868624.800000001},null,{"$f":"M583+M585","v":10087072.800000001},{"$f":"N583+N585","v":27955697.600000001}]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D583*E583","v":13691001},1869,{"$f":"G583*D583","v":7066689},{"$f":"F583+H583","v":20757690},4700,{"$f":"D583*J583","v":17770700},2580,{"$f":"D583*L583","v":9754980},{"$f":"J583*D583+L583*D583","v":27525680}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",-251.5,350,{"$f":"D584*E584","v":-88025},100,{"$f":"G584*D584","v":-25150},{"$f":"F584+H584","v":-113175},460,{"$f":"D584*J584","v":-115690},140,{"$f":"D584*L584","v":-35210},{"$f":"J584*D584+L584*D584","v":-150900}]
["1.13.6.2","Нанесение временной сигнальной расцветки на пол","м2",212.88,350,{"$f":"D585*E585","v":74508},1200,{"$f":"G585*D585","v":255456},{"$f":"F585+H585","v":329964},460,{"$f":"D585*J585","v":97924.800000000003},{"$f":"G585*P1","v":1560},{"$f":"D585*L585","v":332092.79999999999},{"$f":"J585*D585+L585*D585","v":430017.6}]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"F588+F590+F592+F594+F596","v":-2840305},null,{"$f":"H588+H590+H592+H594+H596","v":-1754062},{"$f":"I588+I590+I592+I594+I596","v":-4594367},null,{"$f":"K588+K590+K592+K594+K596","v":-3834412.3430000003},null,{"$f":"M588+M590+M592+M594+M596","v":-2192577.074},{"$f":"N588+N590+N592+N594+N596","v":-6026989.4170000004}]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"F589+F591+F593+F595+F597","v":2095678.1805959826},null,{"$f":"H589+H591+H593+H595+H597","v":1717873.3476888388},{"$f":"I589+I591+I593+I595+I597","v":3813551.5282848217},null,{"$f":"K589+K591+K593+K595+K597","v":2829166.0840000003},null,{"$f":"M589+M591+M593+M595+M597","v":2147341.2674000002},{"$f":"N589+N591+N593+N595+N597","v":4976507.351400001}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",-88,14941.93181818182,{"$f":"D588*E588","v":-1314890.0000000002},null,null,{"$f":"F588+H588","v":-1314890.0000000002},20171.61,{"$f":"D588*J588","v":-1775101.6800000002},0,null,{"$f":"J588*D588+L588*D588","v":-1775101.6800000002}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",43.06,14941.93181818182,643399.58409090922,null,null,643399.58409090922,20171.61,868589.5266000001,0,null,868589.5266000001]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D588*1.47","v":-129.35999999999999},1150,-148763.99999999997,null,null,-148763.99999999997,1552.5,-200831.39999999997,0,null,-200831.39999999997]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D589*1.47","v":63.298200000000001},1150,72792.930000000008,null,null,72792.930000000008,1552.5,98270.455499999996,0,null,98270.455499999996]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",-44,1438.5,-63294,null,null,-63294,1941.98,-85447.12,0,null,-85447.12]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",52.62,1438.5,75693.87,null,null,75693.87,1941.98,102186.98759999999,0,null,102186.98759999999]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D592*1.6","v":-70.400000000000006},1150,-80960,null,null,-80960,1552.5,-109296.00000000001,0,null,-109296.00000000001]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D593*1.6","v":84.192000000000007},1150,96820.800000000003,null,null,96820.800000000003,1552.5,130708.08000000002,0,null,130708.08000000002]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",-88.7,13893.990980834273,-1232397,19775.219842164599,{"$f":"D596*G596","v":-1754062},-2986459,18756.89,-1663736.1429999999,24719.02,{"$f":"D596*L596","v":-2192577.074},-3856313.2170000002]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",86.87,13893.990980834273,1206970.9965050733,19775.219842164599,{"$f":"D597*G597","v":1717873.3476888388},2924844.3441939121,18756.89,1629411.0342999999,24719.02,{"$f":"D597*L597","v":2147341.2674000002},3776752.3017000002]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F600+F602+F604+F606+F611+F613+F617-F608-F609-F610-F615-F616","v":-9569291.9399999995},null,{"$f":"H600+H602+H604+H606+H611+H613+H617-H608-H609-H610-H615-H616","v":-6194670},{"$f":"I600+I602+I604+I606+I611+I613+I617-I608-I609-I610-I615-I616","v":-15763961.939999999},null,{"$f":"K600+K602+K604+K606+K611+K613+K617-K608-K609-K610-K615-K616","v":-12381402.438000001},null,{"$f":"M600+M602+M604+M606+M611+M613+M617-M608-M609-M610-M615-M616","v":-8226306.2271499997},{"$f":"N600+N602+N604+N606+N611+N613+N617-N608-N609-N610-N615-N616","v":-20607708.665150002}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F601+F603+F605+F607+F608+F609+F610+F612+F614+F615+F616+F618","v":9446306.1345403176},null,{"$f":"H601+H603+H605+H607+H608+H609+H610+H612+H614+H615+H616+H618","v":5955926.3247606661},{"$f":"I601+I603+I605+I607+I608+I609+I610+I612+I614+I615+I616+I618","v":15402232.459300987},null,{"$f":"K601+K603+K605+K607+K608+K609+K610+K612+K614+K615+K616+K618","v":12206835.988800004},null,{"$f":"M601+M603+M605+M607+M608+M609+M610+M612+M614+M615+M616+M618","v":7935016.1066000015},{"$f":"N601+N603+N605+N607+N608+N609+N610+N612+N614+N615+N616+N618","v":20141852.095399998}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",-81.400000000000006,52459.004914004909,{"$f":"D600*E600","v":-4270163},null,null,{"$f":"F600+H600","v":-4270163},68196.710000000006,{"$f":"D600*J600","v":-5551212.1940000011},0,null,{"$f":"J600*D600+L600*D600","v":-5551212.1940000011}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",78.790000000000006,52459.004914004909,4133244.9971744469,null,null,4133244.9971744469,68196.710000000006,5373218.7809000006,0,null,5373218.7809000006]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D600*1.47","v":-119.658},1050,-125640.9,null,null,-125640.9,1590,-190256.22,0,null,-190256.22]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",117.822,1050,123713.1,null,null,123713.1,1590,187336.98,0,null,187336.98]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",-21.4,2132.4299065420564,-45634.000000000007,null,null,-45634.000000000007,2772.16,-59324.223999999995,0,null,-59324.223999999995]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",38.979999999999997,2132.4299065420564,83122.117757009357,null,null,83122.117757009357,2772.16,108058.79679999998,0,null,108058.79679999998]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D604*1.6","v":-34.24},1050,-35952,null,null,-35952,1590,-54441.600000000006,0,null,-54441.600000000006]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D605*1.6","v":62.367999999999995},1050,65486.399999999994,null,null,65486.399999999994,1590,99165.119999999995,0,null,99165.119999999995]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,269421,10882.336448598131,{"$f":"G608*D608","v":232882},502303,8646,185024.4,23400,{"$f":"D608*L608","v":500759.99999999994},685784.39999999991]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,1021043.9999999999,56651.624388072989,{"$f":"G609*D609","v":1272962},2294006,61344.43,1378409.3421,70814.53,{"$f":"D609*L609","v":1591202.4890999999},2969611.8311999999]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E610*D610","v":1888524},null,null,1888524,68196.7,2455081.1999999997,0,null,2455081.1999999997]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"-D610*1.6","v":-57.6},1150,{"$f":"D611*E611","v":-66240},null,null,-66240,1590,-91584,0,null,-91584]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D610*1.47","v":52.92},1150,{"$f":"D612*E612","v":60858},null,null,60858,1590,84142.8,0,null,84142.8]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",-9,12736.888888888889,{"$f":"D613*E613","v":-114632},10978.777777777777,{"$f":"G613*D613","v":-98809},-213441,8646,-77814,23400,{"$f":"D613*L613","v":-210600},-288414]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",11.09,12736.888888888889,{"$f":"D614*E614","v":141252.09777777779},10978.777777777777,121754.64555555554,263006.74333333335,8646,95884.14,23400,259506,355390.14]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E615*D615","v":625671},56272.30158730159,709031,1334702,67036.179999999993,844655.8679999999,70340.38,886288.78800000006,1730944.656]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E616*D616","v":75941.039999999994},7454.2380952380954,156539,232480.03999999998,4881.92,102520.32000000001,9317.7999999999993,195673.8,298194.12]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",-18.317,56255.336572582848,{"$f":"E617*D617","v":-1030429},203332.80559043511,-3724447,-4754876,75944.7,-1391079.0699,264332.65000000002,-4841781.1500500003,-6232860.2199499998]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",17.03,56255.336572582848,{"$f":"E618*D618","v":958028.38183108601},203332.80559043511,3462757.6792051103,4420786.0610361965,75944.7,1293338.2409999999,264332.65000000002,4501585.0295000011,5794923.2705000006]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F620:F625)","v":191790},null,{"$f":"SUM(H620:H625)","v":115140},{"$f":"SUM(I620:I625)","v":306930},null,{"$f":"SUM(K620:K625)","v":251244.89999999997},null,{"$f":"SUM(M620:M625)","v":149682},{"$f":"SUM(N620:N625)","v":400926.9}]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D620*E620","v":105000},6600,{"$f":"D620*G620","v":46200},{"$f":"F620+H620","v":151200},19650,{"$f":"D620*J620","v":137550},8580,{"$f":"D620*L620","v":60060},{"$f":"J620*D620+L620*D620","v":197610}]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8,21457.8,1248,26208,47665.8]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6,50618.400000000001,1560,21840,72458.399999999994]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F627:F629)","v":415200},null,{"$f":"SUM(H627:H629)","v":259200},{"$f":"SUM(I627:I629)","v":674400},null,{"$f":"SUM(K627:K629)","v":543912},null,{"$f":"SUM(M627:M629)","v":336960},{"$f":"SUM(N627:N629)","v":880872}]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D627*E627","v":300000},6600,{"$f":"D627*G627","v":132000},{"$f":"F627+H627","v":432000},19650,{"$f":"D627*J627","v":393000},8580,{"$f":"D627*L627","v":171600},{"$f":"J627*D627+L627*D627","v":564600}]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D628*E628","v":31200},960,{"$f":"D628*G628","v":38400},{"$f":"F628+H628","v":69600},1021.8,{"$f":"D628*J628","v":40872},1248,{"$f":"D628*L628","v":49920},{"$f":"J628*D628+L628*D628","v":90792}]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D629*E629","v":84000},444,{"$f":"D629*G629","v":88800},{"$f":"F629+H629","v":172800},550.20000000000005,{"$f":"D629*J629","v":110040.00000000001},577.20000000000005,{"$f":"D629*L629","v":115440.00000000001},{"$f":"J629*D629+L629*D629","v":225480.00000000003}]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F631+F632","v":23040},null,{"$f":"H631+H632","v":34080},{"$f":"I631+I632","v":57120},null,{"$f":"K631+K632","v":30182.400000000001},null,{"$f":"M631+M632","v":44304},{"$f":"N631+N632","v":74486.399999999994}]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D631*E631","v":16800},6600,{"$f":"D631*G631","v":26400},{"$f":"F631+H631","v":43200},5502,{"$f":"D631*J631","v":22008},8580,{"$f":"D631*L631","v":34320},{"$f":"J631*D631+L631*D631","v":56328}]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D632*E632","v":6240},960,{"$f":"D632*G632","v":7680},{"$f":"F632+H632","v":13920},1021.8,{"$f":"D632*J632","v":8174.4},1248,{"$f":"D632*L632","v":9984},{"$f":"J632*D632+L632*D632","v":18158.400000000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F634+F635+F636+F637+F638","v":21986955.900000002},null,{"$f":"H634+H635+H636+H637+H638","v":10061452.100000001},{"$f":"I634+I635+I636+I637+I638","v":32048408},null,{"$f":"K634+K635+K636+K637+K638","v":38139180.100000001},null,{"$f":"M634+M635+M636+M637+M638","v":3785039.3},{"$f":"N634+N635+N636+N637+N638","v":41924219.399999999}]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D634*E634","v":5001345.3},36.07,{"$f":"D634*G634","v":411558.7},{"$f":"F634+H634","v":5412904},750,{"$f":"D634*J634","v":8557500},0,null,{"$f":"J634*D634+L634*D634","v":8557500}]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D635*E635","v":893745.29999999993},42.87,{"$f":"D635*G635","v":489146.69999999995},{"$f":"F635+H635","v":1382892},89,{"$f":"D635*J635","v":1015490},46,{"$f":"D635*L635","v":524860},{"$f":"J635*D635+L635*D635","v":1540350}]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1675,{"$f":"D636*J636","v":19111750},0,null,{"$f":"J636*D636+L636*D636","v":19111750}]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.61,{"$f":"D637*J637","v":1170780.1000000001},55.73,{"$f":"D637*L637","v":635879.29999999993},{"$f":"J637*D637+L637*D637","v":1806659.4}]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,726,{"$f":"D638*J638","v":8283660},230,{"$f":"D638*L638","v":2624300},{"$f":"J638*D638+L638*D638","v":10907960}]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"F642+F645+F647+F648-F641-F644","v":-428150},null,{"$f":"H642+H645+H647+H648-H641-H644","v":-544266.5},{"$f":"I642+I645+I647+I648-I641-I644","v":-972416.5},null,{"$f":"K642+K645+K647+K648-K641-K644","v":-622926.5},null,{"$f":"M642+M645+M647+M648-M641-M644","v":-707546.45},{"$f":"N642+N645+N647+N648-N641-N644","v":-1330472.95}]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"F641+F643+F644+F646+F649","v":397560},null,{"$f":"H641+H643+H644+H646+H649","v":590019.6},{"$f":"I641+I643+I644+I646+I649","v":987579.6},null,{"$f":"K641+K643+K644+K646+K649","v":579753.6},null,{"$f":"M641+M643+M644+M646+M649","v":767025.48},{"$f":"N641+N643+N644+N646+N649","v":1346779.08}]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D641*E641","v":45000},null,null,{"$f":"H641+F641","v":45000},58950,{"$f":"D641*J641","v":58950},0,null,{"$f":"J641*D641+L641*D641","v":58950}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",-2.2999999999999998,90500,-208149.99999999997,161855,{"$f":"G642*D642","v":-372266.5},-580416.5,118555,-272676.5,210411.5,{"$f":"D642*L642","v":-483946.44999999995},-756622.95]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",1.52,90500,137560,161855,246019.6,383579.6,118555,180203.6,210411.5,{"$f":"D643*L643","v":319825.48},500029.07999999996]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,0,45000,58950,117900,0,null,117900]
["1.13.13.4","Устройство металлического ограждения","шт.",-1,40000,-40000,25000,-25000,-65000,52400,-52400,32500,{"$f":"D645*L645","v":-32500},-84900]
["1.13.13.4","Устройство металлического ограждения","шт.",2,40000,80000,25000,50000,130000,52400,104800,32500,{"$f":"D646*L646","v":65000},169800]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",-1,45000,-45000,null,0,-45000,62050,-62050,0,null,-62050]
["1.13.13.6","Монтаж металлической лестницы","шт.",-1,45000,-45000,147000,-147000,-192000,58950,-58950,191100,{"$f":"D648*L648","v":-191100},-250050]
["1.13.13.6","Монтаж металлической лестницы","шт.",2,45000,90000,147000,294000,384000,58950,117900,191100,{"$f":"D649*L649","v":382200},500100]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"F652+F655+F657+F659+F662+F664-F654-F661","v":-1597323.798},null,{"$f":"SUM(H651:H662)","v":0},{"$f":"I652+I655+I657+I659+I662+I664-I654-I661","v":-1597323.798},null,{"$f":"K652+K655+K657+K659+K662+K664-K654-K661","v":-2146096.6072},null,{"$f":"M652+M655+M657+M659+M662+M664-M654-M661","v":0},{"$f":"N652+N655+N657+N659+N662+N664-N654-N661","v":-2146096.6072}]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"F653+F654+F656+F658+F660+F661+F663+F665","v":1272838.0499999998},null,{"$f":"SUM(H652:H664)","v":0},{"$f":"I653+I654+I656+I658+I660+I661+I663+I665","v":1272838.0499999998},null,{"$f":"K653+K654+K656+K658+K660+K661+K663+K665","v":1722110.5720000002},null,{"$f":"M653+M654+M656+M658+M660+M661+M663+M665","v":0},{"$f":"N653+N654+N656+N658+N660+N661+N663+N665","v":1722110.5720000002}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",-175,1484.4,{"$f":"D652*E652","v":-259770.00000000003},null,null,{"$f":"F652+H652","v":-259770.00000000003},1944.56,{"$f":"D652*J652","v":-340298},null,null,{"$f":"J652*D652+L652*D652","v":-340298}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",150,1484.4,{"$f":"D653*E653","v":222660},null,null,{"$f":"F653+H653","v":222660},1944.56,291684,null,null,291684]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D654*E654","v":413280},null,null,413280,79410.95,571758.84,null,null,571758.84]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",-210,2031.6,-426636,null,null,-426636,2661.4,-558894,null,null,-558894]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",84,2031.6,{"$f":"D656*E656","v":170654.4},null,null,{"$f":"F656+H656","v":170654.4},2661.4,223557.6,null,null,223557.6]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",-66.5,4731,-314611.5,null,null,-314611.5,6385.96,-424666.34,null,null,-424666.34]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",33,4731,156123,null,null,156123,6385.96,210736.68,null,null,210736.68]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",-4.5599999999999996,5257,-23971.919999999998,null,null,-23971.919999999998,7179.92,-32740.435199999996,null,null,-32740.435199999996]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",2.2999999999999998,5257,12091.099999999999,null,null,12091.099999999999,7179.92,16513.815999999999,null,null,16513.815999999999]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1444.56,109208.73599999999,null,null,109208.73599999999]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",-25.8,2538.41,-65490.977999999996,null,null,-65490.977999999996,3325.32,-85793.256000000008,null,null,-85793.256000000008]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",65,2538.41,{"$f":"D663*E663","v":164996.65},null,null,{"$f":"F663+H663","v":164996.65},3325.32,216145.80000000002,null,null,216145.80000000002]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",-14.3,1050,{"$f":"ROUND(E664*D664,2)","v":-15015},null,null,-15015,1590,-22737,null,null,-22737]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",51.89,1050,{"$f":"ROUND(E665*D665,2)","v":54484.5},null,null,54484.5,1590,82505.100000000006,null,null,82505.100000000006]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",-2,55000,{"$f":"D666*E666","v":-110000},210450,{"$f":"D666*G666","v":-420900},-530900,71500,-143000,273585,{"$f":"D666*L666","v":-547170},-690170]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,110000,210450,{"$f":"D667*G667","v":420900},530900,143000,286000,547170,{"$f":"D667*L667","v":1094340},1380340]
["1.13.16","Устройство швов сжатия и расширения","м",-368,1349.0326086956522,-496444,63.597826086956523,{"$f":"D668*G668","v":-23404},-519848,1821.19,-670197.92000000004,79.5,{"$f":"D668*L668","v":-29256},-699453.92]
["1.13.16","Устройство швов сжатия и расширения","м",163.22,1349.0326086956522,220189.10239130436,63.597826086956523,{"$f":"D669*G669","v":10380.437173913044},230569.53956521739,1821.19,297254.63180000003,79.5,{"$f":"D669*L669","v":12975.99},310230.62180000002]
["1.13.17","Устройство швов сопряжения покрытий","м",-558.79999999999995,1221.793128131711,-682738,null,null,-682738,1649.42,-921695.89599999995,null,null,-921695.89599999995]
["1.13.17","Устройство швов сопряжения покрытий","м",168.34,1221.793128131711,205676.65518969225,null,null,205676.65518969225,1649.42,277663.3628,null,null,277663.3628]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"F675+F677+F679-F681","v":-2077998.3880597013},null,{"$f":"H675+H677+H679-H681","v":-1609479.7611940298},{"$f":"I675+I677+I679-I681","v":-3687478.1492537311},null,{"$f":"K675+K677+K679-K681","v":-2784517.8},null,{"$f":"M675+M677+M679-M681","v":-2156704},{"$f":"N675+N677+N679-N681","v":-4941221.8}]
["1.13.19","Окраска колонн",null,null,null,{"$f":"F676+F678+F680+F681","v":1190675.5462686566},null,{"$f":"H676+H678+H680+H681","v":857146.92537313432},{"$f":"I676+I678+I680+I681","v":2047822.4716417908},null,{"$f":"K676+K678+K680+K681","v":1595505.192},null,{"$f":"M676+M678+M680+M681","v":1148578},{"$f":"N676+N678+N680+N681","v":2744083.1919999998}]
["1.13.19.1","Обеспыливание поверхности","м2",-2120,71.641791044776113,{"$f":"E675*D675","v":-151880.59701492536},null,null,{"$f":"F675+H675","v":-151880.59701492536},96,{"$f":"D675*J675","v":-203520},null,null,{"$f":"J675*D675+D675*L675","v":-203520}]
["1.13.19.1","Обеспыливание поверхности","м2",1091.3,71.641791044776113,78182.686567164172,null,null,78182.686567164172,96,104764.79999999999,null,null,104764.79999999999]
["1.13.19.2","Грунтовка  ","м2",-2120,97.432835820895519,-206557.61194029849,44.776119402985074,{"$f":"G677*D677","v":-94925.373134328358},-301482.98507462686,130.56,-276787.20000000001,60,{"$f":"D677*L677","v":-127200},-403987.20000000001]
["1.13.19.2","Грунтовка  ","м2",1091.3,97.432835820895519,106328.45373134328,44.776119402985074,{"$f":"G678*D678","v":48864.179104477611},155192.6328358209,130.56,142480.128,60,{"$f":"D678*L678","v":65478},207958.128]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",-2120,693.49253731343276,-1470204.1791044774,686.56716417910445,{"$f":"G679*D679","v":-1455522.3880597015},-2925726.5671641789,929.28,-1970073.5999999999,920,{"$f":"D679*L679","v":-1950400},-3920473.5999999996]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",1091.3,693.49253731343276,756808.40597014909,686.56716417910445,{"$f":"G680*D680","v":749250.74626865669},1506059.1522388058,929.28,1014123.264,920,{"$f":"D680*L680","v":1003996},2018119.264]
["1.13.19.4","Укрывные работы","комп",1,249356,249356,59032,{"$f":"G681*D681","v":59032},308388,334137,334137,79104,{"$f":"D681*L681","v":79104},413241]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F683:F684)","v":294098.50746268651},null,{"$f":"SUM(H683:H684)","v":272313.43283582089},{"$f":"SUM(I683:I684)","v":566411.94029850746},null,{"$f":"SUM(K683:K684)","v":394092},null,{"$f":"SUM(M683:M684)","v":364900},{"$f":"SUM(N683:N684)","v":758992}]
["1.13.20.1","Обеспыливание поверхности","м2",410,67.164179104477611,{"$f":"E683*D683","v":27537.313432835821},null,null,{"$f":"F683+H683","v":27537.313432835821},90,{"$f":"D683*J683","v":36900},null,null,{"$f":"J683*D683+D683*L683","v":36900}]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,650.14925373134326,{"$f":"E684*D684","v":266561.19402985071},664.17910447761187,{"$f":"G684*D684","v":272313.43283582089},{"$f":"F684+H684","v":538874.6268656716},871.2,{"$f":"D684*J684","v":357192},890,{"$f":"D684*L684","v":364900},{"$f":"J684*D684+D684*L684","v":722092}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F687+F689+F691","v":-679231.02},null,{"$f":"H687+H689+H691","v":-128240},{"$f":"I687+I689+I691","v":-807471.02},null,{"$f":"K687+K689+K691","v":-843314.54},null,{"$f":"M687+M689+M691","v":-209972},{"$f":"N687+N689+N691","v":-1053286.54}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F688+F690+F692+F693+F694+F695","v":520793.73229999997},null,{"$f":"H688+H690+H692+H693+H694+H695","v":135934.39999999999},{"$f":"I688+I690+I692+I693+I694+I695","v":656728.13230000006},null,{"$f":"K688+K690+K692+K693+K694+K695","v":874103.95970000001},null,{"$f":"M688+M690+M692+M693+M694+M695","v":222570.32},{"$f":"N688+N690+N692+N693+N694+N695","v":1096674.2797000001}]
["1.13.21.1","Резка алмазными дисками пола","м/п",-60,5000,{"$f":"E687*D687","v":-300000},0,{"$f":"G687*D687","v":0},{"$f":"F687+H687","v":-300000},6500,{"$f":"D687*J687","v":-390000},null,null,{"$f":"J687*D687+D687*L687","v":-390000}]
["1.13.21.1","Резка алмазными дисками пола","м/п",42.06,5000,210300,0,0,210300,6500,273390,null,null,273390]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",-14,14941.93,-209187.02000000002,0,0,-209187.02000000002,20171.61,-282402.54000000004,null,null,-282402.54000000004]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",6.61,14941.93,98766.157300000006,0,0,98766.157300000006,20171.61,133334.34210000001,null,null,133334.34210000001]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-14,12146,-170044,9160,-128240,-298284,12208,-170912,14998,{"$f":"D691*L691","v":-209972},-380884]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14.84,12146,180246.63999999998,9160,135934.39999999999,316181.03999999998,12208,181166.72,14998,{"$f":"D692*L692","v":222570.32},403737.04000000004]
["1.13.21.4","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",8.58,1850,{"$f":"E693*D693","v":15873},null,0,15873,12208,104744.64,null,{"$f":"D693*L693","v":0},104744.64]
["1.13.21.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D693*1.6-D693","v":5.1480000000000015},1050,{"$f":"E694*D694","v":5405.4000000000015},null,0,5405.4000000000015,12208,62846.784000000021,null,{"$f":"D694*L694","v":0},62846.784000000021]
["1.13.21.6","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D690*1.47","v":9.7166999999999994},1050,{"$f":"E695*D695","v":10202.535},null,0,10202.535,12208,118621.4736,null,{"$f":"D695*L695","v":0},118621.4736]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F697+F698+F699+F700","v":362140},null,{"$f":"H697+H698+H699+H700","v":316125},{"$f":"I697+I698+I699+I700","v":678265},null,{"$f":"K697+K698+K699+K700","v":474403.4},null,{"$f":"M697+M698+M699+M700","v":410962.5},{"$f":"N697+N698+N699+N700","v":885365.9}]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,589.5,{"$f":"D697*J697","v":82530},364,{"$f":"D697*L697","v":50960},{"$f":"J697*D697+L697*D697","v":133490}]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,{"$f":"D698*J698","v":188312.5},1049.0999999999999,{"$f":"D698*L698","v":131137.5},{"$f":"J698*D698+L698*D698","v":319450}]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,{"$f":"D699*J699","v":155562.5},1281.8,{"$f":"D699*L699","v":160225},{"$f":"J699*D699+L699*D699","v":315787.5}]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,{"$f":"D700*J700","v":47998.400000000001},858,{"$f":"D700*L700","v":68640},{"$f":"J700*D700+L700*D700","v":116638.39999999999}]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F703","v":-1658083},null,{"$f":"H703","v":-1805781.9999999998},{"$f":"I703","v":-3463865},0,{"$f":"K703","v":-2238411.8319999999},0,{"$f":"M703","v":-2257227.372},{"$f":"N703","v":-4495639.2039999999}]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F704","v":1310792.0390660593},null,{"$f":"H704","v":1427554.9956719817},{"$f":"I704","v":2738347.034738041},0,{"$f":"K704","v":1769569.0803999999},0,{"$f":"M704","v":1784443.6433999999},{"$f":"N704","v":3554012.7237999998}]
["1.13.23.1","Устройство смотровой канавы","м3",-87.8,18884.7722095672,{"$f":"D703*E703","v":-1658083},20566.993166287015,{"$f":"D703*G703","v":-1805781.9999999998},{"$f":"F703+H703","v":-3463865},25494.44,{"$f":"D703*J703","v":-2238411.8319999999},25708.74,{"$f":"D703*L703","v":-2257227.372},{"$f":"J703*D703+L703*D703","v":-4495639.2039999999}]
["1.13.23.1","Устройство смотровой канавы","м3",69.41,18884.7722095672,{"$f":"D704*E704","v":1310792.0390660593},20566.993166287015,{"$f":"D704*G704","v":1427554.9956719817},{"$f":"F704+H704","v":2738347.034738041},25494.44,{"$f":"D704*J704","v":1769569.0803999999},25708.74,{"$f":"D704*L704","v":1784443.6433999999},{"$f":"J704*D704+L704*D704","v":3554012.7237999998}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"F707+F709+F711+F713+F715","v":-2611635.4},null,{"$f":"H707+H709+H711+H713+H715","v":-783224},{"$f":"I707+I709+I711+I713+I715","v":-3394859.4},null,{"$f":"K707+K709+K711+K713+K715","v":-3550081.4229999995},null,{"$f":"M707+M709+M711+M713+M715","v":-979030.16799999995},{"$f":"N707+N709+N711+N713+N715","v":-4529111.591}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"F708+F710+F712+F714+F716","v":2105431.2242121701},null,{"$f":"H708+H710+H712+H714+H716","v":881902.46930693078},{"$f":"I708+I710+I712+I714+I716","v":2987333.6935191005},null,{"$f":"K708+K710+K712+K714+K716","v":2862849.0987},null,{"$f":"M708+M710+M712+M714+M716","v":1102378.2757999999},{"$f":"N708+N710+N712+N714+N716","v":3965227.3744999999}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",-52.8,14941.93181818182,{"$f":"D707*E707","v":-788934},null,null,{"$f":"F707+H707","v":-788934},20171.61,{"$f":"D707*J707","v":-1065061.0079999999},0,null,{"$f":"J707*D707+L707*D707","v":-1065061.0079999999}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",26.4,14941.93181818182,394467,null,null,394467,20171.61,532530.50399999996,0,null,532530.50399999996]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D707*1.47","v":-77.616},1150,-89258.4,null,null,-89258.4,1590,-123409.44,0,null,-123409.44]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D708*1.47","v":38.808},1150,44629.2,null,null,44629.2,1590,61704.72,0,null,61704.72]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",-357.7,1515.4570869443669,-542079,null,null,-542079,2045.87,-731807.69899999991,0,null,-731807.69899999991]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",317.68,1515.4570869443669,481430.40738048649,null,null,481430.40738048649,2045.87,649931.98159999994,0,null,649931.98159999994]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D711*1.6","v":-572.32000000000005},1150,-658168,null,null,-658168,1590,-909988.8,0,null,-909988.8]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D712*1.6","v":508.28800000000001},1150,584531.20000000007,null,null,584531.20000000007,1590,808177.92,0,null,808177.92]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",-40.4,13197.920792079209,-533196,19386.732673267328,{"$f":"D715*G715","v":-783224},-1316420,17817.189999999999,-719814.47599999991,24233.42,{"$f":"D715*L715","v":-979030.16799999995},-1698844.6439999999]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",45.49,13197.920792079209,600373.41683168325,19386.732673267328,{"$f":"D716*G716","v":881902.46930693078},1482275.886138614,17817.189999999999,810503.97309999994,24233.42,{"$f":"D716*L716","v":1102378.2757999999},1912882.2489]
["1.13.25","Отделка продольных ферм в состав по типу стен:",null,null,null,{"$f":"F718+F719+F720+F721+F722","v":497726.69999999995},null,{"$f":"H718+H719+H720+H721+H722","v":227729.10000000003},{"$f":"I718+I719+I720+I721+I722","v":725455.8},null,{"$f":"K718+K719+K720+K721+K722","v":652021.97699999996},null,{"$f":"M718+M719+M720+M721+M722","v":296047.83},{"$f":"N718+N719+N720+N721+N722","v":948069.80700000003}]
["1.13.25.1","Зачистка поверхности","м2",310,365.28,{"$f":"D718*E718","v":113236.79999999999},30.06,{"$f":"D718*G718","v":9318.6},{"$f":"F718+H718","v":122555.4},{"$f":"E718*$O$1","v":478.51679999999999},{"$f":"D718*J718","v":148340.20799999998},{"$f":"G718*$P$1","v":39.078000000000003},{"$f":"D718*L718","v":12114.18},{"$f":"K718+M718","v":160454.38799999998}]
["1.13.25.2","Грунтовка","м2",310,65.28,{"$f":"D719*E719","v":20236.8},35.729999999999997,{"$f":"D719*G719","v":11076.3},{"$f":"F719+H719","v":31313.1},{"$f":"E719*$O$1","v":85.516800000000003},{"$f":"D719*J719","v":26510.208000000002},{"$f":"G719*$P$1","v":46.448999999999998},{"$f":"D719*L719","v":14399.189999999999},{"$f":"K719+M719","v":40909.398000000001}]
["1.13.25.3","Шпаклевка цементная","м2",310,812.5,{"$f":"D720*E720","v":251875},254.99,{"$f":"D720*G720","v":79046.900000000009},{"$f":"F720+H720","v":330921.90000000002},{"$f":"E720*$O$1","v":1064.375},{"$f":"D720*J720","v":329956.25},{"$f":"G720*$P$1","v":331.48700000000002},{"$f":"D720*L720","v":102760.97},{"$f":"K720+M720","v":432717.22}]
["1.13.25.4","Грунтовка","м2",310,65.28,{"$f":"D721*E721","v":20236.8},35.729999999999997,{"$f":"D721*G721","v":11076.3},{"$f":"F721+H721","v":31313.1},{"$f":"E721*$O$1","v":85.516800000000003},{"$f":"D721*J721","v":26510.208000000002},{"$f":"G721*$P$1","v":46.448999999999998},{"$f":"D721*L721","v":14399.189999999999},{"$f":"K721+M721","v":40909.398000000001}]
["1.13.25.5","Акриловая краска в 2 слоя","м2",310,297.23,{"$f":"D722*E722","v":92141.3},378.1,{"$f":"D722*G722","v":117211},{"$f":"F722+H722","v":209352.3},{"$f":"E722*$O$1","v":389.37130000000002},{"$f":"D722*J722","v":120705.103},{"$f":"G722*$P$1","v":491.53000000000003},{"$f":"D722*L722","v":152374.30000000002},{"$f":"K722+M722","v":273079.40300000005}]
["1.13.26","Отделка швов плит покрытия в состав по типу стен:",null,null,null,{"$f":"F724+F725+F726+F727+F728","v":481671},null,{"$f":"H724+H725+H726+H727+H728","v":220383},{"$f":"I724+I725+I726+I727+I728","v":702054},null,{"$f":"K724+K725+K726+K727+K728","v":630989.01},null,{"$f":"M724+M725+M726+M727+M728","v":286497.90000000002},{"$f":"N724+N725+N726+N727+N728","v":917486.91}]
["1.13.26.1","Зачистка поверхности","м2",300,365.28,{"$f":"D724*E724","v":109583.99999999999},30.06,{"$f":"D724*G724","v":9018},{"$f":"F724+H724","v":118601.99999999999},{"$f":"E724*$O$1","v":478.51679999999999},{"$f":"D724*J724","v":143555.04},{"$f":"G724*$P$1","v":39.078000000000003},{"$f":"D724*L724","v":11723.400000000001},{"$f":"K724+M724","v":155278.44}]
["1.13.26.2","Грунтовка","м2",300,65.28,{"$f":"D725*E725","v":19584},35.729999999999997,{"$f":"D725*G725","v":10718.999999999998},{"$f":"F725+H725","v":30303},{"$f":"E725*$O$1","v":85.516800000000003},{"$f":"D725*J725","v":25655.040000000001},{"$f":"G725*$P$1","v":46.448999999999998},{"$f":"D725*L725","v":13934.699999999999},{"$f":"K725+M725","v":39589.74}]
["1.13.26.3","Шпаклевка цементная","м2",300,812.5,{"$f":"D726*E726","v":243750},254.99,{"$f":"D726*G726","v":76497},{"$f":"F726+H726","v":320247},{"$f":"E726*$O$1","v":1064.375},{"$f":"D726*J726","v":319312.5},{"$f":"G726*$P$1","v":331.48700000000002},{"$f":"D726*L726","v":99446.1},{"$f":"K726+M726","v":418758.6}]
["1.13.26.4","Грунтовка","м2",300,65.28,{"$f":"D727*E727","v":19584},35.729999999999997,{"$f":"D727*G727","v":10718.999999999998},{"$f":"F727+H727","v":30303},{"$f":"E727*$O$1","v":85.516800000000003},{"$f":"D727*J727","v":25655.040000000001},{"$f":"G727*$P$1","v":46.448999999999998},{"$f":"D727*L727","v":13934.699999999999},{"$f":"K727+M727","v":39589.74}]
["1.13.26.5","Акриловая краска в 2 слоя","м2",300,297.23,{"$f":"D728*E728","v":89169},378.1,{"$f":"D728*G728","v":113430},{"$f":"F728+H728","v":202599},{"$f":"E728*$O$1","v":389.37130000000002},{"$f":"D728*J728","v":116811.39},{"$f":"G728*$P$1","v":491.53000000000003},{"$f":"D728*L728","v":147459},{"$f":"K728+M728","v":264270.39}]
["1.13.27","Демонтажные работы",null,null,null,{"$f":"SUM(F730:F743)","v":1390287.5},null,{"$f":"SUM(H730:H743)","v":0},{"$f":"SUM(I730:I743)","v":1390287.5},null,{"$f":"SUM(K730:K743)","v":1821276.625},null,{"$f":"SUM(M730:M743)","v":0},{"$f":"SUM(N730:N743)","v":1821276.625}]
["1.13.27.1","Демонтаж кондиционеров в помещении АБК в осях 4-23/В","шт.",14,6214.91,{"$f":"D730*E730","v":87008.739999999991},0,{"$f":"D730*G730","v":0},{"$f":"F730+H730","v":87008.739999999991},{"$f":"E730*$O$1","v":8141.5321000000004},{"$f":"D730*J730","v":113981.44940000001},{"$f":"G730*$P$1","v":0},{"$f":"D730*L730","v":0},{"$f":"K730+M730","v":113981.44940000001}]
["1.13.27.2","Демонтаж пожарного водопровода по оси Б","п.м.",192,386.45,74198.399999999994,0,0,74198.399999999994,506.24950000000001,97199.90400000001,0,0,97199.90400000001]
["1.13.27.3","Демонтаж пожарных опусков д.57 мм по колоннам по оси Б","п.м.",40.799999999999997,386.45,15767.159999999998,0,0,15767.159999999998,506.24950000000001,20654.979599999999,0,0,20654.979599999999]
["1.13.27.4","Демонтаж кранов пожарных Ду50","шт.",8,795.95,6367.6,0,0,6367.6,1042.6945000000001,8341.5560000000005,0,0,8341.5560000000005]
["1.13.27.5","Демонтаж шкафов пожарных настенных","шт.",8,1089.47,8715.76,0,0,8715.76,1427.2057000000002,11417.645600000002,0,0,11417.645600000002]
["1.13.27.6","Демонтаж кранов шаровых Ду50","шт.",14,795.95,11143.300000000001,0,0,11143.300000000001,1042.6945000000001,14597.723000000002,0,0,14597.723000000002]
["1.13.27.7","Демонтаж подкрановых площадок","шт.",3,143599.44,430798.32,0,0,430798.32,188115.26640000002,564345.79920000001,0,0,564345.79920000001]
["1.13.27.8","Ремонт пола после демонтажа электрических шкафов","шт.",16,9840.26,157444.16,0,0,157444.16,12890.740600000001,206251.84960000002,0,0,206251.84960000002]
["1.13.27.9","Демонтаж воздуховодов существующей вентиляции","п.м.",150,2672.84,400926,0,0,400926,3501.4204000000004,525213.06000000006,0,0,525213.06000000006]
["1.13.27.10","Демонтаж отводов вентиляторов радиальных 90 град 800х800 в помещениях  техэтажа","шт.",2,15637.19,31274.38,0,0,31274.38,20484.7189,40969.4378,0,0,40969.4378]
["1.13.27.11","Демонтаж жалюзийных решеток (клапанов)","шт.",6,6443.06,38658.36,0,0,38658.36,8440.4086000000007,50642.4516,0,0,50642.4516]
["1.13.27.12","Демонтаж вентиляторов радиальных напольных № 2,5 на высоте 4м","шт.",4,17952,71808,0,0,71808,23517.120000000003,94068.48000000001,0,0,94068.48000000001]
["1.13.27.13","Демонтаж тепловых завес водяных 45кВт по оси 33 в осях А3-Б","шт.",2,19031,38062,0,0,38062,24930.61,49861.22,0,0,49861.22]
["1.13.27.14","Перенос задвижек тепловых завес по оси 33 в осях А3-Б","шт.",4,4528.83,18115.32,0,0,18115.32,5932.7673000000004,23731.069200000002,0,0,23731.069200000002]
["1.13.28","Работы в венткамере",null,null,null,{"$f":"SUM(F745:F747)","v":123395.23999999999},null,{"$f":"SUM(H745:H747)","v":109200},{"$f":"SUM(I745:I747)","v":232595.24},null,{"$f":"SUM(K745:K747)","v":161647.76440000001},null,{"$f":"SUM(M745:M747)","v":141960},{"$f":"SUM(N745:N747)","v":303607.76439999999}]
["1.13.28.1","Демонтаж отводов вентиляторов радиальных","шт.",2,14215.63,{"$f":"D745*E745","v":28431.26},0,{"$f":"D745*G745","v":0},{"$f":"F745+H745","v":28431.26},{"$f":"E745*$O$1","v":18622.475299999998},{"$f":"D745*J745","v":37244.950599999996},{"$f":"G745*$P$1","v":0},{"$f":"D745*L745","v":0},{"$f":"K745+M745","v":37244.950599999996}]
["1.13.28.2","Демонтаж жалюзийных решеток (клапанов)","шт.",6,5857.33,{"$f":"D746*E746","v":35143.979999999996},0,{"$f":"D746*G746","v":0},{"$f":"F746+H746","v":35143.979999999996},{"$f":"E746*$O$1","v":7673.1023000000005},{"$f":"D746*J746","v":46038.613800000006},{"$f":"G746*$P$1","v":0},{"$f":"D746*L746","v":0},{"$f":"K746+M746","v":46038.613800000006}]
["1.13.28.3","Монтаж перегородок из ЦСП 4000 * 1500 по изготовленной подсистеме из стальной полосы в местах демонтированных решёток","шт.",6,9970,{"$f":"D747*E747","v":59820},18200,{"$f":"D747*G747","v":109200},{"$f":"F747+H747","v":169020},{"$f":"E747*$O$1","v":13060.7},{"$f":"D747*J747","v":78364.200000000012},{"$f":"G747*$P$1","v":23660},{"$f":"D747*L747","v":141960},{"$f":"K747+M747","v":220324.2}]
["1.13.29","Прочие работы",null,null,null,{"$f":"SUM(F749:F765)","v":1475799.6199999999},null,{"$f":"SUM(H749:H765)","v":1922147.808},{"$f":"SUM(I749:I765)","v":3397947.4279999998},null,{"$f":"SUM(K749:K765)","v":3876817.5022},null,{"$f":"SUM(M749:M765)","v":2498792.1503999997},{"$f":"SUM(N749:N765)","v":6375609.6525999997}]
["1.13.29.1","Изготовление стоек под ЯВЗЩ","шт.",65,2550,{"$f":"D749*E749","v":165750},5950,{"$f":"D749*G749","v":386750},{"$f":"F749+H749","v":552500},{"$f":"E749*$O$1","v":3340.5},{"$f":"D749*J749","v":217132.5},{"$f":"G749*$P$1","v":7735},{"$f":"D749*L749","v":502775},{"$f":"K749+M749","v":719907.5}]
["1.13.29.2","Подрезка тупиковых упоров пути 1,2,3,4","шт.",4,2300,9200,0,0,9200,3013,12052,0,0,12052]
["1.13.29.3","Устройство страховочных троссовых линий по оси Б","п.м.",375,200,75000,220,82500,157500,262,98250,286,107250,205500]
["1.13.29.4","Устройство отверстий в кровле цеха с обрамлением кирпичной кладкой под монтаж канальных вентиляторов с последующей заделкой для систем П 1,2,3,3.1,4,4.1","шт.",6,20400,122400,47600,285600,408000,26724,160344,61880,371280,531624]
["1.13.29.5","Устройство отверстий в кровле цеха под монтаж воздуховодов для систем ОВ1, ОВ3 с последующей заделкой","шт.",11,4800,52800,11200,123200,176000,6288,69168,14560,160160,229328]
["1.13.29.6","Заделка мест прохода воздуховодов системы ОВ1 в помещение венткамеры кирпичной кладки с штукатуркой и покраской","шт.",8,10200,81600,23800,190400,272000,13362,106896,30940,247520,354416]
["1.13.29.7","Монтаж металлического плинтуса в оси А","п.м.",201.45,280,56406,520,104754,161160,366.8,73891.86,676,136180.19999999998,210072.06]
["1.13.29.8","Замена стеклопакетов существующего остекления по оси А","шт.",10,1950,19500,10600,106000,125500,2554.5,25545,13780,137800,163345]
["1.13.29.9","Заделка проема ворот в осях А/3-Б - 1 с последующей штукатуркой и покраской","м2",15.91,2900,46139,7100,112961,159100,3799,60442.090000000004,9230,146849.29999999999,207291.38999999998]
["1.13.29.10","Резка алмазными дисками существующего пола (h)0,4м","п.м",5.35,5302,28365.699999999997,50,267.5,28633.199999999997,6945.62,37159.066999999995,65,347.75,37506.816999999995]
["1.13.29.11","Заделка проема венткамеры в/о 32-33, отм. +7.600","шт",1,64500,64500,65140,65140,129640,84495,84495,84682,84682,169177]
["1.13.29.12","Кирпичная кладка из полнотелого керамического кирпича толшиной 250мм армированная сеткой 50х50х3 Вр-1 через 3 ряда кладки","м3",3.6,8400,30240,24633.33,88679.988000000012,118919.98800000001,11004,39614.400000000001,32023.329000000005,115283.98440000002,154898.38440000001]
["1.13.29.13","Штукатурка стен ц/п раствором толщиной 20мм по сетке тканой с ячекой 20х20мм","м2",28.8,7568,217958.39999999999,135,3888,221846.39999999999,9914.08,285525.50400000002,175.5,5054.4000000000005,290579.90400000004]
["1.13.29.14","Монтаж металлических крышек лотка в осях 21-22","шт.",6,8000,48000,18500,111000,159000,10480,62880,24050,144300,207180]
["1.13.29.15","Замена потолочных плит армстронг в помещениях старого АБК","шт.",100,300,30000,0,0,30000,393,39300,0,0,39300]
["1.13.29.16","Локальный ремонт потолка сборочного цеха","м2",588,727.79,427940.51999999996,443.89,261007.31999999998,688947.84,953.4049,560602.08120000002,577.05700000000002,339309.516,899911.59719999996]
["1.13.29.17","Финальный клининг","м2",8098,0,0,0,0,0,240,1943520,0,0,1943520]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F768+F770+F772+F774+F776+F778+F780+F782+F784+F786+F788+F790+F793+F794+F795+F798++F800+F802+F806+F807+F808+F809+F810+F811+F812+F813+F816+F817+F818+F819+F820+F821+F822+F823+F824+F825+F814+F815","v":236524.3},null,{"$f":"H768+H770+H772+H774+H776+H778+H780+H782+H784+H786+H788+H790+H793+H794+H795+H798++H800+H802+H806+H807+H808+H809+H810+H811+H812+H813+H816+H817+H818+H819+H820+H821+H822+H823+H824+H825+H814+H815","v":914804.25},{"$f":"I768+I770+I772+I774+I776+I778+I780+I782+I784+I786+I788+I790+I793+I794+I795+I798++I800+I802+I806+I807+I808+I809+I810+I811+I812+I813+I816+I817+I818+I819+I820+I821+I822+I823+I824+I825+I814+I815","v":1151328.55},null,{"$f":"K768+K770+K772+K774+K776+K778+K780+K782+K784+K786+K788+K790+K793+K794+K795+K798++K800+K802+K806+K807+K808+K809+K810+K811+K812+K813+K816+K817+K818+K819+K820+K821+K822+K823+K824+K825+K814+K815","v":322266.94300000003},null,{"$f":"M768+M770+M772+M774+M776+M778+M780+M782+M784+M786+M788+M790+M793+M794+M795+M798++M800+M802+M806+M807+M808+M809+M810+M811+M812+M813+M816+M817+M818+M819+M820+M821+M822+M823+M824+M825+M814+M815","v":1179725.6629999999},{"$f":"N768+N770+N772+N774+N776+N778+N780+N782+N784+N786+N788+N790+N793+N794+N795+N798++N800+N802+N806+N807+N808+N809+N810+N811+N812+N813+N816+N817+N818+N819+N820+N821+N822+N823+N824+N825+N814+N815","v":1501992.6059999994}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"-F768+F769+F771+F773+F775+F777+F779+F781+F783+F785+F787+F789++F791+F792+F796+F797+F799+F801+F803+F804+F805-F809-F825","v":-250004},null,{"$f":"-H768+H769+H771+H773+H775+H777+H779+H781+H783+H785+H787+H789++H791+H792+H796+H797+H799+H801+H803+H804+H805-H809-H825","v":-358024.42},{"$f":"-I768+I769+I771+I773+I775+I777+I779+I781+I783+I785+I787+I789++I791+I792+I796+I797+I799+I801+I803+I804+I805-I809-I825","v":-608028.42000000004},null,{"$f":"-K768+K769+K771+K773+K775+K777+K779+K781+K783+K785+K787+K789++K791+K792+K796+K797+K799+K801+K803+K804+K805-K809-K825","v":-327505.40000000002},null,{"$f":"-M768+M769+M771+M773+M775+M777+M779+M781+M783+M785+M787+M789++M791+M792+M796+M797+M799+M801+M803+M804+M805-M809-M825","v":-463326.41},{"$f":"-N768+N769+N771+N773+N775+N777+N779+N781+N783+N785+N787+N789++N791+N792+N796+N797+N799+N801+N803+N804+N805-N809-N825","v":-790831.80999999994}]
["1.14.1","Щит распределительный","шт.",1,5000,{"$f":"D768*E768","v":5000},37189.699999999997,{"$f":"G768*D768","v":37189.699999999997},{"$f":"F768+H768","v":42189.7},6550,{"$f":"D768*J768","v":6550},48346.61,{"$f":"D768*L768","v":48346.61},{"$f":"J768*D768+L768*D768","v":54896.61}]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",-30,142,-4260,1392,-41760,{"$f":"F769+H769","v":-46020},186.02,-5580.6,1809.6,-54288,-59868.6]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",2.15,142,305.3,1392,2992.7999999999997,3298.1,186.02,399.94299999999998,1809.6,3890.6399999999994,4290.5829999999996]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",-30,124,-3720,248,-7440,-11160,162.44,-4873.2,322.39999999999998,-9672,-14545.2]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",79,124,9796,248,19592,29388,162.44,12832.76,322.39999999999998,25469.599999999999,38302.36]
["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]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",41,124,5084,328.01,13448.41,18532.41,162.44,6660.04,434.2,17802.2,24462.240000000002]
["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]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",50,124,6200,142,7100,13300,162.44,8122,184.6,9230,17352]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",-100,124,-12400,82.94,-8294,{"$f":"F777+H777","v":-20694},162.44,-16244,107.82,-10782,-27026]
["1.14.6","Профиль 21x41x1,5 L=3000 C-образный","шт.",3,300,{"$f":"D778*E778","v":900},1673.52,{"$f":"D778*G778","v":5020.5599999999995},{"$f":"F778+H778","v":5920.5599999999995},{"$f":"E778*$O$1","v":393},1179,{"$f":"G778*$P$1","v":2175.576},6526.7280000000001,{"$f":"K778+M778","v":7705.7280000000001}]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",-120,640,-76800,538,-64560,-141360,838.4,-100608,699.4,-83928,{"$f":"J779*D779+L779*D779","v":-184536}]
["1.14.7","Лоток 50х300 L=3000 перфорированный","м.",21,640,13440,834.2,17518.2,30958.2,838.4,17606.399999999998,699.4,14687.4,{"$f":"J780*D780+L780*D780","v":32293.799999999996}]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",-120,120,-14400,209.22,-25106.400000000001,-39506.400000000001,157.19999999999999,-18864,271.99,-32638.800000000003,{"$f":"J781*D781+L781*D781","v":-51502.8}]
["1.14.8","Крышка L=3000 для лотков шириной 300мм","м.",17.3,150,2595,567,9809.1,12404.1,157.19999999999999,2719.56,271.99,4705.4270000000006,{"$f":"J782*D782+L782*D782","v":7424.987000000001}]
["1.14.9","Анкер М8 латунный разрезной","шт.",-400,0,0,56.92,-22768,-22768,0,0,74,-29600,{"$f":"J783*D783+L783*D783","v":-29600}]
["1.14.9","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D784*E784","v":5400},97756.36,{"$f":"D784*G784","v":97756.36},{"$f":"F784+H784","v":103156.36},{"$f":"E784*$O$1","v":7074},7074,{"$f":"G784*$P$1","v":127083.26800000001},127083.26800000001,{"$f":"K784+M784","v":134157.26800000001}]
["1.14.10","Шпилька М8х2000","шт.",-94,300,-28200,170.52,-16028.880000000001,-44228.880000000005,393,-36942,221.68,-20837.920000000002,{"$f":"J785*D785+L785*D785","v":-57779.92}]
["1.14.10","Шпилька М8х2000","шт.",4,300,1200,170.52,682.08,1882.08,393,1572,221.68,886.72,2458.7200000000003]
["1.14.11","Шайба М8","шт.",-200,0,0,6.77,-1354,-1354,0,0,8.8000000000000007,-1760.0000000000002,-1760.0000000000002]
["1.14.11","Шайба М8","шт.",54,0,0,6.77,365.58,365.58,0,0,8.8000000000000007,475.20000000000005,475.20000000000005]
["1.14.12","Гайка М8","шт.",-400,0,0,3.07,-1228,-1228,0,0,3.99,-1596,-1596]
["1.14.12","Гайка М8","шт.",28,0,0,3.07,85.96,85.96,0,0,3.99,111.72,111.72]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-32,300,-9600,1577.76,-50488.32,-60088.32,393,-12576,2051.09,-65634.880000000005,-78210.880000000005]
["1.14.14","Провод силовой желто-зеленый","м",-10,124,-1240,204,-2040,-3280,162.44,-1624.4,265.2,-2652,-4276.3999999999996]
["1.14.13","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х25","м.",8,240,{"$f":"D793*E793","v":1920},310.08,{"$f":"D793*G793","v":2480.64},{"$f":"F793+H793","v":4400.6399999999994},{"$f":"E793*$O$1","v":314.40000000000003},2515.2000000000003,{"$f":"G793*$P$1","v":403.10399999999998},3224.8319999999999,{"$f":"K793+M793","v":5740.0320000000002}]
["1.14.14","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",41,124,{"$f":"D794*E794","v":5084},86.52,{"$f":"D794*G794","v":3547.3199999999997},{"$f":"F794+H794","v":8631.32},{"$f":"E794*$O$1","v":162.44},6660.04,{"$f":"G794*$P$1","v":112.476},4611.5159999999996,{"$f":"K794+M794","v":11271.556}]
["1.14.15","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70 мм2","м.",9]
["1.14.15","Наконечник медный 16 мм2 ","шт.",-80,100.8,-8064,47.64,-3811.2,-11875.2,132.05000000000001,{"$f":"D796*J796","v":-10564},61.93,{"$f":"D796*L796","v":-4954.3999999999996},{"$f":"J796*D796+L796*D796","v":-15518.4}]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",-130,35,-4550,47.52,-6177.6,-10727.6,45.85,-5960.5,58.5,-7605,{"$f":"J797*D797+L797*D797","v":-13565.5}]
["1.14.16","Труба D=20 гибкая гофрированная не распространяющая горение","м.",200,35,7000,21.6,4320,11320,45.85,9170,58.5,11700,{"$f":"J798*D798+L798*D798","v":20870}]
["1.14.17","Металлорукав в ПВХ-изоляции","м",-20,50,-1000,128.24,-2564.8000000000002,-3564.8,65.5,-1310,166.71,-3334.2000000000003,{"$f":"J799*D799+L799*D799","v":-4644.2000000000007}]
["1.14.17","Кабель силовой ППГнг(A)-HF 1х50","м.",115,240,{"$f":"D800*E800","v":27600},820.8,{"$f":"D800*G800","v":94392},{"$f":"F800+H800","v":121992},{"$f":"E800*$O$1","v":314.40000000000003},36156.000000000007,{"$f":"G800*$P$1","v":1067.04},122709.59999999999,{"$f":"K800+M800","v":158865.60000000001}]
["1.14.18","Скоба металлическая","шт.",-150,25,-3750,28.32,-4248,-7998,32.75,-4912.5,36.82,-5523,{"$f":"J801*D801+L801*D801","v":-10435.5}]
["1.14.18","Скоба металлическая ","шт.",400,0,0,28.32,11328,11328,32.75,13100,36.82,14728,{"$f":"J802*D802+L802*D802","v":27828}]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",-1,2000,-2000,8693.52,-8693.52,-10693.52,2620,-2620,9412,-9412,{"$f":"J803*D803+L803*D803","v":-12032}]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",-3,200,-600,84,-252,-852,262,-786,109.2,-327.60000000000002,{"$f":"J804*D804+L804*D804","v":-1113.5999999999999}]
["1.14.21","Полоса стальная 40х5","м",-50,350,-17500,284,-14200,-31700,458.5,-22925,369.2,-18460,{"$f":"J805*D805+L805*D805","v":-41385}]
["1.14.19","Кабель силовой ППГнг(А)-HF 5х25","м.",80,240,{"$f":"D806*E806","v":19200},2198,{"$f":"D806*G806","v":175840},{"$f":"F806+H806","v":195040},{"$f":"E806*$O$1","v":314.40000000000003},25152.000000000004,{"$f":"G806*$P$1","v":2857.4},228592,{"$f":"K806+M806","v":253744}]
["1.14.20","Кабель силовой ППГнг(А)-HF 5х6","м.",10,124,{"$f":"D807*E807","v":1240},470,{"$f":"D807*G807","v":4700},{"$f":"F807+H807","v":5940},162.44,1624.4,611,6110,7734.4]
["1.14.21","Кабель силовой ППГнг(А)-HF 3х1.5","м.",196,124,{"$f":"D808*E808","v":24304},92.52,{"$f":"D808*G808","v":18133.919999999998},{"$f":"F808+H808","v":42437.919999999998},162.44,31838.239999999998,120.276,23574.095999999998,55412.335999999996]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,null,13000,{"$f":"L809*D809","v":13000},{"$f":"J809*D809+L809*D809","v":13000}]
["1.14.23","Кабель силовой ППГнг(А)-FRHF 5х10","м.",195,124,{"$f":"D810*E810","v":24180},1054,{"$f":"D810*G810","v":205530},{"$f":"F810+H810","v":229710},{"$f":"E810*$O$1","v":162.44},{"$f":"D810*J810","v":31675.8},{"$f":"G810*$P$1","v":1370.2},{"$f":"D810*L810","v":267189},{"$f":"K810+M810","v":298864.8}]
["1.14.24","Кабель силовой ППГнг(А)-FRHF 5х6","м.",30,124,{"$f":"D811*E811","v":3720},628,{"$f":"D811*G811","v":18840},{"$f":"F811+H811","v":22560},162.44,4873.2,816.4,24492,29365.200000000001]
["1.14.25","Щит силовой ЩР-АБК.2(в)","шт.",1,5000,{"$f":"D812*E812","v":5000},47351.3,{"$f":"D812*G812","v":47351.3},{"$f":"F812+H812","v":52351.3},6550,6550,61556.69,61556.69,68106.69]
["1.14.26","Щит силовой ЩР-АБК.2(р)","шт.",1,5000,5000,74892.3,74892.3,79892.3,6550,6550,97359.99,97359.99,103909.99]
["1.14.27","Кабель силовой ППГнг(А)-FRHF 5х4","м.",11,124,{"$f":"D814*E814","v":1364},436,{"$f":"D814*G814","v":4796},{"$f":"F814+H814","v":6160},162.44,1786.84,566.80000000000007,6234.8000000000011,8021.6400000000012]
["1.14.28","Лоток 50х200 L=3000 перфорированный","м.",17.3,640,{"$f":"D815*E815","v":11072},718.4,{"$f":"D815*G815","v":12428.32},{"$f":"F815+H815","v":23500.32},{"$f":"E815*$O$1","v":838.40000000000009},14504.320000000002,{"$f":"G815*$P$1","v":933.92},16156.816000000001,{"$f":"K815+M815","v":30661.136000000002}]
["1.14.29","Угол плоский","шт.",5,1200,{"$f":"D816*E816","v":6000},2244.2800000000002,{"$f":"D816*G816","v":11221.400000000001},{"$f":"F816+H816","v":17221.400000000001},{"$f":"E816*$O$1","v":1572},7860,{"$f":"G816*$P$1","v":2917.5640000000003},14587.820000000002,{"$f":"K816+M816","v":22447.82}]
["1.14.30","Угол внешний","шт.",1,null,null,null,null,null,0,0,0,0,0]
["1.14.31","Угол внутренний","шт.",1,null,null,null,null,null,0,0,0,0,0]
["1.14.32","Траверса 30х17мм","м",9.6,200,{"$f":"D819*E819","v":1920},127.1,{"$f":"D819*G819","v":1220.1599999999999},{"$f":"F819+H819","v":3140.16},262,{"$f":"D819*J819","v":2515.1999999999998},165.23,{"$f":"D819*L819","v":1586.2079999999999},4101.4079999999994]
["1.14.33","Шпилька М8х2000","шт.",4,300,{"$f":"D820*E820","v":1200},170.52,{"$f":"D820*G820","v":682.08},{"$f":"F820+H820","v":1882.08},393,{"$f":"D820*J820","v":1572},221.67600000000002,{"$f":"D820*L820","v":886.70400000000006},2458.7040000000002]
["1.14.34","Гайка М6","шт.",720,null,{"$f":"D821*E821","v":0},1.54,{"$f":"D821*G821","v":1108.8},{"$f":"F821+H821","v":1108.8},0,0,2.0020000000000002,1441.44,1441.44]
["1.14.35","Болт М6","шт.",28,0,0,4.99,{"$f":"G822*D822","v":139.72},139.72,0,0,6.4870000000000001,181.636,181.636]
["1.14.36","Гайка М8","шт.",28,null,0,3.07,{"$f":"D823*G823","v":85.96},85.96,0,0,3.9910000000000001,111.748,111.748]
["1.14.37","Шайба М8","шт.",54,null,0,6.77,365.58,365.58,0,0,8.8010000000000002,475.25400000000002,475.25400000000002]
["1.14.38","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D825*G825,2)","v":0},40800,53448,{"$f":"D825*J825","v":53448},0,null,{"$f":"J825*D825+L825*D825","v":53448}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F829+F831+F832+F834+F836+F838+F840+F842+F844+F848+F851+F853+F855+F857+F859+F864+F866+F868+F870+F872+F874+F875+F880+F881+F882+F883+F884+F885+F886+F887+F888+F889+F891+F892+F846+F890","v":3340078.1576},null,{"$f":"H829+H831+H832+H834+H836+H838+H840+H842+H844+H848+H851+H853+H855+H857+H859+H864+H866+H868+H870+H872+H874+H875+H880+H881+H882+H883+H884+H885+H886+H887+H888+H889+H891+H892+H846+H890","v":2008303.8397000001},{"$f":"I829+I831+I832+I834+I836+I838+I840+I842+I844+I848+I851+I853+I855+I857+I859+I864+I866+I868+I870+I872+I874+I875+I880+I881+I882+I883+I884+I885+I886+I887+I888+I889+I891+I892+I846+I890","v":5348381.9972999999},null,{"$f":"K829+K831+K832+K834+K836+K838+K840+K842+K844+K848+K851+K853+K855+K857+K859+K864+K866+K868+K870+K872+K874+K875+K880+K881+K882+K883+K884+K885+K886+K887+K888+K889+K891+K892+K846+K890","v":4524706.12},null,{"$f":"M829+M831+M832+M834+M836+M838+M840+M842+M844+M848+M851+M853+M855+M857+M859+M864+M866+M868+M870+M872+M874+M875+M880+M881+M882+M883+M884+M885+M886+M887+M888+M889+M891+M892+M846+M890","v":18076414.48},{"$f":"N829+N831+N832+N834+N836+N838+N840+N842+N844+N848+N851+N853+N855+N857+N859+N864+N866+N868+N870+N872+N874+N875+N880+N881+N882+N883+N884+N885+N886+N887+N888+N889+N891+N892+N846+N890","v":22601120.600000001}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"+F828+F830-F832+F833+F835+F837+F839+F841+F843+F845+F847+F849+F850+F852+F854+F856+F858+F860+F861+F862+F863+F865+F867+F869+F871+F873+F876-F875+F877+F878+F879-F880","v":-3601991.63},null,{"$f":"+H828+H830-H832+H833+H835+H837+H839+H841+H843+H845+H847+H849+H850+H852+H854+H856+H858+H860+H861+H862+H863+H865+H867+H869+H871+H873+H876-H875+H877+H878+H879-H880","v":-9335771.5099999979},{"$f":"+I828+I830-I832+I833+I835+I837+I839+I841+I843+I845+I847+I849+I850+I852+I854+I856+I858+I860+I861+I862+I863+I865+I867+I869+I871+I873+I876-I875+I877+I878+I879-I880","v":-12937763.140000001},null,{"$f":"+K828+K830-K832+K833+K835+K837+K839+K841+K843+K845+K847+K849+K850+K852+K854+K856+K858+K860+K861+K862+K863+K865+K867+K869+K871+K873+K876-K875+K877+K878+K879-K880","v":-4205277.7699999996},null,{"$f":"+M828+M830-M832+M833+M835+M837+M839+M841+M843+M845+M847+M849+M850+M852+M854+M856+M858+M860+M861+M862+M863+M865+M867+M869+M871+M873+M876-M875+M877+M878+M879-M880","v":-18278328.930000003},{"$f":"+N828+N830-N832+N833+N835+N837+N839+N841+N843+N845+N847+N849+N850+N852+N854+N856+N858+N860+N861+N862+N863+N865+N867+N869+N871+N873+N876-N875+N877+N878+N879-N880","v":-22483606.700000003}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",-2,180000,{"$f":"E828*D828","v":-360000},2541400,{"$f":"G828*D828","v":-5082800},{"$f":"F828+H828","v":-5442800},332000,{"$f":"D828*J828","v":-664000},5812000,{"$f":"D828*L828","v":-11624000},{"$f":"J828*D828+L828*D828","v":-12288000}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E829*D829","v":360000},0,{"$f":"G829*D829","v":0},{"$f":"F829+H829","v":360000},332000,{"$f":"D829*J829","v":664000},5812000,{"$f":"D829*L829","v":11624000},12288000]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",-2,0,0,56700,{"$f":"G830*D830","v":-113400},{"$f":"F830+H830","v":-113400},0,null,73710,{"$f":"D830*L830","v":-147420},-147420]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,6000,12000,0,0,{"$f":"F831+H831","v":12000},0,null,73710,{"$f":"D831*L831","v":147420},147420]
["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.",2,35400,70800,0,0,{"$f":"F832+H832","v":70800},46374,{"$f":"D832*J832","v":92748},0,null,92748]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-3,43200,-129600,0,0,-129600,56592,-169776,0,null,-169776]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,17280,51840,25920,77760,129600,56592,169776,0,null,169776]
["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,-186122.31,-226900.74,2373,-99452.43,4672,{"$f":"D835*L835","v":-195803.51999999999},-295255.94999999995]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",52,2520,131040,3780,196560,327600,2373,123396,4672,242944,366340]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",-2,80400,-160800,940065,-1880130,{"$f":"F837+H837","v":-2040930},60324,-120648,1490068,-2980136,-3100784]
["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.",2,74400,148800,0,0,{"$f":"F838+H838","v":148800},60324,120648,1490068,2980136,3100784]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-140.19999999999999,1092,-153098.4,3840,-538368,-691466.4,1771,-248294.19999999998,4632,-649406.39999999991,-897700.59999999986]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,2280,319656,3420,479483.99999999994,799140,1771,248294.19999999998,4632,649406.39999999991,897700.59999999986]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",-141,4500,-634500,1192.5,-168142.5,-802642.5,5895,-831195,1550.25,-218585.25,-1049780.25]
["1.15.8","Монтаж крана шарового латунного наруж. резьба DN 20 VALTEC BASE","шт.",107,1200,128400,1108.8,118641.59999999999,{"$f":"H842+F842","v":247041.59999999998},{"$f":"E842*$O$1","v":1572},168204,{"$f":"G842*$P$1","v":1441.44},154234.08000000002,{"$f":"K842+M842","v":322438.08}]
["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,-489457.5,9790,-137060,35760,-500640,{"$f":"J843*D843+L843*D843","v":-637700}]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",10,3600,36000,5400,54000,90000,9790,97900,35760,357600,{"$f":"J844*D844+L844*D844","v":455500}]
["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,{"$f":"J845*D845+L845*D845","v":-410526.2}]
["1.15.10","Монтаж крана шарового латунного наруж. резьба DN 25 VALTEC BASE","шт.",30,1200,36000,1238.4000000000001,37152,{"$f":"F846+H846","v":73152},{"$f":"E846*$O$1","v":1572},47160,{"$f":"G846*$P$1","v":1609.92},48297.600000000006,{"$f":"K846+M846","v":95457.600000000006}]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",-47,18600,-874200,11288,-530536,-1404736,9866,-463702,28674,-1347678,{"$f":"J847*D847+L847*D847","v":-1811380}]
["1.15.11","Установка фильтра/редуктора/лубрикатора аналог Nordberg NP8414 ","шт.",45,9573.6,430812,11160,502200,933012,9866,443970,28674,1290330,{"$f":"J848*D848+L848*D848","v":1734300}]
["1.15.12","9.8 атм, 1/2M",null,null,null,0,null,0,null,0,0,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",-94,300,-28200,300,-28200,-56400,393,-36942,390,{"$f":"D850*L850","v":-36660},{"$f":"J850*D850+L850*D850","v":-73602}]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",10,264,2640,396,3960,6600,393,3930,390,3900,7830]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",-40,360,-14400,450,-18000,-32400,471.6,-18864,585,-23400,-42264]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",28,360,10080,540,15120,25200,471.6,13204.800000000001,585,16380,29584.800000000003]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",-94,348,-32712,360,-33840,-66552,455.88,-42852.72,468,-43992,-86844.72]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",5,312,1560,468,2340,3900,455.88,2279.4,468,2340,4619.3999999999996]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",-7,462,-3234,465.59999999999997,-3259.2,-6493.2,605.22,-4236.54,605.28,-4236.96,-8473.5]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",5,408,2040,612,3060,5100,605.22,3026.1000000000004,605.28,3026.3999999999996,6052.5]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",-32,444,-14208,1380,-44160,-58368,581.64,-18612.48,1794,-57408,-76020.479999999996]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",30,840,25200,1260,37800,63000,581.64,17449.2,1794,53820,71269.2]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",-188,453.59999999999997,-85276.799999999988,972,-182736,-268012.79999999999,594.22,-111713.36,1263.5999999999999,-237556.8,-349270.16]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",-4,672,-2688,1440,-5760,-8448,880.32,-3521.28,1872,-7488,-11009.28]
["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]
["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,null,-101676.96]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,93224.72,30764.157600000002,139837.09,46146.239699999998,76910.397299999997,308112,101676.96,0,null,101676.96]
["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,null,-4716]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,2400,1440,3600,2160,3600,7860,4716,0,null,4716]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",-2,15000,-30000,16340,-32680,-62680,19650,-39300,21242,{"$f":"D867*L867","v":-42484},-81784]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,6000,12000,9000,18000,30000,19650,39300,21242,{"$f":"D868*L868","v":42484},81784]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",-2,43200,-86400,38780,-77560,-163960,56592,-113184,50414,{"$f":"D869*L869","v":-100828},-214012]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,16320,32640,24480,48960,81600,56592,113184,50414,{"$f":"D870*L870","v":100828},214012]
["1.15.25","Гидростатические испытания трубопроводов","комл.",-1,114000,-114000,0,0,-114000,149340,-149340,0,null,-149340]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,45600,45600,68400,68400,114000,149340,149340,0,null,149340]
["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,null,-15327]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",3.72,1800,6696,0,0,6696,2358,8771.76,0,null,8771.76]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,null,2358]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",-12,600,-7200,0,0,-7200,786,-9432,0,null,-9432]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",-6,480,-2880,0,0,-2880,628.79999999999995,-3772.7999999999997,0,null,-3772.7999999999997]
["1.15.30","Демонтаж металлических опор","т.",-0.05,30000,-1500,0,0,-1500,39300,-1965,0,null,-1965]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",-0.18,6000,-1080,0,0,-1080,7860,-1414.8,0,null,-1414.8]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,{"$f":"F880+H880","v":230000},301300,301300,0,null,301300]
["1.15.33","Изготовление оконечных устройств ВС","шт",45,2700,121500,1440,{"$f":"D881*G881","v":64800},{"$f":"F881+H881","v":186300},{"$f":"E881*$O$1","v":3537},159165,{"$f":"G881*$P$1","v":1872},{"$f":"D881*L881","v":84240},{"$f":"K881+M881","v":243405}]
["1.15.34","Изготовление опорных кронштейнов оконечных устройств ВС","шт",45,2100,94500,1140,{"$f":"D882*G882","v":51300},{"$f":"F882+H882","v":145800},{"$f":"E882*$O$1","v":2751},123795,{"$f":"G882*$P$1","v":1482},66690,{"$f":"K882+M882","v":190485}]
["1.15.35","Ракрепление оконечных устройств на стену","шт",45,780,35100,660,29700,64800,1021.8000000000001,45981,858,38610,84591]
["1.15.36","Монтаж фильтра ФВ-1200","шт",6,47400,284400,0,0,284400,62094,372564,0,0,372564]
["1.15.37","Демонтаж магистральных сепараторов СЦ-1200","шт",2,23400,46800,0,0,46800,30654,61308,0,0,61308]
["1.15.38","Монтаж магистральных сепараторов СЦ-1200","шт",2,47400,94800,0,0,94800,62094,124188,0,0,124188]
["1.15.39","Установка крана шарового фланцевого LD КШ.Ц.Ф.100.016 \"под задвижку\" , L=230 П/П Ру-10 Ду-100","шт",2,1800,3600,0,0,3600,2358,4716,0,0,4716]
["1.15.40","Проем с усилением и утеплением","шт",1,181920,181920,52800,52800,234720,238315.2,238315.2,68640,68640,306955.2]
["1.15.41","Металлоконструкции (опоры)","шт",8,1200,9600,1800,14400,24000,1572,12576,2340,18720,31296]
["1.15.42","Металлоконструкции (переход АБК)","шт.",1,40000,{"$f":"E890*D890","v":40000},1800,22000,{"$f":"F890+H890","v":62000},{"$f":"E890*$O$1","v":52400},52400,{"$f":"G890*$P$1","v":2340},2340,{"$f":"K890+M890","v":54740}]
["1.15.43","Монтаж системы воздухоснабжения фильтра 19086-MDV-SE-V-F-00.00.00PЭ","шт",12,15000,180000,5130,61560,241560,19650,235800,6669,80028,315828]
["1.15.44","Бурение полнопроходных отверстий","шт",49,2450,120050,0,0,120050,3209.5,157265.5,0,0,157265.5]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F897+F899+F900+F901+F902+F904+F906+F907+F908+F909+F911+F912+F913","v":4575716.58},null,{"$f":"H897+H899+H900+H901+H902+H904+H906+H907+H908+H909+H911+H912+H913","v":6253430.8859999999},{"$f":"I897+I899+I900+I901+I902+I904+I906+I907+I908+I909+I911+I912+I913","v":10829147.466},null,{"$f":"K897+K899+K900+K901+K902+K904+K906+K907+K908+K909+K911+K912+K913","v":6704610.6699999999},null,{"$f":"M897+M899+M900+M901+M902+M904+M906+M907+M908+M909+M911+M912+M913","v":7557535.9100000001},{"$f":"N897+N899+N900+N901+N902+N904+N906+N907+N908+N909+N911+N912+N913","v":14262146.58}]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F896+F903+F910-F899-F900-F901-F902-F906-F907-F908-F909-F912-F913","v":-4574516.7},null,{"$f":"H896+H903+H910-H899-H900-H901-H902-H906-H907-H908-H909-H912-H913","v":-6249444.4060000004},{"$f":"I896+I903+I910-I899-I900-I901-I902-I906-I907-I908-I909-I912-I913","v":-10823961.105999999},null,{"$f":"K896+K903+K910-K899-K900-K901-K902-K906-K907-K908-K909-K912-K913","v":-6742432.2699999996},null,{"$f":"M896+M903+M910-M899-M900-M901-M902-M906-M907-M908-M909-M912-M913","v":-7599618.1099999994},{"$f":"N896+N903+N910-N899-N900-N901-N902-N906-N907-N908-N909-N912-N913","v":-14342050.380000003}]
["1.16.1","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",-40,1030,{"$f":"D896*E896","v":-41200},493.25,{"$f":"D896*G896","v":-19730},{"$f":"F896+H896","v":-60930},1310,{"$f":"D896*J896","v":-52400},619.45000000000005,{"$f":"D896*L896","v":-24778},{"$f":"J896*D896+L896*D896","v":-77178}]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1060,{"$f":"D897*E897","v":42400},592.95000000000005,{"$f":"D897*G897","v":23718},{"$f":"F897+H897","v":66118},1310,{"$f":"D897*J897","v":52400},619.45000000000005,{"$f":"D897*L897","v":24778},{"$f":"J897*D897+L897*D897","v":77178}]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,0,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D899*E899","v":95798.400000000009},139298.37600000002,{"$f":"D899*G899","v":139298.37600000002},{"$f":"F899+H899","v":235096.77600000001},125495.9,{"$f":"D899*J899","v":125495.9},181087.89,{"$f":"D899*L899","v":181087.89},{"$f":"J899*D899+L899*D899","v":306583.79000000004}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.559999999998,52630.559999999998,128976.12,128976.12,181606.68]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D901*E901","v":193500},11157.51,{"$f":"D901*G901","v":479772.93},{"$f":"F901+H901","v":673272.92999999993},6454,277522,17008,731344,1008866]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.38,126480.76,93837.74,187675.48,314156.24]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-208,876.2,{"$f":"D903*E903","v":-182249.60000000001},826.98,{"$f":"D903*G903","v":-172011.84},{"$f":"F903+H903","v":-354261.44},1050.5999999999999,-218524.79999999999,1168.95,-243141.6,-461666.4]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",172,1059.5899999999999,{"$f":"D904*E904","v":182249.47999999998},1000.06,{"$f":"D904*G904","v":172010.31999999998},{"$f":"F904+H904","v":354259.79999999993},1050.5999999999999,180703.19999999998,1168.95,201059.4,381762.6]
["1.16.3","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D906*E906","v":2583370.5},2345.35,{"$f":"D906*G906","v":2687771.1},{"$f":"F906+H906","v":5271141.5999999996},3581,{"$f":"D906*J906","v":4103826},2445,{"$f":"D906*L906","v":2801970},{"$f":"J906*D906+L906*D906","v":6905796}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.45,305662.25,362404.12,1812020.6,2117682.85]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.93,811918.88,1105358.8799999999]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",-133,1000,-133000,1136.7518796992481,-151188,-284188,1310,-174230,1477.78,-196544.74,-370774.74]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,{"$f":"D911*E911","v":133000},1136.7518796992481,{"$f":"D911*G911","v":151188},{"$f":"F911+H911","v":284188},1310,174230,1477.78,196544.74,370774.74]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.3,170788.8,223188.8]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,564000,0,0,564000,738840,738840,0,null,738840]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F916+F917+F919+F920+F921+F922+F923+F924+F926+F927+F929+F931+F933+F935+F936+F938+F939+F940+F941+F942+F943+F944+F945+F946+F948+F950+F952+F954+F955+F957+F958+F960+F965+F966+F967+F968+F971+F973+F975+F979+F980+F981+F983+F985+F989+F987+F995+F996+F997+F998+F999+F1000+F1001+F1002+F1003+F1007+F1008+F1009+F1010+F1011+F1013+F1015+F1017+F1018+F1019+F1020+F1021+F1022+F1023+F1024+F1025+F1026+F1027+F1028+F1029+F1030+F1031+F1032+F1033+F1034+F1035+F1036+F1037+F1038+F1039+F1040+F1041+F1042+F1043+F1044+F1045+F1046+F1048+F1050+F1051+F1052+F1053+F1056+F1057+F1058+F1059+F1061+F1062+F1060+F1054+F1055","v":4083566.5239999997},null,{"$f":"H916+H917+H919+H920+H921+H922+H923+H924+H926+H927+H929+H931+H933+H935+H936+H938+H939+H940+H941+H942+H943+H944+H945+H946+H948+H950+H952+H954+H955+H957+H958+H960+H965+H966+H967+H968+H971+H973+H975+H979+H980+H981+H983+H985+H989+H987+H995+H996+H997+H998+H999+H1000+H1001+H1002+H1003+H1007+H1008+H1009+H1010+H1011+H1013+H1015+H1017+H1018+H1019+H1020+H1021+H1022+H1023+H1024+H1025+H1026+H1027+H1028+H1029+H1030+H1031+H1032+H1033+H1034+H1035+H1036+H1037+H1038+H1039+H1040+H1041+H1042+H1043+H1044+H1045+H1046+H1048+H1050+H1051+H1052+H1053+H1056+H1057+H1058+H1059+H1061+H1062+H1060+H1054+H1055","v":8442310.8179999962},{"$f":"I916+I917+I919+I920+I921+I922+I923+I924+I926+I927+I929+I931+I933+I935+I936+I938+I939+I940+I941+I942+I943+I944+I945+I946+I948+I950+I952+I954+I955+I957+I958+I960+I965+I966+I967+I968+I971+I973+I975+I979+I980+I981+I983+I985+I989+I987+I995+I996+I997+I998+I999+I1000+I1001+I1002+I1003+I1007+I1008+I1009+I1010+I1011+I1013+I1015+I1017+I1018+I1019+I1020+I1021+I1022+I1023+I1024+I1025+I1026+I1027+I1028+I1029+I1030+I1031+I1032+I1033+I1034+I1035+I1036+I1037+I1038+I1039+I1040+I1041+I1042+I1043+I1044+I1045+I1046+I1048+I1050+I1051+I1052+I1053+I1056+I1057+I1058+I1059+I1061+I1062+I1060+I1054+I1055","v":12525877.341999998},null,{"$f":"K916+K917+K919+K920+K921+K922+K923+K924+K926+K927+K929+K931+K933+K935+K936+K938+K939+K940+K941+K942+K943+K944+K945+K946+K948+K950+K952+K954+K955+K957+K958+K960+K965+K966+K967+K968+K971+K973+K975+K979+K980+K981+K983+K985+K989+K987+K995+K996+K997+K998+K999+K1000+K1001+K1002+K1003+K1007+K1008+K1009+K1010+K1011+K1013+K1015+K1017+K1018+K1019+K1020+K1021+K1022+K1023+K1024+K1025+K1026+K1027+K1028+K1029+K1030+K1031+K1032+K1033+K1034+K1035+K1036+K1037+K1038+K1039+K1040+K1041+K1042+K1043+K1044+K1045+K1046+K1048+K1050+K1051+K1052+K1053+K1056+K1057+K1058+K1059+K1061+K1062+K1060+K1054+K1055","v":5452060.7907999987},null,{"$f":"M916+M917+M919+M920+M921+M922+M923+M924+M926+M927+M929+M931+M933+M935+M936+M938+M939+M940+M941+M942+M943+M944+M945+M946+M948+M950+M952+M954+M955+M957+M958+M960+M965+M966+M967+M968+M971+M973+M975+M979+M980+M981+M983+M985+M989+M987+M995+M996+M997+M998+M999+M1000+M1001+M1002+M1003+M1007+M1008+M1009+M1010+M1011+M1013+M1015+M1017+M1018+M1019+M1020+M1021+M1022+M1023+M1024+M1025+M1026+M1027+M1028+M1029+M1030+M1031+M1032+M1033+M1034+M1035+M1036+M1037+M1038+M1039+M1040+M1041+M1042+M1043+M1044+M1045+M1046+M1048+M1050+M1051+M1052+M1053+M1056+M1057+M1058+M1059+M1061+M1062+M1060+M1054+M1055","v":11442460.657},{"$f":"N916+N917+N919+N920+N921+N922+N923+N924+N926+N927+N929+N931+N933+N935+N936+N938+N939+N940+N941+N942+N943+N944+N945+N946+N948+N950+N952+N954+N955+N957+N958+N960+N965+N966+N967+N968+N971+N973+N975+N979+N980+N981+N983+N985+N989+N987+N995+N996+N997+N998+N999+N1000+N1001+N1002+N1003+N1007+N1008+N1009+N1010+N1011+N1013+N1015+N1017+N1018+N1019+N1020+N1021+N1022+N1023+N1024+N1025+N1026+N1027+N1028+N1029+N1030+N1031+N1032+N1033+N1034+N1035+N1036+N1037+N1038+N1039+N1040+N1041+N1042+N1043+N1044+N1045+N1046+N1048+N1050+N1051+N1052+N1053+N1056+N1057+N1058+N1059+N1061+N1062+N1060+N1054+N1055","v":16894521.447799999}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F916-F917+F918-F920-F921-F922-F923-F924+F925-F927+F928+F930+F932+F934-F936+F937-F939-F940-F941-F942-F943-F944-F945-F946+F947+F949+F951+F953-F955+F956-F958-F960+F962+F963+F964-F968+F970+F972+F974+F976+F977+F978+F982+F984+F986+F988+F990+F991+F992+F993+F994-F1000-F1001-F1002-F1003+F1004+F1005+F1006-F1010-F1011+F1012+F1014+F1016-F1018-F1019-F1020-F1021-F1022-F1023-F1024-F1025-F1026-F1027-F1028-F1029-F1030-F1031-F1032-F1033-F1034-F1035-F1036-F1037-F1038-F1039-F1040-F1041-F1042-F1043-F1044-F1045-F1046+F1047+F1049-F1051-F1052-F1053","v":-3345184.08},null,{"$f":"-H916-H917+H918-H920-H921-H922-H923-H924+H925-H927+H928+H930+H932+H934-H936+H937-H939-H940-H941-H942-H943-H944-H945-H946+H947+H949+H951+H953-H955+H956-H958-H960+H962+H963+H964-H968+H970+H972+H974+H976+H977+H978+H982+H984+H986+H988+H990+H991+H992+H993+H994-H1000-H1001-H1002-H1003+H1004+H1005+H1006-H1010-H1011+H1012+H1014+H1016-H1018-H1019-H1020-H1021-H1022-H1023-H1024-H1025-H1026-H1027-H1028-H1029-H1030-H1031-H1032-H1033-H1034-H1035-H1036-H1037-H1038-H1039-H1040-H1041-H1042-H1043-H1044-H1045-H1046+H1047+H1049-H1051-H1052-H1053","v":-8079883.7880000006},{"$f":"-I916-I917+I918-I920-I921-I922-I923-I924+I925-I927+I928+I930+I932+I934-I936+I937-I939-I940-I941-I942-I943-I944-I945-I946+I947+I949+I951+I953-I955+I956-I958-I960+I962+I963+I964-I968+I970+I972+I974+I976+I977+I978+I982+I984+I986+I988+I990+I991+I992+I993+I994-I1000-I1001-I1002-I1003+I1004+I1005+I1006-I1010-I1011+I1012+I1014+I1016-I1018-I1019-I1020-I1021-I1022-I1023-I1024-I1025-I1026-I1027-I1028-I1029-I1030-I1031-I1032-I1033-I1034-I1035-I1036-I1037-I1038-I1039-I1040-I1041-I1042-I1043-I1044-I1045-I1046+I1047+I1049-I1051-I1052-I1053","v":-11425067.867999999},null,{"$f":"-K916-K917+K918-K920-K921-K922-K923-K924+K925-K927+K928+K930+K932+K934-K936+K937-K939-K940-K941-K942-K943-K944-K945-K946+K947+K949+K951+K953-K955+K956-K958-K960+K962+K963+K964-K968+K970+K972+K974+K976+K977+K978+K982+K984+K986+K988+K990+K991+K992+K993+K994-K1000-K1001-K1002-K1003+K1004+K1005+K1006-K1010-K1011+K1012+K1014+K1016-K1018-K1019-K1020-K1021-K1022-K1023-K1024-K1025-K1026-K1027-K1028-K1029-K1030-K1031-K1032-K1033-K1034-K1035-K1036-K1037-K1038-K1039-K1040-K1041-K1042-K1043-K1044-K1045-K1046+K1047+K1049-K1051-K1052-K1053","v":-4679640.9660000009},null,{"$f":"-M916-M917+M918-M920-M921-M922-M923-M924+M925-M927+M928+M930+M932+M934-M936+M937-M939-M940-M941-M942-M943-M944-M945-M946+M947+M949+M951+M953-M955+M956-M958-M960+M962+M963+M964-M968+M970+M972+M974+M976+M977+M978+M982+M984+M986+M988+M990+M991+M992+M993+M994-M1000-M1001-M1002-M1003+M1004+M1005+M1006-M1010-M1011+M1012+M1014+M1016-M1018-M1019-M1020-M1021-M1022-M1023-M1024-M1025-M1026-M1027-M1028-M1029-M1030-M1031-M1032-M1033-M1034-M1035-M1036-M1037-M1038-M1039-M1040-M1041-M1042-M1043-M1044-M1045-M1046+M1047+M1049-M1051-M1052-M1053","v":-10541151.446},{"$f":"-N916-N917+N918-N920-N921-N922-N923-N924+N925-N927+N928+N930+N932+N934-N936+N937-N939-N940-N941-N942-N943-N944-N945-N946+N947+N949+N951+N953-N955+N956-N958-N960+N962+N963+N964-N968+N970+N972+N974+N976+N977+N978+N982+N984+N986+N988+N990+N991+N992+N993+N994-N1000-N1001-N1002-N1003+N1004+N1005+N1006-N1010-N1011+N1012+N1014+N1016-N1018-N1019-N1020-N1021-N1022-N1023-N1024-N1025-N1026-N1027-N1028-N1029-N1030-N1031-N1032-N1033-N1034-N1035-N1036-N1037-N1038-N1039-N1040-N1041-N1042-N1043-N1044-N1045-N1046+N1047+N1049-N1051-N1052-N1053","v":-15220792.412}]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,4800,{"$f":"D916*E916","v":91200},19860,{"$f":"D916*G916","v":377340},{"$f":"F916+H916","v":468540},6288,{"$f":"D916*J916","v":119472},39720,{"$f":"D916*L916","v":754680},{"$f":"J916*D916+L916*D916","v":874152}]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,2400,{"$f":"D917*E917","v":156000},8794,{"$f":"G917*D917","v":571610},{"$f":"F917+H917","v":727610},3144,204360,11432,743080,947440]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",-2,5000,-10000,47351.6,{"$f":"G918*D918","v":-94703.2},-104703.2,6288,-12576,68309,-136618,-149194]
["1.17.3","Щит силовой мобильного блок-контейнера ЩС.МБК1 - ЩС.МБК3","шт.",3,5000,{"$f":"D919*E919","v":15000},21486,{"$f":"G919*D919","v":64458},{"$f":"F919+H919","v":79458},6288,18864,68309,204927,223791]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D920*G920","v":48392.74},53392.74,6288,6288,65980,65980,72268]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,82839.95,{"$f":"G921*D921","v":82839.95},87839.95,6288,6288,112940,112940,119228]
["1.17.6","Щит управления компрессорами","шт.",2,4800,9600,58964,{"$f":"G922*D922","v":117928},127528,6288,12576,76653,153306,165882]
["1.17.7","Шкаф питания вентиляции ЩВ","шт.",1,5000,5000,116088.25,{"$f":"G923*D923","v":116088.25},121088.25,6288,6288,73866,73866,80154]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D924*E924","v":5000},54834,{"$f":"G924*D924","v":54834},{"$f":"F924+H924","v":59834},6288,6288,71284.2,71284.2,77572.2]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",-10,1800,-18000,5740,{"$f":"G925*D925","v":-57400},-75400,2358,-23580,7462,-74620,-98200]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25 220/36-3АВ У3 IP54","шт.",1,1800,1800,5740,5740,7540,2358,2358,7462,7462,9820]
["1.17.10","Кабель силовой 5х70","м",35.85,240,8604,4959.3599999999997,177793.05599999998,186397.05599999998,354,12690.9,6371,228400.35,241091.25]
["1.17.11","Кабель силовой 5х16","м",-1620,142,-230040,1392,-2255040,-2485080,186.02,-301352.40000000002,1500,-2430000,-2731352.4]
["1.17.11","Кабель силовой 5х16","м",1497.3,142,212616.6,1392,2084241.5999999999,2296858.1999999997,186.02,278527.74599999998,1500,2245950,2524477.7459999998]
["1.17.12","Кабель силовой 5х10","м",-450,124,-55800,912,-410400,-466200,182,-81900,1086,-488700,-570600]
["1.17.12","Кабель силовой 5х10","м",329.4,124,40845.599999999999,912,300412.79999999999,341258.39999999997,182,59950.799999999996,1086,357728.39999999997,417679.19999999995]
["1.17.13","Кабель силовой 5х6","м",-380,124,-47120,470,-178600,-225720,182,-69160,611,-232180,-301340]
["1.17.13","Кабель силовой 5х6","м",264.5,124,32798,470,124315,157113,182,48139,611,161609.5,209748.5]
["1.17.14","Кабель силовой 5х4","м",-760,124,-94240,382,-290320,-384560,182,-138320,496.6,-377416,-515736]
["1.17.14","Кабель силовой 5х4","м",343.5,124,{"$f":"D935*E935","v":42594},382,{"$f":"G935*D935","v":131217},{"$f":"F935+H935","v":173811},182,62517,496.6,170582.1,233099.1]
["1.17.15","Кабель силовой 5х2,5","м",306,123.996,37942.775999999998,248.00399999999996,75889.223999999987,113831.99999999999,182,55692,322.39999999999998,98654.399999999994,154346.4]
["1.17.16","Кабель силовой 3х2,5","м",-1320,124,-163680,142,-187440,-351120,182,-240240,184.6,-243672,-483912]
["1.17.16","Кабель силовой 3х2,5","м",962.9,124,119399.59999999999,142,136731.79999999999,256131.39999999997,182,175247.8,184.6,177751.34,352999.14]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,1612.8,404.16,6466.56,8079.3600000000006,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,2016,353.62,7072.4,9088.4,132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,8064,93.84,7507.2000000000007,15571.2,132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,8064,102.12,8169.6,16233.6,132.05000000000001,10564,132.76,10620.8,21184.799999999999]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,3024,50.02,1500.6000000000001,4524.6000000000004,132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,120,3840,1911,61152,64992,131,4192,3434.6,109907.2,114099.2]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,38000,4500,85500,123500,2500,47500,6415,121885,169385]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,1440,93600,8500,552500,646100,2000,130000,11050,718250,848250]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",-330,640,-211200,537.6,{"$f":"G947*D947","v":-177408},-388608,662.4,-218592,1120,-369600,-588192]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",1114,640,{"$f":"D948*E948","v":712960},538,{"$f":"G948*D948","v":599332},{"$f":"F948+H948","v":1312292},662.4,737913.6,1120,1247680,1985593.6]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",-330,120,-39600,174.35,{"$f":"D949*G949","v":-57535.5},-97135.5,176,-58080,239,-78870,-136950]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",1114,150,{"$f":"D950*E950","v":167100},174.35,{"$f":"D950*G950","v":194225.9},{"$f":"F950+H950","v":361325.9},176,196064,239,266246,462310]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",-24,639.99599999999998,-15359.903999999999,701.67600000000004,{"$f":"D951*G951","v":-16840.224000000002},-32200.128000000001,838.4,-20121.599999999999,1259,-30216,-50337.599999999999]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",33,639.99599999999998,{"$f":"D952*E952","v":21119.867999999999},834.2,{"$f":"D952*G952","v":27528.600000000002},{"$f":"F952+H952","v":48648.468000000001},838.4,27667.200000000001,1259,41547,69214.2]
["1.17.28","Анкер М8 латунный разрезной","шт.",-400,null,0,56.92,{"$f":"D953*G953","v":-22768},-22768,0,null,81,-32400,-32400]
["1.17.28","Держатель с защелкой и дюбелем d=20 мм","шт.",1800,10,{"$f":"D954*E954","v":18000},24.4,{"$f":"D954*G954","v":43920},{"$f":"F954+H954","v":61920},{"$f":"E954*$O$1","v":13.100000000000001},{"$f":"D954*J954","v":23580.000000000004},{"$f":"G954*$P$1","v":31.72},57096,{"$f":"K954+M954","v":80676}]
["1.17.29","Полоса стальная 40х5","м",1420,350,{"$f":"D955*E955","v":497000},284,{"$f":"G955*D955","v":403280},{"$f":"F955+H955","v":900280},458.5,{"$f":"D955*J955","v":651070},369,523980,{"$f":"J955*D955+L955*D955","v":1175050}]
["1.17.30","Шпилька М8х2000","шт.",-198,300,-59400,170.52,-33762.959999999999,-93162.959999999992,450,{"$f":"D956*J956","v":-89100},254,-50292,-139392]
["1.17.30","Шпилька М8х2000","шт.",7,300,{"$f":"D957*E957","v":2100},170.52,{"$f":"D957*G957","v":1193.6400000000001},{"$f":"F957+H957","v":3293.6400000000003},450,{"$f":"D957*J957","v":3150},254,1778,4928]
["1.17.31","Шайба М8","шт.",-500,null,0,6.77,-3385,-3385,0,null,8.8000000000000007,-4400,-4400]
["1.17.31","Шайба М8","шт.",146,null,0,6.77,988.42,988.42,0,null,8.8000000000000007,1284.8000000000002,1284.8000000000002]
["1.17.32","Гайка М8","шт.",-800,null,0,3.07,-2456,-2456,0,null,4,-3200,-3200]
["1.17.32","Гайка М8","шт.",146,null,0,3.07,448.21999999999997,448.21999999999997,0,null,4,584,584]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-114,300,-34200,1577.76,-179864.63999999998,-214064.63999999998,400,{"$f":"D962*J962","v":-45600},1970,-224580,-270180]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",-6,1200,-7200,1921.16,-11526.960000000001,-18726.96,1450,-8700,2450,-14700,-23400]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",-6,120,-720,700.24,{"$f":"G964*D964","v":-4201.4400000000005},-4921.4400000000005,175,-1050,880,-5280,-6330]
["1.17.33","Легкая консоль для лотков с основанием 200 мм","шт.",100,270,{"$f":"D965*E965","v":27000},215.4,{"$f":"D965*G965","v":21540},{"$f":"F965+H965","v":48540},{"$f":"E965*$O$1","v":353.7},35370,{"$f":"G965*$P$1","v":280.02000000000004},28002.000000000004,{"$f":"K965+M965","v":63372}]
["1.17.34","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,{"$f":"D966*E966","v":32400},131.6,{"$f":"D966*G966","v":15792},{"$f":"F966+H966","v":48192},{"$f":"E966*$O$1","v":353.7},42444,{"$f":"G966*$P$1","v":171.08},20529.600000000002,{"$f":"K966+M966","v":62973.600000000006}]
["1.17.35","Траверса монтажная 30х17","м",188.5,200,{"$f":"D967*E967","v":37700},127.1,{"$f":"D967*G967","v":23958.35},{"$f":"F967+H967","v":61658.35},262,49387,165.23,31145.855,80532.854999999996]
["1.17.36","Лоток неперфорированный 300х100х3000","м",-501,640,{"$f":"D968*E968","v":-320640},2001.41,{"$f":"D968*G968","v":-1002706.41},{"$f":"F968+H968","v":-1323346.4100000001},838.4,-420038.39999999997,2400,-1202400,{"$f":"J968*D968+L968*D968","v":-1622438.4}]
["1.17.36","Лоток неперфорированный 300х100х3000","м",616,640,{"$f":"D969*E969","v":394240},2001.41,1232868.56,{"$f":"F969+H969","v":1627108.56},838.4,516454.39999999997,2400,1478400,{"$f":"J969*D969+L969*D969","v":1994854.3999999999}]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",-501,120,{"$f":"D970*E970","v":-60120},567,-284067,{"$f":"F970+H970","v":-344187},202,-101202,729,-365229,{"$f":"J970*D970+L970*D970","v":-466431}]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",616,150,{"$f":"D971*E971","v":92400},567,{"$f":"D971*G971","v":349272},{"$f":"F971+H971","v":441672},202,124432,729,449064,{"$f":"J971*D971+L971*D971","v":573496}]
["1.17.38","Гайка М6","шт.",-312,null,0,1.54,-480.48,-480.48,0,null,2,-624,{"$f":"J972*D972+L972*D972","v":-624}]
["1.17.38","Гайка М6 с насечкой препятствующей откручиванию","шт.",1732,null,{"$f":"D973*E973","v":0},5.7,{"$f":"D973*G973","v":9872.4},{"$f":"F973+H973","v":9872.4},{"$f":"E973*$O$1","v":0},{"$f":"D973*J973","v":0},{"$f":"G973*$P$1","v":7.41},12834.12,{"$f":"K973+M973","v":12834.12}]
["1.17.39","Шайба М6","шт.",-624,null,0,3.41,-2127.84,-2127.84,0,null,4.5,-2808,{"$f":"J974*D974+L974*D974","v":-2808}]
["1.17.39","Шайба М6","шт.",2000,null,{"$f":"D975*E975","v":0},3.41,{"$f":"D975*G975","v":6820},{"$f":"F975+H975","v":6820},0,null,4.5,9000,{"$f":"J975*D975+L975*D975","v":9000}]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",-312,null,0,7.44,-2321.2800000000002,-2321.2800000000002,0,null,10,-3120,{"$f":"J976*D976+L976*D976","v":-3120}]
["1.17.41","Клемма заземления","шт.",-48,null,0,389.23,-18683.04,-18683.04,0,null,487,-23376,{"$f":"J977*D977+L977*D977","v":-23376}]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",-144,10,-1440,1.82,-262.08,-1702.08,15,{"$f":"D978*J978","v":-2160},3,-432,{"$f":"J978*D978+L978*D978","v":-2592}]
["1.17.40","Угол CPO 90 горизонтальный 90° 100х50","шт.",12,1200,{"$f":"D979*E979","v":14400},1620.8,{"$f":"D979*G979","v":19449.599999999999},{"$f":"F979+H979","v":33849.599999999999},{"$f":"E979*$O$1","v":1572},18864,{"$f":"G979*$P$1","v":2107.04},25284.48,{"$f":"K979+M979","v":44148.479999999996}]
["1.17.41","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D980*E980","v":4800},1892,{"$f":"D980*G980","v":7568},{"$f":"F980+H980","v":12368},{"$f":"E980*$O$1","v":1572},6288,{"$f":"G980*$P$1","v":2459.6},{"$f":"D980*L980","v":9838.4},{"$f":"K980+M980","v":16126.4}]
["1.17.42","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,{"$f":"D981*E981","v":2400},2020.01,{"$f":"D981*G981","v":4040.02},{"$f":"F981+H981","v":6440.02},1572,3144,2626.0129999999999,5252.0259999999998,8396.0259999999998]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",-150,640,-96000,538,-80700,-176700,662.4,-99360,1120,-168000,{"$f":"J982*D982+L982*D982","v":-267360}]
["1.17.43","Лоток 50х200 L=3000 перфорированный","м",192,640,{"$f":"D983*E983","v":122880},718.4,{"$f":"D983*G983","v":137932.79999999999},{"$f":"F983+H983","v":260812.79999999999},{"$f":"E983*$O$1","v":838.40000000000009},160972.80000000002,{"$f":"G983*$P$1","v":933.92},179312.63999999998,{"$f":"K983+M983","v":340285.44}]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",-150,120,-18000,209.22,-31383,-49383,176,-26400,239,-35850,{"$f":"J984*D984+L984*D984","v":-62250}]
["1.17.44","Крышка L=3000 для лотков шириной 200мм","м",192,150,{"$f":"D985*E985","v":28800},338.6,{"$f":"D985*G985","v":65011.200000000004},{"$f":"F985+H985","v":93811.200000000012},176,33792,239,45888,79680]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",-800,null,null,2.6,-2080,-2080,0,null,3.8,-3040,-3040]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",400,null,null,2.6,{"$f":"D987*G987","v":1040},{"$f":"F987+H987","v":1040},0,null,3.8,1520,1520]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",-400,35,{"$f":"D988*E988","v":-14000},21.6,{"$f":"D988*G988","v":-8640},{"$f":"F988+H988","v":-22640},246,{"$f":"D988*J988","v":-98400},101,-40400,-138800]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",1100,35,{"$f":"D989*E989","v":38500},21.6,{"$f":"D989*G989","v":23760},{"$f":"F989+H989","v":62260},246,270600,101,111100,381700]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",-400,35,{"$f":"D990*E990","v":-14000},47.52,{"$f":"G990*D990","v":-19008},{"$f":"F990+H990","v":-33008},246,-98400,101,-40400,-138800]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",-250,35,{"$f":"D991*E991","v":-8750},82.01,{"$f":"G991*D991","v":-20502.5},{"$f":"F991+H991","v":-29252.5},246,-61500,101,-25250,-86750]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",-64,100,-6400,314,-20096,-26496,131,-8384,408.2,-26124.799999999999,-34508.800000000003]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",-100,50,{"$f":"D993*E993","v":-5000},182.45,{"$f":"G993*D993","v":-18245},{"$f":"F993+H993","v":-23245},65.5,-6550,236,-23600,-30150]
["1.17.51","Скоба металлическая","шт.",-40,0,0,28.32,{"$f":"G994*D994","v":-1132.8},-1132.8,32.75,-1310,36.82,-1472.8,-2782.8]
["1.17.47","Угол CPO 90 горизонтальный 90° 200х50","шт.",5,1200,6000,2244.2800000000002,{"$f":"D995*G995","v":11221.400000000001},17221.400000000001,{"$f":"E995*$O$1","v":1572},7860,{"$f":"G995*$P$1","v":2917.5640000000003},14587.820000000002,{"$f":"K995+M995","v":22447.82}]
["1.17.48","Угол CS 90 вертикальный внутр. 90° 300/100","шт.",1,1200,1200,3172,{"$f":"D996*G996","v":3172},4372,{"$f":"E996*$O$1","v":1572},1572,{"$f":"G996*$P$1","v":4123.6000000000004},4123.6000000000004,{"$f":"K996+M996","v":5695.6}]
["1.17.49","Ответвитель DL 300х100","шт.",2,1200,2400,3532.4,{"$f":"D997*G997","v":7064.8},9464.7999999999993,1572,3144,4592.12,9184.24,12328.24]
["1.17.50","Пластина торцевая TC 300х100","шт.",6,600,3600,598,{"$f":"D998*G998","v":3588},7188,786,4716,777.4,4664.3999999999996,9380.4]
["1.17.51","Угол CPO 90 горизонтальный 90 градусов 300х100","шт.",1,1200,1200,3374,{"$f":"D999*G999","v":3374},4574,1572,1572,4386.2,4386.2,5958.2]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G1000*D1000","v":1312.8},1312.8,0,null,168,1680,{"$f":"J1000*D1000+L1000*D1000","v":1680}]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D1001*E1001","v":9920},204,{"$f":"G1001*D1001","v":16320},26240,314.39999999999998,{"$f":"D1001*J1001","v":25152},265,21200,46352]
["1.17.54","Наконечник медный ТМЛ 25-8-8 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D1002*E1002","v":6048},84,{"$f":"G1002*D1002","v":5040},11088,132,{"$f":"D1002*J1002","v":7920},101,6060,13980]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G1003*D1003","v":5382.68},5382.68,0,null,6756,6756,6756]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",-10,50,{"$f":"D1004*E1004","v":-500},268,-2680,-3180,65.5,{"$f":"D1004*J1004","v":-655},348.4,-3484,-4139]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",-6,null,0,45.34,-272.04000000000002,-272.04000000000002,0,null,61,-366,-366]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",-6,720,-4320,256.8,-1540.8000000000002,-5860.8,890,{"$f":"D1006*J1006","v":-5340},344,-2064,-7404]
["1.17.56","Винт с крестообразным шлицем М6х10","шт.",1200,0,{"$f":"D1007*E1007","v":0},6.5,{"$f":"D1007*G1007","v":7800},{"$f":"F1007+H1007","v":7800},{"$f":"E1007*$O$1","v":0},0,{"$f":"G1007*$P$1","v":8.4500000000000011},10140.000000000002,{"$f":"K1007+M1007","v":10140.000000000002}]
["1.17.57","Винт М6х20 с гладкой головкой и квадратным подголовником","шт.",400,0,{"$f":"D1008*E1008","v":0},12.1,{"$f":"D1008*G1008","v":4840},{"$f":"F1008+H1008","v":4840},{"$f":"E1008*$O$1","v":0},0,{"$f":"G1008*$P$1","v":15.73},6292,{"$f":"K1008+M1008","v":6292}]
["1.17.58","Розетка силовая 2Р+Е, со сторками, 2 мод., белый, IP20, 250B,16А Viva ","шт.",32,500,{"$f":"D1009*E1009","v":16000},590,{"$f":"D1009*G1009","v":18880},{"$f":"F1009+H1009","v":34880},655,20960,767,24544,45504]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,5000,4337.04,4337.04,9337.0400000000009,6500,6500,5234,5234,{"$f":"J1010*D1010+L1010*D1010","v":11734}]
["1.17.60","Держатель шины заземления ","шт.",400,102,40800,41.279999999999994,16511.999999999996,57312,132,52800,65,26000,{"$f":"J1011*D1011+L1011*D1011","v":78800}]
["1.17.61","Шпилька М8х2000","м",-6,300,-1800,170.52,-1023.1200000000001,-2823.12,400,-2400,220,-1320,{"$f":"J1012*D1012+L1012*D1012","v":-3720}]
["1.17.61","Выключатель скрытой установки, одноклавишный, ~220В,10А","шт.",4,500,{"$f":"D1013*E1013","v":2000},428,{"$f":"D1013*G1013","v":1712},{"$f":"F1013+H1013","v":3712},{"$f":"E1013*$O$1","v":655},2620,{"$f":"G1013*$P$1","v":556.4},2225.6,{"$f":"K1013+M1013","v":4845.6000000000004}]
["1.17.62","Устройство песчаной подушки","м3",-1,1394,-1394,1008,-1008,-2402,1826.14,-1826.14,1310.4000000000001,-1310.4000000000001,{"$f":"J1014*D1014+L1014*D1014","v":-3136.54}]
["1.17.62","Устройство песчаной подушки","м3",18.3,1162,{"$f":"D1015*E1015","v":21264.600000000002},840,{"$f":"G1015*D1015","v":15372},{"$f":"F1015+H1015","v":36636.600000000006},1826.14,33418.362000000001,1310.4000000000001,23980.320000000003,{"$f":"J1015*D1015+L1015*D1015","v":57398.682000000001}]
["1.17.63","Лак битумный","кг",-40,null,0,268.8,-10752,-10752,0,null,342,-13680,{"$f":"J1016*D1016+L1016*D1016","v":-13680}]
["1.17.63","Мастика","кг",40,0,0,268.8,{"$f":"D1017*G1017","v":10752},{"$f":"H1017+F1017","v":10752},{"$f":"E1017*$O$1","v":0},{"$f":"D1017*J1017","v":0},{"$f":"G1017*$P$1","v":349.44000000000005},13977.600000000002,{"$f":"K1017+M1017","v":13977.600000000002}]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,55080,1750.01,89250.51,144330.51,1390,70890,2278,116178,{"$f":"J1018*D1018+L1018*D1018","v":187068}]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,490,16660,870,29580,46240]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,490,8330,435,7395,15725]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,954,16218,928,15776,31994]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,590,2950,310,1550,4500]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1301,5204,2100,8400,13604]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,355,1420,293,1172,2592]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D1025*E1025","v":29400},1724,{"$f":"G1025*D1025","v":51720},{"$f":"F1025+H1025","v":81120},1283.8,38514,2241.1999999999998,67236,105750]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D1026*E1026","v":40000},650.57000000000005,{"$f":"G1026*D1026","v":32528.500000000004},{"$f":"F1026+H1026","v":72528.5},1048,52400,845.74,42287,94687]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,40366.601999999999,0,null,40366.601999999999]
["1.17.74","Устройство песчаной подушки","м3",1.2,1162,1394.3999999999999,840,1008,2402.3999999999996,1522.22,1826.664,1092,{"$f":"D1028*L1028","v":1310.3999999999999},3137.0639999999999]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,17496.36,0,null,17496.36]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,3772.7999999999997,0,null,3772.7999999999997]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,null,28704,{"$f":"D1031*L1031","v":28704},28704]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,76800,0,{"$f":"ROUND(D1032*G1032,2)","v":0},76800,76800,{"$f":"D1032*J1032","v":76800},0,null,76800]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D1033*G1033,2)","v":0},81600,102000,102000,0,null,102000]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,8646,328548,0,null,328548]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,723.12,144624,0,null,144624]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,276.67,55334,0,null,55334]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G1037*D1037","v":23834.76},28834.76,6550,6550,30985.19,{"$f":"D1037*L1037","v":30985.19},37535.19]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33581.83,33581.83,38581.83,6550,6550,43656.6,43656.6,50206.6]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,4800,1238.57,24771.399999999998,29571.399999999998,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003]
["1.17.91","Провод силовой желто-зеленый 1х25","м",7,240,1680,310.08,2170.56,3850.56,314.39999999999998,2200.7999999999997,403.1,2821.7000000000003,5022.5]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1000,124,124000,86.52,86520,210520,162.44,162440,112.48,112480,274920]
["1.17.93","Кабель силовой 3х1,5","м",-600,124,-74400,92.52,-55512,-129912,182,-109200,115.65,-69390,-178590]
["1.17.93","Кабель силовой 3х1,5","м",196.2,124,{"$f":"D1048*E1048","v":24328.799999999999},92.52,{"$f":"G1048*D1048","v":18152.423999999999},{"$f":"F1048+H1048","v":42481.224000000002},182,35708.400000000001,115.65,22690.53,58398.93]
["1.17.94","Кабель силовой 3х6","м",-420,124,-52080,328.01,-137764.19999999998,-189844.19999999998,182,-76440,426.41,-179092.2,-255532.2]
["1.17.94","Кабель силовой 3х6","м",230,124,{"$f":"D1050*E1050","v":28520},364.2,{"$f":"G1050*D1050","v":83766},{"$f":"F1050+H1050","v":112286},182,41860,426.41,98074.3,139934.29999999999]
["1.17.95","Кабель силовой 1х35","м",1028.4000000000001,240,246816.00000000003,462.12,475244.20800000004,722060.2080000001,354,364053.60000000003,577.65,594055.26,958108.8600000001]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,354,55932,1067.04,168592.32,224524.32]
["1.17.97","Кабель силовой 1х120","м",273.60000000000002,240,65664,1615.01,441866.73600000003,507530.73600000003,354,96854.400000000009,2099.5100000000002,574425.9360000001,671280.33600000013]
["1.17.98","Кабель силовой ППГнг(А)-HF 5х25 мм2","м",47.5,240,{"$f":"D1054*E1054","v":11400},1938,{"$f":"G1054*D1054","v":92055},{"$f":"F1054+H1054","v":103455},{"$f":"E1054*$O$1","v":314.40000000000003},14934.000000000002,{"$f":"G1054*$P$1","v":2519.4},119671.5,{"$f":"K1054+M1054","v":134605.5}]
["1.17.99","Болт М6","шт.",1732,0,0,4.99,8642.68,8642.68,{"$f":"E1055*$O$1","v":0},0,{"$f":"G1055*$P$1","v":6.4870000000000001},11235.484,{"$f":"K1055+M1055","v":11235.484}]
["1.17.100","Светильник светодиодный 6550 Лм 140  Вт","шт",5,2000,{"$f":"D1056*E1056","v":10000},4000,{"$f":"D1056*G1056","v":20000},{"$f":"F1056+H1056","v":30000},{"$f":"E1056*$O$1","v":2620},13100,{"$f":"G1056*$P$1","v":5200},26000,{"$f":"K1056+M1056","v":39100}]
["1.17.101","Светильник светодиодный 6550 Лм 140  Вт с БАП","шт",1,2000,{"$f":"D1057*E1057","v":2000},6400,{"$f":"D1057*G1057","v":6400},{"$f":"F1057+H1057","v":8400},{"$f":"E1057*$O$1","v":2620},2620,{"$f":"G1057*$P$1","v":8320},8320,{"$f":"K1057+M1057","v":10940}]
["1.17.102","Кабель силовой ППГнг(А)-HF 1х70","м",17,240,{"$f":"D1058*E1058","v":4080},1092.4000000000001,{"$f":"D1058*G1058","v":18570.800000000003},{"$f":"F1058+H1058","v":22650.800000000003},314.40000000000003,5344.8,1420.1200000000001,24142.04,29486.84]
["1.17.103","Кабель силовой ППГнг(А)-HF 1х16","м",950,142,{"$f":"D1059*E1059","v":134900},281.10000000000002,{"$f":"D1059*G1059","v":267045},{"$f":"F1059+H1059","v":401945},186.02,176719,365.43000000000006,347158.50000000006,523877.50000000006]
["1.17.104","Кабель силовой ППГнг(А)-HF 5х1,5 мм2","м",180,123.996,{"$f":"D1060*E1060","v":22319.279999999999},248.00399999999996,{"$f":"G1060*D1060","v":44640.719999999994},{"$f":"F1060+H1060","v":66960},162.43476000000001,29238.256800000003,322.40519999999998,58032.935999999994,87271.19279999999]
["1.17.105","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70","м",9,240,{"$f":"D1061*E1061","v":2160},1032.4000000000001,{"$f":"D1061*G1061","v":9291.6},{"$f":"F1061+H1061","v":11451.6},314.40000000000003,2829.6000000000004,1342.1200000000001,12079.080000000002,14908.680000000002]
["1.17.106","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х35","м",9,240,{"$f":"D1062*E1062","v":2160},534,{"$f":"D1062*G1062","v":4806},{"$f":"F1062+H1062","v":6966},314.40000000000003,2829.6000000000004,694.2,6247.8,9077.4000000000015]
["1.17.107","Монтаж ПВХ кабель-канала 25х16 мм по стенам и потолкам на высоте до 4 метров ","пм",41,300,{"$f":"D1063*E1063","v":12300},320,{"$f":"ROUND(D1063*G1063,2)","v":13120},{"$f":"F1063+H1063","v":25420},393,16113,416,17056,33169]
["1.17.108","Монтаж ПВХ кабель-канала 80х40 мм по стенам и потолкам на высоте до 2 метров ","пм",39.200000000000003,300,11760,398.52,15621.98,27381.98,393,15405.6,518.07600000000002,20308.579200000004,35714.179200000006]
["1.17.109","Монтаж ПВХ кабель-канала 60х40 мм по стенам и потолкам на высоте до 2 метров ","пм",3.3,300,990,358,1181.4000000000001,2171.4,393,1296.8999999999999,465.40000000000003,1535.82,2832.72]
["1.17.110","Металлический дюбель для газобетона","шт",50,5,{"$f":"D1066*E1066","v":250},14.88,{"$f":"G1066*D1066","v":744},{"$f":"F1066+H1066","v":994},6.5500000000000007,327.50000000000006,19.344000000000001,967.2,1294.7]
["1.17.111","Кронштейн для лотка 200","шт",57,370,{"$f":"D1067*E1067","v":21090},668.33,{"$f":"ROUND(D1067*G1067,2)","v":38094.81},{"$f":"F1067+H1067","v":59184.81},484.70000000000005,27627.9,868.82900000000006,49523.253000000004,77151.153000000006]
["1.17.112","Кронштейн для лотка 100 мм","шт",4,370,{"$f":"D1068*E1068","v":1480},640,{"$f":"ROUND(D1068*G1068,2)","v":2560},{"$f":"F1068+H1068","v":4040},484.70000000000005,1938.8000000000002,832,3328,5266.8]
["1.17.113","Металлический анкер","шт",69,50,{"$f":"D1069*E1069","v":3450},98,{"$f":"G1069*D1069","v":6762},{"$f":"F1069+H1069","v":10212},65.5,4519.5,127.4,8790.6,13310.1]
["1.17.114","Кронштейн для лотка (сварной)","шт",27,550,{"$f":"D1070*E1070","v":14850},780,{"$f":"ROUND(D1070*G1070,2)","v":21060},{"$f":"F1070+H1070","v":35910},720.5,19453.5,1014,27378,46831.5]
["1.17.115","Металлический дюбель","шт",820,5,{"$f":"D1071*E1071","v":4100},14.88,{"$f":"G1071*D1071","v":12201.6},{"$f":"F1071+H1071","v":16301.6},6.5500000000000007,5371.0000000000009,19.344000000000001,15862.080000000002,21233.08]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F1074+F1075+F1077+F1079+F1082+F1083+F1094+F1097+F1100+F1101","v":175198},null,{"$f":"H1074+H1075+H1077+H1079+H1082+H1083+H1094+H1097+H1100+H1101","v":397999.2},{"$f":"I1074+I1075+I1077+I1079+I1082+I1083+I1094+I1097+I1100+I1101","v":573197.19999999995},null,{"$f":"K1074+K1075+K1077+K1079+K1082+K1083+K1094+K1097+K1100+K1101","v":270435.38},null,{"$f":"M1074+M1075+M1077+M1079+M1082+M1083+M1094+M1097+M1100+M1101","v":642268.26},{"$f":"N1074+N1075+N1077+N1079+N1082+N1083+N1094+N1097+N1100+N1101","v":912703.64}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"-F1074-F1075+F1076+F1078+F1080+F1081+F1084+F1085+F1086+F1087+F1088+F1089+F1090+F1091+F1092+F1093+F1095+F1096+F1098+F1099-F1100-F1101","v":-493356},null,{"$f":"-H1074-H1075+H1076+H1078+H1080+H1081+H1084+H1085+H1086+H1087+H1088+H1089+H1090+H1091+H1092+H1093+H1095+H1096+H1098+H1099-H1100-H1101","v":-790451.16000000015},{"$f":"-I1074-I1075+I1076+I1078+I1080+I1081+I1084+I1085+I1086+I1087+I1088+I1089+I1090+I1091+I1092+I1093+I1095+I1096+I1098+I1099-I1100-I1101","v":-1283807.1599999999},null,{"$f":"-K1074-K1075+K1076+K1078+K1080+K1081+K1084+K1085+K1086+K1087+K1088+K1089+K1090+K1091+K1092+K1093+K1095+K1096+K1098+K1099-K1100-K1101","v":-660922.80000000005},null,{"$f":"-M1074-M1075+M1076+M1078+M1080+M1081+M1084+M1085+M1086+M1087+M1088+M1089+M1090+M1091+M1092+M1093+M1095+M1096+M1098+M1099-M1100-M1101","v":-1416983.2999999998},{"$f":"-N1074-N1075+N1076+N1078+N1080+N1081+N1084+N1085+N1086+N1087+N1088+N1089+N1090+N1091+N1092+N1093+N1095+N1096+N1098+N1099-N1100-N1101","v":-2077906.0999999999}]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,4200,{"$f":"D1074*E1074","v":4200},49519,{"$f":"G1074*D1074","v":49519},{"$f":"F1074+H1074","v":53719},5502,{"$f":"D1074*J1074","v":5502},87964,{"$f":"D1074*L1074","v":87964},{"$f":"J1074*D1074+L1074*D1074","v":93466}]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D1075*E1075","v":16800},1938,{"$f":"G1075*D1075","v":135660},{"$f":"F1075+H1075","v":152460},314.39999999999998,22008,2519.4,176358,198366]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",-15,124,{"$f":"D1076*E1076","v":-1860},382,{"$f":"G1076*D1076","v":-5730},{"$f":"F1076+H1076","v":-7590},162.44,-2436.6,496.6,-7449,-9885.6]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",124.5,124,15438,382,47559,62997,162.44,20223.78,496.6,61826.700000000004,82050.48000000001]
["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]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",310,124,38440,334,103540,141980,162.44,50356.4,434.2,134602,184958.4]
["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]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",-270,124,{"$f":"D1081*E1081","v":-33480},82.94,{"$f":"G1081*D1081","v":-22393.8},{"$f":"F1081+H1081","v":-55873.8},162.44,-43858.8,166.92,-45068.399999999994,-88927.2]
["1.18.5","Кабель силовой ППГнг(А)-HF 5х2.5","м.",20,124,{"$f":"D1082*E1082","v":2480},248,{"$f":"D1082*G1082","v":4960},{"$f":"F1082+H1082","v":7440},{"$f":"E1082*$O$1","v":162.44},3248.8,{"$f":"G1082*$P$1","v":322.40000000000003},6448.0000000000009,{"$f":"K1082+M1082","v":9696.8000000000011}]
["1.18.6","Кабель силовой ППГнг(А)-HF 3х1.5","м.",310,124,{"$f":"D1083*E1083","v":38440},92.52,{"$f":"D1083*G1083","v":28681.199999999997},{"$f":"F1083+H1083","v":67121.2},162.44,50356.4,120.276,37285.56,87641.959999999992]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",-300,640,-192000,538,-161400,-353400,838.4,-251520,1759,-527700,{"$f":"J1084*D1084+L1084*D1084","v":-779220}]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",-300,120,{"$f":"D1085*E1085","v":-36000},209.22,-62766,-98766,156,-46800,273,-81900,-128700]
["1.18.9","Анкер М8 латунный разрезной","шт.",-800,null,null,56.915999999999997,-45532.799999999996,-45532.799999999996,0,null,84,-67200,-67200]
["1.18.10","Шпилька М8х2000","шт.",-126,300,{"$f":"D1087*E1087","v":-37800},170.52,-21485.52,-59285.520000000004,386,{"$f":"D1087*J1087","v":-48636},243,-30618,-79254]
["1.18.11","Шайба М8","шт.",-400,null,null,6.77,-2708,-2708,0,null,12,-4800,-4800]
["1.18.12","Гайка М8","шт.",-800,null,null,3.07,-2456,-2456,0,null,6,-4800,-4800]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-44,300,-13200,1577.76,-69421.440000000002,-82621.440000000002,400,{"$f":"D1090*J1090","v":-17600},2100,-92400,-110000]
["1.18.14","Провод силовой желто-зеленый","м",-25,124,{"$f":"D1091*E1091","v":-3100},204,-5100,-8200,185,-4625,300,-7500,-12125]
["1.18.15","Наконечник медный 16 мм2 ","шт.",-220,100.8,{"$f":"D1092*E1092","v":-22176},47.64,-10480.799999999999,-32656.799999999999,150,-33000,87,-19140,-52140]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-100,34,-3400,45,-4500,-7900,52.4,-5240,130,-13000,-18240]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",600,35,21000,21.6,12960,33960,52.4,31440,130,78000,109440]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",-50,50,-2500,128.24,-6412,-8912,65.5,-3275,166.71,-8335.5,-11610.5]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",-420,0,null,28.32,{"$f":"G1096*D1096","v":-11894.4},{"$f":"F1096+H1096","v":-11894.4},32.75,-13755,36.82,-15464.4,-29219.4]
["1.18.18","Скоба металлическая однолапковая Д20","шт.",1200,0,null,2.6,{"$f":"G1097*D1097","v":3120},{"$f":"F1097+H1097","v":3120},32.75,39300,36.82,44184,83484]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",-15,200,{"$f":"D1098*E1098","v":-3000},84,{"$f":"G1098*D1098","v":-1260},{"$f":"F1098+H1098","v":-4260},260,-3900,130,-1950,-5850]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",-20,800,{"$f":"D1099*E1099","v":-16000},650.57000000000005,{"$f":"G1099*D1099","v":-13011.400000000001},{"$f":"F1099+H1099","v":-29011.4},990,-19800,950,-19000,-38800]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,0,null,15600,15600,15600]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,38400,0,{"$f":"ROUND(D1101*G1101,2)","v":0},38400,48000,{"$f":"D1101*J1101","v":48000},0,null,48000]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F1105+F1107+F1108+F1109","v":2151332.04},null,{"$f":"H1105+H1107+H1108+H1109","v":2633225},{"$f":"I1105+I1107+I1108+I1109","v":4784557.04},null,{"$f":"K1105+K1107+K1108+K1109","v":2633600.52},null,{"$f":"M1105+M1107+M1108+M1109","v":6186996.46},{"$f":"N1105+N1107+N1108+N1109","v":8820596.9800000004}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F1104+F1106-F1108-F1109","v":-1969533.8561154117},null,{"$f":"H1104+H1106-H1108-H1109","v":-2650907.9},{"$f":"I1104+I1106-I1108-I1109","v":-4620441.7561154114},null,{"$f":"K1104+K1106-K1108-K1109","v":-2633600.52},null,{"$f":"M1104+M1106-M1108-M1109","v":-6186996.46},{"$f":"N1104+N1106-N1108-N1109","v":-8820596.9800000004}]
["1.19.1","Монтаж комплектов автоматики","к-т",-14,32544,{"$f":"D1104*E1104","v":-455616},43909,{"$f":"G1104*D1104","v":-614726},{"$f":"F1104+H1104","v":-1070342},29532.639999999999,{"$f":"D1104*J1104","v":-413456.95999999996},262311.77,{"$f":"D1104*L1104","v":-3672364.7800000003},{"$f":"J1104*D1104+L1104*D1104","v":-4085821.74}]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D1105*E1105","v":455616},55651,{"$f":"G1105*D1105","v":779114},{"$f":"F1105+H1105","v":1234730},29532.639999999999,413456.95999999996,262311.77,{"$f":"D1105*L1105","v":3672364.7800000003},4085821.74]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3470,243.54859254046445,{"$f":"D1106*E1106","v":-845113.61611541163},340.89,{"$f":"G1106*D1106","v":-1182888.3},{"$f":"F1106+H1106","v":-2028001.9161154116},305,-1058350,405,{"$f":"D1106*L1106","v":-1405350},-2463700]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,295.94,{"$f":"D1107*E1107","v":1026911.8},288.42,{"$f":"G1107*D1107","v":1000817.4},{"$f":"F1107+H1107","v":2027729.2000000002},305,1058350,405,{"$f":"D1107*L1107","v":1405350},2463700]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,254804.24,142215.59999999998,853293.59999999986,1108097.8399999999,55632.26,333793.56,184880.28,{"$f":"D1108*L1108","v":1109281.68},1443075.24]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,828000,0,null,828000]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"F1112+F1114+F1115","v":666124.9},null,{"$f":"H1112+H1114+H1115","v":576755.76799999992},{"$f":"I1112+I1114+I1115","v":1242880.6680000001},null,{"$f":"K1112+K1114+K1115","v":672437.88},null,{"$f":"M1112+M1114+M1115","v":406081.89},{"$f":"N1112+N1114+N1115","v":1078519.77}]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"F1113-F1112-F1115","v":-2588924.9},null,{"$f":"H1113-H1112-H1115","v":-3309838.7680000002},{"$f":"I1113-I1112-I1115","v":-5898763.6679999996},null,{"$f":"K1113-K1112-K1115","v":-3391517.88},null,{"$f":"M1113-M1112-M1115","v":-4302757.8899999997},{"$f":"N1113-N1112-N1115","v":-7694275.7699999996}]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D1112*E1112","v":101956.4},98176.255999999994,{"$f":"D1112*G1112","v":294528.76799999998},{"$f":"F1112+H1112","v":396485.16799999995},44520.959999999999,{"$f":"D1112*J1112","v":133562.88},127629.13,{"$f":"D1112*L1112","v":382887.39},{"$f":"J1112*D1112+L1112*D1112","v":516450.27}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",-8450,247.09686390532545,-2087968.5,356.84142011834319,-3015310,-5103278.5,323.7,{"$f":"D1113*J1113","v":-2735265},463.89,{"$f":"D1113*L1113","v":-3919870.5},{"$f":"J1113*D1113+L1113*D1113","v":-6655135.5}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",50,3303.37,{"$f":"D1114*E1114","v":165168.5},5644.54,{"$f":"D1114*G1114","v":282227},{"$f":"F1114+H1114","v":447395.5},323.7,{"$f":"D1114*J1114","v":16185},463.89,{"$f":"D1114*L1114","v":23194.5},{"$f":"J1114*D1114+L1114*D1114","v":39379.5},null,"перепроверить завышенную цену"]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,{"$f":"D1115*J1115","v":522690},0,null,{"$f":"J1115*D1115+L1115*D1115","v":522690}]
[2,"Объекты энергетического хозяйства"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F1119+F1120+F1122+F1123+F1126+F1127+F1129+F1130+F1132+F1134+F1135+F1133","v":232300},null,{"$f":"H1119+H1120+H1122+H1123+H1126+H1127+H1128+H1129+H1130+H1132+H1134+H1135+H1133","v":600881.9},{"$f":"I1119+I1120+I1122+I1123+I1126+I1127+I1128+I1129+I1130+I1132+I1134+I1135+I1133","v":833181.9},null,{"$f":"K1119+K1120+K1122+K1123+K1126+K1127+K1129+K1130+K1132+K1134+K1135+K1133","v":316049},null,{"$f":"M1119+M1120+M1122+M1123+M1126+M1127+M1128+M1129+M1130+M1132+M1134+M1135+M1133","v":765964.16599999985},{"$f":"N1119+N1120+N1122+N1123+N1126+N1127+N1128+N1129+N1130+N1132+N1134+N1135+N1133","v":1082013.1659999997}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"-F1119-F1120+F1121-F1123+F1124+F1125-F1128-F1129-F1130+F1131-F1133-F1134","v":-229550},null,{"$f":"-H1119-H1120+H1121-H1123+H1124+H1125-H1128-H1129-H1130+H1131-H1133-H1134","v":-578447.4},{"$f":"-I1119-I1120+I1121-I1123+I1124+I1125-I1128-I1129-I1130+I1131-I1133-I1134","v":-807997.4},null,{"$f":"-K1119-K1120+K1121-K1123+K1124+K1125-K1128-K1129-K1130+K1131-K1133-K1134","v":-310490.5},null,{"$f":"-M1119-M1120+M1121-M1123+M1124+M1125-M1128-M1129-M1130+M1131-M1133-M1134","v":-732826.72},{"$f":"-N1119-N1120+N1121-N1123+N1124+N1125-N1128-N1129-N1130+N1131-N1133-N1134","v":-1043317.22}]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D1119*E1119","v":8400},29482.799999999999,{"$f":"G1119*D1119","v":58965.599999999999},{"$f":"F1119+H1119","v":67365.600000000006},5502,{"$f":"D1119*J1119","v":11004},32487,{"$f":"D1119*L1119","v":64974},{"$f":"J1119*D1119+L1119*D1119","v":75978}]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,43400,277.52,97132,140532,182,63700,322.39999999999998,112839.99999999999,176540]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",-150,124,-18600,92.52,-13878,-32478,182,-27300,160,-24000,-51300]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",250,124,31000,92.52,23130,54130,182,45500,160,40000,85500]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,80500,16433,377959,458459,4585,105455,21362.9,491346.7,596801.69999999995]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-24,500,-12000,109.68,-2632.32,-14632.32,655,-15720,142.58000000000001,-3421.92,-19141.919999999998]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",-25,500,-12500,109.68,-2742,-15242,655,-16375,142.58000000000001,-3564.5000000000005,-19939.5]
["2.1.5","Держатель с защелкой и дюбелем d=20 мм","шт.",500,10,5000,24.4,{"$f":"D1126*G1126","v":12200},17200,{"$f":"E1126*$O$1","v":13.100000000000001},6550.0000000000009,{"$f":"G1126*$P$1","v":31.72},15860,{"$f":"K1126+M1126","v":22410}]
["2.1.6","Коробка распаечная 80х80х40мм IP44 серая","шт.",21,200,4200,116.42,{"$f":"D1127*G1127","v":2444.8200000000002},6644.82,{"$f":"E1127*$O$1","v":262},5502,{"$f":"G1127*$P$1","v":151.346},3178.2660000000001,{"$f":"K1127+M1127","v":8680.2659999999996}]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G1128*D1128","v":1324.8},1324.8,0,null,14.35,1722,{"$f":"J1128*D1128+L1128*D1128","v":1722}]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,{"$f":"D1129*E1129","v":2300},94.08,{"$f":"G1129*D1129","v":4327.68},6627.68,65.5,{"$f":"D1129*J1129","v":3013},122.3,5625.8,8638.7999999999993]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,{"$f":"D1130*J1130","v":1506.5},127.4,2930.2000000000003,4436.7000000000007]
["2.1.10","Дюбель-гвоздь","шт.",-396,25,-9900,12,-4752,-14652,32.75,{"$f":"D1131*J1131","v":-12969},15.6,-6177.5999999999995,-19146.599999999999]
["2.1.10","Дюбель-гвоздь","шт.",272,25,6800,12,3264,10064,32.75,{"$f":"D1132*J1132","v":8908},15.6,4243.2,13151.2]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D1133*E1133","v":0},12480,{"$f":"G1133*D1133","v":12480},{"$f":"F1133+H1133","v":12480},0,null,16224,16224,16224]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D1134*G1134,2)","v":0},40800,53448,{"$f":"D1134*J1134","v":53448},0,null,53448]
["2.1.13","Труба D=20 гибкая гофрированная не распространяющая горение","м",250,35,{"$f":"D1135*E1135","v":8750},21.6,{"$f":"D1135*G1135","v":5400},{"$f":"F1135+H1135","v":14150},{"$f":"E1135*$O$1","v":45.85},{"$f":"D1135*J1135","v":11462.5},{"$f":"G1135*$P$1","v":28.080000000000002},{"$f":"D1135*L1135","v":7020.0000000000009},{"$f":"K1135+M1135","v":18482.5}]
[3,"Объекты транспортного хозяйства и связи"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F1139+F1172+F1209+F1247","v":16353307.729999999},null,{"$f":"H1139+H1172+H1209+H1247","v":23885063.278000001},{"$f":"I1139+I1172+I1209+I1247","v":40238371.008000001},null,{"$f":"K1139+K1172+K1209+K1247","v":21054861.787199996},null,{"$f":"M1139+M1172+M1209+M1247","v":32727507.2764},{"$f":"N1139+N1172+N1209+N1247","v":53782369.063600011}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F1140+F1173+F1210+F1248","v":-17780172.949999999},null,{"$f":"H1140+H1173+H1210+H1248","v":-24833426.869999997},{"$f":"I1140+I1173+I1210+I1248","v":-42613599.82},null,{"$f":"K1140+K1173+K1210+K1248","v":-22962705.7896},null,{"$f":"M1140+M1173+M1210+M1248","v":-34540790.085600004},{"$f":"N1140+N1173+N1210+N1248","v":-57503495.875199996}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F1143+F1145+F1147+F1149+F1152+F1156+F1160+F1163+F1165+F1167+F1168+F1169+F1170+F1171+F1154+F1158","v":2902865.2399999998},null,{"$f":"H1143+H1145+H1147+H1149+H1152+H1156+H1160+H1163+H1165+H1167+H1168+H1169+H1170+H1171+H1154+H1158","v":4779230.4479999999},{"$f":"I1143+I1145+I1147+I1149+I1152+I1156+I1160+I1163+I1165+I1167+I1168+I1169+I1170+I1171+I1154+I1158","v":7682095.6879999992},null,{"$f":"K1143+K1145+K1147+K1149+K1152+K1156+K1160+K1163+K1165+K1167+K1168+K1169+K1170+K1171+K1154+K1158","v":3725246.0866},null,{"$f":"M1143+M1145+M1147+M1149+M1152+M1156+M1160+M1163+M1165+M1167+M1168+M1169+M1170+M1171+M1154+M1158","v":6467360.0715999985},{"$f":"N1143+N1145+N1147+N1149+N1152+N1156+N1160+N1163+N1165+N1167+N1168+N1169+N1170+N1171+N1154+N1158","v":10192606.158199998}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F1142+F1144+F1146+F1148+F1151+F1155+F1159+F1162+F1164+F1166-F1170-F1169-F1168","v":-3086900.08},null,{"$f":"H1142+H1144+H1146+H1148+H1151+H1155+H1159+H1162+H1164+H1166-H1170-H1169-H1168","v":-4766621.9099999992},{"$f":"I1142+I1144+I1146+I1148+I1151+I1155+I1159+I1162+I1164+I1166-I1170-I1169-I1168","v":-7853521.9899999993},null,{"$f":"K1142+K1144+K1146+K1148+K1151+K1155+K1159+K1162+K1164+K1166-K1170-K1169-K1168","v":-3965572.8587999996},null,{"$f":"M1142+M1144+M1146+M1148+M1151+M1155+M1159+M1162+M1164+M1166-M1170-M1169-M1168+M1153+M1157","v":-6456905.0985999992},{"$f":"N1142+N1144+N1146+N1148+N1151+N1155+N1159+N1162+N1164+N1166-N1170-N1169-N1168+N1153+N1157","v":-10422477.9574}]
["3.1.1.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1144*1.47","v":-88.170599999999993},1050,{"$f":"ROUND(E1142*D1142,2)","v":-92579.13},null,null,{"$f":"F1142+H1142","v":-92579.13},1590,{"$f":"D1142*J1142","v":-140191.25399999999},0,null,{"$f":"J1142*D1142+L1142*D1142","v":-140191.25399999999}]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1145*1.47","v":84.186900000000009},1050,{"$f":"ROUND(E1143*D1143,2)","v":88396.25},null,null,{"$f":"F1143+H1143","v":88396.25},1590,133857.171,0,null,133857.171]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",-59.98,14940,{"$f":"ROUND(E1144*D1144,2)","v":-896101.2},null,null,{"$f":"F1144+H1144","v":-896101.2},19422,-1164931.5599999998,0,null,-1164931.5599999998]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",57.27,14940,{"$f":"ROUND(E1145*D1145,2)","v":855613.8},null,null,{"$f":"F1145+H1145","v":855613.8},19422,1112297.9400000002,0,null,1112297.9400000002]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-112.87,1850,{"$f":"ROUND(E1146*D1146,2)","v":-208809.5},null,null,{"$f":"F1146+H1146","v":-208809.5},2405,-271452.35000000003,0,null,-271452.35000000003]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",90.69,1850,{"$f":"ROUND(E1147*D1147,2)","v":167776.5},null,null,{"$f":"F1147+H1147","v":167776.5},2405,218109.44999999998,0,null,218109.44999999998]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1146*1.6-D1146","v":-67.722000000000008},1050,-71108.100000000006,null,null,-71108.100000000006,1590,-107677.98000000001,0,null,-107677.98000000001]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1147*0.6","v":54.413999999999994},1050,{"$f":"ROUND(E1149*D1149,2)","v":57134.7},null,null,{"$f":"F1149+H1149","v":57134.7},1590,86518.26,0,null,86518.26]
["3.1.1.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",-103,2319.84,{"$f":"ROUND(E1151*D1151,2)","v":-238943.52},5299.2,{"$f":"D1151*G1151","v":-545817.59999999998},{"$f":"F1151+H1151","v":-784761.12},2513.16,{"$f":"D1151*J1151","v":-258855.47999999998},6681,{"$f":"D1151*L1151","v":-688143},{"$f":"J1151*D1151+L1151*D1151","v":-946998.48}]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",98.4,2319.84,{"$f":"ROUND(E1152*D1152,2)","v":228272.26},5299.2,{"$f":"D1152*G1152","v":521441.28000000003},{"$f":"F1152+H1152","v":749713.54},2513.16,{"$f":"D1152*J1152","v":247294.94399999999},6681,657410.4,904705.34400000004]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"-129.78-D1151","v":-26.78},null,null,null,null,null,0,null,6681,-178917.18000000002,-178917.18000000002]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"D1152*1.26-D1152","v":25.584000000000003},null,null,null,null,null,0,null,6681,170926.70400000003,170926.70400000003]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-60,2154.2399999999998,{"$f":"ROUND(E1155*D1155,2)","v":-129254.39999999999},2931.6,{"$f":"D1155*G1155","v":-175896},-305150.40000000002,2333.7600000000002,{"$f":"D1155*J1155","v":-140025.60000000001},2161.5,-129690,-269715.59999999998]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",61.38,2154.2399999999998,{"$f":"ROUND(E1156*D1156,2)","v":132227.25},2931.6,{"$f":"D1156*G1156","v":179941.60800000001},{"$f":"F1156+H1156","v":312168.85800000001},2333.7600000000002,{"$f":"D1156*J1156","v":143246.18880000003},2161.5,132672.87,275919.0588]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения)","м3",{"$f":"D1155*0.2","v":-12},null,null,null,null,null,0,null,2161.5,-25938,-25938]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения)","м3",{"$f":"D1156*0.2","v":12.276000000000002},null,null,null,null,null,0,null,2161.5,26534.574000000004,26534.574000000004]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",-82.49,44,{"$f":"ROUND(E1159*D1159,2)","v":-3629.56},450,{"$f":"ROUND(G1159*D1159,2)","v":-37120.5},-40750.06,46.8,{"$f":"D1159*J1159","v":-3860.5319999999997},450,-37120.5,-40981.031999999999]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",83.24,44,{"$f":"ROUND(E1160*D1160,2)","v":3662.56},450,{"$f":"ROUND(G1160*D1160,2)","v":37458},{"$f":"F1160+H1160","v":41120.559999999998},46.8,{"$f":"D1160*J1160","v":3895.6319999999996},450,37458,41353.631999999998]
["3.1.1.3","Верхнее строение пути №1"]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",-82.49,1903,{"$f":"ROUND(E1162*D1162,2)","v":-156978.47},43469,{"$f":"G1162*D1162","v":-3585757.8099999996},{"$f":"F1162+H1162","v":-3742736.28},2475.7199999999998,{"$f":"D1162*J1162","v":-204222.14279999997},60348.14,{"$f":"D1162*L1162","v":-4978118.0685999999},{"$f":"J1162*D1162+L1162*D1162","v":-5182340.2113999994}]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",83.24,1903,{"$f":"ROUND(E1163*D1163,2)","v":158405.72},43469,{"$f":"G1163*D1163","v":3618359.5599999996},{"$f":"F1163+H1163","v":3776765.28},2475.7199999999998,206078.93279999998,60348.14,{"$f":"D1163*L1163","v":5023379.1735999994},5229458.106399999]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-82.49,5040,-415749.6,null,null,-415749.6,6552,-540474.48,0,null,-540474.48]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",83.24,5040,{"$f":"ROUND(E1165*D1165,2)","v":419529.6},null,null,{"$f":"F1165+H1165","v":419529.6},6552,545388.48,0,null,545388.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-82.49,5040,-415749.6,null,null,-415749.6,6552,-540474.48,0,null,-540474.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1167*D1167,2)","v":219088.8},null,null,{"$f":"F1167+H1167","v":219088.8},6552,284815.44,0,null,284815.44]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,96000,135000,{"$f":"D1168*G1168","v":135000},231000,124845,124845,49408.35,{"$f":"D1168*L1168","v":49408.35},174253.35]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E1169*D1169","v":85952},130,{"$f":"G1169*D1169","v":8840},94792,1664,113152,150,{"$f":"D1169*L1169","v":10200},123352]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D1170*E1170","v":276045},1686,{"$f":"G1170*D1170","v":278190},554235,2154,355410,2178,{"$f":"D1170*L1170","v":359370},714780]
["3.1.1.3.7","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",22.77,5040,{"$f":"D1171*E1171","v":114760.8},0,{"$f":"G1171*D1171","v":0},{"$f":"F1171+H1171","v":114760.8},{"$f":"E1171*O1","v":6602.4000000000005},150336.64800000002,0,{"$f":"D1171*L1171","v":0},150336.64800000002]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1176+F1178+F1180+F1182+F1185+F1189+F1193+F1196+F1198+F1200+F1202+F1203+F1205+F1207+F1187+F1191+F1208","v":3949653.6999999993},null,{"$f":"H1176+H1178+H1180+H1182+H1185+H1189+H1193+H1196+H1198+H1200+H1202+H1203+H1205+H1207+H1187+H1191+H1208","v":4876721.37},{"$f":"I1176+I1178+I1180+I1182+I1185+I1189+I1193+I1196+I1198+I1200+I1202+I1203+I1205+I1207+I1187+I1191+I1208","v":8826375.0700000003},null,{"$f":"K1176+K1178+K1180+K1182+K1185+K1189+K1193+K1196+K1198+K1200+K1202+K1203+K1205+K1207+K1187+K1191+K1208","v":5102521.1355999997},null,{"$f":"M1176+M1178+M1180+M1182+M1185+M1189+M1193+M1196+M1198+M1200+M1202+M1203+M1205+M1207+M1187+M1191+M1208","v":6587146.2234000005},{"$f":"N1176+N1178+N1180+N1182+N1185+N1189+N1193+N1196+N1198+N1200+N1202+N1203+N1205+N1207+N1187+N1191+N1208","v":11689667.358999999}]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1175+F1177+F1179+F1181+F1184+F1188+F1192+F1195+F1197+F1199+F1201+F1204+F1206-F1203","v":-4462483.5},null,{"$f":"H1175+H1177+H1179+H1181+H1184+H1188+H1192+H1195+H1197+H1199+H1201+H1204+H1206-H1203","v":-6224795.71},{"$f":"I1175+I1177+I1179+I1181+I1184+I1188+I1192+I1195+I1197+I1199+I1201+I1204+I1206-I1203","v":-10687279.209999999},null,{"$f":"K1175+K1177+K1179+K1181+K1184+K1188+K1192+K1195+K1197+K1199+K1201+K1204+K1206-K1203","v":-5741786.4299999997},null,{"$f":"M1175+M1177+M1179+M1181+M1184+M1188+M1192+M1195+M1197+M1199+M1201+M1204+M1206-M1203+M1186+M1190","v":-8487014.6270000003},{"$f":"N1175+N1177+N1179+N1181+N1184+N1188+N1192+N1195+N1197+N1199+N1201+N1204+N1206-N1203+N1186+N1190","v":-14228801.056999998}]
["3.1.2.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,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(E1175*D1175,2)","v":-94437},null,null,{"$f":"F1175+H1175","v":-94437},1590,{"$f":"D1175*J1175","v":-143004.60000000003},0,null,{"$f":"J1175*D1175+L1175*D1175","v":-143004.60000000003}]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1180*1.6-D1180","v":83.460000000000008},1050,{"$f":"ROUND(E1176*D1176,2)","v":87633},null,null,{"$f":"F1176+H1176","v":87633},1590,132701.40000000002,0,null,132701.40000000002]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",-101.08,14940,{"$f":"ROUND(E1177*D1177,2)","v":-1510135.2},null,null,{"$f":"F1177+H1177","v":-1510135.2},19422,-1963175.76,0,null,-1963175.76]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",96.88,14940,{"$f":"ROUND(E1178*D1178,2)","v":1447387.2},null,null,{"$f":"F1178+H1178","v":1447387.2},19422,1881603.3599999999,0,null,1881603.3599999999]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-149.9,1850,{"$f":"ROUND(E1179*D1179,2)","v":-277315},null,null,{"$f":"F1179+H1179","v":-277315},2405,-360509.5,0,null,-360509.5]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",139.1,1850,{"$f":"ROUND(E1180*D1180,2)","v":257335},null,null,{"$f":"F1180+H1180","v":257335},2405,334535.5,0,null,334535.5]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1177*1.47","v":-148.58760000000001},1050,-156016.98000000001,null,null,{"$f":"F1181+H1181","v":-156016.98000000001},1590,-236254.28400000001,0,null,-236254.28400000001]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1178*1.47","v":142.4136},1050,{"$f":"ROUND(E1182*D1182,2)","v":149534.28},null,null,{"$f":"F1182+H1182","v":149534.28},1590,226437.62400000001,0,null,226437.62400000001]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-140.6,2319.84,{"$f":"ROUND(E1184*D1184,2)","v":-326169.5},5299.2,{"$f":"ROUND(G1184*D1184,2)","v":-745067.52000000002},{"$f":"F1184+H1184","v":-1071237.02},2513.16,{"$f":"D1184*J1184","v":-353350.29599999997},6681,{"$f":"D1184*L1184","v":-939348.6},{"$f":"J1184*D1184+L1184*D1184","v":-1292698.8959999999}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",98.04,2319.84,{"$f":"ROUND(E1185*D1185,2)","v":227437.11},5299.2,{"$f":"ROUND(G1185*D1185,2)","v":519533.57},{"$f":"F1185+H1185","v":746970.67999999993},2513.16,{"$f":"D1185*J1185","v":246390.2064},6681,655005.24,901395.44640000002]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с К 1, 26 уплотнения)","м3",-36.520000000000003,null,null,null,null,null,0,null,6681,-243990.12000000002,-243990.12000000002]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с К 1, 26 уплотнения)","м3",{"$f":"D1185*0.26","v":25.490400000000001},null,null,null,null,null,0,null,6681,170301.36240000001,170301.36240000001]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-78.900000000000006,2154.2399999999998,{"$f":"ROUND(E1188*D1188,2)","v":-169969.54},2931.6,{"$f":"ROUND(G1188*D1188,2)","v":-231303.24},-401272.78,2333.7600000000002,{"$f":"D1188*J1188","v":-184133.66400000002},2161.5,-170542.35,-354676.01400000002]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",61.22,2154.2399999999998,{"$f":"ROUND(E1189*D1189,2)","v":131882.57},2931.6,{"$f":"ROUND(G1189*D1189,2)","v":179472.55},{"$f":"F1189+H1189","v":311355.12},2333.7600000000002,{"$f":"D1189*J1189","v":142872.78720000002},2161.5,132327.03,275199.81720000005]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения )","м3",-15.78,null,null,null,null,null,0,null,2161.5,-34108.47,-34108.47]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения )","м3",{"$f":"D1189*0.2","v":12.244},null,null,null,null,null,0,null,2161.5,26465.405999999999,26465.405999999999]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",-110,44,{"$f":"ROUND(E1192*D1192,2)","v":-4840},450,{"$f":"ROUND(G1192*D1192,2)","v":-49500},{"$f":"F1192+H1192","v":-54340},46.8,{"$f":"D1192*J1192","v":-5148},445,-48950,-54098]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110.25,44,{"$f":"ROUND(E1193*D1193,2)","v":4851},450,{"$f":"ROUND(G1193*D1193,2)","v":49612.5},{"$f":"F1193+H1193","v":54463.5},46.8,{"$f":"D1193*J1193","v":5159.7},445,49061.25,54220.95]
["3.1.2.3","Верхнее строение пути №2"]
["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",-109.55,1904.4,{"$f":"ROUND(E1195*D1195,2)","v":-208627.02},43469,{"$f":"D1195*G1195","v":-4762028.95},{"$f":"F1195+H1195","v":-4970655.97},2475.7199999999998,{"$f":"D1195*J1195","v":-271215.12599999999},60348.14,{"$f":"D1195*L1195","v":-6611138.7369999997},{"$f":"J1195*D1195+L1195*D1195","v":-6882353.8629999999}]
["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",82.75,1904.4,{"$f":"ROUND(E1196*D1196,2)","v":157589.1},43469,{"$f":"D1196*G1196","v":3597059.75},{"$f":"F1196+H1196","v":3754648.85},2475.7199999999998,204865.83,60348.14,{"$f":"D1196*L1196","v":4993808.585},5198674.415]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",-152,977.23199999999997,-148539.26,85,{"$f":"G1197*D1197","v":-12920},-161459.26,1254,-190608,115,{"$f":"D1197*L1197","v":-17480},-208088]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",148,977.23199999999997,{"$f":"ROUND(E1198*D1198,2)","v":144630.34},85,{"$f":"G1198*D1198","v":12580},{"$f":"F1198+H1198","v":157210.34},1254,185592,115,{"$f":"D1198*L1198","v":17020},202612]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-109.55,5040,-552132,null,null,-552132,6552,-717771.6,0,null,-717771.6]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.75,5040,{"$f":"ROUND(E1200*D1200,2)","v":417060},null,null,{"$f":"F1200+H1200","v":417060},6552,542178,0,null,542178]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-109.55,5040,-552132,null,null,-552132,6552,-717771.6,0,null,-717771.6]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1202*D1202,2)","v":219088.8},null,null,{"$f":"F1202+H1202","v":219088.8},6552,284815.44,0,null,284815.44]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,96000,135000,{"$f":"ROUND(G1203*D1203,2)","v":135000},231000,124800,124800,49408.35,{"$f":"D1203*L1203","v":49408.35},174208.35]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"-(36+34)","v":-70},1263.5999999999999,-88452,130,{"$f":"G1204*D1204","v":-9100},-97552,1664,-116480,150,-10500,-126980]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",90,1263.5999999999999,{"$f":"ROUND(E1205*D1205,2)","v":113724},130,{"$f":"G1205*D1205","v":11700},{"$f":"F1205+H1205","v":125424},1664,149760,150,13500,163260]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"-(86+80)","v":-166},1673,-277718,1686,{"$f":"G1206*D1206","v":-279876},-557594,2154,-357564,2178,-361548,-719112]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",220.5,1673,{"$f":"ROUND(E1207*D1207,2)","v":368896.5},1686,{"$f":"G1207*D1207","v":371763},{"$f":"F1207+H1207","v":740659.5},2154,474957,2178,480249,955206]
["3.1.1.3.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",25.12,5040,{"$f":"ROUND(E1208*D1208,2)","v":126604.8},0,{"$f":"G1208*D1208","v":0},{"$f":"F1208+H1208","v":126604.8},{"$f":"E1208*O1","v":6602.4000000000005},165852.28800000003,0,0,165852.28800000003]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1213+F1215+F1217+F1220+F1222+F1224+F1228+F1232+F1235+F1237+F1239+F1240+F1242+F1243+F1245+F1230+F1226+F1246","v":6238853.1200000001},null,{"$f":"H1213+H1215+H1217+H1220+H1222+H1224+H1228+H1232+H1235+H1237+H1239+H1240+H1242+H1243+H1245+H1230+H1226+H1246","v":8696730.5},{"$f":"I1213+I1215+I1217+I1220+I1222+I1224+I1228+I1232+I1235+I1237+I1239+I1240+I1242+I1243+I1245+I1230+I1226+I1246","v":14935583.620000001},null,{"$f":"K1213+K1215+K1217+K1220+K1222+K1224+K1228+K1232+K1235+K1237+K1239+K1240+K1242+K1243+K1245+K1230+K1226+K1246","v":8037363.5247999988},null,{"$f":"M1213+M1215+M1217+M1220+M1222+M1224+M1228+M1232+M1235+M1237+M1239+M1240+M1242+M1243+M1245+M1230+M1226+M1246","v":11967876.785},{"$f":"N1213+N1215+N1217+N1220+N1222+N1224+N1228+N1232+N1235+N1237+N1239+N1240+N1242+N1243+N1245+N1230+N1226+N1246","v":20005240.309800006}]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1212+F1214+F1216+F1219+F1221+F1223+F1227+F1231+F1234+F1236+F1238+F1241+F1244-F1243-F1240","v":-6408799.4900000002},null,{"$f":"H1212+H1214+H1216+H1219+H1221+H1223+H1227+H1231+H1234+H1236+H1238+H1241+H1244-H1243-H1240","v":-8247760.8700000001},{"$f":"I1212+I1214+I1216+I1219+I1221+I1223+I1227+I1231+I1234+I1236+I1238+I1241+I1244-I1243-I1240","v":-14656560.360000001},null,{"$f":"K1212+K1214+K1216+K1219+K1221+K1223+K1227+K1231+K1234+K1236+K1238+K1241+K1244-K1243-K1240","v":-8338657.3969999999},null,{"$f":"M1212+M1214+M1216+M1219+M1221+M1223+M1227+M1231+M1234+M1236+M1238+M1241+M1244-M1243-M1240+M1225+M1229","v":-11795036.26},{"$f":"N1212+N1214+N1216+N1219+N1221+N1223+N1227+N1231+N1234+N1236+N1238+N1241+N1244-N1243-N1240+N1225+N1229","v":-20133693.656999998}]
["3.1.3.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",-128.28,1050,{"$f":"ROUND(E1212*D1212,2)","v":-134694},null,null,{"$f":"F1212+H1212","v":-134694},1590,{"$f":"D1212*J1212","v":-203965.2},0,null,{"$f":"J1212*D1212+L1212*D1212","v":-203965.2}]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1217*1.6-D1217","v":133.05000000000001},1050,{"$f":"ROUND(E1213*D1213,2)","v":139702.5},null,null,{"$f":"F1213+H1213","v":139702.5},1590,211549.50000000003,0,null,211549.50000000003]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",-172.01,14940,{"$f":"ROUND(E1214*D1214,2)","v":-2569829.4},null,null,{"$f":"F1214+H1214","v":-2569829.4},19422,-3340778.2199999997,0,null,-3340778.2199999997]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",164.5,14940,{"$f":"ROUND(E1215*D1215,2)","v":2457630},null,null,{"$f":"F1215+H1215","v":2457630},19422,3194919,0,null,3194919]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-213.8,1850,{"$f":"ROUND(E1216*D1216,2)","v":-395530},null,null,{"$f":"F1216+H1216","v":-395530},2405,-514189,0,null,-514189]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",221.75,1850,{"$f":"ROUND(E1217*D1217,2)","v":410237.5},null,null,{"$f":"F1217+H1217","v":410237.5},2405,533308.75,0,null,533308.75]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-195,2319.6,{"$f":"ROUND(E1219*D1219,2)","v":-452322},5299.2,{"$f":"ROUND(G1219*D1219,2)","v":-1033344},{"$f":"F1219+H1219","v":-1485666},2513,{"$f":"D1219*J1219","v":-490035},6681,{"$f":"D1219*L1219","v":-1302795},{"$f":"J1219*D1219+L1219*D1219","v":-1792830}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",158.35,2319.6,367308.66,5299.2,839128.32,1206436.98,2513,397933.55,6681,1057936.3499999999,1455869.9]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,2154,243402,2931.6,331270.8,574672.80000000005,2333.7600000000002,263714.88,2161.5,244249.5,507964.38]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",99.68,2154,214710.72,2931.6,292221.89,506932.61,2333.7600000000002,232629.19680000003,2161.5,215458.32,448087.51680000004]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",-156.38999999999999,36,-5630.04,201.6,-31528.22,-37158.26,46.8,-7319.0519999999988,264,-41286.959999999999,-48606.011999999995]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.65,36,5639.4,201.6,31580.639999999999,37220.04,46.8,7331.22,264,41355.599999999999,48686.82]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К 1,2 уплотнения)","м3",-22.6,null,null,null,null,null,0,null,2161.5,-48849.9,-48849.9]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К 1,2 уплотнения)","м3",{"$f":"D1222*0.2","v":19.936000000000003},null,null,null,null,null,0,null,2161.5,43091.664000000004,43091.664000000004]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",-156.38999999999999,44,{"$f":"ROUND(E1227*D1227,2)","v":-6881.16},180,{"$f":"ROUND(G1227*D1227,2)","v":-28150.2},{"$f":"F1227+H1227","v":-35031.360000000001},46.8,{"$f":"D1227*J1227","v":-7319.0519999999988},180,-28150.199999999997,-35469.251999999993]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.65,44,{"$f":"ROUND(E1228*D1228,2)","v":6892.6},180,{"$f":"ROUND(G1228*D1228,2)","v":28197},35089.599999999999,46.8,{"$f":"D1228*J1228","v":7331.22},180,28197,35528.22]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",-50.7,null,null,null,null,0,0,null,6681,-338726.7,-338726.7]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"D1220*0.26","v":41.170999999999999},null,null,null,null,0,0,null,6681,275063.451,275063.451]
["3.1.3.1.5","Вывоз и утилизация с К разрыхления 1,47","м3",-252.85470000000001,1050,{"$f":"ROUND(E1231*D1231,2)","v":-265497.44},null,null,-265497.44,1490,{"$f":"D1231*J1231","v":-376753.50300000003},0,null,-376753.50300000003]
["3.1.3.1.5","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1215*1.47","v":241.815},1050,{"$f":"ROUND(E1232*D1232,2)","v":253905.75},null,null,253905.75,1490,{"$f":"D1232*J1232","v":360304.35},0,null,360304.35]
["3.1.3.2","Верхнее строение пути №3",null,null,null,null,null,null,null,0,null,0]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-156.25,1903,{"$f":"ROUND(E1234*D1234,2)","v":-297343.75},43469,{"$f":"G1234*D1234","v":-6792031.25},{"$f":"F1234+H1234","v":-7089375},2475.7199999999998,{"$f":"D1234*J1234","v":-386831.24999999994},60860,{"$f":"D1234*L1234","v":-9509375},{"$f":"J1234*D1234+L1234*D1234","v":-9896206.25}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.65,1903,{"$f":"ROUND(E1235*D1235,2)","v":298104.95},43469,{"$f":"G1235*D1235","v":6809418.8500000006},{"$f":"F1235+H1235","v":7107523.8000000007},2475.7199999999998,387821.538,60860,{"$f":"D1235*L1235","v":9533719},9921540.5380000006]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.25,5040,{"$f":"ROUND(E1236*D1236,2)","v":-787500},null,null,{"$f":"F1236+H1236","v":-787500},6552,-1023750,0,null,-1023750]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.65,5040,{"$f":"ROUND(E1237*D1237,2)","v":789516},null,null,{"$f":"F1237+H1237","v":789516},6552,1026370.8,0,null,1026370.8]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",-172,977.23199999999997,-168083.9,85,{"$f":"G1238*D1238","v":-14620},-182703.9,1254,-215688,115,{"$f":"D1238*L1238","v":-19780},-235468]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",192,977.23199999999997,{"$f":"ROUND(E1239*D1239,2)","v":187628.54},85,{"$f":"G1239*D1239","v":16320},{"$f":"F1239+H1239","v":203948.54},1254,240768,115,{"$f":"D1239*L1239","v":22080},262848]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1240*D1240,2)","v":96000},135000,{"$f":"G1240*D1240","v":135000},{"$f":"F1240+H1240","v":231000},124800,124800,49408,{"$f":"D1240*L1240","v":49408},174208]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.25,5040,-787500,null,null,-787500,6552,-1023750,0,null,-1023750]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1242*D1242,2)","v":219088.8},null,null,{"$f":"F1242+H1242","v":219088.8},6552,284815.44,0,null,284815.44]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1263.5999999999999,161740.79999999999,130,{"$f":"G1243*D1243","v":16640},178380.79999999999,1664,212992,150,{"$f":"D1243*L1243","v":19200},232192]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",-313,1673,-523649,1686,{"$f":"G1244*D1244","v":-527718},-1051367,2154,-674202,2178,{"$f":"D1244*L1244","v":-681714},-1355916]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313.3,1673,{"$f":"ROUND(E1245*D1245,2)","v":524150.9},1686,{"$f":"G1245*D1245","v":528223.80000000005},{"$f":"F1245+H1245","v":1052374.7000000002},2154,674848.20000000007,2178,{"$f":"D1245*L1245","v":682367.4},1357215.6]
["3.1.3.2.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",21.15,5040,{"$f":"ROUND(E1246*D1246,2)","v":106596},0,{"$f":"G1246*D1246","v":0},{"$f":"F1246+H1246","v":106596},{"$f":"E1246*O1","v":6602.4000000000005},139640.76,0,{"$f":"D1246*L1246","v":0},139640.76]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1251+F1253+F1255+F1256+F1257+F1259+F1262+F1264+F1266+F1269+F1271+F1273+F1275+F1277+F1279+F1281+F1282","v":3261935.6699999995},null,{"$f":"H1251+H1253+H1255+H1256+H1257+H1259+H1262+H1264+H1266+H1269+H1271+H1273+H1275+H1277+H1279+H1281+H1282","v":5532380.96},{"$f":"I1251+I1253+I1255+I1256+I1257+I1259+I1262+I1264+I1266+I1269+I1271+I1273+I1275+I1277+I1279+I1281+I1282","v":8794316.6300000008},null,{"$f":"K1251+K1253+K1255+K1256+K1257+K1259+K1262+K1264+K1266+K1269+K1271+K1273+K1275+K1277+K1279+K1281+K1282","v":4189731.0401999997},null,{"$f":"M1251+M1253+M1255+M1256+M1257+M1259+M1262+M1264+M1266+M1269+M1271+M1273+M1275+M1277+M1279+M1281+M1282","v":7705124.1963999998},{"$f":"N1251+N1253+N1255+N1256+N1257+N1259+N1262+N1264+N1266+N1269+N1271+N1273+N1275+N1277+N1279+N1281+N1282","v":11894855.236600002}]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1250+F1252+F1254+F1258+F1261+F1263+F1265+F1268+F1270+F1272+F1278+F1280-F1257-F1256","v":-3821989.8800000004},null,{"$f":"H1250+H1252+H1254+H1258+H1261+H1263+H1265+H1268+H1270+H1272+H1278+H1280-H1257-H1256","v":-5594248.3799999999},{"$f":"I1250+I1252+I1254+I1258+I1261+I1263+I1265+I1268+I1270+I1272+I1278+I1280-I1257-I1256","v":-9416238.2599999998},null,{"$f":"K1250+K1252+K1254+K1258+K1261+K1263+K1265+K1268+K1270+K1272+K1278+K1280-K1257-K1256","v":-4916689.1037999997},null,{"$f":"M1250+M1252+M1254+M1258+M1261+M1263+M1265+M1268+M1270+M1272+M1278+M1280-M1257-M1256+M1274+M1276","v":-7801834.1000000006},{"$f":"N1250+N1252+N1254+N1258+N1261+N1263+N1265+N1268+N1270+N1272+N1278+N1280-N1257-N1256+N1274+N1276","v":-12718523.203800002}]
["3.1.4.2","Верхнее строение пути №4",null,null,null,null,null,null,null,0,null,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",-97.34,1903,{"$f":"ROUND(E1250*D1250,2)","v":-185238.02},43469,{"$f":"G1250*D1250","v":-4231272.46},{"$f":"F1250+H1250","v":-4416510.4799999995},2475.7199999999998,{"$f":"D1250*J1250","v":-240986.58479999998},62297,{"$f":"D1250*L1250","v":-6063989.9800000004},{"$f":"J1250*D1250+L1250*D1250","v":-6304976.5648000007}]
["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",98.01,1903,{"$f":"ROUND(E1251*D1251,2)","v":186513.03},43469,{"$f":"G1251*D1251","v":4260396.6900000004},{"$f":"F1251+H1251","v":4446909.7200000007},2475.7199999999998,242645.31719999999,62297,{"$f":"D1251*L1251","v":6105728.9700000007},6348374.2872000011]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.34,5040,{"$f":"ROUND(E1252*D1252,2)","v":-490593.6},null,null,-490593.6,6552,-637771.68000000005,0,null,-637771.68000000005]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",98.01,5040,{"$f":"ROUND(E1253*D1253,2)","v":493970.4},null,null,{"$f":"F1253+H1253","v":493970.4},6552,642161.52,0,null,642161.52]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.34,5040,-490593.6,null,null,-490593.6,6552,-637771.68000000005,0,null,-637771.68000000005]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1255*D1255,2)","v":219088.8},null,null,{"$f":"F1255+H1255","v":219088.8},6552,284815.44,0,null,284815.44]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1256*D1256,2)","v":96000},135000,{"$f":"ROUND(G1256*D1256,2)","v":135000},231000,124800,124800,49408,{"$f":"D1256*L1256","v":49408},174208]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1263.5999999999999,{"$f":"ROUND(E1257*D1257,2)","v":101088},130,{"$f":"G1257*D1257","v":10400},111488,1664,133120,150,{"$f":"D1257*L1257","v":12000},145120]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",-195,1673,-326235,1686,{"$f":"G1258*D1258","v":-328770},-655005,2154,-420030,2178,{"$f":"D1258*L1258","v":-424710},-844740]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",196.02,1673,{"$f":"ROUND(E1259*D1259,2)","v":327941.46000000002},1686,{"$f":"G1259*D1259","v":330489.72000000003},{"$f":"F1259+H1259","v":658431.18000000005},2154,422227.08,2178,{"$f":"D1259*L1259","v":426931.56},849158.64]
["3.1.4.3","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",-121.31910000000001,1050,{"$f":"ROUND(E1261*D1261,2)","v":-127385.06},null,null,{"$f":"F1261+H1261","v":-127385.06},1590,{"$f":"D1261*J1261","v":-192897.36900000001},0,null,{"$f":"J1261*D1261+L1261*D1261","v":-192897.36900000001}]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1264*1.47","v":99.857100000000003},1050,{"$f":"ROUND(E1262*D1262,2)","v":104849.96},null,null,{"$f":"F1262+H1262","v":104849.96},1590,158772.78899999999,0,null,158772.78899999999]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",-82.53,14940,{"$f":"ROUND(E1263*D1263,2)","v":-1232998.2},null,null,{"$f":"F1263+H1263","v":-1232998.2},19422,-1602897.66,0,null,-1602897.66]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",67.930000000000007,14940,{"$f":"ROUND(E1264*D1264,2)","v":1014874.2},null,null,{"$f":"F1264+H1264","v":1014874.2},19422,1319336.4600000002,0,null,1319336.4600000002]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-133.19,1850,{"$f":"ROUND(E1265*D1265,2)","v":-246401.5},null,null,{"$f":"F1265+H1265","v":-246401.5},2405,-320321.95,0,null,-320321.95]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",103.72,1850,{"$f":"ROUND(E1266*D1266,2)","v":191882},null,null,{"$f":"F1266+H1266","v":191882},2405,249446.6,0,null,249446.6]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-122,2319.6,{"$f":"ROUND(E1268*D1268,2)","v":-282991.2},5299.2,{"$f":"ROUND(G1268*D1268,2)","v":-646502.40000000002},-929493.60000000009,2513,{"$f":"D1268*J1268","v":-306586},6681,{"$f":"D1268*L1268","v":-815082},{"$f":"J1268*D1268+L1268*D1268","v":-1121668}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",105.94,2319.6,245738.42,5299.2,561397.25,{"$f":"F1269+H1269","v":807135.67},2513,266227.21999999997,6681,707785.14,974012.36]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,2154,-150780,2931.6,-205212,{"$f":"F1270+H1270","v":-355992},2333.5,-163345,2161.5,-151305,-314650]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",67.3,2154,144964.20000000001,2931.6,197296.68,{"$f":"F1271+H1271","v":342260.88},2333.5,157044.54999999999,2161.5,145468.94999999998,302513.5]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",-97.2,36,-3499.2,201.6,-19595.52,{"$f":"F1272+H1272","v":-23094.720000000001},46.8,-4548.96,264,-25660.799999999999,-30209.759999999998]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",98.01,36,3528.36,201.6,19758.82,{"$f":"F1273+H1273","v":23287.18},46.8,4586.8680000000004,264,25874.640000000003,30461.508000000002]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К 1,2 уплотнения)","м3",-14,null,null,null,null,0,0,null,2161.5,-30261,-30261]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К 1,2 уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,0,0,null,2161.5,30261,30261]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",-31.72,null,null,null,null,0,0,null,6681,-211921.31999999998,-211921.31999999998]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 (К 1,26 уплотнения)","м3",{"$f":"D1269*0.26","v":27.5444},null,null,null,null,0,0,null,6681,184024.13639999999,184024.13639999999]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",-97.2,44,{"$f":"ROUND(E1278*D1278,2)","v":-4276.8},180,{"$f":"ROUND(G1278*D1278,2)","v":-17496},-21772.799999999999,46.8,{"$f":"D1278*J1278","v":-4548.96},180,-17496,-22044.959999999999]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",98.01,44,{"$f":"ROUND(E1279*D1279,2)","v":4312.4399999999996},180,{"$f":"ROUND(G1279*D1279,2)","v":17641.8},21954.239999999998,46.8,{"$f":"D1279*J1279","v":4586.8680000000004},180,17641.8,22228.667999999998]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",-79.914000000000001,1050,{"$f":"ROUND(E1280*D1280,2)","v":-83909.7},null,null,-83909.7,1590,{"$f":"D1280*J1280","v":-127063.26000000001},0,null,-127063.26000000001]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1266*1.6-D1266","v":62.231999999999999},1050,{"$f":"ROUND(E1281*D1281,2)","v":65343.6},null,null,65343.6,1590,{"$f":"D1281*J1281","v":98948.88},0,null,98948.88]
["3.1.4.3.6","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",12.27,5040,{"$f":"ROUND(E1282*D1282,2)","v":61840.800000000003},0,{"$f":"ROUND(G1282*D1282,2)","v":0},61840.800000000003,{"$f":"E1282*O1","v":6602.4000000000005},{"$f":"D1282*J1282","v":81011.448000000004},0,{"$f":"D1282*L1282","v":0},81011.448000000004]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1287+F1289+F1291+F1293+F1295+F1297+F1302+F1298+F1299+F1300+F1303+F1304+F1305","v":2697923.8120660796},null,{"$f":"H1287+H1289+H1291+H1293+H1295+H1297+H1302+H1298+H1299+H1300+H1303+H1304+H1305","v":687921.83508442517},{"$f":"I1287+I1289+I1291+I1293+I1295+I1297+I1302+I1298+I1299+I1300+I1303+I1304+I1305","v":3385845.6471505049},null,{"$f":"K1287+K1289+K1291+K1293+K1295+K1297+K1302+K1298+K1299+K1300+K1303+K1304+K1305","v":3525976.6959000006},null,{"$f":"M1287+M1289+M1291+M1293+M1295+M1297+M1302+M1298+M1299+M1300+M1303+M1304+M1305","v":894297.93819999986},{"$f":"N1287+N1289+N1291+N1293+N1295+N1297+N1302+N1298+N1299+N1300+N1303+N1304+N1305","v":4420274.6341000004}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1286+F1288+F1290+F1292+F1294+F1296+F1301-F1298-F1299-F1300-F1303-F1304","v":-2244621.13},null,{"$f":"H1286+H1288+H1290+H1292+H1294+H1296+H1301-H1298-H1299-H1300-H1303-H1304","v":-786029},{"$f":"I1286+I1288+I1290+I1292+I1294+I1296+I1301-I1298-I1299-I1300-I1303-I1304","v":-3030650.13},null,{"$f":"K1286+K1288+K1290+K1292+K1294+K1296+K1301-K1298-K1299-K1300-K1303-K1304","v":-2944744.0416000006},null,{"$f":"M1286+M1288+M1290+M1292+M1294+M1296+M1301-M1298-M1299-M1300-M1303-M1304","v":-1021837.1271999999},{"$f":"N1286+N1288+N1290+N1292+N1294+N1296+N1301-N1298-N1299-N1300-N1303-N1304","v":-3966581.1688000006},null,"до округления:"]
["4.1.1","Разборка дорожных покрытий","м3",-92.84,5853.2205945713049,{"$f":"D1286*E1286","v":-543413},null,null,{"$f":"H1286+F1286","v":-543413},7609.19,{"$f":"D1286*J1286","v":-706437.19959999993},0,null,{"$f":"J1286*D1286+L1286*D1286","v":-706437.19959999993}]
["4.1.1","Разборка дорожных покрытий","м3",45.38,5853.2205945713049,{"$f":"D1287*E1287","v":265619.15058164584},null,null,{"$f":"H1287+F1287","v":265619.15058164584},7609.19,{"$f":"D1287*J1287","v":345305.04220000003},0,null,{"$f":"J1287*D1287+L1287*D1287","v":345305.04220000003}]
["4.1.2","Демонтаж коллектора","м3",-2.89,93008.650519031144,{"$f":"D1288*E1288","v":-268795},null,null,{"$f":"H1288+F1288","v":-268795},120911.25,{"$f":"D1288*J1288","v":-349433.51250000001},0,null,{"$f":"J1288*D1288+L1288*D1288","v":-349433.51250000001}]
["4.1.2","Демонтаж коллектора","м3",8.19,93008.650519031144,{"$f":"D1289*E1289","v":761740.84775086504},null,null,{"$f":"H1289+F1289","v":761740.84775086504},120911.25,{"$f":"D1289*J1289","v":990263.13749999995},0,null,{"$f":"J1289*D1289+L1289*D1289","v":990263.13749999995}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1292+F1294","v":-236446.56500000003},null,{"$f":"H1292+H1294","v":0},{"$f":"I1292+I1294","v":-236446.56500000003},0,{"$f":"K1292+K1294","v":-320749.10880000005},0,null,{"$f":"N1292+N1294","v":-320749.10880000005}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1293+F1295","v":112085.50213830566},null,{"$f":"H1293+H1295","v":0},{"$f":"I1293+I1295","v":112085.50213830566},0,{"$f":"K1293+K1295","v":152048.41280000002},0,null,{"$f":"N1293+N1295","v":152048.41280000002}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",-95.73,779.43173508826908,{"$f":"D1292*E1292","v":-74615},null,null,{"$f":"H1292+F1292","v":-74615},1013.26,{"$f":"D1292*J1292","v":-96999.37980000001},0,null,{"$f":"J1292*D1292+L1292*D1292","v":-96999.37980000001}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",45.38,779.43173508826908,35370.612138305652,null,null,35370.612138305652,1013.26,45981.738799999999,0,null,45981.738799999999]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1292*1.47","v":-140.72310000000002},1150,-161831.56500000003,null,null,-161831.56500000003,1590,-223749.72900000002,0,null,-223749.72900000002]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1293*1.47","v":66.708600000000004},1150,76714.89,null,null,76714.89,1590,106066.67400000001,0,null,106066.67400000001]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",-164.87,2439.8556438406017,-402259,2124.6315278704433,{"$f":"D1296*G1296","v":-350288},-752547,3171.81,-522936.31469999999,2762.02,{"$f":"D1296*L1296","v":-455374.23739999998},-978310.55209999997]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",169.66,2439.8556438406017,413945.90853399649,2124.6315278704433,{"$f":"D1297*G1297","v":360464.98501849943},774410.89355249587,3171.81,538129.28460000001,2762.02,{"$f":"D1297*L1297","v":468604.31319999998},1006733.5978]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1299+F1300","v":63219.000000000007},null,{"$f":"H1299+H1300","v":0},{"$f":"I1299+I1300","v":63219.000000000007},0,{"$f":"SUM(K1299:K1300)","v":82184.665500000003},0,null,{"$f":"SUM(N1299:N1300)","v":82184.665500000003}]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D1299*E1299","v":17495},null,null,{"$f":"H1299+F1299","v":17495},915.23,{"$f":"D1299*J1299","v":22743.465500000002},0,null,{"$f":"J1299*D1299+L1299*D1299","v":22743.465500000002}]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1299*1.6","v":39.760000000000005},1150,45724.000000000007,null,null,45724.000000000007,1495,59441.200000000004,0,null,59441.200000000004]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",-106.18,3711.2262196270481,-394058,3215.0875871162175,{"$f":"D1301*G1301","v":-341378},-735436,4824.59,-512274.96620000002,4179.6099999999997,{"$f":"D1301*L1301","v":-443790.98979999998},-956065.95600000001]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",72.5,3711.2262196270481,269063.90092296101,3215.0875871162175,{"$f":"D1302*G1302","v":233093.85006592577},502157.75098888681,4824.59,349782.77500000002,4179.6099999999997,{"$f":"D1302*L1302","v":303021.72499999998},652804.5]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,17779,17779,47934,{"$f":"D1303*G1303","v":47934},65713,23112.7,23112.7,62314.2,{"$f":"D1303*L1303","v":62314.2},85426.9]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,18986,46429,{"$f":"D1304*G1304","v":46429},65415,24681.8,24681.8,60357.7,{"$f":"D1304*L1304","v":60357.7},85039.5]
["4.1.9","Резка асфальтового покрытия фрезой","п.м",142.9,4200,600180,null,{"$f":"D1305*G1305","v":0},600180,{"$f":"E1305*O1","v":5502},786235.8,null,{"$f":"D1305*L1305","v":0},786235.8]
["ИТОГО текущий договор, руб. с НДС",null,null,null,null,{"$f":"F4+F109+F130+F135+F251+F271+F299+F386+F407+F413+F444+F456+F509+F766+F826+F893+F914+F1072+F1102+F1110+F1117+F1137+F1284","v":161086315.77349472},null,{"$f":"H4+H109+H130+H135+H251+H271+H299+H386+H407+H413+H444+H456+H509+H766+H826+H893+H914+H1072+H1102+H1110+H1117+H1137+H1284","v":192728328.31571871},{"$f":"I4+I109+I130+I135+I251+I271+I299+I386+I407+I413+I444+I456+I509+I766+I826+I893+I914+I1072+I1102+I1110+I1117+I1137+I1284","v":353814644.08921355},null,{"$f":"K4+K109+K130+K135+K251+K271+K299+K386+K407+K413+K444+K456+K509+K766+K826+K893+K914+K1072+K1102+K1110+K1117+K1137+K1284","v":229912194.47769499},null,{"$f":"M4+M109+M130+M135+M251+M271+M299+M386+M407+M413+M444+M456+M509+M766+M826+M893+M914+M1072+M1102+M1110+M1117+M1137+M1284","v":274641215.48802996},{"$f":"N4+N109+N130+N135+N251+N271+N299+N386+N407+N413+N444+N456+N509+N766+N826+N893+N914+N1072+N1102+N1110+N1117+N1137+N1284","v":504575009.96572512},513480752.87847006,513428946.07847011,{"$f":"P1306-#REF!","v":{"$error":"#REF!"}}]
["ИТОГО до изменения объемов работ, руб. с НДС",null,null,null,null,{"$f":"F1285+F1138+F1118+F1103+F1073+F915+F894+F827+F767+F510+F457+F414+F387+F300+F272+F252+F136-F130+F110+F5-F1110-F407+F445","v":-136437391.50667509},null,{"$f":"H1285+H1138+H1118+H1103+H1073+H915+H894+H827+H767+H510+H457+H414+H387+H300+H272+H252+H136-H130+H110+H5-H1110-H407+H445","v":-182650029.86985558},{"$f":"I1285+I1138+I1118+I1103+I1073+I915+I894+I827+I767+I510+I457+I414+I387+I300+I272+I252+I136-I130+I110+I5-I1110-I407+I445","v":-319087421.37653065},null,{"$f":"K1285+K1138+K1118+K1103+K1073+K915+K894+K827+K767+K510+K457+K414+K387+K300+K272+K252+K136-K130+K110+K5-K1110+K408+K445","v":-184253236.60416993},null,{"$f":"M1285+M1138+M1118+M1103+M1073+M915+M894+M827+M767+M510+M457+M414+M387+M300+M272+M252+M136-M130+M110+M5-M1110+M408+M445","v":-260429856.00644001},{"$f":"N1285+N1138+N1118+N1103+N1073+N915+N894+N827+N767+N510+N457+N414+N387+N300+N272+N252+N136-N130+N110+N5-N1110+N408+N445","v":-444683092.61061001},-513898289.36774009,-513898289.36774009,{"$f":"P1307-#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N4+N109+N130+N135+N251+N271+N299+N386+N407+N413+N444+N456+N509+N766+N826+N893+N914+N1072+N1102+N1110+N1117+N1137+N1284","v":504575009.96572512},{"$f":"O1306-N1309","v":8905742.9127449393}]

{"sheet":"ДС3 совмещен кс-6а","index":1,"n_rows":1310,"n_cols":31,"rows_kept":1310,"cut":false,"hidden":false,"merged":[[1,26,1,27],[1309,24,1309,25],[1311,24,1311,25],[0,18,0,28],[1,19,1,20],[1,21,1,22],[1,24,1,25],[1311,9,1311,10],[1,4,1,5],[1,6,1,7],[1,9,1,10],[1,11,1,12],[1309,9,1309,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Запроцентовано",null,null,null,null,null,null,null,null,null,null,"ОСТАТОК"]
[null,null,null,null,"Себестоимость работ, руб с НДС",null,"Себестоимость материалов, руб с НДС",null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС",null,null,1.31,1.3,1.7,null,null,"Себестоимость работ, руб с НДС",null,"Себестоимость материалов, руб с НДС",null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС"]
["№","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","Работы","Материалы","Оборудование",null,"Кол-во","за ед.","итого","за ед","итого","Итого, руб с НДС","за ед.","Итого","за ед.","Итого","Итого, руб. с НДС","Кол-во",{"$f":"AC1307","v":414077304.38394004}]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F8+F9+F11+F14+F15+F17+F18+F19+F26+F27+F29+F31+F32+F34+F37+F39+F41+F42+F43+F45+F46+F47+F48+F50+F52+F53+F54+F57+F58+F59+F60+F63+F65+F67+F69+F71+F72+F73+F74+F75+F76+F77+F78+F79+F80+F81+F83+F84+F85+F86+F87+F88+F89+F90+F91+F92+F93+F94+F95+F96+F97+F98+F99+F100+F101+F102+F103+F104+F105+F106+F107+F108+F109","v":14079781.040058196},null,{"$f":"H8+H9+H11+H14+H15+H17+H18+H19+H26+H27+H29+H31+H32+H34+H37+H39+H41+H42+H43+H45+H46+H47+H48+H50+H52+H53+H54+H57+H58+H59+H60+H63+H65+H67+H69+H71+H72+H73+H74+H75+H76+H77+H78+H79+H80+H81+H83+H84+H85+H86+H87+H88+H89+H90+H91+H92+H93+H94+H95+H96+H97+H98+H99+H100+H101+H102+H103+H104+H105+H106+H107+H108+H109","v":19526383.138938811},{"$f":"I8+I9+I11+I14+I15+I17+I18+I19+I26+I27+I29+I31+I32+I34+I37+I39+I41+I42+I43+I45+I46+I47+I48+I50+I52+I53+I54+I57+I58+I59+I60+I63+I65+I67+I69+I71+I72+I73+I74+I75+I76+I77+I78+I79+I80+I81+I83+I84+I85+I86+I87+I88+I89+I90+I91+I92+I93+I94+I95+I96+I97+I98+I99+I100+I101+I102+I103+I104+I105+I106+I107+I108+I109","v":33606164.178997025},null,{"$f":"K8+K9+K11+K14+K15+K17+K18+K19+K26+K27+K29+K31+K32+K34+K37+K39+K41+K42+K43+K45+K46+K47+K48+K50+K52+K53+K54+K57+K58+K59+K60+K63+K65+K67+K69+K71+K72+K73+K74+K75+K76+K77+K78+K79+K80+K81+K83+K84+K85+K86+K87+K88+K89+K90+K91+K92+K93+K94+K95+K96+K97+K98+K99+K100+K101+K102+K103+K104+K105+K106+K107+K108+K109","v":24896933.593054987},null,{"$f":"M8+M9+M11+M14+M15+M17+M18+M19+M26+M27+M29+M31+M32+M34+M37+M39+M41+M42+M43+M45+M46+M47+M48+M50+M52+M53+M54+M57+M58+M59+M60+M63+M65+M67+M69+M71+M72+M73+M74+M75+M76+M77+M78+M79+M80+M81+M83+M84+M85+M86+M87+M88+M89+M90+M91+M92+M93+M94+M95+M96+M97+M98+M99+M100+M101+M102+M103+M104+M105+M106+M107+M108+M109","v":21715381.859149996},{"$f":"N8+N9+N11+N14+N15+N17+N18+N19+N26+N27+N29+N31+N32+N34+N37+N39+N41+N42+N43+N45+N46+N47+N48+N50+N52+N53+N54+N57+N58+N59+N60+N63+N65+N67+N69+N71+N72+N73+N74+N75+N76+N77+N78+N79+N80+N81+N83+N84+N85+N86+N87+N88+N89+N90+N91+N92+N93+N94+N95+N96+N97+N98+N99+N100+N101+N102+N103+N104+N105+N106+N107+N108+N109","v":46612315.452204995},null,null,null,null,null,null,{"$f":"U8+U9+U11+U14+U15+U17+U18+U19+U26+U27+U29+U31+U32+U34+U37+U39+U41+U42+U43+U45+U46+U47+U48+U50+U52+U53+U54+U57+U58+U59+U60+U63+U65+U67+U69+U71+U72+U73+U74+U75+U76+U77+U78+U79+U80+U81+U83+U84+U85+U86+U87+U88+U89+U90+U91+U92+U93+U94+U95+U96+U97+U98+U99+U100+U101+U102+U103+U104+U105+U106+U107+U108+U109","v":11983258.056},null,{"$f":"W8+W9+W11+W14+W15+W17+W18+W19+W26+W27+W29+W31+W32+W34+W37+W39+W41+W42+W43+W45+W46+W47+W48+W50+W52+W53+W54+W57+W58+W59+W60+W63+W65+W67+W69+W71+W72+W73+W74+W75+W76+W77+W78+W79+W80+W81+W83+W84+W85+W86+W87+W88+W89+W90+W91+W92+W93+W94+W95+W96+W97+W98+W99+W100+W101+W102+W103+W104+W105+W106+W107+W108+W109","v":16763660.322360003},{"$f":"X8+X9+X11+X14+X15+X17+X18+X19+X26+X27+X29+X31+X32+X34+X37+X39+X41+X42+X43+X45+X46+X47+X48+X50+X52+X53+X54+X57+X58+X59+X60+X63+X65+X67+X69+X71+X72+X73+X74+X75+X76+X77+X78+X79+X80+X81+X83+X84+X85+X86+X87+X88+X89+X90+X91+X92+X93+X94+X95+X96+X97+X98+X99+X100+X101+X102+X103+X104+X105+X106+X107+X108+X109","v":28746918.378360003},null,{"$f":"Z8+Z9+Z11+Z14+Z15+Z17+Z18+Z19+Z26+Z27+Z29+Z31+Z32+Z34+Z37+Z39+Z41+Z42+Z43+Z45+Z46+Z47+Z48+Z50+Z52+Z53+Z54+Z57+Z58+Z59+Z60+Z63+Z65+Z67+Z69+Z71+Z72+Z73+Z74+Z75+Z76+Z77+Z78+Z79+Z80+Z81+Z83+Z84+Z85+Z86+Z87+Z88+Z89+Z90+Z91+Z92+Z93+Z94+Z95+Z96+Z97+Z98+Z99+Z100+Z101+Z102+Z103+Z104+Z105+Z106+Z107+Z108+Z109","v":21126432.228999998},null,{"$f":"AB8+AB9+AB11+AB14+AB15+AB17+AB18+AB19+AB26+AB27+AB29+AB31+AB32+AB34+AB37+AB39+AB41+AB42+AB43+AB45+AB46+AB47+AB48+AB50+AB52+AB53+AB54+AB57+AB58+AB59+AB60+AB63+AB65+AB67+AB69+AB71+AB72+AB73+AB74+AB75+AB76+AB77+AB78+AB79+AB80+AB81+AB83+AB84+AB85+AB86+AB87+AB88+AB89+AB90+AB91+AB92+AB93+AB94+AB95+AB96+AB97+AB98+AB99+AB100+AB101+AB102+AB103+AB104+AB105+AB106+AB107+AB108+AB109","v":18699348.919999994},{"$f":"AC8+AC9+AC11+AC14+AC15+AC17+AC18+AC19+AC26+AC27+AC29+AC31+AC32+AC34+AC37+AC39+AC41+AC42+AC43+AC45+AC46+AC47+AC48+AC50+AC52+AC53+AC54+AC57+AC58+AC59+AC60+AC63+AC65+AC67+AC69+AC71+AC72+AC73+AC74+AC75+AC76+AC77+AC78+AC79+AC80+AC81+AC83+AC84+AC85+AC86+AC87+AC88+AC89+AC90+AC91+AC92+AC93+AC94+AC95+AC96+AC97+AC98+AC99+AC100+AC101+AC102+AC103+AC104+AC105+AC106+AC107+AC108+AC109","v":39825781.148999996}]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F10-F8-F9-F11+F13-F15-F17-F18-F19+F20+F21+F22+F23+F24-F26-F27+F28+F30-F31-F32+F33+F35+F36+F38+F40-F42-F43+F44-F46-F47-F48+F49+F51-F52-F53-F54+F56-F58-F59-F60+F62+F64+F66+F68+F70-F72-F73-F74-F75-F76-F77-F78-F79-F80-F81","v":-13687887.577500001},null,{"$f":"H10-H8-H9-H11+H13-H15-H17-H18-H19+H20+H21+H22+H23+H24-H26-H27+H28+H30-H31-H32+H33+H35+H36+H38+H40-H42-H43+H44-H46-H47-H48+H49+H51-H52-H53-H54+H56-H58-H59-H60+H62+H64+H66+H68+H70-H72-H73-H74-H75-H76-H77-H78-H79-H80-H81","v":-19492573.679900002},{"$f":"I10-I8-I9-I11+I13-I15-I17-I18-I19+I20+I21+I22+I23+I24-I26-I27+I28+I30-I31-I32+I33+I35+I36+I38+I40-I42-I43+I44-I46-I47-I48+I49+I51-I52-I53-I54+I56-I58-I59-I60+I62+I64+I66+I68+I70-I72-I73-I74-I75-I76-I77-I78-I79-I80-I81","v":-33180461.257400002},null,{"$f":"K10-K8-K9-K11+K13-K15-K17-K18-K19+K20+K21+K22+K23+K24-K26-K27+K28+K30-K31-K32+K33+K35+K36+K38+K40-K42-K43+K44-K46-K47-K48+K49+K51-K52-K53-K54+K56-K58-K59-K60+K62+K64+K66+K68+K70-K72-K73-K74-K75-K76-K77-K78-K79-K80-K81","v":-23834068.015500002},null,{"$f":"M10-M8-M9-M11+M13-M15-M17-M18-M19+M20+M21+M22+M23+M24-M26-M27+M28+M30-M31-M32+M33+M35+M36+M38+M40-M42-M43+M44-M46-M47-M48+M49+M51-M52-M53-M54+M56-M58-M59-M60+M62+M64+M66+M68+M70-M72-M73-M74-M75-M76-M77-M78-M79-M80-M81","v":-21868543.3015},{"$f":"N10-N8-N9-N11+N13-N15-N17-N18-N19+N20+N21+N22+N23+N24-N26-N27+N28+N30-N31-N32+N33+N35+N36+N38+N40-N42-N43+N44-N46-N47-N48+N49+N51-N52-N53-N54+N56-N58-N59-N60+N62+N64+N66+N68+N70-N72-N73-N74-N75-N76-N77-N78-N79-N80-N81","v":-45702611.317000002},null,null,null,null,null,null,{"$f":"U10-U8-U9-U11+U13-U15-U17-U18-U19+U20+U21+U22+U23+U24-U26-U27+U28+U30-U31-U32+U33+U35+U36+U38+U40-U42-U43+U44-U46-U47-U48+U49+U51-U52-U53-U54+U56-U58-U59-U60+U62+U64+U66+U68+U70-U72-U73-U74-U75-U76-U77-U78-U79-U80-U81","v":-5714912.4350000005},null,{"$f":"W10-W8-W9-W11+W13-W15-W17-W18-W19+W20+W21+W22+W23+W24-W26-W27+W28+W30-W31-W32+W33+W35+W36+W38+W40-W42-W43+W44-W46-W47-W48+W49+W51-W52-W53-W54+W56-W58-W59-W60+W62+W64+W66+W68+W70-W72-W73-W74-W75-W76-W77-W78-W79-W80-W81","v":-8994758.3412000015},{"$f":"X10-X8-X9-X11+X13-X15-X17-X18-X19+X20+X21+X22+X23+X24-X26-X27+X28+X30-X31-X32+X33+X35+X36+X38+X40-X42-X43+X44-X46-X47-X48+X49+X51-X52-X53-X54+X56-X58-X59-X60+X62+X64+X66+X68+X70-X72-X73-X74-X75-X76-X77-X78-X79-X80-X81","v":-14709670.7762},null,0,null,0,0]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E8*D8","v":15556.2},0,{"$f":"G8*D8","v":0},{"$f":"H8+F8","v":15556.2},49415,{"$f":"D8*J8","v":21742.6},{"$f":"G8*$P$2","v":0},{"$f":"D8*L8","v":0},{"$f":"K8+M8","v":21742.6},null,null,null,null,0.44,35355,{"$f":"T8*S8","v":15556.2},0,{"$f":"V8*S8","v":0},{"$f":"W8+U8","v":15556.2},49415,{"$f":"S8*Y8","v":21742.6},{"$f":"V8*$P$2","v":0},{"$f":"S8*AA8","v":0},{"$f":"Z8+AB8","v":21742.6},{"$f":"D8-S8","v":0}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,{"$f":"G9*D9","v":0},294386.39999999997,990,{"$f":"D9*J9","v":385506},0,null,{"$f":"K9+M9","v":385506},null,null,null,null,389.4,756,294386.39999999997,0,{"$f":"V9*S9","v":0},294386.39999999997,990,{"$f":"S9*Y9","v":385506},0,null,{"$f":"Z9+AB9","v":385506},{"$f":"D9-S9","v":0}]
["1.1.2","Устройство фахверка","тн",-0.34,71610,{"$f":"E10*D10","v":-24347.4},166522,{"$f":"G10*D10","v":-56617.48},{"$f":"H10+F10","v":-80964.88},95478,{"$f":"D10*J10","v":-32462.520000000004},229000,{"$f":"D10*L10","v":-77860},{"$f":"J10*D10+L10*D10","v":-110322.52},null,null,null,null,0,71610,{"$f":"T10*S10","v":0},166522,{"$f":"V10*S10","v":0},{"$f":"W10+U10","v":0},95478,{"$f":"S10*Y10","v":0},229000,{"$f":"S10*AA10","v":0},{"$f":"Y10*S10+AA10*S10","v":0},-0.34]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,2711,{"$f":"D11*J11","v":1055663.3999999999},6573,{"$f":"D11*L11","v":2559526.1999999997},{"$f":"J11*D11+L11*D11","v":3615189.5999999996},null,null,null,null,389.4,1443.7500000000002,{"$f":"T11*S11","v":562196.25},4095.3,{"$f":"V11*S11","v":1594709.82},{"$f":"W11+U11","v":2156906.0700000003},2711,{"$f":"S11*Y11","v":1055663.3999999999},6573,{"$f":"S11*AA11","v":2559526.1999999997},{"$f":"Y11*S11+AA11*S11","v":3615189.5999999996},0]
["1.1.4","Устройство перегородок",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["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,{"$f":"E13*D13","v":-879093.60000000009},4250.1360000000004,{"$f":"G13*D13","v":-2278072.8960000002},{"$f":"H13+F13","v":-3157166.4960000003},4955,{"$f":"D13*J13","v":-2655880},4501,{"$f":"D13*L13","v":-2412536},{"$f":"J13*D13+L13*D13","v":-5068416},null,null,null,null,0,1640.1000000000001,{"$f":"T13*S13","v":0},4250.1360000000004,{"$f":"V13*S13","v":0},{"$f":"W13+U13","v":0},4955,{"$f":"S13*Y13","v":0},4501,{"$f":"S13*AA13","v":0},{"$f":"Y13*S13+AA13*S13","v":0},-536]
["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",525.76,1640.1000000000001,{"$f":"E14*D14","v":862298.97600000002},4250.1360000000004,{"$f":"G14*D14","v":2234551.50336},{"$f":"H14+F14","v":3096850.4793600002},4955,{"$f":"D14*J14","v":2605140.7999999998},4501,{"$f":"D14*L14","v":2366445.7599999998},{"$f":"J14*D14+L14*D14","v":4971586.5599999996},null,null,null,null,525.76,1640.1000000000001,{"$f":"T14*S14","v":862298.97600000002},4250.1360000000004,{"$f":"V14*S14","v":2234551.50336},{"$f":"W14+U14","v":3096850.4793600002},4955,{"$f":"S14*Y14","v":2605140.7999999998},4501,{"$f":"S14*AA14","v":2366445.7599999998},{"$f":"Y14*S14+AA14*S14","v":4971586.5599999996},0]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,6548,{"$f":"D15*E15","v":13096},3582.5,{"$f":"D15*G15","v":7165},{"$f":"H15+F15","v":20261},8577.8799999999992,{"$f":"D15*J15","v":17155.759999999998},4657.25,{"$f":"D15*L15","v":9314.5},{"$f":"J15*D15+L15*D15","v":26470.26},null,null,null,null,0,6548,{"$f":"S15*T15","v":0},3582.5,{"$f":"S15*V15","v":0},{"$f":"W15+U15","v":0},8577.8799999999992,{"$f":"S15*Y15","v":0},4657.25,{"$f":"S15*AA15","v":0},{"$f":"Y15*S15+AA15*S15","v":0},2]
["1.1.5","Отделка потолков помещений",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,0,null,null,null,null,null,0,null,0,null,null,0]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,863.94,{"$f":"E17*D17","v":260391.516},2173.3140000000003,{"$f":"G17*D17","v":655036.83960000006},{"$f":"H17+F17","v":915428.35560000013},3957.07,{"$f":"D17*J17","v":1192660.898},0,null,{"$f":"J17*D17+L17*D17","v":1192660.898},null,null,null,null,301.39999999999998,863.94,{"$f":"T17*S17","v":260391.516},2173.3140000000003,{"$f":"V17*S17","v":655036.83960000006},{"$f":"W17+U17","v":915428.35560000013},3957.07,{"$f":"S17*Y17","v":1192660.898},0,null,{"$f":"Y17*S17+AA17*S17","v":1192660.898},0]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.76,191041.08800000002,3051.39,{"$f":"D18*L18","v":515074.63200000004},706115.72000000009,null,null,null,null,168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.76,191041.08800000002,3051.39,{"$f":"S18*AA18","v":515074.63200000004},706115.72000000009,0]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,7888.98,881987.96399999992,0,null,881987.96399999992,null,null,null,null,111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,7888.98,881987.96399999992,0,null,881987.96399999992,0]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",-206.75,866.25000000000011,-179097.18750000003,553.14600000000007,-114362.93550000002,-293460.12300000002,1134.79,-234617.83249999999,719.09,{"$f":"D20*L20","v":-148671.85750000001},-383289.69,null,null,null,null,0,866.25000000000011,0,553.14600000000007,0,0,1134.79,0,719.09,{"$f":"S20*AA20","v":0},0,-206.75]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",-69.400000000000006,678,{"$f":"E21*D21","v":-47053.200000000004},356,{"$f":"G21*D21","v":-24706.400000000001},{"$f":"H21+F21","v":-71759.600000000006},888.18,-61639.692000000003,462.8,{"$f":"D21*L21","v":-32118.320000000003},-93758.012000000002,null,null,null,null,0,678,{"$f":"T21*S21","v":0},356,{"$f":"V21*S21","v":0},{"$f":"W21+U21","v":0},888.18,0,462.8,{"$f":"S21*AA21","v":0},0,-69.400000000000006]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",-69.400000000000006,975,{"$f":"E22*D22","v":-67665},305.99,{"$f":"G22*D22","v":-21235.706000000002},{"$f":"H22+F22","v":-88900.706000000006},1277.25,-88641.150000000009,397.79,{"$f":"D22*L22","v":-27606.626000000004},-116247.77600000001,null,null,null,null,0,975,{"$f":"T22*S22","v":0},305.99,{"$f":"V22*S22","v":0},{"$f":"W22+U22","v":0},1277.25,0,397.79,{"$f":"S22*AA22","v":0},0,-69.400000000000006]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза ","м2",-69.400000000000006,485.1,{"$f":"E23*D23","v":-33665.94},569.976,{"$f":"G23*D23","v":-39556.3344},{"$f":"H23+F23","v":-73222.274399999995},635.48,-44102.312000000005,740.97,{"$f":"D23*L23","v":-51423.318000000007},-95525.63,null,null,null,null,0,485.1,{"$f":"T23*S23","v":0},569.976,{"$f":"V23*S23","v":0},{"$f":"W23+U23","v":0},635.48,0,740.97,{"$f":"S23*AA23","v":0},0,-69.400000000000006]
["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},{"$f":"H24+F24","v":-6265.9872000000014},75.650000000000006,-5250.1100000000006,42.3,{"$f":"D24*L24","v":-2935.62},-8185.7300000000005,null,null,null,null,0,57.750000000000007,{"$f":"T24*S24","v":0},32.538000000000004,{"$f":"V24*S24","v":0},{"$f":"W24+U24","v":0},75.650000000000006,0,42.3,{"$f":"S24*AA24","v":0},0,-69.400000000000006]
["1.1.6","Полы помещений",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,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},{"$f":"H26+F26","v":121559.625},378,{"$f":"D26*J26","v":133245},72.930000000000007,{"$f":"D26*L26","v":25707.825000000001},{"$f":"J26*D26+L26*D26","v":158952.82500000001},null,null,null,null,352.5,288.75,{"$f":"T26*S26","v":101784.375},56.1,{"$f":"V26*S26","v":19775.25},{"$f":"W26+U26","v":121559.625},378,{"$f":"S26*Y26","v":133245},72.930000000000007,{"$f":"S26*AA26","v":25707.825000000001},{"$f":"Y26*S26+AA26*S26","v":158952.82500000001},0]
["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},{"$f":"H27+F27","v":170499.61500000002},13208,103946.96,14998,118034.26,221981.22,null,null,null,null,7.87,12127.500000000002,{"$f":"T27*S27","v":95443.425000000017},9537,{"$f":"V27*S27","v":75056.19},{"$f":"W27+U27","v":170499.61500000002},13208,103946.96,14998,118034.26,221981.22,0]
["1.1.6.3","Керамогранитная плитка","м2",-187.8,1640.1000000000001,{"$f":"E28*D28","v":-308010.78000000003},3023.7900000000004,-567867.7620000001,-875878.54200000013,4772,-896181.60000000009,2131,-400201.80000000005,-1296383.4000000001,null,null,null,null,0,1640.1000000000001,{"$f":"T28*S28","v":0},3023.7900000000004,{"$f":"V28*S28","v":0},{"$f":"W28+U28","v":0},4772,0,2131,0,0,-187.8]
["1.1.6.3","Керамогранитная плитка","м2",524.66999999999996,1640.1000000000001,{"$f":"E29*D29","v":860511.26699999999},3023.7900000000004,{"$f":"G29*D29","v":1586491.8993000002},{"$f":"H29+F29","v":2447003.1663000002},4772,2503725.2399999998,2131,1118071.77,3621797.01,null,null,null,null,187.8,1640.1000000000001,{"$f":"T29*S29","v":308010.78000000003},3023.7900000000004,567867.7620000001,875878.54200000013,4772,896181.60000000009,2131,400201.80000000005,1296383.4000000001,336.86999999999995]
["1.1.6.4","Напольная керамическая плитка","м2",-332.1,1640.1000000000001,-544677.21000000008,3023.7900000000004,-1004200.6590000002,-1548877.8690000004,2629,-873090.9,3034,-1007591.4,-1880682.3,null,null,null,null,0,1640.1000000000001,{"$f":"T30*S30","v":0},3023.7900000000004,0,0,2629,0,3034,0,0,-332.1]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001,null,null,null,null,121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001,0]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001,null,null,null,null,141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001,0]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",-355.6,981.75000000000011,-349110.30000000005,1869.2520000000002,-664706.01120000007,-1013816.3112000001,3576,-1271625.6000000001,1630,-579628,-1851253.6,null,null,null,null,0,981.75000000000011,0,1869.2520000000002,0,0,3576,0,1630,0,0,-355.6]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",356.24,981.75000000000011,{"$f":"E34*D34","v":349738.62000000005},1869.2520000000002,{"$f":"G34*D34","v":665902.3324800001},{"$f":"H34+F34","v":1015640.9524800002},3576,1273914.24,1630,580671.20000000007,1854585.44,null,null,null,null,355.6,981.75000000000011,349110.30000000005,1869.2520000000002,664706.01120000007,1013816.3112000001,3576,1271625.6000000001,1630,579628,1851253.6,0.63999999999998636]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",-2,1640.1000000000001,-3280.2000000000003,3023.7900000000004,-6047.5800000000008,-9327.7800000000007,4149,-8298,2131,-4262,-12560,null,null,null,null,0,1640.1000000000001,0,3023.7900000000004,0,0,4149,0,2131,0,0,-2]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",-141.30000000000001,1328.25,{"$f":"E36*D36","v":-187681.72500000001},3714.942,-524921.30460000003,{"$f":"H36+F36","v":-712603.02960000001},3470,-490311.00000000006,1590,-224667.00000000003,-714978.00000000012,null,null,null,null,0,1328.25,{"$f":"T36*S36","v":0},3714.942,0,{"$f":"W36+U36","v":0},3470,0,1590,0,0,-141.30000000000001]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.61000000000001,1328.25,{"$f":"E37*D37","v":188093.48250000001},3714.942,{"$f":"G37*D37","v":526072.93662000005},{"$f":"H37+F37","v":714166.41912000009},3470,491386.70000000007,1590,225159.90000000002,716546.60000000009,null,null,null,null,141.30000000000001,1328.25,{"$f":"T37*S37","v":187681.72500000001},3714.942,524921.30460000003,{"$f":"W37+U37","v":712603.02960000001},3470,490311.00000000006,1590,224667.00000000003,714978.00000000012,0.31000000000000227]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",-1140.5999999999999,57.750000000000007,-65869.650000000009,32.538000000000004,-37112.842799999999,{"$f":"H38+F38","v":-102982.49280000001},75.650000000000006,-86286.39,42.3,-48247.37999999999,-134533.76999999999,null,null,null,null,0,57.750000000000007,{"$f":"T38*S38","v":0},32.538000000000004,0,{"$f":"W38+U38","v":0},75.650000000000006,0,42.3,0,0,-1140.5999999999999]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1885.9,57.750000000000007,{"$f":"E39*D39","v":108910.72500000002},32.538000000000004,{"$f":"G39*D39","v":61363.414200000007},{"$f":"H39+F39","v":170274.13920000003},75.650000000000006,142668.33500000002,42.3,79773.569999999992,222441.90500000003,null,null,null,null,500,57.750000000000007,28875.000000000004,32.538000000000004,16269.000000000002,{"$f":"W39+U39","v":45144.000000000007},75.650000000000006,37825,42.3,21150,58975,1385.9]
["1.1.7","Отделка стен помещений","м2",-1194.52,3395.5647456719016,{"$f":"D40*E40","v":-4056070},2848.0276596457156,{"$f":"D40*G40","v":-3402026},{"$f":"F40+H40","v":-7458096},4448,-5313224.96,3702,-4422113.04,-9735338,null,null,null,null,0,3395.5647456719016,{"$f":"S40*T40","v":0},2848.0276596457156,{"$f":"S40*V40","v":0},{"$f":"U40+W40","v":0},4448,0,3702,0,0,-1194.52]
["1.1.7","Отделка стен помещений","м2",1225.55,3395.5647456719016,{"$f":"D41*E41","v":4161434.3740581986},2848.0276596457156,{"$f":"D41*G41","v":3490400.2982788067},{"$f":"F41+H41","v":7651834.6723370049},4448,5451246.3999999994,3702,4536986.0999999996,9988232.5,null,null,null,null,1194.52,3395.5647456719016,{"$f":"S41*T41","v":4056070},2848.0276596457156,{"$f":"S41*V41","v":3402026},{"$f":"U41+W41","v":7458096},4448,5313224.96,3702,4422113.04,9735338,31.029999999999973]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E42*D42","v":203280},69564,{"$f":"G42*D42","v":765204},{"$f":"H42+F42","v":968484},34209,376299,89433,983763,1360062,null,null,null,null,11,18480,{"$f":"T42*S42","v":203280},69564,{"$f":"V42*S42","v":765204},{"$f":"W42+U42","v":968484},34209,376299,89433,983763,1360062,0]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,18204,109224,79865,479190,588414,null,null,null,null,6,18480,110880,69564,417384,528264,18204,109224,79865,479190,588414,0]
["1.1.10","Установка потивопожарных дверей","шт",-42,5197.5,-218295,28384.57,-1192151.94,-1410446.94,14176,-595392,34900,-1465800,-2061192,null,null,null,null,0,5197.5,0,28384.57,0,0,14176,0,34900,0,0,-42]
["1.1.10","Установка потивопожарных дверей","шт",5,5197.5,{"$f":"E45*D45","v":25987.5},28384.57,{"$f":"G45*D45","v":141922.85},{"$f":"H45+F45","v":167910.35},14176,70880,34900,174500,245380,null,null,null,null,5,5197.5,25987.5,28384.57,141922.85,167910.35,14176,70880,34900,174500,245380,0]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,657924,1042877,504288.43,504288.43,855301.2,855301.2,1359589.63,null,null,null,null,1,384953,384953,657924,657924,1042877,504288.43,504288.43,855301.2,855301.2,1359589.63,0]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E47*D47","v":1394620},36440,{"$f":"D47*G47","v":1501328},{"$f":"H47+F47","v":2895948},44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006,null,null,null,null,41.2,33850,{"$f":"T47*S47","v":1394620},36440,{"$f":"S47*V47","v":1501328},{"$f":"W47+U47","v":2895948},44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006,0]
["1.1.13","Пол АБК","м2",387,2064.2273901808785,{"$f":"D48*E48","v":798856},3364.3307493540051,{"$f":"D48*G48","v":1301996},{"$f":"F48+H48","v":2100852},3576,1383912,3510,1358370,2742282,null,null,null,null,387,2064.2273901808785,{"$f":"S48*T48","v":798856},3364.3307493540051,{"$f":"S48*V48","v":1301996},{"$f":"U48+W48","v":2100852},3576,1383912,3510,1358370,2742282,0]
["1.1.14","Прорезка проёмов дверных и оконных","шт",-15,19640,{"$f":"E49*D49","v":-294600},654,{"$f":"G49*D49","v":-9810},{"$f":"H49+F49","v":-304410},25728.400000000001,-385926,850.2,-12753,-398679,null,null,null,null,0,19640,{"$f":"T49*S49","v":0},654,{"$f":"V49*S49","v":0},{"$f":"W49+U49","v":0},25728.400000000001,0,850.2,0,0,-15]
["1.1.14","Прорезка проёмов дверных и оконных","шт",16,19640,{"$f":"E50*D50","v":314240},654,{"$f":"G50*D50","v":10464},{"$f":"H50+F50","v":324704},25728.400000000001,411654.40000000002,850.2,13603.2,425257.60000000003,null,null,null,null,15,19640,294600,654,{"$f":"V50*S50","v":9810},{"$f":"W50+U50","v":304410},25728.400000000001,385926,850.2,12753,398679,1]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",-1,68328,{"$f":"D51*E51","v":-68328},56296,{"$f":"D51*G51","v":-56296},{"$f":"H51+F51","v":-124624},89509.68,-89509.68,73184.800000000003,-73184.800000000003,-162694.47999999998,null,null,null,null,0,68328,{"$f":"S51*T51","v":0},56296,{"$f":"S51*V51","v":0},{"$f":"W51+U51","v":0},89509.68,0,73184.800000000003,0,0,-1]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,9091.5833333333339,{"$f":"D52*E52","v":109099},3491.3333333333335,{"$f":"D52*G52","v":41896},{"$f":"F52+H52","v":150995},11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997,null,null,null,null,0,9091.5833333333339,{"$f":"S52*T52","v":0},3491.3333333333335,{"$f":"S52*V52","v":0},{"$f":"U52+W52","v":0},11909.97,0,4538.7299999999996,0,0,12]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,33457.800000000003,{"$f":"D53*E53","v":167289},20235.599999999999,{"$f":"D53*G53","v":101178},{"$f":"F53+H53","v":268467},43829.72,219148.6,26306.28,131531.4,350680,null,null,null,null,0,33457.800000000003,{"$f":"S53*T53","v":0},20235.599999999999,{"$f":"S53*V53","v":0},{"$f":"U53+W53","v":0},43829.72,0,26306.28,0,0,5]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,167397,{"$f":"D54*E54","v":167397},119648,{"$f":"D54*G54","v":119648},{"$f":"F54+H54","v":287045},219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47,null,null,null,null,1,167397,{"$f":"S54*T54","v":167397},119648,{"$f":"S54*V54","v":119648},{"$f":"U54+W54","v":287045},219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47,0]
["1.1.19","Дополнительные работы",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",-76,1640,{"$f":"D56*E56","v":-124640},2469.6,{"$f":"D56*G56","v":-187689.60000000001},{"$f":"F56+H56","v":-312329.59999999998},2955,{"$f":"D56*J56","v":-224580},3501,{"$f":"D56*L56","v":-266076},{"$f":"J56*D56+L56*D56","v":-490656},null,null,null,null,0,1640,{"$f":"S56*T56","v":0},2469.6,{"$f":"S56*V56","v":0},{"$f":"U56+W56","v":0},2955,{"$f":"S56*Y56","v":0},3501,{"$f":"S56*AA56","v":0},{"$f":"Y56*S56+AA56*S56","v":0},-76]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",98.58,1640,{"$f":"D57*E57","v":161671.20000000001},2469.6,{"$f":"D57*G57","v":243453.16799999998},{"$f":"F57+H57","v":405124.36800000002},2955,{"$f":"D57*J57","v":291303.90000000002},3501,{"$f":"D57*L57","v":345128.58},{"$f":"J57*D57+L57*D57","v":636432.48},null,null,null,null,65,1640,{"$f":"S57*T57","v":106600},2469.6,{"$f":"S57*V57","v":160524},{"$f":"U57+W57","v":267124},2955,{"$f":"S57*Y57","v":192075},3501,{"$f":"S57*AA57","v":227565},{"$f":"Y57*S57+AA57*S57","v":419640},33.58]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D58*E58","v":128318.39999999999},11832,{"$f":"D58*G58","v":47328},{"$f":"F58+H58","v":175646.4},42024.27,{"$f":"D58*J58","v":168097.08},15381.6,{"$f":"D58*L58","v":61526.400000000001},{"$f":"J58*D58+L58*D58","v":229623.47999999998},null,null,null,null,4,32079.599999999999,{"$f":"S58*T58","v":128318.39999999999},11832,{"$f":"S58*V58","v":47328},{"$f":"U58+W58","v":175646.4},42024.27,{"$f":"S58*Y58","v":168097.08},15381.6,{"$f":"S58*AA58","v":61526.400000000001},{"$f":"Y58*S58+AA58*S58","v":229623.47999999998},0]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D59*E59","v":76230},6900,{"$f":"D59*G59","v":75900},{"$f":"F59+H59","v":152130},10938.3,{"$f":"D59*J59","v":120321.29999999999},8970,{"$f":"D59*L59","v":98670},{"$f":"J59*D59+L59*D59","v":218991.3},null,null,null,null,11,6930,{"$f":"S59*T59","v":76230},6900,{"$f":"S59*V59","v":75900},{"$f":"U59+W59","v":152130},10938.3,{"$f":"S59*Y59","v":120321.29999999999},8970,{"$f":"S59*AA59","v":98670},{"$f":"Y59*S59+AA59*S59","v":218991.3},0]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D60*E60","v":56352},3654,{"$f":"D60*G60","v":3654},{"$f":"F60+H60","v":60006},73821.119999999995,{"$f":"D60*J60","v":73821.119999999995},4750.2,{"$f":"D60*L60","v":4750.2},{"$f":"J60*D60+L60*D60","v":78571.319999999992},null,null,null,null,1,56352,{"$f":"S60*T60","v":56352},3654,{"$f":"S60*V60","v":3654},{"$f":"U60+W60","v":60006},73821.119999999995,{"$f":"S60*Y60","v":73821.119999999995},4750.2,{"$f":"S60*AA60","v":4750.2},{"$f":"Y60*S60+AA60*S60","v":78571.319999999992},0]
["1.1.20","Монтаж фасоных элементов"," "," ",null,null,null,null,null,0,null,0,null,null,null,null,null,null," ",null,null,null,null,null,0,null,0,null,null,{"$error":"#VALUE!"}]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",-7.45,458,{"$f":"D62*E62","v":-3412.1},1035,{"$f":"D62*G62","v":-7710.75},{"$f":"F62+H62","v":-11122.85},600,{"$f":"D62*J62","v":-4470},1345.5,{"$f":"D62*L62","v":-10023.975},{"$f":"J62*D62+L62*D62","v":-14493.975},null,null,null,null,0,458,{"$f":"S62*T62","v":0},1035,{"$f":"S62*V62","v":0},{"$f":"U62+W62","v":0},600,{"$f":"S62*Y62","v":0},1345.5,{"$f":"S62*AA62","v":0},{"$f":"Y62*S62+AA62*S62","v":0},-7.45]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",6.83,458,{"$f":"D63*E63","v":3128.14},1035,{"$f":"D63*G63","v":7069.05},{"$f":"F63+H63","v":10197.19},600,4098,1345.5,9189.7649999999994,13287.764999999999,null,null,null,null,3.73,458,1708.34,1035,3860.55,5568.89,600,2238,1345.5,5018.7150000000001,7256.7150000000001,3.1]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",-15,458,-6870,522,-7830,-14700,600,-9000,678.6,-10179,-19179,null,null,null,null,0,458,0,522,0,0,600,0,678.6,0,0,-15]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",13.66,458,{"$f":"D65*E65","v":6256.28},522,{"$f":"D65*G65","v":7130.52},{"$f":"F65+H65","v":13386.8},600,8196,678.6,9269.6760000000013,17465.675999999999,null,null,null,null,7.5,458,3435,522,3915,7350,600,4500,678.6,5089.5,9589.5,6.16]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",-64,458,-29312,391,-25024,-54336,600,-38400,508.3,-32531.200000000001,-70931.199999999997,null,null,null,null,0,458,0,391,0,0,600,0,508.3,0,0,-64]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",57.71,458,{"$f":"D67*E67","v":26431.18},391,{"$f":"D67*G67","v":22564.61},{"$f":"F67+H67","v":48995.79},600,34626,508.3,29333.993000000002,63959.993000000002,null,null,null,null,32,458,14656,391,12512,27168,600,19200,508.3,16265.6,35465.599999999999,25.71]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",-64,458,-29312,378,-24192,-53504,600,-38400,491.4,-31449.599999999999,-69849.600000000006,null,null,null,null,0,458,0,378,0,0,600,0,491.4,0,0,-64]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",57.71,458,{"$f":"D69*E69","v":26431.18},378,{"$f":"D69*G69","v":21814.38},{"$f":"F69+H69","v":48245.56},600,34626,491.4,28358.694,62984.694000000003,null,null,null,null,32,458,14656,378,12096,26752,600,19200,491.4,15724.8,34924.800000000003,25.71]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",-64,458,-29312,435,-27840,-57152,600,-38400,565.5,-36192,-74592,null,null,null,null,0,458,0,435,0,0,600,0,565.5,0,0,-64]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",70.38,458,{"$f":"D71*E71","v":32234.039999999997},435,{"$f":"D71*G71","v":30615.3},{"$f":"F71+H71","v":62849.34},600,42228,565.5,39799.89,82027.89,null,null,null,null,32,458,14656,435,13920,28576,600,19200,565.5,18096,37296,38.379999999999995]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465,255255,8931,62517,317772,null,null,null,null,7,27836,194852,6870,48090,242942,36465,255255,8931,62517,317772,0]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1166,41976,0,null,41976,null,null,null,null,36,890,32040,null,null,32040,1166,41976,0,null,41976,{"$f":"D73-S73","v":0}]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D74*G74","v":4176},12456,904,10848,453,{"$f":"D74*L74","v":5436},16284,null,null,null,null,12,690,8280,348,{"$f":"S74*V74","v":4176},12456,904,10848,453,{"$f":"S74*AA74","v":5436},16284,0]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1690,60840,1625,58500,119340,null,null,null,null,36,1290,46440,1250,45000,91440,1690,60840,1625,58500,119340,0]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7585,91020,1716,20592,111612,null,null,null,null,12,5790,69480,1320,15840,85320,7585,91020,1716,20592,111612,0]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286,160878.6,2430,303993,464871.6,null,null,null,null,125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286,160878.6,2430,303993,464871.6,0]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465,145860,7524,30096,175956,null,null,null,null,4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465,145860,7524,30096,175956,0]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6809,12732.83,13857,25912.59,38645.42,null,null,null,null,1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6809,12732.83,13857,25912.59,38645.42,0]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,2832,67968,1956,46944,114912,3710,89040,2543,61032,150072,null,null,null,null,24,2832,67968,1956,46944,114912,3710,89040,2543,61032,150072,0]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,865.19999999999993,129779.99999999999,435.59999999999997,65339.999999999993,195119.99999999997,1135,170250,567,85050,255300,null,null,null,null,0,865.19999999999993,0,435.59999999999997,0,0,1135,0,567,0,0,150]
[null,"Дополнительные работы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.1.21","  Установка пластиковых дверей","шт",27,5197,{"$f":"D83*E83","v":140319},25400,{"$f":"D83*G83","v":685800},{"$f":"F83+H83","v":826119},{"$f":"E83*$O$2","v":6808.0700000000006},{"$f":"D83*J83","v":183817.89},{"$f":"G83*$P$2","v":33020},{"$f":"D83*L83","v":891540},{"$f":"J83*D83+L83*D83","v":1075357.8900000001},null,null,null,null,null,5197,{"$f":"S83*T83","v":0},25400,{"$f":"S83*V83","v":0},{"$f":"U83+W83","v":0},{"$f":"T83*$O$2","v":6808.0700000000006},{"$f":"S83*Y83","v":0},{"$f":"V83*$P$2","v":33020},{"$f":"S83*AA83","v":0},{"$f":"Y83*S83+AA83*S83","v":0},27]
["1.1.22","Демонтаж перегородок ГКЛВ перед кладкой газоблока","м2",35.200000000000003,1620,{"$f":"D84*E84","v":57024.000000000007},0,{"$f":"D84*G84","v":0},{"$f":"F84+H84","v":57024.000000000007},{"$f":"E84*$O$2","v":2122.2000000000003},{"$f":"D84*J84","v":74701.440000000017},{"$f":"G84*$P$2","v":0},{"$f":"D84*L84","v":0},{"$f":"J84*D84+L84*D84","v":74701.440000000017},null,null,null,null,null,1620,{"$f":"S84*T84","v":0},0,{"$f":"S84*V84","v":0},{"$f":"U84+W84","v":0},2122.2000000000003,0,0,0,0,35.200000000000003]
["1.1.23","Монтаж перегородок после кладки газоблока","м2",31.36,2320,{"$f":"D85*E85","v":72755.199999999997},4769.33,{"$f":"D85*G85","v":149566.1888},{"$f":"F85+H85","v":222321.38880000002},3039.2000000000003,95309.312000000005,6200.1289999999999,194436.04543999999,289745.35743999999,null,null,null,null,null,2320,{"$f":"S85*T85","v":0},4769.33,{"$f":"S85*V85","v":0},{"$f":"U85+W85","v":0},3039.2000000000003,0,6200.1289999999999,0,0,31.36]
["1.1.24","Зашивка дверного проема и ригеля ГКЛ","м2",1.44,2320,3340.7999999999997,1600,2304,5644.7999999999993,3039.2000000000003,4376.4480000000003,2080,2995.2,7371.6480000000001,null,null,null,null,null,2320,0,1600,0,0,3039.2000000000003,0,2080,0,0,1.44]
["1.1.25","Устройство и обрамление дверных проемов","м2",1.53,4600,7038,1160,1774.8,8812.7999999999993,6026,9219.7800000000007,1508,2307.2400000000002,11527.02,null,null,null,null,null,4600,0,1160,0,0,6026,0,1508,0,0,1.53]
["1.1.26","Окраска крестовых связей за 2 раза","м2",8.5,2666.67,22666.695,3261.33,27721.305,50388,3493.3377,29693.370450000002,4239.7290000000003,36037.696500000005,65731.066950000008,null,null,null,null,null,2666.67,0,3261.33,0,0,3493.3377,0,4239.7290000000003,0,0,8.5]
["1.1.27","Увеличение проходки в покрытии АБК 1300х1000","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,1]
["1.1.28","Увеличение проходки в покрытии АБК 700х700","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,2]
["1.1.29","Увеличение проходки в покрытии АБК 900х600","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,2]
["1.1.30","Увеличение проходки в покрытии АБК 350х350","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,2]
["1.1.31","Увеличение проходки в покрытии АБК 300х300","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,1]
["1.1.32","Увеличение проходки в покрытии АБК 200х200","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,1]
["1.1.33","Устройство проходоки в плите перекрытия АБК 1300х1000","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004,null,null,null,null,null,13165.33,0,6226.67,0,0,17246.582300000002,0,8094.6710000000003,0,0,1]
["1.1.34","Устройство проходоки в плите перекрытия АБК 650х650","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004,null,null,null,null,null,13165.33,0,6226.67,0,0,17246.582300000002,0,8094.6710000000003,0,0,1]
["1.1.35","Устройство проходоки в плите перекрытия АБК 600х500","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004,null,null,null,null,null,13165.33,0,6226.67,0,0,17246.582300000002,0,8094.6710000000003,0,0,1]
["1.1.36","Устройство проходоки в стене ГКЛ  АБК 800х600","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,1]
["1.1.37","Устройство проходоки в стене ГКЛ АБК 500х400","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,1]
["1.1.38","Проходки в стене сэндвича 860х660","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001,null,null,null,null,null,9091.58,0,3491.31,0,0,11909.969800000001,0,4538.7030000000004,0,0,2]
["1.1.39","Устройство ревизионных лючков 500х500 с врезкой замка ","шт",15,5466.67,82000.05,4673.33,70099.95,152100,7161.3377,107420.0655,6075.3289999999997,91129.934999999998,198550.00049999999,null,null,null,null,null,5466.67,0,4673.33,0,0,7161.3377,0,6075.3289999999997,0,0,15]
["1.1.40","Окраска металлической лестницы","м2",8,3826.67,30613.360000000001,3327.47,26619.759999999998,57233.119999999995,5012.9377000000004,40103.501600000003,4325.7110000000002,34605.688000000002,74709.189600000012,null,null,null,null,null,3826.67,0,3327.47,0,0,5012.9377000000004,0,4325.7110000000002,0,0,8]
["1.1.41","Заполнение пространства между перегородками и профильным листом","м.п.",70,1933.33,135333.1,2640,184800,320133.09999999998,2532.6623,177286.361,3432,240240,417526.36100000003,null,null,null,null,null,1933.33,0,2640,0,0,2532.6623,0,3432,0,0,70]
["1.1.42","Заполнение пространства между несущим двутавром и плитой перекрытия газоблоком на пену 31 м.п. 1,85 м3.","м3",1.85,4653.33,8608.6605,10520,19462,28070.660499999998,6095.8622999999998,11277.345255,13676,25300.600000000002,36577.945254999999,null,null,null,null,null,4653.33,0,10520,0,0,6095.8622999999998,0,13676,0,0,1.85]
["1.1.43","Устройство армирования пола сеткой арм. Ш6 А500С ячейкой 150х150 мм","т",0.93,346.5,{"$f":"D105*E105","v":322.245},1845.69,{"$f":"D105*G105","v":1716.4917},{"$f":"F105+H105","v":2038.7366999999999},453.91500000000002,422.14095000000003,2399.3969999999999,2231.43921,2653.58016,null,null,null,null,null,346.5,{"$f":"S105*T105","v":0},1845.69,{"$f":"S105*V105","v":0},{"$f":"U105+W105","v":0},453.91500000000002,0,2399.3969999999999,0,0,0.93]
["1.1.44","Пандус металлический","шт.",4,24560,{"$f":"D106*E106","v":98240},6780,{"$f":"D106*G106","v":27120},{"$f":"F106+H106","v":125360},32173.600000000002,128694.40000000001,8814,35256,163950.40000000002,null,null,null,null,null,24560,{"$f":"S106*T106","v":0},6780,{"$f":"S106*V106","v":0},{"$f":"U106+W106","v":0},32173.600000000002,0,8814,0,0,4]
["1.1.45","Монтаж фасоного элемента над окном лестничной клетки","м.п.",5,458,{"$f":"D107*E107","v":2290},1035.5999999999999,{"$f":"D107*G107","v":5178},{"$f":"F107+H107","v":7468},599.98,2999.9,1346.28,6731.4,9731.2999999999993,null,null,null,null,null,458,{"$f":"S107*T107","v":0},1035.5999999999999,{"$f":"S107*V107","v":0},{"$f":"U107+W107","v":0},599.98,0,1346.28,0,0,5]
["1.1.46","Заделка мест прохода инженерных коммуникаций","шт.",45,0,{"$f":"D108*E108","v":0},null,{"$f":"D108*G108","v":0},{"$f":"F108+H108","v":0},450,20250,500,22500,42750,null,null,null,null,null,0,{"$f":"S108*T108","v":0},null,{"$f":"S108*V108","v":0},{"$f":"U108+W108","v":0},0,0,0,0,0,45]
["1.1.47","Финальный клининг","м2",378,null,{"$f":"D109*E109","v":0},null,{"$f":"D109*G109","v":0},{"$f":"F109+H109","v":0},240,{"$f":"D109*J109","v":90720},{"$f":"G109*$P$2","v":0},{"$f":"D109*L109","v":0},{"$f":"J109*D109+L109*D109","v":90720},null,null,null,null,null,null,{"$f":"S109*T109","v":0},null,{"$f":"S109*V109","v":0},{"$f":"U109+W109","v":0},240,0,0,0,0,378]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F113+F115+F118+F121+F122+F125+F129","v":6694740.3499999996},null,{"$f":"H113+H115+H118+H121+H122+H125+H129","v":11422970.075485326},{"$f":"I113+I115+I118+I121+I122+I125+I129","v":18117710.425485328},null,{"$f":"K113+K115+K118+K121+K122+K125+K129","v":8797746.2899999991},null,{"$f":"M113+M115+M118+M121+M122+M125+M129","v":19081967.899999999},{"$f":"N113+N115+N118+N121+N122+N125+N129","v":27879714.189999998},null,null,null,null,null,null,{"$f":"U113+U115+U118+U121+U122+U125+U129","v":6619904.5499999998},null,{"$f":"W113+W115+W118+W121+W122+W125+W129","v":11214320.075485326},{"$f":"X113+X115+X118+X121+X122+X125+X129","v":17834224.625485327},null,{"$f":"Z113+Z115+Z118+Z121+Z122+Z125+Z129","v":8695584.8300000001},null,{"$f":"AB113+AB115+AB118+AB121+AB122+AB125+AB129","v":18836937.899999999},{"$f":"AC113+AC115+AC118+AC121+AC122+AC125+AC129","v":27532522.729999997},0]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F114+F117+F120+F124+F126-F113-F122-F128","v":-7083968.6000000006},null,{"$f":"H114+H117+H120+H124+H126-H113-H122-H128","v":-11450486.719999999},{"$f":"I114+I117+I120+I124+I126-I113-I122-I128","v":-18534455.32},null,{"$f":"K114+K117+K120+K124+K126-K113-K122-K128","v":-9158673.4800000004},null,{"$f":"M114+M117+M120+M124+M126-M113-M122-M128","v":-19261586},{"$f":"N114+N117+N120+N124+N126-N113-N122-N128","v":-28420259.48},null,null,null,null,null,null,{"$f":"U114+U117+U120+U124+U126-U113-U122-U128","v":-917239.2},null,{"$f":"W114+W117+W120+W124+W126-W113-W122-W128","v":-2247203.52},{"$f":"X114+X117+X120+X124+X126-X113-X122-X128","v":-3164442.7199999997},null,0,null,0,0,0]
["1.2.1","Металлоконструкции огрунтованные КМ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,68400,{"$f":"D113*E113","v":718200},195000,{"$f":"D113*G113","v":2047500},{"$f":"F113+H113","v":2765700},95478,{"$f":"D113*J113","v":1002519},229000,{"$f":"D113*L113","v":2404500},{"$f":"J113*D113+L113*D113","v":3407019},null,null,null,null,10.5,68400,{"$f":"S113*T113","v":718200},195000,{"$f":"S113*V113","v":2047500},{"$f":"U113+W113","v":2765700},95478,{"$f":"S113*Y113","v":1002519},229000,{"$f":"S113*AA113","v":2404500},{"$f":"Y113*S113+AA113*S113","v":3407019},0]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",-0.66,69940,-46160.4,195000,-128700,-174860.4,95478,{"$f":"D114*J114","v":-63015.48},229000,{"$f":"D114*L114","v":-151140},{"$f":"J114*D114+L114*D114","v":-214155.48},null,null,null,null,0,69940,0,195000,0,0,95478,{"$f":"S114*Y114","v":0},229000,{"$f":"S114*AA114","v":0},{"$f":"Y114*S114+AA114*S114","v":0},-0.66]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",1.73,69940,{"$f":"D115*E115","v":120996.2},195000,{"$f":"D115*G115","v":337350},{"$f":"F115+H115","v":458346.2},95478,{"$f":"D115*J115","v":165176.94},229000,{"$f":"D115*L115","v":396170},{"$f":"J115*D115+L115*D115","v":561346.93999999994},null,null,null,null,0.66,69940,46160.4,195000,128700,174860.4,95478,{"$f":"S115*Y115","v":63015.48},229000,{"$f":"S115*AA115","v":151140},{"$f":"Y115*S115+AA115*S115","v":214155.48},1.0699999999999998]
["1.2.2","Окраска металлоконструкций",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-384.2,2400,{"$f":"D117*E117","v":-922080},956,{"$f":"D117*G117","v":-367295.2},{"$f":"F117+H117","v":-1289375.2},4150,{"$f":"D117*J117","v":-1594430},665,{"$f":"D117*L117","v":-255493},{"$f":"J117*D117+L117*D117","v":-1849923},null,null,null,null,0,2400,{"$f":"S117*T117","v":0},956,{"$f":"S117*V117","v":0},{"$f":"U117+W117","v":0},4150,{"$f":"S117*Y117","v":0},665,{"$f":"S117*AA117","v":0},{"$f":"Y117*S117+AA117*S117","v":0},-384.2]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",349.59,2400,{"$f":"D118*E118","v":839015.99999999988},956,{"$f":"D118*G118","v":334208.03999999998},{"$f":"F118+H118","v":1173224.0399999998},4150,{"$f":"D118*J118","v":1450798.5},665,{"$f":"D118*L118","v":232477.34999999998},{"$f":"J118*D118+L118*D118","v":1683275.85},null,null,null,null,349.59,2400,{"$f":"S118*T118","v":839015.99999999988},956,{"$f":"S118*V118","v":334208.03999999998},{"$f":"U118+W118","v":1173224.0399999998},4150,{"$f":"S118*Y118","v":1450798.5},665,{"$f":"S118*AA118","v":232477.34999999998},{"$f":"Y118*S118+AA118*S118","v":1683275.85},0]
["1.2.3","Крепление металлоконструкций",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",-811,300,{"$f":"D120*E120","v":-243300},null,null,{"$f":"F120+H120","v":-243300},393,{"$f":"D120*J120","v":-318723},0,null,{"$f":"J120*D120+L120*D120","v":-318723},null,null,null,null,0,300,{"$f":"S120*T120","v":0},null,null,{"$f":"U120+W120","v":0},393,{"$f":"S120*Y120","v":0},0,null,{"$f":"Y120*S120+AA120*S120","v":0},-811]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",180,300,{"$f":"D121*E121","v":54000},null,null,{"$f":"F121+H121","v":54000},393,{"$f":"D121*J121","v":70740},0,null,{"$f":"J121*D121+L121*D121","v":70740},null,null,null,null,180,300,{"$f":"S121*T121","v":54000},null,null,{"$f":"U121+W121","v":54000},393,{"$f":"S121*Y121","v":70740},0,null,{"$f":"Y121*S121+AA121*S121","v":70740},0]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,199039.19999999998,{"$f":"D122*E122","v":199039.19999999998},199703.52,{"$f":"D122*G122","v":199703.52},{"$f":"F122+H122","v":398742.72},260741,{"$f":"D122*J122","v":260741},259614,{"$f":"D122*L122","v":259614},{"$f":"J122*D122+L122*D122","v":520355},null,null,null,null,1,199039.19999999998,{"$f":"S122*T122","v":199039.19999999998},199703.52,{"$f":"S122*V122","v":199703.52},{"$f":"U122+W122","v":398742.72},260741,{"$f":"S122*Y122","v":260741},259614,{"$f":"S122*AA122","v":259614},{"$f":"Y122*S122+AA122*S122","v":520355},0]
["1.2.5","Устройство перегородки",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",-2215,2237,{"$f":"D124*E124","v":-4954955},3967.398645598194,{"$f":"D124*G124","v":-8787788},{"$f":"F124+H124","v":-13742743},2711,{"$f":"D124*J124","v":-6004865},7373,{"$f":"D124*L124","v":-16331195},{"$f":"J124*D124+L124*D124","v":-22336060},null,null,null,null,0,2237,{"$f":"S124*T124","v":0},3967.398645598194,{"$f":"S124*V124","v":0},{"$f":"U124+W124","v":0},2711,{"$f":"S124*Y124","v":0},7373,{"$f":"S124*AA124","v":0},{"$f":"Y124*S124+AA124*S124","v":0},-2215]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2122.35,2237,{"$f":"D125*E125","v":4747696.95},3967.398645598194,{"$f":"D125*G125","v":8420208.5154853258},{"$f":"F125+H125","v":13167905.465485327},2711,{"$f":"D125*J125","v":5753690.8499999996},7373,{"$f":"D125*L125","v":15648086.549999999},{"$f":"J125*D125+L125*D125","v":21401777.399999999},null,null,null,null,2122.35,2237,{"$f":"S125*T125","v":4747696.95},3967.398645598194,{"$f":"S125*V125","v":8420208.5154853258},{"$f":"U125+W125","v":13167905.465485327},2711,{"$f":"S125*Y125","v":5753690.8499999996},7373,{"$f":"S125*AA125","v":15648086.549999999},{"$f":"Y125*S125+AA125*S125","v":21401777.399999999},0]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-4,4500,{"$f":"D126*E126","v":-18000},3500,{"$f":"D126*G126","v":-14000},{"$f":"H126+F126","v":-32000},5055,{"$f":"D126*J126","v":-20220},4601,{"$f":"D126*L126","v":-18404},{"$f":"J126*D126+L126*D126","v":-38624},null,null,null,null,0,4500,{"$f":"S126*T126","v":0},3500,{"$f":"S126*V126","v":0},{"$f":"W126+U126","v":0},5055,{"$f":"S126*Y126","v":0},4601,{"$f":"S126*AA126","v":0},{"$f":"Y126*S126+AA126*S126","v":0},-4]
["1.2.6","Устройство бетонного плинтуса",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",-378,47,-17766,250,{"$f":"D128*G128","v":-94500},{"$f":"H128+F128","v":-112266},280,{"$f":"D128*J128","v":-105840},420,{"$f":"D128*L128","v":-158760},{"$f":"J128*D128+L128*D128","v":-264600},null,null,null,null,0,47,{"$f":"S128*T128","v":0},250,{"$f":"S128*V128","v":0},{"$f":"W128+U128","v":0},280,{"$f":"S128*Y128","v":0},420,{"$f":"S128*AA128","v":0},{"$f":"Y128*S128+AA128*S128","v":0},-378]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",336,47,{"$f":"D129*E129","v":15792},250,{"$f":"D129*G129","v":84000},{"$f":"H129+F129","v":99792},280,{"$f":"D129*J129","v":94080},420,{"$f":"D129*L129","v":141120},{"$f":"J129*D129+L129*D129","v":235200},null,null,null,null,336,47,{"$f":"S129*T129","v":15792},250,{"$f":"S129*V129","v":84000},{"$f":"W129+U129","v":99792},280,{"$f":"S129*Y129","v":94080},420,{"$f":"S129*AA129","v":141120},{"$f":"Y129*S129+AA129*S129","v":235200},0]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F131:F134)","v":3010200},null,{"$f":"SUM(H131:H134)","v":5727056.6399999997},{"$f":"SUM(I131:I134)","v":8737256.6400000006},null,{"$f":"SUM(K131:K134)","v":3943362},null,{"$f":"SUM(M131:M134)","v":7445174},{"$f":"SUM(N131:N134)","v":11388536},null,null,null,null,null,null,{"$f":"SUM(U131:U134)","v":2709180},null,{"$f":"SUM(W131:W134)","v":5154350.9759999998},{"$f":"SUM(X131:X134)","v":7863530.9759999998},null,{"$f":"SUM(Z131:Z134)","v":3549025.8000000007},null,{"$f":"SUM(AB131:AB134)","v":6700656.5999999996},{"$f":"SUM(AC131:AC134)","v":10249682.4},0]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D131*E131","v":695100},753743.5199999999,{"$f":"D131*G131","v":753743.5199999999},{"$f":"H131+F131","v":1448843.52},910581,{"$f":"D131*J131","v":910581},979867,{"$f":"D131*L131","v":979867},{"$f":"J131*D131+L131*D131","v":1890448},null,null,null,null,0.9,695100,{"$f":"S131*T131","v":625590},753743.5199999999,{"$f":"S131*V131","v":678369.16799999995},{"$f":"W131+U131","v":1303959.1680000001},910581,{"$f":"S131*Y131","v":819522.9},979867,{"$f":"S131*AA131","v":881880.3},{"$f":"Y131*S131+AA131*S131","v":1701403.2000000002},9.9999999999999978E-2]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D132*E132","v":868200},1236673.44,{"$f":"D132*G132","v":1236673.44},{"$f":"H132+F132","v":2104873.44},1137342,{"$f":"D132*J132","v":1137342},1607675,{"$f":"D132*L132","v":1607675},{"$f":"J132*D132+L132*D132","v":2745017},null,null,null,null,0.9,868200,{"$f":"S132*T132","v":781380},1236673.44,{"$f":"S132*V132","v":1113006.0959999999},{"$f":"W132+U132","v":1894386.0959999999},1137342,{"$f":"S132*Y132","v":1023607.8},1607675,{"$f":"S132*AA132","v":1446907.5},{"$f":"Y132*S132+AA132*S132","v":2470515.2999999998},9.9999999999999978E-2]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,1179600,3168026.88,3168026.88,4347626.88,1545276,{"$f":"D133*J133","v":1545276},4118435,{"$f":"D133*L133","v":4118435},{"$f":"J133*D133+L133*D133","v":5663711},null,null,null,null,0.9,1179600,1061640,3168026.88,2851224.1919999998,3912864.1919999998,1545276,{"$f":"S133*Y133","v":1390748.4000000001},4118435,{"$f":"S133*AA133","v":3706591.5},{"$f":"Y133*S133+AA133*S133","v":5097339.9000000004},9.9999999999999978E-2]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,350163,{"$f":"D134*J134","v":350163},739197,{"$f":"D134*L134","v":739197},{"$f":"J134*D134+L134*D134","v":1089360},null,null,null,null,0.9,267300,240570,568612.79999999993,511751.51999999996,752321.52,350163,{"$f":"S134*Y134","v":315146.7},739197,{"$f":"S134*AA134","v":665277.30000000005},{"$f":"Y134*S134+AA134*S134","v":980424},9.9999999999999978E-2]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F137+F138+F139+F140+F141+F142+F143+F144+F146+F148+F150+F152+F154+F155+F156+F157+F158+F159+F160+F161+F163+F164+F165+F166+F167+F168+F169+F171+F172+F174+F176+F177+F178+F181+F182+F183+F186+F187+F189+F191+F193+F194+F196+F198+F200+F201+F203+F205+F207+F208+F210+F212+F214+F215+F216+F217+F219+F221+F223+F225+F226+F227+F228+F230+F231+F232+F233+F237+F238+F239+F240+F241+F242+F243+F244+F245+F246+F247+F248+F249+F250+F251+F149","v":4454214},null,{"$f":"H137+H138+H139+H140+H141+H142+H143+H144+H146+H148+H150+H152+H154+H155+H156+H157+H158+H159+H160+H161+H163+H164+H165+H166+H167+H168+H169+H171+H172+H174+H176+H177+H178+H181+H182+H183+H186+H187+H189+H191+H193+H194+H196+H198+H200+H201+H203+H205+H207+H208+H210+H212+H214+H215+H216+H217+H219+H221+H223+H225+H226+H227+H228+H230+H231+H232+H233+H237+H238+H239+H240+H241+H242+H243+H244+H245+H246+H247+H248+H249+H250+H251+H149","v":5191170.9999999991},{"$f":"I137+I138+I139+I140+I141+I142+I143+I144+I146+I148+I150+I152+I154+I155+I156+I157+I158+I159+I160+I161+I163+I164+I165+I166+I167+I168+I169+I171+I172+I174+I176+I177+I178+I181+I182+I183+I186+I187+I189+I191+I193+I194+I196+I198+I200+I201+I203+I205+I207+I208+I210+I212+I214+I215+I216+I217+I219+I221+I223+I225+I226+I227+I228+I230+I231+I232+I233+I237+I238+I239+I240+I241+I242+I243+I244+I245+I246+I247+I248+I249+I250+I251+I149","v":9645384.9999999981},null,{"$f":"K137+K138+K139+K140+K141+K142+K143+K144+K146+K148+K150+K152+K154+K155+K156+K157+K158+K159+K160+K161+K163+K164+K165+K166+K167+K168+K169+K171+K172+K174+K176+K177+K178+K181+K182+K183+K186+K187+K189+K191+K193+K194+K196+K198+K200+K201+K203+K205+K207+K208+K210+K212+K214+K215+K216+K217+K219+K221+K223+K225+K226+K227+K228+K230+K231+K232+K233+K237+K238+K239+K240+K241+K242+K243+K244+K245+K246+K247+K248+K249+K250+K251+K149","v":5616180.5999999996},null,{"$f":"M137+M138+M139+M140+M141+M142+M143+M144+M146+M148+M150+M152+M154+M155+M156+M157+M158+M159+M160+M161+M163+M164+M165+M166+M167+M168+M169+M171+M172+M174+M176+M177+M178+M181+M182+M183+M186+M187+M189+M191+M193+M194+M196+M198+M200+M201+M203+M205+M207+M208+M210+M212+M214+M215+M216+M217+M219+M221+M223+M225+M226+M227+M228+M230+M231+M232+M233+M237+M238+M239+M240+M241+M242+M243+M244+M245+M246+M247+M248+M249+M250+M251+M149","v":6748516.6519999988},{"$f":"N137+N138+N139+N140+N141+N142+N143+N144+N146+N148+N150+N152+N154+N155+N156+N157+N158+N159+N160+N161+N163+N164+N165+N166+N167+N168+N169+N171+N172+N174+N176+N177+N178+N181+N182+N183+N186+N187+N189+N191+N193+N194+N196+N198+N200+N201+N203+N205+N207+N208+N210+N212+N214+N215+N216+N217+N219+N221+N223+N225+N226+N227+N228+N230+N231+N232+N233+N237+N238+N239+N240+N241+N242+N243+N244+N245+N246+N247+N248+N249+N250+N251+N149","v":12364697.252000006},null,null,null,null,null,null,{"$f":"U137+U138+U139+U140+U141+U142+U143+U144+U146+U148+U150+U152+U154+U155+U156+U157+U158+U159+U160+U161+U163+U164+U165+U166+U167+U168+U169+U171+U172+U174+U176+U177+U178+U181+U182+U183+U186+U187+U189+U191+U193+U194+U196+U198+U200+U201+U203+U205+U207+U208+U210+U212+U214+U215+U216+U217+U219+U221+U223+U225+U226+U227+U228+U230+U231+U232+U233+U237+U238+U239+U240+U241+U242+U243+U244+U245+U246+U247+U248+U249+U250+U251","v":2508964},null,{"$f":"W137+W138+W139+W140+W141+W142+W143+W144+W146+W148+W150+W152+W154+W155+W156+W157+W158+W159+W160+W161+W163+W164+W165+W166+W167+W168+W169+W171+W172+W174+W176+W177+W178+W181+W182+W183+W186+W187+W189+W191+W193+W194+W196+W198+W200+W201+W203+W205+W207+W208+W210+W212+W214+W215+W216+W217+W219+W221+W223+W225+W226+W227+W228+W230+W231+W232+W233+W237+W238+W239+W240+W241+W242+W243+W244+W245+W246+W247+W248+W249+W250+W251","v":3121478.3600000003},{"$f":"X137+X138+X139+X140+X141+X142+X143+X144+X146+X148+X150+X152+X154+X155+X156+X157+X158+X159+X160+X161+X163+X164+X165+X166+X167+X168+X169+X171+X172+X174+X176+X177+X178+X181+X182+X183+X186+X187+X189+X191+X193+X194+X196+X198+X200+X201+X203+X205+X207+X208+X210+X212+X214+X215+X216+X217+X219+X221+X223+X225+X226+X227+X228+X230+X231+X232+X233+X237+X238+X239+X240+X241+X242+X243+X244+X245+X246+X247+X248+X249+X250+X251","v":5630442.3599999994},null,{"$f":"Z137+Z138+Z139+Z140+Z141+Z142+Z143+Z144+Z146+Z148+Z150+Z152+Z154+Z155+Z156+Z157+Z158+Z159+Z160+Z161+Z163+Z164+Z165+Z166+Z167+Z168+Z169+Z171+Z172+Z174+Z176+Z177+Z178+Z181+Z182+Z183+Z186+Z187+Z189+Z191+Z193+Z194+Z196+Z198+Z200+Z201+Z203+Z205+Z207+Z208+Z210+Z212+Z214+Z215+Z216+Z217+Z219+Z221+Z223+Z225+Z226+Z227+Z228+Z230+Z231+Z232+Z233+Z237+Z238+Z239+Z240+Z241+Z242+Z243+Z244+Z245+Z246+Z247+Z248+Z249+Z250+Z251","v":3134783.2},null,{"$f":"AB137+AB138+AB139+AB140+AB141+AB142+AB143+AB144+AB146+AB148+AB150+AB152+AB154+AB155+AB156+AB157+AB158+AB159+AB160+AB161+AB163+AB164+AB165+AB166+AB167+AB168+AB169+AB171+AB172+AB174+AB176+AB177+AB178+AB181+AB182+AB183+AB186+AB187+AB189+AB191+AB193+AB194+AB196+AB198+AB200+AB201+AB203+AB205+AB207+AB208+AB210+AB212+AB214+AB215+AB216+AB217+AB219+AB221+AB223+AB225+AB226+AB227+AB228+AB230+AB231+AB232+AB233+AB237+AB238+AB239+AB240+AB241+AB242+AB243+AB244+AB245+AB246+AB247+AB248+AB249+AB250+AB251","v":4057917.0799999987},{"$f":"AC137+AC138+AC139+AC140+AC141+AC142+AC143+AC144+AC146+AC148+AC150+AC152+AC154+AC155+AC156+AC157+AC158+AC159+AC160+AC161+AC163+AC164+AC165+AC166+AC167+AC168+AC169+AC171+AC172+AC174+AC176+AC177+AC178+AC181+AC182+AC183+AC186+AC187+AC189+AC191+AC193+AC194+AC196+AC198+AC200+AC201+AC203+AC205+AC207+AC208+AC210+AC212+AC214+AC215+AC216+AC217+AC219+AC221+AC223+AC225+AC226+AC227+AC228+AC230+AC231+AC232+AC233+AC237+AC238+AC239+AC240+AC241+AC242+AC243+AC244+AC245+AC246+AC247+AC248+AC249+AC250+AC251","v":7192700.2799999984},0]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F137-F138-F139-F140-F141-F142-F143-F144+F145+F147+F151+F153-F155-F156-F157-F158-F159-F160-F161+F162-F164-F165-F166-F167-F168-F169+F170-F172+F173+F175-F177-F178+F179+F180+F184+F185-F187+F188-F190-F192-F194+F195+F197+F199-F201+F202-F204+F206-F208+F209-F211+F213-F215-F216-F217+F218+F220+F222+F224-F226-F227-F228-F229-F231-F232-F233+F234-F237-F238-F239-F240-F241-F242-F243-F244-F245-F246-F247-F248-F249-F250+F251","v":-4243632},null,{"$f":"-H137-H138-H139-H140-H141-H142-H143-H144+H145+H147+H151+H153-H155-H156-H157-H158-H159-H160-H161+H162-H164-H165-H166-H167-H168-H169+H170-H172+H173+H175-H177-H178+H179+H180+H184+H185-H187+H188-H190-H192-H194+H195+H197+H199-H201+H202-H204+H206-H208+H209-H211+H213-H215-H216-H217+H218+H220+H222+H224-H226-H227-H228-H229-H231-H232-H233+H234-H237-H238-H239-H240-H241-H242-H243-H244-H245-H246-H247-H248-H249-H250+H251","v":-3712001.3800000004},{"$f":"-I137-I138-I139-I140-I141-I142-I143-I144+I145+I147+I151+I153-I155-I156-I157-I158-I159-I160-I161+I162-I164-I165-I166-I167-I168-I169+I170-I172+I173+I175-I177-I178+I179+I180+I184+I185-I187+I188-I190-I192-I194+I195+I197+I199-I201+I202-I204+I206-I208+I209-I211+I213-I215-I216-I217+I218+I220+I222+I224-I226-I227-I228-I229-I231-I232-I233+I234-I237-I238-I239-I240-I241-I242-I243-I244-I245-I246-I247-I248-I249-I250+I251","v":-7955633.379999998},null,{"$f":"-K137-K138-K139-K140-K141-K142-K143-K144+K145+K147+K151+K153-K155-K156-K157-K158-K159-K160-K161+K162-K164-K165-K166-K167-K168-K169+K170-K172+K173+K175-K177-K178+K179+K180+K184+K185-K187+K188-K190-K192-K194+K195+K197+K199-K201+K202-K204+K206-K208+K209-K211+K213-K215-K216-K217+K218+K220+K222+K224-K226-K227-K228-K229-K231-K232-K233+K234-K237-K238-K239-K240-K241-K242-K243-K244-K245-K246-K247-K248-K249-K250+K251","v":-4912939.0999999996},null,{"$f":"-M137-M138-M139-M140-M141-M142-M143-M144+M145+M147+M151+M153-M155-M156-M157-M158-M159-M160-M161+M162-M164-M165-M166-M167-M168-M169+M170-M172+M173+M175-M177-M178+M179+M180+M184+M185-M187+M188-M190-M192-M194+M195+M197+M199-M201+M202-M204+M206-M208+M209-M211+M213-M215-M216-M217+M218+M220+M222+M224-M226-M227-M228-M229-M231-M232-M233+M234-M237-M238-M239-M240-M241-M242-M243-M244-M245-M246-M247-M248-M249-M250+M251","v":-4825663.1799999988},{"$f":"-N137-N138-N139-N140-N141-N142-N143-N144+N145+N147+N151+N153-N155-N156-N157-N158-N159-N160-N161+N162-N164-N165-N166-N167-N168-N169+N170-N172+N173+N175-N177-N178+N179+N180+N184+N185-N187+N188-N190-N192-N194+N195+N197+N199-N201+N202-N204+N206-N208+N209-N211+N213-N215-N216-N217+N218+N220+N222+N224-N226-N227-N228-N229-N231-N232-N233+N234-N237-N238-N239-N240-N241-N242-N243-N244-N245-N246-N247-N248-N249-N250+N251","v":-9738602.2800000049},null,null,null,null,null,null,{"$f":"-U137-U138-U139-U140-U141-U142-U143-U144+U145+U147+U151+U153-U155-U156-U157-U158-U159-U160-U161+U162-U164-U165-U166-U167-U168-U169+U170-U172+U173+U175-U177-U178+U179+U180+U184+U185-U187+U188-U190-U192-U194+U195+U197+U199-U201+U202-U204+U206-U208+U209-U211+U213-U215-U216-U217+U218+U220+U222+U224-U226-U227-U228-U229-U231-U232-U233+U234-U237-U238-U239-U240-U241-U242-U243-U244-U245-U246-U247-U248-U249-U250+U251","v":-845660},null,{"$f":"-W137-W138-W139-W140-W141-W142-W143-W144+W145+W147+W151+W153-W155-W156-W157-W158-W159-W160-W161+W162-W164-W165-W166-W167-W168-W169+W170-W172+W173+W175-W177-W178+W179+W180+W184+W185-W187+W188-W190-W192-W194+W195+W197+W199-W201+W202-W204+W206-W208+W209-W211+W213-W215-W216-W217+W218+W220+W222+W224-W226-W227-W228-W229-W231-W232-W233+W234-W237-W238-W239-W240-W241-W242-W243-W244-W245-W246-W247-W248-W249-W250+W251","v":-1004658.32},{"$f":"-X137-X138-X139-X140-X141-X142-X143-X144+X145+X147+X151+X153-X155-X156-X157-X158-X159-X160-X161+X162-X164-X165-X166-X167-X168-X169+X170-X172+X173+X175-X177-X178+X179+X180+X184+X185-X187+X188-X190-X192-X194+X195+X197+X199-X201+X202-X204+X206-X208+X209-X211+X213-X215-X216-X217+X218+X220+X222+X224-X226-X227-X228-X229-X231-X232-X233+X234-X237-X238-X239-X240-X241-X242-X243-X244-X245-X246-X247-X248-X249-X250+X251","v":-1850318.32},null,0,null,0,0,{"$f":"D136-S136","v":0}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D137*E137","v":38400},0,{"$f":"G137*D137","v":0},{"$f":"F137+H137","v":38400},50304,{"$f":"D137*J137","v":50304},0,null,{"$f":"J137*D137+L137*D137","v":50304},null,null,null,null,0,38400,{"$f":"S137*T137","v":0},0,{"$f":"V137*S137","v":0},{"$f":"U137+W137","v":0},50304,{"$f":"S137*Y137","v":0},0,null,{"$f":"Y137*S137+AA137*S137","v":0},1]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,5502,22008,36625.68,{"$f":"D138*L138","v":146502.72},168510.72,null,null,null,null,3,4200,12600,28173.599999999999,84520.799999999988,97120.799999999988,5502,16506,36625.68,{"$f":"S138*AA138","v":109877.04000000001},126383.04000000001,1]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,9432,1456,5824,15256,null,null,null,null,3,1800,5400,1120,3360,8760,2358,7074,1456,4368,11442,1]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,4200,4200,32333.599999999999,32333.599999999999,36533.599999999999,5502,5502,42033.68,42033.68,47535.68,null,null,null,null,0,4200,0,32333.599999999999,0,0,5502,0,42033.68,0,0,1]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,5240,7368.4,73684,78924,null,null,null,null,0,400,0,5668,0,0,524,0,7368.4,0,0,10]
["1.4.7","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,3406,14788.18,14788.18,18194.18,null,null,null,null,0,2600,0,11375.52,0,0,3406,0,14788.18,0,0,1]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,2600,28600,5006.04,55066.44,83666.44,3406,37466,6507.85,71586.350000000006,109052.35,null,null,null,null,11,2600,28600,5006.04,55066.44,83666.44,3406,37466,6507.85,71586.350000000006,109052.35,0]
["1.4.9","Блок контрольно-пусковой","шт.",4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,13624,5933.93,23735.72,37359.72,null,null,null,null,4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,13624,5933.93,23735.72,37359.72,0]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-137,1200,-164400,1901.8,-260546.6,-424946.6,1572,-215364,2472.34,-338710.58,-554074.58000000007,null,null,null,null,0,1200,0,1901.8,0,0,1572,0,2472.34,0,0,-137]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",139,1200,{"$f":"D146*E146","v":166800},1901.8,{"$f":"G146*D146","v":264350.2},{"$f":"F146+H146","v":431150.2},1572,218508,2472.34,343655.26,562163.26,null,null,null,null,50,1200,{"$f":"S146*T146","v":60000},1901.8,{"$f":"V146*S146","v":95090},{"$f":"U146+W146","v":155090},1572,78600,2472.34,123617,202217,89]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",-24,3400,-81600,28860,-692640,-774240,4454,-106896,37518,-900432,-1007328,null,null,null,null,0,3400,{"$f":"S147*T147","v":0},28860,{"$f":"V147*S147","v":0},{"$f":"U147+W147","v":0},4454,0,37518,0,0,-24]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",42,3400,{"$f":"D148*E148","v":142800},28860,{"$f":"G148*D148","v":1212120},{"$f":"F148+H148","v":1354920},4454,187068,37518,1575756,1762824,null,null,null,null,22,3400,{"$f":"S148*T148","v":74800},28860,{"$f":"V148*S148","v":634920},{"$f":"U148+W148","v":709720},4454,97988,37518,825396,923384,20]
["1.4.11.1","Демонтаж и перенос Извещателя пожарного линейного в комплекте с отражателем","шт",16,5000,{"$f":"D149*E149","v":80000},0,{"$f":"G149*D149","v":0},{"$f":"F149+H149","v":80000},{"$f":"E149*$O$2","v":6550},104800,{"$f":"G149*$P$2","v":0},{"$f":"D149*L149","v":0},{"$f":"K149+M149","v":104800}]
["1.4.12","Траверса 30х17 мм","м.",10,200,{"$f":"D150*E150","v":2000},127.1,{"$f":"D150*G150","v":1271},{"$f":"F150+H150","v":3271},{"$f":"E150*$O$2","v":262},{"$f":"D150*J150","v":2620},{"$f":"G150*$P$2","v":165.23},{"$f":"D150*L150","v":1652.3},{"$f":"K150+M150","v":4272.3},null,null,null,null,0,200,{"$f":"S150*T150","v":0},127.1,{"$f":"S150*V150","v":0},{"$f":"U150+W150","v":0},6.55,0,2.37,0,0,10]
["1.4.13","Извещатель пожарный ручной адресный","шт.",-15,1200,-18000,1121.8,-16827,{"$f":"F151+H151","v":-34827},1572,-23580,1458.34,-21875.1,-45455.1,null,null,null,null,0,1200,{"$f":"S151*T151","v":0},1121.8,{"$f":"V151*S151","v":0},{"$f":"U151+W151","v":0},1572,0,1458.34,0,0,-15]
["1.4.13","Извещатель пожарный ручной адресный","шт.",18,1200,{"$f":"D152*E152","v":21600},1121.8,{"$f":"G152*D152","v":20192.399999999998},{"$f":"F152+H152","v":41792.399999999994},1572,28296,1458.34,26250.12,54546.119999999995,null,null,null,null,5,1200,6000,1121.8,{"$f":"V152*S152","v":5609},{"$f":"U152+W152","v":11609},1572,7860,1458.34,7291.7,15151.7,13]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",-4,400,-1600,6304.92,{"$f":"D153*G153","v":-25219.68},{"$f":"H153+F153","v":-26819.68},524,-2096,8196.4,-32785.599999999999,-34881.599999999999,null,null,null,null,0,400,0,6304.92,{"$f":"S153*V153","v":0},{"$f":"W153+U153","v":0},524,0,8196.4,0,0,-4]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",8,400,3200,6304.92,{"$f":"D154*G154","v":50439.360000000001},{"$f":"H154+F154","v":53639.360000000001},524,4192,8196.4,65571.199999999997,69763.199999999997,null,null,null,null,2,400,800,6304.92,{"$f":"S154*V154","v":12609.84},{"$f":"W154+U154","v":13409.84},524,1048,8196.4,16392.8,17440.8,6]
["1.4.15","Источник питания резервированный","шт.",4,3000,12000,12612.36,{"$f":"D155*G155","v":50449.440000000002},{"$f":"H155+F155","v":62449.440000000002},3930,15720,16396.07,65584.28,81304.28,null,null,null,null,2,3000,6000,12612.36,{"$f":"S155*V155","v":25224.720000000001},{"$f":"W155+U155","v":31224.720000000001},3930,7860,16396.07,32792.14,40652.14,2]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,400,1600,2407.0100000000002,{"$f":"D156*G156","v":9628.0400000000009},{"$f":"H156+F156","v":11228.04},524,2096,3129.1,12516.4,14612.4,null,null,null,null,0,400,0,2407.0100000000002,{"$f":"S156*V156","v":0},{"$f":"W156+U156","v":0},524,0,3129.1,0,0,4]
["1.4.17","Блок контроля и индикации","шт.",2,3000,6000,9024.14,{"$f":"D157*G157","v":18048.28},{"$f":"H157+F157","v":24048.28},3930,7860,11731.38,23462.76,31322.76,null,null,null,null,0,3000,0,9024.14,{"$f":"S157*V157","v":0},{"$f":"W157+U157","v":0},3930,0,11731.38,0,0,2]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.51,3334.04,8574.0400000000009,null,null,null,null,4,1000,4000,641.16,{"$f":"V158*S158","v":2564.64},{"$f":"U158+W158","v":6564.6399999999994},1310,5240,833.51,3334.04,8574.0400000000009,0]
["1.4.19","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.76,60191.040000000001,76959.040000000008,null,null,null,null,4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.76,60191.040000000001,76959.040000000008,0]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,1200,2825.04,11300.16,12500.16,393,1572,3672.55,14690.2,16262.2,null,null,null,null,0,300,0,2825.04,0,0,393,0,3672.55,0,0,4]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,300,1200,790,3160,4360,393,1572,1027,4108,5680,null,null,null,null,4,300,1200,790,3160,4360,393,1572,1027,4108,5680,0]
["1.4.22","Устройство коммутационное","шт.",-24,2600,-62400,1365,-32760,-95160,3406,-81744,1774.5,-42588,-124332,null,null,null,null,0,2600,0,1365,0,0,3406,0,1774.5,0,0,-24]
["1.4.22","Устройство коммутационное","шт.",22,2600,{"$f":"D163*E163","v":57200},1365,{"$f":"G163*D163","v":30030},{"$f":"F163+H163","v":87230},3406,74932,1774.5,39039,113971,null,null,null,null,20,2600,{"$f":"S163*T163","v":52000},1365,{"$f":"V163*S163","v":27300},{"$f":"U163+W163","v":79300},3406,68120,1774.5,35490,103610,2]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,12000,368,3680,15680,1572,15720,478.4,4784,20504,null,null,null,null,1,1200,{"$f":"S164*T164","v":1200},368,{"$f":"V164*S164","v":368},{"$f":"U164+W164","v":1568},1572,1572,478.4,478.4,2050.4,9]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999,null,null,null,null,5,1200,6000,368,1840,7840,1572,7860,478.4,2392,10252,4]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999,null,null,null,null,5,1200,6000,368,1840,7840,1572,7860,478.4,2392,10252,4]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,64800,270,14580,79380,1572,84888,351,18954,103842,null,null,null,null,30,1200,36000,270,8100,44100,1572,47160,351,10530,57690,24]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D168*E168","v":36000},545.04,{"$f":"G168*D168","v":16351.199999999999},{"$f":"F168+H168","v":52351.199999999997},1572,47160,708.55,21256.5,68416.5,null,null,null,null,30,1200,{"$f":"S168*T168","v":36000},545.04,{"$f":"V168*S168","v":16351.199999999999},{"$f":"U168+W168","v":52351.199999999997},1572,47160,708.55,21256.5,68416.5,0]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D169*E169","v":46800},656,{"$f":"G169*D169","v":25584},{"$f":"F169+H169","v":72384},1572,61308,852.8,33259.199999999997,94567.2,null,null,null,null,30,1200,{"$f":"S169*T169","v":36000},656,{"$f":"V169*S169","v":19680},{"$f":"U169+W169","v":55680},1572,47160,852.8,25584,72744,9]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",-1,2000,-2000,1462,-1462,-3462,2620,{"$f":"D170*J170","v":-2620},1900.6,-1900.6,-4520.6000000000004,null,null,null,null,0,2000,{"$f":"S170*T170","v":0},1462,{"$f":"V170*S170","v":0},{"$f":"U170+W170","v":0},2620,0,1900.6,0,0,-1]
["1.4.29","Саморез со сверлом","шт.",100,5,500,1.82,182,682,{"$f":"E171*$O$2","v":6.5500000000000007},{"$f":"D171*J171","v":655.00000000000011},{"$f":"G171*$P$2","v":2.3660000000000001},236.60000000000002,{"$f":"K171+M171","v":891.60000000000014},null,null,null,null,0,5,0,1.82,0,0,6.55,0,2.37,0,0,100,"работы относятся к монтажу оповещателя или занята позиция с номером?"]
["1.4.30","Модуль подключения нагрузки","шт.",87,100,8700,71.760000000000005,6243.1200000000008,14943.12,131,11397,93.29,{"$f":"D172*L172","v":8116.2300000000005},19513.23,null,null,null,null,80,100,8000,71.760000000000005,5740.8,13740.8,131,10480,93.29,7463.2000000000007,17943.2,7]
["1.4.31","Блок сигнально-пусковой адресный","шт.",-96,3200,{"$f":"D173*E173","v":-307200},3692.4,{"$f":"G173*D173","v":-354470.40000000002},{"$f":"F173+H173","v":-661670.40000000002},4192,-402432,4800.12,-460811.52000000002,-863243.52,null,null,null,null,0,3200,0,3692.4,0,0,4192,0,4800.12,0,0,-96]
["1.4.31","Блок сигнально-пусковой адресный","шт.",82,3200,262400,3692.4,302776.8,565176.80000000005,4192,343744,4800.12,393609.83999999997,737353.84,null,null,null,null,40,3200,128000,3692.4,147696,275696,4192,167680,4800.12,192004.8,359684.8,42]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",-96,1200,-115200,1250,-120000,-235200,1572,-150912,1625,-156000,-306912,null,null,null,null,0,1200,0,1250,0,0,1572,0,1625,0,0,-96]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",82,1200,98400,1250,102500,200900,1572,128904,1625,133250,262154,null,null,null,null,50,1200,60000,1250,62500,122500,1572,78600,1625,81250,159850,32]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,4500,31318.560000000001,31318.560000000001,35818.559999999998,5895,5895,40714.129999999997,40714.129999999997,46609.13,null,null,null,null,1,4500,4500,31318.560000000001,31318.560000000001,35818.559999999998,5895,5895,40714.129999999997,40714.129999999997,46609.13,0]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,4500,32633.64,32633.64,37133.64,5895,5895,42423.73,42423.73,48318.73,null,null,null,null,0,4500,0,32633.64,0,0,5895,0,42423.73,0,0,1]
["1.4.35","Преобразователь интерфейса","шт.",-1,2600,-2600,3524.04,-3524.04,-6124.04,3406,-3406,4581.25,-4581.25,-7987.25,null,null,null,null,0,2600,0,3524.04,0,0,3406,0,4581.25,0,0,-1]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",-1,2600,-2600,9000,-9000,-11600,3406,-3406,11700,-11700,-15106,null,null,null,null,0,2600,0,9000,0,0,3406,0,11700,0,0,-1]
["1.4.35","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,{"$f":"D181*E181","v":32400},131.6,{"$f":"D181*G181","v":15792},{"$f":"F181+H181","v":48192},{"$f":"E181*$O$2","v":353.7},42444,{"$f":"G181*$P$2","v":171.08},20529.600000000002,{"$f":"K181+M181","v":62973.600000000006},null,null,null,null,0,270,{"$f":"S181*T181","v":0},131.6,{"$f":"S181*V181","v":0},{"$f":"U181+W181","v":0},{"$f":"T181*$O$2","v":353.7},0,{"$f":"V181*$P$2","v":171.08},0,{"$f":"Z181+AB181","v":0},120]
["1.4.36","Гайка М6","шт.",808,null,{"$f":"D182*E182","v":0},1.54,{"$f":"D182*G182","v":1244.32},{"$f":"F182+H182","v":1244.32},{"$f":"E182*$O$2","v":0},{"$f":"D182*J182","v":0},{"$f":"G182*$P$2","v":2.0020000000000002},{"$f":"D182*L182","v":1617.6160000000002},{"$f":"K182+M182","v":1617.6160000000002},null,null,null,null,0,null,{"$f":"S182*T182","v":0},1.54,{"$f":"S182*V182","v":0},{"$f":"U182+W182","v":0},6.55,0,2.37,0,{"$f":"Y182*S182+AA182*S182","v":0},808]
["1.4.37","Болт М6","шт.",808,0,0,4.99,{"$f":"G183*D183","v":4031.92},4031.92,{"$f":"E183*$O$2","v":0},0,{"$f":"G183*$P$2","v":6.4870000000000001},5241.4960000000001,{"$f":"K183+M183","v":5241.4960000000001},null,null,null,null,0,0,0,4.99,{"$f":"V183*S183","v":0},0,null,0,3.37,0,0,808]
["1.4.37","Блок питания","шт.",-1,3000,-3000,2558,-2558,-5558,3930,-3930,3325.4,-3325.4,{"$f":"J184*D184+L184*D184","v":-7255.4},null,null,null,null,0,3000,0,2558,0,0,3930,0,3325.4,0,0,-1]
["1.4.38","Лоток перфорированный 100х50х3000","м",-585,380,-222300,538,-314730,-537030,497.8,-291213,699.4,-409149,-700362,null,null,null,null,0,380,0,538,0,0,497.8,0,699.4,0,0,-585]
["1.4.38","Лоток перфорированный 100х50х3000","м",552,640,{"$f":"D186*E186","v":353280},538,{"$f":"G186*D186","v":296976},{"$f":"F186+H186","v":650256},497.8,274785.60000000003,699.4,386068.8,660854.4,null,null,null,null,400,640,{"$f":"S186*T186","v":256000},538,{"$f":"V186*S186","v":215200},{"$f":"U186+W186","v":471200},497.8,199120,699.4,279760,478880,152]
["1.4.39","Перегородка для лотка","м",585,100,58500,292.8,171288,229788,131,76635,380.64,222674.4,299309.40000000002,null,null,null,null,400,100,{"$f":"S187*T187","v":40000},292.8,{"$f":"V187*S187","v":117120},{"$f":"U187+W187","v":157120},131,52400,380.64,152256,204656,185]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",-585,120,-70200,209.22,-122393.7,-192593.7,157.19999999999999,-91962,271.99,-159114.15,-251076.15,null,null,null,null,0,120,0,209.22,0,0,157.19999999999999,0,271.99,0,0,-585]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",552,150,{"$f":"D189*E189","v":82800},209.22,{"$f":"G189*D189","v":115489.44},{"$f":"F189+H189","v":198289.44},157.19999999999999,86774.399999999994,271.99,150138.48000000001,236912.88,null,null,null,null,400,150,{"$f":"S189*T189","v":60000},209.22,{"$f":"V189*S189","v":83688},{"$f":"U189+W189","v":143688},157.19999999999999,62879.999999999993,271.99,108796,171676,152]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",-10,1200,-12000,1620.8,-16208,-28208,1572,-15720,2107.04,-21070.400000000001,-36790.400000000001,null,null,null,null,0,1200,{"$f":"S190*T190","v":0},1620.8,{"$f":"V190*S190","v":0},{"$f":"U190+W190","v":0},1572,0,2107.04,0,0,-10]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",9,1200,{"$f":"D191*E191","v":10800},1620.8,{"$f":"G191*D191","v":14587.199999999999},{"$f":"F191+H191","v":25387.199999999997},1572,14148,2107.04,18963.36,33111.360000000001,null,null,null,null,9,1200,{"$f":"S191*T191","v":10800},1620.8,{"$f":"V191*S191","v":14587.199999999999},{"$f":"U191+W191","v":25387.199999999997},1572,14148,2107.04,18963.36,33111.360000000001,0]
["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,null,null,null,null,0,1200,{"$f":"S192*T192","v":0},1892,{"$f":"V192*S192","v":0},{"$f":"U192+W192","v":0},1572,0,2459.6,0,0,-12]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D193*E193","v":4800},1892,{"$f":"G193*D193","v":7568},{"$f":"F193+H193","v":12368},1572,6288,2459.6,9838.4,16126.4,null,null,null,null,3,1200,{"$f":"S193*T193","v":3600},1892,{"$f":"V193*S193","v":5676},{"$f":"U193+W193","v":9276},1572,4716,2459.6,7378.7999999999993,12094.8,1]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,640,{"$f":"D194*E194","v":96000},375,56250,152250,838.4,125760,487.5,73125,198885,null,null,null,null,0,640,{"$f":"S194*T194","v":0},375,{"$f":"V194*S194","v":0},{"$f":"U194+W194","v":0},838.4,0,487.5,0,0,150]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",-150,120,{"$f":"D195*E195","v":-18000},171.65,-25747.5,-43747.5,157.19999999999999,-23580,223.15,-33472.5,-57052.5,null,null,null,null,0,120,{"$f":"S195*T195","v":0},171.65,0,0,157.19999999999999,0,223.15,0,0,-150]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,150,{"$f":"D196*E196","v":22500},171.65,{"$f":"G196*D196","v":25747.5},{"$f":"F196+H196","v":48247.5},157.19999999999999,23580,223.15,33472.5,57052.5,null,null,null,null,0,150,{"$f":"S196*T196","v":0},171.65,{"$f":"V196*S196","v":0},{"$f":"U196+W196","v":0},157.19999999999999,0,223.15,0,0,150]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",-10,120,-1200,839.4,-8394,-9594,157.19999999999999,-1572,1091.22,-10912.2,-12484.2,null,null,null,null,0,120,{"$f":"S197*T197","v":0},839.4,{"$f":"V197*S197","v":0},{"$f":"U197+W197","v":0},157.19999999999999,0,1091.22,0,0,-10]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,150,{"$f":"D198*E198","v":1500},839.4,{"$f":"G198*D198","v":8394},{"$f":"F198+H198","v":9894},157.19999999999999,1572,1091.22,10912.2,12484.2,null,null,null,null,0,150,{"$f":"S198*T198","v":0},839.4,{"$f":"V198*S198","v":0},{"$f":"U198+W198","v":0},157.19999999999999,0,1091.22,0,0,10]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",-12,120,-1440,644.02,-7728.24,-9168.24,157.19999999999999,-1886.3999999999999,837.23,-10046.76,-11933.16,null,null,null,null,0,120,{"$f":"S199*T199","v":0},644.02,{"$f":"V199*S199","v":0},{"$f":"U199+W199","v":0},157.19999999999999,0,837.23,0,0,-12]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,150,{"$f":"D200*E200","v":1800},644.02,{"$f":"G200*D200","v":7728.24},{"$f":"F200+H200","v":9528.24},157.19999999999999,1886.3999999999999,837.23,10046.76,11933.16,null,null,null,null,0,150,{"$f":"S200*T200","v":0},644.02,{"$f":"V200*S200","v":0},{"$f":"U200+W200","v":0},157.19999999999999,0,837.23,0,0,12]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,6000,2020.01,10100.049999999999,16100.05,1572,7860,2626.01,13130.050000000001,20990.050000000003,null,null,null,null,0,1200,{"$f":"S201*T201","v":0},2020.01,{"$f":"V201*S201","v":0},{"$f":"U201+W201","v":0},1572,0,2626.01,0,0,{"$f":"D201-S201","v":5}]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",-5,120,-600,1004.5,-5022.5,-5622.5,157.19999999999999,{"$f":"D202*J202","v":-786},1305.8499999999999,-6529.25,-7315.25,null,null,null,null,0,120,0,1004.5,0,0,157.19999999999999,{"$f":"S202*Y202","v":0},1305.8499999999999,0,0,-5]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,150,{"$f":"D203*E203","v":750},1004.5,{"$f":"G203*D203","v":5022.5},{"$f":"F203+H203","v":5772.5},157.19999999999999,786,1305.8499999999999,{"$f":"D203*L203","v":6529.25},7315.25,null,null,null,null,0,150,{"$f":"S203*T203","v":0},1004.5,{"$f":"V203*S203","v":0},{"$f":"U203+W203","v":0},157.19999999999999,0,1305.8499999999999,{"$f":"S203*AA203","v":0},0,5]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",-16,1200,-19200,1966.01,-31456.16,-50656.160000000003,1572,-25152,2555.81,-40892.959999999999,-66044.959999999992,null,null,null,null,0,1200,{"$f":"S204*T204","v":0},1966.01,{"$f":"V204*S204","v":0},{"$f":"U204+W204","v":0},1572,0,2555.81,0,0,-16]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",4,1200,{"$f":"D205*E205","v":4800},1966.01,{"$f":"G205*D205","v":7864.04},{"$f":"F205+H205","v":12664.04},1572,6288,2555.81,10223.24,16511.239999999998,null,null,null,null,0,1200,{"$f":"S205*T205","v":0},1966.01,{"$f":"V205*S205","v":0},{"$f":"U205+W205","v":0},1572,0,2555.81,0,0,4]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",-16,120,-1920,638.16,-10210.56,-12130.56,157.19999999999999,-2515.1999999999998,829.61,-13273.76,-15788.96,null,null,null,null,0,120,{"$f":"S206*T206","v":0},638.16,{"$f":"V206*S206","v":0},{"$f":"U206+W206","v":0},157.19999999999999,0,829.61,0,0,-16]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,150,{"$f":"D207*E207","v":2400},638.16,{"$f":"G207*D207","v":10210.56},{"$f":"F207+H207","v":12610.56},157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96,null,null,null,null,0,150,{"$f":"S207*T207","v":0},638.16,{"$f":"V207*S207","v":0},{"$f":"U207+W207","v":0},157.19999999999999,0,829.61,0,0,16]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.29,37972.639999999999,63124.639999999999,null,null,null,null,0,1200,{"$f":"S208*T208","v":0},1825.61,{"$f":"V208*S208","v":0},{"$f":"U208+W208","v":0},1572,0,2373.29,0,0,16]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",-16,120,-1920,853.51,-13656.16,-15576.16,157.19999999999999,-2515.1999999999998,1109.56,-17752.96,-20268.16,null,null,null,null,0,120,0,853.51,0,0,157.19999999999999,0,1109.56,0,0,-16]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,150,{"$f":"D210*E210","v":2400},853.51,{"$f":"G210*D210","v":13656.16},{"$f":"F210+H210","v":16056.16},157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16,null,null,null,null,0,150,{"$f":"S210*T210","v":0},853.51,{"$f":"V210*S210","v":0},{"$f":"U210+W210","v":0},157.19999999999999,0,1109.56,0,0,16]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",-210,412.8,-86688,1552.8,-326088,-412776,540.77,-113561.7,2018.64,-423914.4,-537476.1,null,null,null,null,0,412.8,{"$f":"S211*T211","v":0},1552.8,{"$f":"V211*S211","v":0},{"$f":"U211+W211","v":0},540.77,0,2018.64,0,0,-210]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",180,412.8,{"$f":"D212*E212","v":74304},1552.8,{"$f":"G212*D212","v":279504},{"$f":"F212+H212","v":353808},540.77,97338.599999999991,2018.64,363355.2,460693.8,null,null,null,null,180,412.8,{"$f":"S212*T212","v":74304},1552.8,{"$f":"V212*S212","v":279504},{"$f":"U212+W212","v":353808},540.77,97338.599999999991,2018.64,363355.2,460693.8,0]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",-24,1200,-28800,1200,-28800,-57600,1572,-37728,1560,-37440,-75168,null,null,null,null,0,1200,{"$f":"S213*T213","v":0},1200,{"$f":"V213*S213","v":0},{"$f":"U213+W213","v":0},1572,0,1560,0,0,-24]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",22,1200,{"$f":"D214*E214","v":26400},1200,{"$f":"G214*D214","v":26400},{"$f":"F214+H214","v":52800},1572,34584,1560,34320,{"$f":"J214*D214+L214*D214","v":68904},null,null,null,null,0,1200,{"$f":"S214*T214","v":0},1200,{"$f":"V214*S214","v":0},{"$f":"U214+W214","v":0},1572,0,1560,0,0,22]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,25,20000,83.02,66416,86416,32.75,26200,107.93,86344,112544,null,null,null,null,360,25,{"$f":"S215*T215","v":9000},83.02,{"$f":"V215*S215","v":29887.199999999997},{"$f":"U215+W215","v":38887.199999999997},32.75,11790,107.93,38854.800000000003,50644.800000000003,440]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,15,1500,10.199999999999999,1019.9999999999999,2520,19.649999999999999,1964.9999999999998,13.26,1326,3291,null,null,null,null,100,15,1500,10.199999999999999,1019.9999999999999,2520,19.649999999999999,1964.9999999999998,13.26,1326,3291,0]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D217*E217","v":140000},1063.97,{"$f":"G217*D217","v":186194.75},{"$f":"F217+H217","v":326194.75},1048,183400,1383.16,242053,425453,null,null,null,null,100,800,{"$f":"S217*T217","v":80000},1063.97,{"$f":"V217*S217","v":106397},{"$f":"U217+W217","v":186397},1048,104800,1383.16,138316,243116,75]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",-6400,124,-793600,41.04,-262656,-1056256,162.44,-1039616,53.35,-341440,-1381056,null,null,null,null,0,124,{"$f":"S218*T218","v":0},41.04,{"$f":"V218*S218","v":0},{"$f":"U218+W218","v":0},162.44,0,53.35,0,0,-6400]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",4220,124,{"$f":"D219*E219","v":523280},41.04,{"$f":"G219*D219","v":173188.8},{"$f":"F219+H219","v":696468.8},162.44,685496.8,53.35,225137,910633.8,null,null,null,null,3500,124,{"$f":"S219*T219","v":434000},41.04,{"$f":"V219*S219","v":143640},{"$f":"U219+W219","v":577640},162.44,568540,53.35,186725,755265,720]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",-2500,124,-310000,82.94,-207350,-517350,162.44,-406100,107.82,-269550,-675650,null,null,null,null,0,124,{"$f":"S220*T220","v":0},82.94,{"$f":"V220*S220","v":0},{"$f":"U220+W220","v":0},162.44,0,107.82,0,0,-2500]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",3800,124,{"$f":"D221*E221","v":471200},82.94,{"$f":"G221*D221","v":315172},{"$f":"F221+H221","v":786372},162.44,617272,107.82,409716,1026988,null,null,null,null,2500,124,{"$f":"S221*T221","v":310000},82.94,{"$f":"V221*S221","v":207350},{"$f":"U221+W221","v":517350},162.44,406100,107.82,269550,675650,1300]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",-400,124,-49600,77.760000000000005,-31104.000000000004,-80704,162.44,-64976,101.09,-40436,-105412,null,null,null,null,0,124,{"$f":"S222*T222","v":0},77.760000000000005,{"$f":"V222*S222","v":0},{"$f":"U222+W222","v":0},162.44,0,101.09,0,0,-400]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",500,124,{"$f":"D223*E223","v":62000},77.760000000000005,{"$f":"G223*D223","v":38880},{"$f":"F223+H223","v":100880},162.44,81220,101.09,50545,131765,null,null,null,null,250,124,{"$f":"S223*T223","v":31000},77.760000000000005,{"$f":"V223*S223","v":19440},{"$f":"U223+W223","v":50440},162.44,40610,101.09,25272.5,65882.5,250]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",-750,124,-93000,85.94,-64455,-157455,162.44,-121830,111.72,-83790,-205620,null,null,null,null,0,124,{"$f":"S224*T224","v":0},85.94,{"$f":"V224*S224","v":0},{"$f":"U224+W224","v":0},162.44,0,111.72,0,0,-750]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",1160,124,{"$f":"D225*E225","v":143840},85.94,{"$f":"G225*D225","v":99690.4},{"$f":"F225+H225","v":243530.4},162.44,188430.4,111.72,129595.2,318025.59999999998,null,null,null,null,500,124,{"$f":"S225*T225","v":62000},85.94,{"$f":"V225*S225","v":42970},{"$f":"U225+W225","v":104970},162.44,81220,111.72,55860,137080,660]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,{"$f":"D226*E226","v":161200},101.52,{"$f":"G226*D226","v":131976},{"$f":"F226+H226","v":293176},162.44,211172,131.97999999999999,171574,382746,null,null,null,null,1100,124,{"$f":"S226*T226","v":136400},101.52,{"$f":"V226*S226","v":111672},{"$f":"U226+W226","v":248072},162.44,178684,131.97999999999999,145178,323862,200]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4500,35,157500,21.6,97200,254700,45.85,206325,28.08,126359.99999999999,332685,null,null,null,null,4000,35,{"$f":"S227*T227","v":140000},21.6,{"$f":"V227*S227","v":86400},{"$f":"U227+W227","v":226400},45.85,183400,28.08,112320,295720,500]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",9000,5,45000,2.6,23400,68400,6.55,58950,3.38,30420,89370,null,null,null,null,8000,5,40000,2.6,20800,60800,6.55,52400,3.38,27040,79440,1000]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",-8000,5,-40000,14.88,-119040,-159040,6.55,-52400,19.34,-154720,-207120,null,null,null,null,0,5,0,14.88,0,0,6.55,0,19.34,0,0,-8000]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",9000,5,{"$f":"D230*E230","v":45000},14.88,{"$f":"G230*D230","v":133920},{"$f":"F230+H230","v":178920},6.55,58950,19.34,174060,233010,null,null,null,null,8000,5,{"$f":"S230*T230","v":40000},14.88,{"$f":"V230*S230","v":119040},{"$f":"U230+W230","v":159040},6.55,52400,19.34,154720,207120,1000]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",9000,5,45000,1.82,16380,61380,6.55,58950,2.37,21330,80280,null,null,null,null,8000,5,{"$f":"S231*T231","v":40000},1.82,{"$f":"V231*S231","v":14560},{"$f":"U231+W231","v":54560},6.55,52400,2.37,18960,71360,1000]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,41040,41040,41040,0,null,53352,53352,53352,null,null,null,null,0,0,0,41040,0,0,0,null,53352,0,0,1]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D233*E233","v":393480},0,{"$f":"G233*D233","v":0},{"$f":"F233+H233","v":393480},515458.8,{"$f":"D233*J233","v":515458.8},0,null,515458.8,null,null,null,null,0,393480,0,0,0,0,515458.8,{"$f":"S233*Y233","v":0},0,null,0,1]
["1.4.69","Аренда вышки 28 м","ч",-152,3250,{"$f":"D234*E234","v":-494000},0,{"$f":"G234*D234","v":0},{"$f":"F234+H234","v":-494000},0,null,0,null,null,null,null,null,null,0,3250,{"$f":"S234*T234","v":0},0,{"$f":"V234*S234","v":0},{"$f":"U234+W234","v":0},0,null,0,null,null,-152]
["1.4.69","Аренда вышки 28 м","ч",272,3888,{"$f":"D235*E235","v":1057536},0,{"$f":"G235*D235","v":0},{"$f":"F235+H235","v":1057536},0,null,0,null,null,null,null,null,null,0,3888,{"$f":"S235*T235","v":0},0,{"$f":"V235*S235","v":0},{"$f":"U235+W235","v":0},0,null,0,null,null,272]
["1.4.70","Автоматизация управления воротами",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D237*E237","v":2600},11375.52,{"$f":"D237*G237","v":11375.52},{"$f":"F237+H237","v":13975.52},3406,{"$f":"D237*J237","v":3406},14788.18,{"$f":"D237*L237","v":14788.18},{"$f":"J237*D237+L237*D237","v":18194.18},null,null,null,null,1,2600,{"$f":"S237*T237","v":2600},11375.52,{"$f":"S237*V237","v":11375.52},{"$f":"U237+W237","v":13975.52},3406,{"$f":"S237*Y237","v":3406},14788.18,{"$f":"S237*AA237","v":14788.18},{"$f":"Y237*S237+AA237*S237","v":18194.18},0]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D238*E238","v":5200},3580.8,{"$f":"D238*G238","v":7161.6},{"$f":"F238+H238","v":12361.6},3406,6812,4655.04,9310.08,16122.08,null,null,null,null,2,2600,{"$f":"S238*T238","v":5200},3580.8,{"$f":"S238*V238","v":7161.6},{"$f":"U238+W238","v":12361.6},3406,6812,4655.04,9310.08,16122.08,0]
["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,null,null,null,null,2,5000,10000,15168,30336,40336,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003,0]
["1.4.70.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.48,20616.96,28476.959999999999,null,null,null,null,2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.48,20616.96,28476.959999999999,0]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4,14736.8,15784.8,null,null,null,null,2,400,800,5668,11336,12136,524,1048,7368.4,14736.8,15784.8,0]
["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,null,null,null,null,4,4200,16800,15352.8,61411.199999999997,78211.199999999997,5502,22008,19958.64,79834.559999999998,101842.56,0]
["1.4.70.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083,null,null,null,null,6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083,0]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08,2976.48,17124.48,null,null,null,null,6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08,2976.48,17124.48,0]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999,null,null,null,null,80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999,0]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.09,35381.5,92235.5,null,null,null,null,200,124,24800,77.760000000000005,15552.000000000002,40352,162.44,32488,101.09,20218,52706,150]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.35,13337.5,53947.5,null,null,null,null,210,124,26040,41.04,8618.4,34658.400000000001,162.44,34112.400000000001,53.35,11203.5,45315.9,40]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.58000000000001,1425.8000000000002,7975.8,null,null,null,null,10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.58000000000001,1425.8000000000002,7975.8,0]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.08,8424,22179,null,null,null,null,300,35,10500,21.6,6480,16980,45.85,13755,28.08,8424,22179,0]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,null,6864,6864,6864,null,null,null,null,1,0,0,5280,5280,5280,0,null,6864,6864,6864,0]
["1.4.70.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,119808,{"$f":"D251*J251","v":119808},0,null,119808,null,null,null,null,0,92160,0,null,0,0,119808,{"$f":"S251*Y251","v":0},0,null,0,1]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F254+F255+F256+F258+F260+F261+F262+F263+F265+F268+F269+F270+F271","v":19933498.824300002},null,{"$f":"H254+H255+H256+H258+H260+H261+H262+H263+H265+H268+H269+H270+H271","v":41391336.190300003},{"$f":"I254+I255+I256+I258+I260+I261+I262+I263+I265+I268+I269+I270+I271","v":61324835.014600009},null,{"$f":"K254+K255+K256+K258+K260+K261+K262+K263+K265+K268+K269+K270+K271","v":26659798.984300002},null,{"$f":"M254+M255+M256+M258+M260+M261+M262+M263+M265+M268+M269+M270+M271","v":61642670.156999998},{"$f":"N254+N255+N256+N258+N260+N261+N262+N263+N265+N268+N269+N270+N271","v":88302469.141300008},null,"верна ли сумма?",null,null,null,null,{"$f":"U254+U255+U256+U258+U260+U261+U262+U263+U265+U268+U269+U270+U271","v":17823041.022},null,{"$f":"W254+W255+W256+W258+W260+W261+W262+W263+W265+W268+W269+W270+W271","v":39634764.795999996},{"$f":"X254+X255+X256+X258+X260+X261+X262+X263+X265+X268+X269+X270+X271","v":57457805.817999996},null,{"$f":"Z254+Z255+Z256+Z258+Z260+Z261+Z262+Z263+Z265+Z268+Z269+Z270+Z271","v":23578665.812000003},null,{"$f":"AB254+AB255+AB256+AB258+AB260+AB261+AB262+AB263+AB265+AB268+AB269+AB270+AB271","v":59051795.379999988},{"$f":"AC254+AC255+AC256+AC258+AC260+AC261+AC262+AC263+AC265+AC268+AC269+AC270+AC271","v":82630461.191999987},0]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F257+F259+F264+F267-F254-F255-F256-F261-F262-F263-F269-F270","v":-18801084.561999999},null,{"$f":"H257+H259+H264+H267-H254-H255-H256-H261-H262-H263-H269-H270","v":-40391309.166000001},{"$f":"I257+I259+I264+I267-I254-I255-I256-I261-I262-I263-I269-I270","v":-59192393.728},null,{"$f":"K257+K259+K264+K267-K254-K255-K256-K261-K262-K263-K269-K270","v":-25059055.142000001},null,{"$f":"M257+M259+M264+M267-M254-M255-M256-M261-M262-M263-M269-M270","v":-60268026},{"$f":"N257+N259+N264+N267-N254-N255-N256-N261-N262-N263-N269-N270","v":-85327081.14199999},null,null,null,null,null,null,{"$f":"U257+U259+U264+U267-U254-U255-U256-U261-U262-U263-U269-U270","v":-10097740.92},null,{"$f":"W257+W259+W264+W267-W254-W255-W256-W261-W262-W263-W269-W270","v":-32959713.375999998},{"$f":"X257+X259+X264+X267-X254-X255-X256-X261-X262-X263-X269-X270","v":-43057454.295999996},null,0,null,0,0,0]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D254*E254","v":1149387.9600000002},501751.61599999998,{"$f":"D254*G254","v":3010509.696},{"$f":"F254+H254","v":4159897.6560000004},125450,{"$f":"D254*J254","v":752700},982545,{"$f":"D254*L254","v":5895270},{"$f":"J254*D254+L254*D254","v":6647970},null,"верна ли наша стоимость?",null,null,6,191564.66000000003,{"$f":"S254*T254","v":1149387.9600000002},501751.61599999998,{"$f":"S254*V254","v":3010509.696},{"$f":"U254+W254","v":4159897.6560000004},125450,{"$f":"S254*Y254","v":752700},982545,{"$f":"S254*AA254","v":5895270},{"$f":"Y254*S254+AA254*S254","v":6647970},0]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,{"$f":"D255*E255","v":665015.4},234736.6,{"$f":"D255*G255","v":1643156.2},{"$f":"F255+H255","v":2308171.6},29545,206815,469586,3287102,3493917,null,"верна ли наша стоимость?",null,null,7,95002.2,{"$f":"S255*T255","v":665015.4},234736.6,{"$f":"S255*V255","v":1643156.2},{"$f":"U255+W255","v":2308171.6},29545,206815,469586,3287102,3493917,0]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,944298.94000000006,185878.69,2416422.9700000002,3360721.91,102635.07,1334255.9100000001,309219.34000000003,4019851.4200000004,5354107.33,null,null,null,null,12,72638.38,871660.56,185878.69,2230544.2800000003,3102204.8400000003,102635.07,1231620.8400000001,309219.34000000003,3710632.08,4942252.92,1]
["1.5.4","Монтаж воздухораспределителей","шт",-80,3595.38,{"$f":"D257*E257","v":-287630.40000000002},8681.2800000000007,{"$f":"D257*G257","v":-694502.40000000002},-982132.8,4332.6000000000004,-346608,10463.969999999999,-837117.6,-1183725.6000000001,null,null,null,null,0,3595.38,{"$f":"S257*T257","v":0},8681.2800000000007,{"$f":"S257*V257","v":0},0,4332.6000000000004,0,10463.969999999999,0,0,-80]
["1.5.4","Монтаж воздухораспределителей","шт",76,3595.38,{"$f":"D258*E258","v":273248.88},8981.2800000000007,{"$f":"D258*G258","v":682577.28},{"$f":"F258+H258","v":955826.16},4332.6000000000004,329277.60000000003,10463.969999999999,795261.72,1124539.32,null,null,null,null,68,3595.38,{"$f":"S258*T258","v":244485.84},8981.2800000000007,{"$f":"S258*V258","v":610727.04},855212.88,4332.6000000000004,294616.80000000005,10463.969999999999,711549.96,1006166.76,8]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-3033.8,1941.99,{"$f":"D259*E259","v":-5891609.2620000001},1582.69,{"$f":"D259*G259","v":-4801564.9220000003},-10693174.184,2655.59,-8056528.9420000007,1958,-5940180.4000000004,-13996709.342,null,null,null,null,0,1941.99,{"$f":"S259*T259","v":0},1582.69,{"$f":"S259*V259","v":0},0,2655.59,0,1958,0,0,-3033.8]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3335.57,1941.99,{"$f":"D260*E260","v":6477643.5843000002},1582.69,{"$f":"D260*G260","v":5279173.2833000002},{"$f":"F260+H260","v":11756816.867600001},2655.59,8857906.3363000005,1958,6531046.0600000005,15388952.396300001,null,null,null,null,3033.8,1941.99,{"$f":"S260*T260","v":5891609.2620000001},1582.69,{"$f":"S260*V260","v":4801564.9220000003},10693174.184,2655.59,8056528.9420000007,1958,5940180.4000000004,13996709.342,301.77]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D261*E261","v":73117.899999999994},24621.749999999996,{"$f":"D261*G261","v":196973.99999999997},270091.89999999997,11973.06,95784.48,32008.28,256066.24,351850.72,null,null,null,null,8,9139.7374999999993,{"$f":"S261*T261","v":73117.899999999994},24621.749999999996,{"$f":"S261*V261","v":196973.99999999997},270091.89999999997,11973.06,95784.48,32008.28,256066.24,351850.72,0]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D262*E262","v":5583228},1916670,{"$f":"D262*G262","v":23000040},28583268,637410.63,7648927.5600000005,2625837.9,31510054.799999997,39158982.359999999,null,null,null,null,12,465269,{"$f":"S262*T262","v":5583228},1916670,{"$f":"S262*V262","v":23000040},28583268,637410.63,7648927.5600000005,2625837.9,31510054.799999997,39158982.359999999,0]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D263*E263","v":772919},165823.5,{"$f":"D263*G263","v":2321529},{"$f":"F263+H263","v":3094448},46198.46,646778.43999999994,372209.5,5210933,5857711.4399999995,null,null,null,null,14,55208.5,{"$f":"S263*T263","v":772919},165823.5,{"$f":"S263*V263","v":2321529},3094448,46198.46,646778.43999999994,372209.5,5210933,5857711.4399999995,0]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-690.2,1875,{"$f":"D264*E264","v":-1294125},1131.79,{"$f":"D264*G264","v":-781161.45799999998},-2075286.4580000001,3758,-2593771.6,1100,-759220,-3352991.6,null,null,null,null,0,1875,{"$f":"S264*T264","v":0},1131.79,{"$f":"S264*V264","v":0},0,3758,0,1100,0,0,-690.2]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",691,1875,{"$f":"D265*E265","v":1295625},1131.79,{"$f":"D265*G265","v":782066.89},{"$f":"F265+H265","v":2077691.8900000001},3758,2596778,1100,760100,3356878,null,null,null,null,690.2,1875,{"$f":"S265*T265","v":1294125},1131.79,{"$f":"S265*V265","v":781161.45799999998},2075286.4580000001,3758,2593771.6,1100,759220,3352991.6,{"$f":"D265-S265","v":0.79999999999995453}]
["1.5.10","Теплоснабжение",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-248,1475.4,{"$f":"D267*E267","v":-365899.2},2407.9899999999998,{"$f":"D267*G267","v":-597181.5199999999},-963080.72,2887.52,{"$f":"D267*J267","v":-716104.96},4676.7299999999996,{"$f":"D267*L267","v":-1159829.0399999998},{"$f":"J267*D267+L267*D267","v":-1875933.9999999998},null,null,null,null,0,1475.4,{"$f":"S267*T267","v":0},2407.9899999999998,{"$f":"S267*V267","v":0},{"$f":"U267+W267","v":0},2887.52,{"$f":"S267*Y267","v":0},4676.7299999999996,{"$f":"S267*AA267","v":0},{"$f":"Y267*S267+AA267*S267","v":0},-248]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",332.9,1475.4,{"$f":"D268*E268","v":491160.66},2407.9899999999998,{"$f":"D268*G268","v":801619.87099999993},{"$f":"F268+H268","v":1292780.531},2887.52,{"$f":"D268*J268","v":961255.40799999994},4676.7299999999996,{"$f":"D268*L268","v":1556883.4169999997},{"$f":"J268*D268+L268*D268","v":2518138.8249999997},null,null,null,null,200,1475.4,{"$f":"S268*T268","v":295080},2407.9899999999998,481597.99999999994,776678,2887.52,{"$f":"S268*Y268","v":577504},4676.7299999999996,{"$f":"S268*AA268","v":935345.99999999988},{"$f":"Y268*S268+AA268*S268","v":1512850},132.89999999999998]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,954853.5,928267,928267,1883120.5,1432280.25,{"$f":"D269*J269","v":1432280.25},1392401.5,{"$f":"D269*L269","v":1392401.5},{"$f":"J269*D269+L269*D269","v":2824681.75},null,null,null,null,0.6,954853.5,{"$f":"S269*T269","v":572912.1},928267,556960.19999999995,1129872.2999999998,1432280.25,{"$f":"S269*Y269","v":859368.15},1392401.5,{"$f":"S269*AA269","v":835440.9},{"$f":"Y269*S269+AA269*S269","v":1694809.05},0.4]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,1228500,{"$f":"D270*J270","v":1228500},0,null,{"$f":"J270*D270+L270*D270","v":1228500},null,null,null,null,0.5,819000,409500,null,null,409500,1228500,{"$f":"S270*Y270","v":614250},0,null,{"$f":"Y270*S270+AA270*S270","v":614250},0.5]
["1.5.14","Металлоконструкции для монтажа тепловых завес над воротами","шт.",7,62000,{"$f":"D271*E271","v":434000},47000,{"$f":"D271*G271","v":329000},{"$f":"F271+H271","v":763000},{"$f":"E271*$O$2","v":81220},{"$f":"D271*J271","v":568540},{"$f":"G271*$P$2","v":61100},{"$f":"D271*L271","v":427700},{"$f":"K271+M271","v":996240},null,null,null,null,0,62000,{"$f":"S271*T271","v":0},47000,{"$f":"S271*V271","v":0},{"$f":"U271+W271","v":0},{"$f":"T271*$O$2","v":81220},{"$f":"S271*Y271","v":0},{"$f":"V271*$P$2","v":61100},{"$f":"S271*AA271","v":0},{"$f":"Z271+AB271","v":0},7]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F274+F276+F277+F279+F281+F282+F283+F285+F287+F288+F291+F293+F294+F296+F297+F298+F299+F289","v":3829652.0827000001},null,{"$f":"H274+H276+H277+H279+H281+H282+H283+H285+H287+H288+H291+H293+H294+H296+H297+H298+H299+H289","v":4723410.9289999995},{"$f":"I274+I276+I277+I279+I281+I282+I283+I285+I287+I288+I291+I293+I294+I296+I297+I298+I299+I289","v":8553063.0117000006},null,{"$f":"K274+K276+K277+K279+K281+K282+K283+K285+K287+K288+K291+K293+K294+K296+K297+K298+K299+K289","v":5091550.44025},null,{"$f":"M274+M276+M277+M279+M281+M282+M283+M285+M287+M288+M291+M293+M294+M296+M297+M298+M299+M289","v":6181622.0372299999},{"$f":"N274+N276+N277+N279+N281+N282+N283+N285+N287+N288+N291+N293+N294+N296+N297+N298+N299+N289","v":11273172.47748},null,null,null,null,null,null,{"$f":"U274+U276+U277+U279+U281+U282+U283+U285+U287+U288+U291+U293+U294+U296+U297+U298+U299+U289","v":2942440.6300000004},null,{"$f":"W274+W276+W277+W279+W281+W282+W283+W285+W287+W288+W291+W293+W294+W296+W297+W298+W299+W289","v":4126497.8202068969},{"$f":"X274+X276+X277+X279+X281+X282+X283+X285+X287+X288+X291+X293+X294+X296+X297+X298+X299+X289","v":7068938.4502068954},null,{"$f":"Z274+Z276+Z277+Z279+Z281+Z282+Z283+Z285+Z287+Z288+Z291+Z293+Z294+Z296+Z297+Z298+Z299+Z289","v":3925930.88},null,{"$f":"AB274+AB276+AB277+AB279+AB281+AB282+AB283+AB285+AB287+AB288+AB291+AB293+AB294+AB296+AB297+AB298+AB299+AB289","v":5395478.0499999989},{"$f":"AC274+AC276+AC277+AC279+AC281+AC282+AC283+AC285+AC287+AC288+AC291+AC293+AC294+AC296+AC297+AC298+AC299+AC289","v":9321408.9299999997},0]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F275+F284+F286+F289+F290+F295-F274-F277-F279-F281-F282-F283-F288-F293-F294-F297-F298-F299","v":-3642224.6549999998},null,{"$f":"H275+H284+H286+H289+H290+H295-H274-H277-H279-H281-H282-H283-H288-H293-H294-H297-H298-H299","v":-4127334.0459999996},{"$f":"I275+I284+I286+I289+I290+I295-I274-I277-I279-I281-I282-I283-I288-I293-I294-I297-I298-I299","v":-7769558.7010000004},null,{"$f":"K275+K284+K286+K289+K290+K295-K274-K277-K279-K281-K282-K283-K288-K293-K294-K297-K298-K299","v":-4751431.629999999},null,{"$f":"M275+M284+M286+M289+M290+M295-M274-M277-M279-M281-M282-M283-M288-M293-M294-M297-M298-M299","v":-5326389.8399999989},{"$f":"N275+N284+N286+N289+N290+N295-N274-N277-N279-N281-N282-N283-N288-N293-N294-N297-N298-N299","v":-10077821.470000001},null,null,null,null,null,null,{"$f":"U275+U284+U286+U289+U290+U295-U274-U277-U279-U281-U282-U283-U288-U293-U294-U297-U298-U299","v":-870589.55},null,{"$f":"W275+W284+W286+W289+W290+W295-W274-W277-W279-W281-W282-W283-W288-W293-W294-W297-W298-W299","v":-1736387.5202068966},{"$f":"X275+X284+X286+X289+X290+X295-X274-X277-X279-X281-X282-X283-X288-X293-X294-X297-X298-X299","v":-2606977.0702068964},null,0,null,0,0,0]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D274*E274","v":319000},13308.913793103447,{"$f":"D274*G274","v":771917},{"$f":"F274+H274","v":1090917},7205,{"$f":"D274*J274","v":417890},17301.59,{"$f":"D274*L274","v":1003492.22},{"$f":"J274*D274+L274*D274","v":1421382.22},null,null,null,null,57,5500,{"$f":"S274*T274","v":313500},13308.913793103447,{"$f":"S274*V274","v":758608.08620689646},{"$f":"U274+W274","v":1072108.0862068965},7205,{"$f":"S274*Y274","v":410685},17301.59,{"$f":"S274*AA274","v":986190.63},{"$f":"Y274*S274+AA274*S274","v":1396875.63},1]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-1059,1100.33,-1165249.47,665.96,-705251.64,-1870501.1099999999,1451.67,{"$f":"D275*J275","v":-1537318.53},811.65,{"$f":"D275*L275","v":-859537.35},{"$f":"J275*D275+L275*D275","v":-2396855.88},null,null,null,null,0,1100.33,0,665.96,0,0,1451.67,{"$f":"S275*Y275","v":0},811.65,{"$f":"S275*AA275","v":0},{"$f":"Y275*S275+AA275*S275","v":0},-1059]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1013,1100.33,{"$f":"D276*E276","v":1114634.29},665.96,{"$f":"D276*G276","v":674617.48},{"$f":"F276+H276","v":1789251.77},1451.67,{"$f":"D276*J276","v":1470541.71},811.65,{"$f":"D276*L276","v":822201.45},{"$f":"J276*D276+L276*D276","v":2292743.16},null,null,null,null,1000,1100.33,1100330,665.96,665960,1766290,1451.67,{"$f":"S276*Y276","v":1451670},811.65,{"$f":"S276*AA276","v":811650},{"$f":"Y276*S276+AA276*S276","v":2263320},13]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D277*E277","v":29840},157054,{"$f":"D277*G277","v":157054},{"$f":"F277+H277","v":186894},39090,{"$f":"D277*J277","v":39090},204170,{"$f":"D277*L277","v":204170},{"$f":"J277*D277+L277*D277","v":243260},null,null,null,null,1,29840,{"$f":"S277*T277","v":29840},157054,{"$f":"S277*V277","v":157054},{"$f":"U277+W277","v":186894},39090,{"$f":"S277*Y277","v":39090},204170,{"$f":"S277*AA277","v":204170},{"$f":"Y277*S277+AA277*S277","v":243260},0]
["1.6.4","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D279*E279","v":370199.7},394.1,{"$f":"D279*G279","v":153699},{"$f":"F279+H279","v":523898.7},1239.46,{"$f":"D279*J279","v":483389.4},505.48,{"$f":"D279*L279","v":197137.2},{"$f":"J279*D279+L279*D279","v":680526.60000000009},null,null,null,null,350,949.23,{"$f":"S279*T279","v":332230.5},394.1,{"$f":"S279*V279","v":137935},{"$f":"U279+W279","v":470165.5},1239.46,{"$f":"S279*Y279","v":433811},505.48,{"$f":"S279*AA279","v":176918},{"$f":"Y279*S279+AA279*S279","v":610729},40]
["1.6.5","Вентиляция",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D281*E281","v":67890},163362.31200000001,{"$f":"D281*G281","v":163362.31200000001},{"$f":"F281+H281","v":231252.31200000001},88935.9,{"$f":"D281*J281","v":88935.9},212371.01,{"$f":"D281*L281","v":212371.01},{"$f":"J281*D281+L281*D281","v":301306.91000000003},null,null,null,null,1,67890,{"$f":"S281*T281","v":67890},163362.31200000001,{"$f":"S281*V281","v":163362.31200000001},{"$f":"U281+W281","v":231252.31200000001},88935.9,{"$f":"S281*Y281","v":88935.9},212371.01,{"$f":"S281*AA281","v":212371.01},{"$f":"Y281*S281+AA281*S281","v":301306.91000000003},0]
["1.6.5.2","Монтаж узла терморегулирования","к-т",1,20865,20865,71535.599999999991,71535.599999999991,92400.599999999991,27333.15,27333.15,92996.28,92996.28,120329.43,null,null,null,null,1,20865,20865,71535.599999999991,71535.599999999991,92400.599999999991,27333.15,27333.15,92996.28,92996.28,120329.43,0]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999,null,null,null,null,6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999,0]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-125,388.8,-48600,502.35,-62793.75,-111393.75,896.04,-112005,784.68,-98085,-210090,null,null,null,null,0,388.8,0,502.35,0,0,896.04,0,784.68,0,0,-125]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",121,388.8,{"$f":"D285*E285","v":47044.800000000003},502.35,{"$f":"D285*G285","v":60784.350000000006},{"$f":"F285+H285","v":107829.15000000001},896.04,108420.84,784.68,94946.28,203367.12,null,null,null,null,100,388.8,38880,502.35,50235,89115,896.04,89604,784.68,78468,168072,21]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-294.5,1347.05,-396706.22499999998,1705.5,-502269.75,-898975.97499999998,1375.5,-405084.75,1858.42,-547304.69000000006,-952389.44000000006,null,null,null,null,0,1347.05,0,1705.5,0,0,1375.5,0,1858.42,0,0,-294.5]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",265.59399999999999,1347.05,{"$f":"D287*E287","v":357768.39769999997},1705.5,{"$f":"D287*G287","v":452970.56699999998},{"$f":"F287+H287","v":810738.96469999989},1375.5,365324.54700000002,1858.42,493585.20147999999,858909.74848000007,null,null,null,null,202,1347.05,272104.09999999998,1705.5,344511,616615.1,1375.5,277851,1858.42,375400.84,653251.84000000008,63.593999999999994]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,153567,204960.052,409920.10399999999,563487.10400000005,100586.39,201172.78,266448.07,532896.14,734068.92,null,null,null,null,1,76783.5,76783.5,204960.052,204960.052,281743.55200000003,100586.39,100586.39,266448.07,266448.07,367034.46,1]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,124339.92,13056.74,313361.76,437701.68,8489.24,203741.76,18251.23,438029.52,641771.28,null,null,null,null,21,5180.83,108797.43,13056.74,274191.53999999998,382988.97,8489.24,178274.04,18251.23,383275.83,561549.87,3]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-294,1679.8,-493861.2,2988.56,-878636.64,-1372497.84,2456.77,-722290.38,4354.87,-1280331.78,-2002622.1600000001,null,null,null,null,0,1679.8,0,2988.56,0,0,2456.77,0,4354.87,0,0,-294]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",308.22500000000002,1679.8,{"$f":"D291*E291","v":517756.35500000004},2988.56,{"$f":"D291*G291","v":921148.90600000008},{"$f":"F291+H291","v":1438905.2610000002},2456.77,757237.93325,4354.87,1342279.8057500001,2099517.7390000001,null,null,null,null,250,1679.8,419950,2988.56,747140,1167090,2456.77,614192.5,4354.87,1088717.5,1702910,58.225000000000023]
["1.6.6","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D293*E293","v":46666},299438.13,{"$f":"D293*G293","v":299438.13},{"$f":"F293+H293","v":346104.13},61132.46,{"$f":"D293*J293","v":61132.46},389269.57,{"$f":"D293*L293","v":389269.57},{"$f":"J293*D293+L293*D293","v":450402.03},null,null,null,null,1,46666,{"$f":"S293*T293","v":46666},299438.13,{"$f":"S293*V293","v":299438.13},{"$f":"U293+W293","v":346104.13},61132.46,{"$f":"S293*Y293","v":61132.46},389269.57,{"$f":"S293*AA293","v":389269.57},{"$f":"Y293*S293+AA293*S293","v":450402.03},0]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,157060.79999999999,212080.8,null,null,null,null,3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,157060.79999999999,212080.8,0]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",-74,425.7837837837838,-31508,627.43243243243239,-46430,-77938,557.78,-41275.72,815.66,-60358.84,-101634.56,null,null,null,null,0,425.7837837837838,0,627.43243243243239,0,0,557.78,0,815.66,0,0,-74]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",88,425.78,{"$f":"D296*E296","v":37468.639999999999},627.42999999999995,{"$f":"D296*G296","v":55213.84},{"$f":"F296+H296","v":92682.48},557.78,49084.639999999999,815.66,71778.080000000002,120862.72,null,null,null,null,54,425.78,22992.12,627.42999999999995,33881.219999999994,56873.34,557.78,30120.12,815.66,44045.64,74165.759999999995,34]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,2433.6,12913.6,null,null,null,null,10,500,5000,117,1170,6170,655,6550,152.1,1521,8071,6]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.3,32022.899999999998,41847.899999999994,null,null,null,null,3,2500,7500,8211,24633,32133,3275,9825,10674.3,32022.899999999998,41847.899999999994,0]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,528000,null,null,528000,691680,691680,0,null,691680,null,null,null,null,0,528000,0,null,null,0,691680,0,0,null,0,1]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F302+F304+F305+F306+F307+F308+F309++F310+F311+F312+F313+F314+F315+F317+F318+F319+F320+F322+F323+F324+F325+F326+F328+F330+F332+F334+F336+F338+F340+F342+F344+F347+F349+F350+F352+F354+F356+F358+F360+F362+F364+F366+F367+F368+F370+F372+F374+F375+F376+F377+F378+F386+F379+F380+F381+F382+F383+F384+F385","v":1906440},null,{"$f":"H302+H304+H305+H306+H307+H308+H309++H310+H311+H312+H313+H314+H315+H317+H318+H319+H320+H322+H323+H324+H325+H326+H328+H330+H332+H334+H336+H338+H340+H342+H344+H347+H349+H350+H352+H354+H356+H358+H360+H362+H364+H366+H367+H368+H370+H372+H374+H375+H376+H377+H378+H386+H379+H380+H381+H382+H383+H384+H385","v":2380274.9900000007},{"$f":"I302+I304+I305+I306+I307+I308+I309++I310+I311+I312+I313+I314+I315+I317+I318+I319+I320+I322+I323+I324+I325+I326+I328+I330+I332+I334+I336+I338+I340+I342+I344+I347+I349+I350+I352+I354+I356+I358+I360+I362+I364+I366+I367+I368+I370+I372+I374+I375+I376+I377+I378+I386+I379+I380+I381+I382+I383+I384+I385","v":4286714.99},null,{"$f":"K302+K304+K305+K306+K307+K308+K309++K310+K311+K312+K313+K314+K315+K317+K318+K319+K320+K322+K323+K324+K325+K326+K328+K330+K332+K334+K336+K338+K340+K342+K344+K347+K349+K350+K352+K354+K356+K358+K360+K362+K364+K366+K367+K368+K370+K372+K374+K375+K376+K377+K378+K386+K379+K380+K381+K382+K383+K384+K385","v":2444975.5},null,{"$f":"M302+M304+M305+M306+M307+M308+M309++M310+M311+M312+M313+M314+M315+M317+M318+M319+M320+M322+M323+M324+M325+M326+M328+M330+M332+M334+M336+M338+M340+M342+M344+M347+M349+M350+M352+M354+M356+M358+M360+M362+M364+M366+M367+M368+M370+M372+M374+M375+M376+M377+M378+M386+M379+M380+M381+M382+M383+M384+M385","v":3433009.0870000008},{"$f":"N302+N304+N305+N306+N307+N308+N309++N310+N311+N312+N313+N314+N315+N317+N318+N319+N320+N322+N323+N324+N325+N326+N328+N330+N332+N334+N336+N338+N340+N342+N344+N347+N349+N350+N352+N354+N356+N358+N360+N362+N364+N366+N367+N368+N370+N372+N374+N375+N376+N377+N378+N386+N379+N380+N381+N382+N383+N384+N385","v":5877984.5870000003},null,null,null,null,null,null,{"$f":"U302+U304+U305+U306+U307+U308+U309++U310+U311+U312+U313+U314+U315+U317+U318+U319+U320+U322+U323+U324+U325+U326+U328+U330+U332+U334+U336+U338+U340+U342+U344+U347+U349+U350+U352+U354+U356+U358+U360+U362+U364+U366+U367+U368+U370+U372+U374+U375+U376+U377+U378+U386+U379+U380+U381+U382+U383+U384+U385","v":476000},null,{"$f":"W302+W304+W305+W306+W307+W308+W309++W310+W311+W312+W313+W314+W315+W317+W318+W319+W320+W322+W323+W324+W325+W326+W328+W330+W332+W334+W336+W338+W340+W342+W344+W347+W349+W350+W352+W354+W356+W358+W360+W362+W364+W366+W367+W368+W370+W372+W374+W375+W376+W377+W378+W386+W379+W380+W381+W382+W383+W384+W385","v":445642},{"$f":"X302+X304+X305+X306+X307+X308+X309++X310+X311+X312+X313+X314+X315+X317+X318+X319+X320+X322+X323+X324+X325+X326+X328+X330+X332+X334+X336+X338+X340+X342+X344+X347+X349+X350+X352+X354+X356+X358+X360+X362+X364+X366+X367+X368+X370+X372+X374+X375+X376+X377+X378+X386+X379+X380+X381+X382+X383+X384+X385","v":921642},null,{"$f":"Z302+Z304+Z305+Z306+Z307+Z308+Z309++Z310+Z311+Z312+Z313+Z314+Z315+Z317+Z318+Z319+Z320+Z322+Z323+Z324+Z325+Z326+Z328+Z330+Z332+Z334+Z336+Z338+Z340+Z342+Z344+Z347+Z349+Z350+Z352+Z354+Z356+Z358+Z360+Z362+Z364+Z366+Z367+Z368+Z370+Z372+Z374+Z375+Z376+Z377+Z378+Z386+Z379+Z380+Z381+Z382+Z383+Z384+Z385","v":623560},null,{"$f":"AB302+AB304+AB305+AB306+AB307+AB308+AB309++AB310+AB311+AB312+AB313+AB314+AB315+AB317+AB318+AB319+AB320+AB322+AB323+AB324+AB325+AB326+AB328+AB330+AB332+AB334+AB336+AB338+AB340+AB342+AB344+AB347+AB349+AB350+AB352+AB354+AB356+AB358+AB360+AB362+AB364+AB366+AB367+AB368+AB370+AB372+AB374+AB375+AB376+AB377+AB378+AB386+AB379+AB380+AB381+AB382+AB383+AB384+AB385","v":579346.80000000005},{"$f":"AC302+AC304+AC305+AC306+AC307+AC308+AC309++AC310+AC311+AC312+AC313+AC314+AC315+AC317+AC318+AC319+AC320+AC322+AC323+AC324+AC325+AC326+AC328+AC330+AC332+AC334+AC336+AC338+AC340+AC342+AC344+AC347+AC349+AC350+AC352+AC354+AC356+AC358+AC360+AC362+AC364+AC366+AC367+AC368+AC370+AC372+AC374+AC375+AC376+AC377+AC378+AC386+AC379+AC380+AC381+AC382+AC383+AC384+AC385","v":1202906.8},0]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"-F302+F303-F305-F306-F307-F308-F309-F310-F311-F312-F313-F314-F315+F316-F318-F319-F320+F321-F322-F323-F324-F325-F326+F327+F329+F331+F333+F335+F337+F339+F341+F343+F345+F346+F348-F350+F351+F353+F355+F357+F359+F361+F363+F365-F367-F368+F369+F371+F373-F375-F376-F377-F378-F386","v":-1757605},null,{"$f":"-H302+H303-H305-H306-H307-H308-H309-H310-H311-H312-H313-H314-H315+H316-H318-H319-H320+H321-H322-H323-H324-H325-H326+H327+H329+H331+H333+H335+H337+H339+H341+H343+H345+H346+H348-H350+H351+H353+H355+H357+H359+H361+H363+H365-H367-H368+H369+H371+H373-H375-H376-H377-H378-H386","v":-2390088.5700000003},{"$f":"-I302+I303-I305-I306-I307-I308-I309-I310-I311-I312-I313-I314-I315+I316-I318-I319-I320+I321-I322-I323-I324-I325-I326+I327+I329+I331+I333+I335+I337+I339+I341+I343+I345+I346+I348-I350+I351+I353+I355+I357+I359+I361+I363+I365-I367-I368+I369+I371+I373-I375-I376-I377-I378-I386","v":-4147693.5700000003},null,{"$f":"-K302+K303-K305-K306-K307-K308-K309-K310-K311-K312-K313-K314-K315+K316-K318-K319-K320+K321-K322-K323-K324-K325-K326+K327+K329+K331+K333+K335+K337+K339+K341+K343+K345+K346+K348-K350+K351+K353+K355+K357+K359+K361+K363+K365-K367-K368+K369+K371+K373-K375-K376-K377-K378-K386","v":-2319410.5499999998},null,{"$f":"-M302+M303-M305-M306-M307-M308-M309-M310-M311-M312-M313-M314-M315+M316-M318-M319-M320+M321-M322-M323-M324-M325-M326+M327+M329+M331+M333+M335+M337+M339+M341+M343+M345+M346+M348-M350+M351+M353+M355+M357+M359+M361+M363+M365-M367-M368+M369+M371+M373-M375-M376-M377-M378-M386","v":-3123252.9000000004},{"$f":"-N302+N303-N305-N306-N307-N308-N309-N310-N311-N312-N313-N314-N315+N316-N318-N319-N320+N321-N322-N323-N324-N325-N326+N327+N329+N331+N333+N335+N337+N339+N341+N343+N345+N346+N348-N350+N351+N353+N355+N357+N359+N361+N363+N365-N367-N368+N369+N371+N373-N375-N376-N377-N378-N386","v":-5442663.4499999993},null,null,null,null,null,null,{"$f":"-U302+U303-U305-U306-U307-U308-U309-U310-U311-U312-U313-U314-U315+U316-U318-U319-U320+U321-U322-U323-U324-U325-U326+U327+U329+U331+U333+U335+U337+U339+U341+U343+U345+U346+U348-U350+U351+U353+U355+U357+U359+U361+U363+U365-U367-U368+U369+U371+U373-U375-U376-U377-U378-U386","v":-476000},null,{"$f":"-W302+W303-W305-W306-W307-W308-W309-W310-W311-W312-W313-W314-W315+W316-W318-W319-W320+W321-W322-W323-W324-W325-W326+W327+W329+W331+W333+W335+W337+W339+W341+W343+W345+W346+W348-W350+W351+W353+W355+W357+W359+W361+W363+W365-W367-W368+W369+W371+W373-W375-W376-W377-W378-W386","v":-445642},{"$f":"-X302+X303-X305-X306-X307-X308-X309-X310-X311-X312-X313-X314-X315+X316-X318-X319-X320+X321-X322-X323-X324-X325-X326+X327+X329+X331+X333+X335+X337+X339+X341+X343+X345+X346+X348-X350+X351+X353+X355+X357+X359+X361+X363+X365-X367-X368+X369+X371+X373-X375-X376-X377-X378-X386","v":-921642},null,0,null,0,0,0]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D302*E302","v":16800},32778,{"$f":"ROUND(D302*G302,2)","v":131112},{"$f":"F302+H302","v":147912},5502,{"$f":"D302*J302","v":22008},42612.7,{"$f":"D302*L302","v":170450.8},{"$f":"J302*D302+L302*D302","v":192458.8},null,null,null,null,4,4200,{"$f":"S302*T302","v":16800},32778,{"$f":"ROUND(S302*V302,2)","v":131112},{"$f":"U302+W302","v":147912},5502,{"$f":"S302*Y302","v":22008},42612.7,{"$f":"S302*AA302","v":170450.8},{"$f":"Y302*S302+AA302*S302","v":192458.8},0]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",-4,1000,{"$f":"D303*E303","v":-4000},455.14,{"$f":"ROUND(D303*G303,2)","v":-1820.56},{"$f":"F303+H303","v":-5820.5599999999995},1310,-5240,591.67999999999995,-2366.7199999999998,-7606.7199999999993,null,null,null,null,0,1000,{"$f":"S303*T303","v":0},455.14,{"$f":"ROUND(S303*V303,2)","v":0},{"$f":"U303+W303","v":0},1310,0,591.67999999999995,0,0,-4]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D304*E304","v":4000},3887,{"$f":"ROUND(D304*G304,2)","v":15548},{"$f":"F304+H304","v":19548},1310,5240,{"$f":"G304*$P$2","v":5053.1000000000004},20212.400000000001,25452.400000000001,null,null,null,null,0,1000,{"$f":"S304*T304","v":0},3887,{"$f":"ROUND(S304*V304,2)","v":0},{"$f":"U304+W304","v":0},1310,0,{"$f":"V304*$P$2","v":5053.1000000000004},0,0,4]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,{"$f":"D305*E305","v":24000},3256,{"$f":"ROUND(D305*G305,2)","v":26048},{"$f":"F305+H305","v":50048},3930,31440,4232.8,33862.400000000001,65302.400000000001,null,null,null,null,0,3000,{"$f":"S305*T305","v":0},3256,{"$f":"ROUND(S305*V305,2)","v":0},{"$f":"U305+W305","v":0},3930,0,4232.8,0,0,8]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998,null,null,null,null,0,25,0,99,0,0,32.75,0,128.69999999999999,0,0,192]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.6,8985.5999999999985,12129.599999999999,null,null,null,null,0,25,0,72,0,0,32.75,0,93.6,0,0,96]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,36000,5700,{"$f":"ROUND(D308*G308,2)","v":57000},{"$f":"F308+H308","v":93000},4716,47160,7410,74100,121260,null,null,null,null,0,3600,0,5700,0,0,4716,0,7410,0,0,10]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",3,2500,7500,0,0,7500,3275,9825,0,null,9825,null,null,null,null,0,2500,0,0,0,0,3275,0,0,null,0,3]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D310*E310","v":5000},94696.92,{"$f":"ROUND(D310*G310,2)","v":189393.84},{"$f":"F310+H310","v":194393.84},3275,6550,123106,{"$f":"D310*L310","v":246212},252762,null,null,null,null,0,2500,{"$f":"S310*T310","v":0},94696.92,{"$f":"ROUND(S310*V310,2)","v":0},{"$f":"U310+W310","v":0},3275,0,123106,{"$f":"S310*AA310","v":0},0,2]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,null,null,3930,null,null,null,null,0,3000,{"$f":"S311*T311","v":0},0,{"$f":"ROUND(S311*V311,2)","v":0},{"$f":"U311+W311","v":0},3930,0,null,null,0,1]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,{"$f":"D312*L312","v":191152},210802,null,null,null,null,0,3000,0,29408,0,0,3930,0,38230.400000000001,{"$f":"S312*AA312","v":0},0,5]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,1800,{"$f":"D313*E313","v":9000},27000,{"$f":"ROUND(D313*G313,2)","v":135000},{"$f":"F313+H313","v":144000},2358,11790,35100,175500,187290,null,null,null,null,0,1800,{"$f":"S313*T313","v":0},27000,{"$f":"ROUND(S313*V313,2)","v":0},{"$f":"U313+W313","v":0},2358,0,35100,0,0,5]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D314*E314","v":40500},694,{"$f":"ROUND(D314*G314,2)","v":18738},{"$f":"F314+H314","v":59238},1965,53055,902.2,24359.4,77414.399999999994,null,null,null,null,0,1500,{"$f":"S314*T314","v":0},694,{"$f":"ROUND(S314*V314,2)","v":0},{"$f":"U314+W314","v":0},1965,0,902.2,0,0,27]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D315*E315","v":15000},2722.42,{"$f":"ROUND(D315*G315,2)","v":16334.52},{"$f":"F315+H315","v":31334.52},3275,19650,3539.15,21234.9,40884.9,null,null,null,null,0,2500,{"$f":"S315*T315","v":0},2722.42,{"$f":"ROUND(S315*V315,2)","v":0},{"$f":"U315+W315","v":0},3275,0,3539.15,0,0,6]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",-48,300,{"$f":"D316*E316","v":-14400},416.16,{"$f":"ROUND(D316*G316,2)","v":-19975.68},{"$f":"F316+H316","v":-34375.68},393,-18864,541.01,-25968.48,-44832.479999999996,null,null,null,null,0,300,{"$f":"S316*T316","v":0},416.16,{"$f":"ROUND(S316*V316,2)","v":0},{"$f":"U316+W316","v":0},393,0,541.01,0,0,-48]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",75,300,{"$f":"D317*E317","v":22500},416.16,{"$f":"ROUND(D317*G317,2)","v":31212},{"$f":"F317+H317","v":53712},393,29475,541.01,40575.75,70050.75,null,null,null,null,0,300,{"$f":"S317*T317","v":0},416.16,{"$f":"ROUND(S317*V317,2)","v":0},{"$f":"U317+W317","v":0},393,0,541.01,0,0,75]
["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,null,null,null,null,0,300,{"$f":"S318*T318","v":0},5395,{"$f":"ROUND(S318*V318,2)","v":0},{"$f":"U318+W318","v":0},393,0,7013.5,0,0,3]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077,null,null,null,null,0,200,0,118,0,0,262,0,153.4,0,0,5]
["1.7.17","Вставка RJ-45 (8P8C), кат. 5e, 110 IDC, монтаж инструментом NE-TOOL, белая","шт.",5,100,500,210,1050,1550,131,655,273,1365,2020,null,null,null,null,0,100,0,210,0,0,131,0,273,0,0,5]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",-6,300,{"$f":"D321*E321","v":-1800},280.87,{"$f":"ROUND(D321*G321,2)","v":-1685.22},{"$f":"F321+H321","v":-3485.2200000000003},393,-2358,365.12,-2190.7200000000003,-4548.72,null,null,null,null,0,300,{"$f":"S321*T321","v":0},280.87,{"$f":"ROUND(S321*V321,2)","v":0},{"$f":"U321+W321","v":0},393,0,365.12,0,0,-6]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,null,7860,null,null,null,null,0,1200,{"$f":"S322*T322","v":0},0,{"$f":"ROUND(S322*V322,2)","v":0},{"$f":"U322+W322","v":0},1572,0,0,null,0,5]
["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,{"$f":"D323*L323","v":4461.6000000000004},4985.6000000000004,null,null,null,null,0,50,0,429,0,0,65.5,0,557.70000000000005,{"$f":"S323*AA323","v":0},0,8]
["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,null,null,null,null,0,50,0,285,0,0,65.5,0,370.5,0,0,57]
["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,null,null,null,null,0,50,0,590,0,0,65.5,0,767,0,0,163]
["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,null,null,null,null,0,50,0,429,0,0,65.5,0,557.70000000000005,0,0,2]
["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,-59736,600.6,-91291.199999999997,-151027.20000000001,null,null,null,null,0,300,0,398.52,0,0,393,0,600.6,0,0,-152]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",60,300,{"$f":"D328*E328","v":18000},398.52,{"$f":"ROUND(D328*G328,2)","v":23911.200000000001},{"$f":"F328+H328","v":41911.199999999997},393,23580,600.6,36036,59616,null,null,null,null,0,300,0,398.52,0,0,393,0,600.6,0,0,60]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",-152,200,-30400,91.67,-13933.84,-44333.84,262,-39824,143,-21736,-61560,null,null,null,null,0,200,0,91.67,0,0,262,0,143,0,0,{"$f":"D329-S329","v":-152}]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",60,200,{"$f":"D330*E330","v":12000},110,{"$f":"ROUND(D330*G330,2)","v":6600},{"$f":"F330+H330","v":18600},262,15720,143,8580,24300,null,null,null,null,0,200,0,110,0,0,262,0,143,0,0,60]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",-21,50,{"$f":"D331*E331","v":-1050},516.66999999999996,{"$f":"ROUND(D331*G331,2)","v":-10850.07},{"$f":"F331+H331","v":-11900.07},65.5,-1375.5,671.67,-14105.07,-15480.57,null,null,null,null,0,50,0,516.66999999999996,0,0,65.5,0,671.67,0,0,-21]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",12,50,600,620,7440,8040,65.5,786,671.67,8060.0399999999991,8846.0399999999991,null,null,null,null,0,50,0,620,0,0,65.5,0,671.67,0,0,12]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",-5,50,-250,551.67999999999995,-2758.4,-3008.4,65.5,-327.5,717.18,-3585.8999999999996,-3913.3999999999996,null,null,null,null,0,50,0,551.67999999999995,0,0,65.5,0,717.18,0,0,-5]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,250,662,3310,3560,65.5,{"$f":"D334*J334","v":327.5},717.18,3585.8999999999996,{"$f":"J334*D334+L334*D334","v":3913.3999999999996},null,null,null,null,0,50,0,662,0,0,65.5,0,717.18,0,0,5]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",-136,100,-13600,102.24,-13904.64,-27504.639999999999,131,-17816,132.91,-18075.759999999998,-35891.759999999995,null,null,null,null,0,100,0,102.24,0,0,131,0,132.91,0,0,-136]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",35,100,3500,108,3780,7280,131,4585,132.91,4651.8499999999995,9236.8499999999985,null,null,null,null,0,100,0,108,0,0,131,0,132.91,0,0,35]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",-34,25,-850,38.33,-1303.22,-2153.2200000000003,32.75,-1113.5,49.83,-1694.22,-2807.7200000000003,null,null,null,null,0,25,0,38.33,0,0,32.75,0,49.83,0,0,-34]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",12,25,300,46,552,852,32.75,393,49.83,597.96,990.96,null,null,null,null,0,25,0,46,0,0,32.75,0,49.83,0,0,12]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",-34,25,-850,78.34,-2663.56,-3513.56,32.75,-1113.5,101.84,-3462.56,-4576.0599999999995,null,null,null,null,0,25,0,78.34,0,0,32.75,0,101.84,0,0,-34]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",12,25,300,94,1128,1428,32.75,393,101.84,1222.08,1615.08,null,null,null,null,0,25,0,94,0,0,32.75,0,101.84,0,0,12]
["1.7.31","Тройник /отвод 80х40, белый","шт.",-8,50,-400,282.5,-2260,-2660,65.5,-524,367.25,-2938,-3462,null,null,null,null,0,50,0,282.5,0,0,65.5,0,367.25,0,0,-8]
["1.7.31","Тройник /отвод 80х40, белый","шт.",2,50,100,282.5,565,665,65.5,131,367.25,734.5,865.5,null,null,null,null,0,50,0,282.5,0,0,65.5,0,367.25,0,0,2]
["1.7.32","Заглушка 80x40, белый","шт.",-16,25,-400,131.68,-2106.88,-2506.88,39,-624,168,-2688,-3312,null,null,null,null,0,25,0,131.68,0,0,39,0,168,0,0,-16]
["1.7.32","Заглушка 80x40, белый","шт.",12,25,300,131.68,1580.16,1880.16,39,468,168,2016,2484,null,null,null,null,0,25,0,131.68,0,0,39,0,168,0,0,12]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",-100,10,-1000,11.5,-1150,-2150,13.1,-1310,14.95,-1495,-2805,null,null,null,null,0,10,0,11.5,0,0,13.1,0,14.95,0,0,-100]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",-324,380,-123120,701.68,-227344.32,-350464.32,497.8,-161287.20000000001,912.18,-295546.32,-456833.52,null,null,null,null,0,380,0,701.68,0,0,497.8,0,912.18,0,0,-324]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,640,207360,834.2,270280.8,477640.8,497.8,161287.20000000001,912.18,295546.32,456833.52,null,null,null,null,0,640,0,834.2,0,0,497.8,0,912.18,0,0,324]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",-666,380,-253080,538,-358308,-611388,497.8,-331534.8,699.4,-465800.39999999997,-797335.2,null,null,null,null,0,380,0,538,0,0,497.8,0,699.4,0,0,-666]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",603,640,385920,538,324414,710334,497.8,300173.40000000002,699.4,421738.2,721911.60000000009,null,null,null,null,0,640,0,538,0,0,497.8,0,699.4,0,0,603]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64,8823.36,11967.36,null,null,null,null,0,100,0,282.8,0,0,131,0,367.64,0,0,24]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",-50,120,{"$f":"D351*E351","v":-6000},209.22,{"$f":"ROUND(D351*G351,2)","v":-10461},{"$f":"F351+H351","v":-16461},157.19999999999999,-7859.9999999999991,271.99,-13599.5,-21459.5,null,null,null,null,0,120,{"$f":"S351*T351","v":0},209.22,{"$f":"ROUND(S351*V351,2)","v":0},{"$f":"U351+W351","v":0},157.19999999999999,0,271.99,0,0,-50]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",603,150,{"$f":"D352*E352","v":90450},209.22,{"$f":"ROUND(D352*G352,2)","v":126159.66},{"$f":"F352+H352","v":216609.66},157.19999999999999,94791.599999999991,271.99,164009.97,258801.57,null,null,null,null,0,150,{"$f":"S352*T352","v":0},209.22,{"$f":"ROUND(S352*V352,2)","v":0},{"$f":"U352+W352","v":0},157.19999999999999,0,271.99,0,0,603]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",-5,1200,{"$f":"D353*E353","v":-6000},2290,{"$f":"ROUND(D353*G353,2)","v":-11450},{"$f":"F353+H353","v":-17450},1572,-7860,2977,-14885,-22745,null,null,null,null,0,1200,{"$f":"S353*T353","v":0},2290,{"$f":"ROUND(S353*V353,2)","v":0},{"$f":"U353+W353","v":0},1572,0,2977,0,0,-5]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D354*E354","v":4800},1892,{"$f":"ROUND(D354*G354,2)","v":7568},{"$f":"F354+H354","v":12368},1572,6288,2977,11908,18196,null,null,null,null,0,1200,{"$f":"S354*T354","v":0},1892,{"$f":"ROUND(S354*V354,2)","v":0},{"$f":"U354+W354","v":0},1572,0,2977,0,0,4]
["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,{"$f":"D355*L355","v":-6321.12},-11037.119999999999,null,null,null,null,0,1200,{"$f":"S355*T355","v":0},1620.8,{"$f":"ROUND(S355*V355,2)","v":0},{"$f":"U355+W355","v":0},1572,0,2107.04,0,0,-3]
["1.7.39","Угол CPO 90 горизонтальный 90° 100х50","шт.",9,1200,{"$f":"D356*E356","v":10800},1620.8,{"$f":"ROUND(D356*G356,2)","v":14587.2},{"$f":"F356+H356","v":25387.200000000001},1572,14148,2107.04,18963.36,33111.360000000001,null,null,null,null,0,1200,0,1620.8,{"$f":"ROUND(S356*V356,2)","v":0},0,1572,0,2107.04,0,0,9]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",-7,1200,-8400,3099,{"$f":"ROUND(D357*G357,2)","v":-21693},-30093,1572,-11004,4028.7,-28200.899999999998,-39204.899999999994,null,null,null,null,0,1200,0,3099,{"$f":"ROUND(S357*V357,2)","v":0},0,1572,0,4028.7,0,0,-7]
["1.7.40","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,2400,2020.01,{"$f":"ROUND(D358*G358,2)","v":4040.02},6440.02,1572,3144,4028.7,8057.4,11201.4,null,null,null,null,0,1200,0,2020.01,{"$f":"ROUND(S358*V358,2)","v":0},0,1572,0,4028.7,0,0,2]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",-120,270,-32400,668.33,{"$f":"ROUND(D359*G359,2)","v":-80199.600000000006},-112599.6,353.7,-42444,868.83,-104259.6,-146703.6,null,null,null,null,0,270,0,668.33,{"$f":"ROUND(S359*V359,2)","v":0},0,353.7,0,868.83,0,0,-120]
["1.7.41","Угол S5  CD90 90x50x50 вертикальный внешний","шт.",4,1200,4800,1966.01,{"$f":"D360*G360","v":7864.04},12664.04,{"$f":"E360*$O$2","v":1572},6288,{"$f":"G360*$P$2","v":2555.8130000000001},10223.252,{"$f":"K360+M360","v":16511.252},null,null,null,null,0,1200,0,1966.01,{"$f":"S360*V360","v":0},0,{"$f":"T360*$O$2","v":1572},0,{"$f":"V360*$P$2","v":2555.8130000000001},0,{"$f":"Z360+AB360","v":0},4]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",-600,270,-162000,131.6,{"$f":"ROUND(D361*G361,2)","v":-78960},-240960,353.7,-212220,171.08,-102648.00000000001,{"$f":"J361*D361+L361*D361","v":-314868},null,null,null,null,0,270,0,131.6,{"$f":"ROUND(S361*V361,2)","v":0},0,353.7,0,171.08,0,{"$f":"Y361*S361+AA361*S361","v":0},-600]
["1.7.42","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,32400,131.6,15792,48192,353.7,42444,171.08,20529.600000000002,62973.600000000006,null,null,null,null,0,270,0,131.6,0,0,353.7,0,171.08,0,0,120]
["1.7.43","Стандартный анкер с болтом М8","шт.",-625,25,-15625,83.02,-51887.5,-67512.5,32.75,-20468.75,107.93,-67456.25,-87925,null,null,null,null,0,25,0,83.02,0,0,32.75,0,107.93,0,0,-625]
["1.7.43","Стандартный анкер с болтом М8","шт.",240,25,6000,83.02,19924.8,25924.799999999999,32.75,7860,107.93,25903.200000000001,33763.199999999997,null,null,null,null,0,25,0,83.02,0,0,32.75,0,107.93,0,0,240]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,15,-750,10.199999999999999,-510,-1260,19.649999999999999,-982.49999999999989,13.26,-663,-1645.5,null,null,null,null,0,15,0,10.199999999999999,0,0,19.649999999999999,0,13.26,0,0,-50]
["1.7.44","Винт для соединения крышек лотков","шт.",120,15,1800,10.199999999999999,1224,3024,19.649999999999999,{"$f":"D366*J366","v":2358},13.26,1591.2,3949.2,null,null,null,null,0,15,0,10.199999999999999,0,0,19.649999999999999,{"$f":"S366*Y366","v":0},13.26,0,0,120]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,278880,133,220780,499660,220.08,365332.80000000005,172.91,287030.59999999998,652363.4,null,null,null,null,700,168,117600,133,93100,210700,220.08,154056,172.91,121037,275093,960]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,341600,72.599999999999994,221430,563030,146.72,447496,94.38,287859,735355,null,null,null,null,3050,112,341600,72.599999999999994,221430,563030,146.72,447496,94.38,287859,735355,0]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",-150,35,-5250,21.6,-3240,-8490,45.85,-6877.5,28.08,-4212,-11089.5,null,null,null,null,0,35,0,21.6,0,0,45.85,0,28.08,0,0,-150]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",100,35,3500,21.6,2160,5660,45.85,4585,28.08,2808,7393,null,null,null,null,0,35,0,21.6,0,0,45.85,0,28.08,0,0,100]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",-100,10,-1000,24.4,-2440,-3440,13.1,-1310,31.72,-3172,-4482,null,null,null,null,0,10,0,24.4,0,0,13.1,0,31.72,0,0,-100]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",200,10,{"$f":"D372*E372","v":2000},24.4,{"$f":"ROUND(D372*G372,2)","v":4880},{"$f":"F372+H372","v":6880},13.1,2620,31.72,6344,8964,null,null,null,null,0,10,{"$f":"S372*T372","v":0},24.4,{"$f":"ROUND(S372*V372,2)","v":0},{"$f":"U372+W372","v":0},13.1,0,31.72,0,0,200]
["1.7.49","Кронштейн для крепления точки доступа","шт.",-5,3360,-16800,5390,-26950,-43750,4401.6000000000004,-22008,7007,-35035,-57043,null,null,null,null,0,3360,{"$f":"S373*T373","v":0},5390,{"$f":"ROUND(S373*V373,2)","v":0},{"$f":"U373+W373","v":0},4401.6000000000004,0,7007,0,0,-5]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,{"$f":"D374*E374","v":16800},0,{"$f":"ROUND(D374*G374,2)","v":0},{"$f":"F374+H374","v":16800},4401.6000000000004,22008,7007,35035,57043,null,null,null,null,0,3360,{"$f":"S374*T374","v":0},0,{"$f":"ROUND(S374*V374,2)","v":0},{"$f":"U374+W374","v":0},4401.6000000000004,0,7007,0,0,5]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D375*E375","v":0},6342,{"$f":"ROUND(D375*G375,2)","v":19026},{"$f":"F375+H375","v":19026},0,null,8244.6,24733.800000000003,24733.800000000003,null,null,null,null,0,0,{"$f":"S375*T375","v":0},6342,{"$f":"ROUND(S375*V375,2)","v":0},{"$f":"U375+W375","v":0},0,null,8244.6,0,0,3]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D376*E376","v":0},1268.02,{"$f":"ROUND(D376*G376,2)","v":5072.08},{"$f":"F376+H376","v":5072.08},0,null,1648.43,6593.72,6593.72,null,null,null,null,0,0,{"$f":"S376*T376","v":0},1268.02,{"$f":"ROUND(S376*V376,2)","v":0},{"$f":"U376+W376","v":0},0,null,1648.43,0,0,4]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D377*E377","v":0},1146,{"$f":"ROUND(D377*G377,2)","v":4584},{"$f":"F377+H377","v":4584},0,null,1489.8,5959.2,5959.2,null,null,null,null,0,0,{"$f":"S377*T377","v":0},1146,{"$f":"ROUND(S377*V377,2)","v":0},{"$f":"U377+W377","v":0},0,null,1489.8,0,0,4]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,null,23400,23400,23400,null,null,null,null,0,0,{"$f":"S378*T378","v":0},18000,{"$f":"ROUND(S378*V378,2)","v":0},{"$f":"U378+W378","v":0},0,null,23400,0,0,1]
["1.7.54","Траверса 30х17 мм","м",40,200,{"$f":"D379*E379","v":8000},127.1,{"$f":"D379*G379","v":5084},{"$f":"F379+H379","v":13084},{"$f":"E379*$O$2","v":262},{"$f":"D379*J379","v":10480},{"$f":"G379*$P$2","v":165.23},{"$f":"D379*L379","v":6609.2},{"$f":"K379+M379","v":17089.2},null,null,null,null,0,200,{"$f":"S379*T379","v":0},127.1,{"$f":"S379*V379","v":0},{"$f":"U379+W379","v":0},{"$f":"T379*$O$2","v":262},{"$f":"S379*Y379","v":0},{"$f":"V379*$P$2","v":165.23},0,{"$f":"Z379+AB379","v":0},40]
["1.7.55","Кронштейн для лотка 200 мм","шт.",134,370,{"$f":"D380*E380","v":49580},668.33,{"$f":"ROUND(D380*G380,2)","v":89556.22},{"$f":"F380+H380","v":139136.22},2500,{"$f":"D380*J380","v":335000},3500,{"$f":"D380*L380","v":469000},{"$f":"J380*D380+L380*D380","v":804000},null,null,null,null,0,370,{"$f":"S380*T380","v":0},668.33,{"$f":"ROUND(S380*V380,2)","v":0},{"$f":"U380+W380","v":0},4401.6000000000004,{"$f":"S380*Y380","v":0},7007,{"$f":"S380*AA380","v":0},{"$f":"Y380*S380+AA380*S380","v":0},134]
["1.7.56","Шпилька М8х2000","шт.",30,300,{"$f":"D381*E381","v":9000},170.52,{"$f":"G381*D381","v":5115.6000000000004},{"$f":"F381+H381","v":14115.6},{"$f":"E381*$O$2","v":393},{"$f":"D381*J381","v":11790},{"$f":"G381*$P$2","v":221.67600000000002},{"$f":"D381*L381","v":6650.2800000000007},{"$f":"K381+M381","v":18440.28},null,null,null,null,0,300,{"$f":"S381*T381","v":0},170.52,{"$f":"V381*S381","v":0},{"$f":"U381+W381","v":0},{"$f":"T381*$O$2","v":393},{"$f":"S381*Y381","v":0},{"$f":"V381*$P$2","v":221.67600000000002},{"$f":"S381*AA381","v":0},{"$f":"Z381+AB381","v":0},30]
["1.7.57","Гайка М6","шт.",909,null,0,1.54,{"$f":"D382*G382","v":1399.8600000000001},1399.8600000000001,{"$f":"E382*$O$2","v":0},0,{"$f":"G382*$P$2","v":2.0020000000000002},1819.8180000000002,1819.8180000000002,null,null,null,null,0,null,0,1.54,{"$f":"S382*V382","v":0},0,{"$f":"T382*$O$2","v":0},0,{"$f":"V382*$P$2","v":2.0020000000000002},0,0,909]
["1.7.58","Болт М6","шт.",909,0,0,4.99,{"$f":"G383*D383","v":4535.91},4535.91,{"$f":"E383*$O$2","v":0},0,{"$f":"G383*$P$2","v":6.4870000000000001},5896.683,5896.683,null,null,null,null,0,0,0,4.99,{"$f":"V383*S383","v":0},0,{"$f":"T383*$O$2","v":0},0,{"$f":"V383*$P$2","v":6.4870000000000001},0,0,909]
["1.7.59","Гайка М8","шт.",332,null,0,3.07,{"$f":"D384*G384","v":1019.2399999999999},1019.2399999999999,{"$f":"E384*$O$2","v":0},0,{"$f":"G384*$P$2","v":3.9910000000000001},1325.0119999999999,1325.0119999999999,null,null,null,null,0,null,0,3.07,{"$f":"S384*V384","v":0},0,{"$f":"T384*$O$2","v":0},0,{"$f":"V384*$P$2","v":3.9910000000000001},0,0,332]
["1.7.60","Шайба М8","шт.",332,null,0,6.77,2247.64,2247.64,{"$f":"E385*$O$2","v":0},0,{"$f":"G385*$P$2","v":8.8010000000000002},2921.9320000000002,2921.9320000000002,null,null,null,null,0,null,0,6.77,0,0,{"$f":"T385*$O$2","v":0},0,{"$f":"V385*$P$2","v":8.8010000000000002},0,0,332]
["1.7.61","Пуско-наладочные работы","компл.",1,187200,{"$f":"D386*E386","v":187200},null,{"$f":"ROUND(D386*G386,2)","v":0},{"$f":"F386+H386","v":187200},262080,{"$f":"D386*J386","v":262080},0,null,{"$f":"J386*D386+L386*D386","v":262080},null,null,null,null,0,187200,0,null,{"$f":"ROUND(S386*V386,2)","v":0},0,262080,{"$f":"S386*Y386","v":0},0,null,{"$f":"Y386*S386+AA386*S386","v":0},1]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F389+F390+F391+F392+F393+F394+F395+F397+F399+F400+F401+F402+F403+F404+F405+F406+F407","v":539540},null,{"$f":"H389+H390+H391+H392+H393+H394+H395+H397+H399+H400+H401+H402+H403+H404+H405+H406+H407","v":1348509.58},{"$f":"I389+I390+I391+I392+I393+I394+I395+I397+I399+I400+I401+I402+I403+I404+I405+I406+I407","v":1888049.58},null,{"$f":"K389+K390+K391+K392+K393+K394+K395+K397+K399+K400+K401+K402+K403+K404+K405+K406+K407","v":716164.6},null,{"$f":"M389+M390+M391+M392+M393+M394+M395+M397+M399+M400+M401+M402+M403+M404+M405+M406+M407","v":2019360.0499999998},{"$f":"N389+N390+N391+N392+N393+N394+N395+N397+N399+N400+N401+N402+N403+N404+N405+N406+N407","v":2735524.6499999994},null,null,null,null,null,null,{"$f":"U389+U390+U391+U392+U393+U394+U395+U397+U399+U400+U401+U402+U403+U404+U405+U406+U407","v":347272.80000000005},null,{"$f":"W389+W390+W391+W392+W393+W394+W395+W397+W399+W400+W401+W402+W403+W404+W405+W406+W407","v":1175542.7400000002},{"$f":"X389+X390+X391+X392+X393+X394+X395+X397+X399+X400+X401+X402+X403+X404+X405+X406+X407","v":1522815.54},null,{"$f":"Z389+Z390+Z391+Z392+Z393+Z394+Z395+Z397+Z399+Z400+Z401+Z402+Z403+Z404+Z405+Z406+Z407","v":508561.36800000002},null,{"$f":"AB389+AB390+AB391+AB392+AB393+AB394+AB395+AB397+AB399+AB400+AB401+AB402+AB403+AB404+AB405+AB406+AB407","v":1768663.1459999999},{"$f":"AC389+AC390+AC391+AC392+AC393+AC394+AC395+AC397+AC399+AC400+AC401+AC402+AC403+AC404+AC405+AC406+AC407","v":2277224.5139999995},0]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F389-F390-F391-F392-F393-F394-F395+F396+F398-F400-F401-F402-F403-F404-F405-F406-F407","v":-531290},null,{"$f":"-H389-H390-H391-H392-H393-H394-H395+H396+H398-H400-H401-H402-H403-H404-H405-H406-H407","v":-1346561.58},{"$f":"-I389-I390-I391-I392-I393-I394-I395+I396+I398-I400-I401-I402-I403-I404-I405-I406-I407","v":-1877851.58},null,{"$f":"-K389-K390-K391-K392-K393-K394-K395+K396+K398-K400-K401-K402-K403-K404-K405-K406-K407","v":-705357.1},null,{"$f":"-M389-M390-M391-M392-M393-M394-M395+M396+M398-M400-M401-M402-M403-M404-M405-M406-M407","v":-2016827.65},{"$f":"-N389-N390-N391-N392-N393-N394-N395+N396+N398-N400-N401-N402-N403-N404-N405-N406-N407","v":-2722184.75},null,null,null,null,null,null,{"$f":"-U389-U390-U391-U392-U393-U394-U395+U396+U398-U400-U401-U402-U403-U404-U405-U406-U407","v":-159220},null,{"$f":"-W389-W390-W391-W392-W393-W394-W395+W396+W398-W400-W401-W402-W403-W404-W405-W406-W407","v":-1064850.52},{"$f":"-X389-X390-X391-X392-X393-X394-X395+X396+X398-X400-X401-X402-X403-X404-X405-X406-X407","v":-1224070.52},null,0,null,0,0,0]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D389*E389","v":28000},32600,{"$f":"ROUND(D389*G389,2)","v":326000},{"$f":"F389+H389","v":354000},6668,{"$f":"D389*J389","v":66680},39380,{"$f":"D389*L389","v":393800},{"$f":"J389*D389+L389*D389","v":460480},null,null,null,null,10,2800,{"$f":"S389*T389","v":28000},32600,{"$f":"ROUND(S389*V389,2)","v":326000},{"$f":"U389+W389","v":354000},6668,{"$f":"S389*Y389","v":66680},39380,{"$f":"S389*AA389","v":393800},{"$f":"Y389*S389+AA389*S389","v":460480},0]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,67200,19400,465600,532800,5668,136032,23220,557280,693312,null,null,null,null,24,2800,67200,19400,465600,532800,5668,136032,23220,557280,693312,0]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,94080,5390,150920,245000,1965,55020,7007,196196,251216,null,null,null,null,10,3360,33600,5390,53900,87500,1965,19650,7007,70070,89720,18]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,17000,621.84,21142.560000000001,38142.559999999998,655,22270,2366,80444,102714,null,null,null,null,34,500,17000,621.84,21142.560000000001,38142.559999999998,655,22270,2366,80444,102714,0]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,9600,42816.480000000003,171265.92000000001,180865.92000000001,3144,12576,122036.2,488144.8,500720.8,null,null,null,null,4,2400,9600,42816.480000000003,171265.92000000001,180865.92000000001,3144,12576,122036.2,488144.8,500720.8,{"$f":"D393-S393","v":0}]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,200,362,1448,1648,65.5,262,470.6,1882.4,2144.4,null,null,null,null,4,50,200,362,1448,1648,65.5,262,470.6,1882.4,2144.4,0]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,{"$f":"D395*E395","v":3400},94,{"$f":"ROUND(D395*G395,2)","v":3196},{"$f":"F395+H395","v":6596},131,4454,122.2,4154.8,8608.7999999999993,null,null,null,null,0,100,0,94,0,0,131,0,122.2,0,0,34]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",-200,25,{"$f":"D396*E396","v":-5000},32,{"$f":"ROUND(D396*G396,2)","v":-6400},{"$f":"F396+H396","v":-11400},32.75,-6550,41.6,-8320,-14870,null,null,null,null,0,25,{"$f":"S396*T396","v":0},32,{"$f":"ROUND(S396*V396,2)","v":0},{"$f":"U396+W396","v":0},32.75,0,41.6,0,0,-200]
[{"$f":"A396","v":"1.8.8"},"Коннектор RJ-45 кат.5E неэкранированный","шт.",34,25,{"$f":"D397*E397","v":850},32,{"$f":"ROUND(D397*G397,2)","v":1088},{"$f":"F397+H397","v":1938},32.75,1113.5,41.6,1414.4,2527.9,null,null,null,null,34,25,{"$f":"S397*T397","v":850},32,{"$f":"ROUND(S397*V397,2)","v":1088},{"$f":"U397+W397","v":1938},32.75,1113.5,41.6,1414.4,2527.9,0]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",-2035,124,-252340,72.599999999999994,-147741,-400081,162.44,-330565.40000000002,94.38,-192063.3,-522628.7,null,null,null,null,0,124,{"$f":"S398*T398","v":0},72.599999999999994,{"$f":"ROUND(S398*V398,2)","v":0},{"$f":"U398+W398","v":0},162.44,0,94.38,0,0,-2035]
[{"$f":"A398","v":"1.8.9"},"Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2135,124,{"$f":"D399*E399","v":264740},72.599999999999994,{"$f":"ROUND(D399*G399,2)","v":155001},{"$f":"F399+H399","v":419741},162.44,346809.4,94.38,201501.3,548310.69999999995,null,null,null,null,1509.7,124,187202.80000000002,72.599999999999994,109604.22,296807.02,162.44,245235.66800000001,94.38,142485.486,387721.15399999998,625.29999999999995]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D400*E400","v":1920},6342,{"$f":"D400*G400","v":12684},{"$f":"F400+H400","v":14604},1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001,null,null,null,null,2,960,{"$f":"S400*T400","v":1920},6342,{"$f":"S400*V400","v":12684},{"$f":"U400+W400","v":14604},1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001,0]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D401*E401","v":0},5.84,{"$f":"D401*G401","v":584},{"$f":"F401+H401","v":584},0,null,7.59,759,759,null,null,null,null,100,0,{"$f":"S401*T401","v":0},5.84,{"$f":"S401*V401","v":584},{"$f":"U401+W401","v":584},0,null,7.59,759,759,0]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D402*E402","v":0},1268.02,{"$f":"D402*G402","v":6340.1},{"$f":"F402+H402","v":6340.1},0,null,1648.43,8242.15,8242.15,null,null,null,null,2,0,{"$f":"S402*T402","v":0},1268.02,{"$f":"S402*V402","v":2536.04},{"$f":"U402+W402","v":2536.04},0,null,1648.43,3296.86,3296.86,3]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D403*E403","v":8750},21.6,{"$f":"ROUND(D403*G403,2)","v":5400},{"$f":"F403+H403","v":14150},45.85,{"$f":"D403*J403","v":11462.5},125.84,31460,42922.5,null,null,null,null,0,35,{"$f":"S403*T403","v":0},21.6,{"$f":"ROUND(S403*V403,2)","v":0},{"$f":"U403+W403","v":0},45.85,{"$f":"S403*Y403","v":0},125.84,0,0,250]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.1,{"$f":"D404*J404","v":1310},31.72,3172,4482,null,null,null,null,0,10,{"$f":"S404*T404","v":0},24.4,{"$f":"ROUND(S404*V404,2)","v":0},{"$f":"U404+W404","v":0},13.1,{"$f":"S404*Y404","v":0},31.72,0,0,100]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D405*E405","v":2000},285,{"$f":"D405*G405","v":11400},{"$f":"F405+H405","v":13400},65.5,{"$f":"D405*J405","v":2620},370.5,14820,17440,null,null,null,null,34,50,{"$f":"S405*T405","v":1700},285,{"$f":"S405*V405","v":9690},{"$f":"U405+W405","v":11390},65.5,{"$f":"S405*Y405","v":2227},370.5,12597,14824,6]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,0,null,19600,19600,19600,null,null,null,null,0,null,null,14000,{"$f":"ROUND(S406*V406,2)","v":0},{"$f":"U406+W406","v":0},0,null,19600,0,0,1]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53040,{"$f":"D407*J407","v":53040},0,null,53040,null,null,null,null,0,40800,{"$f":"S407*T407","v":0},0,0,0,53040,{"$f":"S407*Y407","v":0},0,null,0,1]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F411+F413","v":288517.88},null,{"$f":"H411+H413","v":330794.5},{"$f":"I411+I413","v":619312.38},null,{"$f":"K411+K413","v":362238.42280000006},null,{"$f":"M411+M413","v":404199.25199999998},{"$f":"N411+N413","v":766437.67480000004},null,null,null,null,null,null,{"$f":"U411+U413","v":0},null,{"$f":"W411+W413","v":0},{"$f":"X411+X413","v":0},null,{"$f":"Z411+Z413","v":0},null,{"$f":"AB411+AB413","v":0},{"$f":"AC411+AC413","v":0},0]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F410+F412","v":-133077.08000000002},null,{"$f":"H410+H412","v":-212621.6587643979},{"$f":"I410+I412","v":-345698.73876439792},null,{"$f":"K410+K412","v":-174381.28999999998},null,{"$f":"M410+M412","v":-276392.98},{"$f":"N410+N412","v":-450774.27},null,null,null,null,null,null,{"$f":"U410+U412","v":0},null,{"$f":"W410+W412","v":0},{"$f":"X410+X412","v":0},null,{"$f":"Z410+Z412","v":0},null,{"$f":"AB410+AB412","v":0},{"$f":"AC410+AC412","v":0},0]
["1.9.1","Монтаж комплектов автоматики","к-т",-1,90059,{"$f":"D410*E410","v":-90059},151613.06399999998,{"$f":"D410*G410","v":-151613.06399999998},{"$f":"F410+H410","v":-241672.06399999998},117977.29,{"$f":"D410*J410","v":-117977.29},197096.98,{"$f":"D410*L410","v":-197096.98},{"$f":"J410*D410+L410*D410","v":-315074.27},null,null,null,null,0,90059,{"$f":"S410*T410","v":0},151613.06399999998,{"$f":"S410*V410","v":0},{"$f":"U410+W410","v":0},117977.29,{"$f":"S410*Y410","v":0},197096.98,{"$f":"S410*AA410","v":0},{"$f":"Y410*S410+AA410*S410","v":0},-1]
["1.9.1","Монтаж комплектов автоматики","к-т",1,102059,{"$f":"D411*E411","v":102059},171485.06,{"$f":"D411*G411","v":171485.06},{"$f":"F411+H411","v":273544.06},117977.29,{"$f":"D411*J411","v":117977.29},197096.98,{"$f":"D411*L411","v":197096.98},{"$f":"J411*D411+L411*D411","v":315074.27},null,null,null,null,0,102059,{"$f":"S411*T411","v":0},171485.06,{"$f":"S411*V411","v":0},{"$f":"U411+W411","v":0},117977.29,{"$f":"S411*Y411","v":0},197096.98,{"$f":"S411*AA411","v":0},{"$f":"Y411*S411+AA411*S411","v":0},1]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-236,182.28,-43018.080000000002,258.51099476439788,-61008.594764397902,-104026.6747643979,239,{"$f":"D412*J412","v":-56404},336,{"$f":"D412*L412","v":-79296},{"$f":"J412*D412+L412*D412","v":-135700},null,null,null,null,0,182.28,{"$f":"S412*T412","v":0},258.51099476439788,{"$f":"S412*V412","v":0},{"$f":"U412+W412","v":0},239,{"$f":"S412*Y412","v":0},336,{"$f":"S412*AA412","v":0},{"$f":"Y412*S412+AA412*S412","v":0},-236]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,790.08,{"$f":"D413*E413","v":186458.88},675.04,{"$f":"D413*G413","v":159309.44},{"$f":"F413+H413","v":345768.32},{"$f":"E413*O2","v":1035.0048000000002},{"$f":"D413*J413","v":244261.13280000005},{"$f":"G413*P2","v":877.55200000000002},{"$f":"D413*L413","v":207102.272},{"$f":"J413*D413+L413*D413","v":451363.40480000002},null,null,null,null,0,790.08,{"$f":"S413*T413","v":0},675.04,{"$f":"S413*V413","v":0},{"$f":"U413+W413","v":0},{"$f":"T413*AE2","v":0},{"$f":"S413*Y413","v":0},{"$f":"V413*AF2","v":0},{"$f":"S413*AA413","v":0},{"$f":"Y413*S413+AA413*S413","v":0},236]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F416+F418+F421+F422+F423+F427+F429+F433+F435+F437+F439+F440+F442+F443+F444","v":937080},null,{"$f":"H416+H418+H421+H422+H423+H427+H429+H433+H435+H437+H439+H440+H442+H443+H444","v":5281779.2699999996},{"$f":"I416+I418+I421+I422+I423+I427+I429+I433+I435+I437+I439+I440+I442+I443+I444","v":6218859.2699999996},null,{"$f":"K416+K418+K421+K422+K423+K427+K429+K433+K435+K437+K439+K440+K442+K443+K444","v":1241515.6000000001},null,{"$f":"M416+M418+M421+M422+M423+M427+M429+M433+M435+M437+M439+M440+M442+M443+M444","v":7880289.6400000006},{"$f":"N416+N418+N421+N422+N423+N427+N429+N433+N435+N437+N439+N440+N442+N443+N444","v":9121805.2400000002},null,null,null,null,null,null,{"$f":"U416+U418+U421+U422+U423+U427+U429+U433+U435+U437+U439+U440+U442+U443+U444","v":668360},null,{"$f":"W416+W418+W421+W422+W423+W427+W429+W433+W435+W437+W439+W440+W442+W443+W444","v":4876402},{"$f":"X416+X418+X421+X422+X423+X427+X429+X433+X435+X437+X439+X440+X442+X443+X444","v":5544762},null,{"$f":"Z416+Z418+Z421+Z422+Z423+Z427+Z429+Z433+Z435+Z437+Z439+Z440+Z442+Z443+Z444","v":875551.6},null,{"$f":"AB416+AB418+AB421+AB422+AB423+AB427+AB429+AB433+AB435+AB437+AB439+AB440+AB442+AB443+AB444","v":7371497.5999999996},{"$f":"AC416+AC418+AC421+AC422+AC423+AC427+AC429+AC433+AC435+AC437+AC439+AC440+AC442+AC443+AC444","v":8247049.1999999993},0]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"-F416+F417-F418+F419+F420-F422-F423+F424+F425+F426+F428+F430+F431+F432+F434+F436+F438-F439-F440+F441-F443-F444","v":-1287720},null,{"$f":"-H416+H417-H418+H419+H420-H422-H423+H424+H425+H426+H428+H430+H431+H432+H434+H436+H438-H439-H440+H441-H443-H444","v":-6186025.7959999992},{"$f":"-I416+I417-I418+I419+I420-I422-I423+I424+I425+I426+I428+I430+I431+I432+I434+I436+I438-I439-I440+I441-I443-I444","v":-7473745.7959999992},null,{"$f":"-K416+K417-K418+K419+K420-K422-K423+K424+K425+K426+K428+K430+K431+K432+K434+K436+K438-K439-K440+K441-K443-K444","v":-1718479.2000000002},null,{"$f":"-M416+M417-M418+M419+M420-M422-M423+M424+M425+M426+M428+M430+M431+M432+M434+M436+M438-M439-M440+M441-M443-M444","v":-9036205.040000001},{"$f":"-N416+N417-N418+N419+N420-N422-N423+N424+N425+N426+N428+N430+N431+N432+N434+N436+N438-N439-N440+N441-N443-N444","v":-10754684.239999998},null,null,null,null,null,null,{"$f":"-U416+U417-U418+U419+U420-U422-U423+U424+U425+U426+U428+U430+U431+U432+U434+U436+U438-U439-U440+U441-U443-U444","v":-668360},null,{"$f":"-W416+W417-W418+W419+W420-W422-W423+W424+W425+W426+W428+W430+W431+W432+W434+W436+W438-W439-W440+W441-W443-W444","v":-4876402},{"$f":"-X416+X417-X418+X419+X420-X422-X423+X424+X425+X426+X428+X430+X431+X432+X434+X436+X438-X439-X440+X441-X443-X444","v":-5544762},null,0,null,0,0,0]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D416*E416","v":234360},0,0,{"$f":"F416+H416","v":234360},1414.8,{"$f":"D416*J416","v":307011.59999999998},0,null,{"$f":"J416*D416+L416*D416","v":307011.59999999998},null,null,null,null,217,1080,{"$f":"S416*T416","v":234360},0,0,{"$f":"U416+W416","v":234360},1414.8,{"$f":"S416*Y416","v":307011.59999999998},0,null,{"$f":"Y416*S416+AA416*S416","v":307011.59999999998},0]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",-1,5400,-5400,97756.37,{"$f":"G417*D417","v":-97756.37},{"$f":"F417+H417","v":-103156.37},7074,-7074,127083.28,{"$f":"D417*L417","v":-127083.28},-134157.28,null,null,null,null,0,5400,0,97756.37,{"$f":"V417*S417","v":0},{"$f":"U417+W417","v":0},7074,0,127083.28,{"$f":"S417*AA417","v":0},0,-1]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,5000,149982.14000000001,149982.14000000001,{"$f":"F418+H418","v":154982.14000000001},6550,6550,194976.78,194976.78,201526.78,null,null,null,null,0,5000,0,149982.14000000001,0,{"$f":"U418+W418","v":0},6550,0,194976.78,0,0,1]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",-170,240,-40800,2224.8000000000002,{"$f":"G419*D419","v":-378216.00000000006},{"$f":"F419+H419","v":-419016.00000000006},310,-52700,2669.76,-453859.2,-506559.2,null,null,null,null,0,240,0,2224.8000000000002,{"$f":"V419*S419","v":0},{"$f":"U419+W419","v":0},310,0,2669.76,0,0,-170]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",-650,124,-80600,101.52,-65988,{"$f":"F420+H420","v":-146588},182,-118300,160,-104000,-222300,null,null,null,null,0,124,0,101.52,{"$f":"V420*S420","v":0},{"$f":"U420+W420","v":0},182,0,160,0,0,-650]
["1.10.5","Кабель силовой ППГнг(А)-FRHF 3х2.5","м.",340,124,42160,184,{"$f":"D421*G421","v":62560},{"$f":"F421+H421","v":104720},{"$f":"E421*$O$2","v":162.44},55229.599999999999,{"$f":"G421*$P$2","v":239.20000000000002},81328,136557.6,null,null,null,null,0,124,0,184,{"$f":"S421*V421","v":0},{"$f":"U421+W421","v":0},{"$f":"T421*$O$2","v":162.44},0,{"$f":"V421*$P$2","v":239.20000000000002},0,0,340]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,410000,23050,{"$f":"G422*D422","v":4725250},{"$f":"F422+H422","v":5135250},2620,537100,35000,7175000,7712100,null,null,null,null,205,2000,410000,23050,{"$f":"V422*S422","v":4725250},{"$f":"U422+W422","v":5135250},2620,537100,35000,7175000,7712100,0]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,{"$f":"D423*E423","v":24000},12596,151152,{"$f":"F423+H423","v":175152},2620,31440,16374.8,196497.59999999998,227937.59999999998,null,null,null,null,12,2000,24000,12596,{"$f":"V423*S423","v":151152},{"$f":"U423+W423","v":175152},2620,31440,16374.8,196497.59999999998,227937.59999999998,0]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",-201,640,{"$f":"D424*E424","v":-128640},755.01599999999996,{"$f":"G424*D424","v":-151758.21599999999},{"$f":"F424+H424","v":-280398.21600000001},838.4,-168518.39999999999,981.52,-197285.52,-365803.92,null,null,null,null,0,640,{"$f":"S424*T424","v":0},755.01599999999996,{"$f":"V424*S424","v":0},{"$f":"U424+W424","v":0},838.4,0,981.52,0,0,-201]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",-201,120,{"$f":"D425*E425","v":-24120},406.01,{"$f":"G425*D425","v":-81608.009999999995},{"$f":"F425+H425","v":-105728.01},157.19999999999999,-31597.199999999997,527.80999999999995,-106089.80999999998,-137687.00999999998,null,null,null,null,0,120,{"$f":"S425*T425","v":0},406.01,{"$f":"V425*S425","v":0},{"$f":"U425+W425","v":0},157.19999999999999,0,527.80999999999995,0,0,-201]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",-174,640,-111360,375,-65250,-176610,838.4,-145881.60000000001,487.5,-84825,-230706.6,null,null,null,null,0,640,0,375,0,0,838.4,0,487.5,0,0,-174]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",144,640,{"$f":"D427*E427","v":92160},375,{"$f":"G427*D427","v":54000},{"$f":"F427+H427","v":146160},838.4,120729.59999999999,487.5,70200,190929.59999999998,null,null,null,null,0,640,0,375,0,0,838.4,0,487.5,0,0,144]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",-174,120,-20880,158.91999999999999,-27652.079999999998,-48532.08,157.19999999999999,-27352.799999999999,206.6,-35948.400000000001,-63301.2,null,null,null,null,0,120,0,158.91999999999999,0,0,157.19999999999999,0,206.6,0,0,-174]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",144,150,{"$f":"D429*E429","v":21600},158.91999999999999,{"$f":"G429*D429","v":22884.48},{"$f":"F429+H429","v":44484.479999999996},157.19999999999999,22636.799999999999,206.6,29750.399999999998,52387.199999999997,null,null,null,null,0,150,0,158.91999999999999,0,0,157.19999999999999,0,206.6,0,0,144]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",-168,270,-45360,214.99,-36118.32,-81478.320000000007,353.7,-59421.599999999999,279.49,-46954.32,-106375.92,null,null,null,null,0,270,0,214.99,0,0,353.7,0,279.49,0,0,-168]
["1.10.13","Анкер М8 латунный разрезной","шт.",-336,25,-8400,78.5,-26376,-34776,32.75,-11004,102.05,-34288.799999999996,-45292.799999999996,null,null,null,null,0,25,0,78.5,0,0,32.75,0,102.05,0,0,-336]
["1.10.14","Шпилька М8х2000","шт.",-90,300,-27000,170.52,-15346.800000000001,-42346.8,393,-35370,221.68,-19951.2,-55321.2,null,null,null,null,0,300,0,170.52,0,0,393,0,221.68,0,0,-90]
["1.10.14","Шпилька М8х2000","шт.",16,300,{"$f":"D433*E433","v":4800},170.52,{"$f":"G433*D433","v":2728.32},{"$f":"F433+H433","v":7528.32},393,6288,221.68,3546.88,9834.880000000001,null,null,null,null,0,300,0,170.52,0,0,393,0,221.68,0,0,16]
["1.10.15","Шайба М8","шт.",-600,0,0,6.77,-4061.9999999999995,-4061.9999999999995,0,0,8.8000000000000007,-5280,-5280,null,null,null,null,0,0,0,6.77,0,0,0,0,8.8000000000000007,0,0,-600]
["1.10.15","Шайба М8","шт.",130,0,{"$f":"D435*E435","v":0},6.77,{"$f":"G435*D435","v":880.09999999999991},{"$f":"F435+H435","v":880.09999999999991},0,0,8.8000000000000007,1144,1144,null,null,null,null,0,0,0,6.77,0,0,0,0,8.8000000000000007,0,0,130]
["1.10.16","Гайка М8","шт.",-600,0,0,3.06,-1836,-1836,0,0,3.98,-2388,-2388,null,null,null,null,0,0,0,3.06,0,0,0,0,3.98,0,0,-600]
["1.10.16","Гайка М8","шт.",130,0,{"$f":"D437*E437","v":0},3.06,{"$f":"G437*D437","v":397.8},{"$f":"F437+H437","v":397.8},0,0,3.98,517.4,517.4,null,null,null,null,0,0,0,3.06,0,0,0,0,3.98,0,0,130]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-60,300,-18000,1577.76,-94665.600000000006,-112665.60000000001,393,-23580,2051.09,-123065.40000000001,-146645.40000000002,null,null,null,null,0,300,0,1577.76,0,0,393,0,2051.09,0,0,-60]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,10800,1673.52,60246.720000000001,71046.720000000001,393,14148,2175.58,78320.88,92468.88,null,null,null,null,0,300,0,1673.52,0,0,393,0,2175.58,0,0,36]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,23866.1,64866.1,262,53710,151.35,31026.75,84736.75,null,null,null,null,0,200,0,116.42,0,0,262,0,151.35,0,0,205]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",-14,800,-11200,1063.96,-14895.44,-26095.440000000002,1048,-14672,1383.15,-19364.100000000002,-34036.100000000006,null,null,null,null,0,800,0,1063.96,0,0,1048,0,1383.15,0,0,-14]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",13,800,{"$f":"D442*E442","v":10400},1063.97,{"$f":"G442*D442","v":13831.61},{"$f":"F442+H442","v":24231.61},1048,13624,1383.15,17980.95,31604.95,null,null,null,null,0,800,0,1063.97,0,0,1048,0,1383.15,0,0,13]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,19600,19600,0,null,19600,null,null,null,null,0,null,null,14000,0,0,19600,0,0,null,0,1]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53448,53448,0,null,53448,null,null,null,null,0,40800,{"$f":"S444*T444","v":0},0,0,0,53448,0,0,null,0,1]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F448+F449+F450+F452+F454+F455","v":2161053.9300000002},null,{"$f":"H448+H449+H450+H452+H454+H455","v":2512528.2002848559},{"$f":"I448+I449+I450+I452+I454+I455","v":4673582.1302848551},null,{"$f":"K448+K449+K450+K452+K454+K455","v":2970718.0875000004},null,{"$f":"M448+M449+M450+M452+M454+M455","v":3284493.0118999993},{"$f":"N448+N449+N450+N452+N454+N455+N456","v":6276811.0994000006},null,null,null,null,null,null,{"$f":"U448+U449+U450+U452+U454+U455","v":1884063.33},null,{"$f":"W448+W449+W450+W452+W454+W455","v":2286590.7260048557},{"$f":"X448+X449+X450+X452+X454+X455","v":4170654.0560048558},null,{"$f":"Z448+Z449+Z450+Z452+Z454+Z455","v":2601667.1775000002},null,{"$f":"AB448+AB449+AB450+AB452+AB454+AB455","v":3000765.9319000002},{"$f":"AC448+AC449+AC450+AC452+AC454+AC455+AC456","v":5602433.1094000004},0]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F447+F451+F453-F449-F450-F452-F455","v":-2294545.5750000002},null,{"$f":"H447+H451+H453-H449-H450-H452-H455","v":-2658433.0742800003},{"$f":"I447+I451+I453-I449-I450-I452-I455","v":-4952978.6492800005},null,{"$f":"K447+K451+K453-K449-K450-K452-K455","v":-3145566.4092500005},null,{"$f":"M447+M451+M453-M449-M450-M452-M455","v":-3474169.3598899995},{"$f":"N447+N451+N453-N449-N450-N452-N455","v":-6619735.7691400005},null,null,null,null,null,null,{"$f":"U447+U451+U453-U449-U450-U452-U455","v":-1648062.4},null,{"$f":"W447+W451+W453-W449-W450-W452-W455","v":-1855031.6},{"$f":"X447+X451+X453-X449-X450-X452-X455","v":-3503094},null,0,null,0,0,0]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",-2.2000000000000002,90376,{"$f":"D447*E447","v":-198827.2},160089.54545454544,{"$f":"D447*G447","v":-352197},{"$f":"H447+F447","v":-551024.19999999995},117100,{"$f":"D447*J447","v":-257620.00000000003},208116,{"$f":"D447*L447","v":-457855.2},{"$f":"J447*D447+L447*D447","v":-715475.20000000007},null,null,null,null,0,90376,{"$f":"S447*T447","v":0},160089.54545454544,{"$f":"S447*V447","v":0},{"$f":"W447+U447","v":0},117100,{"$f":"S447*Y447","v":0},208116,{"$f":"S447*AA447","v":0},{"$f":"Y447*S447+AA447*S447","v":0},-2.2000000000000002]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.1800000000000002,90376,{"$f":"D448*E448","v":197019.68000000002},160089.54545454544,{"$f":"D448*G448","v":348995.20909090911},{"$f":"H448+F448","v":546014.88909090916},117100,255278.00000000003,208116,453692.88,708970.88,null,null,null,null,2.1800000000000002,90376,{"$f":"S448*T448","v":197019.68000000002},160089.54545454544,{"$f":"S448*V448","v":348995.20909090911},{"$f":"W448+U448","v":546014.88909090916},117100,255278.00000000003,208116,453692.88,708970.88,0]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,1602.7123287671234,{"$f":"D449*E449","v":292495},5384.2246575342469,{"$f":"D449*G449","v":982621.00000000012},1275116,2711,494757.5,7373,1345572.5,1840330,null,null,null,null,182.5,1602.7123287671234,{"$f":"S449*T449","v":292495},5384.2246575342469,{"$f":"S449*V449","v":982621.00000000012},{"$f":"W449+U449","v":1275116},2711,494757.5,7373,1345572.5,1840330,0]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,122160.00000000001,122160.00000000001,126021.07428,126021.07428,248181.07428,160029.6,160029.6,163827.4,163827.4,323857,null,"?",null,null,0,122160.00000000001,0,126021.07428,0,0,160029.6,0,163827.4,0,0,1]
["1.11.4","Отделка оконного проема","м2",-28.8,4236.4930555555557,-122011,4243.5763888888887,-122215,-244226,5549.81,-159834.52800000002,5516.65,-158879.51999999999,-318714.04800000001,null,"?",null,null,0,4236.4930555555557,0,4243.5763888888887,0,0,5549.81,0,5516.65,0,0,-28.8]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,736245,736245,472745,472745,1208990,964481,964481,614568.74,614568.74,1579049.74,null,null,null,null,1,736245,736245,472745,472745,1208990,964481,964481,614568.74,614568.74,1579049.74,0]
["1.11.6","Ограждение","тн",-0.33700000000000002,144375,-48654.375,305792.28486646881,-103052,-151706.375,189131.25,-63737.231250000004,397529.97,-133967.59989000001,-197704.83114000002,null,null,null,null,0,144375,0,305792.28486646881,0,0,189131.25,0,397529.97,0,0,-0.33700000000000002]
["1.11.6","Ограждение","тн",0.27,144375,{"$f":"D454*E454","v":38981.25},305792.28486646881,{"$f":"D454*G454","v":82563.916913946581},{"$f":"H454+F454","v":121545.16691394658},189131.25,51065.4375,397529.97,107333.0919,158398.5294,null,null,null,null,0.27,144375,38981.25,305792.28486646881,82563.916913946581,121545.16691394658,189131.25,51065.4375,397529.97,107333.0919,158398.5294,0]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,774153,499582,499582,1273735,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002,null,null,null,null,0.8,774153,619322.4,499582,399665.60000000003,1018988,1045106.55,836085.24000000011,599498.4,479598.72000000003,1315683.9600000002,0.19999999999999996]
["1.11.8","Финальный клининг","м2",90,null,{"$f":"D456*E456","v":0},null,{"$f":"D456*G456","v":0},{"$f":"H456+F456","v":0},240,21600,{"$f":"G456*$P$2","v":0},0,{"$f":"K456+M456","v":21600},null,null,null,null,0,null,{"$f":"S456*T456","v":0},null,{"$f":"S456*V456","v":0},{"$f":"W456+U456","v":0},240,0,{"$f":"V456*$P$2","v":0},0,{"$f":"Z456+AB456","v":0},90]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F459+F462+F464+F466+F467+F469+F471+F472+F475+F476+F478+F480+F481+F482+F483+F485+F487+F489+F492+F493+F494+F495+F496+F497+F498+F499+F500+F502+F505+F506+F507+F508+F509","v":622249.79200000002},null,{"$f":"H459+H462+H464+H466+H467+H469+H471+H472+H475+H476+H478+H480+H481+H482+H483+H485+H487+H489+H492+H493+H494+H495+H496+H497+H498+H499+H500+H502+H505+H506+H507+H508+H509","v":974106.44799999997},{"$f":"I459+I462+I464+I466+I467+I469+I471+I472+I475+I476+I478+I480+I481+I482+I483+I485+I487+I489+I492+I493+I494+I495+I496+I497+I498+I499+I500+I502+I505+I506+I507+I508+I509","v":1596356.2399999998},null,{"$f":"K459+K462+K464+K466+K467+K469+K471+K472+K475+K476+K478+K480+K481+K482+K483+K485+K487+K489+K492+K493+K494+K495+K496+K497+K498+K499+K500+K502+K505+K506+K507+K508+K509","v":730490.44},null,{"$f":"M459+M462+M464+M466+M467+M469+M471+M472+M475+M476+M478+M480+M481+M482+M483+M485+M487+M489+M492+M493+M494+M495+M496+M497+M498+M499+M500+M502+M505+M506+M507+M508+M509","v":1521955.2319999996},{"$f":"N459+N462+N464+N466+N467+N469+N471+N472+N475+N476+N478+N480+N481+N482+N483+N485+N487+N489+N492+N493+N494+N495+N496+N497+N498+N499+N500+N502+N505+N506+N507+N508+N509","v":2252445.6719999993},null,null,null,null,null,null,{"$f":"U459+U462+U464+U466+U467+U469+U471+U472+U475+U476+U478+U480+U481+U482+U483+U485+U487+U489+U492+U493+U494+U495+U496+U497+U498+U499+U500+U502+U505+U506+U507+U508+U509","v":200000},null,{"$f":"W459+W462+W464+W466+W467+W469+W471+W472+W475+W476+W478+W480+W481+W482+W483+W485+W487+W489+W492+W493+W494+W495+W496+W497+W498+W499+W500+W502+W505+W506+W507+W508+W509","v":468270.10000000003},{"$f":"X459+X462+X464+X466+X467+X469+X471+X472+X475+X476+X478+X480+X481+X482+X483+X485+X487+X489+X492+X493+X494+X495+X496+X497+X498+X499+X500+X502+X505+X506+X507+X508+X509","v":668270.10000000009},null,{"$f":"Z459+Z462+Z464+Z466+Z467+Z469+Z471+Z472+Z475+Z476+Z478+Z480+Z481+Z482+Z483+Z485+Z487+Z489+Z492+Z493+Z494+Z495+Z496+Z497+Z498+Z499+Z500+Z502+Z505+Z506+Z507+Z508+Z509","v":186500},null,{"$f":"AB459+AB462+AB464+AB466+AB467+AB469+AB471+AB472+AB475+AB476+AB478+AB480+AB481+AB482+AB483+AB485+AB487+AB489+AB492+AB493+AB494+AB495+AB496+AB497+AB498+AB499+AB500+AB502+AB505+AB506+AB507+AB508+AB509","v":796076},{"$f":"AC459+AC462+AC464+AC466+AC467+AC469+AC471+AC472+AC475+AC476+AC478+AC480+AC481+AC482+AC483+AC485+AC487+AC489+AC492+AC493+AC494+AC495+AC496+AC497+AC498+AC499+AC500+AC502+AC505+AC506+AC507+AC508+AC509","v":982576},{"$f":"D457-S457","v":0}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F459+F460+F461+F463+F465-F467+F468+F470-F472+F473+F474+F477+F479-F481-F482-F483+F484+F486+F488+F490+F491-F493-F494-F495-F496-F497-F498-F499-F500+F501+F503+F504-F508-F509","v":-858099.87600000005},null,{"$f":"-H459+H460+H461+H463+H465-H467+H468+H470-H472+H473+H474+H477+H479-H481-H482-H483+H484+H486+H488+H490+H491-H493-H494-H495-H496-H497-H498-H499-H500+H501+H503+H504-H508-H509","v":-1211868.314},{"$f":"-I459+I460+I461+I463+I465-I467+I468+I470-I472+I473+I474+I477+I479-I481-I482-I483+I484+I486+I488+I490+I491-I493-I494-I495-I496-I497-I498-I499-I500+I501+I503+I504-I508-I509","v":-2069968.19},null,{"$f":"-K459+K460+K461+K463+K465-K467+K468+K470-K472+K473+K474+K477+K479-K481-K482-K483+K484+K486+K488+K490+K491-K493-K494-K495-K496-K497-K498-K499-K500+K501+K503+K504-K508-K509","v":-1041900.7199999999},null,{"$f":"-M459+M460+M461+M463+M465-M467+M468+M470-M472+M473+M474+M477+M479-M481-M482-M483+M484+M486+M488+M490+M491-M493-M494-M495-M496-M497-M498-M499-M500+M501+M503+M504-M508-M509","v":-1845636.7899999996},{"$f":"-N459+N460+N461+N463+N465-N467+N468+N470-N472+N473+N474+N477+N479-N481-N482-N483+N484+N486+N488+N490+N491-N493-N494-N495-N496-N497-N498-N499-N500+N501+N503+N504-N508-N509","v":-2887537.51},null,null,null,null,null,null,{"$f":"-U459+U460+U461+U463+U465-U467+U468+U470-U472+U473+U474+U477+U479-U481-U482-U483+U484+U486+U488+U490+U491-U493-U494-U495-U496-U497-U498-U499-U500+U501+U503+U504-U508-U509","v":-120000},null,{"$f":"-W459+W460+W461+W463+W465-W467+W468+W470-W472+W473+W474+W477+W479-W481-W482-W483+W484+W486+W488+W490+W491-W493-W494-W495-W496-W497-W498-W499-W500+W501+W503+W504-W508-W509","v":-219094.2},{"$f":"-X459+X460+X461+X463+X465-X467+X468+X470-X472+X473+X474+X477+X479-X481-X482-X483+X484+X486+X488+X490+X491-X493-X494-X495-X496-X497-X498-X499-X500+X501+X503+X504-X508-X509","v":-339094.2},null,0,null,0,0,0]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D459*E459","v":5000},44797.87,{"$f":"G459*D459","v":44797.87},{"$f":"F459+H459","v":49797.87},6550,{"$f":"D459*J459","v":6550},55450.2,{"$f":"D459*L459","v":55450.2},{"$f":"J459*D459+L459*D459","v":62000.2},null,null,null,null,0,5000,{"$f":"S459*T459","v":0},44797.87,{"$f":"V459*S459","v":0},{"$f":"U459+W459","v":0},6550,{"$f":"S459*Y459","v":0},55450.2,{"$f":"S459*AA459","v":0},{"$f":"Y459*S459+AA459*S459","v":0},1]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-30,124,-3720,470,-14100,-17820,232,-6960,611,-18330,-25290,null,null,null,null,0,124,0,470,0,0,232,0,611,0,0,-30]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",-450,124,-55800,142,-63900,{"$f":"F461+H461","v":-119700},182,-81900,184.6,-83070,-164970,null,null,null,null,0,124,0,142,0,0,182,0,184.6,0,0,-450]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",170,124,{"$f":"D462*E462","v":21080},142,{"$f":"G462*D462","v":24140},45220,182,30940,184.6,31382,62322,null,null,null,null,0,124,{"$f":"S462*T462","v":0},142,{"$f":"V462*S462","v":0},0,182,0,184.6,0,0,170]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",-260,124,-32240,101.52,-26395.200000000001,-58635.199999999997,182,-47320,160,-41600,-88920,null,null,null,null,0,124,{"$f":"S463*T463","v":0},101.52,{"$f":"V463*S463","v":0},0,182,0,160,0,0,-260]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",140,124,{"$f":"D464*E464","v":17360},101.52,{"$f":"G464*D464","v":14212.8},31572.799999999999,182,25480,160,22400,47880,null,null,null,null,0,124,{"$f":"S464*T464","v":0},101.52,{"$f":"V464*S464","v":0},0,182,0,160,0,0,140]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",-500,124,-62000,92.52,-46260,-108260,182,-91000,120.28,-60140,-151140,null,null,null,null,0,124,{"$f":"S465*T465","v":0},92.52,{"$f":"V465*S465","v":0},0,182,0,120.28,0,0,-500]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",650,124,{"$f":"D466*E466","v":80600},92.52,{"$f":"G466*D466","v":60138},140738,182,118300,120.28,78182,196482,null,null,null,null,0,124,{"$f":"S466*T466","v":0},92.52,0,0,182,0,120.28,0,0,650]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,284822.46000000002,440822.46,1865,145470,6208.4,484255.19999999995,629725.19999999995,null,null,null,null,60,2000,{"$f":"S467*T467","v":120000},3651.57,219094.2,339094.2,1865,111900,6208.4,372504,484404,18]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",-15,2000,-30000,10623.79,-159356.85,{"$f":"F468+H468","v":-189356.85},1865,-27975,18060.8,-270912,-298887,null,null,null,null,0,2000,0,10623.79,0,{"$f":"U468+W468","v":0},1865,0,18060.8,0,0,-15]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",14,2000,{"$f":"D469*E469","v":28000},10623.79,148733.06,{"$f":"F469+H469","v":176733.06},1865,26110,18060.8,252851.19999999998,278961.19999999995,null,null,null,null,10,2000,{"$f":"S469*T469","v":20000},10623.79,106237.90000000001,{"$f":"U469+W469","v":126237.90000000001},1865,18650,18060.8,180608,199258,4]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",-41,2000,-82000,4764.6000000000004,-195348.6,{"$f":"F470+H470","v":-277348.59999999998},1865,-76465,8098.8,-332050.8,-408515.8,null,null,null,null,0,2000,{"$f":"S470*T470","v":0},4764.6000000000004,0,{"$f":"U470+W470","v":0},1865,0,8098.8,0,0,-41]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",42,2000,{"$f":"D471*E471","v":84000},4764.6000000000004,200113.2,{"$f":"F471+H471","v":284113.2},1865,78330,8098.8,340149.60000000003,418479.60000000003,null,null,null,null,30,2000,{"$f":"S471*T471","v":60000},4764.6000000000004,142938,{"$f":"U471+W471","v":202938},1865,55950,8098.8,242964,298914,12]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,2513.91,8513.91,1865,5595,1424.6,4273.7999999999993,9868.7999999999993,null,null,null,null,0,2000,{"$f":"S472*T472","v":0},837.97,0,{"$f":"U472+W472","v":0},1865,0,1424.6,0,0,3]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",-5,2000,-10000,3448.92,{"$f":"G473*D473","v":-17244.599999999999},-27244.6,1865,-9325,5863.16,-29315.8,-38640.800000000003,null,null,null,null,0,2000,0,3448.92,0,0,1865,0,5863.16,0,0,-5]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",-1,2000,-2000,4934.88,-4934.88,-6934.88,1865,-1865,8389.2999999999993,-8389.2999999999993,-10254.299999999999,null,null,null,null,0,2000,0,4934.88,0,0,1865,0,8389.2999999999993,0,0,-1]
["1.12.10","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",200,124,{"$f":"D475*E475","v":24800},86.52,{"$f":"D475*G475","v":17304},{"$f":"F475+H475","v":42104},{"$f":"E475*$O$2","v":162.44},32488,{"$f":"G475*$P$2","v":112.476},22495.200000000001,{"$f":"K475+M475","v":54983.199999999997},null,null,null,null,0,124,{"$f":"S475*T475","v":0},86.52,{"$f":"S475*V475","v":0},{"$f":"U475+W475","v":0},{"$f":"T475*$O$2","v":162.44},0,{"$f":"V475*$P$2","v":112.476},0,{"$f":"Z475+AB475","v":0},200]
["1.12.11","Крышка на лоток с заземлением, основание 100 мм, L=3 м","м.",39,150,{"$f":"D476*E476","v":5850},209.22,{"$f":"D476*G476","v":8159.58},{"$f":"F476+H476","v":14009.58},{"$f":"E476*$O$2","v":196.5},7663.5,{"$f":"G476*$P$2","v":271.98599999999999},10607.454,{"$f":"K476+M476","v":18270.953999999998},null,null,null,null,0,150,{"$f":"S476*T476","v":0},209.22,{"$f":"S476*V476","v":0},{"$f":"U476+W476","v":0},{"$f":"T476*$O$2","v":196.5},0,{"$f":"V476*$P$2","v":271.98599999999999},0,{"$f":"Z476+AB476","v":0},39]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",-351,640,-224640,538,-188838,-413478,838.4,-294278.39999999997,699.4,-245489.4,{"$f":"J477*D477+L477*D477","v":-539767.79999999993},null,null,null,null,0,640,{"$f":"S477*T477","v":0},538,{"$f":"V477*S477","v":0},{"$f":"U477+W477","v":0},838.4,0,699.4,0,{"$f":"Y477*S477+AA477*S477","v":0},-351]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",39,640,{"$f":"D478*E478","v":24960},538,{"$f":"G478*D478","v":20982},{"$f":"F478+H478","v":45942},838.4,32697.599999999999,699.4,27276.6,59974.2,null,null,null,null,0,640,{"$f":"S478*T478","v":0},538,{"$f":"V478*S478","v":0},{"$f":"U478+W478","v":0},838.4,0,699.4,0,0,39]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",-14,500.00400000000002,{"$f":"D479*E479","v":-7000.0560000000005},482.00400000000002,-6748.0560000000005,-13748.112000000001,655.01,-9170.14,626.61,-8772.5400000000009,-17942.68,null,null,null,null,0,500.00400000000002,{"$f":"S479*T479","v":0},482.00400000000002,{"$f":"V479*S479","v":0},{"$f":"U479+W479","v":0},655.01,0,626.61,0,0,-14]
["1.12.13","Выключатель для скрытой установки, одноклавишный, ~220В,10А, IP20","шт.",23,500,{"$f":"D480*E480","v":11500},482,{"$f":"G480*D480","v":11086},{"$f":"F480+H480","v":22586},655.01,15065.23,626.61,14412.03,29477.260000000002,null,null,null,null,0,500,{"$f":"S480*T480","v":0},482,{"$f":"V480*S480","v":0},{"$f":"U480+W480","v":0},655.01,0,626.61,0,0,23]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500,{"$f":"D481*E481","v":4500},372,3348,7848,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002,null,null,null,null,0,500,{"$f":"S481*T481","v":0},372,{"$f":"V481*S481","v":0},{"$f":"U481+W481","v":0},655.01,0,483.6,0,0,9]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D482*E482","v":5000},243,2430,7430,655,6550,315.89999999999998,3159,9709,null,null,null,null,0,500,{"$f":"S482*T482","v":0},243,0,0,655,0,315.89999999999998,0,0,10]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,500,2000,485,1940,3940,655,2620,630.5,2522,5142,null,null,null,null,0,500,0,485,0,0,655,0,630.5,0,0,4]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",-55,500,-27500,590,-32450,-59950,655,-36025,767,-42185,-78210,null,null,null,null,0,500,0,590,0,0,655,0,767,0,0,-55]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",38,500,{"$f":"D485*E485","v":19000},590,{"$f":"G485*D485","v":22420},{"$f":"F485+H485","v":41420},655,24890,767,29146,54036,null,null,null,null,0,500,{"$f":"S485*T485","v":0},590,{"$f":"V485*S485","v":0},{"$f":"U485+W485","v":0},655,0,767,0,0,38]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",-100,200,-20000,338,-33800,-53800,262,-26200,439.4,-43940,-70140,null,null,null,null,0,200,{"$f":"S486*T486","v":0},338,{"$f":"V486*S486","v":0},{"$f":"U486+W486","v":0},262,0,439.4,0,0,-100]
["1.12.18","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",8,800,{"$f":"D487*E487","v":6400},1063.97,{"$f":"D487*G487","v":8511.76},{"$f":"F487+H487","v":14911.76},{"$f":"E487*$O$2","v":1048},8384,{"$f":"G487*$P$2","v":1383.1610000000001},11065.288,{"$f":"K487+M487","v":19449.288},null,null,null,null,0,800,{"$f":"S487*T487","v":0},1063.97,{"$f":"S487*V487","v":0},{"$f":"U487+W487","v":0},{"$f":"T487*$O$2","v":1048},0,{"$f":"V487*$P$2","v":1383.1610000000001},0,{"$f":"Z487+AB487","v":0},8]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",-800,35,-28000,21.6,-17280,-45280,45.85,-36680,28.08,-22464,{"$f":"J488*D488+L488*D488","v":-59144},null,null,null,null,0,35,{"$f":"S488*T488","v":0},21.6,{"$f":"V488*S488","v":0},{"$f":"U488+W488","v":0},45.85,0,28.08,0,{"$f":"Y488*S488+AA488*S488","v":0},-800]
["1.12.19","Труба D=20 гибкая гофрированная не распространяющая горение","м.",1000,35,{"$f":"D489*E489","v":35000},21.6,{"$f":"G489*D489","v":21600},{"$f":"F489+H489","v":56600},45.85,45850,28.08,28080,73930,null,null,null,null,0,35,{"$f":"S489*T489","v":0},21.6,{"$f":"V489*S489","v":0},{"$f":"U489+W489","v":0},45.85,0,28.08,0,0,1000]
["1.12.20","Коробка монтажная","шт.",-7,200.00399999999999,{"$f":"D490*E490","v":-1400.028},16.559999999999999,-115.91999999999999,-1515.9480000000001,262.01,-1834.07,21.53,-150.71,-1984.78,null,null,null,null,0,200.00399999999999,{"$f":"S490*T490","v":0},16.559999999999999,{"$f":"V490*S490","v":0},{"$f":"U490+W490","v":0},262.01,0,21.53,0,0,-7]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",-5,300,{"$f":"D491*E491","v":-1500},1673.52,-8367.6,-9867.6,393,-1965,2175.58,{"$f":"D491*L491","v":-10877.9},-12842.9,null,null,null,null,0,300,{"$f":"S491*T491","v":0},1673.52,0,0,393,0,2175.58,0,0,-5]
["1.12.21","Профиль 21x41x1,5 L=3000 C-образный","шт.",2,300,{"$f":"D492*E492","v":600},1673.52,{"$f":"G492*D492","v":3347.04},{"$f":"F492+H492","v":3947.04},393,786,2175.58,4351.16,5137.16,null,null,null,null,0,300,{"$f":"S492*T492","v":0},1673.52,{"$f":"V492*S492","v":0},{"$f":"U492+W492","v":0},393,0,2175.58,0,0,2]
["1.12.22","Шпилька М8х2000","шт.",7,300,2100,149.84399999999999,1048.9079999999999,3148.9079999999999,393,2751,194.8,1363.6000000000001,4114.6000000000004,null,null,null,null,0,300,{"$f":"S493*T493","v":0},149.84399999999999,{"$f":"V493*S493","v":0},{"$f":"U493+W493","v":0},393,0,194.8,0,0,7]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,null,5.82,605.28,605.28,null,null,null,null,0,0,0,4.476,0,0,0,null,5.82,0,0,104]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,null,3.98,413.92,413.92,null,null,null,null,0,0,0,3.06,0,0,0,null,3.98,0,0,104]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.74,{"$f":"D496*J496","v":1702.48},102.06,5307.12,7009.6,null,null,null,null,0,24.995999999999999,0,78.504000000000005,0,0,32.74,{"$f":"S496*Y496","v":0},102.06,0,0,52]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.99,309.38,309.38,0,null,6.49,402.38,402.38,null,null,null,null,0,0,0,4.99,0,0,0,null,6.49,0,0,62]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,null,2.95,182.9,182.9,null,null,null,null,0,0,0,2.2679999999999998,0,0,0,null,2.95,0,0,62]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,null,2,124,124,null,null,null,null,0,0,0,1.536,0,0,0,null,2,0,0,62]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200,10800,116.42,{"$f":"G500*D500","v":6286.68},{"$f":"F500+H500","v":17086.68},262.01,{"$f":"D500*J500","v":14148.539999999999},151.35,8172.9,22321.439999999999,null,null,null,null,0,200,0,116.42,{"$f":"V500*S500","v":0},{"$f":"U500+W500","v":0},262.01,{"$f":"S500*Y500","v":0},151.35,0,0,54]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",-800,10,-8000,24.396000000000001,-19516.8,-27516.799999999999,13.1,{"$f":"D501*J501","v":-10480},31.71,-25368,-35848,null,null,null,null,0,10,0,24.396000000000001,{"$f":"V501*S501","v":0},{"$f":"U501+W501","v":0},13.1,{"$f":"S501*Y501","v":0},31.71,0,0,-800]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",1600,10,{"$f":"D502*E502","v":16000},24.4,{"$f":"G502*D502","v":39040},{"$f":"F502+H502","v":55040},13.1,{"$f":"D502*J502","v":20960},31.71,50736,71696,null,null,null,null,0,10,{"$f":"S502*T502","v":0},24.4,{"$f":"V502*S502","v":0},{"$f":"U502+W502","v":0},13.1,{"$f":"S502*Y502","v":0},31.71,0,0,1600]
["1.12.31","Короб 25x30 TA-EN","м.",-64,300,-19200,125.2,-8012.8,-27212.799999999999,393,{"$f":"D503*J503","v":-25152},162.76,-10416.64,-35568.639999999999,null,null,null,null,0,300,{"$f":"S503*T503","v":0},125.2,{"$f":"V503*S503","v":0},{"$f":"U503+W503","v":0},393,{"$f":"S503*Y503","v":0},162.76,0,0,-64]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",-1000,0,0,2.6,-2600,-2600,0,null,3.38,-3380,-3380,null,null,null,null,0,0,0,2.6,0,0,0,null,3.38,0,0,-1000]
["1.12.31","Скоба металлическая однолапковая Д20","шт.",400,0,{"$f":"D505*E505","v":0},2.6,{"$f":"G505*D505","v":1040},{"$f":"F505+H505","v":1040},0,null,3.38,1352,1352,null,null,null,null,0,0,{"$f":"S505*T505","v":0},2.6,{"$f":"V505*S505","v":0},{"$f":"U505+W505","v":0},0,null,3.38,0,0,400]
["1.12.32","Металлический дюбель для газобетона 6х32","шт.",400,5,{"$f":"D506*E506","v":2000},14.88,{"$f":"D506*G506","v":5952},{"$f":"F506+H506","v":7952},{"$f":"E506*$O$2","v":6.5500000000000007},{"$f":"D506*J506","v":2620.0000000000005},{"$f":"G506*$P$2","v":19.344000000000001},7737.6,{"$f":"K506+M506","v":10357.6},null,null,null,null,0,5,{"$f":"S506*T506","v":0},14.88,{"$f":"S506*V506","v":0},{"$f":"U506+W506","v":0},{"$f":"T506*$O$2","v":6.5500000000000007},{"$f":"S506*Y506","v":0},{"$f":"V506*$P$2","v":19.344000000000001},0,{"$f":"Z506+AB506","v":0},400]
["1.12.33","Саморез с пресс-шайбой 4.2х32","шт.",400,5,{"$f":"D507*E507","v":2000},1.82,{"$f":"D507*G507","v":728},{"$f":"F507+H507","v":2728},{"$f":"E507*$O$2","v":6.5500000000000007},{"$f":"D507*J507","v":2620.0000000000005},{"$f":"G507*$P$2","v":2.3660000000000001},946.40000000000009,{"$f":"K507+M507","v":3566.4000000000005},null,null,null,null,0,5,{"$f":"S507*T507","v":0},1.82,{"$f":"S507*V507","v":0},{"$f":"U507+W507","v":0},{"$f":"T507*$O$2","v":6.5500000000000007},{"$f":"S507*Y507","v":0},{"$f":"V507*$P$2","v":2.3660000000000001},0,{"$f":"Z507+AB507","v":0},400]
["1.12.34","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,null,18200,18200,{"$f":"J508*D508+L508*D508","v":18200},null,null,null,null,0,0,{"$f":"S508*T508","v":0},14000,{"$f":"V508*S508","v":0},{"$f":"U508+W508","v":0},0,null,18200,0,{"$f":"Y508*S508+AA508*S508","v":0},1]
["1.12.35","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,{"$f":"D509*J509","v":66024},0,null,{"$f":"J509*D509+L509*D509","v":66024},null,null,null,null,0,50400,0,0,0,0,66024,{"$f":"S509*Y509","v":0},0,null,{"$f":"Y509*S509+AA509*S509","v":0},1]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F668+F512+F641+F652+F516+F523+F547+F555+F675+F683+F687+F697+F583+F588+F707+F703+F600+F620+F627+F631+F634+F670+F672+F718+F724+F730+F745+F749","v":68474900.300770462},null,{"$f":"H668+H512+H641+H652+H516+H523+H547+H555+H675+H683+H687+H697+H583+H588+H707+H703+H600+H620+H627+H631+H634+H670+H672+H718+H724+H730+H745+H749","v":46450578.098925307},{"$f":"I668+I512+I641+I652+I516+I523+I547+I555+I675+I683+I687+I697+I583+I588+I707+I703+I600+I620+I627+I631+I634+I670+I672+I718+I724+I730+I745+I749","v":114925478.39969577},null,{"$f":"K668+K512+K641+K652+K516+K523+K547+K555+K675+K683+K687+K697+K583+K588+K707+K703+K600+K620+K627+K631+K634+K670+K672+K718+K724+K730+K745+K749","v":101194699.87239},null,{"$f":"M668+M512+M641+M652+M516+M523+M547+M555+M675+M683+M687+M697+M583+M588+M707+M703+M600+M620+M627+M631+M634+M670+M672+M718+M724+M730+M745+M749","v":53870660.581149988},{"$f":"N668+N512+N641+N652+N516+N523+N547+N555+N675+N683+N687+N697+N583+N588+N707+N703+N600+N620+N627+N631+N634+N670+N672+N718+N724+N730+N745+N749","v":155065360.45354003},null,null,null,null,null,null,{"$f":"U668+U512+U641+U652+U516+U523+U547+U555+U675+U683+U687+U697+U583+U588+U707+U703+U600+U620+U627+U631+U634+U670+U672+U718+U724+U730+U745+U749","v":57121567.625927001},null,{"$f":"W668+W512+W641+W652+W516+W523+W547+W555+W675+W683+W687+W697+W583+W588+W707+W703+W600+W620+W627+W631+W634+W670+W672+W718+W724+W730+W745+W749","v":38921428.893418692},{"$f":"X668+X512+X641+X652+X516+X523+X547+X555+X675+X683+X687+X697+X583+X588+X707+X703+X600+X620+X627+X631+X634+X670+X672+X718+X724+X730+X745+X749","v":96042996.519345701},null,{"$f":"Z668+Z512+Z641+Z652+Z516+Z523+Z547+Z555+Z675+Z683+Z687+Z697+Z583+Z588+Z707+Z703+Z600+Z620+Z627+Z631+Z634+Z670+Z672+Z718+Z724+Z730+Z745+Z749","v":84134496.338290021},null,{"$f":"AB668+AB512+AB641+AB652+AB516+AB523+AB547+AB555+AB675+AB683+AB687+AB697+AB583+AB588+AB707+AB703+AB600+AB620+AB627+AB631+AB634+AB670+AB672+AB718+AB724+AB730+AB745+AB749","v":43376479.848049991},{"$f":"AC668+AC512+AC641+AC652+AC516+AC523+AC547+AC555+AC675+AC683+AC687+AC697+AC583+AC588+AC707+AC703+AC600+AC620+AC627+AC631+AC634+AC670+AC672+AC718+AC724+AC730+AC745+AC749","v":127510975.55634001},0]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F515+F522+F546+F554+F582+F587+F599+F674+F702+F706+F640+F651+F667+F669+F671+F686","v":-43823060.535059698},null,{"$f":"H515+H522+H546+H554+H582+H587+H599+H674+H702+H706+H640+H651+H667+H669+H671+H686","v":-29401574.181675613},{"$f":"I515+I522+I546+I554+I582+I587+I599+I674+I702+I706+I640+I651+I667+I669+I671+I686","v":-73224634.716735303},null,{"$f":"K515+K522+K546+K554+K582+K587+K599+K674+K702+K706+K640+K651+K667+K669+K671+K686","v":-57384879.030219994},null,{"$f":"M515+M522+M546+M554+M582+M587+M599+M674+M702+M706+M640+M651+M667+M669+M671+M686","v":-40493838.486249998},{"$f":"N515+N522+N546+N554+N582+N587+N599+N674+N702+N706+N640+N651+N667+N669+N671+N686","v":-97878717.51647},null,null,null,null,null,null,{"$f":"U515+U522+U546+U554+U582+U587+U599+U674+U702+U706+U640+U651+U667+U669+U671+U686","v":-20042909.625500001},null,{"$f":"W515+W522+W546+W554+W582+W587+W599+W674+W702+W706+W640+W651+W667+W669+W671+W686","v":-14996853.628331702},{"$f":"X515+X522+X546+X554+X582+X587+X599+X674+X702+X706+X640+X651+X667+X669+X671+X686","v":-35039763.253831699},null,0,null,0,0,0]
["1.13.1","Модульные здания",null,null,null,{"$f":"F513+F514","v":430000},null,{"$f":"H513+H514","v":3616000},{"$f":"I513+I514","v":4046000},null,{"$f":"K513+K514","v":653913.68999999994},null,{"$f":"M513+M514","v":4997424.9000000004},{"$f":"N513+N514","v":5651338.5899999999},null,null,null,null,null,null,{"$f":"U513+U514","v":430000},null,{"$f":"W513+W514","v":3616000},{"$f":"X513+X514","v":4046000},null,{"$f":"Z513+Z514","v":653913.68999999994},null,{"$f":"AB513+AB514","v":4997424.9000000004},{"$f":"AC513+AC514","v":5651338.5899999999},0]
["1.13.1.1","Модульный офис 2МД5","шт",1,182000,{"$f":"D513*E513","v":182000},1273000,{"$f":"D513*G513","v":1273000},{"$f":"F513+H513","v":1455000},239562,{"$f":"D513*J513","v":239562},1951576.9,{"$f":"D513*L513","v":1951576.9},{"$f":"J513*D513+L513*D513","v":2191138.9},null,null,null,null,1,182000,{"$f":"S513*T513","v":182000},1273000,{"$f":"S513*V513","v":1273000},{"$f":"U513+W513","v":1455000},239562,{"$f":"S513*Y513","v":239562},1951576.9,{"$f":"S513*AA513","v":1951576.9},{"$f":"Y513*S513+AA513*S513","v":2191138.9},0]
["1.13.1.2","Модульный офис 4МД6","шт",1,248000,{"$f":"D514*E514","v":248000},2343000,{"$f":"D514*G514","v":2343000},{"$f":"F514+H514","v":2591000},414351.69,{"$f":"D514*J514","v":414351.69},3045848,{"$f":"D514*L514","v":3045848},{"$f":"J514*D514+L514*D514","v":3460199.69},null,null,null,null,1,248000,{"$f":"S514*T514","v":248000},2343000,{"$f":"S514*V514","v":2343000},{"$f":"U514+W514","v":2591000},414351.69,{"$f":"S514*Y514","v":414351.69},3045848,{"$f":"S514*AA514","v":3045848},{"$f":"Y514*S514+AA514*S514","v":3460199.69},0]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F518-F517-F519-F520-F521","v":-559860},null,{"$f":"H518-H517-H519-H520-H521","v":-4433900},{"$f":"I518-I517-I519-I520-I521","v":-4993760},null,{"$f":"K518-K517-K519-K520-K521","v":-1102583},null,{"$f":"M518-M517-M519-M520-M521","v":-6855698.9399999995},{"$f":"N518-N517-N519-N520-N521","v":-7958281.9399999995},null,null,null,null,null,null,{"$f":"U518-U517-U519-U520-U521","v":-538680},null,{"$f":"W518-W517-W519-W520-W521","v":-4397300},{"$f":"X518-X517-X519-X520-X521","v":-4935980},null,0,null,0,0,0]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F517+F519+F520+F521","v":538680},null,{"$f":"H517+H519+H520+H521","v":4397300},{"$f":"I517+I519+I520+I521","v":4935980},null,{"$f":"K517+K519+K520+K521","v":1072782},null,{"$f":"M517+M519+M520+M521","v":6792602.9399999995},{"$f":"N517+N519+N520+N521","v":7865384.9399999995},null,null,null,null,null,null,{"$f":"U517+U519+U520+U521","v":538680},null,{"$f":"W517+W519+W520+W521","v":4397300},{"$f":"X517+X519+X520+X521","v":4935980},null,{"$f":"Z517+Z519+Z520+Z521","v":1072782},null,{"$f":"AB517+AB519+AB520+AB521","v":6792602.9399999995},{"$f":"AC517+AC519+AC520+AC521","v":7865384.9399999995},0]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,19560,{"$f":"D517*E517","v":58680},59100,{"$f":"D517*G517","v":177300},{"$f":"F517+H517","v":235980},34934,{"$f":"D517*J517","v":104802},78870,{"$f":"D517*L517","v":236610},{"$f":"J517*D517+L517*D517","v":341412},null,null,null,null,3,19560,{"$f":"S517*T517","v":58680},59100,{"$f":"S517*V517","v":177300},{"$f":"U517+W517","v":235980},34934,{"$f":"S517*Y517","v":104802},78870,{"$f":"S517*AA517","v":236610},{"$f":"Y517*S517+AA517*S517","v":341412},0]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",-1,21180,-21180,36600,-36600,{"$f":"F518+H518","v":-57780},29801,{"$f":"D518*J518","v":-29801},63096,{"$f":"D518*L518","v":-63096},{"$f":"J518*D518+L518*D518","v":-92897},null,null,null,null,0,21180,0,36600,0,{"$f":"U518+W518","v":0},29801,{"$f":"S518*Y518","v":0},63096,{"$f":"S518*AA518","v":0},{"$f":"Y518*S518+AA518*S518","v":0},-1]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,130000,130000,650000,650000,{"$f":"F519+H519","v":780000},337980,{"$f":"D519*J519","v":337980},1736492.94,{"$f":"D519*L519","v":1736492.94},{"$f":"J519*D519+L519*D519","v":2074472.94},null,null,null,null,1,130000,130000,650000,650000,{"$f":"U519+W519","v":780000},337980,{"$f":"S519*Y519","v":337980},1736492.94,{"$f":"S519*AA519","v":1736492.94},{"$f":"Y519*S519+AA519*S519","v":2074472.94},0]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H520+F520","v":940000},90000,{"$f":"D520*J520","v":180000},567000,{"$f":"D520*L520","v":1134000},{"$f":"J520*D520+L520*D520","v":1314000},null,null,null,null,2,50000,100000,420000,840000,{"$f":"W520+U520","v":940000},90000,{"$f":"S520*Y520","v":180000},567000,{"$f":"S520*AA520","v":1134000},{"$f":"Y520*S520+AA520*S520","v":1314000},0]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F521+H521","v":2980000},90000,{"$f":"D521*J521","v":450000},737100,{"$f":"D521*L521","v":3685500},{"$f":"J521*D521+L521*D521","v":4135500},null,null,null,null,5,50000,250000,546000,2730000,{"$f":"U521+W521","v":2980000},90000,{"$f":"S521*Y521","v":450000},737100,{"$f":"S521*AA521","v":3685500},{"$f":"Y521*S521+AA521*S521","v":4135500},{"$f":"D521-S521","v":0}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"F524-F526-F527-F528-F529-F531-F533-F534-F535-F536-F537-F538-F539-F541-F542-F544","v":-2017415.5490000001},null,{"$f":"H524-H526-H527-H528-H529-H531-H533-H534-H535-H536-H537-H538-H539-H541-H542-H544","v":-1691293.9316815862},{"$f":"I524-I526-I527-I528-I529-I531-I533-I534-I535-I536-I537-I538-I539-I541-I542-I544","v":-3708709.4806815861},null,{"$f":"K524-K526-K527-K528-K529-K531-K533-K534-K535-K536-K537-K538-K539-K541-K542-K544","v":-2713967.68462},null,{"$f":"M524-M526-M527-M528-M529-M531-M533-M534-M535-M536-M537-M538-M539-M541-M542-M544","v":-2178388.5383000001},{"$f":"N524-N526-N527-N528-N529-N531-N533-N534-N535-N536-N537-N538-N539-N541-N542-N544","v":-4892356.2229200006},null,null,null,null,null,null,{"$f":"U524-U526-U527-U528-U529-U531-U533-U534-U535-U536-U537-U538-U539-U541-U542-U544","v":-1119856.7054999999},null,{"$f":"W524-W526-W527-W528-W529-W531-W533-W534-W535-W536-W537-W538-W539-W541-W542-W544","v":-921243.58524079318},{"$f":"X524-X526-X527-X528-X529-X531-X533-X534-X535-X536-X537-X538-X539-X541-X542-X544","v":-2041100.2907407933},null,0,null,0,0,0]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"F525+F526+F527+F528+F530+F532+F533+F534+F535+F536+F537+F538+F539+F540+F541+F543+F545","v":2709809.1387435896},null,{"$f":"H525+H526+H527+H528+H530+H532+H533+H534+H535+H536+H537+H538+H539+H540+H541+H543+H545","v":2602568.4212733814},{"$f":"I525+I526+I527+I528+I530+I532+I533+I534+I535+I536+I537+I538+I539+I540+I541+I543+I545","v":5312377.560016972},null,{"$f":"K525+K526+K527+K528+K530+K532+K533+K534+K535+K536+K537+K538+K539+K540+K541+K543+K545","v":3580472.4176899996},null,{"$f":"M525+M526+M527+M528+M530+M532+M533+M534+M535+M536+M537+M538+M539+M540+M541+M543+M545","v":3274387.4707500003},{"$f":"N525+N526+N527+N528+N530+N532+N533+N534+N535+N536+N537+N538+N539+N540+N541+N543+N545","v":6854859.8884400008},null,null,null,null,null,null,{"$f":"U525+U526+U527+U528+U530+U532+U533+U534+U535+U536+U537+U538+U539+U540+U541+U543+U545","v":1572852.7054999999},null,{"$f":"W525+W526+W527+W528+W530+W532+W533+W534+W535+W536+W537+W538+W539+W540+W541+W543+W545","v":1442792.5884407931},{"$f":"X525+X526+X527+X528+X530+X532+X533+X534+X535+X536+X537+X538+X539+X540+X541+X543+X545","v":3015645.2939407933},null,{"$f":"Z525+Z526+Z527+Z528+Z530+Z532+Z533+Z534+Z535+Z536+Z537+Z538+Z539+Z540+Z541+Z543+Z545","v":2084956.2806899997},null,{"$f":"AB525+AB526+AB527+AB528+AB530+AB532+AB533+AB534+AB535+AB536+AB537+AB538+AB539+AB540+AB541+AB543+AB545","v":1829292.69985},{"$f":"AC525+AC526+AC527+AC528+AC530+AC532+AC533+AC534+AC535+AC536+AC537+AC538+AC539+AC540+AC541+AC543+AC545","v":3914248.9805399999},0]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",-3.78,82000,{"$f":"D524*E524","v":-309960},73503.44,{"$f":"D524*G524","v":-277843.00319999998},{"$f":"F524+H524","v":-587803.00319999992},114800,{"$f":"D524*J524","v":-433944},91879.3,{"$f":"D524*L524","v":-347303.75400000002},{"$f":"J524*D524+L524*D524","v":-781247.75399999996},null,null,null,null,0,82000,{"$f":"S524*T524","v":0},73503.44,{"$f":"S524*V524","v":0},{"$f":"U524+W524","v":0},114800,{"$f":"S524*Y524","v":0},91879.3,{"$f":"S524*AA524","v":0},{"$f":"Y524*S524+AA524*S524","v":0},-3.78]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",5.6680000000000001,82000,{"$f":"D525*E525","v":464776},73503.44,{"$f":"D525*G525","v":416617.49792000005},{"$f":"F525+H525","v":881393.49791999999},114800,650686.4,91879.3,520771.87240000005,1171458.2724000001,null,null,null,null,3.78,82000,309960,73503.44,277843.00319999998,587803.00319999992,114800,433944,91879.3,347303.75400000002,781247.75399999996,1.8880000000000003]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,67567.990000000005,472975.93000000005,11231.08,78617.56,551593.49,null,null,null,null,6,48262.85,289577.09999999998,8984.86,53909.16,343486.26,67567.990000000005,405407.94000000006,11231.08,67386.48,472794.42000000004,1]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,10218,222752.4,29000,632200,854952.4,null,null,null,null,17,10080,171360,22081.78,375390.26,546750.26,10218,173706,29000,493000,666706,4.8000000000000007]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3838.72,23800.063999999998,8948.59,55481.258000000002,79281.322,null,null,null,null,3,2741.94,8225.82,7158.87,21476.61,29702.43,3838.72,11516.16,8948.59,26845.77,38361.93,3.2]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",-0.95799999999999996,82000,-78556,96488.517745302714,-92436,-170992,110700,-106050.59999999999,120610.65,-115545.00269999998,-221595.60269999999,"не было, но закрыли 0,479",null,null,null,0,82000,0,96488.517745302714,0,0,110700,0,120610.65,0,0,-0.95799999999999996]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,82000,{"$f":"D530*E530","v":39278},96488.517745302714,{"$f":"D530*G530","v":46218},{"$f":"F530+H530","v":85496},110700,53025.299999999996,120610.65,57772.501349999991,110797.80134999999,"не было, но закрыли 0,479",null,null,null,0.47899999999999998,82000,39278,96488.517745302714,46218,85496,110700,53025.299999999996,120610.65,57772.501349999991,110797.80134999999,0]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",-0.95799999999999996,48263.048016701461,-46236,null,null,-46236,65155.11,-62418.595379999999,0,null,-62418.595379999999,"не было, но закрыли 0,479",null,null,null,0,48263.048016701461,0,null,null,0,65155.11,0,0,null,0,-0.95799999999999996]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,48263.048016701461,{"$f":"D532*E532","v":23118},null,null,{"$f":"F532+H532","v":23118},65155.11,31209.297689999999,0,null,31209.297689999999,"не было, но закрыли 0,479",null,null,null,0.47899999999999998,48263.048016701461,23118,null,null,23118,65155.11,31209.297689999999,0,null,31209.297689999999,0]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,364.79690522243709,37720,60.07736943907156,{"$f":"D533*G533","v":6212},43932,510.72,52808.448000000004,75.099999999999994,{"$f":"D533*L533","v":7765.34},60573.788,null,null,null,null,51.7,364.79690522243709,18860,60.07736943907156,{"$f":"S533*V533","v":3106},21966,510.72,26404.224000000002,75.099999999999994,{"$f":"S533*AA533","v":3882.67},30286.894,51.7]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2711,37954,7373,103222,141176,null,null,null,null,7,2237,15659,3967,27769,43428,2711,18977,7373,51611,70588,7]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397,null,null,null,null,14.65,5438.1569965870303,79669,1199.8976109215016,17578.5,97247.5,7613.42,111536.603,1499.87,21973.095499999999,133509.6985,14.65]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001,null,null,null,null,2.65,85675,227038.75,152938.11320754717,405286,632324.75,119945,317854.25,191172.64,506607.49600000004,824461.74600000004,2.65]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003,null,null,null,null,2.65,102809.07,272444.0355,1022.0963172804533,2708.5552407932009,275152.59074079321,138792.24,367799.43599999999,1277.6199999999999,3385.6929999999998,371185.12900000002,2.65]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,306.43,45658.07,45.4,6764.5999999999995,52422.67,null,null,null,null,74.5,218.87919463087249,16306.5,36.322147651006709,2706,19012.5,306.43,22829.035,45.4,3382.2999999999997,26211.334999999999,74.5]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,306.43,45658.07,159.12,23708.880000000001,69366.95,null,null,null,null,74.5,218.87919463087249,16306.5,127.29530201342281,9483.5,25790,306.43,22829.035,159.12,11854.44,34683.474999999999,74.5]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,10218,237057.6,29000,672800,909857.6,null,null,null,null,8,10080,80640,24686,197488,278128,10218,81744,29000,232000,313744,15.2]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,411.6,22226.400000000001,152.5,8235,30461.4,null,null,null,null,15,294,4410,122,1830,6240,411.6,6174,152.5,2287.5,8461.5,39]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",-78,351.53846153846155,-27420,null,null,-27420,474.58,-37017.24,0,null,-37017.24,null,null,null,null,0,351.53846153846155,0,null,null,0,474.58,0,0,null,0,-78]
["1.13.3.16","Сверленние отверстий Ø12х115","шт.",101,351.53846153846155,{"$f":"D543*E543","v":35505.384615384617},null,null,{"$f":"F543+H543","v":35505.384615384617},474.58,47932.58,0,null,47932.58,null,null,null,null,0,351.53846153846155,{"$f":"S543*T543","v":0},null,null,{"$f":"U543+W543","v":0},474.58,0,0,null,0,101]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",-78,299.4871794871795,-23360,341.5128205128205,{"$f":"D544*G544","v":-26638},-49998,419.28,-32703.839999999997,426.89,{"$f":"D544*L544","v":-33297.42},-66001.259999999995,null,null,null,null,0,299.4871794871795,{"$f":"S544*T544","v":0},341.5128205128205,{"$f":"S544*V544","v":0},{"$f":"U544+W544","v":0},419.28,0,426.89,{"$f":"S544*AA544","v":0},0,-78]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",101,299.4871794871795,{"$f":"D545*E545","v":30248.205128205129},341.5128205128205,{"$f":"D545*G545","v":34492.794871794868},{"$f":"F545+H545","v":64741},419.28,42347.28,426.89,{"$f":"D545*L545","v":43115.89},85463.17,null,null,null,null,0,299.4871794871795,0,341.5128205128205,0,0,419.28,0,426.89,{"$f":"S545*AA545","v":0},0,101]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F548+F551-F550-F553","v":-4273521},null,{"$f":"H548+H551-H550-H553","v":-2707990},{"$f":"I548+I551-I550-I553","v":-6981511},null,{"$f":"K548+K551-K550-K553","v":-4966812},null,{"$f":"M548+M551-M550-M553","v":-4087491.3},{"$f":"N548+N551-N550-N553","v":-9054303.3000000007},null,null,null,null,null,null,{"$f":"U548+U551-U550-U553","v":-460766.88},null,{"$f":"W548+W551-W550-W553","v":-200771.02309090909},{"$f":"X548+X551-X550-X553","v":-661537.90309090912},null,{"$f":"Z548+Z551-Z550-Z553","v":-622035.28799999994},null,{"$f":"AB548+AB551-AB550-AB553","v":-250962.53219999999},{"$f":"AC548+AC551-AC550-AC553","v":-872997.82019999996},0]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F549+F550+F552+F553","v":4149552.72},null,{"$f":"H549+H550+H552+H553","v":2589656.5880406387},{"$f":"I549+I550+I552+I553","v":6739209.3080406385},null,{"$f":"K549+K550+K552+K553","v":4742399.2799999993},null,{"$f":"M549+M550+M552+M553","v":3987897.42},{"$f":"N549+N550+N552+N553","v":8730296.6999999993},null,null,null,null,null,null,{"$f":"U549+U550+U552+U553","v":2070706.88},null,{"$f":"W549+W550+W552+W553","v":1417577.3481997624},{"$f":"X549+X550+X552+X553","v":3488284.2281997628},null,{"$f":"Z549+Z550+Z552+Z553","v":2250871.2879999997},null,{"$f":"AB549+AB550+AB552+AB553","v":2233210.5321999998},{"$f":"AC549+AC550+AC552+AC553","v":4484081.8202},0,"начать проверку"]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-198,12146,{"$f":"D548*E548","v":-2404908},9160,{"$f":"G548*D548","v":-1813680},{"$f":"F548+H548","v":-4218588},12208,{"$f":"D548*J548","v":-2417184},14998,{"$f":"D548*L548","v":-2969604},{"$f":"J548*D548+L548*D548","v":-5386788},null,null,null,null,0,12146,{"$f":"S548*T548","v":0},9160,{"$f":"V548*S548","v":0},{"$f":"U548+W548","v":0},12208,{"$f":"S548*Y548","v":0},14998,{"$f":"S548*AA548","v":0},{"$f":"Y548*S548+AA548*S548","v":0},-198]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",211.62,12146,{"$f":"D549*E549","v":2570336.52},9160,{"$f":"G549*D549","v":1938439.2},{"$f":"F549+H549","v":4508775.72},12208,2583456.96,14998,3173876.7600000002,5757333.7200000007,null,null,null,null,130,12146,{"$f":"S549*T549","v":1578980},9160,{"$f":"V549*S549","v":1190800},{"$f":"U549+W549","v":2769780},12208,1587040,14998,1949740,3536780,81.62]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,997920,439.21818181818179,{"$f":"D550*G550","v":434826},1432746,1360.8,1347192,549.02,543529.79999999993,1890721.7999999998,null,null,null,null,457.11,1008,{"$f":"S550*T550","v":460766.88},439.21818181818179,{"$f":"S550*V550","v":200771.02309090909},{"$f":"U550+W550","v":661537.90309090912},1360.8,622035.28799999994,549.02,250962.53219999999,872997.82019999996,532.89]
["1.13.4.3","Профилированная мембрана Planter","м2",-1378,240,-330720,201.59941944847606,{"$f":"D551*G551","v":-277804},-608524,324,-446472,252,-347256,-793728,null,null,null,null,0,240,0,201.59941944847606,{"$f":"S551*V551","v":0},0,324,0,252,0,0,-1378]
["1.13.4.3","Профилированная мембрана Planter","м2",172.18,240,{"$f":"D552*E552","v":41323.200000000004},201.59941944847606,{"$f":"D552*G552","v":34711.388040638609},{"$f":"F552+H552","v":76034.588040638613},324,55786.32,252,43389.36,99175.679999999993,null,null,null,null,129,240,30960,201.59941944847606,{"$f":"S552*V552","v":26006.325108853413},56966.325108853416,324,41796,252,32508,74304,43.180000000000007]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D553*G553","v":181680},721653,1679.92,755964,504.67,227101.5,983065.5,null,null,null,null,0,1199.94,0,403.73333333333335,{"$f":"S553*V553","v":0},0,1679.92,0,504.67,0,0,450]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"F560+F562+F564+F566+F568+F570+F572+F574+F576-F578-F579-F580-F556-F557-F558-F559-F581","v":-442037.44},null,{"$f":"H560+H562+H564+H566+H568+H570+H572+H574+H576-H578-H579-H580-H556-H557-H558-H559-H581","v":-212522.98879999999},{"$f":"I560+I562+I564+I566+I568+I570+I572+I574+I576-I578-I579-I580-I556-I557-I558-I559-I581","v":-654560.42879999999},null,{"$f":"K560+K562+K564+K566+K568+K570+K572+K574+K576-K578-K579-K580-K556-K557-K558-K559-K581","v":-579069.04640000011},null,{"$f":"M560+M562+M564+M566+M568+M570+M572+M574+M576-M578-M579-M580-M556-M557-M558-M559-M581","v":-276280.41679999995},{"$f":"N560+N562+N564+N566+N568+N570+N572+N574+N576-N578-N579-N580-N556-N557-N558-N559-N581","v":-855349.4632},null,null,null,null,null,null,{"$f":"U560+U562+U564+U566+U568+U570+U572+U574+U576-U578-U579-U580-U556-U557-U558-U559-U581","v":-137326},null,{"$f":"W560+W562+W564+W566+W568+W570+W572+W574+W576-W578-W579-W580-W556-W557-W558-W559-W581","v":-9920.02},{"$f":"X560+X562+X564+X566+X568+X570+X572+X574+X576-X578-X579-X580-X556-X557-X558-X559-X581","v":-147246.02000000002},null,0,null,0,0,0]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"F556+F557+F558+F559+F561+F563+F565+F567+F569+F571+F573+F575+F577+F578+F579+F580+F581","v":763311.44},null,{"$f":"H556+H557+H558+H559+H561+H563+H565+H567+H569+H571+H573+H575+H577+H578+H579+H580+H581","v":387499.14880000002},{"$f":"I556+I557+I558+I559+I561+I563+I565+I567+I569+I571+I573+I575+I577+I578+I579+I580+I581","v":1150810.5888},null,{"$f":"K556+K557+K558+K559+K561+K563+K565+K567+K569+K571+K573+K575+K577+K578+K579+K580+K581","v":999937.98640000005},null,{"$f":"M556+M557+M558+M559+M561+M563+M565+M567+M569+M571+M573+M575+M577+M578+M579+M580+M581","v":503749.88679999992},{"$f":"N556+N557+N558+N559+N561+N563+N565+N567+N569+N571+N573+N575+N577+N578+N579+N580+N581","v":1503687.8732000003},null,null,null,null,null,null,{"$f":"U556+U557+U558+U559+U561+U563+U565+U567+U569+U571+U573+U575+U577+U578+U579+U580+U581","v":431906},null,{"$f":"W556+W557+W558+W559+W561+W563+W565+W567+W569+W571+W573+W575+W577+W578+W579+W580+W581","v":211971.22},{"$f":"X556+X557+X558+X559+X561+X563+X565+X567+X569+X571+X573+X575+X577+X578+X579+X580+X581","v":643877.22},null,{"$f":"Z556+Z557+Z558+Z559+Z561+Z563+Z565+Z567+Z569+Z571+Z573+Z575+Z577+Z578+Z579+Z580+Z581","v":565796.8600000001},null,{"$f":"AB556+AB557+AB558+AB559+AB561+AB563+AB565+AB567+AB569+AB571+AB573+AB575+AB577+AB578+AB579+AB580+AB581","v":275563.12},{"$f":"AC556+AC557+AC558+AC559+AC561+AC563+AC565+AC567+AC569+AC571+AC573+AC575+AC577+AC578+AC579+AC580+AC581","v":841359.98},0]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D556*E556","v":17280},null,null,{"$f":"F556+H556","v":17280},3144,{"$f":"D556*J556","v":22636.799999999999},0,null,{"$f":"J556*D556+L556*D556","v":22636.799999999999},null,null,null,null,5,2400,{"$f":"S556*T556","v":12000},null,null,{"$f":"U556+W556","v":12000},3144,{"$f":"S556*Y556","v":15720},0,null,{"$f":"Y556*S556+AA556*S556","v":15720},2.2000000000000002]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D557*G557","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81,{"$f":"D557*L557","v":434.33279999999996},4388.2272000000003,null,null,null,null,2,1048,2096,116.01,{"$f":"S557*V557","v":232.02},2328.02,1372.88,2745.76,150.81,{"$f":"S557*AA557","v":301.62},3047.38,0.87999999999999989]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9699999999998,7496.5535999999993,0,null,7496.5535999999993,null,null,null,null,2,1987,3974,null,null,3974,2602.9699999999998,5205.9399999999996,0,null,5205.9399999999996,0.87999999999999989]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.18,9348.9983999999986,664.3,{"$f":"D559*L559","v":1913.1839999999997},11262.182399999998,null,null,null,null,2,2478,4956,511,{"$f":"S559*V559","v":1022},5978,3246.18,6492.36,664.3,{"$f":"S559*AA559","v":1328.6},7820.9599999999991,0.87999999999999989]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",-90,742,-66780,128.52000000000001,-11566.800000000001,-78346.8,972.02,-87481.8,167.08,-15037.2,-102519,null,null,null,null,0,742,0,128.52000000000001,0,0,972.02,0,167.08,0,0,-90]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",167,742,{"$f":"D561*E561","v":123914},128.52000000000001,{"$f":"D561*G561","v":21462.84},{"$f":"F561+H561","v":145376.84},972.02,162327.34,167.08,27902.36,190229.7,null,null,null,null,90,742,66780,128.52000000000001,11566.800000000001,78346.8,972.02,87481.8,167.08,15037.2,102519,77]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",-90,1158,-104220,896,-80640,-184860,1516.98,-136528.20000000001,1164.8,-104832,-241360.2,null,null,null,null,0,1158,0,896,0,0,1516.98,0,1164.8,0,0,-90]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",167,1158,{"$f":"D563*E563","v":193386},896,{"$f":"D563*G563","v":149632},{"$f":"F563+H563","v":343018},1516.98,253335.66,1164.8,194521.60000000001,447857.26,null,null,null,null,90,1158,104220,896,80640,184860,1516.98,136528.20000000001,1164.8,104832,241360.2,77]
["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,-45509.4,83.54,-7518.6,-53028,null,null,null,null,0,386,0,64.260000000000005,0,0,505.66,0,83.54,0,0,-90]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",167,386,{"$f":"D565*E565","v":64462},64.260000000000005,{"$f":"D565*G565","v":10731.42},{"$f":"F565+H565","v":75193.42},505.66,84445.22,83.54,13951.18,98396.4,null,null,null,null,90,386,34740,64.260000000000005,5783.4000000000005,40523.4,505.66,45509.4,83.54,7518.6,53028,77]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",-90,71,-6390,218.8,-19692,-26082,93.01,-8370.9,284.44,-25599.599999999999,-33970.5,null,null,null,null,0,71,0,218.8,0,0,93.01,0,284.44,0,0,-90]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",167,71,{"$f":"D567*E567","v":11857},218.8,{"$f":"D567*G567","v":36539.599999999999},{"$f":"F567+H567","v":48396.6},93.01,15532.67,284.44,47501.48,63034.15,null,null,null,null,90,71,6390,218.8,19692,26082,93.01,8370.9,284.44,25599.599999999999,33970.5,77]
["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,null,null,null,null,0,31,0,34,0,0,40.61,0,44.2,0,0,-90]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",167,31,{"$f":"D569*E569","v":5177},34,{"$f":"D569*G569","v":5678},{"$f":"F569+H569","v":10855},40.61,6781.87,44.2,7381.4000000000005,14163.27,null,null,null,null,90,31,2790,34,3060,5850,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005,77]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",-90,674,-60660,897,-80730,-141390,882.94,-79464.600000000006,1166.0999999999999,-104948.99999999999,-184413.59999999998,null,null,null,null,0,674,0,897,0,0,882.94,0,1166.0999999999999,0,0,-90]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",167,674,{"$f":"D571*E571","v":112558},897,{"$f":"D571*G571","v":149799},{"$f":"F571+H571","v":262357},882.94,147450.98000000001,1166.0999999999999,194738.69999999998,342189.68,null,null,null,null,90,674,60660,897,80730,141390,882.94,79464.600000000006,1166.0999999999999,104948.99999999999,184413.59999999998,77]
["1.13.5.11","Удаление грязи из трещин","кв.м.",-2,1500,-3000,null,null,-3000,1965,-3930,0,null,-3930,null,null,null,null,0,1500,0,null,null,0,1965,0,0,null,0,-2]
["1.13.5.11","Удаление грязи из трещин","кв.м.",11,1500,{"$f":"D573*E573","v":16500},null,null,{"$f":"F573+H573","v":16500},1965,21615,0,null,21615,null,null,null,null,2,1500,3000,null,null,3000,1965,3930,0,null,3930,9]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",-2,6500,-13000,237,-474,-13474,8515,-17030,308.10000000000002,{"$f":"D574*L574","v":-616.20000000000005},-17646.2,null,null,null,null,0,6500,0,237,{"$f":"S574*V574","v":0},0,8515,0,308.10000000000002,{"$f":"S574*AA574","v":0},0,-2]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",11,6500,{"$f":"D575*E575","v":71500},237,{"$f":"D575*G575","v":2607},{"$f":"F575+H575","v":74107},8515,93665,308.10000000000002,3389.1000000000004,97054.1,null,null,null,null,2,6500,13000,237,474,13474,8515,17030,308.10000000000002,616.20000000000005,17646.2,9]
["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,null,null,null,null,0,1500,0,52.5,0,0,1965,0,68.25,0,0,-2]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",11,1500,{"$f":"D577*E577","v":16500},52.5,{"$f":"D577*G577","v":577.5},{"$f":"F577+H577","v":17077.5},1965,21615,68.25,750.75,22365.75,null,null,null,null,2,1500,3000,52.5,105,3105,1965,3930,68.25,136.5,4066.5,9]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,5000,60000,168,2016,62016,6550,78600,218.4,2620.8000000000002,81220.800000000003,null,null,null,null,12,5000,60000,168,2016,62016,6550,78600,218.4,2620.8000000000002,81220.800000000003,0]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278,null,null,null,null,12,3100,37200,35,420,37620,4061,48732,45.5,546,49278,0]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,7500,7500,6160,6160,13660,9825,9825,8008,8008,17833,null,null,null,null,1,7500,7500,6160,6160,13660,9825,9825,8008,8008,17833,0]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667,null,null,null,null,1,9600,9600,70,70,9670,12576,12576,91,91,12667,0]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"F585-F584","v":-13779026},null,{"$f":"H585-H584","v":-7091839},{"$f":"I585-I584","v":-20870865},null,{"$f":"K585-K584","v":-17886390},null,{"$f":"M585-M584","v":-9790190},{"$f":"N585-N584","v":-27676580},null,null,null,null,null,null,{"$f":"U585-U584","v":-13691001},null,{"$f":"W585-W584","v":-7066689},{"$f":"X585-X584","v":-20757690},null,0,null,0,0,0]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F584+F586","v":13765509},null,{"$f":"H584+H586","v":7322145},{"$f":"I584+I586","v":21087654},null,{"$f":"K584+K586","v":17868624.800000001},null,{"$f":"M584+M586","v":9784783.1999999993},{"$f":"N584+N586","v":27653408},null,null,null,null,null,null,{"$f":"U584+U586","v":13765509},null,{"$f":"W584+W586","v":7322145},{"$f":"X584+X586","v":21087654},null,{"$f":"Z584+Z586","v":17868624.800000001},null,{"$f":"AB584+AB586","v":9784783.1999999993},{"$f":"AC584+AC586","v":27653408},0]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D584*E584","v":13691001},1869,{"$f":"G584*D584","v":7066689},{"$f":"F584+H584","v":20757690},4700,{"$f":"D584*J584","v":17770700},2580,{"$f":"D584*L584","v":9754980},{"$f":"J584*D584+L584*D584","v":27525680},null,null,null,null,3781,3621,{"$f":"S584*T584","v":13691001},1869,{"$f":"V584*S584","v":7066689},{"$f":"U584+W584","v":20757690},4700,{"$f":"S584*Y584","v":17770700},2580,{"$f":"S584*AA584","v":9754980},{"$f":"Y584*S584+AA584*S584","v":27525680},0]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",-251.5,350,{"$f":"D585*E585","v":-88025},100,{"$f":"G585*D585","v":-25150},{"$f":"F585+H585","v":-113175},460,{"$f":"D585*J585","v":-115690},140,{"$f":"D585*L585","v":-35210},{"$f":"J585*D585+L585*D585","v":-150900},null,null,null,null,0,350,{"$f":"S585*T585","v":0},100,{"$f":"V585*S585","v":0},{"$f":"U585+W585","v":0},460,{"$f":"S585*Y585","v":0},140,{"$f":"S585*AA585","v":0},{"$f":"Y585*S585+AA585*S585","v":0},{"$f":"D585-S585","v":-251.5}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",212.88,350,{"$f":"D586*E586","v":74508},1200,{"$f":"G586*D586","v":255456},{"$f":"F586+H586","v":329964},460,{"$f":"D586*J586","v":97924.800000000003},140,{"$f":"D586*L586","v":29803.200000000001},{"$f":"J586*D586+L586*D586","v":127728},null,null,null,null,212.88,350,{"$f":"S586*T586","v":74508},1200,{"$f":"V586*S586","v":255456},{"$f":"U586+W586","v":329964},460,{"$f":"S586*Y586","v":97924.800000000003},140,{"$f":"S586*AA586","v":29803.200000000001},{"$f":"Y586*S586+AA586*S586","v":127728},0]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"F589+F591+F593+F595+F597","v":-2840305},null,{"$f":"H589+H591+H593+H595+H597","v":-1754062},{"$f":"I589+I591+I593+I595+I597","v":-4594367},null,{"$f":"K589+K591+K593+K595+K597","v":-3834412.3430000003},null,{"$f":"M589+M591+M593+M595+M597","v":-2192577.074},{"$f":"N589+N591+N593+N595+N597","v":-6026989.4170000004},null,null,null,null,null,null,{"$f":"U589+U591+U593+U595+U597","v":0},null,{"$f":"W589+W591+W593+W595+W597","v":0},{"$f":"X589+X591+X593+X595+X597","v":0},null,0,null,0,0,0]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"F590+F592+F594+F596+F598","v":2095668.7505959827},null,{"$f":"H590+H592+H594+H596+H598","v":1717873.3476888388},{"$f":"I590+I592+I594+I596+I598","v":3813542.0982848215},null,{"$f":"K590+K592+K594+K596+K598","v":2829153.3535000002},null,{"$f":"M590+M592+M594+M596+M598","v":2147341.2674000002},{"$f":"N590+N592+N594+N596+N598","v":4976494.6209000004},null,null,null,null,null,null,{"$f":"U590+U592+U594+U596+U598","v":1795032.6346715181},null,{"$f":"W590+W592+W594+W596+W598","v":1412939.4577226606},{"$f":"X590+X592+X594+X596+X598","v":3207972.0923941787},null,{"$f":"Z590+Z592+Z594+Z596+Z598","v":2423294.4317000005},null,{"$f":"AB590+AB592+AB594+AB596+AB598","v":1766173.9790000001},{"$f":"AC590+AC592+AC594+AC596+AC598","v":4189468.4107000008},0]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",-88,14941.93181818182,{"$f":"D589*E589","v":-1314890.0000000002},null,null,{"$f":"F589+H589","v":-1314890.0000000002},20171.61,{"$f":"D589*J589","v":-1775101.6800000002},0,null,{"$f":"J589*D589+L589*D589","v":-1775101.6800000002},null,null,null,null,0,14941.93181818182,{"$f":"S589*T589","v":0},null,null,{"$f":"U589+W589","v":0},20171.61,{"$f":"S589*Y589","v":0},0,null,{"$f":"Y589*S589+AA589*S589","v":0},-88]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",43.06,14941.93181818182,643399.58409090922,null,null,643399.58409090922,20171.61,868589.5266000001,0,null,868589.5266000001,null,null,null,null,43.06,14941.93181818182,643399.58409090922,null,null,643399.58409090922,20171.61,868589.5266000001,0,null,868589.5266000001,0]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D589*1.47","v":-129.35999999999999},1150,-148763.99999999997,null,null,-148763.99999999997,1552.5,-200831.39999999997,0,null,-200831.39999999997,null,null,null,null,{"$f":"S589*1.47","v":0},1150,0,null,null,0,1552.5,0,0,null,0,-129.35999999999999]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",63.29,1150,72783.5,null,null,72783.5,1552.5,98257.725000000006,0,null,98257.725000000006,null,null,null,null,63.29,1150,72783.5,null,null,72783.5,1552.5,98257.725000000006,0,null,98257.725000000006,0]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",-44,1438.5,-63294,null,null,-63294,1941.98,-85447.12,0,null,-85447.12,null,null,null,null,0,1438.5,0,null,null,0,1941.98,0,0,null,0,-44]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",52.62,1438.5,75693.87,null,null,75693.87,1941.98,102186.98759999999,0,null,102186.98759999999,null,null,null,null,26.27,1438.5,37789.394999999997,null,null,37789.394999999997,1941.98,51015.814599999998,0,null,51015.814599999998,26.349999999999998]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D593*1.6","v":-70.400000000000006},1150,-80960,null,null,-80960,1552.5,-109296.00000000001,0,null,-109296.00000000001,null,null,null,null,{"$f":"S593*1.6","v":0},1150,0,null,null,0,1552.5,0,0,null,0,-70.400000000000006]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D594*1.6","v":84.192000000000007},1150,96820.800000000003,null,null,96820.800000000003,1552.5,130708.08000000002,0,null,130708.08000000002,null,null,null,null,42.03,1150,48334.5,null,null,48334.5,1552.5,65251.575000000004,0,null,65251.575000000004,42.162000000000006]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",-88.7,13893.990980834273,-1232397,19775.219842164599,{"$f":"D597*G597","v":-1754062},-2986459,18756.89,-1663736.1429999999,24719.02,{"$f":"D597*L597","v":-2192577.074},-3856313.2170000002,null,null,null,null,0,13893.990980834273,0,19775.219842164599,{"$f":"S597*V597","v":0},0,18756.89,0,24719.02,{"$f":"S597*AA597","v":0},0,-88.7]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",86.87,13893.990980834273,1206970.9965050733,19775.219842164599,{"$f":"D598*G598","v":1717873.3476888388},2924844.3441939121,18756.89,1629411.0342999999,24719.02,{"$f":"D598*L598","v":2147341.2674000002},3776752.3017000002,null,null,null,null,71.45,13893.990980834273,992725.65558060887,19775.219842164599,{"$f":"S598*V598","v":1412939.4577226606},2405665.1133032693,18756.89,1340179.7905000001,24719.02,{"$f":"S598*AA598","v":1766173.9790000001},3106353.7695000004,15.420000000000002]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F601+F603+F605+F607+F612+F614+F618-F609-F610-F611-F616-F617","v":-9569291.9399999995},null,{"$f":"H601+H603+H605+H607+H612+H614+H618-H609-H610-H611-H616-H617","v":-6194670},{"$f":"I601+I603+I605+I607+I612+I614+I618-I609-I610-I611-I616-I617","v":-15763961.939999999},null,{"$f":"K601+K603+K605+K607+K612+K614+K618-K609-K610-K611-K616-K617","v":-12381402.438000001},null,{"$f":"M601+M603+M605+M607+M612+M614+M618-M609-M610-M611-M616-M617","v":-8226306.2271499997},{"$f":"N601+N603+N605+N607+N612+N614+N618-N609-N610-N611-N616-N617","v":-20607708.665150002},null,null,null,null,null,null,{"$f":"U601+U603+U605+U607+U612+U614+U618-U609-U610-U611-U616-U617","v":-3880601.04},null,{"$f":"W601+W603+W605+W607+W612+W614+W618-W609-W610-W611-W616-W617","v":-2371414},{"$f":"X601+X603+X605+X607+X612+X614+X618-X609-X610-X611-X616-X617","v":-6252015.04},null,null,null,null,null,0]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F602+F604+F606+F608+F609+F610+F611+F613+F615+F616+F617+F619","v":9446306.1345403176},null,{"$f":"H602+H604+H606+H608+H609+H610+H611+H613+H615+H616+H617+H619","v":5955926.3247606661},{"$f":"I602+I604+I606+I608+I609+I610+I611+I613+I615+I616+I617+I619","v":15402232.459300987},null,{"$f":"K602+K604+K606+K608+K609+K610+K611+K613+K615+K616+K617+K619","v":12206835.988800004},null,{"$f":"M602+M604+M606+M608+M609+M610+M611+M613+M615+M616+M617+M619","v":7935016.1066000015},{"$f":"N602+N604+N606+N608+N609+N610+N611+N613+N615+N616+N617+N619","v":20141852.095399998},null,null,null,null,null,null,{"$f":"U602+U604+U606+U608+U609+U610+U611+U613+U615+U616+U617+U619","v":9352663.5190055314},null,{"$f":"W602+W604+W606+W608+W609+W610+W611+W613+W615+W616+W617+W619","v":5932980.6792051103},{"$f":"X602+X604+X606+X608+X609+X610+X611+X613+X615+X616+X617+X619","v":15285644.198210642},null,{"$f":"Z602+Z604+Z606+Z608+Z609+Z610+Z611+Z613+Z615+Z616+Z617+Z619","v":12095307.756000003},null,{"$f":"AB602+AB604+AB606+AB608+AB609+AB610+AB611+AB613+AB615+AB616+AB617+AB619","v":7886110.1066000015},{"$f":"AC602+AC604+AC606+AC608+AC609+AC610+AC611+AC613+AC615+AC616+AC617+AC619+0.01","v":19981417.2326},0]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",-81.400000000000006,52459.004914004909,{"$f":"D601*E601","v":-4270163},null,null,{"$f":"F601+H601","v":-4270163},68196.710000000006,{"$f":"D601*J601","v":-5551212.1940000011},0,null,{"$f":"J601*D601+L601*D601","v":-5551212.1940000011},null,null,null,null,0,52459.004914004909,{"$f":"S601*T601","v":0},null,null,{"$f":"U601+W601","v":0},68196.710000000006,{"$f":"S601*Y601","v":0},0,null,{"$f":"Y601*S601+AA601*S601","v":0},-81.400000000000006]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",78.790000000000006,52459.004914004909,4133244.9971744469,null,null,4133244.9971744469,68196.710000000006,5373218.7809000006,0,null,5373218.7809000006,null,null,null,null,78.790000000000006,52459.004914004909,4133244.9971744469,null,null,4133244.9971744469,68196.710000000006,5373218.7809000006,0,null,5373218.7809000006,0]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D601*1.47","v":-119.658},1050,-125640.9,null,null,-125640.9,1590,-190256.22,0,null,-190256.22,null,null,null,null,{"$f":"S601*1.47","v":0},1050,0,null,null,0,1590,0,0,null,0,-119.658]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",117.822,1050,123713.1,null,null,123713.1,1590,187336.98,0,null,187336.98,null,null,null,null,117.822,1050,123713.1,null,null,123713.1,1590,{"$f":"S604*Y604","v":187336.98},0,null,{"$f":"Y604*S604+AA604*S604-0.64","v":187336.34},0]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",-21.4,2132.4299065420564,-45634.000000000007,null,null,-45634.000000000007,2772.16,-59324.223999999995,0,null,-59324.223999999995,null,null,null,null,0,2132.4299065420564,0,null,null,0,2772.16,0,0,null,0,-21.4]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",38.979999999999997,2132.4299065420564,83122.117757009357,null,null,83122.117757009357,2772.16,108058.79679999998,0,null,108058.79679999998,null,null,null,null,21.4,2132.4299065420564,45634.000000000007,null,null,45634.000000000007,2772.16,59324.223999999995,0,null,59324.223999999995,17.579999999999998]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D605*1.6","v":-34.24},1050,-35952,null,null,-35952,1590,-54441.600000000006,0,null,-54441.600000000006,null,null,null,null,{"$f":"S605*1.6","v":0},1050,0,null,null,0,1590,0,0,null,0,-34.24]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D606*1.6","v":62.367999999999995},1050,65486.399999999994,null,null,65486.399999999994,1590,99165.119999999995,0,null,99165.119999999995,null,null,null,null,34.24,1050,35952,null,null,35952,1590,54441.600000000006,0,null,54441.600000000006,28.127999999999993]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,269421,10882.336448598131,{"$f":"G609*D609","v":232882},502303,8646,185024.4,23400,{"$f":"D609*L609","v":500759.99999999994},685784.39999999991,null,null,null,null,21.4,12589.766355140187,269421,10882.336448598131,{"$f":"V609*S609","v":232882},502303,8646,185024.4,23400,{"$f":"S609*AA609","v":500759.99999999994},685784.39999999991,0]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,1021043.9999999999,56651.624388072989,{"$f":"G610*D610","v":1272962},{"$f":"F610+H610","v":2294006},61344.43,1378409.3421,70814.53,{"$f":"D610*L610","v":1591202.4890999999},2969611.8311999999,null,null,null,null,22.47,45440.320427236315,1021043.9999999999,56651.624388072989,{"$f":"V610*S610","v":1272962},2294006,61344.43,1378409.3421,70814.53,{"$f":"S610*AA610","v":1591202.4890999999},2969611.8311999999,0]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E611*D611","v":1888524},null,null,1888524,68196.7,2455081.1999999997,0,null,2455081.1999999997,null,null,null,null,36,52459,{"$f":"T611*S611","v":1888524},null,null,1888524,68196.7,2455081.1999999997,0,null,2455081.1999999997,0]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"-D611*1.6","v":-57.6},1150,{"$f":"D612*E612","v":-66240},null,null,-66240,1590,-91584,0,null,-91584,null,null,null,null,0,1150,{"$f":"S612*T612","v":0},null,null,0,1590,0,0,null,0,-57.6]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D611*1.47","v":52.92},1150,{"$f":"D613*E613","v":60858},null,null,{"$f":"F613+H613","v":60858},1590,84142.8,0,null,84142.8,null,null,null,null,52.92,1150,{"$f":"S613*T613","v":60858},null,null,60858,1590,84142.8,0,null,84142.8,0]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",-9,12736.888888888889,{"$f":"D614*E614","v":-114632},10978.777777777777,{"$f":"G614*D614","v":-98809},-213441,8646,-77814,23400,{"$f":"D614*L614","v":-210600},-288414,null,null,null,null,0,12736.888888888889,{"$f":"S614*T614","v":0},10978.777777777777,{"$f":"V614*S614","v":0},0,8646,0,23400,{"$f":"S614*AA614","v":0},0,-9]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",11.09,12736.888888888889,{"$f":"D615*E615","v":141252.09777777779},10978.777777777777,121754.64555555554,{"$f":"F615+H615","v":263006.74333333335},8646,95884.14,23400,259506,355390.14,null,null,null,null,9,12736.888888888889,{"$f":"S615*T615","v":114632},10978.777777777777,98809,213441,8646,77814,23400,210600,288414,2.09]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E616*D616","v":625671},56272.30158730159,709031,1334702,67036.179999999993,844655.8679999999,70340.38,886288.78800000006,1730944.656,null,null,null,null,12.6,49656.428571428572,{"$f":"T616*S616","v":625671},56272.30158730159,709031,1334702,67036.179999999993,844655.8679999999,70340.38,886288.78800000006,1730944.656,0]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E617*D617","v":75941.039999999994},7454.2380952380954,156539,232480.03999999998,4881.92,102520.32000000001,9317.7999999999993,195673.8,298194.12,null,null,null,null,21,3616.24,{"$f":"T617*S617","v":75941.039999999994},7454.2380952380954,156539,232480.03999999998,4881.92,102520.32000000001,9317.7999999999993,195673.8,298194.12,0]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",-18.317,56255.336572582848,{"$f":"E618*D618","v":-1030429},203332.80559043511,-3724447,-4754876,75944.7,-1391079.0699,264332.65000000002,-4841781.1500500003,-6232860.2199499998,null,null,null,null,0,56255.336572582848,{"$f":"T618*S618","v":0},203332.80559043511,0,0,75944.7,0,264332.65000000002,0,0,-18.317]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",17.03,56255.336572582848,{"$f":"E619*D619","v":958028.38183108601},203332.80559043511,3462757.6792051103,{"$f":"F619+H619","v":4420786.0610361965},75944.7,1293338.2409999999,264332.65000000002,4501585.0295000011,5794923.2705000006,null,null,null,null,17.03,56255.336572582848,{"$f":"T619*S619","v":958028.38183108601},203332.80559043511,3462757.6792051103,4420786.0610361965,75944.7,1293338.2409999999,264332.65000000002,4501585.0295000011,5794923.2705000006,0]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F621:F626)","v":191790},null,{"$f":"SUM(H621:H626)","v":115140},{"$f":"SUM(I621:I626)","v":306930},null,{"$f":"SUM(K621:K626)","v":251244.89999999997},null,{"$f":"SUM(M621:M626)","v":149682},{"$f":"SUM(N621:N626)","v":400926.9},null,null,null,null,null,null,{"$f":"SUM(U621:U626)","v":0},null,{"$f":"SUM(W621:W626)","v":0},{"$f":"SUM(X621:X626)","v":0},null,{"$f":"SUM(Z621:Z626)","v":0},null,{"$f":"SUM(AB621:AB626)","v":0},{"$f":"SUM(AC621:AC626)","v":0},0]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D621*E621","v":105000},6600,{"$f":"D621*G621","v":46200},{"$f":"F621+H621","v":151200},19650,{"$f":"D621*J621","v":137550},8580,{"$f":"D621*L621","v":60060},{"$f":"J621*D621+L621*D621","v":197610},null,null,null,null,0,15000,{"$f":"S621*T621","v":0},6600,{"$f":"S621*V621","v":0},{"$f":"U621+W621","v":0},19650,{"$f":"S621*Y621","v":0},8580,{"$f":"S621*AA621","v":0},{"$f":"Y621*S621+AA621*S621","v":0},7]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8,21457.8,1248,26208,47665.8,null,null,null,null,0,780,0,960,0,0,1021.8,0,1248,0,0,21]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3,null,null,null,null,0,6600,0,18000,0,0,8646,0,23400,0,0,0.05]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6,50618.400000000001,1560,21840,72458.399999999994,null,null,null,null,0,2760,0,1200,0,0,3615.6,0,1560,0,0,14]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734,null,null,null,null,0,4200,0,4200,0,0,5502,0,5460,0,0,7]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996,null,null,null,null,0,1020,0,840,0,0,1336.2,0,1092,0,0,2]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F628:F630)","v":415200},null,{"$f":"SUM(H628:H630)","v":259200},{"$f":"SUM(I628:I630)","v":674400},null,{"$f":"SUM(K628:K630)","v":543912},null,{"$f":"SUM(M628:M630)","v":336960},{"$f":"SUM(N628:N630)","v":880872},null,null,null,null,null,null,{"$f":"SUM(U628:U630)","v":0},null,{"$f":"SUM(W628:W630)","v":0},{"$f":"SUM(X628:X630)","v":0},null,{"$f":"SUM(Z628:Z630)","v":0},null,{"$f":"SUM(AB628:AB630)","v":0},{"$f":"SUM(AC628:AC630)","v":0},0]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D628*E628","v":300000},6600,{"$f":"D628*G628","v":132000},{"$f":"F628+H628","v":432000},19650,{"$f":"D628*J628","v":393000},8580,{"$f":"D628*L628","v":171600},{"$f":"J628*D628+L628*D628","v":564600},null,null,null,null,0,15000,{"$f":"S628*T628","v":0},6600,{"$f":"S628*V628","v":0},{"$f":"U628+W628","v":0},19650,{"$f":"S628*Y628","v":0},8580,{"$f":"S628*AA628","v":0},{"$f":"Y628*S628+AA628*S628","v":0},20]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D629*E629","v":31200},960,{"$f":"D629*G629","v":38400},{"$f":"F629+H629","v":69600},1021.8,{"$f":"D629*J629","v":40872},1248,{"$f":"D629*L629","v":49920},{"$f":"J629*D629+L629*D629","v":90792},null,null,null,null,0,780,{"$f":"S629*T629","v":0},960,{"$f":"S629*V629","v":0},{"$f":"U629+W629","v":0},1021.8,{"$f":"S629*Y629","v":0},1248,{"$f":"S629*AA629","v":0},{"$f":"Y629*S629+AA629*S629","v":0},40]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D630*E630","v":84000},444,{"$f":"D630*G630","v":88800},{"$f":"F630+H630","v":172800},550.20000000000005,{"$f":"D630*J630","v":110040.00000000001},577.20000000000005,{"$f":"D630*L630","v":115440.00000000001},{"$f":"J630*D630+L630*D630","v":225480.00000000003},null,null,null,null,0,420,{"$f":"S630*T630","v":0},444,{"$f":"S630*V630","v":0},{"$f":"U630+W630","v":0},550.20000000000005,{"$f":"S630*Y630","v":0},577.20000000000005,{"$f":"S630*AA630","v":0},{"$f":"Y630*S630+AA630*S630","v":0},200]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F632+F633","v":23040},null,{"$f":"H632+H633","v":34080},{"$f":"I632+I633","v":57120},null,{"$f":"K632+K633","v":30182.400000000001},null,{"$f":"M632+M633","v":44304},{"$f":"N632+N633","v":74486.399999999994},null,null,null,null,null,null,{"$f":"U632+U633","v":0},null,{"$f":"W632+W633","v":0},{"$f":"X632+X633","v":0},null,{"$f":"Z632+Z633","v":0},null,{"$f":"AB632+AB633","v":0},{"$f":"AC632+AC633","v":0},0]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D632*E632","v":16800},6600,{"$f":"D632*G632","v":26400},{"$f":"F632+H632","v":43200},5502,{"$f":"D632*J632","v":22008},8580,{"$f":"D632*L632","v":34320},{"$f":"J632*D632+L632*D632","v":56328},null,null,null,null,0,4200,{"$f":"S632*T632","v":0},6600,{"$f":"S632*V632","v":0},{"$f":"U632+W632","v":0},5502,{"$f":"S632*Y632","v":0},8580,{"$f":"S632*AA632","v":0},{"$f":"Y632*S632+AA632*S632","v":0},4]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D633*E633","v":6240},960,{"$f":"D633*G633","v":7680},{"$f":"F633+H633","v":13920},1021.8,{"$f":"D633*J633","v":8174.4},1248,{"$f":"D633*L633","v":9984},{"$f":"J633*D633+L633*D633","v":18158.400000000001},null,null,null,null,0,780,{"$f":"S633*T633","v":0},960,{"$f":"S633*V633","v":0},{"$f":"U633+W633","v":0},1021.8,{"$f":"S633*Y633","v":0},1248,{"$f":"S633*AA633","v":0},{"$f":"Y633*S633+AA633*S633","v":0},8]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F635+F636+F637+F638+F639","v":21986955.900000002},null,{"$f":"H635+H636+H637+H638+H639","v":10061452.100000001},{"$f":"I635+I636+I637+I638+I639","v":32048408},null,{"$f":"K635+K636+K637+K638+K639","v":38139180.100000001},null,{"$f":"M635+M636+M637+M638+M639","v":3785039.3},{"$f":"N635+N636+N637+N638+N639","v":41924219.399999999},null,null,null,null,null,null,{"$f":"U635+U636+U637+U638+U639","v":21986955.900000002},null,{"$f":"W635+W636+W637+W638+W639","v":10061452.100000001},{"$f":"X635+X636+X637+X638+X639","v":32048408},null,{"$f":"Z635+Z636+Z637+Z638+Z639","v":38139180.100000001},null,{"$f":"AB635+AB636+AB637+AB638+AB639","v":3785039.3},{"$f":"AC635+AC636+AC637+AC638+AC639","v":41924219.399999999},0]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D635*E635","v":5001345.3},36.07,{"$f":"D635*G635","v":411558.7},{"$f":"F635+H635","v":5412904},750,{"$f":"D635*J635","v":8557500},0,null,{"$f":"J635*D635+L635*D635","v":8557500},null,null,null,null,11410,438.33,{"$f":"S635*T635","v":5001345.3},36.07,{"$f":"S635*V635","v":411558.7},{"$f":"U635+W635","v":5412904},750,{"$f":"S635*Y635","v":8557500},0,null,{"$f":"Y635*S635+AA635*S635","v":8557500},0]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D636*E636","v":893745.29999999993},42.87,{"$f":"D636*G636","v":489146.69999999995},{"$f":"F636+H636","v":1382892},89,{"$f":"D636*J636","v":1015490},46,{"$f":"D636*L636","v":524860},{"$f":"J636*D636+L636*D636","v":1540350},null,null,null,null,11410,78.33,{"$f":"S636*T636","v":893745.29999999993},42.87,{"$f":"S636*V636","v":489146.69999999995},{"$f":"U636+W636","v":1382892},89,{"$f":"S636*Y636","v":1015490},46,{"$f":"S636*AA636","v":524860},{"$f":"Y636*S636+AA636*S636","v":1540350},0]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1675,{"$f":"D637*J637","v":19111750},0,null,{"$f":"J637*D637+L637*D637","v":19111750},null,null,null,null,11410,975,11124750,306,3491460,14616210,1675,{"$f":"S637*Y637","v":19111750},0,null,{"$f":"Y637*S637+AA637*S637","v":19111750},0]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.61,{"$f":"D638*J638","v":1170780.1000000001},55.73,{"$f":"D638*L638","v":635879.29999999993},{"$f":"J638*D638+L638*D638","v":1806659.4},null,null,null,null,11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.61,{"$f":"S638*Y638","v":1170780.1000000001},55.73,{"$f":"S638*AA638","v":635879.29999999993},{"$f":"Y638*S638+AA638*S638","v":1806659.4},0]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,726,{"$f":"D639*J639","v":8283660},230,{"$f":"D639*L639","v":2624300},{"$f":"J639*D639+L639*D639","v":10907960},null,null,null,null,11410,357,4073370,454,5180140,9253510,726,{"$f":"S639*Y639","v":8283660},230,{"$f":"S639*AA639","v":2624300},{"$f":"Y639*S639+AA639*S639","v":10907960},0]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"F643+F646+F648+F649-F642-F645","v":-428150},null,{"$f":"H643+H646+H648+H649-H642-H645","v":-544266.5},{"$f":"I643+I646+I648+I649-I642-I645","v":-972416.5},null,{"$f":"K643+K646+K648+K649-K642-K645","v":-622926.5},null,{"$f":"M643+M646+M648+M649-M642-M645","v":-707546.45},{"$f":"N643+N646+N648+N649-N642-N645","v":-1330472.95},null,null,null,null,null,null,{"$f":"U643+U646+U648+U649-U642-U645","v":-90000},null,{"$f":"W643+W646+W648+W649-W642-W645","v":0},{"$f":"X643+X646+X648+X649-X642-X645","v":-90000},null,{"$f":"Z643+Z646+Z648+Z649-Z642-Z645","v":-176850},null,{"$f":"AB643+AB646+AB648+AB649-AB642-AB645","v":0},{"$f":"AC643+AC646+AC648+AC649-AC642-AC645","v":-176850},0]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"F642+F644+F645+F647+F650","v":397560},null,{"$f":"H642+H644+H645+H647+H650","v":590019.6},{"$f":"I642+I644+I645+I647+I650","v":987579.6},null,{"$f":"K642+K644+K645+K647+K650","v":579753.6},null,{"$f":"M642+M644+M645+M647+M650","v":767025.48},{"$f":"N642+N644+N645+N647+N650","v":1346779.08},null,null,null,null,null,null,{"$f":"U642+U644+U645+U647+U650","v":227560},null,{"$f":"W642+W644+W645+W647+W650","v":246019.6},{"$f":"X642+X644+X645+X647+X650","v":473579.6},null,{"$f":"Z642+Z644+Z645+Z647+Z650","v":357053.6},null,{"$f":"AB642+AB644+AB645+AB647+AB650","v":319825.48},{"$f":"AC642+AC644+AC645+AC647+AC650","v":676879.08},0]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D642*E642","v":45000},null,null,{"$f":"H642+F642","v":45000},58950,{"$f":"D642*J642","v":58950},0,null,{"$f":"J642*D642+L642*D642","v":58950},null,null,null,null,1,45000,{"$f":"S642*T642","v":45000},null,null,{"$f":"W642+U642","v":45000},58950,{"$f":"S642*Y642","v":58950},0,null,{"$f":"Y642*S642+AA642*S642","v":58950},0]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",-2.2999999999999998,90500,-208149.99999999997,161855,{"$f":"G643*D643","v":-372266.5},-580416.5,118555,-272676.5,210411.5,{"$f":"D643*L643","v":-483946.44999999995},-756622.95,null,null,null,null,0,90500,0,161855,{"$f":"V643*S643","v":0},0,118555,0,210411.5,{"$f":"S643*AA643","v":0},0,-2.2999999999999998]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",1.52,90500,{"$f":"D644*E644","v":137560},161855,246019.6,{"$f":"H644+F644","v":383579.6},118555,180203.6,210411.5,{"$f":"D644*L644","v":319825.48},500029.07999999996,null,null,null,null,1.52,90500,137560,161855,246019.6,383579.6,118555,180203.6,210411.5,{"$f":"S644*AA644","v":319825.48},500029.07999999996,0]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,0,45000,58950,117900,0,null,117900,null,null,null,null,2,22500,45000,null,0,45000,58950,117900,0,null,117900,0]
["1.13.13.4","Устройство металлического ограждения","шт.",-1,40000,-40000,25000,-25000,-65000,52400,-52400,32500,{"$f":"D646*L646","v":-32500},-84900,null,null,null,null,0,40000,0,25000,0,0,52400,0,32500,{"$f":"S646*AA646","v":0},0,-1]
["1.13.13.4","Устройство металлического ограждения","шт.",2,40000,{"$f":"D647*E647","v":80000},25000,50000,{"$f":"H647+F647","v":130000},52400,104800,32500,{"$f":"D647*L647","v":65000},169800,null,null,null,null,0,40000,0,25000,0,0,52400,0,32500,{"$f":"S647*AA647","v":0},0,2]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",-1,45000,-45000,null,0,-45000,62050,-62050,0,null,-62050,null,null,null,null,0,45000,0,null,0,0,62050,0,0,null,0,-1]
["1.13.13.6","Монтаж металлической лестницы","шт.",-1,45000,-45000,147000,-147000,-192000,58950,-58950,191100,{"$f":"D649*L649","v":-191100},-250050,null,null,null,null,0,45000,0,147000,0,0,58950,0,191100,{"$f":"S649*AA649","v":0},0,{"$f":"D649-S649","v":-1}]
["1.13.13.6","Монтаж металлической лестницы","шт.",2,45000,{"$f":"D650*E650","v":90000},147000,294000,{"$f":"H650+F650","v":384000},58950,117900,191100,{"$f":"D650*L650","v":382200},500100,null,null,null,null,0,45000,0,147000,0,0,58950,0,191100,{"$f":"S650*AA650","v":0},0,2]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"F653+F656+F658+F660+F663+F665-F655-F662","v":-1597323.798},null,{"$f":"SUM(H652:H663)","v":0},{"$f":"I653+I656+I658+I660+I663+I665-I655-I662","v":-1597323.798},null,{"$f":"K653+K656+K658+K660+K663+K665-K655-K662","v":-2146096.6072},null,{"$f":"M653+M656+M658+M660+M663+M665-M655-M662","v":0},{"$f":"N653+N656+N658+N660+N663+N665-N655-N662","v":-2146096.6072},null,null,null,null,null,null,{"$f":"U653+U656+U658+U660+U663+U665-U655-U662","v":0},null,{"$f":"SUM(W652:W663)","v":0},{"$f":"X653+X656+X658+X660+X663+X665-X655-X662","v":0},null,{"$f":"Z653+Z656+Z658+Z660+Z663+Z665-Z655-Z662","v":0},null,{"$f":"AB653+AB656+AB658+AB660+AB663+AB665-AB655-AB662","v":0},{"$f":"AC653+AC656+AC658+AC660+AC663+AC665-AC655-AC662","v":0},0]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"F654+F655+F657+F659+F661+F662+F664+F666","v":1272838.0499999998},null,{"$f":"SUM(H653:H665)","v":0},{"$f":"I654+I655+I657+I659+I661+I662+I664+I666","v":1272838.0499999998},null,{"$f":"K654+K655+K657+K659+K661+K662+K664+K666","v":1722110.5720000002},null,{"$f":"M654+M655+M657+M659+M661+M662+M664+M666","v":0},{"$f":"N654+N655+N657+N659+N661+N662+N664+N666","v":1722110.5720000002},null,null,null,null,null,null,{"$f":"U654+U655+U657+U659+U661+U662+U664+U666","v":0},null,{"$f":"SUM(W653:W665)","v":0},{"$f":"X654+X655+X657+X659+X661+X662+X664+X666","v":0},null,{"$f":"Z654+Z655+Z657+Z659+Z661+Z662+Z664+Z666","v":0},null,{"$f":"AB654+AB655+AB657+AB659+AB661+AB662+AB664+AB666","v":0},{"$f":"AC654+AC655+AC657+AC659+AC661+AC662+AC664+AC666","v":0},0]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",-175,1484.4,{"$f":"D653*E653","v":-259770.00000000003},null,null,{"$f":"F653+H653","v":-259770.00000000003},1944.56,{"$f":"D653*J653","v":-340298},null,null,{"$f":"J653*D653+L653*D653","v":-340298},null,null,null,null,0,1484.4,{"$f":"S653*T653","v":0},null,null,{"$f":"U653+W653","v":0},1944.56,{"$f":"S653*Y653","v":0},null,null,{"$f":"Y653*S653+AA653*S653","v":0},-175]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",150,1484.4,{"$f":"D654*E654","v":222660},null,null,{"$f":"F654+H654","v":222660},1944.56,291684,null,null,291684,null,null,null,null,0,1484.4,{"$f":"S654*T654","v":0},null,null,{"$f":"U654+W654","v":0},1944.56,0,null,null,0,150]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D655*E655","v":413280},null,null,413280,79410.95,571758.84,null,null,571758.84,null,null,null,null,0,57400,{"$f":"S655*T655","v":0},null,null,{"$f":"U655+W655","v":0},79410.95,0,null,null,0,7.2]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",-210,2031.6,-426636,null,null,-426636,2661.4,-558894,null,null,-558894,null,null,null,null,0,2031.6,0,null,null,0,2661.4,0,null,null,0,-210]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",84,2031.6,{"$f":"D657*E657","v":170654.4},null,null,{"$f":"F657+H657","v":170654.4},2661.4,223557.6,null,null,223557.6,null,null,null,null,0,2031.6,{"$f":"S657*T657","v":0},null,null,{"$f":"U657+W657","v":0},2661.4,0,null,null,0,84]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",-66.5,4731,-314611.5,null,null,-314611.5,6385.96,-424666.34,null,null,-424666.34,null,null,null,null,0,4731,{"$f":"S658*T658","v":0},null,null,{"$f":"U658+W658","v":0},6385.96,0,null,null,0,-66.5]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",33,4731,{"$f":"D659*E659","v":156123},null,null,{"$f":"F659+H659","v":156123},6385.96,210736.68,null,null,210736.68,null,null,null,null,0,4731,0,null,null,0,6385.96,0,null,null,0,33]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",-4.5599999999999996,5257,-23971.919999999998,null,null,-23971.919999999998,7179.92,-32740.435199999996,null,null,-32740.435199999996,null,null,null,null,0,5257,0,null,null,0,7179.92,0,null,null,0,-4.5599999999999996]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",2.2999999999999998,5257,{"$f":"D661*E661","v":12091.099999999999},null,null,{"$f":"F661+H661","v":12091.099999999999},7179.92,16513.815999999999,null,null,16513.815999999999,null,null,null,null,0,5257,0,null,null,0,7179.92,0,null,null,0,2.2999999999999998]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1444.56,109208.73599999999,null,null,109208.73599999999,null,null,null,null,0,1039,0,null,null,0,1444.56,0,null,null,0,75.599999999999994]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",-25.8,2538.41,-65490.977999999996,null,null,-65490.977999999996,3325.32,-85793.256000000008,null,null,-85793.256000000008,null,null,null,null,0,2538.41,0,null,null,0,3325.32,0,null,null,0,-25.8]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",65,2538.41,{"$f":"D664*E664","v":164996.65},null,null,{"$f":"F664+H664","v":164996.65},3325.32,216145.80000000002,null,null,216145.80000000002,null,null,null,null,0,2538.41,{"$f":"S664*T664","v":0},null,null,{"$f":"U664+W664","v":0},3325.32,0,null,null,0,65]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",-14.3,1050,{"$f":"ROUND(E665*D665,2)","v":-15015},null,null,-15015,1590,-22737,null,null,-22737,null,null,null,null,0,1050,{"$f":"ROUND(T665*S665,2)","v":0},null,null,{"$f":"U665+W665","v":0},1590,0,null,null,0,-14.3]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",51.89,1050,{"$f":"ROUND(E666*D666,2)","v":54484.5},null,null,{"$f":"F666+H666","v":54484.5},1590,82505.100000000006,null,null,82505.100000000006,null,null,null,null,0,1050,{"$f":"ROUND(T666*S666,2)","v":0},null,null,0,1590,0,null,null,0,51.89]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",-2,55000,{"$f":"D667*E667","v":-110000},210450,{"$f":"D667*G667","v":-420900},-530900,71500,-143000,273585,{"$f":"D667*L667","v":-547170},-690170,null,null,null,null,0,55000,{"$f":"S667*T667","v":0},210450,{"$f":"S667*V667","v":0},0,71500,0,273585,{"$f":"S667*AA667","v":0},0,-2]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,110000,210450,{"$f":"D668*G668","v":420900},530900,143000,286000,547170,{"$f":"D668*L668","v":1094340},1380340,null,null,null,null,0,55000,0,210450,{"$f":"S668*V668","v":0},0,143000,0,547170,{"$f":"S668*AA668","v":0},0,2]
["1.13.16","Устройство швов сжатия и расширения","м",-368,1349.0326086956522,-496444,63.597826086956523,{"$f":"D669*G669","v":-23404},-519848,1821.19,-670197.92000000004,79.5,{"$f":"D669*L669","v":-29256},-699453.92,null,null,null,null,0,1349.0326086956522,0,63.597826086956523,{"$f":"S669*V669","v":0},0,1821.19,0,79.5,{"$f":"S669*AA669","v":0},0,-368]
["1.13.16","Устройство швов сжатия и расширения","м",163.22,1349.0326086956522,220189.10239130436,63.597826086956523,{"$f":"D670*G670","v":10380.437173913044},230569.53956521739,1821.19,297254.63180000003,79.5,{"$f":"D670*L670","v":12975.99},310230.62180000002,null,null,null,null,155.69999999999999,1349.0326086956522,210044.37717391303,63.597826086956523,{"$f":"S670*V670","v":9902.1815217391304},219946.55869565217,1821.19,283559.283,79.5,{"$f":"S670*AA670","v":12378.15},295937.43300000002,7.5200000000000102]
["1.13.17","Устройство швов сопряжения покрытий","м",-558.79999999999995,1221.793128131711,-682738,null,null,-682738,1649.42,-921695.89599999995,null,null,-921695.89599999995,null,null,null,null,0,1221.793128131711,0,null,null,0,1649.42,0,null,null,0,-558.79999999999995]
["1.13.17","Устройство швов сопряжения покрытий","м",168.34,1221.793128131711,205676.65518969225,null,null,205676.65518969225,1649.42,277663.3628,null,null,277663.3628,null,null,null,null,166.2,1221.793128131711,203062.01789549037,null,null,203062.01789549037,1649.42,274133.60399999999,null,null,274133.60399999999,2.1400000000000148]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["1.13.19","Окраска колонн",null,null,null,{"$f":"F676+F678+F680-F682","v":-2077998.3880597013},null,{"$f":"H676+H678+H680-H682","v":-1609479.7611940298},{"$f":"I676+I678+I680-I682","v":-3687478.1492537311},null,{"$f":"K676+K678+K680-K682","v":-2784517.8},null,{"$f":"M676+M678+M680-M682","v":-2156704},{"$f":"N676+N678+N680-N682","v":-4941221.8},null,null,null,null,null,null,{"$f":"U676+U678+U680-U682","v":-124678},null,{"$f":"W676+W678+W680-W682","v":-29516},{"$f":"X676+X678+X680-X682","v":-154194},null,{"$f":"Z676+Z678+Z680-Z682","v":-167068.5},null,{"$f":"AB676+AB678+AB680-AB682","v":-39552},{"$f":"AC676+AC678+AC680-AC682","v":-206620.5},0]
["1.13.19","Окраска колонн",null,null,null,{"$f":"F677+F679+F681+F682","v":1190675.5462686566},null,{"$f":"H677+H679+H681+H682","v":857146.92537313432},{"$f":"I677+I679+I681+I682","v":2047822.4716417908},null,{"$f":"K677+K679+K681+K682","v":1595505.192},null,{"$f":"M677+M679+M681+M682","v":1148578},{"$f":"N677+N679+N681+N682","v":2744083.1919999998},null,null,null,null,null,null,{"$f":"U677+U679+U681+U682","v":777191.43283582083},null,{"$f":"W677+W679+W681+W682","v":632874.2089552239},{"$f":"X677+X679+X681+X682","v":1410065.6417910447},null,{"$f":"Z677+Z679+Z681+Z682","v":1041436.5},null,{"$f":"AB677+AB679+AB681+AB682","v":848052},{"$f":"AC677+AC679+AC681+AC682","v":1889488.5},0]
["1.13.19.1","Обеспыливание поверхности","м2",-2120,71.641791044776113,{"$f":"E676*D676","v":-151880.59701492536},null,null,{"$f":"F676+H676","v":-151880.59701492536},96,{"$f":"D676*J676","v":-203520},null,null,{"$f":"J676*D676+D676*L676","v":-203520},null,null,null,null,0,71.641791044776113,{"$f":"T676*S676","v":0},null,null,{"$f":"U676+W676","v":0},96,{"$f":"S676*Y676","v":0},null,null,{"$f":"Y676*S676+S676*AA676","v":0},-2120]
["1.13.19.1","Обеспыливание поверхности","м2",1091.3,71.641791044776113,78182.686567164172,null,null,78182.686567164172,96,104764.79999999999,null,null,104764.79999999999,null,null,null,null,0,71.641791044776113,0,null,null,0,96,0,null,null,0,1091.3]
["1.13.19.2","Грунтовка  ","м2",-2120,97.432835820895519,-206557.61194029849,44.776119402985074,{"$f":"G678*D678","v":-94925.373134328358},-301482.98507462686,130.56,-276787.20000000001,60,{"$f":"D678*L678","v":-127200},-403987.20000000001,null,null,null,null,0,97.432835820895519,0,44.776119402985074,{"$f":"V678*S678","v":0},0,130.56,0,60,{"$f":"S678*AA678","v":0},0,-2120]
["1.13.19.2","Грунтовка  ","м2",1091.3,97.432835820895519,106328.45373134328,44.776119402985074,{"$f":"G679*D679","v":48864.179104477611},155192.6328358209,130.56,142480.128,60,{"$f":"D679*L679","v":65478},207958.128,null,null,null,null,825,97.432835820895519,80382.089552238802,44.776119402985074,{"$f":"V679*S679","v":36940.298507462685},117322.38805970148,130.56,107712,60,{"$f":"S679*AA679","v":49500},157212,266.29999999999995]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",-2120,693.49253731343276,-1470204.1791044774,686.56716417910445,{"$f":"G680*D680","v":-1455522.3880597015},-2925726.5671641789,929.28,-1970073.5999999999,920,{"$f":"D680*L680","v":-1950400},-3920473.5999999996,null,null,null,null,0,693.49253731343276,0,686.56716417910445,{"$f":"V680*S680","v":0},0,929.28,0,920,{"$f":"S680*AA680","v":0},0,-2120]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",1091.3,693.49253731343276,756808.40597014909,686.56716417910445,{"$f":"G681*D681","v":749250.74626865669},1506059.1522388058,929.28,1014123.264,920,{"$f":"D681*L681","v":1003996},2018119.264,null,null,null,null,825,693.49253731343276,572131.34328358201,686.56716417910445,{"$f":"V681*S681","v":566417.91044776118},1138549.2537313432,929.28,766656,920,{"$f":"S681*AA681","v":759000},1525656,266.29999999999995]
["1.13.19.4","Укрывные работы","комп",1,249356,249356,59032,{"$f":"G682*D682","v":59032},308388,334137,334137,79104,{"$f":"D682*L682","v":79104},413241,null,null,null,null,0.5,249356,124678,59032,{"$f":"V682*S682","v":29516},154194,334137,167068.5,79104,{"$f":"S682*AA682","v":39552},206620.5,0.5]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F684:F685)","v":294098.50746268651},null,{"$f":"SUM(H684:H685)","v":272313.43283582089},{"$f":"SUM(I684:I685)","v":566411.94029850746},null,{"$f":"SUM(K684:K685)","v":394092},null,{"$f":"SUM(M684:M685)","v":364900},{"$f":"SUM(N684:N685)","v":758992},null,null,null,null,null,null,{"$f":"SUM(U684:U685)","v":294098.50746268651},null,{"$f":"SUM(W684:W685)","v":272313.43283582089},{"$f":"SUM(X684:X685)","v":566411.94029850746},null,{"$f":"SUM(Z684:Z685)","v":394092},null,{"$f":"SUM(AB684:AB685)","v":364900},{"$f":"SUM(AC684:AC685)","v":758992},0]
["1.13.20.1","Обеспыливание поверхности","м2",410,67.164179104477611,{"$f":"E684*D684","v":27537.313432835821},null,null,{"$f":"F684+H684","v":27537.313432835821},90,{"$f":"D684*J684","v":36900},null,null,{"$f":"J684*D684+D684*L684","v":36900},null,null,null,null,410,67.164179104477611,{"$f":"T684*S684","v":27537.313432835821},null,null,{"$f":"U684+W684","v":27537.313432835821},90,{"$f":"S684*Y684","v":36900},null,null,{"$f":"Y684*S684+S684*AA684","v":36900},0]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,650.14925373134326,{"$f":"E685*D685","v":266561.19402985071},664.17910447761187,{"$f":"G685*D685","v":272313.43283582089},{"$f":"F685+H685","v":538874.6268656716},871.2,{"$f":"D685*J685","v":357192},890,{"$f":"D685*L685","v":364900},{"$f":"J685*D685+D685*L685","v":722092},null,null,null,null,410,650.14925373134326,{"$f":"T685*S685","v":266561.19402985071},664.17910447761187,{"$f":"V685*S685","v":272313.43283582089},{"$f":"U685+W685","v":538874.6268656716},871.2,{"$f":"S685*Y685","v":357192},890,{"$f":"S685*AA685","v":364900},{"$f":"Y685*S685+S685*AA685","v":722092},0]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F688+F690+F692","v":-679231.02},null,{"$f":"H688+H690+H692","v":-128240},{"$f":"I688+I690+I692","v":-807471.02},null,{"$f":"K688+K690+K692","v":-843314.54},null,{"$f":"M688+M690+M692","v":-209972},{"$f":"N688+N690+N692","v":-1053286.54},null,null,null,null,null,null,{"$f":"U688+U690+U692","v":0},null,{"$f":"W688+W690+W692","v":0},{"$f":"X688+X690+X692","v":0},null,null,null,null,null,0]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F689+F691+F693+F694+F695+F696","v":520793.73229999997},null,{"$f":"H689+H691+H693+H694+H695+H696","v":135934.39999999999},{"$f":"I689+I691+I693+I694+I695+I696","v":656728.13230000006},null,{"$f":"K689+K691+K693+K694+K695+K696","v":874103.95970000001},null,{"$f":"M689+M691+M693+M694+M695+M696","v":222570.32},{"$f":"N689+N691+N693+N694+N695+N696","v":1096674.2797000001},null,null,null,null,null,null,{"$f":"U689+U691+U693+U694+U695+U696","v":479110.15730000002},null,{"$f":"W689+W691+W693+W694+W695+W696","v":128240},{"$f":"X689+X691+X693+X694+X695+X696","v":607350.15730000008},null,{"$f":"Z689+Z691+Z693+Z694+Z695+Z696","v":577636.34210000001},null,{"$f":"AB689+AB691+AB693+AB694+AB695+AB696","v":209972},{"$f":"AC689+AC691+AC693+AC694+AC695+AC696","v":787608.34210000001},0]
["1.13.21.1","Резка алмазными дисками пола","м/п",-60,5000,{"$f":"E688*D688","v":-300000},0,{"$f":"G688*D688","v":0},{"$f":"F688+H688","v":-300000},6500,{"$f":"D688*J688","v":-390000},null,null,{"$f":"J688*D688+D688*L688","v":-390000},null,null,null,null,0,5000,{"$f":"T688*S688","v":0},0,{"$f":"V688*S688","v":0},{"$f":"U688+W688","v":0},6500,{"$f":"S688*Y688","v":0},null,null,{"$f":"Y688*S688+S688*AA688","v":0},-60]
["1.13.21.1","Резка алмазными дисками пола","м/п",42.06,5000,{"$f":"E689*D689","v":210300},0,{"$f":"G689*D689","v":0},{"$f":"F689+H689","v":210300},6500,273390,null,null,273390,null,null,null,null,42.06,5000,210300,0,0,210300,6500,273390,null,null,273390,0]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",-14,14941.93,-209187.02000000002,0,0,-209187.02000000002,20171.61,-282402.54000000004,null,null,-282402.54000000004,null,null,null,null,0,14941.93,0,0,0,0,20171.61,0,null,null,0,-14]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",6.61,14941.93,{"$f":"E691*D691","v":98766.157300000006},0,{"$f":"G691*D691","v":0},{"$f":"F691+H691","v":98766.157300000006},20171.61,133334.34210000001,null,null,133334.34210000001,null,null,null,null,6.61,14941.93,98766.157300000006,0,0,98766.157300000006,20171.61,133334.34210000001,null,null,133334.34210000001,0]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-14,12146,-170044,9160,-128240,-298284,12208,-170912,14998,{"$f":"D692*L692","v":-209972},-380884,null,null,null,null,0,12146,0,9160,0,0,12208,0,14998,{"$f":"S692*AA692","v":0},0,-14]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14.84,12146,{"$f":"E693*D693","v":180246.63999999998},9160,{"$f":"G693*D693","v":135934.39999999999},{"$f":"F693+H693","v":316181.03999999998},12208,181166.72,14998,{"$f":"D693*L693","v":222570.32},403737.04000000004,null,null,null,null,14,12146,170044,9160,128240,298284,12208,170912,14998,{"$f":"S693*AA693","v":209972},380884,0.83999999999999986]
["1.13.21.4","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",8.58,1850,{"$f":"E694*D694","v":15873},null,{"$f":"G694*D694","v":0},{"$f":"F694+H694","v":15873},12208,104744.64,null,{"$f":"D694*L694","v":0},104744.64,null,null,null,null,0,1850,{"$f":"T694*S694","v":0},null,0,0,12208,0,null,{"$f":"S694*AA694","v":0},0,8.58]
["1.13.21.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D694*1.6-D694","v":5.1480000000000015},1050,{"$f":"E695*D695","v":5405.4000000000015},null,{"$f":"G695*D695","v":0},{"$f":"F695+H695","v":5405.4000000000015},12208,62846.784000000021,null,{"$f":"D695*L695","v":0},62846.784000000021,null,null,null,null,0,1050,{"$f":"T695*S695","v":0},null,0,0,12208,0,null,{"$f":"S695*AA695","v":0},0,5.1480000000000015]
["1.13.21.6","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D691*1.47","v":9.7166999999999994},1050,{"$f":"E696*D696","v":10202.535},null,0,10202.535,12208,118621.4736,null,{"$f":"D696*L696","v":0},118621.4736,null,null,null,null,0,1050,{"$f":"T696*S696","v":0},null,0,0,12208,0,null,{"$f":"S696*AA696","v":0},0,9.7166999999999994]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F698+F699+F700+F701","v":362140},null,{"$f":"H698+H699+H700+H701","v":316125},{"$f":"I698+I699+I700+I701","v":678265},null,{"$f":"K698+K699+K700+K701","v":474403.4},null,{"$f":"M698+M699+M700+M701","v":410962.5},{"$f":"N698+N699+N700+N701","v":885365.9},null,null,null,null,null,null,{"$f":"U698+U699+U700+U701","v":0},null,{"$f":"W698+W699+W700+W701","v":0},{"$f":"X698+X699+X700+X701","v":0},null,{"$f":"Z698+Z699+Z700+Z701","v":0},null,{"$f":"AB698+AB699+AB700+AB701","v":0},{"$f":"AC698+AC699+AC700+AC701","v":0},0]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,589.5,{"$f":"D698*J698","v":82530},364,{"$f":"D698*L698","v":50960},{"$f":"J698*D698+L698*D698","v":133490},null,null,null,null,0,450,{"$f":"T698*S698","v":0},280,{"$f":"V698*S698","v":0},{"$f":"U698+W698","v":0},589.5,{"$f":"S698*Y698","v":0},364,{"$f":"S698*AA698","v":0},{"$f":"Y698*S698+AA698*S698","v":0},140]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,{"$f":"D699*J699","v":188312.5},1049.0999999999999,{"$f":"D699*L699","v":131137.5},{"$f":"J699*D699+L699*D699","v":319450},null,null,null,null,0,1150,0,807,0,0,1506.5,{"$f":"S699*Y699","v":0},1049.0999999999999,{"$f":"S699*AA699","v":0},{"$f":"Y699*S699+AA699*S699","v":0},125]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,{"$f":"D700*J700","v":155562.5},1281.8,{"$f":"D700*L700","v":160225},{"$f":"J700*D700+L700*D700","v":315787.5},null,null,null,null,0,950,0,986,0,0,1244.5,{"$f":"S700*Y700","v":0},1281.8,{"$f":"S700*AA700","v":0},{"$f":"Y700*S700+AA700*S700","v":0},125]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,{"$f":"D701*J701","v":47998.400000000001},858,{"$f":"D701*L701","v":68640},{"$f":"J701*D701+L701*D701","v":116638.39999999999},null,null,null,null,0,458,0,660,0,0,599.98,{"$f":"S701*Y701","v":0},858,{"$f":"S701*AA701","v":0},{"$f":"Y701*S701+AA701*S701","v":0},80]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F704","v":-1658083},null,{"$f":"H704","v":-1805781.9999999998},{"$f":"I704","v":-3463865},0,{"$f":"K704","v":-2238411.8319999999},0,{"$f":"M704","v":-2257227.372},{"$f":"N704","v":-4495639.2039999999},null,null,null,null,null,null,{"$f":"U704","v":0},null,{"$f":"W704","v":0},{"$f":"X704","v":0},0,{"$f":"Z704","v":0},0,{"$f":"AB704","v":0},{"$f":"AC704","v":0},0]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F705","v":1310792.0390660593},null,{"$f":"H705","v":1427554.9956719817},{"$f":"I705","v":2738347.034738041},0,{"$f":"K705","v":1769569.0803999999},0,{"$f":"M705","v":1784443.6433999999},{"$f":"N705","v":3554012.7237999998},null,null,null,null,null,null,{"$f":"U705","v":949148.6512528474},null,{"$f":"W705","v":1033697.0765375854},{"$f":"X705","v":1982845.7277904327},0,{"$f":"Z705","v":1281350.5543999998},0,{"$f":"AB705","v":1292121.2724000001},{"$f":"AC705","v":2573471.8267999999},0]
["1.13.23.1","Устройство смотровой канавы","м3",-87.8,18884.7722095672,{"$f":"D704*E704","v":-1658083},20566.993166287015,{"$f":"D704*G704","v":-1805781.9999999998},{"$f":"F704+H704","v":-3463865},25494.44,{"$f":"D704*J704","v":-2238411.8319999999},25708.74,{"$f":"D704*L704","v":-2257227.372},{"$f":"J704*D704+L704*D704","v":-4495639.2039999999},null,null,null,null,0,18884.7722095672,{"$f":"S704*T704","v":0},20566.993166287015,{"$f":"S704*V704","v":0},{"$f":"U704+W704","v":0},25494.44,{"$f":"S704*Y704","v":0},25708.74,{"$f":"S704*AA704","v":0},{"$f":"Y704*S704+AA704*S704","v":0},-87.8]
["1.13.23.1","Устройство смотровой канавы","м3",69.41,18884.7722095672,{"$f":"D705*E705","v":1310792.0390660593},20566.993166287015,{"$f":"D705*G705","v":1427554.9956719817},{"$f":"F705+H705","v":2738347.034738041},25494.44,{"$f":"D705*J705","v":1769569.0803999999},25708.74,{"$f":"D705*L705","v":1784443.6433999999},{"$f":"J705*D705+L705*D705","v":3554012.7237999998},null,null,null,null,50.26,18884.7722095672,{"$f":"S705*T705","v":949148.6512528474},20566.993166287015,{"$f":"S705*V705","v":1033697.0765375854},{"$f":"U705+W705","v":1982845.7277904327},25494.44,{"$f":"S705*Y705","v":1281350.5543999998},25708.74,{"$f":"S705*AA705","v":1292121.2724000001},{"$f":"Y705*S705+AA705*S705","v":2573471.8267999999},19.149999999999999]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"F708+F710+F712+F714+F716","v":-2611635.4},null,{"$f":"H708+H710+H712+H714+H716","v":-783224},{"$f":"I708+I710+I712+I714+I716","v":-3394859.4},null,{"$f":"K708+K710+K712+K714+K716","v":-3550081.4229999995},null,{"$f":"M708+M710+M712+M714+M716","v":-979030.16799999995},{"$f":"N708+N710+N712+N714+N716","v":-4529111.591},null,null,null,null,null,null,{"$f":"U708+U710+U712+U714+U716","v":0},null,{"$f":"W708+W710+W712+W714+W716","v":0},{"$f":"X708+X710+X712+X714+X716","v":0},null,null,null,null,null,0]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"F709+F711+F713+F715+F717","v":2105433.5242121699},null,{"$f":"H709+H711+H713+H715+H717","v":881902.46930693078},{"$f":"I709+I711+I713+I715+I717","v":2987335.9935191004},null,{"$f":"K709+K711+K713+K715+K717","v":2862852.2787000001},null,{"$f":"M709+M711+M713+M715+M717","v":1102378.2757999999},{"$f":"N709+N711+N713+N715+N717","v":3965230.5545000001},null,null,null,null,null,null,{"$f":"U709+U711+U713+U715+U717","v":2037045.8428291865},null,{"$f":"W709+W711+W713+W715+W717","v":783224},{"$f":"X709+X711+X713+X715+X717","v":2820269.8428291865},null,{"$f":"Z709+Z711+Z713+Z715+Z717","v":2770507.2483999995},null,{"$f":"AB709+AB711+AB713+AB715+AB717","v":979030.16799999995},{"$f":"AC709+AC711+AC713+AC715+AC717","v":3749537.4163999995},0]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",-52.8,14941.93181818182,{"$f":"D708*E708","v":-788934},null,null,{"$f":"F708+H708","v":-788934},20171.61,{"$f":"D708*J708","v":-1065061.0079999999},0,null,{"$f":"J708*D708+L708*D708","v":-1065061.0079999999},null,null,null,null,0,14941.93181818182,{"$f":"S708*T708","v":0},null,null,{"$f":"U708+W708","v":0},20171.61,{"$f":"S708*Y708","v":0},0,null,{"$f":"Y708*S708+AA708*S708","v":0},-52.8]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",26.4,14941.93181818182,394467,null,null,394467,20171.61,532530.50399999996,0,null,532530.50399999996,null,null,null,null,26.4,14941.93181818182,394467,null,null,394467,20171.61,532530.50399999996,0,null,532530.50399999996,0]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D708*1.47","v":-77.616},1150,-89258.4,null,null,-89258.4,1590,-123409.44,0,null,-123409.44,null,null,null,null,{"$f":"S708*1.47","v":0},1150,0,null,null,0,1590,0,0,null,0,-77.616]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",38.81,1150,44631.5,null,null,44631.5,1590,61707.9,0,null,61707.9,null,null,null,null,38.81,1150,44631.5,null,null,44631.5,1590,61707.9,0,null,61707.9,0]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",-357.7,1515.4570869443669,-542079,null,null,-542079,2045.87,-731807.69899999991,0,null,-731807.69899999991,null,null,null,null,0,1515.4570869443669,0,null,null,0,2045.87,0,0,null,0,-357.7]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",317.68,1515.4570869443669,481430.40738048649,null,null,481430.40738048649,2045.87,649931.98159999994,0,null,649931.98159999994,null,null,null,null,317.32,1515.4570869443669,480884.84282918647,null,null,480884.84282918647,2045.87,649195.4683999999,0,null,649195.4683999999,{"$f":"D713-S713","v":0.36000000000001364}]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D712*1.6","v":-572.32000000000005},1150,-658168,null,null,-658168,1590,-909988.8,0,null,-909988.8,null,null,null,null,{"$f":"S712*1.6","v":0},1150,0,null,null,0,1590,0,0,null,0,-572.32000000000005]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D713*1.6","v":508.28800000000001},1150,584531.20000000007,null,null,584531.20000000007,1590,808177.92,0,null,808177.92,null,null,null,null,507.71,1150,583866.5,null,null,583866.5,1590,807258.9,0,null,807258.9,0.57800000000003138]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",-40.4,13197.920792079209,-533196,19386.732673267328,{"$f":"D716*G716","v":-783224},-1316420,17817.189999999999,-719814.47599999991,24233.42,{"$f":"D716*L716","v":-979030.16799999995},-1698844.6439999999,null,null,null,null,0,13197.920792079209,0,19386.732673267328,{"$f":"S716*V716","v":0},0,17817.189999999999,0,24233.42,{"$f":"S716*AA716","v":0},0,-40.4]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",45.49,13197.920792079209,600373.41683168325,19386.732673267328,{"$f":"D717*G717","v":881902.46930693078},1482275.886138614,17817.189999999999,810503.97309999994,24233.42,{"$f":"D717*L717","v":1102378.2757999999},1912882.2489,null,null,null,null,40.4,13197.920792079209,533196,19386.732673267328,{"$f":"S717*V717","v":783224},1316420,17817.189999999999,719814.47599999991,24233.42,{"$f":"S717*AA717","v":979030.16799999995},1698844.6439999999,5.0900000000000034]
["1.13.25","Отделка продольных ферм в состав по типу стен:",null,null,null,{"$f":"F719+F720+F721+F722+F723","v":497726.69999999995},null,{"$f":"H719+H720+H721+H722+H723","v":227729.10000000003},{"$f":"I719+I720+I721+I722+I723","v":725455.8},null,{"$f":"K719+K720+K721+K722+K723","v":652021.97699999996},null,{"$f":"M719+M720+M721+M722+M723","v":296047.83},{"$f":"N719+N720+N721+N722+N723","v":948069.80700000003},null,null,null,null,null,null,{"$f":"U719+U720+U721+U722+U723","v":0},null,{"$f":"W719+W720+W721+W722+W723","v":0},{"$f":"X719+X720+X721+X722+X723","v":0},null,{"$f":"Z719+Z720+Z721+Z722+Z723","v":0},null,{"$f":"AB719+AB720+AB721+AB722+AB723","v":0},{"$f":"AC719+AC720+AC721+AC722+AC723","v":0},0]
["1.13.25.1","Зачистка поверхности","м2",310,365.28,{"$f":"D719*E719","v":113236.79999999999},30.06,{"$f":"D719*G719","v":9318.6},{"$f":"F719+H719","v":122555.4},{"$f":"E719*$O$2","v":478.51679999999999},{"$f":"D719*J719","v":148340.20799999998},{"$f":"G719*$P$2","v":39.078000000000003},{"$f":"D719*L719","v":12114.18},{"$f":"K719+M719","v":160454.38799999998},null,null,null,null,null,365.28,{"$f":"S719*T719","v":0},30.06,{"$f":"S719*V719","v":0},{"$f":"U719+W719","v":0},{"$f":"T719*$O$2","v":478.51679999999999},{"$f":"S719*Y719","v":0},{"$f":"V719*$P$2","v":39.078000000000003},{"$f":"S719*AA719","v":0},{"$f":"Z719+AB719","v":0},310]
["1.13.25.2","Грунтовка","м2",310,65.28,{"$f":"D720*E720","v":20236.8},35.729999999999997,{"$f":"D720*G720","v":11076.3},{"$f":"F720+H720","v":31313.1},{"$f":"E720*$O$2","v":85.516800000000003},{"$f":"D720*J720","v":26510.208000000002},{"$f":"G720*$P$2","v":46.448999999999998},{"$f":"D720*L720","v":14399.189999999999},{"$f":"K720+M720","v":40909.398000000001},null,null,null,null,null,65.28,{"$f":"S720*T720","v":0},35.729999999999997,{"$f":"S720*V720","v":0},{"$f":"U720+W720","v":0},{"$f":"T720*$O$2","v":85.516800000000003},{"$f":"S720*Y720","v":0},{"$f":"V720*$P$2","v":46.448999999999998},{"$f":"S720*AA720","v":0},{"$f":"Z720+AB720","v":0},310]
["1.13.25.3","Шпаклевка цементная","м2",310,812.5,{"$f":"D721*E721","v":251875},254.99,{"$f":"D721*G721","v":79046.900000000009},{"$f":"F721+H721","v":330921.90000000002},{"$f":"E721*$O$2","v":1064.375},{"$f":"D721*J721","v":329956.25},{"$f":"G721*$P$2","v":331.48700000000002},{"$f":"D721*L721","v":102760.97},{"$f":"K721+M721","v":432717.22},null,null,null,null,null,812.5,{"$f":"S721*T721","v":0},254.99,{"$f":"S721*V721","v":0},{"$f":"U721+W721","v":0},{"$f":"T721*$O$2","v":1064.375},{"$f":"S721*Y721","v":0},{"$f":"V721*$P$2","v":331.48700000000002},{"$f":"S721*AA721","v":0},{"$f":"Z721+AB721","v":0},310]
["1.13.25.4","Грунтовка","м2",310,65.28,{"$f":"D722*E722","v":20236.8},35.729999999999997,{"$f":"D722*G722","v":11076.3},{"$f":"F722+H722","v":31313.1},{"$f":"E722*$O$2","v":85.516800000000003},{"$f":"D722*J722","v":26510.208000000002},{"$f":"G722*$P$2","v":46.448999999999998},{"$f":"D722*L722","v":14399.189999999999},{"$f":"K722+M722","v":40909.398000000001},null,null,null,null,null,65.28,{"$f":"S722*T722","v":0},35.729999999999997,{"$f":"S722*V722","v":0},{"$f":"U722+W722","v":0},{"$f":"T722*$O$2","v":85.516800000000003},{"$f":"S722*Y722","v":0},{"$f":"V722*$P$2","v":46.448999999999998},{"$f":"S722*AA722","v":0},{"$f":"Z722+AB722","v":0},310]
["1.13.25.5","Акриловая краска в 2 слоя","м2",310,297.23,{"$f":"D723*E723","v":92141.3},378.1,{"$f":"D723*G723","v":117211},{"$f":"F723+H723","v":209352.3},{"$f":"E723*$O$2","v":389.37130000000002},{"$f":"D723*J723","v":120705.103},{"$f":"G723*$P$2","v":491.53000000000003},{"$f":"D723*L723","v":152374.30000000002},{"$f":"K723+M723","v":273079.40300000005},null,null,null,null,null,297.23,{"$f":"S723*T723","v":0},378.1,{"$f":"S723*V723","v":0},{"$f":"U723+W723","v":0},{"$f":"T723*$O$2","v":389.37130000000002},{"$f":"S723*Y723","v":0},{"$f":"V723*$P$2","v":491.53000000000003},{"$f":"S723*AA723","v":0},{"$f":"Z723+AB723","v":0},310]
["1.13.26","Отделка швов плит покрытия в состав по типу стен:",null,null,null,{"$f":"F725+F726+F727+F728+F729","v":481671},null,{"$f":"H725+H726+H727+H728+H729","v":220383},{"$f":"I725+I726+I727+I728+I729","v":702054},null,{"$f":"K725+K726+K727+K728+K729","v":630989.01},null,{"$f":"M725+M726+M727+M728+M729","v":286497.90000000002},{"$f":"N725+N726+N727+N728+N729","v":917486.91},null,null,null,null,null,null,{"$f":"U725+U726+U727+U728+U729","v":0},null,{"$f":"W725+W726+W727+W728+W729","v":0},{"$f":"X725+X726+X727+X728+X729","v":0},null,{"$f":"Z725+Z726+Z727+Z728+Z729","v":0},null,{"$f":"AB725+AB726+AB727+AB728+AB729","v":0},{"$f":"AC725+AC726+AC727+AC728+AC729","v":0},0]
["1.13.26.1","Зачистка поверхности","м2",300,365.28,{"$f":"D725*E725","v":109583.99999999999},30.06,{"$f":"D725*G725","v":9018},{"$f":"F725+H725","v":118601.99999999999},{"$f":"E725*$O$2","v":478.51679999999999},{"$f":"D725*J725","v":143555.04},{"$f":"G725*$P$2","v":39.078000000000003},{"$f":"D725*L725","v":11723.400000000001},{"$f":"K725+M725","v":155278.44},null,null,null,null,null,365.28,{"$f":"S725*T725","v":0},30.06,{"$f":"S725*V725","v":0},{"$f":"U725+W725","v":0},{"$f":"T725*$O$2","v":478.51679999999999},{"$f":"S725*Y725","v":0},{"$f":"V725*$P$2","v":39.078000000000003},{"$f":"S725*AA725","v":0},{"$f":"Z725+AB725","v":0},300]
["1.13.26.2","Грунтовка","м2",300,65.28,{"$f":"D726*E726","v":19584},35.729999999999997,{"$f":"D726*G726","v":10718.999999999998},{"$f":"F726+H726","v":30303},{"$f":"E726*$O$2","v":85.516800000000003},{"$f":"D726*J726","v":25655.040000000001},{"$f":"G726*$P$2","v":46.448999999999998},{"$f":"D726*L726","v":13934.699999999999},{"$f":"K726+M726","v":39589.74},null,null,null,null,null,65.28,{"$f":"S726*T726","v":0},35.729999999999997,{"$f":"S726*V726","v":0},{"$f":"U726+W726","v":0},{"$f":"T726*$O$2","v":85.516800000000003},{"$f":"S726*Y726","v":0},{"$f":"V726*$P$2","v":46.448999999999998},{"$f":"S726*AA726","v":0},{"$f":"Z726+AB726","v":0},300]
["1.13.26.3","Шпаклевка цементная","м2",300,812.5,{"$f":"D727*E727","v":243750},254.99,{"$f":"D727*G727","v":76497},{"$f":"F727+H727","v":320247},{"$f":"E727*$O$2","v":1064.375},{"$f":"D727*J727","v":319312.5},{"$f":"G727*$P$2","v":331.48700000000002},{"$f":"D727*L727","v":99446.1},{"$f":"K727+M727","v":418758.6},null,null,null,null,null,812.5,{"$f":"S727*T727","v":0},254.99,{"$f":"S727*V727","v":0},{"$f":"U727+W727","v":0},{"$f":"T727*$O$2","v":1064.375},{"$f":"S727*Y727","v":0},{"$f":"V727*$P$2","v":331.48700000000002},{"$f":"S727*AA727","v":0},{"$f":"Z727+AB727","v":0},300]
["1.13.26.4","Грунтовка","м2",300,65.28,{"$f":"D728*E728","v":19584},35.729999999999997,{"$f":"D728*G728","v":10718.999999999998},{"$f":"F728+H728","v":30303},{"$f":"E728*$O$2","v":85.516800000000003},{"$f":"D728*J728","v":25655.040000000001},{"$f":"G728*$P$2","v":46.448999999999998},{"$f":"D728*L728","v":13934.699999999999},{"$f":"K728+M728","v":39589.74},null,null,null,null,null,65.28,{"$f":"S728*T728","v":0},35.729999999999997,{"$f":"S728*V728","v":0},{"$f":"U728+W728","v":0},{"$f":"T728*$O$2","v":85.516800000000003},{"$f":"S728*Y728","v":0},{"$f":"V728*$P$2","v":46.448999999999998},{"$f":"S728*AA728","v":0},{"$f":"Z728+AB728","v":0},300]
["1.13.26.5","Акриловая краска в 2 слоя","м2",300,297.23,{"$f":"D729*E729","v":89169},378.1,{"$f":"D729*G729","v":113430},{"$f":"F729+H729","v":202599},{"$f":"E729*$O$2","v":389.37130000000002},{"$f":"D729*J729","v":116811.39},{"$f":"G729*$P$2","v":491.53000000000003},{"$f":"D729*L729","v":147459},{"$f":"K729+M729","v":264270.39},null,null,null,null,null,297.23,{"$f":"S729*T729","v":0},378.1,{"$f":"S729*V729","v":0},{"$f":"U729+W729","v":0},{"$f":"T729*$O$2","v":389.37130000000002},{"$f":"S729*Y729","v":0},{"$f":"V729*$P$2","v":491.53000000000003},{"$f":"S729*AA729","v":0},{"$f":"Z729+AB729","v":0},300]
["1.13.27","Демонтажные работы",null,null,null,{"$f":"SUM(F731:F744)","v":1390287.5},null,{"$f":"SUM(H731:H744)","v":0},{"$f":"SUM(I731:I744)","v":1390287.5},null,{"$f":"SUM(K731:K744)","v":1821276.625},null,{"$f":"SUM(M731:M744)","v":0},{"$f":"SUM(N731:N744)","v":1821276.625},null,null,null,null,null,null,{"$f":"SUM(U731:U744)","v":0},null,{"$f":"SUM(W731:W744)","v":0},{"$f":"SUM(X731:X744)","v":0},null,{"$f":"SUM(Z731:Z744)","v":0},null,{"$f":"SUM(AB731:AB744)","v":0},{"$f":"SUM(AC731:AC744)","v":0},0]
["1.13.27.1","Демонтаж кондиционеров в помещении АБК в осях 4-23/В","шт.",14,6214.91,{"$f":"D731*E731","v":87008.739999999991},0,{"$f":"D731*G731","v":0},{"$f":"F731+H731","v":87008.739999999991},{"$f":"E731*$O$2","v":8141.5321000000004},{"$f":"D731*J731","v":113981.44940000001},{"$f":"G731*$P$2","v":0},{"$f":"D731*L731","v":0},{"$f":"K731+M731","v":113981.44940000001},null,null,null,null,null,6214.91,{"$f":"S731*T731","v":0},0,{"$f":"S731*V731","v":0},{"$f":"U731+W731","v":0},{"$f":"T731*$O$2","v":8141.5321000000004},{"$f":"S731*Y731","v":0},{"$f":"V731*$P$2","v":0},{"$f":"S731*AA731","v":0},{"$f":"Z731+AB731","v":0},14]
["1.13.27.2","Демонтаж пожарного водопровода по оси Б","п.м.",192,386.45,74198.399999999994,0,0,74198.399999999994,506.24950000000001,97199.90400000001,0,0,97199.90400000001,null,null,null,null,null,386.45,0,0,0,0,506.24950000000001,0,0,0,0,192]
["1.13.27.3","Демонтаж пожарных опусков д.57 мм по колоннам по оси Б","п.м.",40.799999999999997,386.45,15767.159999999998,0,0,15767.159999999998,506.24950000000001,20654.979599999999,0,0,20654.979599999999,null,null,null,null,null,386.45,0,0,0,0,506.24950000000001,0,0,0,0,40.799999999999997]
["1.13.27.4","Демонтаж кранов пожарных Ду50","шт.",8,795.95,6367.6,0,0,6367.6,1042.6945000000001,8341.5560000000005,0,0,8341.5560000000005,null,null,null,null,null,795.95,0,0,0,0,1042.6945000000001,0,0,0,0,8]
["1.13.27.5","Демонтаж шкафов пожарных настенных","шт.",8,1089.47,8715.76,0,0,8715.76,1427.2057000000002,11417.645600000002,0,0,11417.645600000002,null,null,null,null,null,1089.47,0,0,0,0,1427.2057000000002,0,0,0,0,8]
["1.13.27.6","Демонтаж кранов шаровых Ду50","шт.",14,795.95,11143.300000000001,0,0,11143.300000000001,1042.6945000000001,14597.723000000002,0,0,14597.723000000002,null,null,null,null,null,795.95,0,0,0,0,1042.6945000000001,0,0,0,0,14]
["1.13.27.7","Демонтаж подкрановых площадок","шт.",3,143599.44,430798.32,0,0,430798.32,188115.26640000002,564345.79920000001,0,0,564345.79920000001,null,null,null,null,null,143599.44,0,0,0,0,188115.26640000002,0,0,0,0,3]
["1.13.27.8","Ремонт пола после демонтажа электрических шкафов","шт.",16,9840.26,157444.16,0,0,157444.16,12890.740600000001,206251.84960000002,0,0,206251.84960000002,null,null,null,null,null,9840.26,0,0,0,0,12890.740600000001,0,0,0,0,16]
["1.13.27.9","Демонтаж воздуховодов существующей вентиляции","п.м.",150,2672.84,400926,0,0,400926,3501.4204000000004,525213.06000000006,0,0,525213.06000000006,null,null,null,null,null,2672.84,0,0,0,0,3501.4204000000004,0,0,0,0,150]
["1.13.27.10","Демонтаж отводов вентиляторов радиальных 90 град 800х800 в помещениях  техэтажа","шт.",2,15637.19,31274.38,0,0,31274.38,20484.7189,40969.4378,0,0,40969.4378,null,null,null,null,null,15637.19,0,0,0,0,20484.7189,0,0,0,0,2]
["1.13.27.11","Демонтаж жалюзийных решеток (клапанов)","шт.",6,6443.06,38658.36,0,0,38658.36,8440.4086000000007,50642.4516,0,0,50642.4516,null,null,null,null,null,6443.06,0,0,0,0,8440.4086000000007,0,0,0,0,6]
["1.13.27.12","Демонтаж вентиляторов радиальных напольных № 2,5 на высоте 4м","шт.",4,17952,71808,0,0,71808,23517.120000000003,94068.48000000001,0,0,94068.48000000001,null,null,null,null,null,17952,0,0,0,0,23517.120000000003,0,0,0,0,4]
["1.13.27.13","Демонтаж тепловых завес водяных 45кВт по оси 33 в осях А3-Б","шт.",2,19031,38062,0,0,38062,24930.61,49861.22,0,0,49861.22,null,null,null,null,null,19031,0,0,0,0,24930.61,0,0,0,0,2]
["1.13.27.14","Перенос задвижек тепловых завес по оси 33 в осях А3-Б","шт.",4,4528.83,18115.32,0,0,18115.32,5932.7673000000004,23731.069200000002,0,0,23731.069200000002,null,null,null,null,null,4528.83,0,0,0,0,5932.7673000000004,0,0,0,0,4]
["1.13.28","Работы в венткамере",null,null,null,{"$f":"SUM(F746:F748)","v":123395.23999999999},null,{"$f":"SUM(H746:H748)","v":109200},{"$f":"SUM(I746:I748)","v":232595.24},null,{"$f":"SUM(K746:K748)","v":161647.76440000001},null,{"$f":"SUM(M746:M748)","v":141960},{"$f":"SUM(N746:N748)","v":303607.76439999999},null,null,null,null,null,null,{"$f":"SUM(U746:U748)","v":0},null,{"$f":"SUM(W746:W748)","v":0},{"$f":"SUM(X746:X748)","v":0},null,{"$f":"SUM(Z746:Z748)","v":0},null,{"$f":"SUM(AB746:AB748)","v":0},{"$f":"SUM(AC746:AC748)","v":0},0]
["1.13.28.1","Демонтаж отводов вентиляторов радиальных","шт.",2,14215.63,{"$f":"D746*E746","v":28431.26},0,{"$f":"D746*G746","v":0},{"$f":"F746+H746","v":28431.26},{"$f":"E746*$O$2","v":18622.475299999998},{"$f":"D746*J746","v":37244.950599999996},{"$f":"G746*$P$2","v":0},{"$f":"D746*L746","v":0},{"$f":"K746+M746","v":37244.950599999996},null,null,null,null,null,14215.63,{"$f":"S746*T746","v":0},0,{"$f":"S746*V746","v":0},{"$f":"U746+W746","v":0},{"$f":"T746*$O$2","v":18622.475299999998},{"$f":"S746*Y746","v":0},{"$f":"V746*$P$2","v":0},{"$f":"S746*AA746","v":0},{"$f":"Z746+AB746","v":0},2]
["1.13.28.2","Демонтаж жалюзийных решеток (клапанов)","шт.",6,5857.33,{"$f":"D747*E747","v":35143.979999999996},0,{"$f":"D747*G747","v":0},{"$f":"F747+H747","v":35143.979999999996},{"$f":"E747*$O$2","v":7673.1023000000005},{"$f":"D747*J747","v":46038.613800000006},{"$f":"G747*$P$2","v":0},{"$f":"D747*L747","v":0},{"$f":"K747+M747","v":46038.613800000006},null,null,null,null,null,5857.33,{"$f":"S747*T747","v":0},0,{"$f":"S747*V747","v":0},{"$f":"U747+W747","v":0},{"$f":"T747*$O$2","v":7673.1023000000005},{"$f":"S747*Y747","v":0},{"$f":"V747*$P$2","v":0},{"$f":"S747*AA747","v":0},{"$f":"Z747+AB747","v":0},6]
["1.13.28.3","Монтаж перегородок из ЦСП 4000 * 1500 по изготовленной подсистеме из стальной полосы в местах демонтированных решёток","шт.",6,9970,{"$f":"D748*E748","v":59820},18200,{"$f":"D748*G748","v":109200},{"$f":"F748+H748","v":169020},{"$f":"E748*$O$2","v":13060.7},{"$f":"D748*J748","v":78364.200000000012},{"$f":"G748*$P$2","v":23660},{"$f":"D748*L748","v":141960},{"$f":"K748+M748","v":220324.2},null,null,null,null,null,9970,{"$f":"S748*T748","v":0},18200,{"$f":"S748*V748","v":0},{"$f":"U748+W748","v":0},{"$f":"T748*$O$2","v":13060.7},{"$f":"S748*Y748","v":0},{"$f":"V748*$P$2","v":23660},{"$f":"S748*AA748","v":0},{"$f":"Z748+AB748","v":0},6]
["1.13.29","Прочие работы",null,null,null,{"$f":"SUM(F750:F766)","v":1475799.6199999999},null,{"$f":"SUM(H750:H766)","v":1922147.808},{"$f":"SUM(I750:I766)","v":3397947.4279999998},null,{"$f":"SUM(K750:K766)","v":3876817.5022},null,{"$f":"SUM(M750:M766)","v":2498792.1503999997},{"$f":"SUM(N750:N766)","v":6375609.6525999997},null,null,null,null,null,null,{"$f":"SUM(U750:U766)","v":0},null,{"$f":"SUM(W750:W766)","v":0},{"$f":"SUM(X750:X766)","v":0},null,{"$f":"SUM(Z750:Z766)","v":0},null,{"$f":"SUM(AB750:AB766)","v":0},{"$f":"SUM(AC750:AC766)","v":0},0]
["1.13.29.1","Изготовление стоек под ЯВЗЩ","шт.",65,2550,{"$f":"D750*E750","v":165750},5950,{"$f":"D750*G750","v":386750},{"$f":"F750+H750","v":552500},{"$f":"E750*$O$2","v":3340.5},{"$f":"D750*J750","v":217132.5},{"$f":"G750*$P$2","v":7735},{"$f":"D750*L750","v":502775},{"$f":"K750+M750","v":719907.5},null,null,null,null,null,2550,{"$f":"S750*T750","v":0},5950,{"$f":"S750*V750","v":0},{"$f":"U750+W750","v":0},{"$f":"T750*$O$2","v":3340.5},{"$f":"S750*Y750","v":0},{"$f":"V750*$P$2","v":7735},{"$f":"S750*AA750","v":0},{"$f":"Z750+AB750","v":0},65]
["1.13.29.2","Подрезка тупиковых упоров пути 1,2,3,4","шт.",4,2300,9200,0,0,9200,3013,12052,0,0,12052,null,null,null,null,null,2300,0,0,0,0,3013,0,0,0,0,4]
["1.13.29.3","Устройство страховочных троссовых линий по оси Б","п.м.",375,200,75000,220,82500,157500,262,98250,286,107250,205500,null,null,null,null,null,200,0,220,0,0,262,0,286,0,0,375]
["1.13.29.4","Устройство отверстий в кровле цеха с обрамлением кирпичной кладкой под монтаж канальных вентиляторов с последующей заделкой для систем П 1,2,3,3.1,4,4.1","шт.",6,20400,122400,47600,285600,408000,26724,160344,61880,371280,531624,null,null,null,null,null,20400,0,47600,0,0,26724,0,61880,0,0,6]
["1.13.29.5","Устройство отверстий в кровле цеха под монтаж воздуховодов для систем ОВ1, ОВ3 с последующей заделкой","шт.",11,4800,52800,11200,123200,176000,6288,69168,14560,160160,229328,null,null,null,null,null,4800,0,11200,0,0,6288,0,14560,0,0,11]
["1.13.29.6","Заделка мест прохода воздуховодов системы ОВ1 в помещение венткамеры кирпичной кладки с штукатуркой и покраской","шт.",8,10200,81600,23800,190400,272000,13362,106896,30940,247520,354416,null,null,null,null,null,10200,0,23800,0,0,13362,0,30940,0,0,8]
["1.13.29.7","Монтаж металлического плинтуса в оси А","п.м.",201.45,280,56406,520,104754,161160,366.8,73891.86,676,136180.19999999998,210072.06,null,null,null,null,null,280,0,520,0,0,366.8,0,676,0,0,201.45]
["1.13.29.8","Замена стеклопакетов существующего остекления по оси А","шт.",10,1950,19500,10600,106000,125500,2554.5,25545,13780,137800,163345,null,null,null,null,null,1950,0,10600,0,0,2554.5,0,13780,0,0,10]
["1.13.29.9","Заделка проема ворот в осях А/3-Б - 1 с последующей штукатуркой и покраской","м2",15.91,2900,46139,7100,112961,159100,3799,60442.090000000004,9230,146849.29999999999,207291.38999999998,null,null,null,null,null,2900,0,7100,0,0,3799,0,9230,0,0,15.91]
["1.13.29.10","Резка алмазными дисками существующего пола (h)0,4м","п.м",5.35,5302,28365.699999999997,50,267.5,28633.199999999997,6945.62,37159.066999999995,65,347.75,37506.816999999995,null,null,null,null,null,5302,0,50,0,0,6945.62,0,65,0,0,5.35]
["1.13.29.11","Заделка проема венткамеры в/о 32-33, отм. +7.600","шт",1,64500,64500,65140,65140,129640,84495,84495,84682,84682,169177,null,null,null,null,null,64500,0,65140,0,0,84495,0,84682,0,0,1]
["1.13.29.12","Кирпичная кладка из полнотелого керамического кирпича толшиной 250мм армированная сеткой 50х50х3 Вр-1 через 3 ряда кладки","м3",3.6,8400,30240,24633.33,88679.988000000012,118919.98800000001,11004,39614.400000000001,32023.329000000005,115283.98440000002,154898.38440000001,null,null,null,null,null,8400,0,24633.33,0,0,11004,0,32023.329000000005,0,0,3.6]
["1.13.29.13","Штукатурка стен ц/п раствором толщиной 20мм по сетке тканой с ячекой 20х20мм","м2",28.8,7568,217958.39999999999,135,3888,221846.39999999999,9914.08,285525.50400000002,175.5,5054.4000000000005,290579.90400000004,null,null,null,null,null,7568,0,135,0,0,9914.08,0,175.5,0,0,28.8]
["1.13.29.14","Монтаж металлических крышек лотка в осях 21-22","шт.",6,8000,48000,18500,111000,159000,10480,62880,24050,144300,207180,null,null,null,null,null,8000,0,18500,0,0,10480,0,24050,0,0,6]
["1.13.29.15","Замена потолочных плит армстронг в помещениях старого АБК","шт.",100,300,30000,0,0,30000,393,39300,0,0,39300,null,null,null,null,null,300,0,0,0,0,393,0,0,0,0,100]
["1.13.29.16","Локальный ремонт потолка сборочного цеха","м2",588,727.79,427940.51999999996,443.89,261007.31999999998,688947.84,953.4049,560602.08120000002,577.05700000000002,339309.516,899911.59719999996,null,null,null,null,null,727.79,0,443.89,0,0,953.4049,0,577.05700000000002,0,0,588]
["1.13.29.17","Финальный клининг","м2",8098,0,0,0,0,0,240,1943520,0,0,1943520,null,null,null,null,null,0,0,0,0,0,240,0,0,0,0,8098]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F769+F771+F773+F775+F777+F779+F781+F783+F785+F787+F789+F791+F794+F795+F796+F799++F801+F803+F807+F808+F809+F810+F811+F812+F813+F814+F817+F818+F819+F820+F821+F822+F823+F824+F825+F826+F815+F816","v":242199},null,{"$f":"H769+H771+H773+H775+H777+H779+H781+H783+H785+H787+H789+H791+H794+H795+H796+H799++H801+H803+H807+H808+H809+H810+H811+H812+H813+H814+H817+H818+H819+H820+H821+H822+H823+H824+H825+H826+H815+H816","v":938836.21000000008},{"$f":"I769+I771+I773+I775+I777+I779+I781+I783+I785+I787+I789+I791+I794+I795+I796+I799++I801+I803+I807+I808+I809+I810+I811+I812+I813+I814+I817+I818+I819+I820+I821+I822+I823+I824+I825+I826+I815+I816","v":1181035.21},null,{"$f":"K769+K771+K773+K775+K777+K779+K781+K783+K785+K787+K789+K791+K794+K795+K796+K799++K801+K803+K807+K808+K809+K810+K811+K812+K813+K814+K817+K818+K819+K820+K821+K822+K823+K824+K825+K826+K815+K816","v":329700.80000000005},null,{"$f":"M769+M771+M773+M775+M777+M779+M781+M783+M785+M787+M789+M791+M794+M795+M796+M799++M801+M803+M807+M808+M809+M810+M811+M812+M813+M814+M817+M818+M819+M820+M821+M822+M823+M824+M825+M826+M815+M816","v":1210967.2109999999},{"$f":"N769+N771+N773+N775+N777+N779+N781+N783+N785+N787+N789+N791+N794+N795+N796+N799++N801+N803+N807+N808+N809+N810+N811+N812+N813+N814+N817+N818+N819+N820+N821+N822+N823+N824+N825+N826+N815+N816","v":1540668.0109999995},null,null,null,null,null,null,{"$f":"U769+U771+U773+U775+U777+U779+U781+U783+U785+U787+U789+U791+U794+U795+U796+U799++U801+U803+U807+U808+U809+U810+U811+U812+U813+U814+U817+U818+U819+U820+U821+U822+U823+U824+U825+U826+U815+U816","v":12000},null,{"$f":"W769+W771+W773+W775+W777+W779+W781+W783+W785+W787+W789+W791+W794+W795+W796+W799++W801+W803+W807+W808+W809+W810+W811+W812+W813+W814+W817+W818+W819+W820+W821+W822+W823+W824+W825+W826+W815+W816","v":77342},{"$f":"X769+X771+X773+X775+X777+X779+X781+X783+X785+X787+X789+X791+X794+X795+X796+X799++X801+X803+X807+X808+X809+X810+X811+X812+X813+X814+X817+X818+X819+X820+X821+X822+X823+X824+X825+X826+X815+X816","v":89342},null,{"$f":"Z769+Z771+Z773+Z775+Z777+Z779+Z781+Z783+Z785+Z787+Z789+Z791+Z794+Z795+Z796+Z799++Z801+Z803+Z807+Z808+Z809+Z810+Z811+Z812+Z813+Z814+Z817+Z818+Z819+Z820+Z821+Z822+Z823+Z824+Z825+Z826+Z815+Z816","v":18995},null,{"$f":"AB769+AB771+AB773+AB775+AB777+AB779+AB781+AB783+AB785+AB787+AB789+AB791+AB794+AB795+AB796+AB799++AB801+AB803+AB807+AB808+AB809+AB810+AB811+AB812+AB813+AB814+AB817+AB818+AB819+AB820+AB821+AB822+AB823+AB824+AB825+AB826+AB815+AB816","v":100986.61},{"$f":"AC769+AC771+AC773+AC775+AC777+AC779+AC781+AC783+AC785+AC787+AC789+AC791+AC794+AC795+AC796+AC799++AC801+AC803+AC807+AC808+AC809+AC810+AC811+AC812+AC813+AC814+AC817+AC818+AC819+AC820+AC821+AC822+AC823+AC824+AC825+AC826+AC815+AC816","v":119981.61},0]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"-F769+F770+F772+F774+F776+F778+F780+F782+F784+F786+F788+F790++F792+F793+F797+F798+F800+F802+F804+F805+F806-F810-F826","v":-250004},null,{"$f":"-H769+H770+H772+H774+H776+H778+H780+H782+H784+H786+H788+H790++H792+H793+H797+H798+H800+H802+H804+H805+H806-H810-H826","v":-358024.42},{"$f":"-I769+I770+I772+I774+I776+I778+I780+I782+I784+I786+I788+I790++I792+I793+I797+I798+I800+I802+I804+I805+I806-I810-I826","v":-608028.42000000004},null,{"$f":"-K769+K770+K772+K774+K776+K778+K780+K782+K784+K786+K788+K790++K792+K793+K797+K798+K800+K802+K804+K805+K806-K810-K826","v":-327505.40000000002},null,{"$f":"-M769+M770+M772+M774+M776+M778+M780+M782+M784+M786+M788+M790++M792+M793+M797+M798+M800+M802+M804+M805+M806-M810-M826","v":-463326.41},{"$f":"-N769+N770+N772+N774+N776+N778+N780+N782+N784+N786+N788+N790++N792+N793+N797+N798+N800+N802+N804+N805+N806-N810-N826","v":-790831.80999999994},null,null,null,null,null,null,{"$f":"-U769+U770+U772+U774+U776+U778+U780+U782+U784+U786+U788+U790++U792+U793+U797+U798+U800+U802+U804+U805+U806-U810-U826","v":-5000},null,{"$f":"-W769+W770+W772+W774+W776+W778+W780+W782+W784+W786+W788+W790++W792+W793+W797+W798+W800+W802+W804+W805+W806-W810-W826","v":-47029.7},{"$f":"-X769+X770+X772+X774+X776+X778+X780+X782+X784+X786+X788+X790++X792+X793+X797+X798+X800+X802+X804+X805+X806-X810-X826","v":-52029.7},null,null,null,null,null,0]
["1.14.1","Щит распределительный","шт.",1,5000,{"$f":"D769*E769","v":5000},37189.699999999997,{"$f":"G769*D769","v":37189.699999999997},{"$f":"F769+H769","v":42189.7},6550,{"$f":"D769*J769","v":6550},48346.61,{"$f":"D769*L769","v":48346.61},{"$f":"J769*D769+L769*D769","v":54896.61},null,null,null,null,1,5000,{"$f":"S769*T769","v":5000},37189.699999999997,{"$f":"V769*S769","v":37189.699999999997},{"$f":"U769+W769","v":42189.7},6550,{"$f":"S769*Y769","v":6550},48346.61,{"$f":"S769*AA769","v":48346.61},{"$f":"Y769*S769+AA769*S769","v":54896.61},0]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",-30,142,-4260,1392,-41760,{"$f":"F770+H770","v":-46020},186.02,-5580.6,1809.6,-54288,-59868.6,null,null,null,null,0,142,0,1392,0,{"$f":"U770+W770","v":0},186.02,0,1809.6,0,0,-30]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",10,142,{"$f":"D771*E771","v":1420},1392,{"$f":"G771*D771","v":13920},{"$f":"F771+H771","v":15340},186.02,1860.2,1809.6,18096,19956.2,null,null,null,null,10,142,1420,1392,13920,15340,186.02,1860.2,1809.6,18096,19956.2,0]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",-30,124,-3720,248,-7440,-11160,162.44,-4873.2,322.39999999999998,-9672,-14545.2,null,null,null,null,0,124,0,248,0,0,162.44,0,322.39999999999998,0,0,-30]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",79,124,{"$f":"D773*E773","v":9796},248,{"$f":"G773*D773","v":19592},{"$f":"F773+H773","v":29388},162.44,12832.76,322.39999999999998,25469.599999999999,38302.36,null,null,null,null,15,124,1860,248,3720,5580,162.44,2436.6,322.39999999999998,4836,7272.6,64]
["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,null,null,null,null,0,124,0,334,0,0,162.44,0,434.2,0,0,-60]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",41,124,{"$f":"D775*E775","v":5084},328.01,{"$f":"G775*D775","v":13448.41},{"$f":"F775+H775","v":18532.41},162.44,6660.04,434.2,17802.2,24462.240000000002,null,null,null,null,30,124,3720,328.01,9840.2999999999993,13560.3,162.44,4873.2,434.2,13026,17899.2,11]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",-70,124,-8680,142,-9940,-18620,162.44,-11370.8,184.6,-12922,-24292.799999999999,null,null,null,null,0,124,0,142,0,0,162.44,0,184.6,0,0,-70]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",50,124,{"$f":"D777*E777","v":6200},142,{"$f":"G777*D777","v":7100},{"$f":"F777+H777","v":13300},162.44,8122,184.6,9230,17352,null,null,null,null,0,124,0,142,0,0,162.44,0,184.6,0,0,{"$f":"D777-S777","v":50}]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",-100,124,-12400,82.94,-8294,{"$f":"F778+H778","v":-20694},162.44,-16244,107.82,-10782,-27026,null,null,null,null,0,124,0,82.94,0,{"$f":"U778+W778","v":0},162.44,0,107.82,0,0,-100]
["1.14.6","Профиль 21x41x1,5 L=3000 C-образный","шт.",3,300,{"$f":"D779*E779","v":900},1673.52,{"$f":"D779*G779","v":5020.5599999999995},{"$f":"F779+H779","v":5920.5599999999995},{"$f":"E779*$O$2","v":393},1179,{"$f":"G779*$P$2","v":2175.576},6526.7280000000001,{"$f":"K779+M779","v":7705.7280000000001},null,null,null,null,0,300,{"$f":"S779*T779","v":0},1673.52,{"$f":"S779*V779","v":0},{"$f":"U779+W779","v":0},{"$f":"T779*$O$2","v":393},0,{"$f":"V779*$P$2","v":2175.576},0,{"$f":"Z779+AB779","v":0},3]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",-120,640,-76800,538,-64560,-141360,838.4,-100608,699.4,-83928,{"$f":"J780*D780+L780*D780","v":-184536},null,null,null,null,0,640,{"$f":"S780*T780","v":0},538,{"$f":"V780*S780","v":0},{"$f":"U780+W780","v":0},838.4,0,699.4,0,{"$f":"Y780*S780+AA780*S780","v":0},-120]
["1.14.7","Лоток 50х300 L=3000 перфорированный","м.",21,640,{"$f":"D781*E781","v":13440},834.2,{"$f":"G781*D781","v":17518.2},{"$f":"F781+H781","v":30958.2},838.4,17606.399999999998,699.4,14687.4,{"$f":"J781*D781+L781*D781","v":32293.799999999996},null,null,null,null,0,640,0,834.2,0,0,838.4,0,699.4,0,{"$f":"Y781*S781+AA781*S781","v":0},21]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",-120,120,-14400,209.22,-25106.400000000001,-39506.400000000001,157.19999999999999,-18864,271.99,-32638.800000000003,{"$f":"J782*D782+L782*D782","v":-51502.8},null,null,null,null,0,120,0,209.22,0,0,157.19999999999999,0,271.99,0,{"$f":"Y782*S782+AA782*S782","v":0},-120]
["1.14.8","Крышка L=3000 для лотков шириной 300мм","м.",17.3,150,{"$f":"D783*E783","v":2595},567,{"$f":"G783*D783","v":9809.1},{"$f":"F783+H783","v":12404.1},157.19999999999999,2719.56,271.99,4705.4270000000006,{"$f":"J783*D783+L783*D783","v":7424.987000000001},null,null,null,null,0,150,0,567,0,0,157.19999999999999,0,271.99,0,{"$f":"Y783*S783+AA783*S783","v":0},17.3]
["1.14.9","Анкер М8 латунный разрезной","шт.",-400,0,0,56.92,-22768,-22768,0,0,74,-29600,{"$f":"J784*D784+L784*D784","v":-29600},null,null,null,null,0,0,0,56.92,0,0,0,0,74,0,{"$f":"Y784*S784+AA784*S784","v":0},-400]
["1.14.9","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D785*E785","v":5400},97756.36,{"$f":"D785*G785","v":97756.36},{"$f":"F785+H785","v":103156.36},{"$f":"E785*$O$2","v":7074},7074,{"$f":"G785*$P$2","v":127083.26800000001},127083.26800000001,{"$f":"K785+M785","v":134157.26800000001},null,null,null,null,0,5400,{"$f":"S785*T785","v":0},97756.36,{"$f":"S785*V785","v":0},{"$f":"U785+W785","v":0},{"$f":"T785*$O$2","v":7074},0,{"$f":"V785*$P$2","v":127083.26800000001},0,{"$f":"Z785+AB785","v":0},1]
["1.14.10","Шпилька М8х2000","шт.",-94,300,-28200,170.52,-16028.880000000001,-44228.880000000005,393,-36942,221.68,-20837.920000000002,{"$f":"J786*D786+L786*D786","v":-57779.92},null,null,null,null,0,300,{"$f":"S786*T786","v":0},170.52,{"$f":"V786*S786","v":0},{"$f":"U786+W786","v":0},393,0,221.68,0,{"$f":"Y786*S786+AA786*S786","v":0},-94]
["1.14.10","Шпилька М8х2000","шт.",4,300,{"$f":"D787*E787","v":1200},170.52,{"$f":"G787*D787","v":682.08},{"$f":"F787+H787","v":1882.08},393,1572,221.68,886.72,2458.7200000000003,null,null,null,null,0,300,0,170.52,0,0,393,0,221.68,0,0,4]
["1.14.11","Шайба М8","шт.",-200,0,0,6.77,-1354,-1354,0,0,8.8000000000000007,-1760.0000000000002,-1760.0000000000002,null,null,null,null,0,0,0,6.77,0,0,0,0,8.8000000000000007,0,0,-200]
["1.14.11","Шайба М8","шт.",54,0,{"$f":"D789*E789","v":0},6.77,{"$f":"G789*D789","v":365.58},{"$f":"F789+H789","v":365.58},0,0,8.8000000000000007,475.20000000000005,475.20000000000005,null,null,null,null,0,0,0,6.77,0,0,0,0,8.8000000000000007,0,0,54]
["1.14.12","Гайка М8","шт.",-400,0,0,3.07,-1228,-1228,0,0,3.99,-1596,-1596,null,null,null,null,0,0,0,3.07,0,0,0,0,3.99,0,0,-400]
["1.14.12","Гайка М8","шт.",28,0,{"$f":"D791*E791","v":0},3.07,{"$f":"G791*D791","v":85.96},{"$f":"F791+H791","v":85.96},0,0,3.99,111.72,111.72,null,null,null,null,0,0,0,3.07,0,0,0,0,3.99,0,0,28]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-32,300,-9600,1577.76,-50488.32,-60088.32,393,-12576,2051.09,-65634.880000000005,-78210.880000000005,null,null,null,null,0,300,0,1577.76,0,0,393,0,2051.09,0,0,-32]
["1.14.14","Провод силовой желто-зеленый","м",-10,124,-1240,204,-2040,-3280,162.44,-1624.4,265.2,-2652,-4276.3999999999996,null,null,null,null,0,124,0,204,0,0,162.44,0,265.2,0,0,-10]
["1.14.13","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х25","м.",8,240,{"$f":"D794*E794","v":1920},310.08,{"$f":"D794*G794","v":2480.64},{"$f":"F794+H794","v":4400.6399999999994},{"$f":"E794*$O$2","v":314.40000000000003},2515.2000000000003,{"$f":"G794*$P$2","v":403.10399999999998},3224.8319999999999,{"$f":"K794+M794","v":5740.0320000000002},null,null,null,null,0,240,{"$f":"S794*T794","v":0},310.08,{"$f":"S794*V794","v":0},{"$f":"U794+W794","v":0},{"$f":"T794*$O$2","v":314.40000000000003},0,{"$f":"V794*$P$2","v":403.10399999999998},0,{"$f":"Z794+AB794","v":0},8]
["1.14.14","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",41,124,{"$f":"D795*E795","v":5084},86.52,{"$f":"D795*G795","v":3547.3199999999997},{"$f":"F795+H795","v":8631.32},{"$f":"E795*$O$2","v":162.44},6660.04,{"$f":"G795*$P$2","v":112.476},4611.5159999999996,{"$f":"K795+M795","v":11271.556},null,null,null,null,0,124,{"$f":"S795*T795","v":0},86.52,{"$f":"S795*V795","v":0},{"$f":"U795+W795","v":0},{"$f":"T795*$O$2","v":162.44},0,{"$f":"V795*$P$2","v":112.476},0,{"$f":"Z795+AB795","v":0},41]
["1.14.15","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70 мм2","м.",9,240,{"$f":"D796*E796","v":2160},1032.4000000000001,{"$f":"D796*G796","v":9291.6},{"$f":"F796+H796","v":11451.6},{"$f":"E796*$O$2","v":314.40000000000003},{"$f":"D796*J796","v":2829.6000000000004},{"$f":"G796*$P$2","v":1342.1200000000001},{"$f":"D796*L796","v":12079.080000000002},{"$f":"K796+M796","v":14908.680000000002},null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,9]
["1.14.15","Наконечник медный 16 мм2 ","шт.",-80,100.8,-8064,47.64,-3811.2,-11875.2,132.05000000000001,{"$f":"D797*J797","v":-10564},61.93,{"$f":"D797*L797","v":-4954.3999999999996},{"$f":"J797*D797+L797*D797","v":-15518.4},null,null,null,null,0,100.8,{"$f":"S797*T797","v":0},47.64,{"$f":"V797*S797","v":0},{"$f":"U797+W797","v":0},132.05000000000001,{"$f":"S797*Y797","v":0},61.93,{"$f":"S797*AA797","v":0},{"$f":"Y797*S797+AA797*S797","v":0},-80]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",-130,35,-4550,47.52,-6177.6,-10727.6,45.85,-5960.5,58.5,-7605,{"$f":"J798*D798+L798*D798","v":-13565.5},null,null,null,null,0,35,0,47.52,0,0,45.85,0,58.5,0,{"$f":"Y798*S798+AA798*S798","v":0},-130]
["1.14.16","Труба D=20 гибкая гофрированная не распространяющая горение","м.",200,35,{"$f":"D799*E799","v":7000},21.6,{"$f":"G799*D799","v":4320},{"$f":"F799+H799","v":11320},45.85,9170,58.5,11700,{"$f":"J799*D799+L799*D799","v":20870},null,null,null,null,0,35,0,21.6,0,0,45.85,0,58.5,0,{"$f":"Y799*S799+AA799*S799","v":0},200]
["1.14.17","Металлорукав в ПВХ-изоляции","м",-20,50,-1000,128.24,-2564.8000000000002,-3564.8,65.5,-1310,166.71,-3334.2000000000003,{"$f":"J800*D800+L800*D800","v":-4644.2000000000007},null,null,null,null,0,50,0,128.24,0,0,65.5,0,166.71,0,{"$f":"Y800*S800+AA800*S800","v":0},-20]
["1.14.17","Кабель силовой ППГнг(A)-HF 1х50","м.",115,240,{"$f":"D801*E801","v":27600},820.8,{"$f":"D801*G801","v":94392},{"$f":"F801+H801","v":121992},{"$f":"E801*$O$2","v":314.40000000000003},36156.000000000007,{"$f":"G801*$P$2","v":1067.04},122709.59999999999,{"$f":"K801+M801","v":158865.60000000001},null,null,null,null,0,240,{"$f":"S801*T801","v":0},820.8,{"$f":"S801*V801","v":0},{"$f":"U801+W801","v":0},{"$f":"T801*$O$2","v":314.40000000000003},0,{"$f":"V801*$P$2","v":1067.04},0,{"$f":"Z801+AB801","v":0},115]
["1.14.18","Скоба металлическая","шт.",-150,25,-3750,28.32,-4248,-7998,32.75,-4912.5,36.82,-5523,{"$f":"J802*D802+L802*D802","v":-10435.5},null,null,null,null,0,25,{"$f":"S802*T802","v":0},28.32,{"$f":"V802*S802","v":0},{"$f":"U802+W802","v":0},32.75,0,36.82,0,{"$f":"Y802*S802+AA802*S802","v":0},-150]
["1.14.18","Скоба металлическая ","шт.",400,0,{"$f":"D803*E803","v":0},28.32,{"$f":"G803*D803","v":11328},{"$f":"F803+H803","v":11328},32.75,13100,36.82,14728,{"$f":"J803*D803+L803*D803","v":27828},null,null,null,null,100,0,0,28.32,2832,2832,32.75,3275,36.82,3682,{"$f":"Y803*S803+AA803*S803","v":6957},300]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",-1,2000,-2000,8693.52,-8693.52,-10693.52,2620,-2620,9412,-9412,{"$f":"J804*D804+L804*D804","v":-12032},null,null,null,null,0,2000,0,8693.52,0,0,2620,0,9412,0,{"$f":"Y804*S804+AA804*S804","v":0},-1]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",-3,200,-600,84,-252,-852,262,-786,109.2,-327.60000000000002,{"$f":"J805*D805+L805*D805","v":-1113.5999999999999},null,null,null,null,0,200,0,84,0,0,262,0,109.2,0,{"$f":"Y805*S805+AA805*S805","v":0},-3]
["1.14.21","Полоса стальная 40х5","м",-50,350,-17500,284,-14200,-31700,458.5,-22925,369.2,-18460,{"$f":"J806*D806+L806*D806","v":-41385},null,null,null,null,0,350,0,284,0,0,458.5,0,369.2,0,{"$f":"Y806*S806+AA806*S806","v":0},-50]
["1.14.19","Кабель силовой ППГнг(А)-HF 5х25","м.",80,240,{"$f":"D807*E807","v":19200},2198,{"$f":"D807*G807","v":175840},{"$f":"F807+H807","v":195040},{"$f":"E807*$O$2","v":314.40000000000003},25152.000000000004,{"$f":"G807*$P$2","v":2857.4},228592,{"$f":"K807+M807","v":253744},null,null,null,null,0,240,{"$f":"S807*T807","v":0},2198,{"$f":"S807*V807","v":0},{"$f":"U807+W807","v":0},{"$f":"T807*$O$2","v":314.40000000000003},0,{"$f":"V807*$P$2","v":2857.4},0,{"$f":"Z807+AB807","v":0},80]
["1.14.20","Кабель силовой ППГнг(А)-HF 5х6","м.",10,124,{"$f":"D808*E808","v":1240},470,{"$f":"D808*G808","v":4700},{"$f":"F808+H808","v":5940},{"$f":"E808*$O$2","v":162.44},1624.4,{"$f":"G808*$P$2","v":611},6110,{"$f":"K808+M808","v":7734.4},null,null,null,null,0,124,{"$f":"S808*T808","v":0},470,{"$f":"S808*V808","v":0},{"$f":"U808+W808","v":0},{"$f":"T808*$O$2","v":162.44},0,{"$f":"V808*$P$2","v":611},0,0,10]
["1.14.21","Кабель силовой ППГнг(А)-HF 3х1.5","м.",196,124,{"$f":"D809*E809","v":24304},92.52,{"$f":"D809*G809","v":18133.919999999998},{"$f":"F809+H809","v":42437.919999999998},{"$f":"E809*$O$2","v":162.44},31838.239999999998,{"$f":"G809*$P$2","v":120.276},23574.095999999998,55412.335999999996,null,null,null,null,0,124,{"$f":"S809*T809","v":0},92.52,{"$f":"S809*V809","v":0},{"$f":"U809+W809","v":0},{"$f":"T809*$O$2","v":162.44},0,{"$f":"V809*$P$2","v":120.276},0,0,196]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,null,13000,{"$f":"L810*D810","v":13000},{"$f":"J810*D810+L810*D810","v":13000},null,null,null,null,1,0,{"$f":"S810*T810","v":0},9840,{"$f":"V810*S810","v":9840},{"$f":"U810+W810","v":9840},0,null,13000,{"$f":"AA810*S810","v":13000},{"$f":"Y810*S810+AA810*S810","v":13000},0]
["1.14.23","Кабель силовой ППГнг(А)-FRHF 5х10","м.",195,124,{"$f":"D811*E811","v":24180},1054,{"$f":"D811*G811","v":205530},{"$f":"F811+H811","v":229710},{"$f":"E811*$O$2","v":162.44},{"$f":"D811*J811","v":31675.8},{"$f":"G811*$P$2","v":1370.2},{"$f":"D811*L811","v":267189},{"$f":"K811+M811","v":298864.8},null,null,null,null,0,124,{"$f":"S811*T811","v":0},1054,{"$f":"S811*V811","v":0},{"$f":"U811+W811","v":0},{"$f":"T811*$O$2","v":162.44},{"$f":"S811*Y811","v":0},{"$f":"V811*$P$2","v":1370.2},{"$f":"S811*AA811","v":0},{"$f":"Z811+AB811","v":0},195]
["1.14.24","Кабель силовой ППГнг(А)-FRHF 5х6","м.",30,124,{"$f":"D812*E812","v":3720},628,{"$f":"D812*G812","v":18840},{"$f":"F812+H812","v":22560},162.44,4873.2,816.4,24492,{"$f":"K812+M812","v":29365.200000000001},null,null,null,null,0,124,{"$f":"S812*T812","v":0},628,{"$f":"S812*V812","v":0},{"$f":"U812+W812","v":0},162.44,0,816.4,0,0,30]
["1.14.25","Щит силовой ЩР-АБК.2(в)","шт.",1,5000,{"$f":"D813*E813","v":5000},47351.3,{"$f":"D813*G813","v":47351.3},{"$f":"F813+H813","v":52351.3},6550,6550,61556.69,61556.69,68106.69,null,null,null,null,0,5000,{"$f":"S813*T813","v":0},47351.3,{"$f":"S813*V813","v":0},{"$f":"U813+W813","v":0},6550,0,61556.69,0,0,1]
["1.14.26","Щит силовой ЩР-АБК.2(р)","шт.",1,5000,5000,74892.3,74892.3,79892.3,6550,6550,97359.99,97359.99,103909.99,null,null,null,null,0,5000,0,74892.3,0,0,6550,0,97359.99,0,0,1]
["1.14.27","Кабель силовой ППГнг(А)-FRHF 5х4","м.",11,124,{"$f":"D815*E815","v":1364},436,{"$f":"D815*G815","v":4796},{"$f":"F815+H815","v":6160},162.44,1786.84,566.80000000000007,6234.8000000000011,8021.6400000000012,null,null,null,null,0,124,{"$f":"S815*T815","v":0},436,{"$f":"S815*V815","v":0},{"$f":"U815+W815","v":0},162.44,0,566.80000000000007,0,0,11]
["1.14.28","Лоток 50х200 L=3000 перфорированный","м.",17.3,640,11072,718.4,12428.32,23500.32,838.40000000000009,14504.320000000002,933.92,16156.816000000001,{"$f":"K816+M816","v":30661.136000000002},null,null,null,null,0,640,{"$f":"S816*T816","v":0},718.4,{"$f":"S816*V816","v":0},{"$f":"U816+W816","v":0},838.40000000000009,0,933.92,0,{"$f":"Z816+AB816","v":0},17.3]
["1.14.29","Угол плоский","шт.",5,1200,6000,2244.2800000000002,11221.400000000001,17221.400000000001,1572,{"$f":"D817*J817","v":7860},2917.5640000000003,{"$f":"D817*L817","v":14587.820000000002},{"$f":"K817+M817","v":22447.82},null,null,null,null,0,1200,{"$f":"S817*T817","v":0},2244.2800000000002,{"$f":"S817*V817","v":0},{"$f":"U817+W817","v":0},1572,0,2917.5640000000003,0,{"$f":"Z817+AB817","v":0},5]
["1.14.30","Угол внешний","шт.",1,1200,1200,1921.16,1921.16,3121.16,1572,1572,2497.5080000000003,2497.5080000000003,4069.5080000000003,null,null,null,null,0,null,null,null,null,null,0,0,0,0,0,1]
["1.14.31","Угол внутренний","шт.",1,1200,1200,1892,1892,3092,1572,1572,2459.6,2459.6,4031.6,null,null,null,null,0,null,null,null,null,null,0,0,0,0,0,1]
["1.14.32","Траверса 30х17мм","м",9.6,200,1920,127.1,1220.1599999999999,3140.16,{"$f":"E820*$O$2","v":262},2515.1999999999998,{"$f":"G820*$P$2","v":165.23},1586.2079999999999,4101.4079999999994,null,null,null,null,0,200,{"$f":"S820*T820","v":0},127.1,{"$f":"S820*V820","v":0},{"$f":"U820+W820","v":0},262,{"$f":"S820*Y820","v":0},165.23,{"$f":"S820*AA820","v":0},0,9.6]
["1.14.33","Шпилька М8х2000","шт.",4,300,1200,170.52,682.08,1882.08,393,{"$f":"D821*J821","v":1572},221.67600000000002,{"$f":"D821*L821","v":886.70400000000006},{"$f":"K821+M821","v":2458.7040000000002},null,null,null,null,0,300,{"$f":"S821*T821","v":0},170.52,{"$f":"S821*V821","v":0},{"$f":"U821+W821","v":0},393,{"$f":"S821*Y821","v":0},221.67600000000002,{"$f":"S821*AA821","v":0},0,4]
["1.14.34","Гайка М6","шт.",720,null,{"$f":"D822*E822","v":0},1.54,{"$f":"D822*G822","v":1108.8},{"$f":"F822+H822","v":1108.8},0,0,2.0020000000000002,1441.44,1441.44,null,null,null,null,0,null,{"$f":"S822*T822","v":0},1.54,{"$f":"S822*V822","v":0},{"$f":"U822+W822","v":0},0,0,2.0020000000000002,0,0,720]
["1.14.35","Болт М6","шт.",28,0,0,4.99,{"$f":"G823*D823","v":139.72},139.72,0,0,6.4870000000000001,181.636,181.636,null,null,null,null,0,0,0,4.99,{"$f":"V823*S823","v":0},0,0,0,6.4870000000000001,0,0,28]
["1.14.36","Гайка М8","шт.",28,null,{"$f":"D824*E824","v":0},3.07,{"$f":"D824*G824","v":85.96},{"$f":"F824+H824","v":85.96},0,0,3.9910000000000001,111.748,111.748,null,null,null,null,0,null,0,3.07,{"$f":"S824*V824","v":0},0,0,0,3.9910000000000001,0,0,28]
["1.14.37","Шайба М8","шт.",54,null,0,6.77,365.58,365.58,0,0,8.8010000000000002,475.25400000000002,475.25400000000002,null,null,null,null,0,null,0,6.77,0,0,0,0,8.8010000000000002,0,0,54]
["1.14.38","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D826*G826,2)","v":0},40800,53448,{"$f":"D826*J826","v":53448},0,null,{"$f":"J826*D826+L826*D826","v":53448},null,null,null,null,0,40800,0,0,{"$f":"ROUND(S826*V826,2)","v":0},0,53448,{"$f":"S826*Y826","v":0},0,null,{"$f":"Y826*S826+AA826*S826","v":0},1]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F830+F832+F833+F835+F837+F839+F841+F843+F845+F849+F852+F854+F856+F858+F860+F865+F867+F869+F871+F873+F875+F876+F881+F882+F883+F884+F885+F886+F887+F888+F889+F890+F892+F893+F847+F891","v":3340078.1576},null,{"$f":"H830+H832+H833+H835+H837+H839+H841+H843+H845+H849+H852+H854+H856+H858+H860+H865+H867+H869+H871+H873+H875+H876+H881+H882+H883+H884+H885+H886+H887+H888+H889+H890+H892+H893+H847+H891","v":2008303.8397000001},{"$f":"I830+I832+I833+I835+I837+I839+I841+I843+I845+I849+I852+I854+I856+I858+I860+I865+I867+I869+I871+I873+I875+I876+I881+I882+I883+I884+I885+I886+I887+I888+I889+I890+I892+I893+I847+I891","v":5348381.9972999999},null,{"$f":"K830+K832+K833+K835+K837+K839+K841+K843+K845+K849+K852+K854+K856+K858+K860+K865+K867+K869+K871+K873+K875+K876+K881+K882+K883+K884+K885+K886+K887+K888+K889+K890+K892+K893+K847+K891","v":4524706.12},null,{"$f":"M830+M832+M833+M835+M837+M839+M841+M843+M845+M849+M852+M854+M856+M858+M860+M865+M867+M869+M871+M873+M875+M876+M881+M882+M883+M884+M885+M886+M887+M888+M889+M890+M892+M893+M847+M891","v":18076414.48},{"$f":"N830+N832+N833+N835+N837+N839+N841+N843+N845+N849+N852+N854+N856+N858+N860+N865+N867+N869+N871+N873+N875+N876+N881+N882+N883+N884+N885+N886+N887+N888+N889+N890+N892+N893+N847+N891","v":22601120.600000001},null,null,null,null,null,null,{"$f":"U830+U832+U833+U835+U837+U839+U841+U843+U845+U849+U852+U854+U856+U858+U860+U865+U867+U869+U871+U873+U875+U876+U881+U882+U883+U884+U885+U886+U887+U888+U889+U890+U892+U893+U847+U891","v":1874857.2},null,{"$f":"W830+W832+W833+W835+W837+W839+W841+W843+W845+W849+W852+W854+W856+W858+W860+W865+W867+W869+W871+W873+W875+W876+W881+W882+W883+W884+W885+W886+W887+W888+W889+W890+W892+W893+W847+W891","v":1482323.7999999998},{"$f":"X830+X832+X833+X835+X837+X839+X841+X843+X845+X849+X852+X854+X856+X858+X860+X865+X867+X869+X871+X873+X875+X876+X881+X882+X883+X884+X885+X886+X887+X888+X889+X890+X892+X893+X847+X891","v":3357181},null,{"$f":"Z830+Z832+Z833+Z835+Z837+Z839+Z841+Z843+Z845+Z849+Z852+Z854+Z856+Z858+Z860+Z865+Z867+Z869+Z871+Z873+Z875+Z876+Z881+Z882+Z883+Z884+Z885+Z886+Z887+Z888+Z889+Z890+Z892+Z893+Z847+Z891","v":2554623.9299999997},null,{"$f":"AB830+AB832+AB833+AB835+AB837+AB839+AB841+AB843+AB845+AB849+AB852+AB854+AB856+AB858+AB860+AB865+AB867+AB869+AB871+AB873+AB875+AB876+AB881+AB882+AB883+AB884+AB885+AB886+AB887+AB888+AB889+AB890+AB892+AB893+AB847+AB891","v":17454058.32},{"$f":"AC830+AC832+AC833+AC835+AC837+AC839+AC841+AC843+AC845+AC849+AC852+AC854+AC856+AC858+AC860+AC865+AC867+AC869+AC871+AC873+AC875+AC876+AC881+AC882+AC883+AC884+AC885+AC886+AC887+AC888+AC889+AC890+AC892+AC893+AC847+AC891","v":20008682.250000004},0]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"+F829+F831-F833+F834+F836+F838+F840+F842+F844+F846+F848+F850+F851+F853+F855+F857+F859+F861+F862+F863+F864+F866+F868+F870+F872+F874+F877-F876+F878+F879+F880-F881","v":-3601991.63},null,{"$f":"+H829+H831-H833+H834+H836+H838+H840+H842+H844+H846+H848+H850+H851+H853+H855+H857+H859+H861+H862+H863+H864+H866+H868+H870+H872+H874+H877-H876+H878+H879+H880-H881","v":-9335771.5099999979},{"$f":"+I829+I831-I833+I834+I836+I838+I840+I842+I844+I846+I848+I850+I851+I853+I855+I857+I859+I861+I862+I863+I864+I866+I868+I870+I872+I874+I877-I876+I878+I879+I880-I881","v":-12937763.140000001},null,{"$f":"+K829+K831-K833+K834+K836+K838+K840+K842+K844+K846+K848+K850+K851+K853+K855+K857+K859+K861+K862+K863+K864+K866+K868+K870+K872+K874+K877-K876+K878+K879+K880-K881","v":-4205277.7699999996},null,{"$f":"+M829+M831-M833+M834+M836+M838+M840+M842+M844+M846+M848+M850+M851+M853+M855+M857+M859+M861+M862+M863+M864+M866+M868+M870+M872+M874+M877-M876+M878+M879+M880-M881","v":-18278328.930000003},{"$f":"+N829+N831-N833+N834+N836+N838+N840+N842+N844+N846+N848+N850+N851+N853+N855+N857+N859+N861+N862+N863+N864+N866+N868+N870+N872+N874+N877-N876+N878+N879+N880-N881","v":-22483606.700000003},null,null,null,null,null,null,{"$f":"+U829+U831-U833+U834+U836+U838+U840+U842+U844+U846+U848+U850+U851+U853+U855+U857+U859+U861+U862+U863+U864+U866+U868+U870+U872+U874+U877-U876+U878+U879+U880-U881","v":-277800},null,{"$f":"+W829+W831-W833+W834+W836+W838+W840+W842+W844+W846+W848+W850+W851+W853+W855+W857+W859+W861+W862+W863+W864+W866+W868+W870+W872+W874+W877-W876+W878+W879+W880-W881","v":0},{"$f":"+X829+X831-X833+X834+X836+X838+X840+X842+X844+X846+X848+X850+X851+X853+X855+X857+X859+X861+X862+X863+X864+X866+X868+X870+X872+X874+X877-X876+X878+X879+X880-X881","v":-277800},null,0,null,0,0,0]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",-2,180000,{"$f":"E829*D829","v":-360000},2541400,{"$f":"G829*D829","v":-5082800},{"$f":"F829+H829","v":-5442800},332000,{"$f":"D829*J829","v":-664000},5812000,{"$f":"D829*L829","v":-11624000},{"$f":"J829*D829+L829*D829","v":-12288000},null,null,null,null,0,180000,{"$f":"T829*S829","v":0},2541400,{"$f":"V829*S829","v":0},{"$f":"U829+W829","v":0},332000,{"$f":"S829*Y829","v":0},5812000,{"$f":"S829*AA829","v":0},{"$f":"Y829*S829+AA829*S829","v":0},-2]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E830*D830","v":360000},0,{"$f":"G830*D830","v":0},{"$f":"F830+H830","v":360000},332000,{"$f":"D830*J830","v":664000},5812000,{"$f":"D830*L830","v":11624000},12288000,null,null,null,null,2,180000,{"$f":"T830*S830","v":360000},0,{"$f":"V830*S830","v":0},{"$f":"U830+W830","v":360000},332000,{"$f":"S830*Y830","v":664000},5812000,{"$f":"S830*AA830","v":11624000},12288000,0]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",-2,0,0,56700,{"$f":"G831*D831","v":-113400},{"$f":"F831+H831","v":-113400},0,null,73710,{"$f":"D831*L831","v":-147420},-147420,null,null,null,null,0,0,0,56700,{"$f":"V831*S831","v":0},{"$f":"U831+W831","v":0},0,null,73710,{"$f":"S831*AA831","v":0},0,-2]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,6000,12000,0,0,{"$f":"F832+H832","v":12000},0,null,73710,{"$f":"D832*L832","v":147420},147420,null,null,null,null,2,6000,12000,0,0,{"$f":"U832+W832","v":12000},0,null,73710,{"$f":"S832*AA832","v":147420},147420,0]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,35400,70800,0,0,{"$f":"F833+H833","v":70800},46374,{"$f":"D833*J833","v":92748},0,null,92748,null,null,null,null,2,35400,70800,0,0,{"$f":"U833+W833","v":70800},46374,{"$f":"S833*Y833","v":92748},0,null,92748,0]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-3,43200,-129600,0,0,-129600,56592,-169776,0,null,-169776,null,null,null,null,0,43200,0,0,0,0,56592,0,0,null,0,-3]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,17280,51840,25920,77760,{"$f":"F835+H835","v":129600},56592,169776,0,null,169776,null,null,null,null,3,17280,51840,25920,77760,129600,56592,169776,0,null,169776,0]
["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,-186122.31,-226900.74,2373,-99452.43,4672,{"$f":"D836*L836","v":-195803.51999999999},-295255.94999999995,null,null,null,null,0,973,0,4441,0,0,2373,0,4672,{"$f":"S836*AA836","v":0},0,-41.91]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",52,2520,131040,3780,196560,{"$f":"F837+H837","v":327600},2373,123396,4672,242944,366340,null,null,null,null,41.91,2520,105613.2,3780,158419.79999999999,264033,2373,99452.43,4672,195803.51999999999,295255.94999999995,10.090000000000003]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",-2,80400,-160800,940065,-1880130,{"$f":"F838+H838","v":-2040930},60324,-120648,1490068,-2980136,-3100784,null,null,null,null,0,80400,0,940065,0,{"$f":"U838+W838","v":0},60324,0,1490068,0,0,-2]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",2,74400,148800,0,0,{"$f":"F839+H839","v":148800},60324,120648,1490068,2980136,3100784,null,null,null,null,2,74400,148800,0,0,{"$f":"U839+W839","v":148800},60324,120648,1490068,2980136,3100784,0]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-140.19999999999999,1092,-153098.4,3840,-538368,-691466.4,1771,-248294.19999999998,4632,-649406.39999999991,-897700.59999999986,null,null,null,null,0,1092,0,3840,0,{"$f":"U840+W840","v":0},1771,0,4632,0,0,-140.19999999999999]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,2280,319656,3420,479483.99999999994,{"$f":"F841+H841","v":799140},1771,248294.19999999998,4632,649406.39999999991,897700.59999999986,null,null,null,null,140.19999999999999,2280,319656,3420,479483.99999999994,799140,1771,248294.19999999998,4632,649406.39999999991,897700.59999999986,{"$f":"D841-S841","v":0}]
["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,null,null,null,null,0,4500,0,1192.5,0,0,5895,0,1550.25,0,0,-141]
["1.15.8","Монтаж крана шарового латунного наруж. резьба DN 20 VALTEC BASE","шт.",107,1200,128400,1108.8,118641.59999999999,{"$f":"H843+F843","v":247041.59999999998},{"$f":"E843*$O$2","v":1572},168204,{"$f":"G843*$P$2","v":1441.44},154234.08000000002,{"$f":"K843+M843","v":322438.08},null,null,null,null,0,1200,0,1108.8,0,{"$f":"W843+U843","v":0},{"$f":"T843*$O$2","v":1572},0,{"$f":"V843*$P$2","v":1441.44},0,{"$f":"Z843+AB843","v":0},107]
["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,-489457.5,9790,-137060,35760,-500640,{"$f":"J844*D844+L844*D844","v":-637700},null,null,null,null,0,9000,0,25961.25,0,{"$f":"U844+W844","v":0},9790,0,35760,0,{"$f":"Y844*S844+AA844*S844","v":0},-14]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",10,3600,36000,5400,54000,{"$f":"F845+H845","v":90000},9790,97900,35760,357600,{"$f":"J845*D845+L845*D845","v":455500},null,null,null,null,10,3600,36000,5400,54000,90000,9790,97900,35760,357600,{"$f":"Y845*S845+AA845*S845","v":455500},0]
["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,{"$f":"J846*D846+L846*D846","v":-410526.2},null,null,null,null,0,3180,0,155,0,0,4165.8,0,201.5,0,{"$f":"Y846*S846+AA846*S846","v":0},-94]
["1.15.10","Монтаж крана шарового латунного наруж. резьба DN 25 VALTEC BASE","шт.",30,1200,{"$f":"E847*D847","v":36000},1238.4000000000001,{"$f":"G847*D847","v":37152},{"$f":"F847+H847","v":73152},{"$f":"E847*$O$2","v":1572},47160,{"$f":"G847*$P$2","v":1609.92},48297.600000000006,{"$f":"K847+M847","v":95457.600000000006},null,null,null,null,0,1200,0,1238.4000000000001,0,{"$f":"U847+W847","v":0},{"$f":"T847*$O$2","v":1572},0,{"$f":"V847*$P$2","v":1609.92},0,{"$f":"Z847+AB847","v":0},30]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",-47,18600,-874200,11288,-530536,-1404736,9866,-463702,28674,-1347678,{"$f":"J848*D848+L848*D848","v":-1811380},null,null,null,null,0,18600,0,11288,0,{"$f":"U848+W848","v":0},9866,0,28674,0,{"$f":"Y848*S848+AA848*S848","v":0},-47]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",45,9573.6,430812,11160,502200,{"$f":"F849+H849","v":933012},9866,443970,28674,1290330,{"$f":"J849*D849+L849*D849","v":1734300},null,null,null,null,45,9573.6,430812,11160,502200,933012,9866,443970,28674,1290330,{"$f":"Y849*S849+AA849*S849","v":1734300},0]
["1.15.12","9.8 атм, 1/2M",null,null,null,0,null,0,null,0,0,0,null,null,null,null,null,null,null,null,0,null,0,null,0,0,0,null,null,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",-94,300,-28200,300,-28200,-56400,393,-36942,390,{"$f":"D851*L851","v":-36660},{"$f":"J851*D851+L851*D851","v":-73602},null,null,null,null,0,300,0,300,0,{"$f":"U851+W851","v":0},393,0,390,{"$f":"S851*AA851","v":0},{"$f":"Y851*S851+AA851*S851","v":0},-94]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",10,264,2640,396,3960,{"$f":"F852+H852","v":6600},393,3930,390,3900,7830,null,null,null,null,0,264,0,396,0,0,393,0,390,0,0,10]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",-40,360,-14400,450,-18000,-32400,471.6,-18864,585,-23400,-42264,null,null,null,null,0,360,0,450,0,0,471.6,0,585,0,0,-40]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",28,360,10080,540,15120,{"$f":"F854+H854","v":25200},471.6,13204.800000000001,585,16380,29584.800000000003,null,null,null,null,28,360,10080,540,15120,25200,471.6,13204.800000000001,585,16380,29584.800000000003,0]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",-94,348,-32712,360,-33840,-66552,455.88,-42852.72,468,-43992,-86844.72,null,null,null,null,0,348,0,360,0,0,455.88,0,468,0,0,-94]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",5,312,1560,468,2340,{"$f":"F856+H856","v":3900},455.88,2279.4,468,2340,4619.3999999999996,null,null,null,null,0,312,0,468,0,0,455.88,0,468,0,0,5]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",-7,462,-3234,465.59999999999997,-3259.2,-6493.2,605.22,-4236.54,605.28,-4236.96,-8473.5,null,null,null,null,0,462,0,465.59999999999997,0,0,605.22,0,605.28,0,0,-7]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",5,408,2040,612,3060,{"$f":"F858+H858","v":5100},605.22,3026.1000000000004,605.28,3026.3999999999996,6052.5,null,null,null,null,5,408,2040,612,3060,5100,605.22,3026.1000000000004,605.28,3026.3999999999996,6052.5,0]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",-32,444,-14208,1380,-44160,-58368,581.64,-18612.48,1794,-57408,-76020.479999999996,null,null,null,null,0,444,0,1380,0,0,581.64,0,1794,0,0,-32]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",30,840,25200,1260,37800,{"$f":"F860+H860","v":63000},581.64,17449.2,1794,53820,71269.2,null,null,null,null,26,840,21840,1260,32760,54600,581.64,15122.64,1794,46644,61766.64,4]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",-188,453.59999999999997,-85276.799999999988,972,-182736,-268012.79999999999,594.22,-111713.36,1263.5999999999999,-237556.8,-349270.16,null,null,null,null,0,453.59999999999997,0,972,0,0,594.22,0,1263.5999999999999,0,0,-188]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",-4,672,-2688,1440,-5760,-8448,880.32,-3521.28,1872,-7488,-11009.28,null,null,null,null,0,672,0,1440,0,0,880.32,0,1872,0,0,-4]
["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,null,null,null,null,0,2400,0,16025,0,0,3144,0,20832.5,0,0,-2]
["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,null,-101676.96,null,null,null,null,0,235200,0,0,0,0,308112,0,0,null,0,-0.33]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,93224.72,30764.157600000002,139837.09,46146.239699999998,{"$f":"F865+H865","v":76910.397299999997},308112,{"$f":"D865*J865","v":101676.96},0,null,101676.96,null,null,null,null,0,93224.72,0,139837.09,0,0,308112,0,0,null,0,0.33]
["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,null,-4716,null,null,null,null,0,6000,0,0,0,0,7860,0,0,null,0,-0.6]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,2400,1440,3600,2160,{"$f":"F867+H867","v":3600},7860,4716,0,null,4716,null,null,null,null,0.6,2400,1440,3600,2160,3600,7860,4716,0,null,4716,0]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",-2,15000,-30000,16340,-32680,-62680,19650,-39300,21242,{"$f":"D868*L868","v":-42484},-81784,null,null,null,null,0,15000,0,16340,0,0,19650,0,21242,{"$f":"S868*AA868","v":0},0,-2]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,6000,12000,9000,18000,{"$f":"F869+H869","v":30000},19650,39300,21242,{"$f":"D869*L869","v":42484},81784,null,null,null,null,2,6000,12000,9000,18000,30000,19650,39300,21242,{"$f":"S869*AA869","v":42484},81784,0]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",-2,43200,-86400,38780,-77560,-163960,56592,-113184,50414,{"$f":"D870*L870","v":-100828},-214012,null,null,null,null,0,43200,0,38780,0,0,56592,0,50414,{"$f":"S870*AA870","v":0},0,-2]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,16320,32640,24480,48960,{"$f":"F871+H871","v":81600},56592,113184,50414,{"$f":"D871*L871","v":100828},214012,null,null,null,null,2,16320,32640,24480,48960,81600,56592,113184,50414,{"$f":"S871*AA871","v":100828},214012,0]
["1.15.25","Гидростатические испытания трубопроводов","комл.",-1,114000,-114000,0,0,-114000,149340,-149340,0,null,-149340,null,null,null,null,0,114000,0,0,0,0,149340,0,0,null,0,-1]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,45600,45600,68400,68400,{"$f":"F873+H873","v":114000},149340,149340,0,null,149340,null,null,null,null,1,45600,45600,68400,68400,114000,149340,149340,0,null,149340,0]
["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,null,-15327,null,null,null,null,0,1800,0,0,0,0,2358,0,0,null,0,-6.5]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",3.72,1800,6696,0,0,{"$f":"F875+H875","v":6696},2358,8771.76,0,null,8771.76,null,null,null,null,3.72,1800,6696,0,0,6696,2358,8771.76,0,null,8771.76,0]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,null,2358,null,null,null,null,0,30000,0,0,0,0,39300,0,0,null,0,0.06]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",-12,600,-7200,0,0,-7200,786,-9432,0,null,-9432,null,null,null,null,0,600,0,0,0,0,786,0,0,null,0,-12]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",-6,480,-2880,0,0,-2880,628.79999999999995,-3772.7999999999997,0,null,-3772.7999999999997,null,null,null,null,0,480,0,0,0,0,628.79999999999995,0,0,null,0,-6]
["1.15.30","Демонтаж металлических опор","т.",-0.05,30000,-1500,0,0,-1500,39300,-1965,0,null,-1965,null,null,null,null,0,30000,0,0,0,0,39300,0,0,null,0,-0.05]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",-0.18,6000,-1080,0,0,-1080,7860,-1414.8,0,null,-1414.8,null,null,null,null,0,6000,0,0,0,0,7860,0,0,null,0,-0.18]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,{"$f":"F881+H881","v":230000},301300,301300,0,null,301300,null,null,null,null,0.9,230000,207000,0,0,{"$f":"U881+W881","v":207000},301300,271170,0,null,271170,9.9999999999999978E-2]
["1.15.33","Изготовление оконечных устройств ВС","шт",45,2700,121500,1440,{"$f":"D882*G882","v":64800},{"$f":"F882+H882","v":186300},{"$f":"E882*$O$2","v":3537},159165,{"$f":"G882*$P$2","v":1872},{"$f":"D882*L882","v":84240},{"$f":"K882+M882","v":243405},null,null,null,null,0,2700,0,1440,{"$f":"S882*V882","v":0},{"$f":"U882+W882","v":0},{"$f":"T882*$O$2","v":3537},0,{"$f":"V882*$P$2","v":1872},{"$f":"S882*AA882","v":0},{"$f":"Z882+AB882","v":0},45]
["1.15.34","Изготовление опорных кронштейнов оконечных устройств ВС","шт",45,2100,94500,1140,{"$f":"D883*G883","v":51300},{"$f":"F883+H883","v":145800},2751,123795,1482,66690,{"$f":"K883+M883","v":190485},null,null,null,null,0,2100,0,1140,{"$f":"S883*V883","v":0},{"$f":"U883+W883","v":0},2751,0,1482,0,{"$f":"Z883+AB883","v":0},45]
["1.15.35","Ракрепление оконечных устройств на стену","шт",45,780,35100,660,29700,64800,1021.8000000000001,45981,858,38610,84591,null,null,null,null,0,780,0,660,0,0,1021.8000000000001,0,858,0,0,45]
["1.15.36","Монтаж фильтра ФВ-1200","шт",6,47400,284400,0,0,284400,62094,372564,0,0,372564,null,null,null,null,0,47400,0,0,0,0,62094,0,0,0,0,6]
["1.15.37","Демонтаж магистральных сепараторов СЦ-1200","шт",2,23400,46800,0,0,46800,30654,61308,0,0,61308,null,null,null,null,0,23400,0,0,0,0,30654,0,0,0,0,2]
["1.15.38","Монтаж магистральных сепараторов СЦ-1200","шт",2,47400,94800,0,0,94800,62094,124188,0,0,124188,null,null,null,null,0,47400,0,0,0,0,62094,0,0,0,0,2]
["1.15.39","Установка крана шарового фланцевого LD КШ.Ц.Ф.100.016 \"под задвижку\" , L=230 П/П Ру-10 Ду-100","шт",2,1800,3600,0,0,3600,2358,4716,0,0,4716,null,null,null,null,0,1800,0,0,0,0,2358,0,0,0,0,2]
["1.15.40","Проем с усилением и утеплением","шт",1,181920,181920,52800,52800,234720,238315.2,238315.2,68640,68640,306955.2,null,null,null,null,0,181920,0,52800,0,0,238315.2,0,68640,0,0,1]
["1.15.41","Металлоконструкции (опоры)","шт",8,1200,9600,1800,14400,24000,1572,12576,2340,18720,31296,null,null,null,null,0,1200,0,1800,0,0,1572,0,2340,0,0,8]
["1.15.42","Металлоконструкции (переход АБК)","шт.",1,40000,{"$f":"E891*D891","v":40000},1800,22000,{"$f":"F891+H891","v":62000},52400,52400,2340,2340,{"$f":"K891+M891","v":54740},null,null,null,null,0,40000,{"$f":"T891*S891","v":0},1800,22000,{"$f":"U891+W891","v":22000},52400,0,2340,0,{"$f":"Z891+AB891","v":0},1]
["1.15.43","Монтаж системы воздухоснабжения фильтра 19086-MDV-SE-V-F-00.00.00PЭ","шт",12,15000,180000,5130,61560,241560,19650,235800,6669,80028,315828,null,null,null,null,0,15000,{"$f":"T892*S892","v":0},5130,{"$f":"S892*V892","v":0},{"$f":"U892+W892","v":0},19650,0,6669,0,{"$f":"Z892+AB892","v":0},12]
["1.15.44","Бурение полнопроходных отверстий","шт",49,2450,120050,0,0,120050,3209.5,157265.5,0,0,157265.5,null,null,null,null,0,2450,0,0,0,0,3209.5,0,0,0,0,49]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F898+F900+F901+F902+F903+F905+F907+F908+F909+F910+F912+F913+F914","v":4575716.58},null,{"$f":"H898+H900+H901+H902+H903+H905+H907+H908+H909+H910+H912+H913+H914","v":6253430.8859999999},{"$f":"I898+I900+I901+I902+I903+I905+I907+I908+I909+I910+I912+I913+I914","v":10829147.466},null,{"$f":"K898+K900+K901+K902+K903+K905+K907+K908+K909+K910+K912+K913+K914","v":6704610.6699999999},null,{"$f":"M898+M900+M901+M902+M903+M905+M907+M908+M909+M910+M912+M913+M914","v":7557535.9100000001},{"$f":"N898+N900+N901+N902+N903+N905+N907+N908+N909+N910+N912+N913+N914","v":14262146.58},null,null,null,null,null,null,{"$f":"U898+U900+U901+U902+U903+U905+U907+U908+U909+U910+U912+U913+U914","v":1697638.1379310344},null,{"$f":"W898+W900+W901+W902+W903+W905+W907+W908+W909+W910+W912+W913+W914","v":3093857.6785368593},{"$f":"X898+X900+X901+X902+X903+X905+X907+X908+X909+X910+X912+X913+X914","v":4791495.8164678933},null,{"$f":"Z898+Z900+Z901+Z902+Z903+Z905+Z907+Z908+Z909+Z910+Z912+Z913+Z914","v":2557959.7999999998},null,{"$f":"AB898+AB900+AB901+AB902+AB903+AB905+AB907+AB908+AB909+AB910+AB912+AB913+AB914","v":3749619.64},{"$f":"AC898+AC900+AC901+AC902+AC903+AC905+AC907+AC908+AC909+AC910+AC912+AC913+AC914","v":6307579.4400000004},0]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F897+F904+F911-F900-F901-F902-F903-F907-F908-F909-F910-F913-F914","v":-4574516.7},null,{"$f":"H897+H904+H911-H900-H901-H902-H903-H907-H908-H909-H910-H913-H914","v":-6249444.4060000004},{"$f":"I897+I904+I911-I900-I901-I902-I903-I907-I908-I909-I910-I913-I914","v":-10823961.105999999},null,{"$f":"K897+K904+K911-K900-K901-K902-K903-K907-K908-K909-K910-K913-K914","v":-6742432.2699999996},null,{"$f":"M897+M904+M911-M900-M901-M902-M903-M907-M908-M909-M910-M913-M914","v":-7599618.1099999994},{"$f":"N897+N904+N911-N900-N901-N902-N903-N907-N908-N909-N910-N913-N914","v":-14342050.380000003},null,null,null,null,null,null,{"$f":"U897+U904+U911-U900-U901-U902-U903-U907-U908-U909-U910-U913-U914","v":-1617638.1379310344},null,{"$f":"W897+W904+W911-W900-W901-W902-W903-W907-W908-W909-W910-W913-W914","v":-3002917.5281609194},{"$f":"X897+X904+X911-X900-X901-X902-X903-X907-X908-X909-X910-X913-X914","v":-4620555.6660919534},null,null,null,null,null,0]
["1.16.1","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",-40,1030,{"$f":"D897*E897","v":-41200},493.25,{"$f":"D897*G897","v":-19730},{"$f":"F897+H897","v":-60930},1310,{"$f":"D897*J897","v":-52400},619.45000000000005,{"$f":"D897*L897","v":-24778},{"$f":"J897*D897+L897*D897","v":-77178},null,null,null,null,0,1030,{"$f":"S897*T897","v":0},493.25,{"$f":"S897*V897","v":0},{"$f":"U897+W897","v":0},1310,{"$f":"S897*Y897","v":0},619.45000000000005,{"$f":"S897*AA897","v":0},{"$f":"Y897*S897+AA897*S897","v":0},-40]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1060,{"$f":"D898*E898","v":42400},592.95000000000005,{"$f":"D898*G898","v":23718},{"$f":"F898+H898","v":66118},1310,{"$f":"D898*J898","v":52400},619.45000000000005,{"$f":"D898*L898","v":24778},{"$f":"J898*D898+L898*D898","v":77178},null,null,null,null,0,1060,{"$f":"S898*T898","v":0},592.95000000000005,{"$f":"S898*V898","v":0},{"$f":"U898+W898","v":0},1310,{"$f":"S898*Y898","v":0},619.45000000000005,{"$f":"S898*AA898","v":0},{"$f":"Y898*S898+AA898*S898","v":0},40]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D900*E900","v":95798.400000000009},139298.37600000002,{"$f":"D900*G900","v":139298.37600000002},{"$f":"F900+H900","v":235096.77600000001},125495.9,{"$f":"D900*J900","v":125495.9},181087.89,{"$f":"D900*L900","v":181087.89},{"$f":"J900*D900+L900*D900","v":306583.79000000004},null,null,null,null,0,95798.400000000009,{"$f":"S900*T900","v":0},139298.37600000002,{"$f":"S900*V900","v":0},{"$f":"U900+W900","v":0},125495.9,{"$f":"S900*Y900","v":0},181087.89,{"$f":"S900*AA900","v":0},{"$f":"Y900*S900+AA900*S900","v":0},1]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.559999999998,52630.559999999998,128976.12,128976.12,181606.68,null,null,null,null,0,40176,0,99212.4,0,0,52630.559999999998,0,128976.12,0,0,1]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D902*E902","v":193500},11157.51,{"$f":"D902*G902","v":479772.93},{"$f":"F902+H902","v":673272.92999999993},6454,277522,17008,731344,1008866,null,null,null,null,0,4500,{"$f":"S902*T902","v":0},11157.51,{"$f":"S902*V902","v":0},{"$f":"U902+W902","v":0},6454,0,17008,0,0,43]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.38,126480.76,93837.74,187675.48,314156.24,null,null,null,null,0,48275.100000000006,{"$f":"S903*T903","v":0},72182.880000000005,{"$f":"S903*V903","v":0},{"$f":"U903+W903","v":0},63240.38,0,93837.74,0,0,2]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-208,876.2,{"$f":"D904*E904","v":-182249.60000000001},826.98,{"$f":"D904*G904","v":-172011.84},{"$f":"F904+H904","v":-354261.44},1050.5999999999999,-218524.79999999999,1168.95,-243141.6,-461666.4,null,null,null,null,0,876.2,{"$f":"S904*T904","v":0},826.98,{"$f":"S904*V904","v":0},{"$f":"U904+W904","v":0},1050.5999999999999,0,1168.95,0,0,-208]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",172,1059.5899999999999,{"$f":"D905*E905","v":182249.47999999998},1000.06,{"$f":"D905*G905","v":172010.31999999998},{"$f":"F905+H905","v":354259.79999999993},1050.5999999999999,180703.19999999998,1168.95,201059.4,381762.6,null,null,null,null,0,1059.5899999999999,{"$f":"S905*T905","v":0},1000.06,{"$f":"S905*V905","v":0},{"$f":"U905+W905","v":0},1050.5999999999999,0,1168.95,0,0,{"$f":"D905-S905","v":172}]
["1.16.3","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D907*E907","v":2583370.5},2345.35,{"$f":"D907*G907","v":2687771.1},{"$f":"F907+H907","v":5271141.5999999996},3581,{"$f":"D907*J907","v":4103826},2445,{"$f":"D907*L907","v":2801970},{"$f":"J907*D907+L907*D907","v":6905796},null,null,null,null,500,2254.25,{"$f":"S907*T907","v":1127125},2345.35,{"$f":"S907*V907","v":1172675},{"$f":"U907+W907","v":2299800},3581,{"$f":"S907*Y907","v":1790500},2445,{"$f":"S907*AA907","v":1222500},{"$f":"Y907*S907+AA907*S907","v":3013000},646]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.45,305662.25,362404.12,1812020.6,2117682.85,null,null,null,null,4,46666,{"$f":"S908*T908","v":186664},278772.40000000002,{"$f":"S908*V908","v":1115089.6000000001},{"$f":"U908+W908","v":1301753.6000000001},61132.45,244529.8,362404.12,1449616.48,1694146.28,1]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.93,811918.88,1105358.8799999999,null,null,null,null,12,14000,168000,39034.5625,468414.75,636414.75,18340,220080,50744.93,608939.16,829019.16,4]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352,null,null,null,null,250,423.39655172413791,105849.13793103448,592.82471264367814,148206.17816091955,254055.31609195401,635,158750,889,222250,381000,98]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",-133,1000,-133000,1136.7518796992481,-151188,-284188,1310,-174230,1477.78,-196544.74,-370774.74,null,null,null,null,0,1000,0,1136.7518796992481,0,0,1310,0,1477.78,0,0,-133]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,{"$f":"D912*E912","v":133000},1136.7518796992481,{"$f":"D912*G912","v":151188},{"$f":"F912+H912","v":284188},1310,174230,1477.78,196544.74,370774.74,null,null,null,null,80,1000,{"$f":"S912*T912","v":80000},1136.7518796992481,{"$f":"S912*V912","v":90940.150375939847},{"$f":"U912+W912","v":170940.15037593985},1310,104800,1477.78,118222.39999999999,223022.4,53]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.3,170788.8,223188.8,null,null,null,null,12,2500,{"$f":"S913*T913","v":30000},8211,{"$f":"S913*V913","v":98532},{"$f":"U913+W913","v":128532},3275,39300,10674.3,128091.59999999999,167391.59999999998,4]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,564000,0,0,564000,738840,738840,0,null,738840,null,null,null,null,0,564000,0,0,0,0,738840,0,0,null,0,1]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F917+F918+F920+F921+F922+F923+F924+F925+F927+F928+F930+F932+F934+F936+F937+F939+F940+F941+F942+F943+F944+F945+F946+F947+F949+F951+F953+F955+F956+F958+F960+F962+F966+F967+F968+F970+F972+F974+F976+F980+F981+F982+F984+F986+F988+F990+F996+F997+F998+F999+F1000+F1001+F1002+F1003+F1004+F1008+F1009+F1010+F1011+F1012+F1014+F1016+F1018+F1019+F1020+F1021+F1022+F1023+F1024+F1025+F1026+F1027+F1028+F1029+F1030+F1031+F1032+F1033+F1034+F1035+F1036+F1037+F1038+F1039+F1040+F1041+F1042+F1043+F1044+F1045+F1046+F1047+F1049+F1051+F1052+F1053+F1054+F1055+F1056+F1057+F1058+F1059+F1060+F1061+F1062+F1063+F1064+F1065+F1066+F1067+F1068+F1069+F1070+F1071+F1072","v":4891167.7240000004},null,{"$f":"H917+H918+H920+H921+H922+H923+H924+H925+H927+H928+H930+H932+H934+H936+H937+H939+H940+H941+H942+H943+H944+H945+H946+H947+H949+H951+H953+H955+H956+H958+H960+H962+H966+H967+H968+H970+H972+H974+H976+H980+H981+H982+H984+H986+H988+H990+H996+H997+H998+H999+H1000+H1001+H1002+H1003+H1004+H1008+H1009+H1010+H1011+H1012+H1014+H1016+H1018+H1019+H1020+H1021+H1022+H1023+H1024+H1025+H1026+H1027+H1028+H1029+H1030+H1031+H1032+H1033+H1034+H1035+H1036+H1037+H1038+H1039+H1040+H1041+H1042+H1043+H1044+H1045+H1046+H1047+H1049+H1051+H1052+H1053+H1054+H1055+H1056+H1057+H1058+H1059+H1060+H1061+H1062+H1063+H1064+H1065+H1066+H1067+H1068+H1069+H1070+H1071+H1072","v":10845702.354},{"$f":"I917+I918+I920+I921+I922+I923+I924+I925+I927+I928+I930+I932+I934+I936+I937+I939+I940+I941+I942+I943+I944+I945+I946+I947+I949+I951+I953+I955+I956+I958+I960+I962+I966+I967+I968+I970+I972+I974+I976+I980+I981+I982+I984+I986+I988+I990+I996+I997+I998+I999+I1000+I1001+I1002+I1003+I1004+I1008+I1009+I1010+I1011+I1012+I1014+I1016+I1018+I1019+I1020+I1021+I1022+I1023+I1024+I1025+I1026+I1027+I1028+I1029+I1030+I1031+I1032+I1033+I1034+I1035+I1036+I1037+I1038+I1039+I1040+I1041+I1042+I1043+I1044+I1045+I1046+I1047+I1049+I1051+I1052+I1053+I1054+I1055+I1056+I1057+I1058+I1059+I1060+I1061+I1062+I1063+I1064+I1065+I1066+I1067+I1068+I1069+I1070+I1071+I1072","v":15736870.078},null,{"$f":"K917+K918+K920+K921+K922+K923+K924+K925+K927+K928+K930+K932+K934+K936+K937+K939+K940+K941+K942+K943+K944+K945+K946+K947+K949+K951+K953+K955+K956+K958+K960+K962+K966+K967+K968+K970+K972+K974+K976+K980+K981+K982+K984+K986+K988+K990+K996+K997+K998+K999+K1000+K1001+K1002+K1003+K1004+K1008+K1009+K1010+K1011+K1012+K1014+K1016+K1018+K1019+K1020+K1021+K1022+K1023+K1024+K1025+K1026+K1027+K1028+K1029+K1030+K1031+K1032+K1033+K1034+K1035+K1036+K1037+K1038+K1039+K1040+K1041+K1042+K1043+K1044+K1045+K1046+K1047+K1049+K1051+K1052+K1053+K1054+K1055+K1056+K1057+K1058+K1059+K1060+K1061+K1062+K1063+K1064+K1065+K1066+K1067+K1068+K1069+K1070+K1071+K1072","v":6513588.8907999983},null,{"$f":"M917+M918+M920+M921+M922+M923+M924+M925+M927+M928+M930+M932+M934+M936+M937+M939+M940+M941+M942+M943+M944+M945+M946+M947+M949+M951+M953+M955+M956+M958+M960+M962+M966+M967+M968+M970+M972+M974+M976+M980+M981+M982+M984+M986+M988+M990+M996+M997+M998+M999+M1000+M1001+M1002+M1003+M1004+M1008+M1009+M1010+M1011+M1012+M1014+M1016+M1018+M1019+M1020+M1021+M1022+M1023+M1024+M1025+M1026+M1027+M1028+M1029+M1030+M1031+M1032+M1033+M1034+M1035+M1036+M1037+M1038+M1039+M1040+M1041+M1042+M1043+M1044+M1045+M1046+M1047+M1049+M1051+M1052+M1053+M1054+M1055+M1056+M1057+M1058+M1059+M1060+M1061+M1062+M1063+M1064+M1065+M1066+M1067+M1068+M1069+M1070+M1071+M1072","v":14335632.159200002},{"$f":"N917+N918+N920+N921+N922+N923+N924+N925+N927+N928+N930+N932+N934+N936+N937+N939+N940+N941+N942+N943+N944+N945+N946+N947+N949+N951+N953+N955+N956+N958+N960+N962+N966+N967+N968+N970+N972+N974+N976+N980+N981+N982+N984+N986+N988+N990+N996+N997+N998+N999+N1000+N1001+N1002+N1003+N1004+N1008+N1009+N1010+N1011+N1012+N1014+N1016+N1018+N1019+N1020+N1021+N1022+N1023+N1024+N1025+N1026+N1027+N1028+N1029+N1030+N1031+N1032+N1033+N1034+N1035+N1036+N1037+N1038+N1039+N1040+N1041+N1042+N1043+N1044+N1045+N1046+N1047+N1049+N1051+N1052+N1053+N1054+N1055+N1056+N1057+N1058+N1059+N1060+N1061+N1062+N1063+N1064+N1065+N1066+N1067+N1068+N1069+N1070+N1071+N1072","v":20849221.050000001},null,null,null,null,null,null,{"$f":"U917+U918+U920+U921+U922+U923+U924+U925+U927+U928+U930+U932+U934+U936+U937+U939+U940+U941+U942+U943+U944+U945+U946+U947+U949+U951+U953+U955+U956+U958+U959+U961+U966+U967+U968+U969+U972+U974+U976+U980+U981+U982+U984+U986+U990+U988+U996+U997+U998+U999+U1000+U1001+U1002+U1003+U1004+U1008+U1009+U1010+U1011+U1012+U1014+U1016+U1018+U1019+U1020+U1021+U1022+U1023+U1024+U1025+U1026+U1027+U1028+U1029+U1030+U1031+U1032+U1033+U1034+U1035+U1036+U1037+U1038+U1039+U1040+U1041+U1042+U1043+U1044+U1045+U1046+U1047+U1049+U1051+U1052+U1053+U1054+U1057+U1058+U1059+U1060+U1062+U1063+U1061+U1055+U1056","v":2000828.8},null,{"$f":"W917+W918+W920+W921+W922+W923+W924+W925+W927+W928+W930+W932+W934+W936+W937+W939+W940+W941+W942+W943+W944+W945+W946+W947+W949+W951+W953+W955+W956+W958+W959+W961+W966+W967+W968+W969+W972+W974+W976+W980+W981+W982+W984+W986+W990+W988+W996+W997+W998+W999+W1000+W1001+W1002+W1003+W1004+W1008+W1009+W1010+W1011+W1012+W1014+W1016+W1018+W1019+W1020+W1021+W1022+W1023+W1024+W1025+W1026+W1027+W1028+W1029+W1030+W1031+W1032+W1033+W1034+W1035+W1036+W1037+W1038+W1039+W1040+W1041+W1042+W1043+W1044+W1045+W1046+W1047+W1049+W1051+W1052+W1053+W1054+W1057+W1058+W1059+W1060+W1062+W1063+W1061+W1055+W1056","v":5480059.25},{"$f":"X917+X918+X920+X921+X922+X923+X924+X925+X927+X928+X930+X932+X934+X936+X937+X939+X940+X941+X942+X943+X944+X945+X946+X947+X949+X951+X953+X955+X956+X958+X959+X961+X966+X967+X968+X969+X972+X974+X976+X980+X981+X982+X984+X986+X990+X988+X996+X997+X998+X999+X1000+X1001+X1002+X1003+X1004+X1008+X1009+X1010+X1011+X1012+X1014+X1016+X1018+X1019+X1020+X1021+X1022+X1023+X1024+X1025+X1026+X1027+X1028+X1029+X1030+X1031+X1032+X1033+X1034+X1035+X1036+X1037+X1038+X1039+X1040+X1041+X1042+X1043+X1044+X1045+X1046+X1047+X1049+X1051+X1052+X1053+X1054+X1057+X1058+X1059+X1060+X1062+X1063+X1061+X1055+X1056","v":7480888.0500000007},null,{"$f":"Z917+Z918+Z920+Z921+Z922+Z923+Z924+Z925+Z927+Z928+Z930+Z932+Z934+Z936+Z937+Z939+Z940+Z941+Z942+Z943+Z944+Z945+Z946+Z947+Z949+Z951+Z953+Z955+Z956+Z958+Z959+Z961+Z966+Z967+Z968+Z969+Z972+Z974+Z976+Z980+Z981+Z982+Z984+Z986+Z990+Z988+Z996+Z997+Z998+Z999+Z1000+Z1001+Z1002+Z1003+Z1004+Z1008+Z1009+Z1010+Z1011+Z1012+Z1014+Z1016+Z1018+Z1019+Z1020+Z1021+Z1022+Z1023+Z1024+Z1025+Z1026+Z1027+Z1028+Z1029+Z1030+Z1031+Z1032+Z1033+Z1034+Z1035+Z1036+Z1037+Z1038+Z1039+Z1040+Z1041+Z1042+Z1043+Z1044+Z1045+Z1046+Z1047+Z1049+Z1051+Z1052+Z1053+Z1054+Z1057+Z1058+Z1059+Z1060+Z1062+Z1063+Z1061+Z1055+Z1056","v":2668045.4800000004},null,{"$f":"AB917+AB918+AB920+AB921+AB922+AB923+AB924+AB925+AB927+AB928+AB930+AB932+AB934+AB936+AB937+AB939+AB940+AB941+AB942+AB943+AB944+AB945+AB946+AB947+AB949+AB951+AB953+AB955+AB956+AB958+AB959+AB961+AB966+AB967+AB968+AB969+AB972+AB974+AB976+AB980+AB981+AB982+AB984+AB986+AB990+AB988+AB996+AB997+AB998+AB999+AB1000+AB1001+AB1002+AB1003+AB1004+AB1008+AB1009+AB1010+AB1011+AB1012+AB1014+AB1016+AB1018+AB1019+AB1020+AB1021+AB1022+AB1023+AB1024+AB1025+AB1026+AB1027+AB1028+AB1029+AB1030+AB1031+AB1032+AB1033+AB1034+AB1035+AB1036+AB1037+AB1038+AB1039+AB1040+AB1041+AB1042+AB1043+AB1044+AB1045+AB1046+AB1047+AB1049+AB1051+AB1052+AB1053+AB1054+AB1057+AB1058+AB1059+AB1060+AB1062+AB1063+AB1061+AB1055+AB1056","v":6905750.0600000015},{"$f":"AC917+AC918+AC920+AC921+AC922+AC923+AC924+AC925+AC927+AC928+AC930+AC932+AC934+AC936+AC937+AC939+AC940+AC941+AC942+AC943+AC944+AC945+AC946+AC947+AC949+AC951+AC953+AC955+AC956+AC958+AC959+AC961+AC966+AC967+AC968+AC969+AC972+AC974+AC976+AC980+AC981+AC982+AC984+AC986+AC990+AC988+AC996+AC997+AC998+AC999+AC1000+AC1001+AC1002+AC1003+AC1004+AC1008+AC1009+AC1010+AC1011+AC1012+AC1014+AC1016+AC1018+AC1019+AC1020+AC1021+AC1022+AC1023+AC1024+AC1025+AC1026+AC1027+AC1028+AC1029+AC1030+AC1031+AC1032+AC1033+AC1034+AC1035+AC1036+AC1037+AC1038+AC1039+AC1040+AC1041+AC1042+AC1043+AC1044+AC1045+AC1046+AC1047+AC1049+AC1051+AC1052+AC1053+AC1054+AC1057+AC1058+AC1059+AC1060+AC1062+AC1063+AC1061+AC1055+AC1056","v":9573795.540000001},0]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F917-F918+F919-F921-F922-F923-F924-F925+F926-F928+F929+F931+F933+F935-F937+F938-F940-F941-F942-F943-F944-F945-F946-F947+F948+F950+F952+F954-F956+F957-F959-F961+F963+F964+F965-F969+F971+F973+F975+F977+F978+F979+F983+F985+F987+F989+F991+F992+F993+F994+F995-F1001-F1002-F1003-F1004+F1005+F1006+F1007-F1011-F1012+F1013+F1015+F1017-F1019-F1020-F1021-F1022-F1023-F1024-F1025-F1026-F1027-F1028-F1029-F1030-F1031-F1032-F1033-F1034-F1035-F1036-F1037-F1038-F1039-F1040-F1041-F1042-F1043-F1044-F1045-F1046-F1047+F1048+F1050-F1052-F1053-F1054","v":-3345184.08},null,{"$f":"-H917-H918+H919-H921-H922-H923-H924-H925+H926-H928+H929+H931+H933+H935-H937+H938-H940-H941-H942-H943-H944-H945-H946-H947+H948+H950+H952+H954-H956+H957-H959-H961+H963+H964+H965-H969+H971+H973+H975+H977+H978+H979+H983+H985+H987+H989+H991+H992+H993+H994+H995-H1001-H1002-H1003-H1004+H1005+H1006+H1007-H1011-H1012+H1013+H1015+H1017-H1019-H1020-H1021-H1022-H1023-H1024-H1025-H1026-H1027-H1028-H1029-H1030-H1031-H1032-H1033-H1034-H1035-H1036-H1037-H1038-H1039-H1040-H1041-H1042-H1043-H1044-H1045-H1046-H1047+H1048+H1050-H1052-H1053-H1054","v":-8079883.7880000006},{"$f":"-I917-I918+I919-I921-I922-I923-I924-I925+I926-I928+I929+I931+I933+I935-I937+I938-I940-I941-I942-I943-I944-I945-I946-I947+I948+I950+I952+I954-I956+I957-I959-I961+I963+I964+I965-I969+I971+I973+I975+I977+I978+I979+I983+I985+I987+I989+I991+I992+I993+I994+I995-I1001-I1002-I1003-I1004+I1005+I1006+I1007-I1011-I1012+I1013+I1015+I1017-I1019-I1020-I1021-I1022-I1023-I1024-I1025-I1026-I1027-I1028-I1029-I1030-I1031-I1032-I1033-I1034-I1035-I1036-I1037-I1038-I1039-I1040-I1041-I1042-I1043-I1044-I1045-I1046-I1047+I1048+I1050-I1052-I1053-I1054","v":-11425067.867999999},null,{"$f":"-K917-K918+K919-K921-K922-K923-K924-K925+K926-K928+K929+K931+K933+K935-K937+K938-K940-K941-K942-K943-K944-K945-K946-K947+K948+K950+K952+K954-K956+K957-K959-K961+K963+K964+K965-K969+K971+K973+K975+K977+K978+K979+K983+K985+K987+K989+K991+K992+K993+K994+K995-K1001-K1002-K1003-K1004+K1005+K1006+K1007-K1011-K1012+K1013+K1015+K1017-K1019-K1020-K1021-K1022-K1023-K1024-K1025-K1026-K1027-K1028-K1029-K1030-K1031-K1032-K1033-K1034-K1035-K1036-K1037-K1038-K1039-K1040-K1041-K1042-K1043-K1044-K1045-K1046-K1047+K1048+K1050-K1052-K1053-K1054","v":-4679640.9660000009},null,{"$f":"-M917-M918+M919-M921-M922-M923-M924-M925+M926-M928+M929+M931+M933+M935-M937+M938-M940-M941-M942-M943-M944-M945-M946-M947+M948+M950+M952+M954-M956+M957-M959-M961+M963+M964+M965-M969+M971+M973+M975+M977+M978+M979+M983+M985+M987+M989+M991+M992+M993+M994+M995-M1001-M1002-M1003-M1004+M1005+M1006+M1007-M1011-M1012+M1013+M1015+M1017-M1019-M1020-M1021-M1022-M1023-M1024-M1025-M1026-M1027-M1028-M1029-M1030-M1031-M1032-M1033-M1034-M1035-M1036-M1037-M1038-M1039-M1040-M1041-M1042-M1043-M1044-M1045-M1046-M1047+M1048+M1050-M1052-M1053-M1054","v":-10541151.446},{"$f":"-N917-N918+N919-N921-N922-N923-N924-N925+N926-N928+N929+N931+N933+N935-N937+N938-N940-N941-N942-N943-N944-N945-N946-N947+N948+N950+N952+N954-N956+N957-N959-N961+N963+N964+N965-N969+N971+N973+N975+N977+N978+N979+N983+N985+N987+N989+N991+N992+N993+N994+N995-N1001-N1002-N1003-N1004+N1005+N1006+N1007-N1011-N1012+N1013+N1015+N1017-N1019-N1020-N1021-N1022-N1023-N1024-N1025-N1026-N1027-N1028-N1029-N1030-N1031-N1032-N1033-N1034-N1035-N1036-N1037-N1038-N1039-N1040-N1041-N1042-N1043-N1044-N1045-N1046-N1047+N1048+N1050-N1052-N1053-N1054","v":-15220792.412},null,null,null,null,null,null,{"$f":"-U917-U918+U919-U921-U922-U923-U924-U925+U926-U928+U929+U931+U933+U935-U937+U938-U940-U941-U942-U943-U944-U945-U946-U947+U948+U950+U952+U954-U956+U957-U959-U961+U963+U964+U965-U969+U971+U973+U975+U977+U978+U979+U983+U985+U987+U989+U991+U992+U993+U994+U995-U1001-U1002-U1003-U1004+U1005+U1006+U1007-U1011-U1012+U1013+U1015+U1017-U1019-U1020-U1021-U1022-U1023-U1024-U1025-U1026-U1027-U1028-U1029-U1030-U1031-U1032-U1033-U1034-U1035-U1036-U1037-U1038-U1039-U1040-U1041-U1042-U1043-U1044-U1045-U1046-U1047+U1048+U1050-U1052-U1053-U1054","v":-1686748.8},null,{"$f":"-W917-W918+W919-W921-W922-W923-W924-W925+W926-W928+W929+W931+W933+W935-W937+W938-W940-W941-W942-W943-W944-W945-W946-W947+W948+W950+W952+W954-W956+W957-W959-W961+W963+W964+W965-W969+W971+W973+W975+W977+W978+W979+W983+W985+W987+W989+W991+W992+W993+W994+W995-W1001-W1002-W1003-W1004+W1005+W1006+W1007-W1011-W1012+W1013+W1015+W1017-W1019-W1020-W1021-W1022-W1023-W1024-W1025-W1026-W1027-W1028-W1029-W1030-W1031-W1032-W1033-W1034-W1035-W1036-W1037-W1038-W1039-W1040-W1041-W1042-W1043-W1044-W1045-W1046-W1047+W1048+W1050-W1052-W1053-W1054","v":-3194314.0500000012},{"$f":"-X917-X918+X919-X921-X922-X923-X924-X925+X926-X928+X929+X931+X933+X935-X937+X938-X940-X941-X942-X943-X944-X945-X946-X947+X948+X950+X952+X954-X956+X957-X959-X961+X963+X964+X965-X969+X971+X973+X975+X977+X978+X979+X983+X985+X987+X989+X991+X992+X993+X994+X995-X1001-X1002-X1003-X1004+X1005+X1006+X1007-X1011-X1012+X1013+X1015+X1017-X1019-X1020-X1021-X1022-X1023-X1024-X1025-X1026-X1027-X1028-X1029-X1030-X1031-X1032-X1033-X1034-X1035-X1036-X1037-X1038-X1039-X1040-X1041-X1042-X1043-X1044-X1045-X1046-X1047+X1048+X1050-X1052-X1053-X1054","v":-4881062.8500000015},null,null,null,null,null,0]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,4800,{"$f":"D917*E917","v":91200},19860,{"$f":"D917*G917","v":377340},{"$f":"F917+H917","v":468540},6288,{"$f":"D917*J917","v":119472},39720,{"$f":"D917*L917","v":754680},{"$f":"J917*D917+L917*D917","v":874152},null,null,null,null,17,4800,{"$f":"S917*T917","v":81600},19860,{"$f":"S917*V917","v":337620},{"$f":"U917+W917","v":419220},6288,{"$f":"S917*Y917","v":106896},39720,{"$f":"S917*AA917","v":675240},{"$f":"Y917*S917+AA917*S917","v":782136},2]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,2400,{"$f":"D918*E918","v":156000},8794,{"$f":"G918*D918","v":571610},{"$f":"F918+H918","v":727610},3144,204360,11432,743080,947440,null,null,null,null,61,2400,{"$f":"S918*T918","v":146400},8794,{"$f":"V918*S918","v":536434},{"$f":"U918+W918","v":682834},3144,191784,11432,697352,889136,4]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",-2,5000,-10000,47351.6,{"$f":"G919*D919","v":-94703.2},-104703.2,6288,-12576,68309,-136618,-149194,null,null,null,null,0,5000,0,47351.6,{"$f":"V919*S919","v":0},0,6288,0,68309,0,0,-2]
["1.17.3","Щит силовой мобильного блок-контейнера ЩС.МБК1 - ЩС.МБК3","шт.",3,5000,{"$f":"D920*E920","v":15000},21486,{"$f":"G920*D920","v":64458},{"$f":"F920+H920","v":79458},6288,18864,68309,204927,223791,null,null,null,null,0,5000,{"$f":"S920*T920","v":0},21486,{"$f":"V920*S920","v":0},{"$f":"U920+W920","v":0},6288,0,68309,0,0,3]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D921*G921","v":48392.74},53392.74,6288,6288,65980,65980,72268,null,null,null,null,0,5000,{"$f":"S921*T921","v":0},48392.74,{"$f":"S921*V921","v":0},{"$f":"U921+W921","v":0},6288,0,65980,0,0,1]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,82839.95,{"$f":"G922*D922","v":82839.95},87839.95,6288,6288,112940,112940,119228,null,null,null,null,0,5000,0,82839.95,{"$f":"V922*S922","v":0},0,6288,0,112940,0,0,1]
["1.17.6","Щит управления компрессорами","шт.",2,4800,9600,58964,{"$f":"G923*D923","v":117928},127528,6288,12576,76653,153306,165882,null,null,null,null,2,4800,9600,58964,{"$f":"V923*S923","v":117928},127528,6288,12576,76653,153306,165882,0]
["1.17.7","Шкаф питания вентиляции ЩВ","шт.",1,5000,5000,116088.25,{"$f":"G924*D924","v":116088.25},121088.25,6288,6288,73866,73866,80154,null,null,null,null,0,5000,0,116088.25,{"$f":"V924*S924","v":0},0,6288,0,73866,0,0,1]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D925*E925","v":5000},54834,{"$f":"G925*D925","v":54834},{"$f":"F925+H925","v":59834},6288,6288,71284.2,71284.2,77572.2,null,null,null,null,1,5000,{"$f":"S925*T925","v":5000},54834,{"$f":"V925*S925","v":54834},{"$f":"U925+W925","v":59834},6288,6288,71284.2,71284.2,77572.2,0]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",-10,1800,-18000,5740,{"$f":"G926*D926","v":-57400},-75400,2358,-23580,7462,-74620,-98200,null,null,null,null,0,1800,{"$f":"S926*T926","v":0},5740,{"$f":"V926*S926","v":0},{"$f":"U926+W926","v":0},2358,0,7462,0,0,-10]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25 220/36-3АВ У3 IP54","шт.",1,1800,{"$f":"D927*E927","v":1800},5740,{"$f":"G927*D927","v":5740},{"$f":"F927+H927","v":7540},2358,2358,7462,7462,9820,null,null,null,null,0,1800,0,5740,0,0,2358,0,7462,0,0,1]
["1.17.10","Кабель силовой 5х70","м",35.85,240,8604,4959.3599999999997,177793.05599999998,186397.05599999998,354,12690.9,6371,228400.35,241091.25,null,null,null,null,30,240,7200,4959.3599999999997,148780.79999999999,155980.79999999999,354,10620,6371,191130,201750,5.8500000000000014]
["1.17.11","Кабель силовой 5х16","м",-1620,142,-230040,1392,-2255040,-2485080,186.02,-301352.40000000002,1500,-2430000,-2731352.4,null,null,null,null,0,142,0,1392,0,0,186.02,0,1500,0,0,-1620]
["1.17.11","Кабель силовой 5х16","м",1497.3,142,212616.6,1392,2084241.5999999999,2296858.1999999997,186.02,278527.74599999998,1500,2245950,2524477.7459999998,null,null,null,null,1300,142,184600,1392,1809600,1994200,186.02,241826,1500,1950000,2191826,197.29999999999995]
["1.17.12","Кабель силовой 5х10","м",-450,124,-55800,912,-410400,-466200,182,-81900,1086,-488700,-570600,null,null,null,null,0,124,0,912,0,0,182,0,1086,0,0,-450]
["1.17.12","Кабель силовой 5х10","м",329.4,124,40845.599999999999,912,300412.79999999999,341258.39999999997,182,59950.799999999996,1086,357728.39999999997,417679.19999999995,null,null,null,null,300,124,37200,912,273600,310800,182,54600,1086,325800,380400,29.399999999999977]
["1.17.13","Кабель силовой 5х6","м",-380,124,-47120,470,-178600,-225720,182,-69160,611,-232180,-301340,null,null,null,null,0,124,0,470,0,0,182,0,611,0,0,-380]
["1.17.13","Кабель силовой 5х6","м",264.5,124,32798,470,124315,157113,182,48139,611,161609.5,209748.5,null,null,null,null,50,124,6200,470,23500,29700,182,9100,611,30550,39650,214.5]
["1.17.14","Кабель силовой 5х4","м",-760,124,-94240,382,-290320,-384560,182,-138320,496.6,-377416,-515736,null,null,null,null,0,124,0,382,0,0,182,0,496.6,0,0,-760]
["1.17.14","Кабель силовой 5х4","м",343.5,124,{"$f":"D936*E936","v":42594},382,{"$f":"G936*D936","v":131217},{"$f":"F936+H936","v":173811},182,62517,496.6,170582.1,233099.1,null,null,null,null,70,124,{"$f":"S936*T936","v":8680},382,{"$f":"V936*S936","v":26740},{"$f":"U936+W936","v":35420},182,12740,496.6,34762,47502,273.5]
["1.17.15","Кабель силовой 5х2,5","м",306,123.996,37942.775999999998,248.00399999999996,75889.223999999987,113831.99999999999,182,55692,322.39999999999998,98654.399999999994,154346.4,null,null,null,null,0,123.996,{"$f":"S937*T937","v":0},248.00399999999996,{"$f":"V937*S937","v":0},{"$f":"U937+W937","v":0},182,0,322.39999999999998,0,0,306]
["1.17.16","Кабель силовой 3х2,5","м",-1320,124,-163680,142,-187440,-351120,182,-240240,184.6,-243672,-483912,null,null,null,null,0,124,0,142,0,0,182,0,184.6,0,0,-1320]
["1.17.16","Кабель силовой 3х2,5","м",962.9,124,{"$f":"D939*E939","v":119399.59999999999},142,{"$f":"G939*D939","v":136731.79999999999},{"$f":"F939+H939","v":256131.39999999997},182,175247.8,184.6,177751.34,352999.14,null,null,null,null,0,124,0,142,0,0,182,0,184.6,0,0,962.9]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,1612.8,404.16,6466.56,8079.3600000000006,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36,null,null,null,null,16,100.8,1612.8,404.16,6466.56,8079.3600000000006,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36,0]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,2016,353.62,7072.4,9088.4,132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999,null,null,null,null,0,100.8,0,353.62,0,0,132.05000000000001,0,459.71,0,0,20]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,8064,93.84,7507.2000000000007,15571.2,132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997,null,null,null,null,40,100.8,4032,93.84,3753.6000000000004,7785.6,132.05000000000001,5282,121.99,4879.5999999999995,10161.599999999999,40]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,8064,102.12,8169.6,16233.6,132.05000000000001,10564,132.76,10620.8,21184.799999999999,null,null,null,null,0,100.8,0,102.12,0,0,132.05000000000001,0,132.76,0,0,80]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,3024,50.02,1500.6000000000001,4524.6000000000004,132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005,null,null,null,null,20,100.8,2016,50.02,1000.4000000000001,3016.4,132.05000000000001,2641,65.03,1300.5999999999999,3941.6,10]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,120,3840,1911,61152,64992,131,4192,3434.6,109907.2,114099.2,null,null,null,null,0,120,0,1911,0,0,131,0,3434.6,0,0,32]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,38000,4500,85500,123500,2500,47500,6415,121885,169385,null,null,null,null,19,2000,38000,4500,85500,123500,2500,47500,6415,121885,169385,0]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,1440,93600,8500,552500,646100,2000,130000,11050,718250,848250,null,null,null,null,64,1440,92160,8500,544000,636160,2000,128000,11050,707200,835200,1]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",-330,640,-211200,537.6,{"$f":"G948*D948","v":-177408},-388608,662.4,-218592,1120,-369600,-588192,null,null,null,null,0,640,0,537.6,{"$f":"V948*S948","v":0},0,662.4,0,1120,0,0,-330]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",1114,640,{"$f":"D949*E949","v":712960},538,{"$f":"G949*D949","v":599332},{"$f":"F949+H949","v":1312292},662.4,737913.6,1120,{"$f":"D949*L949","v":1247680},1985593.6,null,null,null,null,0,640,{"$f":"S949*T949","v":0},538,{"$f":"V949*S949","v":0},{"$f":"U949+W949","v":0},662.4,0,1120,0,0,1114]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",-330,120,-39600,174.35,{"$f":"D950*G950","v":-57535.5},-97135.5,176,-58080,239,-78870,-136950,null,null,null,null,0,120,{"$f":"S950*T950","v":0},174.35,{"$f":"S950*V950","v":0},{"$f":"U950+W950","v":0},176,0,239,0,0,-330]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",1114,150,{"$f":"D951*E951","v":167100},174.35,{"$f":"D951*G951","v":194225.9},{"$f":"F951+H951","v":361325.9},176,196064,239,266246,462310,null,null,null,null,0,150,{"$f":"S951*T951","v":0},174.35,{"$f":"S951*V951","v":0},{"$f":"U951+W951","v":0},176,0,239,0,0,1114]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",-24,639.99599999999998,-15359.903999999999,701.67600000000004,{"$f":"D952*G952","v":-16840.224000000002},-32200.128000000001,838.4,-20121.599999999999,1259,-30216,-50337.599999999999,null,null,null,null,0,639.99599999999998,{"$f":"S952*T952","v":0},701.67600000000004,{"$f":"S952*V952","v":0},{"$f":"U952+W952","v":0},838.4,0,1259,0,0,-24]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",33,639.99599999999998,{"$f":"D953*E953","v":21119.867999999999},834.2,{"$f":"D953*G953","v":27528.600000000002},{"$f":"F953+H953","v":48648.468000000001},838.4,27667.200000000001,1259,41547,69214.2,null,null,null,null,0,639.99599999999998,{"$f":"S953*T953","v":0},834.2,{"$f":"S953*V953","v":0},{"$f":"U953+W953","v":0},838.4,0,1259,0,0,33]
["1.17.28","Анкер М8 латунный разрезной","шт.",-400,null,0,56.92,{"$f":"D954*G954","v":-22768},-22768,0,null,81,-32400,-32400,null,null,null,null,0,null,{"$f":"S954*T954","v":0},56.92,{"$f":"S954*V954","v":0},{"$f":"U954+W954","v":0},0,null,81,0,0,-400]
["1.17.28","Держатель с защелкой и дюбелем d=20 мм","шт.",1800,10,{"$f":"D955*E955","v":18000},24.4,{"$f":"D955*G955","v":43920},{"$f":"F955+H955","v":61920},{"$f":"E955*$O$2","v":13.100000000000001},{"$f":"D955*J955","v":23580.000000000004},{"$f":"G955*$P$2","v":31.72},57096,{"$f":"K955+M955","v":80676},null,null,null,null,0,10,{"$f":"S955*T955","v":0},24.4,{"$f":"S955*V955","v":0},{"$f":"U955+W955","v":0},{"$f":"T955*$O$2","v":13.100000000000001},{"$f":"S955*Y955","v":0},{"$f":"V955*$P$2","v":31.72},0,{"$f":"Z955+AB955","v":0},1800]
["1.17.29","Полоса стальная 40х5","м",1420,350,{"$f":"D956*E956","v":497000},284,{"$f":"G956*D956","v":403280},{"$f":"F956+H956","v":900280},458.5,{"$f":"D956*J956","v":651070},369,523980,{"$f":"J956*D956+L956*D956","v":1175050},null,null,null,null,1100,350,{"$f":"S956*T956","v":385000},284,{"$f":"V956*S956","v":312400},{"$f":"U956+W956","v":697400},458.5,{"$f":"S956*Y956","v":504350},369,405900,{"$f":"Y956*S956+AA956*S956","v":910250},320]
["1.17.30","Шпилька М8х2000","шт.",-198,300,-59400,170.52,-33762.959999999999,-93162.959999999992,450,{"$f":"D957*J957","v":-89100},254,-50292,-139392,null,null,null,null,0,300,{"$f":"S957*T957","v":0},170.52,{"$f":"S957*V957","v":0},{"$f":"U957+W957","v":0},450,{"$f":"S957*Y957","v":0},254,0,0,-198]
["1.17.30","Шпилька М8х2000","шт.",10,300,{"$f":"D958*E958","v":3000},170.52,{"$f":"D958*G958","v":1705.2},{"$f":"F958+H958","v":4705.2},450,{"$f":"D958*J958","v":4500},254,2540,7040,null,null,null,null,10,300,{"$f":"S958*T958","v":3000},170.52,{"$f":"S958*V958","v":1705.2},{"$f":"U958+W958","v":4705.2},450,{"$f":"S958*Y958","v":4500},254,2540,7040,0]
["1.17.31","Шайба М8","шт.",-500,null,0,6.77,-3385,-3385,0,null,8.8000000000000007,-4400,-4400,null,null,null,null,0,null,{"$f":"S959*T959","v":0},6.77,{"$f":"S959*V959","v":0},{"$f":"U959+W959","v":0},0,null,8.8000000000000007,0,0,-500]
["1.17.31","Шайба М8","шт.",146,null,{"$f":"D960*E960","v":0},6.77,{"$f":"D960*G960","v":988.42},{"$f":"F960+H960","v":988.42},0,null,8.8000000000000007,1284.8000000000002,1284.8000000000002,null,null,null,null,0,null,0,6.77,0,0,0,null,8.8000000000000007,0,0,146]
["1.17.32","Гайка М8","шт.",-800,null,0,3.07,-2456,-2456,0,null,4,-3200,-3200,null,null,null,null,0,null,0,3.07,0,0,0,null,4,0,0,-800]
["1.17.32","Гайка М8","шт.",146,null,{"$f":"D962*E962","v":0},3.07,{"$f":"D962*G962","v":448.21999999999997},{"$f":"F962+H962","v":448.21999999999997},0,null,4,584,584,null,null,null,null,0,null,0,3.07,0,0,0,null,4,0,0,146]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-114,300,-34200,1577.76,-179864.63999999998,-214064.63999999998,400,{"$f":"D963*J963","v":-45600},1970,-224580,-270180,null,null,null,null,0,300,0,1577.76,0,0,400,{"$f":"S963*Y963","v":0},1970,0,0,-114]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",-6,1200,-7200,1921.16,-11526.960000000001,-18726.96,1450,-8700,2450,-14700,-23400,null,null,null,null,0,1200,0,1921.16,0,0,1450,0,2450,0,0,-6]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",-6,120,-720,700.24,{"$f":"G965*D965","v":-4201.4400000000005},-4921.4400000000005,175,-1050,880,-5280,-6330,null,null,null,null,0,120,0,700.24,{"$f":"V965*S965","v":0},0,175,0,880,0,0,-6]
["1.17.33","Легкая консоль для лотков с основанием 200 мм","шт.",100,270,{"$f":"D966*E966","v":27000},215.4,{"$f":"D966*G966","v":21540},{"$f":"F966+H966","v":48540},{"$f":"E966*$O$2","v":353.7},35370,{"$f":"G966*$P$2","v":280.02000000000004},28002.000000000004,{"$f":"K966+M966","v":63372},null,null,null,null,0,270,{"$f":"S966*T966","v":0},215.4,{"$f":"S966*V966","v":0},{"$f":"U966+W966","v":0},{"$f":"T966*$O$2","v":353.7},0,{"$f":"V966*$P$2","v":280.02000000000004},0,{"$f":"Z966+AB966","v":0},100]
["1.17.34","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,{"$f":"D967*E967","v":32400},131.6,{"$f":"D967*G967","v":15792},{"$f":"F967+H967","v":48192},{"$f":"E967*$O$2","v":353.7},42444,{"$f":"G967*$P$2","v":171.08},20529.600000000002,{"$f":"K967+M967","v":62973.600000000006},null,null,null,null,0,270,{"$f":"S967*T967","v":0},131.6,{"$f":"S967*V967","v":0},{"$f":"U967+W967","v":0},{"$f":"T967*$O$2","v":353.7},0,{"$f":"V967*$P$2","v":171.08},0,{"$f":"Z967+AB967","v":0},120]
["1.17.35","Траверса монтажная 30х17","м",188.5,200,{"$f":"D968*E968","v":37700},127.1,{"$f":"D968*G968","v":23958.35},{"$f":"F968+H968","v":61658.35},{"$f":"E968*$O$2","v":262},49387,{"$f":"G968*$P$2","v":165.23},31145.855,80532.854999999996,null,null,null,null,0,200,{"$f":"S968*T968","v":0},127.1,{"$f":"S968*V968","v":0},{"$f":"U968+W968","v":0},{"$f":"T968*$O$2","v":262},0,{"$f":"V968*$P$2","v":165.23},0,0,188.5]
["1.17.36","Лоток неперфорированный 300х100х3000","м",-501,640,{"$f":"D969*E969","v":-320640},2001.41,{"$f":"D969*G969","v":-1002706.41},{"$f":"F969+H969","v":-1323346.4100000001},838.4,-420038.39999999997,2400,-1202400,{"$f":"J969*D969+L969*D969","v":-1622438.4},null,null,null,null,0,640,{"$f":"S969*T969","v":0},2001.41,{"$f":"S969*V969","v":0},{"$f":"U969+W969","v":0},838.4,0,2400,0,{"$f":"Y969*S969+AA969*S969","v":0},{"$f":"D969-S969","v":-501}]
["1.17.36","Лоток неперфорированный 300х100х3000","м",616,640,{"$f":"D970*E970","v":394240},2001.41,{"$f":"D970*G970","v":1232868.56},{"$f":"F970+H970","v":1627108.56},838.4,516454.39999999997,2400,1478400,{"$f":"J970*D970+L970*D970","v":1994854.3999999999},null,null,null,null,0,640,{"$f":"S970*T970","v":0},2001.41,0,{"$f":"U970+W970","v":0},838.4,0,2400,0,{"$f":"Y970*S970+AA970*S970","v":0},616]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",-501,120,{"$f":"D971*E971","v":-60120},567,-284067,{"$f":"F971+H971","v":-344187},202,-101202,729,-365229,{"$f":"J971*D971+L971*D971","v":-466431},null,null,null,null,0,120,{"$f":"S971*T971","v":0},567,0,{"$f":"U971+W971","v":0},202,0,729,0,{"$f":"Y971*S971+AA971*S971","v":0},-501]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",616,150,{"$f":"D972*E972","v":92400},567,{"$f":"D972*G972","v":349272},{"$f":"F972+H972","v":441672},202,124432,729,449064,{"$f":"J972*D972+L972*D972","v":573496},null,null,null,null,0,150,{"$f":"S972*T972","v":0},567,{"$f":"S972*V972","v":0},{"$f":"U972+W972","v":0},202,0,729,0,{"$f":"Y972*S972+AA972*S972","v":0},616]
["1.17.38","Гайка М6","шт.",-312,null,0,1.54,-480.48,-480.48,0,null,2,-624,{"$f":"J973*D973+L973*D973","v":-624},null,null,null,null,0,null,{"$f":"S973*T973","v":0},1.54,{"$f":"S973*V973","v":0},{"$f":"U973+W973","v":0},0,null,2,0,{"$f":"Y973*S973+AA973*S973","v":0},-312]
["1.17.38","Гайка М6 с насечкой препятствующей откручиванию","шт.",1732,null,{"$f":"D974*E974","v":0},5.7,{"$f":"D974*G974","v":9872.4},{"$f":"F974+H974","v":9872.4},{"$f":"E974*$O$2","v":0},{"$f":"D974*J974","v":0},{"$f":"G974*$P$2","v":7.41},12834.12,{"$f":"K974+M974","v":12834.12},null,null,null,null,0,null,{"$f":"S974*T974","v":0},5.7,{"$f":"S974*V974","v":0},{"$f":"U974+W974","v":0},{"$f":"T974*$O$2","v":0},{"$f":"S974*Y974","v":0},{"$f":"V974*$P$2","v":7.41},0,{"$f":"Z974+AB974","v":0},1732]
["1.17.39","Шайба М6","шт.",-624,null,0,3.41,-2127.84,-2127.84,0,null,4.5,-2808,{"$f":"J975*D975+L975*D975","v":-2808},null,null,null,null,0,null,{"$f":"S975*T975","v":0},3.41,{"$f":"S975*V975","v":0},{"$f":"U975+W975","v":0},0,null,4.5,0,{"$f":"Y975*S975+AA975*S975","v":0},-624]
["1.17.39","Шайба М6","шт.",2000,null,{"$f":"D976*E976","v":0},3.41,{"$f":"D976*G976","v":6820},{"$f":"F976+H976","v":6820},0,null,4.5,9000,{"$f":"J976*D976+L976*D976","v":9000},null,null,null,null,0,null,{"$f":"S976*T976","v":0},3.41,{"$f":"S976*V976","v":0},{"$f":"U976+W976","v":0},0,null,4.5,0,{"$f":"Y976*S976+AA976*S976","v":0},2000]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",-312,null,0,7.44,-2321.2800000000002,-2321.2800000000002,0,null,10,-3120,{"$f":"J977*D977+L977*D977","v":-3120},null,null,null,null,0,null,{"$f":"S977*T977","v":0},7.44,{"$f":"S977*V977","v":0},{"$f":"U977+W977","v":0},0,null,10,0,{"$f":"Y977*S977+AA977*S977","v":0},-312]
["1.17.41","Клемма заземления","шт.",-48,null,0,389.23,-18683.04,-18683.04,0,null,487,-23376,{"$f":"J978*D978+L978*D978","v":-23376},null,null,null,null,0,null,0,389.23,0,0,0,null,487,0,{"$f":"Y978*S978+AA978*S978","v":0},-48]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",-144,10,-1440,1.82,-262.08,-1702.08,15,{"$f":"D979*J979","v":-2160},3,-432,{"$f":"J979*D979+L979*D979","v":-2592},null,null,null,null,0,10,0,1.82,0,0,15,{"$f":"S979*Y979","v":0},3,0,{"$f":"Y979*S979+AA979*S979","v":0},-144]
["1.17.40","Угол CPO 90 горизонтальный 90° 100х50","шт.",12,1200,{"$f":"D980*E980","v":14400},1620.8,{"$f":"D980*G980","v":19449.599999999999},{"$f":"F980+H980","v":33849.599999999999},{"$f":"E980*$O$2","v":1572},18864,{"$f":"G980*$P$2","v":2107.04},25284.48,{"$f":"K980+M980","v":44148.479999999996},null,null,null,null,0,1200,{"$f":"S980*T980","v":0},1620.8,{"$f":"S980*V980","v":0},{"$f":"U980+W980","v":0},{"$f":"T980*$O$2","v":1572},0,{"$f":"V980*$P$2","v":2107.04},0,{"$f":"Z980+AB980","v":0},12]
["1.17.41","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D981*E981","v":4800},1892,{"$f":"D981*G981","v":7568},{"$f":"F981+H981","v":12368},{"$f":"E981*$O$2","v":1572},6288,{"$f":"G981*$P$2","v":2459.6},{"$f":"D981*L981","v":9838.4},{"$f":"K981+M981","v":16126.4},null,null,null,null,0,1200,{"$f":"S981*T981","v":0},1892,{"$f":"S981*V981","v":0},{"$f":"U981+W981","v":0},{"$f":"T981*$O$2","v":1572},0,{"$f":"V981*$P$2","v":2459.6},{"$f":"S981*AA981","v":0},{"$f":"Z981+AB981","v":0},4]
["1.17.42","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,{"$f":"D982*E982","v":2400},2020.01,{"$f":"D982*G982","v":4040.02},{"$f":"F982+H982","v":6440.02},{"$f":"E982*$O$2","v":1572},3144,{"$f":"G982*$P$2","v":2626.0129999999999},5252.0259999999998,8396.0259999999998,null,null,null,null,0,1200,{"$f":"S982*T982","v":0},2020.01,{"$f":"S982*V982","v":0},{"$f":"U982+W982","v":0},{"$f":"T982*$O$2","v":1572},0,{"$f":"V982*$P$2","v":2626.0129999999999},0,0,2]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",-150,640,-96000,538,-80700,-176700,662.4,-99360,1120,-168000,{"$f":"J983*D983+L983*D983","v":-267360},null,null,null,null,0,640,{"$f":"S983*T983","v":0},538,{"$f":"S983*V983","v":0},{"$f":"U983+W983","v":0},662.4,0,1120,0,{"$f":"Y983*S983+AA983*S983","v":0},-150]
["1.17.43","Лоток 50х200 L=3000 перфорированный","м",192,640,{"$f":"D984*E984","v":122880},718.4,{"$f":"D984*G984","v":137932.79999999999},{"$f":"F984+H984","v":260812.79999999999},{"$f":"E984*$O$2","v":838.40000000000009},160972.80000000002,{"$f":"G984*$P$2","v":933.92},179312.63999999998,{"$f":"K984+M984","v":340285.44},null,null,null,null,0,640,{"$f":"S984*T984","v":0},718.4,{"$f":"S984*V984","v":0},{"$f":"U984+W984","v":0},{"$f":"T984*$O$2","v":838.40000000000009},0,{"$f":"V984*$P$2","v":933.92},0,{"$f":"Z984+AB984","v":0},192]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",-150,120,-18000,209.22,-31383,-49383,176,-26400,239,-35850,{"$f":"J985*D985+L985*D985","v":-62250},null,null,null,null,0,120,{"$f":"S985*T985","v":0},209.22,{"$f":"S985*V985","v":0},{"$f":"U985+W985","v":0},176,0,239,0,{"$f":"Y985*S985+AA985*S985","v":0},-150]
["1.17.44","Крышка L=3000 для лотков шириной 200мм","м",192,150,{"$f":"D986*E986","v":28800},338.6,{"$f":"D986*G986","v":65011.200000000004},{"$f":"F986+H986","v":93811.200000000012},176,33792,239,45888,79680,null,null,null,null,0,150,{"$f":"S986*T986","v":0},338.6,{"$f":"S986*V986","v":0},{"$f":"U986+W986","v":0},176,0,239,0,0,192]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",-800,null,null,2.6,-2080,-2080,0,null,3.8,-3040,-3040,null,null,null,null,0,null,null,2.6,{"$f":"S987*V987","v":0},{"$f":"U987+W987","v":0},0,null,3.8,0,0,-800]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",400,null,null,2.6,{"$f":"D988*G988","v":1040},{"$f":"F988+H988","v":1040},0,null,3.8,1520,1520,null,null,null,null,0,null,null,2.6,{"$f":"S988*V988","v":0},{"$f":"U988+W988","v":0},0,null,3.8,0,0,400]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",-400,35,{"$f":"D989*E989","v":-14000},21.6,{"$f":"D989*G989","v":-8640},{"$f":"F989+H989","v":-22640},246,{"$f":"D989*J989","v":-98400},101,-40400,-138800,null,null,null,null,0,35,{"$f":"S989*T989","v":0},21.6,{"$f":"S989*V989","v":0},{"$f":"U989+W989","v":0},246,{"$f":"S989*Y989","v":0},101,0,0,-400]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",1100,35,{"$f":"D990*E990","v":38500},21.6,{"$f":"D990*G990","v":23760},{"$f":"F990+H990","v":62260},246,270600,101,111100,381700,null,null,null,null,0,35,{"$f":"S990*T990","v":0},21.6,{"$f":"S990*V990","v":0},{"$f":"U990+W990","v":0},246,0,101,0,0,1100]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",-400,35,{"$f":"D991*E991","v":-14000},47.52,{"$f":"G991*D991","v":-19008},{"$f":"F991+H991","v":-33008},246,-98400,101,-40400,-138800,null,null,null,null,0,35,{"$f":"S991*T991","v":0},47.52,{"$f":"V991*S991","v":0},{"$f":"U991+W991","v":0},246,0,101,0,0,-400]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",-250,35,{"$f":"D992*E992","v":-8750},82.01,{"$f":"G992*D992","v":-20502.5},{"$f":"F992+H992","v":-29252.5},246,-61500,101,-25250,-86750,null,null,null,null,0,35,{"$f":"S992*T992","v":0},82.01,{"$f":"V992*S992","v":0},{"$f":"U992+W992","v":0},246,0,101,0,0,-250]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",-64,100,-6400,314,-20096,-26496,131,-8384,408.2,-26124.799999999999,-34508.800000000003,null,null,null,null,0,100,{"$f":"S993*T993","v":0},314,{"$f":"V993*S993","v":0},{"$f":"U993+W993","v":0},131,0,408.2,0,0,-64]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",-100,50,{"$f":"D994*E994","v":-5000},182.45,{"$f":"G994*D994","v":-18245},{"$f":"F994+H994","v":-23245},65.5,-6550,236,-23600,-30150,null,null,null,null,0,50,0,182.45,{"$f":"V994*S994","v":0},0,65.5,0,236,0,0,-100]
["1.17.51","Скоба металлическая","шт.",-40,0,0,28.32,{"$f":"G995*D995","v":-1132.8},-1132.8,32.75,-1310,36.82,-1472.8,-2782.8,null,null,null,null,0,0,0,28.32,{"$f":"V995*S995","v":0},0,32.75,0,36.82,0,0,-40]
["1.17.47","Угол CPO 90 горизонтальный 90° 200х50","шт.",5,1200,6000,2244.2800000000002,{"$f":"D996*G996","v":11221.400000000001},17221.400000000001,{"$f":"E996*$O$2","v":1572},7860,{"$f":"G996*$P$2","v":2917.5640000000003},14587.820000000002,{"$f":"K996+M996","v":22447.82},null,null,null,null,0,1200,0,2244.2800000000002,{"$f":"S996*V996","v":0},0,{"$f":"T996*$O$2","v":1572},0,{"$f":"V996*$P$2","v":2917.5640000000003},0,{"$f":"Z996+AB996","v":0},5]
["1.17.48","Угол CS 90 вертикальный внутр. 90° 300/100","шт.",1,1200,1200,3172,{"$f":"D997*G997","v":3172},4372,{"$f":"E997*$O$2","v":1572},1572,{"$f":"G997*$P$2","v":4123.6000000000004},4123.6000000000004,{"$f":"K997+M997","v":5695.6},null,null,null,null,0,1200,0,3172,{"$f":"S997*V997","v":0},0,{"$f":"T997*$O$2","v":1572},0,{"$f":"V997*$P$2","v":4123.6000000000004},0,{"$f":"Z997+AB997","v":0},1]
["1.17.49","Ответвитель DL 300х100","шт.",2,1200,2400,3532.4,{"$f":"D998*G998","v":7064.8},9464.7999999999993,{"$f":"E998*$O$2","v":1572},3144,{"$f":"G998*$P$2","v":4592.12},9184.24,12328.24,null,null,null,null,0,1200,0,3532.4,{"$f":"S998*V998","v":0},0,{"$f":"T998*$O$2","v":1572},0,{"$f":"V998*$P$2","v":4592.12},0,0,2]
["1.17.50","Пластина торцевая TC 300х100","шт.",6,600,3600,598,{"$f":"D999*G999","v":3588},7188,{"$f":"E999*$O$2","v":786},4716,{"$f":"G999*$P$2","v":777.4},4664.3999999999996,9380.4,null,null,null,null,0,600,0,598,{"$f":"S999*V999","v":0},0,{"$f":"T999*$O$2","v":786},0,{"$f":"V999*$P$2","v":777.4},0,0,6]
["1.17.51","Угол CPO 90 горизонтальный 90 градусов 300х100","шт.",1,1200,1200,3374,{"$f":"D1000*G1000","v":3374},4574,{"$f":"E1000*$O$2","v":1572},1572,{"$f":"G1000*$P$2","v":4386.2},4386.2,5958.2,null,null,null,null,0,1200,0,3374,{"$f":"S1000*V1000","v":0},0,{"$f":"T1000*$O$2","v":1572},0,{"$f":"V1000*$P$2","v":4386.2},0,0,1]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G1001*D1001","v":1312.8},1312.8,0,null,168,1680,{"$f":"J1001*D1001+L1001*D1001","v":1680},null,null,null,null,0,null,null,131.28,{"$f":"V1001*S1001","v":0},0,0,null,168,0,{"$f":"Y1001*S1001+AA1001*S1001","v":0},10]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D1002*E1002","v":9920},204,{"$f":"G1002*D1002","v":16320},26240,314.39999999999998,{"$f":"D1002*J1002","v":25152},265,21200,46352,null,null,null,null,0,124,{"$f":"S1002*T1002","v":0},204,{"$f":"V1002*S1002","v":0},0,314.39999999999998,{"$f":"S1002*Y1002","v":0},265,0,0,80]
["1.17.54","Наконечник медный ТМЛ 25-8-8 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D1003*E1003","v":6048},84,{"$f":"G1003*D1003","v":5040},11088,132,{"$f":"D1003*J1003","v":7920},101,6060,13980,null,null,null,null,0,100.8,{"$f":"S1003*T1003","v":0},84,{"$f":"V1003*S1003","v":0},0,132,{"$f":"S1003*Y1003","v":0},101,0,0,60]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G1004*D1004","v":5382.68},5382.68,0,null,6756,6756,6756,null,null,null,null,0,null,null,5382.68,{"$f":"V1004*S1004","v":0},0,0,null,6756,0,0,1]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",-10,50,{"$f":"D1005*E1005","v":-500},268,-2680,{"$f":"F1005+H1005","v":-3180},65.5,{"$f":"D1005*J1005","v":-655},348.4,-3484,-4139,null,null,null,null,0,50,{"$f":"S1005*T1005","v":0},268,{"$f":"V1005*S1005","v":0},0,65.5,{"$f":"S1005*Y1005","v":0},348.4,0,0,-10]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",-6,null,0,45.34,-272.04000000000002,-272.04000000000002,0,null,61,-366,-366,null,null,null,null,0,null,0,45.34,0,0,0,null,61,0,0,-6]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",-6,720,-4320,256.8,-1540.8000000000002,-5860.8,890,{"$f":"D1007*J1007","v":-5340},344,-2064,-7404,null,null,null,null,0,720,0,256.8,0,0,890,{"$f":"S1007*Y1007","v":0},344,0,0,-6]
["1.17.56","Винт с крестообразным шлицем М6х10","шт.",1200,0,{"$f":"D1008*E1008","v":0},6.5,{"$f":"D1008*G1008","v":7800},{"$f":"F1008+H1008","v":7800},{"$f":"E1008*$O$2","v":0},0,{"$f":"G1008*$P$2","v":8.4500000000000011},10140.000000000002,{"$f":"K1008+M1008","v":10140.000000000002},null,null,null,null,0,0,{"$f":"S1008*T1008","v":0},6.5,{"$f":"S1008*V1008","v":0},{"$f":"U1008+W1008","v":0},{"$f":"T1008*$O$2","v":0},0,{"$f":"V1008*$P$2","v":8.4500000000000011},0,{"$f":"Z1008+AB1008","v":0},1200]
["1.17.57","Винт М6х20 с гладкой головкой и квадратным подголовником","шт.",400,0,{"$f":"D1009*E1009","v":0},12.1,{"$f":"D1009*G1009","v":4840},{"$f":"F1009+H1009","v":4840},{"$f":"E1009*$O$2","v":0},0,{"$f":"G1009*$P$2","v":15.73},6292,{"$f":"K1009+M1009","v":6292},null,null,null,null,0,0,{"$f":"S1009*T1009","v":0},12.1,{"$f":"S1009*V1009","v":0},{"$f":"U1009+W1009","v":0},{"$f":"T1009*$O$2","v":0},0,{"$f":"V1009*$P$2","v":15.73},0,{"$f":"Z1009+AB1009","v":0},400]
["1.17.58","Розетка силовая 2Р+Е, со сторками, 2 мод., белый, IP20, 250B,16А Viva ","шт.",32,500,{"$f":"D1010*E1010","v":16000},590,{"$f":"D1010*G1010","v":18880},{"$f":"F1010+H1010","v":34880},{"$f":"E1010*$O$2","v":655},20960,{"$f":"G1010*$P$2","v":767},24544,45504,null,null,null,null,0,500,{"$f":"S1010*T1010","v":0},590,{"$f":"S1010*V1010","v":0},{"$f":"U1010+W1010","v":0},{"$f":"T1010*$O$2","v":655},0,{"$f":"V1010*$P$2","v":767},0,0,32]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,5000,4337.04,4337.04,9337.0400000000009,6500,6500,5234,5234,{"$f":"J1011*D1011+L1011*D1011","v":11734},null,null,null,null,0,5000,{"$f":"S1011*T1011","v":0},4337.04,{"$f":"V1011*S1011","v":0},{"$f":"U1011+W1011","v":0},6500,0,5234,0,{"$f":"Y1011*S1011+AA1011*S1011","v":0},1]
["1.17.60","Держатель шины заземления ","шт.",400,102,40800,41.279999999999994,16511.999999999996,57312,132,52800,65,26000,{"$f":"J1012*D1012+L1012*D1012","v":78800},null,null,null,null,0,102,0,41.279999999999994,0,0,132,0,65,0,{"$f":"Y1012*S1012+AA1012*S1012","v":0},400]
["1.17.61","Шпилька М8х2000","м",-6,300,-1800,170.52,-1023.1200000000001,-2823.12,400,-2400,220,{"$f":"D1013*L1013","v":-1320},{"$f":"J1013*D1013+L1013*D1013","v":-3720},null,null,null,null,0,300,0,170.52,0,0,400,0,220,0,{"$f":"Y1013*S1013+AA1013*S1013","v":0},-6]
["1.17.61","Выключатель скрытой установки, одноклавишный, ~220В,10А","шт.",4,500,{"$f":"D1014*E1014","v":2000},428,{"$f":"D1014*G1014","v":1712},{"$f":"F1014+H1014","v":3712},{"$f":"E1014*$O$2","v":655},2620,{"$f":"G1014*$P$2","v":556.4},2225.6,{"$f":"K1014+M1014","v":4845.6000000000004},null,null,null,null,0,500,{"$f":"S1014*T1014","v":0},428,{"$f":"S1014*V1014","v":0},{"$f":"U1014+W1014","v":0},{"$f":"T1014*$O$2","v":655},0,{"$f":"V1014*$P$2","v":556.4},0,{"$f":"Z1014+AB1014","v":0},4]
["1.17.62","Устройство песчаной подушки","м3",-1,1394,-1394,1008,-1008,-2402,1826.14,-1826.14,1310.4000000000001,-1310.4000000000001,{"$f":"J1015*D1015+L1015*D1015","v":-3136.54},null,null,null,null,0,1394,{"$f":"S1015*T1015","v":0},1008,{"$f":"V1015*S1015","v":0},{"$f":"U1015+W1015","v":0},1826.14,0,1310.4000000000001,0,{"$f":"Y1015*S1015+AA1015*S1015","v":0},-1]
["1.17.62","Устройство песчаной подушки","м3",18.3,1162,{"$f":"D1016*E1016","v":21264.600000000002},840,{"$f":"G1016*D1016","v":15372},{"$f":"F1016+H1016","v":36636.600000000006},1826.14,33418.362000000001,1310.4000000000001,23980.320000000003,{"$f":"J1016*D1016+L1016*D1016","v":57398.682000000001},null,null,null,null,0,1162,{"$f":"S1016*T1016","v":0},840,{"$f":"V1016*S1016","v":0},{"$f":"U1016+W1016","v":0},1826.14,0,1310.4000000000001,0,{"$f":"Y1016*S1016+AA1016*S1016","v":0},18.3]
["1.17.63","Лак битумный","кг",-40,null,0,268.8,-10752,-10752,0,null,342,-13680,{"$f":"J1017*D1017+L1017*D1017","v":-13680},null,null,null,null,0,null,{"$f":"S1017*T1017","v":0},268.8,{"$f":"V1017*S1017","v":0},{"$f":"U1017+W1017","v":0},0,null,342,0,{"$f":"Y1017*S1017+AA1017*S1017","v":0},-40]
["1.17.63","Мастика","кг",40,0,0,268.8,{"$f":"D1018*G1018","v":10752},{"$f":"H1018+F1018","v":10752},{"$f":"E1018*$O$2","v":0},{"$f":"D1018*J1018","v":0},{"$f":"G1018*$P$2","v":349.44000000000005},13977.600000000002,{"$f":"K1018+M1018","v":13977.600000000002},null,null,null,null,0,0,0,268.8,{"$f":"S1018*V1018","v":0},{"$f":"W1018+U1018","v":0},{"$f":"T1018*$O$2","v":0},{"$f":"S1018*Y1018","v":0},{"$f":"V1018*$P$2","v":349.44000000000005},0,{"$f":"Z1018+AB1018","v":0},40]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,55080,1750.01,89250.51,144330.51,1390,70890,2278,116178,{"$f":"J1019*D1019+L1019*D1019","v":187068},null,null,null,null,20,1080,{"$f":"S1019*T1019","v":21600},1750.01,{"$f":"V1019*S1019","v":35000.199999999997},{"$f":"U1019+W1019","v":56600.2},1390,27800,2278,45560,{"$f":"Y1019*S1019+AA1019*S1019","v":73360},31]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,490,16660,870,29580,46240,null,null,null,null,10,360,3600,650.02,6500.2,10100.200000000001,490,4900,870,8700,13600,24]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,490,8330,435,7395,15725,null,null,null,null,10,360,3600,320.06,3200.6,6800.6,490,4900,435,4350,9250,7]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,954,16218,928,15776,31994,null,null,null,null,10,720,7200,680.21,6802.1,14002.1,954,9540,928,9280,18820,7]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,590,2950,310,1550,4500,null,null,null,null,5,480,2400,230.18,1150.9000000000001,3550.9,590,2950,310,1550,4500,0]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1301,5204,2100,8400,13604,null,null,null,null,4,960,3840,1700.02,6800.08,10640.08,1301,5204,2100,8400,13604,0]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,355,1420,293,1172,2592,null,null,null,null,4,240,960,230.04,920.16,1880.1599999999999,355,1420,293,1172,2592,0]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D1026*E1026","v":29400},1724,{"$f":"G1026*D1026","v":51720},{"$f":"F1026+H1026","v":81120},1283.8,38514,2241.1999999999998,67236,105750,null,null,null,null,0,980,{"$f":"S1026*T1026","v":0},1724,{"$f":"V1026*S1026","v":0},{"$f":"U1026+W1026","v":0},1283.8,0,2241.1999999999998,0,0,30]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D1027*E1027","v":40000},650.57000000000005,{"$f":"G1027*D1027","v":32528.500000000004},{"$f":"F1027+H1027","v":72528.5},1048,52400,845.74,42287,94687,null,null,null,null,0,800,{"$f":"S1027*T1027","v":0},650.57000000000005,{"$f":"V1027*S1027","v":0},{"$f":"U1027+W1027","v":0},1048,0,845.74,0,0,50]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,40366.601999999999,0,null,40366.601999999999,null,null,null,null,18,954,{"$f":"S1028*T1028","v":17172},0,{"$f":"V1028*S1028","v":0},{"$f":"U1028+W1028","v":17172},1249.74,22495.32,0,null,22495.32,14.299999999999997]
["1.17.74","Устройство песчаной подушки","м3",1.2,1162,1394.3999999999999,840,1008,2402.3999999999996,1522.22,1826.664,1092,{"$f":"D1029*L1029","v":1310.3999999999999},3137.0639999999999,null,null,null,null,0,1162,0,840,0,0,1522.22,0,1092,{"$f":"S1029*AA1029","v":0},0,1.2]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,17496.36,0,null,17496.36,null,null,null,null,14,954,13356,0,0,13356,1249.74,17496.36,0,null,17496.36,0]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,3772.7999999999997,0,null,3772.7999999999997,null,null,null,null,0,2400,0,0,0,0,3144,0,0,null,0,1.2]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,null,28704,{"$f":"D1032*L1032","v":28704},28704,null,null,null,null,1,0,0,14880,14880,14880,0,null,28704,{"$f":"S1032*AA1032","v":28704},28704,0]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,76800,0,{"$f":"ROUND(D1033*G1033,2)","v":0},76800,76800,{"$f":"D1033*J1033","v":76800},0,null,76800,null,null,null,null,1,76800,76800,0,{"$f":"ROUND(S1033*V1033,2)","v":0},76800,76800,{"$f":"S1033*Y1033","v":76800},0,null,76800,{"$f":"D1033-S1033","v":0}]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D1034*G1034,2)","v":0},81600,102000,102000,0,null,102000,null,null,null,null,1,81600,81600,null,{"$f":"ROUND(S1034*V1034,2)","v":0},81600,102000,102000,0,null,102000,0]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,8646,328548,0,null,328548,null,null,null,null,36,6600,237600,null,null,237600,8646,311256,0,null,311256,2]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,723.12,144624,0,null,144624,null,null,null,null,0,552,0,null,null,0,723.12,0,0,null,0,200]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,276.67,55334,0,null,55334,null,null,null,null,0,211.2,0,null,null,0,276.67,0,0,null,0,200]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G1038*D1038","v":23834.76},28834.76,6550,6550,30985.19,{"$f":"D1038*L1038","v":30985.19},37535.19,null,null,null,null,0,5000,0,23834.76,{"$f":"V1038*S1038","v":0},0,6550,0,30985.19,{"$f":"S1038*AA1038","v":0},0,1]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33581.83,33581.83,38581.83,6550,6550,43656.6,43656.6,50206.6,null,null,null,null,0,5000,0,33581.83,0,0,6550,0,43656.6,0,0,1]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993,null,null,null,null,0,960,0,2874,0,0,1257.5999999999999,0,3736.2,0,0,1]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52,null,null,null,null,0,960,0,2979.12,0,0,1257.5999999999999,0,3872.86,0,0,12]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88,null,null,null,null,0,960,0,6916.8,0,0,1257.5999999999999,0,8991.84,0,0,2]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999,null,null,null,null,0,960,0,28156.799999999999,0,0,1257.5999999999999,0,36603.839999999997,0,0,2]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997,null,null,null,null,0,960,0,21761.040000000001,0,0,1257.5999999999999,0,28289.35,0,0,1]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,4800,1238.57,24771.399999999998,29571.399999999998,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003,null,null,null,null,5,240,1200,1238.57,6192.8499999999995,7392.8499999999995,314.39999999999998,1572,1610.14,8050.7000000000007,9622.7000000000007,15]
["1.17.91","Провод силовой желто-зеленый 1х25","м",7,240,1680,310.08,2170.56,3850.56,314.39999999999998,2200.7999999999997,403.1,2821.7000000000003,5022.5,null,null,null,null,90,240,21600,310.08,27907.199999999997,49507.199999999997,314.39999999999998,28295.999999999996,403.1,36279,64575,-83]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1000,124,124000,86.52,86520,210520,162.44,162440,112.48,112480,274920,null,null,null,null,1000,124,124000,86.52,86520,210520,162.44,162440,112.48,112480,274920,0]
["1.17.93","Кабель силовой 3х1,5","м",-600,124,-74400,92.52,-55512,-129912,182,-109200,115.65,-69390,-178590,null,null,null,null,0,124,0,92.52,0,0,182,0,115.65,0,0,-600]
["1.17.93","Кабель силовой 3х1,5","м",250,124,{"$f":"D1049*E1049","v":31000},92.52,{"$f":"G1049*D1049","v":23130},{"$f":"F1049+H1049","v":54130},182,45500,115.65,28912.5,74412.5,null,null,null,null,250,124,{"$f":"S1049*T1049","v":31000},92.52,{"$f":"V1049*S1049","v":23130},{"$f":"U1049+W1049","v":54130},182,45500,115.65,28912.5,74412.5,0]
["1.17.94","Кабель силовой 3х6","м",-420,124,-52080,328.01,-137764.19999999998,-189844.19999999998,182,-76440,426.41,-179092.2,-255532.2,null,null,null,null,0,124,{"$f":"S1050*T1050","v":0},328.01,{"$f":"V1050*S1050","v":0},{"$f":"U1050+W1050","v":0},182,0,426.41,0,0,-420]
["1.17.94","Кабель силовой 3х6","м",350,124,{"$f":"D1051*E1051","v":43400},364.2,{"$f":"G1051*D1051","v":127470},{"$f":"F1051+H1051","v":170870},182,63700,426.41,149243.5,212943.5,null,null,null,null,350,124,{"$f":"S1051*T1051","v":43400},364.2,{"$f":"V1051*S1051","v":127470},{"$f":"U1051+W1051","v":170870},182,63700,426.41,149243.5,212943.5,0]
["1.17.95","Кабель силовой 1х35","м",1028.4000000000001,240,246816.00000000003,462.12,475244.20800000004,722060.2080000001,354,364053.60000000003,577.65,594055.26,958108.8600000001,null,null,null,null,1000,240,{"$f":"S1052*T1052","v":240000},462.12,{"$f":"V1052*S1052","v":462120},{"$f":"U1052+W1052","v":702120},354,354000,577.65,577650,931650,28.400000000000091]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,354,55932,1067.04,168592.32,224524.32,null,null,null,null,0,240,0,820.8,0,0,354,0,1067.04,0,0,158]
["1.17.97","Кабель силовой 1х120","м",273.60000000000002,240,65664,1615.01,441866.73600000003,507530.73600000003,354,96854.400000000009,2099.5100000000002,574425.9360000001,671280.33600000013,null,null,null,null,240,240,57600,1615.01,387602.4,445202.4,354,84960,2099.5100000000002,503882.4,588842.4,33.600000000000023]
["1.17.98","Кабель силовой ППГнг(А)-HF 5х25 мм2","м",47.5,240,{"$f":"D1055*E1055","v":11400},1938,{"$f":"G1055*D1055","v":92055},{"$f":"F1055+H1055","v":103455},{"$f":"E1055*$O$2","v":314.40000000000003},14934.000000000002,{"$f":"G1055*$P$2","v":2519.4},119671.5,{"$f":"K1055+M1055","v":134605.5},null,null,null,null,0,240,{"$f":"S1055*T1055","v":0},1938,{"$f":"V1055*S1055","v":0},{"$f":"U1055+W1055","v":0},{"$f":"T1055*$O$2","v":314.40000000000003},0,{"$f":"V1055*$P$2","v":2519.4},0,{"$f":"Z1055+AB1055","v":0},47.5]
["1.17.99","Болт М6","шт.",1732,0,0,4.99,8642.68,8642.68,0,0,6.4870000000000001,11235.484,{"$f":"K1056+M1056","v":11235.484},null,null,null,null,0,0,{"$f":"S1056*T1056","v":0},4.99,{"$f":"V1056*S1056","v":0},{"$f":"U1056+W1056","v":0},0,0,6.4870000000000001,0,{"$f":"Z1056+AB1056","v":0},1732]
["1.17.100","Светильник светодиодный 6550 Лм 140  Вт","шт",5,2000,{"$f":"D1057*E1057","v":10000},4000,{"$f":"D1057*G1057","v":20000},{"$f":"F1057+H1057","v":30000},2620,13100,5200,26000,{"$f":"K1057+M1057","v":39100},null,null,null,null,0,2000,{"$f":"S1057*T1057","v":0},4000,{"$f":"S1057*V1057","v":0},{"$f":"U1057+W1057","v":0},2620,0,5200,0,{"$f":"Z1057+AB1057","v":0},5]
["1.17.101","Светильник светодиодный 6550 Лм 140  Вт с БАП","шт",1,2000,{"$f":"D1058*E1058","v":2000},6400,{"$f":"D1058*G1058","v":6400},{"$f":"F1058+H1058","v":8400},2620,2620,8320,8320,{"$f":"K1058+M1058","v":10940},null,null,null,null,0,2000,{"$f":"S1058*T1058","v":0},6400,{"$f":"S1058*V1058","v":0},{"$f":"U1058+W1058","v":0},2620,0,8320,0,{"$f":"Z1058+AB1058","v":0},1]
["1.17.102","Кабель силовой ППГнг(А)-HF 1х70","м",17,240,{"$f":"D1059*E1059","v":4080},1092.4000000000001,{"$f":"D1059*G1059","v":18570.800000000003},{"$f":"F1059+H1059","v":22650.800000000003},314.40000000000003,5344.8,1420.1200000000001,24142.04,29486.84,null,null,null,null,0,240,{"$f":"S1059*T1059","v":0},1092.4000000000001,{"$f":"S1059*V1059","v":0},{"$f":"U1059+W1059","v":0},314.40000000000003,0,1420.1200000000001,0,0,17]
["1.17.103","Кабель силовой ППГнг(А)-HF 1х16","м",950,142,{"$f":"D1060*E1060","v":134900},281.10000000000002,{"$f":"D1060*G1060","v":267045},{"$f":"F1060+H1060","v":401945},186.02,176719,365.43000000000006,347158.50000000006,523877.50000000006,null,null,null,null,0,142,{"$f":"S1060*T1060","v":0},281.10000000000002,{"$f":"S1060*V1060","v":0},{"$f":"U1060+W1060","v":0},186.02,0,365.43000000000006,0,0,950]
["1.17.104","Кабель силовой ППГнг(А)-HF 5х1,5 мм2","м",180,123.996,{"$f":"D1061*E1061","v":22319.279999999999},248.00399999999996,{"$f":"G1061*D1061","v":44640.719999999994},{"$f":"F1061+H1061","v":66960},162.43476000000001,29238.256800000003,322.40519999999998,58032.935999999994,{"$f":"K1061+M1061","v":87271.19279999999},null,null,null,null,0,123.996,{"$f":"S1061*T1061","v":0},248.00399999999996,{"$f":"V1061*S1061","v":0},{"$f":"U1061+W1061","v":0},162.43476000000001,0,322.40519999999998,0,0,180]
["1.17.105","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70","м",9,240,{"$f":"D1062*E1062","v":2160},1032.4000000000001,{"$f":"D1062*G1062","v":9291.6},{"$f":"F1062+H1062","v":11451.6},314.40000000000003,2829.6000000000004,1342.1200000000001,12079.080000000002,14908.680000000002,null,null,null,null,0,240,{"$f":"S1062*T1062","v":0},1032.4000000000001,{"$f":"S1062*V1062","v":0},{"$f":"U1062+W1062","v":0},314.40000000000003,0,1342.1200000000001,0,0,9]
["1.17.106","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х35","м",9,240,{"$f":"D1063*E1063","v":2160},534,{"$f":"D1063*G1063","v":4806},{"$f":"F1063+H1063","v":6966},314.40000000000003,2829.6000000000004,694.2,6247.8,9077.4000000000015,null,null,null,null,0,240,{"$f":"S1063*T1063","v":0},534,{"$f":"S1063*V1063","v":0},{"$f":"U1063+W1063","v":0},314.40000000000003,0,694.2,0,0,9]
["1.17.107","Монтаж ПВХ кабель-канала 25х16 мм по стенам и потолкам на высоте до 4 метров ","пм",41,300,{"$f":"D1064*E1064","v":12300},320,{"$f":"ROUND(D1064*G1064,2)","v":13120},{"$f":"F1064+H1064","v":25420},393,{"$f":"D1064*J1064","v":16113},416,{"$f":"D1064*L1064","v":17056},{"$f":"K1064+M1064","v":33169},null,null,null,null,0,300,{"$f":"S1064*T1064","v":0},320,{"$f":"ROUND(S1064*V1064,2)","v":0},{"$f":"U1064+W1064","v":0},393,0,416,0,0,41]
["1.17.108","Монтаж ПВХ кабель-канала 80х40 мм по стенам и потолкам на высоте до 2 метров ","пм",39.200000000000003,300,{"$f":"D1065*E1065","v":11760},398.52,{"$f":"ROUND(D1065*G1065,2)","v":15621.98},{"$f":"F1065+H1065","v":27381.98},393,15405.6,518.07600000000002,20308.579200000004,35714.179200000006,null,null,null,null,0,300,0,398.52,0,0,393,0,518.07600000000002,0,0,39.200000000000003]
["1.17.109","Монтаж ПВХ кабель-канала 60х40 мм по стенам и потолкам на высоте до 2 метров ","пм",3.3,300,990,358,1181.4000000000001,2171.4,393,1296.8999999999999,465.40000000000003,1535.82,2832.72,null,null,null,null,0,300,0,358,0,0,393,0,465.40000000000003,0,0,3.3]
["1.17.110","Металлический дюбель для газобетона","шт",50,5,{"$f":"D1067*E1067","v":250},14.88,{"$f":"G1067*D1067","v":744},{"$f":"F1067+H1067","v":994},6.5500000000000007,327.50000000000006,19.344000000000001,967.2,1294.7,null,null,null,null,0,5,{"$f":"S1067*T1067","v":0},14.88,{"$f":"V1067*S1067","v":0},{"$f":"U1067+W1067","v":0},6.5500000000000007,0,19.344000000000001,0,0,50]
["1.17.111","Кронштейн для лотка 200","шт",57,370,{"$f":"D1068*E1068","v":21090},668.33,{"$f":"ROUND(D1068*G1068,2)","v":38094.81},{"$f":"F1068+H1068","v":59184.81},484.70000000000005,27627.9,868.82900000000006,49523.253000000004,77151.153000000006,null,null,null,null,0,370,{"$f":"S1068*T1068","v":0},668.33,{"$f":"ROUND(S1068*V1068,2)","v":0},{"$f":"U1068+W1068","v":0},484.70000000000005,0,868.82900000000006,0,0,57]
["1.17.112","Кронштейн для лотка 100 мм","шт",4,370,{"$f":"D1069*E1069","v":1480},640,{"$f":"ROUND(D1069*G1069,2)","v":2560},{"$f":"F1069+H1069","v":4040},484.70000000000005,1938.8000000000002,832,3328,5266.8,null,null,null,null,0,370,{"$f":"S1069*T1069","v":0},640,{"$f":"ROUND(S1069*V1069,2)","v":0},{"$f":"U1069+W1069","v":0},484.70000000000005,0,832,0,0,4]
["1.17.113","Металлический анкер","шт",69,50,{"$f":"D1070*E1070","v":3450},98,{"$f":"G1070*D1070","v":6762},{"$f":"F1070+H1070","v":10212},65.5,4519.5,127.4,8790.6,13310.1,null,null,null,null,0,50,{"$f":"S1070*T1070","v":0},98,{"$f":"V1070*S1070","v":0},{"$f":"U1070+W1070","v":0},65.5,0,127.4,0,0,69]
["1.17.114","Кронштейн для лотка (сварной)","шт",27,550,{"$f":"D1071*E1071","v":14850},780,{"$f":"ROUND(D1071*G1071,2)","v":21060},{"$f":"F1071+H1071","v":35910},720.5,19453.5,1014,27378,46831.5,null,null,null,null,0,550,{"$f":"S1071*T1071","v":0},780,{"$f":"ROUND(S1071*V1071,2)","v":0},{"$f":"U1071+W1071","v":0},720.5,0,1014,0,0,27]
["1.17.115","Металлический дюбель","шт",820,5,{"$f":"D1072*E1072","v":4100},14.88,{"$f":"G1072*D1072","v":12201.6},{"$f":"F1072+H1072","v":16301.6},6.5500000000000007,5371.0000000000009,19.344000000000001,15862.080000000002,21233.08,null,null,null,null,0,5,{"$f":"S1072*T1072","v":0},14.88,{"$f":"V1072*S1072","v":0},{"$f":"U1072+W1072","v":0},6.5500000000000007,0,19.344000000000001,0,0,820]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F1075+F1076+F1078+F1080+F1083+F1084+F1095+F1098+F1101+F1102","v":175198},null,{"$f":"H1075+H1076+H1078+H1080+H1083+H1084+H1095+H1098+H1101+H1102","v":397999.2},{"$f":"I1075+I1076+I1078+I1080+I1083+I1084+I1095+I1098+I1101+I1102","v":573197.19999999995},null,{"$f":"K1075+K1076+K1078+K1080+K1083+K1084+K1095+K1098+K1101+K1102","v":270435.38},null,{"$f":"M1075+M1076+M1078+M1080+M1083+M1084+M1095+M1098+M1101+M1102","v":642268.26},{"$f":"N1075+N1076+N1078+N1080+N1083+N1084+N1095+N1098+N1101+N1102","v":912703.64},null,null,null,null,null,null,{"$f":"U1075+U1076+U1078+U1080+U1083+U1084+U1095+U1098+U1101+U1102","v":21000},null,{"$f":"W1075+W1076+W1078+W1080+W1083+W1084+W1095+W1098+W1101+W1102","v":197179},{"$f":"X1075+X1076+X1078+X1080+X1083+X1084+X1095+X1098+X1101+X1102","v":218179},null,{"$f":"Z1075+Z1076+Z1078+Z1080+Z1083+Z1084+Z1095+Z1098+Z1101+Z1102","v":27510},null,{"$f":"AB1075+AB1076+AB1078+AB1080+AB1083+AB1084+AB1095+AB1098+AB1101+AB1102","v":279922},{"$f":"AC1075+AC1076+AC1078+AC1080+AC1083+AC1084+AC1095+AC1098+AC1101+AC1102","v":307432},0]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"-F1075-F1076+F1077+F1079+F1081+F1082+F1085+F1086+F1087+F1088+F1089+F1090+F1091+F1092+F1093+F1094+F1096+F1097+F1099+F1100-F1101-F1102","v":-493356},null,{"$f":"-H1075-H1076+H1077+H1079+H1081+H1082+H1085+H1086+H1087+H1088+H1089+H1090+H1091+H1092+H1093+H1094+H1096+H1097+H1099+H1100-H1101-H1102","v":-790451.16000000015},{"$f":"-I1075-I1076+I1077+I1079+I1081+I1082+I1085+I1086+I1087+I1088+I1089+I1090+I1091+I1092+I1093+I1094+I1096+I1097+I1099+I1100-I1101-I1102","v":-1283807.1599999999},null,{"$f":"-K1075-K1076+K1077+K1079+K1081+K1082+K1085+K1086+K1087+K1088+K1089+K1090+K1091+K1092+K1093+K1094+K1096+K1097+K1099+K1100-K1101-K1102","v":-660922.80000000005},null,{"$f":"-M1075-M1076+M1077+M1079+M1081+M1082+M1085+M1086+M1087+M1088+M1089+M1090+M1091+M1092+M1093+M1094+M1096+M1097+M1099+M1100-M1101-M1102","v":-1416983.2999999998},{"$f":"-N1075-N1076+N1077+N1079+N1081+N1082+N1085+N1086+N1087+N1088+N1089+N1090+N1091+N1092+N1093+N1094+N1096+N1097+N1099+N1100-N1101-N1102","v":-2077906.0999999999},null,null,null,null,null,null,{"$f":"-U1075-U1076+U1077+U1079+U1081+U1082+U1085+U1086+U1087+U1088+U1089+U1090+U1091+U1092+U1093+U1094+U1096+U1097+U1099+U1100-U1101-U1102","v":-21000},null,{"$f":"-W1075-W1076+W1077+W1079+W1081+W1082+W1085+W1086+W1087+W1088+W1089+W1090+W1091+W1092+W1093+W1094+W1096+W1097+W1099+W1100-W1101-W1102","v":-197179},{"$f":"-X1075-X1076+X1077+X1079+X1081+X1082+X1085+X1086+X1087+X1088+X1089+X1090+X1091+X1092+X1093+X1094+X1096+X1097+X1099+X1100-X1101-X1102","v":-218179},null,null,null,null,null,0]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,4200,{"$f":"D1075*E1075","v":4200},49519,{"$f":"G1075*D1075","v":49519},{"$f":"F1075+H1075","v":53719},5502,{"$f":"D1075*J1075","v":5502},87964,{"$f":"D1075*L1075","v":87964},{"$f":"J1075*D1075+L1075*D1075","v":93466},null,null,null,null,1,4200,{"$f":"S1075*T1075","v":4200},49519,{"$f":"V1075*S1075","v":49519},{"$f":"U1075+W1075","v":53719},5502,{"$f":"S1075*Y1075","v":5502},87964,{"$f":"S1075*AA1075","v":87964},{"$f":"Y1075*S1075+AA1075*S1075","v":93466},0]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D1076*E1076","v":16800},1938,{"$f":"G1076*D1076","v":135660},{"$f":"F1076+H1076","v":152460},314.39999999999998,22008,2519.4,176358,198366,null,null,null,null,70,240,{"$f":"S1076*T1076","v":16800},1938,{"$f":"V1076*S1076","v":135660},{"$f":"U1076+W1076","v":152460},314.39999999999998,22008,2519.4,176358,198366,0]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",-15,124,{"$f":"D1077*E1077","v":-1860},382,{"$f":"G1077*D1077","v":-5730},{"$f":"F1077+H1077","v":-7590},162.44,-2436.6,496.6,-7449,-9885.6,null,null,null,null,0,124,{"$f":"S1077*T1077","v":0},382,{"$f":"V1077*S1077","v":0},{"$f":"U1077+W1077","v":0},162.44,0,496.6,0,0,-15]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",124.5,124,{"$f":"D1078*E1078","v":15438},382,{"$f":"G1078*D1078","v":47559},{"$f":"F1078+H1078","v":62997},162.44,20223.78,496.6,61826.700000000004,82050.48000000001,null,null,null,null,0,124,0,382,0,0,162.44,0,496.6,0,0,124.5]
["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,null,null,null,null,0,124,0,334,0,0,162.44,0,434.2,0,0,-350]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",310,124,{"$f":"D1080*E1080","v":38440},334,{"$f":"G1080*D1080","v":103540},{"$f":"F1080+H1080","v":141980},162.44,50356.4,434.2,134602,184958.4,null,null,null,null,0,124,0,334,0,0,162.44,0,434.2,0,0,310]
["1.18.5","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 3х2.5 ","м",-210,124,-26040,142,-29820,-55860,162.44,-34112.400000000001,184.6,-38766,-72878.399999999994,null,null,null,null,0,124,0,142,0,0,162.44,0,184.6,0,0,-210]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",-270,124,{"$f":"D1082*E1082","v":-33480},82.94,{"$f":"G1082*D1082","v":-22393.8},{"$f":"F1082+H1082","v":-55873.8},162.44,-43858.8,166.92,-45068.399999999994,-88927.2,null,null,null,null,0,124,{"$f":"S1082*T1082","v":0},82.94,{"$f":"V1082*S1082","v":0},{"$f":"U1082+W1082","v":0},162.44,0,166.92,0,0,-270]
["1.18.5","Кабель силовой ППГнг(А)-HF 5х2.5","м.",20,124,{"$f":"D1083*E1083","v":2480},248,{"$f":"D1083*G1083","v":4960},{"$f":"F1083+H1083","v":7440},{"$f":"E1083*$O$2","v":162.44},3248.8,{"$f":"G1083*$P$2","v":322.40000000000003},6448.0000000000009,{"$f":"K1083+M1083","v":9696.8000000000011},null,null,null,null,0,124,{"$f":"S1083*T1083","v":0},248,{"$f":"S1083*V1083","v":0},{"$f":"U1083+W1083","v":0},{"$f":"T1083*$O$2","v":162.44},0,{"$f":"V1083*$P$2","v":322.40000000000003},0,{"$f":"Z1083+AB1083","v":0},20]
["1.18.6","Кабель силовой ППГнг(А)-HF 3х1.5","м.",310,124,{"$f":"D1084*E1084","v":38440},92.52,{"$f":"D1084*G1084","v":28681.199999999997},{"$f":"F1084+H1084","v":67121.2},{"$f":"E1084*$O$2","v":162.44},50356.4,{"$f":"G1084*$P$2","v":120.276},37285.56,{"$f":"K1084+M1084","v":87641.959999999992},null,null,null,null,0,124,{"$f":"S1084*T1084","v":0},92.52,{"$f":"S1084*V1084","v":0},{"$f":"U1084+W1084","v":0},{"$f":"T1084*$O$2","v":162.44},0,{"$f":"V1084*$P$2","v":120.276},0,0,310]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",-300,640,-192000,538,-161400,-353400,838.4,-251520,1759,-527700,{"$f":"J1085*D1085+L1085*D1085","v":-779220},null,null,null,null,0,640,{"$f":"S1085*T1085","v":0},538,{"$f":"V1085*S1085","v":0},{"$f":"U1085+W1085","v":0},838.4,0,1759,0,{"$f":"Y1085*S1085+AA1085*S1085","v":0},-300]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",-300,120,{"$f":"D1086*E1086","v":-36000},209.22,-62766,-98766,156,-46800,273,-81900,-128700,null,null,null,null,0,120,{"$f":"S1086*T1086","v":0},209.22,0,0,156,0,273,0,0,-300]
["1.18.9","Анкер М8 латунный разрезной","шт.",-800,null,null,56.915999999999997,-45532.799999999996,-45532.799999999996,0,null,84,-67200,-67200,null,null,null,null,0,null,null,56.915999999999997,0,0,0,null,84,0,0,-800]
["1.18.10","Шпилька М8х2000","шт.",-126,300,{"$f":"D1088*E1088","v":-37800},170.52,-21485.52,-59285.520000000004,386,{"$f":"D1088*J1088","v":-48636},243,-30618,-79254,null,null,null,null,0,300,{"$f":"S1088*T1088","v":0},170.52,0,0,386,{"$f":"S1088*Y1088","v":0},243,0,0,-126]
["1.18.11","Шайба М8","шт.",-400,null,null,6.77,-2708,-2708,0,null,12,-4800,-4800,null,null,null,null,0,null,null,6.77,0,0,0,null,12,0,0,-400]
["1.18.12","Гайка М8","шт.",-800,null,null,3.07,-2456,-2456,0,null,6,-4800,-4800,null,null,null,null,0,null,null,3.07,0,0,0,null,6,0,0,-800]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",-44,300,-13200,1577.76,-69421.440000000002,-82621.440000000002,400,{"$f":"D1091*J1091","v":-17600},2100,-92400,-110000,null,null,null,null,0,300,{"$f":"S1091*T1091","v":0},1577.76,0,0,400,{"$f":"S1091*Y1091","v":0},2100,0,0,-44]
["1.18.14","Провод силовой желто-зеленый","м",-25,124,{"$f":"D1092*E1092","v":-3100},204,-5100,-8200,185,-4625,300,-7500,-12125,null,null,null,null,0,124,{"$f":"S1092*T1092","v":0},204,0,0,185,0,300,0,0,-25]
["1.18.15","Наконечник медный 16 мм2 ","шт.",-220,100.8,{"$f":"D1093*E1093","v":-22176},47.64,-10480.799999999999,-32656.799999999999,150,-33000,87,-19140,-52140,null,null,null,null,0,100.8,{"$f":"S1093*T1093","v":0},47.64,0,0,150,0,87,0,0,-220]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-100,34,-3400,45,-4500,-7900,52.4,-5240,130,-13000,-18240,null,null,null,null,0,34,{"$f":"S1094*T1094","v":0},45,0,0,52.4,0,130,0,0,-100]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",600,35,{"$f":"D1095*E1095","v":21000},21.6,{"$f":"G1095*D1095","v":12960},{"$f":"F1095+H1095","v":33960},52.4,31440,130,78000,109440,null,null,null,null,0,35,0,21.6,0,0,52.4,0,130,0,0,600]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",-50,50,-2500,128.24,-6412,-8912,65.5,-3275,166.71,-8335.5,-11610.5,null,null,null,null,0,50,0,128.24,0,0,65.5,0,166.71,0,0,-50]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",-420,0,null,28.32,{"$f":"G1097*D1097","v":-11894.4},{"$f":"F1097+H1097","v":-11894.4},32.75,-13755,36.82,-15464.4,-29219.4,null,null,null,null,0,0,null,28.32,{"$f":"V1097*S1097","v":0},{"$f":"U1097+W1097","v":0},32.75,0,36.82,0,0,{"$f":"D1097-S1097","v":-420}]
["1.18.18","Скоба металлическая однолапковая Д20","шт.",1200,0,null,2.6,{"$f":"G1098*D1098","v":3120},{"$f":"F1098+H1098","v":3120},32.75,39300,36.82,44184,83484,null,null,null,null,0,0,null,2.6,{"$f":"V1098*S1098","v":0},{"$f":"U1098+W1098","v":0},32.75,0,36.82,0,0,1200]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",-15,200,{"$f":"D1099*E1099","v":-3000},84,{"$f":"G1099*D1099","v":-1260},{"$f":"F1099+H1099","v":-4260},260,-3900,130,-1950,-5850,null,null,null,null,0,200,{"$f":"S1099*T1099","v":0},84,{"$f":"V1099*S1099","v":0},{"$f":"U1099+W1099","v":0},260,0,130,0,0,-15]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",-20,800,{"$f":"D1100*E1100","v":-16000},650.57000000000005,{"$f":"G1100*D1100","v":-13011.400000000001},{"$f":"F1100+H1100","v":-29011.4},990,-19800,950,-19000,-38800,null,null,null,null,0,800,{"$f":"S1100*T1100","v":0},650.57000000000005,{"$f":"V1100*S1100","v":0},{"$f":"U1100+W1100","v":0},990,0,950,0,0,-20]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,0,null,15600,15600,15600,null,null,null,null,1,0,{"$f":"S1101*T1101","v":0},12000,{"$f":"V1101*S1101","v":12000},{"$f":"U1101+W1101","v":12000},0,null,15600,15600,15600,0]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,38400,0,{"$f":"ROUND(D1102*G1102,2)","v":0},38400,48000,{"$f":"D1102*J1102","v":48000},0,null,48000,null,null,null,null,0,38400,0,0,{"$f":"ROUND(S1102*V1102,2)","v":0},0,48000,{"$f":"S1102*Y1102","v":0},0,null,0,1]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F1106+F1108+F1109+F1110","v":2151332.04},null,{"$f":"H1106+H1108+H1109+H1110","v":2633225},{"$f":"I1106+I1108+I1109+I1110","v":4784557.04},null,{"$f":"K1106+K1108+K1109+K1110","v":2633600.52},null,{"$f":"M1106+M1108+M1109+M1110","v":6186996.46},{"$f":"N1106+N1108+N1109+N1110","v":8820596.9800000004},null,null,null,null,null,null,{"$f":"U1106+U1108+U1109+U1110","v":0},null,{"$f":"W1106+W1108+W1109+W1110","v":0},{"$f":"X1106+X1108+X1109+X1110","v":0},null,{"$f":"Z1106+Z1108+Z1109+Z1110","v":0},null,{"$f":"AB1106+AB1108+AB1109+AB1110","v":0},{"$f":"AC1106+AC1108+AC1109+AC1110","v":0},0]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F1105+F1107-F1109-F1110","v":-1969533.8561154117},null,{"$f":"H1105+H1107-H1109-H1110","v":-2650907.9},{"$f":"I1105+I1107-I1109-I1110","v":-4620441.7561154114},null,{"$f":"K1105+K1107-K1109-K1110","v":-2633600.52},null,{"$f":"M1105+M1107-M1109-M1110","v":-6186996.46},{"$f":"N1105+N1107-N1109-N1110","v":-8820596.9800000004},null,null,null,null,null,null,{"$f":"U1105+U1107-U1109-U1110","v":0},null,{"$f":"W1105+W1107-W1109-W1110","v":0},{"$f":"X1105+X1107-X1109-X1110","v":0},null,null,null,null,null,0]
["1.19.1","Монтаж комплектов автоматики","к-т",-14,32544,{"$f":"D1105*E1105","v":-455616},43909,{"$f":"G1105*D1105","v":-614726},{"$f":"F1105+H1105","v":-1070342},29532.639999999999,{"$f":"D1105*J1105","v":-413456.95999999996},262311.77,{"$f":"D1105*L1105","v":-3672364.7800000003},{"$f":"J1105*D1105+L1105*D1105","v":-4085821.74},null,null,null,null,0,32544,{"$f":"S1105*T1105","v":0},43909,{"$f":"V1105*S1105","v":0},{"$f":"U1105+W1105","v":0},29532.639999999999,{"$f":"S1105*Y1105","v":0},262311.77,{"$f":"S1105*AA1105","v":0},{"$f":"Y1105*S1105+AA1105*S1105","v":0},-14]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D1106*E1106","v":455616},55651,{"$f":"G1106*D1106","v":779114},{"$f":"F1106+H1106","v":1234730},29532.639999999999,413456.95999999996,262311.77,{"$f":"D1106*L1106","v":3672364.7800000003},4085821.74,null,null,null,null,0,32544,{"$f":"S1106*T1106","v":0},55651,{"$f":"V1106*S1106","v":0},{"$f":"U1106+W1106","v":0},29532.639999999999,0,262311.77,{"$f":"S1106*AA1106","v":0},0,14]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3470,243.54859254046445,{"$f":"D1107*E1107","v":-845113.61611541163},340.89,{"$f":"G1107*D1107","v":-1182888.3},{"$f":"F1107+H1107","v":-2028001.9161154116},305,-1058350,405,{"$f":"D1107*L1107","v":-1405350},-2463700,null,null,null,null,0,243.54859254046445,{"$f":"S1107*T1107","v":0},340.89,{"$f":"V1107*S1107","v":0},{"$f":"U1107+W1107","v":0},305,0,405,{"$f":"S1107*AA1107","v":0},0,-3470]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,295.94,{"$f":"D1108*E1108","v":1026911.8},288.42,{"$f":"G1108*D1108","v":1000817.4},{"$f":"F1108+H1108","v":2027729.2000000002},305,1058350,405,{"$f":"D1108*L1108","v":1405350},2463700,null,null,null,null,0,295.94,{"$f":"S1108*T1108","v":0},288.42,{"$f":"V1108*S1108","v":0},{"$f":"U1108+W1108","v":0},305,0,405,{"$f":"S1108*AA1108","v":0},0,3470]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,254804.24,142215.59999999998,853293.59999999986,1108097.8399999999,55632.26,333793.56,184880.28,{"$f":"D1109*L1109","v":1109281.68},1443075.24,null,null,null,null,0,42467.373333333329,{"$f":"S1109*T1109","v":0},142215.59999999998,{"$f":"V1109*S1109","v":0},{"$f":"U1109+W1109","v":0},55632.26,0,184880.28,{"$f":"S1109*AA1109","v":0},0,6]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,828000,0,null,828000,null,null,null,null,0,414000,0,null,null,0,828000,0,0,null,0,1]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"F1113+F1115+F1116","v":666124.9},null,{"$f":"H1113+H1115+H1116","v":576755.76799999992},{"$f":"I1113+I1115+I1116","v":1242880.6680000001},null,{"$f":"K1113+K1115+K1116","v":672437.88},null,{"$f":"M1113+M1115+M1116","v":406081.89},{"$f":"N1113+N1115+N1116","v":1078519.77},null,null,null,null,null,null,{"$f":"U1113+U1115+U1116","v":0},null,{"$f":"W1113+W1115+W1116","v":0},{"$f":"X1113+X1115+X1116","v":0},null,{"$f":"Z1113+Z1115+Z1116","v":0},null,{"$f":"AB1113+AB1115+AB1116","v":0},{"$f":"AC1113+AC1115+AC1116","v":0},0]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"F1114-F1113-F1116","v":-2588924.9},null,{"$f":"H1114-H1113-H1116","v":-3309838.7680000002},{"$f":"I1114-I1113-I1116","v":-5898763.6679999996},null,{"$f":"K1114-K1113-K1116","v":-3391517.88},null,{"$f":"M1114-M1113-M1116","v":-4302757.8899999997},{"$f":"N1114-N1113-N1116","v":-7694275.7699999996},null,null,null,null,null,null,{"$f":"U1114-U1113-U1116","v":0},null,{"$f":"W1114-W1113-W1116","v":0},{"$f":"X1114-X1113-X1116","v":0},null,{"$f":"Z1114-Z1113-Z1116","v":0},null,{"$f":"AB1114-AB1113-AB1116","v":0},{"$f":"AC1114-AC1113-AC1116","v":0},0]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D1113*E1113","v":101956.4},98176.255999999994,{"$f":"D1113*G1113","v":294528.76799999998},{"$f":"F1113+H1113","v":396485.16799999995},44520.959999999999,{"$f":"D1113*J1113","v":133562.88},127629.13,{"$f":"D1113*L1113","v":382887.39},{"$f":"J1113*D1113+L1113*D1113","v":516450.27},null,null,null,null,0,33985.466666666667,{"$f":"S1113*T1113","v":0},98176.255999999994,{"$f":"S1113*V1113","v":0},{"$f":"U1113+W1113","v":0},44520.959999999999,{"$f":"S1113*Y1113","v":0},127629.13,{"$f":"S1113*AA1113","v":0},{"$f":"Y1113*S1113+AA1113*S1113","v":0},3]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",-8450,247.09686390532545,-2087968.5,356.84142011834319,-3015310,-5103278.5,323.7,{"$f":"D1114*J1114","v":-2735265},463.89,{"$f":"D1114*L1114","v":-3919870.5},{"$f":"J1114*D1114+L1114*D1114","v":-6655135.5},null,null,null,null,0,247.09686390532545,0,356.84142011834319,0,0,323.7,{"$f":"S1114*Y1114","v":0},463.89,{"$f":"S1114*AA1114","v":0},{"$f":"Y1114*S1114+AA1114*S1114","v":0},-8450]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",50,3303.37,{"$f":"D1115*E1115","v":165168.5},5644.54,{"$f":"D1115*G1115","v":282227},{"$f":"F1115+H1115","v":447395.5},323.7,{"$f":"D1115*J1115","v":16185},463.89,{"$f":"D1115*L1115","v":23194.5},{"$f":"J1115*D1115+L1115*D1115","v":39379.5},null,"перепроверить завышенную цену",null,null,0,3303.37,{"$f":"S1115*T1115","v":0},5644.54,{"$f":"S1115*V1115","v":0},{"$f":"U1115+W1115","v":0},323.7,{"$f":"S1115*Y1115","v":0},463.89,{"$f":"S1115*AA1115","v":0},{"$f":"Y1115*S1115+AA1115*S1115","v":0},50]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,{"$f":"D1116*J1116","v":522690},0,null,{"$f":"J1116*D1116+L1116*D1116","v":522690},null,null,null,null,0,399000,{"$f":"S1116*T1116","v":0},null,{"$f":"S1116*V1116","v":0},{"$f":"U1116+W1116","v":0},522690,{"$f":"S1116*Y1116","v":0},0,null,{"$f":"Y1116*S1116+AA1116*S1116","v":0},1]
[2,"Объекты энергетического хозяйства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F1120+F1121+F1123+F1124+F1127+F1128+F1130+F1131+F1133+F1135+F1136+F1134","v":232300},null,{"$f":"H1120+H1121+H1123+H1124+H1127+H1128+H1129+H1130+H1131+H1133+H1135+H1136+H1134","v":600881.9},{"$f":"I1120+I1121+I1123+I1124+I1127+I1128+I1129+I1130+I1131+I1133+I1135+I1136+I1134","v":833181.9},null,{"$f":"K1120+K1121+K1123+K1124+K1127+K1128+K1130+K1131+K1133+K1135+K1136+K1134","v":316049},null,{"$f":"M1120+M1121+M1123+M1124+M1127+M1128+M1129+M1130+M1131+M1133+M1135+M1136+M1134","v":765964.16599999985},{"$f":"N1120+N1121+N1123+N1124+N1127+N1128+N1129+N1130+N1131+N1133+N1135+N1136+N1134","v":1082013.1659999997},null,null,null,null,null,null,{"$f":"U1120+U1121+U1123+U1124+U1127+U1128+U1130+U1131+U1133+U1135+U1136+U1134","v":190384},null,{"$f":"W1120+W1121+W1123+W1124+W1127+W1128+W1129+W1130+W1131+W1133+W1135+W1136+W1134","v":548609.4},{"$f":"X1120+X1121+X1123+X1124+X1127+X1128+X1129+X1130+X1131+X1133+X1135+X1136+X1134","v":738993.40000000014},null,{"$f":"Z1120+Z1121+Z1123+Z1124+Z1127+Z1128+Z1130+Z1131+Z1133+Z1135+Z1136+Z1134","v":257540},null,{"$f":"AB1120+AB1121+AB1123+AB1124+AB1127+AB1128+AB1129+AB1130+AB1131+AB1133+AB1135+AB1136+AB1134","v":696167.7},{"$f":"AC1120+AC1121+AC1123+AC1124+AC1127+AC1128+AC1129+AC1130+AC1131+AC1133+AC1135+AC1136+AC1134","v":953707.7},0]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"-F1120-F1121+F1122-F1124+F1125+F1126-F1129-F1130-F1131+F1132-F1134-F1135","v":-229550},null,{"$f":"-H1120-H1121+H1122-H1124+H1125+H1126-H1129-H1130-H1131+H1132-H1134-H1135","v":-578447.4},{"$f":"-I1120-I1121+I1122-I1124+I1125+I1126-I1129-I1130-I1131+I1132-I1134-I1135","v":-807997.4},null,{"$f":"-K1120-K1121+K1122-K1124+K1125+K1126-K1129-K1130-K1131+K1132-K1134-K1135","v":-310490.5},null,{"$f":"-M1120-M1121+M1122-M1124+M1125+M1126-M1129-M1130-M1131+M1132-M1134-M1135","v":-732826.72},{"$f":"-N1120-N1121+N1122-N1124+N1125+N1126-N1129-N1130-N1131+N1132-N1134-N1135","v":-1043317.22},null,null,null,null,null,null,{"$f":"-U1120-U1121+U1122-U1124+U1125+U1126-U1129-U1130-U1131+U1132-U1134-U1135","v":-166720},null,{"$f":"-W1120-W1121+W1122-W1124+W1125+W1126-W1129-W1130-W1131+W1132-W1134-W1135","v":-532762.67999999993},{"$f":"-X1120-X1121+X1122-X1124+X1125+X1126-X1129-X1130-X1131+X1132-X1134-X1135","v":-699482.68},null,0,0,0,0,0]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D1120*E1120","v":8400},29482.799999999999,{"$f":"G1120*D1120","v":58965.599999999999},{"$f":"F1120+H1120","v":67365.600000000006},5502,{"$f":"D1120*J1120","v":11004},32487,{"$f":"D1120*L1120","v":64974},{"$f":"J1120*D1120+L1120*D1120","v":75978},null,null,null,null,2,4200,{"$f":"S1120*T1120","v":8400},29482.799999999999,{"$f":"V1120*S1120","v":58965.599999999999},{"$f":"U1120+W1120","v":67365.600000000006},5502,{"$f":"S1120*Y1120","v":11004},32487,{"$f":"S1120*AA1120","v":64974},{"$f":"Y1120*S1120+AA1120*S1120","v":75978},0]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,43400,277.52,97132,140532,182,63700,322.39999999999998,112839.99999999999,176540,null,null,null,null,280,124,34720,277.52,77705.599999999991,112425.59999999999,182,50960,322.39999999999998,90272,141232,70]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",-150,124,-18600,92.52,-13878,-32478,182,-27300,160,-24000,-51300,null,null,null,null,0,124,0,92.52,0,0,182,0,160,0,0,-150]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",250,124,31000,92.52,23130,54130,182,45500,160,40000,85500,null,null,null,null,136,124,16864,92.52,12582.72,29446.720000000001,182,24752,160,21760,46512,114]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,80500,16433,377959,458459,4585,105455,21362.9,491346.7,596801.69999999995,null,null,null,null,23,3500,80500,16433,377959,458459,4585,105455,21362.9,491346.7,596801.69999999995,0]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-24,500,-12000,109.68,-2632.32,-14632.32,655,-15720,142.58000000000001,-3421.92,-19141.919999999998,null,null,null,null,0,500,0,109.68,0,0,655,0,142.58000000000001,0,0,-24]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",-25,500,-12500,109.68,-2742,-15242,655,-16375,142.58000000000001,-3564.5000000000005,-19939.5,null,null,null,null,0,500,0,109.68,0,0,655,0,142.58000000000001,0,0,-25]
["2.1.5","Держатель с защелкой и дюбелем d=20 мм","шт.",500,10,5000,24.4,{"$f":"D1127*G1127","v":12200},17200,{"$f":"E1127*$O$2","v":13.100000000000001},6550.0000000000009,{"$f":"G1127*$P$2","v":31.72},15860,{"$f":"K1127+M1127","v":22410},null,null,null,null,0,10,0,24.4,{"$f":"S1127*V1127","v":0},0,{"$f":"T1127*$O$2","v":13.100000000000001},0,{"$f":"V1127*$P$2","v":31.72},0,{"$f":"Z1127+AB1127","v":0},500]
["2.1.6","Коробка распаечная 80х80х40мм IP44 серая","шт.",21,200,4200,116.42,{"$f":"D1128*G1128","v":2444.8200000000002},6644.82,{"$f":"E1128*$O$2","v":262},5502,{"$f":"G1128*$P$2","v":151.346},3178.2660000000001,{"$f":"K1128+M1128","v":8680.2659999999996},null,null,null,null,0,200,0,116.42,{"$f":"S1128*V1128","v":0},0,{"$f":"T1128*$O$2","v":262},0,{"$f":"V1128*$P$2","v":151.346},0,{"$f":"Z1128+AB1128","v":0},21]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G1129*D1129","v":1324.8},1324.8,0,null,14.35,1722,{"$f":"J1129*D1129+L1129*D1129","v":1722},null,null,null,null,120,null,null,11.04,{"$f":"V1129*S1129","v":1324.8},1324.8,0,null,14.35,1722,{"$f":"Y1129*S1129+AA1129*S1129","v":1722},0]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,{"$f":"D1130*E1130","v":2300},94.08,{"$f":"G1130*D1130","v":4327.68},{"$f":"F1130+H1130","v":6627.68},65.5,{"$f":"D1130*J1130","v":3013},122.3,5625.8,8638.7999999999993,null,null,null,null,46,50,{"$f":"S1130*T1130","v":2300},94.08,{"$f":"V1130*S1130","v":4327.68},6627.68,65.5,{"$f":"S1130*Y1130","v":3013},122.3,5625.8,8638.7999999999993,0]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,{"$f":"D1131*J1131","v":1506.5},127.4,2930.2000000000003,4436.7000000000007,null,null,null,null,0,50,0,98,0,0,65.5,{"$f":"S1131*Y1131","v":0},127.4,0,0,23]
["2.1.10","Дюбель-гвоздь","шт.",-396,25,-9900,12,-4752,-14652,32.75,{"$f":"D1132*J1132","v":-12969},15.6,-6177.5999999999995,-19146.599999999999,null,null,null,null,0,25,0,12,0,0,32.75,{"$f":"S1132*Y1132","v":0},15.6,0,0,-396]
["2.1.10","Дюбель-гвоздь","шт.",272,25,{"$f":"D1133*E1133","v":6800},12,{"$f":"G1133*D1133","v":3264},{"$f":"F1133+H1133","v":10064},32.75,{"$f":"D1133*J1133","v":8908},15.6,4243.2,13151.2,null,null,null,null,272,25,6800,12,3264,10064,32.75,{"$f":"S1133*Y1133","v":8908},15.6,4243.2,13151.2,0]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D1134*E1134","v":0},12480,{"$f":"G1134*D1134","v":12480},{"$f":"F1134+H1134","v":12480},0,null,16224,16224,16224,null,null,null,null,1,0,{"$f":"S1134*T1134","v":0},12480,{"$f":"V1134*S1134","v":12480},{"$f":"U1134+W1134","v":12480},0,null,16224,16224,16224,0]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D1135*G1135,2)","v":0},40800,53448,{"$f":"D1135*J1135","v":53448},0,null,53448,null,null,null,null,1,40800,{"$f":"S1135*T1135","v":40800},0,{"$f":"ROUND(S1135*V1135,2)","v":0},{"$f":"U1135+W1135","v":40800},53448,{"$f":"S1135*Y1135","v":53448},0,null,53448,0]
["2.1.13","Труба D=20 гибкая гофрированная не распространяющая горение","м",250,35,{"$f":"D1136*E1136","v":8750},21.6,{"$f":"D1136*G1136","v":5400},{"$f":"F1136+H1136","v":14150},{"$f":"E1136*$O$2","v":45.85},{"$f":"D1136*J1136","v":11462.5},{"$f":"G1136*$P$2","v":28.080000000000002},{"$f":"D1136*L1136","v":7020.0000000000009},{"$f":"K1136+M1136","v":18482.5},null,null,null,null,0,35,{"$f":"S1136*T1136","v":0},21.6,{"$f":"S1136*V1136","v":0},{"$f":"U1136+W1136","v":0},{"$f":"T1136*$O$2","v":45.85},{"$f":"S1136*Y1136","v":0},{"$f":"V1136*$P$2","v":28.080000000000002},{"$f":"S1136*AA1136","v":0},{"$f":"Z1136+AB1136","v":0},250]
[3,"Объекты транспортного хозяйства и связи",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F1140+F1173+F1210+F1248","v":16393654.379999997},null,{"$f":"H1140+H1173+H1210+H1248","v":23977216.368000001},{"$f":"I1140+I1173+I1210+I1248","v":40370870.748000003},null,{"$f":"K1140+K1173+K1210+K1248","v":21098575.713199999},null,{"$f":"M1140+M1173+M1210+M1248","v":32901600.066999998},{"$f":"N1140+N1173+N1210+N1248","v":54000175.780200005},null,null,null,null,null,null,{"$f":"U1140+U1173+U1210+U1248","v":15039231.369999999},null,{"$f":"W1140+W1173+W1210+W1248","v":23782523.84},{"$f":"X1140+X1173+X1210+X1248","v":38821755.210000001},null,{"$f":"Z1140+Z1173+Z1210+Z1248","v":19196092.828000002},null,{"$f":"AB1140+AB1173+AB1210+AB1248","v":32645531.873600002},{"$f":"AC1140+AC1173+AC1210+AC1248","v":51841624.721600004},0]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F1141+F1174+F1211+F1249","v":-17780172.949999999},null,{"$f":"H1141+H1174+H1211+H1249","v":-24833426.869999997},{"$f":"I1141+I1174+I1211+I1249","v":-42613599.82},null,{"$f":"K1141+K1174+K1211+K1249","v":-22962705.7896},null,{"$f":"M1141+M1174+M1211+M1249","v":-34540790.085600004},{"$f":"N1141+N1174+N1211+N1249","v":-57503495.875199996},null,null,null,null,null,null,{"$f":"U1141+U1174+U1211+U1249","v":-1008825.8},null,{"$f":"W1141+W1174+W1211+W1249","v":-854070},{"$f":"X1141+X1174+X1211+X1249","v":-1862895.8},null,{"$f":"Z1141+Z1174+Z1211+Z1249","v":0},null,{"$f":"AB1141+AB1174+AB1211+AB1249","v":0},{"$f":"AC1141+AC1174+AC1211+AC1249","v":0},0]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F1144+F1146+F1148+F1150+F1153+F1157+F1161+F1164+F1166+F1168+F1169+F1170+F1171+F1172+F1155+F1159","v":2902865.3399999994},null,{"$f":"H1144+H1146+H1148+H1150+H1153+H1157+H1161+H1164+H1166+H1168+H1169+H1170+H1171+H1172+H1155+H1159","v":4779230.4479999999},{"$f":"I1144+I1146+I1148+I1150+I1153+I1157+I1161+I1164+I1166+I1168+I1169+I1170+I1171+I1172+I1155+I1159","v":7682095.7879999988},null,{"$f":"K1144+K1146+K1148+K1150+K1153+K1157+K1161+K1164+K1166+K1168+K1169+K1170+K1171+K1172+K1155+K1159","v":3725246.2456},null,{"$f":"M1144+M1146+M1148+M1150+M1153+M1157+M1161+M1164+M1166+M1168+M1169+M1170+M1171+M1172+M1155+M1159","v":6467360.0715999985},{"$f":"N1144+N1146+N1148+N1150+N1153+N1157+N1161+N1164+N1166+N1168+N1169+N1170+N1171+N1172+N1155+N1159","v":10192606.317199998},null,null,null,null,null,null,{"$f":"U1144+U1146+U1148+U1150+U1153+U1157+U1161+U1164+U1166+U1168+U1169+U1170+U1171+U1172+U1155+U1159","v":2560798.44},null,{"$f":"W1144+W1146+W1148+W1150+W1153+W1157+W1161+W1164+W1166+W1168+W1169+W1170+W1171+W1172+W1155+W1159","v":4742245.59},{"$f":"X1144+X1146+X1148+X1150+X1153+X1157+X1161+X1164+X1166+X1168+X1169+X1170+X1171+X1172+X1155+X1159","v":7303044.0299999993},null,{"$f":"Z1144+Z1146+Z1148+Z1150+Z1153+Z1157+Z1161+Z1164+Z1166+Z1168+Z1169+Z1170+Z1171+Z1172+Z1155+Z1159","v":3280061.3188},null,{"$f":"AB1144+AB1146+AB1148+AB1150+AB1153+AB1157+AB1161+AB1164+AB1166+AB1168+AB1169+AB1170+AB1171+AB1172+AB1155+AB1159","v":6418155.2985999994},{"$f":"AC1144+AC1146+AC1148+AC1150+AC1153+AC1157+AC1161+AC1164+AC1166+AC1168+AC1169+AC1170+AC1171+AC1172+AC1155+AC1159","v":9698216.6173999999},0]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F1143+F1145+F1147+F1149+F1152+F1156+F1160+F1163+F1165+F1167-F1171-F1170-F1169","v":-3086900.08},null,{"$f":"H1143+H1145+H1147+H1149+H1152+H1156+H1160+H1163+H1165+H1167-H1171-H1170-H1169","v":-4766621.9099999992},{"$f":"I1143+I1145+I1147+I1149+I1152+I1156+I1160+I1163+I1165+I1167-I1171-I1170-I1169","v":-7853521.9899999993},null,{"$f":"K1143+K1145+K1147+K1149+K1152+K1156+K1160+K1163+K1165+K1167-K1171-K1170-K1169","v":-3965572.8587999996},null,{"$f":"M1143+M1145+M1147+M1149+M1152+M1156+M1160+M1163+M1165+M1167-M1171-M1170-M1169+M1154+M1158","v":-6456905.0985999992},{"$f":"N1143+N1145+N1147+N1149+N1152+N1156+N1160+N1163+N1165+N1167-N1171-N1170-N1169+N1154+N1158","v":-10422477.9574},null,null,null,null,null,null,{"$f":"U1143+U1145+U1147+U1149+U1152+U1156+U1160+U1163+U1165+U1167-U1171-U1170-U1169","v":-457997},null,{"$f":"W1143+W1145+W1147+W1149+W1152+W1156+W1160+W1163+W1165+W1167-W1171-W1170-W1169","v":-422030},{"$f":"X1143+X1145+X1147+X1149+X1152+X1156+X1160+X1163+X1165+X1167-X1171-X1170-X1169","v":-880027},null,null,null,null,null,0]
["3.1.1.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1145*1.47","v":-88.170599999999993},1050,{"$f":"ROUND(E1143*D1143,2)","v":-92579.13},null,null,{"$f":"F1143+H1143","v":-92579.13},1590,{"$f":"D1143*J1143","v":-140191.25399999999},0,null,{"$f":"J1143*D1143+L1143*D1143","v":-140191.25399999999},null,null,null,null,0,1050,{"$f":"ROUND(T1143*S1143,2)","v":0},null,null,{"$f":"U1143+W1143","v":0},1590,{"$f":"S1143*Y1143","v":0},0,null,{"$f":"Y1143*S1143+AA1143*S1143","v":0},-88.170599999999993]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",84.186999999999998,1050,{"$f":"ROUND(E1144*D1144,2)","v":88396.35},null,null,{"$f":"F1144+H1144","v":88396.35},1590,133857.32999999999,0,null,133857.32999999999,null,null,null,null,84.186999999999998,1050,{"$f":"ROUND(T1144*S1144,2)","v":88396.35},null,null,{"$f":"U1144+W1144","v":88396.35},1590,133857.32999999999,0,null,133857.32999999999,0]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",-59.98,14940,{"$f":"ROUND(E1145*D1145,2)","v":-896101.2},null,null,{"$f":"F1145+H1145","v":-896101.2},19422,-1164931.5599999998,0,null,-1164931.5599999998,null,null,null,null,0,14940,{"$f":"ROUND(T1145*S1145,2)","v":0},null,null,{"$f":"U1145+W1145","v":0},19422,0,0,null,0,-59.98]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",57.27,14940,{"$f":"ROUND(E1146*D1146,2)","v":855613.8},null,null,{"$f":"F1146+H1146","v":855613.8},19422,1112297.9400000002,0,null,1112297.9400000002,null,null,null,null,57.27,14940,{"$f":"ROUND(T1146*S1146,2)","v":855613.8},null,null,{"$f":"U1146+W1146","v":855613.8},19422,1112297.9400000002,0,null,1112297.9400000002,0]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-112.87,1850,{"$f":"ROUND(E1147*D1147,2)","v":-208809.5},null,null,{"$f":"F1147+H1147","v":-208809.5},2405,-271452.35000000003,0,null,-271452.35000000003,null,null,null,null,0,1850,{"$f":"ROUND(T1147*S1147,2)","v":0},null,null,{"$f":"U1147+W1147","v":0},2405,0,0,null,0,-112.87]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",90.69,1850,{"$f":"ROUND(E1148*D1148,2)","v":167776.5},null,null,{"$f":"F1148+H1148","v":167776.5},2405,218109.44999999998,0,null,218109.44999999998,null,null,null,null,90.69,1850,{"$f":"ROUND(T1148*S1148,2)","v":167776.5},null,null,{"$f":"U1148+W1148","v":167776.5},2405,218109.44999999998,0,null,218109.44999999998,0]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1147*1.6-D1147","v":-67.722000000000008},1050,-71108.100000000006,null,null,-71108.100000000006,1590,-107677.98000000001,0,null,-107677.98000000001,null,null,null,null,{"$f":"S1147*1.6-S1147","v":0},1050,{"$f":"ROUND(T1149*S1149,2)","v":0},null,null,{"$f":"U1149+W1149","v":0},1590,0,0,null,0,-67.722000000000008]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",54.414000000000001,1050,{"$f":"ROUND(E1150*D1150,2)","v":57134.7},null,null,{"$f":"F1150+H1150","v":57134.7},1590,86518.260000000009,0,null,86518.260000000009,null,null,null,null,54.41,1050,{"$f":"ROUND(T1150*S1150,2)","v":57130.5},null,null,{"$f":"U1150+W1150","v":57130.5},1590,86511.9,0,null,86511.9,4.0000000000048885E-3]
["3.1.1.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",-103,2319.84,{"$f":"ROUND(E1152*D1152,2)","v":-238943.52},5299.2,{"$f":"D1152*G1152","v":-545817.59999999998},{"$f":"F1152+H1152","v":-784761.12},2513.16,{"$f":"D1152*J1152","v":-258855.47999999998},6681,{"$f":"D1152*L1152","v":-688143},{"$f":"J1152*D1152+L1152*D1152","v":-946998.48},null,null,null,null,0,2319.84,{"$f":"ROUND(T1152*S1152,2)","v":0},5299.2,{"$f":"S1152*V1152","v":0},{"$f":"U1152+W1152","v":0},2513.16,{"$f":"S1152*Y1152","v":0},6681,{"$f":"S1152*AA1152","v":0},{"$f":"Y1152*S1152+AA1152*S1152","v":0},-103]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",98.4,2319.84,{"$f":"ROUND(E1153*D1153,2)","v":228272.26},5299.2,{"$f":"D1153*G1153","v":521441.28000000003},{"$f":"F1153+H1153","v":749713.54},2513.16,{"$f":"D1153*J1153","v":247294.94399999999},6681,657410.4,904705.34400000004,null,null,null,null,98.4,2319.84,{"$f":"ROUND(T1153*S1153,2)","v":228272.26},5299.2,{"$f":"S1153*V1153","v":521441.28000000003},{"$f":"U1153+W1153","v":749713.54},2513.16,{"$f":"S1153*Y1153","v":247294.94399999999},6681,657410.4,904705.34400000004,0]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"-129.78-D1152","v":-26.78},null,null,null,null,null,0,null,6681,-178917.18000000002,-178917.18000000002,null,null,null,null,0,null,null,null,null,null,0,null,6681,0,0,-26.78]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",25.584,null,null,null,null,null,0,null,6681,170926.704,170926.704,null,null,null,null,25.58,null,null,null,null,null,0,null,6681,170899.97999999998,170899.97999999998,4.0000000000013358E-3]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-60,2154.2399999999998,{"$f":"ROUND(E1156*D1156,2)","v":-129254.39999999999},2931.6,{"$f":"D1156*G1156","v":-175896},-305150.40000000002,2333.7600000000002,{"$f":"D1156*J1156","v":-140025.60000000001},2161.5,-129690,-269715.59999999998,null,null,null,null,0,2154.2399999999998,{"$f":"ROUND(T1156*S1156,2)","v":0},2931.6,{"$f":"S1156*V1156","v":0},{"$f":"U1156+W1156","v":0},2333.7600000000002,{"$f":"S1156*Y1156","v":0},2161.5,0,0,-60]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",61.38,2154.2399999999998,{"$f":"ROUND(E1157*D1157,2)","v":132227.25},2931.6,{"$f":"D1157*G1157","v":179941.60800000001},{"$f":"F1157+H1157","v":312168.85800000001},2333.7600000000002,{"$f":"D1157*J1157","v":143246.18880000003},2161.5,132672.87,275919.0588,null,null,null,null,60,2154.2399999999998,{"$f":"ROUND(T1157*S1157,2)","v":129254.39999999999},2931.6,{"$f":"S1157*V1157","v":175896},{"$f":"U1157+W1157","v":305150.40000000002},2333.7600000000002,{"$f":"S1157*Y1157","v":140025.60000000001},2161.5,129690,269715.59999999998,1.3800000000000026]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения)","м3",{"$f":"D1156*0.2","v":-12},null,null,null,null,null,0,null,2161.5,-25938,-25938,null,null,null,null,0,null,null,null,null,null,0,null,2161.5,0,0,-12]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения)","м3",{"$f":"D1157*0.2","v":12.276000000000002},null,null,null,null,null,0,null,2161.5,26534.574000000004,26534.574000000004,null,null,null,null,12,null,null,null,null,null,0,null,2161.5,25938,25938,0.27600000000000158]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",-82.49,44,{"$f":"ROUND(E1160*D1160,2)","v":-3629.56},450,{"$f":"ROUND(G1160*D1160,2)","v":-37120.5},-40750.06,46.8,{"$f":"D1160*J1160","v":-3860.5319999999997},450,-37120.5,-40981.031999999999,null,null,null,null,0,44,{"$f":"ROUND(T1160*S1160,2)","v":0},450,{"$f":"ROUND(V1160*S1160,2)","v":0},{"$f":"U1160+W1160","v":0},46.8,{"$f":"S1160*Y1160","v":0},450,0,0,-82.49]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",83.24,44,{"$f":"ROUND(E1161*D1161,2)","v":3662.56},450,{"$f":"ROUND(G1161*D1161,2)","v":37458},{"$f":"F1161+H1161","v":41120.559999999998},46.8,{"$f":"D1161*J1161","v":3895.6319999999996},450,37458,41353.631999999998,null,null,null,null,82.49,44,{"$f":"ROUND(T1161*S1161,2)","v":3629.56},450,{"$f":"ROUND(V1161*S1161,2)","v":37120.5},{"$f":"U1161+W1161","v":40750.06},46.8,{"$f":"S1161*Y1161","v":3860.5319999999997},450,37120.5,40981.031999999999,{"$f":"D1161-S1161","v":0.75}]
["3.1.1.3","Верхнее строение пути №1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",-82.49,1903,{"$f":"ROUND(E1163*D1163,2)","v":-156978.47},43469,{"$f":"G1163*D1163","v":-3585757.8099999996},{"$f":"F1163+H1163","v":-3742736.28},2475.7199999999998,{"$f":"D1163*J1163","v":-204222.14279999997},60348.14,{"$f":"D1163*L1163","v":-4978118.0685999999},{"$f":"J1163*D1163+L1163*D1163","v":-5182340.2113999994},null,null,null,null,0,1903,{"$f":"ROUND(T1163*S1163,2)","v":0},43469,{"$f":"V1163*S1163","v":0},{"$f":"U1163+W1163","v":0},2475.7199999999998,{"$f":"S1163*Y1163","v":0},60348.14,{"$f":"S1163*AA1163","v":0},{"$f":"Y1163*S1163+AA1163*S1163","v":0},-82.49]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",83.24,1903,{"$f":"ROUND(E1164*D1164,2)","v":158405.72},43469,{"$f":"G1164*D1164","v":3618359.5599999996},{"$f":"F1164+H1164","v":3776765.28},2475.7199999999998,206078.93279999998,60348.14,{"$f":"D1164*L1164","v":5023379.1735999994},5229458.106399999,null,null,null,null,82.49,1903,{"$f":"ROUND(T1164*S1164,2)","v":156978.47},43469,{"$f":"V1164*S1164","v":3585757.8099999996},{"$f":"U1164+W1164","v":3742736.28},2475.7199999999998,204222.14279999997,60348.14,{"$f":"S1164*AA1164","v":4978118.0685999999},5182340.2113999994,0.75]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-82.49,5040,-415749.6,null,null,-415749.6,6552,-540474.48,0,null,-540474.48,null,null,null,null,0,5040,{"$f":"ROUND(T1165*S1165,2)","v":0},null,null,{"$f":"U1165+W1165","v":0},6552,0,0,null,0,-82.49]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",83.24,5040,{"$f":"ROUND(E1166*D1166,2)","v":419529.6},null,null,{"$f":"F1166+H1166","v":419529.6},6552,545388.48,0,null,545388.48,null,null,null,null,82.49,5040,{"$f":"ROUND(T1166*S1166,2)","v":415749.6},null,null,{"$f":"U1166+W1166","v":415749.6},6552,540474.48,0,null,540474.48,0.75]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-82.49,5040,-415749.6,null,null,-415749.6,6552,-540474.48,0,null,-540474.48,null,null,null,null,0,5040,{"$f":"ROUND(T1167*S1167,2)","v":0},null,null,{"$f":"U1167+W1167","v":0},6552,0,0,null,0,-82.49]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1168*D1168,2)","v":219088.8},null,null,{"$f":"F1168+H1168","v":219088.8},6552,284815.44,0,null,284815.44,null,null,null,null,0,5040,{"$f":"ROUND(T1168*S1168,2)","v":0},null,null,{"$f":"U1168+W1168","v":0},6552,0,0,null,0,43.47]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,96000,135000,{"$f":"D1169*G1169","v":135000},231000,124845,124845,49408.35,{"$f":"D1169*L1169","v":49408.35},174253.35,null,null,null,null,1,96000,{"$f":"ROUND(T1169*S1169,2)","v":96000},135000,{"$f":"S1169*V1169","v":135000},{"$f":"U1169+W1169","v":231000},124845,124845,49408.35,{"$f":"S1169*AA1169","v":49408.35},174253.35,0]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E1170*D1170","v":85952},130,{"$f":"G1170*D1170","v":8840},94792,1664,113152,150,{"$f":"D1170*L1170","v":10200},123352,null,null,null,null,68,1264,{"$f":"T1170*S1170","v":85952},130,{"$f":"V1170*S1170","v":8840},94792,1664,113152,150,{"$f":"S1170*AA1170","v":10200},123352,0]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D1171*E1171","v":276045},1686,{"$f":"G1171*D1171","v":278190},554235,2154,355410,2178,{"$f":"D1171*L1171","v":359370},714780,null,null,null,null,165,1673,{"$f":"S1171*T1171","v":276045},1686,{"$f":"V1171*S1171","v":278190},554235,2154,355410,2178,{"$f":"S1171*AA1171","v":359370},714780,0]
["3.1.1.3.7","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",22.77,5040,{"$f":"D1172*E1172","v":114760.8},0,{"$f":"G1172*D1172","v":0},{"$f":"F1172+H1172","v":114760.8},{"$f":"E1172*$O$2","v":6602.4000000000005},150336.64800000002,0,{"$f":"D1172*L1172","v":0},150336.64800000002,null,null,null,null,0,5040,{"$f":"S1172*T1172","v":0},0,{"$f":"V1172*S1172","v":0},{"$f":"U1172+W1172","v":0},{"$f":"T1172*AE2","v":0},0,0,{"$f":"S1172*AA1172","v":0},0,22.77]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1177+F1179+F1181+F1183+F1186+F1190+F1194+F1197+F1199+F1201+F1203+F1204+F1206+F1208+F1188+F1192+F1209","v":3949654.1199999992},null,{"$f":"H1177+H1179+H1181+H1183+H1186+H1190+H1194+H1197+H1199+H1201+H1203+H1204+H1206+H1208+H1188+H1192+H1209","v":4876721.37},{"$f":"I1177+I1179+I1181+I1183+I1186+I1190+I1194+I1197+I1199+I1201+I1203+I1204+I1206+I1208+I1188+I1192+I1209","v":8826375.4900000021},null,{"$f":"K1177+K1179+K1181+K1183+K1186+K1190+K1194+K1197+K1199+K1201+K1203+K1204+K1206+K1208+K1188+K1192+K1209","v":5102521.7715999996},null,{"$f":"M1177+M1179+M1181+M1183+M1186+M1190+M1194+M1197+M1199+M1201+M1203+M1204+M1206+M1208+M1188+M1192+M1209","v":6587143.5510000009},{"$f":"N1177+N1179+N1181+N1183+N1186+N1190+N1194+N1197+N1199+N1201+N1203+N1204+N1206+N1208+N1188+N1192+N1209","v":11689665.322599998},null,null,null,null,null,null,{"$f":"U1177+U1179+U1181+U1183+U1186+U1190+U1194+U1197+U1199+U1201+U1203+U1204+U1206+U1208+U1188+U1192+U1209","v":3486300.0199999996},null,{"$f":"W1177+W1179+W1181+W1183+W1186+W1190+W1194+W1197+W1199+W1201+W1203+W1204+W1206+W1208+W1188+W1192+W1209","v":4769859.37},{"$f":"X1177+X1179+X1181+X1183+X1186+X1190+X1194+X1197+X1199+X1201+X1203+X1204+X1206+X1208+X1188+X1192+X1209","v":8256159.3900000006},null,{"$f":"Z1177+Z1179+Z1181+Z1183+Z1186+Z1190+Z1194+Z1197+Z1199+Z1201+Z1203+Z1204+Z1206+Z1208+Z1188+Z1192+Z1209","v":4499894.0436000004},null,{"$f":"AB1177+AB1179+AB1181+AB1183+AB1186+AB1190+AB1194+AB1197+AB1199+AB1201+AB1203+AB1204+AB1206+AB1208+AB1188+AB1192+AB1209","v":6453196.4050000003},{"$f":"AC1177+AC1179+AC1181+AC1183+AC1186+AC1190+AC1194+AC1197+AC1199+AC1201+AC1203+AC1204+AC1206+AC1208+AC1188+AC1192+AC1209","v":10953090.448599998},0]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1176+F1178+F1180+F1182+F1185+F1189+F1193+F1196+F1198+F1200+F1202+F1205+F1207-F1204","v":-4462483.5},null,{"$f":"H1176+H1178+H1180+H1182+H1185+H1189+H1193+H1196+H1198+H1200+H1202+H1205+H1207-H1204","v":-6224795.71},{"$f":"I1176+I1178+I1180+I1182+I1185+I1189+I1193+I1196+I1198+I1200+I1202+I1205+I1207-I1204","v":-10687279.209999999},null,{"$f":"K1176+K1178+K1180+K1182+K1185+K1189+K1193+K1196+K1198+K1200+K1202+K1205+K1207-K1204","v":-5741786.4299999997},null,{"$f":"M1176+M1178+M1180+M1182+M1185+M1189+M1193+M1196+M1198+M1200+M1202+M1205+M1207-M1204+M1187+M1191","v":-8487014.6270000003},{"$f":"N1176+N1178+N1180+N1182+N1185+N1189+N1193+N1196+N1198+N1200+N1202+N1205+N1207-N1204+N1187+N1191","v":-14228801.056999998},null,null,null,null,null,null,{"$f":"U1176+U1178+U1180+U1182+U1185+U1189+U1193+U1196+U1198+U1200+U1202+U1205+U1207-U1204","v":-96000},null,{"$f":"W1176+W1178+W1180+W1182+W1185+W1189+W1193+W1196+W1198+W1200+W1202+W1205+W1207-W1204","v":-135000},{"$f":"X1176+X1178+X1180+X1182+X1185+X1189+X1193+X1196+X1198+X1200+X1202+X1205+X1207-X1204","v":-231000},null,null,null,null,null,0]
["3.1.2.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,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(E1176*D1176,2)","v":-94437},null,null,{"$f":"F1176+H1176","v":-94437},1590,{"$f":"D1176*J1176","v":-143004.60000000003},0,null,{"$f":"J1176*D1176+L1176*D1176","v":-143004.60000000003},null,null,null,null,0,1050,{"$f":"ROUND(T1176*S1176,2)","v":0},null,null,{"$f":"U1176+W1176","v":0},1590,{"$f":"S1176*Y1176","v":0},0,null,{"$f":"Y1176*S1176+AA1176*S1176","v":0},-89.940000000000026]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1181*1.6-D1181","v":83.460000000000008},1050,{"$f":"ROUND(E1177*D1177,2)","v":87633},null,null,{"$f":"F1177+H1177","v":87633},1590,132701.40000000002,0,null,132701.40000000002,null,null,null,null,83.46,1050,{"$f":"ROUND(T1177*S1177,2)","v":87633},null,null,{"$f":"U1177+W1177","v":87633},1590,132701.4,0,null,132701.4,0]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",-101.08,14940,{"$f":"ROUND(E1178*D1178,2)","v":-1510135.2},null,null,{"$f":"F1178+H1178","v":-1510135.2},19422,-1963175.76,0,null,-1963175.76,null,null,null,null,0,14940,{"$f":"ROUND(T1178*S1178,2)","v":0},null,null,{"$f":"U1178+W1178","v":0},19422,0,0,null,0,-101.08]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",96.88,14940,{"$f":"ROUND(E1179*D1179,2)","v":1447387.2},null,null,{"$f":"F1179+H1179","v":1447387.2},19422,1881603.3599999999,0,null,1881603.3599999999,null,null,null,null,96.88,14940,{"$f":"ROUND(T1179*S1179,2)","v":1447387.2},null,null,{"$f":"U1179+W1179","v":1447387.2},19422,1881603.3599999999,0,null,1881603.3599999999,0]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-149.9,1850,{"$f":"ROUND(E1180*D1180,2)","v":-277315},null,null,{"$f":"F1180+H1180","v":-277315},2405,-360509.5,0,null,-360509.5,null,null,null,null,0,1850,{"$f":"ROUND(T1180*S1180,2)","v":0},null,null,{"$f":"U1180+W1180","v":0},2405,0,0,null,0,-149.9]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",139.1,1850,{"$f":"ROUND(E1181*D1181,2)","v":257335},null,null,{"$f":"F1181+H1181","v":257335},2405,334535.5,0,null,334535.5,null,null,null,null,139.1,1850,{"$f":"ROUND(T1181*S1181,2)","v":257335},null,null,{"$f":"U1181+W1181","v":257335},2405,334535.5,0,null,334535.5,0]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1178*1.47","v":-148.58760000000001},1050,-156016.98000000001,null,null,{"$f":"F1182+H1182","v":-156016.98000000001},1590,-236254.28400000001,0,null,-236254.28400000001,null,null,null,null,{"$f":"S1178*1.47","v":0},1050,{"$f":"ROUND(T1182*S1182,2)","v":0},null,null,{"$f":"U1182+W1182","v":0},1590,0,0,null,0,-148.58760000000001]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",142.41399999999999,1050,{"$f":"ROUND(E1183*D1183,2)","v":149534.70000000001},null,null,{"$f":"F1183+H1183","v":149534.70000000001},1590,226438.25999999998,0,null,226438.25999999998,null,null,null,null,142.41399999999999,1050,{"$f":"ROUND(T1183*S1183,2)","v":149534.70000000001},null,null,{"$f":"U1183+W1183","v":149534.70000000001},1590,226438.25999999998,0,null,226438.25999999998,0]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-140.6,2319.84,{"$f":"ROUND(E1185*D1185,2)","v":-326169.5},5299.2,{"$f":"ROUND(G1185*D1185,2)","v":-745067.52000000002},{"$f":"F1185+H1185","v":-1071237.02},2513.16,{"$f":"D1185*J1185","v":-353350.29599999997},6681,{"$f":"D1185*L1185","v":-939348.6},{"$f":"J1185*D1185+L1185*D1185","v":-1292698.8959999999},null,null,null,null,0,2319.84,{"$f":"ROUND(T1185*S1185,2)","v":0},5299.2,{"$f":"ROUND(V1185*S1185,2)","v":0},{"$f":"U1185+W1185","v":0},2513.16,{"$f":"S1185*Y1185","v":0},6681,{"$f":"S1185*AA1185","v":0},{"$f":"Y1185*S1185+AA1185*S1185","v":0},-140.6]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",98.04,2319.84,{"$f":"ROUND(E1186*D1186,2)","v":227437.11},5299.2,{"$f":"ROUND(G1186*D1186,2)","v":519533.57},{"$f":"F1186+H1186","v":746970.67999999993},2513.16,{"$f":"D1186*J1186","v":246390.2064},6681,655005.24,901395.44640000002,null,null,null,null,98.04,2319.84,{"$f":"ROUND(T1186*S1186,2)","v":227437.11},5299.2,{"$f":"ROUND(V1186*S1186,2)","v":519533.57},{"$f":"U1186+W1186","v":746970.67999999993},2513.16,{"$f":"S1186*Y1186","v":246390.2064},6681,655005.24,901395.44640000002,0]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с К 1, 26 уплотнения)","м3",-36.520000000000003,null,null,null,null,null,0,null,6681,-243990.12000000002,-243990.12000000002,null,null,null,null,0,null,null,null,null,null,0,null,6681,0,0,-36.520000000000003]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с К 1, 26 уплотнения)","м3",25.49,null,null,null,null,null,0,null,6681,170298.69,170298.69,null,null,null,null,25.49,null,null,null,null,null,0,null,6681,170298.69,170298.69,0]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-78.900000000000006,2154.2399999999998,{"$f":"ROUND(E1189*D1189,2)","v":-169969.54},2931.6,{"$f":"ROUND(G1189*D1189,2)","v":-231303.24},-401272.78,2333.7600000000002,{"$f":"D1189*J1189","v":-184133.66400000002},2161.5,-170542.35,-354676.01400000002,null,null,null,null,0,2154.2399999999998,{"$f":"ROUND(T1189*S1189,2)","v":0},2931.6,{"$f":"ROUND(V1189*S1189,2)","v":0},{"$f":"U1189+W1189","v":0},2333.7600000000002,{"$f":"S1189*Y1189","v":0},2161.5,0,0,-78.900000000000006]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",61.22,2154.2399999999998,{"$f":"ROUND(E1190*D1190,2)","v":131882.57},2931.6,{"$f":"ROUND(G1190*D1190,2)","v":179472.55},{"$f":"F1190+H1190","v":311355.12},2333.7600000000002,{"$f":"D1190*J1190","v":142872.78720000002},2161.5,132327.03,275199.81720000005,null,null,null,null,61.22,2154.2399999999998,{"$f":"ROUND(T1190*S1190,2)","v":131882.57},2931.6,{"$f":"ROUND(V1190*S1190,2)","v":179472.55},{"$f":"U1190+W1190","v":311355.12},2333.7600000000002,{"$f":"S1190*Y1190","v":142872.78720000002},2161.5,132327.03,275199.81720000005,0]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения )","м3",-15.78,null,null,null,null,null,0,null,2161.5,-34108.47,-34108.47,null,null,null,null,0,null,null,null,null,null,0,null,2161.5,0,0,-15.78]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения )","м3",12.244,null,null,null,null,null,0,null,2161.5,26465.405999999999,26465.405999999999,null,null,null,null,12.24,null,null,null,null,null,0,null,2161.5,26456.760000000002,26456.760000000002,3.9999999999995595E-3]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",-110,44,{"$f":"ROUND(E1193*D1193,2)","v":-4840},450,{"$f":"ROUND(G1193*D1193,2)","v":-49500},{"$f":"F1193+H1193","v":-54340},46.8,{"$f":"D1193*J1193","v":-5148},445,-48950,-54098,null,null,null,null,0,44,{"$f":"ROUND(T1193*S1193,2)","v":0},450,{"$f":"ROUND(V1193*S1193,2)","v":0},{"$f":"U1193+W1193","v":0},46.8,{"$f":"S1193*Y1193","v":0},445,0,0,-110]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110.25,44,{"$f":"ROUND(E1194*D1194,2)","v":4851},450,{"$f":"ROUND(G1194*D1194,2)","v":49612.5},{"$f":"F1194+H1194","v":54463.5},46.8,{"$f":"D1194*J1194","v":5159.7},445,49061.25,54220.95,null,null,null,null,82.75,44,{"$f":"ROUND(T1194*S1194,2)","v":3641},450,{"$f":"ROUND(V1194*S1194,2)","v":37237.5},{"$f":"U1194+W1194","v":40878.5},46.8,{"$f":"S1194*Y1194","v":3872.7},445,36823.75,40696.449999999997,27.5]
["3.1.2.3","Верхнее строение пути №2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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",-109.55,1904.4,{"$f":"ROUND(E1196*D1196,2)","v":-208627.02},43469,{"$f":"D1196*G1196","v":-4762028.95},{"$f":"F1196+H1196","v":-4970655.97},2475.7199999999998,{"$f":"D1196*J1196","v":-271215.12599999999},60348.14,{"$f":"D1196*L1196","v":-6611138.7369999997},{"$f":"J1196*D1196+L1196*D1196","v":-6882353.8629999999},null,null,null,null,0,1904.4,{"$f":"ROUND(T1196*S1196,2)","v":0},43469,{"$f":"S1196*V1196","v":0},{"$f":"U1196+W1196","v":0},2475.7199999999998,{"$f":"S1196*Y1196","v":0},60348.14,{"$f":"S1196*AA1196","v":0},{"$f":"Y1196*S1196+AA1196*S1196","v":0},-109.55]
["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",82.75,1904.4,{"$f":"ROUND(E1197*D1197,2)","v":157589.1},43469,{"$f":"D1197*G1197","v":3597059.75},{"$f":"F1197+H1197","v":3754648.85},2475.7199999999998,204865.83,60348.14,{"$f":"D1197*L1197","v":4993808.585},5198674.415,null,null,null,null,82.75,1904.4,{"$f":"ROUND(T1197*S1197,2)","v":157589.1},43469,{"$f":"S1197*V1197","v":3597059.75},{"$f":"U1197+W1197","v":3754648.85},2475.7199999999998,204865.83,60348.14,{"$f":"S1197*AA1197","v":4993808.585},5198674.415,0]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",-152,977.23199999999997,-148539.26,85,{"$f":"G1198*D1198","v":-12920},-161459.26,1254,-190608,115,{"$f":"D1198*L1198","v":-17480},-208088,null,null,null,null,0,977.23199999999997,{"$f":"ROUND(T1198*S1198,2)","v":0},85,{"$f":"V1198*S1198","v":0},{"$f":"U1198+W1198","v":0},1254,0,115,{"$f":"S1198*AA1198","v":0},0,-152]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",148,977.23199999999997,{"$f":"ROUND(E1199*D1199,2)","v":144630.34},85,{"$f":"G1199*D1199","v":12580},{"$f":"F1199+H1199","v":157210.34},1254,185592,115,{"$f":"D1199*L1199","v":17020},202612,null,null,null,null,148,977.23199999999997,{"$f":"ROUND(T1199*S1199,2)","v":144630.34},85,{"$f":"V1199*S1199","v":12580},{"$f":"U1199+W1199","v":157210.34},1254,185592,115,{"$f":"S1199*AA1199","v":17020},202612,0]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-109.55,5040,-552132,null,null,-552132,6552,-717771.6,0,null,-717771.6,null,null,null,null,0,5040,{"$f":"ROUND(T1200*S1200,2)","v":0},null,null,{"$f":"U1200+W1200","v":0},6552,0,0,null,0,-109.55]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.75,5040,{"$f":"ROUND(E1201*D1201,2)","v":417060},null,null,{"$f":"F1201+H1201","v":417060},6552,542178,0,null,542178,null,null,null,null,82.75,5040,{"$f":"ROUND(T1201*S1201,2)","v":417060},null,null,{"$f":"U1201+W1201","v":417060},6552,542178,0,null,542178,0]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-109.55,5040,-552132,null,null,-552132,6552,-717771.6,0,null,-717771.6,null,null,null,null,0,5040,{"$f":"ROUND(T1202*S1202,2)","v":0},null,null,{"$f":"U1202+W1202","v":0},6552,0,0,null,0,-109.55]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1203*D1203,2)","v":219088.8},null,null,{"$f":"F1203+H1203","v":219088.8},6552,284815.44,0,null,284815.44,null,null,null,null,0,5040,{"$f":"ROUND(T1203*S1203,2)","v":0},null,null,{"$f":"U1203+W1203","v":0},6552,0,0,null,0,43.47]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,96000,135000,{"$f":"ROUND(G1204*D1204,2)","v":135000},231000,124800,124800,49408.35,{"$f":"D1204*L1204","v":49408.35},174208.35,null,null,null,null,1,96000,{"$f":"ROUND(T1204*S1204,2)","v":96000},135000,{"$f":"ROUND(V1204*S1204,2)","v":135000},{"$f":"U1204+W1204","v":231000},124800,124800,49408.35,{"$f":"S1204*AA1204","v":49408.35},174208.35,0]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"-(36+34)","v":-70},1263.5999999999999,-88452,130,{"$f":"G1205*D1205","v":-9100},-97552,1664,-116480,150,-10500,-126980,null,null,null,null,0,1263.5999999999999,0,130,{"$f":"V1205*S1205","v":0},0,1664,0,150,0,0,-70]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",90,1263.5999999999999,{"$f":"ROUND(E1206*D1206,2)","v":113724},130,{"$f":"G1206*D1206","v":11700},{"$f":"F1206+H1206","v":125424},1664,149760,150,13500,163260,null,null,null,null,70,1263.5999999999999,{"$f":"ROUND(T1206*S1206,2)","v":88452},130,{"$f":"V1206*S1206","v":9100},{"$f":"U1206+W1206","v":97552},1664,116480,150,10500,126980,20]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"-(86+80)","v":-166},1673,-277718,1686,{"$f":"G1207*D1207","v":-279876},-557594,2154,-357564,2178,-361548,-719112,null,null,null,null,0,1673,{"$f":"ROUND(T1207*S1207,2)","v":0},1686,{"$f":"V1207*S1207","v":0},{"$f":"U1207+W1207","v":0},2154,0,2178,0,0,-166]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",220.5,1673,{"$f":"ROUND(E1208*D1208,2)","v":368896.5},1686,{"$f":"G1208*D1208","v":371763},{"$f":"F1208+H1208","v":740659.5},2154,474957,2178,480249,955206,null,null,null,null,166,1673,{"$f":"ROUND(T1208*S1208,2)","v":277718},1686,{"$f":"V1208*S1208","v":279876},{"$f":"U1208+W1208","v":557594},2154,357564,2178,361548,719112,54.5]
["3.1.1.3.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",25.12,5040,{"$f":"ROUND(E1209*D1209,2)","v":126604.8},0,{"$f":"G1209*D1209","v":0},{"$f":"F1209+H1209","v":126604.8},{"$f":"E1209*$O$2","v":6602.4000000000005},165852.28800000003,0,0,165852.28800000003,null,null,null,null,0,5040,{"$f":"ROUND(T1209*S1209,2)","v":0},0,{"$f":"V1209*S1209","v":0},{"$f":"U1209+W1209","v":0},{"$f":"T1209*AE2","v":0},0,0,0,0,25.12]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1214+F1216+F1218+F1221+F1223+F1225+F1229+F1233+F1236+F1238+F1240+F1241+F1243+F1244+F1246+F1231+F1227+F1247","v":6279196.21},null,{"$f":"H1214+H1216+H1218+H1221+H1223+H1225+H1229+H1233+H1236+H1238+H1240+H1241+H1243+H1244+H1246+H1231+H1227+H1247","v":8788883.5900000017},{"$f":"I1214+I1216+I1218+I1221+I1223+I1225+I1229+I1233+I1236+I1238+I1240+I1241+I1243+I1244+I1246+I1231+I1227+I1247","v":15068079.800000001},null,{"$f":"K1214+K1216+K1218+K1221+K1223+K1225+K1229+K1233+K1236+K1238+K1240+K1241+K1243+K1244+K1246+K1231+K1227+K1247","v":8081072.0447999993},null,{"$f":"M1214+M1216+M1218+M1221+M1223+M1225+M1229+M1233+M1236+M1238+M1240+M1241+M1243+M1244+M1246+M1231+M1227+M1247","v":12114275.4944},{"$f":"N1214+N1216+N1218+N1221+N1223+N1225+N1229+N1233+N1236+N1238+N1240+N1241+N1243+N1244+N1246+N1231+N1227+N1247","v":20195347.539200008},null,null,null,null,null,null,{"$f":"U1214+U1216+U1218+U1221+U1223+U1225+U1229+U1233+U1236+U1238+U1240+U1241+U1243+U1244+U1246+U1231+U1227+U1247","v":6017546.8700000001},null,{"$f":"W1214+W1216+W1218+W1221+W1223+W1225+W1229+W1233+W1236+W1238+W1240+W1241+W1243+W1244+W1246+W1231+W1227+W1247","v":8769190.9699999988},{"$f":"X1214+X1216+X1218+X1221+X1223+X1225+X1229+X1233+X1236+X1238+X1240+X1241+X1243+X1244+X1246+X1231+X1227+X1247","v":14786737.840000002},null,{"$f":"Z1214+Z1216+Z1218+Z1221+Z1223+Z1225+Z1229+Z1233+Z1236+Z1238+Z1240+Z1241+Z1243+Z1244+Z1246+Z1231+Z1227+Z1247","v":7600550.1708000004},null,{"$f":"AB1214+AB1216+AB1218+AB1221+AB1223+AB1225+AB1229+AB1233+AB1236+AB1238+AB1240+AB1241+AB1243+AB1244+AB1246+AB1231+AB1227+AB1247","v":12086846.620000001},{"$f":"AC1214+AC1216+AC1218+AC1221+AC1223+AC1225+AC1229+AC1233+AC1236+AC1238+AC1240+AC1241+AC1243+AC1244+AC1246+AC1231+AC1227+AC1247+0.01","v":19687396.800800003},0]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1213+F1215+F1217+F1220+F1222+F1224+F1228+F1232+F1235+F1237+F1239+F1242+F1245-F1244-F1241","v":-6408799.4900000002},null,{"$f":"H1213+H1215+H1217+H1220+H1222+H1224+H1228+H1232+H1235+H1237+H1239+H1242+H1245-H1244-H1241","v":-8247760.8700000001},{"$f":"I1213+I1215+I1217+I1220+I1222+I1224+I1228+I1232+I1235+I1237+I1239+I1242+I1245-I1244-I1241","v":-14656560.360000001},null,{"$f":"K1213+K1215+K1217+K1220+K1222+K1224+K1228+K1232+K1235+K1237+K1239+K1242+K1245-K1244-K1241","v":-8338657.3969999999},null,{"$f":"M1213+M1215+M1217+M1220+M1222+M1224+M1228+M1232+M1235+M1237+M1239+M1242+M1245-M1244-M1241+M1226+M1230","v":-11795036.26},{"$f":"N1213+N1215+N1217+N1220+N1222+N1224+N1228+N1232+N1235+N1237+N1239+N1242+N1245-N1244-N1241+N1226+N1230","v":-20133693.656999998},null,null,null,null,null,null,{"$f":"U1213+U1215+U1217+U1220+U1222+U1224+U1228+U1232+U1235+U1237+U1239+U1242+U1245-U1244-U1241","v":-257740.79999999999},null,{"$f":"W1213+W1215+W1217+W1220+W1222+W1224+W1228+W1232+W1235+W1237+W1239+W1242+W1245-W1244-W1241","v":-151640},{"$f":"X1213+X1215+X1217+X1220+X1222+X1224+X1228+X1232+X1235+X1237+X1239+X1242+X1245-X1244-X1241","v":-409380.8},null,0,null,0,0,0]
["3.1.3.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",-128.28,1050,{"$f":"ROUND(E1213*D1213,2)","v":-134694},null,null,{"$f":"F1213+H1213","v":-134694},1590,{"$f":"D1213*J1213","v":-203965.2},0,null,{"$f":"J1213*D1213+L1213*D1213","v":-203965.2},null,null,null,null,0,1050,{"$f":"ROUND(T1213*S1213,2)","v":0},null,null,{"$f":"U1213+W1213","v":0},1590,{"$f":"S1213*Y1213","v":0},0,null,{"$f":"Y1213*S1213+AA1213*S1213","v":0},-128.28]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1218*1.6-D1218","v":133.05000000000001},1050,{"$f":"ROUND(E1214*D1214,2)","v":139702.5},null,null,{"$f":"F1214+H1214","v":139702.5},1590,211549.50000000003,0,null,211549.50000000003,null,null,null,null,128.28,1050,{"$f":"ROUND(T1214*S1214,2)","v":134694},null,null,{"$f":"U1214+W1214","v":134694},1590,203965.2,0,null,203965.2,4.7700000000000102]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",-172.01,14940,{"$f":"ROUND(E1215*D1215,2)","v":-2569829.4},null,null,{"$f":"F1215+H1215","v":-2569829.4},19422,-3340778.2199999997,0,null,-3340778.2199999997,null,null,null,null,0,14940,{"$f":"ROUND(T1215*S1215,2)","v":0},null,null,{"$f":"U1215+W1215","v":0},19422,0,0,null,0,-172.01]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",164.5,14940,{"$f":"ROUND(E1216*D1216,2)","v":2457630},null,null,{"$f":"F1216+H1216","v":2457630},19422,3194919,0,null,3194919,null,null,null,null,164.5,14940,{"$f":"ROUND(T1216*S1216,2)","v":2457630},null,null,{"$f":"U1216+W1216","v":2457630},19422,3194919,0,null,3194919,0]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-213.8,1850,{"$f":"ROUND(E1217*D1217,2)","v":-395530},null,null,{"$f":"F1217+H1217","v":-395530},2405,-514189,0,null,-514189,null,null,null,null,0,1850,{"$f":"ROUND(T1217*S1217,2)","v":0},null,null,{"$f":"U1217+W1217","v":0},2405,0,0,null,0,-213.8]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",221.75,1850,{"$f":"ROUND(E1218*D1218,2)","v":410237.5},null,null,{"$f":"F1218+H1218","v":410237.5},2405,533308.75,0,null,533308.75,null,null,null,null,213.8,1850,{"$f":"ROUND(T1218*S1218,2)","v":395530},null,null,{"$f":"U1218+W1218","v":395530},2405,514189,0,null,514189,7.9499999999999886]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-195,2319.6,{"$f":"ROUND(E1220*D1220,2)","v":-452322},5299.2,{"$f":"ROUND(G1220*D1220,2)","v":-1033344},{"$f":"F1220+H1220","v":-1485666},2513,{"$f":"D1220*J1220","v":-490035},6681,{"$f":"D1220*L1220","v":-1302795},{"$f":"J1220*D1220+L1220*D1220","v":-1792830},null,null,null,null,0,2319.6,{"$f":"ROUND(T1220*S1220,2)","v":0},5299.2,{"$f":"ROUND(V1220*S1220,2)","v":0},{"$f":"U1220+W1220","v":0},2513,{"$f":"S1220*Y1220","v":0},6681,{"$f":"S1220*AA1220","v":0},{"$f":"Y1220*S1220+AA1220*S1220","v":0},-195]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",175.74,2319.6,407646.5,5299.2,931281.41,1338927.9100000001,2513,441634.62,6681,1174118.9400000002,1615753.56,null,null,null,null,175.74,2319.6,407646.5,5299.2,931281.41,1338927.9100000001,2513,441634.62,6681,1174118.9400000002,1615753.56,0]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,2154,243402,2931.6,331270.8,574672.80000000005,2333.7600000000002,263714.88,2161.5,244249.5,507964.38,null,null,null,null,0,2154,0,2931.6,0,0,2333.7600000000002,0,2161.5,0,0,113]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",99.68,2154,214710.72,2931.6,292221.89,506932.61,2333.7600000000002,232629.19680000003,2161.5,215458.32,448087.51680000004,null,null,null,null,99.68,2154,214710.72,2931.6,292221.89,506932.61,2333.7600000000002,232629.19680000003,2161.5,215458.32,448087.51680000004,0]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",-156.38999999999999,36,-5630.04,201.6,-31528.22,-37158.26,46.8,-7319.0519999999988,264,-41286.959999999999,-48606.011999999995,null,null,null,null,0,36,0,201.6,0,0,46.8,0,264,0,0,-156.38999999999999]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.65,36,5639.4,201.6,31580.639999999999,37220.04,46.8,7331.22,264,41355.599999999999,48686.82,null,null,null,null,156.38999999999999,36,5630.04,201.6,31528.22,37158.26,46.8,7319.0519999999988,264,41286.959999999999,48606.011999999995,{"$f":"D1225-S1225","v":0.26000000000001933}]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К 1,2 уплотнения)","м3",-22.6,null,null,null,null,null,0,null,2161.5,-48849.9,-48849.9,null,null,null,null,0,null,null,null,null,null,0,null,2161.5,0,0,-22.6]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К 1,2 уплотнения)","м3",19.940000000000001,null,null,null,null,null,0,null,2161.5,43100.310000000005,43100.310000000005,null,null,null,null,19.940000000000001,null,null,null,null,null,0,null,2161.5,43100.310000000005,43100.310000000005,0]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",-156.38999999999999,44,{"$f":"ROUND(E1228*D1228,2)","v":-6881.16},180,{"$f":"ROUND(G1228*D1228,2)","v":-28150.2},{"$f":"F1228+H1228","v":-35031.360000000001},46.8,{"$f":"D1228*J1228","v":-7319.0519999999988},180,-28150.199999999997,-35469.251999999993,null,null,null,null,0,44,{"$f":"ROUND(T1228*S1228,2)","v":0},180,{"$f":"ROUND(V1228*S1228,2)","v":0},{"$f":"U1228+W1228","v":0},46.8,{"$f":"S1228*Y1228","v":0},180,0,0,-156.38999999999999]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.65,44,{"$f":"ROUND(E1229*D1229,2)","v":6892.6},180,{"$f":"ROUND(G1229*D1229,2)","v":28197},35089.599999999999,46.8,{"$f":"D1229*J1229","v":7331.22},180,28197,35528.22,null,null,null,null,156.38999999999999,44,{"$f":"ROUND(T1229*S1229,2)","v":6881.16},180,{"$f":"ROUND(V1229*S1229,2)","v":28150.2},35031.360000000001,46.8,{"$f":"S1229*Y1229","v":7319.0519999999988},180,28150.199999999997,35469.251999999993,0.26000000000001933]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",-50.7,null,null,null,null,0,0,null,6681,-338726.7,-338726.7,null,null,null,null,0,null,null,null,null,0,0,null,6681,0,0,-50.7]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"D1221*0.26","v":45.692400000000006},null,null,null,null,0,0,null,6681,305270.92440000002,305270.92440000002,null,null,null,null,45.69,null,null,null,null,0,0,null,6681,305254.88999999996,305254.88999999996,2.4000000000086175E-3]
["3.1.3.1.5","Вывоз и утилизация с К разрыхления 1,47","м3",-252.85470000000001,1050,{"$f":"ROUND(E1232*D1232,2)","v":-265497.44},null,null,-265497.44,1490,{"$f":"D1232*J1232","v":-376753.50300000003},0,null,-376753.50300000003,null,null,null,null,0,1050,{"$f":"ROUND(T1232*S1232,2)","v":0},null,null,0,1490,{"$f":"S1232*Y1232","v":0},0,null,0,-252.85470000000001]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",241.82,1050,{"$f":"ROUND(E1233*D1233,2)","v":253911},null,null,253911,1490,{"$f":"D1233*J1233","v":360311.8},0,null,360311.8,null,null,null,null,241.82,1050,{"$f":"ROUND(T1233*S1233,2)","v":253911},null,null,253911,1490,{"$f":"S1233*Y1233","v":360311.8},0,null,360311.8,0]
["3.1.3.2","Верхнее строение пути №3",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-156.25,1903,{"$f":"ROUND(E1235*D1235,2)","v":-297343.75},43469,{"$f":"G1235*D1235","v":-6792031.25},{"$f":"F1235+H1235","v":-7089375},2475.7199999999998,{"$f":"D1235*J1235","v":-386831.24999999994},60860,{"$f":"D1235*L1235","v":-9509375},{"$f":"J1235*D1235+L1235*D1235","v":-9896206.25},null,null,null,null,0,1903,{"$f":"ROUND(T1235*S1235,2)","v":0},43469,{"$f":"V1235*S1235","v":0},{"$f":"U1235+W1235","v":0},2475.7199999999998,{"$f":"S1235*Y1235","v":0},60860,{"$f":"S1235*AA1235","v":0},{"$f":"Y1235*S1235+AA1235*S1235","v":0},-156.25]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.65,1903,{"$f":"ROUND(E1236*D1236,2)","v":298104.95},43469,{"$f":"G1236*D1236","v":6809418.8500000006},{"$f":"F1236+H1236","v":7107523.8000000007},2475.7199999999998,387821.538,60860,{"$f":"D1236*L1236","v":9533719},9921540.5380000006,null,null,null,null,156.25,1903,{"$f":"ROUND(T1236*S1236,2)","v":297343.75},43469,{"$f":"V1236*S1236","v":6792031.25},{"$f":"U1236+W1236","v":7089375},2475.7199999999998,386831.24999999994,60860,{"$f":"S1236*AA1236","v":9509375},9896206.25,0.40000000000000568]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.25,5040,{"$f":"ROUND(E1237*D1237,2)","v":-787500},null,null,{"$f":"F1237+H1237","v":-787500},6552,-1023750,0,null,-1023750,null,null,null,null,0,5040,{"$f":"ROUND(T1237*S1237,2)","v":0},null,null,{"$f":"U1237+W1237","v":0},6552,0,0,null,0,-156.25]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.65,5040,{"$f":"ROUND(E1238*D1238,2)","v":789516},null,null,{"$f":"F1238+H1238","v":789516},6552,1026370.8,0,null,1026370.8,null,null,null,null,156.25,5040,{"$f":"ROUND(T1238*S1238,2)","v":787500},null,null,{"$f":"U1238+W1238","v":787500},6552,1023750,0,null,1023750,0.40000000000000568]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",-172,977.23199999999997,-168083.9,85,{"$f":"G1239*D1239","v":-14620},-182703.9,1254,-215688,115,{"$f":"D1239*L1239","v":-19780},-235468,null,null,null,null,0,977.23199999999997,{"$f":"ROUND(T1239*S1239,2)","v":0},85,{"$f":"V1239*S1239","v":0},{"$f":"U1239+W1239","v":0},1254,0,115,{"$f":"S1239*AA1239","v":0},0,-172]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",192,977.23199999999997,{"$f":"ROUND(E1240*D1240,2)","v":187628.54},85,{"$f":"G1240*D1240","v":16320},{"$f":"F1240+H1240","v":203948.54},1254,240768,115,{"$f":"D1240*L1240","v":22080},262848,null,null,null,null,172,977.23199999999997,{"$f":"ROUND(T1240*S1240,2)","v":168083.9},85,{"$f":"V1240*S1240","v":14620},{"$f":"U1240+W1240","v":182703.9},1254,215688,115,{"$f":"S1240*AA1240","v":19780},235468,20]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1241*D1241,2)","v":96000},135000,{"$f":"G1241*D1241","v":135000},{"$f":"F1241+H1241","v":231000},124800,124800,49408,{"$f":"D1241*L1241","v":49408},174208,null,null,null,null,1,96000,{"$f":"ROUND(T1241*S1241,2)","v":96000},135000,{"$f":"V1241*S1241","v":135000},{"$f":"U1241+W1241","v":231000},124800,124800,49408,{"$f":"S1241*AA1241","v":49408},174208,0]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.25,5040,-787500,null,null,-787500,6552,-1023750,0,null,-1023750,null,null,null,null,0,5040,{"$f":"ROUND(T1242*S1242,2)","v":0},null,null,{"$f":"U1242+W1242","v":0},6552,0,0,null,0,-156.25]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1243*D1243,2)","v":219088.8},null,null,{"$f":"F1243+H1243","v":219088.8},6552,284815.44,0,null,284815.44,null,null,null,null,0,5040,{"$f":"ROUND(T1243*S1243,2)","v":0},null,null,{"$f":"U1243+W1243","v":0},6552,0,0,null,0,43.47]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1263.5999999999999,161740.79999999999,130,{"$f":"G1244*D1244","v":16640},178380.79999999999,1664,212992,150,{"$f":"D1244*L1244","v":19200},232192,null,null,null,null,128,1263.5999999999999,{"$f":"ROUND(T1244*S1244,2)","v":161740.79999999999},130,{"$f":"V1244*S1244","v":16640},{"$f":"U1244+W1244","v":178380.79999999999},1664,212992,150,{"$f":"S1244*AA1244","v":19200},232192,0]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",-313,1673,-523649,1686,{"$f":"G1245*D1245","v":-527718},-1051367,2154,-674202,2178,{"$f":"D1245*L1245","v":-681714},-1355916,null,null,null,null,0,1673,0,1686,{"$f":"V1245*S1245","v":0},0,2154,0,2178,{"$f":"S1245*AA1245","v":0},0,-313]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313.3,1673,{"$f":"ROUND(E1246*D1246,2)","v":524150.9},1686,{"$f":"G1246*D1246","v":528223.80000000005},{"$f":"F1246+H1246","v":1052374.7000000002},2154,674848.20000000007,2178,{"$f":"D1246*L1246","v":682367.4},1357215.6,null,null,null,null,313,1673,{"$f":"ROUND(T1246*S1246,2)","v":523649},1686,{"$f":"V1246*S1246","v":527718},{"$f":"U1246+W1246","v":1051367},2154,674202,2178,{"$f":"S1246*AA1246","v":681714},1355916,0.30000000000001137]
["3.1.3.2.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",21.15,5040,{"$f":"ROUND(E1247*D1247,2)","v":106596},0,{"$f":"G1247*D1247","v":0},{"$f":"F1247+H1247","v":106596},{"$f":"E1247*$O$2","v":6602.4000000000005},139640.76,0,{"$f":"D1247*L1247","v":0},139640.76,null,null,null,null,21.15,5040,{"$f":"ROUND(T1247*S1247,2)","v":106596},0,{"$f":"V1247*S1247","v":0},{"$f":"U1247+W1247","v":106596},{"$f":"T1247*AE2","v":0},0,0,{"$f":"S1247*AA1247","v":0},0,0]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1252+F1254+F1256+F1257+F1258+F1260+F1263+F1265+F1267+F1270+F1272+F1274+F1276+F1278+F1280+F1282+F1283","v":3261938.7099999995},null,{"$f":"H1252+H1254+H1256+H1257+H1258+H1260+H1263+H1265+H1267+H1270+H1272+H1274+H1276+H1278+H1280+H1282+H1283","v":5532380.96},{"$f":"I1252+I1254+I1256+I1257+I1258+I1260+I1263+I1265+I1267+I1270+I1272+I1274+I1276+I1278+I1280+I1282+I1283","v":8794319.6700000018},null,{"$f":"K1252+K1254+K1256+K1257+K1258+K1260+K1263+K1265+K1267+K1270+K1272+K1274+K1276+K1278+K1280+K1282+K1283","v":4189735.6511999993},null,{"$f":"M1252+M1254+M1256+M1257+M1258+M1260+M1263+M1265+M1267+M1270+M1272+M1274+M1276+M1278+M1280+M1282+M1283","v":7732820.9499999993},{"$f":"N1252+N1254+N1256+N1257+N1258+N1260+N1263+N1265+N1267+N1270+N1272+N1274+N1276+N1278+N1280+N1282+N1283","v":11922556.601200003},null,null,null,null,null,null,{"$f":"U1252+U1254+U1256+U1257+U1258+U1260+U1263+U1265+U1267+U1270+U1272+U1274+U1276+U1278+U1280+U1282+U1283","v":2974586.0400000005},null,{"$f":"W1252+W1254+W1256+W1257+W1258+W1260+W1263+W1265+W1267+W1270+W1272+W1274+W1276+W1278+W1280+W1282+W1283","v":5501227.9099999992},{"$f":"X1252+X1254+X1256+X1257+X1258+X1260+X1263+X1265+X1267+X1270+X1272+X1274+X1276+X1278+X1280+X1282+X1283","v":8475813.9499999993},null,{"$f":"Z1252+Z1254+Z1256+Z1257+Z1258+Z1260+Z1263+Z1265+Z1267+Z1270+Z1272+Z1274+Z1276+Z1278+Z1280+Z1282+Z1283","v":3815587.2948000003},null,{"$f":"AB1252+AB1254+AB1256+AB1257+AB1258+AB1260+AB1263+AB1265+AB1267+AB1270+AB1272+AB1274+AB1276+AB1278+AB1280+AB1282+AB1283","v":7687333.5499999998},{"$f":"AC1252+AC1254+AC1256+AC1257+AC1258+AC1260+AC1263+AC1265+AC1267+AC1270+AC1272+AC1274+AC1276+AC1278+AC1280+AC1282+AC1283+0.01","v":11502920.854800001},0]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1251+F1253+F1255+F1259+F1262+F1264+F1266+F1269+F1271+F1273+F1279+F1281-F1258-F1257","v":-3821989.8800000004},null,{"$f":"H1251+H1253+H1255+H1259+H1262+H1264+H1266+H1269+H1271+H1273+H1279+H1281-H1258-H1257","v":-5594248.3799999999},{"$f":"I1251+I1253+I1255+I1259+I1262+I1264+I1266+I1269+I1271+I1273+I1279+I1281-I1258-I1257","v":-9416238.2599999998},null,{"$f":"K1251+K1253+K1255+K1259+K1262+K1264+K1266+K1269+K1271+K1273+K1279+K1281-K1258-K1257","v":-4916689.1037999997},null,{"$f":"M1251+M1253+M1255+M1259+M1262+M1264+M1266+M1269+M1271+M1273+M1279+M1281-M1258-M1257+M1275+M1277","v":-7801834.1000000006},{"$f":"N1251+N1253+N1255+N1259+N1262+N1264+N1266+N1269+N1271+N1273+N1279+N1281-N1258-N1257+N1275+N1277","v":-12718523.203800002},null,null,null,null,null,null,{"$f":"U1251+U1253+U1255+U1259+U1262+U1264+U1266+U1269+U1271+U1273+U1279+U1281-U1258-U1257","v":-197088},null,{"$f":"W1251+W1253+W1255+W1259+W1262+W1264+W1266+W1269+W1271+W1273+W1279+W1281-W1258-W1257","v":-145400},{"$f":"X1251+X1253+X1255+X1259+X1262+X1264+X1266+X1269+X1271+X1273+X1279+X1281-X1258-X1257","v":-342488},null,null,null,null,null,0]
["3.1.4.2","Верхнее строение пути №4",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,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",-97.34,1903,{"$f":"ROUND(E1251*D1251,2)","v":-185238.02},43469,{"$f":"G1251*D1251","v":-4231272.46},{"$f":"F1251+H1251","v":-4416510.4799999995},2475.7199999999998,{"$f":"D1251*J1251","v":-240986.58479999998},62297,{"$f":"D1251*L1251","v":-6063989.9800000004},{"$f":"J1251*D1251+L1251*D1251","v":-6304976.5648000007},null,null,null,null,0,1903,{"$f":"ROUND(T1251*S1251,2)","v":0},43469,{"$f":"V1251*S1251","v":0},{"$f":"U1251+W1251","v":0},2475.7199999999998,{"$f":"S1251*Y1251","v":0},62297,{"$f":"S1251*AA1251","v":0},{"$f":"Y1251*S1251+AA1251*S1251","v":0},-97.34]
["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",98.01,1903,{"$f":"ROUND(E1252*D1252,2)","v":186513.03},43469,{"$f":"G1252*D1252","v":4260396.6900000004},{"$f":"F1252+H1252","v":4446909.7200000007},2475.7199999999998,242645.31719999999,62297,{"$f":"D1252*L1252","v":6105728.9700000007},6348374.2872000011,null,null,null,null,97.34,1903,{"$f":"ROUND(T1252*S1252,2)","v":185238.02},43469,{"$f":"V1252*S1252","v":4231272.46},{"$f":"U1252+W1252","v":4416510.4799999995},2475.7199999999998,240986.58479999998,62297,{"$f":"S1252*AA1252","v":6063989.9800000004},6304976.5648000007,0.67000000000000171]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.34,5040,{"$f":"ROUND(E1253*D1253,2)","v":-490593.6},null,null,-490593.6,6552,-637771.68000000005,0,null,-637771.68000000005,null,null,null,null,0,5040,{"$f":"ROUND(T1253*S1253,2)","v":0},null,null,{"$f":"U1253+W1253","v":0},6552,0,0,null,0,-97.34]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",98.01,5040,{"$f":"ROUND(E1254*D1254,2)","v":493970.4},null,null,{"$f":"F1254+H1254","v":493970.4},6552,642161.52,0,null,642161.52,null,null,null,null,97.34,5040,{"$f":"ROUND(T1254*S1254,2)","v":490593.6},null,null,{"$f":"U1254+W1254","v":490593.6},6552,637771.68000000005,0,null,637771.68000000005,0.67000000000000171]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.34,5040,-490593.6,null,null,-490593.6,6552,-637771.68000000005,0,null,-637771.68000000005,null,null,null,null,0,5040,{"$f":"ROUND(T1255*S1255,2)","v":0},null,null,{"$f":"U1255+W1255","v":0},6552,0,0,null,0,-97.34]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E1256*D1256,2)","v":219088.8},null,null,{"$f":"F1256+H1256","v":219088.8},6552,284815.44,0,null,284815.44,null,null,null,null,0,5040,{"$f":"ROUND(T1256*S1256,2)","v":0},null,null,{"$f":"U1256+W1256","v":0},6552,0,0,null,0,43.47]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1257*D1257,2)","v":96000},135000,{"$f":"ROUND(G1257*D1257,2)","v":135000},231000,124800,124800,49408,{"$f":"D1257*L1257","v":49408},174208,null,null,null,null,1,96000,{"$f":"ROUND(T1257*S1257,2)","v":96000},135000,{"$f":"ROUND(V1257*S1257,2)","v":135000},{"$f":"U1257+W1257","v":231000},124800,124800,49408,{"$f":"S1257*AA1257","v":49408},174208,0]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1263.5999999999999,{"$f":"ROUND(E1258*D1258,2)","v":101088},130,{"$f":"G1258*D1258","v":10400},111488,1664,133120,150,{"$f":"D1258*L1258","v":12000},145120,null,null,null,null,80,1263.5999999999999,{"$f":"ROUND(T1258*S1258,2)","v":101088},130,{"$f":"V1258*S1258","v":10400},111488,1664,133120,150,{"$f":"S1258*AA1258","v":12000},145120,0]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",-195,1673,-326235,1686,{"$f":"G1259*D1259","v":-328770},-655005,2154,-420030,2178,{"$f":"D1259*L1259","v":-424710},-844740,null,null,null,null,0,1673,0,1686,{"$f":"V1259*S1259","v":0},0,2154,0,2178,{"$f":"S1259*AA1259","v":0},0,-195]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",196.02,1673,{"$f":"ROUND(E1260*D1260,2)","v":327941.46000000002},1686,{"$f":"G1260*D1260","v":330489.72000000003},{"$f":"F1260+H1260","v":658431.18000000005},2154,422227.08,2178,{"$f":"D1260*L1260","v":426931.56},849158.64,null,null,null,null,195,1673,{"$f":"ROUND(T1260*S1260,2)","v":326235},1686,{"$f":"V1260*S1260","v":328770},{"$f":"U1260+W1260","v":655005},2154,420030,2178,{"$f":"S1260*AA1260","v":424710},844740,1.0200000000000102]
["3.1.4.3","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,0]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",-121.31910000000001,1050,{"$f":"ROUND(E1262*D1262,2)","v":-127385.06},null,null,{"$f":"F1262+H1262","v":-127385.06},1590,{"$f":"D1262*J1262","v":-192897.36900000001},0,null,{"$f":"J1262*D1262+L1262*D1262","v":-192897.36900000001},null,null,null,null,0,1050,{"$f":"ROUND(T1262*S1262,2)","v":0},null,null,{"$f":"U1262+W1262","v":0},1590,{"$f":"S1262*Y1262","v":0},0,null,{"$f":"Y1262*S1262+AA1262*S1262","v":0},-121.31910000000001]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",99.86,1050,{"$f":"ROUND(E1263*D1263,2)","v":104853},null,null,{"$f":"F1263+H1263","v":104853},1590,158777.4,0,null,158777.4,null,null,null,null,99.86,1050,{"$f":"ROUND(T1263*S1263,2)","v":104853},null,null,{"$f":"U1263+W1263","v":104853},1590,158777.4,0,null,158777.4,0]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",-82.53,14940,{"$f":"ROUND(E1264*D1264,2)","v":-1232998.2},null,null,{"$f":"F1264+H1264","v":-1232998.2},19422,-1602897.66,0,null,-1602897.66,null,null,null,null,0,14940,{"$f":"ROUND(T1264*S1264,2)","v":0},null,null,{"$f":"U1264+W1264","v":0},19422,0,0,null,0,-82.53]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",67.930000000000007,14940,{"$f":"ROUND(E1265*D1265,2)","v":1014874.2},null,null,{"$f":"F1265+H1265","v":1014874.2},19422,1319336.4600000002,0,null,1319336.4600000002,null,null,null,null,67.930000000000007,14940,{"$f":"ROUND(T1265*S1265,2)","v":1014874.2},null,null,{"$f":"U1265+W1265","v":1014874.2},19422,1319336.4600000002,0,null,1319336.4600000002,0]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-133.19,1850,{"$f":"ROUND(E1266*D1266,2)","v":-246401.5},null,null,{"$f":"F1266+H1266","v":-246401.5},2405,-320321.95,0,null,-320321.95,null,null,null,null,0,1850,{"$f":"ROUND(T1266*S1266,2)","v":0},null,null,{"$f":"U1266+W1266","v":0},2405,0,0,null,0,-133.19]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",103.72,1850,{"$f":"ROUND(E1267*D1267,2)","v":191882},null,null,{"$f":"F1267+H1267","v":191882},2405,249446.6,0,null,249446.6,null,null,null,null,103.72,1850,{"$f":"ROUND(T1267*S1267,2)","v":191882},null,null,{"$f":"U1267+W1267","v":191882},2405,249446.6,0,null,249446.6,0]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-122,2319.6,{"$f":"ROUND(E1269*D1269,2)","v":-282991.2},5299.2,{"$f":"ROUND(G1269*D1269,2)","v":-646502.40000000002},-929493.60000000009,2513,{"$f":"D1269*J1269","v":-306586},6681,{"$f":"D1269*L1269","v":-815082},{"$f":"J1269*D1269+L1269*D1269","v":-1121668},null,null,null,null,0,2319.6,{"$f":"ROUND(T1269*S1269,2)","v":0},5299.2,{"$f":"ROUND(V1269*S1269,2)","v":0},{"$f":"U1269+W1269","v":0},2513,{"$f":"S1269*Y1269","v":0},6681,{"$f":"S1269*AA1269","v":0},{"$f":"Y1269*S1269+AA1269*S1269","v":0},-122]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",105.94,2319.6,245738.42,5299.2,561397.25,{"$f":"F1270+H1270","v":807135.67},2513,266227.21999999997,6681,707785.14,974012.36,null,null,null,null,105.94,2319.6,245738.42,5299.2,561397.25,{"$f":"U1270+W1270","v":807135.67},2513,266227.21999999997,6681,707785.14,974012.36,0]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,2154,-150780,2931.6,-205212,{"$f":"F1271+H1271","v":-355992},2333.5,-163345,2161.5,-151305,-314650,null,null,null,null,0,2154,0,2931.6,0,{"$f":"U1271+W1271","v":0},2333.5,0,2161.5,0,0,-70]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",67.3,2154,144964.20000000001,2931.6,197296.68,{"$f":"F1272+H1272","v":342260.88},2333.5,157044.54999999999,2161.5,145468.94999999998,302513.5,null,null,null,null,67.3,2154,144964.20000000001,2931.6,197296.68,{"$f":"U1272+W1272","v":342260.88},2333.5,157044.54999999999,2161.5,145468.94999999998,302513.5,0]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",-97.2,36,-3499.2,201.6,-19595.52,{"$f":"F1273+H1273","v":-23094.720000000001},46.8,-4548.96,264,-25660.799999999999,-30209.759999999998,null,null,null,null,0,36,0,201.6,0,{"$f":"U1273+W1273","v":0},46.8,0,264,0,0,-97.2]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",98.01,36,3528.36,201.6,19758.82,{"$f":"F1274+H1274","v":23287.18},46.8,4586.8680000000004,264,25874.640000000003,30461.508000000002,null,null,null,null,97.2,36,3499.2,201.6,19595.52,{"$f":"U1274+W1274","v":23094.720000000001},46.8,4548.96,264,25660.799999999999,30209.759999999998,0.81000000000000227]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К 1,2 уплотнения)","м3",-14,null,null,null,null,0,0,null,2161.5,-30261,-30261,null,null,null,null,0,null,null,null,null,{"$f":"U1275+W1275","v":0},0,null,2161.5,0,0,-14]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К 1,2 уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,{"$f":"F1276+H1276","v":0},0,null,2161.5,30261,30261,null,null,null,null,13.46,null,null,null,null,0,0,null,2161.5,29093.79,29093.79,0.53999999999999915]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",-31.72,null,null,null,null,0,0,null,6681,-211921.31999999998,-211921.31999999998,null,null,null,null,0,null,null,null,null,0,0,null,6681,0,0,-31.72]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 (К 1,26 уплотнения)","м3",31.69,null,null,null,null,0,0,null,6681,211720.89,211720.89,null,null,null,null,31.69,null,null,null,null,0,0,null,6681,211720.89,211720.89,0]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",-97.2,44,{"$f":"ROUND(E1279*D1279,2)","v":-4276.8},180,{"$f":"ROUND(G1279*D1279,2)","v":-17496},-21772.799999999999,46.8,{"$f":"D1279*J1279","v":-4548.96},180,-17496,-22044.959999999999,null,null,null,null,0,44,{"$f":"ROUND(T1279*S1279,2)","v":0},180,{"$f":"ROUND(V1279*S1279,2)","v":0},0,46.8,{"$f":"S1279*Y1279","v":0},180,0,0,-97.2]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",98.01,44,{"$f":"ROUND(E1280*D1280,2)","v":4312.4399999999996},180,{"$f":"ROUND(G1280*D1280,2)","v":17641.8},21954.239999999998,46.8,{"$f":"D1280*J1280","v":4586.8680000000004},180,17641.8,22228.667999999998,null,null,null,null,97.2,44,{"$f":"ROUND(T1280*S1280,2)","v":4276.8},180,{"$f":"ROUND(V1280*S1280,2)","v":17496},21772.799999999999,46.8,{"$f":"S1280*Y1280","v":4548.96},180,17496,22044.959999999999,0.81000000000000227]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",-79.914000000000001,1050,{"$f":"ROUND(E1281*D1281,2)","v":-83909.7},null,null,-83909.7,1590,{"$f":"D1281*J1281","v":-127063.26000000001},0,null,-127063.26000000001,null,null,null,null,0,1050,{"$f":"ROUND(T1281*S1281,2)","v":0},null,null,0,1590,{"$f":"S1281*Y1281","v":0},0,null,0,-79.914000000000001]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1267*1.6-D1267","v":62.231999999999999},1050,{"$f":"ROUND(E1282*D1282,2)","v":65343.6},null,null,65343.6,1590,{"$f":"D1282*J1282","v":98948.88},0,null,98948.88,null,null,null,null,62.231999999999999,1050,{"$f":"ROUND(T1282*S1282,2)","v":65343.6},null,null,65343.6,1590,{"$f":"S1282*Y1282","v":98948.88},0,null,98948.88,0]
["3.1.4.3.6","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",12.27,5040,{"$f":"ROUND(E1283*D1283,2)","v":61840.800000000003},0,{"$f":"ROUND(G1283*D1283,2)","v":0},61840.800000000003,{"$f":"E1283*$O$2","v":6602.4000000000005},{"$f":"D1283*J1283","v":81011.448000000004},0,{"$f":"D1283*L1283","v":0},81011.448000000004,null,null,null,null,0,5040,{"$f":"ROUND(T1283*S1283,2)","v":0},0,{"$f":"ROUND(V1283*S1283,2)","v":0},0,{"$f":"T1283*AE2","v":0},{"$f":"S1283*Y1283","v":0},0,{"$f":"S1283*AA1283","v":0},0,12.27]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1288+F1290+F1292+F1298+F1299+F1303+F1304+F1305+F1306","v":2529760.9776421795},null,{"$f":"H1288+H1290+H1292+H1298+H1299+H1303+H1304+H1305+H1306","v":687921.83508442517},{"$f":"I1288+I1290+I1292+I1298+I1299+I1303+I1304+I1305+I1306","v":3217682.8127266043},null,{"$f":"K1288+K1290+K1292+K1298+K1299+K1303+K1304+K1305+K1306","v":3301431.665},null,{"$f":"M1288+M1290+M1292+M1298+M1299+M1303+M1304+M1305+M1306","v":894297.93819999986},{"$f":"N1288+N1290+N1292+N1298+N1299+N1303+N1304+N1305+N1306","v":4195729.6031999998},null,null,null,null,null,null,{"$f":"U1288+U1290+U1292+U1294+U1296+U1298+U1303+U1299+U1300+U1301+U1304+U1305+U1306","v":1370235.7420925419},null,{"$f":"W1288+W1290+W1292+W1294+W1296+W1298+W1303+W1299+W1300+W1301+W1304+W1305+W1306","v":581329.07133116503},{"$f":"X1288+X1290+X1292+X1294+X1296+X1298+X1303+X1299+X1300+X1301+X1304+X1305+X1306","v":1951564.8134237067},null,{"$f":"Z1288+Z1290+Z1292+Z1294+Z1296+Z1298+Z1303+Z1299+Z1300+Z1301+Z1304+Z1305+Z1306","v":1794788.327},null,{"$f":"AB1288+AB1290+AB1292+AB1294+AB1296+AB1298+AB1303+AB1299+AB1300+AB1301+AB1304+AB1305+AB1306","v":755727.39479999989},{"$f":"AC1288+AC1290+AC1292+AC1294+AC1296+AC1298+AC1303+AC1299+AC1300+AC1301+AC1304+AC1305+AC1306","v":2388779.2615999999},0]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1287+F1289+F1291+F1293+F1295+F1297+F1302-F1299-F1300-F1301-F1304-F1305","v":-2244621.13},null,{"$f":"H1287+H1289+H1291+H1293+H1295+H1297+H1302-H1299-H1300-H1301-H1304-H1305","v":-786029},{"$f":"I1287+I1289+I1291+I1293+I1295+I1297+I1302-I1299-I1300-I1301-I1304-I1305","v":-3030650.13},null,{"$f":"K1287+K1289+K1291+K1293+K1295+K1297+K1302-K1299-K1300-K1301-K1304-K1305","v":-2944744.0416000006},null,{"$f":"M1287+M1289+M1291+M1293+M1295+M1297+M1302-M1299-M1300-M1301-M1304-M1305","v":-1021837.1271999999},{"$f":"N1287+N1289+N1291+N1293+N1295+N1297+N1302-N1299-N1300-N1301-N1304-N1305","v":-3966581.1688000006},null,"до округления:",null,null,null,null,{"$f":"U1287+U1289+U1291+U1293+U1295+U1297+U1302-U1299-U1300-U1301-U1304-U1305","v":-36765},null,{"$f":"W1287+W1289+W1291+W1293+W1295+W1297+W1302-W1299-W1300-W1301-W1304-W1305","v":-94363},{"$f":"X1287+X1289+X1291+X1293+X1295+X1297+X1302-X1299-X1300-X1301-X1304-X1305","v":-131128},null,null,null,null,null,0]
["4.1.1","Разборка дорожных покрытий","м3",-92.84,5853.2205945713049,{"$f":"D1287*E1287","v":-543413},null,null,{"$f":"H1287+F1287","v":-543413},7609.19,{"$f":"D1287*J1287","v":-706437.19959999993},0,null,{"$f":"J1287*D1287+L1287*D1287","v":-706437.19959999993},null,null,null,null,0,5853.2205945713049,{"$f":"S1287*T1287","v":0},null,null,{"$f":"W1287+U1287","v":0},7609.19,{"$f":"S1287*Y1287","v":0},0,null,{"$f":"Y1287*S1287+AA1287*S1287","v":0},-92.84]
["4.1.1","Разборка дорожных покрытий","м3",45.38,5853.2205945713049,{"$f":"D1288*E1288","v":265619.15058164584},null,null,{"$f":"H1288+F1288","v":265619.15058164584},7609.19,{"$f":"D1288*J1288","v":345305.04220000003},0,null,{"$f":"J1288*D1288+L1288*D1288","v":345305.04220000003},null,null,null,null,45.38,5853.2205945713049,{"$f":"S1288*T1288","v":265619.15058164584},null,null,{"$f":"W1288+U1288","v":265619.15058164584},7609.19,{"$f":"S1288*Y1288","v":345305.04220000003},0,null,{"$f":"Y1288*S1288+AA1288*S1288","v":345305.04220000003},0]
["4.1.2","Демонтаж коллектора","м3",-2.89,93008.650519031144,{"$f":"D1289*E1289","v":-268795},null,null,{"$f":"H1289+F1289","v":-268795},120911.25,{"$f":"D1289*J1289","v":-349433.51250000001},0,null,{"$f":"J1289*D1289+L1289*D1289","v":-349433.51250000001},null,null,null,null,0,93008.650519031144,{"$f":"S1289*T1289","v":0},null,null,{"$f":"W1289+U1289","v":0},120911.25,{"$f":"S1289*Y1289","v":0},0,null,{"$f":"Y1289*S1289+AA1289*S1289","v":0},{"$f":"D1289-S1289","v":-2.89}]
["4.1.2","Демонтаж коллектора","м3",8.19,93008.650519031144,{"$f":"D1290*E1290","v":761740.84775086504},null,null,{"$f":"H1290+F1290","v":761740.84775086504},120911.25,{"$f":"D1290*J1290","v":990263.13749999995},0,null,{"$f":"J1290*D1290+L1290*D1290","v":990263.13749999995},null,null,null,null,2.89,93008.650519031144,{"$f":"S1290*T1290","v":268795},null,null,{"$f":"W1290+U1290","v":268795},120911.25,{"$f":"S1290*Y1290","v":349433.51250000001},0,null,{"$f":"Y1290*S1290+AA1290*S1290","v":349433.51250000001},5.2999999999999989]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1293+F1295","v":-236446.56500000003},null,{"$f":"H1293+H1295","v":0},{"$f":"I1293+I1295","v":-236446.56500000003},0,{"$f":"K1293+K1295","v":-320749.10880000005},0,null,{"$f":"N1293+N1295","v":-320749.10880000005},null,null,null,null,null,null,{"$f":"U1293+U1295","v":0},null,{"$f":"W1293+W1295","v":0},{"$f":"X1293+X1295","v":0},0,{"$f":"Z1293+Z1295","v":0},0,null,{"$f":"AC1293+AC1295","v":0},0]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1294+F1296","v":119227.16985271075},null,{"$f":"H1294+H1296","v":0},{"$f":"I1294+I1296","v":119227.16985271075},0,{"$f":"K1294+K1296","v":161736.4602},0,null,{"$f":"N1294+N1296","v":161736.4602},null,null,null,null,null,null,{"$f":"U1294+U1296","v":119227.16985271075},null,{"$f":"W1294+W1296","v":0},{"$f":"X1294+X1296","v":119227.16985271075},0,{"$f":"Z1294+Z1296","v":161736.4602},0,null,null,0]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",-95.73,779.43173508826908,{"$f":"D1293*E1293","v":-74615},null,null,{"$f":"H1293+F1293","v":-74615},1013.26,{"$f":"D1293*J1293","v":-96999.37980000001},0,null,{"$f":"J1293*D1293+L1293*D1293","v":-96999.37980000001},null,null,null,null,0,779.43173508826908,{"$f":"S1293*T1293","v":0},null,null,{"$f":"W1293+U1293","v":0},1013.26,{"$f":"S1293*Y1293","v":0},0,null,{"$f":"Y1293*S1293+AA1293*S1293","v":0},-95.73]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",48.27,779.43173508826908,37623.169852710751,null,null,37623.169852710751,1013.26,48910.0602,0,null,48910.0602,null,null,null,null,48.27,779.43173508826908,37623.169852710751,null,null,37623.169852710751,1013.26,48910.0602,0,null,48910.0602,0]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1293*1.47","v":-140.72310000000002},1150,-161831.56500000003,null,null,-161831.56500000003,1590,-223749.72900000002,0,null,-223749.72900000002,null,null,null,null,0,1150,0,null,null,0,1590,0,0,null,0,-140.72310000000002]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",70.959999999999994,1150,81604,null,null,81604,1590,112826.4,0,null,112826.4,null,null,null,null,70.959999999999994,1150,81604,null,null,81604,1590,112826.4,0,null,112826.4,0]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",-164.87,2439.8556438406017,-402259,2124.6315278704433,{"$f":"D1297*G1297","v":-350288},-752547,3171.81,-522936.31469999999,2762.02,{"$f":"D1297*L1297","v":-455374.23739999998},-978310.55209999997,null,null,null,null,0,2439.8556438406017,0,2124.6315278704433,{"$f":"S1297*V1297","v":0},0,3171.81,0,2762.02,{"$f":"S1297*AA1297","v":0},0,-164.87]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",169.66,2439.8556438406017,413945.90853399649,2124.6315278704433,{"$f":"D1298*G1298","v":360464.98501849943},{"$f":"H1298+F1298","v":774410.89355249587},3171.81,538129.28460000001,2762.02,{"$f":"D1298*L1298","v":468604.31319999998},1006733.5978,null,null,null,null,119.49,2439.8556438406017,291538.35088251351,2124.6315278704433,{"$f":"S1298*V1298","v":253872.22126523926},545410.57214775274,3171.81,378999.57689999999,2762.02,{"$f":"S1298*AA1298","v":330033.76980000001},709033.34669999999,50.17]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1300+F1301","v":63219.000000000007},null,{"$f":"H1300+H1301","v":0},{"$f":"I1300+I1301","v":63219.000000000007},0,{"$f":"SUM(K1300:K1301)","v":82184.665500000003},0,null,{"$f":"SUM(N1300:N1301)","v":82184.665500000003},null,null,null,null,null,null,{"$f":"U1300+U1301","v":0},null,{"$f":"W1300+W1301","v":0},{"$f":"X1300+X1301","v":0},0,{"$f":"SUM(Z1300:Z1301)","v":0},0,null,{"$f":"SUM(AC1300:AC1301)","v":0},0]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D1300*E1300","v":17495},null,null,{"$f":"H1300+F1300","v":17495},915.23,{"$f":"D1300*J1300","v":22743.465500000002},0,null,{"$f":"J1300*D1300+L1300*D1300","v":22743.465500000002},null,null,null,null,0,704.02414486921521,{"$f":"S1300*T1300","v":0},null,null,{"$f":"W1300+U1300","v":0},915.23,{"$f":"S1300*Y1300","v":0},0,null,{"$f":"Y1300*S1300+AA1300*S1300","v":0},24.85]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1300*1.6","v":39.760000000000005},1150,45724.000000000007,null,null,45724.000000000007,1495,59441.200000000004,0,null,59441.200000000004,null,null,null,null,0,1150,0,null,null,0,1495,0,0,null,0,39.760000000000005]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",-106.18,3711.2262196270481,-394058,3215.0875871162175,{"$f":"D1302*G1302","v":-341378},-735436,4824.59,-512274.96620000002,4179.6099999999997,{"$f":"D1302*L1302","v":-443790.98979999998},-956065.95600000001,null,null,null,null,0,3711.2262196270481,0,3215.0875871162175,{"$f":"S1302*V1302","v":0},0,4824.59,0,4179.6099999999997,{"$f":"S1302*AA1302","v":0},0,-106.18]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",72.5,3711.2262196270481,269063.90092296101,3215.0875871162175,{"$f":"D1303*G1303","v":233093.85006592577},502157.75098888681,4824.59,349782.77500000002,4179.6099999999997,{"$f":"D1303*L1303","v":303021.72499999998},652804.5,null,null,null,null,72.5,3711.2262196270481,269063.90092296101,3215.0875871162175,{"$f":"S1303*V1303","v":233093.85006592577},502157.75098888681,4824.59,349782.77500000002,4179.6099999999997,{"$f":"S1303*AA1303","v":303021.72499999998},652804.5,0]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,17779,17779,47934,{"$f":"D1304*G1304","v":47934},65713,23112.7,23112.7,62314.2,{"$f":"D1304*L1304","v":62314.2},85426.9,null,null,null,null,1,17779,17779,47934,{"$f":"S1304*V1304","v":47934},65713,23112.7,23112.7,62314.2,{"$f":"S1304*AA1304","v":62314.2},85426.9,0]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,18986,46429,{"$f":"D1305*G1305","v":46429},65415,24681.8,24681.8,60357.7,{"$f":"D1305*L1305","v":60357.7},85039.5,null,null,null,null,1,18986,18986,46429,{"$f":"S1305*V1305","v":46429},65415,24681.8,24681.8,60357.7,{"$f":"S1305*AA1305","v":60357.7},85039.5,0]
["4.1.9","Резка асфальтового покрытия фрезой","п.м",142.9,4200,600180,null,{"$f":"D1306*G1306","v":0},600180,{"$f":"E1306*$O$2","v":5502},786235.8,null,{"$f":"D1306*L1306","v":0},786235.8,null,null,null,null,0,4200,0,null,{"$f":"S1306*V1306","v":0},0,{"$f":"T1306*AE2","v":0},0,null,{"$f":"S1306*AA1306","v":0},0,142.9]
["ИТОГО текущий договор, руб. с НДС",null,null,null,null,{"$f":"F5+F110+F130+F135+F252+F272+F300+F387+F408+F414+F445+F457+F510+F767+F827+F894+F915+F1073+F1103+F1111+F1118+F1138+F1285","v":162129399.95907083},null,{"$f":"H5+H110+H130+H135+H252+H272+H300+H387+H408+H414+H445+H457+H510+H767+H827+H894+H915+H1073+H1103+H1111+H1118+H1138+H1285","v":196181172.42171878},{"$f":"I5+I110+I130+I135+I252+I272+I300+I387+I408+I414+I445+I457+I510+I767+I827+I894+I915+I1073+I1103+I1111+I1118+I1138+I1285","v":358310572.38078964},null,{"$f":"K5+K110+K130+K135+K252+K272+K300+K387+K408+K414+K445+K457+K510+K767+K827+K894+K915+K1073+K1103+K1111+K1118+K1138+K1285","v":231031511.06929499},null,{"$f":"M5+M110+M130+M135+M252+M272+M300+M387+M408+M414+M445+M457+M510+M767+M827+M894+M915+M1073+M1103+M1111+M1118+M1138+M1285","v":278207058.00082994},{"$f":"N5+N110+N130+N135+N252+N272+N300+N387+N408+N414+N445+N457+N510+N767+N827+N894+N915+N1073+N1103+N1111+N1118+N1138+N1285","v":509260169.0701251},513480752.87847006,513428946.07847011,{"$f":"P1307-#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"U5+U110+U130+U135+U252+U272+U300+U387+U408+U414+U445+U457+U510+U767+U827+U894+U915+U1073+U1103+U1111+U1118+U1138+U1285","v":127490227.26395057},null,{"$f":"W5+W110+W130+W135+W252+W272+W300+W387+W408+W414+W445+W457+W510+W767+W827+W894+W915+W1073+W1103+W1111+W1118+W1138+W1285","v":163432172.84934381},{"$f":"X5+X110+X130+X135+X252+X272+X300+X387+X408+X414+X445+X457+X510+X767+X827+X894+X915+X1073+X1103+X1111+X1118+X1138+X1285","v":290922400.11329436},null,{"$f":"Z5+Z110+Z130+Z135+Z252+Z272+Z300+Z387+Z408+Z414+Z445+Z457+Z510+Z767+Z827+Z894+Z915+Z1073+Z1103+Z1111+Z1118+Z1138+Z1285","v":182016314.59979004},null,{"$f":"AB5+AB110+AB130+AB135+AB252+AB272+AB300+AB387+AB408+AB414+AB445+AB457+AB510+AB767+AB827+AB894+AB915+AB1073+AB1103+AB1111+AB1118+AB1138+AB1285","v":232222726.85434994},{"$f":"AC5+AC110+AC130+AC135+AC252+AC272+AC300+AC387+AC408+AC414+AC445+AC457+AC510+AC767+AC827+AC894+AC915+AC1073+AC1103+AC1111+AC1118+AC1138+AC1285","v":414077304.38394004}]
["ИТОГО до изменения объемов работ, руб. с НДС",null,null,null,null,{"$f":"F1286+F1139+F1119+F1104+F1074+F916+F895+F828+F768+F511+F458+F415+F388+F301+F273+F253+F136-F130+F111+F6-F1111-F408+F446","v":-136464891.50667509},null,{"$f":"H1286+H1139+H1119+H1104+H1074+H916+H895+H828+H768+H511+H458+H415+H388+H301+H273+H253+H136-H130+H111+H6-H1111-H408+H446","v":-182665249.86985558},{"$f":"I1286+I1139+I1119+I1104+I1074+I916+I895+I828+I768+I511+I458+I415+I388+I301+I273+I253+I136-I130+I111+I6-I1111-I408+I446","v":-319130141.37653065},null,{"$f":"K1286+K1139+K1119+K1104+K1074+K916+K895+K828+K768+K511+K458+K415+K388+K301+K273+K253+K136-K130+K111+K6-K1111+K409+K446","v":-184289261.60416993},null,{"$f":"M1286+M1139+M1119+M1104+M1074+M916+M895+M828+M768+M511+M458+M415+M388+M301+M273+M253+M136-M130+M111+M6-M1111+M409+M446","v":-260449646.00644001},{"$f":"N1286+N1139+N1119+N1104+N1074+N916+N895+N828+N768+N511+N458+N415+N388+N301+N273+N253+N136-N130+N111+N6-N1111+N409+N446","v":-444738907.61061001},-513898289.36774009,-513898289.36774009,{"$f":"P1308-#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"U1286+U1139+U1119+U1104+U1074+U916+U895+U828+U768+U511+U458+U415+U388+U301+U273+U253+U136-U130+U111+U6-U1111-U408+U446","v":-49090371.868431039},null,{"$f":"W1286+W1139+W1119+W1104+W1074+W916+W895+W828+W768+W511+W458+W415+W388+W301+W273+W253+W136-W130+W111+W6-W1111-W408+W446","v":-83477581.959899515},{"$f":"X1286+X1139+X1119+X1104+X1074+X916+X895+X828+X768+X511+X458+X415+X388+X301+X273+X253+X136-X130+X111+X6-X1111-X408+X446","v":-132567953.82833053}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N5+N110+N130+N135+N252+N272+N300+N387+N408+N414+N445+N457+N510+N767+N827+N894+N915+N1073+N1103+N1111+N1118+N1138+N1285","v":509260169.0701251},{"$f":"O1307-N1310","v":4220583.8083449602},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC5+AC110+AC130+AC135+AC252+AC272+AC300+AC387+AC408+AC414+AC445+AC457+AC510+AC767+AC827+AC894+AC915+AC1073+AC1103+AC1111+AC1118+AC1138+AC1285","v":414077304.38394004}]

{"sheet":"финал","index":2,"n_rows":901,"n_cols":17,"rows_kept":901,"cut":false,"hidden":false,"merged":[[902,9,902,10],[1,4,1,5],[1,6,1,7],[1,9,1,10],[1,11,1,12],[900,9,900,10]]}
[]
[null,null,null,null,"Себестоимость работ, руб с НДС",null,"Себестоимость материалов, руб с НДС",null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС",null,null,1.31,1.3,1.7]
["№","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","Работы","Материалы","Оборудование"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F7+F8+F9+F11+F12+F14+F15+F16+F18+F19+F20+F21+F22+F23+F24+F25+F26+F27+F28+F29+F30+F31+F32+F33+F34+F35+F36+F38+F39+F40+F41+F43+F44+F45+F46+F47+F48+F49+F50+F51+F52+F53+F54+F55+F56+F57+F59+F60+F61+F62+F63+F64+F65+F66+F67+F68+F69+F70+F71+F72+F73+F74+F75+F76+F77+F78+F79+F80+F81+F82+F83+F84+F85","v":14079781.040058196},null,{"$f":"H7+H8+H9+H11+H12+H14+H15+H16+H18+H19+H20+H21+H22+H23+H24+H25+H26+H27+H28+H29+H30+H31+H32+H33+H34+H35+H36+H38+H39+H40+H41+H43+H44+H45+H46+H47+H48+H49+H50+H51+H52+H53+H54+H55+H56+H57+H59+H60+H61+H62+H63+H64+H65+H66+H67+H68+H69+H70+H71+H72+H73+H74+H75+H76+H77+H78+H79+H80+H81+H82+H83+H84+H85","v":19526383.138938811},{"$f":"I7+I8+I9+I11+I12+I14+I15+I16+I18+I19+I20+I21+I22+I23+I24+I25+I26+I27+I28+I29+I30+I31+I32+I33+I34+I35+I36+I38+I39+I40+I41+I43+I44+I45+I46+I47+I48+I49+I50+I51+I52+I53+I54+I55+I56+I57+I59+I60+I61+I62+I63+I64+I65+I66+I67+I68+I69+I70+I71+I72+I73+I74+I75+I76+I77+I78+I79+I80+I81+I82+I83+I84+I85","v":33606164.178997025},null,{"$f":"K7+K8+K9+K11+K12+K14+K15+K16+K18+K19+K20+K21+K22+K23+K24+K25+K26+K27+K28+K29+K30+K31+K32+K33+K34+K35+K36+K38+K39+K40+K41+K43+K44+K45+K46+K47+K48+K49+K50+K51+K52+K53+K54+K55+K56+K57+K59+K60+K61+K62+K63+K64+K65+K66+K67+K68+K69+K70+K71+K72+K73+K74+K75+K76+K77+K78+K79+K80+K81+K82+K83+K84+K85","v":24896933.593054987},null,{"$f":"M7+M8+M9+M11+M12+M14+M15+M16+M18+M19+M20+M21+M22+M23+M24+M25+M26+M27+M28+M29+M30+M31+M32+M33+M34+M35+M36+M38+M39+M40+M41+M43+M44+M45+M46+M47+M48+M49+M50+M51+M52+M53+M54+M55+M56+M57+M59+M60+M61+M62+M63+M64+M65+M66+M67+M68+M69+M70+M71+M72+M73+M74+M75+M76+M77+M78+M79+M80+M81+M82+M83+M84+M85","v":21715381.859149996},{"$f":"N7+N8+N9+N11+N12+N14+N15+N16+N18+N19+N20+N21+N22+N23+N24+N25+N26+N27+N28+N29+N30+N31+N32+N33+N34+N35+N36+N38+N39+N40+N41+N43+N44+N45+N46+N47+N48+N49+N50+N51+N52+N53+N54+N55+N56+N57+N59+N60+N61+N62+N63+N64+N65+N66+N67+N68+N69+N70+N71+N72+N73+N74+N75+N76+N77+N78+N79+N80+N81+N82+N83+N84+N85","v":46612315.452204995}]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E7*D7","v":15556.2},0,{"$f":"G7*D7","v":0},{"$f":"H7+F7","v":15556.2},49415,{"$f":"D7*J7","v":21742.6},{"$f":"G7*$P$2","v":0},{"$f":"D7*L7","v":0},{"$f":"K7+M7","v":21742.6}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,{"$f":"G8*D8","v":0},294386.39999999997,990,{"$f":"D8*J8","v":385506},0,{"$f":"D8*L8","v":0},{"$f":"K8+M8","v":385506}]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,2711,{"$f":"D9*J9","v":1055663.3999999999},6573,{"$f":"D9*L9","v":2559526.1999999997},{"$f":"J9*D9+L9*D9","v":3615189.5999999996}]
["1.1.4","Устройство перегородок"]
["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",525.76,1640.1000000000001,{"$f":"E11*D11","v":862298.97600000002},4250.1360000000004,{"$f":"G11*D11","v":2234551.50336},{"$f":"H11+F11","v":3096850.4793600002},4955,{"$f":"D11*J11","v":2605140.7999999998},4501,{"$f":"D11*L11","v":2366445.7599999998},{"$f":"J11*D11+L11*D11","v":4971586.5599999996}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,6548,{"$f":"D12*E12","v":13096},3582.5,{"$f":"D12*G12","v":7165},{"$f":"H12+F12","v":20261},8577.8799999999992,{"$f":"D12*J12","v":17155.759999999998},4657.25,{"$f":"D12*L12","v":9314.5},{"$f":"J12*D12+L12*D12","v":26470.26}]
["1.1.5","Отделка потолков помещений"]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,863.94,{"$f":"E14*D14","v":260391.516},2173.3140000000003,{"$f":"G14*D14","v":655036.83960000006},{"$f":"H14+F14","v":915428.35560000013},3957.07,{"$f":"D14*J14","v":1192660.898},0,{"$f":"L14*D14","v":0},{"$f":"J14*D14+L14*D14","v":1192660.898}]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.76,191041.08800000002,3051.39,{"$f":"L15*D15","v":515074.63200000004},706115.72000000009]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,7888.98,881987.96399999992,0,0,881987.96399999992]
["1.1.6","Полы помещений"]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,288.75,{"$f":"E18*D18","v":101784.375},56.1,{"$f":"G18*D18","v":19775.25},{"$f":"H18+F18","v":121559.625},378,{"$f":"D18*J18","v":133245},72.930000000000007,{"$f":"D18*L18","v":25707.825000000001},{"$f":"J18*D18+L18*D18","v":158952.82500000001}]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,12127.500000000002,{"$f":"E19*D19","v":95443.425000000017},9537,{"$f":"G19*D19","v":75056.19},{"$f":"H19+F19","v":170499.61500000002},13208,103946.96,14998,118034.26,221981.22]
["1.1.6.3","Керамогранитная плитка","м2",524.66999999999996,1640.1000000000001,{"$f":"E20*D20","v":860511.26699999999},3023.7900000000004,1586491.8993000002,2447003.1663000002,4772,2503725.2399999998,2131,1118071.77,3621797.01]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",356.24,981.75000000000011,349738.62000000005,1869.2520000000002,665902.3324800001,1015640.9524800002,3576,1273914.24,1630,580671.20000000007,1854585.44]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.61000000000001,1328.25,{"$f":"E24*D24","v":188093.48250000001},3714.942,526072.93662000005,{"$f":"H24+F24","v":714166.41912000009},3470,491386.70000000007,1590,225159.90000000002,716546.60000000009]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1885.9,57.750000000000007,108910.72500000002,32.538000000000004,61363.414200000007,{"$f":"H25+F25","v":170274.13920000003},75.650000000000006,142668.33500000002,42.3,79773.569999999992,222441.90500000003]
["1.1.7","Отделка стен помещений","м2",1225.55,3395.5647456719016,{"$f":"D26*E26","v":4161434.3740581986},2848.0276596457156,{"$f":"D26*G26","v":3490400.2982788067},{"$f":"F26+H26","v":7651834.6723370049},4448,5451246.3999999994,3702,4536986.0999999996,9988232.5]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E27*D27","v":203280},69564,{"$f":"G27*D27","v":765204},{"$f":"H27+F27","v":968484},34209,376299,89433,983763,1360062]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,18204,109224,79865,479190,588414]
["1.1.10","Установка потивопожарных дверей","шт",5,5197.5,25987.5,28384.57,141922.85,167910.35,14176,70880,34900,174500,245380]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,657924,1042877,504288.43,504288.43,855301.2,855301.2,1359589.63]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E31*D31","v":1394620},36440,{"$f":"D31*G31","v":1501328},{"$f":"H31+F31","v":2895948},44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006]
["1.1.13","Пол АБК","м2",387,2064.2273901808785,{"$f":"D32*E32","v":798856},3364.3307493540051,{"$f":"D32*G32","v":1301996},{"$f":"F32+H32","v":2100852},3576,1383912,3510,1358370,2742282]
["1.1.14","Прорезка проёмов дверных и оконных","шт",16,19640,{"$f":"E33*D33","v":314240},654,{"$f":"G33*D33","v":10464},{"$f":"H33+F33","v":324704},25728.400000000001,411654.40000000002,850.2,13603.2,425257.60000000003]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,9091.5833333333339,{"$f":"D34*E34","v":109099},3491.3333333333335,{"$f":"D34*G34","v":41896},{"$f":"F34+H34","v":150995},11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,33457.800000000003,{"$f":"D35*E35","v":167289},20235.599999999999,{"$f":"D35*G35","v":101178},{"$f":"F35+H35","v":268467},43829.72,219148.6,26306.28,131531.4,350680]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,167397,{"$f":"D36*E36","v":167397},119648,{"$f":"D36*G36","v":119648},{"$f":"F36+H36","v":287045},219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47]
["1.1.19","Дополнительные работы"]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",98.58,1640,{"$f":"D38*E38","v":161671.20000000001},2469.6,{"$f":"D38*G38","v":243453.16799999998},{"$f":"F38+H38","v":405124.36800000002},2955,{"$f":"D38*J38","v":291303.90000000002},3501,{"$f":"D38*L38","v":345128.58},{"$f":"J38*D38+L38*D38","v":636432.48}]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D39*E39","v":128318.39999999999},11832,{"$f":"D39*G39","v":47328},{"$f":"F39+H39","v":175646.4},42024.27,{"$f":"D39*J39","v":168097.08},15381.6,{"$f":"D39*L39","v":61526.400000000001},{"$f":"J39*D39+L39*D39","v":229623.47999999998}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D40*E40","v":76230},6900,{"$f":"D40*G40","v":75900},{"$f":"F40+H40","v":152130},10938.3,{"$f":"D40*J40","v":120321.29999999999},8970,{"$f":"D40*L40","v":98670},{"$f":"J40*D40+L40*D40","v":218991.3}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D41*E41","v":56352},3654,{"$f":"D41*G41","v":3654},{"$f":"F41+H41","v":60006},73821.119999999995,{"$f":"D41*J41","v":73821.119999999995},4750.2,{"$f":"D41*L41","v":4750.2},{"$f":"J41*D41+L41*D41","v":78571.319999999992}]
["1.1.20","Монтаж фасоных элементов"," "," "]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",6.83,458,{"$f":"D43*E43","v":3128.14},1035,{"$f":"D43*G43","v":7069.05},{"$f":"F43+H43","v":10197.19},600,{"$f":"D43*J43","v":4098},1345.5,{"$f":"D43*L43","v":9189.7649999999994},{"$f":"J43*D43+L43*D43","v":13287.764999999999}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",13.66,458,6256.28,522,7130.52,13386.8,600,8196,678.6,9269.6760000000013,17465.675999999999]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",57.71,458,26431.18,391,22564.61,48995.79,600,34626,508.3,29333.993000000002,63959.993000000002]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",57.71,458,26431.18,378,21814.38,48245.56,600,34626,491.4,28358.694,62984.694000000003]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",70.38,458,32234.039999999997,435,30615.3,62849.34,600,42228,565.5,39799.89,82027.89]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465,255255,8931,62517,317772]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1166,41976,0,0,41976]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D50*G50","v":4176},12456,904,10848,453,5436,16284]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1690,60840,1625,58500,119340]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7585,91020,1716,{"$f":"D52*L52","v":20592},111612]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286,160878.6,2430,303993,464871.6]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465,145860,7524,30096,175956]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6809,12732.83,13857,25912.59,38645.42]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,2832,67968,1956,46944,114912,3710,89040,2543,61032,150072]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,865.19999999999993,129779.99999999999,435.59999999999997,65339.999999999993,195119.99999999997,1135,170250,567,85050,255300]
[null,"Дополнительные работы"]
["1.1.21","  Установка пластиковых дверей","шт",27,5197,{"$f":"D59*E59","v":140319},25400,{"$f":"D59*G59","v":685800},{"$f":"F59+H59","v":826119},{"$f":"E59*$O$2","v":6808.0700000000006},{"$f":"D59*J59","v":183817.89},{"$f":"G59*$P$2","v":33020},{"$f":"D59*L59","v":891540},{"$f":"J59*D59+L59*D59","v":1075357.8900000001}]
["1.1.22","Демонтаж перегородок ГКЛВ перед кладкой газоблока","м2",35.200000000000003,1620,{"$f":"D60*E60","v":57024.000000000007},0,{"$f":"D60*G60","v":0},{"$f":"F60+H60","v":57024.000000000007},2122.2000000000003,74701.440000000017,0,0,74701.440000000017]
["1.1.23","Монтаж перегородок после кладки газоблока","м2",31.36,2320,{"$f":"D61*E61","v":72755.199999999997},4769.33,{"$f":"D61*G61","v":149566.1888},{"$f":"F61+H61","v":222321.38880000002},3039.2000000000003,95309.312000000005,6200.1289999999999,194436.04543999999,289745.35743999999]
["1.1.24","Зашивка дверного проема и ригеля ГКЛ","м2",1.44,2320,3340.7999999999997,1600,2304,5644.7999999999993,3039.2000000000003,4376.4480000000003,2080,2995.2,7371.6480000000001]
["1.1.25","Устройство и обрамление дверных проемов","м2",1.53,4600,7038,1160,1774.8,8812.7999999999993,6026,9219.7800000000007,1508,2307.2400000000002,11527.02]
["1.1.26","Окраска крестовых связей за 2 раза","м2",8.5,2666.67,22666.695,3261.33,27721.305,50388,3493.3377,29693.370450000002,4239.7290000000003,36037.696500000005,65731.066950000008]
["1.1.27","Увеличение проходки в покрытии АБК 1300х1000","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.28","Увеличение проходки в покрытии АБК 700х700","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.29","Увеличение проходки в покрытии АБК 900х600","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.30","Увеличение проходки в покрытии АБК 350х350","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.31","Увеличение проходки в покрытии АБК 300х300","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.32","Увеличение проходки в покрытии АБК 200х200","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.33","Устройство проходоки в плите перекрытия АБК 1300х1000","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.34","Устройство проходоки в плите перекрытия АБК 650х650","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.35","Устройство проходоки в плите перекрытия АБК 600х500","шт",1,13165.33,13165.33,6226.67,6226.67,19392,17246.582300000002,17246.582300000002,8094.6710000000003,8094.6710000000003,25341.253300000004]
["1.1.36","Устройство проходоки в стене ГКЛ  АБК 800х600","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.37","Устройство проходоки в стене ГКЛ АБК 500х400","шт",1,9091.58,9091.58,3491.31,3491.31,12582.89,11909.969800000001,11909.969800000001,4538.7030000000004,4538.7030000000004,16448.6728]
["1.1.38","Проходки в стене сэндвича 860х660","шт",2,9091.58,18183.16,3491.31,6982.62,25165.78,11909.969800000001,23819.939600000002,4538.7030000000004,9077.4060000000009,32897.345600000001]
["1.1.39","Устройство ревизионных лючков 500х500 с врезкой замка ","шт",15,5466.67,82000.05,4673.33,70099.95,152100,7161.3377,107420.0655,6075.3289999999997,91129.934999999998,198550.00049999999]
["1.1.40","Окраска металлической лестницы","м2",8,3826.67,30613.360000000001,3327.47,26619.759999999998,57233.119999999995,5012.9377000000004,40103.501600000003,4325.7110000000002,34605.688000000002,74709.189600000012]
["1.1.41","Заполнение пространства между перегородками и профильным листом","м.п.",70,1933.33,135333.1,2640,184800,320133.09999999998,2532.6623,177286.361,3432,240240,417526.36100000003]
["1.1.42","Заполнение пространства между несущим двутавром и плитой перекрытия газоблоком на пену 31 м.п. 1,85 м3.","м3",1.85,4653.33,8608.6605,10520,19462,28070.660499999998,6095.8622999999998,11277.345255,13676,25300.600000000002,36577.945254999999]
["1.1.43","Устройство армирования пола сеткой арм. Ш6 А500С ячейкой 150х150 мм","т",0.93,346.5,{"$f":"D81*E81","v":322.245},1845.69,{"$f":"D81*G81","v":1716.4917},{"$f":"F81+H81","v":2038.7366999999999},453.91500000000002,422.14095000000003,2399.3969999999999,2231.43921,2653.58016]
["1.1.44","Пандус металлический","шт.",4,24560,{"$f":"D82*E82","v":98240},6780,{"$f":"D82*G82","v":27120},{"$f":"F82+H82","v":125360},32173.600000000002,128694.40000000001,8814,35256,163950.40000000002]
["1.1.45","Монтаж фасоного элемента над окном лестничной клетки","м.п.",5,458,{"$f":"D83*E83","v":2290},1035.5999999999999,{"$f":"D83*G83","v":5178},{"$f":"F83+H83","v":7468},599.98,2999.9,1346.28,6731.4,9731.2999999999993]
["1.1.46","Заделка мест прохода инженерных коммуникаций","шт.",45,0,{"$f":"D84*E84","v":0},null,{"$f":"D84*G84","v":0},{"$f":"F84+H84","v":0},450,20250,500,22500,42750]
["1.1.47","Финальный клининг","м2",378,null,{"$f":"D85*E85","v":0},null,{"$f":"D85*G85","v":0},{"$f":"F85+H85","v":0},240,90720,{"$f":"G85*$P$2","v":0},0,90720]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F88+F89+F91+F93+F94+F96+F98","v":6694740.3499999996},null,{"$f":"H88+H89+H91+H93+H94+H96+H98","v":11422970.075485326},{"$f":"I88+I89+I91+I93+I94+I96+I98","v":18117710.425485328},null,{"$f":"K88+K89+K91+K93+K94+K96+K98","v":8797746.2899999991},null,{"$f":"M88+M89+M91+M93+M94+M96+M98","v":19081967.899999999},{"$f":"N88+N89+N91+N93+N94+N96+N98","v":27879714.189999998}]
["1.2.1","Металлоконструкции огрунтованные КМ"]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,68400,{"$f":"D88*E88","v":718200},195000,{"$f":"D88*G88","v":2047500},{"$f":"F88+H88","v":2765700},95478,{"$f":"D88*J88","v":1002519},229000,{"$f":"D88*L88","v":2404500},{"$f":"J88*D88+L88*D88","v":3407019}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",1.73,69940,120996.2,195000,337350,458346.2,95478,{"$f":"D89*J89","v":165176.94},229000,{"$f":"D89*L89","v":396170},{"$f":"J89*D89+L89*D89","v":561346.93999999994}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",349.59,2400,{"$f":"D91*E91","v":839015.99999999988},956,{"$f":"D91*G91","v":334208.03999999998},{"$f":"F91+H91","v":1173224.0399999998},4150,{"$f":"D91*J91","v":1450798.5},665,{"$f":"D91*L91","v":232477.34999999998},{"$f":"J91*D91+L91*D91","v":1683275.85}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",180,300,{"$f":"D93*E93","v":54000},null,null,{"$f":"F93+H93","v":54000},393,{"$f":"D93*J93","v":70740},0,{"$f":"L93*D93","v":0},{"$f":"J93*D93+L93*D93","v":70740}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,199039.19999999998,{"$f":"D94*E94","v":199039.19999999998},199703.52,{"$f":"D94*G94","v":199703.52},{"$f":"F94+H94","v":398742.72},260741,{"$f":"D94*J94","v":260741},259614,{"$f":"D94*L94","v":259614},{"$f":"J94*D94+L94*D94","v":520355}]
["1.2.5","Устройство перегородки"]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2122.35,2237,{"$f":"D96*E96","v":4747696.95},3967.398645598194,{"$f":"D96*G96","v":8420208.5154853258},{"$f":"F96+H96","v":13167905.465485327},2711,{"$f":"D96*J96","v":5753690.8499999996},7373,{"$f":"D96*L96","v":15648086.549999999},{"$f":"J96*D96+L96*D96","v":21401777.399999999}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",336,47,{"$f":"D98*E98","v":15792},250,{"$f":"D98*G98","v":84000},{"$f":"H98+F98","v":99792},280,{"$f":"D98*J98","v":94080},420,{"$f":"D98*L98","v":141120},{"$f":"J98*D98+L98*D98","v":235200}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F100:F103)","v":3010200},null,{"$f":"SUM(H100:H103)","v":5727056.6399999997},{"$f":"SUM(I100:I103)","v":8737256.6400000006},null,{"$f":"SUM(K100:K103)","v":3943362},null,{"$f":"SUM(M100:M103)","v":7445174},{"$f":"SUM(N100:N103)","v":11388536}]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D100*E100","v":695100},753743.5199999999,{"$f":"D100*G100","v":753743.5199999999},{"$f":"H100+F100","v":1448843.52},910581,{"$f":"D100*J100","v":910581},979867,{"$f":"D100*L100","v":979867},{"$f":"J100*D100+L100*D100","v":1890448}]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D101*E101","v":868200},1236673.44,{"$f":"D101*G101","v":1236673.44},{"$f":"H101+F101","v":2104873.44},1137342,{"$f":"D101*J101","v":1137342},1607675,{"$f":"D101*L101","v":1607675},{"$f":"J101*D101+L101*D101","v":2745017}]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,1179600,3168026.88,3168026.88,4347626.88,1545276,{"$f":"D102*J102","v":1545276},4118435,{"$f":"D102*L102","v":4118435},{"$f":"J102*D102+L102*D102","v":5663711}]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,350163,{"$f":"D103*J103","v":350163},739197,{"$f":"D103*L103","v":739197},{"$f":"J103*D103+L103*D103","v":1089360}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F105+F106+F107+F108+F109+F110+F111+F112+F113+F114+F116+F117+F118+F119+F120+F121+F122+F123+F124+F125+F126+F127+F128+F129+F130+F131+F132+F133+F134+F135+F136+F137+F138+F139+F140+F141+F142+F143+F144+F145+F146+F147+F148+F149+F150+F151+F152+F153+F154+F155+F156+F157+F158+F159+F160+F161+F162+F163+F164+F165+F166+F167+F168+F169+F170+F171+F172+F174+F175+F176+F177+F178+F179+F180+F181+F182+F183+F184+F185+F186+F187+F188+F115","v":4454214},null,{"$f":"H105+H106+H107+H108+H109+H110+H111+H112+H113+H114+H116+H117+H118+H119+H120+H121+H122+H123+H124+H125+H126+H127+H128+H129+H130+H131+H132+H133+H134+H135+H136+H137+H138+H139+H140+H141+H142+H143+H144+H145+H146+H147+H148+H149+H150+H151+H152+H153+H154+H155+H156+H157+H158+H159+H160+H161+H162+H163+H164+H165+H166+H167+H168+H169+H170+H171+H172+H174+H175+H176+H177+H178+H179+H180+H181+H182+H183+H184+H185+H186+H187+H188+H115","v":5191170.9999999991},{"$f":"I105+I106+I107+I108+I109+I110+I111+I112+I113+I114+I116+I117+I118+I119+I120+I121+I122+I123+I124+I125+I126+I127+I128+I129+I130+I131+I132+I133+I134+I135+I136+I137+I138+I139+I140+I141+I142+I143+I144+I145+I146+I147+I148+I149+I150+I151+I152+I153+I154+I155+I156+I157+I158+I159+I160+I161+I162+I163+I164+I165+I166+I167+I168+I169+I170+I171+I172+I174+I175+I176+I177+I178+I179+I180+I181+I182+I183+I184+I185+I186+I187+I188+I115","v":9645384.9999999981},null,{"$f":"K105+K106+K107+K108+K109+K110+K111+K112+K113+K114+K116+K117+K118+K119+K120+K121+K122+K123+K124+K125+K126+K127+K128+K129+K130+K131+K132+K133+K134+K135+K136+K137+K138+K139+K140+K141+K142+K143+K144+K145+K146+K147+K148+K149+K150+K151+K152+K153+K154+K155+K156+K157+K158+K159+K160+K161+K162+K163+K164+K165+K166+K167+K168+K169+K170+K171+K172+K174+K175+K176+K177+K178+K179+K180+K181+K182+K183+K184+K185+K186+K187+K188+K115","v":5616180.5999999996},null,{"$f":"M105+M106+M107+M108+M109+M110+M111+M112+M113+M114+M116+M117+M118+M119+M120+M121+M122+M123+M124+M125+M126+M127+M128+M129+M130+M131+M132+M133+M134+M135+M136+M137+M138+M139+M140+M141+M142+M143+M144+M145+M146+M147+M148+M149+M150+M151+M152+M153+M154+M155+M156+M157+M158+M159+M160+M161+M162+M163+M164+M165+M166+M167+M168+M169+M170+M171+M172+M174+M175+M176+M177+M178+M179+M180+M181+M182+M183+M184+M185+M186+M187+M188+M115","v":6748516.6519999988},{"$f":"N105+N106+N107+N108+N109+N110+N111+N112+N113+N114+N116+N117+N118+N119+N120+N121+N122+N123+N124+N125+N126+N127+N128+N129+N130+N131+N132+N133+N134+N135+N136+N137+N138+N139+N140+N141+N142+N143+N144+N145+N146+N147+N148+N149+N150+N151+N152+N153+N154+N155+N156+N157+N158+N159+N160+N161+N162+N163+N164+N165+N166+N167+N168+N169+N170+N171+N172+N174+N175+N176+N177+N178+N179+N180+N181+N182+N183+N184+N185+N186+N187+N188+N115","v":12364697.252000006}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D105*E105","v":38400},0,{"$f":"G105*D105","v":0},{"$f":"F105+H105","v":38400},50304,{"$f":"D105*J105","v":50304},0,{"$f":"L105*D105","v":0},{"$f":"J105*D105+L105*D105","v":50304}]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,5502,22008,36625.68,{"$f":"D106*L106","v":146502.72},168510.72]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,9432,1456,5824,15256]
["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]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,5240,7368.4,73684,78924]
["1.4.7","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,3406,14788.18,14788.18,18194.18]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,2600,28600,5006.04,55066.44,83666.44,3406,37466,6507.85,71586.350000000006,109052.35]
["1.4.9","Блок контрольно-пусковой","шт.",4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,13624,5933.93,23735.72,37359.72]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",139,1200,{"$f":"D113*E113","v":166800},1901.8,{"$f":"G113*D113","v":264350.2},{"$f":"F113+H113","v":431150.2},1572,218508,2472.34,343655.26,562163.26]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",42,3400,{"$f":"D114*E114","v":142800},28860,{"$f":"G114*D114","v":1212120},{"$f":"F114+H114","v":1354920},4454,187068,37518,1575756,1762824]
["1.4.11.1","Демонтаж и перенос Извещателя пожарного линейного в комплекте с отражателем","шт",16,5000,{"$f":"D115*E115","v":80000},0,{"$f":"G115*D115","v":0},{"$f":"F115+H115","v":80000},{"$f":"E115*$O$2","v":6550},104800,{"$f":"G115*$P$2","v":0},0,{"$f":"K115+M115","v":104800}]
["1.4.12","Траверса 30х17 мм","м.",10,200,{"$f":"D116*E116","v":2000},127.1,{"$f":"D116*G116","v":1271},{"$f":"F116+H116","v":3271},{"$f":"E116*$O$2","v":262},2620,{"$f":"G116*$P$2","v":165.23},1652.3,{"$f":"K116+M116","v":4272.3}]
["1.4.13","Извещатель пожарный ручной адресный","шт.",18,1200,21600,1121.8,{"$f":"G117*D117","v":20192.399999999998},{"$f":"F117+H117","v":41792.399999999994},1572,28296,1458.34,26250.12,54546.119999999995]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",8,400,3200,6304.92,{"$f":"D118*G118","v":50439.360000000001},{"$f":"H118+F118","v":53639.360000000001},524,4192,8196.4,65571.199999999997,69763.199999999997]
["1.4.15","Источник питания резервированный","шт.",4,3000,12000,12612.36,{"$f":"D119*G119","v":50449.440000000002},{"$f":"H119+F119","v":62449.440000000002},3930,15720,16396.07,65584.28,81304.28]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,400,1600,2407.0100000000002,{"$f":"D120*G120","v":9628.0400000000009},{"$f":"H120+F120","v":11228.04},524,2096,3129.1,12516.4,14612.4]
["1.4.17","Блок контроля и индикации","шт.",2,3000,6000,9024.14,{"$f":"D121*G121","v":18048.28},{"$f":"H121+F121","v":24048.28},3930,7860,11731.38,23462.76,31322.76]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.51,3334.04,8574.0400000000009]
["1.4.19","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.76,60191.040000000001,76959.040000000008]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,1200,2825.04,11300.16,12500.16,393,1572,3672.55,14690.2,16262.2]
["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]
["1.4.22","Устройство коммутационное","шт.",22,2600,{"$f":"D126*E126","v":57200},1365,{"$f":"G126*D126","v":30030},{"$f":"F126+H126","v":87230},3406,74932,1774.5,39039,113971]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,12000,368,3680,15680,1572,15720,478.4,4784,20504]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,10800,368,3312,14112,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,64800,270,14580,79380,1572,84888,351,18954,{"$f":"J130*D130+L130*D130","v":103842}]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D131*E131","v":36000},545.04,{"$f":"G131*D131","v":16351.199999999999},{"$f":"F131+H131","v":52351.199999999997},1572,47160,708.55,21256.5,{"$f":"J131*D131+L131*D131","v":68416.5}]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D132*E132","v":46800},656,{"$f":"G132*D132","v":25584},{"$f":"F132+H132","v":72384},1572,61308,852.8,33259.199999999997,{"$f":"J132*D132+L132*D132","v":94567.2}]
["1.4.29","Саморез со сверлом","шт.",100,5,500,1.82,182,682,{"$f":"E133*$O$2","v":6.5500000000000007},655.00000000000011,{"$f":"G133*$P$2","v":2.3660000000000001},236.60000000000002,{"$f":"J133*D133+L133*D133","v":891.60000000000014}]
["1.4.30","Модуль подключения нагрузки","шт.",87,100,8700,71.760000000000005,6243.1200000000008,14943.12,131,11397,93.29,8116.2300000000005,19513.23]
["1.4.31","Блок сигнально-пусковой адресный","шт.",82,3200,262400,3692.4,302776.8,565176.80000000005,4192,343744,4800.12,393609.83999999997,737353.84]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",82,1200,98400,1250,102500,200900,1572,128904,1625,133250,262154]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,4500,31318.560000000001,31318.560000000001,35818.559999999998,5895,5895,40714.129999999997,40714.129999999997,46609.13]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,4500,32633.64,32633.64,37133.64,5895,5895,42423.73,42423.73,48318.73]
["1.4.35","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,{"$f":"D139*E139","v":32400},131.6,{"$f":"D139*G139","v":15792},{"$f":"F139+H139","v":48192},{"$f":"E139*$O$2","v":353.7},42444,{"$f":"G139*$P$2","v":171.08},20529.600000000002,{"$f":"K139+M139","v":62973.600000000006}]
["1.4.36","Гайка М6","шт.",808,null,{"$f":"D140*E140","v":0},1.54,{"$f":"D140*G140","v":1244.32},{"$f":"F140+H140","v":1244.32},{"$f":"E140*$O$2","v":0},0,{"$f":"G140*$P$2","v":2.0020000000000002},1617.6160000000002,{"$f":"K140+M140","v":1617.6160000000002}]
["1.4.37","Болт М6","шт.",808,0,0,4.99,{"$f":"G141*D141","v":4031.92},4031.92,{"$f":"E141*$O$2","v":0},0,{"$f":"G141*$P$2","v":6.4870000000000001},5241.4960000000001,{"$f":"K141+M141","v":5241.4960000000001}]
["1.4.38","Лоток перфорированный 100х50х3000","м",552,640,{"$f":"D142*E142","v":353280},538,{"$f":"G142*D142","v":296976},{"$f":"F142+H142","v":650256},497.8,274785.60000000003,699.4,386068.8,{"$f":"J142*D142+L142*D142","v":660854.4}]
["1.4.39","Перегородка для лотка","м",585,100,58500,292.8,171288,229788,131,76635,380.64,222674.4,299309.40000000002]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",552,150,{"$f":"D144*E144","v":82800},209.22,{"$f":"G144*D144","v":115489.44},{"$f":"F144+H144","v":198289.44},157.19999999999999,86774.399999999994,271.99,150138.48000000001,236912.88]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",9,1200,10800,1620.8,{"$f":"G145*D145","v":14587.199999999999},{"$f":"F145+H145","v":25387.199999999997},1572,14148,2107.04,18963.36,33111.360000000001]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,4800,1892,{"$f":"G146*D146","v":7568},{"$f":"F146+H146","v":12368},1572,6288,2459.6,9838.4,16126.4]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,640,96000,375,56250,152250,838.4,125760,487.5,73125,198885]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,150,22500,171.65,{"$f":"G148*D148","v":25747.5},{"$f":"F148+H148","v":48247.5},157.19999999999999,23580,223.15,33472.5,57052.5]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,150,1500,839.4,{"$f":"G149*D149","v":8394},{"$f":"F149+H149","v":9894},157.19999999999999,1572,1091.22,10912.2,12484.2]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,150,1800,644.02,{"$f":"G150*D150","v":7728.24},{"$f":"F150+H150","v":9528.24},157.19999999999999,1886.3999999999999,837.23,10046.76,11933.16]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,{"$f":"D151*E151","v":6000},2020.01,10100.049999999999,16100.05,1572,{"$f":"D151*J151","v":7860},2626.01,13130.050000000001,20990.050000000003]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,150,{"$f":"D152*E152","v":750},1004.5,{"$f":"G152*D152","v":5022.5},{"$f":"F152+H152","v":5772.5},157.19999999999999,786,1305.8499999999999,{"$f":"D152*L152","v":6529.25},7315.25]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",4,1200,{"$f":"D153*E153","v":4800},1966.01,{"$f":"G153*D153","v":7864.04},{"$f":"F153+H153","v":12664.04},1572,6288,2555.81,10223.24,16511.239999999998]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,150,{"$f":"D154*E154","v":2400},638.16,{"$f":"G154*D154","v":10210.56},{"$f":"F154+H154","v":12610.56},157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.29,37972.639999999999,63124.639999999999]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,150,{"$f":"D156*E156","v":2400},853.51,{"$f":"G156*D156","v":13656.16},{"$f":"F156+H156","v":16056.16},157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",180,412.8,{"$f":"D157*E157","v":74304},1552.8,{"$f":"G157*D157","v":279504},{"$f":"F157+H157","v":353808},540.77,97338.599999999991,2018.64,363355.2,460693.8]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",22,1200,{"$f":"D158*E158","v":26400},1200,{"$f":"G158*D158","v":26400},{"$f":"F158+H158","v":52800},1572,34584,1560,34320,68904]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,25,20000,83.02,66416,86416,32.75,26200,107.93,86344,112544]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,15,1500,10.199999999999999,1019.9999999999999,2520,19.649999999999999,1964.9999999999998,13.26,1326,3291]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D161*E161","v":140000},1063.97,{"$f":"G161*D161","v":186194.75},{"$f":"F161+H161","v":326194.75},1048,183400,1383.16,242053,425453]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",4220,124,523280,41.04,173188.8,696468.8,162.44,685496.8,53.35,225137,910633.8]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",3800,124,471200,82.94,315172,786372,162.44,617272,107.82,409716,1026988]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",500,124,62000,77.760000000000005,38880,100880,162.44,81220,101.09,50545,131765]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",1160,124,143840,85.94,99690.4,243530.4,162.44,188430.4,111.72,129595.2,318025.59999999998]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,161200,101.52,131976,293176,162.44,211172,131.97999999999999,171574,382746]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4500,35,157500,21.6,97200,254700,45.85,206325,28.08,126359.99999999999,332685]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",9000,5,45000,2.6,23400,68400,6.55,58950,3.38,30420,89370]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",9000,5,{"$f":"D169*E169","v":45000},14.88,{"$f":"G169*D169","v":133920},{"$f":"F169+H169","v":178920},6.55,58950,19.34,174060,233010]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",9000,5,45000,1.82,16380,61380,6.55,58950,2.37,21330,80280]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,41040,41040,41040,0,0,53352,53352,53352]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D172*E172","v":393480},0,{"$f":"G172*D172","v":0},{"$f":"F172+H172","v":393480},515458.8,{"$f":"D172*J172","v":515458.8},0,0,515458.8]
["1.4.70","Автоматизация управления воротами"]
["1.4.70.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D174*E174","v":2600},11375.52,{"$f":"D174*G174","v":11375.52},{"$f":"F174+H174","v":13975.52},3406,{"$f":"D174*J174","v":3406},14788.18,{"$f":"D174*L174","v":14788.18},{"$f":"J174*D174+L174*D174","v":18194.18}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D175*E175","v":5200},3580.8,{"$f":"D175*G175","v":7161.6},{"$f":"F175+H175","v":12361.6},3406,6812,4655.04,9310.08,16122.08]
["1.4.70.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,5000,10000,15168,30336,40336,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003]
["1.4.70.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.48,20616.96,28476.959999999999]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4,14736.8,15784.8]
["1.4.70.6","Светофор двухцветный светодиодный ","шт.",4,4200,16800,15352.8,61411.199999999997,78211.199999999997,5502,22008,19958.64,79834.559999999998,101842.56]
["1.4.70.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08,2976.48,17124.48]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.09,35381.5,92235.5]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.35,13337.5,53947.5]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.58000000000001,1425.8000000000002,7975.8]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.08,8424,22179]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,null,6864,6864,6864]
["1.4.70.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,119808,{"$f":"D188*J188","v":119808},0,0,119808]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F190+F191+F192+F193+F194+F195+F196+F197+F198+F200+F201+F202+F203","v":19933498.824300002},null,{"$f":"H190+H191+H192+H193+H194+H195+H196+H197+H198+H200+H201+H202+H203","v":41391336.190300003},{"$f":"I190+I191+I192+I193+I194+I195+I196+I197+I198+I200+I201+I202+I203","v":61324835.014600009},null,{"$f":"K190+K191+K192+K193+K194+K195+K196+K197+K198+K200+K201+K202+K203","v":26659798.984300002},null,{"$f":"M190+M191+M192+M193+M194+M195+M196+M197+M198+M200+M201+M202+M203","v":61642670.156999998},{"$f":"N190+N191+N192+N193+N194+N195+N196+N197+N198+N200+N201+N202+N203","v":88302469.141300008}]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D190*E190","v":1149387.9600000002},501751.61599999998,{"$f":"D190*G190","v":3010509.696},{"$f":"F190+H190","v":4159897.6560000004},125450,{"$f":"D190*J190","v":752700},982545,{"$f":"D190*L190","v":5895270},{"$f":"J190*D190+L190*D190","v":6647970}]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,{"$f":"D191*E191","v":665015.4},234736.6,{"$f":"D191*G191","v":1643156.2},{"$f":"F191+H191","v":2308171.6},29545,206815,469586,3287102,3493917]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,944298.94000000006,185878.69,2416422.9700000002,3360721.91,102635.07,1334255.9100000001,309219.34000000003,4019851.4200000004,5354107.33]
["1.5.4","Монтаж воздухораспределителей","шт",76,3595.38,{"$f":"D193*E193","v":273248.88},8981.2800000000007,{"$f":"D193*G193","v":682577.28},955826.16,4332.6000000000004,329277.60000000003,10463.969999999999,795261.72,1124539.32]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3335.57,1941.99,{"$f":"D194*E194","v":6477643.5843000002},1582.69,{"$f":"D194*G194","v":5279173.2833000002},11756816.867600001,2655.59,8857906.3363000005,1958,6531046.0600000005,15388952.396300001]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D195*E195","v":73117.899999999994},24621.749999999996,{"$f":"D195*G195","v":196973.99999999997},270091.89999999997,11973.06,95784.48,32008.28,256066.24,351850.72]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D196*E196","v":5583228},1916670,{"$f":"D196*G196","v":23000040},28583268,637410.63,7648927.5600000005,2625837.9,31510054.799999997,39158982.359999999]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D197*E197","v":772919},165823.5,{"$f":"D197*G197","v":2321529},3094448,46198.46,646778.43999999994,372209.5,5210933,5857711.4399999995]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",691,1875,{"$f":"D198*E198","v":1295625},1131.79,{"$f":"D198*G198","v":782066.89},2077691.8900000001,3758,2596778,1100,760100,3356878]
["1.5.10","Теплоснабжение"]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",332.9,1475.4,{"$f":"D200*E200","v":491160.66},2407.9899999999998,{"$f":"D200*G200","v":801619.87099999993},1292780.531,2887.52,{"$f":"D200*J200","v":961255.40799999994},4676.7299999999996,{"$f":"D200*L200","v":1556883.4169999997},{"$f":"J200*D200+L200*D200","v":2518138.8249999997}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,{"$f":"D201*E201","v":954853.5},928267,928267,1883120.5,1432280.25,{"$f":"D201*J201","v":1432280.25},1392401.5,{"$f":"D201*L201","v":1392401.5},{"$f":"J201*D201+L201*D201","v":2824681.75}]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,1228500,{"$f":"D202*J202","v":1228500},0,{"$f":"D202*L202","v":0},{"$f":"J202*D202+L202*D202","v":1228500}]
["1.5.14","Металлоконструкции для монтажа тепловых завес над воротами","шт.",7,62000,{"$f":"D203*E203","v":434000},47000,{"$f":"D203*G203","v":329000},{"$f":"F203+H203","v":763000},{"$f":"E203*$O$2","v":81220},{"$f":"D203*J203","v":568540},{"$f":"G203*$P$2","v":61100},{"$f":"D203*L203","v":427700},{"$f":"K203+M203","v":996240}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F205+F206+F207+F209+F211+F212+F213+F214+F215+F216+F218+F220+F221+F222+F223+F224+F225+F217","v":3829652.0827000001},null,{"$f":"H205+H206+H207+H209+H211+H212+H213+H214+H215+H216+H218+H220+H221+H222+H223+H224+H225+H217","v":4723410.9289999995},{"$f":"I205+I206+I207+I209+I211+I212+I213+I214+I215+I216+I218+I220+I221+I222+I223+I224+I225+I217","v":8553063.0117000006},null,{"$f":"K205+K206+K207+K209+K211+K212+K213+K214+K215+K216+K218+K220+K221+K222+K223+K224+K225+K217","v":5091550.44025},null,{"$f":"M205+M206+M207+M209+M211+M212+M213+M214+M215+M216+M218+M220+M221+M222+M223+M224+M225+M217","v":6181622.0372299999},{"$f":"N205+N206+N207+N209+N211+N212+N213+N214+N215+N216+N218+N220+N221+N222+N223+N224+N225+N217","v":11273172.47748}]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D205*E205","v":319000},13308.913793103447,{"$f":"D205*G205","v":771917},{"$f":"F205+H205","v":1090917},7205,{"$f":"D205*J205","v":417890},17301.59,{"$f":"D205*L205","v":1003492.22},{"$f":"J205*D205+L205*D205","v":1421382.22}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1013,1100.33,1114634.29,665.96,674617.48,1789251.77,1451.67,{"$f":"D206*J206","v":1470541.71},811.65,{"$f":"D206*L206","v":822201.45},{"$f":"J206*D206+L206*D206","v":2292743.16}]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D207*E207","v":29840},157054,{"$f":"D207*G207","v":157054},{"$f":"F207+H207","v":186894},39090,{"$f":"D207*J207","v":39090},204170,{"$f":"D207*L207","v":204170},{"$f":"J207*D207+L207*D207","v":243260}]
["1.6.4","Теплоснабжение установки П1"]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D209*E209","v":370199.7},394.1,{"$f":"D209*G209","v":153699},{"$f":"F209+H209","v":523898.7},1239.46,{"$f":"D209*J209","v":483389.4},505.48,{"$f":"D209*L209","v":197137.2},{"$f":"J209*D209+L209*D209","v":680526.60000000009}]
["1.6.5","Вентиляция"]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D211*E211","v":67890},163362.31200000001,{"$f":"D211*G211","v":163362.31200000001},{"$f":"F211+H211","v":231252.31200000001},88935.9,{"$f":"D211*J211","v":88935.9},212371.01,{"$f":"D211*L211","v":212371.01},{"$f":"J211*D211+L211*D211","v":301306.91000000003}]
["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]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",121,388.8,47044.800000000003,502.35,60784.350000000006,107829.15000000001,896.04,108420.84,784.68,94946.28,203367.12]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",265.59399999999999,1347.05,357768.39769999997,1705.5,452970.56699999998,810738.96469999989,1375.5,365324.54700000002,1858.42,493585.20147999999,858909.74848000007]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,153567,204960.052,409920.10399999999,563487.10400000005,100586.39,201172.78,266448.07,532896.14,734068.92]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,124339.92,13056.74,313361.76,437701.68,8489.24,203741.76,18251.23,438029.52,641771.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",308.22500000000002,1679.8,517756.35500000004,2988.56,921148.90600000008,1438905.2610000002,2456.77,757237.93325,4354.87,1342279.8057500001,2099517.7390000001]
["1.6.6","Кондиционирование воздуха"]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D220*E220","v":46666},299438.13,{"$f":"D220*G220","v":299438.13},{"$f":"F220+H220","v":346104.13},61132.46,{"$f":"D220*J220","v":61132.46},389269.57,{"$f":"D220*L220","v":389269.57},{"$f":"J220*D220+L220*D220","v":450402.03}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,157060.79999999999,212080.8]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",88,425.78,37468.639999999999,627.42999999999995,55213.84,92682.48,557.78,49084.639999999999,815.66,71778.080000000002,120862.72]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,2433.6,12913.6]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.3,32022.899999999998,41847.899999999994]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,528000,null,null,528000,691680,691680,0,0,691680]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F227+F228+F229+F230+F231+F232+F233++F234+F235+F236+F237+F238+F239+F240+F241+F242+F243+F244+F245+F246+F247+F248+F249+F250+F251+F252+F253+F254+F255+F256+F257+F258+F259+F260+F261+F262+F263+F264+F265+F266+F267+F268+F269+F270+F271+F272+F273+F274+F275+F276+F277+F285+F278+F279+F280+F281+F282+F283+F284","v":1906440},null,{"$f":"H227+H228+H229+H230+H231+H232+H233++H234+H235+H236+H237+H238+H239+H240+H241+H242+H243+H244+H245+H246+H247+H248+H249+H250+H251+H252+H253+H254+H255+H256+H257+H258+H259+H260+H261+H262+H263+H264+H265+H266+H267+H268+H269+H270+H271+H272+H273+H274+H275+H276+H277+H285+H278+H279+H280+H281+H282+H283+H284","v":2380274.9900000007},{"$f":"I227+I228+I229+I230+I231+I232+I233++I234+I235+I236+I237+I238+I239+I240+I241+I242+I243+I244+I245+I246+I247+I248+I249+I250+I251+I252+I253+I254+I255+I256+I257+I258+I259+I260+I261+I262+I263+I264+I265+I266+I267+I268+I269+I270+I271+I272+I273+I274+I275+I276+I277+I285+I278+I279+I280+I281+I282+I283+I284","v":4286714.99},null,{"$f":"K227+K228+K229+K230+K231+K232+K233++K234+K235+K236+K237+K238+K239+K240+K241+K242+K243+K244+K245+K246+K247+K248+K249+K250+K251+K252+K253+K254+K255+K256+K257+K258+K259+K260+K261+K262+K263+K264+K265+K266+K267+K268+K269+K270+K271+K272+K273+K274+K275+K276+K277+K285+K278+K279+K280+K281+K282+K283+K284","v":2444975.5},null,{"$f":"M227+M228+M229+M230+M231+M232+M233++M234+M235+M236+M237+M238+M239+M240+M241+M242+M243+M244+M245+M246+M247+M248+M249+M250+M251+M252+M253+M254+M255+M256+M257+M258+M259+M260+M261+M262+M263+M264+M265+M266+M267+M268+M269+M270+M271+M272+M273+M274+M275+M276+M277+M285+M278+M279+M280+M281+M282+M283+M284","v":3433009.0870000008},{"$f":"N227+N228+N229+N230+N231+N232+N233++N234+N235+N236+N237+N238+N239+N240+N241+N242+N243+N244+N245+N246+N247+N248+N249+N250+N251+N252+N253+N254+N255+N256+N257+N258+N259+N260+N261+N262+N263+N264+N265+N266+N267+N268+N269+N270+N271+N272+N273+N274+N275+N276+N277+N285+N278+N279+N280+N281+N282+N283+N284","v":5877984.5870000003}]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D227*E227","v":16800},32778,{"$f":"ROUND(D227*G227,2)","v":131112},{"$f":"F227+H227","v":147912},5502,{"$f":"D227*J227","v":22008},42612.7,{"$f":"D227*L227","v":170450.8},{"$f":"J227*D227+L227*D227","v":192458.8}]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D228*E228","v":4000},3887,{"$f":"ROUND(D228*G228,2)","v":15548},{"$f":"F228+H228","v":19548},1310,5240,{"$f":"G228*$P$2","v":5053.1000000000004},20212.400000000001,25452.400000000001]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,{"$f":"D229*E229","v":24000},3256,{"$f":"ROUND(D229*G229,2)","v":26048},{"$f":"F229+H229","v":50048},3930,31440,4232.8,33862.400000000001,65302.400000000001]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.6,8985.5999999999985,12129.599999999999]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,36000,5700,57000,93000,4716,47160,7410,74100,121260]
["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]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D234*E234","v":5000},94696.92,{"$f":"ROUND(D234*G234,2)","v":189393.84},{"$f":"F234+H234","v":194393.84},3275,6550,123106,{"$f":"D234*L234","v":246212},252762]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,0,{"$f":"D235*L235","v":0},3930]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,{"$f":"D236*L236","v":191152},210802]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,1800,{"$f":"D237*E237","v":9000},27000,{"$f":"ROUND(D237*G237,2)","v":135000},{"$f":"F237+H237","v":144000},2358,11790,35100,175500,187290]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D238*E238","v":40500},694,{"$f":"ROUND(D238*G238,2)","v":18738},{"$f":"F238+H238","v":59238},1965,53055,902.2,24359.4,77414.399999999994]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D239*E239","v":15000},2722.42,{"$f":"ROUND(D239*G239,2)","v":16334.52},{"$f":"F239+H239","v":31334.52},3275,19650,3539.15,21234.9,40884.9]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",75,300,{"$f":"D240*E240","v":22500},416.16,{"$f":"ROUND(D240*G240,2)","v":31212},{"$f":"F240+H240","v":53712},393,29475,541.01,40575.75,70050.75]
["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]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077]
["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]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,0,7860]
["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,{"$f":"D245*L245","v":4461.6000000000004},4985.6000000000004]
["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]
["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]
["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]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",60,300,18000,398.52,23911.200000000001,41911.199999999997,393,23580,600.6,36036,59616]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",60,200,12000,110,6600,18600,262,15720,143,8580,24300]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",12,50,600,620,7440,8040,65.5,786,671.67,8060.0399999999991,8846.0399999999991]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,250,662,3310,3560,65.5,327.5,717.18,3585.8999999999996,3913.3999999999996]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",35,100,3500,108,3780,7280,131,4585,132.91,4651.8499999999995,9236.8499999999985]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",12,25,300,46,552,852,32.75,393,49.83,597.96,990.96]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",12,25,300,94,1128,1428,32.75,393,101.84,1222.08,1615.08]
["1.7.31","Тройник /отвод 80х40, белый","шт.",2,50,100,282.5,565,665,65.5,131,367.25,734.5,865.5]
["1.7.32","Заглушка 80x40, белый","шт.",12,25,300,131.68,1580.16,1880.16,39,468,168,2016,2484]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,640,207360,834.2,270280.8,477640.8,497.8,161287.20000000001,912.18,295546.32,456833.52]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",603,640,385920,538,324414,710334,497.8,300173.40000000002,699.4,421738.2,721911.60000000009]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64,8823.36,11967.36]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",603,150,{"$f":"D261*E261","v":90450},209.22,{"$f":"ROUND(D261*G261,2)","v":126159.66},{"$f":"F261+H261","v":216609.66},157.19999999999999,94791.599999999991,271.99,164009.97,258801.57]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,{"$f":"D262*E262","v":4800},1892,{"$f":"ROUND(D262*G262,2)","v":7568},{"$f":"F262+H262","v":12368},1572,6288,2977,11908,18196]
["1.7.39","Угол CPO 90 горизонтальный 90° 100х50","шт.",9,1200,10800,1620.8,{"$f":"ROUND(D263*G263,2)","v":14587.2},25387.200000000001,1572,14148,2107.04,18963.36,33111.360000000001]
["1.7.40","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,2400,2020.01,{"$f":"ROUND(D264*G264,2)","v":4040.02},6440.02,1572,3144,4028.7,8057.4,11201.4]
["1.7.41","Угол S5  CD90 90x50x50 вертикальный внешний","шт.",4,1200,4800,1966.01,{"$f":"D265*G265","v":7864.04},12664.04,{"$f":"E265*$O$2","v":1572},6288,{"$f":"G265*$P$2","v":2555.8130000000001},10223.252,{"$f":"K265+M265","v":16511.252}]
["1.7.42","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,32400,131.6,{"$f":"ROUND(D266*G266,2)","v":15792},48192,353.7,42444,171.08,20529.600000000002,{"$f":"J266*D266+L266*D266","v":62973.600000000006}]
["1.7.43","Стандартный анкер с болтом М8","шт.",240,25,6000,83.02,19924.8,25924.799999999999,32.75,7860,107.93,25903.200000000001,33763.199999999997]
["1.7.44","Винт для соединения крышек лотков","шт.",120,15,1800,10.199999999999999,1224,3024,19.649999999999999,{"$f":"D268*J268","v":2358},13.26,1591.2,3949.2]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,278880,133,220780,499660,220.08,365332.80000000005,172.91,287030.59999999998,652363.4]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,341600,72.599999999999994,221430,563030,146.72,447496,94.38,287859,735355]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",100,35,3500,21.6,2160,5660,45.85,4585,28.08,2808,7393]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",200,10,{"$f":"D272*E272","v":2000},24.4,{"$f":"ROUND(D272*G272,2)","v":4880},{"$f":"F272+H272","v":6880},13.1,2620,31.72,6344,8964]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,{"$f":"D273*E273","v":16800},0,{"$f":"ROUND(D273*G273,2)","v":0},{"$f":"F273+H273","v":16800},4401.6000000000004,22008,7007,35035,57043]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D274*E274","v":0},6342,{"$f":"ROUND(D274*G274,2)","v":19026},{"$f":"F274+H274","v":19026},0,0,8244.6,24733.800000000003,24733.800000000003]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D275*E275","v":0},1268.02,{"$f":"ROUND(D275*G275,2)","v":5072.08},{"$f":"F275+H275","v":5072.08},0,0,1648.43,6593.72,6593.72]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D276*E276","v":0},1146,{"$f":"ROUND(D276*G276,2)","v":4584},{"$f":"F276+H276","v":4584},0,0,1489.8,5959.2,5959.2]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,0,23400,23400,23400]
["1.7.54","Траверса 30х17 мм","м",40,200,{"$f":"D278*E278","v":8000},127.1,{"$f":"D278*G278","v":5084},{"$f":"F278+H278","v":13084},{"$f":"E278*$O$2","v":262},{"$f":"D278*J278","v":10480},{"$f":"G278*$P$2","v":165.23},6609.2,17089.2]
["1.7.55","Кронштейн для лотка 200 мм","шт.",134,370,{"$f":"D279*E279","v":49580},668.33,{"$f":"ROUND(D279*G279,2)","v":89556.22},{"$f":"F279+H279","v":139136.22},2500,{"$f":"D279*J279","v":335000},3500,{"$f":"D279*L279","v":469000},{"$f":"J279*D279+L279*D279","v":804000}]
["1.7.56","Шпилька М8х2000","шт.",30,300,{"$f":"D280*E280","v":9000},170.52,{"$f":"G280*D280","v":5115.6000000000004},{"$f":"F280+H280","v":14115.6},{"$f":"E280*$O$2","v":393},{"$f":"D280*J280","v":11790},{"$f":"G280*$P$2","v":221.67600000000002},{"$f":"D280*L280","v":6650.2800000000007},{"$f":"K280+M280","v":18440.28}]
["1.7.57","Гайка М6","шт.",909,null,0,1.54,{"$f":"D281*G281","v":1399.8600000000001},1399.8600000000001,{"$f":"E281*$O$2","v":0},0,{"$f":"G281*$P$2","v":2.0020000000000002},1819.8180000000002,1819.8180000000002]
["1.7.58","Болт М6","шт.",909,0,0,4.99,{"$f":"G282*D282","v":4535.91},4535.91,{"$f":"E282*$O$2","v":0},0,{"$f":"G282*$P$2","v":6.4870000000000001},5896.683,5896.683]
["1.7.59","Гайка М8","шт.",332,null,0,3.07,{"$f":"D283*G283","v":1019.2399999999999},1019.2399999999999,{"$f":"E283*$O$2","v":0},0,{"$f":"G283*$P$2","v":3.9910000000000001},1325.0119999999999,1325.0119999999999]
["1.7.60","Шайба М8","шт.",332,null,0,6.77,2247.64,2247.64,{"$f":"E284*$O$2","v":0},0,{"$f":"G284*$P$2","v":8.8010000000000002},2921.9320000000002,2921.9320000000002]
["1.7.61","Пуско-наладочные работы","компл.",1,187200,187200,null,{"$f":"ROUND(D285*G285,2)","v":0},187200,262080,{"$f":"D285*J285","v":262080},0,0,{"$f":"J285*D285+L285*D285","v":262080}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F287+F288+F289+F290+F291+F292+F293+F294+F295+F296+F297+F298+F299+F300+F301+F302+F303","v":539540},null,{"$f":"H287+H288+H289+H290+H291+H292+H293+H294+H295+H296+H297+H298+H299+H300+H301+H302+H303","v":1348509.58},{"$f":"I287+I288+I289+I290+I291+I292+I293+I294+I295+I296+I297+I298+I299+I300+I301+I302+I303","v":1888049.58},null,{"$f":"K287+K288+K289+K290+K291+K292+K293+K294+K295+K296+K297+K298+K299+K300+K301+K302+K303","v":716164.6},null,{"$f":"M287+M288+M289+M290+M291+M292+M293+M294+M295+M296+M297+M298+M299+M300+M301+M302+M303","v":2019360.0499999998},{"$f":"N287+N288+N289+N290+N291+N292+N293+N294+N295+N296+N297+N298+N299+N300+N301+N302+N303","v":2735524.6499999994}]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D287*E287","v":28000},32600,{"$f":"ROUND(D287*G287,2)","v":326000},{"$f":"F287+H287","v":354000},6668,{"$f":"D287*J287","v":66680},39380,{"$f":"D287*L287","v":393800},{"$f":"J287*D287+L287*D287","v":460480}]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,67200,19400,465600,532800,5668,136032,23220,557280,693312]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,94080,5390,150920,245000,1965,55020,7007,196196,251216]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,17000,621.84,21142.560000000001,38142.559999999998,655,22270,2366,80444,102714]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,9600,42816.480000000003,171265.92000000001,180865.92000000001,3144,12576,122036.2,488144.8,500720.8]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,200,362,1448,1648,65.5,262,470.6,1882.4,2144.4]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,3400,94,3196,6596,131,4454,122.2,4154.8,8608.7999999999993]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",34,25,{"$f":"D294*E294","v":850},32,{"$f":"ROUND(D294*G294,2)","v":1088},{"$f":"F294+H294","v":1938},32.75,1113.5,41.6,1414.4,2527.9]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2135,124,264740,72.599999999999994,155001,419741,162.44,346809.4,94.38,201501.3,548310.69999999995]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D296*E296","v":1920},6342,{"$f":"D296*G296","v":12684},{"$f":"F296+H296","v":14604},1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D297*E297","v":0},5.84,{"$f":"D297*G297","v":584},{"$f":"F297+H297","v":584},0,0,7.59,759,759]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D298*E298","v":0},1268.02,{"$f":"D298*G298","v":6340.1},{"$f":"F298+H298","v":6340.1},0,0,1648.43,8242.15,8242.15]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D299*E299","v":8750},21.6,{"$f":"ROUND(D299*G299,2)","v":5400},{"$f":"F299+H299","v":14150},45.85,{"$f":"D299*J299","v":11462.5},125.84,31460,42922.5]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.1,{"$f":"D300*J300","v":1310},31.72,3172,4482]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D301*E301","v":2000},285,{"$f":"D301*G301","v":11400},{"$f":"F301+H301","v":13400},65.5,{"$f":"D301*J301","v":2620},370.5,14820,17440]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,0,{"$f":"D302*J302","v":0},19600,19600,19600]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53040,{"$f":"D303*J303","v":53040},0,0,53040]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F305+F306","v":288517.88},null,{"$f":"H305+H306","v":330794.5},{"$f":"I305+I306","v":619312.38},null,{"$f":"K305+K306","v":362238.42280000006},null,{"$f":"M305+M306","v":404199.25199999998},{"$f":"N305+N306","v":766437.67480000004}]
["1.9.1","Монтаж комплектов автоматики","к-т",1,102059,{"$f":"D305*E305","v":102059},171485.06,{"$f":"D305*G305","v":171485.06},{"$f":"F305+H305","v":273544.06},117977.29,{"$f":"D305*J305","v":117977.29},197096.98,{"$f":"D305*L305","v":197096.98},{"$f":"J305*D305+L305*D305","v":315074.27}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,790.08,{"$f":"D306*E306","v":186458.88},675.04,{"$f":"D306*G306","v":159309.44},{"$f":"F306+H306","v":345768.32},{"$f":"E306*O2","v":1035.0048000000002},{"$f":"D306*J306","v":244261.13280000005},{"$f":"G306*P2","v":877.55200000000002},{"$f":"D306*L306","v":207102.272},{"$f":"J306*D306+L306*D306","v":451363.40480000002}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F308+F309+F310+F311+F312+F313+F314+F315+F316+F317+F318+F319+F320+F321+F322","v":937080},null,{"$f":"H308+H309+H310+H311+H312+H313+H314+H315+H316+H317+H318+H319+H320+H321+H322","v":5281779.2699999996},{"$f":"I308+I309+I310+I311+I312+I313+I314+I315+I316+I317+I318+I319+I320+I321+I322","v":6218859.2699999996},null,{"$f":"K308+K309+K310+K311+K312+K313+K314+K315+K316+K317+K318+K319+K320+K321+K322","v":1241515.6000000001},null,{"$f":"M308+M309+M310+M311+M312+M313+M314+M315+M316+M317+M318+M319+M320+M321+M322","v":7880289.6400000006},{"$f":"N308+N309+N310+N311+N312+N313+N314+N315+N316+N317+N318+N319+N320+N321+N322","v":9121805.2400000002}]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D308*E308","v":234360},0,0,{"$f":"F308+H308","v":234360},1414.8,{"$f":"D308*J308","v":307011.59999999998},0,{"$f":"D308*L308","v":0},{"$f":"J308*D308+L308*D308","v":307011.59999999998}]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,5000,149982.14000000001,{"$f":"G309*D309","v":149982.14000000001},{"$f":"F309+H309","v":154982.14000000001},6550,6550,194976.78,194976.78,201526.78]
["1.10.5","Кабель силовой ППГнг(А)-FRHF 3х2.5","м.",340,124,42160,184,{"$f":"D310*G310","v":62560},{"$f":"F310+H310","v":104720},{"$f":"E310*$O$2","v":162.44},55229.599999999999,{"$f":"G310*$P$2","v":239.20000000000002},81328,136557.6]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,410000,23050,{"$f":"G311*D311","v":4725250},{"$f":"F311+H311","v":5135250},2620,537100,35000,7175000,7712100]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,24000,12596,151152,{"$f":"F312+H312","v":175152},2620,31440,16374.8,196497.59999999998,227937.59999999998]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",144,640,{"$f":"D313*E313","v":92160},375,{"$f":"G313*D313","v":54000},{"$f":"F313+H313","v":146160},838.4,120729.59999999999,487.5,70200,190929.59999999998]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",144,150,21600,158.91999999999999,22884.48,44484.479999999996,157.19999999999999,22636.799999999999,206.6,29750.399999999998,52387.199999999997]
["1.10.14","Шпилька М8х2000","шт.",16,300,4800,170.52,2728.32,7528.32,393,6288,221.68,3546.88,9834.880000000001]
["1.10.15","Шайба М8","шт.",130,0,0,6.77,880.09999999999991,880.09999999999991,0,0,8.8000000000000007,1144,1144]
["1.10.16","Гайка М8","шт.",130,0,0,3.06,397.8,397.8,0,0,3.98,517.4,517.4]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,10800,1673.52,60246.720000000001,71046.720000000001,393,14148,2175.58,78320.88,92468.88]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,23866.1,64866.1,262,53710,151.35,31026.75,84736.75]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",13,800,10400,1063.97,13831.61,24231.61,1048,13624,1383.15,17980.95,31604.95]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,19600,19600,0,0,19600]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,40800,0,0,{"$f":"F322+H322","v":40800},53448,53448,0,0,53448]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F324+F325+F326+F327+F328+F329","v":2161053.9300000002},null,{"$f":"H324+H325+H326+H327+H328+H329","v":2512528.2002848559},{"$f":"I324+I325+I326+I327+I328+I329","v":4673582.1302848551},null,{"$f":"K324+K325+K326+K327+K328+K329+K330","v":2992318.0875000004},null,{"$f":"M324+M325+M326+M327+M328+M329+M330","v":3284493.0118999993},{"$f":"N324+N325+N326+N327+N328+N329+N330","v":6276811.0994000006}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.1800000000000002,90376,{"$f":"D324*E324","v":197019.68000000002},160089.54545454544,{"$f":"D324*G324","v":348995.20909090911},{"$f":"H324+F324","v":546014.88909090916},117100,{"$f":"D324*J324","v":255278.00000000003},208116,{"$f":"D324*L324","v":453692.88},{"$f":"J324*D324+L324*D324","v":708970.88}]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,1602.7123287671234,{"$f":"D325*E325","v":292495},5384.2246575342469,{"$f":"D325*G325","v":982621.00000000012},{"$f":"H325+F325","v":1275116},2711,494757.5,7373,1345572.5,1840330]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,122160.00000000001,122160.00000000001,126021.07428,126021.07428,248181.07428,160029.6,160029.6,163827.4,163827.4,323857]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,736245,736245,472745,472745,1208990,964481,964481,614568.74,614568.74,1579049.74]
["1.11.6","Ограждение","тн",0.27,144375,38981.25,305792.28486646881,82563.916913946581,121545.16691394658,189131.25,51065.4375,397529.97,107333.0919,158398.5294]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,774153,499582,499582,1273735,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002]
["1.11.8","Финальный клининг","м2",90,null,{"$f":"D330*E330","v":0},null,{"$f":"D330*G330","v":0},{"$f":"H330+F330","v":0},240,21600,{"$f":"G330*$P$2","v":0},0,{"$f":"K330+M330","v":21600}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F332+F333+F334+F335+F336+F337+F338+F339+F340+F341+F342+F343+F344+F345+F346+F347+F348+F349+F350+F351+F352+F353+F354+F355+F356+F357+F358+F359+F360+F361+F362+F363+F364","v":622249.79200000002},null,{"$f":"H332+H333+H334+H335+H336+H337+H338+H339+H340+H341+H342+H343+H344+H345+H346+H347+H348+H349+H350+H351+H352+H353+H354+H355+H356+H357+H358+H359+H360+H361+H362+H363+H364","v":974106.44799999997},{"$f":"I332+I333+I334+I335+I336+I337+I338+I339+I340+I341+I342+I343+I344+I345+I346+I347+I348+I349+I350+I351+I352+I353+I354+I355+I356+I357+I358+I359+I360+I361+I362+I363+I364","v":1596356.2399999998},null,{"$f":"K332+K333+K334+K335+K336+K337+K338+K339+K340+K341+K342+K343+K344+K345+K346+K347+K348+K349+K350+K351+K352+K353+K354+K355+K356+K357+K358+K359+K360+K361+K362+K363+K364","v":730490.44},null,{"$f":"M332+M333+M334+M335+M336+M337+M338+M339+M340+M341+M342+M343+M344+M345+M346+M347+M348+M349+M350+M351+M352+M353+M354+M355+M356+M357+M358+M359+M360+M361+M362+M363+M364","v":1521955.2319999996},{"$f":"N332+N333+N334+N335+N336+N337+N338+N339+N340+N341+N342+N343+N344+N345+N346+N347+N348+N349+N350+N351+N352+N353+N354+N355+N356+N357+N358+N359+N360+N361+N362+N363+N364","v":2252445.6719999993}]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D332*E332","v":5000},44797.87,{"$f":"G332*D332","v":44797.87},{"$f":"F332+H332","v":49797.87},6550,{"$f":"D332*J332","v":6550},55450.2,{"$f":"D332*L332","v":55450.2},{"$f":"J332*D332+L332*D332","v":62000.2}]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",170,124,{"$f":"D333*E333","v":21080},142,{"$f":"G333*D333","v":24140},45220,182,30940,184.6,31382,62322]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",140,124,{"$f":"D334*E334","v":17360},101.52,{"$f":"G334*D334","v":14212.8},31572.799999999999,182,25480,160,22400,47880]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",650,124,{"$f":"D335*E335","v":80600},92.52,60138,140738,182,118300,120.28,78182,196482]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,284822.46000000002,440822.46,1865,145470,6208.4,484255.19999999995,629725.19999999995]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",14,2000,{"$f":"D337*E337","v":28000},10623.79,148733.06,{"$f":"F337+H337","v":176733.06},1865,26110,18060.8,252851.19999999998,278961.19999999995]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",42,2000,{"$f":"D338*E338","v":84000},4764.6000000000004,200113.2,{"$f":"F338+H338","v":284113.2},1865,78330,8098.8,340149.60000000003,418479.60000000003]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,2513.91,{"$f":"F339+H339","v":8513.91},1865,5595,1424.6,4273.7999999999993,9868.7999999999993]
["1.12.10","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",200,124,{"$f":"D340*E340","v":24800},86.52,{"$f":"D340*G340","v":17304},{"$f":"F340+H340","v":42104},{"$f":"E340*$O$2","v":162.44},32488,{"$f":"G340*$P$2","v":112.476},22495.200000000001,{"$f":"K340+M340","v":54983.199999999997}]
["1.12.11","Крышка на лоток с заземлением, основание 100 мм, L=3 м","м.",39,150,{"$f":"D341*E341","v":5850},209.22,{"$f":"D341*G341","v":8159.58},{"$f":"F341+H341","v":14009.58},{"$f":"E341*$O$2","v":196.5},7663.5,{"$f":"G341*$P$2","v":271.98599999999999},10607.454,{"$f":"K341+M341","v":18270.953999999998}]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",39,640,{"$f":"D342*E342","v":24960},538,{"$f":"G342*D342","v":20982},{"$f":"F342+H342","v":45942},838.4,32697.599999999999,699.4,27276.6,{"$f":"J342*D342+L342*D342","v":59974.2}]
["1.12.13","Выключатель для скрытой установки, одноклавишный, ~220В,10А, IP20","шт.",23,500,{"$f":"D343*E343","v":11500},482,{"$f":"G343*D343","v":11086},{"$f":"F343+H343","v":22586},655.01,15065.23,626.61,14412.03,29477.260000000002]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500,{"$f":"D344*E344","v":4500},372,3348,7848,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D345*E345","v":5000},243,2430,7430,655,6550,315.89999999999998,3159,9709]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,500,2000,485,1940,3940,655,2620,630.5,2522,5142]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",38,500,{"$f":"D347*E347","v":19000},590,{"$f":"G347*D347","v":22420},{"$f":"F347+H347","v":41420},655,24890,767,29146,54036]
["1.12.18","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",8,800,{"$f":"D348*E348","v":6400},1063.97,{"$f":"D348*G348","v":8511.76},{"$f":"F348+H348","v":14911.76},{"$f":"E348*$O$2","v":1048},8384,{"$f":"G348*$P$2","v":1383.1610000000001},11065.288,19449.288]
["1.12.19","Труба D=20 гибкая гофрированная не распространяющая горение","м.",1000,35,{"$f":"D349*E349","v":35000},21.6,{"$f":"G349*D349","v":21600},{"$f":"F349+H349","v":56600},45.85,45850,28.08,28080,{"$f":"J349*D349+L349*D349","v":73930}]
["1.12.21","Профиль 21x41x1,5 L=3000 C-образный","шт.",2,300,{"$f":"D350*E350","v":600},1673.52,{"$f":"G350*D350","v":3347.04},{"$f":"F350+H350","v":3947.04},393,786,2175.58,4351.16,5137.16]
["1.12.22","Шпилька М8х2000","шт.",7,300,{"$f":"D351*E351","v":2100},149.84399999999999,1048.9079999999999,3148.9079999999999,393,2751,194.8,1363.6000000000001,4114.6000000000004]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,0,5.82,605.28,605.28]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,0,3.98,413.92,413.92]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.74,{"$f":"D354*J354","v":1702.48},102.06,5307.12,7009.6]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.99,309.38,309.38,0,{"$f":"D355*J355","v":0},6.49,402.38,402.38]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,0,2.95,182.9,182.9]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,0,2,124,124]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200,10800,116.42,{"$f":"G358*D358","v":6286.68},{"$f":"F358+H358","v":17086.68},262.01,{"$f":"D358*J358","v":14148.539999999999},151.35,8172.9,22321.439999999999]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",1600,10,{"$f":"D359*E359","v":16000},24.4,{"$f":"G359*D359","v":39040},{"$f":"F359+H359","v":55040},13.1,{"$f":"D359*J359","v":20960},31.71,50736,71696]
["1.12.31","Скоба металлическая однолапковая Д20","шт.",400,0,{"$f":"D360*E360","v":0},2.6,{"$f":"G360*D360","v":1040},{"$f":"F360+H360","v":1040},0,{"$f":"D360*J360","v":0},3.38,1352,1352]
["1.12.32","Металлический дюбель для газобетона 6х32","шт.",400,5,{"$f":"D361*E361","v":2000},14.88,{"$f":"D361*G361","v":5952},{"$f":"F361+H361","v":7952},{"$f":"E361*$O$2","v":6.5500000000000007},2620.0000000000005,{"$f":"G361*$P$2","v":19.344000000000001},7737.6,{"$f":"K361+M361","v":10357.6}]
["1.12.33","Саморез с пресс-шайбой 4.2х32","шт.",400,5,{"$f":"D362*E362","v":2000},1.82,{"$f":"D362*G362","v":728},{"$f":"F362+H362","v":2728},{"$f":"E362*$O$2","v":6.5500000000000007},2620.0000000000005,{"$f":"G362*$P$2","v":2.3660000000000001},946.40000000000009,{"$f":"K362+M362","v":3566.4000000000005}]
["1.12.34","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,0,18200,18200,{"$f":"J363*D363+L363*D363","v":18200}]
["1.12.35","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,{"$f":"D364*J364","v":66024},0,0,{"$f":"J364*D364+L364*D364","v":66024}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F472+F366+F457+F463+F369+F374+F392+F397+F476+F481+F484+F491+F415+F418+F498+F496+F424+F437+F444+F448+F451+F473+F474+F504+F510+F516+F531+F535","v":68474900.300770462},null,{"$f":"H472+H366+H457+H463+H369+H374+H392+H397+H476+H481+H484+H491+H415+H418+H498+H496+H424+H437+H444+H448+H451+H473+H474+H504+H510+H516+H531+H535","v":46450578.098925307},{"$f":"I472+I366+I457+I463+I369+I374+I392+I397+I476+I481+I484+I491+I415+I418+I498+I496+I424+I437+I444+I448+I451+I473+I474+I504+I510+I516+I531+I535","v":114925478.39969577},null,{"$f":"K472+K366+K457+K463+K369+K374+K392+K397+K476+K481+K484+K491+K415+K418+K498+K496+K424+K437+K444+K448+K451+K473+K474+K504+K510+K516+K531+K535","v":101194699.87239},null,{"$f":"M472+M366+M457+M463+M369+M374+M392+M397+M476+M481+M484+M491+M415+M418+M498+M496+M424+M437+M444+M448+M451+M473+M474+M504+M510+M516+M531+M535","v":53870660.581149988},{"$f":"N472+N366+N457+N463+N369+N374+N392+N397+N476+N481+N484+N491+N415+N418+N498+N496+N424+N437+N444+N448+N451+N473+N474+N504+N510+N516+N531+N535","v":155065360.45354003}]
["1.13.1","Модульные здания",null,null,null,{"$f":"F367+F368","v":430000},null,{"$f":"H367+H368","v":3616000},{"$f":"I367+I368","v":4046000},null,{"$f":"K367+K368","v":653913.68999999994},null,{"$f":"M367+M368","v":4997424.9000000004},{"$f":"N367+N368","v":5651338.5899999999}]
["1.13.1.1","Модульный офис 2МД5","шт",1,182000,{"$f":"D367*E367","v":182000},1273000,{"$f":"D367*G367","v":1273000},{"$f":"F367+H367","v":1455000},239562,{"$f":"D367*J367","v":239562},1951576.9,{"$f":"D367*L367","v":1951576.9},{"$f":"J367*D367+L367*D367","v":2191138.9}]
["1.13.1.2","Модульный офис 4МД6","шт",1,248000,{"$f":"D368*E368","v":248000},2343000,{"$f":"D368*G368","v":2343000},{"$f":"F368+H368","v":2591000},414351.69,{"$f":"D368*J368","v":414351.69},3045848,{"$f":"D368*L368","v":3045848},{"$f":"J368*D368+L368*D368","v":3460199.69}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F370+F371+F372+F373","v":538680},null,{"$f":"H370+H371+H372+H373","v":4397300},{"$f":"I370+I371+I372+I373","v":4935980},null,{"$f":"K370+K371+K372+K373","v":1072782},null,{"$f":"M370+M371+M372+M373","v":6792602.9399999995},{"$f":"N370+N371+N372+N373","v":7865384.9399999995}]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,19560,{"$f":"D370*E370","v":58680},59100,{"$f":"D370*G370","v":177300},{"$f":"F370+H370","v":235980},34934,{"$f":"D370*J370","v":104802},78870,{"$f":"D370*L370","v":236610},{"$f":"J370*D370+L370*D370","v":341412}]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,130000,130000,650000,650000,{"$f":"F371+H371","v":780000},337980,{"$f":"D371*J371","v":337980},1736492.94,{"$f":"D371*L371","v":1736492.94},{"$f":"J371*D371+L371*D371","v":2074472.94}]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H372+F372","v":940000},90000,{"$f":"D372*J372","v":180000},567000,{"$f":"D372*L372","v":1134000},{"$f":"J372*D372+L372*D372","v":1314000}]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F373+H373","v":2980000},90000,{"$f":"D373*J373","v":450000},737100,{"$f":"D373*L373","v":3685500},{"$f":"J373*D373+L373*D373","v":4135500}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"F375+F376+F377+F378+F379+F380+F381+F382+F383+F384+F385+F386+F387+F388+F389+F390+F391","v":2709809.1387435896},null,{"$f":"H375+H376+H377+H378+H379+H380+H381+H382+H383+H384+H385+H386+H387+H388+H389+H390+H391","v":2602568.4212733814},{"$f":"I375+I376+I377+I378+I379+I380+I381+I382+I383+I384+I385+I386+I387+I388+I389+I390+I391","v":5312377.560016972},null,{"$f":"K375+K376+K377+K378+K379+K380+K381+K382+K383+K384+K385+K386+K387+K388+K389+K390+K391","v":3580472.4176899996},null,{"$f":"M375+M376+M377+M378+M379+M380+M381+M382+M383+M384+M385+M386+M387+M388+M389+M390+M391","v":3274387.4707500003},{"$f":"N375+N376+N377+N378+N379+N380+N381+N382+N383+N384+N385+N386+N387+N388+N389+N390+N391","v":6854859.8884400008}]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",5.6680000000000001,82000,{"$f":"D375*E375","v":464776},73503.44,{"$f":"D375*G375","v":416617.49792000005},{"$f":"F375+H375","v":881393.49791999999},114800,{"$f":"D375*J375","v":650686.4},91879.3,{"$f":"D375*L375","v":520771.87240000005},{"$f":"J375*D375+L375*D375","v":1171458.2724000001}]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,67567.990000000005,472975.93000000005,11231.08,78617.56,551593.49]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,10218,222752.4,29000,632200,854952.4]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3838.72,23800.063999999998,8948.59,55481.258000000002,79281.322]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,82000,39278,96488.517745302714,46218,85496,110700,53025.299999999996,120610.65,57772.501349999991,110797.80134999999]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.47899999999999998,48263.048016701461,23118,null,null,23118,65155.11,31209.297689999999,0,0,31209.297689999999]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,364.79690522243709,37720,60.07736943907156,{"$f":"D381*G381","v":6212},43932,510.72,52808.448000000004,75.099999999999994,7765.34,60573.788]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2711,37954,7373,{"$f":"D382*L382","v":103222},141176]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,306.43,45658.07,45.4,6764.5999999999995,52422.67]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,306.43,45658.07,159.12,23708.880000000001,69366.95]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,10218,237057.6,29000,672800,909857.6]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,411.6,22226.400000000001,152.5,8235,30461.4]
["1.13.3.16","Сверленние отверстий Ø12х115","шт.",101,351.53846153846155,{"$f":"D390*E390","v":35505.384615384617},null,null,{"$f":"F390+H390","v":35505.384615384617},474.58,47932.58,0,0,47932.58]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",101,299.4871794871795,30248.205128205129,341.5128205128205,{"$f":"D391*G391","v":34492.794871794868},64741,419.28,42347.28,426.89,{"$f":"D391*L391","v":43115.89},85463.17]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F393+F394+F395+F396","v":4149552.72},null,{"$f":"H393+H394+H395+H396","v":2589656.5880406387},{"$f":"I393+I394+I395+I396","v":6739209.3080406385},null,{"$f":"K393+K394+K395+K396","v":4742399.2799999993},null,{"$f":"M393+M394+M395+M396","v":3987897.42},{"$f":"N393+N394+N395+N396","v":8730296.6999999993}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",211.62,12146,{"$f":"D393*E393","v":2570336.52},9160,{"$f":"G393*D393","v":1938439.2},{"$f":"F393+H393","v":4508775.72},12208,{"$f":"D393*J393","v":2583456.96},14998,{"$f":"D393*L393","v":3173876.7600000002},{"$f":"J393*D393+L393*D393","v":5757333.7200000007}]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,{"$f":"D394*E394","v":997920},439.21818181818179,{"$f":"D394*G394","v":434826},{"$f":"F394+H394","v":1432746},1360.8,1347192,549.02,543529.79999999993,1890721.7999999998]
["1.13.4.3","Профилированная мембрана Planter","м2",172.18,240,41323.200000000004,201.59941944847606,{"$f":"D395*G395","v":34711.388040638609},76034.588040638613,324,55786.32,252,43389.36,99175.679999999993]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D396*G396","v":181680},721653,1679.92,755964,504.67,227101.5,983065.5]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"F398+F399+F400+F401+F402+F403+F404+F405+F406+F407+F408+F409+F410+F411+F412+F413+F414","v":763311.44},null,{"$f":"H398+H399+H400+H401+H402+H403+H404+H405+H406+H407+H408+H409+H410+H411+H412+H413+H414","v":387499.14880000002},{"$f":"I398+I399+I400+I401+I402+I403+I404+I405+I406+I407+I408+I409+I410+I411+I412+I413+I414","v":1150810.5888},null,{"$f":"K398+K399+K400+K401+K402+K403+K404+K405+K406+K407+K408+K409+K410+K411+K412+K413+K414","v":999937.98640000005},null,{"$f":"M398+M399+M400+M401+M402+M403+M404+M405+M406+M407+M408+M409+M410+M411+M412+M413+M414","v":503749.88679999992},{"$f":"N398+N399+N400+N401+N402+N403+N404+N405+N406+N407+N408+N409+N410+N411+N412+N413+N414","v":1503687.8732000003}]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D398*E398","v":17280},null,null,{"$f":"F398+H398","v":17280},3144,{"$f":"D398*J398","v":22636.799999999999},0,{"$f":"D398*L398","v":0},{"$f":"J398*D398+L398*D398","v":22636.799999999999}]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D399*G399","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81,{"$f":"D399*L399","v":434.33279999999996},4388.2272000000003]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9699999999998,7496.5535999999993,0,{"$f":"D400*L400","v":0},7496.5535999999993]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.18,9348.9983999999986,664.3,1913.1839999999997,11262.182399999998]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",167,742,123914,128.52000000000001,21462.84,145376.84,972.02,162327.34,167.08,27902.36,190229.7]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",167,1158,193386,896,149632,343018,1516.98,253335.66,1164.8,194521.60000000001,447857.26]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",167,386,64462,64.260000000000005,10731.42,75193.42,505.66,84445.22,83.54,13951.18,98396.4]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",167,71,11857,218.8,36539.599999999999,48396.6,93.01,15532.67,284.44,47501.48,63034.15]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",167,31,5177,34,5678,10855,40.61,6781.87,44.2,7381.4000000000005,14163.27]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",167,674,112558,897,149799,262357,882.94,147450.98000000001,1166.0999999999999,194738.69999999998,342189.68]
["1.13.5.11","Удаление грязи из трещин","кв.м.",11,1500,16500,null,null,16500,1965,21615,0,0,21615]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",11,6500,71500,237,2607,74107,8515,93665,308.10000000000002,3389.1000000000004,97054.1]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",11,1500,16500,52.5,577.5,17077.5,1965,21615,68.25,750.75,22365.75]
["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]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278]
["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]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F416+F417","v":13765509},null,{"$f":"H416+H417","v":7322145},{"$f":"I416+I417","v":21087654},null,{"$f":"K416+K417","v":17868624.800000001},null,{"$f":"M416+M417","v":9784783.1999999993},{"$f":"N416+N417","v":27653408}]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D416*E416","v":13691001},1869,{"$f":"G416*D416","v":7066689},{"$f":"F416+H416","v":20757690},4700,{"$f":"D416*J416","v":17770700},2580,{"$f":"D416*L416","v":9754980},{"$f":"J416*D416+L416*D416","v":27525680}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",212.88,350,{"$f":"D417*E417","v":74508},1200,{"$f":"G417*D417","v":255456},{"$f":"F417+H417","v":329964},460,{"$f":"D417*J417","v":97924.800000000003},140,{"$f":"D417*L417","v":29803.200000000001},{"$f":"J417*D417+L417*D417","v":127728}]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"F419+F420+F421+F422+F423","v":2095668.7505959827},null,{"$f":"H419+H420+H421+H422+H423","v":1717873.3476888388},{"$f":"I419+I420+I421+I422+I423","v":3813542.0982848215},null,{"$f":"K419+K420+K421+K422+K423","v":2829153.3535000002},null,{"$f":"M419+M420+M421+M422+M423","v":2147341.2674000002},{"$f":"N419+N420+N421+N422+N423","v":4976494.6209000004}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",43.06,14941.93181818182,{"$f":"D419*E419","v":643399.58409090922},null,null,{"$f":"F419+H419","v":643399.58409090922},20171.61,{"$f":"D419*J419","v":868589.5266000001},0,{"$f":"D419*L419","v":0},{"$f":"J419*D419+L419*D419","v":868589.5266000001}]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",63.29,1150,72783.5,null,null,72783.5,1552.5,98257.725000000006,0,0,98257.725000000006]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",52.62,1438.5,75693.87,null,null,75693.87,1941.98,102186.98759999999,0,0,102186.98759999999]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D421*1.6","v":84.192000000000007},1150,96820.800000000003,null,null,96820.800000000003,1552.5,130708.08000000002,0,0,130708.08000000002]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",86.87,13893.990980834273,1206970.9965050733,19775.219842164599,{"$f":"D423*G423","v":1717873.3476888388},2924844.3441939121,18756.89,1629411.0342999999,24719.02,{"$f":"D423*L423","v":2147341.2674000002},3776752.3017000002]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F425+F426+F427+F428+F429+F430+F431+F432+F433+F434+F435+F436","v":9446306.1345403176},null,{"$f":"H425+H426+H427+H428+H429+H430+H431+H432+H433+H434+H435+H436","v":5955926.3247606661},{"$f":"I425+I426+I427+I428+I429+I430+I431+I432+I433+I434+I435+I436","v":15402232.459300987},null,{"$f":"K425+K426+K427+K428+K429+K430+K431+K432+K433+K434+K435+K436","v":12206835.988800004},null,{"$f":"M425+M426+M427+M428+M429+M430+M431+M432+M433+M434+M435+M436","v":7935016.1066000015},{"$f":"N425+N426+N427+N428+N429+N430+N431+N432+N433+N434+N435+N436","v":20141852.095399998}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",78.790000000000006,52459.004914004909,{"$f":"D425*E425","v":4133244.9971744469},null,null,{"$f":"F425+H425","v":4133244.9971744469},68196.710000000006,{"$f":"D425*J425","v":5373218.7809000006},0,{"$f":"D425*L425","v":0},{"$f":"J425*D425+L425*D425","v":5373218.7809000006}]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",117.822,1050,123713.1,null,null,123713.1,1590,187336.98,0,0,187336.98]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",38.979999999999997,2132.4299065420564,83122.117757009357,null,null,83122.117757009357,2772.16,108058.79679999998,0,0,108058.79679999998]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D427*1.6","v":62.367999999999995},1050,65486.399999999994,null,null,65486.399999999994,1590,99165.119999999995,0,0,99165.119999999995]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,269421,10882.336448598131,{"$f":"G429*D429","v":232882},502303,8646,185024.4,23400,500759.99999999994,685784.39999999991]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,1021043.9999999999,56651.624388072989,{"$f":"G430*D430","v":1272962},2294006,61344.43,1378409.3421,70814.53,1591202.4890999999,2969611.8311999999]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E431*D431","v":1888524},null,null,1888524,68196.7,2455081.1999999997,0,0,2455081.1999999997]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D431*1.47","v":52.92},1150,{"$f":"D432*E432","v":60858},null,null,60858,1590,84142.8,0,0,84142.8]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",11.09,12736.888888888889,{"$f":"D433*E433","v":141252.09777777779},10978.777777777777,{"$f":"G433*D433","v":121754.64555555554},263006.74333333335,8646,95884.14,23400,259506,355390.14]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E434*D434","v":625671},56272.30158730159,709031,1334702,67036.179999999993,844655.8679999999,70340.38,886288.78800000006,1730944.656]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E435*D435","v":75941.039999999994},7454.2380952380954,156539,232480.03999999998,4881.92,102520.32000000001,9317.7999999999993,195673.8,298194.12]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",17.03,56255.336572582848,{"$f":"E436*D436","v":958028.38183108601},203332.80559043511,3462757.6792051103,4420786.0610361965,75944.7,1293338.2409999999,264332.65000000002,4501585.0295000011,5794923.2705000006]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F438:F443)","v":191790},null,{"$f":"SUM(H438:H443)","v":115140},{"$f":"SUM(I438:I443)","v":306930},null,{"$f":"SUM(K438:K443)","v":251244.89999999997},null,{"$f":"SUM(M438:M443)","v":149682},{"$f":"SUM(N438:N443)","v":400926.9}]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D438*E438","v":105000},6600,{"$f":"D438*G438","v":46200},{"$f":"F438+H438","v":151200},19650,{"$f":"D438*J438","v":137550},8580,{"$f":"D438*L438","v":60060},{"$f":"J438*D438+L438*D438","v":197610}]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8,21457.8,1248,26208,47665.8]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6,50618.400000000001,1560,21840,72458.399999999994]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F445:F447)","v":415200},null,{"$f":"SUM(H445:H447)","v":259200},{"$f":"SUM(I445:I447)","v":674400},null,{"$f":"SUM(K445:K447)","v":543912},null,{"$f":"SUM(M445:M447)","v":336960},{"$f":"SUM(N445:N447)","v":880872}]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D445*E445","v":300000},6600,{"$f":"D445*G445","v":132000},{"$f":"F445+H445","v":432000},19650,{"$f":"D445*J445","v":393000},8580,{"$f":"D445*L445","v":171600},{"$f":"J445*D445+L445*D445","v":564600}]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D446*E446","v":31200},960,{"$f":"D446*G446","v":38400},{"$f":"F446+H446","v":69600},1021.8,{"$f":"D446*J446","v":40872},1248,{"$f":"D446*L446","v":49920},{"$f":"J446*D446+L446*D446","v":90792}]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D447*E447","v":84000},444,{"$f":"D447*G447","v":88800},{"$f":"F447+H447","v":172800},550.20000000000005,{"$f":"D447*J447","v":110040.00000000001},577.20000000000005,{"$f":"D447*L447","v":115440.00000000001},{"$f":"J447*D447+L447*D447","v":225480.00000000003}]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F449+F450","v":23040},null,{"$f":"H449+H450","v":34080},{"$f":"I449+I450","v":57120},null,{"$f":"K449+K450","v":30182.400000000001},null,{"$f":"M449+M450","v":44304},{"$f":"N449+N450","v":74486.399999999994}]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D449*E449","v":16800},6600,{"$f":"D449*G449","v":26400},{"$f":"F449+H449","v":43200},5502,{"$f":"D449*J449","v":22008},8580,{"$f":"D449*L449","v":34320},{"$f":"J449*D449+L449*D449","v":56328}]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D450*E450","v":6240},960,{"$f":"D450*G450","v":7680},{"$f":"F450+H450","v":13920},1021.8,{"$f":"D450*J450","v":8174.4},1248,{"$f":"D450*L450","v":9984},{"$f":"J450*D450+L450*D450","v":18158.400000000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F452+F453+F454+F455+F456","v":21986955.900000002},null,{"$f":"H452+H453+H454+H455+H456","v":10061452.100000001},{"$f":"I452+I453+I454+I455+I456","v":32048408},null,{"$f":"K452+K453+K454+K455+K456","v":38139180.100000001},null,{"$f":"M452+M453+M454+M455+M456","v":3785039.3},{"$f":"N452+N453+N454+N455+N456","v":41924219.399999999}]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D452*E452","v":5001345.3},36.07,{"$f":"D452*G452","v":411558.7},{"$f":"F452+H452","v":5412904},750,{"$f":"D452*J452","v":8557500},0,{"$f":"D452*L452","v":0},{"$f":"J452*D452+L452*D452","v":8557500}]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D453*E453","v":893745.29999999993},42.87,{"$f":"D453*G453","v":489146.69999999995},{"$f":"F453+H453","v":1382892},89,{"$f":"D453*J453","v":1015490},46,{"$f":"D453*L453","v":524860},{"$f":"J453*D453+L453*D453","v":1540350}]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1675,{"$f":"D454*J454","v":19111750},0,0,{"$f":"J454*D454+L454*D454","v":19111750}]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.61,{"$f":"D455*J455","v":1170780.1000000001},55.73,635879.29999999993,{"$f":"J455*D455+L455*D455","v":1806659.4}]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,726,{"$f":"D456*J456","v":8283660},230,2624300,{"$f":"J456*D456+L456*D456","v":10907960}]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"F458+F459+F460+F461+F462","v":397560},null,{"$f":"H458+H459+H460+H461+H462","v":590019.6},{"$f":"I458+I459+I460+I461+I462","v":987579.6},null,{"$f":"K458+K459+K460+K461+K462","v":579753.6},null,{"$f":"M458+M459+M460+M461+M462","v":767025.48},{"$f":"N458+N459+N460+N461+N462","v":1346779.08}]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D458*E458","v":45000},null,null,{"$f":"H458+F458","v":45000},58950,{"$f":"D458*J458","v":58950},0,{"$f":"D458*L458","v":0},{"$f":"J458*D458+L458*D458","v":58950}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",1.52,90500,137560,161855,{"$f":"G459*D459","v":246019.6},383579.6,118555,180203.6,210411.5,{"$f":"D459*L459","v":319825.48},500029.07999999996]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,0,45000,58950,117900,0,0,117900]
["1.13.13.4","Устройство металлического ограждения","шт.",2,40000,80000,25000,50000,130000,52400,104800,32500,65000,169800]
["1.13.13.6","Монтаж металлической лестницы","шт.",2,45000,90000,147000,294000,384000,58950,117900,191100,382200,500100]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"F464+F465+F466+F467+F468+F469+F470+F471","v":1272838.0499999998},null,{"$f":"SUM(H464:H470)","v":0},{"$f":"I464+I465+I466+I467+I468+I469+I470+I471","v":1272838.0499999998},null,{"$f":"K464+K465+K466+K467+K468+K469+K470+K471","v":1722110.5720000002},null,{"$f":"M464+M465+M466+M467+M468+M469+M470+M471","v":0},{"$f":"N464+N465+N466+N467+N468+N469+N470+N471","v":1722110.5720000002}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",150,1484.4,{"$f":"D464*E464","v":222660},null,null,{"$f":"F464+H464","v":222660},1944.56,{"$f":"D464*J464","v":291684},0,{"$f":"D464*L464","v":0},{"$f":"J464*D464+L464*D464","v":291684}]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D465*E465","v":413280},null,null,{"$f":"F465+H465","v":413280},79410.95,571758.84,0,{"$f":"D465*L465","v":0},571758.84]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",84,2031.6,{"$f":"D466*E466","v":170654.4},null,null,{"$f":"F466+H466","v":170654.4},2661.4,223557.6,0,0,223557.6]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",33,4731,156123,null,null,156123,6385.96,210736.68,0,0,210736.68]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",2.2999999999999998,5257,12091.099999999999,null,null,12091.099999999999,7179.92,16513.815999999999,0,0,16513.815999999999]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1444.56,109208.73599999999,0,0,109208.73599999999]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",65,2538.41,{"$f":"D470*E470","v":164996.65},null,null,{"$f":"F470+H470","v":164996.65},3325.32,216145.80000000002,0,0,216145.80000000002]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",51.89,1050,{"$f":"ROUND(E471*D471,2)","v":54484.5},null,null,54484.5,1590,82505.100000000006,0,0,82505.100000000006]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,{"$f":"D472*E472","v":110000},210450,{"$f":"D472*G472","v":420900},530900,143000,286000,547170,{"$f":"D472*L472","v":1094340},1380340]
["1.13.16","Устройство швов сжатия и расширения","м",163.22,1349.0326086956522,220189.10239130436,63.597826086956523,{"$f":"D473*G473","v":10380.437173913044},230569.53956521739,1821.19,297254.63180000003,79.5,{"$f":"D473*L473","v":12975.99},310230.62180000002]
["1.13.17","Устройство швов сопряжения покрытий","м",168.34,1221.793128131711,205676.65518969225,null,null,205676.65518969225,1649.42,277663.3628,null,null,277663.3628]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"F477+F478+F479+F480","v":1190675.5462686566},null,{"$f":"H477+H478+H479+H480","v":857146.92537313432},{"$f":"I477+I478+I479+I480","v":2047822.4716417908},null,{"$f":"K477+K478+K479+K480","v":1595505.192},null,{"$f":"M477+M478+M479+M480","v":1148578},{"$f":"N477+N478+N479+N480","v":2744083.1919999998}]
["1.13.19.1","Обеспыливание поверхности","м2",1091.3,71.641791044776113,{"$f":"E477*D477","v":78182.686567164172},null,null,{"$f":"F477+H477","v":78182.686567164172},96,{"$f":"D477*J477","v":104764.79999999999},0,{"$f":"D477*L477","v":0},{"$f":"J477*D477+D477*L477","v":104764.79999999999}]
["1.13.19.2","Грунтовка  ","м2",1091.3,97.432835820895519,106328.45373134328,44.776119402985074,{"$f":"G478*D478","v":48864.179104477611},155192.6328358209,130.56,142480.128,60,{"$f":"D478*L478","v":65478},{"$f":"J478*D478+D478*L478","v":207958.128}]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",1091.3,693.49253731343276,756808.40597014909,686.56716417910445,{"$f":"G479*D479","v":749250.74626865669},1506059.1522388058,929.28,1014123.264,920,{"$f":"D479*L479","v":1003996},2018119.264]
["1.13.19.4","Укрывные работы","комп",1,249356,249356,59032,{"$f":"G480*D480","v":59032},308388,334137,334137,79104,{"$f":"D480*L480","v":79104},413241]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F482:F483)","v":294098.50746268651},null,{"$f":"SUM(H482:H483)","v":272313.43283582089},{"$f":"SUM(I482:I483)","v":566411.94029850746},null,{"$f":"SUM(K482:K483)","v":394092},null,{"$f":"SUM(M482:M483)","v":364900},{"$f":"SUM(N482:N483)","v":758992}]
["1.13.20.1","Обеспыливание поверхности","м2",410,67.164179104477611,{"$f":"E482*D482","v":27537.313432835821},null,null,{"$f":"F482+H482","v":27537.313432835821},90,{"$f":"D482*J482","v":36900},0,{"$f":"L482*D482","v":0},{"$f":"J482*D482+D482*L482","v":36900}]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,650.14925373134326,{"$f":"E483*D483","v":266561.19402985071},664.17910447761187,{"$f":"G483*D483","v":272313.43283582089},{"$f":"F483+H483","v":538874.6268656716},871.2,{"$f":"D483*J483","v":357192},890,{"$f":"D483*L483","v":364900},{"$f":"J483*D483+D483*L483","v":722092}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F485+F486+F487+F488+F489+F490","v":520793.73229999997},null,{"$f":"H485+H486+H487+H488+H489+H490","v":135934.39999999999},{"$f":"I485+I486+I487+I488+I489+I490","v":656728.13230000006},null,{"$f":"K485+K486+K487+K488+K489+K490","v":874103.95970000001},null,{"$f":"M485+M486+M487+M488+M489+M490","v":222570.32},{"$f":"N485+N486+N487+N488+N489+N490","v":1096674.2797000001}]
["1.13.21.1","Резка алмазными дисками пола","м/п",42.06,5000,{"$f":"E485*D485","v":210300},0,{"$f":"G485*D485","v":0},{"$f":"F485+H485","v":210300},6500,{"$f":"D485*J485","v":273390},0,{"$f":"L485*D485","v":0},{"$f":"J485*D485+D485*L485","v":273390}]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",6.61,14941.93,98766.157300000006,0,0,98766.157300000006,20171.61,133334.34210000001,0,{"$f":"L486*D486","v":0},133334.34210000001]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14.84,12146,180246.63999999998,9160,135934.39999999999,316181.03999999998,12208,181166.72,14998,{"$f":"D487*L487","v":222570.32},403737.04000000004]
["1.13.21.4","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",8.58,1850,{"$f":"E488*D488","v":15873},null,0,15873,12208,104744.64,null,{"$f":"D488*L488","v":0},104744.64]
["1.13.21.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D488*1.6-D488","v":5.1480000000000015},1050,{"$f":"E489*D489","v":5405.4000000000015},null,0,5405.4000000000015,12208,62846.784000000021,null,{"$f":"D489*L489","v":0},62846.784000000021]
["1.13.21.6","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D486*1.47","v":9.7166999999999994},1050,{"$f":"E490*D490","v":10202.535},null,0,10202.535,12208,118621.4736,null,{"$f":"D490*L490","v":0},118621.4736]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F492+F493+F494+F495","v":362140},null,{"$f":"H492+H493+H494+H495","v":316125},{"$f":"I492+I493+I494+I495","v":678265},null,{"$f":"K492+K493+K494+K495","v":474403.4},null,{"$f":"M492+M493+M494+M495","v":410962.5},{"$f":"N492+N493+N494+N495","v":885365.9}]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,589.5,{"$f":"D492*J492","v":82530},364,{"$f":"D492*L492","v":50960},{"$f":"J492*D492+L492*D492","v":133490}]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,{"$f":"D493*J493","v":188312.5},1049.0999999999999,{"$f":"D493*L493","v":131137.5},{"$f":"J493*D493+L493*D493","v":319450}]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,{"$f":"D494*J494","v":155562.5},1281.8,{"$f":"D494*L494","v":160225},{"$f":"J494*D494+L494*D494","v":315787.5}]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,{"$f":"D495*J495","v":47998.400000000001},858,{"$f":"D495*L495","v":68640},{"$f":"J495*D495+L495*D495","v":116638.39999999999}]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F497","v":1310792.0390660593},null,{"$f":"H497","v":1427554.9956719817},{"$f":"I497","v":2738347.034738041},0,{"$f":"K497","v":1769569.0803999999},0,{"$f":"M497","v":1784443.6433999999},{"$f":"N497","v":3554012.7237999998}]
["1.13.23.1","Устройство смотровой канавы","м3",69.41,18884.7722095672,{"$f":"D497*E497","v":1310792.0390660593},20566.993166287015,{"$f":"D497*G497","v":1427554.9956719817},{"$f":"F497+H497","v":2738347.034738041},25494.44,{"$f":"D497*J497","v":1769569.0803999999},25708.74,{"$f":"D497*L497","v":1784443.6433999999},{"$f":"J497*D497+L497*D497","v":3554012.7237999998}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"F499+F500+F501+F502+F503","v":2105433.5242121699},null,{"$f":"H499+H500+H501+H502+H503","v":881902.46930693078},{"$f":"I499+I500+I501+I502+I503","v":2987335.9935191004},null,{"$f":"K499+K500+K501+K502+K503","v":2862852.2787000001},null,{"$f":"M499+M500+M501+M502+M503","v":1102378.2757999999},{"$f":"N499+N500+N501+N502+N503","v":3965230.5545000001}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",26.4,14941.93181818182,{"$f":"D499*E499","v":394467},null,null,{"$f":"F499+H499","v":394467},20171.61,{"$f":"D499*J499","v":532530.50399999996},0,{"$f":"D499*L499","v":0},{"$f":"J499*D499+L499*D499","v":532530.50399999996}]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",38.81,1150,44631.5,null,null,44631.5,1590,61707.9,0,0,61707.9]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",317.68,1515.4570869443669,481430.40738048649,null,null,481430.40738048649,2045.87,649931.98159999994,0,0,649931.98159999994]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D501*1.6","v":508.28800000000001},1150,584531.20000000007,null,null,584531.20000000007,1590,808177.92,0,0,808177.92]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",45.49,13197.920792079209,600373.41683168325,19386.732673267328,{"$f":"D503*G503","v":881902.46930693078},1482275.886138614,17817.189999999999,810503.97309999994,24233.42,{"$f":"D503*L503","v":1102378.2757999999},1912882.2489]
["1.13.25","Отделка продольных ферм в состав по типу стен:",null,null,null,{"$f":"F505+F506+F507+F508+F509","v":497726.69999999995},null,{"$f":"H505+H506+H507+H508+H509","v":227729.10000000003},{"$f":"I505+I506+I507+I508+I509","v":725455.8},null,{"$f":"K505+K506+K507+K508+K509","v":652021.97699999996},null,{"$f":"M505+M506+M507+M508+M509","v":296047.83},{"$f":"N505+N506+N507+N508+N509","v":948069.80700000003}]
["1.13.25.1","Зачистка поверхности","м2",310,365.28,{"$f":"D505*E505","v":113236.79999999999},30.06,{"$f":"D505*G505","v":9318.6},{"$f":"F505+H505","v":122555.4},{"$f":"E505*$O$2","v":478.51679999999999},{"$f":"D505*J505","v":148340.20799999998},{"$f":"G505*$P$2","v":39.078000000000003},{"$f":"D505*L505","v":12114.18},{"$f":"K505+M505","v":160454.38799999998}]
["1.13.25.2","Грунтовка","м2",310,65.28,{"$f":"D506*E506","v":20236.8},35.729999999999997,{"$f":"D506*G506","v":11076.3},{"$f":"F506+H506","v":31313.1},{"$f":"E506*$O$2","v":85.516800000000003},{"$f":"D506*J506","v":26510.208000000002},{"$f":"G506*$P$2","v":46.448999999999998},{"$f":"D506*L506","v":14399.189999999999},{"$f":"K506+M506","v":40909.398000000001}]
["1.13.25.3","Шпаклевка цементная","м2",310,812.5,{"$f":"D507*E507","v":251875},254.99,{"$f":"D507*G507","v":79046.900000000009},{"$f":"F507+H507","v":330921.90000000002},{"$f":"E507*$O$2","v":1064.375},{"$f":"D507*J507","v":329956.25},{"$f":"G507*$P$2","v":331.48700000000002},{"$f":"D507*L507","v":102760.97},{"$f":"K507+M507","v":432717.22}]
["1.13.25.4","Грунтовка","м2",310,65.28,{"$f":"D508*E508","v":20236.8},35.729999999999997,{"$f":"D508*G508","v":11076.3},{"$f":"F508+H508","v":31313.1},{"$f":"E508*$O$2","v":85.516800000000003},{"$f":"D508*J508","v":26510.208000000002},{"$f":"G508*$P$2","v":46.448999999999998},{"$f":"D508*L508","v":14399.189999999999},{"$f":"K508+M508","v":40909.398000000001}]
["1.13.25.5","Акриловая краска в 2 слоя","м2",310,297.23,{"$f":"D509*E509","v":92141.3},378.1,{"$f":"D509*G509","v":117211},{"$f":"F509+H509","v":209352.3},{"$f":"E509*$O$2","v":389.37130000000002},{"$f":"D509*J509","v":120705.103},{"$f":"G509*$P$2","v":491.53000000000003},{"$f":"D509*L509","v":152374.30000000002},{"$f":"K509+M509","v":273079.40300000005}]
["1.13.26","Отделка швов плит покрытия в состав по типу стен:",null,null,null,{"$f":"F511+F512+F513+F514+F515","v":481671},null,{"$f":"H511+H512+H513+H514+H515","v":220383},{"$f":"I511+I512+I513+I514+I515","v":702054},null,{"$f":"K511+K512+K513+K514+K515","v":630989.01},null,{"$f":"M511+M512+M513+M514+M515","v":286497.90000000002},{"$f":"N511+N512+N513+N514+N515","v":917486.91}]
["1.13.26.1","Зачистка поверхности","м2",300,365.28,{"$f":"D511*E511","v":109583.99999999999},30.06,{"$f":"D511*G511","v":9018},{"$f":"F511+H511","v":118601.99999999999},{"$f":"E511*$O$2","v":478.51679999999999},{"$f":"D511*J511","v":143555.04},{"$f":"G511*$P$2","v":39.078000000000003},{"$f":"D511*L511","v":11723.400000000001},{"$f":"K511+M511","v":155278.44}]
["1.13.26.2","Грунтовка","м2",300,65.28,{"$f":"D512*E512","v":19584},35.729999999999997,{"$f":"D512*G512","v":10718.999999999998},{"$f":"F512+H512","v":30303},{"$f":"E512*$O$2","v":85.516800000000003},{"$f":"D512*J512","v":25655.040000000001},{"$f":"G512*$P$2","v":46.448999999999998},{"$f":"D512*L512","v":13934.699999999999},{"$f":"K512+M512","v":39589.74}]
["1.13.26.3","Шпаклевка цементная","м2",300,812.5,{"$f":"D513*E513","v":243750},254.99,{"$f":"D513*G513","v":76497},{"$f":"F513+H513","v":320247},{"$f":"E513*$O$2","v":1064.375},{"$f":"D513*J513","v":319312.5},{"$f":"G513*$P$2","v":331.48700000000002},{"$f":"D513*L513","v":99446.1},{"$f":"K513+M513","v":418758.6}]
["1.13.26.4","Грунтовка","м2",300,65.28,{"$f":"D514*E514","v":19584},35.729999999999997,{"$f":"D514*G514","v":10718.999999999998},{"$f":"F514+H514","v":30303},{"$f":"E514*$O$2","v":85.516800000000003},{"$f":"D514*J514","v":25655.040000000001},{"$f":"G514*$P$2","v":46.448999999999998},{"$f":"D514*L514","v":13934.699999999999},{"$f":"K514+M514","v":39589.74}]
["1.13.26.5","Акриловая краска в 2 слоя","м2",300,297.23,{"$f":"D515*E515","v":89169},378.1,{"$f":"D515*G515","v":113430},{"$f":"F515+H515","v":202599},{"$f":"E515*$O$2","v":389.37130000000002},{"$f":"D515*J515","v":116811.39},{"$f":"G515*$P$2","v":491.53000000000003},{"$f":"D515*L515","v":147459},{"$f":"K515+M515","v":264270.39}]
["1.13.27","Демонтажные работы",null,null,null,{"$f":"SUM(F517:F530)","v":1390287.5},null,{"$f":"SUM(H517:H530)","v":0},{"$f":"SUM(I517:I530)","v":1390287.5},null,{"$f":"SUM(K517:K530)","v":1821276.625},null,{"$f":"SUM(M517:M530)","v":0},{"$f":"SUM(N517:N530)","v":1821276.625}]
["1.13.27.1","Демонтаж кондиционеров в помещении АБК в осях 4-23/В","шт.",14,6214.91,{"$f":"D517*E517","v":87008.739999999991},0,{"$f":"D517*G517","v":0},{"$f":"F517+H517","v":87008.739999999991},{"$f":"E517*$O$2","v":8141.5321000000004},{"$f":"D517*J517","v":113981.44940000001},{"$f":"G517*$P$2","v":0},{"$f":"D517*L517","v":0},{"$f":"K517+M517","v":113981.44940000001}]
["1.13.27.2","Демонтаж пожарного водопровода по оси Б","п.м.",192,386.45,74198.399999999994,0,0,74198.399999999994,506.24950000000001,97199.90400000001,0,0,97199.90400000001]
["1.13.27.3","Демонтаж пожарных опусков д.57 мм по колоннам по оси Б","п.м.",40.799999999999997,386.45,15767.159999999998,0,0,15767.159999999998,506.24950000000001,20654.979599999999,0,0,20654.979599999999]
["1.13.27.4","Демонтаж кранов пожарных Ду50","шт.",8,795.95,6367.6,0,0,6367.6,1042.6945000000001,8341.5560000000005,0,0,8341.5560000000005]
["1.13.27.5","Демонтаж шкафов пожарных настенных","шт.",8,1089.47,8715.76,0,0,8715.76,1427.2057000000002,11417.645600000002,0,0,11417.645600000002]
["1.13.27.6","Демонтаж кранов шаровых Ду50","шт.",14,795.95,11143.300000000001,0,0,11143.300000000001,1042.6945000000001,14597.723000000002,0,0,14597.723000000002]
["1.13.27.7","Демонтаж подкрановых площадок","шт.",3,143599.44,430798.32,0,0,430798.32,188115.26640000002,564345.79920000001,0,0,564345.79920000001]
["1.13.27.8","Ремонт пола после демонтажа электрических шкафов","шт.",16,9840.26,157444.16,0,0,157444.16,12890.740600000001,206251.84960000002,0,0,206251.84960000002]
["1.13.27.9","Демонтаж воздуховодов существующей вентиляции","п.м.",150,2672.84,400926,0,0,400926,3501.4204000000004,525213.06000000006,0,0,525213.06000000006]
["1.13.27.10","Демонтаж отводов вентиляторов радиальных 90 град 800х800 в помещениях  техэтажа","шт.",2,15637.19,31274.38,0,0,31274.38,20484.7189,40969.4378,0,0,40969.4378]
["1.13.27.11","Демонтаж жалюзийных решеток (клапанов)","шт.",6,6443.06,38658.36,0,0,38658.36,8440.4086000000007,50642.4516,0,0,50642.4516]
["1.13.27.12","Демонтаж вентиляторов радиальных напольных № 2,5 на высоте 4м","шт.",4,17952,71808,0,0,71808,23517.120000000003,94068.48000000001,0,0,94068.48000000001]
["1.13.27.13","Демонтаж тепловых завес водяных 45кВт по оси 33 в осях А3-Б","шт.",2,19031,38062,0,0,38062,24930.61,49861.22,0,0,49861.22]
["1.13.27.14","Перенос задвижек тепловых завес по оси 33 в осях А3-Б","шт.",4,4528.83,18115.32,0,0,18115.32,5932.7673000000004,23731.069200000002,0,0,23731.069200000002]
["1.13.28","Работы в венткамере",null,null,null,{"$f":"SUM(F532:F534)","v":123395.23999999999},null,{"$f":"SUM(H532:H534)","v":109200},{"$f":"SUM(I532:I534)","v":232595.24},null,{"$f":"SUM(K532:K534)","v":161647.76440000001},null,{"$f":"SUM(M532:M534)","v":141960},{"$f":"SUM(N532:N534)","v":303607.76439999999}]
["1.13.28.1","Демонтаж отводов вентиляторов радиальных","шт.",2,14215.63,{"$f":"D532*E532","v":28431.26},0,{"$f":"D532*G532","v":0},{"$f":"F532+H532","v":28431.26},{"$f":"E532*$O$2","v":18622.475299999998},{"$f":"D532*J532","v":37244.950599999996},{"$f":"G532*$P$2","v":0},{"$f":"D532*L532","v":0},{"$f":"K532+M532","v":37244.950599999996}]
["1.13.28.2","Демонтаж жалюзийных решеток (клапанов)","шт.",6,5857.33,{"$f":"D533*E533","v":35143.979999999996},0,{"$f":"D533*G533","v":0},{"$f":"F533+H533","v":35143.979999999996},{"$f":"E533*$O$2","v":7673.1023000000005},{"$f":"D533*J533","v":46038.613800000006},{"$f":"G533*$P$2","v":0},{"$f":"D533*L533","v":0},{"$f":"K533+M533","v":46038.613800000006}]
["1.13.28.3","Монтаж перегородок из ЦСП 4000 * 1500 по изготовленной подсистеме из стальной полосы в местах демонтированных решёток","шт.",6,9970,{"$f":"D534*E534","v":59820},18200,{"$f":"D534*G534","v":109200},{"$f":"F534+H534","v":169020},{"$f":"E534*$O$2","v":13060.7},{"$f":"D534*J534","v":78364.200000000012},{"$f":"G534*$P$2","v":23660},{"$f":"D534*L534","v":141960},{"$f":"K534+M534","v":220324.2}]
["1.13.29","Прочие работы",null,null,null,{"$f":"SUM(F536:F552)","v":1475799.6199999999},null,{"$f":"SUM(H536:H552)","v":1922147.808},{"$f":"SUM(I536:I552)","v":3397947.4279999998},null,{"$f":"SUM(K536:K552)","v":3876817.5022},null,{"$f":"SUM(M536:M552)","v":2498792.1503999997},{"$f":"SUM(N536:N552)","v":6375609.6525999997}]
["1.13.29.1","Изготовление стоек под ЯВЗЩ","шт.",65,2550,{"$f":"D536*E536","v":165750},5950,{"$f":"D536*G536","v":386750},{"$f":"F536+H536","v":552500},{"$f":"E536*$O$2","v":3340.5},{"$f":"D536*J536","v":217132.5},{"$f":"G536*$P$2","v":7735},{"$f":"D536*L536","v":502775},{"$f":"K536+M536","v":719907.5}]
["1.13.29.2","Подрезка тупиковых упоров пути 1,2,3,4","шт.",4,2300,9200,0,0,9200,3013,12052,0,0,12052]
["1.13.29.3","Устройство страховочных троссовых линий по оси Б","п.м.",375,200,75000,220,82500,157500,262,98250,286,107250,205500]
["1.13.29.4","Устройство отверстий в кровле цеха с обрамлением кирпичной кладкой под монтаж канальных вентиляторов с последующей заделкой для систем П 1,2,3,3.1,4,4.1","шт.",6,20400,122400,47600,285600,408000,26724,160344,61880,371280,531624]
["1.13.29.5","Устройство отверстий в кровле цеха под монтаж воздуховодов для систем ОВ1, ОВ3 с последующей заделкой","шт.",11,4800,52800,11200,123200,176000,6288,69168,14560,160160,229328]
["1.13.29.6","Заделка мест прохода воздуховодов системы ОВ1 в помещение венткамеры кирпичной кладки с штукатуркой и покраской","шт.",8,10200,81600,23800,190400,272000,13362,106896,30940,247520,354416]
["1.13.29.7","Монтаж металлического плинтуса в оси А","п.м.",201.45,280,56406,520,104754,161160,366.8,73891.86,676,136180.19999999998,210072.06]
["1.13.29.8","Замена стеклопакетов существующего остекления по оси А","шт.",10,1950,19500,10600,106000,125500,2554.5,25545,13780,137800,163345]
["1.13.29.9","Заделка проема ворот в осях А/3-Б - 1 с последующей штукатуркой и покраской","м2",15.91,2900,46139,7100,112961,159100,3799,60442.090000000004,9230,146849.29999999999,207291.38999999998]
["1.13.29.10","Резка алмазными дисками существующего пола (h)0,4м","п.м",5.35,5302,28365.699999999997,50,267.5,28633.199999999997,6945.62,37159.066999999995,65,347.75,37506.816999999995]
["1.13.29.11","Заделка проема венткамеры в/о 32-33, отм. +7.600","шт",1,64500,64500,65140,65140,129640,84495,84495,84682,84682,169177]
["1.13.29.12","Кирпичная кладка из полнотелого керамического кирпича толшиной 250мм армированная сеткой 50х50х3 Вр-1 через 3 ряда кладки","м3",3.6,8400,30240,24633.33,88679.988000000012,118919.98800000001,11004,39614.400000000001,32023.329000000005,115283.98440000002,154898.38440000001]
["1.13.29.13","Штукатурка стен ц/п раствором толщиной 20мм по сетке тканой с ячекой 20х20мм","м2",28.8,7568,217958.39999999999,135,3888,221846.39999999999,9914.08,285525.50400000002,175.5,5054.4000000000005,290579.90400000004]
["1.13.29.14","Монтаж металлических крышек лотка в осях 21-22","шт.",6,8000,48000,18500,111000,159000,10480,62880,24050,144300,207180]
["1.13.29.15","Замена потолочных плит армстронг в помещениях старого АБК","шт.",100,300,30000,0,0,30000,393,39300,0,0,39300]
["1.13.29.16","Локальный ремонт потолка сборочного цеха","м2",588,727.79,427940.51999999996,443.89,261007.31999999998,688947.84,953.4049,560602.08120000002,577.05700000000002,339309.516,899911.59719999996]
["1.13.29.17","Финальный клининг","м2",8098,0,0,0,0,0,240,1943520,0,0,1943520]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F554+F555+F556+F557+F558+F559+F560+F561+F562+F563+F564+F565+F566+F567+F568+F569++F570+F571+F572+F573+F574+F575+F576+F577+F578+F579+F582+F583+F584+F585+F586+F587+F588+F589+F590+F591+F580+F581","v":242199},null,{"$f":"H554+H555+H556+H557+H558+H559+H560+H561+H562+H563+H564+H565+H566+H567+H568+H569++H570+H571+H572+H573+H574+H575+H576+H577+H578+H579+H582+H583+H584+H585+H586+H587+H588+H589+H590+H591+H580+H581","v":938836.21000000008},{"$f":"I554+I555+I556+I557+I558+I559+I560+I561+I562+I563+I564+I565+I566+I567+I568+I569++I570+I571+I572+I573+I574+I575+I576+I577+I578+I579+I582+I583+I584+I585+I586+I587+I588+I589+I590+I591+I580+I581","v":1181035.21},null,{"$f":"K554+K555+K556+K557+K558+K559+K560+K561+K562+K563+K564+K565+K566+K567+K568+K569++K570+K571+K572+K573+K574+K575+K576+K577+K578+K579+K582+K583+K584+K585+K586+K587+K588+K589+K590+K591+K580+K581","v":329700.80000000005},null,{"$f":"M554+M555+M556+M557+M558+M559+M560+M561+M562+M563+M564+M565+M566+M567+M568+M569++M570+M571+M572+M573+M574+M575+M576+M577+M578+M579+M582+M583+M584+M585+M586+M587+M588+M589+M590+M591+M580+M581","v":1210967.2109999999},{"$f":"N554+N555+N556+N557+N558+N559+N560+N561+N562+N563+N564+N565+N566+N567+N568+N569++N570+N571+N572+N573+N574+N575+N576+N577+N578+N579+N582+N583+N584+N585+N586+N587+N588+N589+N590+N591+N580+N581","v":1540668.0109999995}]
["1.14.1","Щит распределительный","шт.",1,5000,{"$f":"D554*E554","v":5000},37189.699999999997,{"$f":"G554*D554","v":37189.699999999997},{"$f":"F554+H554","v":42189.7},6550,{"$f":"D554*J554","v":6550},48346.61,{"$f":"D554*L554","v":48346.61},{"$f":"J554*D554+L554*D554","v":54896.61}]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",10,142,1420,1392,13920,{"$f":"F555+H555","v":15340},186.02,1860.2,1809.6,18096,19956.2]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",79,124,9796,248,19592,29388,162.44,12832.76,322.39999999999998,25469.599999999999,38302.36]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",41,124,5084,328.01,13448.41,18532.41,162.44,6660.04,434.2,17802.2,24462.240000000002]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",50,124,6200,142,7100,13300,162.44,8122,184.6,9230,17352]
["1.14.6","Профиль 21x41x1,5 L=3000 C-образный","шт.",3,300,{"$f":"D559*E559","v":900},1673.52,{"$f":"D559*G559","v":5020.5599999999995},{"$f":"F559+H559","v":5920.5599999999995},{"$f":"E559*$O$2","v":393},1179,{"$f":"G559*$P$2","v":2175.576},6526.7280000000001,{"$f":"K559+M559","v":7705.7280000000001}]
["1.14.7","Лоток 50х300 L=3000 перфорированный","м.",21,640,13440,834.2,17518.2,30958.2,838.4,17606.399999999998,699.4,14687.4,{"$f":"J560*D560+L560*D560","v":32293.799999999996}]
["1.14.8","Крышка L=3000 для лотков шириной 300мм","м.",17.3,150,2595,567,9809.1,12404.1,157.19999999999999,2719.56,271.99,4705.4270000000006,{"$f":"J561*D561+L561*D561","v":7424.987000000001}]
["1.14.9","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D562*E562","v":5400},97756.36,{"$f":"D562*G562","v":97756.36},{"$f":"F562+H562","v":103156.36},{"$f":"E562*$O$2","v":7074},7074,{"$f":"G562*$P$2","v":127083.26800000001},127083.26800000001,{"$f":"K562+M562","v":134157.26800000001}]
["1.14.10","Шпилька М8х2000","шт.",4,300,1200,170.52,682.08,1882.08,393,1572,221.68,886.72,{"$f":"J563*D563+L563*D563","v":2458.7200000000003}]
["1.14.11","Шайба М8","шт.",54,0,0,6.77,365.58,365.58,0,0,8.8000000000000007,475.20000000000005,475.20000000000005]
["1.14.12","Гайка М8","шт.",28,0,0,3.07,85.96,85.96,0,0,3.99,111.72,111.72]
["1.14.13","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х25","м.",8,240,{"$f":"D566*E566","v":1920},310.08,{"$f":"D566*G566","v":2480.64},{"$f":"F566+H566","v":4400.6399999999994},{"$f":"E566*$O$2","v":314.40000000000003},2515.2000000000003,{"$f":"G566*$P$2","v":403.10399999999998},3224.8319999999999,{"$f":"K566+M566","v":5740.0320000000002}]
["1.14.14","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х6","м.",41,124,{"$f":"D567*E567","v":5084},86.52,{"$f":"D567*G567","v":3547.3199999999997},{"$f":"F567+H567","v":8631.32},{"$f":"E567*$O$2","v":162.44},6660.04,{"$f":"G567*$P$2","v":112.476},4611.5159999999996,{"$f":"K567+M567","v":11271.556}]
["1.14.15","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70 мм2","м.",9,240,{"$f":"D568*E568","v":2160},1032.4000000000001,{"$f":"D568*G568","v":9291.6},{"$f":"F568+H568","v":11451.6},{"$f":"E568*$O$2","v":314.40000000000003},2829.6000000000004,{"$f":"G568*$P$2","v":1342.1200000000001},12079.080000000002,14908.680000000002]
["1.14.16","Труба D=20 гибкая гофрированная не распространяющая горение","м.",200,35,7000,21.6,4320,11320,45.85,9170,58.5,11700,{"$f":"J569*D569+L569*D569","v":20870}]
["1.14.17","Кабель силовой ППГнг(A)-HF 1х50","м.",115,240,{"$f":"D570*E570","v":27600},820.8,{"$f":"D570*G570","v":94392},{"$f":"F570+H570","v":121992},{"$f":"E570*$O$2","v":314.40000000000003},36156.000000000007,{"$f":"G570*$P$2","v":1067.04},122709.59999999999,{"$f":"K570+M570","v":158865.60000000001}]
["1.14.18","Скоба металлическая ","шт.",400,0,0,28.32,11328,11328,32.75,13100,36.82,14728,{"$f":"J571*D571+L571*D571","v":27828}]
["1.14.19","Кабель силовой ППГнг(А)-HF 5х25","м.",80,240,{"$f":"D572*E572","v":19200},2198,{"$f":"D572*G572","v":175840},{"$f":"F572+H572","v":195040},{"$f":"E572*$O$2","v":314.40000000000003},25152.000000000004,{"$f":"G572*$P$2","v":2857.4},228592,{"$f":"K572+M572","v":253744}]
["1.14.20","Кабель силовой ППГнг(А)-HF 5х6","м.",10,124,{"$f":"D573*E573","v":1240},470,{"$f":"D573*G573","v":4700},{"$f":"F573+H573","v":5940},{"$f":"E573*$O$2","v":162.44},1624.4,{"$f":"G573*$P$2","v":611},6110,7734.4]
["1.14.21","Кабель силовой ППГнг(А)-HF 3х1.5","м.",196,124,{"$f":"D574*E574","v":24304},92.52,{"$f":"D574*G574","v":18133.919999999998},{"$f":"F574+H574","v":42437.919999999998},{"$f":"E574*$O$2","v":162.44},31838.239999999998,{"$f":"G574*$P$2","v":120.276},23574.095999999998,55412.335999999996]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,null,13000,{"$f":"L575*D575","v":13000},{"$f":"J575*D575+L575*D575","v":13000}]
["1.14.23","Кабель силовой ППГнг(А)-FRHF 5х10","м.",195,124,{"$f":"D576*E576","v":24180},1054,{"$f":"D576*G576","v":205530},{"$f":"F576+H576","v":229710},{"$f":"E576*$O$2","v":162.44},{"$f":"D576*J576","v":31675.8},{"$f":"G576*$P$2","v":1370.2},{"$f":"D576*L576","v":267189},{"$f":"K576+M576","v":298864.8}]
["1.14.24","Кабель силовой ППГнг(А)-FRHF 5х6","м.",30,124,{"$f":"D577*E577","v":3720},628,{"$f":"D577*G577","v":18840},{"$f":"F577+H577","v":22560},162.44,4873.2,816.4,24492,29365.200000000001]
["1.14.25","Щит силовой ЩР-АБК.2(в)","шт.",1,5000,{"$f":"D578*E578","v":5000},47351.3,{"$f":"D578*G578","v":47351.3},{"$f":"F578+H578","v":52351.3},6550,6550,61556.69,61556.69,68106.69]
["1.14.26","Щит силовой ЩР-АБК.2(р)","шт.",1,5000,5000,74892.3,74892.3,79892.3,6550,6550,97359.99,97359.99,103909.99]
["1.14.27","Кабель силовой ППГнг(А)-FRHF 5х4","м.",11,124,{"$f":"D580*E580","v":1364},436,{"$f":"D580*G580","v":4796},{"$f":"F580+H580","v":6160},162.44,1786.84,566.80000000000007,6234.8000000000011,8021.6400000000012]
["1.14.28","Лоток 50х200 L=3000 перфорированный","м.",17.3,640,11072,718.4,12428.32,23500.32,838.40000000000009,14504.320000000002,933.92,16156.816000000001,{"$f":"K581+M581","v":30661.136000000002}]
["1.14.29","Угол плоский","шт.",5,1200,6000,2244.2800000000002,11221.400000000001,17221.400000000001,1572,7860,2917.5640000000003,14587.820000000002,{"$f":"K582+M582","v":22447.82}]
["1.14.30","Угол внешний","шт.",1,1200,1200,1921.16,1921.16,3121.16,1572,1572,2497.5080000000003,2497.5080000000003,4069.5080000000003]
["1.14.31","Угол внутренний","шт.",1,1200,1200,1892,1892,3092,1572,1572,2459.6,2459.6,4031.6]
["1.14.32","Траверса 30х17мм","м",9.6,200,1920,127.1,1220.1599999999999,3140.16,{"$f":"E585*$O$2","v":262},2515.1999999999998,{"$f":"G585*$P$2","v":165.23},1586.2079999999999,4101.4079999999994]
["1.14.33","Шпилька М8х2000","шт.",4,300,1200,170.52,682.08,1882.08,393,1572,221.67600000000002,886.70400000000006,2458.7040000000002]
["1.14.34","Гайка М6","шт.",720,null,{"$f":"D587*E587","v":0},1.54,{"$f":"D587*G587","v":1108.8},{"$f":"F587+H587","v":1108.8},0,0,2.0020000000000002,1441.44,1441.44]
["1.14.35","Болт М6","шт.",28,0,0,4.99,{"$f":"G588*D588","v":139.72},139.72,0,0,6.4870000000000001,181.636,181.636]
["1.14.36","Гайка М8","шт.",28,null,0,3.07,{"$f":"D589*G589","v":85.96},85.96,0,0,3.9910000000000001,111.748,111.748]
["1.14.37","Шайба М8","шт.",54,null,0,6.77,365.58,365.58,0,0,8.8010000000000002,475.25400000000002,475.25400000000002]
["1.14.38","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D591*G591,2)","v":0},40800,53448,{"$f":"D591*J591","v":53448},0,0,{"$f":"J591*D591+L591*D591","v":53448}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F593+F594+F595+F596+F597+F598+F599+F600+F601+F603+F605+F606+F607+F608+F609+F610+F611+F612+F613+F614+F615+F616+F617+F618+F619+F620+F621+F622+F623+F624+F625+F626+F628+F629+F602+F627","v":3340078.1576},null,{"$f":"H593+H594+H595+H596+H597+H598+H599+H600+H601+H603+H605+H606+H607+H608+H609+H610+H611+H612+H613+H614+H615+H616+H617+H618+H619+H620+H621+H622+H623+H624+H625+H626+H628+H629+H602+H627","v":2008303.8397000001},{"$f":"I593+I594+I595+I596+I597+I598+I599+I600+I601+I603+I605+I606+I607+I608+I609+I610+I611+I612+I613+I614+I615+I616+I617+I618+I619+I620+I621+I622+I623+I624+I625+I626+I628+I629+I602+I627","v":5348381.9972999999},null,{"$f":"K593+K594+K595+K596+K597+K598+K599+K600+K601+K603+K605+K606+K607+K608+K609+K610+K611+K612+K613+K614+K615+K616+K617+K618+K619+K620+K621+K622+K623+K624+K625+K626+K628+K629+K602+K627","v":4524706.12},null,{"$f":"M593+M594+M595+M596+M597+M598+M599+M600+M601+M603+M605+M606+M607+M608+M609+M610+M611+M612+M613+M614+M615+M616+M617+M618+M619+M620+M621+M622+M623+M624+M625+M626+M628+M629+M602+M627","v":18076414.48},{"$f":"N593+N594+N595+N596+N597+N598+N599+N600+N601+N603+N605+N606+N607+N608+N609+N610+N611+N612+N613+N614+N615+N616+N617+N618+N619+N620+N621+N622+N623+N624+N625+N626+N628+N629+N602+N627","v":22601120.600000001}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E593*D593","v":360000},0,{"$f":"G593*D593","v":0},{"$f":"F593+H593","v":360000},332000,{"$f":"D593*J593","v":664000},5812000,{"$f":"D593*L593","v":11624000},{"$f":"J593*D593+L593*D593","v":12288000}]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,6000,12000,0,{"$f":"G594*D594","v":0},{"$f":"F594+H594","v":12000},0,{"$f":"D594*J594","v":0},73710,{"$f":"D594*L594","v":147420},147420]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,35400,70800,0,0,{"$f":"F595+H595","v":70800},46374,92748,0,0,92748]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,17280,51840,25920,77760,129600,56592,169776,0,0,169776]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",52,2520,131040,3780,196560,327600,2373,123396,4672,242944,366340]
["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.",2,74400,148800,0,0,{"$f":"F598+H598","v":148800},60324,120648,1490068,2980136,3100784]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,2280,319656,3420,479483.99999999994,799140,1771,248294.19999999998,4632,649406.39999999991,897700.59999999986]
["1.15.8","Монтаж крана шарового латунного наруж. резьба DN 20 VALTEC BASE","шт.",107,1200,128400,1108.8,118641.59999999999,{"$f":"H600+F600","v":247041.59999999998},{"$f":"E600*$O$2","v":1572},168204,{"$f":"G600*$P$2","v":1441.44},154234.08000000002,{"$f":"K600+M600","v":322438.08}]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",10,3600,36000,5400,54000,90000,9790,97900,35760,357600,{"$f":"J601*D601+L601*D601","v":455500}]
["1.15.10","Монтаж крана шарового латунного наруж. резьба DN 25 VALTEC BASE","шт.",30,1200,36000,1238.4000000000001,37152,{"$f":"F602+H602","v":73152},{"$f":"E602*$O$2","v":1572},47160,{"$f":"G602*$P$2","v":1609.92},48297.600000000006,{"$f":"K602+M602","v":95457.600000000006}]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",45,9573.6,430812,11160,502200,933012,9866,443970,28674,1290330,{"$f":"J603*D603+L603*D603","v":1734300}]
["1.15.12","9.8 атм, 1/2M",null,null,null,0,null,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",10,264,2640,396,3960,6600,393,3930,390,3900,{"$f":"J605*D605+L605*D605","v":7830}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",28,360,10080,540,15120,25200,471.6,13204.800000000001,585,16380,29584.800000000003]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",5,312,1560,468,2340,3900,455.88,2279.4,468,2340,4619.3999999999996]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",5,408,2040,612,3060,5100,605.22,3026.1000000000004,605.28,3026.3999999999996,6052.5]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",30,840,25200,1260,37800,63000,581.64,17449.2,1794,53820,71269.2]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,93224.72,30764.157600000002,139837.09,46146.239699999998,76910.397299999997,308112,101676.96,0,0,101676.96]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,2400,1440,3600,2160,3600,7860,4716,0,0,4716]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,6000,12000,9000,18000,30000,19650,39300,21242,42484,81784]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,16320,32640,24480,48960,81600,56592,113184,50414,100828,214012]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,45600,45600,68400,68400,114000,149340,149340,0,0,149340]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",3.72,1800,6696,0,0,6696,2358,8771.76,0,0,8771.76]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,0,2358]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,{"$f":"F617+H617","v":230000},301300,301300,0,0,301300]
["1.15.33","Изготовление оконечных устройств ВС","шт",45,2700,121500,1440,{"$f":"D618*G618","v":64800},{"$f":"F618+H618","v":186300},{"$f":"E618*$O$2","v":3537},159165,{"$f":"G618*$P$2","v":1872},84240,{"$f":"K618+M618","v":243405}]
["1.15.34","Изготовление опорных кронштейнов оконечных устройств ВС","шт",45,2100,94500,1140,{"$f":"D619*G619","v":51300},{"$f":"F619+H619","v":145800},2751,123795,1482,66690,{"$f":"K619+M619","v":190485}]
["1.15.35","Ракрепление оконечных устройств на стену","шт",45,780,35100,660,29700,64800,1021.8000000000001,45981,858,38610,84591]
["1.15.36","Монтаж фильтра ФВ-1200","шт",6,47400,284400,0,0,284400,62094,372564,0,0,372564]
["1.15.37","Демонтаж магистральных сепараторов СЦ-1200","шт",2,23400,46800,0,0,46800,30654,61308,0,0,61308]
["1.15.38","Монтаж магистральных сепараторов СЦ-1200","шт",2,47400,94800,0,0,94800,62094,124188,0,0,124188]
["1.15.39","Установка крана шарового фланцевого LD КШ.Ц.Ф.100.016 \"под задвижку\" , L=230 П/П Ру-10 Ду-100","шт",2,1800,3600,0,0,3600,2358,4716,0,0,4716]
["1.15.40","Проем с усилением и утеплением","шт",1,181920,181920,52800,52800,234720,238315.2,238315.2,68640,68640,306955.2]
["1.15.41","Металлоконструкции (опоры)","шт",8,1200,9600,1800,14400,24000,1572,12576,2340,18720,31296]
["1.15.42","Металлоконструкции (переход АБК)","шт.",1,40000,{"$f":"E627*D627","v":40000},1800,22000,{"$f":"F627+H627","v":62000},52400,52400,2340,2340,{"$f":"K627+M627","v":54740}]
["1.15.43","Монтаж системы воздухоснабжения фильтра 19086-MDV-SE-V-F-00.00.00PЭ","шт",12,15000,180000,5130,61560,241560,19650,235800,6669,80028,315828]
["1.15.44","Бурение полнопроходных отверстий","шт",49,2450,120050,0,0,120050,3209.5,157265.5,0,0,157265.5]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F632+F634+F635+F636+F637+F638+F640+F641+F642+F643+F644+F645+F646","v":4575716.58},null,{"$f":"H632+H634+H635+H636+H637+H638+H640+H641+H642+H643+H644+H645+H646","v":6253430.8859999999},{"$f":"I632+I634+I635+I636+I637+I638+I640+I641+I642+I643+I644+I645+I646","v":10829147.466},null,null,null,{"$f":"M632+M634+M635+M636+M637+M638+M640+M641+M642+M643+M644+M645+M646","v":7557535.9100000001},{"$f":"N632+N634+N635+N636+N637+N638+N640+N641+N642+N643+N644+N645+N646","v":14262146.58}]
["1.16.1","Теплоснабжение установки П1"]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1060,{"$f":"D632*E632","v":42400},592.95000000000005,{"$f":"D632*G632","v":23718},{"$f":"F632+H632","v":66118},1310,52400,619.45000000000005,{"$f":"D632*L632","v":24778},{"$f":"J632*D632+L632*D632","v":77178}]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,0,0,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D634*E634","v":95798.400000000009},139298.37600000002,{"$f":"D634*G634","v":139298.37600000002},{"$f":"F634+H634","v":235096.77600000001},125495.9,125495.9,181087.89,{"$f":"D634*L634","v":181087.89},{"$f":"J634*D634+L634*D634","v":306583.79000000004}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.559999999998,52630.559999999998,128976.12,128976.12,181606.68]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D636*E636","v":193500},11157.51,{"$f":"D636*G636","v":479772.93},{"$f":"F636+H636","v":673272.92999999993},6454,277522,17008,731344,1008866]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.38,126480.76,93837.74,187675.48,314156.24]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",172,1059.5899999999999,{"$f":"D638*E638","v":182249.47999999998},1000.06,{"$f":"D638*G638","v":172010.31999999998},{"$f":"F638+H638","v":354259.79999999993},1050.5999999999999,180703.19999999998,1168.95,201059.4,381762.6]
["1.16.3","Кондиционирование воздуха"]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D640*E640","v":2583370.5},2345.35,{"$f":"D640*G640","v":2687771.1},{"$f":"F640+H640","v":5271141.5999999996},3581,4103826,2445,{"$f":"D640*L640","v":2801970},{"$f":"J640*D640+L640*D640","v":6905796}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.45,305662.25,362404.12,1812020.6,2117682.85]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.93,811918.88,1105358.8799999999]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,{"$f":"D644*E644","v":133000},1136.7518796992481,{"$f":"D644*G644","v":151188},{"$f":"F644+H644","v":284188},1310,174230,1477.78,196544.74,370774.74]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.3,170788.8,223188.8]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,564000,0,0,564000,738840,738840,0,0,738840]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F648+F649+F650+F651+F652+F653+F654+F655+F656+F657+F658+F659+F660+F661+F662+F663+F664+F665+F666+F667+F668+F669+F670+F671+F672+F673+F674+F675+F676+F677+F678+F679+F680+F681+F682+F683+F684+F685+F686+F687+F688+F689+F690+F691+F692+F693+F694+F695+F696+F697+F698+F699+F700+F701+F702+F703+F704+F705+F706+F707+F708+F709+F710+F711+F712+F713+F714+F715+F716+F717+F718+F719+F720+F721+F722+F723+F724+F725+F726+F727+F728+F729+F730+F731+F732+F733+F734+F735+F736+F737+F738+F739+F740+F741+F742+F743+F744+F745+F746+F747+F748+F749+F750+F751+F752+F753+F754+F755+F756+F757+F758+F759+F760+F761+F762","v":4891167.7240000004},null,{"$f":"H648+H649+H650+H651+H652+H653+H654+H655+H656+H657+H658+H659+H660+H661+H662+H663+H664+H665+H666+H667+H668+H669+H670+H671+H672+H673+H674+H675+H676+H677+H678+H679+H680+H681+H682+H683+H684+H685+H686+H687+H688+H689+H690+H691+H692+H693+H694+H695+H696+H697+H698+H699+H700+H701+H702+H703+H704+H705+H706+H707+H708+H709+H710+H711+H712+H713+H714+H715+H716+H717+H718+H719+H720+H721+H722+H723+H724+H725+H726+H727+H728+H729+H730+H731+H732+H733+H734+H735+H736+H737+H738+H739+H740+H741+H742+H743+H744+H745+H746+H747+H748+H749+H750+H751+H752+H753+H754+H755+H756+H757+H758+H759+H760+H761+H762","v":10845702.354},{"$f":"I648+I649+I650+I651+I652+I653+I654+I655+I656+I657+I658+I659+I660+I661+I662+I663+I664+I665+I666+I667+I668+I669+I670+I671+I672+I673+I674+I675+I676+I677+I678+I679+I680+I681+I682+I683+I684+I685+I686+I687+I688+I689+I690+I691+I692+I693+I694+I695+I696+I697+I698+I699+I700+I701+I702+I703+I704+I705+I706+I707+I708+I709+I710+I711+I712+I713+I714+I715+I716+I717+I718+I719+I720+I721+I722+I723+I724+I725+I726+I727+I728+I729+I730+I731+I732+I733+I734+I735+I736+I737+I738+I739+I740+I741+I742+I743+I744+I745+I746+I747+I748+I749+I750+I751+I752+I753+I754+I755+I756+I757+I758+I759+I760+I761+I762","v":15736870.078},null,{"$f":"K648+K649+K650+K651+K652+K653+K654+K655+K656+K657+K658+K659+K660+K661+K662+K663+K664+K665+K666+K667+K668+K669+K670+K671+K672+K673+K674+K675+K676+K677+K678+K679+K680+K681+K682+K683+K684+K685+K686+K687+K688+K689+K690+K691+K692+K693+K694+K695+K696+K697+K698+K699+K700+K701+K702+K703+K704+K705+K706+K707+K708+K709+K710+K711+K712+K713+K714+K715+K716+K717+K718+K719+K720+K721+K722+K723+K724+K725+K726+K727+K728+K729+K730+K731+K732+K733+K734+K735+K736+K737+K738+K739+K740+K741+K742+K743+K744+K745+K746+K747+K748+K749+K750+K751+K752+K753+K754+K755+K756+K757+K758+K759+K760+K761+K762","v":6513588.8907999983},null,{"$f":"M648+M649+M650+M651+M652+M653+M654+M655+M656+M657+M658+M659+M660+M661+M662+M663+M664+M665+M666+M667+M668+M669+M670+M671+M672+M673+M674+M675+M676+M677+M678+M679+M680+M681+M682+M683+M684+M685+M686+M687+M688+M689+M690+M691+M692+M693+M694+M695+M696+M697+M698+M699+M700+M701+M702+M703+M704+M705+M706+M707+M708+M709+M710+M711+M712+M713+M714+M715+M716+M717+M718+M719+M720+M721+M722+M723+M724+M725+M726+M727+M728+M729+M730+M731+M732+M733+M734+M735+M736+M737+M738+M739+M740+M741+M742+M743+M744+M745+M746+M747+M748+M749+M750+M751+M752+M753+M754+M755+M756+M757+M758+M759+M760+M761+M762","v":14335632.159200002},{"$f":"N648+N649+N650+N651+N652+N653+N654+N655+N656+N657+N658+N659+N660+N661+N662+N663+N664+N665+N666+N667+N668+N669+N670+N671+N672+N673+N674+N675+N676+N677+N678+N679+N680+N681+N682+N683+N684+N685+N686+N687+N688+N689+N690+N691+N692+N693+N694+N695+N696+N697+N698+N699+N700+N701+N702+N703+N704+N705+N706+N707+N708+N709+N710+N711+N712+N713+N714+N715+N716+N717+N718+N719+N720+N721+N722+N723+N724+N725+N726+N727+N728+N729+N730+N731+N732+N733+N734+N735+N736+N737+N738+N739+N740+N741+N742+N743+N744+N745+N746+N747+N748+N749+N750+N751+N752+N753+N754+N755+N756+N757+N758+N759+N760+N761+N762","v":20849221.050000001}]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,4800,{"$f":"D648*E648","v":91200},19860,{"$f":"D648*G648","v":377340},{"$f":"F648+H648","v":468540},6288,{"$f":"D648*J648","v":119472},39720,{"$f":"D648*L648","v":754680},{"$f":"J648*D648+L648*D648","v":874152}]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,2400,{"$f":"D649*E649","v":156000},8794,{"$f":"G649*D649","v":571610},{"$f":"F649+H649","v":727610},3144,204360,11432,743080,947440]
["1.17.3","Щит силовой мобильного блок-контейнера ЩС.МБК1 - ЩС.МБК3","шт.",3,5000,{"$f":"D650*E650","v":15000},21486,{"$f":"G650*D650","v":64458},{"$f":"F650+H650","v":79458},6288,18864,68309,204927,223791]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D651*G651","v":48392.74},53392.74,6288,6288,65980,65980,72268]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,82839.95,{"$f":"G652*D652","v":82839.95},87839.95,6288,6288,112940,112940,119228]
["1.17.6","Щит управления компрессорами","шт.",2,4800,9600,58964,{"$f":"G653*D653","v":117928},127528,6288,12576,76653,153306,165882]
["1.17.7","Шкаф питания вентиляции ЩВ","шт.",1,5000,5000,116088.25,{"$f":"G654*D654","v":116088.25},121088.25,6288,6288,73866,73866,80154]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D655*E655","v":5000},54834,{"$f":"G655*D655","v":54834},{"$f":"F655+H655","v":59834},6288,6288,71284.2,71284.2,77572.2]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25 220/36-3АВ У3 IP54","шт.",1,1800,1800,5740,{"$f":"G656*D656","v":5740},7540,2358,2358,7462,7462,9820]
["1.17.10","Кабель силовой 5х70","м",35.85,240,8604,4959.3599999999997,177793.05599999998,186397.05599999998,354,12690.9,6371,228400.35,241091.25]
["1.17.11","Кабель силовой 5х16","м",1497.3,142,212616.6,1392,2084241.5999999999,2296858.1999999997,186.02,278527.74599999998,1500,2245950,2524477.7459999998]
["1.17.12","Кабель силовой 5х10","м",329.4,124,40845.599999999999,912,300412.79999999999,341258.39999999997,182,59950.799999999996,1086,357728.39999999997,417679.19999999995]
["1.17.13","Кабель силовой 5х6","м",264.5,124,32798,470,124315,157113,182,48139,611,161609.5,209748.5]
["1.17.14","Кабель силовой 5х4","м",343.5,124,{"$f":"D661*E661","v":42594},382,{"$f":"G661*D661","v":131217},{"$f":"F661+H661","v":173811},182,62517,496.6,170582.1,233099.1]
["1.17.15","Кабель силовой 5х2,5","м",306,123.996,37942.775999999998,248.00399999999996,75889.223999999987,113831.99999999999,182,55692,322.39999999999998,98654.399999999994,154346.4]
["1.17.16","Кабель силовой 3х2,5","м",962.9,124,119399.59999999999,142,136731.79999999999,256131.39999999997,182,175247.8,184.6,177751.34,352999.14]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,1612.8,404.16,6466.56,8079.3600000000006,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,2016,353.62,7072.4,9088.4,132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,8064,93.84,7507.2000000000007,15571.2,132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,8064,102.12,8169.6,16233.6,132.05000000000001,10564,132.76,10620.8,21184.799999999999]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,3024,50.02,1500.6000000000001,4524.6000000000004,132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,120,3840,1911,61152,64992,131,4192,3434.6,109907.2,114099.2]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,38000,4500,85500,123500,2500,47500,6415,121885,169385]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,1440,93600,8500,552500,646100,2000,130000,11050,718250,848250]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",1114,640,{"$f":"D672*E672","v":712960},538,{"$f":"G672*D672","v":599332},{"$f":"F672+H672","v":1312292},662.4,737913.6,1120,1247680,1985593.6]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",1114,150,167100,174.35,{"$f":"D673*G673","v":194225.9},361325.9,176,196064,239,266246,462310]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",33,639.99599999999998,21119.867999999999,834.2,{"$f":"D674*G674","v":27528.600000000002},48648.468000000001,838.4,27667.200000000001,1259,41547,69214.2]
["1.17.28","Держатель с защелкой и дюбелем d=20 мм","шт.",1800,10,18000,24.4,{"$f":"D675*G675","v":43920},61920,{"$f":"E675*$O$2","v":13.100000000000001},{"$f":"D675*J675","v":23580.000000000004},{"$f":"G675*$P$2","v":31.72},57096,{"$f":"K675+M675","v":80676}]
["1.17.29","Полоса стальная 40х5","м",1420,350,497000,284,{"$f":"G676*D676","v":403280},900280,458.5,{"$f":"D676*J676","v":651070},369,523980,{"$f":"J676*D676+L676*D676","v":1175050}]
["1.17.30","Шпилька М8х2000","шт.",10,300,3000,170.52,{"$f":"D677*G677","v":1705.2},4705.2,450,{"$f":"D677*J677","v":4500},254,2540,7040]
["1.17.31","Шайба М8","шт.",146,null,0,6.77,{"$f":"D678*G678","v":988.42},988.42,0,null,8.8000000000000007,1284.8000000000002,1284.8000000000002]
["1.17.32","Гайка М8","шт.",146,null,0,3.07,448.21999999999997,448.21999999999997,0,null,4,584,584]
["1.17.33","Легкая консоль для лотков с основанием 200 мм","шт.",100,270,{"$f":"D680*E680","v":27000},215.4,{"$f":"D680*G680","v":21540},{"$f":"F680+H680","v":48540},{"$f":"E680*$O$2","v":353.7},{"$f":"D680*J680","v":35370},{"$f":"G680*$P$2","v":280.02000000000004},28002.000000000004,{"$f":"K680+M680","v":63372}]
["1.17.34","Легкая консоль для лотков с основанием 100 мм","шт.",120,270,32400,131.6,{"$f":"D681*G681","v":15792},48192,{"$f":"E681*$O$2","v":353.7},42444,{"$f":"G681*$P$2","v":171.08},20529.600000000002,{"$f":"K681+M681","v":62973.600000000006}]
["1.17.35","Траверса монтажная 30х17","м",188.5,200,37700,127.1,{"$f":"D682*G682","v":23958.35},61658.35,{"$f":"E682*$O$2","v":262},49387,{"$f":"G682*$P$2","v":165.23},31145.855,80532.854999999996]
["1.17.36","Лоток неперфорированный 300х100х3000","м",616,640,394240,2001.41,{"$f":"D683*G683","v":1232868.56},1627108.56,838.4,516454.39999999997,2400,1478400,{"$f":"J683*D683+L683*D683","v":1994854.3999999999}]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",616,150,92400,567,{"$f":"D684*G684","v":349272},441672,202,124432,729,449064,{"$f":"J684*D684+L684*D684","v":573496}]
["1.17.38","Гайка М6 с насечкой препятствующей откручиванию","шт.",1732,null,0,5.7,9872.4,9872.4,{"$f":"E685*$O$2","v":0},{"$f":"D685*J685","v":0},{"$f":"G685*$P$2","v":7.41},12834.12,{"$f":"K685+M685","v":12834.12}]
["1.17.39","Шайба М6","шт.",2000,null,0,3.41,6820,6820,0,null,4.5,9000,{"$f":"J686*D686+L686*D686","v":9000}]
["1.17.40","Угол CPO 90 горизонтальный 90° 100х50","шт.",12,1200,14400,1620.8,19449.599999999999,33849.599999999999,{"$f":"E687*$O$2","v":1572},{"$f":"D687*J687","v":18864},{"$f":"G687*$P$2","v":2107.04},25284.48,{"$f":"K687+M687","v":44148.479999999996}]
["1.17.41","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",4,1200,4800,1892,7568,12368,{"$f":"E688*$O$2","v":1572},6288,{"$f":"G688*$P$2","v":2459.6},9838.4,{"$f":"K688+M688","v":16126.4}]
["1.17.42","Ответвитель S5  DL 100x50 горизонтальный","шт.",2,1200,2400,2020.01,4040.02,6440.02,{"$f":"E689*$O$2","v":1572},3144,{"$f":"G689*$P$2","v":2626.0129999999999},5252.0259999999998,8396.0259999999998]
["1.17.43","Лоток 50х200 L=3000 перфорированный","м",192,640,122880,718.4,137932.79999999999,260812.79999999999,{"$f":"E690*$O$2","v":838.40000000000009},160972.80000000002,{"$f":"G690*$P$2","v":933.92},179312.63999999998,{"$f":"K690+M690","v":340285.44}]
["1.17.44","Крышка L=3000 для лотков шириной 200мм","м",192,150,28800,338.6,65011.200000000004,93811.200000000012,176,33792,239,45888,{"$f":"J691*D691+L691*D691","v":79680}]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",400,null,null,2.6,1040,1040,0,null,3.8,1520,1520]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",1100,35,{"$f":"D693*E693","v":38500},21.6,23760,62260,246,{"$f":"D693*J693","v":270600},101,111100,381700]
["1.17.47","Угол CPO 90 горизонтальный 90° 200х50","шт.",5,1200,{"$f":"D694*E694","v":6000},2244.2800000000002,11221.400000000001,{"$f":"F694+H694","v":17221.400000000001},{"$f":"E694*$O$2","v":1572},7860,{"$f":"G694*$P$2","v":2917.5640000000003},14587.820000000002,{"$f":"K694+M694","v":22447.82}]
["1.17.48","Угол CS 90 вертикальный внутр. 90° 300/100","шт.",1,1200,1200,3172,3172,4372,{"$f":"E695*$O$2","v":1572},1572,{"$f":"G695*$P$2","v":4123.6000000000004},4123.6000000000004,{"$f":"K695+M695","v":5695.6}]
["1.17.49","Ответвитель DL 300х100","шт.",2,1200,2400,3532.4,7064.8,9464.7999999999993,{"$f":"E696*$O$2","v":1572},3144,{"$f":"G696*$P$2","v":4592.12},9184.24,12328.24]
["1.17.50","Пластина торцевая TC 300х100","шт.",6,600,3600,598,3588,7188,{"$f":"E697*$O$2","v":786},4716,{"$f":"G697*$P$2","v":777.4},4664.3999999999996,9380.4]
["1.17.51","Угол CPO 90 горизонтальный 90 градусов 300х100","шт.",1,1200,1200,3374,3374,4574,{"$f":"E698*$O$2","v":1572},1572,{"$f":"G698*$P$2","v":4386.2},4386.2,5958.2]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G699*D699","v":1312.8},1312.8,0,null,168,1680,{"$f":"J699*D699+L699*D699","v":1680}]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D700*E700","v":9920},204,{"$f":"G700*D700","v":16320},26240,314.39999999999998,{"$f":"D700*J700","v":25152},265,21200,46352]
["1.17.54","Наконечник медный ТМЛ 25-8-8 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D701*E701","v":6048},84,{"$f":"G701*D701","v":5040},11088,132,{"$f":"D701*J701","v":7920},101,6060,13980]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G702*D702","v":5382.68},5382.68,0,null,6756,6756,6756]
["1.17.56","Винт с крестообразным шлицем М6х10","шт.",1200,0,{"$f":"D703*E703","v":0},6.5,{"$f":"D703*G703","v":7800},{"$f":"F703+H703","v":7800},{"$f":"E703*$O$2","v":0},{"$f":"D703*J703","v":0},{"$f":"G703*$P$2","v":8.4500000000000011},10140.000000000002,{"$f":"K703+M703","v":10140.000000000002}]
["1.17.57","Винт М6х20 с гладкой головкой и квадратным подголовником","шт.",400,0,{"$f":"D704*E704","v":0},12.1,{"$f":"D704*G704","v":4840},{"$f":"F704+H704","v":4840},{"$f":"E704*$O$2","v":0},0,{"$f":"G704*$P$2","v":15.73},6292,{"$f":"K704+M704","v":6292}]
["1.17.58","Розетка силовая 2Р+Е, со сторками, 2 мод., белый, IP20, 250B,16А Viva ","шт.",32,500,{"$f":"D705*E705","v":16000},590,{"$f":"D705*G705","v":18880},{"$f":"F705+H705","v":34880},{"$f":"E705*$O$2","v":655},20960,{"$f":"G705*$P$2","v":767},24544,45504]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,{"$f":"D706*E706","v":5000},4337.04,4337.04,9337.0400000000009,6500,6500,5234,5234,{"$f":"J706*D706+L706*D706","v":11734}]
["1.17.60","Держатель шины заземления ","шт.",400,102,40800,41.279999999999994,16511.999999999996,57312,132,52800,65,26000,{"$f":"J707*D707+L707*D707","v":78800}]
["1.17.61","Выключатель скрытой установки, одноклавишный, ~220В,10А","шт.",4,500,{"$f":"D708*E708","v":2000},428,{"$f":"D708*G708","v":1712},{"$f":"F708+H708","v":3712},{"$f":"E708*$O$2","v":655},2620,{"$f":"G708*$P$2","v":556.4},2225.6,{"$f":"K708+M708","v":4845.6000000000004}]
["1.17.62","Устройство песчаной подушки","м3",18.3,1162,{"$f":"D709*E709","v":21264.600000000002},840,{"$f":"G709*D709","v":15372},{"$f":"F709+H709","v":36636.600000000006},1826.14,33418.362000000001,1310.4000000000001,23980.320000000003,{"$f":"J709*D709+L709*D709","v":57398.682000000001}]
["1.17.63","Мастика","кг",40,0,0,268.8,{"$f":"D710*G710","v":10752},{"$f":"H710+F710","v":10752},{"$f":"E710*$O$2","v":0},{"$f":"D710*J710","v":0},{"$f":"G710*$P$2","v":349.44000000000005},13977.600000000002,{"$f":"K710+M710","v":13977.600000000002}]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,55080,1750.01,89250.51,144330.51,1390,70890,2278,116178,{"$f":"J711*D711+L711*D711","v":187068}]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,490,16660,870,{"$f":"D712*L712","v":29580},46240]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,490,8330,435,7395,15725]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,954,16218,928,15776,31994]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,590,2950,310,1550,4500]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1301,5204,2100,8400,13604]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,355,1420,293,1172,2592]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D718*E718","v":29400},1724,{"$f":"G718*D718","v":51720},{"$f":"F718+H718","v":81120},1283.8,38514,2241.1999999999998,67236,105750]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D719*E719","v":40000},650.57000000000005,{"$f":"G719*D719","v":32528.500000000004},{"$f":"F719+H719","v":72528.5},1048,52400,845.74,42287,94687]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,40366.601999999999,0,0,40366.601999999999]
["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]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,17496.36,0,0,17496.36]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,3772.7999999999997,0,0,3772.7999999999997]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,null,28704,28704,28704]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,76800,0,{"$f":"ROUND(D725*G725,2)","v":0},76800,76800,{"$f":"D725*J725","v":76800},0,0,76800]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D726*G726,2)","v":0},81600,102000,102000,0,0,102000]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,8646,328548,0,0,328548]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,723.12,144624,0,0,144624]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,276.67,55334,0,0,55334]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G730*D730","v":23834.76},28834.76,6550,6550,30985.19,30985.19,37535.19]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33581.83,33581.83,38581.83,6550,6550,43656.6,43656.6,50206.6]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,4800,1238.57,24771.399999999998,29571.399999999998,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003]
["1.17.91","Провод силовой желто-зеленый 1х25","м",7,240,1680,310.08,2170.56,3850.56,314.39999999999998,2200.7999999999997,403.1,2821.7000000000003,5022.5]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1000,124,124000,86.52,86520,210520,162.44,162440,112.48,112480,274920]
["1.17.93","Кабель силовой 3х1,5","м",250,124,{"$f":"D740*E740","v":31000},92.52,{"$f":"G740*D740","v":23130},{"$f":"F740+H740","v":54130},182,45500,115.65,28912.5,74412.5]
["1.17.94","Кабель силовой 3х6","м",350,124,{"$f":"D741*E741","v":43400},364.2,{"$f":"G741*D741","v":127470},{"$f":"F741+H741","v":170870},182,63700,426.41,149243.5,212943.5]
["1.17.95","Кабель силовой 1х35","м",1028.4000000000001,240,246816.00000000003,462.12,475244.20800000004,722060.2080000001,354,364053.60000000003,577.65,594055.26,958108.8600000001]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,354,55932,1067.04,168592.32,224524.32]
["1.17.97","Кабель силовой 1х120","м",273.60000000000002,240,65664,1615.01,441866.73600000003,507530.73600000003,354,96854.400000000009,2099.5100000000002,574425.9360000001,671280.33600000013]
["1.17.98","Кабель силовой ППГнг(А)-HF 5х25 мм2","м",47.5,240,{"$f":"D745*E745","v":11400},1938,{"$f":"G745*D745","v":92055},{"$f":"F745+H745","v":103455},{"$f":"E745*$O$2","v":314.40000000000003},14934.000000000002,{"$f":"G745*$P$2","v":2519.4},119671.5,{"$f":"K745+M745","v":134605.5}]
["1.17.99","Болт М6","шт.",1732,0,0,4.99,8642.68,8642.68,0,0,6.4870000000000001,11235.484,{"$f":"K746+M746","v":11235.484}]
["1.17.100","Светильник светодиодный 6550 Лм 140  Вт","шт",5,2000,{"$f":"D747*E747","v":10000},4000,{"$f":"D747*G747","v":20000},{"$f":"F747+H747","v":30000},2620,13100,5200,26000,{"$f":"K747+M747","v":39100}]
["1.17.101","Светильник светодиодный 6550 Лм 140  Вт с БАП","шт",1,2000,{"$f":"D748*E748","v":2000},6400,{"$f":"D748*G748","v":6400},{"$f":"F748+H748","v":8400},2620,2620,8320,8320,{"$f":"K748+M748","v":10940}]
["1.17.102","Кабель силовой ППГнг(А)-HF 1х70","м",17,240,{"$f":"D749*E749","v":4080},1092.4000000000001,{"$f":"D749*G749","v":18570.800000000003},{"$f":"F749+H749","v":22650.800000000003},314.40000000000003,5344.8,1420.1200000000001,24142.04,29486.84]
["1.17.103","Кабель силовой ППГнг(А)-HF 1х16","м",950,142,{"$f":"D750*E750","v":134900},281.10000000000002,{"$f":"D750*G750","v":267045},{"$f":"F750+H750","v":401945},186.02,176719,365.43000000000006,347158.50000000006,523877.50000000006]
["1.17.104","Кабель силовой ППГнг(А)-HF 5х1,5 мм2","м",180,123.996,{"$f":"D751*E751","v":22319.279999999999},248.00399999999996,{"$f":"G751*D751","v":44640.719999999994},{"$f":"F751+H751","v":66960},162.43476000000001,29238.256800000003,322.40519999999998,58032.935999999994,87271.19279999999]
["1.17.105","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х70","м",9,240,{"$f":"D752*E752","v":2160},1032.4000000000001,{"$f":"D752*G752","v":9291.6},{"$f":"F752+H752","v":11451.6},314.40000000000003,2829.6000000000004,1342.1200000000001,12079.080000000002,14908.680000000002]
["1.17.106","Провод силовой желто-зеленый ПуГВнг(А)-LS 1х35","м",9,240,{"$f":"D753*E753","v":2160},534,{"$f":"D753*G753","v":4806},{"$f":"F753+H753","v":6966},314.40000000000003,2829.6000000000004,694.2,6247.8,9077.4000000000015]
["1.17.107","Монтаж ПВХ кабель-канала 25х16 мм по стенам и потолкам на высоте до 4 метров ","пм",41,300,{"$f":"D754*E754","v":12300},320,{"$f":"ROUND(D754*G754,2)","v":13120},{"$f":"F754+H754","v":25420},393,16113,416,17056,33169]
["1.17.108","Монтаж ПВХ кабель-канала 80х40 мм по стенам и потолкам на высоте до 2 метров ","пм",39.200000000000003,300,11760,398.52,15621.98,27381.98,393,15405.6,518.07600000000002,20308.579200000004,35714.179200000006]
["1.17.109","Монтаж ПВХ кабель-канала 60х40 мм по стенам и потолкам на высоте до 2 метров ","пм",3.3,300,990,358,1181.4000000000001,2171.4,393,1296.8999999999999,465.40000000000003,1535.82,2832.72]
["1.17.110","Металлический дюбель для газобетона","шт",50,5,{"$f":"D757*E757","v":250},14.88,{"$f":"G757*D757","v":744},{"$f":"F757+H757","v":994},6.5500000000000007,327.50000000000006,19.344000000000001,967.2,1294.7]
["1.17.111","Кронштейн для лотка 200","шт",57,370,{"$f":"D758*E758","v":21090},668.33,{"$f":"ROUND(D758*G758,2)","v":38094.81},{"$f":"F758+H758","v":59184.81},484.70000000000005,27627.9,868.82900000000006,49523.253000000004,77151.153000000006]
["1.17.112","Кронштейн для лотка 100 мм","шт",4,370,{"$f":"D759*E759","v":1480},640,{"$f":"ROUND(D759*G759,2)","v":2560},{"$f":"F759+H759","v":4040},484.70000000000005,1938.8000000000002,832,3328,5266.8]
["1.17.113","Металлический анкер","шт",69,50,{"$f":"D760*E760","v":3450},98,{"$f":"G760*D760","v":6762},{"$f":"F760+H760","v":10212},65.5,4519.5,127.4,8790.6,13310.1]
["1.17.114","Кронштейн для лотка (сварной)","шт",27,550,{"$f":"D761*E761","v":14850},780,{"$f":"ROUND(D761*G761,2)","v":21060},{"$f":"F761+H761","v":35910},720.5,19453.5,1014,27378,46831.5]
["1.17.115","Металлический дюбель","шт",820,5,{"$f":"D762*E762","v":4100},14.88,{"$f":"G762*D762","v":12201.6},{"$f":"F762+H762","v":16301.6},6.5500000000000007,5371.0000000000009,19.344000000000001,15862.080000000002,21233.08]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F764+F765+F766+F767+F768+F769+F770+F771+F772+F773","v":175198},null,{"$f":"H764+H765+H766+H767+H768+H769+H770+H771+H772+H773","v":397999.2},{"$f":"I764+I765+I766+I767+I768+I769+I770+I771+I772+I773","v":573197.19999999995},null,{"$f":"K764+K765+K766+K767+K768+K769+K770+K771+K772+K773","v":270435.38},null,{"$f":"M764+M765+M766+M767+M768+M769+M770+M771+M772+M773","v":642268.26},{"$f":"N764+N765+N766+N767+N768+N769+N770+N771+N772+N773","v":912703.64}]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,4200,{"$f":"D764*E764","v":4200},49519,{"$f":"G764*D764","v":49519},{"$f":"F764+H764","v":53719},5502,{"$f":"D764*J764","v":5502},87964,{"$f":"D764*L764","v":87964},{"$f":"J764*D764+L764*D764","v":93466}]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D765*E765","v":16800},1938,{"$f":"G765*D765","v":135660},{"$f":"F765+H765","v":152460},314.39999999999998,22008,2519.4,176358,198366]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",124.5,124,{"$f":"D766*E766","v":15438},382,{"$f":"G766*D766","v":47559},{"$f":"F766+H766","v":62997},162.44,20223.78,496.6,61826.700000000004,82050.48000000001]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",310,124,38440,334,103540,141980,162.44,50356.4,434.2,134602,184958.4]
["1.18.5","Кабель силовой ППГнг(А)-HF 5х2.5","м.",20,124,{"$f":"D768*E768","v":2480},248,{"$f":"D768*G768","v":4960},{"$f":"F768+H768","v":7440},{"$f":"E768*$O$2","v":162.44},3248.8,{"$f":"G768*$P$2","v":322.40000000000003},6448.0000000000009,{"$f":"K768+M768","v":9696.8000000000011}]
["1.18.6","Кабель силовой ППГнг(А)-HF 3х1.5","м.",310,124,{"$f":"D769*E769","v":38440},92.52,{"$f":"D769*G769","v":28681.199999999997},{"$f":"F769+H769","v":67121.2},{"$f":"E769*$O$2","v":162.44},50356.4,{"$f":"G769*$P$2","v":120.276},37285.56,87641.959999999992]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",600,35,21000,21.6,12960,33960,52.4,31440,130,78000,{"$f":"J770*D770+L770*D770","v":109440}]
["1.18.18","Скоба металлическая однолапковая Д20","шт.",1200,0,null,2.6,{"$f":"G771*D771","v":3120},{"$f":"F771+H771","v":3120},32.75,39300,36.82,44184,83484]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,0,0,15600,15600,15600]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,38400,0,{"$f":"ROUND(D773*G773,2)","v":0},38400,48000,48000,0,0,48000]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F775+F776+F777+F778","v":2151332.04},null,{"$f":"H775+H776+H777+H778","v":2633225},{"$f":"I775+I776+I777+I778","v":4784557.04},null,{"$f":"K775+K776+K777+K778","v":2633600.52},null,{"$f":"M775+M776+M777+M778","v":6186996.46},{"$f":"N775+N776+N777+N778","v":8820596.9800000004}]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D775*E775","v":455616},55651,{"$f":"G775*D775","v":779114},{"$f":"F775+H775","v":1234730},29532.639999999999,{"$f":"D775*J775","v":413456.95999999996},262311.77,{"$f":"D775*L775","v":3672364.7800000003},{"$f":"J775*D775+L775*D775","v":4085821.74}]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,295.94,{"$f":"D776*E776","v":1026911.8},288.42,{"$f":"G776*D776","v":1000817.4},{"$f":"F776+H776","v":2027729.2000000002},305,1058350,405,{"$f":"D776*L776","v":1405350},2463700]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,{"$f":"D777*E777","v":254804.24},142215.59999999998,{"$f":"G777*D777","v":853293.59999999986},{"$f":"F777+H777","v":1108097.8399999999},55632.26,333793.56,184880.28,1109281.68,1443075.24]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,828000,0,0,828000]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"F780+F781+F782","v":666124.9},null,{"$f":"H780+H781+H782","v":576755.76799999992},{"$f":"I780+I781+I782","v":1242880.6680000001},null,{"$f":"K780+K781+K782","v":672437.88},null,{"$f":"M780+M781+M782","v":406081.89},{"$f":"N780+N781+N782","v":1078519.77}]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D780*E780","v":101956.4},98176.255999999994,{"$f":"D780*G780","v":294528.76799999998},{"$f":"F780+H780","v":396485.16799999995},44520.959999999999,{"$f":"D780*J780","v":133562.88},127629.13,{"$f":"D780*L780","v":382887.39},{"$f":"J780*D780+L780*D780","v":516450.27}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",50,3303.37,{"$f":"D781*E781","v":165168.5},5644.54,{"$f":"D781*G781","v":282227},{"$f":"F781+H781","v":447395.5},323.7,{"$f":"D781*J781","v":16185},463.89,{"$f":"D781*L781","v":23194.5},{"$f":"J781*D781+L781*D781","v":39379.5}]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,{"$f":"D782*J782","v":522690},0,0,{"$f":"J782*D782+L782*D782","v":522690}]
[2,"Объекты энергетического хозяйства"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F785+F786+F787+F788+F789+F790+F792+F793+F794+F796+F797+F795","v":232300},null,{"$f":"H785+H786+H787+H788+H789+H790+H791+H792+H793+H794+H796+H797+H795","v":600881.9},{"$f":"I785+I786+I787+I788+I789+I790+I791+I792+I793+I794+I796+I797+I795","v":833181.9},null,{"$f":"K785+K786+K787+K788+K789+K790+K792+K793+K794+K796+K797+K795","v":316049},null,{"$f":"M785+M786+M787+M788+M789+M790+M791+M792+M793+M794+M796+M797+M795","v":765964.16599999985},{"$f":"N785+N786+N787+N788+N789+N790+N791+N792+N793+N794+N796+N797+N795","v":1082013.1659999997}]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D785*E785","v":8400},29482.799999999999,{"$f":"G785*D785","v":58965.599999999999},{"$f":"F785+H785","v":67365.600000000006},5502,{"$f":"D785*J785","v":11004},32487,{"$f":"D785*L785","v":64974},{"$f":"J785*D785+L785*D785","v":75978}]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,43400,277.52,97132,140532,182,63700,322.39999999999998,112839.99999999999,176540]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",250,124,31000,92.52,23130,54130,182,45500,160,40000,85500]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,80500,16433,377959,458459,4585,105455,21362.9,491346.7,596801.69999999995]
["2.1.5","Держатель с защелкой и дюбелем d=20 мм","шт.",500,10,5000,24.4,{"$f":"D789*G789","v":12200},17200,{"$f":"E789*$O$2","v":13.100000000000001},6550.0000000000009,{"$f":"G789*$P$2","v":31.72},15860,{"$f":"K789+M789","v":22410}]
["2.1.6","Коробка распаечная 80х80х40мм IP44 серая","шт.",21,200,4200,116.42,{"$f":"D790*G790","v":2444.8200000000002},6644.82,{"$f":"E790*$O$2","v":262},5502,{"$f":"G790*$P$2","v":151.346},3178.2660000000001,{"$f":"K790+M790","v":8680.2659999999996}]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G791*D791","v":1324.8},1324.8,0,0,14.35,1722,{"$f":"J791*D791+L791*D791","v":1722}]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,{"$f":"D792*E792","v":2300},94.08,{"$f":"G792*D792","v":4327.68},6627.68,65.5,3013,122.3,5625.8,8638.7999999999993]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,1506.5,127.4,2930.2000000000003,4436.7000000000007]
["2.1.10","Дюбель-гвоздь","шт.",272,25,6800,12,3264,10064,32.75,8908,15.6,4243.2,13151.2]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D795*E795","v":0},12480,{"$f":"G795*D795","v":12480},{"$f":"F795+H795","v":12480},0,0,16224,16224,16224]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D796*G796,2)","v":0},40800,53448,53448,0,0,53448]
["2.1.13","Труба D=20 гибкая гофрированная не распространяющая горение","м",250,35,{"$f":"D797*E797","v":8750},21.6,{"$f":"D797*G797","v":5400},{"$f":"F797+H797","v":14150},{"$f":"E797*$O$2","v":45.85},11462.5,{"$f":"G797*$P$2","v":28.080000000000002},7020.0000000000009,{"$f":"K797+M797","v":18482.5}]
[3,"Объекты транспортного хозяйства и связи"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F800+F820+F841+F863","v":16393654.379999997},null,{"$f":"H800+H820+H841+H863","v":23977216.368000001},{"$f":"I800+I820+I841+I863","v":40370870.748000003},null,{"$f":"K800+K820+K841+K863","v":21098575.713199999},null,{"$f":"M800+M820+M841+M863","v":32901600.066999998},{"$f":"N800+N820+N841+N863","v":54000175.780200005}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F802+F803+F804+F805+F807+F809+F811+F813+F814+F815+F816+F817+F818+F819+F808+F810","v":2902865.3399999994},null,{"$f":"H802+H803+H804+H805+H807+H809+H811+H813+H814+H815+H816+H817+H818+H819+H808+H810","v":4779230.4479999999},{"$f":"I802+I803+I804+I805+I807+I809+I811+I813+I814+I815+I816+I817+I818+I819+I808+I810","v":7682095.7879999988},null,{"$f":"K802+K803+K804+K805+K807+K809+K811+K813+K814+K815+K816+K817+K818+K819+K808+K810","v":3725246.2456},null,{"$f":"M802+M803+M804+M805+M807+M809+M811+M813+M814+M815+M816+M817+M818+M819+M808+M810","v":6467360.0715999985},{"$f":"N802+N803+N804+N805+N807+N809+N811+N813+N814+N815+N816+N817+N818+N819+N808+N810","v":10192606.317199998}]
["3.1.1.1","Сооружение земляного полотна"]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",84.186999999999998,1050,{"$f":"ROUND(E802*D802,2)","v":88396.35},null,null,{"$f":"F802+H802","v":88396.35},1590,{"$f":"D802*J802","v":133857.32999999999},0,{"$f":"L802*D802","v":0},{"$f":"J802*D802+L802*D802","v":133857.32999999999}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",57.27,14940,{"$f":"ROUND(E803*D803,2)","v":855613.8},null,null,{"$f":"F803+H803","v":855613.8},19422,1112297.9400000002,0,{"$f":"L803*D803","v":0},1112297.9400000002]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",90.69,1850,{"$f":"ROUND(E804*D804,2)","v":167776.5},null,null,{"$f":"F804+H804","v":167776.5},2405,218109.44999999998,0,0,218109.44999999998]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",54.414000000000001,1050,{"$f":"ROUND(E805*D805,2)","v":57134.7},null,null,{"$f":"F805+H805","v":57134.7},1590,86518.260000000009,0,0,86518.260000000009]
["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",98.4,2319.84,{"$f":"ROUND(E807*D807,2)","v":228272.26},5299.2,{"$f":"D807*G807","v":521441.28000000003},{"$f":"F807+H807","v":749713.54},2513.16,{"$f":"D807*J807","v":247294.94399999999},6681,{"$f":"D807*L807","v":657410.4},{"$f":"J807*D807+L807*D807","v":904705.34400000004}]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",25.584,null,null,null,null,null,0,null,6681,170926.704,170926.704]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",61.38,2154.2399999999998,{"$f":"ROUND(E809*D809,2)","v":132227.25},2931.6,{"$f":"D809*G809","v":179941.60800000001},{"$f":"F809+H809","v":312168.85800000001},2333.7600000000002,{"$f":"D809*J809","v":143246.18880000003},2161.5,132672.87,275919.0588]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения)","м3",{"$f":"D809*0.2","v":12.276000000000002},null,null,null,null,null,0,null,2161.5,26534.574000000004,26534.574000000004]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",83.24,44,{"$f":"ROUND(E811*D811,2)","v":3662.56},450,{"$f":"ROUND(G811*D811,2)","v":37458},{"$f":"F811+H811","v":41120.559999999998},46.8,{"$f":"D811*J811","v":3895.6319999999996},450,37458,41353.631999999998]
["3.1.1.3","Верхнее строение пути №1"]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",83.24,1903,{"$f":"ROUND(E813*D813,2)","v":158405.72},43469,{"$f":"G813*D813","v":3618359.5599999996},{"$f":"F813+H813","v":3776765.28},2475.7199999999998,{"$f":"D813*J813","v":206078.93279999998},60348.14,{"$f":"D813*L813","v":5023379.1735999994},{"$f":"J813*D813+L813*D813","v":5229458.106399999}]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",83.24,5040,{"$f":"ROUND(E814*D814,2)","v":419529.6},null,null,{"$f":"F814+H814","v":419529.6},6552,545388.48,0,{"$f":"D814*L814","v":0},545388.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E815*D815,2)","v":219088.8},null,null,{"$f":"F815+H815","v":219088.8},6552,284815.44,0,0,284815.44]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,{"$f":"ROUND(E816*D816,2)","v":96000},135000,{"$f":"D816*G816","v":135000},{"$f":"F816+H816","v":231000},124845,124845,49408.35,49408.35,174253.35]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E817*D817","v":85952},130,{"$f":"G817*D817","v":8840},94792,1664,113152,150,10200,123352]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D818*E818","v":276045},1686,{"$f":"G818*D818","v":278190},554235,2154,355410,2178,359370,714780]
["3.1.1.3.7","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",22.77,5040,{"$f":"D819*E819","v":114760.8},0,{"$f":"G819*D819","v":0},{"$f":"F819+H819","v":114760.8},{"$f":"E819*$O$2","v":6602.4000000000005},150336.64800000002,0,0,150336.64800000002]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F822+F823+F824+F825+F827+F829+F831+F833+F834+F835+F836+F837+F838+F839+F828+F830+F840","v":3949654.1199999992},null,{"$f":"H822+H823+H824+H825+H827+H829+H831+H833+H834+H835+H836+H837+H838+H839+H828+H830+H840","v":4876721.37},{"$f":"I822+I823+I824+I825+I827+I829+I831+I833+I834+I835+I836+I837+I838+I839+I828+I830+I840","v":8826375.4900000021},null,{"$f":"K822+K823+K824+K825+K827+K829+K831+K833+K834+K835+K836+K837+K838+K839+K828+K830+K840","v":5102521.7715999996},null,{"$f":"M822+M823+M824+M825+M827+M829+M831+M833+M834+M835+M836+M837+M838+M839+M828+M830+M840","v":6587143.5510000009},{"$f":"N822+N823+N824+N825+N827+N829+N831+N833+N834+N835+N836+N837+N838+N839+N828+N830+N840","v":11689665.322599998}]
["3.1.2.1","Сооружение земляного полотна"]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D824*1.6-D824","v":83.460000000000008},1050,{"$f":"ROUND(E822*D822,2)","v":87633},null,null,{"$f":"F822+H822","v":87633},1590,{"$f":"D822*J822","v":132701.40000000002},0,{"$f":"L822*D822","v":0},{"$f":"J822*D822+L822*D822","v":132701.40000000002}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",96.88,14940,{"$f":"ROUND(E823*D823,2)","v":1447387.2},null,null,{"$f":"F823+H823","v":1447387.2},19422,1881603.3599999999,0,{"$f":"L823*D823","v":0},1881603.3599999999]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",139.1,1850,{"$f":"ROUND(E824*D824,2)","v":257335},null,null,{"$f":"F824+H824","v":257335},2405,334535.5,0,0,334535.5]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",142.41399999999999,1050,{"$f":"ROUND(E825*D825,2)","v":149534.70000000001},null,null,{"$f":"F825+H825","v":149534.70000000001},1590,226438.25999999998,0,0,226438.25999999998]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см",null,null,null,null,null,null,null,null,null,null,0]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",98.04,2319.84,{"$f":"ROUND(E827*D827,2)","v":227437.11},5299.2,{"$f":"ROUND(G827*D827,2)","v":519533.57},{"$f":"F827+H827","v":746970.67999999993},2513.16,{"$f":"D827*J827","v":246390.2064},6681,655005.24,{"$f":"J827*D827+L827*D827","v":901395.44640000002}]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с К 1, 26 уплотнения)","м3",25.49,null,null,null,null,null,0,null,6681,170298.69,170298.69]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",61.22,2154.2399999999998,{"$f":"ROUND(E829*D829,2)","v":131882.57},2931.6,{"$f":"ROUND(G829*D829,2)","v":179472.55},{"$f":"F829+H829","v":311355.12},2333.7600000000002,{"$f":"D829*J829","v":142872.78720000002},2161.5,132327.03,275199.81720000005]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с К 1,2 уплотнения )","м3",12.244,null,null,null,null,null,0,null,2161.5,26465.405999999999,26465.405999999999]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110.25,44,{"$f":"ROUND(E831*D831,2)","v":4851},450,{"$f":"ROUND(G831*D831,2)","v":49612.5},{"$f":"F831+H831","v":54463.5},46.8,{"$f":"D831*J831","v":5159.7},445,49061.25,54220.95]
["3.1.2.3","Верхнее строение пути №2"]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",82.75,1904.4,{"$f":"ROUND(E833*D833,2)","v":157589.1},43469,{"$f":"D833*G833","v":3597059.75},{"$f":"F833+H833","v":3754648.85},2475.7199999999998,{"$f":"D833*J833","v":204865.83},60348.14,{"$f":"D833*L833","v":4993808.585},{"$f":"J833*D833+L833*D833","v":5198674.415}]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",148,977.23199999999997,{"$f":"ROUND(E834*D834,2)","v":144630.34},85,{"$f":"G834*D834","v":12580},{"$f":"F834+H834","v":157210.34},1254,185592,115,{"$f":"D834*L834","v":17020},202612]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.75,5040,{"$f":"ROUND(E835*D835,2)","v":417060},null,null,{"$f":"F835+H835","v":417060},6552,542178,0,0,542178]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E836*D836,2)","v":219088.8},null,null,{"$f":"F836+H836","v":219088.8},6552,284815.44,0,0,284815.44]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E837*D837,2)","v":96000},135000,{"$f":"ROUND(G837*D837,2)","v":135000},{"$f":"F837+H837","v":231000},124800,124800,49408.35,49408.35,174208.35]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",90,1263.5999999999999,{"$f":"ROUND(E838*D838,2)","v":113724},130,{"$f":"G838*D838","v":11700},{"$f":"F838+H838","v":125424},1664,149760,150,13500,163260]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",220.5,1673,{"$f":"ROUND(E839*D839,2)","v":368896.5},1686,{"$f":"G839*D839","v":371763},{"$f":"F839+H839","v":740659.5},2154,474957,2178,480249,955206]
["3.1.1.3.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",25.12,5040,{"$f":"ROUND(E840*D840,2)","v":126604.8},0,{"$f":"G840*D840","v":0},{"$f":"F840+H840","v":126604.8},{"$f":"E840*$O$2","v":6602.4000000000005},165852.28800000003,0,0,165852.28800000003]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F843+F844+F845+F847+F848+F849+F851+F853+F855+F856+F857+F858+F859+F860+F861+F852+F850+F862","v":6279196.21},null,{"$f":"H843+H844+H845+H847+H848+H849+H851+H853+H855+H856+H857+H858+H859+H860+H861+H852+H850+H862","v":8788883.5900000017},{"$f":"I843+I844+I845+I847+I848+I849+I851+I853+I855+I856+I857+I858+I859+I860+I861+I852+I850+I862","v":15068079.800000001},null,{"$f":"K843+K844+K845+K847+K848+K849+K851+K853+K855+K856+K857+K858+K859+K860+K861+K852+K850+K862","v":8081072.0447999993},null,{"$f":"M843+M844+M845+M847+M848+M849+M851+M853+M855+M856+M857+M858+M859+M860+M861+M852+M850+M862","v":12114275.4944},{"$f":"N843+N844+N845+N847+N848+N849+N851+N853+N855+N856+N857+N858+N859+N860+N861+N852+N850+N862","v":20195347.539200008}]
["3.1.3.1","Сооружение земляного полотна"]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D845*1.6-D845","v":133.05000000000001},1050,{"$f":"ROUND(E843*D843,2)","v":139702.5},null,null,{"$f":"F843+H843","v":139702.5},1590,{"$f":"D843*J843","v":211549.50000000003},0,{"$f":"L843*D843","v":0},{"$f":"J843*D843+L843*D843","v":211549.50000000003}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",164.5,14940,{"$f":"ROUND(E844*D844,2)","v":2457630},null,null,{"$f":"F844+H844","v":2457630},19422,3194919,0,{"$f":"L844*D844","v":0},3194919]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",221.75,1850,{"$f":"ROUND(E845*D845,2)","v":410237.5},null,null,{"$f":"F845+H845","v":410237.5},2405,533308.75,0,0,533308.75]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",175.74,2319.6,{"$f":"ROUND(E847*D847,2)","v":407646.5},5299.2,{"$f":"ROUND(G847*D847,2)","v":931281.41},{"$f":"F847+H847","v":1338927.9100000001},2513,{"$f":"D847*J847","v":441634.62},6681,{"$f":"D847*L847","v":1174118.9400000002},{"$f":"J847*D847+L847*D847","v":1615753.56}]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",99.68,2154,214710.72,2931.6,292221.89,506932.61,2333.7600000000002,232629.19680000003,2161.5,215458.32,448087.51680000004]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.65,36,5639.4,201.6,31580.639999999999,37220.04,46.8,7331.22,264,41355.599999999999,48686.82]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К 1,2 уплотнения)","м3",19.940000000000001,null,null,null,null,null,0,null,2161.5,43100.310000000005,43100.310000000005]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.65,44,{"$f":"ROUND(E851*D851,2)","v":6892.6},180,{"$f":"ROUND(G851*D851,2)","v":28197},{"$f":"F851+H851","v":35089.599999999999},46.8,{"$f":"D851*J851","v":7331.22},180,28197,35528.22]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К 1,26 уплотнения)","м3",{"$f":"D847*0.26","v":45.692400000000006},null,null,null,null,0,0,null,6681,305270.92440000002,305270.92440000002]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",241.82,1050,{"$f":"ROUND(E853*D853,2)","v":253911},null,null,253911,1490,{"$f":"D853*J853","v":360311.8},0,0,360311.8]
["3.1.3.2","Верхнее строение пути №3"]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.65,1903,{"$f":"ROUND(E855*D855,2)","v":298104.95},43469,{"$f":"G855*D855","v":6809418.8500000006},{"$f":"F855+H855","v":7107523.8000000007},2475.7199999999998,{"$f":"D855*J855","v":387821.538},60860,{"$f":"D855*L855","v":9533719},{"$f":"J855*D855+L855*D855","v":9921540.5380000006}]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.65,5040,{"$f":"ROUND(E856*D856,2)","v":789516},null,null,{"$f":"F856+H856","v":789516},6552,1026370.8,0,{"$f":"D856*L856","v":0},1026370.8]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",192,977.23199999999997,{"$f":"ROUND(E857*D857,2)","v":187628.54},85,{"$f":"G857*D857","v":16320},{"$f":"F857+H857","v":203948.54},1254,240768,115,22080,262848]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E858*D858,2)","v":96000},135000,{"$f":"G858*D858","v":135000},{"$f":"F858+H858","v":231000},124800,124800,49408,49408,174208]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E859*D859,2)","v":219088.8},null,null,{"$f":"F859+H859","v":219088.8},6552,284815.44,0,0,284815.44]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1263.5999999999999,{"$f":"ROUND(E860*D860,2)","v":161740.79999999999},130,{"$f":"G860*D860","v":16640},{"$f":"F860+H860","v":178380.79999999999},1664,212992,150,19200,232192]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313.3,1673,{"$f":"ROUND(E861*D861,2)","v":524150.9},1686,{"$f":"G861*D861","v":528223.80000000005},{"$f":"F861+H861","v":1052374.7000000002},2154,674848.20000000007,2178,682367.4,1357215.6]
["3.1.3.2.8","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",21.15,5040,{"$f":"ROUND(E862*D862,2)","v":106596},0,{"$f":"G862*D862","v":0},{"$f":"F862+H862","v":106596},{"$f":"E862*$O$2","v":6602.4000000000005},139640.76,0,0,139640.76]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F865+F866+F867+F868+F869+F870+F872+F873+F874+F876+F877+F878+F879+F880+F881+F882+F883","v":3261938.7099999995},null,{"$f":"H865+H866+H867+H868+H869+H870+H872+H873+H874+H876+H877+H878+H879+H880+H881+H882+H883","v":5532380.96},{"$f":"I865+I866+I867+I868+I869+I870+I872+I873+I874+I876+I877+I878+I879+I880+I881+I882+I883","v":8794319.6700000018},null,{"$f":"K865+K866+K867+K868+K869+K870+K872+K873+K874+K876+K877+K878+K879+K880+K881+K882+K883","v":4189735.6511999993},null,{"$f":"M865+M866+M867+M868+M869+M870+M872+M873+M874+M876+M877+M878+M879+M880+M881+M882+M883","v":7732820.9499999993},{"$f":"N865+N866+N867+N868+N869+N870+N872+N873+N874+N876+N877+N878+N879+N880+N881+N882+N883","v":11922556.601200003}]
["3.1.4.2","Верхнее строение пути №4"]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",98.01,1903,{"$f":"ROUND(E865*D865,2)","v":186513.03},43469,{"$f":"G865*D865","v":4260396.6900000004},{"$f":"F865+H865","v":4446909.7200000007},2475.7199999999998,{"$f":"D865*J865","v":242645.31719999999},62297,{"$f":"D865*L865","v":6105728.9700000007},{"$f":"J865*D865+L865*D865","v":6348374.2872000011}]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",98.01,5040,{"$f":"ROUND(E866*D866,2)","v":493970.4},null,null,{"$f":"F866+H866","v":493970.4},6552,642161.52,0,{"$f":"D866*L866","v":0},642161.52]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",43.47,5040,{"$f":"ROUND(E867*D867,2)","v":219088.8},null,null,{"$f":"F867+H867","v":219088.8},6552,284815.44,0,0,284815.44]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E868*D868,2)","v":96000},135000,{"$f":"ROUND(G868*D868,2)","v":135000},{"$f":"F868+H868","v":231000},124800,124800,49408,49408,174208]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1263.5999999999999,{"$f":"ROUND(E869*D869,2)","v":101088},130,{"$f":"G869*D869","v":10400},111488,1664,133120,150,12000,145120]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",196.02,1673,{"$f":"ROUND(E870*D870,2)","v":327941.46000000002},1686,{"$f":"G870*D870","v":330489.72000000003},{"$f":"F870+H870","v":658431.18000000005},2154,422227.08,2178,426931.56,849158.64]
["3.1.4.3","Сооружение земляного полотна"]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",99.86,1050,{"$f":"ROUND(E872*D872,2)","v":104853},null,null,{"$f":"F872+H872","v":104853},1590,{"$f":"D872*J872","v":158777.4},0,{"$f":"L872*D872","v":0},{"$f":"J872*D872+L872*D872","v":158777.4}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",67.930000000000007,14940,{"$f":"ROUND(E873*D873,2)","v":1014874.2},null,null,{"$f":"F873+H873","v":1014874.2},19422,1319336.4600000002,0,{"$f":"L873*D873","v":0},1319336.4600000002]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",103.72,1850,{"$f":"ROUND(E874*D874,2)","v":191882},null,null,{"$f":"F874+H874","v":191882},2405,249446.6,0,0,249446.6]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",105.94,2319.6,{"$f":"ROUND(E876*D876,2)","v":245738.42},5299.2,{"$f":"ROUND(G876*D876,2)","v":561397.25},{"$f":"F876+H876","v":807135.67},2513,{"$f":"D876*J876","v":266227.21999999997},6681,{"$f":"D876*L876","v":707785.14},{"$f":"J876*D876+L876*D876","v":974012.36}]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",67.3,2154,144964.20000000001,2931.6,197296.68,{"$f":"F877+H877","v":342260.88},2333.5,157044.54999999999,2161.5,145468.94999999998,302513.5]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",98.01,36,3528.36,201.6,19758.82,{"$f":"F878+H878","v":23287.18},46.8,4586.8680000000004,264,25874.640000000003,30461.508000000002]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К 1,2 уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,{"$f":"F879+H879","v":0},0,null,2161.5,30261,30261]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 (К 1,26 уплотнения)","м3",31.69,null,null,null,null,0,0,null,6681,211720.89,211720.89]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",98.01,44,{"$f":"ROUND(E881*D881,2)","v":4312.4399999999996},180,{"$f":"ROUND(G881*D881,2)","v":17641.8},21954.239999999998,46.8,{"$f":"D881*J881","v":4586.8680000000004},180,17641.8,22228.667999999998]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D874*1.6-D874","v":62.231999999999999},1050,{"$f":"ROUND(E882*D882,2)","v":65343.6},null,null,65343.6,1590,{"$f":"D882*J882","v":98948.88},0,0,98948.88]
["3.1.4.3.6","Корректировка отметки ж/д путей к проектной с учетом нового трансбордера","м",12.27,5040,{"$f":"ROUND(E883*D883,2)","v":61840.800000000003},0,{"$f":"ROUND(G883*D883,2)","v":0},61840.800000000003,{"$f":"E883*$O$2","v":6602.4000000000005},{"$f":"D883*J883","v":81011.448000000004},0,0,81011.448000000004]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F886+F887+F889+F890+F891+F895+F892+F893+F894+F896+F897+F898","v":2592979.9776421795},null,{"$f":"H886+H887+H889+H890+H891+H895+H892+H893+H894+H896+H897+H898","v":687921.83508442517},{"$f":"I886+I887+I889+I890+I891+I895+I892+I893+I894+I896+I897+I898","v":3280901.8127266043},null,{"$f":"K886+K887+K888+K891+K892+K895+K896+K897+K898","v":3301431.665},null,{"$f":"M886+M887+M889+M890+M891+M895+M892+M893+M894+M896+M897+M898","v":894297.93819999986},{"$f":"N886+N887+N888+N891+N892+N895+N896+N897+N898","v":4195729.6031999998}]
["4.1.1","Разборка дорожных покрытий","м3",45.38,5853.2205945713049,{"$f":"D886*E886","v":265619.15058164584},null,null,{"$f":"H886+F886","v":265619.15058164584},7609.19,{"$f":"D886*J886","v":345305.04220000003},0,{"$f":"L886*D886","v":0},{"$f":"J886*D886+L886*D886","v":345305.04220000003}]
["4.1.2","Демонтаж коллектора","м3",8.19,93008.650519031144,{"$f":"D887*E887","v":761740.84775086504},null,null,{"$f":"H887+F887","v":761740.84775086504},120911.25,{"$f":"D887*J887","v":990263.13749999995},0,{"$f":"L887*D887","v":0},{"$f":"J887*D887+L887*D887","v":990263.13749999995}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F889+F890","v":119227.16985271075},null,{"$f":"H889+H890","v":0},{"$f":"I889+I890","v":119227.16985271075},0,{"$f":"K889+K890","v":161736.4602},0,0,{"$f":"N889+N890","v":161736.4602}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",48.27,779.43173508826908,{"$f":"D889*E889","v":37623.169852710751},null,null,{"$f":"H889+F889","v":37623.169852710751},1013.26,{"$f":"D889*J889","v":48910.0602},0,{"$f":"L889*D889","v":0},{"$f":"J889*D889+L889*D889","v":48910.0602}]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",70.959999999999994,1150,81604,null,null,81604,1590,112826.4,0,{"$f":"L890*D890","v":0},112826.4]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",169.66,2439.8556438406017,413945.90853399649,2124.6315278704433,{"$f":"D891*G891","v":360464.98501849943},{"$f":"H891+F891","v":774410.89355249587},3171.81,538129.28460000001,2762.02,{"$f":"D891*L891","v":468604.31319999998},1006733.5978]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F893+F894","v":63219.000000000007},null,{"$f":"H893+H894","v":0},{"$f":"I893+I894","v":63219.000000000007},0,{"$f":"SUM(K893:K894)","v":82184.665500000003},0,{"$f":"D892*L892","v":0},{"$f":"SUM(N893:N894)","v":82184.665500000003}]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D893*E893","v":17495},null,null,{"$f":"H893+F893","v":17495},915.23,{"$f":"D893*J893","v":22743.465500000002},0,{"$f":"L893*D893","v":0},{"$f":"J893*D893+L893*D893","v":22743.465500000002}]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D893*1.6","v":39.760000000000005},1150,45724.000000000007,null,null,45724.000000000007,1495,59441.200000000004,0,{"$f":"L894*D894","v":0},59441.200000000004]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",72.5,3711.2262196270481,269063.90092296101,3215.0875871162175,{"$f":"D895*G895","v":233093.85006592577},502157.75098888681,4824.59,349782.77500000002,4179.6099999999997,{"$f":"D895*L895","v":303021.72499999998},652804.5]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,17779,17779,47934,{"$f":"D896*G896","v":47934},65713,23112.7,23112.7,62314.2,{"$f":"D896*L896","v":62314.2},85426.9]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,18986,46429,{"$f":"D897*G897","v":46429},65415,24681.8,24681.8,60357.7,{"$f":"D897*L897","v":60357.7},85039.5]
["4.1.9","Резка асфальтового покрытия фрезой","п.м",142.9,4200,600180,null,{"$f":"D898*G898","v":0},600180,{"$f":"E898*$O$2","v":5502},786235.8,0,{"$f":"D898*L898","v":0},786235.8]
["ИТОГО текущий договор, руб. с НДС",null,null,null,null,{"$f":"F5+F86+F99+F104+F189+F204+F226+F286+F304+F307+F323+F331+F365+F553+F592+F630+F647+F763+F774+F779+F784+F799+F885","v":162192618.95907083},null,{"$f":"H5+H86+H99+H104+H189+H204+H226+H286+H304+H307+H323+H331+H365+H553+H592+H630+H647+H763+H774+H779+H784+H799+H885","v":196181172.42171878},{"$f":"I5+I86+I99+I104+I189+I204+I226+I286+I304+I307+I323+I331+I365+I553+I592+I630+I647+I763+I774+I779+I784+I799+I885","v":358373791.38078964},null,{"$f":"K5+K86+K99+K104+K189+K204+K226+K286+K304+K307+K323+K331+K365+K553+K592+K630+K647+K763+K774+K779+K784+K799+K885","v":224348500.399295},null,{"$f":"M5+M86+M99+M104+M189+M204+M226+M286+M304+M307+M323+M331+M365+M553+M592+M630+M647+M763+M774+M779+M784+M799+M885","v":278207058.00082994},{"$f":"N5+N86+N99+N104+N189+N204+N226+N286+N304+N307+N323+N331+N365+N553+N592+N630+N647+N763+N774+N779+N784+N799+N885","v":509260169.0701251}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N5+N86+N99+N104+N189+N204+N226+N286+N304+N307+N323+N331+N365+N553+N592+N630+N647+N763+N774+N779+N784+N799+N885","v":509260169.0701251}]

{"sheet":"Справочно объемы ДС2","index":3,"n_rows":1114,"n_cols":17,"rows_kept":1114,"cut":false,"hidden":false,"merged":[[1117,9,1117,10],[0,4,0,5],[0,6,0,7],[0,9,0,10],[0,11,0,12],[1115,9,1115,10]]}
[null,null,null,null,"Себестоимость работ, руб с НДС",null,"Себестоимость материалов, руб с НДС",null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС"]
["№","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"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F7+F8+F9+F10+F12+F13+F15+F16+F17+F18+F19+F20+F22+F24+F26+F27+F28+F29+F30+F31+F32+F33+F34+F35+F36+F37+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F49+F50+F51+F52+F54+F55+F56+F57+F58+F59+F60+F61+F62+F63+F64+F65+F66+F67+F68+F69","v":14135887.577500001},null,{"$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+H67+H68+H69","v":19492573.679900002},{"$f":"I7+I8+I9+I10+I12+I13+I15+I16+I17+I18+I19+I20+I22+I24+I26+I27+I28+I29+I30+I31+I32+I33+I34+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I49+I50+I51+I52+I54+I55+I56+I57+I58+I59+I60+I61+I62+I63+I64+I65+I66+I67+I68+I69","v":33628461.257400006},null,{"$f":"K7+K8+K9+K10+K12+K13+K15+K16+K17+K18+K19+K20+K22+K24+K26+K27+K28+K29+K30+K31+K32+K33+K34+K35+K36+K37+K38+K39+K40+K41+K42+K43+K44+K45+K46+K47+K49+K50+K51+K52+K54+K55+K56+K57+K58+K59+K60+K61+K62+K63+K64+K65+K66+K67+K68","v":23834068.015500002},null,{"$f":"M7+M8+M9+M10+M12+M13+M15+M16+M17+M18+M19+M20+M22+M24+M26+M27+M28+M29+M30+M31+M32+M33+M34+M35+M36+M37+M38+M39+M40+M41+M42+M43+M44+M45+M46+M47+M49+M50+M51+M52+M54+M55+M56+M57+M58+M59+M60+M61+M62+M63+M64+M65+M66+M67+M68","v":21868543.3015},{"$f":"N7+N8+N9+N10+N12+N13+N15+N16+N17+N18+N19+N20+N22+N24+N26+N27+N28+N29+N30+N31+N32+N33+N34+N35+N36+N37+N38+N39+N40+N41+N42+N43+N44+N45+N46+N47+N49+N50+N51+N52+N54+N55+N56+N57+N58+N59+N60+N61+N62+N63+N64+N65+N66+N67+N68","v":45702611.317000002}]
["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":-22129230.5075},null,{"$f":"-M7-M8-M9-M10-M12-M13-M15-M16-M17-M18-M19-M20+M21+M23-M26-M27-M28-M29-M30-M31-M32-M33-M34-M35-M36-M37-M38-M39-M40-M41-M42-M43-M44-M45-M46-M47","v":-20718375.274499997},{"$f":"-N7-N8-N9-N10-N12-N13-N15-N16-N17-N18-N19-N20+N21+N23-N26-N27-N28-N29-N30-N31-N32-N33-N34-N35-N36-N37-N38-N39-N40-N41-N42-N43-N44-N45-N46-N47","v":-42847605.781999998}]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,35355,{"$f":"E7*D7","v":15556.2},0,{"$f":"G7*D7","v":0},{"$f":"H7+F7","v":15556.2},49415,{"$f":"D7*J7","v":21742.6},0,null,{"$f":"J7*D7+L7*D7","v":21742.6}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,756,294386.39999999997,0,0,294386.39999999997,990,{"$f":"D8*J8","v":385506},0,null,{"$f":"J8*D8+L8*D8","v":385506}]
["1.1.2","Устройство фахверка","тн",0.34,71610,{"$f":"E9*D9","v":24347.4},166522,{"$f":"G9*D9","v":56617.48},{"$f":"H9+F9","v":80964.88},95478,{"$f":"D9*J9","v":32462.520000000004},229000,{"$f":"D9*L9","v":77860},{"$f":"J9*D9+L9*D9","v":110322.52}]
["1.1.3","Устройство сэндвич панелей","м2",389.4,1443.7500000000002,562196.25,4095.3,1594709.82,2156906.0700000003,2711,{"$f":"D10*J10","v":1055663.3999999999},6573,{"$f":"D10*L10","v":2559526.1999999997},{"$f":"J10*D10+L10*D10","v":3615189.5999999996}]
["1.1.4","Устройство перегородок",null,null,null,null,null,null,null,0,null,0]
["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},{"$f":"H12+F12","v":3157166.4960000003},4955,{"$f":"D12*J12","v":2655880},4501,{"$f":"D12*L12","v":2412536},{"$f":"J12*D12+L12*D12","v":5068416}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,6548,13096,3582.5,7165,{"$f":"H13+F13","v":20261},8577.8799999999992,{"$f":"D13*J13","v":17155.759999999998},4657.25,{"$f":"D13*L13","v":9314.5},{"$f":"J13*D13+L13*D13","v":26470.26}]
["1.1.5","Отделка потолков помещений",null,null,null,null,null,null,null,0,null,0]
["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},{"$f":"H15+F15","v":915428.35560000013},3957.07,{"$f":"D15*J15","v":1192660.898},0,null,{"$f":"J15*D15+L15*D15","v":1192660.898}]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,863.94,145833.07200000001,2347.2240000000002,396211.41120000003,542044.48320000002,1131.76,191041.08800000002,3051.39,{"$f":"D16*L16","v":515074.63200000004},706115.72000000009]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,1039.5,116216.09999999999,5020.9500000000007,561342.21000000008,677558.31,7888.98,881987.96399999992,0,null,881987.96399999992]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",206.75,866.25000000000011,179097.18750000003,553.14600000000007,114362.93550000002,293460.12300000002,1134.79,234617.83249999999,719.09,{"$f":"D18*L18","v":148671.85750000001},383289.69]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",69.400000000000006,678,{"$f":"E19*D19","v":47053.200000000004},356,{"$f":"G19*D19","v":24706.400000000001},{"$f":"H19+F19","v":71759.600000000006},888.18,61639.692000000003,462.8,{"$f":"D19*L19","v":32118.320000000003},93758.012000000002]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",69.400000000000006,975,{"$f":"E20*D20","v":67665},305.99,{"$f":"G20*D20","v":21235.706000000002},{"$f":"H20+F20","v":88900.706000000006},1277.25,88641.150000000009,397.79,{"$f":"D20*L20","v":27606.626000000004},116247.77600000001]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза","м2",-138.80000000000001,485.1,{"$f":"E21*D21","v":-67331.88},569.976,{"$f":"G21*D21","v":-79112.668799999999},{"$f":"H21+F21","v":-146444.54879999999},635.48,{"$f":"J21*D21","v":-88204.624000000011},740.97,{"$f":"L21*D21","v":-102846.63600000001},-191051.26]
["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},{"$f":"H22+F22","v":73222.274399999995},635.48,{"$f":"D22*J22","v":44102.312000000005},740.97,{"$f":"D22*L22","v":51423.318000000007},95525.63]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием","м2",-138.80000000000001,57.750000000000007,-8015.7000000000016,32.538000000000004,-4516.2744000000012,-12531.974400000003,75.650000000000006,{"$f":"J23*D23","v":-10500.220000000001},42.3,{"$f":"L23*D23","v":-5871.24},-16371.460000000001]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",69.400000000000006,57.750000000000007,{"$f":"E24*D24","v":4007.8500000000008},32.538000000000004,{"$f":"G24*D24","v":2258.1372000000006},{"$f":"H24+F24","v":6265.9872000000014},75.650000000000006,{"$f":"D24*J24","v":5250.1100000000006},42.3,{"$f":"D24*L24","v":2935.62},8185.7300000000005]
["1.1.6","Полы помещений",null,null,null,null,null,null,null,0,null,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},{"$f":"H26+F26","v":121559.625},378,{"$f":"D26*J26","v":133245},72.930000000000007,{"$f":"D26*L26","v":25707.825000000001},{"$f":"J26*D26+L26*D26","v":158952.82500000001}]
["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},{"$f":"H27+F27","v":170499.61500000002},13208,103946.96,14998,118034.26,221981.22]
["1.1.6.3","Керамогранитная плитка","м2",187.8,1640.1000000000001,{"$f":"E28*D28","v":308010.78000000003},3023.7900000000004,567867.7620000001,875878.54200000013,4772,896181.60000000009,2131,400201.80000000005,1296383.4000000001]
["1.1.6.4","Напольная керамическая плитка","м2",332.1,1640.1000000000001,544677.21000000008,3023.7900000000004,1004200.6590000002,1548877.8690000004,2629,873090.9,3034,1007591.4,1880682.3]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,540.54,65837.771999999997,2031.9420000000002,247490.53560000003,313328.30760000006,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,519.75,73440.675000000003,833.64600000000007,117794.17980000001,191234.85480000003,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",355.6,981.75000000000011,349110.30000000005,1869.2520000000002,664706.01120000007,1013816.3112000001,3576,1271625.6000000001,1630,579628,1851253.6]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",2,1640.1000000000001,3280.2000000000003,3023.7900000000004,6047.5800000000008,9327.7800000000007,4149,8298,2131,4262,12560]
["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},3470,490311.00000000006,1590,224667.00000000003,714978.00000000012]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1140.5999999999999,57.750000000000007,65869.650000000009,32.538000000000004,37112.842799999999,{"$f":"H35+F35","v":102982.49280000001},75.650000000000006,86286.39,42.3,48247.37999999999,134533.76999999999]
["1.1.7","Отделка стен помещений","м2",1194.52,3395.5647456719016,4056070,2848.0276596457156,3402026,{"$f":"F36+H36","v":7458096},4448,5313224.96,3702,4422113.04,9735338]
["1.1.8","Установка потивопожарных окон","шт",11,18480,{"$f":"E37*D37","v":203280},69564,{"$f":"G37*D37","v":765204},{"$f":"H37+F37","v":968484},34209,376299,89433,983763,1360062]
["1.1.9","Установка внутренних окон","шт",6,18480,110880,69564,417384,528264,18204,109224,79865,479190,588414]
["1.1.10","Установка потивопожарных дверей","шт",42,5197.5,218295,28384.57,1192151.94,1410446.94,14176,595392,34900,1465800,2061192]
["1.1.11","Лестничная клетка","шт",1,384953,384953,657924,657924,1042877,504288.43,504288.43,855301.2,855301.2,1359589.63]
["1.1.12","Устройство перекрытия","м3",41.2,33850,{"$f":"E41*D41","v":1394620},36440,{"$f":"D41*G41","v":1501328},{"$f":"H41+F41","v":2895948},44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006]
["1.1.13","Пол АБК","м2",387,2064.2273901808785,798856,3364.3307493540051,1301996,{"$f":"F42+H42","v":2100852},3576,1383912,3510,1358370,2742282]
["1.1.14","Прорезка проёмов дверных и оконных","шт",15,19640,{"$f":"E43*D43","v":294600},654,{"$f":"G43*D43","v":9810},{"$f":"H43+F43","v":304410},25728.400000000001,385926,850.2,12753,398679]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",1,68328,68328,56296,56296,{"$f":"H44+F44","v":124624},89509.68,89509.68,73184.800000000003,73184.800000000003,162694.47999999998]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,9091.5833333333339,109099,3491.3333333333335,41896,{"$f":"F45+H45","v":150995},11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,33457.800000000003,167289,20235.599999999999,101178,{"$f":"F46+H46","v":268467},43829.72,219148.6,26306.28,131531.4,350680]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,167397,167397,119648,119648,{"$f":"F47+H47","v":287045},219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47]
["1.1.19","Дополнительные работы",null,null,null,null,null,null,null,0,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},{"$f":"F49+H49","v":312329.59999999998},2955,{"$f":"D49*J49","v":224580},3501,{"$f":"D49*L49","v":266076},{"$f":"J49*D49+L49*D49","v":490656}]
["1.1.19.2","Перенос дверных проёмов","шт",4,32079.599999999999,{"$f":"D50*E50","v":128318.39999999999},11832,{"$f":"D50*G50","v":47328},{"$f":"F50+H50","v":175646.4},42024.27,{"$f":"D50*J50","v":168097.08},15381.6,{"$f":"D50*L50","v":61526.400000000001},{"$f":"J50*D50+L50*D50","v":229623.47999999998}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,6930,{"$f":"D51*E51","v":76230},6900,{"$f":"D51*G51","v":75900},{"$f":"F51+H51","v":152130},10938.3,{"$f":"D51*J51","v":120321.29999999999},8970,{"$f":"D51*L51","v":98670},{"$f":"J51*D51+L51*D51","v":218991.3}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,56352,{"$f":"D52*E52","v":56352},3654,{"$f":"D52*G52","v":3654},{"$f":"F52+H52","v":60006},73821.119999999995,{"$f":"D52*J52","v":73821.119999999995},4750.2,{"$f":"D52*L52","v":4750.2},{"$f":"J52*D52+L52*D52","v":78571.319999999992}]
["1.1.20","Монтаж фасоных элементов"," "," ",null,null,null,null,null,0,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},{"$f":"F54+H54","v":11122.85},600,{"$f":"D54*J54","v":4470},1345.5,{"$f":"D54*L54","v":10023.975},{"$f":"J54*D54+L54*D54","v":14493.975}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",15,458,6870,522,7830,14700,600,9000,678.6,10179,19179]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",64,458,29312,391,25024,54336,600,38400,508.3,32531.200000000001,70931.199999999997]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",64,458,29312,378,24192,53504,600,38400,491.4,31449.599999999999,69849.600000000006]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",64,458,29312,435,27840,57152,600,38400,565.5,36192,74592]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,27836,194852,6870,48090,242942,36465,255255,8931,62517,317772]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,890,32040,null,null,32040,1166,41976,0,null,41976]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,690,8280,348,{"$f":"D61*G61","v":4176},12456,904,10848,453,{"$f":"D61*L61","v":5436},16284]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1290,46440,1250,45000,91440,1690,60840,1625,58500,119340]
["1.1.20.10","Увеличение дверных проёмов","шт",12,5790,69480,1320,15840,85320,7585,91020,1716,20592,111612]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,981.75,122816.92499999999,1869.25,233843.17499999999,356660.1,1286,160878.6,2430,303993,464871.6]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,27836,111344,5787.6,23150.400000000001,134494.39999999999,36465,145860,7524,30096,175956]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,5197.5,9719.3250000000007,10659,19932.330000000002,29651.655000000002,6809,12732.83,13857,25912.59,38645.42]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,2832,67968,1956,46944,114912,3710,89040,2543,61032,150072]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,865.19999999999993,129779.99999999999,435.59999999999997,65339.999999999993,195119.99999999997,1135,170250,567,85050,255300]
["1.1.20.16","Аренда автовышки 28 м","час",128,3500,448000,null,null,448000]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F74+F76+F79+F81+F82+F91+F93+F96","v":7119500.5999999996},null,{"$f":"H74+H76+H79+H81+H82+H91+H93+H96","v":11639486.720000001},{"$f":"I74+I76+I79+I81+I82+I91+I93+I96","v":18758987.32},null,{"$f":"K74+K76+K79+K81+K82+K91+K93+K96","v":9370353.4800000004},null,{"$f":"M74+M76+M79+M81+M82+M91+M93+M96","v":19579106},{"$f":"N74+N76+N79+N81+N82+N91+N93+N96","v":28949459.48}]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F73+F75+F78+F83+F84+F85+F86+F88+F90+F92+F95+F98+F97","v":-11411496.800000001},null,{"$f":"H73+H75+H78+H83+H84+H85+H86+H88+H90+H92+H95+H98+H97","v":-15173009.389999999},{"$f":"I73+I75+I78+I83+I84+I85+I86+I88+I90+I92+I95+I98+I97","v":-26584506.190000005},null,{"$f":"K73+K75+K78+K83+K84+K85+K86+K88+K90+K92+K95+K98+K97","v":-11518228.359999999},null,{"$f":"M73+M75+M78+M83+M84+M85+M86+M88+M90+M92+M95+M98+M97","v":-20862916.989999998},{"$f":"N73+N75+N78+N83+N84+N85+N86+N88+N90+N92+N95+N98+N97","v":-32381145.350000001}]
["1.2.1","Металлоконструкции огрунтованные КМ"]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",-13.9,53800,{"$f":"D73*E73","v":-747820},195000,{"$f":"D73*G73","v":-2710500},{"$f":"F73+H73","v":-3458320},95478,{"$f":"J73*D73","v":-1327144.2},229000,{"$f":"L73*D73","v":-3183100},{"$f":"J73*D73+L73*D73","v":-4510244.2}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,68400,718200,195000,2047500,2765700,95478,{"$f":"D74*J74","v":1002519},229000,{"$f":"D74*L74","v":2404500},{"$f":"J74*D74+L74*D74","v":3407019}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х3","т.",-0.67,53800,-36046,195000,-130650.00000000001,-166696,95478,{"$f":"J75*D75","v":-63970.26},229000,{"$f":"L75*D75","v":-153430},{"$f":"J75*D75+L75*D75","v":-217400.26}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",0.66,69940,46160.4,195000,128700,174860.4,95478,{"$f":"D76*J76","v":63015.48},229000,{"$f":"D76*L76","v":151140},{"$f":"J76*D76+L76*D76","v":214155.48}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-439.29,1920,{"$f":"D78*E78","v":-843436.8},1211,{"$f":"G78*D78","v":-531980.19000000006},{"$f":"H78+F78","v":-1375416.9900000002},4150,{"$f":"J78*D78","v":-1823053.5},665,{"$f":"L78*D78","v":-292127.85000000003},{"$f":"J78*D78+L78*D78","v":-2115181.35}]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",384.2,2400,{"$f":"D79*E79","v":922080},956,{"$f":"D79*G79","v":367295.2},{"$f":"F79+H79","v":1289375.2},4150,{"$f":"D79*J79","v":1594430},665,{"$f":"D79*L79","v":255493},{"$f":"J79*D79+L79*D79","v":1849923}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",811,300,{"$f":"D81*E81","v":243300},null,null,{"$f":"F81+H81","v":243300},393,{"$f":"D81*J81","v":318723},0,null,{"$f":"J81*D81+L81*D81","v":318723}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,199039.19999999998,{"$f":"D82*E82","v":199039.19999999998},199703.52,{"$f":"D82*G82","v":199703.52},{"$f":"F82+H82","v":398742.72},260741,{"$f":"D82*J82","v":260741},259614,{"$f":"D82*L82","v":259614},520355]
["1.2.3.3","Химический анкер, шпилька М16х190","шт.",-71,540,{"$f":"D83*E83","v":-38340},1008,{"$f":"D83*G83","v":-71568},{"$f":"F83+H83","v":-109908},707.4,{"$f":"J83*D83","v":-50225.4},1310.4000000000001,{"$f":"L83*D83","v":-93038.400000000009},-143263.80000000002]
["1.2.3.4","Распорный анкер типа Hilti HSA M12х115","шт.",-350,180,{"$f":"D84*E84","v":-63000},251,{"$f":"D84*G84","v":-87850},{"$f":"F84+H84","v":-150850},235.8,{"$f":"J84*D84","v":-82530},326.35000000000002,{"$f":"L84*D84","v":-114222.50000000001},-196752.5]
["1.2.3.5","Распорный анкер типа Hilti HSA M10х83","шт.",-260,144,-37440,379,-98540,-135980,188.64,{"$f":"J85*D85","v":-49046.399999999994},492.96,{"$f":"L85*D85","v":-128169.59999999999},-177216]
["1.2.3.6","Распорный анкер типа Hilti HSA M6х50","шт.",-130,120,-15600,393,-51090,-66690,157.19999999999999,{"$f":"J86*D86","v":-20436},510.84,{"$f":"L86*D86","v":-66409.2},-86845.2]
["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,{"$f":"E88*D88","v":-79000},5000,{"$f":"D88*G88","v":-5000},{"$f":"F88+H88","v":-84000},103490,{"$f":"J88*D88","v":-103490},6500,{"$f":"L88*D88","v":-6500},{"$f":"J88*D88+L88*D88","v":-109990}]
["1.2.5","Устройство перегородки"]
["1.2.5.1","Стеновые сэндвич-панели «Металл Профиль» МП ТСП-Z-100-1000-Г-Г-МВ","м2",-2230.6,3595,{"$f":"D90*E90","v":-8019007},5056,{"$f":"D90*G90","v":-11277913.6},{"$f":"F90+H90","v":-19296920.600000001},2711,{"$f":"J90*D90","v":-6047156.5999999996},7373,{"$f":"L90*D90","v":-16446213.799999999},{"$f":"J90*D90+L90*D90","v":-22493370.399999999}]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2215,2237,{"$f":"D91*E91","v":4954955},3967.398645598194,{"$f":"D91*G91","v":8787788},{"$f":"F91+H91","v":13742743},2711,{"$f":"D91*J91","v":6004865},7373,{"$f":"D91*L91","v":16331195},{"$f":"J91*D91+L91*D91","v":22336060}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-20.2,6785,{"$f":"E92*D92","v":-137057},3500,{"$f":"D92*G92","v":-70700},{"$f":"H92+F92","v":-207757},5055,{"$f":"J92*D92","v":-102111},4601,{"$f":"L92*D92","v":-92940.2},{"$f":"J92*D92+L92*D92","v":-195051.2}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",4,4500,{"$f":"D93*E93","v":18000},3500,{"$f":"D93*G93","v":14000},{"$f":"H93+F93","v":32000},5055,{"$f":"D93*J93","v":20220},4601,{"$f":"D93*L93","v":18404},{"$f":"J93*D93+L93*D93","v":38624}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из бетона кл. В25","м3",-7.6,24000,{"$f":"D95*E95","v":-182400},7476,{"$f":"D95*G95","v":-56817.599999999999},{"$f":"F95+H95","v":-239217.6},39300,{"$f":"J95*D95","v":-298680},23774.400000000001,{"$f":"L95*D95","v":-180685.44},{"$f":"J95*D95+L95*D95","v":-479365.44}]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",378,47,17766,250,{"$f":"D96*G96","v":94500},{"$f":"H96+F96","v":112266},280,{"$f":"D96*J96","v":105840},420,{"$f":"D96*L96","v":158760},{"$f":"J96*D96+L96*D96","v":264600}]
["1.2.6.2","Шлифовка бетонной поверхности","м2",-115,890,{"$f":"D97*E97","v":-102350},null,null,{"$f":"F97+H97","v":-102350},1179,{"$f":"J97*D97","v":-135585},0,{"$f":"L97*D97","v":0},{"$f":"J97*D97+L97*D97","v":-135585}]
["1.2.6.3","Арматура Ø10А500С","п/м",-600,1850,{"$f":"D98*E98","v":-1110000},134,{"$f":"D98*G98","v":-80400},{"$f":"F98+H98","v":-1190400},2358,{"$f":"J98*D98","v":-1414800},176.8,{"$f":"L98*D98","v":-106080},{"$f":"J98*D98+L98*D98","v":-1520880}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F100:F103)","v":3010200},null,{"$f":"SUM(H100:H103)","v":5727056.6399999997},{"$f":"SUM(I100:I103)","v":8737256.6400000006},null,{"$f":"SUM(K100:K103)","v":3943362},null,{"$f":"SUM(M100:M103)","v":7445174},{"$f":"SUM(N100:N103)","v":11388536}]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,695100,{"$f":"D100*E100","v":695100},753743.5199999999,{"$f":"D100*G100","v":753743.5199999999},{"$f":"H100+F100","v":1448843.52},910581,{"$f":"D100*J100","v":910581},979867,{"$f":"D100*L100","v":979867},{"$f":"J100*D100+L100*D100","v":1890448}]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,868200,{"$f":"D101*E101","v":868200},1236673.44,{"$f":"D101*G101","v":1236673.44},{"$f":"H101+F101","v":2104873.44},1137342,{"$f":"D101*J101","v":1137342},1607675,{"$f":"D101*L101","v":1607675},{"$f":"J101*D101+L101*D101","v":2745017}]
["1.3.3","Противопожарный водопровод, В2","сис",1,1179600,1179600,3168026.88,3168026.88,4347626.88,1545276,{"$f":"D102*J102","v":1545276},4118435,{"$f":"D102*L102","v":4118435},{"$f":"J102*D102+L102*D102","v":5663711}]
["1.3.4","Бытовая канализация К1","сис",1,267300,267300,568612.79999999993,568612.79999999993,835912.79999999993,350163,{"$f":"D103*J103","v":350163},739197,{"$f":"D103*L103","v":739197},{"$f":"J103*D103+L103*D103","v":1089360}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F106+F108+F110+F112+F114+F115+F117+F119+F121+F123+SUM(F125:F131)+F133+F134+F136+F138+F140+F142+F144+F145+F146+F147+F149+F150+F151+F152+F153+F154+F155+F156+F158+F160+F162+F164+F166+SUM(F167:F178)+F180+F182+F183+F185+F187+F189+F191+F192+F194+F196+F198+F200+F202+F204+F205+SUM(F207:F221)","v":4558048},null,{"$f":"H106+H108+H110+H112+H114+H115+H117+H119+H121+H123+SUM(H125:H131)+H133+H134+H136+H138+H140+H142+H144+H145+H146+H147+H149+H150+H151+H152+H153+H154+H155+H156+H158+H160+H162+H164+H166+SUM(H167:H178)+H180+H182+H183+H185+H187+H189+H191+H192+H194+H196+H198+H200+H202+H204+H205+SUM(H207:H221)","v":4703641.8599999994},{"$f":"I106+I108+I110+I112+I114+I115+I117+I119+I121+I123+SUM(I125:I131)+I133+I134+I136+I138+I140+I142+I144+I145+I146+I147+I149+I150+I151+I152+I153+I154+I155+I156+I158+I160+I162+I164+I166+SUM(I167:I178)+I180+I182+I183+I185+I187+I189+I191+I192+I194+I196+I198+I200+I202+I204+I205+SUM(I207:I221)","v":9261689.8599999994},null,{"$f":"K106+K108+K110+K112+K114+K115+K117+K119+K121+K123+SUM(K125:K131)+K133+K134+K136+K138+K140+K142+K144+K145+K146+K147+K149+K150+K151+K152+K153+K154+K155+K156+K158+K160+K162+K164+K166+SUM(K167:K178)+K180+K182+K183+K185+K187+K189+K191+K192+K194+K196+K198+K200+K202+K204+K205+SUM(K207:K221)","v":5322981.6999999993},null,{"$f":"M106+M108+M110+M112+M114+M115+M117+M119+M121+M123+SUM(M125:M131)+M133+M134+M136+M138+M140+M142+M144+M145+M146+M147+M149+M150+M151+M152+M153+M154+M155+M156+M158+M160+M162+M164+M166+SUM(M167:M178)+M180+M182+M183+M185+M187+M189+M191+M192+M194+M196+M198+M200+M202+M204+M205+SUM(M207:M221)","v":6114731.2999999998},{"$f":"N106+N108+N110+N112+N114+N115+N117+N119+N121+N123+SUM(N125:N131)+N133+N134+N136+N138+N140+N142+N144+N145+N146+N147+N149+N150+N151+N152+N153+N154+N155+N156+N158+N160+N162+N164+N166+SUM(N167:N178)+N180+N182+N183+N185+N187+N189+N191+N192+N194+N196+N198+N200+N202+N204+N205+SUM(N207:N221)","v":11437713}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F106+F107+F109+F111-F112+F113-F115+F116+F118+F120+F122+F124-F130-F131+F132-F134+F135+F137+F139+F141+F143-F147+F148+F223-F154-F155-F156+F157+F159+F161+F163+F165+F222+F224+F225+F226+F179+F181+F227+F184+F186+F188+F190+F228+F193+F195+F229+F197+F199+F201+F203","v":-2042900},null,{"$f":"-H106+H107+H109+H111-H112+H113-H115+H116+H118+H120+H122+H124-H130-H131+H132-H134+H135+H137+H139+H141+H143-H147+H148+H223-H154-H155-H156+H157+H159+H161+H163+H165+H222+H224+H225+H226+H179+H181+H227+H184+H186+H188+H190+H228+H193+H195+H229+H197+H199+H201+H203","v":-3107161.0400000005},{"$f":"-I106+I107+I109+I111-I112+I113-I115+I116+I118+I120+I122+I124-I130-I131+I132-I134+I135+I137+I139+I141+I143-I147+I148+I223-I154-I155-I156+I157+I159+I161+I163+I165+I222+I224+I225+I226+I179+I181+I227+I184+I186+I188+I190+I228+I193+I195+I229+I197+I199+I201+I203","v":-5150061.040000001},null,{"$f":"-K106+K107+K109+K111-K112+K113-K115+K116+K118+K120+K122+K124-K130-K131+K132-K134+K135+K137+K139+K141+K143-K147+K148+K223-K154-K155-K156+K157+K159+K161+K163+K165+K222+K224+K225+K226+K179+K181+K227+K184+K186+K188+K190+K228+K193+K195+K229+K197+K199+K201+K203","v":-2676199},null,{"$f":"-M106+M107+M109+M111-M112+M113-M115+M116+M118+M120+M122+M124-M130-M131+M132-M134+M135+M137+M139+M141+M143-M147+M148+M223-M154-M155-M156+M157+M159+M161+M163+M165+M222+M224+M225+M226+M179+M181+M227+M184+M186+M188+M190+M228+M193+M195+M229+M197+M199+M201+M203","v":-4039322.56},{"$f":"-N106+N107+N109+N111-N112+N113-N115+N116+N118+N120+N122+N124-N130-N131+N132-N134+N135+N137+N139+N141+N143-N147+N148+N223-N154-N155-N156+N157+N159+N161+N163+N165+N222+N224+N225+N226+N179+N181+N227+N184+N186+N188+N190+N228+N193+N195+N229+N197+N199+N201+N203","v":-6715521.5599999996}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,38400,{"$f":"D106*E106","v":38400},0,{"$f":"G106*D106","v":0},{"$f":"F106+H106","v":38400},50304,{"$f":"D106*J106","v":50304},0,null,{"$f":"J106*D106+L106*D106","v":50304}]
["1.4.2","Шкаф пожарной сигнализации","шт.",-2,4200,{"$f":"D107*E107","v":-8400},28173.599999999999,{"$f":"G107*D107","v":-56347.199999999997},{"$f":"F107+H107","v":-64747.199999999997},5502,{"$f":"J107*D107","v":-11004},36625.68,{"$f":"L107*D107","v":-73251.360000000001},-84255.360000000001]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,4200,16800,28173.599999999999,112694.39999999999,129494.39999999999,5502,{"$f":"D108*J108","v":22008},36625.68,{"$f":"D108*L108","v":146502.72},168510.72]
["1.4.3","Монтажный комплект","шт.",-1,1800,{"$f":"D109*E109","v":-1800},1120,{"$f":"G109*D109","v":-1120},{"$f":"F109+H109","v":-2920},2358,{"$f":"J109*D109","v":-2358},1456,{"$f":"L109*D109","v":-1456},-3814]
["1.4.3","Монтажный комплект","шт.",4,1800,7200,1120,4480,11680,2358,{"$f":"D110*J110","v":9432},1456,{"$f":"D110*L110","v":5824},15256]
["1.4.4","Шкаф металлический с монтажной платой","шт.",-1,4200,-4200,12100,-12100,-16300,5502,{"$f":"J111*D111","v":-5502},15730,{"$f":"L111*D111","v":-15730},-21232]
["1.4.4","Прибор приемно-контрольный и управления пожарный","шт.",1,4200,4200,32333.599999999999,32333.599999999999,36533.599999999999,5502,{"$f":"D112*J112","v":5502},42033.68,{"$f":"D112*L112","v":42033.68},47535.68]
["1.4.5","Аккумулятор 12 В, 17 А/ч","шт.",-6,400,{"$f":"D113*E113","v":-2400},5668,{"$f":"G113*D113","v":-34008},{"$f":"F113+H113","v":-36408},524,{"$f":"J113*D113","v":-3144},7368.4,{"$f":"L113*D113","v":-44210.399999999994},-47354.399999999994]
["1.4.5","Аккумулятор 12 В, 17 А/ч","шт.",10,400,4000,5668,56680,60680,524,{"$f":"D114*J114","v":5240},7368.4,{"$f":"D114*L114","v":73684},78924]
["1.4.6","Пульт контроля и управления","шт.",1,2600,2600,11375.52,11375.52,13975.52,3406,{"$f":"D115*J115","v":3406},14788.18,{"$f":"D115*L115","v":14788.18},18194.18]
["1.4.7","Контроллер двухпроводной линиии связи","шт.",-2,2600,-5200,5006.04,-10012.08,-15212.08,3406,{"$f":"J116*D116","v":-6812},6507.85,{"$f":"L116*D116","v":-13015.7},-19827.7]
["1.4.7","Контроллер двухпроводной линиии связи","шт.",11,2600,28600,5006.04,55066.44,83666.44,3406,{"$f":"D117*J117","v":37466},6507.85,{"$f":"D117*L117","v":71586.350000000006},109052.35]
["1.4.8","Блок контрольно-пусковой","шт.",-1,2600,-2600,4564.5600000000004,-4564.5600000000004,-7164.56,3406,{"$f":"J118*D118","v":-3406},5933.93,{"$f":"L118*D118","v":-5933.93},-9339.93]
["1.4.8","Блок контрольно-пусковой","шт.",4,2600,10400,4564.5600000000004,18258.240000000002,28658.240000000002,3406,{"$f":"D119*J119","v":13624},5933.93,{"$f":"D119*L119","v":23735.72},37359.72]
["1.4.9","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-71,1200,-85200,1901.8,-135027.79999999999,-220227.8,1572,{"$f":"J120*D120","v":-111612},2472.34,{"$f":"L120*D120","v":-175536.14},-287148.14]
["1.4.9","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",137,1200,164400,1901.8,260546.6,424946.6,1572,{"$f":"D121*J121","v":215364},2472.34,{"$f":"D121*L121","v":338710.58},554074.58000000007]
["1.4.10","Извещатель пожарный линейный однопозиционный адресный","шт.",-26,3400,-88400,28860,-750360,-838760,4454,{"$f":"J122*D122","v":-115804},37518,{"$f":"L122*D122","v":-975468},-1091272]
["1.4.10","Извещатель пожарный линейный однопозиционный адресный","шт.",24,3400,81600,28860,692640,774240,4454,{"$f":"D123*J123","v":106896},37518,{"$f":"D123*L123","v":900432},1007328]
["1.4.11","Извещатель пожарный ручной адресный","шт.",-20,1200,-24000,1121.8,-22436,-46436,1572,{"$f":"J124*D124","v":-31440},1458.34,{"$f":"L124*D124","v":-29166.799999999999},-60606.8]
["1.4.11","Извещатель пожарный ручной адресный","шт.",15,1200,18000,1121.8,16827,{"$f":"F125+H125","v":34827},1572,{"$f":"D125*J125","v":23580},1458.34,{"$f":"D125*L125","v":21875.1},45455.1]
["1.4.12","Аккумулятор 12 В, 40 А/ч","шт.",4,400,{"$f":"D126*E126","v":1600},6304.92,{"$f":"D126*G126","v":25219.68},{"$f":"H126+F126","v":26819.68},524,2096,8196.4,32785.599999999999,34881.599999999999]
["1.4.13","Источник питания резервированный","шт.",4,3000,{"$f":"D127*E127","v":12000},12612.36,{"$f":"D127*G127","v":50449.440000000002},{"$f":"H127+F127","v":62449.440000000002},3930,15720,16396.07,65584.28,81304.28]
["1.4.14","Аккумулятор 12 В, 7 А/ч","шт.",4,400,{"$f":"D128*E128","v":1600},2407,{"$f":"D128*G128","v":9628},{"$f":"H128+F128","v":11228},524,2096,3129.1,12516.4,14612.4]
["1.4.15","Блок контроля и индикации","шт.",2,3000,{"$f":"D129*E129","v":6000},9024.14,{"$f":"D129*G129","v":18048.28},{"$f":"H129+F129","v":24048.28},3930,7860,11731.38,23462.76,31322.76]
["1.4.16","Блок разветвительно-изолирующий","шт.",4,1000,4000,641.16,2564.64,6564.6399999999994,1310,5240,833.51,3334.04,8574.0400000000009]
["1.4.17","Преобразователь интерфейсов","шт.",4,3200,12800,11575.2,46300.800000000003,59100.800000000003,4192,16768,15047.76,60191.040000000001,76959.040000000008]
["1.4.18","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",-4,300,-1200,2412.2399999999998,-9648.9599999999991,-10848.96,393,{"$f":"J132*D132","v":-1572},3135.91,{"$f":"L132*D132","v":-12543.64},-14115.64]
["1.4.18","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,300,1200,2825.04,11300.16,12500.16,393,{"$f":"D133*J133","v":1572},3672.55,{"$f":"D133*L133","v":14690.2},16262.2]
["1.4.19","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,300,1200,790,3160,4360,393,{"$f":"D134*J134","v":1572},1027,{"$f":"D134*L134","v":4108},5680]
["1.4.20","Устройство коммутационное","шт.",-20,2600,{"$f":"D135*E135","v":-52000},1365,{"$f":"G135*D135","v":-27300},{"$f":"F135+H135","v":-79300},3406,{"$f":"J135*D135","v":-68120},1774.5,{"$f":"L135*D135","v":-35490},-103610]
["1.4.20","Устройство коммутационное","шт.",24,2600,62400,1365,32760,95160,3406,{"$f":"D136*J136","v":81744},1774.5,{"$f":"D136*L136","v":42588},124332]
["1.4.21","Оповещатель охранно-пожарный световой (табло)","шт.",-5,1200,-6000,368,-1840,-7840,1572,{"$f":"J137*D137","v":-7860},478.4,{"$f":"L137*D137","v":-2392},-10252]
["1.4.22","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1200,12000,368,3680,15680,1572,{"$f":"D138*J138","v":15720},478.4,{"$f":"D138*L138","v":4784},{"$f":"J138*D138+L138*D138","v":20504}]
["1.4.23","Оповещатель охранно-пожарный световой (табло)","шт.",-8,1200,-9600,368,-2944,-12544,1572,{"$f":"J139*D139","v":-12576},478.4,{"$f":"L139*D139","v":-3827.2},-16403.2]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1200,10800,368,3312,14112,1572,{"$f":"D140*J140","v":14148},478.4,{"$f":"D140*L140","v":4305.5999999999995},18453.599999999999]
["1.4.24","Оповещатель охранно-пожарный световой (табло)","шт.",-6,1200,-7200,368,-2208,-9408,1572,{"$f":"J141*D141","v":-9432},478.4,{"$f":"L141*D141","v":-2870.3999999999996},-12302.4]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1200,10800,368,3312,14112,1572,{"$f":"D142*J142","v":14148},478.4,{"$f":"D142*L142","v":4305.5999999999995},18453.599999999999]
["1.4.25","Оповещатель охранно-пожарный звуковой","шт.",-13,1200,-15600,402,-5226,-20826,1572,{"$f":"J143*D143","v":-20436},522.6,{"$f":"L143*D143","v":-6793.8},-27229.8]
["1.4.25","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1200,64800,270,14580,79380,1572,{"$f":"D144*J144","v":84888},351,{"$f":"D144*L144","v":18954},103842]
["1.4.26","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1200,{"$f":"D145*E145","v":36000},545.04,{"$f":"G145*D145","v":16351.199999999999},{"$f":"F145+H145","v":52351.199999999997},1572,{"$f":"D145*J145","v":47160},708.55,{"$f":"D145*L145","v":21256.5},68416.5]
["1.4.26","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1200,{"$f":"D146*E146","v":46800},656,{"$f":"G146*D146","v":25584},{"$f":"F146+H146","v":72384},1572,{"$f":"D146*J146","v":61308},852.8,{"$f":"D146*L146","v":33259.199999999997},94567.2]
["1.4.27","Полка 19\" перфорированная консольная 1U","шт.",1,2000,2000,1462,1462,3462,2620,{"$f":"D147*J147","v":2620},1900.6,{"$f":"D147*L147","v":1900.6},4520.6000000000004]
["1.4.28","Модуль подключения нагрузки","шт.",-24,100,-2400,71.760000000000005,-1722.2400000000002,-4122.24,131,{"$f":"J148*D148","v":-3144},93.29,{"$f":"L148*D148","v":-2238.96},-5382.96]
["1.4.28","Модуль подключения нагрузки","шт.",87,100,8700,71.760000000000005,6243.1200000000008,14943.12,131,{"$f":"D149*J149","v":11397},93.29,{"$f":"D149*L149","v":8116.2300000000005},19513.23]
["1.4.29","Блок сигнально-пусковой адресный","шт.",96,3200,{"$f":"D150*E150","v":307200},3692.4,{"$f":"G150*D150","v":354470.40000000002},{"$f":"F150+H150","v":661670.40000000002},4192,402432,4800.12,460811.52000000002,863243.52]
["1.4.30","Кнопка \"ТЕСТ\"","шт.",96,1200,{"$f":"D151*E151","v":115200},1250,{"$f":"G151*D151","v":120000},{"$f":"F151+H151","v":235200},1572,150912,1625,156000,306912]
["1.4.31","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,4500,{"$f":"D152*E152","v":4500},31318.560000000001,{"$f":"G152*D152","v":31318.560000000001},{"$f":"F152+H152","v":35818.559999999998},5895,5895,40714.129999999997,40714.129999999997,46609.13]
["1.4.32","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,4500,{"$f":"D153*E153","v":4500},32633.64,{"$f":"G153*D153","v":32633.64},{"$f":"F153+H153","v":37133.64},5895,5895,42423.73,42423.73,48318.73]
["1.4.33","Преобразователь интерфейса","шт.",1,2600,2600,3524.04,3524.04,6124.04,3406,3406,4581.25,4581.25,7987.25]
["1.4.34","Коммутатор сетевой гигабитный 6 портовый","шт.",1,2600,2600,9000,9000,11600,3406,3406,11700,11700,15106]
["1.4.35","Блок питания","шт.",1,3000,3000,2558,2558,5558,3930,3930,3325.4,3325.4,7255.4]
["1.4.36","Лоток перфорированный 100х50х3000","м",-890,380,-338200,452.12,-402386.8,-740586.8,497.8,{"$f":"J157*D157","v":-443042},587.76,{"$f":"L157*D157","v":-523106.39999999997},-966148.39999999991]
["1.4.36","Лоток перфорированный 100х50х3000","м",585,380,222300,538,314730,537030,497.8,{"$f":"D158*J158","v":291213},699.4,{"$f":"D158*L158","v":409149},700362]
["1.4.37","Перегородка для лотка","м",-890,100,-89000,292.8,-260592,-349592,131,{"$f":"J159*D159","v":-116590},380.64,{"$f":"L159*D159","v":-338769.6},-455359.6]
["1.4.37","Перегородка для лотка","м",585,100,58500,292.8,171288,229788,131,{"$f":"D160*J160","v":76635},380.64,{"$f":"D160*L160","v":222674.4},299309.40000000002]
["1.4.38","Крышка с заземлением на лоток основание 100 L3000","м",-890,120,-106800,214.4,-190816,-297616,157.19999999999999,{"$f":"J161*D161","v":-139908},278.72000000000003,{"$f":"L161*D161","v":-248060.80000000002},-387968.80000000005]
["1.4.38","Крышка с заземлением на лоток основание 100 L3000","м",585,120,70200,209.22,122393.7,192593.7,157.19999999999999,{"$f":"D162*J162","v":91962},271.99,{"$f":"D162*L162","v":159114.15},251076.15]
["1.4.39","Угол CPO 90 горизонтальный 90° 100х50","шт.",-16,1200,-19200,1620.8,-25932.799999999999,-45132.800000000003,1572,{"$f":"J163*D163","v":-25152},2107.04,{"$f":"L163*D163","v":-33712.639999999999},-58864.639999999999]
["1.4.39","Угол CPO 90 горизонтальный 90° 100х50","шт.",10,1200,12000,1620.8,16208,28208,1572,{"$f":"D164*J164","v":15720},2107.04,{"$f":"D164*L164","v":21070.400000000001},36790.400000000001]
["1.4.40","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",-10,1200,-12000,1892,-18920,-30920,1572,{"$f":"J165*D165","v":-15720},2459.6,{"$f":"L165*D165","v":-24596},-40316]
["1.4.40","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",12,1200,14400,1892,22704,37104,1572,{"$f":"D166*J166","v":18864},2459.6,{"$f":"D166*L166","v":29515.199999999997},48379.199999999997]
["1.4.41","Лоток 50х50 L=3000 перфорированный","м.",150,640,{"$f":"D167*E167","v":96000},375,56250,152250,838.4,125760,487.5,73125,198885]
["1.4.42","Крышка с заземлением на лоток основание 50 L3000","м.",150,120,{"$f":"D168*E168","v":18000},171.65,25747.5,43747.5,157.19999999999999,23580,223.15,33472.5,57052.5]
["1.4.43","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,120,1200,839.4,8394,9594,157.19999999999999,1572,1091.22,10912.2,12484.2]
["1.4.44","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,120,1440,644.02,7728.24,9168.24,157.19999999999999,1886.3999999999999,837.23,10046.76,{"$f":"J170*D170+L170*D170","v":11933.16}]
["1.4.45","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1200,6000,2020.01,10100.049999999999,16100.05,1572,7860,2626.01,13130.050000000001,20990.050000000003]
["1.4.46","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,120,600,1004.5,5022.5,5622.5,157.19999999999999,786,1305.8499999999999,6529.25,7315.25]
["1.4.47","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",16,1200,19200,1966.01,31456.16,50656.160000000003,1572,25152,2555.81,40892.959999999999,66044.959999999992]
["1.4.48","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,120,1920,638.16,10210.56,12130.56,157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96]
["1.4.49","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1200,19200,1825.61,29209.759999999998,48409.759999999995,1572,25152,2373.29,37972.639999999999,63124.639999999999]
["1.4.50","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,120,1920,853.51,13656.16,15576.16,157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16]
["1.4.51","Кронштейн индивидуального изготовления L=1250","шт.",210,412.8,86688,1552.8,326088,412776,540.77,113561.7,2018.64,423914.4,537476.1]
["1.4.52","Кронштейн юстировочный для монтажа линейного извещателя","шт.",24,1200,28800,1200,28800,57600,1572,37728,1560,37440,75168]
["1.4.53","Стандартный анкер с болтом М8","шт.",-400,25,-10000,83.02,-33208,-43208,32.75,{"$f":"J179*D179","v":-13100},107.93,{"$f":"L179*D179","v":-43172},-56272]
["1.4.53","Стандартный анкер с болтом М8","шт.",800,25,20000,83.02,66416,86416,32.75,{"$f":"D180*J180","v":26200},107.93,{"$f":"D180*L180","v":86344},112544]
["1.4.54","Винт для электрического соединения М5х8","шт.",-100,15,-1500,6.8,-680,-2180,19.649999999999999,{"$f":"J181*D181","v":-1964.9999999999998},8.84,{"$f":"L181*D181","v":-884},-2849]
["1.4.54","Винт для электрического соединения М5х8","шт.",100,15,1500,10.199999999999999,1019.9999999999999,2520,19.649999999999999,{"$f":"D182*J182","v":1964.9999999999998},13.26,{"$f":"D182*L182","v":1326},3291]
["1.4.55","Коробка огнестойкая 100х100х50мм","шт.",175,800,{"$f":"D183*E183","v":140000},1063.97,{"$f":"G183*D183","v":186194.75},{"$f":"F183+H183","v":326194.75},1048,{"$f":"D183*J183","v":183400},1383.16,{"$f":"D183*L183","v":242053},425453]
["1.4.56","Кабель огнестойкий","м",-2960,124,-367040,144.86000000000001,-428785.60000000003,-795825.60000000009,162.44,{"$f":"J184*D184","v":-480822.39999999997},188.32,{"$f":"L184*D184","v":-557427.19999999995},-1038249.5999999999]
["1.4.56","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",4220,124,523280,41.04,173188.8,696468.8,162.44,{"$f":"D185*J185","v":685496.8},53.35,{"$f":"D185*L185","v":225137},910633.8]
["1.4.57","Кабель огнестойкий","м",-930,124,-115320,82.94,-77134.2,-192454.2,162.44,{"$f":"J186*D186","v":-151069.20000000001},107.82,{"$f":"L186*D186","v":-100272.59999999999},-251341.8]
["1.4.57","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",2500,124,310000,82.94,207350,517350,162.44,{"$f":"D187*J187","v":406100},107.82,{"$f":"D187*L187","v":269550},675650]
["1.4.58","Кабель огнестойкий","м",-510,124,-63240,140.62,-71716.2,-134956.20000000001,162.44,{"$f":"J188*D188","v":-82844.399999999994},182.81,{"$f":"L188*D188","v":-93233.1},-176077.5]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",400,124,49600,77.760000000000005,31104.000000000004,80704,162.44,{"$f":"D189*J189","v":64976},101.09,{"$f":"D189*L189","v":40436},105412]
["1.4.59","Кабель огнестойкий","м",-600,124,-74400,85.94,-51564,-125964,162.44,{"$f":"J190*D190","v":-97464},111.72,{"$f":"L190*D190","v":-67032},-164496]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",1160,124,143840,85.94,99690.4,243530.4,162.44,{"$f":"D191*J191","v":188430.4},111.72,{"$f":"D191*L191","v":129595.2},318025.59999999998]
["1.4.60","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,124,{"$f":"D192*E192","v":161200},101.52,{"$f":"G192*D192","v":131976},{"$f":"F192+H192","v":293176},162.44,{"$f":"D192*J192","v":211172},131.97999999999999,{"$f":"D192*L192","v":171574},382746]
["1.4.61","Труба гофрированная ПВХ легкая серая D20","м",-600,35,-21000,21.6,-12960,-33960,45.85,{"$f":"J193*D193","v":-27510},28.08,{"$f":"L193*D193","v":-16848},-44358]
["1.4.61","Труба гофрированная ПВХ легкая серая D20","м",4500,35,157500,21.6,97200,254700,45.85,{"$f":"D194*J194","v":206325},28.08,{"$f":"D194*L194","v":126359.99999999999},332685]
["1.4.62","Скоба металлическая однолапковая Д20","шт.",-1200,5,-6000,2.6,-3120,-9120,6.55,{"$f":"J195*D195","v":-7860},3.38,{"$f":"L195*D195","v":-4056},-11916]
["1.4.62","Скоба металлическая однолапковая Д20","шт.",9000,5,45000,2.6,23400,68400,6.55,{"$f":"D196*J196","v":58950},3.38,{"$f":"D196*L196","v":30420},89370]
["1.4.63","Металлический дюбель для газобетона 6х32","шт.",-1600,5,-8000,14.2,-22720,-30720,6.55,{"$f":"J197*D197","v":-10480},18.46,{"$f":"L197*D197","v":-29536},-40016]
["1.4.63","Металлический дюбель для газобетона 6х32","шт.",9000,5,45000,14.88,133920,178920,6.55,{"$f":"D198*J198","v":58950},19.34,{"$f":"D198*L198","v":174060},233010]
["1.4.64","Саморез с пресс-шайбой 4.2х32","шт.",-1600,5,-8000,1.82,-2912,-10912,6.55,{"$f":"J199*D199","v":-10480},2.37,{"$f":"L199*D199","v":-3792},-14272]
["1.4.64","Саморез с пресс-шайбой 4.2х32","шт.",9000,5,45000,1.82,16380,61380,6.55,{"$f":"D200*J200","v":58950},2.37,{"$f":"D200*L200","v":21330},80280]
["1.4.65","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,21600,-21600,-21600,0,{"$f":"J201*D201","v":0},28080,{"$f":"L201*D201","v":-28080},-28080]
["1.4.65","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,41040,41040,41040,0,null,53352,{"$f":"D202*L202","v":53352},53352]
["1.4.66","Пуско-наладочные работы, приемо-сдаточные работы","компл.",-1,127200,-127200,0,0,-127200,166632,{"$f":"J203*D203","v":-166632},0,{"$f":"L203*D203","v":0},-166632]
["1.4.66","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,393480,{"$f":"D204*E204","v":393480},0,{"$f":"G204*D204","v":0},{"$f":"F204+H204","v":393480},515458.8,{"$f":"D204*J204","v":515458.8},0,null,515458.8]
["1.4.67","Аренда вышки 28 м","ч",152,3250,{"$f":"D205*E205","v":494000},0,{"$f":"G205*D205","v":0},{"$f":"F205+H205","v":494000},0,null,0]
["1.4.68","Автоматизация управления воротами",null,null,null,null,null,null,null,0,null,0]
["1.4.68.1","Пульт контроля и управления","шт.",1,2600,{"$f":"D207*E207","v":2600},11375.52,{"$f":"D207*G207","v":11375.52},{"$f":"F207+H207","v":13975.52},3406,{"$f":"D207*J207","v":3406},14788.18,{"$f":"D207*L207","v":14788.18},{"$f":"J207*D207+L207*D207","v":18194.18}]
["1.4.68.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,2600,{"$f":"D208*E208","v":5200},3580.8,{"$f":"D208*G208","v":7161.6},{"$f":"F208+H208","v":12361.6},3406,6812,4655.04,9310.08,16122.08]
["1.4.68.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,5000,10000,15168,30336,40336,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003]
["1.4.68.4","Источник питания резервированный","шт.",2,3000,6000,7929.6,15859.2,21859.200000000001,3930,7860,10308.48,20616.96,28476.959999999999]
["1.4.68.5","Аккумулятор 12 В, 17 А/ч","шт.",2,400,800,5668,11336,12136,524,1048,7368.4,14736.8,15784.8]
["1.4.68.6","Светофор двухцветный светодиодный ","шт.",4,4200,16800,15352.8,61411.199999999997,78211.199999999997,5502,22008,19958.64,79834.559999999998,101842.56]
["1.4.68.7","Устройство коммутационное","шт.",6,2600,15600,1365,8190,23790,3406,20436,1774.5,10647,31083]
["1.4.68.8","Извещатель охранный точечный магнитоконтактный","шт.",6,1800,10800,381.6,2289.6000000000004,13089.6,2358,14148,496.08,2976.48,17124.48]
["1.4.68.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,124,9920,101.52,8121.5999999999995,18041.599999999999,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999]
["1.4.68.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,124,43400,77.760000000000005,27216,70616,162.44,56854,101.09,35381.5,92235.5]
["1.4.68.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,124,31000,41.04,10260,41260,162.44,40610,53.35,13337.5,53947.5]
["1.4.68.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,500,5000,109.68,1096.8000000000002,6096.8,655,6550,142.58000000000001,1425.8000000000002,7975.8]
["1.4.68.13","Труба гофрированная ПВХ легкая серая D20","м",300,35,10500,21.6,6480,16980,45.85,13755,28.08,8424,22179]
["1.4.68.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,0,5280,5280,5280,0,null,6864,6864,6864]
["1.4.68.15","Пуско-наладочные работы","компл",1,92160,92160,null,0,92160,119808,{"$f":"D221*J221","v":119808},0,null,119808]
["1.4.69","Легкая консоль потолочная DS основание 100","шт.",-100,270,-27000,350.98,{"$f":"G222*D222","v":-35098},-62098,353.7,{"$f":"J222*D222","v":-35370},456.27,{"$f":"L222*D222","v":-45627},-80997]
["1.4.70","Расширитель адресный","шт.",-40,1500,-60000,840.84,-33633.599999999999,-93633.600000000006,1965,-78600,1093.0899999999999,-43723.6,-122323.6]
["1.4.71","Легкая консоль DW основание 100","шт.",-300,140,-42000,224.1,-67230,-109230,183.4,-55020,291.33,-87399,-142419]
["1.4.72","Пластина крепежная GTO H50","шт.",-60,90,-5400,76,-4560,-9960,117.9,-7074,98.8,-5928,-13002]
["1.4.73","Пластина для заземления PTCE ","шт.",-60,90,-5400,93,-5580,-10980,117.9,-7074,120.9,-7254,-14328]
["1.4.74","Миниканал 25х17 TMC","м",-200,300,-60000,98,-19600,-79600,393,-78600,127.4,-25480,-104080]
["1.4.75","Металлорукав МПГ20 в оболочке ","м",-1410,60,-84600,89.24,-125828.4,-210428.4,78.599999999999994,-110825.99999999999,116.01,-163574.1,-274400.09999999998]
["1.4.76","Скоба металлическая однолапковая Д25","шт.",-400,5,-2000,3.6,-1440,-3440,6.55,-2620,4.68,-1872,-4492]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F232+F234+F236+F238+F240+F241+F242+F246+F244+F249+F250+F251","v":18801084.562000003},null,{"$f":"H232+H234+H236+H238+H240+H241+H242+H246+H244+H249+H250+H251","v":40391309.166000001},{"$f":"I232+I234+I236+I238+I240+I241+I242+I246+I244+I249+I250+I251","v":59192393.727999993},null,{"$f":"K232+K234+K236+K238+K240+K241+K242+K246+K244+K249+K250+K251","v":25059055.142000008},null,{"$f":"M232+M234+M236+M238+M240+M241+M242+M246+M244+M249+M250+M251","v":60268025.999999993},{"$f":"N232+N234+N236+N238+N240+N241+N242+N246+N244+N249+N250+N251","v":85327081.14199999}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"-F232+F233+F235+F237+F239-F241-F242+F252+F245+F243+F248-F250-F251+F253","v":-18097456.900000002},null,{"$f":"-H232+H233+H235+H237+H239-H241-H242+H252+H245+H243+H248-H250-H251+H253","v":-41541599.428000003},{"$f":"-I232+I233+I235+I237+I239-I241-I242+I252+I245+I243+I248-I250-I251+I253","v":-59639056.328000002},null,{"$f":"-K232+K233+K235+K237+K239-K241-K242+K252+K245+K243+K248-K250-K251+K253","v":-24808119.001000002},null,{"$f":"-M232+M233+M235+M237+M239-M241-M242+M252+M245+M243+M248-M250-M251+M253","v":-62756586.879999988},{"$f":"-N232+N233+N235+N237+N239-N241-N242+N252+N245+N243+N248-N250-N251+N253","v":-87564705.880999997}]
["1.5.1","Монтаж приточной системы","к-т",6,191564.66000000003,{"$f":"D232*E232","v":1149387.9600000002},501751.61599999998,{"$f":"D232*G232","v":3010509.696},{"$f":"F232+H232","v":4159897.6560000004},125450,{"$f":"D232*J232","v":752700},982545,{"$f":"D232*L232","v":5895270},{"$f":"J232*D232+L232*D232","v":6647970}]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",-5,97642.44,-488212.2,214993.23360000001,-1074966.1680000001,{"$f":"F233+H233","v":-1563178.368},29545,{"$f":"J233*D233","v":-147725},469586,{"$f":"L233*D233","v":-2347930},-2495655]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,95002.2,665015.4,234736.6,1643156.2,2308171.6,29545,{"$f":"D234*J234","v":206815},469586,{"$f":"D234*L234","v":3287102},3493917]
["1.5.3","Монтаж комплектов автоматики","к-т",-11,78347.385454545452,-861821.24,181893.72872727274,-2000831.0160000001,-2862652.2560000001,102635.07,{"$f":"J235*D235","v":-1128985.77},309219.34000000003,{"$f":"L235*D235","v":-3401412.74},-4530398.51]
["1.5.3","Монтаж комплектов автоматики","к-т",13,72638.38,944298.94000000006,185878.69,2416422.9700000002,3360721.91,102635.07,{"$f":"D236*J236","v":1334255.9100000001},309219.34000000003,{"$f":"D236*L236","v":4019851.4200000004},5354107.33]
["1.5.4","Монтаж воздухораспределителей","шт",-86,3307.3267441860462,{"$f":"D237*E237","v":-284430.09999999998},8049.2093023255811,{"$f":"D237*G237","v":-692232},-976662.1,4332.6000000000004,{"$f":"J237*D237","v":-372603.60000000003},10463.969999999999,{"$f":"L237*D237","v":-899901.41999999993},-1272505.02]
["1.5.4","Монтаж воздухораспределителей","шт",80,3595.38,{"$f":"D238*E238","v":287630.40000000002},8681.2800000000007,{"$f":"D238*G238","v":694502.40000000002},982132.8,4332.6000000000004,{"$f":"D238*J238","v":346608},10463.969999999999,{"$f":"D238*L238","v":837117.6},1183725.6000000001]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-2907.9,2027.1716702775202,{"$f":"D239*E239","v":-5894812.5000000009},1651.9918497885074,{"$f":"D239*G239","v":-4803827.1000000006},-10698639.600000001,2655.59,{"$f":"J239*D239","v":-7722190.1610000003},1958,{"$f":"L239*D239","v":-5693668.2000000002},-13415858.361000001]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3033.8,1941.99,{"$f":"D240*E240","v":5891609.2620000001},1582.69,{"$f":"D240*G240","v":4801564.9220000003},10693174.184,2655.59,{"$f":"D240*J240","v":8056528.9420000007},1958,{"$f":"D240*L240","v":5940180.4000000004},13996709.342]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,9139.7374999999993,{"$f":"D241*E241","v":73117.899999999994},24621.749999999996,{"$f":"D241*G241","v":196973.99999999997},270091.89999999997,11973.06,{"$f":"D241*J241","v":95784.48},32008.28,{"$f":"D241*L241","v":256066.24},351850.72]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,465269,{"$f":"D242*E242","v":5583228},1916670,{"$f":"D242*G242","v":23000040},28583268,637410.63,{"$f":"D242*J242","v":7648927.5600000005},2625837.9,{"$f":"D242*L242","v":31510054.799999997},39158982.359999999]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",-16,35266,{"$f":"D243*E243","v":-564256},286314.99675000005,{"$f":"D243*G243","v":-4581039.9480000008},{"$f":"F243+H243","v":-5145295.9480000008},46198.46,{"$f":"J243*D243","v":-739175.36},372209.5,{"$f":"L243*D243","v":-5955352},-6694527.3600000003]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,55208.5,{"$f":"D244*E244","v":772919},165823.5,{"$f":"D244*G244","v":2321529},{"$f":"F244+H244","v":3094448},46198.46,{"$f":"D244*J244","v":646778.43999999994},372209.5,{"$f":"D244*L244","v":5210933},5857711.4399999995]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-564.5,1875,{"$f":"D245*E245","v":-1058437.5},1161.6129317980515,{"$f":"D245*G245","v":-655730.50000000012},-1714168,3758,{"$f":"J245*D245","v":-2121391},1100,{"$f":"L245*D245","v":-620950},-2742341]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",690.2,1875,{"$f":"D246*E246","v":1294125},1131.79,{"$f":"D246*G246","v":781161.45799999998},2075286.4580000001,3758,{"$f":"D246*J246","v":2593771.6},1100,{"$f":"D246*L246","v":759220},3352991.6]
["1.5.10","Теплоснабжение",null,null,null,null,null,null,null,0,null,0]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-166,2204.2168674698796,{"$f":"D248*E248","v":-365900},3597.4819277108436,{"$f":"D248*G248","v":-597182},-963082,2887.52,{"$f":"J248*D248","v":-479328.32},4676.7299999999996,{"$f":"L248*D248","v":-776337.17999999993},{"$f":"J248*D248+L248*D248","v":-1255665.5}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",248,1475.4,365899.2,2407.9899999999998,597181.5199999999,963080.72,2887.52,{"$f":"D249*J249","v":716104.96},4676.7299999999996,{"$f":"D249*L249","v":1159829.0399999998},{"$f":"J249*D249+L249*D249","v":1875933.9999999998}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,954853.5,954853.5,928267,928267,1883120.5,1432280.25,{"$f":"D250*J250","v":1432280.25},1392401.5,{"$f":"D250*L250","v":1392401.5},{"$f":"J250*D250+L250*D250","v":2824681.75}]
["1.5.13","Пуско-наладочные работы ","к-т",1,819000,819000,null,null,819000,1228500,{"$f":"D251*J251","v":1228500},0,null,{"$f":"J251*D251+L251*D251","v":1228500}]
["1.5.14","Монтаж шумоглушителей","шт",-24,null,null,null,null,null,8305.7099999999991,{"$f":"J252*D252","v":-199337.03999999998},20103.2,{"$f":"L252*D252","v":-482476.80000000005},{"$f":"J252*D252+L252*D252","v":-681813.84000000008}]
[null,"ОШИБКА ЗАДВОЕНИЕ ВОЗДУШНЫХ ЗАВЕС",null,null,null,null,null,null,null,0,-739190.46,0,-3524766,{"$f":"M253+K253","v":-4263956.46}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F256+F258+F259+F261+F263+F264+F266+F268+F270+F271+F273+F275+F277+F278+F279+F280+F281+F282","v":3890904.4950000001},null,{"$f":"H256+H258+H259+H261+H263+H264+H266+H268+H270+H271+H273+H275+H277+H278+H279+H280+H281+H282","v":4754057.5659999996},{"$f":"I256+I258+I259+I261+I263+I264+I266+I268+I270+I271+I273+I275+I277+I278+I279+I280+I281+I282","v":8644962.0610000007},null,{"$f":"K256+K258+K259+K261+K263+K264+K266+K268+K270+K271+K273+K275+K277+K278+K279+K280+K281+K282","v":5158915.1499999994},null,{"$f":"M256+M258+M259+M261+M263+M264+M266+M268+M270+M271+M273+M275+M277+M278+M279+M280+M281+M282","v":6202448.8800000008},{"$f":"N256+N258+N259+N261+N263+N264+N266+N268+N270+N271+N273+N275+N277+N278+N279+N280+N281+N282","v":11361364.030000001}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"-F256+F257-F259-F261-F263-F264+F265+F267+F269-F271+F272+F274-F277-F278-F279-F280-F281-F282","v":-3370435.7},null,{"$f":"-H256+H257-H259-H261-H263-H264+H265+H267+H269-H271+H272+H274-H277-H278-H279-H280-H281-H282","v":-3916179.21},{"$f":"-I256+I257-I259-I261-I263-I264+I265+I267+I269-I271+I272+I274-I277-I278-I279-I280-I281-I282","v":-7286614.9100000001},null,{"$f":"-K256+K257-K259-K261-K263-K264+K265+K267+K269-K271+K272+K274-K277-K278-K279-K280-K281-K282","v":-4413703.2},null,{"$f":"-M256+M257-M259-M261-M263-M264+M265+M267+M269-M271+M272+M274-M277-M278-M279-M280-M281-M282","v":-5088358.3439999996},{"$f":"-N256+N257-N259-N261-N263-N264+N265+N267+N269-N271+N272+N274-N277-N278-N279-N280-N281-N282","v":-9502061.5440000016}]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,5500,{"$f":"D256*E256","v":319000},13308.913793103447,{"$f":"D256*G256","v":771917},{"$f":"F256+H256","v":1090917},7205,{"$f":"D256*J256","v":417890},17301.59,{"$f":"D256*L256","v":1003492.22},{"$f":"J256*D256+L256*D256","v":1421382.22}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-933,1108.1414790996785,-1033896,624.34833869239014,-582517,-1616413,1451.67,{"$f":"D257*J257","v":-1354408.11},811.65,{"$f":"D257*L257","v":-757269.45},{"$f":"J257*D257+L257*D257","v":-2111677.56}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1059,1100.33,1165249.47,665.96,705251.64,1870501.1099999999,1451.67,{"$f":"D258*J258","v":1537318.53},811.65,{"$f":"D258*L258","v":859537.35},{"$f":"J258*D258+L258*D258","v":2396855.88}]
["1.6.3","Насос циркуляционный ","шт",1,29840,{"$f":"D259*E259","v":29840},157054,{"$f":"D259*G259","v":157054},{"$f":"F259+H259","v":186894},39090,{"$f":"D259*J259","v":39090},204170,{"$f":"D259*L259","v":204170},{"$f":"J259*D259+L259*D259","v":243260}]
["1.6.4","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,949.23,{"$f":"D261*E261","v":370199.7},394.1,{"$f":"D261*G261","v":153699},{"$f":"F261+H261","v":523898.7},1239.46,{"$f":"D261*J261","v":483389.4},505.48,{"$f":"D261*L261","v":197137.2},{"$f":"J261*D261+L261*D261","v":680526.60000000009}]
["1.6.5","Вентиляция",null,null,null,null,null,null,null,0,null,0]
["1.6.5.1","Монтаж приточной системы","к-т",1,67890,{"$f":"D263*E263","v":67890},163362.31200000001,{"$f":"D263*G263","v":163362.31200000001},{"$f":"F263+H263","v":231252.31200000001},88935.9,{"$f":"D263*J263","v":88935.9},212371.01,{"$f":"D263*L263","v":212371.01},{"$f":"J263*D263+L263*D263","v":301306.91000000003}]
["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]
["1.6.5.3","Монтаж вытяжных систем","к-т",-5,6520.4,-32602,12173.327999999998,-60866.639999999985,-93468.639999999985,8541.7199999999993,-42708.6,15825.33,-79126.649999999994,-121835.25]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,6185.33,37111.979999999996,11844.48,71066.880000000005,108178.86,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-75,684,-51300,603.6,-45270,-96570,896.04,-67203,784.68,-58850.999999999993,-126054]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",125,388.8,48600,502.35,62793.75,111393.75,896.04,112005,784.68,98085,210090]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-289.2,1050,-303660,1429.5539419087138,-413427,-717087,1375.5,-397794.6,1858.42,-537455.06400000001,-935249.66399999999]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",294.5,1347.05,396706.22499999998,1705.5,502269.75,898975.97499999998,1375.5,405084.75,1858.42,547304.69000000006,952389.44000000006]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,76783.5,153567,204960.052,409920.10399999999,563487.10400000005,100586.39,201172.78,266448.07,532896.14,734068.92]
["1.6.5.7","Монтаж клапанов противопожарных","шт",-6,6480.333333333333,-38882,14039.404,-84236.423999999999,-123118.424,8489.24,-50935.44,18251.23,-109507.38,-160442.82]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,5180.83,124339.92,13056.74,313361.76,437701.68,8489.24,203741.76,18251.23,438029.52,641771.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-152,1875.3947368421052,-285060,3349.9013157894738,-509185,-794245,2456.77,-373429.04,4354.87,-661940.24,-1035369.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",294,1679.8,493861.2,2988.56,878636.64,1372497.84,2456.77,722290.38,4354.87,1280331.78,2002622.1600000001]
["1.6.6","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,46666,{"$f":"D277*E277","v":46666},299438.13,{"$f":"D277*G277","v":299438.13},{"$f":"F277+H277","v":346104.13},61132.46,{"$f":"D277*J277","v":61132.46},389269.57,{"$f":"D277*L277","v":389269.57},{"$f":"J277*D277+L277*D277","v":450402.03}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,14000,42000,40272,120816,162816,18340,55020,52353.599999999999,{"$f":"D278*L278","v":157060.79999999999},212080.8]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",74,425.7837837837838,31508,627.43243243243239,46430,77938,557.78,41275.72,815.66,{"$f":"D279*L279","v":60358.84},101634.56]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,500,8000,117,1872,9872,655,10480,152.1,{"$f":"D280*L280","v":2433.6},12913.6]
["1.6.6.5","Установка дренажных насосов","шт",3,2500,7500,8211,24633,32133,3275,9825,10674.3,{"$f":"D281*L281","v":32022.899999999998},41847.899999999994]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,528000,528000,null,null,528000,691680,691680,0,null,691680]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F286+F288+F289+F291+F292+F295+F297+F298+F299+F300+F301+F304+F307+F308+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+F366+F367+F368+F369+F370+F373+F371","v":1757605},null,{"$f":"H286+H288+H289+H291+H292+H295+H297+H298+H299+H300+H301+H304+H307+H308+H310+H311+H312+H314+H315+H316+H317+H318+H319+H321+H323+H325+H327+H329+H331+H333+H335+H337+H339+H341+H343+H344+H346+H348+H349+H351+H353+H355+H357+H359+H361+H363+H365+H366+H367+H368+H369+H370+H373+H371","v":2350257.7700000005},{"$f":"I286+I288+I289+I291+I292+I295+I297+I298+I299+I300+I301+I304+I307+I308+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+I366+I367+I368+I369+I370+I373+I371","v":4107862.77},null,{"$f":"K286+K288+K289+K291+K292+K295+K297+K298+K299+K300+K301+K304+K307+K308+K310+K311+K312+K314+K315+K316+K317+K318+K319+K321+K323+K325+K327+K329+K331+K333+K335+K337+K339+K341+K343+K344+K346+K348+K349+K351+K353+K355+K357+K359+K361+K363+K365+K366+K367+K368+K369+K370+K373+K371","v":2319410.5499999998},null,{"$f":"M286+M288+M289+M291+M292+M295+M297+M298+M299+M300+M301+M304+M307+M308+M310+M311+M312+M314+M315+M316+M317+M318+M319+M321+M323+M325+M327+M329+M331+M333+M335+M337+M339+M341+M343+M344+M346+M348+M349+M351+M353+M355+M357+M359+M361+M363+M365+M366+M367+M368+M369+M370+M373+M371","v":3123252.9000000004},{"$f":"N286+N288+N289+N291+N292+N295+N297+N298+N299+N300+N301+N304+N307+N308+N310+N311+N312+N314+N315+N316+N317+N318+N319+N321+N323+N325+N327+N329+N331+N333+N335+N337+N339+N341+N343+N344+N346+N348+N349+N351+N353+N355+N357+N359+N361+N363+N365+N366+N367+N368+N369+N370+N373+N371","v":5442663.4499999993}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F285+F374+F375+F287+F376-F289+F290-F291-F292+F293+F294+F296-F299-F300+F377+F302+F303+F305+F306+F378+F379+F309-F310-F311-F312+F313-F315-F316-F317-F318-F319+F320+F322+F324+F326+F328+F330+F332+F334+F336+F338+F340+F342-F344+F345+F347-F349+F350+F352+F354+F356+F358+F360+F362+F364-F366-F371+F372","v":-2635114},null,{"$f":"H285+H374+H375+H287+H376-H289+H290-H291-H292+H293+H294+H296-H299-H300+H377+H302+H303+H305+H306+H378+H379+H309-H310-H311-H312+H313-H315-H316-H317-H318-H319+H320+H322+H324+H326+H328+H330+H332+H334+H336+H338+H340+H342-H344+H345+H347-H349+H350+H352+H354+H356+H358+H360+H362+H364-H366-H371+H372","v":-2525647.2799999998},{"$f":"I285+I374+I375+I287+I376-I289+I290-I291-I292+I293+I294+I296-I299-I300+I377+I302+I303+I305+I306+I378+I379+I309-I310-I311-I312+I313-I315-I316-I317-I318-I319+I320+I322+I324+I326+I328+I330+I332+I334+I336+I338+I340+I342-I344+I345+I347-I349+I350+I352+I354+I356+I358+I360+I362+I364-I366-I371+I372","v":-5160761.28},null,{"$f":"K285+K374+K375+K287+K376-K289+K290-K291-K292+K293+K294+K296-K299-K300+K377+K302+K303+K305+K306+K378+K379+K309-K310-K311-K312+K313-K315-K316-K317-K318-K319+K320+K322+K324+K326+K328+K330+K332+K334+K336+K338+K340+K342-K344+K345+K347-K349+K350+K352+K354+K356+K358+K360+K362+K364-K366-K371+K372","v":-3561339.34},null,{"$f":"M285+M374+M375+M287+M376-M289+M290-M291-M292+M293+M294+M296-M299-M300+M377+M302+M303+M305+M306+M378+M379+M309-M310-M311-M312+M313-M315-M316-M317-M318-M319+M320+M322+M324+M326+M328+M330+M332+M334+M336+M338+M340+M342-M344+M345+M347-M349+M350+M352+M354+M356+M358+M360+M362+M364-M366-M371+M372","v":-3312252.62},{"$f":"N285+N374+N375+N287+N376-N289+N290-N291-N292+N293+N294+N296-N299-N300+N377+N302+N303+N305+N306+N378+N379+N309-N310-N311-N312+N313-N315-N316-N317-N318-N319+N320+N322+N324+N326+N328+N330+N332+N334+N336+N338+N340+N342-N344+N345+N347-N349+N350+N352+N354+N356+N358+N360+N362+N364-N366-N371+N372","v":-6873591.96}]
["1.7.1","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-4,4200,{"$f":"D285*E285","v":-16800},32779,{"$f":"ROUND(D285*G285,2)","v":-131116},{"$f":"F285+H285","v":-147916},5502,{"$f":"D285*J285","v":-22008},42612.7,{"$f":"D285*L285","v":-170450.8},{"$f":"J285*D285+L285*D285","v":-192458.8}]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,4200,{"$f":"D286*E286","v":16800},22816.15,{"$f":"ROUND(D286*G286,2)","v":91264.6},{"$f":"F286+H286","v":108064.6},5502,22008,42612.7,170450.8,192458.8]
["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]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1000,{"$f":"D288*E288","v":4000},455.14,{"$f":"ROUND(D288*G288,2)","v":1820.56},{"$f":"F288+H288","v":5820.5599999999995},1310,5240,591.67999999999995,2366.7199999999998,7606.7199999999993]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3000,24000,3256,26048,50048,3930,31440,4232.8,33862.400000000001,65302.400000000001]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",-1,3000,-3000,0,0,-3000,3930,-3930,0,0,-3930]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,25,4800,99,19008,23808,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,25,2400,72,6912,9312,32.75,3144,93.6,8985.5999999999985,12129.599999999999]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-4,3600,{"$f":"D293*E293","v":-14400},5700,{"$f":"ROUND(D293*G293,2)","v":-22800},{"$f":"F293+H293","v":-37200},4716,-18864,7410,-29640,-48504]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-10,3600,-36000,null,null,{"$f":"F294+H294","v":-36000},4716,-47160,null,0,-47160]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,3600,36000,5700,{"$f":"ROUND(D295*G295,2)","v":57000},{"$f":"F295+H295","v":93000},4716,47160,7410,74100,121260]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",-4,2500,{"$f":"D296*E296","v":-10000},0,{"$f":"ROUND(D296*G296,2)","v":0},{"$f":"F296+H296","v":-10000},3275,-13100,0,0,-13100]
["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,null,9825]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,2500,{"$f":"D298*E298","v":5000},94696.92,{"$f":"ROUND(D298*G298,2)","v":189393.84},{"$f":"F298+H298","v":194393.84},3275,6550,123106,{"$f":"D298*L298","v":246212},252762]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3000,3000,0,0,3000,3930,3930,null,null,3930]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3000,15000,29408,147040,162040,3930,19650,38230.400000000001,{"$f":"D300*L300","v":191152},210802]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,1800,{"$f":"D301*E301","v":9000},27000,{"$f":"ROUND(D301*G301,2)","v":135000},{"$f":"F301+H301","v":144000},2358,11790,35100,175500,187290]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-11,1500,{"$f":"D302*E302","v":-16500},694,-7634,-24134,1965,-21615,902.2,-9924.2000000000007,-31539.200000000001]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-16,1500,{"$f":"D303*E303","v":-24000},0,{"$f":"ROUND(D303*G303,2)","v":0},{"$f":"F303+H303","v":-24000},1965,-31440,0,0,-31440]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1500,{"$f":"D304*E304","v":40500},694,{"$f":"ROUND(D304*G304,2)","v":18738},{"$f":"F304+H304","v":59238},1965,53055,902.2,24359.4,77414.399999999994]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-4,2500,-10000,2722.42,-10889.68,-20889.68,3275,-13100,3539.15,-14156.6,-27256.6]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-2,2500,-5000,0,0,-5000,3275,-6550,0,0,-6550]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,2500,{"$f":"D307*E307","v":15000},2722.42,{"$f":"ROUND(D307*G307,2)","v":16334.52},{"$f":"F307+H307","v":31334.52},3275,19650,3539.15,21234.9,40884.9]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",48,300,{"$f":"D308*E308","v":14400},416.16,{"$f":"ROUND(D308*G308,2)","v":19975.68},{"$f":"F308+H308","v":34375.68},393,18864,541.01,25968.48,44832.479999999996]
["1.7.14","Розетка компьютерная RJ-45 серии \"Viva\", установка в кабель-каналы, кат. 5е","шт.",-202,300,{"$f":"D309*E309","v":-60600},377.92,{"$f":"ROUND(D309*G309,2)","v":-76339.839999999997},{"$f":"F309+H309","v":-136939.84},623,-125846,281,-56762,-182608]
["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]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,200,1000,118,590,1590,262,1310,153.4,767,2077]
["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]
["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,-2358,365.12,-2190.7200000000003,-4548.72]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",6,300,{"$f":"D314*E314","v":1800},280.87,{"$f":"ROUND(D314*G314,2)","v":1685.22},{"$f":"F314+H314","v":3485.2200000000003},393,2358,365.12,2190.7200000000003,4548.72]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1200,6000,0,0,6000,1572,7860,0,null,7860]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,50,400,429,3432,3832,65.5,524,557.70000000000005,{"$f":"D316*L316","v":4461.6000000000004},4985.6000000000004]
["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,{"$f":"D317*J317","v":3733.5},370.5,21118.5,{"$f":"J317*D317+L317*D317","v":24852}]
["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]
["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]
["1.7.24","Кабель канал 80х40 белый TA-G IN-Liner 01781 DKC","м",-96,null,null,null,null,null,393,-37728,600.6,-57657.600000000006,-95385.600000000006]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",152,300,45600,398.52,60575.040000000001,106175.04000000001,393,59736,600.6,91291.199999999997,151027.20000000001]
["1.7.25","Разделитель SEP-N 40 09514 DKC","м",-96,null,null,null,null,null,262,-25152,143,-13728,-38880]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",152,200,30400,91.67,13933.84,44333.84,262,39824,143,21736,61560]
["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]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",21,50,{"$f":"D325*E325","v":1050},516.66999999999996,{"$f":"ROUND(D325*G325,2)","v":10850.07},{"$f":"F325+H325","v":11900.07},65.5,1375.5,671.67,14105.07,15480.57]
["1.7.27","Угол 80x40мм внешний изменяемый 70-120 градусов 01708 DKC","шт.",-5,50,-250,662,-3310,-3560,65.5,-327.5,860.6,-4303,-4630.5]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,50,{"$f":"D327*E327","v":250},551.67999999999995,{"$f":"ROUND(D327*G327,2)","v":2758.4},{"$f":"F327+H327","v":3008.4},65.5,327.5,717.18,3585.8999999999996,3913.3999999999996]
["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]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",136,100,{"$f":"D329*E329","v":13600},102.24,{"$f":"ROUND(D329*G329,2)","v":13904.64},{"$f":"F329+H329","v":27504.639999999999},131,17816,132.91,18075.759999999998,35891.759999999995]
["1.7.29","Накладка SGAN 40 на стык профиля 00823 DKC","шт.",-20,25,-500,46,-920,-1420,32.75,-655,59.8,-1196,-1851]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",34,25,{"$f":"D331*E331","v":850},38.33,{"$f":"ROUND(D331*G331,2)","v":1303.22},{"$f":"F331+H331","v":2153.2200000000003},32.75,1113.5,49.83,1694.22,2807.7200000000003]
["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]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",34,25,{"$f":"D333*E333","v":850},78.34,{"$f":"ROUND(D333*G333,2)","v":2663.56},{"$f":"F333+H333","v":3513.56},32.75,1113.5,101.84,3462.56,4576.0599999999995]
["1.7.31","Угол плоский Т-образный 80x40 NTAN IN-Liner 01756 DKC","шт.",-4,50,-200,339,-1356,-1556,65.5,-262,440.7,-1762.8,-2024.8]
["1.7.31","Тройник /отвод 80х40, белый","шт.",8,50,{"$f":"D335*E335","v":400},282.5,{"$f":"ROUND(D335*G335,2)","v":2260},{"$f":"F335+H335","v":2660},65.5,524,367.25,2938,3462]
["1.7.32","Заглушка для кабель-канала 80x40 торцевая LАN In-liner 00871 DKC","шт.",-8,25,-200,158,-1264,-1464,32.75,-262,205.4,-1643.2,-1905.2]
["1.7.32","Заглушка 80x40, белый","шт.",16,25,{"$f":"D337*E337","v":400},131.68,{"$f":"ROUND(D337*G337,2)","v":2106.88},{"$f":"F337+H337","v":2506.88},39,624,168,2688,3312]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 CM06541 DKC","шт.",-100,10,-1000,13.8,-1380,-2380,13.1,-1310,17.940000000000001,-1794.0000000000002,-3104]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",100,10,{"$f":"D339*E339","v":1000},11.5,{"$f":"ROUND(D339*G339,2)","v":1150},{"$f":"F339+H339","v":2150},13.1,1310,14.95,1495,2805]
["1.7.34","Лоток перфорированный 300х50х3000","м",-324,380,-123120,842,-272808,-395928,497.8,-161287.20000000001,1094.5999999999999,-354650.39999999997,-515937.6]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,380,{"$f":"D341*E341","v":123120},701.68,{"$f":"ROUND(D341*G341,2)","v":227344.32},{"$f":"F341+H341","v":350464.32},497.8,161287.20000000001,912.18,295546.32,456833.52]
["1.7.35","Лоток перфорированный 100х50х3000","м",-648,380,-246240,452.12,-292973.76,-539213.76,497.8,-322574.40000000002,587.76,-380868.48,-703442.88]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",666,380,{"$f":"D343*E343","v":253080},538,{"$f":"ROUND(D343*G343,2)","v":358308},{"$f":"F343+H343","v":611388},497.8,331534.8,699.4,465800.39999999997,797335.2]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,100,2400,282.8,6787.2,9187.2000000000007,131,3144,367.64,8823.36,11967.36]
["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,-6288,271.99,-8703.68,-14991.68]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",50,120,{"$f":"D346*E346","v":6000},209.22,{"$f":"ROUND(D346*G346,2)","v":10461},{"$f":"F346+H346","v":16461},157.19999999999999,7859.9999999999991,271.99,13599.5,21459.5]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 300х50","шт.",-5,1200,-6000,2748,-13740,-19740,1572,-7860,3572.4,-17862,-25722]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",5,1200,{"$f":"D348*E348","v":6000},2290,{"$f":"ROUND(D348*G348,2)","v":11450},{"$f":"F348+H348","v":17450},1572,7860,2977,{"$f":"D348*L348","v":14885},22745]
["1.7.39","Угол горизонтальный 90° 100х50 мм в комплекте с крепежными элементами","шт.",3,1200,3600,1620.8,4862.3999999999996,8462.4,1572,{"$f":"D349*J349","v":4716},2107.04,6321.12,{"$f":"J349*D349+L349*D349","v":11037.119999999999}]
["1.7.40","Ответвитель DPT T-образный горизонтальный 300х50","шт.",-7,1200,-8400,3690,-25830,-34230,1572,-11004,4797,-33579,-44583]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",7,1200,{"$f":"D351*E351","v":8400},3099,{"$f":"ROUND(D351*G351,2)","v":21693},{"$f":"F351+H351","v":30093},1572,11004,4028.7,28200.899999999998,39204.899999999994]
["1.7.41","Легкая консоль потолочная DS основание 300 мм","шт.",-120,300,-36000,802,-96240,-132240,393,-47160,1042.5999999999999,-125111.99999999999,-172272]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",120,270,{"$f":"D353*E353","v":32400},668.33,{"$f":"ROUND(D353*G353,2)","v":80199.600000000006},{"$f":"F353+H353","v":112599.6},353.7,42444,868.83,104259.6,146703.6]
["1.7.42","Консоль легкая осн. 100 мм","шт.",-600,300,-180000,124,-74400,-254400,393,-235800,161.19999999999999,-96720,-332520]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",600,270,{"$f":"D355*E355","v":162000},131.6,{"$f":"ROUND(D355*G355,2)","v":78960},{"$f":"F355+H355","v":240960},353.7,212220,171.08,102648.00000000001,314868]
["1.7.43","Стандартный анкер с болтом М8","шт.",-600,25,-15000,83.02,-49812,-64812,32.75,-19650,107.93,-64758.000000000007,-84408]
["1.7.43","Стандартный анкер с болтом М8","шт.",625,25,{"$f":"D357*E357","v":15625},83.02,{"$f":"ROUND(D357*G357,2)","v":51887.5},{"$f":"F357+H357","v":67512.5},32.75,20468.75,107.93,67456.25,87925]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,15,-750,6.82,-341,-1091,19.649999999999999,-982.49999999999989,8.8699999999999992,-443.49999999999994,-1425.9999999999998]
["1.7.44","Винт для соединения крышек лотков","шт.",50,15,{"$f":"D359*E359","v":750},10.199999999999999,{"$f":"ROUND(D359*G359,2)","v":510},{"$f":"F359+H359","v":1260},19.649999999999999,982.49999999999989,13.26,663,1645.5]
["1.7.45","Кабель оптический внутриобъектовый огнестойкий, наружная оболочка ","м",-1660,168,-278880,82,-136120,-415000,220.08,-365332.80000000005,106.6,-176956,-542288.80000000005]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,168,{"$f":"D361*E361","v":278880},133.01,{"$f":"ROUND(D361*G361,2)","v":220796.6},{"$f":"F361+H361","v":499676.6},220.08,365332.80000000005,172.91,287030.59999999998,652363.4]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",-11952,112,-1338624,72.599999999999994,-867715.2,-2206339.2000000002,146.72,-1753597.44,94.38,-1128029.76,-2881627.2]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,112,{"$f":"D363*E363","v":341600},72.599999999999994,{"$f":"ROUND(D363*G363,2)","v":221430},{"$f":"F363+H363","v":563030},146.72,447496,94.38,287859,735355]
["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]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",150,35,{"$f":"D365*E365","v":5250},21.6,{"$f":"ROUND(D365*G365,2)","v":3240},{"$f":"F365+H365","v":8490},45.85,6877.5,28.08,4212,11089.5]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.1,1310,31.72,3172,4482]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,3360,16800,5390,26950,43750,4401.6000000000004,22008,7007,35035,57043]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,{"$f":"D368*E368","v":0},6342,{"$f":"ROUND(D368*G368,2)","v":19026},{"$f":"F368+H368","v":19026},0,null,8244.6,24733.800000000003,24733.800000000003]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,{"$f":"D369*E369","v":0},1268.02,{"$f":"ROUND(D369*G369,2)","v":5072.08},{"$f":"F369+H369","v":5072.08},0,null,1648.43,6593.72,6593.72]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,{"$f":"D370*E370","v":0},1146,{"$f":"ROUND(D370*G370,2)","v":4584},{"$f":"F370+H370","v":4584},0,null,1489.8,5959.2,5959.2]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,18000,18000,18000,0,null,23400,23400,23400]
["1.7.54","Пуско-наладочные работы","компл.",-1,86400,-86400,0,0,-86400,113184,{"$f":"D372*J372","v":-113184},0,0,-113184]
["1.7.54","Пуско-наладочные работы","компл.",1,187200,{"$f":"D373*E373","v":187200},null,{"$f":"ROUND(D373*G373,2)","v":0},{"$f":"F373+H373","v":187200},262080,262080,0,null,262080]
["1.7.55","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,{"$f":"D374*L374","v":0},-5502]
["1.7.56","Шкаф настенный 19\", 42U, 600х2055x800 мм, передняя стеклянная дверь с  перфорацией по бокам","компл.",-1,4200,-4200,0,0,-4200,5502,-5502,0,0,-5502]
["1.7.57","Полка/ящик для документов с замком, 2U, 483х88х460 мм, цвет черный","шт.",-1,1000,-1000,8734,-8734,-9734,1310,-1310,11354.2,-11354.2,-12664.2]
["1.7.58","Вертикальный кабельный органайзер для шкафов 42U, с крышками","шт.",-2,1500,-3000,0,0,-3000,1965,-3930,0,0,-3930]
["1.7.59","Автоматический выключатель 2Р, Iном 10 А, хар. С ","шт.",-5,300,-1500,1894,-9470,-10970,393,-1965,2462.1999999999998,-12311,-14276]
["1.7.60","Автоматический выключатель 2Р, Iном 16 А, хар. С ","шт.",-1,300,-300,1872,-1872,-2172,393,-393,2433.6,-2433.6,-2826.6]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F382+F383+F385+F386+F388+F390+F391+F393+F394+F395+F396+F397+F399+F400+F401+F402+F404","v":531290},null,{"$f":"H382+H383+H385+H386+H388+H390+H391+H393+H394+H395+H396+H397+H399+H400+H401+H402+H404","v":1337345.76},{"$f":"I382+I383+I385+I386+I388+I390+I391+I393+I394+I395+I396+I397+I399+I400+I401+I402+I404","v":1868635.7600000002},null,{"$f":"K382+K383+K385+K386+K388+K390+K391+K393+K394+K395+K396+K397+K399+K400+K401+K402+K404","v":705357.1},null,{"$f":"M382+M383+M385+M386+M388+M390+M391+M393+M394+M395+M396+M397+M399+M400+M401+M402+M404","v":2016827.65},{"$f":"N382+N383+N385+N386+N388+N390+N391+N393+N394+N395+N396+N397+N399+N400+N401+N402+N404","v":2722184.75}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F382-F383+F384-F386+F387+F405+F406+F389-F391+F392-F394+F398-F400+F403","v":-436590},null,{"$f":"-H382-H383+H384-H386+H387+H405+H406+H389-H391+H392-H394+H398-H400+H403","v":-1664679.74},{"$f":"-I382-I383+I384-I386+I387+I405+I406+I389-I391+I392-I394+I398-I400+I403","v":-2101269.7400000002},null,{"$f":"-K382-K383+K384-K386+K387+K405+K406+K389-K391+K392-K394+K398-K400+K403","v":-649932.9},null,{"$f":"-M382-M383+M384-M386+M387+M405+M406+M389-M391+M392-M394+M398-M400+M403","v":-2135422.9},{"$f":"-N382-N383+N384-N386+N387+N405+N406+N389-N391+N392-N394+N398-N400+N403","v":-2785355.8000000003}]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,2800,{"$f":"D382*E382","v":28000},32890.01,{"$f":"ROUND(D382*G382,2)","v":328900.09999999998},{"$f":"F382+H382","v":356900.1},6668,{"$f":"D382*J382","v":66680},39380,{"$f":"D382*L382","v":393800},{"$f":"J382*D382+L382*D382","v":460480}]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,2800,{"$f":"D383*E383","v":67200},19395.169999999998,{"$f":"ROUND(D383*G383,2)","v":465484.08},{"$f":"F383+H383","v":532684.08000000007},5668,136032,23220,557280,693312]
["1.8.3","Кронштейн угловой","шт.",-1,1500,{"$f":"D384*E384","v":-1500},5390,{"$f":"ROUND(D384*G384,2)","v":-5390},{"$f":"F384+H384","v":-6890},1965,-1965,7007,-7007,-8972]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,3360,{"$f":"D385*E385","v":94080},5390,{"$f":"ROUND(D385*G385,2)","v":150920},{"$f":"F385+H385","v":245000},1965,55020,7007,196196,251216]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,500,{"$f":"D386*E386","v":17000},621.84,{"$f":"ROUND(D386*G386,2)","v":21142.560000000001},{"$f":"F386+H386","v":38142.559999999998},655,22270,2366,80444,102714]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",-3,2400,-7200,93874,-281622,-288822,3144,-9432,122036.2,-366108.6,-375540.6]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,2400,{"$f":"D388*E388","v":9600},39816.480000000003,{"$f":"ROUND(D388*G388,2)","v":159265.92000000001},{"$f":"F388+H388","v":168865.92000000001},3144,12576,122036.2,488144.8,500720.8]
["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]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,50,{"$f":"D390*E390","v":200},362,{"$f":"ROUND(D390*G390,2)","v":1448},{"$f":"F390+H390","v":1648},65.5,262,470.6,1882.4,2144.4]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,100,3400,94,3196,6596,131,4454,122.2,4154.8,8608.7999999999993]
["1.8.8","Коннектор RJ-45 CAT5E не экранированный","шт.",-500,25,-12500,32,-16000,-28500,32.75,-16375,41.6,-20800,-37175]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",200,25,{"$f":"D393*E393","v":5000},32,{"$f":"ROUND(D393*G393,2)","v":6400},{"$f":"F393+H393","v":11400},32.75,6550,41.6,8320,14870]
["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]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,960,{"$f":"D395*E395","v":1920},6342,{"$f":"D395*G395","v":12684},{"$f":"F395+H395","v":14604},1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,{"$f":"D396*E396","v":0},5.84,{"$f":"D396*G396","v":584},{"$f":"F396+H396","v":584},0,null,7.59,759,759]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,{"$f":"D397*E397","v":0},1268.02,{"$f":"D397*G397","v":6340.1},{"$f":"F397+H397","v":6340.1},0,null,1648.43,8242.15,8242.15]
["1.8.13","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-250,35,-8750,96.8,-24200,-32950,45.85,{"$f":"D398*J398","v":-11462.5},125.84,-31460,-42922.5]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,35,{"$f":"D399*E399","v":8750},21.6,{"$f":"ROUND(D399*G399,2)","v":5400},{"$f":"F399+H399","v":14150},45.85,{"$f":"D399*J399","v":11462.5},125.84,31460,42922.5]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,10,1000,24.4,2440,3440,13.1,{"$f":"D400*J400","v":1310},31.72,3172,4482]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,50,{"$f":"D401*E401","v":2000},285,{"$f":"D401*G401","v":11400},{"$f":"F401+H401","v":13400},65.5,{"$f":"D401*J401","v":2620},370.5,14820,17440]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,0,null,19600,19600,19600]
["1.8.17","Пуско-наладочные работы","компл.",-1,28800,-28800,0,0,-28800,37728,{"$f":"D403*J403","v":-37728},0,0,-37728]
["1.8.17","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53040,{"$f":"D404*J404","v":53040},0,null,53040]
["1.8.18","ПО видеонаблюдения Интеллект для интеграции IP-камеры - лицензия на подключение 1 в/к и 1 а/к","шт.",-34,200,{"$f":"D405*E405","v":-6800},10600,{"$f":"ROUND(D405*G405,2)","v":-360400},{"$f":"F405+H405","v":-367200},262,{"$f":"D405*J405","v":-8908},13780,{"$f":"D405*L405","v":-468520},-477428]
["1.8.19","Удлинитель пассивный на 1 канал. Вход: 1 10/100BaseT(X)/IEEE 802.3at","шт.",-2,1000,{"$f":"D406*E406","v":-2000},3720,{"$f":"ROUND(D406*G406,2)","v":-7440},{"$f":"F406+H406","v":-9440},1310,{"$f":"D406*J406","v":-2620},4836,{"$f":"D406*L406","v":-9672},-12292]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F409+F411","v":133077.08000000002},null,{"$f":"H409+H411","v":212621.6587643979},{"$f":"I409+I411","v":345698.73876439792},null,{"$f":"K409+K411","v":174381.28999999998},null,{"$f":"M409+M411","v":276392.98},{"$f":"N409+N411","v":450774.27}]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"-F409+F410","v":-786368.6},null,{"$f":"-H409+H410","v":-1139125.0639999998},{"$f":"-I409+I410","v":-1925493.6639999999},null,{"$f":"-K409+K410","v":-1030155.09},null,{"$f":"-M409+M410","v":-1480846.18},{"$f":"-N409+N410","v":-2511001.27}]
["1.9.1","Монтаж комплектов автоматики","к-т",1,90059,{"$f":"D409*E409","v":90059},151613.06399999998,{"$f":"D409*G409","v":151613.06399999998},{"$f":"F409+H409","v":241672.06399999998},117977.29,{"$f":"D409*J409","v":117977.29},197096.98,{"$f":"D409*L409","v":197096.98},{"$f":"J409*D409+L409*D409","v":315074.27}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3820,182.28,-696309.6,258.51099476439788,-987511.99999999988,-1683821.5999999999,238.79,{"$f":"D410*J410","v":-912177.79999999993},336.06,{"$f":"D410*L410","v":-1283749.2},{"$f":"J410*D410+L410*D410","v":-2195927}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,182.28,43018.080000000002,258.51099476439788,61008.594764397902,104026.6747643979,239,{"$f":"D411*J411","v":56404},336,{"$f":"D411*L411","v":79296},{"$f":"J411*D411+L411*D411","v":135700}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F414+F416+F417+F419+F421+F423+F425+F426+F427+F428+F429+F430+F431+F432+F433+F434+F435+F436+F437+F438+F439+F441","v":1287720},null,{"$f":"H414+H416+H417+H419+H421+H423+H425+H426+H427+H428+H429+H430+H431+H432+H433+H434+H435+H436+H437+H438+H439+H441","v":6186025.7959999992},{"$f":"I414+I416+I417+I419+I421+I423+I425+I426+I427+I428+I429+I430+I431+I432+I433+I434+I435+I436+I437+I438+I439+I441","v":7473745.7959999992},null,{"$f":"K414+K416+K417+K419+K421+K423+K425+K426+K427+K428+K429+K430+K431+K432+K433+K434+K435+K436+K437+K438+K439+K441","v":1718479.2000000002},null,{"$f":"M414+M416+M417+M419+M421+M423+M425+M426+M427+M428+M429+M430+M431+M432+M433+M434+M435+M436+M437+M438+M439+M441","v":9036205.040000001},{"$f":"N414+N416+N417+N419+N421+N423+N425+N426+N427+N428+N429+N430+N431+N432+N433+N434+N435+N436+N437+N438+N439+N441","v":10754684.239999998}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F415+F418+F420+F422+F424+F442+F440","v":-444690},null,{"$f":"H415+H418+H420+H422+H424+H442+H440","v":-4761135},{"$f":"I415+I418+I420+I422+I424+I442+I440","v":-5205825},null,{"$f":"K415+K418+K420+K422+K424+K442+K440","v":-583593.1},null,{"$f":"M415+M418+M420+M422+M424+M442+M440","v":-7615331.5},{"$f":"N415+N418+N420+N422+N424+N442+N440","v":-8198924.5999999996}]
["1.10.1","Демонтаж светильников","шт.",217,1080,{"$f":"D414*E414","v":234360},0,0,{"$f":"F414+H414","v":234360},1414.8,{"$f":"D414*J414","v":307011.59999999998},0,null,{"$f":"J414*D414+L414*D414","v":307011.59999999998}]
["1.10.2","Панель противопожарных устройств","шт.",-1,5400,{"$f":"D415*E415","v":-5400},87723,{"$f":"G415*D415","v":-87723},{"$f":"F415+H415","v":-93123},7074,-7074,114039.9,{"$f":"D415*L415","v":-114039.9},-121113.9]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,5400,{"$f":"D416*E416","v":5400},97756.37,97756.37,{"$f":"F416+H416","v":103156.37},7074,7074,127083.28,127083.28,134157.28]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,5000,{"$f":"D417*E417","v":5000},149982.14000000001,149982.14000000001,{"$f":"F417+H417","v":154982.14000000001},6550,6550,194976.78,194976.78,201526.78]
["1.10.4","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-170,124,{"$f":"D418*E418","v":-21080},634,-107780,{"$f":"F418+H418","v":-128860},232,-39440,754,-128180,-167620]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",170,240,{"$f":"D419*E419","v":40800},2224.8000000000002,{"$f":"G419*D419","v":378216.00000000006},{"$f":"F419+H419","v":419016.00000000006},310,52700,2669.76,453859.2,506559.2]
["1.10.5","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-400,124,-49600,184,-73600,-123200,182,-72800,209,-83600,-156400]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",650,124,{"$f":"D421*E421","v":80600},101.52,65988,146588,182,118300,160,104000,222300]
["1.10.6","Светильник светодиодный Olymp 2.0 60град. 250Вт 5000К IP65 промышленный VARTON","шт.",-186,1500,-279000,23050,-4287300,-4566300,1865,-346890,37760,-7023360,-7370250]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2000,{"$f":"D423*E423","v":410000},23050,{"$f":"G423*D423","v":4725250},{"$f":"F423+H423","v":5135250},2620,537100,35000,7175000,7712100]
["1.10.7","Блок аварийного питания EM-Recovery 300Вт IP65","шт.",-12,2000,-24000,12596,-151152,-175152,2620,-31440,16374.8,-196497.59999999998,-227937.59999999998]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2000,24000,12596,151152,{"$f":"F425+H425","v":175152},2620,31440,16374.8,196497.59999999998,227937.59999999998]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",201,640,{"$f":"D426*E426","v":128640},755.01599999999996,{"$f":"G426*D426","v":151758.21599999999},{"$f":"F426+H426","v":280398.21600000001},838.4,168518.39999999999,981.52,197285.52,365803.92]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",201,120,{"$f":"D427*E427","v":24120},406.01,{"$f":"G427*D427","v":81608.009999999995},{"$f":"F427+H427","v":105728.01},157.19999999999999,31597.199999999997,527.80999999999995,106089.80999999998,137687.00999999998]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",174,640,111360,375,65250,176610,838.4,145881.60000000001,487.5,84825,230706.6]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",174,120,20880,158.91999999999999,27652.079999999998,48532.08,157.19999999999999,27352.799999999999,206.6,35948.400000000001,63301.2]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",168,270,45360,214.99,36118.32,81478.320000000007,353.7,59421.599999999999,279.49,46954.32,106375.92]
["1.10.13","Анкер М8 латунный разрезной","шт.",336,25,8400,78.5,26376,34776,32.75,11004,102.05,34288.799999999996,45292.799999999996]
["1.10.14","Шпилька М8х2000","шт.",90,300,27000,170.52,15346.800000000001,42346.8,393,35370,221.68,19951.2,55321.2]
["1.10.15","Шайба М8","шт.",600,0,0,6.77,4061.9999999999995,4061.9999999999995,0,0,8.8000000000000007,5280,5280]
["1.10.16","Гайка М8","шт.",600,0,0,3.06,1836,1836,0,0,3.98,2388,2388]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",60,300,18000,1577.76,94665.600000000006,112665.60000000001,393,23580,2051.09,123065.40000000001,146645.40000000002]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,300,10800,1673.52,60246.720000000001,71046.720000000001,393,14148,2175.58,78320.88,92468.88]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,200,41000,116.42,23866.1,64866.1,262,53710,151.35,31026.75,84736.75]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",14,800,11200,1063.96,14895.44,26095.440000000002,1048,14672,1383.15,19364.100000000002,34036.100000000006]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,null,null,14000,14000,14000,19600,19600,0,null,19600]
["1.10.22","Пуско-наладочные работы","компл.",-1,24000,-24000,0,0,-24000,31440,-31440,0,{"$f":"D440*L440","v":0},-31440]
["1.10.22","Пуско-наладочные работы","компл.",1,40800,40800,0,0,40800,53448,53448,0,null,53448]
["1.10.23","Аксессуары (расходные материалы, крепеж, гофра, прочее) на 1 м кабеля","компл.",-570,73,{"$f":"D442*E442","v":-41610},94,{"$f":"G442*D442","v":-53580},{"$f":"F442+H442","v":-95190},95.63,-54509.1,122.2,{"$f":"D442*L442","v":-69654},-124163.1]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F445+F447+F448+F449+F450+F451+F452","v":2292375.375},null,{"$f":"H445+H447+H448+H449+H450+H451+H452","v":2658433.0742800003},{"$f":"I445+I447+I448+I449+I450+I451+I452","v":4950808.4492800003},null,{"$f":"K445+K447+K448+K449+K450+K451+K452","v":3145566.4092500005},null,{"$f":"M445+M447+M448+M449+M450+M451+M452","v":3474169.3598899995},{"$f":"N445+N447+N448+N449+N450+N451+N452","v":6619735.7691400005}]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"-F445+F446-F448-F449-F450-F451","v":-1518221.7279000001},null,{"$f":"-H445+H446-H448-H449-H450-H451","v":-2158851.4717800003},{"$f":"-I445+I446-I448-I449-I450-I451","v":-3677073.1996800001},null,{"$f":"-K445+K446-K448-K449-K450-K451","v":-2081672.62925},null,{"$f":"-M445+M446-M448-M449-M450-M451","v":-2823576.0698899999},{"$f":"-N445+N446-N448-N449-N450-N451","v":-4905248.6991400002}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.2000000000000002,90376,196657,160089.54545454544,352197,{"$f":"H445+F445","v":548854},117100,{"$f":"D445*J445","v":257620.00000000003},208116,{"$f":"D445*L445","v":457855.2},{"$f":"J445*D445+L445*D445","v":715475.20000000007}]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",-175.57,1665.97,{"$f":"D446*E446","v":-292494.3529},5596.75,{"$f":"D446*G446","v":-982621.39749999996},-1275115.7504,2711,{"$f":"J446*D446","v":-475970.26999999996},7373,{"$f":"L446*D446","v":-1294477.6099999999},-1770447.88]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,1602.7123287671234,292495,5384.2246575342469,982621,1275116,2711,{"$f":"D447*J447","v":494757.5},7373,{"$f":"D447*L447","v":1345572.5},1840330]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,122160.00000000001,122160.00000000001,126021.07428,126021.07428,248181.07428,160029.6,160029.6,163827.4,163827.4,323857]
["1.11.4","Отделка оконного проема","м2",28.8,4236.4930555555557,122011,4243.5763888888887,122215,244226,5549.81,159834.52800000002,5516.65,158879.51999999999,318714.04800000001]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,736245,{"$f":"299043+437202","v":736245},472745,{"$f":"17345+455400","v":472745},1208990,964481,964481,614568.74,614568.74,1579049.74]
["1.11.6","Ограждение","тн",0.33700000000000002,144375,{"$f":"E451*D451","v":48654.375},305792.28486646881,103052,151706.375,189131.25,63737.231250000004,397529.97,133967.59989000001,197704.83114000002]
["1.11.7","Устройство навеса компрессоров","шт.",1,774153,{"$f":"E452*D452","v":774153},499582,{"$f":"D452*G452","v":499582},1273735,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F456+F457+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+F490+F492","v":858100.12800000003},null,{"$f":"H456+H457+H460+H461+H462+H463+H464+H465+H466+H467+H468+H469+H470+H471+H472+H473+H474+H475+H476+H477+H478+H479+H480+H481+H482+H483+H484+H485+H486+H487+H488+H489+H490+H492","v":1211868.6540000001},{"$f":"I456+I457+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+I490+I492","v":2069968.7820000001},null,{"$f":"K456+K457+K460+K461+K462+K463+K464+K465+K466+K467+K468+K469+K470+K471+K472+K473+K474+K475+K476+K477+K478+K479+K480+K481+K482+K483+K484+K485+K486+K487+K488+K489+K490+K492","v":1041900.7199999999},null,{"$f":"M456+M457+M460+M461+M462+M463+M464+M465+M466+M467+M468+M469+M470+M471+M472+M473+M474+M475+M476+M477+M478+M479+M480+M481+M482+M483+M484+M485+M486+M487+M488+M489+M490+M492","v":1845636.7899999996},{"$f":"N456+N457+N460+N461+N462+N463+N464+N465+N466+N467+N468+N469+N470+N471+N472+N473+N474+N475+N476+N477+N478+N479+N480+N481+N482+N483+N484+N485+N486+N487+N488+N489+N490+N492","v":2887537.51}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F456+F455-F457+F458+F459-F463-F464-F465-F466-F469+F493+F491","v":-829400},null,{"$f":"-H456+H455-H457+H458+H459-H463-H464-H465-H466-H469+H493+H491","v":-1223752.69},{"$f":"-I456+I455-I457+I458+I459-I463-I464-I465-I466-I469+I493+I491","v":-2053152.69},null,{"$f":"-K456+K455-K457+K458+K459-K463-K464-K465-K466-K469+K493+K491","v":-1005899.3999999999},null,{"$f":"-M456+M455-M457+M458+M459-M463-M464-M465-M466-M469+M493+M491","v":-1844928.9},{"$f":"-N456+N455-N457+N458+N459-N463-N464-N465-N466-N469+N493+N491","v":-2850828.3}]
["1.12.1","Щит рабочего освещения","шт.",-1,5000,{"$f":"D455*E455","v":-5000},27838,{"$f":"G455*D455","v":-27838},{"$f":"F455+H455","v":-32838},6550,{"$f":"J455*D455","v":-6550},36189.4,{"$f":"L455*D455","v":-36189.4},{"$f":"J455*D455+L455*D455","v":-42739.4}]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,5000,{"$f":"D456*E456","v":5000},44797.87,{"$f":"G456*D456","v":44797.87},{"$f":"F456+H456","v":49797.87},6550,{"$f":"D456*J456","v":6550},55450.2,{"$f":"D456*L456","v":55450.2},62000.2]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",30,124,3720,470,14100,17820,232,{"$f":"D457*J457","v":6960},611,{"$f":"D457*L457","v":18330},25290]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-800,124,-99200,142,-113600,-212800,182,{"$f":"J458*D458","v":-145600},184.6,{"$f":"L458*D458","v":-147680},-293280]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный, огнестойкий 3х2,5","м.",-260,124,-32240,184,-47840,-80080,182,{"$f":"J459*D459","v":-47320},239.2,{"$f":"L459*D459","v":-62192},-109512]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",450,124,55800,142,63900,{"$f":"F460+H460","v":119700},182,{"$f":"D460*J460","v":81900},184.6,{"$f":"D460*L460","v":83070},164970]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",260,124,32240,101.52,26395.200000000001,{"$f":"F461+H461","v":58635.199999999997},182,47320,160,41600,88920]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",500,124,62000,92.52,46260,{"$f":"F462+H462","v":108260},182,91000,120.28,60140,151140]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,2000,156000,3651.57,{"$f":"G463*D463","v":284822.46000000002},440822.46,1865,145470,6208.4,484255.19999999995,629725.19999999995]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",15,2000,30000,10623.79,{"$f":"G464*D464","v":159356.85},{"$f":"F464+H464","v":189356.85},1865,27975,18060.8,270912,298887]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",41,2000,82000,4764.6000000000004,{"$f":"G465*D465","v":195348.6},{"$f":"F465+H465","v":277348.59999999998},1865,76465,8098.8,332050.8,408515.8]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,2000,6000,837.97,{"$f":"G466*D466","v":2513.91},8513.91,1865,5595,1424.6,4273.7999999999993,9868.7999999999993]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",5,2000,10000,3448.92,{"$f":"G467*D467","v":17244.599999999999},27244.6,1865,9325,5863.16,29315.8,38640.800000000003]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",1,2000,2000,4934.88,4934.88,6934.88,1865,1865,8389.2999999999993,8389.2999999999993,10254.299999999999]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",351,640,224640,538,188838,413478,838.4,294278.39999999997,699.4,245489.4,539767.79999999993]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",14,500.00400000000002,{"$f":"D470*E470","v":7000.0560000000005},482.00400000000002,6748.0560000000005,13748.112000000001,655.01,9170.14,626.61,8772.5400000000009,17942.68]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,500.00400000000002,{"$f":"D471*E471","v":4500.0360000000001},372,3348,7848.0360000000001,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,500,{"$f":"D472*E472","v":5000},243,2430,7430,655,6550,315.89999999999998,3159,9709]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,500,2000,485,1940,3940,655,2620,630.5,2522,5142]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",55,500,27500,590,32450,59950,655,36025,767,42185,78210]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",100,200,20000,338,33800,53800,262,26200,439.4,43940,70140]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",800,35,28000,21.6,17280,45280,45.85,36680,28.08,22464,59144]
["1.12.20","Коробка монтажная","шт.",7,200.00399999999999,{"$f":"D477*E477","v":1400.028},16.559999999999999,115.91999999999999,1515.9480000000001,262.01,1834.07,21.53,150.71,1984.78]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",5,300,{"$f":"D478*E478","v":1500},1673.52,8367.6,9867.6,393,1965,2175.58,10877.9,12842.9]
["1.12.22","Шпилька М8х2000","шт.",7,300,2100,149.84399999999999,1048.9079999999999,3148.9079999999999,393,2751,194.8,1363.6000000000001,4114.6000000000004]
["1.12.23","Шайба М8","шт.",104,0,0,4.476,465.50400000000002,465.50400000000002,0,null,5.82,605.28,605.28]
["1.12.24","Гайка М8","шт.",104,0,0,3.06,318.24,318.24,0,null,3.98,413.92,413.92]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,24.995999999999999,1299.7919999999999,78.504000000000005,4082.2080000000001,5382,32.74,{"$f":"D482*J482","v":1702.48},102.06,5307.12,7009.6]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,0,4.992,309.50400000000002,309.50400000000002,0,null,6.49,402.38,402.38]
["1.12.27","Шайба М6","шт.",62,0,0,2.2679999999999998,140.61599999999999,140.61599999999999,0,null,2.95,182.9,182.9]
["1.12.28","Гайка М6","шт.",62,0,0,1.536,95.231999999999999,95.231999999999999,0,null,2,124,124]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,200.00399999999999,10800.216,116.42400000000001,6286.8960000000006,17087.112000000001,262.01,{"$f":"D486*J486","v":14148.539999999999},151.35,8172.9,22321.439999999999]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",800,10,8000,24.396000000000001,19516.8,27516.799999999999,13.1,{"$f":"D487*J487","v":10480},31.71,25368,35848]
["1.12.31","Короб 25x30 TA-EN","м.",64,300,19200,125.2,8012.8,27212.799999999999,393,{"$f":"D488*J488","v":25152},162.76,10416.64,35568.639999999999]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",1000,0,0,2.6,2600,2600,0,null,3.38,3380,3380]
["1.12.33","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14000,14000,14000,0,null,18200,18200,18200]
["1.12.34","Пуско-наладочные работы","компл.",-1,38400,-38400,0,0,-38400,50304,{"$f":"J491*D491","v":-50304},0,{"$f":"L491*D491","v":0},-50304]
["1.12.34","Пуско-наладочные работы","компл.",1,50400,50400,0,0,50400,66024,{"$f":"D492*J492","v":66024},0,null,66024]
["1.12.35","Монтаж прочих материалов","компл.",-1,147200,-147200,144697,-144697,-291897,192832,{"$f":"J493*D493","v":-192832},188106.1,{"$f":"L493*D493","v":-188106.1},-380938.1]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F652+F496+F636+F643+F500+F509+F533+F540+F656+F661+F664+F668+F565+F580+F675+F673+F587+F610+F617+F621+F625+F653+F654","v":68023259.942522392},null,{"$f":"H652+H496+H636+H643+H500+H509+H533+H540+H656+H661+H664+H668+H565+H580+H675+H673+H587+H610+H617+H621+H625+H653+H654","v":44861597.914511435},{"$f":"I652+I496+I636+I643+I500+I509+I533+I540+I656+I661+I664+I668+I565+I580+I675+I673+I587+I610+I617+I621+I625+I653+I654","v":112884857.85703383},null,{"$f":"K652+K496+K636+K643+K500+K509+K533+K540+K656+K661+K664+K668+K565+K580+K675+K673+K587+K610+K617+K621+K625+K653+K654","v":98585245.670980006},null,{"$f":"M652+M496+M636+M643+M500+M509+M533+M540+M656+M661+M664+M668+M565+M580+M675+M673+M587+M610+M617+M621+M625+M653+M654","v":51553596.031649992},{"$f":"N652+N496+N636+N643+N500+N509+N533+N540+N656+N661+N664+N668+N565+N580+N675+N673+N587+N610+N617+N621+N625+N653+N654","v":150138841.70262998}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"-F496+F499+F508+F532+F539+F564+F575+F586-F610-F617-F621+F624","v":-49589732.600000001},null,{"$f":"-H496+H499+H508+H532+H539+H564+H575+H586-H610-H617-H621+H624","v":-47925532.100000001},{"$f":"-I496+I499+I508+I532+I539+I564+I575+I586-I610-I617-I621+I624","v":-97515264.700000003},null,{"$f":"-K496+K499+K508+K532+K539+K564+K575+K586-K610-K617-K621+K624","v":-78289051.229999989},null,{"$f":"-M496+M499+M508+M532+M539+M564+M575+M586-M610-M617-M621+M624","v":-52690761.950000003},{"$f":"-N496+N499+N508+N532+N539+N564+N575+N586-N610-N617-N621+N624","v":-130979813.18000001}]
["1.13.1","Модульные здания",null,null,null,{"$f":"F497+F498","v":430000},null,{"$f":"H497+H498","v":3616000},{"$f":"I497+I498","v":4046000},null,{"$f":"K497+K498","v":653913.68999999994},null,{"$f":"M497+M498","v":4997424.9000000004},{"$f":"N497+N498","v":5651338.5899999999}]
["1.13.1.1","Модульный офис 2МД5","шт",1,182000,{"$f":"D497*E497","v":182000},1273000,{"$f":"D497*G497","v":1273000},{"$f":"F497+H497","v":1455000},239562,{"$f":"D497*J497","v":239562},1951576.9,{"$f":"D497*L497","v":1951576.9},{"$f":"J497*D497+L497*D497","v":2191138.9}]
["1.13.1.2","Модульный офис 4МД6","шт",1,248000,{"$f":"D498*E498","v":248000},2343000,{"$f":"D498*G498","v":2343000},{"$f":"F498+H498","v":2591000},414351.69,{"$f":"D498*J498","v":414351.69},3045848,{"$f":"D498*L498","v":3045848},{"$f":"J498*D498+L498*D498","v":3460199.69}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F504+F506-F501-F502-F503","v":-566860},null,{"$f":"H504+H506-H501-H502-H503","v":-2896932.5},{"$f":"I504+I506-I501-I502-I503","v":-3463792.5},null,{"$f":"K504+K506-K501-K502-K503","v":-940253},null,{"$f":"M504+M506-M501-M502-M503","v":-4679141.1899999995},{"$f":"N504+N506-N501-N502-N503","v":-5619394.1899999995}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F501+F502+F503+F505+F507","v":559860},null,{"$f":"H501+H502+H503+H505+H507","v":4433900},{"$f":"I501+I502+I503+I505+I507","v":4993760},null,{"$f":"K501+K502+K503+K505+K507","v":1102583},null,{"$f":"M501+M502+M503+M505+M507","v":6855698.9399999995},{"$f":"N501+N502+N503+N505+N507","v":7958281.9399999995}]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,19560,{"$f":"D501*E501","v":58680},59100,{"$f":"D501*G501","v":177300},{"$f":"F501+H501","v":235980},34934,{"$f":"D501*J501","v":104802},78870,{"$f":"D501*L501","v":236610},{"$f":"J501*D501+L501*D501","v":341412}]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",1,21180,21180,36600,36600,{"$f":"F502+H502","v":57780},29801,{"$f":"D502*J502","v":29801},63096,{"$f":"D502*L502","v":63096},92897]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,130000,130000,650000,650000,{"$f":"F503+H503","v":780000},337980,{"$f":"D503*J503","v":337980},1736492.94,{"$f":"D503*L503","v":1736492.94},2074472.94]
["1.13.2.4","Ворота распашные стальные утепленные 4000х5000h с калиткой","шт.",-2,51000,-102000,234000,-468000,{"$f":"F504+H504","v":-570000},66810,{"$f":"J504*D504","v":-133620},304200,{"$f":"L504*D504","v":-608400},-742020]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,50000,100000,420000,840000,{"$f":"H505+F505","v":940000},90000,{"$f":"D505*J505","v":180000},567000,{"$f":"D505*L505","v":1134000},1314000]
["1.13.2.5","Ворота распашные стальные утепленные 4500х5000h с калиткой","шт.",-5,51000,-255000,313006.5,-1565032.5,{"$f":"F506+H506","v":-1820032.5},66810,{"$f":"J506*D506","v":-334050},406908.45,{"$f":"L506*D506","v":-2034542.25},-2368592.25]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,50000,250000,546000,2730000,{"$f":"F507+H507","v":2980000},90000,{"$f":"D507*J507","v":450000},737100,{"$f":"D507*L507","v":3685500},4135500]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F527:F531)","v":-375300},null,{"$f":"SUM(H527:H531)","v":-533260},{"$f":"SUM(I527:I531)","v":-908560},null,{"$f":"SUM(K527:K531)","v":-491643},null,{"$f":"SUM(M527:M531)","v":-693238},{"$f":"SUM(N527:N531)","v":-1184881}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F510:F526)","v":2602415.5490000001},null,{"$f":"SUM(H510:H526)","v":2502157.1316815862},{"$f":"SUM(I510:I526)","v":5104572.6806815863},null,{"$f":"SUM(K510:K526)","v":3427405.8353800001},null,{"$f":"SUM(M510:M526)","v":3148873.3837000001},{"$f":"SUM(N510:N526)","v":6576279.2190800011}]
["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,{"$f":"D510*E510","v":309960},73503.44,{"$f":"D510*G510","v":277843.00319999998},{"$f":"F510+H510","v":587803.00319999992},114800,{"$f":"D510*J510","v":433944},91879.3,{"$f":"D510*L510","v":347303.75400000002},{"$f":"J510*D510+L510*D510","v":781247.75399999996}]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,48262.85,337839.95,8984.86,62894.020000000004,400733.97000000003,67567.990000000005,472975.93000000005,11231.08,{"$f":"D511*L511","v":78617.56},551593.49]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10080,219744,22081.78,481382.804,701126.804,10218,222752.4,29000,{"$f":"D512*L512","v":632200},854952.4]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,2741.94,17000.028000000002,7158.87,44384.993999999999,61385.021999999997,3838.72,23800.063999999998,8948.59,{"$f":"D513*L513","v":55481.258000000002},79281.322]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,82000,78556,96488.517745302714,92436,170992,110700,106050.59999999999,120610.65,{"$f":"D514*L514","v":115545.00269999998},221595.60269999999]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,48263.048016701461,46236,null,null,46236,65155.11,62418.595379999999,0,null,62418.595379999999]
["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,{"$f":"D516*G516","v":6212},43932,510.72,52808.448000000004,75.099999999999994,{"$f":"D516*L516","v":7765.34},60573.788]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2237,31318,3967,55538,86856,2711,37954,7373,103222,141176]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,5438.1569965870303,159338,1199.8976109215016,35157,194495,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,85675,454077.5,152938.11320754717,810572,1264649.5,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,102809.07,544888.071,1022.0963172804533,5417.1104815864019,550305.18148158642,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,36.322147651006709,5412,38025,306.43,45658.07,45.4,6764.5999999999995,52422.67]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,218.87919463087249,32613,127.29530201342281,18967,51580,306.43,45658.07,159.12,23708.880000000001,69366.95]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10080,233856,24686,572715.19999999995,806571.2,10218,237057.6,29000,672800,909857.6]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,294,15876,122,6588,22464,411.6,22226.400000000001,152.5,8235,30461.4]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",78,351.53846153846155,27420,null,null,27420,474.58,37017.24,0,null,37017.24]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",78,299.4871794871795,23360,341.5128205128205,{"$f":"D526*G526","v":26638},49998,419.28,32703.839999999997,426.89,{"$f":"D526*L526","v":33297.42},66001.259999999995]
["1.13.3.18","Устройство монолитных железобетонных перемычек из бетона кл. В25, W4, F100","шт.",-7,6600,{"$f":"D527*E527","v":-46200},17280,-120960,{"$f":"F527+H527","v":-167160},8646,{"$f":"J527*D527","v":-60522},22464,{"$f":"L527*D527","v":-157248},-217770]
["1.13.3.19","Арматура А500","т.",-0.5,30000,{"$f":"D528*E528","v":-15000},67000,-33500,{"$f":"F528+H528","v":-48500},39300,{"$f":"J528*D528","v":-19650},87100,{"$f":"L528*D528","v":-43550},-63200]
["1.13.3.20","Арматура А240","т.",-0.2,30000,{"$f":"D529*E529","v":-6000},67000,-13400,{"$f":"F529+H529","v":-19400},39300,{"$f":"J529*D529","v":-7860},87100,{"$f":"L529*D529","v":-17420},-25280]
["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,{"$f":"D530*E530","v":-171600},4200,-92400,{"$f":"F530+H530","v":-264000},10218,{"$f":"J530*D530","v":-224796},5460,{"$f":"L530*D530","v":-120120},-344916]
["1.13.3.22","Штукатурка улучшенная цементная","м2",-91,1500,{"$f":"D531*E531","v":-136500},3000,-273000,{"$f":"F531+H531","v":-409500},1965,{"$f":"J531*D531","v":-178815},3900,{"$f":"L531*D531","v":-354900},-533715]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F534","v":-1345260},null,{"$f":"H534","v":-5534784},{"$f":"I534","v":-6880044},null,{"$f":"K534","v":-3910222.4},null,{"$f":"M534","v":-4803859.4000000004},{"$f":"N534","v":-8714081.8000000007}]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"SUM(F535:F538)","v":4273521},null,{"$f":"SUM(H535:H538)","v":2707990},{"$f":"SUM(I535:I538)","v":6981511},null,{"$f":"K535+K536+K537+K538","v":4966812},null,{"$f":"M535+M536+M537+M538","v":4087491.3},{"$f":"N535+N536+N537+N538","v":9054303.3000000007}]
["1.13.4.1","Устройство монолитного железобетонного подстилающего слоя пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-320.3,4200,{"$f":"D534*E534","v":-1345260},17280,{"$f":"D534*G534","v":-5534784},{"$f":"F534+H534","v":-6880044},12208,{"$f":"J534*D534","v":-3910222.4},14998,{"$f":"L534*D534","v":-4803859.4000000004},{"$f":"J534*D534+L534*D534","v":-8714081.8000000007}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",198,12146,2404908,9160,{"$f":"G535*D535","v":1813680},4218588,12208,{"$f":"D535*J535","v":2417184},14998,{"$f":"D535*L535","v":2969604},{"$f":"J535*D535+L535*D535","v":5386788}]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1008,997920,439.21818181818179,{"$f":"D536*G536","v":434826},1432746,1360.8,{"$f":"D536*J536","v":1347192},549.02,{"$f":"D536*L536","v":543529.79999999993},{"$f":"J536*D536+L536*D536","v":1890721.7999999998}]
["1.13.4.3","Профилированная мембрана Planter","м2",1378,240,330720,201.59941944847606,{"$f":"D537*G537","v":277804},608524,324,{"$f":"D537*J537","v":446472},252,{"$f":"D537*L537","v":347256},{"$f":"J537*D537+L537*D537","v":793728}]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1199.94,539973,403.73333333333335,{"$f":"D538*G538","v":181680},721653,1679.92,{"$f":"D538*J538","v":755964},504.67,{"$f":"D538*L538","v":227101.5},{"$f":"J538*D538+L538*D538","v":983065.5}]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"SUM(F558:F563)","v":-8397000},null,{"$f":"SUM(H558:H563)","v":-6728801},{"$f":"SUM(I558:I563)","v":-15125801},null,{"$f":"SUM(K558:K563)","v":-12011678},null,{"$f":"SUM(M558:M563)","v":-10058072.9},{"$f":"SUM(N558:N563)","v":-22069750.899999999}]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"SUM(F541:F557)","v":442037.44},null,{"$f":"SUM(H541:H557)","v":212522.98879999999},{"$f":"SUM(I541:I557)","v":654560.42879999999},null,{"$f":"SUM(K541:K557)","v":579069.04640000011},null,{"$f":"SUM(M541:M557)","v":276280.41680000001},{"$f":"SUM(N541:N557)","v":855349.4632}]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,2400,{"$f":"D541*E541","v":17280},null,null,{"$f":"F541+H541","v":17280},3144,{"$f":"D541*J541","v":22636.799999999999},0,null,{"$f":"J541*D541+L541*D541","v":22636.799999999999}]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1048,3018.24,116.01,{"$f":"D542*G542","v":334.10880000000003},3352.3487999999998,1372.88,3953.8944000000001,150.81,{"$f":"D542*L542","v":434.33279999999996},4388.2272000000003]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,1987,5722.5599999999995,null,null,5722.5599999999995,2602.9699999999998,7496.5535999999993,0,null,7496.5535999999993]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,2478,7136.6399999999994,511,1471.6799999999998,8608.32,3246.18,9348.9983999999986,664.3,{"$f":"D544*L544","v":1913.1839999999997},11262.182399999998]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",90,742,66780,128.52000000000001,11566.800000000001,78346.8,972.02,87481.8,167.08,15037.2,102519]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",90,1158,104220,896,80640,184860,1516.98,136528.20000000001,1164.8,104832,241360.2]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",90,386,34740,64.260000000000005,5783.4000000000005,40523.4,505.66,45509.4,83.54,7518.6,53028]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",90,71,6390,218.8,19692,26082,93.01,8370.9,284.44,25599.599999999999,33970.5]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",90,31,2790,34,3060,5850,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",90,674,60660,897,80730,141390,882.94,79464.600000000006,1166.0999999999999,104948.99999999999,184413.59999999998]
["1.13.5.11","Удаление грязи из трещин","кв.м.",2,1500,3000,null,null,3000,1965,3930,0,null,3930]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",2,6500,13000,237,474,13474,8515,17030,308.10000000000002,{"$f":"D552*L552","v":616.20000000000005},17646.2]
["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]
["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]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,3100,37200,35,420,37620,4061,48732,45.5,546,49278]
["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]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,9600,9600,70,70,9670,12576,12576,91,91,12667]
["1.13.5.18","Очищение поверхности пола","м2",-3545,300,-1063500,60,{"$f":"D558*G558","v":-212700},{"$f":"F558+H558","v":-1276200},393,{"$f":"J558*D558","v":-1393185},78,{"$f":"L558*D558","v":-276510},-1669695]
["1.13.5.19","Грунтовка праймером Технониколь 01","м2",-3545,180,-638100,155.4,{"$f":"D559*G559","v":-550893},{"$f":"F559+H559","v":-1188993},235.8,-835911,202.02,-716160.9,-1552071.9]
["1.13.5.20","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-3545,780,-2765100,480,-1701600,-4466700,1021.8,-3622281,624,-2212080,-5834361]
["1.13.5.21","Устройство монолитного железобетонного пола из бетона кл. В25 толщиной 80 мм","м3",-284,6600,-1874400,7987,-2268308,-4142708,12208,-3467072,14998,-4259432,-7726504]
["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]
["1.13.5.23","Устройство швов","м.п.",-1350,420,-567000,60,-81000,-648000,550.20000000000005,-742770.00000000012,78,-105300,-848070.00000000012]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"SUM(F568:F574)","v":-11268000},null,{"$f":"SUM(H568:H574)","v":-11369076},{"$f":"SUM(I568:I574)","v":-22637076},null,{"$f":"K568+K569+K570+K571+K573+K574","v":-15313774},null,{"$f":"M568+M569+M570+M571+M573+M574","v":-13847497.6},{"$f":"N568+N569+N570+N571+N573+N574","v":-29161271.600000001}]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F566","v":13691001},null,{"$f":"H566","v":7066689},{"$f":"I566","v":20757690},null,{"$f":"K566+K567","v":17886390},null,{"$f":"M566+M567","v":9790190},{"$f":"N566+N567","v":27676580}]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,3621,{"$f":"D566*E566","v":13691001},1869,{"$f":"G566*D566","v":7066689},{"$f":"F566+H566","v":20757690},4700,{"$f":"D566*J566","v":17770700},2580,{"$f":"D566*L566","v":9754980},{"$f":"J566*D566+L566*D566","v":27525680}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",251.5,350,{"$f":"D567*E567","v":88025},100,{"$f":"G567*D567","v":25150},{"$f":"F567+H567","v":113175},460,{"$f":"D567*J567","v":115690},140,{"$f":"D567*L567","v":35210},150900]
["1.13.6.3","Очищение поверхности пола","м2",-4580,300,{"$f":"D568*E568","v":-1374000},60,{"$f":"D568*G568","v":-274800},{"$f":"F568+H568","v":-1648800},393,{"$f":"J568*D568","v":-1799940},78,{"$f":"L568*D568","v":-357240},-2157180]
["1.13.6.4","Грунтовка праймером Технониколь 01","м2",-4580,180,{"$f":"D569*E569","v":-824400},155.4,{"$f":"D569*G569","v":-711732},{"$f":"F569+H569","v":-1536132},235.8,-1079964,202.02,-925251.60000000009,-2005215.6]
["1.13.6.5","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м3",-4580,780,-3572400,480,-2198400,-5770800,1021.8,-4679844,624,-2857920,-7537764]
["1.13.6.6","Устройство монолитного железобетонного пола из жаропрочного бетона (на высокоглиноземистом цементе с шамотным заполнителем) кл. В25 толщиной 80 мм","м3",-367,6600,-2422200,11832,-4342344,-6764544,12208,-4480336,17398,-6385066,-10865402]
["1.13.6.7","Арматура ⌀8 А500","т.",-19.2,30000,-576000,67000,-1286400,-1862400,0,0,0,0]
["1.13.6.8","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-4580,420,-1923600,540,-2473200,-4396800,550.20000000000005,-2519916,702,-3215160,{"$f":"J573*D573+L573*D573","v":-5735076}]
["1.13.6.9","Устройство швов","м.п.",-1370,420,-575400,60,-82200,-657600,550.20000000000005,-753774.00000000012,78,-106860,{"$f":"J574*D574+L574*D574","v":-860634.00000000012}]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"SUM(F576:F579)","v":-1711200},null,{"$f":"SUM(H576:H579)","v":-827520},{"$f":"SUM(I576:I579)","v":-2538720},null,{"$f":"SUM(K576:K579)","v":-2452320.1},null,{"$f":"SUM(M576:M579)","v":-1341522},{"$f":"SUM(N576:N579)","v":-3793842.1}]
["1.13.7.1","Демонтаж существующего слоя пола толщиной 400 мм","м2",-100,2040,{"$f":"D576*E576","v":-204000},1020,{"$f":"D576*G576","v":-102000},{"$f":"F576+H576","v":-306000},2672.4,{"$f":"J576*D576","v":-267240},1326,{"$f":"L576*D576","v":-132600},{"$f":"J576*D576+L576*D576","v":-399840}]
["1.13.7.2","Забивка свай 200х200 длинной 3 метра под домкраты","шт",-120,9000,-1080000,3600,-432000,-1512000,11790,{"$f":"J577*D577","v":-1414800},4680,{"$f":"L577*D577","v":-561600},{"$f":"J577*D577+L577*D577","v":-1976400}]
["1.13.7.3","Устройство монолитных ЖБ фундаментов из бетон кл. В25, W4, F 50 под домкраты","м3",-26,3840,-99840,9000,-234000,-333840,13132.25,{"$f":"J578*D578","v":-341438.5},21921,{"$f":"L578*D578","v":-569946},{"$f":"J578*D578+L578*D578","v":-911384.5}]
["1.13.7.4","Анкеры","кг",-496,660,-327360,120,-59520,-386880,864.6,{"$f":"J579*D579","v":-428841.60000000003},156,{"$f":"L579*D579","v":-77376},{"$f":"J579*D579+L579*D579","v":-506217.60000000003}]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"SUM(F581:F585)","v":2840305},null,{"$f":"SUM(H581:H585)","v":1754062},{"$f":"SUM(I581:I585)","v":4594367},null,{"$f":"SUM(K581:K585)","v":3834412.3430000003},null,{"$f":"SUM(M581:M585)","v":2192577.074},{"$f":"SUM(N581:N585)","v":6026989.4170000004}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",88,14941.93181818182,{"$f":"D581*E581","v":1314890.0000000002},null,null,{"$f":"F581+H581","v":1314890.0000000002},20171.61,{"$f":"D581*J581","v":1775101.6800000002},0,null,{"$f":"J581*D581+L581*D581","v":1775101.6800000002}]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D581*1.47","v":129.35999999999999},1150,{"$f":"D582*E582","v":148763.99999999997},null,null,{"$f":"F582+H582","v":148763.99999999997},1552.5,{"$f":"D582*J582","v":200831.39999999997},0,null,{"$f":"J582*D582+L582*D582","v":200831.39999999997}]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",44,1438.5,{"$f":"D583*E583","v":63294},null,null,{"$f":"F583+H583","v":63294},1941.98,{"$f":"D583*J583","v":85447.12},0,null,{"$f":"J583*D583+L583*D583","v":85447.12}]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D583*1.6","v":70.400000000000006},1150,{"$f":"D584*E584","v":80960},null,null,{"$f":"F584+H584","v":80960},1552.5,{"$f":"D584*J584","v":109296.00000000001},0,null,{"$f":"J584*D584+L584*D584","v":109296.00000000001}]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",88.7,13893.990980834273,{"$f":"D585*E585","v":1232397},19775.219842164599,{"$f":"D585*G585","v":1754062},{"$f":"F585+H585","v":2986459},18756.89,{"$f":"D585*J585","v":1663736.1429999999},24719.02,{"$f":"D585*L585","v":2192577.074},{"$f":"J585*D585+L585*D585","v":3856313.2170000002}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F588+F593+F602+F603+F604+F605+F606+F607+F608+F609","v":-3399414},null,{"$f":"H588+H593+H602+H603+H604+H605+H606+H607+H608+H609","v":-6187375.2000000002},{"$f":"I588+I593+I602+I603+I604+I605+I606+I607+I608+I609","v":-9586789.1999999993},null,{"$f":"K588+K593+K602+K603+K604+K605+K606+K607+K608+K609","v":-4453232.34},null,{"$f":"M588+M593+M602+M603+M604+M605+M606+M607+M608+M609","v":-8043587.7600000007},{"$f":"N588+N593+N602+N603+N604+N605+N606+N607+N608+N609","v":-12496820.1}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F589+F590+F591+F592+F594+F595+F596+F597+F598+F599+F600+F601","v":9569291.9399999995},null,{"$f":"H589+H590+H591+H592+H594+H595+H596+H597+H598+H599+H600+H601","v":6194670},{"$f":"I589+I590+I591+I592+I594+I595+I596+I597+I598+I599+I600+I601","v":15763961.939999999},null,{"$f":"K589+K590+K591+K592+K594+K595+K596+K597+K598+K599+K600+K601","v":12381402.438000003},null,{"$f":"M589+M590+M591+M592+M594+M595+M596+M597+M598+M599+M600+M601","v":8226306.2271500006},{"$f":"N589+N590+N591+N592+N594+N595+N596+N597+N598+N599+N600+N601","v":20607708.665149998}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 350мм","м2",-330,4200,{"$f":"D588*E588","v":-1386000},1020,{"$f":"D588*G588","v":-336600},{"$f":"F588+H588","v":-1722600},5502,{"$f":"J588*D588","v":-1815660},1326,{"$f":"L588*D588","v":-437580},{"$f":"J588*D588+L588*D588","v":-2253240}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",81.400000000000006,52459.004914004909,{"$f":"D589*E589","v":4270163},null,null,{"$f":"F589+H589","v":4270163},68196.710000000006,{"$f":"D589*J589","v":5551212.1940000011},0,null,5551212.1940000011]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D589*1.47","v":119.658},1050,{"$f":"D590*E590","v":125640.9},null,null,{"$f":"F590+H590","v":125640.9},1590,{"$f":"D590*J590","v":190256.22},0,null,190256.22]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",21.4,2132.4299065420564,{"$f":"D591*E591","v":45634.000000000007},null,null,{"$f":"F591+H591","v":45634.000000000007},2772.16,{"$f":"D591*J591","v":59324.223999999995},0,null,59324.223999999995]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D591*1.6","v":34.24},1050,{"$f":"D592*E592","v":35952},null,null,{"$f":"F592+H592","v":35952},1590,{"$f":"D592*J592","v":54441.600000000006},0,null,54441.600000000006]
["1.13.8.5","Устройство бетонной подготовки из бетона В7,5 100 мм","м3",-32.6,6600,-215160,18000,-586800,-801960,8646,{"$f":"J593*D593","v":-281859.60000000003},23400,{"$f":"L593*D593","v":-762840},-1044699.6000000001]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,12589.766355140187,{"$f":"D594*E594","v":269421},10882.336448598131,{"$f":"G594*D594","v":232882},{"$f":"F594+H594","v":502303},8646,{"$f":"D594*J594","v":185024.4},23400,{"$f":"D594*L594","v":500759.99999999994},685784.39999999991]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,45440.320427236315,{"$f":"D595*E595","v":1021043.9999999999},56651.624388072989,{"$f":"G595*D595","v":1272962},{"$f":"F595+H595","v":2294006},61344.43,1378409.3421,70814.53,{"$f":"D595*L595","v":1591202.4890999999},2969611.8311999999]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,52459,{"$f":"E596*D596","v":1888524},null,null,1888524,68196.7,2455081.1999999997,0,null,2455081.1999999997]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D596*1.6","v":57.6},1150,{"$f":"D597*E597","v":66240},null,null,66240,1590,91584,0,null,91584]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",9,12736.888888888889,{"$f":"D598*E598","v":114632},10978.777777777777,{"$f":"G598*D598","v":98809},213441,8646,77814,23400,{"$f":"D598*L598","v":210600},288414]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,49656.428571428572,{"$f":"E599*D599","v":625671},56272.30158730159,{"$f":"G599*D599","v":709031},1334702,67036.179999999993,844655.8679999999,70340.38,{"$f":"D599*L599","v":886288.78800000006},1730944.656]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,3616.24,{"$f":"E600*D600","v":75941.039999999994},7454.2380952380954,{"$f":"G600*D600","v":156539},232480.03999999998,4881.92,102520.32000000001,9317.7999999999993,{"$f":"D600*L600","v":195673.8},298194.12]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",18.317,56255.336572582848,{"$f":"E601*D601","v":1030429},203332.80559043511,{"$f":"G601*D601","v":3724447},4754876,75944.7,1391079.0699,264332.65000000002,{"$f":"D601*L601","v":4841781.1500500003},6232860.2199499998]
["1.13.8.13","Устройство монолитных железобетонных лотков из бетона кл. В25, W4, F50","м3",-69.8,6600,-460680,17280,-1206144,-1666824,8646,{"$f":"J602*D602","v":-603490.79999999993},22464,{"$f":"L602*D602","v":-1567987.2},-2171478]
["1.13.8.14","Арматура А500","т.",-3.9,30000,-117000,67000,-261300,-378300,39300,-153270,87100,-339690,-492960]
["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]
["1.13.8.16","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-418,780,-326040,480,-200640,-526680,1021.8,-427112.39999999997,624,-260832,-687944.39999999991]
["1.13.8.17","Монтаж стальных крышек каналов:","шт",-464,660,-306240,1800,-835200,-1141440,864.6,-401174.4,2340,-1085760,-1486934.4]
["1.13.8.18","Чечевица 6 мм","т.",-11.07,4200,-46494,164400,-1819908,-1866402,5502,-60907.14,213720,-2365880.4,-2426787.54]
["1.13.8.19","Полоса 60х6","т.",-4.2,1800,-7560,207000,-869400,-876960,2358,-9903.6,269100,-1130220,-1140123.6000000001]
["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]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F611:F616)","v":191790},null,{"$f":"SUM(H611:H616)","v":115140},{"$f":"SUM(I611:I616)","v":306930},null,{"$f":"SUM(K611:K616)","v":251244.89999999997},null,{"$f":"SUM(M611:M616)","v":149682},{"$f":"SUM(N611:N616)","v":400926.9}]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,15000,{"$f":"D611*E611","v":105000},6600,{"$f":"D611*G611","v":46200},{"$f":"F611+H611","v":151200},19650,{"$f":"D611*J611","v":137550},8580,{"$f":"D611*L611","v":60060},{"$f":"J611*D611+L611*D611","v":197610}]
["1.13.9.2","Техноэласт ЭПП","м2",21,780,16380,960,20160,36540,1021.8,21457.8,1248,26208,47665.8]
["1.13.9.3","Цементный раствор М150","м3",0.05,6600,330,18000,900,1230,8646,432.3,23400,1170,1602.3]
["1.13.9.4","Обжимной хомут","шт",14,2760,38640,1200,16800,55440,3615.6,50618.400000000001,1560,21840,72458.399999999994]
["1.13.9.5","Юбка из металла","шт",7,4200,29400,4200,29400,58800,5502,38514,5460,38220,76734]
["1.13.9.6","Герметик","шт",2,1020,2040,840,1680,3720,1336.2,2672.4,1092,2184,4856.3999999999996]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F618:F620)","v":415200},null,{"$f":"SUM(H618:H620)","v":259200},{"$f":"SUM(I618:I620)","v":674400},null,{"$f":"SUM(K618:K620)","v":543912},null,{"$f":"SUM(M618:M620)","v":336960},{"$f":"SUM(N618:N620)","v":880872}]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,15000,{"$f":"D618*E618","v":300000},6600,{"$f":"D618*G618","v":132000},{"$f":"F618+H618","v":432000},19650,{"$f":"D618*J618","v":393000},8580,{"$f":"D618*L618","v":171600},{"$f":"J618*D618+L618*D618","v":564600}]
["1.13.10.2","Техноэласт ЭПП","м2",40,780,{"$f":"D619*E619","v":31200},960,{"$f":"D619*G619","v":38400},{"$f":"F619+H619","v":69600},1021.8,{"$f":"D619*J619","v":40872},1248,{"$f":"D619*L619","v":49920},{"$f":"J619*D619+L619*D619","v":90792}]
["1.13.10.3","Прижимная рейка","п.м.",200,420,{"$f":"D620*E620","v":84000},444,{"$f":"D620*G620","v":88800},{"$f":"F620+H620","v":172800},550.20000000000005,{"$f":"D620*J620","v":110040.00000000001},577.20000000000005,{"$f":"D620*L620","v":115440.00000000001},{"$f":"J620*D620+L620*D620","v":225480.00000000003}]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F622+F623","v":23040},null,{"$f":"H622+H623","v":34080},{"$f":"I622+I623","v":57120},null,{"$f":"K622+K623","v":30182.400000000001},null,{"$f":"M622+M623","v":44304},{"$f":"N622+N623","v":74486.399999999994}]
["1.13.11.1","Ремонт кровли","м2",4,4200,{"$f":"D622*E622","v":16800},6600,{"$f":"D622*G622","v":26400},{"$f":"F622+H622","v":43200},5502,{"$f":"D622*J622","v":22008},8580,{"$f":"D622*L622","v":34320},{"$f":"J622*D622+L622*D622","v":56328}]
["1.13.11.2","Техноэласт ЭПП","м2",8,780,{"$f":"D623*E623","v":6240},960,{"$f":"D623*G623","v":7680},{"$f":"F623+H623","v":13920},1021.8,{"$f":"D623*J623","v":8174.4},1248,{"$f":"D623*L623","v":9984},{"$f":"J623*D623+L623*D623","v":18158.400000000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F626+F628+F630+F632+F634","v":-21466668.600000001},null,{"$f":"H626+H628+H630+H632+H634","v":-9823363.3999999985},{"$f":"I626+I628+I630+I632+I634","v":-31290032},null,{"$f":"K626+K628+K630+K632+K634","v":-37236675.399999999},null,{"$f":"M626+M628+M630+M632+M634","v":-3695472.2},{"$f":"N626+N628+N630+N632+N634","v":-40932147.600000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F627+F629+F631+F633+F635","v":21986955.900000002},null,{"$f":"H627+H629+H631+H633+H635","v":10061452.100000001},{"$f":"I627+I629+I631+I633+I635","v":32048408},null,{"$f":"K627+K629+K631+K633+K635","v":38139180.100000001},null,{"$f":"M627+M629+M631+M633+M635","v":3785039.3},{"$f":"N627+N629+N631+N633+N635","v":41924219.399999999}]
["1.13.12.1","Зачистка поверхности","м2",-11140,438.33,{"$f":"D626*E626","v":-4882996.2},36.07,{"$f":"D626*G626","v":-401819.8},{"$f":"F626+H626","v":-5284816},750,{"$f":"J626*D626","v":-8355000},0,{"$f":"L626*D626","v":0},{"$f":"J626*D626+L626*D626","v":-8355000}]
["1.13.12.1","Зачистка поверхности","м2",11410,438.33,{"$f":"D627*E627","v":5001345.3},36.07,{"$f":"D627*G627","v":411558.7},{"$f":"F627+H627","v":5412904},750,{"$f":"D627*J627","v":8557500},0,null,8557500]
["1.13.12.2","Грунтовка","м2",-11140,78.33,{"$f":"D628*E628","v":-872596.2},42.87,{"$f":"D628*G628","v":-477571.8},{"$f":"F628+H628","v":-1350168},89,{"$f":"J628*D628","v":-991460},46,{"$f":"L628*D628","v":-512440},-1503900]
["1.13.12.2","Грунтовка","м2",11410,78.33,{"$f":"D629*E629","v":893745.29999999993},42.87,{"$f":"D629*G629","v":489146.69999999995},{"$f":"F629+H629","v":1382892},89,{"$f":"D629*J629","v":1015490},46,{"$f":"D629*L629","v":524860},1540350]
["1.13.12.3","штукатурка  цементная","м2",-11140,975,{"$f":"D630*E630","v":-10861500},306,{"$f":"D630*G630","v":-3408840},{"$f":"F630+H630","v":-14270340},1675,{"$f":"J630*D630","v":-18659500},0,{"$f":"L630*D630","v":0},-18659500]
["1.13.12.3","штукатурка  цементная","м2",11410,975,11124750,306,3491460,14616210,1675,{"$f":"D631*J631","v":19111750},0,null,19111750]
["1.13.12.4","грунтовка ","м2",-11140,78.33,{"$f":"D632*E632","v":-872596.2},42.87,{"$f":"D632*G632","v":-477571.8},{"$f":"F632+H632","v":-1350168},102.61,{"$f":"J632*D632","v":-1143075.3999999999},55.73,{"$f":"L632*D632","v":-620832.19999999995},-1763907.5999999999]
["1.13.12.4","грунтовка ","м2",11410,78.33,893745.29999999993,42.87,489146.69999999995,1382892,102.61,{"$f":"D633*J633","v":1170780.1000000001},55.73,{"$f":"D633*L633","v":635879.29999999993},1806659.4]
["1.13.12.5","акриловая краска в 2 слоя","м2",-11140,357,-3976980,454,-5057560,-9034540,726,{"$f":"J634*D634","v":-8087640},230,{"$f":"L634*D634","v":-2562200},-10649840]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,357,4073370,454,5180140,9253510,726,{"$f":"D635*J635","v":8283660},230,{"$f":"D635*L635","v":2624300},10907960]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"SUM(F637:F642)","v":428150},null,{"$f":"SUM(H637:H642)","v":544266.5},{"$f":"SUM(I637:I642)","v":972416.5},null,{"$f":"SUM(K637:K642)","v":622926.5},null,{"$f":"SUM(M637:M642)","v":707546.45},{"$f":"SUM(N637:N642)","v":1330472.95}]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,45000,{"$f":"D637*E637","v":45000},null,null,{"$f":"H637+F637","v":45000},58950,{"$f":"D637*J637","v":58950},0,null,{"$f":"J637*D637+L637*D637","v":58950}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",2.2999999999999998,90500,208149.99999999997,161855,{"$f":"G638*D638","v":372266.5},580416.5,118555,272676.5,210411.5,{"$f":"D638*L638","v":483946.44999999995},756622.95]
["1.13.13.3","Монтаж модульного здания","шт.",2,22500,45000,null,{"$f":"G639*D639","v":0},45000,58950,117900,0,null,117900]
["1.13.13.4","Устройство металлического ограждения","шт.",1,40000,40000,25000,{"$f":"G640*D640","v":25000},65000,52400,52400,32500,{"$f":"D640*L640","v":32500},84900]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",1,45000,45000,null,{"$f":"G641*D641","v":0},45000,62050,62050,0,null,62050]
["1.13.13.6","Монтаж металлической лестницы","шт.",1,45000,45000,147000,{"$f":"G642*D642","v":147000},192000,58950,58950,191100,{"$f":"D642*L642","v":191100},250050]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"SUM(F644:F651)","v":1597323.7979999997},null,{"$f":"SUM(H644:H651)","v":0},{"$f":"SUM(I644:I651)","v":1597323.7979999997},null,{"$f":"SUM(K644:K651)","v":2146096.6072},null,null,{"$f":"SUM(N644:N651)","v":2146096.6072}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",175,1484.4,{"$f":"D644*E644","v":259770.00000000003},null,null,{"$f":"F644+H644","v":259770.00000000003},1944.56,{"$f":"D644*J644","v":340298},null,null,{"$f":"J644*D644+L644*D644","v":340298}]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,57400,{"$f":"D645*E645","v":413280},null,null,413280,79410.95,571758.84,null,null,571758.84]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",210,2031.6,426636,null,null,426636,2661.4,558894,null,null,558894]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",66.5,4731,314611.5,null,null,314611.5,6385.96,424666.34,null,null,424666.34]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",4.5599999999999996,5257,23971.919999999998,null,null,23971.919999999998,7179.92,32740.435199999996,null,null,32740.435199999996]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1039,78548.399999999994,null,null,78548.399999999994,1444.56,109208.73599999999,null,null,109208.73599999999]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",25.8,2538.41,65490.977999999996,null,null,65490.977999999996,3325.32,85793.256000000008,null,null,85793.256000000008]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",14.3,1050,{"$f":"ROUND(E651*D651,2)","v":15015},null,null,15015,1590,22737,null,null,22737]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,55000,{"$f":"D652*E652","v":110000},210450,{"$f":"D652*G652","v":420900},{"$f":"F652+H652","v":530900},71500,143000,273585,{"$f":"D652*L652","v":547170},690170]
["1.13.16","Устройство швов сжатия и расширения","м",368,1349.0326086956522,{"$f":"D653*E653","v":496444},63.597826086956523,{"$f":"D653*G653","v":23404},{"$f":"F653+H653","v":519848},1821.19,670197.92000000004,79.5,{"$f":"D653*L653","v":29256},699453.92]
["1.13.17","Устройство швов сопряжения покрытий","м",558.79999999999995,1221.793128131711,{"$f":"D654*E654","v":682738},null,null,{"$f":"F654+H654","v":682738},1649.42,921695.89599999995,null,null,921695.89599999995]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"SUM(F657:F660)","v":2077998.3880597013},null,{"$f":"SUM(H657:H660)","v":1609479.7611940298},{"$f":"SUM(I657:I660)","v":3687478.1492537311},null,{"$f":"SUM(K657:K660)","v":2784517.8},null,{"$f":"SUM(M657:M660)","v":2156704},{"$f":"SUM(N657:N660)","v":4941221.8}]
["1.13.19.1","Обеспыливание поверхности","м2",2120,71.641791044776113,{"$f":"E657*D657","v":151880.59701492536},null,null,{"$f":"F657+H657","v":151880.59701492536},96,{"$f":"D657*J657","v":203520},null,null,{"$f":"J657*D657+D657*L657","v":203520}]
["1.13.19.2","Грунтовка  ","м2",2120,97.432835820895519,{"$f":"E658*D658","v":206557.61194029849},44.776119402985074,{"$f":"G658*D658","v":94925.373134328358},{"$f":"F658+H658","v":301482.98507462686},130.56,{"$f":"D658*J658","v":276787.20000000001},60,{"$f":"D658*L658","v":127200},{"$f":"J658*D658+D658*L658","v":403987.20000000001}]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",2120,693.49253731343276,{"$f":"E659*D659","v":1470204.1791044774},686.56716417910445,{"$f":"G659*D659","v":1455522.3880597015},{"$f":"F659+H659","v":2925726.5671641789},929.28,{"$f":"D659*J659","v":1970073.5999999999},920,{"$f":"D659*L659","v":1950400},{"$f":"J659*D659+D659*L659","v":3920473.5999999996}]
["1.13.19.4","Укрывные работы","комп",1,249356,{"$f":"E660*D660","v":249356},59032,{"$f":"G660*D660","v":59032},{"$f":"F660+H660","v":308388},334137,{"$f":"D660*J660","v":334137},79104,{"$f":"D660*L660","v":79104},{"$f":"J660*D660+D660*L660","v":413241}]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F662:F663)","v":294098.50746268651},null,{"$f":"SUM(H662:H663)","v":272313.43283582089},{"$f":"SUM(I662:I663)","v":566411.94029850746},null,{"$f":"SUM(K662:K663)","v":394092},null,{"$f":"SUM(M662:M663)","v":364900},{"$f":"SUM(N662:N663)","v":758992}]
["1.13.20.1","Обеспыливание поверхности","м2",410,67.164179104477611,{"$f":"E662*D662","v":27537.313432835821},null,null,{"$f":"F662+H662","v":27537.313432835821},90,{"$f":"D662*J662","v":36900},null,null,{"$f":"J662*D662+D662*L662","v":36900}]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,650.14925373134326,{"$f":"E663*D663","v":266561.19402985071},664.17910447761187,{"$f":"G663*D663","v":272313.43283582089},{"$f":"F663+H663","v":538874.6268656716},871.2,{"$f":"D663*J663","v":357192},890,{"$f":"D663*L663","v":364900},{"$f":"J663*D663+D663*L663","v":722092}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F665+F666+F667","v":679231.02},null,{"$f":"H665+H666+H667","v":128240},{"$f":"I665+I666+I667","v":807471.02},null,{"$f":"K665+K666+K667","v":843314.54},null,{"$f":"M665+M666+M667","v":209972},{"$f":"N665+N666+N667","v":1053286.54}]
["1.13.21.1","Резка алмазными дисками пола","м/п",60,5000,{"$f":"E665*D665","v":300000},0,{"$f":"G665*D665","v":0},{"$f":"F665+H665","v":300000},6500,{"$f":"D665*J665","v":390000},null,null,{"$f":"J665*D665+D665*L665","v":390000}]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",14,14941.93,209187.02000000002,0,0,209187.02000000002,20171.61,{"$f":"D666*J666","v":282402.54000000004},null,null,{"$f":"J666*D666+D666*L666","v":282402.54000000004}]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14,12146,170044,9160,128240,298284,12208,{"$f":"D667*J667","v":170912},14998,{"$f":"D667*L667","v":209972},{"$f":"J667*D667+D667*L667","v":380884}]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F669+F670+F671+F672","v":362140},null,{"$f":"H669+H670+H671+H672","v":316125},{"$f":"I669+I670+I671+I672","v":678265},null,{"$f":"K669+K670+K671+K672","v":474403.4},null,{"$f":"M669+M670+M671+M672","v":410962.5},{"$f":"N669+N670+N671+N672","v":885365.9}]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,450,63000,280,39200,102200,589.5,{"$f":"D669*J669","v":82530},364,{"$f":"D669*L669","v":50960},{"$f":"J669*D669+L669*D669","v":133490}]
["1.13.22.2","Монтаж подсистемы ","м2",125,1150,143750,807,100875,244625,1506.5,{"$f":"D670*J670","v":188312.5},1049.0999999999999,{"$f":"D670*L670","v":131137.5},{"$f":"J670*D670+L670*D670","v":319450}]
["1.13.22.3","Монтаж проф.листа ","м2",125,950,118750,986,123250,242000,1244.5,{"$f":"D671*J671","v":155562.5},1281.8,{"$f":"D671*L671","v":160225},{"$f":"J671*D671+L671*D671","v":315787.5}]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,458,36640,660,52800,89440,599.98,{"$f":"D672*J672","v":47998.400000000001},858,{"$f":"D672*L672","v":68640},{"$f":"J672*D672+L672*D672","v":116638.39999999999}]
["1.13.23","Смотровая канава 2 путь",null,null,null,{"$f":"F674","v":1658083},null,{"$f":"H674","v":1805781.9999999998},{"$f":"I674","v":3463865},0,{"$f":"SUM(K674)","v":2238411.8319999999},0,{"$f":"SUM(M674)","v":2257227.372},{"$f":"SUM(N674)","v":4495639.2039999999}]
["1.13.23.1","Устройство смотровой канавы","м3",87.8,18884.7722095672,{"$f":"D674*E674","v":1658083},20566.993166287015,{"$f":"D674*G674","v":1805781.9999999998},{"$f":"F674+H674","v":3463865},25494.44,{"$f":"D674*J674","v":2238411.8319999999},25708.74,{"$f":"D674*L674","v":2257227.372},{"$f":"J674*D674+L674*D674","v":4495639.2039999999}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"SUM(F676:F680)","v":2611635.4},null,{"$f":"SUM(H676:H680)","v":783224},{"$f":"SUM(I676:I680)","v":3394859.4},null,{"$f":"SUM(K676:K680)","v":3550081.4229999995},null,{"$f":"SUM(M676:M680)","v":979030.16799999995},{"$f":"SUM(N676:N680)","v":4529111.591}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",52.8,14941.93181818182,{"$f":"D676*E676","v":788934},null,null,{"$f":"F676+H676","v":788934},20171.61,{"$f":"D676*J676","v":1065061.0079999999},0,null,{"$f":"J676*D676+L676*D676","v":1065061.0079999999}]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D676*1.47","v":77.616},1150,{"$f":"D677*E677","v":89258.4},null,null,{"$f":"F677+H677","v":89258.4},1590,{"$f":"D677*J677","v":123409.44},0,null,{"$f":"J677*D677+L677*D677","v":123409.44}]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",357.7,1515.4570869443669,{"$f":"D678*E678","v":542079},null,null,{"$f":"F678+H678","v":542079},2045.87,{"$f":"D678*J678","v":731807.69899999991},0,null,{"$f":"J678*D678+L678*D678","v":731807.69899999991}]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D678*1.6","v":572.32000000000005},1150,{"$f":"D679*E679","v":658168},null,null,{"$f":"F679+H679","v":658168},1590,{"$f":"D679*J679","v":909988.8},0,null,{"$f":"J679*D679+L679*D679","v":909988.8}]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",40.4,13197.920792079209,{"$f":"D680*E680","v":533196},19386.732673267328,{"$f":"D680*G680","v":783224},{"$f":"F680+H680","v":1316420},17817.189999999999,{"$f":"D680*J680","v":719814.47599999991},24233.42,{"$f":"D680*L680","v":979030.16799999995},{"$f":"J680*D680+L680*D680","v":1698844.6439999999}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"SUM(F684:F688)+SUM(F690:F700)+SUM(F701:F706)+F708","v":250004},null,{"$f":"SUM(H684:H688)+SUM(H690:H700)+SUM(H701:H706)+H708","v":358024.42000000004},{"$f":"SUM(I684:I688)+SUM(I690:I700)+SUM(I701:I706)+I708","v":608028.42000000004},null,{"$f":"SUM(K684:K688)+SUM(K690:K700)+SUM(K701:K706)+K708","v":327505.40000000002},null,{"$f":"SUM(M684:M688)+SUM(M690:M700)+SUM(M701:M706)+M708","v":463326.41},{"$f":"SUM(N684:N688)+SUM(N690:N700)+SUM(N701:N706)+N708","v":790831.81}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F683-F685-F686-F687-F688+F689-F691-F700+F709-F701-F702-F703-F704-F705+F707-F706","v":-179700},null,{"$f":"H683-H685-H686-H687-H688+H689-H691-H700+H709-H701-H702-H703-H704-H705+H707-H706","v":-266169.92},{"$f":"I683-I685-I686-I687-I688+I689-I691-I700+I709-I701-I702-I703-I704-I705+I707-I706","v":-445869.92},null,{"$f":"K683-K685-K686-K687-K688+K689-K691-K700+K709-K701-K702-K703-K704-K705+K707-K706","v":-235407},null,{"$f":"M683-M685-M686-M687-M688+M689-M691-M700+M709-M701-M702-M703-M704-M705+M707-M706","v":-343914},{"$f":"N683-N685-N686-N687-N688+N689-N691-N700+N709-N701-N702-N703-N704-N705+N707-N706","v":-579321}]
["1.14.1","Щит распределительный","шт.",-1,5000,{"$f":"D683*E683","v":-5000},42654,{"$f":"G683*D683","v":-42654},{"$f":"F683+H683","v":-47654},6550,{"$f":"J683*D683","v":-6550},55450.2,{"$f":"L683*D683","v":-55450.2},{"$f":"J683*D683+L683*D683","v":-62000.2}]
["1.14.1","Щит распределительный","шт.",1,5000,5000,37189.699999999997,37189.699999999997,{"$f":"F684+H684","v":42189.7},6550,{"$f":"D684*J684","v":6550},48346.61,{"$f":"D684*L684","v":48346.61},54896.61]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",30,142,4260,1392,41760,46020,186.02,{"$f":"D685*J685","v":5580.6},1809.6,{"$f":"D685*L685","v":54288},59868.6]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",30,124,3720,248,7440,11160,162.44,{"$f":"D686*J686","v":4873.2},322.39999999999998,{"$f":"D686*L686","v":9672},14545.2]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",60,124,7440,334,20040,27480,162.44,{"$f":"D687*J687","v":9746.4},434.2,{"$f":"D687*L687","v":26052},35798.400000000001]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",70,124,8680,142,9940,18620,162.44,{"$f":"D688*J688","v":11370.8},184.6,{"$f":"D688*L688","v":12922},24292.799999999999]
["1.14.6","Кабель монтажный","м",-100,124,-12400,128.4,-12840,-25240,162.44,{"$f":"J689*D689","v":-16244},166.92,{"$f":"L689*D689","v":-16692},-32936]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",100,124,12400,82.94,8294,{"$f":"F690+H690","v":20694},162.44,{"$f":"D690*J690","v":16244},107.82,{"$f":"D690*L690","v":10782},27026]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",120,640,76800,538,64560,141360,838.4,100608,699.4,83928,184536]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",120,120,14400,209.22,25106.400000000001,39506.400000000001,157.19999999999999,18864,271.99,32638.800000000003,51502.8]
["1.14.9","Анкер М8 латунный разрезной","шт.",400,0,0,56.92,22768,22768,0,0,74,29600,29600]
["1.14.10","Шпилька М8х2000","шт.",94,300,28200,170.52,16028.880000000001,44228.880000000005,393,36942,221.68,20837.920000000002,57779.92]
["1.14.11","Шайба М8","шт.",200,0,0,6.77,1354,1354,0,0,8.8000000000000007,1760.0000000000002,1760.0000000000002]
["1.14.12","Гайка М8","шт.",400,0,0,3.07,1228,1228,0,0,3.99,1596,1596]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",32,300,9600,1577.76,50488.32,60088.32,393,12576,2051.09,65634.880000000005,78210.880000000005]
["1.14.14","Провод силовой желто-зеленый","м",10,124,1240,204,2040,3280,162.44,1624.4,265.2,2652,4276.3999999999996]
["1.14.15","Наконечник медный 16 мм2 ","шт.",80,100.8,8064,47.64,3811.2,11875.2,132.05000000000001,10564,61.93,4954.3999999999996,15518.4]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",130,35,4550,47.52,6177.6,10727.6,45.85,5960.5,58.5,7605,13565.5]
["1.14.17","Металлорукав в ПВХ-изоляции","м",20,50,1000,128.24,2564.8000000000002,3564.8,65.5,1310,166.71,3334.2000000000003,4644.2000000000007]
["1.14.18","Скоба металлическая","шт.",150,25,3750,28.32,4248,7998,32.75,4912.5,36.82,5523,10435.5]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",1,2000,2000,8693.52,8693.52,10693.52,2620,2620,9412,9412,12032]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",3,200,600,84,252,852,262,786,109.2,327.60000000000002,1113.5999999999999]
["1.14.21","Полоса стальная 40х5","м",50,350,17500,284,14200,31700,458.5,22925,369.2,18460,41385]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,9840,9840,9840,0,null,13000,{"$f":"L706*D706","v":13000},13000]
["1.14.23","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D707*G707,2)","v":0},-24000,31440,{"$f":"J707*D707","v":-31440},0,{"$f":"L707*D707","v":0},-31440]
["1.14.23","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D708*G708,2)","v":0},40800,53448,{"$f":"D708*J708","v":53448},0,null,53448]
["1.14.24","Заземляющий проводник гибкий","шт.",-40,200,{"$f":"D709*E709","v":-8000},524,{"$f":"G709*D709","v":-20960},{"$f":"F709+H709","v":-28960},262,{"$f":"J709*D709","v":-10480},681.2,{"$f":"L709*D709","v":-27248},-37728]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F712+F713+F719+F714+F716+F718+F721+F722+F723+F724+F725+F727+F728+F729+F730+F731+F732+F733+F734+F735+F736+F737+F738+F739+F740+F741+F742+F743+F744+F745+F746","v":3601991.63},null,{"$f":"H712+H713+H719+H714+H716+H718+H721+H722+H723+H724+H725+H727+H728+H729+H730+H731+H732+H733+H734+H735+H736+H737+H738+H739+H740+H741+H742+H743+H744+H745+H746","v":9543860.6119999979},{"$f":"I712+I713+I719+I714+I716+I718+I721+I722+I723+I724+I725+I727+I728+I729+I730+I731+I732+I733+I734+I735+I736+I737+I738+I739+I740+I741+I742+I743+I744+I745+I746","v":13145852.241999999},null,{"$f":"K712+K713+K719+K714+K716+K718+K721+K722+K723+K724+K725+K727+K728+K729+K730+K731+K732+K733+K734+K735+K736+K737+K738+K739+K740+K741+K742+K743+K744+K745+K746","v":4205277.7699999996},null,{"$f":"M712+M713+M719+M714+M716+M718+M721+M722+M723+M724+M725+M727+M728+M729+M730+M731+M732+M733+M734+M735+M736+M737+M738+M739+M740+M741+M742+M743+M744+M745+M746","v":18278328.930000003},{"$f":"N712+N713+N719+N714+N716+N718+N721+N722+N723+N724+N725+N727+N728+N729+N730+N731+N732+N733+N734+N735+N736+N737+N738+N739+N740+N741+N742+N743+N744+N745+N746","v":22483606.700000003}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"-F712-F713-F719-F714+F715+F717+F720-F722-F723-F724-F725-F727-F728-F729-F730-F731-F732-F733-F734-F735-F736-F737-F738-F739-F740-F741-F742-F743-F744-F745-F746","v":-3592650.8},null,{"$f":"-H712-H713-H719-H714+H715+H717+H720-H722-H723-H724-H725-H727-H728-H729-H730-H731-H732-H733-H734-H735-H736-H737-H738-H739-H740-H741-H742-H743-H744-H745-H746","v":-9740936.2399999984},{"$f":"-I712-I713-I719-I714+I715+I717+I720-I722-I723-I724-I725-I727-I728-I729-I730-I731-I732-I733-I734-I735-I736-I737-I738-I739-I740-I741-I742-I743-I744-I745-I746","v":-13333587.039999999},null,{"$f":"-K712-K713-K719-K714+K715+K717+K720-K722-K723-K724-K725-K727-K728-K729-K730-K731-K732-K733-K734-K735-K736-K737-K738-K739-K740-K741-K742-K743-K744-K745-K746","v":-4238789.1399999997},null,{"$f":"-M712-M713-M719-M714+M715+M717+M720-M722-M723-M724-M725-M727-M728-M729-M730-M731-M732-M733-M734-M735-M736-M737-M738-M739-M740-M741-M742-M743-M744-M745-M746","v":-18446335.010000002},{"$f":"-N712-N713-N719-N714+N715+N717+N720-N722-N723-N724-N725-N727-N728-N729-N730-N731-N732-N733-N734-N735-N736-N737-N738-N739-N740-N741-N742-N743-N744-N745-N746","v":-22685124.150000002}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,180000,{"$f":"E712*D712","v":360000},2541400,{"$f":"G712*D712","v":5082800},{"$f":"F712+H712","v":5442800},332000,{"$f":"D712*J712","v":664000},5812000,{"$f":"D712*L712","v":11624000},{"$f":"J712*D712+L712*D712","v":12288000}]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,0,0,56700,113400,{"$f":"F713+H713","v":113400},0,null,73710,{"$f":"D713*L713","v":147420},147420]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,35400,{"$f":"E714*D714","v":70800},0,{"$f":"D714*G714","v":0},{"$f":"F714+H714","v":70800},46374,{"$f":"D714*J714","v":92748},0,null,92748]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-2,43200,-86400,0,0,-86400,56592,{"$f":"J715*D715","v":-113184},0,{"$f":"L715*D715","v":0},-113184]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,43200,129600,0,0,129600,56592,{"$f":"D716*J716","v":169776},0,null,169776]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",-86,972,-83592,4440,{"$f":"(D717*G717)*0.2+(D717*G717)","v":-458208},-541800,2373,{"$f":"J717*D717","v":-204078},4672,{"$f":"L717*D717","v":-401792},-605870]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",41.91,973,40778.43,4441,{"$f":"(D718*G718)*0.2+(D718*G718)","v":223346.772},264125.20199999999,2373,{"$f":"D718*J718","v":99452.43},4672,{"$f":"D718*L718","v":195803.51999999999},295255.94999999995]
["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,{"$f":"E719*D719","v":160800},940065,1880130,{"$f":"F719+H719","v":2040930},60324,{"$f":"D719*J719","v":120648},1490068,{"$f":"D719*L719","v":2980136},3100784]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-132,1092,-144144,3840,{"$f":"(D720*G720)*0.2+(D720*G720)","v":-608256},-752400,1771,{"$f":"J720*D720","v":-233772},4632,{"$f":"L720*D720","v":-611424},-845196]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,1092,153098.4,3840,{"$f":"(D721*G721)*0.2+(D721*G721)","v":646041.59999999998},799140,1771,{"$f":"D721*J721","v":248294.19999999998},4632,{"$f":"D721*L721","v":649406.39999999991},897700.59999999986]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",141,4500,634500,1192.5,168142.5,802642.5,5895,831195,1550.25,{"$f":"D722*L722","v":218585.25},1049780.25]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",14,9000,126000,25961.25,363457.5,489457.5,9790,137060,35760,{"$f":"D723*L723","v":500640},637700]
["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,{"$f":"D724*L724","v":18941},410526.2]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",47,18600,874200,11288,530536,1404736,9866,463702,28674,{"$f":"D725*L725","v":1347678},1811380]
["1.15.12","9.8 атм, 1/2M",null,null,null,null,null,null,null,0,0,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",94,300,28200,300,{"$f":"(D727*G727)*0.2+(D727*G727)","v":33840},62040,393,36942,390,{"$f":"D727*L727","v":36660},{"$f":"J727*D727+L727*D727","v":73602}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",40,360,14400,450,21600,36000,471.6,18864,585,23400,42264]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",94,348,32712,360,40608,73320,455.88,42852.72,468,43992,86844.72]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",7,462,3234,465.59999999999997,3911.04,7145.04,605.22,4236.54,605.28,4236.96,8473.5]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",32,444,14208,1380,52992,67200,581.64,18612.48,1794,57408,76020.479999999996]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",188,453.59999999999997,85276.799999999988,972,219283.20000000001,304560,594.22,111713.36,1263.5999999999999,237556.8,349270.16]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",4,672,2688,1440,6912,9600,880.32,3521.28,1872,7488,11009.28]
["1.15.20","Установка перехода 12Х18Н10Т 219×4,0 - 114×3,0 ГОСТ 17378-2001","шт.",2,2400,4800,16025,32050,36850,3144,6288,20832.5,41665,47953]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,235200,77616,0,0,77616,308112,101676.96,0,null,101676.96]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,6000,3600,0,0,3600,7860,4716,0,null,4716]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,15000,30000,16340,32680,62680,19650,39300,21242,{"$f":"D737*L737","v":42484},81784]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,43200,86400,38780,77560,163960,56592,113184,50414,{"$f":"D738*L738","v":100828},214012]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,114000,114000,0,0,114000,149340,149340,0,null,149340]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",6.5,1800,11700,0,0,11700,2358,15327,0,null,15327]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,30000,1800,0,0,1800,39300,2358,0,null,2358]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",12,600,7200,0,0,7200,786,9432,0,null,9432]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",6,480,2880,0,0,2880,628.79999999999995,3772.7999999999997,0,null,3772.7999999999997]
["1.15.30","Демонтаж металлических опор","т.",0.05,30000,1500,0,0,1500,39300,1965,0,null,1965]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",0.18,6000,1080,0,0,1080,7860,1414.8,0,null,1414.8]
["1.15.32","Пуско-наладочные работы","комл.",1,230000,230000,0,0,230000,301300,301300,0,null,301300]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F750+F752+F753+F754+F755+F757+F760+F761+F762+F763+F764+F765+F766","v":4574516.7},null,{"$f":"H750+H752+H753+H754+H755+H757+H760+H761+H762+H763+H764+H765+H766","v":6249444.4060000004},{"$f":"I750+I752+I753+I754+I755+I757+I760+I761+I762+I763+I764+I765+I766","v":10823961.105999999},null,{"$f":"K750+K752+K753+K754+K755+K757+K760+K761+K762+K763+K764+K765+K766","v":6742432.2699999996},null,{"$f":"M750+M752+M753+M754+M755+M757+M760+M761+M762+M763+M764+M765+M766","v":7599618.1099999994},{"$f":"N750+N752+N753+N754+N755+N757+N760+N761+N762+N763+N764+N765+N766","v":14342050.380000001}]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"-F750-F752-F753-F755+F756+F758-F761-F762-F763-F764-F765-F766","v":-3799296.6},null,{"$f":"-H750-H752-H753-H755+H756+H758-H761-H762-H763-H764-H765-H766","v":-4847552.5360000003},{"$f":"-I750-I752-I753-I755+I756+I758-I761-I762-I763-I764-I765-I766","v":-8646849.1359999999},null,{"$f":"-K750-K752-K753-K755+K756+K758-K761-K762-K763-K764-K765-K766","v":-5003468.07},null,{"$f":"-M750-M752-M753-M755+M756+M758-M761-M762-M763-M764-M765-M766","v":-6342120.8799999999},{"$f":"-N750-N752-N753-N755+N756+N758-N761-N762-N763-N764-N765-N766","v":-11345588.950000001}]
["1.16.1","Теплоснабжение установки П1",null,null,null,null,null,null,null,0,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1030,{"$f":"D750*E750","v":41200},493.25,{"$f":"D750*G750","v":19730},{"$f":"F750+H750","v":60930},1310,{"$f":"D750*J750","v":52400},619.45000000000005,{"$f":"D750*L750","v":24778},{"$f":"J750*D750+L750*D750","v":77178}]
["1.16.2","Вентиляция",null,null,null,null,null,null,null,0,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,95798.400000000009,{"$f":"D752*E752","v":95798.400000000009},139298.37600000002,{"$f":"D752*G752","v":139298.37600000002},{"$f":"F752+H752","v":235096.77600000001},125495.9,{"$f":"D752*J752","v":125495.9},181087.89,{"$f":"D752*L752","v":181087.89},{"$f":"J752*D752+L752*D752","v":306583.79000000004}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,40176,40176,99212.4,99212.4,139388.4,52630.559999999998,{"$f":"D753*J753","v":52630.559999999998},128976.12,{"$f":"D753*L753","v":128976.12},181606.68]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,4500,{"$f":"D754*E754","v":193500},11157.51,{"$f":"D754*G754","v":479772.93},{"$f":"F754+H754","v":673272.92999999993},6454,{"$f":"D754*J754","v":277522},17008,{"$f":"D754*L754","v":731344},1008866]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,48275.100000000006,96550.200000000012,72182.880000000005,144365.76000000001,240915.96000000002,63240.38,{"$f":"D755*J755","v":126480.76},93837.74,{"$f":"D755*L755","v":187675.48},314156.24]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-151,801.98675496688736,-121099.99999999999,899.19205298013242,-135778,-256878,1050.5999999999999,{"$f":"J756*D756","v":-158640.59999999998},1168.95,{"$f":"L756*D756","v":-176511.45},-335152.05]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",208,876.2,{"$f":"D757*E757","v":182249.60000000001},826.98,{"$f":"D757*G757","v":172011.84},{"$f":"F757+H757","v":354261.44},1050.5999999999999,{"$f":"D757*J757","v":218524.79999999999},1168.95,{"$f":"D757*L757","v":243141.6},461666.4]
["1.16.2.6","Прокладка воздуховодов из оцинкованой стали","м2",-1146,1800,-2062800,1572.326352530541,-1801886,-3864686,2358,{"$f":"J758*D758","v":-2702268},2044.02,{"$f":"L758*D758","v":-2342446.92},-5044714.92]
["1.16.3","Кондиционирование воздуха",null,null,null,null,null,null,null,0,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,2254.25,{"$f":"D760*E760","v":2583370.5},2345.35,{"$f":"D760*G760","v":2687771.1},{"$f":"F760+H760","v":5271141.5999999996},3581,{"$f":"D760*J760","v":4103826},2445,{"$f":"D760*L760","v":2801970},{"$f":"J760*D760+L760*D760","v":6905796}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,46666,233330,278772.40000000002,1393862,1627192,61132.45,305662.25,362404.12,1812020.6,2117682.85]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,14000,224000,39034.5625,624553,848553,18340,293440,50744.93,811918.88,1105358.8799999999]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,423.39655172413791,147342,592.82471264367814,206303,353645,635,220980,889,309372,530352]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1000,133000,1136.7518796992481,151188,284188,1310,174230,1477.78,196544.74,370774.74]
["1.16.3.6","Установка дренажных насосов","шт",16,2500,40000,8211,131376,171376,3275,52400,10674.3,170788.8,223188.8]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,564000,564000,0,0,564000,738840,738840,0,null,738840]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F868+F869+F870+F769+F770+F772+F774+F776+F777+F778+F780+F871+F872+F782+F873+F874+F875+F876+F877+F878+F879+F880+F784+F786+F788+F790+F791+F793+F881+F794+F882+F883+F884+F885+F795+F796+F797+F798+F799+F800+F801+F802+F804+F805+F806+F807+F810+F811+F812+F813+F814+F815+F816+F817+F818+F819+F820+F821+F822+F823+F824+F825+F827+F828+F829+F830+F832+F834+F835+F836+F837+F838+F840+F841+F842+F839+F843+F844+F845+F846+F809+F847+F848+F849+F850+F851+F852+F853+F855+F857+F859+F861+F863+F864+F865+F866+F867","v":4515911.2639999995},null,{"$f":"H868+H869+H870+H769+H770+H772+H774+H776+H777+H778+H780+H871+H872+H782+H873+H874+H875+H876+H877+H878+H879+H880+H784+H786+H788+H790+H791+H793+H881+H794+H882+H883+H884+H885+H795+H796+H797+H798+H799+H800+H801+H802+H804+H805+H806+H807+H810+H811+H812+H813+H814+H815+H816+H817+H818+H819+H820+H821+H822+H823+H824+H825+H827+H828+H829+H830+H832+H834+H835+H836+H837+H838+H840+H841+H842+H839+H843+H844+H845+H846+H809+H847+H848+H849+H850+H851+H852+H853+H855+H857+H859+H861+H863+H864+H865+H866+H867","v":11238740.883999998},{"$f":"I868+I869+I870+I769+I770+I772+I774+I776+I777+I778+I780+I871+I872+I782+I873+I874+I875+I876+I877+I878+I879+I880+I784+I786+I788+I790+I791+I793+I881+I794+I882+I883+I884+I885+I795+I796+I797+I798+I799+I800+I801+I802+I804+I805+I806+I807+I810+I811+I812+I813+I814+I815+I816+I817+I818+I819+I820+I821+I822+I823+I824+I825+I827+I828+I829+I830+I832+I834+I835+I836+I837+I838+I840+I841+I842+I839+I843+I844+I845+I846+I809+I847+I848+I849+I850+I851+I852+I853+I855+I857+I859+I861+I863+I864+I865+I866+I867","v":15754652.147999998},null,{"$f":"K868+K869+K870+K769+K770+K772+K774+K776+K777+K778+K780+K871+K872+K782+K873+K874+K875+K876+K877+K878+K879+K880+K784+K786+K788+K790+K791+K793+K881+K794+K882+K883+K884+K885+K795+K796+K797+K798+K799+K800+K801+K802+K804+K805+K806+K807+K810+K811+K812+K813+K814+K815+K816+K817+K818+K819+K820+K821+K822+K823+K824+K825+K827+K828+K829+K830+K832+K834+K835+K836+K837+K838+K840+K841+K842+K839+K843+K844+K845+K846+K809+K847+K848+K849+K850+K851+K852+K853+K855+K857+K859+K861+K863+K864+K865+K866+K867","v":6279544.0279999999},null,{"$f":"M868+M869+M870+M769+M770+M772+M774+M776+M777+M778+M780+M871+M872+M782+M873+M874+M875+M876+M877+M878+M879+M880+M784+M786+M788+M790+M791+M793+M881+M794+M882+M883+M884+M885+M795+M796+M797+M798+M799+M800+M801+M802+M804+M805+M806+M807+M810+M811+M812+M813+M814+M815+M816+M817+M818+M819+M820+M821+M822+M823+M824+M825+M827+M828+M829+M830+M832+M834+M835+M836+M837+M838+M840+M841+M842+M839+M843+M844+M845+M846+M809+M847+M848+M849+M850+M851+M852+M853+M855+M857+M859+M861+M863+M864+M865+M866+M867","v":14406053.600000001},{"$f":"N868+N869+N870+N769+N770+N772+N774+N776+N777+N778+N780+N871+N872+N782+N873+N874+N875+N876+N877+N878+N879+N880+N784+N786+N788+N790+N791+N793+N881+N794+N882+N883+N884+N885+N795+N796+N797+N798+N799+N800+N801+N802+N804+N805+N806+N807+N810+N811+N812+N813+N814+N815+N816+N817+N818+N819+N820+N821+N822+N823+N824+N825+N827+N828+N829+N830+N832+N834+N835+N836+N837+N838+N840+N841+N842+N839+N843+N844+N845+N846+N809+N847+N848+N849+N850+N851+N852+N853+N855+N857+N859+N861+N863+N864+N865+N866+N867","v":20685597.627999999}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F769-F770+F771+F773+F775-F777-F778+F779+F781+F783+F886+F785+F787+F789-F791+F792-F794+F887+F888-F800+F803+F889+F826-F830+F831+F833+F890-F839+F808+F891+F854+F856+F858+F860+F862-F864-F865-F866","v":-2812122.4},null,{"$f":"-H769-H770+H771+H773+H775-H777-H778+H779+H781+H783+H886+H785+H787+H789-H791+H792-H794+H887+H888-H800+H803+H889+H826-H830+H831+H833+H890-H839+H808+H891+H854+H856+H858+H860+H862-H864-H865-H866","v":-8434095.25},{"$f":"-I769-I770+I771+I773+I775-I777-I778+I779+I781+I783+I886+I785+I787+I789-I791+I792-I794+I887+I888-I800+I803+I889+I826-I830+I831+I833+I890-I839+I808+I891+I854+I856+I858+I860+I862-I864-I865-I866","v":-11246217.650000002},null,{"$f":"-K769-K770+K771+K773+K775-K777-K778+K779+K781+K783+K886+K785+K787+K789-K791+K792-K794+K887+K888-K800+K803+K889+K826-K830+K831+K833+K890-K839+K808+K891+K854+K856+K858+K860+K862-K864-K865-K866","v":-4059849.4719999996},null,{"$f":"-M769-M770+M771+M773+M775-M777-M778+M779+M781+M783+M886+M785+M787+M789-M791+M792-M794+M887+M888-M800+M803+M889+M826-M830+M831+M833+M890-M839+M808+M891+M854+M856+M858+M860+M862-M864-M865-M866","v":-11732543.300000003},{"$f":"-N769-N770+N771+N773+N775-N777-N778+N779+N781+N783+N886+N785+N787+N789-N791+N792-N794+N887+N888-N800+N803+N889+N826-N830+N831+N833+N890-N839+N808+N891+N854+N856+N858+N860+N862-N864-N865-N866","v":-15792392.772000002}]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,5000,{"$f":"D769*E769","v":95000},19860,{"$f":"D769*G769","v":377340},{"$f":"F769+H769","v":472340},6288,{"$f":"D769*J769","v":119472},39720,{"$f":"D769*L769","v":754680},{"$f":"J769*D769+L769*D769","v":874152}]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,2400,156000,8794,{"$f":"G770*D770","v":571610},727610,3144,{"$f":"D770*J770","v":204360},11432,{"$f":"D770*L770","v":743080},947440]
["1.17.3","Щит силовой","шт.",-1,4800,-4800,37179,{"$f":"G771*D771","v":-37179},-41979,6288,{"$f":"J771*D771","v":-6288},48332.7,{"$f":"L771*D771","v":-48332.7},-54620.7]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",2,5000,10000,47351.6,{"$f":"G772*D772","v":94703.2},104703.2,6288,{"$f":"D772*J772","v":12576},68309,{"$f":"D772*L772","v":136618},149194]
["1.17.4","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G773*D773","v":-39982},-44782,6288,{"$f":"J773*D773","v":-6288},51976.6,{"$f":"L773*D773","v":-51976.6},-58264.6]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,5000,5000,48392.74,{"$f":"D774*G774","v":48392.74},53392.74,6288,{"$f":"D774*J774","v":6288},65980,{"$f":"D774*L774","v":65980},72268]
["1.17.5","Щит управления воротами","шт.",-1,4800,-4800,39982,{"$f":"G775*D775","v":-39982},-44782,6288,{"$f":"J775*D775","v":-6288},51976.6,{"$f":"L775*D775","v":-51976.6},-58264.6]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,5000,5000,82839.599999999991,{"$f":"G776*D776","v":82839.599999999991},87839.599999999991,6288,{"$f":"D776*J776","v":6288},112940,{"$f":"D776*L776","v":112940},119228]
["1.17.6","Щит управления компрессорами","шт.",2,5000,10000,58964,{"$f":"G777*D777","v":117928},127928,6288,{"$f":"D777*J777","v":12576},76653,{"$f":"D777*L777","v":153306},165882]
["1.17.7","Шкаф питания вентиляции ШПВ","шт.",1,5000,5000,116088.25,{"$f":"G778*D778","v":116088.25},121088.25,6288,{"$f":"D778*J778","v":6288},73866,{"$f":"D778*L778","v":73866},80154]
["1.17.8","Щит питания оборудования СКС","шт.",-1,4800,-4800,42834,{"$f":"G779*D779","v":-42834},-47634,6288,{"$f":"J779*D779","v":-6288},55684.2,{"$f":"L779*D779","v":-55684.2},-61972.2]
["1.17.8","Щит питания оборудования СКС","шт.",1,5000,{"$f":"D780*E780","v":5000},54834,{"$f":"G780*D780","v":54834},{"$f":"F780+H780","v":59834},6288,{"$f":"D780*J780","v":6288},71284.2,{"$f":"D780*L780","v":71284.2},77572.2]
["1.17.9","Ящик 12В понижающий 220В/12В 250ВА IP30 2 автомата","шт.",-32,2500,-80000,4540,-145280,-225280,2615,{"$f":"J781*D781","v":-83680},5902,{"$f":"L781*D781","v":-188864},-272544]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",10,1800,18000,5740,57400,75400,2358,{"$f":"D782*J782","v":23580},7462,{"$f":"D782*L782","v":74620},98200]
["1.17.10","Кабель силовой 5х95","м",-100,240,-24000,7254,-725400,-749400,354,{"$f":"J783*D783","v":-35400},9430.2000000000007,{"$f":"L783*D783","v":-943020.00000000012},-978420.00000000012]
["1.17.10","Кабель силовой 5х70","м",64,240,{"$f":"D784*E784","v":15360},4959.3599999999997,{"$f":"G784*D784","v":317399.03999999998},{"$f":"F784+H784","v":332759.03999999998},354,{"$f":"D784*J784","v":22656},6371,{"$f":"D784*L784","v":407744},430400]
["1.17.11","Кабель силовой 5х16","м",-260,142,-36920,1392,-361920,-398840,186.02,{"$f":"J785*D785","v":-48365.200000000004},1500,{"$f":"L785*D785","v":-390000},-438365.2]
["1.17.11","Кабель силовой 5х16","м",1620,142,{"$f":"D786*E786","v":230040},1392,{"$f":"G786*D786","v":2255040},{"$f":"F786+H786","v":2485080},186.02,{"$f":"D786*J786","v":301352.40000000002},1500,{"$f":"D786*L786","v":2430000},2731352.4]
["1.17.12","Кабель силовой 5х10","м",-1610,124,-199640,912,-1468320,-1667960,182,{"$f":"J787*D787","v":-293020},1086,{"$f":"L787*D787","v":-1748460},-2041480]
["1.17.12","Кабель силовой 5х10","м",450,124,{"$f":"D788*E788","v":55800},912,{"$f":"G788*D788","v":410400},{"$f":"F788+H788","v":466200},182,{"$f":"D788*J788","v":81900},1086,{"$f":"D788*L788","v":488700},570600]
["1.17.13","Кабель силовой 5х6","м",-40,124,-4960,470,-18800,-23760,182,{"$f":"J789*D789","v":-7280},611,{"$f":"L789*D789","v":-24440},-31720]
["1.17.13","Кабель силовой 5х6","м",380,124,{"$f":"D790*E790","v":47120},470,{"$f":"G790*D790","v":178600},{"$f":"F790+H790","v":225720},182,{"$f":"D790*J790","v":69160},611,{"$f":"D790*L790","v":232180},301340]
["1.17.14","Кабель силовой 5х4","м",760,124,94240,382,290320,384560,182,{"$f":"D791*J791","v":138320},496.6,{"$f":"D791*L791","v":377416},515736]
["1.17.15","Кабель силовой 5х2,5","м",-210,124,-26040,248,-52080,-78120,182,{"$f":"J792*D792","v":-38220},322.39999999999998,{"$f":"L792*D792","v":-67704},-105924]
["1.17.15","Кабель силовой 5х2,5","м",480,123.996,59518.079999999994,248.00399999999996,119041.91999999998,178559.99999999997,182,{"$f":"D793*J793","v":87360},322.39999999999998,{"$f":"D793*L793","v":154752},242112]
["1.17.16","Кабель силовой 3х2,5","м",1320,124,163680,142,187440,351120,182,240240,184.6,243672,483912]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,100.8,{"$f":"D795*E795","v":1612.8},404.16,{"$f":"G795*D795","v":6466.56},{"$f":"F795+H795","v":8079.3600000000006},132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,100.8,{"$f":"D796*E796","v":2016},353.62,{"$f":"G796*D796","v":7072.4},{"$f":"F796+H796","v":9088.4},132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,100.8,{"$f":"D797*E797","v":8064},93.84,{"$f":"G797*D797","v":7507.2000000000007},{"$f":"F797+H797","v":15571.2},132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,100.8,{"$f":"D798*E798","v":8064},102.12,{"$f":"G798*D798","v":8169.6},{"$f":"F798+H798","v":16233.6},132.05000000000001,10564,132.76,10620.8,21184.799999999999]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,100.8,{"$f":"D799*E799","v":3024},50.02,{"$f":"G799*D799","v":1500.6000000000001},{"$f":"F799+H799","v":4524.6000000000004},132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,120,3840,1911,61152,64992,131,4192,3434.6,109907.2,114099.2]
["1.17.23","Светильник для смотровой ямы","шт.",19,2000,38000,4500,85500,123500,2500,47500,6415,121885,{"$f":"J801*D801+L801*D801","v":169385}]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,1440,93600,8500,552500,646100,2000,130000,11050,718250,848250]
["1.17.25","Лоток 50х100","м.",-636,379.2,-241171.19999999998,451.2,-286963.20000000001,-528134.40000000002,838.4,{"$f":"J803*D803","v":-533222.40000000002},1759,{"$f":"L803*D803","v":-1118724},-1651946.4]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",330,640,211200,537.6,{"$f":"G804*D804","v":177408},388608,662.4,{"$f":"D804*J804","v":218592},1120,{"$f":"D804*L804","v":369600},588192]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",330,120,39600,174.35,{"$f":"D805*G805","v":57535.5},97135.5,176,{"$f":"D805*J805","v":58080},239,{"$f":"D805*L805","v":78870},136950]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",24,639.99599999999998,15359.903999999999,701.67600000000004,{"$f":"D806*G806","v":16840.224000000002},32200.128000000001,838.4,{"$f":"D806*J806","v":20121.599999999999},1259,{"$f":"D806*L806","v":30216},50337.599999999999]
["1.17.28","Анкер М8 латунный разрезной","шт.",400,null,0,56.92,{"$f":"D807*G807","v":22768},22768,0,null,81,{"$f":"D807*L807","v":32400},32400]
["1.17.29","Полоса стальная 40х5","м",-1500,350,{"$f":"D808*E808","v":-525000},284,{"$f":"G808*D808","v":-426000},{"$f":"F808+H808","v":-951000},458.5,{"$f":"J808*D808","v":-687750},369.2,{"$f":"L808*D808","v":-553800},-1241550]
["1.17.29","Полоса стальная 40х5","м",1420,350.00400000000002,{"$f":"D809*E809","v":497005.68000000005},284.00399999999996,{"$f":"G809*D809","v":403285.67999999993},{"$f":"F809+H809","v":900291.36},458.5,{"$f":"D809*J809","v":651070},369,{"$f":"D809*L809","v":523980},1175050]
["1.17.30","Шпилька М8х2000","шт.",198,300,59400,170.52,33762.959999999999,93162.959999999992,450,{"$f":"D810*J810","v":89100},254,50292,139392]
["1.17.31","Шайба М8","шт.",500,null,0,6.77,3385,3385,0,null,8.8000000000000007,4400,4400]
["1.17.32","Гайка М8","шт.",800,null,0,3.07,2456,2456,0,null,4,3200,3200]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",114,300,34200,1577.76,179864.63999999998,214064.63999999998,400,{"$f":"D813*J813","v":45600},1970,224580,270180]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",6,1200,7200,1921.16,11526.960000000001,18726.96,1450,{"$f":"D814*J814","v":8700},2450,14700,23400]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",6,120,720,700.24,{"$f":"G815*D815","v":4201.4400000000005},4921.4400000000005,175,{"$f":"D815*J815","v":1050},880,5280,6330]
["1.17.36","Лоток неперфорированный 300х100х3000","м",501,640,{"$f":"D816*E816","v":320640},2001.41,{"$f":"D816*G816","v":1002706.41},{"$f":"F816+H816","v":1323346.4100000001},838.4,{"$f":"D816*J816","v":420038.39999999997},2400,1202400,1622438.4]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",501,120,{"$f":"D817*E817","v":60120},567,284067,{"$f":"F817+H817","v":344187},202,{"$f":"D817*J817","v":101202},729,365229,466431]
["1.17.38","Гайка М6","шт.",312,null,0,1.54,480.48,480.48,0,null,2,624,624]
["1.17.39","Шайба М6","шт.",624,null,0,3.41,2127.84,2127.84,0,null,4.5,2808,2808]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",312,null,0,7.44,2321.2800000000002,2321.2800000000002,0,null,10,3120,3120]
["1.17.41","Клемма заземления","шт.",48,null,0,389.23,18683.04,18683.04,0,null,487,23376,23376]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",144,10,1440,1.82,262.08,1702.08,15,{"$f":"D822*J822","v":2160},3,432,2592]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",150,640,96000,538,80700,176700,662.4,{"$f":"D823*J823","v":99360},1120,168000,267360]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",150,120,18000,209.22,31383,49383,176,{"$f":"D824*J824","v":26400},239,35850,62250]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",800,null,null,2.6,2080,2080,0,null,3.8,3040,3040]
["1.17.46","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м",-860,35,-30100,45,-38700,-68800,246,{"$f":"J826*D826","v":-211560},101,{"$f":"L826*D826","v":-86860},-298420]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",400,35,{"$f":"D827*E827","v":14000},21.6,{"$f":"D827*G827","v":8640},{"$f":"F827+H827","v":22640},246,{"$f":"D827*J827","v":98400},101,{"$f":"D827*L827","v":40400},138800]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",400,35,{"$f":"D828*E828","v":14000},47.52,{"$f":"G828*D828","v":19008},{"$f":"F828+H828","v":33008},246,{"$f":"D828*J828","v":98400},101,{"$f":"D828*L828","v":40400},138800]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",250,35,{"$f":"D829*E829","v":8750},82.01,{"$f":"G829*D829","v":20502.5},{"$f":"F829+H829","v":29252.5},246,{"$f":"D829*J829","v":61500},101,{"$f":"D829*L829","v":25250},86750]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",64,100,6400,314,20096,26496,131,{"$f":"D830*J830","v":8384},408.2,{"$f":"D830*L830","v":26124.799999999999},34508.800000000003]
["1.17.50","Металлорукав в ПВХ-изоляции","м",-400,50,-20000,128.24,-51296,-71296,65.5,{"$f":"J831*D831","v":-26200},166.71,{"$f":"L831*D831","v":-66684},-92884]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",100,50,{"$f":"D832*E832","v":5000},182.45,{"$f":"G832*D832","v":18245},{"$f":"F832+H832","v":23245},65.5,{"$f":"D832*J832","v":6550},236,{"$f":"D832*L832","v":23600},30150]
["1.17.51","Скоба металлическая","шт.",-1240,25,{"$f":"D833*E833","v":-31000},28.32,-35116.800000000003,{"$f":"F833+H833","v":-66116.800000000003},32.75,{"$f":"J833*D833","v":-40610},36.82,{"$f":"L833*D833","v":-45656.800000000003},{"$f":"J833*D833+L833*D833","v":-86266.8}]
["1.17.51","Скоба металлическая","шт.",40,0,{"$f":"D834*E834","v":0},28.32,{"$f":"G834*D834","v":1132.8},{"$f":"F834+H834","v":1132.8},32.75,{"$f":"D834*J834","v":1310},36.82,{"$f":"D834*L834","v":1472.8},2782.8]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,null,null,131.28,{"$f":"G835*D835","v":1312.8},{"$f":"F835+H835","v":1312.8},0,null,168,1680,1680]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,124,{"$f":"D836*E836","v":9920},204,{"$f":"G836*D836","v":16320},{"$f":"F836+H836","v":26240},314.39999999999998,{"$f":"D836*J836","v":25152},265,21200,46352]
["1.17.54","Наконечник медный 25 мм2  ТМ 16-8-6 ГОСТ 7386-80","шт.",60,100.8,{"$f":"D837*E837","v":6048},84,{"$f":"G837*D837","v":5040},{"$f":"F837+H837","v":11088},132,{"$f":"D837*J837","v":7920},101,6060,13980]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,null,null,5382.68,{"$f":"G838*D838","v":5382.68},{"$f":"F838+H838","v":5382.68},0,null,6756,6756,6756]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",10,50,500,268,2680,3180,65.5,{"$f":"D839*J839","v":655},348.4,3484,4139]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",6,null,0,45.34,272.04000000000002,272.04000000000002,0,null,61,366,366]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",6,720,4320,256.8,1540.8000000000002,5860.8,890,{"$f":"D841*J841","v":5340},344,2064,7404]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,5000,5000,4337.04,4337.04,9337.0400000000009,6500,{"$f":"D842*J842","v":6500},5234,5234,11734]
["1.17.60","Держатель шины заземления ","шт.",400,102,40800,41.279999999999994,16511.999999999996,57312,132,{"$f":"D843*J843","v":52800},65,26000,78800]
["1.17.61","Шпилька М8х2000","м",6,300,1800,170.52,1023.1200000000001,2823.12,400,{"$f":"D844*J844","v":2400},220,1320,3720]
["1.17.62","Устройство песчаной подушки","м3",1,1394,1394,1008,1008,2402,1826.14,{"$f":"D845*J845","v":1826.14},1310.4000000000001,1310.4000000000001,3136.54]
["1.17.63","Лак битумный","кг",40,null,0,268.8,10752,10752,0,null,342,13680,13680]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1080,55080,1750.01,89250.51,144330.51,1390,{"$f":"D847*J847","v":70890},2278,116178,187068]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,360,12240,650.02,22100.68,34340.68,490,16660,870,29580,46240]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,360,6120,320.06,5441.02,11561.02,490,8330,435,7395,15725]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,720,12240,680.21,11563.57,23803.57,954,16218,928,15776,31994]
["1.17.68","Смазка графитная 100 гр","шт.",5,480,2400,230.18,1150.9000000000001,3550.9,590,2950,310,1550,4500]
["1.17.69","Лента антикоррозионная","шт.",4,960,3840,1700.02,6800.08,10640.08,1301,5204,2100,8400,13604]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,240,960,230.04,920.16,1880.1599999999999,355,1420,293,1172,2592]
["1.17.71","Труба стальная водогазопроводная оцинкованная Ду80","м",-40,980,-39200,1724,-68960,-108160,1283.8,{"$f":"J854*D854","v":-51352},2241.1999999999998,{"$f":"L854*D854","v":-89648},-141000]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,980,{"$f":"D855*E855","v":29400},1724,{"$f":"G855*D855","v":51720},{"$f":"F855+H855","v":81120},1283.8,{"$f":"D855*J855","v":38514},2241.1999999999998,{"$f":"D855*L855","v":67236},105750]
["1.17.72","Труба стальная водогазопроводная оцинкованная Ду50","м",-780,800,-624000,834,-650520,-1274520,1048,{"$f":"J856*D856","v":-817440},1084.2,{"$f":"L856*D856","v":-845676},-1663116]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,800,{"$f":"D857*E857","v":40000},650.57000000000005,{"$f":"G857*D857","v":32528.500000000004},{"$f":"F857+H857","v":72528.5},1048,{"$f":"D857*J857","v":52400},845.74,{"$f":"D857*L857","v":42287},94687]
["1.17.73","Разработка грунта вручную","м3",-2.7,954,{"$f":"D858*E858","v":-2575.8000000000002},0,{"$f":"G858*D858","v":0},{"$f":"F858+H858","v":-2575.8000000000002},1249.74,{"$f":"J858*D858","v":-3374.2980000000002},0,{"$f":"L858*D858","v":0},-3374.2980000000002]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,954,30814.199999999997,0,0,30814.199999999997,1249.74,{"$f":"D859*J859","v":40366.601999999999},0,null,40366.601999999999]
["1.17.74","Устройство песчаной подушки","м3",-1.2,1162,-1394.3999999999999,840,-1008,-2402.3999999999996,1522.22,{"$f":"J860*D860","v":-1826.664},1092,{"$f":"L860*D860","v":-1310.3999999999999},-3137.0639999999999]
["1.17.74","Устройство песчаной подушки","м3",18.3,1162,21264.600000000002,840,15372,36636.600000000006,1522.22,{"$f":"D861*J861","v":27856.626},1092,{"$f":"D861*L861","v":19983.600000000002},47840.226000000002]
["1.17.75","Обратная засыпка вручную","м3",-1.5,954,-1431,0,0,-1431,1249.74,{"$f":"J862*D862","v":-1874.6100000000001},0,{"$f":"L862*D862","v":0},-1874.6100000000001]
["1.17.75","Обратная засыпка вручную","м3",14,954,13356,0,0,13356,1249.74,{"$f":"D863*J863","v":17496.36},0,null,17496.36]
["1.17.76","Вывоз лишнего грунта","м3",1.2,2400,2880,0,0,2880,3144,{"$f":"D864*J864","v":3772.7999999999997},0,null,3772.7999999999997]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,14880,14880,14880,0,null,28704,{"$f":"D865*L865","v":28704},{"$f":"J865*D865+L865*D865","v":28704}]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,76800,0,{"$f":"ROUND(D866*G866,2)","v":0},76800,76800,{"$f":"D866*J866","v":76800},0,null,76800]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,81600,81600,null,{"$f":"ROUND(D867*G867,2)","v":0},81600,102000,102000,0,null,102000]
["1.17.80","Демонтаж силовых щитов","шт.",38,6600,250800,null,null,250800,8646,328548,0,null,328548]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,552,110400,null,null,110400,723.12,144624,0,null,144624]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,211.2,42240,null,null,42240,276.67,55334,0,null,55334]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,5000,5000,23834.76,{"$f":"G871*D871","v":23834.76},28834.76,6550,6550,30985.19,{"$f":"D871*L871","v":30985.19},37535.19]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,5000,5000,33582,33582,38582,6550,6550,43656.6,43656.6,50206.6]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,960,960,2874,2874,3834,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,960,11520,2979.12,35749.440000000002,47269.440000000002,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,960,1920,6916.8,13833.6,15753.6,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,960,1920,28156.799999999999,56313.599999999999,58233.599999999999,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,960,960,21761.040000000001,21761.040000000001,22721.040000000001,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,240,4800,1238.57,24771.399999999998,29571.399999999998,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003]
["1.17.91","Провод силовой желто-зеленый 1х25","м",90,240,21600,310.08,27907.199999999997,49507.199999999997,314.39999999999998,28295.999999999996,403.1,36279,64575]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1400,124,173600,86.52,121128,294728,162.44,227416,112.48,157472,384888]
["1.17.93","Кабель силовой 3х1,5","м",600,124,74400,92.52,55512,129912,182,109200,115.65,69390,178590]
["1.17.94","Кабель силовой 3х6","м",420,124,52080,328.01,137764.19999999998,189844.19999999998,182,76440,426.41,179092.2,255532.2]
["1.17.95","Кабель силовой 1х35","м",2640,240,633600,462.12,1219996.8,1853596.8,354,934560,577.65,1524996,2459556]
["1.17.96","Кабель силовой 1х50","м",158,240,37920,820.8,129686.39999999999,167606.39999999999,354,55932,1067.04,168592.32,224524.32]
["1.17.97","Кабель силовой 1х120","м",360,240,86400,1615.01,581403.6,667803.6,354,127440,2099.5100000000002,755823.60000000009,883263.60000000009]
["1.17.98","Кабель силовой 5х35","м",-610,240,-146400,2894,-1765340,-1911740,244,{"$f":"J886*D886","v":-148840},3762.2,{"$f":"L886*D886","v":-2294942},-2443782]
["1.17.99","Наконечник медный","шт.",-20,200,-4000,154,-3080,-7080,262,-5240,200.2,-4004,-9244]
["1.17.100","Наконечник медный","шт.",-250,200,-50000,62,-15500,-65500,262,-65500,80.599999999999994,-20150,-85650]
["1.17.101","Коробка ответвительная У2033 250А","шт.",-20,1500,-30000,15842,-316840,-346840,1965,-39300,20594.599999999999,-411892,-451192]
["1.17.102","Заземляющий проводник гибкий","шт.",-120,200,-24000,524,-62880,-86880,262,-31440,681.2,-81744,-113184]
["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]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F895+F897+F898+F899+F900+F901+F902+F903+F904+F905+F906+F907+F908+F909+F910+F912+F914+F916+F917+F918+F919+F920","v":493356},null,{"$f":"H895+H897+H898+H899+H900+H901+H902+H903+H904+H905+H906+H907+H908+H909+H910+H912+H914+H916+H917+H918+H919+H920","v":790451.16000000015},{"$f":"I895+I897+I898+I899+I900+I901+I902+I903+I904+I905+I906+I907+I908+I909+I910+I912+I914+I916+I917+I918+I919+I920","v":1283807.1599999999},null,{"$f":"K895+K897+K898+K899+K900+K901+K902+K903+K904+K905+K906+K907+K908+K909+K910+K912+K914+K916+K917+K918+K919+K920","v":660922.80000000005},null,{"$f":"M895+M897+M898+M899+M900+M901+M902+M903+M904+M905+M906+M907+M908+M909+M910+M912+M914+M916+M917+M918+M919+M920","v":1416983.2999999998},{"$f":"N895+N897+N898+N899+N900+N901+N902+N903+N904+N905+N906+N907+N908+N909+N910+N912+N914+N916+N917+N918+N919+N920","v":2077906.0999999999}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F894+F896-F898-F899-F900-F901-F902+F921+F911+F922+F913+F923+F915+F924+F925+F926-F919-F920","v":-427330},null,{"$f":"H894+H896-H898-H899-H900-H901-H902+H921+H911+H922+H913+H923+H915+H924+H925+H926-H919-H920","v":-680628.20000000007},{"$f":"I894+I896-I898-I899-I900-I901-I902+I921+I911+I922+I913+I923+I915+I924+I925+I926-I919-I920","v":-1107958.2000000002},null,{"$f":"K894+K896-K898-K899-K900-K901-K902+K921+K911+K922+K913+K923+K915+K924+K925+K926-K919-K920","v":-557498.30000000005},null,{"$f":"M894+M896-M898-M899-M900-M901-M902+M921+M911+M922+M913+M923+M915+M924+M925+M926-M919-M920","v":-1249442},{"$f":"N894+N896-N898-N899-N900-N901-N902+N921+N911+N922+N913+N923+N915+N924+N925+N926-N919-N920","v":-1806940.3}]
["1.18.1","Щит распределительный","шт.",-1,4200,{"$f":"D894*E894","v":-4200},43982,{"$f":"G894*D894","v":-43982},{"$f":"F894+H894","v":-48182},5502,{"$f":"J894*D894","v":-5502},87964,{"$f":"L894*D894","v":-87964},{"$f":"J894*D894+L894*D894","v":-93466}]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,4200,{"$f":"D895*E895","v":4200},49519,{"$f":"G895*D895","v":49519},{"$f":"F895+H895","v":53719},5502,{"$f":"D895*J895","v":5502},87964,{"$f":"D895*L895","v":87964},93466]
["1.18.2","Щит распределительный","м",-70,240,{"$f":"D896*E896","v":-16800},2198,{"$f":"G896*D896","v":-153860},{"$f":"F896+H896","v":-170660},314.39999999999998,{"$f":"J896*D896","v":-22008},2857.4,{"$f":"L896*D896","v":-200018},-222026]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,240,{"$f":"D897*E897","v":16800},1938,{"$f":"G897*D897","v":135660},{"$f":"F897+H897","v":152460},314.39999999999998,{"$f":"D897*J897","v":22008},2519.4,{"$f":"D897*L897","v":176358},198366]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",15,124,{"$f":"D898*E898","v":1860},382,{"$f":"G898*D898","v":5730},{"$f":"F898+H898","v":7590},162.44,2436.6,496.6,7449,9885.6]
["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]
["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]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",270,124,{"$f":"D901*E901","v":33480},82.94,{"$f":"G901*D901","v":22393.8},{"$f":"F901+H901","v":55873.8},162.44,43858.8,166.92,45068.399999999994,88927.2]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",300,640,192000,538,161400,353400,838.4,251520,1759,527700,779220]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",300,120,{"$f":"D903*E903","v":36000},209.22,62766,98766,156,46800,273,81900,128700]
["1.18.9","Анкер М8 латунный разрезной","шт.",800,null,null,56.915999999999997,45532.799999999996,45532.799999999996,0,null,84,67200,67200]
["1.18.10","Шпилька М8х2000","шт.",126,300,{"$f":"D905*E905","v":37800},170.52,21485.52,59285.520000000004,386,{"$f":"D905*J905","v":48636},243,30618,79254]
["1.18.11","Шайба М8","шт.",400,null,null,6.77,2708,2708,0,null,12,4800,4800]
["1.18.12","Гайка М8","шт.",800,null,null,3.07,2456,2456,0,null,6,4800,4800]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",44,300,13200,1577.76,69421.440000000002,82621.440000000002,400,{"$f":"D908*J908","v":17600},2100,92400,110000]
["1.18.14","Провод силовой желто-зеленый","м",25,124,{"$f":"D909*E909","v":3100},204,5100,8200,185,{"$f":"D909*J909","v":4625},300,7500,12125]
["1.18.15","Наконечник медный 16 мм2 ","шт.",220,100.8,{"$f":"D910*E910","v":22176},47.64,10480.799999999999,32656.799999999999,150,{"$f":"D910*J910","v":33000},87,19140,52140]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-30,40,-1200,100,-3000,-4200,52.4,{"$f":"J911*D911","v":-1572},130,{"$f":"L911*D911","v":-3900},-5472]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",100,34,3400,45,4500,7900,52.4,{"$f":"D912*J912","v":5240},130,{"$f":"D912*L912","v":13000},18240]
["1.18.17","Металлорукав герметичный в ПВХ изоляции ","м",-100,50,-5000,128.24,-12824,-17824,65.5,{"$f":"J913*D913","v":-6550},166.71,{"$f":"L913*D913","v":-16671},-23221]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",50,50,2500,128.24,6412,8912,65.5,{"$f":"D914*J914","v":3275},166.71,{"$f":"D914*L914","v":8335.5},11610.5]
["1.18.18","Скоба металлическая","шт.",-420,25,{"$f":"D915*E915","v":-10500},28.32,{"$f":"G915*D915","v":-11894.4},{"$f":"F915+H915","v":-22394.400000000001},32.75,{"$f":"J915*D915","v":-13755},36.82,{"$f":"L915*D915","v":-15464.4},-29219.4]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",420,0,null,28.32,{"$f":"G916*D916","v":11894.4},{"$f":"F916+H916","v":11894.4},32.75,{"$f":"D916*J916","v":13755},36.82,{"$f":"D916*L916","v":15464.4},29219.4]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",15,200,{"$f":"D917*E917","v":3000},84,{"$f":"G917*D917","v":1260},{"$f":"F917+H917","v":4260},260,{"$f":"D917*J917","v":3900},130,{"$f":"D917*L917","v":1950},5850]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",20,800,{"$f":"D918*E918","v":16000},650.57000000000005,{"$f":"G918*D918","v":13011.400000000001},{"$f":"F918+H918","v":29011.4},990,{"$f":"D918*J918","v":19800},950,{"$f":"D918*L918","v":19000},38800]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,0,12000,12000,12000,0,null,15600,{"$f":"D919*L919","v":15600},15600]
["1.18.22","Пуско-наладочные работы","компл.",1,38400,38400,0,{"$f":"ROUND(D920*G920,2)","v":0},38400,48000,{"$f":"D920*J920","v":48000},0,null,48000]
["1.18.23","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","шт.",-110,200,-22000,524,{"$f":"G921*D921","v":-57640},-79640,262,{"$f":"J921*D921","v":-28820},681.2,{"$f":"L921*D921","v":-74932},-103752]
["1.18.24","Заземляющий проводник гибкий","м.",-320,35,-11200,45,-14400,-25600,45.85,-14672,58.5,-18720,-33392]
["1.18.25","Дюбель гвоздь","шт.",-30,25,-750,33.4,-1002,-1752,32.75,-982.5,43.42,-1302.6000000000001,-2285.1000000000004]
["1.18.26","Металлорукав в ПВХ-изоляции","100м.",-1,1500,-1500,15842,-15842,-17342,1965,-1965,20594.599999999999,-20594.599999999999,-22559.599999999999]
["1.18.27","Скоба металлическая","шт.",-15,200,-3000,84,-1260,-4260,262,-3930,109.2,-1638,-5568]
["1.18.28","Шина заземления ГЗШ 20 подключений","м",-20,800,-16000,834,-16680,-32680,1048,-20960,1084.2,-21684,-42644]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F930+F932+F933+F934","v":1969533.8561154117},null,{"$f":"H930+H932+H933+H934","v":2650907.9},{"$f":"I930+I932+I933+I934","v":4620441.7561154114},null,{"$f":"K930+K932+K933+K934","v":2633600.52},null,{"$f":"M930+M932+M933+M934","v":6186996.46},{"$f":"N930+N932+N933+N934","v":8820596.9800000004}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F929+F931-F933-F934","v":-4490333.74},null,{"$f":"H929+H931-H933-H934","v":-8712623.1999999993},{"$f":"I929+I931-I933-I934","v":-13202956.939999999},null,{"$f":"K929+K931-K933-K934","v":-5968365.7999999998},null,{"$f":"M929+M931-M933-M934","v":-11061320},{"$f":"N929+N931-N933-N934","v":-17029685.800000001}]
["1.19.1","Монтаж комплектов автоматики","к-т",-16,22544,{"$f":"D929*E929","v":-360704},201778.28750000001,{"$f":"G929*D929","v":-3228452.6},{"$f":"F929+H929","v":-3589156.6},29532.639999999999,{"$f":"J929*D929","v":-472522.23999999999},262311.77,{"$f":"L929*D929","v":-4196988.32},{"$f":"J929*D929+L929*D929","v":-4669510.5600000005}]
["1.19.1","Монтаж комплектов автоматики","к-т",14,32544,{"$f":"D930*E930","v":455616},43909,{"$f":"G930*D930","v":614726},{"$f":"F930+H930","v":1070342},29532.639999999999,{"$f":"D930*J930","v":413456.95999999996},262311.77,{"$f":"D930*L930","v":3672364.7800000003},4085821.74]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-14210,243.54859254046445,{"$f":"D931*E931","v":-3460825.5},325.88859957776214,{"$f":"G931*D931","v":-4630877},-8091702.5,305,{"$f":"J931*D931","v":-4334050},405,{"$f":"L931*D931","v":-5755050},-10089100]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,243.54859254046445,845113.61611541163,340.89,1182888.3,2028001.9161154116,305,{"$f":"D932*J932","v":1058350},405,{"$f":"D932*L932","v":1405350},2463700]
["1.19.3","Монтаж узла терморегулирования","шт",6,42467.373333333329,254804.24,142215.59999999998,853293.59999999986,1108097.8399999999,55632.26,{"$f":"D933*J933","v":333793.56},184880.28,{"$f":"D933*L933","v":1109281.68},1443075.24]
["1.19.4","Пуско-наладочные работы ","к-т",1,414000,414000,null,null,414000,828000,{"$f":"D934*J934","v":828000},0,null,828000]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"SUM(F936:F938)","v":2588924.9},null,{"$f":"SUM(H936:H938)","v":3309838.7680000002},{"$f":"SUM(I936:I938)","v":5898763.6679999996},null,{"$f":"SUM(K936:K938)","v":3391517.88},null,{"$f":"SUM(M936:M938)","v":4302757.8899999997},{"$f":"SUM(N936:N938)","v":7694275.7699999996}]
["1.20.1","Монтаж комплектов автоматики","к-т",3,33985.466666666667,{"$f":"D936*E936","v":101956.4},98176.255999999994,{"$f":"D936*G936","v":294528.76799999998},{"$f":"F936+H936","v":396485.16799999995},44520.959999999999,{"$f":"D936*J936","v":133562.88},127629.13,{"$f":"D936*L936","v":382887.39},{"$f":"J936*D936+L936*D936","v":516450.27}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",8450,247.09686390532545,2087968.5,356.84142011834319,3015310,5103278.5,323.7,{"$f":"D937*J937","v":2735265},463.89,{"$f":"D937*L937","v":3919870.5},{"$f":"J937*D937+L937*D937","v":6655135.5}]
["1.20.3","Пуско-наладочные работы ","к-т",1,399000,399000,null,0,399000,522690,{"$f":"D938*J938","v":522690},0,null,{"$f":"J938*D938+L938*D938","v":522690}]
[2,"Объекты энергетического хозяйства"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F943+F945+F946+F947+F950+F949+F951+F953+F954+F956+F958+F960","v":229550},null,{"$f":"H943+H945+H946+H947+H950+H949+H951+H953+H954+H956+H958+H960","v":578447.4},{"$f":"I943+I945+I946+I947+I950+I949+I951+I953+I954+I956+I958+I960","v":807997.4},null,{"$f":"K943+K945+K946+K947+K950+K949+K951+K953+K954+K956+K958+K960","v":310490.5},null,{"$f":"M943+M945+M946+M947+M950+M949+M951+M953+M954+M956+M958+M960","v":732826.72},{"$f":"N943+N945+N946+N947+N950+N949+N951+N953+N954+N956+N958+N960","v":1043317.22}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F942+F944-F947+F961+F962+F948+F952-F954+F955+F957+F959","v":-224900},null,{"$f":"H942+H944-H947+H961+H962+H948+H952-H954+H955+H957+H959","v":-545305.80000000005},{"$f":"I942+I944-I947+I961+I962+I948+I952-I954+I955+I957+I959","v":-770205.8},null,{"$f":"K942+K944-K947+K961+K962+K948+K952-K954+K955+K957+K959","v":-294619},null,{"$f":"M942+M944-M947+M961+M962+M948+M952-M954+M955+M957+M959","v":-708813.29999999981},{"$f":"N942+N944-N947+N961+N962+N948+N952-N954+N955+N957+N959","v":-1003432.2999999998}]
["2.1.1","Ящик управления освещением","шт.",-2,4200,{"$f":"D942*E942","v":-8400},25022.399999999998,{"$f":"G942*D942","v":-50044.799999999996},{"$f":"F942+H942","v":-58444.799999999996},5502,{"$f":"J942*D942","v":-11004},32487,{"$f":"L942*D942","v":-64974},{"$f":"J942*D942+L942*D942","v":-75978}]
["2.1.1","Ящик управления освещением","шт.",2,4200,{"$f":"D943*E943","v":8400},29482.799999999999,{"$f":"G943*D943","v":58965.599999999999},{"$f":"F943+H943","v":67365.600000000006},5502,{"$f":"D943*J943","v":11004},32487,{"$f":"D943*L943","v":64974},75978]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный","м.",-350,164,{"$f":"D944*E944","v":-57400},142,{"$f":"G944*D944","v":-49700},{"$f":"F944+H944","v":-107100},214.84,{"$f":"J944*D944","v":-75194},184.6,{"$f":"L944*D944","v":-64610},-139804]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,124,{"$f":"D945*E945","v":43400},277.52,{"$f":"G945*D945","v":97132},{"$f":"F945+H945","v":140532},182,{"$f":"D945*J945","v":63700},322.39999999999998,{"$f":"D945*L945","v":112839.99999999999},176540]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",150,124,{"$f":"D946*E946","v":18600},92.52,{"$f":"G946*D946","v":13878},{"$f":"F946+H946","v":32478},182,{"$f":"D946*J946","v":27300},160,{"$f":"D946*L946","v":24000},51300]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,3500,{"$f":"D947*E947","v":80500},16433,{"$f":"G947*D947","v":377959},{"$f":"F947+H947","v":458459},4585,{"$f":"D947*J947","v":105455},21362.9,{"$f":"D947*L947","v":491346.7},596801.69999999995]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-23,500,-11500,104,-2392,-13892,655,{"$f":"J948*D948","v":-15065},135.19999999999999,{"$f":"L948*D948","v":-3109.6},-18174.599999999999]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",24,500,{"$f":"D949*E949","v":12000},109.68,{"$f":"G949*D949","v":2632.32},{"$f":"F949+H949","v":14632.32},655,{"$f":"D949*J949","v":15720},142.58000000000001,{"$f":"D949*L949","v":3421.92},19141.919999999998]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",25,500,{"$f":"D950*E950","v":12500},109.68,{"$f":"G950*D950","v":2742},{"$f":"F950+H950","v":15242},655,{"$f":"D950*J950","v":16375},142.58000000000001,{"$f":"D950*L950","v":3564.5000000000005},19939.5]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,null,null,11.04,{"$f":"G951*D951","v":1324.8},{"$f":"F951+H951","v":1324.8},0,null,14.35,{"$f":"D951*L951","v":1722},1722]
["2.1.8","Анкер клиновой","шт.",-46,50,-2300,84,-3864,-6164,65.5,{"$f":"J952*D952","v":-3013},109.2,{"$f":"L952*D952","v":-5023.2},-8036.2]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,50,2300,94.08,4327.68,6627.68,65.5,{"$f":"D953*J953","v":3013},122.3,{"$f":"D953*L953","v":5625.8},8638.7999999999993]
["2.1.9","Анкер клиновой","шт.",23,50,1150,98,2254,3404,65.5,{"$f":"D954*J954","v":1506.5},127.4,{"$f":"D954*L954","v":2930.2000000000003},4436.7000000000007]
["2.1.10","Дюбель-гвоздь","шт.",-396,25,-9900,12,-4752,-14652,32.75,{"$f":"J955*D955","v":-12969},15.6,{"$f":"L955*D955","v":-6177.5999999999995},-19146.599999999999]
["2.1.10","Дюбель-гвоздь","шт.",396,25,9900,12,4752,14652,32.75,{"$f":"D956*J956","v":12969},15.6,{"$f":"D956*L956","v":6177.5999999999995},19146.599999999999]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,0,15000,-15000,-15000,0,{"$f":"J957*D957","v":0},19500,{"$f":"L957*D957","v":-19500},-19500]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,{"$f":"D958*E958","v":0},12480,{"$f":"G958*D958","v":12480},{"$f":"F958+H958","v":12480},0,null,16224,{"$f":"D958*L958","v":16224},16224]
["2.1.12","Пуско-наладочные работы","компл.",-1,24000,-24000,0,{"$f":"ROUND(D959*G959,2)","v":0},-24000,31440,{"$f":"J959*D959","v":-31440},0,{"$f":"L959*D959","v":0},-31440]
["2.1.12","Пуско-наладочные работы","компл.",1,40800,40800,0,{"$f":"ROUND(D960*G960,2)","v":0},40800,53448,{"$f":"D960*J960","v":53448},0,null,53448]
["2.1.13","Металлорукав МПГ25 в оболочке ","м",-350,80,{"$f":"D961*E961","v":-28000},92,{"$f":"G961*D961","v":-32200},{"$f":"F961+H961","v":-60200},104.8,{"$f":"J961*D961","v":-36680},119.6,{"$f":"L961*D961","v":-41860},-78540]
["2.1.14","Скоба металлическая однолапковая Д25","шт.",-350,5,{"$f":"D962*E962","v":-1750},20.399999999999999,{"$f":"G962*D962","v":-7139.9999999999991},{"$f":"F962+H962","v":-8890},6.55,{"$f":"J962*D962","v":-2292.5},26.52,{"$f":"L962*D962","v":-9282},-11574.5]
[3,"Объекты транспортного хозяйства и связи"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F966+F995+F1025+F1055","v":18266976.949999999},null,{"$f":"H966+H995+H1025+H1055","v":25495968.469999995},{"$f":"I966+I995+I1025+I1055","v":43762945.419999994},null,{"$f":"K966+K995+K1025+K1055","v":23490135.549599998},null,{"$f":"M966+M995+M1025+M1055","v":35029289.085600004},{"$f":"N966+N995+N1025+N1055","v":58519424.635200001}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F967+F996+F1026+F1056","v":-28982085.919999994},null,{"$f":"H967+H996+H1026+H1056","v":-36691374.637200005},{"$f":"I967+I996+I1026+I1056","v":-65673460.557200007},null,{"$f":"K967+K996+K1026+K1056","v":-37448804.432400011},null,{"$f":"M967+M996+M1026+M1056","v":-47516367.759199999},{"$f":"N967+N996+N1026+N1056","v":-84965172.191600025}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F971+F969+F973+F974+F978+F979+F981+F982+F984+F987+F989+F991+F992+F993+F994","v":3086900.08},null,{"$f":"H971+H969+H973+H974+H978+H979+H981+H982+H984+H987+H989+H991+H992+H993+H994","v":4766621.9099999992},{"$f":"I971+I969+I973+I974+I978+I979+I981+I982+I984+I987+I989+I991+I992+I993+I994","v":7853521.9899999993},null,{"$f":"K971+K969+K973+K974+K978+K979+K981+K982+K984+K987+K989+K991+K992+K993+K994","v":3965572.8587999996},null,{"$f":"M971+M969+M973+M974+M978+M979+M981+M982+M984+M987+M989+M991+M992+M993+M994","v":6456905.0986000001},{"$f":"N971+N969+N973+N974+N978+N979+N981+N982+N984+N987+N989+N991+N992+N993+N994","v":10422477.9574}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F975+F970+F972+F977+F980+F983+F986+F988+F990-F992","v":-9319783.0599999987},null,{"$f":"H975+H970+H972+H977+H980+H983+H986+H988+H990-H992","v":-11672058.060000001},{"$f":"I975+I970+I972+I977+I980+I983+I986+I988+I990-I992","v":-20991841.120000005},null,{"$f":"K975+K970+K972+K977+K980+K983+K986+K988+K990-K992","v":-11963784.964800002},null,{"$f":"M975+M970+M972+M977+M980+M983+M986+M988+M990-M992","v":-15123477.0276},{"$f":"N975+N970+N972+N977+N980+N983+N986+N988+N990-N992","v":-27087261.992400005}]
["3.1.1.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D971*1.47","v":88.170599999999993},1050,{"$f":"ROUND(E969*D969,2)","v":92579.13},null,null,{"$f":"F969+H969","v":92579.13},1590,{"$f":"D969*J969","v":140191.25399999999},0,null,{"$f":"J969*D969+L969*D969","v":140191.25399999999}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E970*D970,2)","v":-4612426.2},null,null,{"$f":"F970+H970","v":-4612426.2},19422,{"$f":"J970*D970","v":-5996154.0600000005},0,{"$f":"L970*D970","v":0},-5996154.0600000005]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",59.98,14940,896101.2,null,null,896101.2,19422,{"$f":"D971*J971","v":1164931.5599999998},0,null,1164931.5599999998]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-196.74,1850,{"$f":"ROUND(E972*D972,2)","v":-363969},null,null,{"$f":"F972+H972","v":-363969},2405,{"$f":"J972*D972","v":-473159.7},0,{"$f":"L972*D972","v":0},-473159.7]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",112.87,1850,{"$f":"ROUND(E973*D973,2)","v":208809.5},null,null,{"$f":"F973+H973","v":208809.5},2405,{"$f":"D973*J973","v":271452.35000000003},0,null,271452.35000000003]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"112.87*1.6-112.87","v":67.722000000000008},1050,71108.100000000006,null,null,71108.100000000006,1590,{"$f":"D974*J974","v":107677.98000000001},0,null,107677.98000000001]
["3.1.1.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E975*D975,2)","v":-826455.6},null,null,{"$f":"F975+H975","v":-826455.6},13494,{"$f":"J975*D975","v":-1074392.28},0,{"$f":"L975*D975","v":0},-1074392.28]
["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",-151,2319.84,{"$f":"D977*E977","v":-350295.84},5300,{"$f":"G977*D977","v":-800300},{"$f":"F977+H977","v":-1150595.8400000001},2513.16,{"$f":"J977*D977","v":-379487.16},6681,{"$f":"L977*D977","v":-1008831},{"$f":"J977*D977+L977*D977","v":-1388318.16}]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",103,2319.84,{"$f":"ROUND(E978*D978,2)","v":238943.52},5299.2,{"$f":"D978*G978","v":545817.59999999998},784761.12,2513.16,{"$f":"D978*J978","v":258855.47999999998},6681,{"$f":"D978*L978","v":688143},946998.48]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",{"$f":"129.78-D978","v":26.78},null,null,null,null,null,0,null,6681,{"$f":"D979*L979","v":178917.18000000002},178917.18000000002]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-163,2154.2399999999998,{"$f":"D980*E980","v":-351141.11999999994},1650,{"$f":"G980*D980","v":-268950},-620091.11999999988,2333.7600000000002,{"$f":"J980*D980","v":-380402.88000000006},2161.5,{"$f":"L980*D980","v":-352324.5},-732727.38000000012]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",60,2154.2399999999998,{"$f":"ROUND(E981*D981,2)","v":129254.39999999999},2931.6,{"$f":"D981*G981","v":175896},305150.40000000002,2333.7600000000002,{"$f":"D981*J981","v":140025.60000000001},2161.5,{"$f":"D981*L981","v":129690},269715.59999999998]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",12,null,null,null,null,null,0,null,2161.5,{"$f":"D982*L982","v":25938},25938]
["3.1.1.2.5"," - геотекстиль 3м","м",-226.24,36,{"$f":"ROUND(E983*D983,2)","v":-8144.64},201.6,{"$f":"ROUND(G983*D983,2)","v":-45609.98},-53754.62,46.8,{"$f":"J983*D983","v":-10588.031999999999},264.10000000000002,{"$f":"L983*D983","v":-59749.984000000004},-70338.016000000003]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",82.49,44,{"$f":"ROUND(E984*D984,2)","v":3629.56},450,{"$f":"ROUND(G984*D984,2)","v":37120.5},40750.06,46.8,{"$f":"D984*J984","v":3860.5319999999997},450,{"$f":"D984*L984","v":37120.5},40981.031999999999]
["3.1.1.3","Верхнее строение пути №1"]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E986*D986,2)","v":-430851.46},46067,{"$f":"G986*D986","v":-10422198.08},{"$f":"F986+H986","v":-10853049.540000001},2475.7199999999998,{"$f":"J986*D986","v":-560106.89280000003},60348.14,{"$f":"L986*D986","v":-13653163.193600001},{"$f":"J986*D986+L986*D986","v":-14213270.0864}]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р66","м",82.49,1903,156978.47,43469,{"$f":"G987*D987","v":3585757.8099999996},3742736.28,2475.7199999999998,{"$f":"D987*J987","v":204222.14279999997},60348.14,{"$f":"D987*L987","v":4978118.0685999999},5182340.2113999994]
["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,{"$f":"J988*D988","v":-1482324.48},0,{"$f":"L988*D988","v":0},-1482324.48]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.49,5040,415749.6,null,null,415749.6,6552,{"$f":"D989*J989","v":540474.48},0,null,540474.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,{"$f":"J990*D990","v":-1482324.48},0,{"$f":"L990*D990","v":0},-1482324.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",82.49,5040,415749.6,null,null,415749.6,6552,{"$f":"D991*J991","v":540474.48},0,null,540474.48]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,96000,96000,135000,{"$f":"D992*G992","v":135000},231000,124845,{"$f":"D992*J992","v":124845},49408.35,{"$f":"D992*L992","v":49408.35},174253.35]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1264,{"$f":"E993*D993","v":85952},130,{"$f":"G993*D993","v":8840},94792,1664,{"$f":"D993*J993","v":113152},150,{"$f":"D993*L993","v":10200},123352]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,1673,{"$f":"D994*E994","v":276045},1686,{"$f":"G994*D994","v":278190},554235,2154,{"$f":"D994*J994","v":355410},2178,{"$f":"D994*L994","v":359370},714780]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1000+F1003+F1002+F998+F1007+F1008+F1010+F1011+F1013+F1016+F1017+F1019+F1021+F1022+F1023+F1024","v":4462483.5},null,{"$f":"H1000+H1003+H1002+H998+H1007+H1008+H1010+H1011+H1013+H1016+H1017+H1019+H1021+H1022+H1023+H1024","v":6224795.71},{"$f":"I1000+I1003+I1002+I998+I1007+I1008+I1010+I1011+I1013+I1016+I1017+I1019+I1021+I1022+I1023+I1024","v":10687279.209999999},null,{"$f":"K1000+K1003+K1002+K998+K1007+K1008+K1010+K1011+K1013+K1016+K1017+K1019+K1021+K1022+K1023+K1024","v":5741786.4299999997},null,{"$f":"M1000+M1003+M1002+M998+M1007+M1008+M1010+M1011+M1013+M1016+M1017+M1019+M1021+M1022+M1023+M1024","v":8487014.6270000003},{"$f":"N1000+N1003+N1002+N998+N1007+N1008+N1010+N1011+N1013+N1016+N1017+N1019+N1021+N1022+N1023+N1024","v":14228801.057}]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1004+F999+F1001+F1006+F1009+F1012+F1015+F1018+F1020-F1022","v":-9261283.6999999993},null,{"$f":"H1004+H999+H1001+H1006+H1009+H1012+H1015+H1018+H1020-H1022","v":-11641921.407200001},{"$f":"I1004+I999+I1001+I1006+I1009+I1012+I1015+I1018+I1020-I1022","v":-20903205.107200004},null,{"$f":"K1004+K999+K1001+K1006+K1009+K1012+K1015+K1018+K1020-K1022","v":-11963739.964800002},null,{"$f":"M1004+M999+M1001+M1006+M1009+M1012+M1015+M1018+M1020-M1022","v":-15123477.0276},{"$f":"N1004+N999+N1001+N1006+N1009+N1012+N1015+N1018+N1020-N1022","v":-27087216.992400005}]
["3.1.2.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"149.9*1.6-149.9","v":89.940000000000026},1050,{"$f":"ROUND(E998*D998,2)","v":94437},null,null,{"$f":"F998+H998","v":94437},1590,{"$f":"D998*J998","v":143004.60000000003},0,null,{"$f":"J998*D998+L998*D998","v":143004.60000000003}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,14940,{"$f":"ROUND(E999*D999,2)","v":-4612426.2},null,null,{"$f":"F999+H999","v":-4612426.2},19422,{"$f":"J999*D999","v":-5996154.0600000005},0,{"$f":"L999*D999","v":0},-5996154.0600000005]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",101.08,14940,1510135.2,null,null,1510135.2,19422,{"$f":"D1000*J1000","v":1963175.76},0,null,1963175.76]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-196.74","v":-196.74},1850,{"$f":"ROUND(E1001*D1001,2)","v":-363969},null,null,{"$f":"F1001+H1001","v":-363969},2405,{"$f":"J1001*D1001","v":-473159.7},0,{"$f":"L1001*D1001","v":0},-473159.7]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",149.9,1850,{"$f":"ROUND(E1002*D1002,2)","v":277315},null,null,{"$f":"F1002+H1002","v":277315},2405,{"$f":"D1002*J1002","v":360509.5},0,null,360509.5]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1000*1.47","v":148.58760000000001},1050,156016.98000000001,null,null,{"$f":"F1003+H1003","v":156016.98000000001},1590,{"$f":"D1003*J1003","v":236254.28400000001},0,null,236254.28400000001]
["3.1.2.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},10380,{"$f":"ROUND(E1004*D1004,2)","v":-826455.6},null,null,{"$f":"F1004+H1004","v":-826455.6},13494,{"$f":"J1004*D1004","v":-1074392.28},0,{"$f":"L1004*D1004","v":0},-1074392.28]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-151,2320,{"$f":"ROUND(E1006*D1006,2)","v":-350320},5100,{"$f":"ROUND(G1006*D1006,2)","v":-770100},-1120420,2513.16,{"$f":"J1006*D1006","v":-379487.16},6681,{"$f":"L1006*D1006","v":-1008831},{"$f":"J1006*D1006+L1006*D1006","v":-1388318.16}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",{"$f":"54+86.6","v":140.6},2319.84,{"$f":"ROUND(E1007*D1007,2)","v":326169.5},5299.2,{"$f":"ROUND(G1007*D1007,2)","v":745067.52000000002},{"$f":"F1007+H1007","v":1071237.02},2513.16,{"$f":"D1007*J1007","v":353350.29599999997},6681,{"$f":"D1007*L1007","v":939348.6},1292698.8959999999]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",36.520000000000003,null,null,null,null,null,0,null,6681,{"$f":"D1008*L1008","v":243990.12000000002},243990.12000000002]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-163,1795.2,{"$f":"ROUND(E1009*D1009,2)","v":-292617.59999999998},1650,{"$f":"ROUND(G1009*D1009,2)","v":-268950},-561567.6,2333.7600000000002,{"$f":"J1009*D1009","v":-380402.88000000006},2161.5,{"$f":"L1009*D1009","v":-352324.5},-732727.38000000012]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",{"$f":"31+47.9","v":78.900000000000006},2154.2399999999998,{"$f":"ROUND(E1010*D1010,2)","v":169969.54},2931.6,{"$f":"ROUND(G1010*D1010,2)","v":231303.24},401272.78,2333.7600000000002,{"$f":"D1010*J1010","v":184133.66400000002},2161.5,{"$f":"D1010*L1010","v":170542.35},354676.01400000002]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",15.78,null,null,null,null,null,0,null,2161.5,{"$f":"D1011*L1011","v":34108.47},34108.47]
["3.1.2.2.5"," - геотекстиль, 3м","м",-226.24,36,{"$f":"ROUND(E1012*D1012,2)","v":-8144.64},201.6,{"$f":"ROUND(G1012*D1012,2)","v":-45609.98},{"$f":"F1012+H1012","v":-53754.62},46.8,{"$f":"J1012*D1012","v":-10588.031999999999},264.10000000000002,{"$f":"L1012*D1012","v":-59749.984000000004},-70338.016000000003]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110,44,{"$f":"ROUND(E1013*D1013,2)","v":4840},450,{"$f":"ROUND(G1013*D1013,2)","v":49500},{"$f":"F1013+H1013","v":54340},46.8,{"$f":"D1013*J1013","v":5148},445,{"$f":"D1013*L1013","v":48950},54098]
["3.1.2.3","Верхнее строение пути №2"]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,1904.4,{"$f":"ROUND(E1015*D1015,2)","v":-430851.46},46067.28,{"$f":"G1015*D1015","v":-10422261.427200001},{"$f":"F1015+H1015","v":-10853112.887200002},2475.7199999999998,{"$f":"J1015*D1015","v":-560106.89280000003},60348.14,{"$f":"L1015*D1015","v":-13653163.193600001},{"$f":"J1015*D1015+L1015*D1015","v":-14213270.0864}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",{"$f":"42.99+66.56","v":109.55000000000001},1904.4,208627.02,43469,{"$f":"D1016*G1016","v":4762028.95},4970655.97,2475.7199999999998,{"$f":"D1016*J1016","v":271215.12599999999},60348.14,{"$f":"D1016*L1016","v":6611138.7370000007},6882353.8630000008]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",152,977.23199999999997,148539.26,85,{"$f":"G1017*D1017","v":12920},161459.26,1254,{"$f":"D1017*J1017","v":190608},115,{"$f":"D1017*L1017","v":17480},208088]
["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,{"$f":"J1018*D1018","v":-1482324.48},0,{"$f":"L1018*D1018","v":0},-1482324.48]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,6552,{"$f":"D1019*J1019","v":717771.60000000009},0,null,717771.60000000009]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,5040,-1140249.6000000001,null,null,-1140249.6000000001,6552,{"$f":"J1020*D1020","v":-1482324.48},0,{"$f":"L1020*D1020","v":0},-1482324.48]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},5040,552132,null,null,552132,6552,{"$f":"D1021*J1021","v":717771.60000000009},0,null,717771.60000000009]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,96000,135000,{"$f":"ROUND(G1022*D1022,2)","v":135000},231000,124800,{"$f":"D1022*J1022","v":124800},49408.35,{"$f":"D1022*L1022","v":49408.35},174208.35]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"36+34","v":70},1263.5999999999999,88452,130,{"$f":"G1023*D1023","v":9100},97552,1664,{"$f":"D1023*J1023","v":116480},150,{"$f":"D1023*L1023","v":10500},126980]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"86+80","v":166},1673,277718,1686,{"$f":"G1024*D1024","v":279876},557594,2154,{"$f":"D1024*J1024","v":357564},2178,{"$f":"D1024*L1024","v":361548},719112]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1030+F1042+F1032+F1028+F1035+F1041+F1037+F1039+F1038+F1040+F1046+F1049+F1048+F1052+F1050+F1053+F1054","v":6895603.4900000002},null,{"$f":"H1030+H1042+H1032+H1028+H1035+H1041+H1037+H1039+H1038+H1040+H1046+H1049+H1048+H1052+H1050+H1053+H1054","v":8910302.4699999988},{"$f":"I1030+I1042+I1032+I1028+I1035+I1041+I1037+I1039+I1038+I1040+I1046+I1049+I1048+I1052+I1050+I1053+I1054","v":15805905.960000001},null,{"$f":"K1030+K1042+K1032+K1028+K1035+K1041+K1037+K1039+K1038+K1040+K1046+K1049+K1048+K1052+K1050+K1053+K1054","v":8866087.1569999997},null,{"$f":"M1030+M1042+M1032+M1028+M1035+M1041+M1037+M1039+M1038+M1040+M1046+M1049+M1048+M1052+M1050+M1053+M1054","v":12283535.26},{"$f":"N1030+N1042+N1032+N1028+N1035+N1041+N1037+N1039+N1038+N1040+N1046+N1049+N1048+N1052+N1050+N1053+N1054","v":21149622.416999999}]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1043+F1029+F1031+F1034+F1036-F1038+F1045+F1047+F1051-F1050","v":-6392256.4799999986},null,{"$f":"H1043+H1029+H1031+H1034+H1036-H1038+H1045+H1047+H1051-H1050","v":-8153437.2000000002},{"$f":"I1043+I1029+I1031+I1034+I1036-I1038+I1045+I1047+I1051-I1050","v":-14545693.68},null,{"$f":"K1043+K1029+K1031+K1034+K1036-K1038+K1045+K1047+K1051-K1050","v":-8309916.6188000012},null,{"$f":"M1043+M1029+M1031+M1034+M1036-M1038+M1045+M1047+M1051-M1050","v":-10553480.259999998},{"$f":"N1043+N1029+N1031+N1034+N1036-N1038+N1045+N1047+N1051-N1050","v":-18863396.878800001}]
["3.1.3.1","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"213.8*1.6-213.8","v":128.28000000000003},1050,{"$f":"ROUND(E1028*D1028,2)","v":134694},null,null,{"$f":"F1028+H1028","v":134694},1590,{"$f":"D1028*J1028","v":203965.20000000004},0,null,{"$f":"J1028*D1028+L1028*D1028","v":203965.20000000004}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола","м3",-213.41,14940,{"$f":"ROUND(E1029*D1029,2)","v":-3188345.4},null,null,{"$f":"F1029+H1029","v":-3188345.4},19422,{"$f":"J1029*D1029","v":-4144849.02},0,null,{"$f":"J1029*D1029+L1029*D1029","v":-4144849.02}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",172.01,14940,2569829.4,null,null,2569829.4,19422,{"$f":"D1030*J1030","v":3340778.2199999997},0,null,{"$f":"J1030*D1030+L1030*D1030","v":3340778.2199999997}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-136","v":-136},1850,{"$f":"ROUND(E1031*D1031,2)","v":-251600},null,null,{"$f":"F1031+H1031","v":-251600},2405,{"$f":"J1031*D1031","v":-327080},0,null,{"$f":"J1031*D1031+L1031*D1031","v":-327080}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",213.8,1850,{"$f":"ROUND(E1032*D1032,2)","v":395530},null,null,{"$f":"F1032+H1032","v":395530},2405,{"$f":"D1032*J1032","v":514189},0,null,{"$f":"J1032*D1032+L1032*D1032","v":514189}]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-105,1933.2,{"$f":"ROUND(E1034*D1034,2)","v":-202986},5100,{"$f":"ROUND(G1034*D1034,2)","v":-535500},{"$f":"F1034+H1034","v":-738486},2513,{"$f":"J1034*D1034","v":-263865},6681,{"$f":"L1034*D1034","v":-701505},{"$f":"J1034*D1034+L1034*D1034","v":-965370}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",195,2319.6,{"$f":"ROUND(E1035*D1035,2)","v":452322},5299.2,{"$f":"ROUND(G1035*D1035,2)","v":1033344},{"$f":"F1035+H1035","v":1485666},2513,{"$f":"D1035*J1035","v":490035},6681,{"$f":"D1035*L1035","v":1302795},1792830]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",-112.6,1795.2,{"$f":"ROUND(E1036*D1036,2)","v":-202139.51999999999},1650,{"$f":"ROUND(G1036*D1036,2)","v":-185790},{"$f":"F1036+H1036","v":-387929.52},2333.7600000000002,{"$f":"J1036*D1036","v":-262781.37599999999},2161.5,{"$f":"L1036*D1036","v":-243384.9},-506166.27599999995]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,2154,{"$f":"ROUND(E1037*D1037,2)","v":243402},2931.6,{"$f":"ROUND(G1037*D1037,2)","v":331270.8},{"$f":"F1037+H1037","v":574672.80000000005},2333.7600000000002,{"$f":"D1037*J1037","v":263714.88},2161.5,{"$f":"D1037*L1037","v":244249.5},507964.38]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.38999999999999,36,{"$f":"ROUND(E1038*D1038,2)","v":5630.04},201.6,{"$f":"ROUND(G1038*D1038,2)","v":31528.22},{"$f":"F1038+H1038","v":37158.26},46.8,{"$f":"D1038*J1038","v":7319.0519999999988},264,{"$f":"D1038*L1038","v":41286.959999999999},48606.011999999995]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К уплотнения)","м3",{"$f":"135.6-113","v":22.599999999999994},null,null,null,null,null,0,null,2161.5,{"$f":"D1039*L1039","v":48849.899999999987},48849.899999999987]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.38999999999999,44,{"$f":"ROUND(E1040*D1040,2)","v":6881.16},180,{"$f":"ROUND(G1040*D1040,2)","v":28150.2},{"$f":"F1040+H1040","v":35031.360000000001},46.8,{"$f":"D1040*J1040","v":7319.0519999999988},180,{"$f":"D1040*L1040","v":28150.199999999997},35469.251999999993]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К уплотнения)","м3",{"$f":"245.7-D1035","v":50.699999999999989},null,null,null,null,{"$f":"F1041+H1041","v":0},0,null,6681,{"$f":"D1041*L1041","v":338726.6999999999},338726.6999999999]
["3.1.3.1.5","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1030*1.47","v":252.85469999999998},1050,{"$f":"ROUND(E1042*D1042,2)","v":265497.44},null,null,{"$f":"F1042+H1042","v":265497.44},1490,{"$f":"D1042*J1042","v":376753.50299999997},0,null,376753.50299999997]
["3.1.3.1.6","Вырезка существующего дорожного покрытия","м3",-55.04,10380,{"$f":"ROUND(E1043*D1043,2)","v":-571315.19999999995},null,null,{"$f":"F1043+H1043","v":-571315.19999999995},13494,{"$f":"J1043*D1043","v":-742709.76000000001},0,null,-742709.76000000001]
["3.1.3.2","Верхнее строение пути №3",null,null,null,null,null,null,null,0,null,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,{"$f":"ROUND(E1045*D1045,2)","v":-297829.12},46458.33,-7265618.9800000004,{"$f":"F1045+H1045","v":-7563448.1000000006},2475.7199999999998,{"$f":"J1045*D1045","v":-387177.85079999996},60860,{"$f":"L1045*D1045","v":-9517895.3999999985},{"$f":"J1045*D1045+L1045*D1045","v":-9905073.2507999986}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.25,1903,297343.75,43469,{"$f":"G1046*D1046","v":6792031.25},7089375,2475.7199999999998,{"$f":"D1046*J1046","v":386831.24999999994},60860,{"$f":"D1046*L1046","v":9509375},9896206.25]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.38999999999999,5040,{"$f":"ROUND(E1047*D1047,2)","v":-788205.6},null,null,{"$f":"F1047+H1047","v":-788205.6},6552,{"$f":"J1047*D1047","v":-1024667.2799999999},0,null,-1024667.2799999999]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.25,5040,{"$f":"ROUND(E1048*D1048,2)","v":787500},null,null,{"$f":"F1048+H1048","v":787500},6552,{"$f":"D1048*J1048","v":1023750},0,null,1023750]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",172,977.23199999999997,168083.9,85,{"$f":"G1049*D1049","v":14620},182703.9,1254,{"$f":"D1049*J1049","v":215688},115,{"$f":"D1049*L1049","v":19780},235468]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1050*D1050,2)","v":96000},135000,{"$f":"G1050*D1050","v":135000},{"$f":"F1050+H1050","v":231000},124800,{"$f":"D1050*J1050","v":124800},49408,{"$f":"D1050*L1050","v":49408},174208]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.38999999999999,5040,-788205.6,null,null,-788205.6,6552,{"$f":"J1051*D1051","v":-1024667.2799999999},0,null,-1024667.2799999999]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",156.25,5040,787500,null,null,787500,6552,{"$f":"D1052*J1052","v":1023750},0,null,1023750]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1263.5999999999999,161740.79999999999,130,{"$f":"G1053*D1053","v":16640},178380.79999999999,1664,{"$f":"D1053*J1053","v":212992},150,{"$f":"D1053*L1053","v":19200},232192]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313,1673,523649,1686,{"$f":"G1054*D1054","v":527718},1051367,2154,{"$f":"D1054*J1054","v":674202},2178,{"$f":"D1054*L1054","v":681714},1355916]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1070+F1068+F1072+F1082+F1075+F1080+F1077+F1079+F1078+F1081+F1059+F1061+F1063+F1064+F1065+F1066","v":3821989.8800000004},null,{"$f":"H1070+H1068+H1072+H1082+H1075+H1080+H1077+H1079+H1078+H1081+H1059+H1061+H1063+H1064+H1065+H1066","v":5594248.3799999999},{"$f":"I1070+I1068+I1072+I1082+I1075+I1080+I1077+I1079+I1078+I1081+I1059+I1061+I1063+I1064+I1065+I1066","v":9416238.2599999998},null,{"$f":"K1070+K1068+K1072+K1082+K1075+K1080+K1077+K1079+K1078+K1081+K1059+K1061+K1063+K1064+K1065+K1066","v":4916689.1037999997},null,{"$f":"M1070+M1068+M1072+M1082+M1075+M1080+M1077+M1079+M1078+M1081+M1059+M1061+M1063+M1064+M1065+M1066","v":7801834.1000000006},{"$f":"N1070+N1068+N1072+N1082+N1075+N1080+N1077+N1079+N1078+N1081+N1059+N1061+N1063+N1064+N1065+N1066","v":12718523.2038}]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1083+F1069+F1071+F1074+F1076-F1078+F1058+F1060+F1062-F1064","v":-4008762.68},null,{"$f":"H1083+H1069+H1071+H1074+H1076-H1078+H1058+H1060+H1062-H1064","v":-5223957.9700000007},{"$f":"I1083+I1069+I1071+I1074+I1076-I1078+I1058+I1060+I1062-I1064","v":-9232720.6500000004},null,{"$f":"K1083+K1069+K1071+K1074+K1076-K1078+K1058+K1060+K1062-K1064","v":-5211362.8840000005},null,{"$f":"M1083+M1069+M1071+M1074+M1076-M1078+M1058+M1060+M1062-M1064","v":-6715933.4440000001},{"$f":"N1083+N1069+N1071+N1074+N1076-N1078+N1058+N1060+N1062-N1064","v":-11927296.328000002}]
["3.1.4.2","Верхнее строение пути №4",null,null,null,null,null,null,null,0,null,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,{"$f":"ROUND(E1058*D1058,2)","v":-185107.68},47555.17,-4622362.45,{"$f":"F1058+H1058","v":-4807470.13},2475.7199999999998,{"$f":"J1058*D1058","v":-240639.984},62297.27,{"$f":"L1058*D1058","v":-6055294.6440000003},{"$f":"J1058*D1058+L1058*D1058","v":-6295934.6280000005}]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",97.34,1903,{"$f":"ROUND(E1059*D1059,2)","v":185238.02},43469,{"$f":"G1059*D1059","v":4231272.46},4416510.4799999995,2475.7199999999998,{"$f":"D1059*J1059","v":240986.58479999998},62297,{"$f":"D1059*L1059","v":6063989.9800000004},6304976.5648000007]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.2,5040,{"$f":"ROUND(E1060*D1060,2)","v":-489888},null,null,-489888,6552,{"$f":"J1060*D1060","v":-636854.4},0,{"$f":"L1060*D1060","v":0},-636854.4]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",97.34,5040,{"$f":"ROUND(E1061*D1061,2)","v":490593.6},null,null,490593.6,6552,{"$f":"D1061*J1061","v":637771.68000000005},0,null,637771.68000000005]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.2,5040,-489888,null,null,-489888,6552,{"$f":"J1062*D1062","v":-636854.4},0,{"$f":"L1062*D1062","v":0},-636854.4]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",97.34,5040,490593.6,null,null,490593.6,6552,{"$f":"D1063*J1063","v":637771.68000000005},0,null,637771.68000000005]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,96000,{"$f":"ROUND(E1064*D1064,2)","v":96000},135000,{"$f":"ROUND(G1064*D1064,2)","v":135000},231000,124800,{"$f":"D1064*J1064","v":124800},49408,{"$f":"D1064*L1064","v":49408},174208]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1263.5999999999999,{"$f":"ROUND(E1065*D1065,2)","v":101088},130,{"$f":"G1065*D1065","v":10400},111488,1664,{"$f":"D1065*J1065","v":133120},150,{"$f":"D1065*L1065","v":12000},145120]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",195,1673,326235,1686,{"$f":"G1066*D1066","v":328770},655005,2154,{"$f":"D1066*J1066","v":420030},2178,{"$f":"D1066*L1066","v":424710},844740]
["3.1.4.3","Сооружение земляного полотна",null,null,null,null,null,null,null,0,null,0]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1070*1.47","v":121.31910000000001},1050,{"$f":"ROUND(E1068*D1068,2)","v":127385.06},null,null,{"$f":"F1068+H1068","v":127385.06},1590,{"$f":"D1068*J1068","v":192897.36900000001},0,null,{"$f":"J1068*D1068+L1068*D1068","v":192897.36900000001}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола","м3",-132.63,14940,{"$f":"ROUND(E1069*D1069,2)","v":-1981492.2},null,null,{"$f":"F1069+H1069","v":-1981492.2},19422,{"$f":"J1069*D1069","v":-2575939.86},0,{"$f":"L1069*D1069","v":0},{"$f":"J1069*D1069+L1069*D1069","v":-2575939.86}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",82.53,14940,1232998.2,null,null,1232998.2,19422,{"$f":"D1070*J1070","v":1602897.66},0,null,{"$f":"J1070*D1070+L1070*D1070","v":1602897.66}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-84.52","v":-84.52},1850,{"$f":"ROUND(E1071*D1071,2)","v":-156362},null,null,{"$f":"F1071+H1071","v":-156362},2405,{"$f":"J1071*D1071","v":-203270.59999999998},0,{"$f":"L1071*D1071","v":0},{"$f":"J1071*D1071+L1071*D1071","v":-203270.59999999998}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",133.19,1850,{"$f":"ROUND(E1072*D1072,2)","v":246401.5},null,null,{"$f":"F1072+H1072","v":246401.5},2405,{"$f":"D1072*J1072","v":320321.95},0,null,{"$f":"J1072*D1072+L1072*D1072","v":320321.95}]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-65,1933.2,{"$f":"ROUND(E1074*D1074,2)","v":-125658},5100,{"$f":"ROUND(G1074*D1074,2)","v":-331500},-457158,2513,{"$f":"J1074*D1074","v":-163345},6681,{"$f":"L1074*D1074","v":-434265},{"$f":"J1074*D1074+L1074*D1074","v":-597610}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",122,2319.6,{"$f":"ROUND(E1075*D1075,2)","v":282991.2},5299.2,{"$f":"ROUND(G1075*D1075,2)","v":646502.40000000002},929493.60000000009,2513,{"$f":"D1075*J1075","v":306586},6681,{"$f":"D1075*L1075","v":815082},1121668]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,1795.2,{"$f":"ROUND(E1076*D1076,2)","v":-125664},1650,{"$f":"ROUND(G1076*D1076,2)","v":-115500},{"$f":"F1076+H1076","v":-241164},2333.5,{"$f":"J1076*D1076","v":-163345},2161.5,{"$f":"L1076*D1076","v":-151305},-314650]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",70,2154,{"$f":"ROUND(E1077*D1077,2)","v":150780},2931.6,{"$f":"ROUND(G1077*D1077,2)","v":205212},{"$f":"F1077+H1077","v":355992},2333.5,{"$f":"D1077*J1077","v":163345},2161.5,{"$f":"D1077*L1077","v":151305},314650]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",97.2,36,{"$f":"ROUND(E1078*D1078,2)","v":3499.2},201.6,{"$f":"ROUND(G1078*D1078,2)","v":19595.52},{"$f":"F1078+H1078","v":23094.720000000001},46.8,{"$f":"D1078*J1078","v":4548.96},264,{"$f":"D1078*L1078","v":25660.799999999999},30209.759999999998]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К уплотнения)","м3",{"$f":"84-70","v":14},null,null,null,null,0,0,null,2161.5,{"$f":"D1079*L1079","v":30261},30261]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",{"$f":"153.72-D1075","v":31.72},null,null,null,null,{"$f":"F1080+H1080","v":0},0,null,6681,{"$f":"D1080*L1080","v":211921.31999999998},211921.31999999998]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",97.2,44,{"$f":"ROUND(E1081*D1081,2)","v":4276.8},180,{"$f":"ROUND(G1081*D1081,2)","v":17496},{"$f":"F1081+H1081","v":21772.799999999999},46.8,{"$f":"D1081*J1081","v":4548.96},180,{"$f":"D1081*L1081","v":17496},22044.959999999999]
["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(E1082*D1082,2)","v":83909.7},null,null,{"$f":"F1082+H1082","v":83909.7},1590,{"$f":"D1082*J1082","v":127063.26000000002},0,null,127063.26000000002]
["3.1.4.3.6","Вырезка существующего дорожного покрытия","м3",-34.22,10380,{"$f":"ROUND(E1083*D1083,2)","v":-355203.6},null,null,{"$f":"F1083+H1083","v":-355203.6},13494,{"$f":"J1083*D1083","v":-461764.68},0,{"$f":"L1083*D1083","v":0},-461764.68]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1087+F1088+F1089+F1092+F1093+F1096+F1097+F1098","v":1944955.5649999999},null,{"$f":"H1087+H1088+H1089+H1092+H1093+H1096+H1097+H1098","v":786029},{"$f":"I1087+I1088+I1089+I1092+I1093+I1096+I1097+I1098","v":2730984.5649999999},null,{"$f":"K1087+K1088+K1089+K1092+K1093+K1096+K1097+K1098","v":2541810.2672999999},null,{"$f":"M1087+M1088+M1089+M1092+M1093+M1096+M1097+M1098","v":1021837.1271999999},{"$f":"N1087+N1088+N1089+N1092+N1093+N1096+N1097+N1098","v":3563647.3944999999}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1099+F1100+F1101+F1102+F1103+F1104+F1105+F1106+F1107+F1108+F1109+F1110+F1111+F1112","v":-612058.72672000004},null,{"$f":"H1099+H1100+H1101+H1102+H1103+H1104+H1105+H1106+H1107+H1108+H1109+H1110+H1111+H1112","v":-474125.73433678265},{"$f":"I1099+I1100+I1101+I1102+I1103+I1104+I1105+I1106+I1107+I1108+I1109+I1110+I1111+I1112","v":-1086184.4610567824},null,{"$f":"K1099+K1100+K1101+K1102+K1103+K1104+K1105+K1106+K1107+K1108+K1109+K1110+K1111+K1112","v":-935810.27800000005},null,{"$f":"M1099+M1100+M1101+M1102+M1103+M1104+M1105+M1106+M1107+M1108+M1109+M1110+M1111+M1112","v":-556205.93000000005},{"$f":"N1099+N1100+N1101+N1102+N1103+N1104+N1105+N1106+N1107+N1108+N1109+N1110+N1111+N1112","v":-1492016.2079999994},"до округления:"]
["4.1.1","Разборка дорожных покрытий","м3",92.84,5853.2205945713049,{"$f":"D1087*E1087","v":543413},null,null,{"$f":"H1087+F1087","v":543413},7609.19,{"$f":"D1087*J1087","v":706437.19959999993},0,null,{"$f":"J1087*D1087+L1087*D1087","v":706437.19959999993}]
["4.1.2","Демонтаж коллектора","м3",2.89,93008.650519031144,{"$f":"D1088*E1088","v":268795},null,null,{"$f":"H1088+F1088","v":268795},120911.25,{"$f":"D1088*J1088","v":349433.51250000001},0,null,{"$f":"J1088*D1088+L1088*D1088","v":349433.51250000001}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1090+F1091","v":236446.56500000003},null,{"$f":"H1090+H1091","v":0},{"$f":"I1090+I1091","v":236446.56500000003},0,{"$f":"SUM(K1090:K1091)","v":320749.10880000005},0,null,{"$f":"SUM(N1090:N1091)","v":320749.10880000005}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,779.43173508826908,{"$f":"D1090*E1090","v":74615},null,null,{"$f":"H1090+F1090","v":74615},1013.26,{"$f":"D1090*J1090","v":96999.37980000001},0,null,{"$f":"J1090*D1090+L1090*D1090","v":96999.37980000001}]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1090*1.47","v":140.72310000000002},1150,{"$f":"D1091*E1091","v":161831.56500000003},null,null,{"$f":"H1091+F1091","v":161831.56500000003},1590,{"$f":"D1091*J1091","v":223749.72900000002},0,null,{"$f":"J1091*D1091+L1091*D1091","v":223749.72900000002}]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,2439.8556438406017,{"$f":"D1092*E1092","v":402259},2124.6315278704433,{"$f":"D1092*G1092","v":350288},{"$f":"H1092+F1092","v":752547},3171.81,{"$f":"D1092*J1092","v":522936.31469999999},2762.02,{"$f":"D1092*L1092","v":455374.23739999998},{"$f":"J1092*D1092+L1092*D1092","v":978310.55209999997}]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,null,{"$f":"F1094+F1095","v":63219.000000000007},null,{"$f":"H1094+H1095","v":0},{"$f":"I1094+I1095","v":63219.000000000007},0,{"$f":"SUM(K1094:K1095)","v":82184.665500000003},0,null,{"$f":"SUM(N1094:N1095)","v":82184.665500000003}]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,704.02414486921521,{"$f":"D1094*E1094","v":17495},null,null,{"$f":"H1094+F1094","v":17495},915.23,{"$f":"D1094*J1094","v":22743.465500000002},0,null,{"$f":"J1094*D1094+L1094*D1094","v":22743.465500000002}]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1094*1.6","v":39.760000000000005},1150,{"$f":"D1095*E1095","v":45724.000000000007},null,null,{"$f":"H1095+F1095","v":45724.000000000007},1495,{"$f":"D1095*J1095","v":59441.200000000004},0,null,59441.200000000004]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,3711.2262196270481,{"$f":"D1096*E1096","v":394058},3215.0875871162175,{"$f":"D1096*G1096","v":341378},{"$f":"H1096+F1096","v":735436},4824.59,{"$f":"D1096*J1096","v":512274.96620000002},4179.6099999999997,{"$f":"D1096*L1096","v":443790.98979999998},956065.95600000001]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,17779,{"$f":"D1097*E1097","v":17779},47934,{"$f":"D1097*G1097","v":47934},{"$f":"H1097+F1097","v":65713},23112.7,{"$f":"D1097*J1097","v":23112.7},62314.2,{"$f":"D1097*L1097","v":62314.2},85426.9]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,18986,{"$f":"D1098*E1098","v":18986},46429,{"$f":"D1098*G1098","v":46429},{"$f":"H1098+F1098","v":65415},24681.8,{"$f":"D1098*J1098","v":24681.8},60357.7,{"$f":"D1098*L1098","v":60357.7},85039.5]
["4.1.9","Прокладка труб гофрированных 2-слойных раструбных канализационных ø160 мм","м",-72,1464.4799999999998,{"$f":"D1099*E1099","v":-105442.55999999998},710.05000000000018,{"$f":"D1099*G1099","v":-51123.600000000013},{"$f":"F1099+H1099","v":-156566.16},1918.47,{"$f":"J1099*D1099","v":-138129.84},923.07,{"$f":"L1099*D1099","v":-66461.040000000008},-204590.88]
["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,-310746.23999999999,2793.76,-100575.36000000002,8448.9599999999991,-304162.55999999994,-404737.91999999993]
["4.1.11","Устройство колодца канализационного из сборных ж/б элементов ∅1000","шт.",-3,26171.133333333328,-78513.39999999998,52954.844778927552,-158864.53433678264,-237377.93433678261,78955,-236865,48788.67,-146366.01,-383231.01]
["4.1.12","Монтаж тройника НПВХ Т 160/160","шт",-1,3098.88,-3098.88,2613.6,-2613.6,-5712.48,4059.53,-4059.53,3397.68,-3397.68,-7457.21]
["4.1.13","Монтаж отвода НПВХ О 45° 160","шт",-1,2102.4,-2102.4,862.40000000000009,-862.40000000000009,-2964.8,2754.14,-2754.14,1121.1199999999999,-1121.1199999999999,-3875.2599999999998]
["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,-33564,6442.06,-32210.300000000003,2333.7600000000002,-11668.800000000001,-43879.100000000006]
["4.1.15","Затирка поверхности лотка в колодце (железнение) цементом М300","м2",-2.4,512.64,-1230.336,null,0,-1230.336,671.56,-1611.7439999999999,0,0,-1611.7439999999999]
["4.1.16","Заполнение межтрубного пространства в футляре цементно-песчаной смесью (цемент М100)","м3",-2.2999999999999998,13286.966399999999,-30560.022719999997,4620,-10626,-41186.022719999994,17405.93,-40033.638999999996,6006,-13813.8,-53847.438999999998]
["4.1.17","Отсыпка песка крупнозернистого фракции 1-2 мм","м3",-0.8,1985.7599999999998,-1588.6079999999999,1584,-1267.2,-2855.808,2601.35,-2081.08,2059.1999999999998,-1647.36,-3728.4399999999996]
["4.1.18","Отсыпка щебня с трамбованием","м3",-3.5,2047.6799999999998,-7166.8799999999992,1663.2,-5821.2,-12988.079999999998,2682.46,-9388.61,2162.16,-7567.5599999999995,-16956.169999999998]
["4.1.19","Обмазка сборных ж.б. элементов праймером Технониколь №1","м2",-25.3,226.79999999999998,-5738.04,null,null,-5738.04,297.11,-7516.8830000000007,0,0,-7516.8830000000007]
["4.1.20","Обмазка сборных ж.б. элементов колодцев битумной мастикой Технониколь №24 (2 раза)","м2",-50.6,453.59999999999997,-22952.16,null,null,-22952.16,594.22,-30067.532000000003,0,0,-30067.532000000003]
["4.1.21","Восстановление асфальтобетонного покрытия","м2",-120,2073.6,-248832,null,null,-248832,2716.42,-325970.40000000002,0,0,-325970.40000000002]
["4.1.22","Восстановление бордюрного камня","м",-2,1735.2,-3470.4,null,null,-3470.4,2273.11,-4546.22,0,0,-4546.22]
["ИТОГО текущий договор, руб. с НДС",null,null,null,null,{"$f":"F4+F70+F99+F104+F230+F254+F283+F380+F407+F412+F443+F453+F494+F681+F710+F747+F767+F892+F927+F935+F940+F964+F1085","v":164834773.62513778},null,{"$f":"H4+H70+H99+H104+H230+H254+H283+H380+H407+H412+H443+H453+H494+H681+H710+H747+H767+H892+H927+H935+H940+H964+H1085","v":206527989.27945581},{"$f":"I4+I70+I99+I104+I230+I254+I283+I380+I407+I412+I443+I453+I494+I681+I710+I747+I767+I892+I927+I935+I940+I964+I1085","v":371362762.90459365},null,{"$f":"K4+K70+K99+K104+K230+K254+K283+K380+K407+K412+K443+K453+K494+K681+K710+K747+K767+K892+K927+K935+K940+K964+K1085","v":230962313.41263008},null,{"$f":"M4+M70+M99+M104+M230+M254+M283+M380+M407+M412+M443+M453+M494+M681+M710+M747+M767+M892+M927+M935+M940+M964+M1085","v":282242127.86583996},{"$f":"N4+N70+N99+N104+N230+N254+N283+N380+N407+N412+N443+N453+N494+N681+N710+N747+N767+N892+N927+N935+N940+N964+N1085","v":513204441.2784701},513428946.07847011,513480752.87847006,{"$f":"O1113-P1113","v":-51806.799999952316}]
["ИТОГО до изменения объемов работ, руб. с НДС",null,null,null,null,{"$f":"F1086+F965+F941+F928+F893+F768+F748+F711+F682+F495+F454+F413+F381+F284+F255+F231+F105-F99+F71+F5-F935-F407+F444","v":-153677800.51212004},null,{"$f":"H1086+H965+H941+H928+H893+H768+H748+H711+H682+H495+H454+H413+H381+H284+H255+H231+H105-H99+H71+H5-H935-H407+H444","v":-222264779.83058113},{"$f":"I1086+I965+I941+I928+I893+I768+I748+I711+I682+I495+I454+I413+I381+I284+I255+I231+I105-I99+I71+I5-I935-I407+I444","v":-375942580.34270114},null,{"$f":"K1086+K965+K941+K928+K893+K768+K748+K711+K682+K495+K454+K413+K381+K284+K255+K231+K105-K99+K71+K5-K935+K408+K444","v":-218824615.13014999},null,{"$f":"M1086+M965+M941+M928+M893+M768+M748+M711+M682+M495+M454+M413+M381+M284+M255+M231+M105-M99+M71+M5-M935+M408+M444","v":-295073674.23759001},{"$f":"N1086+N965+N941+N928+N893+N768+N748+N711+N682+N495+N454+N413+N381+N284+N255+N231+N105-N99+N71+N5-N935+N408+N444","v":-513898289.36774009},-513898289.36774009,-513898289.36774009,{"$f":"O1114-P1114","v":0}]

{"sheet":"Для печати - без кр. строк","index":4,"n_rows":819,"n_cols":9,"rows_kept":819,"cut":false,"hidden":true,"merged":[[6,6,8,8],[0,6,3,8],[816,4,816,5],[10,0,10,8],[12,4,12,5],[12,6,12,7],[814,4,814,5]]}
[null,null,null,null,null,null,"Приложение №1 к Дополнительному соглашению №6\nот 15 мая 2024г. \nк Договору генерального строительного подряда\n№ МВМ/19-07 от 19 июля 2023г."]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Приложение №1.1\nк Договору генерального строительного подряда\n№ МВМ/19-07 от 19 июля 2023г."]
[]
[]
[]
["Стоимость работ по ремонту Объекта"]
[]
[null,null,null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС"]
["№","Наименовение","Ед.изм","Кол-во","за ед.","Итого","за ед.","Итого","Итого, руб. с НДС"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F18+F19+F20+F21+F23+F24+F26+F27+F28+F29+F30+F31+F32+F33+F35+F36+F37+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F48+F49+F50+F51+F52+F53+F54+F55+F56+F58+F59+F60+F61+F63+F64+F65+F66+F67+F68+F69+F70+F71+F72+F73+F74+F75+F76+F77","v":23834068.015500002},null,{"$f":"H18+H19+H20+H21+H23+H24+H26+H27+H28+H29+H30+H31+H32+H33+H35+H36+H37+H38+H39+H40+H41+H42+H43+H44+H45+H46+H47+H48+H49+H50+H51+H52+H53+H54+H55+H56+H58+H59+H60+H61+H63+H64+H65+H66+H67+H68+H69+H70+H71+H72+H73+H74+H75+H76+H77","v":21868543.3015},{"$f":"I18+I19+I20+I21+I23+I24+I26+I27+I28+I29+I30+I31+I32+I33+I35+I36+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I48+I49+I50+I51+I52+I53+I54+I55+I56+I58+I59+I60+I61+I63+I64+I65+I66+I67+I68+I69+I70+I71+I72+I73+I74+I75+I76+I77","v":45702611.317000002}]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,49415,{"$f":"D18*E18","v":21742.6},0,null,{"$f":"E18*D18+G18*D18","v":21742.6}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,990,{"$f":"D19*E19","v":385506},0,null,{"$f":"E19*D19+G19*D19","v":385506}]
["1.1.2","Устройство фахверка","тн",0.34,95478,{"$f":"D20*E20","v":32462.520000000004},229000,{"$f":"D20*G20","v":77860},{"$f":"E20*D20+G20*D20","v":110322.52}]
["1.1.3","Устройство сэндвич панелей","м2",389.4,2711,{"$f":"D21*E21","v":1055663.3999999999},6573,{"$f":"D21*G21","v":2559526.1999999997},{"$f":"E21*D21+G21*D21","v":3615189.5999999996}]
["1.1.4","Устройство перегородок",null,null,0,null,0]
["1.1.4.1","Перегородки гипсокартонные типа С112 комплексной системы КНАУФ толщиной 100 мм с облицовкой 2мя листами ГКЛ (толщиной 12,5мм) со звукоизолирующим слоем из минераловатных плит Лайт Баттс толщиной 50 мм","м2",536,4955,{"$f":"D23*E23","v":2655880},4501,{"$f":"D23*G23","v":2412536},{"$f":"E23*D23+G23*D23","v":5068416}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,8577.8799999999992,{"$f":"D24*E24","v":17155.759999999998},4657.25,{"$f":"D24*G24","v":9314.5},{"$f":"E24*D24+G24*D24","v":26470.26}]
["1.1.5","Отделка потолков помещений",null,null,0,null,0]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,3957.07,{"$f":"D26*E26","v":1192660.898},0,null,{"$f":"E26*D26+G26*D26","v":1192660.898}]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,1131.76,191041.08800000002,3051.39,{"$f":"D27*G27","v":515074.63200000004},706115.72000000009]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,7888.98,881987.96399999992,0,null,881987.96399999992]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",206.75,1134.79,234617.83249999999,719.09,{"$f":"D29*G29","v":148671.85750000001},383289.69]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",69.400000000000006,888.18,61639.692000000003,462.8,{"$f":"D30*G30","v":32118.320000000003},93758.012000000002]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",69.400000000000006,1277.25,88641.150000000009,397.79,{"$f":"D31*G31","v":27606.626000000004},116247.77600000001]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза ","м2",69.400000000000006,635.48,{"$f":"D32*E32","v":44102.312000000005},740.97,{"$f":"D32*G32","v":51423.318000000007},95525.63]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",69.400000000000006,75.650000000000006,{"$f":"D33*E33","v":5250.1100000000006},42.3,{"$f":"D33*G33","v":2935.62},8185.7300000000005]
["1.1.6","Полы помещений",null,null,0,null,0]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,378,{"$f":"D35*E35","v":133245},72.930000000000007,{"$f":"D35*G35","v":25707.825000000001},{"$f":"E35*D35+G35*D35","v":158952.82500000001}]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,13208,103946.96,14998,118034.26,221981.22]
["1.1.6.3","Керамогранитная плитка","м2",187.8,4772,896181.60000000009,2131,400201.80000000005,1296383.4000000001]
["1.1.6.4","Напольная керамическая плитка","м2",332.1,2629,873090.9,3034,1007591.4,1880682.3]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",355.6,3576,1271625.6000000001,1630,579628,1851253.6]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",2,4149,8298,2131,4262,12560]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.30000000000001,3470,490311.00000000006,1590,224667.00000000003,714978.00000000012]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1140.5999999999999,75.650000000000006,86286.39,42.3,48247.37999999999,134533.76999999999]
["1.1.7","Отделка стен помещений","м2",1194.52,4448,5313224.96,3702,4422113.04,9735338]
["1.1.8","Установка потивопожарных окон","шт",11,34209,376299,89433,983763,1360062]
["1.1.9","Установка внутренних окон","шт",6,18204,109224,79865,479190,588414]
["1.1.10","Установка потивопожарных дверей","шт",42,14176,595392,34900,1465800,2061192]
["1.1.11","Лестничная клетка","шт",1,504288.43,504288.43,855301.2,855301.2,1359589.63]
["1.1.12","Устройство перекрытия","м3",41.2,44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006]
["1.1.13","Пол АБК","м2",387,3576,1383912,3510,1358370,2742282]
["1.1.14","Прорезка проёмов дверных и оконных","шт",15,25728.400000000001,385926,850.2,12753,398679]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",1,89509.68,89509.68,73184.800000000003,73184.800000000003,162694.47999999998]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,43829.72,219148.6,26306.28,131531.4,350680]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47]
["1.1.19","Дополнительные работы",null,null,0,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",76,2955,{"$f":"D58*E58","v":224580},3501,{"$f":"D58*G58","v":266076},{"$f":"E58*D58+G58*D58","v":490656}]
["1.1.19.2","Перенос дверных проёмов","шт",4,42024.27,{"$f":"D59*E59","v":168097.08},15381.6,{"$f":"D59*G59","v":61526.400000000001},{"$f":"E59*D59+G59*D59","v":229623.47999999998}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,10938.3,{"$f":"D60*E60","v":120321.29999999999},8970,{"$f":"D60*G60","v":98670},{"$f":"E60*D60+G60*D60","v":218991.3}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,73821.119999999995,{"$f":"D61*E61","v":73821.119999999995},4750.2,{"$f":"D61*G61","v":4750.2},{"$f":"E61*D61+G61*D61","v":78571.319999999992}]
["1.1.20","Монтаж фасоных элементов"," "," ",0,null,0]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",7.45,600,{"$f":"D63*E63","v":4470},1345.5,{"$f":"D63*G63","v":10023.975},{"$f":"E63*D63+G63*D63","v":14493.975}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",15,600,9000,678.6,10179,19179]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",64,600,38400,508.3,32531.200000000001,70931.199999999997]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",64,600,38400,491.4,31449.599999999999,69849.600000000006]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",64,600,38400,565.5,36192,74592]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,36465,255255,8931,62517,317772]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,1166,41976,0,null,41976]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,904,10848,453,{"$f":"D70*G70","v":5436},16284]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1690,60840,1625,58500,119340]
["1.1.20.10","Увеличение дверных проёмов","шт",12,7585,91020,1716,20592,111612]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,1286,160878.6,2430,303993,464871.6]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,36465,145860,7524,30096,175956]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,6809,12732.83,13857,25912.59,38645.42]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,3710,89040,2543,61032,150072]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,1135,170250,567,85050,255300]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F80+F81+F83+F85+F86+F89+F90+F92","v":9370353.4800000004},null,{"$f":"H80+H81+H83+H85+H86+H89+H90+H92","v":19579106},{"$f":"I80+I81+I83+I85+I86+I89+I90+I92","v":28949459.48}]
["1.2.1","Металлоконструкции огрунтованные КМ"]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,95478,{"$f":"D80*E80","v":1002519},229000,{"$f":"D80*G80","v":2404500},{"$f":"E80*D80+G80*D80","v":3407019}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",0.66,95478,{"$f":"D81*E81","v":63015.48},229000,{"$f":"D81*G81","v":151140},{"$f":"E81*D81+G81*D81","v":214155.48}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",384.2,4150,{"$f":"D83*E83","v":1594430},665,{"$f":"D83*G83","v":255493},{"$f":"E83*D83+G83*D83","v":1849923}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",811,393,{"$f":"D85*E85","v":318723},0,null,{"$f":"E85*D85+G85*D85","v":318723}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,260741,{"$f":"D86*E86","v":260741},259614,{"$f":"D86*G86","v":259614},520355]
["1.2.4","Демонтаж металлоконструкций"]
["1.2.5","Устройство перегородки"]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2215,2711,{"$f":"D89*E89","v":6004865},7373,{"$f":"D89*G89","v":16331195},{"$f":"E89*D89+G89*D89","v":22336060}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",4,5055,{"$f":"D90*E90","v":20220},4601,{"$f":"D90*G90","v":18404},{"$f":"E90*D90+G90*D90","v":38624}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",378,280,{"$f":"D92*E92","v":105840},420,{"$f":"D92*G92","v":158760},{"$f":"E92*D92+G92*D92","v":264600}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F94:F97)","v":3943362},null,{"$f":"SUM(H94:H97)","v":7445174},{"$f":"SUM(I94:I97)","v":11388536}]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,910581,{"$f":"D94*E94","v":910581},979867,{"$f":"D94*G94","v":979867},{"$f":"E94*D94+G94*D94","v":1890448}]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,1137342,{"$f":"D95*E95","v":1137342},1607675,{"$f":"D95*G95","v":1607675},{"$f":"E95*D95+G95*D95","v":2745017}]
["1.3.3","Противопожарный водопровод, В2","сис",1,1545276,{"$f":"D96*E96","v":1545276},4118435,{"$f":"D96*G96","v":4118435},{"$f":"E96*D96+G96*D96","v":5663711}]
["1.3.4","Бытовая канализация К1","сис",1,350163,{"$f":"D97*E97","v":350163},739197,{"$f":"D97*G97","v":739197},{"$f":"E97*D97+G97*D97","v":1089360}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F99+F100+F101+F102+F103+F104+F105+F106+F107+F108+SUM(F109:F115)+F116+F117+F118+F119+F120+F121+F122+F123+F124+F125+F126+F127+F128+F129+F130+F131+F132+F133+F134+F135+F136+F137+F138+SUM(F139:F150)+F151+F152+F153+F154+F155+F156+F157+F158+F159+F160+F161+F162+F163+F164+F165+SUM(F167:F181)","v":5567925.5},null,{"$f":"H99+H100+H101+H102+H103+H104+H105+H106+H107+H108+SUM(H109:H115)+H116+H117+H118+H119+H120+H121+H122+H123+H124+H125+H126+H127+H128+H129+H130+H131+H132+H133+H134+H135+H136+H137+H138+SUM(H139:H150)+H151+H152+H153+H154+H155+H156+H157+H158+H159+H160+H161+H162+H163+H164+H165+SUM(H167:H181)","v":6146099.0999999996},{"$f":"I99+I100+I101+I102+I103+I104+I105+I106+I107+I108+SUM(I109:I115)+I116+I117+I118+I119+I120+I121+I122+I123+I124+I125+I126+I127+I128+I129+I130+I131+I132+I133+I134+I135+I136+I137+I138+SUM(I139:I150)+I151+I152+I153+I154+I155+I156+I157+I158+I159+I160+I161+I162+I163+I164+I165+SUM(I167:I181)","v":11714024.600000001}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,50304,{"$f":"D99*E99","v":50304},0,null,{"$f":"E99*D99+G99*D99","v":50304}]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,5502,22008,36625.68,{"$f":"D100*G100","v":146502.72},168510.72]
["1.4.3","Монтажный комплект","шт.",4,2358,9432,1456,5824,15256]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,5502,5502,42033.68,42033.68,47535.68]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,524,5240,7368.4,73684,78924]
["1.4.7","Пульт контроля и управления","шт.",1,3406,3406,14788.18,14788.18,18194.18]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,3406,37466,6507.85,71586.350000000006,109052.35]
["1.4.9","Блок контрольно-пусковой","шт.",4,3406,13624,5933.93,23735.72,37359.72]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",137,1572,215364,2472.34,338710.58,554074.58000000007]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",24,4454,106896,37518,900432,1007328]
["1.4.13","Извещатель пожарный ручной адресный","шт.",15,1572,{"$f":"D109*E109","v":23580},1458.34,{"$f":"D109*G109","v":21875.1},45455.1]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",4,524,2096,8196.4,32785.599999999999,34881.599999999999]
["1.4.15","Источник питания резервированный","шт.",4,3930,15720,16396.07,65584.28,81304.28]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,524,2096,3129.1,12516.4,14612.4]
["1.4.17","Блок контроля и индикации","шт.",2,3930,7860,11731.38,23462.76,31322.76]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1310,5240,833.51,3334.04,8574.0400000000009]
["1.4.19","Преобразователь интерфейсов","шт.",4,4192,16768,15047.76,60191.040000000001,76959.040000000008]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,393,{"$f":"D116*E116","v":1572},3672.55,{"$f":"D116*G116","v":14690.2},16262.2]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,393,1572,1027,4108,5680]
["1.4.22","Устройство коммутационное","шт.",24,3406,81744,1774.5,42588,124332]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1572,15720,478.4,4784,{"$f":"E119*D119+G119*D119","v":20504}]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1572,14148,478.4,4305.5999999999995,18453.599999999999]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1572,84888,351,18954,103842]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1572,47160,708.55,21256.5,68416.5]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1572,61308,852.8,33259.199999999997,94567.2]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",1,2620,2620,1900.6,1900.6,4520.6000000000004]
["1.4.30","Модуль подключения нагрузки","шт.",87,131,{"$f":"D126*E126","v":11397},93.29,{"$f":"D126*G126","v":8116.2300000000005},19513.23]
["1.4.31","Блок сигнально-пусковой адресный","шт.",96,4192,402432,4800.12,460811.52000000002,863243.52]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",96,1572,150912,1625,156000,306912]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,5895,5895,40714.129999999997,40714.129999999997,46609.13]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,5895,5895,42423.73,42423.73,48318.73]
["1.4.35","Преобразователь интерфейса","шт.",1,3406,3406,4581.25,4581.25,7987.25]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",1,3406,3406,11700,11700,15106]
["1.4.37","Блок питания","шт.",1,3930,3930,3325.4,3325.4,7255.4]
["1.4.38","Лоток перфорированный 100х50х3000","м",585,497.8,{"$f":"D134*E134","v":291213},699.4,{"$f":"D134*G134","v":409149},700362]
["1.4.39","Перегородка для лотка","м",585,131,{"$f":"D135*E135","v":76635},380.64,{"$f":"D135*G135","v":222674.4},299309.40000000002]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",585,157.19999999999999,{"$f":"D136*E136","v":91962},271.99,{"$f":"D136*G136","v":159114.15},251076.15]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",10,1572,{"$f":"D137*E137","v":15720},2107.04,{"$f":"D137*G137","v":21070.400000000001},36790.400000000001]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",12,1572,{"$f":"D138*E138","v":18864},2459.6,{"$f":"D138*G138","v":29515.199999999997},48379.199999999997]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,838.4,125760,487.5,73125,198885]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,157.19999999999999,23580,223.15,33472.5,57052.5]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,157.19999999999999,1572,1091.22,10912.2,12484.2]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,157.19999999999999,1886.3999999999999,837.23,10046.76,{"$f":"E142*D142+G142*D142","v":11933.16}]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1572,7860,2626.01,13130.050000000001,20990.050000000003]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,157.19999999999999,786,1305.8499999999999,6529.25,7315.25]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",16,1572,25152,2555.81,40892.959999999999,66044.959999999992]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1572,25152,2373.29,37972.639999999999,63124.639999999999]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",210,540.77,113561.7,2018.64,423914.4,537476.1]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",24,1572,37728,1560,37440,75168]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,32.75,{"$f":"D151*E151","v":26200},107.93,{"$f":"D151*G151","v":86344},112544]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,19.649999999999999,1964.9999999999998,13.26,1326,3291]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,1048,183400,1383.16,242053,425453]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",6400,162.44,1039616,53.35,341440,1381056]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",2500,162.44,406100,107.82,269550,675650]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",400,162.44,64976,101.09,40436,105412]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",750,162.44,121830,111.72,83790,205620]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,162.44,211172,131.97999999999999,171574,382746]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4000,45.85,183400,28.08,112320,295720]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",8000,6.55,52400,3.38,27040,79440]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",8000,6.55,52400,19.34,154720,207120]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",8000,6.55,52400,2.37,18960,71360]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,53352,53352,53352]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,515458.8,{"$f":"D164*E164","v":515458.8},0,null,515458.8]
["1.4.69","Аренда вышки 28 м","ч",152,0,null,0]
["1.4.70","Автоматизация управления воротами",null,null,0,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,3406,{"$f":"D167*E167","v":3406},14788.18,{"$f":"D167*G167","v":14788.18},{"$f":"E167*D167+G167*D167","v":18194.18}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,3406,6812,4655.04,9310.08,16122.08]
["1.4.70.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003]
["1.4.70.4","Источник питания резервированный","шт.",2,3930,7860,10308.48,20616.96,28476.959999999999]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,524,1048,7368.4,14736.8,15784.8]
["1.4.70.6","Светофор двухцветный светодиодный ","шт.",4,5502,22008,19958.64,79834.559999999998,101842.56]
["1.4.70.7","Устройство коммутационное","шт.",6,3406,20436,1774.5,10647,31083]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,2358,14148,496.08,2976.48,17124.48]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,162.44,56854,101.09,35381.5,92235.5]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,162.44,40610,53.35,13337.5,53947.5]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,655,6550,142.58000000000001,1425.8000000000002,7975.8]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,45.85,13755,28.08,8424,22179]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,null,6864,6864,6864]
["1.4.70.15","Пуско-наладочные работы","компл",1,119808,{"$f":"D181*E181","v":119808},0,null,119808]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F183+F184+F185+F186+F187+F188+F189+F191+F190+F193+F194+F195","v":25059055.142000008},null,{"$f":"H183+H184+H185+H186+H187+H188+H189+H191+H190+H193+H194+H195","v":60268025.999999993},{"$f":"I183+I184+I185+I186+I187+I188+I189+I191+I190+I193+I194+I195","v":85327081.14199999}]
["1.5.1","Монтаж приточной системы","к-т",6,125450,{"$f":"D183*E183","v":752700},982545,{"$f":"D183*G183","v":5895270},{"$f":"E183*D183+G183*D183","v":6647970}]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,29545,206815,469586,3287102,3493917]
["1.5.3","Монтаж комплектов автоматики","к-т",13,102635.07,1334255.9100000001,309219.34000000003,4019851.4200000004,5354107.33]
["1.5.4","Монтаж воздухораспределителей","шт",80,4332.6000000000004,346608,10463.969999999999,837117.6,1183725.6000000001]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3033.8,2655.59,8056528.9420000007,1958,5940180.4000000004,13996709.342]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,11973.06,95784.48,32008.28,256066.24,351850.72]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,637410.63,7648927.5600000005,2625837.9,31510054.799999997,39158982.359999999]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,46198.46,646778.43999999994,372209.5,5210933,5857711.4399999995]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",690.2,3758,2593771.6,1100,759220,3352991.6]
["1.5.10","Теплоснабжение",null,null,0,null,0]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",248,2887.52,{"$f":"D193*E193","v":716104.96},4676.7299999999996,{"$f":"D193*G193","v":1159829.0399999998},{"$f":"E193*D193+G193*D193","v":1875933.9999999998}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,1432280.25,{"$f":"D194*E194","v":1432280.25},1392401.5,{"$f":"D194*G194","v":1392401.5},{"$f":"E194*D194+G194*D194","v":2824681.75}]
["1.5.13","Пуско-наладочные работы ","к-т",1,1228500,{"$f":"D195*E195","v":1228500},0,null,{"$f":"E195*D195+G195*D195","v":1228500}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F197+F198+F199+F201+F203+F204+F205+F206+F207+F208+F209+F210+F212+F213+F214+F215+F216+F217","v":5158915.1499999994},null,{"$f":"H197+H198+H199+H201+H203+H204+H205+H206+H207+H208+H209+H210+H212+H213+H214+H215+H216+H217","v":6202448.8800000008},{"$f":"I197+I198+I199+I201+I203+I204+I205+I206+I207+I208+I209+I210+I212+I213+I214+I215+I216+I217","v":11361364.030000001}]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,7205,{"$f":"D197*E197","v":417890},17301.59,{"$f":"D197*G197","v":1003492.22},{"$f":"E197*D197+G197*D197","v":1421382.22}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1059,1451.67,{"$f":"D198*E198","v":1537318.53},811.65,{"$f":"D198*G198","v":859537.35},{"$f":"E198*D198+G198*D198","v":2396855.88}]
["1.6.3","Насос циркуляционный ","шт",1,39090,{"$f":"D199*E199","v":39090},204170,{"$f":"D199*G199","v":204170},{"$f":"E199*D199+G199*D199","v":243260}]
["1.6.4","Теплоснабжение установки П1",null,null,0,null,0]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,1239.46,{"$f":"D201*E201","v":483389.4},505.48,{"$f":"D201*G201","v":197137.2},{"$f":"E201*D201+G201*D201","v":680526.60000000009}]
["1.6.5","Вентиляция",null,null,0,null,0]
["1.6.5.1","Монтаж приточной системы","к-т",1,88935.9,{"$f":"D203*E203","v":88935.9},212371.01,{"$f":"D203*G203","v":212371.01},{"$f":"E203*D203+G203*D203","v":301306.91000000003}]
["1.6.5.2","Монтаж узла терморегулирования","к-т",1,27333.15,27333.15,92996.28,92996.28,120329.43]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",125,896.04,112005,784.68,98085,210090]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",294.5,1375.5,405084.75,1858.42,547304.69000000006,952389.44000000006]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,100586.39,201172.78,266448.07,532896.14,734068.92]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,8489.24,203741.76,18251.23,438029.52,641771.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",294,2456.77,722290.38,4354.87,1280331.78,2002622.1600000001]
["1.6.6","Кондиционирование воздуха",null,null,0,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,61132.46,{"$f":"D212*E212","v":61132.46},389269.57,{"$f":"D212*G212","v":389269.57},{"$f":"E212*D212+G212*D212","v":450402.03}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,18340,55020,52353.599999999999,{"$f":"D213*G213","v":157060.79999999999},212080.8]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",74,557.78,41275.72,815.66,{"$f":"D214*G214","v":60358.84},101634.56]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,655,10480,152.1,{"$f":"D215*G215","v":2433.6},12913.6]
["1.6.6.5","Установка дренажных насосов","шт",3,3275,9825,10674.3,{"$f":"D216*G216","v":32022.899999999998},41847.899999999994]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,691680,691680,0,null,691680]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F219+F220+F221+F222+F223+F224+F225+F226+F227+F228+F229+F230+F231+F232+F233+F234+F235+F236+F237+F238+F239+F240+F241+F242+F243+F244+F245+F246+F247+F248+F249+F250+F251+F252+F253+F254+F255+F256+F257+F258+F259+F260+F261+F262+F263+F264+F265+F266+F267+F268+F269+F270+F272+F271","v":2319410.5499999998},null,{"$f":"H219+H220+H221+H222+H223+H224+H225+H226+H227+H228+H229+H230+H231+H232+H233+H234+H235+H236+H237+H238+H239+H240+H241+H242+H243+H244+H245+H246+H247+H248+H249+H250+H251+H252+H253+H254+H255+H256+H257+H258+H259+H260+H261+H262+H263+H264+H265+H266+H267+H268+H269+H270+H272+H271","v":3071446.1000000006},{"$f":"I219+I220+I221+I222+I223+I224+I225+I226+I227+I228+I229+I230+I231+I232+I233+I234+I235+I236+I237+I238+I239+I240+I241+I242+I243+I244+I245+I246+I247+I248+I249+I250+I251+I252+I253+I254+I255+I256+I257+I258+I259+I260+I261+I262+I263+I264+I265+I266+I267+I268+I269+I270+I272+I271","v":5390856.6499999994}]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,5502,{"$f":"D219*E219","v":22008},29661,{"$f":"D219*G219","v":118644},{"$f":"E219*D219+G219*D219","v":140652}]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1310,5240,591.67999999999995,2366.7199999999998,7606.7199999999993]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3930,31440,4232.8,33862.400000000001,65302.400000000001]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,32.75,3144,93.6,8985.5999999999985,12129.599999999999]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,4716,47160,7410,74100,121260]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",3,3275,9825,0,null,9825]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,3275,6550,123106,{"$f":"D226*G226","v":246212},252762]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3930,3930,null,null,3930]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3930,19650,38230.400000000001,{"$f":"D228*G228","v":191152},210802]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,2358,11790,35100,175500,187290]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1965,53055,902.2,24359.4,77414.399999999994]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,3275,19650,3539.15,21234.9,40884.9]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",48,393,18864,541.01,25968.48,44832.479999999996]
["1.7.15","Розетка компьютерная RJ-45 настенная, IP66, с откидной крышкой ","шт.",3,393,1179,7013.5,21040.5,22219.5]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,262,1310,153.4,767,2077]
["1.7.17","Вставка RJ-45 (8P8C), кат. 5e, 110 IDC, монтаж инструментом NE-TOOL, белая","шт.",5,131,655,273,1365,2020]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",6,393,2358,365.12,2190.7200000000003,4548.72]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1572,7860,0,null,7860]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,65.5,524,557.70000000000005,{"$f":"D238*G238","v":4461.6000000000004},4985.6000000000004]
["1.7.21","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",57,65.5,{"$f":"D239*E239","v":3733.5},370.5,21118.5,{"$f":"E239*D239+G239*D239","v":24852}]
["1.7.22","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 3 м, серый","шт.",163,65.5,10676.5,767,125021,135697.5]
["1.7.23","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-ST, 3 м","шт.",2,65.5,131,557.70000000000005,1115.4000000000001,1246.4000000000001]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",152,393,59736,600.6,91291.199999999997,151027.20000000001]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",152,262,39824,143,21736,61560]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",21,65.5,1375.5,671.67,14105.07,15480.57]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,65.5,327.5,717.18,3585.8999999999996,3913.3999999999996]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",136,131,17816,132.91,18075.759999999998,35891.759999999995]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",34,32.75,1113.5,49.83,1694.22,2807.7200000000003]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",34,32.75,1113.5,101.84,3462.56,4576.0599999999995]
["1.7.31","Тройник /отвод 80х40, белый","шт.",8,65.5,524,367.25,2938,3462]
["1.7.32","Заглушка 80x40, белый","шт.",16,39,624,168,2688,3312]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",100,13.1,1310,14.95,1495,2805]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,497.8,161287.20000000001,912.18,295546.32,456833.52]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",666,497.8,331534.8,699.4,465800.39999999997,797335.2]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,131,3144,367.64,8823.36,11967.36]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",50,157.19999999999999,7859.9999999999991,271.99,13599.5,21459.5]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",5,1572,7860,2977,{"$f":"D256*G256","v":14885},22745]
["1.7.39","Угол горизонтальный 90° 100х50 мм в комплекте с крепежными элементами","шт.",3,1572,{"$f":"D257*E257","v":4716},2107.04,6321.12,{"$f":"E257*D257+G257*D257","v":11037.119999999999}]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",7,1572,11004,4028.7,28200.899999999998,39204.899999999994]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",120,353.7,42444,868.83,104259.6,146703.6]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",600,353.7,212220,171.08,102648.00000000001,314868]
["1.7.43","Стандартный анкер с болтом М8","шт.",625,32.75,20468.75,107.93,67456.25,87925]
["1.7.44","Винт для соединения крышек лотков","шт.",50,19.649999999999999,982.49999999999989,13.26,663,1645.5]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,220.08,365332.80000000005,172.91,287030.59999999998,652363.4]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,146.72,447496,94.38,287859,735355]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",150,45.85,6877.5,28.08,4212,11089.5]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",100,13.1,1310,31.72,3172,4482]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,4401.6000000000004,22008,7007,35035,57043]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,null,8244.6,24733.800000000003,24733.800000000003]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,null,1648.43,6593.72,6593.72]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,null,1489.8,5959.2,5959.2]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,23400,23400,23400]
["1.7.48","Пуско-наладочные работы","компл.",1,262080,{"$f":"D272*E272","v":262080},0,null,262080]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F274+F275+F276+F277+F278+F279+F280+F281+F282+F283+F284+F285+F286+F287+F288+F289+F290","v":705357.1},null,{"$f":"H274+H275+H276+H277+H278+H279+H280+H281+H282+H283+H284+H285+H286+H287+H288+H289+H290","v":2016827.65},{"$f":"I274+I275+I276+I277+I278+I279+I280+I281+I282+I283+I284+I285+I286+I287+I288+I289+I290","v":2722184.75}]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,6668,{"$f":"D274*E274","v":66680},39380,{"$f":"D274*G274","v":393800},{"$f":"E274*D274+G274*D274","v":460480}]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,5668,136032,23220,557280,693312]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,1965,55020,7007,196196,251216]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,655,22270,2366,80444,102714]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,3144,12576,122036.2,488144.8,500720.8]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,65.5,262,470.6,1882.4,2144.4]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,131,4454,122.2,4154.8,8608.7999999999993]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",200,32.75,6550,41.6,8320,14870]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2035,162.44,330565.40000000002,94.38,192063.3,522628.7]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,null,7.59,759,759]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,null,1648.43,8242.15,8242.15]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,45.85,{"$f":"D286*E286","v":11462.5},125.84,31460,42922.5]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,13.1,{"$f":"D287*E287","v":1310},31.72,3172,4482]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,65.5,{"$f":"D288*E288","v":2620},370.5,14820,17440]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,19600,19600,19600]
["1.8.17","Пуско-наладочные работы","компл.",1,53040,{"$f":"D290*E290","v":53040},0,null,53040]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F292+F293","v":174381.28999999998},null,{"$f":"H292+H293","v":276392.98},{"$f":"I292+I293","v":450774.27}]
["1.9.1","Монтаж комплектов автоматики","к-т",1,117977.29,{"$f":"D292*E292","v":117977.29},197096.98,{"$f":"D292*G292","v":197096.98},{"$f":"E292*D292+G292*D292","v":315074.27}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,239,{"$f":"D293*E293","v":56404},336,{"$f":"D293*G293","v":79296},{"$f":"E293*D293+G293*D293","v":135700}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F295+F296+F297+F298+F299+F300+F301+F302+F303+F304+F305+F306+F307+F308+F309+F310+F311+F312+F313+F314+F315+F316","v":1718479.2000000002},null,{"$f":"H295+H296+H297+H298+H299+H300+H301+H302+H303+H304+H305+H306+H307+H308+H309+H310+H311+H312+H313+H314+H315+H316","v":9036205.040000001},{"$f":"I295+I296+I297+I298+I299+I300+I301+I302+I303+I304+I305+I306+I307+I308+I309+I310+I311+I312+I313+I314+I315+I316","v":10754684.239999998}]
["1.10.1","Демонтаж светильников","шт.",217,1414.8,{"$f":"D295*E295","v":307011.59999999998},0,null,{"$f":"E295*D295+G295*D295","v":307011.59999999998}]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,7074,7074,127083.28,{"$f":"D296*G296","v":127083.28},134157.28]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,6550,6550,194976.78,194976.78,201526.78]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",170,310,52700,2669.76,453859.2,506559.2]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",650,182,118300,160,104000,222300]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2620,537100,35000,7175000,7712100]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2620,31440,16374.8,196497.59999999998,227937.59999999998]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",201,838.4,168518.39999999999,981.52,197285.52,365803.92]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",201,157.19999999999999,31597.199999999997,527.80999999999995,106089.80999999998,137687.00999999998]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",174,838.4,145881.60000000001,487.5,84825,230706.6]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",174,157.19999999999999,27352.799999999999,206.6,35948.400000000001,63301.2]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",168,353.7,59421.599999999999,279.49,46954.32,106375.92]
["1.10.13","Анкер М8 латунный разрезной","шт.",336,32.75,11004,102.05,34288.799999999996,45292.799999999996]
["1.10.14","Шпилька М8х2000","шт.",90,393,35370,221.68,19951.2,55321.2]
["1.10.15","Шайба М8","шт.",600,0,0,8.8000000000000007,5280,5280]
["1.10.16","Гайка М8","шт.",600,0,0,3.98,2388,2388]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",60,393,23580,2051.09,123065.40000000001,146645.40000000002]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,393,14148,2175.58,78320.88,92468.88]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,262,53710,151.35,31026.75,84736.75]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",14,1048,14672,1383.15,19364.100000000002,34036.100000000006]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,19600,19600,0,null,19600]
["1.10.22","Пуско-наладочные работы","компл.",1,53448,53448,0,null,53448]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F318+F319+F320+F321+F322+F323+F324","v":3145566.4092500005},null,{"$f":"H318+H319+H320+H321+H322+H323+H324","v":3474169.3598899995},{"$f":"I318+I319+I320+I321+I322+I323+I324","v":6619735.7691400005}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.2000000000000002,117100,{"$f":"D318*E318","v":257620.00000000003},208116,{"$f":"D318*G318","v":457855.2},{"$f":"E318*D318+G318*D318","v":715475.20000000007}]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,2711,{"$f":"D319*E319","v":494757.5},7373,{"$f":"D319*G319","v":1345572.5},1840330]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,160029.6,160029.6,163827.4,163827.4,323857]
["1.11.4","Отделка оконного проема","м2",28.8,5549.81,159834.52800000002,5516.65,158879.51999999999,318714.04800000001]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,964481,964481,614568.74,614568.74,1579049.74]
["1.11.6","Ограждение","тн",0.33700000000000002,189131.25,63737.231250000004,397529.97,133967.59989000001,197704.83114000002]
["1.11.7","Устройство навеса компрессоров","шт.",1,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F326+F327+F328+F329+F330+F331+F332+F333+F334+F335+F336+F337+F338+F339+F340+F341+F342+F343+F344+F345+F346+F347+F348+F349+F350+F351+F352+F353+F354+F355+F356+F357+F358+F359","v":1041900.7199999999},null,{"$f":"H326+H327+H328+H329+H330+H331+H332+H333+H334+H335+H336+H337+H338+H339+H340+H341+H342+H343+H344+H345+H346+H347+H348+H349+H350+H351+H352+H353+H354+H355+H356+H357+H358+H359","v":1845636.7899999996},{"$f":"I326+I327+I328+I329+I330+I331+I332+I333+I334+I335+I336+I337+I338+I339+I340+I341+I342+I343+I344+I345+I346+I347+I348+I349+I350+I351+I352+I353+I354+I355+I356+I357+I358+I359","v":2887537.51}]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,6550,{"$f":"D326*E326","v":6550},55450.2,{"$f":"D326*G326","v":55450.2},{"$f":"E326*D326+G326*D326","v":62000.2}]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",30,232,{"$f":"D327*E327","v":6960},611,{"$f":"D327*G327","v":18330},25290]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",450,182,{"$f":"D328*E328","v":81900},184.6,{"$f":"D328*G328","v":83070},164970]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",260,182,47320,160,41600,88920]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",500,182,91000,120.28,60140,151140]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,1865,145470,6208.4,484255.19999999995,629725.19999999995]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",15,1865,27975,18060.8,270912,298887]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",41,1865,76465,8098.8,332050.8,408515.8]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,1865,5595,1424.6,4273.7999999999993,9868.7999999999993]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",5,1865,9325,5863.16,29315.8,38640.800000000003]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",1,1865,1865,8389.2999999999993,8389.2999999999993,10254.299999999999]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",351,838.4,294278.39999999997,699.4,245489.4,539767.79999999993]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",14,655.01,9170.14,626.61,8772.5400000000009,17942.68]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,655,6550,315.89999999999998,3159,9709]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,655,2620,630.5,2522,5142]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",55,655,36025,767,42185,78210]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",100,262,26200,439.4,43940,70140]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",800,45.85,36680,28.08,22464,59144]
["1.12.20","Коробка монтажная","шт.",7,262.01,1834.07,21.53,150.71,1984.78]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",5,393,1965,2175.58,10877.9,12842.9]
["1.12.22","Шпилька М8х2000","шт.",7,393,2751,194.8,1363.6000000000001,4114.6000000000004]
["1.12.23","Шайба М8","шт.",104,0,null,5.82,605.28,605.28]
["1.12.24","Гайка М8","шт.",104,0,null,3.98,413.92,413.92]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,32.74,{"$f":"D350*E350","v":1702.48},102.06,5307.12,7009.6]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,null,6.49,402.38,402.38]
["1.12.27","Шайба М6","шт.",62,0,null,2.95,182.9,182.9]
["1.12.28","Гайка М6","шт.",62,0,null,2,124,124]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,262.01,{"$f":"D354*E354","v":14148.539999999999},151.35,8172.9,22321.439999999999]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",800,13.1,{"$f":"D355*E355","v":10480},31.71,25368,35848]
["1.12.31","Короб 25x30 TA-EN","м.",64,393,{"$f":"D356*E356","v":25152},162.76,10416.64,35568.639999999999]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",1000,0,null,3.38,3380,3380]
["1.12.33","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,18200,18200,18200]
["1.12.34","Пуско-наладочные работы","компл.",1,66024,{"$f":"D359*E359","v":66024},0,null,66024]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F469+F361+F453+F460+F364+F370+F388+F393+F473+F478+F481+F485+F411+F414+F492+F490+F420+F433+F440+F444+F447+F470+F471","v":98585245.670980006},null,{"$f":"H469+H361+H453+H460+H364+H370+H388+H393+H473+H478+H481+H485+H411+H414+H492+H490+H420+H433+H440+H444+H447+H470+H471","v":51553596.031649992},{"$f":"I469+I361+I453+I460+I364+I370+I388+I393+I473+I478+I481+I485+I411+I414+I492+I490+I420+I433+I440+I444+I447+I470+I471","v":150138841.70262998}]
["1.13.1","Модульные здания",null,null,null,{"$f":"F362+F363","v":653913.68999999994},null,{"$f":"H362+H363","v":4997424.9000000004},{"$f":"I362+I363","v":5651338.5899999999}]
["1.13.1.1","Модульный офис 2МД5","шт",1,239562,{"$f":"D362*E362","v":239562},1951576.9,{"$f":"D362*G362","v":1951576.9},{"$f":"E362*D362+G362*D362","v":2191138.9}]
["1.13.1.2","Модульный офис 4МД6","шт",1,414351.69,{"$f":"D363*E363","v":414351.69},3045848,{"$f":"D363*G363","v":3045848},{"$f":"E363*D363+G363*D363","v":3460199.69}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F365+F366+F367+F368+F369","v":1102583},null,{"$f":"H365+H366+H367+H368+H369","v":6855698.9399999995},{"$f":"I365+I366+I367+I368+I369","v":7958281.9399999995}]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,34934,{"$f":"D365*E365","v":104802},78870,{"$f":"D365*G365","v":236610},{"$f":"E365*D365+G365*D365","v":341412}]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",1,29801,{"$f":"D366*E366","v":29801},63096,{"$f":"D366*G366","v":63096},92897]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,337980,{"$f":"D367*E367","v":337980},1736492.94,{"$f":"D367*G367","v":1736492.94},2074472.94]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,90000,{"$f":"D368*E368","v":180000},567000,{"$f":"D368*G368","v":1134000},1314000]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,90000,{"$f":"D369*E369","v":450000},737100,{"$f":"D369*G369","v":3685500},4135500]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F371:F387)","v":3427405.8353800001},null,{"$f":"SUM(H371:H387)","v":3148873.3837000001},{"$f":"SUM(I371:I387)","v":6576279.2190800011}]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",3.78,114800,{"$f":"D371*E371","v":433944},91879.3,{"$f":"D371*G371","v":347303.75400000002},{"$f":"E371*D371+G371*D371","v":781247.75399999996}]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,67567.990000000005,472975.93000000005,11231.08,{"$f":"D372*G372","v":78617.56},551593.49]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10218,222752.4,29000,{"$f":"D373*G373","v":632200},854952.4]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,3838.72,23800.063999999998,8948.59,{"$f":"D374*G374","v":55481.258000000002},79281.322]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,110700,106050.59999999999,120610.65,{"$f":"D375*G375","v":115545.00269999998},221595.60269999999]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,65155.11,62418.595379999999,0,null,62418.595379999999]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,510.72,52808.448000000004,75.099999999999994,{"$f":"D377*G377","v":7765.34},60573.788]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2711,37954,7373,103222,141176]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,306.43,45658.07,45.4,6764.5999999999995,52422.67]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,306.43,45658.07,159.12,23708.880000000001,69366.95]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10218,237057.6,29000,672800,909857.6]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,411.6,22226.400000000001,152.5,8235,30461.4]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",78,474.58,37017.24,0,null,37017.24]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",78,419.28,32703.839999999997,426.89,{"$f":"D387*G387","v":33297.42},66001.259999999995]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F389+F390+F391+F392","v":4966812},null,{"$f":"H389+H390+H391+H392","v":4087491.3},{"$f":"I389+I390+I391+I392","v":9054303.3000000007}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",198,12208,{"$f":"D389*E389","v":2417184},14998,{"$f":"D389*G389","v":2969604},{"$f":"E389*D389+G389*D389","v":5386788}]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1360.8,{"$f":"D390*E390","v":1347192},549.02,{"$f":"D390*G390","v":543529.79999999993},{"$f":"E390*D390+G390*D390","v":1890721.7999999998}]
["1.13.4.3","Профилированная мембрана Planter","м2",1378,324,{"$f":"D391*E391","v":446472},252,{"$f":"D391*G391","v":347256},{"$f":"E391*D391+G391*D391","v":793728}]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1679.92,{"$f":"D392*E392","v":755964},504.67,{"$f":"D392*G392","v":227101.5},{"$f":"E392*D392+G392*D392","v":983065.5}]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"SUM(F394:F410)","v":579069.04640000011},null,{"$f":"SUM(H394:H410)","v":276280.41680000001},{"$f":"SUM(I394:I410)","v":855349.4632}]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,3144,{"$f":"D394*E394","v":22636.799999999999},0,null,{"$f":"E394*D394+G394*D394","v":22636.799999999999}]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1372.88,3953.8944000000001,150.81,{"$f":"D395*G395","v":434.33279999999996},4388.2272000000003]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,2602.9699999999998,7496.5535999999993,0,null,7496.5535999999993]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,3246.18,9348.9983999999986,664.3,{"$f":"D397*G397","v":1913.1839999999997},11262.182399999998]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",90,972.02,87481.8,167.08,15037.2,102519]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",90,1516.98,136528.20000000001,1164.8,104832,241360.2]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",90,505.66,45509.4,83.54,7518.6,53028]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",90,93.01,8370.9,284.44,25599.599999999999,33970.5]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",90,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",90,882.94,79464.600000000006,1166.0999999999999,104948.99999999999,184413.59999999998]
["1.13.5.11","Удаление грязи из трещин","кв.м.",2,1965,3930,0,null,3930]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",2,8515,17030,308.10000000000002,{"$f":"D405*G405","v":616.20000000000005},17646.2]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",2,1965,3930,68.25,136.5,4066.5]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,6550,78600,218.4,2620.8000000000002,81220.800000000003]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,4061,48732,45.5,546,49278]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,9825,9825,8008,8008,17833]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,12576,12576,91,91,12667]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F412+F413","v":17886390},null,{"$f":"H412+H413","v":9790190},{"$f":"I412+I413","v":27676580}]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,4700,{"$f":"D412*E412","v":17770700},2580,{"$f":"D412*G412","v":9754980},{"$f":"E412*D412+G412*D412","v":27525680}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",251.5,460,{"$f":"D413*E413","v":115690},140,{"$f":"D413*G413","v":35210},150900]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"SUM(F415:F419)","v":3834412.3430000003},null,{"$f":"SUM(H415:H419)","v":2192577.074},{"$f":"SUM(I415:I419)","v":6026989.4170000004}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",88,20171.61,{"$f":"D415*E415","v":1775101.6800000002},0,null,{"$f":"E415*D415+G415*D415","v":1775101.6800000002}]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D415*1.47","v":129.35999999999999},1552.5,{"$f":"D416*E416","v":200831.39999999997},0,null,{"$f":"E416*D416+G416*D416","v":200831.39999999997}]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",44,1941.98,{"$f":"D417*E417","v":85447.12},0,null,{"$f":"E417*D417+G417*D417","v":85447.12}]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D417*1.6","v":70.400000000000006},1552.5,{"$f":"D418*E418","v":109296.00000000001},0,null,{"$f":"E418*D418+G418*D418","v":109296.00000000001}]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",88.7,18756.89,{"$f":"D419*E419","v":1663736.1429999999},24719.02,{"$f":"D419*G419","v":2192577.074},{"$f":"E419*D419+G419*D419","v":3856313.2170000002}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F421+F422+F423+F424+F425+F426+F427+F428+F429+F430+F431+F432","v":12381402.438000003},null,{"$f":"H421+H422+H423+H424+H425+H426+H427+H428+H429+H430+H431+H432","v":8226306.2271500006},{"$f":"I421+I422+I423+I424+I425+I426+I427+I428+I429+I430+I431+I432","v":20607708.665149998}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",81.400000000000006,68196.710000000006,{"$f":"D421*E421","v":5551212.1940000011},0,null,{"$f":"E421*D421+G421*D421","v":5551212.1940000011}]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D421*1.47","v":119.658},1590,{"$f":"D422*E422","v":190256.22},0,null,190256.22]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",21.4,2772.16,{"$f":"D423*E423","v":59324.223999999995},0,null,59324.223999999995]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D423*1.6","v":34.24},1590,{"$f":"D424*E424","v":54441.600000000006},0,null,54441.600000000006]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,8646,{"$f":"D425*E425","v":185024.4},23400,{"$f":"D425*G425","v":500759.99999999994},685784.39999999991]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,61344.43,1378409.3421,70814.53,{"$f":"D426*G426","v":1591202.4890999999},2969611.8311999999]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,68196.7,2455081.1999999997,0,null,2455081.1999999997]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D427*1.6","v":57.6},1590,91584,0,null,91584]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",9,8646,77814,23400,{"$f":"D429*G429","v":210600},288414]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,67036.179999999993,844655.8679999999,70340.38,{"$f":"D430*G430","v":886288.78800000006},1730944.656]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,4881.92,102520.32000000001,9317.7999999999993,{"$f":"D431*G431","v":195673.8},298194.12]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",18.317,75944.7,1391079.0699,264332.65000000002,{"$f":"D432*G432","v":4841781.1500500003},6232860.2199499998]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F434:F439)","v":251244.89999999997},null,{"$f":"SUM(H434:H439)","v":149682},{"$f":"SUM(I434:I439)","v":400926.9}]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,19650,{"$f":"D434*E434","v":137550},8580,{"$f":"D434*G434","v":60060},{"$f":"E434*D434+G434*D434","v":197610}]
["1.13.9.2","Техноэласт ЭПП","м2",21,1021.8,21457.8,1248,26208,47665.8]
["1.13.9.3","Цементный раствор М150","м3",0.05,8646,432.3,23400,1170,1602.3]
["1.13.9.4","Обжимной хомут","шт",14,3615.6,50618.400000000001,1560,21840,72458.399999999994]
["1.13.9.5","Юбка из металла","шт",7,5502,38514,5460,38220,76734]
["1.13.9.6","Герметик","шт",2,1336.2,2672.4,1092,2184,4856.3999999999996]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F441:F443)","v":543912},null,{"$f":"SUM(H441:H443)","v":336960},{"$f":"SUM(I441:I443)","v":880872}]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,19650,{"$f":"D441*E441","v":393000},8580,{"$f":"D441*G441","v":171600},{"$f":"E441*D441+G441*D441","v":564600}]
["1.13.10.2","Техноэласт ЭПП","м2",40,1021.8,{"$f":"D442*E442","v":40872},1248,{"$f":"D442*G442","v":49920},{"$f":"E442*D442+G442*D442","v":90792}]
["1.13.10.3","Прижимная рейка","п.м.",200,550.20000000000005,{"$f":"D443*E443","v":110040.00000000001},577.20000000000005,{"$f":"D443*G443","v":115440.00000000001},{"$f":"E443*D443+G443*D443","v":225480.00000000003}]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F445+F446","v":30182.400000000001},null,{"$f":"H445+H446","v":44304},{"$f":"I445+I446","v":74486.399999999994}]
["1.13.11.1","Ремонт кровли","м2",4,5502,{"$f":"D445*E445","v":22008},8580,{"$f":"D445*G445","v":34320},{"$f":"E445*D445+G445*D445","v":56328}]
["1.13.11.2","Техноэласт ЭПП","м2",8,1021.8,{"$f":"D446*E446","v":8174.4},1248,{"$f":"D446*G446","v":9984},{"$f":"E446*D446+G446*D446","v":18158.400000000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F448+F449+F450+F451+F452","v":38139180.100000001},null,{"$f":"H448+H449+H450+H451+H452","v":3785039.3},{"$f":"I448+I449+I450+I451+I452","v":41924219.399999999}]
["1.13.12.1","Зачистка поверхности","м2",11410,750,{"$f":"D448*E448","v":8557500},0,null,{"$f":"E448*D448+G448*D448","v":8557500}]
["1.13.12.2","Грунтовка","м2",11410,89,{"$f":"D449*E449","v":1015490},46,{"$f":"D449*G449","v":524860},1540350]
["1.13.12.3","штукатурка  цементная","м2",11410,1675,{"$f":"D450*E450","v":19111750},0,null,19111750]
["1.13.12.4","грунтовка ","м2",11410,102.61,{"$f":"D451*E451","v":1170780.1000000001},55.73,{"$f":"D451*G451","v":635879.29999999993},1806659.4]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,726,{"$f":"D452*E452","v":8283660},230,{"$f":"D452*G452","v":2624300},10907960]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"SUM(F454:F459)","v":622926.5},null,{"$f":"SUM(H454:H459)","v":707546.45},{"$f":"SUM(I454:I459)","v":1330472.95}]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,58950,{"$f":"D454*E454","v":58950},0,null,{"$f":"E454*D454+G454*D454","v":58950}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",2.2999999999999998,118555,272676.5,210411.5,{"$f":"D455*G455","v":483946.44999999995},756622.95]
["1.13.13.3","Монтаж модульного здания","шт.",2,58950,117900,0,null,117900]
["1.13.13.4","Устройство металлического ограждения","шт.",1,52400,52400,32500,{"$f":"D457*G457","v":32500},84900]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",1,62050,62050,0,null,62050]
["1.13.13.6","Монтаж металлической лестницы","шт.",1,58950,58950,191100,{"$f":"D459*G459","v":191100},250050]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"SUM(F461:F468)","v":2146096.6072},null,null,{"$f":"SUM(I461:I468)","v":2146096.6072}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",175,1944.56,{"$f":"D461*E461","v":340298},null,null,{"$f":"E461*D461+G461*D461","v":340298}]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,79410.95,571758.84,null,null,571758.84]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",210,2661.4,558894,null,null,558894]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",66.5,6385.96,424666.34,null,null,424666.34]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",4.5599999999999996,7179.92,32740.435199999996,null,null,32740.435199999996]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1444.56,109208.73599999999,null,null,109208.73599999999]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",25.8,3325.32,85793.256000000008,null,null,85793.256000000008]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",14.3,1590,22737,null,null,22737]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,71500,143000,273585,{"$f":"D469*G469","v":547170},690170]
["1.13.16","Устройство швов сжатия и расширения","м",368,1821.19,670197.92000000004,79.5,{"$f":"D470*G470","v":29256},699453.92]
["1.13.17","Устройство швов сопряжения покрытий","м",558.79999999999995,1649.42,921695.89599999995,null,null,921695.89599999995]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"SUM(F474:F477)","v":2784517.8},null,{"$f":"SUM(H474:H477)","v":2156704},{"$f":"SUM(I474:I477)","v":4941221.8}]
["1.13.19.1","Обеспыливание поверхности","м2",2120,96,{"$f":"D474*E474","v":203520},null,null,{"$f":"E474*D474+D474*G474","v":203520}]
["1.13.19.2","Грунтовка  ","м2",2120,130.56,{"$f":"D475*E475","v":276787.20000000001},60,{"$f":"D475*G475","v":127200},{"$f":"E475*D475+D475*G475","v":403987.20000000001}]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",2120,929.28,{"$f":"D476*E476","v":1970073.5999999999},920,{"$f":"D476*G476","v":1950400},{"$f":"E476*D476+D476*G476","v":3920473.5999999996}]
["1.13.19.4","Укрывные работы","комп",1,334137,{"$f":"D477*E477","v":334137},79104,{"$f":"D477*G477","v":79104},{"$f":"E477*D477+D477*G477","v":413241}]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F479:F480)","v":394092},null,{"$f":"SUM(H479:H480)","v":364900},{"$f":"SUM(I479:I480)","v":758992}]
["1.13.20.1","Обеспыливание поверхности","м2",410,90,{"$f":"D479*E479","v":36900},null,null,{"$f":"E479*D479+D479*G479","v":36900}]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,871.2,{"$f":"D480*E480","v":357192},890,{"$f":"D480*G480","v":364900},{"$f":"E480*D480+D480*G480","v":722092}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F482+F483+F484","v":843314.54},null,{"$f":"H482+H483+H484","v":209972},{"$f":"I482+I483+I484","v":1053286.54}]
["1.13.21.1","Резка алмазными дисками пола","м/п",60,6500,{"$f":"D482*E482","v":390000},null,null,{"$f":"E482*D482+D482*G482","v":390000}]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",14,20171.61,{"$f":"D483*E483","v":282402.54000000004},null,null,{"$f":"E483*D483+D483*G483","v":282402.54000000004}]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14,12208,{"$f":"D484*E484","v":170912},14998,{"$f":"D484*G484","v":209972},{"$f":"E484*D484+D484*G484","v":380884}]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F486+F487+F488+F489","v":474403.4},null,{"$f":"H486+H487+H488+H489","v":410962.5},{"$f":"I486+I487+I488+I489","v":885365.9}]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,589.5,{"$f":"D486*E486","v":82530},364,{"$f":"D486*G486","v":50960},{"$f":"E486*D486+G486*D486","v":133490}]
["1.13.22.2","Монтаж подсистемы ","м2",125,1506.5,{"$f":"D487*E487","v":188312.5},1049.0999999999999,{"$f":"D487*G487","v":131137.5},{"$f":"E487*D487+G487*D487","v":319450}]
["1.13.22.3","Монтаж проф.листа ","м2",125,1244.5,{"$f":"D488*E488","v":155562.5},1281.8,{"$f":"D488*G488","v":160225},{"$f":"E488*D488+G488*D488","v":315787.5}]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,599.98,{"$f":"D489*E489","v":47998.400000000001},858,{"$f":"D489*G489","v":68640},{"$f":"E489*D489+G489*D489","v":116638.39999999999}]
["1.13.23","Смотровая канава 2 путь",null,null,0,{"$f":"SUM(F491)","v":2238411.8319999999},0,{"$f":"SUM(H491)","v":2257227.372},{"$f":"SUM(I491)","v":4495639.2039999999}]
["1.13.23.1","Устройство смотровой канавы","м3",87.8,25494.44,{"$f":"D491*E491","v":2238411.8319999999},25708.74,{"$f":"D491*G491","v":2257227.372},{"$f":"E491*D491+G491*D491","v":4495639.2039999999}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"SUM(F493:F497)","v":3550081.4229999995},null,{"$f":"SUM(H493:H497)","v":979030.16799999995},{"$f":"SUM(I493:I497)","v":4529111.591}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",52.8,20171.61,{"$f":"D493*E493","v":1065061.0079999999},0,null,{"$f":"E493*D493+G493*D493","v":1065061.0079999999}]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D493*1.47","v":77.616},1590,{"$f":"D494*E494","v":123409.44},0,null,{"$f":"E494*D494+G494*D494","v":123409.44}]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",357.7,2045.87,{"$f":"D495*E495","v":731807.69899999991},0,null,{"$f":"E495*D495+G495*D495","v":731807.69899999991}]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D495*1.6","v":572.32000000000005},1590,{"$f":"D496*E496","v":909988.8},0,null,{"$f":"E496*D496+G496*D496","v":909988.8}]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",40.4,17817.189999999999,{"$f":"D497*E497","v":719814.47599999991},24233.42,{"$f":"D497*G497","v":979030.16799999995},{"$f":"E497*D497+G497*D497","v":1698844.6439999999}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"SUM(F499:F503)+SUM(F504:F514)+SUM(F515:F520)+F521","v":327505.40000000002},null,{"$f":"SUM(H499:H503)+SUM(H504:H514)+SUM(H515:H520)+H521","v":463326.41},{"$f":"SUM(I499:I503)+SUM(I504:I514)+SUM(I515:I520)+I521","v":790831.81}]
["1.14.1","Щит распределительный","шт.",1,6550,{"$f":"D499*E499","v":6550},48346.61,{"$f":"D499*G499","v":48346.61},{"$f":"E499*D499+G499*D499","v":54896.61}]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",30,186.02,{"$f":"D500*E500","v":5580.6},1809.6,{"$f":"D500*G500","v":54288},59868.6]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",30,162.44,{"$f":"D501*E501","v":4873.2},322.39999999999998,{"$f":"D501*G501","v":9672},14545.2]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",60,162.44,{"$f":"D502*E502","v":9746.4},434.2,{"$f":"D502*G502","v":26052},35798.400000000001]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",70,162.44,{"$f":"D503*E503","v":11370.8},184.6,{"$f":"D503*G503","v":12922},24292.799999999999]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",100,162.44,{"$f":"D504*E504","v":16244},107.82,{"$f":"D504*G504","v":10782},27026]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",120,838.4,100608,699.4,83928,184536]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",120,157.19999999999999,18864,271.99,32638.800000000003,51502.8]
["1.14.9","Анкер М8 латунный разрезной","шт.",400,0,0,74,29600,29600]
["1.14.10","Шпилька М8х2000","шт.",94,393,36942,221.68,20837.920000000002,57779.92]
["1.14.11","Шайба М8","шт.",200,0,0,8.8000000000000007,1760.0000000000002,1760.0000000000002]
["1.14.12","Гайка М8","шт.",400,0,0,3.99,1596,1596]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",32,393,12576,2051.09,65634.880000000005,78210.880000000005]
["1.14.14","Провод силовой желто-зеленый","м",10,162.44,1624.4,265.2,2652,4276.3999999999996]
["1.14.15","Наконечник медный 16 мм2 ","шт.",80,132.05000000000001,10564,61.93,4954.3999999999996,15518.4]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",130,45.85,5960.5,58.5,7605,13565.5]
["1.14.17","Металлорукав в ПВХ-изоляции","м",20,65.5,1310,166.71,3334.2000000000003,4644.2000000000007]
["1.14.18","Скоба металлическая","шт.",150,32.75,4912.5,36.82,5523,10435.5]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",1,2620,2620,9412,9412,12032]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",3,262,786,109.2,327.60000000000002,1113.5999999999999]
["1.14.21","Полоса стальная 40х5","м",50,458.5,22925,369.2,18460,41385]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,13000,{"$f":"G520*D520","v":13000},13000]
["1.14.23","Пуско-наладочные работы","компл.",1,53448,{"$f":"D521*E521","v":53448},0,null,53448]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F523+F524+F528+F525+F526+F527+F529+F530+F531+F532+F533+F535+F536+F537+F538+F539+F540+F541+F542+F543+F544+F545+F546+F547+F548+F549+F550+F551+F552+F553+F554","v":4205277.7699999996},null,{"$f":"H523+H524+H528+H525+H526+H527+H529+H530+H531+H532+H533+H535+H536+H537+H538+H539+H540+H541+H542+H543+H544+H545+H546+H547+H548+H549+H550+H551+H552+H553+H554","v":18278328.930000003},{"$f":"I523+I524+I528+I525+I526+I527+I529+I530+I531+I532+I533+I535+I536+I537+I538+I539+I540+I541+I542+I543+I544+I545+I546+I547+I548+I549+I550+I551+I552+I553+I554","v":22483606.700000003}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,332000,{"$f":"D523*E523","v":664000},5812000,{"$f":"D523*G523","v":11624000},{"$f":"E523*D523+G523*D523","v":12288000}]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,0,null,73710,{"$f":"D524*G524","v":147420},147420]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,46374,{"$f":"D525*E525","v":92748},0,null,92748]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,56592,{"$f":"D526*E526","v":169776},0,null,169776]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",41.91,2373,{"$f":"D527*E527","v":99452.43},4672,{"$f":"D527*G527","v":195803.51999999999},295255.94999999995]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",2,60324,{"$f":"D528*E528","v":120648},1490068,2980136,3100784]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,1771,{"$f":"D529*E529","v":248294.19999999998},4632,649406.39999999991,897700.59999999986]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",141,5895,831195,1550.25,218585.25,1049780.25]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",14,9790,137060,35760,500640,637700]
["1.15.10","Установка быстросъемного соединения типа \"елочка\" проход 7 мм  G 1/2\" Ру10","шт.",94,4165.8,391585.2,201.5,18941,410526.2]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",47,9866,463702,28674,1347678,1811380]
["1.15.12","9.8 атм, 1/2M",null,null,0,0,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",94,393,36942,390,{"$f":"D535*G535","v":36660},{"$f":"E535*D535+G535*D535","v":73602}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",40,471.6,18864,585,23400,42264]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",94,455.88,42852.72,468,43992,86844.72]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",7,605.22,4236.54,605.28,4236.96,8473.5]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",32,581.64,18612.48,1794,57408,76020.479999999996]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",188,594.22,111713.36,1263.5999999999999,237556.8,349270.16]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",4,880.32,3521.28,1872,7488,11009.28]
["1.15.20","Установка перехода 12Х18Н10Т 219×4,0 - 114×3,0 ГОСТ 17378-2001","шт.",2,3144,6288,20832.5,41665,47953]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,308112,101676.96,0,null,101676.96]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,7860,4716,0,null,4716]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,19650,39300,21242,{"$f":"D545*G545","v":42484},81784]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,56592,113184,50414,{"$f":"D546*G546","v":100828},214012]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,149340,149340,0,null,149340]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",6.5,2358,15327,0,null,15327]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,39300,2358,0,null,2358]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",12,786,9432,0,null,9432]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",6,628.79999999999995,3772.7999999999997,0,null,3772.7999999999997]
["1.15.30","Демонтаж металлических опор","т.",0.05,39300,1965,0,null,1965]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",0.18,7860,1414.8,0,null,1414.8]
["1.15.32","Пуско-наладочные работы","комл.",1,301300,301300,0,null,301300]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F557+F559+F560+F561+F562+F563+F565+F566+F567+F568+F569+F570+F571","v":6742432.2699999996},null,{"$f":"H557+H559+H560+H561+H562+H563+H565+H566+H567+H568+H569+H570+H571","v":7599618.1099999994},{"$f":"I557+I559+I560+I561+I562+I563+I565+I566+I567+I568+I569+I570+I571","v":14342050.380000001}]
["1.16.1","Теплоснабжение установки П1",null,null,0,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1310,{"$f":"D557*E557","v":52400},619.45000000000005,{"$f":"D557*G557","v":24778},{"$f":"E557*D557+G557*D557","v":77178}]
["1.16.2","Вентиляция",null,null,0,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,125495.9,{"$f":"D559*E559","v":125495.9},181087.89,{"$f":"D559*G559","v":181087.89},{"$f":"E559*D559+G559*D559","v":306583.79000000004}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,52630.559999999998,{"$f":"D560*E560","v":52630.559999999998},128976.12,{"$f":"D560*G560","v":128976.12},181606.68]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,6454,{"$f":"D561*E561","v":277522},17008,{"$f":"D561*G561","v":731344},1008866]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,63240.38,{"$f":"D562*E562","v":126480.76},93837.74,{"$f":"D562*G562","v":187675.48},314156.24]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",208,1050.5999999999999,{"$f":"D563*E563","v":218524.79999999999},1168.95,{"$f":"D563*G563","v":243141.6},461666.4]
["1.16.3","Кондиционирование воздуха",null,null,0,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,3581,{"$f":"D565*E565","v":4103826},2445,{"$f":"D565*G565","v":2801970},{"$f":"E565*D565+G565*D565","v":6905796}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,61132.45,305662.25,362404.12,1812020.6,2117682.85]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,18340,293440,50744.93,811918.88,1105358.8799999999]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,635,220980,889,309372,530352]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1310,174230,1477.78,196544.74,370774.74]
["1.16.3.6","Установка дренажных насосов","шт",16,3275,52400,10674.3,170788.8,223188.8]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,738840,738840,0,null,738840]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F652+F653+F654+F573+F574+F575+F576+F577+F578+F579+F580+F655+F656+F581+F657+F658+F659+F660+F661+F662+F663+F664+F582+F583+F584+F585+F586+F587+F665+F588+F666+F667+F668+F669+F589+F590+F591+F592+F593+F594+F595+F596+F597+F598+F599+F600+F602+F603+F604+F605+F606+F607+F608+F609+F610+F611+F612+F613+F614+F615+F616+F617+F618+F619+F620+F621+F622+F623+F624+F625+F626+F627+F629+F630+F631+F628+F632+F633+F634+F635+F601+F636+F637+F638+F639+F640+F641+F642+F643+F644+F645+F646+F647+F648+F649+F650+F651","v":6279544.0279999999},null,{"$f":"H652+H653+H654+H573+H574+H575+H576+H577+H578+H579+H580+H655+H656+H581+H657+H658+H659+H660+H661+H662+H663+H664+H582+H583+H584+H585+H586+H587+H665+H588+H666+H667+H668+H669+H589+H590+H591+H592+H593+H594+H595+H596+H597+H598+H599+H600+H602+H603+H604+H605+H606+H607+H608+H609+H610+H611+H612+H613+H614+H615+H616+H617+H618+H619+H620+H621+H622+H623+H624+H625+H626+H627+H629+H630+H631+H628+H632+H633+H634+H635+H601+H636+H637+H638+H639+H640+H641+H642+H643+H644+H645+H646+H647+H648+H649+H650+H651","v":14406053.600000001},{"$f":"I652+I653+I654+I573+I574+I575+I576+I577+I578+I579+I580+I655+I656+I581+I657+I658+I659+I660+I661+I662+I663+I664+I582+I583+I584+I585+I586+I587+I665+I588+I666+I667+I668+I669+I589+I590+I591+I592+I593+I594+I595+I596+I597+I598+I599+I600+I602+I603+I604+I605+I606+I607+I608+I609+I610+I611+I612+I613+I614+I615+I616+I617+I618+I619+I620+I621+I622+I623+I624+I625+I626+I627+I629+I630+I631+I628+I632+I633+I634+I635+I601+I636+I637+I638+I639+I640+I641+I642+I643+I644+I645+I646+I647+I648+I649+I650+I651","v":20685597.627999999}]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,6288,{"$f":"D573*E573","v":119472},39720,{"$f":"D573*G573","v":754680},{"$f":"E573*D573+G573*D573","v":874152}]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,3144,204360,11432,743080,947440]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",2,6288,12576,68309,136618,149194]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,6288,6288,65980,65980,72268]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,6288,6288,112940,112940,119228]
["1.17.6","Щит управления компрессорами","шт.",2,6288,12576,76653,153306,165882]
["1.17.7","Шкаф питания вентиляции ШПВ","шт.",1,6288,6288,73866,73866,80154]
["1.17.8","Щит питания оборудования СКС","шт.",1,6288,6288,71284.2,71284.2,77572.2]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",10,2358,23580,7462,74620,98200]
["1.17.10","Кабель силовой 5х70","м",64,354,22656,6371,407744,430400]
["1.17.11","Кабель силовой 5х16","м",1620,186.02,301352.40000000002,1500,2430000,2731352.4]
["1.17.12","Кабель силовой 5х10","м",450,182,81900,1086,488700,570600]
["1.17.13","Кабель силовой 5х6","м",380,182,69160,611,232180,301340]
["1.17.14","Кабель силовой 5х4","м",760,182,138320,496.6,377416,515736]
["1.17.15","Кабель силовой 5х2,5","м",480,182,{"$f":"D587*E587","v":87360},322.39999999999998,{"$f":"D587*G587","v":154752},242112]
["1.17.16","Кабель силовой 3х2,5","м",1320,182,240240,184.6,243672,483912]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,132.05000000000001,10564,132.76,10620.8,21184.799999999999]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,131,4192,3434.6,109907.2,114099.2]
["1.17.23","Светильник для смотровой ямы","шт.",19,2500,47500,6415,121885,{"$f":"E595*D595+G595*D595","v":169385}]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,2000,130000,11050,718250,848250]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",330,662.4,{"$f":"D597*E597","v":218592},1120,{"$f":"D597*G597","v":369600},588192]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",330,176,{"$f":"D598*E598","v":58080},239,{"$f":"D598*G598","v":78870},136950]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",24,838.4,{"$f":"D599*E599","v":20121.599999999999},1259,{"$f":"D599*G599","v":30216},50337.599999999999]
["1.17.28","Анкер М8 латунный разрезной","шт.",400,0,null,81,{"$f":"D600*G600","v":32400},32400]
["1.17.29","Полоса стальная 40х5","м",1420,458.5,{"$f":"D601*E601","v":651070},369,{"$f":"D601*G601","v":523980},1175050]
["1.17.30","Шпилька М8х2000","шт.",198,450,{"$f":"D602*E602","v":89100},254,50292,139392]
["1.17.31","Шайба М8","шт.",500,0,null,8.8000000000000007,4400,4400]
["1.17.32","Гайка М8","шт.",800,0,null,4,3200,3200]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",114,400,{"$f":"D605*E605","v":45600},1970,224580,270180]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",6,1450,{"$f":"D606*E606","v":8700},2450,14700,23400]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",6,175,{"$f":"D607*E607","v":1050},880,5280,6330]
["1.17.36","Лоток неперфорированный 300х100х3000","м",501,838.4,{"$f":"D608*E608","v":420038.39999999997},2400,1202400,1622438.4]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",501,202,{"$f":"D609*E609","v":101202},729,365229,466431]
["1.17.38","Гайка М6","шт.",312,0,null,2,624,624]
["1.17.39","Шайба М6","шт.",624,0,null,4.5,2808,2808]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",312,0,null,10,3120,3120]
["1.17.41","Клемма заземления","шт.",48,0,null,487,23376,23376]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",144,15,{"$f":"D614*E614","v":2160},3,432,2592]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",150,662.4,{"$f":"D615*E615","v":99360},1120,168000,267360]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",150,176,{"$f":"D616*E616","v":26400},239,35850,62250]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",800,0,null,3.8,3040,3040]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",400,246,{"$f":"D618*E618","v":98400},101,{"$f":"D618*G618","v":40400},138800]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",400,246,98400,101,{"$f":"D619*G619","v":40400},138800]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",250,246,61500,101,{"$f":"D620*G620","v":25250},86750]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",64,131,8384,408.2,{"$f":"D621*G621","v":26124.799999999999},34508.800000000003]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",100,65.5,6550,236,{"$f":"D622*G622","v":23600},30150]
["1.17.51","Скоба металлическая","шт.",40,32.75,1310,36.82,{"$f":"D623*G623","v":1472.8},{"$f":"E623*D623+G623*D623","v":2782.8}]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,0,null,168,1680,1680]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,314.39999999999998,{"$f":"D625*E625","v":25152},265,21200,46352]
["1.17.54","Наконечник медный 25 мм2  ТМ 16-8-6 ГОСТ 7386-80","шт.",60,132,{"$f":"D626*E626","v":7920},101,6060,13980]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,0,null,6756,6756,6756]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",10,65.5,{"$f":"D628*E628","v":655},348.4,3484,4139]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",6,0,null,61,366,366]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",6,890,{"$f":"D630*E630","v":5340},344,2064,7404]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,6500,{"$f":"D631*E631","v":6500},5234,5234,11734]
["1.17.60","Держатель шины заземления ","шт.",400,132,{"$f":"D632*E632","v":52800},65,26000,78800]
["1.17.61","Шпилька М8х2000","м",6,400,{"$f":"D633*E633","v":2400},220,1320,3720]
["1.17.62","Устройство песчаной подушки","м3",1,1826.14,{"$f":"D634*E634","v":1826.14},1310.4000000000001,1310.4000000000001,3136.54]
["1.17.63","Лак битумный","кг",40,0,null,342,13680,13680]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1390,{"$f":"D636*E636","v":70890},2278,116178,187068]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,490,16660,870,29580,46240]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,490,8330,435,7395,15725]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,954,16218,928,15776,31994]
["1.17.68","Смазка графитная 100 гр","шт.",5,590,2950,310,1550,4500]
["1.17.69","Лента антикоррозионная","шт.",4,1301,5204,2100,8400,13604]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,355,1420,293,1172,2592]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,1283.8,{"$f":"D643*E643","v":38514},2241.1999999999998,{"$f":"D643*G643","v":67236},105750]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,1048,52400,845.74,{"$f":"D644*G644","v":42287},94687]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,1249.74,40366.601999999999,0,null,40366.601999999999]
["1.17.74","Устройство песчаной подушки","м3",18.3,1522.22,27856.626,1092,{"$f":"D646*G646","v":19983.600000000002},47840.226000000002]
["1.17.75","Обратная засыпка вручную","м3",14,1249.74,17496.36,0,null,17496.36]
["1.17.76","Вывоз лишнего грунта","м3",1.2,3144,3772.7999999999997,0,null,3772.7999999999997]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,28704,{"$f":"D649*G649","v":28704},{"$f":"E649*D649+G649*D649","v":28704}]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,{"$f":"D650*E650","v":76800},0,null,76800]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,102000,102000,0,null,102000]
["1.17.80","Демонтаж силовых щитов","шт.",38,8646,328548,0,null,328548]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,723.12,144624,0,null,144624]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,276.67,55334,0,null,55334]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,6550,6550,30985.19,{"$f":"D655*G655","v":30985.19},37535.19]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,6550,6550,43656.6,43656.6,50206.6]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003]
["1.17.91","Провод силовой желто-зеленый 1х25","м",90,314.39999999999998,28295.999999999996,403.1,36279,64575]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1400,162.44,227416,112.48,157472,384888]
["1.17.93","Кабель силовой 3х1,5","м",600,182,109200,115.65,69390,178590]
["1.17.94","Кабель силовой 3х6","м",420,182,76440,426.41,179092.2,255532.2]
["1.17.95","Кабель силовой 1х35","м",2640,354,934560,577.65,1524996,2459556]
["1.17.96","Кабель силовой 1х50","м",158,354,55932,1067.04,168592.32,224524.32]
["1.17.97","Кабель силовой 1х120","м",360,354,127440,2099.5100000000002,755823.60000000009,883263.60000000009]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F671+F672+F673+F674+F675+F676+F677+F678+F679+F680+F681+F682+F683+F684+F685+F686+F687+F688+F689+F690+F691+F692","v":660922.80000000005},null,{"$f":"H671+H672+H673+H674+H675+H676+H677+H678+H679+H680+H681+H682+H683+H684+H685+H686+H687+H688+H689+H690+H691+H692","v":1416983.2999999998},{"$f":"I671+I672+I673+I674+I675+I676+I677+I678+I679+I680+I681+I682+I683+I684+I685+I686+I687+I688+I689+I690+I691+I692","v":2077906.0999999999}]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,5502,{"$f":"D671*E671","v":5502},87964,{"$f":"D671*G671","v":87964},{"$f":"E671*D671+G671*D671","v":93466}]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,314.39999999999998,{"$f":"D672*E672","v":22008},2519.4,{"$f":"D672*G672","v":176358},198366]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",15,162.44,2436.6,496.6,7449,9885.6]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",350,162.44,56854,434.2,151970,208824]
["1.18.5","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 3х2.5 ","м",210,162.44,34112.400000000001,184.6,38766,72878.399999999994]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",270,162.44,43858.8,166.92,45068.399999999994,88927.2]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",300,838.4,251520,1759,527700,779220]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",300,156,46800,273,81900,128700]
["1.18.9","Анкер М8 латунный разрезной","шт.",800,0,null,84,67200,67200]
["1.18.10","Шпилька М8х2000","шт.",126,386,{"$f":"D680*E680","v":48636},243,30618,79254]
["1.18.11","Шайба М8","шт.",400,0,null,12,4800,4800]
["1.18.12","Гайка М8","шт.",800,0,null,6,4800,4800]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",44,400,{"$f":"D683*E683","v":17600},2100,92400,110000]
["1.18.14","Провод силовой желто-зеленый","м",25,185,4625,300,7500,12125]
["1.18.15","Наконечник медный 16 мм2 ","шт.",220,150,33000,87,19140,52140]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",100,52.4,5240,130,{"$f":"D686*G686","v":13000},18240]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",50,65.5,3275,166.71,8335.5,11610.5]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",420,32.75,13755,36.82,15464.4,29219.4]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",15,260,3900,130,1950,5850]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",20,990,19800,950,19000,38800]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,15600,15600,15600]
["1.18.22","Пуско-наладочные работы","компл.",1,48000,{"$f":"D692*E692","v":48000},0,null,48000]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F694+F695+F696+F697","v":2633600.52},null,{"$f":"H694+H695+H696+H697","v":6186996.46},{"$f":"I694+I695+I696+I697","v":8820596.9800000004}]
["1.19.1","Монтаж комплектов автоматики","к-т",14,29532.639999999999,{"$f":"D694*E694","v":413456.95999999996},262311.77,{"$f":"D694*G694","v":3672364.7800000003},{"$f":"E694*D694+G694*D694","v":4085821.74}]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,305,{"$f":"D695*E695","v":1058350},405,{"$f":"D695*G695","v":1405350},2463700]
["1.19.3","Монтаж узла терморегулирования","шт",6,55632.26,{"$f":"D696*E696","v":333793.56},184880.28,{"$f":"D696*G696","v":1109281.68},1443075.24]
["1.19.4","Пуско-наладочные работы ","к-т",1,828000,{"$f":"D697*E697","v":828000},0,null,828000]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"SUM(F699:F701)","v":3391517.88},null,{"$f":"SUM(H699:H701)","v":4302757.8899999997},{"$f":"SUM(I699:I701)","v":7694275.7699999996}]
["1.20.1","Монтаж комплектов автоматики","к-т",3,44520.959999999999,{"$f":"D699*E699","v":133562.88},127629.13,{"$f":"D699*G699","v":382887.39},{"$f":"E699*D699+G699*D699","v":516450.27}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",8450,323.7,{"$f":"D700*E700","v":2735265},463.89,{"$f":"D700*G700","v":3919870.5},{"$f":"E700*D700+G700*D700","v":6655135.5}]
["1.20.3","Пуско-наладочные работы ","к-т",1,522690,{"$f":"D701*E701","v":522690},0,null,{"$f":"E701*D701+G701*D701","v":522690}]
[2,"Объекты энергетического хозяйства"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F704+F705+F706+F707+F709+F708+F710+F711+F712+F713+F714+F715","v":310490.5},null,{"$f":"H704+H705+H706+H707+H709+H708+H710+H711+H712+H713+H714+H715","v":732826.72},{"$f":"I704+I705+I706+I707+I709+I708+I710+I711+I712+I713+I714+I715","v":1043317.22}]
["2.1.1","Ящик управления освещением","шт.",2,5502,{"$f":"D704*E704","v":11004},32487,{"$f":"D704*G704","v":64974},{"$f":"E704*D704+G704*D704","v":75978}]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,182,63700,322.39999999999998,112839.99999999999,176540]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",150,182,27300,160,24000,51300]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,4585,105455,21362.9,491346.7,596801.69999999995]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",24,655,15720,142.58000000000001,3421.92,19141.919999999998]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",25,655,16375,142.58000000000001,3564.5000000000005,19939.5]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,0,null,14.35,1722,1722]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,65.5,{"$f":"D711*E711","v":3013},122.3,5625.8,8638.7999999999993]
["2.1.9","Анкер клиновой","шт.",23,65.5,{"$f":"D712*E712","v":1506.5},127.4,2930.2000000000003,4436.7000000000007]
["2.1.10","Дюбель-гвоздь","шт.",396,32.75,{"$f":"D713*E713","v":12969},15.6,6177.5999999999995,19146.599999999999]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,16224,16224,16224]
["2.1.12","Пуско-наладочные работы","компл.",1,53448,{"$f":"D715*E715","v":53448},0,null,53448]
[3,"Объекты транспортного хозяйства и связи"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F718+F737+F757+F778","v":23490135.549599998},null,{"$f":"H718+H737+H757+H778","v":35029289.085600004},{"$f":"I718+I737+I757+I778","v":58519424.635200001}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F721+F720+F722+F723+F725+F726+F727+F728+F729+F731+F732+F733+F734+F735+F736","v":3965572.8587999996},null,{"$f":"H721+H720+H722+H723+H725+H726+H727+H728+H729+H731+H732+H733+H734+H735+H736","v":6456905.0986000001},{"$f":"I721+I720+I722+I723+I725+I726+I727+I728+I729+I731+I732+I733+I734+I735+I736","v":10422477.9574}]
["3.1.1.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D721*1.47","v":88.170599999999993},1590,{"$f":"D720*E720","v":140191.25399999999},0,null,{"$f":"E720*D720+G720*D720","v":140191.25399999999}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",59.98,19422,{"$f":"D721*E721","v":1164931.5599999998},0,null,1164931.5599999998]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",112.87,2405,{"$f":"D722*E722","v":271452.35000000003},0,null,271452.35000000003]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"112.87*1.6-112.87","v":67.722000000000008},1590,{"$f":"D723*E723","v":107677.98000000001},0,null,107677.98000000001]
["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",103,2513.16,{"$f":"D725*E725","v":258855.47999999998},6681,{"$f":"D725*G725","v":688143},{"$f":"E725*D725+G725*D725","v":946998.48}]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",{"$f":"129.78-D725","v":26.78},0,null,6681,{"$f":"D726*G726","v":178917.18000000002},178917.18000000002]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",60,2333.7600000000002,{"$f":"D727*E727","v":140025.60000000001},2161.5,{"$f":"D727*G727","v":129690},269715.59999999998]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",12,0,null,2161.5,{"$f":"D728*G728","v":25938},25938]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",82.49,46.8,{"$f":"D729*E729","v":3860.5319999999997},450,{"$f":"D729*G729","v":37120.5},40981.031999999999]
["3.1.1.3","Верхнее строение пути №1"]
["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",82.49,2475.7199999999998,{"$f":"D731*E731","v":204222.14279999997},60348.14,{"$f":"D731*G731","v":4978118.0685999999},{"$f":"E731*D731+G731*D731","v":5182340.2113999994}]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.49,6552,540474.48,0,null,540474.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",82.49,6552,540474.48,0,null,540474.48]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,124845,124845,49408.35,{"$f":"D734*G734","v":49408.35},174253.35]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1664,113152,150,{"$f":"D735*G735","v":10200},123352]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,2154,355410,2178,{"$f":"D736*G736","v":359370},714780]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F740+F742+F741+F739+F744+F745+F746+F747+F748+F750+F751+F752+F753+F754+F755+F756","v":5741786.4299999997},null,{"$f":"H740+H742+H741+H739+H744+H745+H746+H747+H748+H750+H751+H752+H753+H754+H755+H756","v":8487014.6270000003},{"$f":"I740+I742+I741+I739+I744+I745+I746+I747+I748+I750+I751+I752+I753+I754+I755+I756","v":14228801.057}]
["3.1.2.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"149.9*1.6-149.9","v":89.940000000000026},1590,{"$f":"D739*E739","v":143004.60000000003},0,null,{"$f":"E739*D739+G739*D739","v":143004.60000000003}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",101.08,19422,{"$f":"D740*E740","v":1963175.76},0,null,1963175.76]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",149.9,2405,{"$f":"D741*E741","v":360509.5},0,null,360509.5]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D740*1.47","v":148.58760000000001},1590,{"$f":"D742*E742","v":236254.28400000001},0,null,236254.28400000001]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",{"$f":"54+86.6","v":140.6},2513.16,{"$f":"D744*E744","v":353350.29599999997},6681,{"$f":"D744*G744","v":939348.6},{"$f":"E744*D744+G744*D744","v":1292698.8959999999}]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",36.520000000000003,0,null,6681,{"$f":"D745*G745","v":243990.12000000002},243990.12000000002]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",{"$f":"31+47.9","v":78.900000000000006},2333.7600000000002,{"$f":"D746*E746","v":184133.66400000002},2161.5,{"$f":"D746*G746","v":170542.35},354676.01400000002]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",15.78,0,null,2161.5,{"$f":"D747*G747","v":34108.47},34108.47]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110,46.8,{"$f":"D748*E748","v":5148},445,{"$f":"D748*G748","v":48950},54098]
["3.1.2.3","Верхнее строение пути №2"]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",{"$f":"42.99+66.56","v":109.55000000000001},2475.7199999999998,{"$f":"D750*E750","v":271215.12599999999},60348.14,{"$f":"D750*G750","v":6611138.7370000007},{"$f":"E750*D750+G750*D750","v":6882353.8630000008}]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",152,1254,190608,115,{"$f":"D751*G751","v":17480},208088]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},6552,717771.60000000009,0,null,717771.60000000009]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},6552,717771.60000000009,0,null,717771.60000000009]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,124800,49408.35,{"$f":"D754*G754","v":49408.35},174208.35]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"36+34","v":70},1664,116480,150,{"$f":"D755*G755","v":10500},126980]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"86+80","v":166},2154,357564,2178,{"$f":"D756*G756","v":361548},719112]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F760+F769+F761+F759+F763+F768+F764+F766+F765+F767+F771+F773+F772+F775+F774+F776+F777","v":8866087.1569999997},null,{"$f":"H760+H769+H761+H759+H763+H768+H764+H766+H765+H767+H771+H773+H772+H775+H774+H776+H777","v":12283535.26},{"$f":"I760+I769+I761+I759+I763+I768+I764+I766+I765+I767+I771+I773+I772+I775+I774+I776+I777","v":21149622.416999999}]
["3.1.3.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"213.8*1.6-213.8","v":128.28000000000003},1590,{"$f":"D759*E759","v":203965.20000000004},0,null,{"$f":"E759*D759+G759*D759","v":203965.20000000004}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",172.01,19422,{"$f":"D760*E760","v":3340778.2199999997},0,null,{"$f":"E760*D760+G760*D760","v":3340778.2199999997}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",213.8,2405,{"$f":"D761*E761","v":514189},0,null,{"$f":"E761*D761+G761*D761","v":514189}]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",195,2513,{"$f":"D763*E763","v":490035},6681,{"$f":"D763*G763","v":1302795},{"$f":"E763*D763+G763*D763","v":1792830}]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,2333.7600000000002,{"$f":"D764*E764","v":263714.88},2161.5,244249.5,507964.38]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.38999999999999,46.8,{"$f":"D765*E765","v":7319.0519999999988},264,41286.959999999999,48606.011999999995]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К уплотнения)","м3",{"$f":"135.6-113","v":22.599999999999994},0,null,2161.5,48849.899999999987,48849.899999999987]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.38999999999999,46.8,{"$f":"D767*E767","v":7319.0519999999988},180,28150.199999999997,35469.251999999993]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К уплотнения)","м3",{"$f":"245.7-D763","v":50.699999999999989},0,null,6681,338726.6999999999,338726.6999999999]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D760*1.47","v":252.85469999999998},1490,{"$f":"D769*E769","v":376753.50299999997},0,null,376753.50299999997]
["3.1.3.2","Верхнее строение пути №3",null,null,0,null,0]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.25,2475.7199999999998,{"$f":"D771*E771","v":386831.24999999994},60860,{"$f":"D771*G771","v":9509375},{"$f":"E771*D771+G771*D771","v":9896206.25}]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.25,6552,1023750,0,null,1023750]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",172,1254,215688,115,{"$f":"D773*G773","v":19780},235468]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,124800,49408,{"$f":"D774*G774","v":49408},174208]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",156.25,6552,1023750,0,null,1023750]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1664,212992,150,{"$f":"D776*G776","v":19200},232192]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313,2154,674202,2178,{"$f":"D777*G777","v":681714},1355916]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F788+F787+F789+F797+F791+F795+F792+F794+F793+F796+F780+F781+F782+F783+F784+F785","v":4916689.1037999997},null,{"$f":"H788+H787+H789+H797+H791+H795+H792+H794+H793+H796+H780+H781+H782+H783+H784+H785","v":7801834.1000000006},{"$f":"I788+I787+I789+I797+I791+I795+I792+I794+I793+I796+I780+I781+I782+I783+I784+I785","v":12718523.2038}]
["3.1.4.2","Верхнее строение пути №4",null,null,0,null,0]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",97.34,2475.7199999999998,{"$f":"D780*E780","v":240986.58479999998},62297,{"$f":"D780*G780","v":6063989.9800000004},{"$f":"E780*D780+G780*D780","v":6304976.5648000007}]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",97.34,6552,637771.68000000005,0,null,637771.68000000005]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",97.34,6552,637771.68000000005,0,null,637771.68000000005]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,124800,49408,{"$f":"D783*G783","v":49408},174208]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1664,133120,150,{"$f":"D784*G784","v":12000},145120]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",195,2154,420030,2178,{"$f":"D785*G785","v":424710},844740]
["3.1.4.3","Сооружение земляного полотна",null,null,0,null,0]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D788*1.47","v":121.31910000000001},1590,{"$f":"D787*E787","v":192897.36900000001},0,null,{"$f":"E787*D787+G787*D787","v":192897.36900000001}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",82.53,19422,{"$f":"D788*E788","v":1602897.66},0,null,{"$f":"E788*D788+G788*D788","v":1602897.66}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",133.19,2405,{"$f":"D789*E789","v":320321.95},0,null,{"$f":"E789*D789+G789*D789","v":320321.95}]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",122,2513,{"$f":"D791*E791","v":306586},6681,{"$f":"D791*G791","v":815082},{"$f":"E791*D791+G791*D791","v":1121668}]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",70,2333.5,{"$f":"D792*E792","v":163345},2161.5,151305,314650]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",97.2,46.8,{"$f":"D793*E793","v":4548.96},264,25660.799999999999,30209.759999999998]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К уплотнения)","м3",{"$f":"84-70","v":14},0,null,2161.5,30261,30261]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",{"$f":"153.72-D791","v":31.72},0,null,6681,211921.31999999998,211921.31999999998]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",97.2,46.8,{"$f":"D796*E796","v":4548.96},180,17496,22044.959999999999]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"133.19*1.6-133.19","v":79.914000000000016},1590,{"$f":"D797*E797","v":127063.26000000002},0,null,127063.26000000002]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F800+F801+F802+F805+F806+F809+F810+F811","v":2541810.2672999999},null,{"$f":"H800+H801+H802+H805+H806+H809+H810+H811","v":1021837.1271999999},{"$f":"I800+I801+I802+I805+I806+I809+I810+I811","v":3563647.3944999999}]
["4.1.1","Разборка дорожных покрытий","м3",92.84,7609.19,{"$f":"D800*E800","v":706437.19959999993},0,null,{"$f":"E800*D800+G800*D800","v":706437.19959999993}]
["4.1.2","Демонтаж коллектора","м3",2.89,120911.25,{"$f":"D801*E801","v":349433.51250000001},0,null,{"$f":"E801*D801+G801*D801","v":349433.51250000001}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,0,{"$f":"SUM(F803:F804)","v":320749.10880000005},0,null,{"$f":"SUM(I803:I804)","v":320749.10880000005}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,1013.26,{"$f":"D803*E803","v":96999.37980000001},0,null,{"$f":"E803*D803+G803*D803","v":96999.37980000001}]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D803*1.47","v":140.72310000000002},1590,{"$f":"D804*E804","v":223749.72900000002},0,null,{"$f":"E804*D804+G804*D804","v":223749.72900000002}]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,3171.81,{"$f":"D805*E805","v":522936.31469999999},2762.02,{"$f":"D805*G805","v":455374.23739999998},{"$f":"E805*D805+G805*D805","v":978310.55209999997}]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,0,{"$f":"SUM(F807:F808)","v":82184.665500000003},0,null,{"$f":"SUM(I807:I808)","v":82184.665500000003}]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,915.23,{"$f":"D807*E807","v":22743.465500000002},0,null,{"$f":"E807*D807+G807*D807","v":22743.465500000002}]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D807*1.6","v":39.760000000000005},1495,{"$f":"D808*E808","v":59441.200000000004},0,null,59441.200000000004]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,4824.59,{"$f":"D809*E809","v":512274.96620000002},4179.6099999999997,{"$f":"D809*G809","v":443790.98979999998},956065.95600000001]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,23112.7,{"$f":"D810*E810","v":23112.7},62314.2,{"$f":"D810*G810","v":62314.2},85426.9]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,24681.8,{"$f":"D811*E811","v":24681.8},60357.7,{"$f":"D811*G811","v":60357.7},85039.5]
["ИТОГО, руб. в т.ч. НДС 20%",null,null,null,null,{"$f":"F16+F78+F93+F98+F182+F196+F218+F273+F291+F294+F317+F325+F360+F498+F522+F555+F572+F670+F693+F698+F703+F717+F799","v":231207257.21263009},null,{"$f":"H16+H78+H93+H98+H182+H196+H218+H273+H291+H294+H317+H325+H360+H498+H522+H555+H572+H670+H693+H698+H703+H717+H799","v":282221688.86583996},{"$f":"I16+I78+I93+I98+I182+I196+I218+I273+I291+I294+I317+I325+I360+I498+I522+I555+I572+I670+I693+I698+I703+I717+I799","v":513428946.07847011}]
[]
[]
[null,"Заказчик\nАО \"Метровагонмаш\"\nГенеральный директор",null,null,"Генеральный подрядчик\nООО \"КиКГЕОСТРОЙ\"\nГенеральный директор"]
[]
[null,"_______________/ А.Б.Степнов /",null,null,"_______________/ Ю.Ф.Кесслер /"]
[]
[null,"м.п.",null,null,"м.п."]

{"sheet":"Для печати - с кр. строками","index":5,"n_rows":1132,"n_cols":9,"rows_kept":1132,"cut":false,"hidden":true,"merged":[[0,6,2,8],[5,6,7,8],[1126,4,1126,5],[1128,4,1128,5],[11,4,11,5],[11,6,11,7],[9,0,9,8]]}
[null,null,null,null,null,null,"Приложение №1 к Дополнительному соглашению №6\nот 15 мая 2024г. \nк Договору генерального строительного подряда\n№ МВМ/19-07 от 19 июля 2023г."]
[]
[]
[]
[]
[null,null,null,null,null,null,"Приложение №1.1\nк Договору генерального строительного подряда\n№ МВМ/19-07 от 19 июля 2023г."]
[]
[]
[]
["Стоимость работ по ремонту Объекта"]
[]
[null,null,null,null,"Стоимость работ, руб. с НДС",null,"Стоимость материалов, руб. с НДС"]
["№","Наименовение","Ед.изм","Кол-во","за ед.","Итого","за ед.","Итого","Итого, руб. с НДС"]
[1,"Основные объекты строительства, реконструкции, капитального ремонта, в том числе:"]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"F18+F19+F20+F21+F23+F24+F26+F27+F28+F29+F30+F31+F33+F35+F37+F38+F39+F40+F41+F42+F43+F44+F45+F46+F47+F48+F49+F50+F51+F52+F53+F54+F55+F56+F57+F58+F60+F61+F62+F63+F65+F66+F67+F68+F69+F70+F71+F72+F73+F74+F75+F76+F77+F78+F79","v":23834068.015500002},null,{"$f":"H18+H19+H20+H21+H23+H24+H26+H27+H28+H29+H30+H31+H33+H35+H37+H38+H39+H40+H41+H42+H43+H44+H45+H46+H47+H48+H49+H50+H51+H52+H53+H54+H55+H56+H57+H58+H60+H61+H62+H63+H65+H66+H67+H68+H69+H70+H71+H72+H73+H74+H75+H76+H77+H78+H79","v":21868543.3015},{"$f":"I18+I19+I20+I21+I23+I24+I26+I27+I28+I29+I30+I31+I33+I35+I37+I38+I39+I40+I41+I42+I43+I44+I45+I46+I47+I48+I49+I50+I51+I52+I53+I54+I55+I56+I57+I58+I60+I61+I62+I63+I65+I66+I67+I68+I69+I70+I71+I72+I73+I74+I75+I76+I77+I78+I79","v":45702611.317000002}]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,{"$f":"-F18-F19-F20-F21-F23-F24-F26-F27-F28-F29-F30-F31+F32+F34-F37-F38-F39-F40-F41-F42-F43-F44-F45-F46-F47-F48-F49-F50-F51-F52-F53-F54-F55-F56-F57-F58","v":-22129230.5075},null,{"$f":"-H18-H19-H20-H21-H23-H24-H26-H27-H28-H29-H30-H31+H32+H34-H37-H38-H39-H40-H41-H42-H43-H44-H45-H46-H47-H48-H49-H50-H51-H52-H53-H54-H55-H56-H57-H58","v":-20718375.274499997},{"$f":"-I18-I19-I20-I21-I23-I24-I26-I27-I28-I29-I30-I31+I32+I34-I37-I38-I39-I40-I41-I42-I43-I44-I45-I46-I47-I48-I49-I50-I51-I52-I53-I54-I55-I56-I57-I58","v":-42847605.781999998}]
["1.1.1","Демонтажные работы"]
["1.1.1.1","Частичный демонтаж крестовых связей","тн",0.44,49415,{"$f":"D18*E18","v":21742.6},0,null,{"$f":"E18*D18+G18*D18","v":21742.6}]
["1.1.1.2","Демонтаж сэндвич панелей","м2",389.4,990,{"$f":"D19*E19","v":385506},0,null,{"$f":"E19*D19+G19*D19","v":385506}]
["1.1.2","Устройство фахверка","тн",0.34,95478,{"$f":"D20*E20","v":32462.520000000004},229000,{"$f":"D20*G20","v":77860},{"$f":"E20*D20+G20*D20","v":110322.52}]
["1.1.3","Устройство сэндвич панелей","м2",389.4,2711,{"$f":"D21*E21","v":1055663.3999999999},6573,{"$f":"D21*G21","v":2559526.1999999997},{"$f":"E21*D21+G21*D21","v":3615189.5999999996}]
["1.1.4","Устройство перегородок",null,null,0,null,0]
["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",536,4955,{"$f":"D23*E23","v":2655880},4501,{"$f":"D23*G23","v":2412536},{"$f":"E23*D23+G23*D23","v":5068416}]
["1.1.4.2","Устройство отверстий под воздуховоды","шт",2,8577.8799999999992,{"$f":"D24*E24","v":17155.759999999998},4657.25,{"$f":"D24*G24","v":9314.5},{"$f":"E24*D24+G24*D24","v":26470.26}]
["1.1.5","Отделка потолков помещений",null,null,0,null,0]
["1.1.5.1","Подвесной потолок системы \"Армстронг\"","м2",301.39999999999998,3957.07,{"$f":"D26*E26","v":1192660.898},0,null,{"$f":"E26*D26+G26*D26","v":1192660.898}]
["1.1.5.2","Подвесной потолок системы с шумоглушением","м2",168.8,1131.76,191041.08800000002,3051.39,{"$f":"D27*G27","v":515074.63200000004},706115.72000000009]
["1.1.5.3","Реечный алюминиевый потолок","м2",111.8,7888.98,881987.96399999992,0,null,881987.96399999992]
["1.1.5.4","Затирка бетонной поверхности перекрытия перед устройством потолка","м2",206.75,1134.79,234617.83249999999,719.09,{"$f":"D29*G29","v":148671.85750000001},383289.69]
["1.1.5.5","Устроиство базового слоя шпаклевки","м2",69.400000000000006,888.18,61639.692000000003,462.8,{"$f":"D30*G30","v":32118.320000000003},93758.012000000002]
["1.1.5.6","Устроиство финишного слоя шпаклевки","м2",69.400000000000006,1277.25,88641.150000000009,397.79,{"$f":"D31*G31","v":27606.626000000004},116247.77600000001]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза","м2",-138.80000000000001,635.48,{"$f":"E32*D32","v":-88204.624000000011},740.97,{"$f":"G32*D32","v":-102846.63600000001},-191051.26]
["1.1.5.7","Окраска потолка силикатной краской за 2 раза ","м2",69.400000000000006,635.48,{"$f":"D33*E33","v":44102.312000000005},740.97,{"$f":"D33*G33","v":51423.318000000007},95525.63]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием","м2",-138.80000000000001,75.650000000000006,{"$f":"E34*D34","v":-10500.220000000001},42.3,{"$f":"G34*D34","v":-5871.24},-16371.460000000001]
["1.1.5.8","Грунтовка поверхностей перед окрашиванием ","м2",69.400000000000006,75.650000000000006,{"$f":"D35*E35","v":5250.1100000000006},42.3,{"$f":"D35*G35","v":2935.62},8185.7300000000005]
["1.1.6","Полы помещений",null,null,0,null,0]
["1.1.6.1","Очистка поверхности от грязи и мусора","м2",352.5,378,{"$f":"D37*E37","v":133245},72.930000000000007,{"$f":"D37*G37","v":25707.825000000001},{"$f":"E37*D37+G37*D37","v":158952.82500000001}]
["1.1.6.2","Устройство пола из бетона кл. В25 толщиной до 100 мм","м3",7.87,13208,103946.96,14998,118034.26,221981.22]
["1.1.6.3","Керамогранитная плитка","м2",187.8,4772,896181.60000000009,2131,400201.80000000005,1296383.4000000001]
["1.1.6.4","Напольная керамическая плитка","м2",332.1,2629,873090.9,3034,1007591.4,1880682.3]
["1.1.6.5","Коммерческий линолеум (33-34 кл.)","м2",121.8,708.11,86247.797999999995,2641.52,321737.136,407984.93400000001]
["1.1.6.6","Гидроизоляция Гидроизол","м2",141.30000000000001,680.87,96206.931000000011,1083.74,153132.462,249339.39300000001]
["1.1.6.7","Наливной пол толщиной до 50мм","м2",355.6,3576,1271625.6000000001,1630,579628,1851253.6]
["1.1.6.8","Керамогранитная плитка с шероховатой поверхностью","м2",2,4149,8298,2131,4262,12560]
["1.1.6.9","Наливной пол толщиной до 45мм армированный сеткой d4 В500 100х100","м2",141.30000000000001,3470,490311.00000000006,1590,224667.00000000003,714978.00000000012]
["1.1.6.10","Грунтовка поверхностей перед финишным покрытием","м2",1140.5999999999999,75.650000000000006,86286.39,42.3,48247.37999999999,134533.76999999999]
["1.1.7","Отделка стен помещений","м2",1194.52,4448,5313224.96,3702,4422113.04,9735338]
["1.1.8","Установка потивопожарных окон","шт",11,34209,376299,89433,983763,1360062]
["1.1.9","Установка внутренних окон","шт",6,18204,109224,79865,479190,588414]
["1.1.10","Установка потивопожарных дверей","шт",42,14176,595392,34900,1465800,2061192]
["1.1.11","Лестничная клетка","шт",1,504288.43,504288.43,855301.2,855301.2,1359589.63]
["1.1.12","Устройство перекрытия","м3",41.2,44343.5,1826952.2000000002,47372,1951726.4000000001,3778678.6000000006]
["1.1.13","Пол АБК","м2",387,3576,1383912,3510,1358370,2742282]
["1.1.14","Прорезка проёмов дверных и оконных","шт",15,25728.400000000001,385926,850.2,12753,398679]
["1.1.15","Устройство отверстия на кровле в осях В/32-34","шт",1,89509.68,89509.68,73184.800000000003,73184.800000000003,162694.47999999998]
["1.1.16","Проходка воздуховодов сквозь кровлю АБК","шт",12,11909.97,142919.63999999998,4538.7299999999996,54464.759999999995,197384.39999999997]
["1.1.17","Устройство мк отверстий диам. 400 мм в покрытии здания","шт",5,43829.72,219148.6,26306.28,131531.4,350680]
["1.1.18","Устройство дверного проёма в стене цеха (пож.выход)","шт",1,219290.07,219290.07,155542.39999999999,155542.39999999999,374832.47]
["1.1.19","Дополнительные работы",null,null,0,null,0]
["1.1.19.1","Обшивка стен Гипсокартон ГКЛ толщиной 12,5 мм в 2 слоя","м2",76,2955,{"$f":"D60*E60","v":224580},3501,{"$f":"D60*G60","v":266076},{"$f":"E60*D60+G60*D60","v":490656}]
["1.1.19.2","Перенос дверных проёмов","шт",4,42024.27,{"$f":"D61*E61","v":168097.08},15381.6,{"$f":"D61*G61","v":61526.400000000001},{"$f":"E61*D61+G61*D61","v":229623.47999999998}]
["1.1.19.3","Обрамление оконных проёмов","шт",11,10938.3,{"$f":"D62*E62","v":120321.29999999999},8970,{"$f":"D62*G62","v":98670},{"$f":"E62*D62+G62*D62","v":218991.3}]
["1.1.19.4","Демонтаж и монтаж временных ворот","шт",1,73821.119999999995,{"$f":"D63*E63","v":73821.119999999995},4750.2,{"$f":"D63*G63","v":4750.2},{"$f":"E63*D63+G63*D63","v":78571.319999999992}]
["1.1.20","Монтаж фасоных элементов"," "," ",0,null,0]
["1.1.20.1","Монтаж фасоного элемента Дз-1","м.п.",7.45,600,{"$f":"D65*E65","v":4470},1345.5,{"$f":"D65*G65","v":10023.975},{"$f":"E65*D65+G65*D65","v":14493.975}]
["1.1.20.2","Монтаж фасоного элемента Дз-2","м.п.",15,600,9000,678.6,10179,19179]
["1.1.20.3","Монтаж фасоного элемента Дз-3","м.п.",64,600,38400,508.3,32531.200000000001,70931.199999999997]
["1.1.20.4","Монтаж фасоного элемента Дз-4","м.п.",64,600,38400,491.4,31449.599999999999,69849.600000000006]
["1.1.20.5","Монтаж фасоного элемента Дз-5","м.п.",64,600,38400,565.5,36192,74592]
["1.1.20.6","Монтаж колонн (усиление перегородок)","шт",7,36465,255255,8931,62517,317772]
["1.1.20.7","Демонтаж ГКЛ 2 слоя","м2",36,1166,41976,0,null,41976]
["1.1.20.8","Монтаж профильной трубы 40х40","м.п.",12,904,10848,453,{"$f":"D72*G72","v":5436},16284]
["1.1.20.9","Монтаж ГКЛ 2 слоя","м2",36,1690,60840,1625,58500,119340]
["1.1.20.10","Увеличение дверных проёмов","шт",12,7585,91020,1716,20592,111612]
["1.1.20.11","Наливной пол толщиной до 50мм","м2",125.1,1286,160878.6,2430,303993,464871.6]
["1.1.20.12","Усиление площадки лестничного марша","шт",4,36465,145860,7524,30096,175956]
["1.1.20.13","Устройство стен из газобетонных блоков","м3",1.87,6809,12732.83,13857,25912.59,38645.42]
["1.1.20.14","Облицовка ступеней плиткой на лестнечной клетке","шт",24,3710,89040,2543,61032,150072]
["1.1.20.15","Штукатурка откосов Ролл ворот в цеху","м.п.",150,1135,170250,567,85050,255300]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F84+F86+F89+F91+F92+F101+F103+F106","v":9370353.4800000004},null,{"$f":"H84+H86+H89+H91+H92+H101+H103+H106","v":19579106},{"$f":"I84+I86+I89+I91+I92+I101+I103+I106","v":28949459.48}]
["1.2","130-23-АС1 Архитектурно-строительные решения",null,null,null,{"$f":"F83+F85+F88+F93+F94+F95+F96+F98+F100+F102+F105+F108+F107","v":-11518228.359999999},null,{"$f":"H83+H85+H88+H93+H94+H95+H96+H98+H100+H102+H105+H108+H107","v":-20862916.989999998},{"$f":"I83+I85+I88+I93+I94+I95+I96+I98+I100+I102+I105+I108+I107","v":-32381145.350000001}]
["1.2.1","Металлоконструкции огрунтованные КМ"]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",-13.9,95478,{"$f":"E83*D83","v":-1327144.2},229000,{"$f":"G83*D83","v":-3183100},{"$f":"E83*D83+G83*D83","v":-4510244.2}]
["1.2.1.1","Монтаж фахверковых стоек массой до 1,0 т.","т.",10.5,95478,{"$f":"D84*E84","v":1002519},229000,{"$f":"D84*G84","v":2404500},{"$f":"E84*D84+G84*D84","v":3407019}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х3","т.",-0.67,95478,{"$f":"E85*D85","v":-63970.26},229000,{"$f":"G85*D85","v":-153430},{"$f":"E85*D85+G85*D85","v":-217400.26}]
["1.2.1.2","Монтаж распорок, ригелей, в том числе: \nПрофили стальные гнутые замкнутые квадратные 100х4","т.",0.66,95478,{"$f":"D86*E86","v":63015.48},229000,{"$f":"D86*G86","v":151140},{"$f":"E86*D86+G86*D86","v":214155.48}]
["1.2.2","Окраска металлоконструкций"]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",-439.29,4150,{"$f":"E88*D88","v":-1823053.5},665,{"$f":"G88*D88","v":-292127.85000000003},{"$f":"E88*D88+G88*D88","v":-2115181.35}]
["1.2.2.1","Устройство огнезащитной краски по металлу ","м2",384.2,4150,{"$f":"D89*E89","v":1594430},665,{"$f":"D89*G89","v":255493},{"$f":"E89*D89+G89*D89","v":1849923}]
["1.2.3","Крепление металлоконструкций"]
["1.2.3.1","Сверление отверстий в железобетонных конструкциях ","шт.",811,393,{"$f":"D91*E91","v":318723},0,null,{"$f":"E91*D91+G91*D91","v":318723}]
["1.2.3.2","Устройство высокопрочных анкеров, закладных","компл.",1,260741,{"$f":"D92*E92","v":260741},259614,{"$f":"D92*G92","v":259614},520355]
["1.2.3.3","Химический анкер, шпилька М16х190","шт.",-71,707.4,{"$f":"E93*D93","v":-50225.4},1310.4000000000001,{"$f":"G93*D93","v":-93038.400000000009},-143263.80000000002]
["1.2.3.4","Распорный анкер типа Hilti HSA M12х115","шт.",-350,235.8,{"$f":"E94*D94","v":-82530},326.35000000000002,{"$f":"G94*D94","v":-114222.50000000001},-196752.5]
["1.2.3.5","Распорный анкер типа Hilti HSA M10х83","шт.",-260,188.64,{"$f":"E95*D95","v":-49046.399999999994},492.96,{"$f":"G95*D95","v":-128169.59999999999},-177216]
["1.2.3.6","Распорный анкер типа Hilti HSA M6х50","шт.",-130,157.19999999999999,{"$f":"E96*D96","v":-20436},510.84,{"$f":"G96*D96","v":-66409.2},-86845.2]
["1.2.4","Демонтаж металлоконструкций"]
["1.2.4.1","Демонтаж элементов тормозных ферм и связей с последующей приваркой к фахверку и окраской","т.",-1,103490,{"$f":"E98*D98","v":-103490},6500,{"$f":"G98*D98","v":-6500},{"$f":"E98*D98+G98*D98","v":-109990}]
["1.2.5","Устройство перегородки"]
["1.2.5.1","Стеновые сэндвич-панели «Металл Профиль» МП ТСП-Z-100-1000-Г-Г-МВ","м2",-2230.6,2711,{"$f":"E100*D100","v":-6047156.5999999996},7373,{"$f":"G100*D100","v":-16446213.799999999},{"$f":"E100*D100+G100*D100","v":-22493370.399999999}]
["1.2.5.1","Стеновые сэндвич-панели 100-1000-Г-Г","м2",2215,2711,{"$f":"D101*E101","v":6004865},7373,{"$f":"D101*G101","v":16331195},{"$f":"E101*D101+G101*D101","v":22336060}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",-20.2,5055,{"$f":"E102*D102","v":-102111},4601,{"$f":"G102*D102","v":-92940.2},{"$f":"E102*D102+G102*D102","v":-195051.2}]
["1.2.5.2","Устройство противопожарной перегородки «Knauf» С112 с двухслойной обшивкой с каждой стороны","м2",4,5055,{"$f":"D103*E103","v":20220},4601,{"$f":"D103*G103","v":18404},{"$f":"E103*D103+G103*D103","v":38624}]
["1.2.6","Устройство бетонного плинтуса"]
["1.2.6.1","Устройство плинтуса из бетона кл. В25","м3",-7.6,39300,{"$f":"E105*D105","v":-298680},23774.400000000001,{"$f":"G105*D105","v":-180685.44},{"$f":"E105*D105+G105*D105","v":-479365.44}]
["1.2.6.1","Устройство плинтуса из фасонного элемента ","м/п",378,280,{"$f":"D106*E106","v":105840},420,{"$f":"D106*G106","v":158760},{"$f":"E106*D106+G106*D106","v":264600}]
["1.2.6.2","Шлифовка бетонной поверхности","м2",-115,1179,{"$f":"E107*D107","v":-135585},0,{"$f":"G107*D107","v":0},{"$f":"E107*D107+G107*D107","v":-135585}]
["1.2.6.3","Арматура Ø10А500С","п/м",-600,2358,{"$f":"E108*D108","v":-1414800},176.8,{"$f":"G108*D108","v":-106080},{"$f":"E108*D108+G108*D108","v":-1520880}]
["1.3","130-23-ВК Внутренние трубопроводы",null,null,null,{"$f":"SUM(F110:F113)","v":3943362},null,{"$f":"SUM(H110:H113)","v":7445174},{"$f":"SUM(I110:I113)","v":11388536}]
["1.3.1","Хозяйственно-питьевой водопровод В1.","сис",1,910581,{"$f":"D110*E110","v":910581},979867,{"$f":"D110*G110","v":979867},{"$f":"E110*D110+G110*D110","v":1890448}]
["1.3.2","Горячее водоснабжение (Т3, Т4)","сис",1,1137342,{"$f":"D111*E111","v":1137342},1607675,{"$f":"D111*G111","v":1607675},{"$f":"E111*D111+G111*D111","v":2745017}]
["1.3.3","Противопожарный водопровод, В2","сис",1,1545276,{"$f":"D112*E112","v":1545276},4118435,{"$f":"D112*G112","v":4118435},{"$f":"E112*D112+G112*D112","v":5663711}]
["1.3.4","Бытовая канализация К1","сис",1,350163,{"$f":"D113*E113","v":350163},739197,{"$f":"D113*G113","v":739197},{"$f":"E113*D113+G113*D113","v":1089360}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"F116+F118+F120+F122+F124+F125+F127+F129+F131+F133+SUM(F135:F141)+F143+F144+F146+F148+F150+F152+F154+F155+F156+F157+F159+F160+F161+F162+F163+F164+F165+F166+F168+F170+F172+F174+F176+SUM(F177:F188)+F190+F192+F193+F195+F197+F199+F201+F202+F204+F206+F208+F210+F212+F214+F215+SUM(F217:F231)","v":5567925.5},null,{"$f":"H116+H118+H120+H122+H124+H125+H127+H129+H131+H133+SUM(H135:H141)+H143+H144+H146+H148+H150+H152+H154+H155+H156+H157+H159+H160+H161+H162+H163+H164+H165+H166+H168+H170+H172+H174+H176+SUM(H177:H188)+H190+H192+H193+H195+H197+H199+H201+H202+H204+H206+H208+H210+H212+H214+H215+SUM(H217:H231)","v":6146099.0999999996},{"$f":"I116+I118+I120+I122+I124+I125+I127+I129+I131+I133+SUM(I135:I141)+I143+I144+I146+I148+I150+I152+I154+I155+I156+I157+I159+I160+I161+I162+I163+I164+I165+I166+I168+I170+I172+I174+I176+SUM(I177:I188)+I190+I192+I193+I195+I197+I199+I201+I202+I204+I206+I208+I210+I212+I214+I215+SUM(I217:I231)","v":11714024.600000001}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,{"$f":"-F116+F117+F119+F121-F122+F123-F125+F126+F128+F130+F132+F134-F140-F141+F142-F144+F145+F147+F149+F151+F153-F157+F158+F233-F164-F165-F166+F167+F169+F171+F173+F175+F232+F234+F235+F236+F189+F191+F237+F194+F196+F198+F200+F238+F203+F205+F239+F207+F209+F211+F213","v":-2676199},null,{"$f":"-H116+H117+H119+H121-H122+H123-H125+H126+H128+H130+H132+H134-H140-H141+H142-H144+H145+H147+H149+H151+H153-H157+H158+H233-H164-H165-H166+H167+H169+H171+H173+H175+H232+H234+H235+H236+H189+H191+H237+H194+H196+H198+H200+H238+H203+H205+H239+H207+H209+H211+H213","v":-4039322.56},{"$f":"-I116+I117+I119+I121-I122+I123-I125+I126+I128+I130+I132+I134-I140-I141+I142-I144+I145+I147+I149+I151+I153-I157+I158+I233-I164-I165-I166+I167+I169+I171+I173+I175+I232+I234+I235+I236+I189+I191+I237+I194+I196+I198+I200+I238+I203+I205+I239+I207+I209+I211+I213","v":-6715521.5599999996}]
["1.4.1","Сервер \"Орион Про\"","компл.",1,50304,{"$f":"D116*E116","v":50304},0,null,{"$f":"E116*D116+G116*D116","v":50304}]
["1.4.2","Шкаф пожарной сигнализации","шт.",-2,5502,{"$f":"E117*D117","v":-11004},36625.68,{"$f":"G117*D117","v":-73251.360000000001},-84255.360000000001]
["1.4.2","Шкаф пожарной сигнализации","шт.",4,5502,{"$f":"D118*E118","v":22008},36625.68,{"$f":"D118*G118","v":146502.72},168510.72]
["1.4.3","Монтажный комплект","шт.",-1,2358,{"$f":"E119*D119","v":-2358},1456,{"$f":"G119*D119","v":-1456},-3814]
["1.4.3","Монтажный комплект","шт.",4,2358,{"$f":"D120*E120","v":9432},1456,{"$f":"D120*G120","v":5824},15256]
["1.4.4","Шкаф металлический с монтажной платой","шт.",-1,5502,{"$f":"E121*D121","v":-5502},15730,{"$f":"G121*D121","v":-15730},-21232]
["1.4.5","Прибор приемно-контрольный и управления пожарный","шт.",1,5502,{"$f":"D122*E122","v":5502},42033.68,{"$f":"D122*G122","v":42033.68},47535.68]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",-6,524,{"$f":"E123*D123","v":-3144},7368.4,{"$f":"G123*D123","v":-44210.399999999994},-47354.399999999994]
["1.4.6","Аккумулятор 12 В, 17 А/ч","шт.",10,524,{"$f":"D124*E124","v":5240},7368.4,{"$f":"D124*G124","v":73684},78924]
["1.4.7","Пульт контроля и управления","шт.",1,3406,{"$f":"D125*E125","v":3406},14788.18,{"$f":"D125*G125","v":14788.18},18194.18]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",-2,3406,{"$f":"E126*D126","v":-6812},6507.85,{"$f":"G126*D126","v":-13015.7},-19827.7]
["1.4.8","Контроллер двухпроводной линиии связи","шт.",11,3406,{"$f":"D127*E127","v":37466},6507.85,{"$f":"D127*G127","v":71586.350000000006},109052.35]
["1.4.9","Блок контрольно-пусковой","шт.",-1,3406,{"$f":"E128*D128","v":-3406},5933.93,{"$f":"G128*D128","v":-5933.93},-9339.93]
["1.4.9","Блок контрольно-пусковой","шт.",4,3406,{"$f":"D129*E129","v":13624},5933.93,{"$f":"D129*G129","v":23735.72},37359.72]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",-71,1572,{"$f":"E130*D130","v":-111612},2472.34,{"$f":"G130*D130","v":-175536.14},-287148.14]
["1.4.10","Извещатель пожарный дымовой оптико-электронный аналого-адресный","шт.",137,1572,{"$f":"D131*E131","v":215364},2472.34,{"$f":"D131*G131","v":338710.58},554074.58000000007]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",-26,4454,{"$f":"E132*D132","v":-115804},37518,{"$f":"G132*D132","v":-975468},-1091272]
["1.4.11","Извещатель пожарный линейный однопозиционный адресный","шт.",24,4454,{"$f":"D133*E133","v":106896},37518,{"$f":"D133*G133","v":900432},1007328]
["1.4.12","Извещатель пожарный ручной адресный","шт.",-20,1572,{"$f":"E134*D134","v":-31440},1458.34,{"$f":"G134*D134","v":-29166.799999999999},-60606.8]
["1.4.13","Извещатель пожарный ручной адресный","шт.",15,1572,{"$f":"D135*E135","v":23580},1458.34,{"$f":"D135*G135","v":21875.1},45455.1]
["1.4.14","Аккумулятор 12 В, 40 А/ч","шт.",4,524,2096,8196.4,32785.599999999999,34881.599999999999]
["1.4.15","Источник питания резервированный","шт.",4,3930,15720,16396.07,65584.28,81304.28]
["1.4.16","Аккумулятор 12 В, 7 А/ч","шт.",4,524,2096,3129.1,12516.4,14612.4]
["1.4.17","Блок контроля и индикации","шт.",2,3930,7860,11731.38,23462.76,31322.76]
["1.4.18","Блок разветвительно-изолирующий","шт.",4,1310,5240,833.51,3334.04,8574.0400000000009]
["1.4.19","Преобразователь интерфейсов","шт.",4,4192,16768,15047.76,60191.040000000001,76959.040000000008]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",-4,393,{"$f":"E142*D142","v":-1572},3135.91,{"$f":"G142*D142","v":-12543.64},-14115.64]
["1.4.20","Патч-корд волоконно-оптический LC/UPC-LC/UPC 50 м","шт.",4,393,{"$f":"D143*E143","v":1572},3672.55,{"$f":"D143*G143","v":14690.2},16262.2]
["1.4.21","Патч-корд волоконно-оптический LC/UPC-LC/UPC 1 м","шт.",4,393,{"$f":"D144*E144","v":1572},1027,{"$f":"D144*G144","v":4108},5680]
["1.4.22","Устройство коммутационное","шт.",-20,3406,{"$f":"E145*D145","v":-68120},1774.5,{"$f":"G145*D145","v":-35490},-103610]
["1.4.22","Устройство коммутационное","шт.",24,3406,{"$f":"D146*E146","v":81744},1774.5,{"$f":"D146*G146","v":42588},124332]
["1.4.23","Оповещатель охранно-пожарный световой (табло)","шт.",-5,1572,{"$f":"E147*D147","v":-7860},478.4,{"$f":"G147*D147","v":-2392},-10252]
["1.4.23","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Выход\"","шт.",10,1572,{"$f":"D148*E148","v":15720},478.4,{"$f":"D148*G148","v":4784},{"$f":"E148*D148+G148*D148","v":20504}]
["1.4.24","Оповещатель охранно-пожарный световой (табло)","шт.",-8,1572,{"$f":"E149*D149","v":-12576},478.4,{"$f":"G149*D149","v":-3827.2},-16403.2]
["1.4.24","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка влево\"","шт.",9,1572,{"$f":"D150*E150","v":14148},478.4,{"$f":"D150*G150","v":4305.5999999999995},18453.599999999999]
["1.4.25","Оповещатель охранно-пожарный световой (табло)","шт.",-6,1572,{"$f":"E151*D151","v":-9432},478.4,{"$f":"G151*D151","v":-2870.3999999999996},-12302.4]
["1.4.25","Оповещатель охранно-пожарный световой (табло) ЛЮКС-24 \"Стрелка вправо\"","шт.",9,1572,{"$f":"D152*E152","v":14148},478.4,{"$f":"D152*G152","v":4305.5999999999995},18453.599999999999]
["1.4.26","Оповещатель охранно-пожарный звуковой","шт.",-13,1572,{"$f":"E153*D153","v":-20436},522.6,{"$f":"G153*D153","v":-6793.8},-27229.8]
["1.4.26","Оповещатель охранно-пожарный звуковой Маяк-24-ЗМ2","шт.",54,1572,{"$f":"D154*E154","v":84888},351,{"$f":"D154*G154","v":18954},103842]
["1.4.27","Комбинированный оповещатель со стробовспышкой Г-24КПР","шт.",30,1572,{"$f":"D155*E155","v":47160},708.55,{"$f":"D155*G155","v":21256.5},68416.5]
["1.4.28","Оповещатель охранно-пожарный комбинированный свето-звуковой Маяк-24-КПМ2","шт.",39,1572,{"$f":"D156*E156","v":61308},852.8,{"$f":"D156*G156","v":33259.199999999997},94567.2]
["1.4.29","Полка 19\" перфорированная консольная 1U","шт.",1,2620,{"$f":"D157*E157","v":2620},1900.6,{"$f":"D157*G157","v":1900.6},4520.6000000000004]
["1.4.30","Модуль подключения нагрузки","шт.",-24,131,{"$f":"E158*D158","v":-3144},93.29,{"$f":"G158*D158","v":-2238.96},-5382.96]
["1.4.30","Модуль подключения нагрузки","шт.",87,131,{"$f":"D159*E159","v":11397},93.29,{"$f":"D159*G159","v":8116.2300000000005},19513.23]
["1.4.31","Блок сигнально-пусковой адресный","шт.",96,4192,402432,4800.12,460811.52000000002,863243.52]
["1.4.32","Кнопка \"ТЕСТ\"","шт.",96,1572,150912,1625,156000,306912]
["1.4.33","Шкаф контрольно пусковой ШКП-10RS (М)","шт.",1,5895,5895,40714.129999999997,40714.129999999997,46609.13]
["1.4.34","Шкаф контрольно пусковой ШКП-18RS (М)","шт.",1,5895,5895,42423.73,42423.73,48318.73]
["1.4.35","Преобразователь интерфейса","шт.",1,3406,3406,4581.25,4581.25,7987.25]
["1.4.36","Коммутатор сетевой гигабитный 6 портовый","шт.",1,3406,3406,11700,11700,15106]
["1.4.37","Блок питания","шт.",1,3930,3930,3325.4,3325.4,7255.4]
["1.4.38","Лоток перфорированный 100х50х3000","м",-890,497.8,{"$f":"E167*D167","v":-443042},587.76,{"$f":"G167*D167","v":-523106.39999999997},-966148.39999999991]
["1.4.38","Лоток перфорированный 100х50х3000","м",585,497.8,{"$f":"D168*E168","v":291213},699.4,{"$f":"D168*G168","v":409149},700362]
["1.4.39","Перегородка для лотка","м",-890,131,{"$f":"E169*D169","v":-116590},380.64,{"$f":"G169*D169","v":-338769.6},-455359.6]
["1.4.39","Перегородка для лотка","м",585,131,{"$f":"D170*E170","v":76635},380.64,{"$f":"D170*G170","v":222674.4},299309.40000000002]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",-890,157.19999999999999,{"$f":"E171*D171","v":-139908},278.72000000000003,{"$f":"G171*D171","v":-248060.80000000002},-387968.80000000005]
["1.4.40","Крышка с заземлением на лоток основание 100 L3000","м",585,157.19999999999999,{"$f":"D172*E172","v":91962},271.99,{"$f":"D172*G172","v":159114.15},251076.15]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",-16,1572,{"$f":"E173*D173","v":-25152},2107.04,{"$f":"G173*D173","v":-33712.639999999999},-58864.639999999999]
["1.4.41","Угол CPO 90 горизонтальный 90° 100х50","шт.",10,1572,{"$f":"D174*E174","v":15720},2107.04,{"$f":"D174*G174","v":21070.400000000001},36790.400000000001]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",-10,1572,{"$f":"E175*D175","v":-15720},2459.6,{"$f":"G175*D175","v":-24596},-40316]
["1.4.42","Угол CS 90 вертикальный внутренний 90° 100х50","шт.",12,1572,{"$f":"D176*E176","v":18864},2459.6,{"$f":"D176*G176","v":29515.199999999997},48379.199999999997]
["1.4.43","Лоток 50х50 L=3000 перфорированный","м.",150,838.4,125760,487.5,73125,198885]
["1.4.44","Крышка с заземлением на лоток основание 50 L3000","м.",150,157.19999999999999,23580,223.15,33472.5,57052.5]
["1.4.45","Крышка S5 CPO90 90х100 угла горизонтального","шт.",10,157.19999999999999,1572,1091.22,10912.2,12484.2]
["1.4.46","Крышка S5 CS90 90x100 угла вертикального внутреннего","шт.",12,157.19999999999999,1886.3999999999999,837.23,10046.76,{"$f":"E180*D180+G180*D180","v":11933.16}]
["1.4.47","Ответвитель S5 DL 100x50 горизонтальный","шт.",5,1572,7860,2626.01,13130.050000000001,20990.050000000003]
["1.4.48","Крышка S5 DL 100х50 ответвителя горизонтального","шт.",5,157.19999999999999,786,1305.8499999999999,6529.25,7315.25]
["1.4.49","Угол S5 CD90 90x50x50 вертикальный внешний","шт.",16,1572,25152,2555.81,40892.959999999999,66044.959999999992]
["1.4.50","Крышка S5 CD90 90x50 угла вертикального внешнего","шт.",16,157.19999999999999,2515.1999999999998,829.61,13273.76,15788.96]
["1.4.51","Ответвитель S5 DL 50x50 горизонтальный","шт.",16,1572,25152,2373.29,37972.639999999999,63124.639999999999]
["1.4.52","Крышка S5 DL 50х50 ответвителя горизонтального","шт.",16,157.19999999999999,2515.1999999999998,1109.56,17752.96,20268.16]
["1.4.53","Кронштейн индивидуального изготовления L=1250","шт.",210,540.77,113561.7,2018.64,423914.4,537476.1]
["1.4.54","Кронштейн юстировочный для монтажа линейного извещателя","шт.",24,1572,37728,1560,37440,75168]
["1.4.55","Стандартный анкер с болтом М8","шт.",-400,32.75,{"$f":"E189*D189","v":-13100},107.93,{"$f":"G189*D189","v":-43172},-56272]
["1.4.55","Стандартный анкер с болтом М8","шт.",800,32.75,{"$f":"D190*E190","v":26200},107.93,{"$f":"D190*G190","v":86344},112544]
["1.4.56","Винт для электрического соединения М5х8","шт.",-100,19.649999999999999,{"$f":"E191*D191","v":-1964.9999999999998},8.84,{"$f":"G191*D191","v":-884},-2849]
["1.4.56","Винт для электрического соединения М5х8","шт.",100,19.649999999999999,{"$f":"D192*E192","v":1964.9999999999998},13.26,{"$f":"D192*G192","v":1326},3291]
["1.4.57","Коробка огнестойкая 100х100х50мм","шт.",175,1048,{"$f":"D193*E193","v":183400},1383.16,{"$f":"D193*G193","v":242053},425453]
["1.4.58","Кабель огнестойкий","м",-2960,162.44,{"$f":"E194*D194","v":-480822.39999999997},188.32,{"$f":"G194*D194","v":-557427.19999999995},-1038249.5999999999]
["1.4.58","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",6400,162.44,{"$f":"D195*E195","v":1039616},53.35,{"$f":"D195*G195","v":341440},1381056]
["1.4.59","Кабель огнестойкий","м",-930,162.44,{"$f":"E196*D196","v":-151069.20000000001},107.82,{"$f":"G196*D196","v":-100272.59999999999},-251341.8]
["1.4.59","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,5","м",2500,162.44,{"$f":"D197*E197","v":406100},107.82,{"$f":"D197*G197","v":269550},675650]
["1.4.60","Кабель огнестойкий","м",-510,162.44,{"$f":"E198*D198","v":-82844.399999999994},182.81,{"$f":"G198*D198","v":-93233.1},-176077.5]
["1.4.60","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",400,162.44,{"$f":"D199*E199","v":64976},101.09,{"$f":"D199*G199","v":40436},105412]
["1.4.61","Кабель огнестойкий","м",-600,162.44,{"$f":"E200*D200","v":-97464},111.72,{"$f":"G200*D200","v":-67032},-164496]
["1.4.61","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,5","м",750,162.44,{"$f":"D201*E201","v":121830},111.72,{"$f":"D201*G201","v":83790},205620]
["1.4.62","Кабель силовой огнестойкий ППГ нг(А)-FRHF 3х1.5","м",1300,162.44,{"$f":"D202*E202","v":211172},131.97999999999999,{"$f":"D202*G202","v":171574},382746]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",-600,45.85,{"$f":"E203*D203","v":-27510},28.08,{"$f":"G203*D203","v":-16848},-44358]
["1.4.63","Труба гофрированная ПВХ легкая серая D20","м",4000,45.85,{"$f":"D204*E204","v":183400},28.08,{"$f":"D204*G204","v":112320},295720]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",-1200,6.55,{"$f":"E205*D205","v":-7860},3.38,{"$f":"G205*D205","v":-4056},-11916]
["1.4.64","Скоба металлическая однолапковая Д20","шт.",8000,6.55,{"$f":"D206*E206","v":52400},3.38,{"$f":"D206*G206","v":27040},79440]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",-1600,6.55,{"$f":"E207*D207","v":-10480},18.46,{"$f":"G207*D207","v":-29536},-40016]
["1.4.65","Металлический дюбель для газобетона 6х32","шт.",8000,6.55,{"$f":"D208*E208","v":52400},19.34,{"$f":"D208*G208","v":154720},207120]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",-1600,6.55,{"$f":"E209*D209","v":-10480},2.37,{"$f":"G209*D209","v":-3792},-14272]
["1.4.66","Саморез с пресс-шайбой 4.2х32","шт.",8000,6.55,{"$f":"D210*E210","v":52400},2.37,{"$f":"D210*G210","v":18960},71360]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,{"$f":"E211*D211","v":0},28080,{"$f":"G211*D211","v":-28080},-28080]
["1.4.67","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,53352,{"$f":"D212*G212","v":53352},53352]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",-1,166632,{"$f":"E213*D213","v":-166632},0,{"$f":"G213*D213","v":0},-166632]
["1.4.68","Пуско-наладочные работы, приемо-сдаточные работы","компл.",1,515458.8,{"$f":"D214*E214","v":515458.8},0,null,515458.8]
["1.4.69","Аренда вышки 28 м","ч",152,0,null,0]
["1.4.70","Автоматизация управления воротами",null,null,0,null,0]
["1.4.70.1","Пульт контроля и управления","шт.",1,3406,{"$f":"D217*E217","v":3406},14788.18,{"$f":"D217*G217","v":14788.18},{"$f":"E217*D217+G217*D217","v":18194.18}]
["1.4.70.2","Прибор приемно-контрольный охранно-пожарный","шт.",2,3406,6812,4655.04,9310.08,16122.08]
["1.4.70.3","Щит с монтажной панелью 600х600х250 ЩМПг-60.60.25 IP54","шт.",2,6550,13100,19718.400000000001,39436.800000000003,52536.800000000003]
["1.4.70.4","Источник питания резервированный","шт.",2,3930,7860,10308.48,20616.96,28476.959999999999]
["1.4.70.5","Аккумулятор 12 В, 17 А/ч","шт.",2,524,1048,7368.4,14736.8,15784.8]
["1.4.70.6","Светофор двухцветный светодиодный ","шт.",4,5502,22008,19958.64,79834.559999999998,101842.56]
["1.4.70.7","Устройство коммутационное","шт.",6,3406,20436,1774.5,10647,31083]
["1.4.70.8","Извещатель охранный точечный магнитоконтактный","шт.",6,2358,14148,496.08,2976.48,17124.48]
["1.4.70.9","Кабель силовой ППГнг(А)-FRHF 3х1.5","м",80,162.44,12995.2,131.97999999999999,10558.4,23553.599999999999]
["1.4.70.10","Кабель огнестойкий КПСЭнг(А)-FRHF 2х2х0,75","м",350,162.44,56854,101.09,35381.5,92235.5]
["1.4.70.11","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1,0","м",250,162.44,40610,53.35,13337.5,53947.5]
["1.4.70.12","Коробка ответвительная с кабельными вводами IP55, 100х100х50","шт.",10,655,6550,142.58000000000001,1425.8000000000002,7975.8]
["1.4.70.13","Труба гофрированная ПВХ легкая серая D20","м",300,45.85,13755,28.08,8424,22179]
["1.4.70.14","Аксессуары (расходные материалы, крепеж)","компл",1,0,null,6864,6864,6864]
["1.4.70.15","Пуско-наладочные работы","компл",1,119808,{"$f":"D231*E231","v":119808},0,null,119808]
["1.4.71","Легкая консоль потолочная DS основание 100","шт.",-100,353.7,{"$f":"E232*D232","v":-35370},456.27,{"$f":"G232*D232","v":-45627},-80997]
["1.4.72","Расширитель адресный","шт.",-40,1965,-78600,1093.0899999999999,-43723.6,-122323.6]
["1.4.73","Легкая консоль DW основание 100","шт.",-300,183.4,-55020,291.33,-87399,-142419]
["1.4.74","Пластина крепежная GTO H50","шт.",-60,117.9,-7074,98.8,-5928,-13002]
["1.4.75","Пластина для заземления PTCE ","шт.",-60,117.9,-7074,120.9,-7254,-14328]
["1.4.76","Миниканал 25х17 TMC","м",-200,393,-78600,127.4,-25480,-104080]
["1.4.77","Металлорукав МПГ20 в оболочке ","м",-1410,78.599999999999994,-110825.99999999999,116.01,-163574.1,-274400.09999999998]
["1.4.78","Скоба металлическая однолапковая Д25","шт.",-400,6.55,-2620,4.68,-1872,-4492]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"F242+F244+F246+F248+F250+F251+F252+F256+F254+F259+F260+F261","v":25059055.142000008},null,{"$f":"H242+H244+H246+H248+H250+H251+H252+H256+H254+H259+H260+H261","v":60268025.999999993},{"$f":"I242+I244+I246+I248+I250+I251+I252+I256+I254+I259+I260+I261","v":85327081.14199999}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,{"$f":"-F242+F243+F245+F247+F249-F251-F252+F262+F255+F253+F258-F260-F261+F263","v":-24808119.001000002},null,{"$f":"-H242+H243+H245+H247+H249-H251-H252+H262+H255+H253+H258-H260-H261+H263","v":-62756586.879999988},{"$f":"-I242+I243+I245+I247+I249-I251-I252+I262+I255+I253+I258-I260-I261+I263","v":-87564705.880999997}]
["1.5.1","Монтаж приточной системы","к-т",6,125450,{"$f":"D242*E242","v":752700},982545,{"$f":"D242*G242","v":5895270},{"$f":"E242*D242+G242*D242","v":6647970}]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",-5,29545,{"$f":"E243*D243","v":-147725},469586,{"$f":"G243*D243","v":-2347930},-2495655]
["1.5.2","Монтаж вытяжных и приточно-вытяжных систем","к-т",7,29545,{"$f":"D244*E244","v":206815},469586,{"$f":"D244*G244","v":3287102},3493917]
["1.5.3","Монтаж комплектов автоматики","к-т",-11,102635.07,{"$f":"E245*D245","v":-1128985.77},309219.34000000003,{"$f":"G245*D245","v":-3401412.74},-4530398.51]
["1.5.3","Монтаж комплектов автоматики","к-т",13,102635.07,{"$f":"D246*E246","v":1334255.9100000001},309219.34000000003,{"$f":"D246*G246","v":4019851.4200000004},5354107.33]
["1.5.4","Монтаж воздухораспределителей","шт",-86,4332.6000000000004,{"$f":"E247*D247","v":-372603.60000000003},10463.969999999999,{"$f":"G247*D247","v":-899901.41999999993},-1272505.02]
["1.5.4","Монтаж воздухораспределителей","шт",80,4332.6000000000004,{"$f":"D248*E248","v":346608},10463.969999999999,{"$f":"D248*G248","v":837117.6},1183725.6000000001]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-2907.9,2655.59,{"$f":"E249*D249","v":-7722190.1610000003},1958,{"$f":"G249*D249","v":-5693668.2000000002},-13415858.361000001]
["1.5.5","Прокладка воздуховодов из оцинкованой стали","м2",3033.8,2655.59,{"$f":"D250*E250","v":8056528.9420000007},1958,{"$f":"D250*G250","v":5940180.4000000004},13996709.342]
["1.5.6","Монтаж клапанов огнезадерживающих","шт",8,11973.06,{"$f":"D251*E251","v":95784.48},32008.28,{"$f":"D251*G251","v":256066.24},351850.72]
["1.5.7","Монтаж фильтрационных агрегатов","к-т",12,637410.63,{"$f":"D252*E252","v":7648927.5600000005},2625837.9,{"$f":"D252*G252","v":31510054.799999997},39158982.359999999]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",-16,46198.46,{"$f":"E253*D253","v":-739175.36},372209.5,{"$f":"G253*D253","v":-5955352},-6694527.3600000003]
["1.5.8","Монтаж воздушно-тепловых завес","к-т",14,46198.46,{"$f":"D254*E254","v":646778.43999999994},372209.5,{"$f":"D254*G254","v":5210933},5857711.4399999995]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",-564.5,3758,{"$f":"E255*D255","v":-2121391},1100,{"$f":"G255*D255","v":-620950},-2742341]
["1.5.9","Прокладка воздуховодов из оцинкованой стали","м2",690.2,3758,{"$f":"D256*E256","v":2593771.6},1100,{"$f":"D256*G256","v":759220},3352991.6]
["1.5.10","Теплоснабжение",null,null,0,null,0]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",-166,2887.52,{"$f":"E258*D258","v":-479328.32},4676.7299999999996,{"$f":"G258*D258","v":-776337.17999999993},{"$f":"E258*D258+G258*D258","v":-1255665.5}]
["1.5.11","Прокладка трубопроводов теплоснабжения","п.м.",248,2887.52,{"$f":"D259*E259","v":716104.96},4676.7299999999996,{"$f":"D259*G259","v":1159829.0399999998},{"$f":"E259*D259+G259*D259","v":1875933.9999999998}]
["1.5.12","Прокладка кабелей системы автоматизации вентиляции","к-т",1,1432280.25,{"$f":"D260*E260","v":1432280.25},1392401.5,{"$f":"D260*G260","v":1392401.5},{"$f":"E260*D260+G260*D260","v":2824681.75}]
["1.5.13","Пуско-наладочные работы ","к-т",1,1228500,{"$f":"D261*E261","v":1228500},0,null,{"$f":"E261*D261+G261*D261","v":1228500}]
["1.5.14","Монтаж шумоглушителей","шт",-24,8305.7099999999991,{"$f":"E262*D262","v":-199337.03999999998},20103.2,{"$f":"G262*D262","v":-482476.80000000005},{"$f":"E262*D262+G262*D262","v":-681813.84000000008}]
[null,"ОШИБКА ЗАДВОЕНИЕ ВОЗДУШНЫХ ЗАВЕС",null,null,0,-739190.46,0,-3524766,{"$f":"H263+F263","v":-4263956.46}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"F266+F268+F269+F271+F273+F274+F276+F278+F280+F281+F283+F285+F287+F288+F289+F290+F291+F292","v":5158915.1499999994},null,{"$f":"H266+H268+H269+H271+H273+H274+H276+H278+H280+H281+H283+H285+H287+H288+H289+H290+H291+H292","v":6202448.8800000008},{"$f":"I266+I268+I269+I271+I273+I274+I276+I278+I280+I281+I283+I285+I287+I288+I289+I290+I291+I292","v":11361364.030000001}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,{"$f":"-F266+F267-F269-F271-F273-F274+F275+F277+F279-F281+F282+F284-F287-F288-F289-F290-F291-F292","v":-4413703.2},null,{"$f":"-H266+H267-H269-H271-H273-H274+H275+H277+H279-H281+H282+H284-H287-H288-H289-H290-H291-H292","v":-5088358.3439999996},{"$f":"-I266+I267-I269-I271-I273-I274+I275+I277+I279-I281+I282+I284-I287-I288-I289-I290-I291-I292","v":-9502061.5440000016}]
["1.6.1","Монтаж отопительных приборов в комплекте с запорно-регулирующей арматурой","шт.",58,7205,{"$f":"D266*E266","v":417890},17301.59,{"$f":"D266*G266","v":1003492.22},{"$f":"E266*D266+G266*D266","v":1421382.22}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",-933,1451.67,{"$f":"D267*E267","v":-1354408.11},811.65,{"$f":"D267*G267","v":-757269.45},{"$f":"E267*D267+G267*D267","v":-2111677.56}]
["1.6.2","Прокладка трубопроводов отопления в изоляции","п.м.",1059,1451.67,{"$f":"D268*E268","v":1537318.53},811.65,{"$f":"D268*G268","v":859537.35},{"$f":"E268*D268+G268*D268","v":2396855.88}]
["1.6.3","Насос циркуляционный ","шт",1,39090,{"$f":"D269*E269","v":39090},204170,{"$f":"D269*G269","v":204170},{"$f":"E269*D269+G269*D269","v":243260}]
["1.6.4","Теплоснабжение установки П1",null,null,0,null,0]
["1.6.4.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",390,1239.46,{"$f":"D271*E271","v":483389.4},505.48,{"$f":"D271*G271","v":197137.2},{"$f":"E271*D271+G271*D271","v":680526.60000000009}]
["1.6.5","Вентиляция",null,null,0,null,0]
["1.6.5.1","Монтаж приточной системы","к-т",1,88935.9,{"$f":"D273*E273","v":88935.9},212371.01,{"$f":"D273*G273","v":212371.01},{"$f":"E273*D273+G273*D273","v":301306.91000000003}]
["1.6.5.2","Монтаж узла терморегулирования","к-т",1,27333.15,27333.15,92996.28,92996.28,120329.43]
["1.6.5.3","Монтаж вытяжных систем","к-т",-5,8541.7199999999993,-42708.6,15825.33,-79126.649999999994,-121835.25]
["1.6.5.3","Монтаж вытяжных систем","к-т",6,8541.7199999999993,51250.319999999992,15825.33,94951.98,146202.29999999999]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-75,896.04,-67203,784.68,-58850.999999999993,-126054]
["1.6.5.4","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",125,896.04,112005,784.68,98085,210090]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",-289.2,1375.5,-397794.6,1858.42,-537455.06400000001,-935249.66399999999]
["1.6.5.5","Прокладка воздуховодов из оцинкованой стали","м2",294.5,1375.5,405084.75,1858.42,547304.69000000006,952389.44000000006]
["1.6.5.6","Монтаж противодымных систем ПД1, ДУ1","к-т",2,100586.39,201172.78,266448.07,532896.14,734068.92]
["1.6.5.7","Монтаж клапанов противопожарных","шт",-6,8489.24,-50935.44,18251.23,-109507.38,-160442.82]
["1.6.5.7","Монтаж клапанов противопожарных","шт",24,8489.24,203741.76,18251.23,438029.52,641771.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",-152,2456.77,-373429.04,4354.87,-661940.24,-1035369.28]
["1.6.5.8","Прокладка воздуховодов из чёрной и оцинкованой стали","м2",294,2456.77,722290.38,4354.87,1280331.78,2002622.1600000001]
["1.6.6","Кондиционирование воздуха",null,null,0,null,0]
["1.6.6.1","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",1,61132.46,{"$f":"D287*E287","v":61132.46},389269.57,{"$f":"D287*G287","v":389269.57},{"$f":"E287*D287+G287*D287","v":450402.03}]
["1.6.6.2","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",3,18340,55020,52353.599999999999,{"$f":"D288*G288","v":157060.79999999999},212080.8]
["1.6.6.3","Прокладка медных трубопроводов с изоляцией","пм",74,557.78,41275.72,815.66,{"$f":"D289*G289","v":60358.84},101634.56]
["1.6.6.4","Прокладка дренажных трубопроводов","пм",16,655,10480,152.1,{"$f":"D290*G290","v":2433.6},12913.6]
["1.6.6.5","Установка дренажных насосов","шт",3,3275,9825,10674.3,{"$f":"D291*G291","v":32022.899999999998},41847.899999999994]
["1.6.6.6","Пуско-наладочные работы ","к-т",1,691680,691680,0,null,691680]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F296+F298+F299+F301+F302+F305+F307+F308+F309+F310+F311+F314+F317+F318+F320+F321+F322+F324+F325+F326+F327+F328+F329+F331+F333+F335+F337+F339+F341+F343+F345+F347+F349+F351+F353+F354+F356+F358+F359+F361+F363+F365+F367+F369+F371+F373+F375+F376+F377+F378+F379+F380+F383+F381","v":2319410.5499999998},null,{"$f":"H296+H298+H299+H301+H302+H305+H307+H308+H309+H310+H311+H314+H317+H318+H320+H321+H322+H324+H325+H326+H327+H328+H329+H331+H333+H335+H337+H339+H341+H343+H345+H347+H349+H351+H353+H354+H356+H358+H359+H361+H363+H365+H367+H369+H371+H373+H375+H376+H377+H378+H379+H380+H383+H381","v":3071446.1000000006},{"$f":"I296+I298+I299+I301+I302+I305+I307+I308+I309+I310+I311+I314+I317+I318+I320+I321+I322+I324+I325+I326+I327+I328+I329+I331+I333+I335+I337+I339+I341+I343+I345+I347+I349+I351+I353+I354+I356+I358+I359+I361+I363+I365+I367+I369+I371+I373+I375+I376+I377+I378+I379+I380+I383+I381","v":5390856.6499999994}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,{"$f":"F295+F384+F385+F297+F386-F299+F300-F301-F302+F303+F304+F306-F309-F310+F387+F312+F313+F315+F316+F388+F389+F319-F320-F321-F322+F323-F325-F326-F327-F328-F329+F330+F332+F334+F336+F338+F340+F342+F344+F346+F348+F350+F352-F354+F355+F357-F359+F360+F362+F364+F366+F368+F370+F372+F374-F376-F381+F382","v":-3561339.34},null,{"$f":"H295+H384+H385+H297+H386-H299+H300-H301-H302+H303+H304+H306-H309-H310+H387+H312+H313+H315+H316+H388+H389+H319-H320-H321-H322+H323-H325-H326-H327-H328-H329+H330+H332+H334+H336+H338+H340+H342+H344+H346+H348+H350+H352-H354+H355+H357-H359+H360+H362+H364+H366+H368+H370+H372+H374-H376-H381+H382","v":-3312252.62},{"$f":"I295+I384+I385+I297+I386-I299+I300-I301-I302+I303+I304+I306-I309-I310+I387+I312+I313+I315+I316+I388+I389+I319-I320-I321-I322+I323-I325-I326-I327-I328-I329+I330+I332+I334+I336+I338+I340+I342+I344+I346+I348+I350+I352-I354+I355+I357-I359+I360+I362+I364+I366+I368+I370+I372+I374-I376-I381+I382","v":-6873591.96}]
["1.7.1","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-4,5502,{"$f":"D295*E295","v":-22008},42612.7,{"$f":"D295*G295","v":-170450.8},{"$f":"E295*D295+G295*D295","v":-192458.8}]
["1.7.1","Шкаф настенный 19\", 18U, 600х901x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",4,5502,22008,29661,118644,140652]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",-2,1310,-2620,5053.1000000000004,-10106.200000000001,-12726.2]
["1.7.2","Панель с щеточным кабельным вводом в пол/потолок, 65х293 мм, цвет черный","шт.",4,1310,5240,591.67999999999995,2366.7199999999998,7606.7199999999993]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",8,3930,31440,4232.8,33862.400000000001,65302.400000000001]
["1.7.3","Оптический кросс-бокс стационарный 19\", 1U, 32 порта, адаптеры SC/2xLC. ","компл.",-1,3930,-3930,0,0,-3930]
["1.7.4","Пигтейл с коннектором LC/UPC, 9/125 (SM), LSZH, 1,5 м","шт.",192,32.75,6288,128.69999999999999,24710.399999999998,30998.399999999998]
["1.7.5","Оптический адаптер (проходной соединитель) LC-LC duplex, SM","шт.",96,32.75,3144,93.6,8985.5999999999985,12129.599999999999]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-4,4716,-18864,7410,-29640,-48504]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",-10,4716,-47160,null,0,-47160]
["1.7.6","Патч-панель 19\", 1U, 24 порта RJ-45, категория 5e, Dual IDC, RоHS, цвет черный","шт.",10,4716,47160,7410,74100,121260]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",-4,3275,-13100,0,0,-13100]
["1.7.7","Коммутатор управляемый, уровень L3, 48 портов 1 Гбит/с, 4 порта SFP+, питание по Ethernet (PoE)","шт.",3,3275,9825,0,null,9825]
["1.7.8","Коммутатор управляемый, уровень L2/3, 24 10/100/1000, 2 SFP, РоЕ ES-24-250W","шт.",2,3275,6550,123106,{"$f":"D308*G308","v":246212},252762]
["1.7.9","Источник бесперебойного питания однофазный вход/выход, 2200 ВА/1980 Вт","шт.",1,3930,3930,null,null,3930]
["1.7.10","Источник бесперебойного питания однофазный вход/выход, 1000 ВА/800 Вт","шт.",5,3930,19650,38230.400000000001,{"$f":"D310*G310","v":191152},210802]
["1.7.11","Карта мониторинга Спутник/12","шт.",5,2358,11790,35100,175500,187290]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-11,1965,-21615,902.2,-9924.2000000000007,-31539.200000000001]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",-16,1965,-31440,0,0,-31440]
["1.7.12","Кабельный органайзер пластиковый с крышкой, глубина 53 мм, 19\", 1U","шт.",27,1965,53055,902.2,24359.4,77414.399999999994]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-4,3275,-13100,3539.15,-14156.6,-27256.6]
["1.7.13","Блок розеток горизонтальный  8 розеток C13, с LED выключателем, 1U, IP20,","шт.",-2,3275,-6550,0,0,-6550]
["1.7.13","Блок розеток горизонтальный 8 розеток C13, с LED выключателем, 1U, IP20,","шт.",6,3275,19650,3539.15,21234.9,40884.9]
["1.7.14","Розетка компьютерная RJ-45 8P8C серии \"Viva\", установка в кабель-каналы, кат. 5е 45x25мм","шт.",48,393,18864,541.01,25968.48,44832.479999999996]
["1.7.14","Розетка компьютерная RJ-45 серии \"Viva\", установка в кабель-каналы, кат. 5е","шт.",-202,623,-125846,281,-56762,-182608]
["1.7.15","Розетка компьютерная RJ-45 настенная, IP66, с откидной крышкой ","шт.",3,393,1179,7013.5,21040.5,22219.5]
["1.7.16","Корпус настенной розетки компьютерной для 1 вставки ","шт.",5,262,1310,153.4,767,2077]
["1.7.17","Вставка RJ-45 (8P8C), кат. 5e, 110 IDC, монтаж инструментом NE-TOOL, белая","шт.",5,131,655,273,1365,2020]
["1.7.18","Розетка с заземлением на DIN-рейку, Iном 16А, Uном 250 В, IP20","шт.",-6,393,-2358,365.12,-2190.7200000000003,-4548.72]
["1.7.18","Розетка силовая с заземлением для накладного монтажа, Iном 16А, Uном 250 В, IP20","шт.",6,393,2358,365.12,2190.7200000000003,4548.72]
["1.7.19","Точка доступа (радиомодуль беспроводной), мощность передатчика до 20 дБм, ","шт.",5,1572,7860,0,null,7860]
["1.7.20","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-LC, 3 м","шт.",8,65.5,524,557.70000000000005,{"$f":"D326*G326","v":4461.6000000000004},4985.6000000000004]
["1.7.21","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",57,65.5,{"$f":"D327*E327","v":3733.5},370.5,21118.5,{"$f":"E327*D327+G327*D327","v":24852}]
["1.7.22","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 3 м, серый","шт.",163,65.5,10676.5,767,125021,135697.5]
["1.7.23","Шнур (патч-корд) оптический, SM 9/125 мкм, дуплекс, LC-ST, 3 м","шт.",2,65.5,131,557.70000000000005,1115.4000000000001,1246.4000000000001]
["1.7.24","Кабель канал 80х40 белый TA-G IN-Liner 01781 DKC","м",-96,393,-37728,600.6,-57657.600000000006,-95385.600000000006]
["1.7.24","Кабельный короб 80x40  с крышкой на защелке, с направляющими для разделителей, ПВХ, белый, L=2м","м",152,393,59736,600.6,91291.199999999997,151027.20000000001]
["1.7.25","Разделитель SEP-N 40 09514 DKC","м",-96,262,-25152,143,-13728,-38880]
["1.7.25","Разделитель  (перегородка) пространства короба на секции, L=2","м",152,262,39824,143,21736,61560]
["1.7.26","Угол внутренний изменяемый 80x40 70-120 градусов NIAV IN-Liner 01724 DKC","шт.",-12,65.5,-786,806,-9672,-10458]
["1.7.26","Угол внутренний изменяемый 80x40 изменяемый (70-120°) , белый","шт.",21,65.5,1375.5,671.67,14105.07,15480.57]
["1.7.27","Угол 80x40мм внешний изменяемый 70-120 градусов 01708 DKC","шт.",-5,65.5,-327.5,860.6,-4303,-4630.5]
["1.7.27","Угол внешний 80x40мм  изменяемый (70-120°), белый ","шт.",5,65.5,327.5,717.18,3585.8999999999996,3913.3999999999996]
["1.7.28","Рамка-суппорт под 2 модуля PDA-DN 80 10043 DKC","шт.",-120,131,-15720,140.4,-16848,-32568]
["1.7.28","Рамка-суппорт 2-модульная для электроустановочных изделий \"Viva\", 45х50 мм, белый","шт.",136,131,17816,132.91,18075.759999999998,35891.759999999995]
["1.7.29","Накладка SGAN 40 на стык профиля 00823 DKC","шт.",-20,32.75,-655,59.8,-1196,-1851]
["1.7.29","Накладка  на стык профиля 80х40, белый","шт.",34,32.75,1113.5,49.83,1694.22,2807.7200000000003]
["1.7.30","Накладка на стык 80 GAN In-liner 00886 DKC","шт.",-20,32.75,-655,122.2,-2444,-3099]
["1.7.30","Накладка на стык крышки 80х40, белый","шт.",34,32.75,1113.5,101.84,3462.56,4576.0599999999995]
["1.7.31","Угол плоский Т-образный 80x40 NTAN IN-Liner 01756 DKC","шт.",-4,65.5,-262,440.7,-1762.8,-2024.8]
["1.7.31","Тройник /отвод 80х40, белый","шт.",8,65.5,524,367.25,2938,3462]
["1.7.32","Заглушка для кабель-канала 80x40 торцевая LАN In-liner 00871 DKC","шт.",-8,32.75,-262,205.4,-1643.2,-1905.2]
["1.7.32","Заглушка 80x40, белый","шт.",16,39,624,168,2688,3312]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 CM06541 DKC","шт.",-100,13.1,-1310,17.940000000000001,-1794.0000000000002,-3104]
["1.7.33","Саморез 3.5х50мм с дюбелем F6 ","шт.",100,13.1,1310,14.95,1495,2805]
["1.7.34","Лоток перфорированный 300х50х3000","м",-324,497.8,-161287.20000000001,1094.5999999999999,-354650.39999999997,-515937.6]
["1.7.34","Лоток 50х300 L=3000 перфорированный","м",324,497.8,161287.20000000001,912.18,295546.32,456833.52]
["1.7.35","Лоток перфорированный 100х50х3000","м",-648,497.8,-322574.40000000002,587.76,-380868.48,-703442.88]
["1.7.35","Лоток 50х100 L=3000 перфорированный","м",666,497.8,331534.8,699.4,465800.39999999997,797335.2]
["1.7.36","Перегородка SEP для лотка, высота 50 мм, L=3 м","м",24,131,3144,367.64,8823.36,11967.36]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",-32,196.5,-6288,271.99,-8703.68,-14991.68]
["1.7.37","Крышка на лоток с заземлением, основание 100 мм, L=3 м, толщина 0,6 мм","м",50,157.19999999999999,7859.9999999999991,271.99,13599.5,21459.5]
["1.7.38","Угол CS 90 вертикальный внутренний 90° 300х50","шт.",-5,1572,-7860,3572.4,-17862,-25722]
["1.7.38","Угол вертикальный внутренний 90° 300х50мм,  в комплекте с крепежными элементами","шт.",5,1572,7860,2977,{"$f":"D358*G358","v":14885},22745]
["1.7.39","Угол горизонтальный 90° 100х50 мм в комплекте с крепежными элементами","шт.",3,1572,{"$f":"D359*E359","v":4716},2107.04,6321.12,{"$f":"E359*D359+G359*D359","v":11037.119999999999}]
["1.7.40","Ответвитель DPT T-образный горизонтальный 300х50","шт.",-7,1572,-11004,4797,-33579,-44583]
["1.7.40","Ответвитель T-образный горизонтальный 300х50,   в комплекте с крепежными элементами","шт.",7,1572,11004,4028.7,28200.899999999998,39204.899999999994]
["1.7.41","Легкая консоль потолочная DS основание 300 мм","шт.",-120,393,-47160,1042.5999999999999,-125111.99999999999,-172272]
["1.7.41","Легкая консоль потолочная для лотков с основанием 300 мм. Крепление к потолку/стене (С-образный кронштейн)","шт.",120,353.7,42444,868.83,104259.6,146703.6]
["1.7.42","Консоль легкая осн. 100 мм","шт.",-600,393,-235800,161.19999999999999,-96720,-332520]
["1.7.42","Легкая консоль для лотков с основанием 100 мм. Крепление к стене","шт.",600,353.7,212220,171.08,102648.00000000001,314868]
["1.7.43","Стандартный анкер с болтом М8","шт.",-600,32.75,-19650,107.93,-64758.000000000007,-84408]
["1.7.43","Стандартный анкер с болтом М8","шт.",625,32.75,20468.75,107.93,67456.25,87925]
["1.7.44","Винт для соединения крышек лотков","шт.",-50,19.649999999999999,-982.49999999999989,8.8699999999999992,-443.49999999999994,-1425.9999999999998]
["1.7.44","Винт для соединения крышек лотков","шт.",50,19.649999999999999,982.49999999999989,13.26,663,1645.5]
["1.7.45","Кабель оптический внутриобъектовый огнестойкий, наружная оболочка ","м",-1660,220.08,-365332.80000000005,106.6,-176956,-542288.80000000005]
["1.7.45","Кабель волоконно-оптический 9/125 одномодовый, 16 волокон, для внутренней прокладки, LSZH","м",1660,220.08,365332.80000000005,172.91,287030.59999999998,652363.4]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",-11952,146.72,-1753597.44,94.38,-1128029.76,-2881627.2]
["1.7.46","Кабель витая пара неэкранированный U/UTP 4x2x0,51 категория 5е, материал оболочки LSZH (нг(А)-HF)","м",3050,146.72,447496,94.38,287859,735355]
["1.7.47","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-150,45.85,-6877.5,125.84,-18876,-25753.5]
["1.7.47","Труба гофрированная ПВХ легкая серая D20","м",150,45.85,6877.5,28.08,4212,11089.5]
["1.7.48","Держатель с защелкой и дюбелем d=20 мм","шт.",100,13.1,1310,31.72,3172,4482]
["1.7.49","Кронштейн для крепления точки доступа","шт.",5,4401.6000000000004,22008,7007,35035,57043]
["1.7.50","Универсальная противопожарная пена CP620","шт.",3,0,null,8244.6,24733.800000000003,24733.800000000003]
["1.7.51","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм, дл 8м Vell-231","шт.",4,0,null,1648.43,6593.72,6593.72]
["1.7.52","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 9 мм Vell-221","шт.",4,0,null,1489.8,5959.2,5959.2]
["1.7.53","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,23400,23400,23400]
["1.7.48","Пуско-наладочные работы","компл.",-1,113184,{"$f":"D382*E382","v":-113184},0,0,-113184]
["1.7.48","Пуско-наладочные работы","компл.",1,262080,262080,0,null,262080]
["1.7.49","Шкаф настенный 19\", 15U, 600х775x600 мм, стеклянная дверь с перфорацией, цвет черный. IP20","компл.",-1,5502,-5502,0,{"$f":"D384*G384","v":0},-5502]
["1.7.50","Шкаф настенный 19\", 42U, 600х2055x800 мм, передняя стеклянная дверь с  перфорацией по бокам","компл.",-1,5502,-5502,0,0,-5502]
["1.7.51","Полка/ящик для документов с замком, 2U, 483х88х460 мм, цвет черный","шт.",-1,1310,-1310,11354.2,-11354.2,-12664.2]
["1.7.52","Вертикальный кабельный органайзер для шкафов 42U, с крышками","шт.",-2,1965,-3930,0,0,-3930]
["1.7.53","Автоматический выключатель 2Р, Iном 10 А, хар. С ","шт.",-5,393,-1965,2462.1999999999998,-12311,-14276]
["1.7.54","Автоматический выключатель 2Р, Iном 16 А, хар. С ","шт.",-1,393,-393,2433.6,-2433.6,-2826.6]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"F392+F393+F395+F396+F398+F400+F401+F403+F404+F405+F406+F407+F409+F410+F411+F412+F414","v":705357.1},null,{"$f":"H392+H393+H395+H396+H398+H400+H401+H403+H404+H405+H406+H407+H409+H410+H411+H412+H414","v":2016827.65},{"$f":"I392+I393+I395+I396+I398+I400+I401+I403+I404+I405+I406+I407+I409+I410+I411+I412+I414","v":2722184.75}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,{"$f":"-F392-F393+F394-F396+F397+F415+F416+F399-F401+F402-F404+F408-F410+F413","v":-649932.9},null,{"$f":"-H392-H393+H394-H396+H397+H415+H416+H399-H401+H402-H404+H408-H410+H413","v":-2135422.9},{"$f":"-I392-I393+I394-I396+I397+I415+I416+I399-I401+I402-I404+I408-I410+I413","v":-2785355.8000000003}]
["1.8.1","IP-камера уличная цилиндрическая. Разрешение 2 Мп, 1/2.8\" Progressive   ","шт.",10,6668,{"$f":"D392*E392","v":66680},39380,{"$f":"D392*G392","v":393800},{"$f":"E392*D392+G392*D392","v":460480}]
["1.8.2","IP-камера уличая купольная. Разрешение 2 Мп, 1/2.8\" Progressive Scan CMOS","шт.",24,5668,136032,23220,557280,693312]
["1.8.3","Кронштейн угловой","шт.",-1,1965,-1965,7007,-7007,-8972]
["1.8.3","Кронштейн для крепления IP-камер","шт.",28,1965,55020,7007,196196,251216]
["1.8.4","Монтажная коробка для IP-камер ","шт.",34,655,22270,2366,80444,102714]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",-3,3144,-9432,122036.2,-366108.6,-375540.6]
["1.8.5","Коммутатор управляемый, уровень L3, 16 портов PoE 10/100M RJ45","шт.",4,3144,12576,122036.2,488144.8,500720.8]
["1.8.6","Шнур ШОС-2SM/2.0 желтый 130202-02793 ССД","шт.",-2,65.5,-131,470.6,-941.2,-1072.2]
["1.8.6","Шнур (патч-корд) оптический, SM9/125 мкм, дуплекс, LC-LC, 3 м 130202-02793","шт.",4,65.5,262,470.6,1882.4,2144.4]
["1.8.7","Муфта вводная dвн=20,4 мм, dнар=20,6 мм, исполнение прямолинейное, вводная резьба 1/2\"","шт.",34,131,4454,122.2,4154.8,8608.7999999999993]
["1.8.8","Коннектор RJ-45 CAT5E не экранированный","шт.",-500,32.75,-16375,41.6,-20800,-37175]
["1.8.8","Коннектор RJ-45 кат.5E неэкранированный","шт.",200,32.75,6550,41.6,8320,14870]
["1.8.9","Кабель витая пара неэкранированный U/UTP 4x2x0,51 кат. 5е, материал оболочки LSZH (нг(А)-HF)","м",2035,162.44,330565.40000000002,94.38,192063.3,522628.7]
["1.8.10","Универсальная противопожарная пена CP620","шт.",2,1257.5999999999999,2515.1999999999998,8244.6,16489.2,19004.400000000001]
["1.8.11","Стяжка нейлоновая неоткрывающаяся, безгалогенная, 300х3,6 мм GT-300IBC","шт.",100,0,null,7.59,759,759]
["1.8.12","Лента ламинированная для маркирования, черный текст на белом фоне, термотрансферная печать, шир 12 мм Vell-231","шт.",5,0,null,1648.43,8242.15,8242.15]
["1.8.13","Труба ПЛЛ гибкая гофрированная с протяжкой, не поддерживает горение","м",-250,45.85,{"$f":"D408*E408","v":-11462.5},125.84,-31460,-42922.5]
["1.8.13","Труба гофрированная ПВХ легкая серая D20","м",250,45.85,{"$f":"D409*E409","v":11462.5},125.84,31460,42922.5]
["1.8.14","Держатель с защелкой и дюбелем d=20 мм","шт.",100,13.1,{"$f":"D410*E410","v":1310},31.72,3172,4482]
["1.8.15","Патч-корд U/UTP cat. 5e, внешняя оболочка LSZH, 4 пары, RJ45-RJ45, длина 1 м, серый","шт.",40,65.5,{"$f":"D411*E411","v":2620},370.5,14820,17440]
["1.8.16","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,19600,19600,19600]
["1.8.17","Пуско-наладочные работы","компл.",-1,37728,{"$f":"D413*E413","v":-37728},0,0,-37728]
["1.8.17","Пуско-наладочные работы","компл.",1,53040,{"$f":"D414*E414","v":53040},0,null,53040]
["1.8.18","ПО видеонаблюдения Интеллект для интеграции IP-камеры - лицензия на подключение 1 в/к и 1 а/к","шт.",-34,262,{"$f":"D415*E415","v":-8908},13780,{"$f":"D415*G415","v":-468520},-477428]
["1.8.19","Удлинитель пассивный на 1 канал. Вход: 1 10/100BaseT(X)/IEEE 802.3at","шт.",-2,1310,{"$f":"D416*E416","v":-2620},4836,{"$f":"D416*G416","v":-9672},-12292]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"F419+F421","v":174381.28999999998},null,{"$f":"H419+H421","v":276392.98},{"$f":"I419+I421","v":450774.27}]
["1.9","130-23-УА1 Устройства автоматики",null,null,null,{"$f":"-F419+F420","v":-1030155.09},null,{"$f":"-H419+H420","v":-1480846.18},{"$f":"-I419+I420","v":-2511001.27}]
["1.9.1","Монтаж комплектов автоматики","к-т",1,117977.29,{"$f":"D419*E419","v":117977.29},197096.98,{"$f":"D419*G419","v":197096.98},{"$f":"E419*D419+G419*D419","v":315074.27}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",-3820,238.79,{"$f":"D420*E420","v":-912177.79999999993},336.06,{"$f":"D420*G420","v":-1283749.2},{"$f":"E420*D420+G420*D420","v":-2195927}]
["1.9.2","Прокладка кабелей системы автоматизации вентиляции","пм",236,239,{"$f":"D421*E421","v":56404},336,{"$f":"D421*G421","v":79296},{"$f":"E421*D421+G421*D421","v":135700}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F424+F426+F427+F429+F431+F433+F435+F436+F437+F438+F439+F440+F441+F442+F443+F444+F445+F446+F447+F448+F449+F451","v":1718479.2000000002},null,{"$f":"H424+H426+H427+H429+H431+H433+H435+H436+H437+H438+H439+H440+H441+H442+H443+H444+H445+H446+H447+H448+H449+H451","v":9036205.040000001},{"$f":"I424+I426+I427+I429+I431+I433+I435+I436+I437+I438+I439+I440+I441+I442+I443+I444+I445+I446+I447+I448+I449+I451","v":10754684.239999998}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,{"$f":"F425+F428+F430+F432+F434+F452+F450","v":-583593.1},null,{"$f":"H425+H428+H430+H432+H434+H452+H450","v":-7615331.5},{"$f":"I425+I428+I430+I432+I434+I452+I450","v":-8198924.5999999996}]
["1.10.1","Демонтаж светильников","шт.",217,1414.8,{"$f":"D424*E424","v":307011.59999999998},0,null,{"$f":"E424*D424+G424*D424","v":307011.59999999998}]
["1.10.2","Панель противопожарных устройств","шт.",-1,7074,-7074,114039.9,{"$f":"D425*G425","v":-114039.9},-121113.9]
["1.10.2","Панель ППУ в комплекте с АВР, навесного исполнения с двумя вводами на 63А","шт.",1,7074,7074,127083.28,127083.28,134157.28]
["1.10.3","Щит управления освещением ЩУО1","шт.",1,6550,6550,194976.78,194976.78,201526.78]
["1.10.4","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",-170,232,-39440,754,-128180,-167620]
["1.10.4","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 5х25","м.",170,310,52700,2669.76,453859.2,506559.2]
["1.10.5","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-400,182,-72800,209,-83600,-156400]
["1.10.5","Кабель силовой с медными жилами огнестойкий с пониженным содержанием галогенов ППГнг(А)-FRHF 3х1.5","м.",650,182,118300,160,104000,222300]
["1.10.6","Светильник светодиодный Olymp 2.0 60град. 250Вт 5000К IP65 промышленный VARTON","шт.",-186,1865,-346890,37760,-7023360,-7370250]
["1.10.6","Светодиодный светильник промышленный 180Вт, без БАП","шт.",205,2620,537100,35000,7175000,7712100]
["1.10.7","Блок аварийного питания EM-Recovery 300Вт IP65","шт.",-12,2620,-31440,16374.8,-196497.59999999998,-227937.59999999998]
["1.10.7","Светодиодный светильник промышленный 180Вт, c БАП","шт.",12,2620,31440,16374.8,196497.59999999998,227937.59999999998]
["1.10.8","Лоток 50х200 L=3000 перфорированный","м.",201,838.4,168518.39999999999,981.52,197285.52,365803.92]
["1.10.9","Крышка L=3000 для лотков шириной 200мм","м.",201,157.19999999999999,31597.199999999997,527.80999999999995,106089.80999999998,137687.00999999998]
["1.10.10","Лоток 50х50 L=3000 перфорированный","м.",174,838.4,145881.60000000001,487.5,84825,230706.6]
["1.10.11","Крышка L=3000 для лотков шириной 50мм","м.",174,157.19999999999999,27352.799999999999,206.6,35948.400000000001,63301.2]
["1.10.12","Консоль ML 2000мм легкая BBL3020","шт.",168,353.7,59421.599999999999,279.49,46954.32,106375.92]
["1.10.13","Анкер М8 латунный разрезной","шт.",336,32.75,11004,102.05,34288.799999999996,45292.799999999996]
["1.10.14","Шпилька М8х2000","шт.",90,393,35370,221.68,19951.2,55321.2]
["1.10.15","Шайба М8","шт.",600,0,0,8.8000000000000007,5280,5280]
["1.10.16","Гайка М8","шт.",600,0,0,3.98,2388,2388]
["1.10.17","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",60,393,23580,2051.09,123065.40000000001,146645.40000000002]
["1.10.18","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","шт.",36,393,14148,2175.58,78320.88,92468.88]
["1.10.19","Коробка распаечная 80х80х40мм IP44 серая","шт.",205,262,53710,151.35,31026.75,84736.75]
["1.10.20","Коробка ответвительная с кабельными вводами, из термопласта, 4 полюса","шт.",14,1048,14672,1383.15,19364.100000000002,34036.100000000006]
["1.10.21","Аксессуары (расходные материалы, крепеж)","компл.",1,19600,19600,0,null,19600]
["1.10.22","Пуско-наладочные работы","компл.",-1,31440,-31440,0,{"$f":"D450*G450","v":0},-31440]
["1.10.22","Пуско-наладочные работы","компл.",1,53448,53448,0,null,53448]
["1.10.23","Аксессуары (расходные материалы, крепеж, гофра, прочее) на 1 м кабеля","компл.",-570,95.63,-54509.1,122.2,{"$f":"D452*G452","v":-69654},-124163.1]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"F455+F457+F458+F459+F460+F461+F462","v":3145566.4092500005},null,{"$f":"H455+H457+H458+H459+H460+H461+H462","v":3474169.3598899995},{"$f":"I455+I457+I458+I459+I460+I461+I462","v":6619735.7691400005}]
["1.11","130-23-АС4 Архитектурно-строительные решения",null,null,null,{"$f":"-F455+F456-F458-F459-F460-F461","v":-2081672.62925},null,{"$f":"-H455+H456-H458-H459-H460-H461","v":-2823576.0698899999},{"$f":"-I455+I456-I458-I459-I460-I461","v":-4905248.6991400002}]
["1.11.1","Устройство металлического каркаса помещения компрессорной","т.",2.2000000000000002,117100,{"$f":"D455*E455","v":257620.00000000003},208116,{"$f":"D455*G455","v":457855.2},{"$f":"E455*D455+G455*D455","v":715475.20000000007}]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",-175.57,2711,{"$f":"E456*D456","v":-475970.26999999996},7373,{"$f":"G456*D456","v":-1294477.6099999999},-1770447.88]
["1.11.2","Устройство стен потолков компрессорной из сэндвич-панелей (монтаж стеновых, кровельных эндвич панелей)","м2",182.5,2711,{"$f":"D457*E457","v":494757.5},7373,{"$f":"D457*G457","v":1345572.5},1840330]
["1.11.3","Оконный проем в осях А/32-33 на отм. +7,600","шт.",1,160029.6,160029.6,163827.4,163827.4,323857]
["1.11.4","Отделка оконного проема","м2",28.8,5549.81,159834.52800000002,5516.65,158879.51999999999,318714.04800000001]
["1.11.5","Фундаментная плита наружной установки под воздухосборник и компрессоры","шт",1,964481,964481,614568.74,614568.74,1579049.74]
["1.11.6","Ограждение","тн",0.33700000000000002,189131.25,63737.231250000004,397529.97,133967.59989000001,197704.83114000002]
["1.11.7","Устройство навеса компрессоров","шт.",1,1045106.55,1045106.55,599498.4,599498.4,1644604.9500000002]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"F466+F467+F470+F471+F472+F473+F474+F475+F476+F477+F478+F479+F480+F481+F482+F483+F484+F485+F486+F487+F488+F489+F490+F491+F492+F493+F494+F495+F496+F497+F498+F499+F500+F502","v":1041900.7199999999},null,{"$f":"H466+H467+H470+H471+H472+H473+H474+H475+H476+H477+H478+H479+H480+H481+H482+H483+H484+H485+H486+H487+H488+H489+H490+H491+H492+H493+H494+H495+H496+H497+H498+H499+H500+H502","v":1845636.7899999996},{"$f":"I466+I467+I470+I471+I472+I473+I474+I475+I476+I477+I478+I479+I480+I481+I482+I483+I484+I485+I486+I487+I488+I489+I490+I491+I492+I493+I494+I495+I496+I497+I498+I499+I500+I502","v":2887537.51}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,{"$f":"-F466+F465-F467+F468+F469-F473-F474-F475-F476-F479+F503+F501","v":-1005899.3999999999},null,{"$f":"-H466+H465-H467+H468+H469-H473-H474-H475-H476-H479+H503+H501","v":-1844928.9},{"$f":"-I466+I465-I467+I468+I469-I473-I474-I475-I476-I479+I503+I501","v":-2850828.3}]
["1.12.1","Щит рабочего освещения","шт.",-1,6550,{"$f":"E465*D465","v":-6550},36189.4,{"$f":"G465*D465","v":-36189.4},{"$f":"E465*D465+G465*D465","v":-42739.4}]
["1.12.1","Щит распределительный навесного исполнения","шт.",1,6550,{"$f":"D466*E466","v":6550},55450.2,{"$f":"D466*G466","v":55450.2},62000.2]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х6","м.",30,232,{"$f":"D467*E467","v":6960},611,{"$f":"D467*G467","v":18330},25290]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный 3х2,5","м.",-800,182,{"$f":"E468*D468","v":-145600},184.6,{"$f":"G468*D468","v":-147680},-293280]
["1.12.2","Кабель силовой, не поддерживающий горение, безгалогенный, огнестойкий 3х2,5","м.",-260,182,{"$f":"E469*D469","v":-47320},239.2,{"$f":"G469*D469","v":-62192},-109512]
["1.12.3","Кабель силовой ППГнг(А)-HF 3х2.5","м.",450,182,{"$f":"D470*E470","v":81900},184.6,{"$f":"D470*G470","v":83070},164970]
["1.12.4","Кабель силовой ППГнг(А)-FRHF 3х1.5","м.",260,182,47320,160,41600,88920]
["1.12.5","Кабель силовой ППГнг(А)-HF 3х1.5","м.",500,182,91000,120.28,60140,151140]
["1.12.6","Светодиодный светильник VARTON A070 2.0 20 Вт 4000 K IP40 с рассеивателем опал","шт.",78,1865,145470,6208.4,484255.19999999995,629725.19999999995]
["1.12.7","Светодиодный светильник 20 Вт 4000 K IP40 с БАП","шт.",15,1865,27975,18060.8,270912,298887]
["1.12.8","Светодиодный светильник VARTON DL-01 круглый встраиваемый 190x70 мм 25 W 4000 K IP54","шт.",41,1865,76465,8098.8,332050.8,408515.8]
["1.12.9","Светодиодный светильник VARTON ЖКХ круг 10 W IP65 185х70 мм антивандальный 4000 K","шт.",3,1865,5595,1424.6,4273.7999999999993,9868.7999999999993]
["1.12.10","Светильник светодиодный 40 Вт, 4500 Лм, IP65","шт.",5,1865,9325,5863.16,29315.8,38640.800000000003]
["1.12.11","Светильник светодиодный 40 Вт, 4500 Лм, IP65 с БАП 1 ч","шт.",1,1865,1865,8389.2999999999993,8389.2999999999993,10254.299999999999]
["1.12.12","Лоток 50х100 L=3000 перфорированный","м.",351,838.4,294278.39999999997,699.4,245489.4,539767.79999999993]
["1.12.13","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP20","шт.",14,655.01,9170.14,626.61,8772.5400000000009,17942.68]
["1.12.14","Выключатель однополюсный для открытой установки, одноклавишный, ~220В,10А, IP54","шт.",9,655.01,5895.09,483.6,4352.4000000000005,10247.490000000002]
["1.12.15","Переключатель проходной ОП Этюд 1-кл. для открытой установки IP20, 10А, 250В ВА10-004В","шт.",10,655,6550,315.89999999999998,3159,9709]
["1.12.16","Переключатель Aling-conel одноклавишный перекрестный открытая установка серый IP44","шт.",4,655,2620,630.5,2522,5142]
["1.12.17","Розетка силовая Viva 2 модуля белая","шт.",55,655,36025,767,42185,78210]
["1.12.18","Коробка ответвительная с кабельными вводами IP55, 150х110х70","шт.",100,262,26200,439.4,43940,70140]
["1.12.19","Труба D=25 гибкая  гофрированная не распространяющая горение, с зондом","м.",800,45.85,36680,28.08,22464,59144]
["1.12.20","Коробка монтажная","шт.",7,262.01,1834.07,21.53,150.71,1984.78]
["1.12.21","Профиль BPL2130 DBL 21x41x1,5 L=3000 C-образный","м",5,393,1965,2175.58,10877.9,12842.9]
["1.12.22","Шпилька М8х2000","шт.",7,393,2751,194.8,1363.6000000000001,4114.6000000000004]
["1.12.23","Шайба М8","шт.",104,0,null,5.82,605.28,605.28]
["1.12.24","Гайка М8","шт.",104,0,null,3.98,413.92,413.92]
["1.12.25","Анкер М8 латунный разрезной","шт.",52,32.74,{"$f":"D492*E492","v":1702.48},102.06,5307.12,7009.6]
["1.12.26","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",62,0,null,6.49,402.38,402.38]
["1.12.27","Шайба М6","шт.",62,0,null,2.95,182.9,182.9]
["1.12.28","Гайка М6","шт.",62,0,null,2,124,124]
["1.12.29","Коробка распаечная 80х80х40мм IP44 серая","шт.",54,262.01,{"$f":"D496*E496","v":14148.539999999999},151.35,8172.9,22321.439999999999]
["1.12.30","Держатель с защелкой и дюбелем d=20 мм","шт.",800,13.1,{"$f":"D497*E497","v":10480},31.71,25368,35848]
["1.12.31","Короб 25x30 TA-EN","м.",64,393,{"$f":"D498*E498","v":25152},162.76,10416.64,35568.639999999999]
["1.12.32","Скоба металлическая однолапковая Д20","шт.",1000,0,null,3.38,3380,3380]
["1.12.33","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,18200,18200,18200]
["1.12.34","Пуско-наладочные работы","компл.",-1,50304,{"$f":"E501*D501","v":-50304},0,{"$f":"G501*D501","v":0},-50304]
["1.12.34","Пуско-наладочные работы","компл.",1,66024,{"$f":"D502*E502","v":66024},0,null,66024]
["1.12.35","Монтаж прочих материалов","компл.",-1,192832,{"$f":"E503*D503","v":-192832},188106.1,{"$f":"G503*D503","v":-188106.1},-380938.1]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"F662+F506+F646+F653+F510+F519+F543+F550+F666+F671+F674+F678+F575+F590+F685+F683+F597+F620+F627+F631+F635+F663+F664","v":98585245.670980006},null,{"$f":"H662+H506+H646+H653+H510+H519+H543+H550+H666+H671+H674+H678+H575+H590+H685+H683+H597+H620+H627+H631+H635+H663+H664","v":51553596.031649992},{"$f":"I662+I506+I646+I653+I510+I519+I543+I550+I666+I671+I674+I678+I575+I590+I685+I683+I597+I620+I627+I631+I635+I663+I664","v":150138841.70262998}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,{"$f":"-F506+F509+F518+F542+F549+F574+F585+F596-F620-F627-F631+F634","v":-78289051.229999989},null,{"$f":"-H506+H509+H518+H542+H549+H574+H585+H596-H620-H627-H631+H634","v":-52690761.950000003},{"$f":"-I506+I509+I518+I542+I549+I574+I585+I596-I620-I627-I631+I634","v":-130979813.18000001}]
["1.13.1","Модульные здания",null,null,null,{"$f":"F507+F508","v":653913.68999999994},null,{"$f":"H507+H508","v":4997424.9000000004},{"$f":"I507+I508","v":5651338.5899999999}]
["1.13.1.1","Модульный офис 2МД5","шт",1,239562,{"$f":"D507*E507","v":239562},1951576.9,{"$f":"D507*G507","v":1951576.9},{"$f":"E507*D507+G507*D507","v":2191138.9}]
["1.13.1.2","Модульный офис 4МД6","шт",1,414351.69,{"$f":"D508*E508","v":414351.69},3045848,{"$f":"D508*G508","v":3045848},{"$f":"E508*D508+G508*D508","v":3460199.69}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F514+F516-F511-F512-F513","v":-940253},null,{"$f":"H514+H516-H511-H512-H513","v":-4679141.1899999995},{"$f":"I514+I516-I511-I512-I513","v":-5619394.1899999995}]
["1.13.2","Заполнение проемов",null,null,null,{"$f":"F511+F512+F513+F515+F517","v":1102583},null,{"$f":"H511+H512+H513+H515+H517","v":6855698.9399999995},{"$f":"I511+I512+I513+I515+I517","v":7958281.9399999995}]
["1.13.2.1","Дверь противопожарная 2080х1470 EI-60, внутренняя глухая, с доводчиком","шт.",3,34934,{"$f":"D511*E511","v":104802},78870,{"$f":"D511*G511","v":236610},{"$f":"E511*D511+G511*D511","v":341412}]
["1.13.2.2","Дверь противопожарная 2380х980 EI-60 правая, внутренняя глухая, с доводчиком","шт.",1,29801,{"$f":"D512*E512","v":29801},63096,{"$f":"D512*G512","v":63096},92897]
["1.13.2.3","Ворота откатные противопожарные 8000х4500h EI-30","шт.",1,337980,{"$f":"D513*E513","v":337980},1736492.94,{"$f":"D513*G513","v":1736492.94},2074472.94]
["1.13.2.4","Ворота распашные стальные утепленные 4000х5000h с калиткой","шт.",-2,66810,{"$f":"E514*D514","v":-133620},304200,{"$f":"G514*D514","v":-608400},-742020]
["1.13.2.4","Ворота секционные промышленные с калиткой и электроприводом 4000х5000h","шт.",2,90000,{"$f":"D515*E515","v":180000},567000,{"$f":"D515*G515","v":1134000},1314000]
["1.13.2.5","Ворота распашные стальные утепленные 4500х5000h с калиткой","шт.",-5,66810,{"$f":"E516*D516","v":-334050},406908.45,{"$f":"G516*D516","v":-2034542.25},-2368592.25]
["1.13.2.5","Ворота секционные промышленные с калиткой и электроприводом 4700х5000h","шт.",5,90000,{"$f":"D517*E517","v":450000},737100,{"$f":"D517*G517","v":3685500},4135500]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F537:F541)","v":-491643},null,{"$f":"SUM(H537:H541)","v":-693238},{"$f":"SUM(I537:I541)","v":-1184881}]
["1.13.3","Устройство перемычек, обрамление проемов ворот, закладка оконных проемов ",null,null,null,{"$f":"SUM(F520:F536)","v":3427405.8353800001},null,{"$f":"SUM(H520:H536)","v":3148873.3837000001},{"$f":"SUM(I520:I536)","v":6576279.2190800011}]
["1.13.3.1","Изготовление металлических перемычек: резка металла, обрамление на сварке м/листом по низу двутавровой конструкции) L=6м (7шт.) ","т",3.78,114800,{"$f":"D520*E520","v":433944},91879.3,{"$f":"D520*G520","v":347303.75400000002},{"$f":"E520*D520+G520*D520","v":781247.75399999996}]
["1.13.3.2","Установка изготовленных перемычек с заполнением кирпичом (с учетом приготовления ц/п раствора вручную в построечных условиях)","проём",7,67567.990000000005,472975.93000000005,11231.08,{"$f":"D521*G521","v":78617.56},551593.49]
["1.13.3.3","Заполнение оконных проемов кирпичем (380мм ) (с учетом приготовления ц/п раствора вручную в построечных условиях)","м3",21.8,10218,222752.4,29000,{"$f":"D522*G522","v":632200},854952.4]
["1.13.3.4","Приготовление раствора вручную в построечных условиях","м3",6.2,3838.72,23800.063999999998,8948.59,{"$f":"D523*G523","v":55481.258000000002},79281.322]
["1.13.3.5","Изготовление дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,110700,106050.59999999999,120610.65,{"$f":"D524*G524","v":115545.00269999998},221595.60269999999]
["1.13.3.6","Монтаж дополнительных перемычек ворот для устройства потолочных откосов проёмов (43,7м)","т",0.95799999999999996,65155.11,62418.595379999999,0,null,62418.595379999999]
["1.13.3.7","Антикорозийная защита изготовленных перемычек: грунтование в 1слой ГФ-021, покрытие эмалью ПФ-115 в один слой","м2",103.4,510.72,52808.448000000004,75.099999999999994,{"$f":"D526*G526","v":7765.34},60573.788]
["1.13.3.8","Утепление верха м/к ворот сэндвич-панелями","м2",14,2711,37954,7373,103222,141176]
["1.13.3.9","Устройство ц/п защитныж стяжек фасонными элементами","м2",29.3,7613.42,223073.20600000001,1499.87,43946.190999999999,267019.397]
["1.13.3.10","Изготовление на строительной площадке металлоконструкций ","т",5.3,119945,635708.5,191172.64,1013214.9920000001,1648923.4920000001]
["1.13.3.11","Монтаж изготовленных металлоконструкций","т",5.3,138792.24,735598.87199999997,1277.6199999999999,6771.3859999999995,742370.25800000003]
["1.13.3.12","Покрытие металлоконструкций  грунтовкой ГФ-021 (2 слоя)). Общая толщина не менее 80 мкм","м2",149,306.43,45658.07,45.4,6764.5999999999995,52422.67]
["1.13.3.13","Покрытие металлоконструкций  эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","м2",149,306.43,45658.07,159.12,23708.880000000001,69366.95]
["1.13.3.14","Кладка из кирпича ","м3",23.2,10218,237057.6,29000,672800,909857.6]
["1.13.3.15","Армирование кладки сетками 50x50x3","м2",54,411.6,22226.400000000001,152.5,8235,30461.4]
["1.13.3.16","Сверленние отверстий Ø12х150 ","шт.",78,474.58,37017.24,0,null,37017.24]
["1.13.3.17","Установка анкеров на высокопрочный клеевой состав","шт.",78,419.28,32703.839999999997,426.89,{"$f":"D536*G536","v":33297.42},66001.259999999995]
["1.13.3.18","Устройство монолитных железобетонных перемычек из бетона кл. В25, W4, F100","шт.",-7,8646,{"$f":"E537*D537","v":-60522},22464,{"$f":"G537*D537","v":-157248},-217770]
["1.13.3.19","Арматура А500","т.",-0.5,39300,{"$f":"E538*D538","v":-19650},87100,{"$f":"G538*D538","v":-43550},-63200]
["1.13.3.20","Арматура А240","т.",-0.2,39300,{"$f":"E539*D539","v":-7860},87100,{"$f":"G539*D539","v":-17420},-25280]
["1.13.3.21","Кладка из кирпича на растворе М150 КР-р-по 250х120х65/1НФ/150/2,0/100/ГОСТ 530-2012","м3",-22,10218,{"$f":"E540*D540","v":-224796},5460,{"$f":"G540*D540","v":-120120},-344916]
["1.13.3.22","Штукатурка улучшенная цементная","м2",-91,1965,{"$f":"E541*D541","v":-178815},3900,{"$f":"G541*D541","v":-354900},-533715]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F544","v":-3910222.4},null,{"$f":"H544","v":-4803859.4000000004},{"$f":"I544","v":-8714081.8000000007}]
["1.13.4","Подстилающий слой пола вокруг ж/д путей",null,null,null,{"$f":"F545+F546+F547+F548","v":4966812},null,{"$f":"H545+H546+H547+H548","v":4087491.3},{"$f":"I545+I546+I547+I548","v":9054303.3000000007}]
["1.13.4.1","Устройство монолитного железобетонного подстилающего слоя пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",-320.3,12208,{"$f":"E544*D544","v":-3910222.4},14998,{"$f":"G544*D544","v":-4803859.4000000004},{"$f":"E544*D544+G544*D544","v":-8714081.8000000007}]
["1.13.4.1","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",198,12208,{"$f":"D545*E545","v":2417184},14998,{"$f":"D545*G545","v":2969604},{"$f":"E545*D545+G545*D545","v":5386788}]
["1.13.4.2","Проливка балласта щебеночного цементным раствором М100 на глубину 50 мм","м2",990,1360.8,{"$f":"D546*E546","v":1347192},549.02,{"$f":"D546*G546","v":543529.79999999993},{"$f":"E546*D546+G546*D546","v":1890721.7999999998}]
["1.13.4.3","Профилированная мембрана Planter","м2",1378,324,{"$f":"D547*E547","v":446472},252,{"$f":"D547*G547","v":347256},{"$f":"E547*D547+G547*D547","v":793728}]
["1.13.4.4","Шлифовка поверхности покрытия с использованием порошкового упрочнителя","м2",450,1679.92,{"$f":"D548*E548","v":755964},504.67,{"$f":"D548*G548","v":227101.5},{"$f":"E548*D548+G548*D548","v":983065.5}]
["1.13.5","Полы сборочного цеха",null,null,null,{"$f":"SUM(F568:F573)","v":-12011678},null,{"$f":"SUM(H568:H573)","v":-10058072.9},{"$f":"SUM(I568:I573)","v":-22069750.899999999}]
["1.13.5","Локальный ремонт полов сборочного цеха",null,null,null,{"$f":"SUM(F551:F567)","v":579069.04640000011},null,{"$f":"SUM(H551:H567)","v":276280.41680000001},{"$f":"SUM(I551:I567)","v":855349.4632}]
["1.13.5.1","Демонтаж металлического обрамления уголком 50х50 мм","п.м.",7.2,3144,{"$f":"D551*E551","v":22636.799999999999},0,null,{"$f":"E551*D551+G551*D551","v":22636.799999999999}]
["1.13.5.2","Армирование сеткой - анкера в боковые стены","кв.м.",2.88,1372.88,3953.8944000000001,150.81,{"$f":"D552*G552","v":434.33279999999996},4388.2272000000003]
["1.13.5.3","Подготовка, заливка бетона В25","кв.м.",2.88,2602.9699999999998,7496.5535999999993,0,null,7496.5535999999993]
["1.13.5.4","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","кв.м.",2.88,3246.18,9348.9983999999986,664.3,{"$f":"D554*G554","v":1913.1839999999997},11262.182399999998]
["1.13.5.5","Нарезка, демонтаж бетона разрушенных швов, ширина 100 мм","п.м.",90,972.02,87481.8,167.08,15037.2,102519]
["1.13.5.6","Заливка ремонтной смеси М600. Ручная шлифовка (5 шагов). Нанесение пропитки\nMapei Prosfas","п.м.",90,1516.98,136528.20000000001,1164.8,104832,241360.2]
["1.13.5.7","Нарезка нового шва на глубину до 40 мм","п.м.",90,505.66,45509.4,83.54,7518.6,53028]
["1.13.5.8","Нанесение эпоксидной грунтовки с быстрым набором прочности","п.м.",90,93.01,8370.9,284.44,25599.599999999999,33970.5]
["1.13.5.9","Заполнение шва шнуром Вилатерм","п.м.",90,40.61,3654.9,44.2,3978.0000000000005,7632.9000000000005]
["1.13.5.10","Заполнение шва двухкомпонентным полиуретановым герметиком (Снятие излишек)","п.м.",90,882.94,79464.600000000006,1166.0999999999999,104948.99999999999,184413.59999999998]
["1.13.5.11","Удаление грязи из трещин","кв.м.",2,1965,3930,0,null,3930]
["1.13.5.12","Заполнение трещин эпоксидной смолой","кв.м.",2,8515,17030,308.10000000000002,{"$f":"D562*G562","v":616.20000000000005},17646.2]
["1.13.5.13","Чистка бетона от излишек эпоксидной смолы","кв.м.",2,1965,3930,68.25,136.5,4066.5]
["1.13.5.14","Удаление шпилек и арматуры. (Вырез квадрата 100х100м, глубиной до 40 мм. Демонтаж шпильки, арматуры, бетона. Заливка ремонтной смемью М600)","шт.",12,6550,78600,218.4,2620.8000000000002,81220.800000000003]
["1.13.5.15","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",12,4061,48732,45.5,546,49278]
["1.13.5.16","Подготовка. Заливка ремонтной смесью шурф 200 мм, глубина 70 мм","шт",1,9825,9825,8008,8008,17833]
["1.13.5.17","Шлифовка (5 шагов). Нанесение пропитки Mapei Prosfas","шт.",1,12576,12576,91,91,12667]
["1.13.5.18","Очищение поверхности пола","м2",-3545,393,{"$f":"E568*D568","v":-1393185},78,{"$f":"G568*D568","v":-276510},-1669695]
["1.13.5.19","Грунтовка праймером Технониколь 01","м2",-3545,235.8,-835911,202.02,-716160.9,-1552071.9]
["1.13.5.20","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-3545,1021.8,-3622281,624,-2212080,-5834361]
["1.13.5.21","Устройство монолитного железобетонного пола из бетона кл. В25 толщиной 80 мм","м3",-284,12208,-3467072,14998,-4259432,-7726504]
["1.13.5.22","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-3545,550.20000000000005,-1950459.0000000002,702,-2488590,-4439049]
["1.13.5.23","Устройство швов","м.п.",-1350,550.20000000000005,-742770.00000000012,78,-105300,-848070.00000000012]
["1.13.6","Полы сварочного цеха и компрессорной",null,null,null,{"$f":"F578+F579+F580+F581+F583+F584","v":-15313774},null,{"$f":"H578+H579+H580+H581+H583+H584","v":-13847497.6},{"$f":"I578+I579+I580+I581+I583+I584","v":-29161271.600000001}]
["1.13.6","Полы сварочного цеха ",null,null,null,{"$f":"F576+F577","v":17886390},null,{"$f":"H576+H577","v":9790190},{"$f":"I576+I577","v":27676580}]
["1.13.6.1","Фрезеровка поверхности покрытия со снятием топпинга, шлифовка, полировка, нанесение защитной пропитки,ремонт и герметизация швов, дефектов покрытия","м2",3781,4700,{"$f":"D576*E576","v":17770700},2580,{"$f":"D576*G576","v":9754980},{"$f":"E576*D576+G576*D576","v":27525680}]
["1.13.6.2","Нанесение сигнальной расцветки на пол","м2",251.5,460,{"$f":"D577*E577","v":115690},140,{"$f":"D577*G577","v":35210},150900]
["1.13.6.3","Очищение поверхности пола","м2",-4580,393,{"$f":"E578*D578","v":-1799940},78,{"$f":"G578*D578","v":-357240},-2157180]
["1.13.6.4","Грунтовка праймером Технониколь 01","м2",-4580,235.8,-1079964,202.02,-925251.60000000009,-2005215.6]
["1.13.6.5","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м3",-4580,1021.8,-4679844,624,-2857920,-7537764]
["1.13.6.6","Устройство монолитного железобетонного пола из жаропрочного бетона (на высокоглиноземистом цементе с шамотным заполнителем) кл. В25 толщиной 80 мм","м3",-367,12208,-4480336,17398,-6385066,-10865402]
["1.13.6.7","Арматура ⌀8 А500","т.",-19.2,0,0,0,0]
["1.13.6.8","Затирка поверхности с использованием порошкового упрочнителя по типу Duracor","м2",-4580,550.20000000000005,-2519916,702,-3215160,{"$f":"E583*D583+G583*D583","v":-5735076}]
["1.13.6.9","Устройство швов","м.п.",-1370,550.20000000000005,-753774.00000000012,78,-106860,{"$f":"E584*D584+G584*D584","v":-860634.00000000012}]
["1.13.7","Фундаменты под домкраты 32 шт ",null,null,null,{"$f":"SUM(F586:F589)","v":-2452320.1},null,{"$f":"SUM(H586:H589)","v":-1341522},{"$f":"SUM(I586:I589)","v":-3793842.1}]
["1.13.7.1","Демонтаж существующего слоя пола толщиной 400 мм","м2",-100,2672.4,{"$f":"E586*D586","v":-267240},1326,{"$f":"G586*D586","v":-132600},{"$f":"E586*D586+G586*D586","v":-399840}]
["1.13.7.2","Забивка свай 200х200 длинной 3 метра под домкраты","шт",-120,11790,{"$f":"E587*D587","v":-1414800},4680,{"$f":"G587*D587","v":-561600},{"$f":"E587*D587+G587*D587","v":-1976400}]
["1.13.7.3","Устройство монолитных ЖБ фундаментов из бетон кл. В25, W4, F 50 под домкраты","м3",-26,13132.25,{"$f":"E588*D588","v":-341438.5},21921,{"$f":"G588*D588","v":-569946},{"$f":"E588*D588+G588*D588","v":-911384.5}]
["1.13.7.4","Анкеры","кг",-496,864.6,{"$f":"E589*D589","v":-428841.60000000003},156,{"$f":"G589*D589","v":-77376},{"$f":"E589*D589+G589*D589","v":-506217.60000000003}]
["1.13.7","Фундаменты под домкраты ФМ-1 (24 шт) - 3й путь\nсварочный пролет",null,null,null,{"$f":"SUM(F591:F595)","v":3834412.3430000003},null,{"$f":"SUM(H591:H595)","v":2192577.074},{"$f":"SUM(I591:I595)","v":6026989.4170000004}]
["1.13.7.1","Демонтаж ж/б покрытия пола с погрузкой","м3",88,20171.61,{"$f":"D591*E591","v":1775101.6800000002},0,null,{"$f":"E591*D591+G591*D591","v":1775101.6800000002}]
["1.13.7.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D591*1.47","v":129.35999999999999},1552.5,{"$f":"D592*E592","v":200831.39999999997},0,null,{"$f":"E592*D592+G592*D592","v":200831.39999999997}]
["1.13.7.3","Разработка грунта под котлованы с погрузкой","м3",44,1941.98,{"$f":"D593*E593","v":85447.12},0,null,{"$f":"E593*D593+G593*D593","v":85447.12}]
["1.13.7.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D593*1.6","v":70.400000000000006},1552.5,{"$f":"D594*E594","v":109296.00000000001},0,null,{"$f":"E594*D594+G594*D594","v":109296.00000000001}]
["1.13.7.5","Устройство ж/б фундаментов ФМ-1","м3",88.7,18756.89,{"$f":"D595*E595","v":1663736.1429999999},24719.02,{"$f":"D595*G595","v":2192577.074},{"$f":"E595*D595+G595*D595","v":3856313.2170000002}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F598+F603+F612+F613+F614+F615+F616+F617+F618+F619","v":-4453232.34},null,{"$f":"H598+H603+H612+H613+H614+H615+H616+H617+H618+H619","v":-8043587.7600000007},{"$f":"I598+I603+I612+I613+I614+I615+I616+I617+I618+I619","v":-12496820.1}]
["1.13.8","Кабельные лотки. Демонтаж существующего пола 400мм, монтаж лотков, крышек.",null,null,null,{"$f":"F599+F600+F601+F602+F604+F605+F606+F607+F608+F609+F610+F611","v":12381402.438000003},null,{"$f":"H599+H600+H601+H602+H604+H605+H606+H607+H608+H609+H610+H611","v":8226306.2271500006},{"$f":"I599+I600+I601+I602+I604+I605+I606+I607+I608+I609+I610+I611","v":20607708.665149998}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 350мм","м2",-330,5502,{"$f":"E598*D598","v":-1815660},1326,{"$f":"G598*D598","v":-437580},{"$f":"E598*D598+G598*D598","v":-2253240}]
["1.13.8.1","Демонтаж существующего слоя пола толщиной 400 мм шириной 700мм","м3",81.400000000000006,68196.710000000006,{"$f":"D599*E599","v":5551212.1940000011},0,null,5551212.1940000011]
["1.13.8.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D599*1.47","v":119.658},1590,{"$f":"D600*E600","v":190256.22},0,null,190256.22]
["1.13.8.3","Доработка грунта вручную до проектной отметки, 10 см","м3",21.4,2772.16,{"$f":"D601*E601","v":59324.223999999995},0,null,59324.223999999995]
["1.13.8.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D601*1.6","v":34.24},1590,{"$f":"D602*E602","v":54441.600000000006},0,null,54441.600000000006]
["1.13.8.5","Устройство бетонной подготовки из бетона В7,5 100 мм","м3",-32.6,8646,{"$f":"E603*D603","v":-281859.60000000003},23400,{"$f":"G603*D603","v":-762840},-1044699.6000000001]
["1.13.8.5","Устройство бетонной подготовки из бетона В15 100 мм","м3",21.4,8646,{"$f":"D604*E604","v":185024.4},23400,{"$f":"D604*G604","v":500759.99999999994},685784.39999999991]
["1.13.8.6","Монтаж лотков ЛК 300.60.30 0,231м3/ шт. (22,47м3/107шт.)","м3",22.47,61344.43,1378409.3421,70814.53,{"$f":"D605*G605","v":1591202.4890999999},2969611.8311999999]
["1.13.8.7","Демонтаж существующего слоя пола толщиной 400 мм шириной 600мм","м3",36,68196.7,2455081.1999999997,0,null,2455081.1999999997]
["1.13.8.8","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D606*1.6","v":57.6},1590,91584,0,null,91584]
["1.13.8.9","Устройство бетонной подготовки из бетона В15 100 мм","м3",9,8646,77814,23400,{"$f":"D608*G608","v":210600},288414]
["1.13.8.10","Монтаж лотков ЛК 300.60.30 с устройством закладных","м3",12.6,67036.179999999993,844655.8679999999,70340.38,{"$f":"D609*G609","v":886288.78800000006},1730944.656]
["1.13.8.11","Монтаж плит ПТ 75.60.8-3 ","шт",21,4881.92,102520.32000000001,9317.7999999999993,{"$f":"D610*G610","v":195673.8},298194.12]
["1.13.8.12","Монтаж стальных крышек каналов с ручками подъёма 479 шт.","т",18.317,75944.7,1391079.0699,264332.65000000002,{"$f":"D611*G611","v":4841781.1500500003},6232860.2199499998]
["1.13.8.13","Устройство монолитных железобетонных лотков из бетона кл. В25, W4, F50","м3",-69.8,8646,{"$f":"E612*D612","v":-603490.79999999993},22464,{"$f":"G612*D612","v":-1567987.2},-2171478]
["1.13.8.14","Арматура А500","т.",-3.9,39300,-153270,87100,-339690,-492960]
["1.13.8.15","Грунтовка праймером Технониколь 01","м2",-418,235.8,-98564.400000000009,202.02,-84444.36,-183008.76]
["1.13.8.16","Монтаж гидроизоляции Техноэласт Мост в 1 слой","м2",-418,1021.8,-427112.39999999997,624,-260832,-687944.39999999991]
["1.13.8.17","Монтаж стальных крышек каналов:","шт",-464,864.6,-401174.4,2340,-1085760,-1486934.4]
["1.13.8.18","Чечевица 6 мм","т.",-11.07,5502,-60907.14,213720,-2365880.4,-2426787.54]
["1.13.8.19","Полоса 60х6","т.",-4.2,2358,-9903.6,269100,-1130220,-1140123.6000000001]
["1.13.8.20","Покрытие крышек грунтовкой ГФ-021 (2 слоя) и эмалью ПФ-115 (2 слоя). Общая толщина не менее 80 мкм","т.",-15.3,39300,-601290,546,-8353.8000000000011,-609643.80000000005]
["1.13.9","Ремонт примыкания кровли к проходкам труб",null,null,null,{"$f":"SUM(F621:F626)","v":251244.89999999997},null,{"$f":"SUM(H621:H626)","v":149682},{"$f":"SUM(I621:I626)","v":400926.9}]
["1.13.9.1","Ремонт примыкания кровли к проходкам труб","шт",7,19650,{"$f":"D621*E621","v":137550},8580,{"$f":"D621*G621","v":60060},{"$f":"E621*D621+G621*D621","v":197610}]
["1.13.9.2","Техноэласт ЭПП","м2",21,1021.8,21457.8,1248,26208,47665.8]
["1.13.9.3","Цементный раствор М150","м3",0.05,8646,432.3,23400,1170,1602.3]
["1.13.9.4","Обжимной хомут","шт",14,3615.6,50618.400000000001,1560,21840,72458.399999999994]
["1.13.9.5","Юбка из металла","шт",7,5502,38514,5460,38220,76734]
["1.13.9.6","Герметик","шт",2,1336.2,2672.4,1092,2184,4856.3999999999996]
["1.13.10","Ремонт примыкания кровли к фонарю",null,null,null,{"$f":"SUM(F628:F630)","v":543912},null,{"$f":"SUM(H628:H630)","v":336960},{"$f":"SUM(I628:I630)","v":880872}]
["1.13.10.1","Ремонт примыкания кровли к фонарю","п.м.",20,19650,{"$f":"D628*E628","v":393000},8580,{"$f":"D628*G628","v":171600},{"$f":"E628*D628+G628*D628","v":564600}]
["1.13.10.2","Техноэласт ЭПП","м2",40,1021.8,{"$f":"D629*E629","v":40872},1248,{"$f":"D629*G629","v":49920},{"$f":"E629*D629+G629*D629","v":90792}]
["1.13.10.3","Прижимная рейка","п.м.",200,550.20000000000005,{"$f":"D630*E630","v":110040.00000000001},577.20000000000005,{"$f":"D630*G630","v":115440.00000000001},{"$f":"E630*D630+G630*D630","v":225480.00000000003}]
["1.13.11","Ремонт кровли",null,null,null,{"$f":"F632+F633","v":30182.400000000001},null,{"$f":"H632+H633","v":44304},{"$f":"I632+I633","v":74486.399999999994}]
["1.13.11.1","Ремонт кровли","м2",4,5502,{"$f":"D632*E632","v":22008},8580,{"$f":"D632*G632","v":34320},{"$f":"E632*D632+G632*D632","v":56328}]
["1.13.11.2","Техноэласт ЭПП","м2",8,1021.8,{"$f":"D633*E633","v":8174.4},1248,{"$f":"D633*G633","v":9984},{"$f":"E633*D633+G633*D633","v":18158.400000000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F636+F638+F640+F642+F644","v":-37236675.399999999},null,{"$f":"H636+H638+H640+H642+H644","v":-3695472.2},{"$f":"I636+I638+I640+I642+I644","v":-40932147.600000001}]
["1.13.12","Отделка сварочного цеха (стен, колонн, ферм, стен покрытия) ",null,null,null,{"$f":"F637+F639+F641+F643+F645","v":38139180.100000001},null,{"$f":"H637+H639+H641+H643+H645","v":3785039.3},{"$f":"I637+I639+I641+I643+I645","v":41924219.399999999}]
["1.13.12.1","Зачистка поверхности","м2",-11140,750,{"$f":"E636*D636","v":-8355000},0,{"$f":"G636*D636","v":0},{"$f":"E636*D636+G636*D636","v":-8355000}]
["1.13.12.1","Зачистка поверхности","м2",11410,750,{"$f":"D637*E637","v":8557500},0,null,8557500]
["1.13.12.2","Грунтовка","м2",-11140,89,{"$f":"E638*D638","v":-991460},46,{"$f":"G638*D638","v":-512440},-1503900]
["1.13.12.2","Грунтовка","м2",11410,89,{"$f":"D639*E639","v":1015490},46,{"$f":"D639*G639","v":524860},1540350]
["1.13.12.3","штукатурка  цементная","м2",-11140,1675,{"$f":"E640*D640","v":-18659500},0,{"$f":"G640*D640","v":0},-18659500]
["1.13.12.3","штукатурка  цементная","м2",11410,1675,{"$f":"D641*E641","v":19111750},0,null,19111750]
["1.13.12.4","грунтовка ","м2",-11140,102.61,{"$f":"E642*D642","v":-1143075.3999999999},55.73,{"$f":"G642*D642","v":-620832.19999999995},-1763907.5999999999]
["1.13.12.4","грунтовка ","м2",11410,102.61,{"$f":"D643*E643","v":1170780.1000000001},55.73,{"$f":"D643*G643","v":635879.29999999993},1806659.4]
["1.13.12.5","акриловая краска в 2 слоя","м2",-11140,726,{"$f":"E644*D644","v":-8087640},230,{"$f":"G644*D644","v":-2562200},-10649840]
["1.13.12.5","акриловая краска в 2 слоя","м2",11410,726,{"$f":"D645*E645","v":8283660},230,{"$f":"D645*G645","v":2624300},10907960]
["1.13.13","Демонтаж модульных зданий и монтаж в новом проектном положении",null,null,null,{"$f":"SUM(F647:F652)","v":622926.5},null,{"$f":"SUM(H647:H652)","v":707546.45},{"$f":"SUM(I647:I652)","v":1330472.95}]
["1.13.13.1","Демонтаж модульного здания из 2 блок контейнеров","шт",1,58950,{"$f":"D647*E647","v":58950},0,null,{"$f":"E647*D647+G647*D647","v":58950}]
["1.13.13.2","Устройство металлического каркаса под кабины мастеров","т.",2.2999999999999998,118555,272676.5,210411.5,{"$f":"D648*G648","v":483946.44999999995},756622.95]
["1.13.13.3","Монтаж модульного здания","шт.",2,58950,117900,0,null,117900]
["1.13.13.4","Устройство металлического ограждения","шт.",1,52400,52400,32500,{"$f":"D650*G650","v":32500},84900]
["1.13.13.5","Переустройство металлической лестницы с монтажом","шт.",1,62050,62050,0,null,62050]
["1.13.13.6","Монтаж металлической лестницы","шт.",1,58950,58950,191100,{"$f":"D652*G652","v":191100},250050]
["1.13.14","Демонтажные работы фасада, ворот",null,null,null,{"$f":"SUM(F654:F661)","v":2146096.6072},null,null,{"$f":"SUM(I654:I661)","v":2146096.6072}]
["1.13.14.1","Демонтаж профилированного покрытия фасада стен по мет. обрешетке","м2",175,1944.56,{"$f":"D654*E654","v":340298},null,null,{"$f":"E654*D654+G654*D654","v":340298}]
["1.13.14.2","Демонтаж существующих металлических ворот (3шт.)","т",7.2,79410.95,571758.84,null,null,571758.84]
["1.13.14.3","Резка алмазными дисками стены из кирпича и блоков толщ 380мм","м",210,2661.4,558894,null,null,558894]
["1.13.14.4","Пробивка проемов в кирпичных стенах толщ 380мм ","м3",66.5,6385.96,424666.34,null,null,424666.34]
["1.13.14.5","Демонтаж ж/б перемычек (4шт)","м3",4.5599999999999996,7179.92,32740.435199999996,null,null,32740.435199999996]
["1.13.14.6","Демонтаж остекления (мет ок. блоки 6х1.8м - 7 шт)","м2",75.599999999999994,1444.56,109208.73599999999,null,null,109208.73599999999]
["1.13.14.7","Очистка от строительного мусора, боя кирпича, бетона и погрузка вручную при автомобильных перевозках","т",25.8,3325.32,85793.256000000008,null,null,85793.256000000008]
["1.13.14.8","Вывоз и утилизация с К разрыхления 1,47","м3",14.3,1590,22737,null,null,22737]
["1.13.15","Установка автомата газирования воды с подключениям к сетям","шт",2,71500,143000,273585,{"$f":"D662*G662","v":547170},690170]
["1.13.16","Устройство швов сжатия и расширения","м",368,1821.19,670197.92000000004,79.5,{"$f":"D663*G663","v":29256},699453.92]
["1.13.17","Устройство швов сопряжения покрытий","м",558.79999999999995,1649.42,921695.89599999995,null,null,921695.89599999995]
["1.13.18","Окраска колонн сборочного и сварочного пролетов, окраска кран-балок"]
["1.13.19","Окраска колонн",null,null,null,{"$f":"SUM(F667:F670)","v":2784517.8},null,{"$f":"SUM(H667:H670)","v":2156704},{"$f":"SUM(I667:I670)","v":4941221.8}]
["1.13.19.1","Обеспыливание поверхности","м2",2120,96,{"$f":"D667*E667","v":203520},null,null,{"$f":"E667*D667+D667*G667","v":203520}]
["1.13.19.2","Грунтовка  ","м2",2120,130.56,{"$f":"D668*E668","v":276787.20000000001},60,{"$f":"D668*G668","v":127200},{"$f":"E668*D668+D668*G668","v":403987.20000000001}]
["1.13.19.3","Акриловая краска в 2 слоя цвет оранжевый","м2",2120,929.28,{"$f":"D669*E669","v":1970073.5999999999},920,{"$f":"D669*G669","v":1950400},{"$f":"E669*D669+D669*G669","v":3920473.5999999996}]
["1.13.19.4","Укрывные работы","комп",1,334137,{"$f":"D670*E670","v":334137},79104,{"$f":"D670*G670","v":79104},{"$f":"E670*D670+D670*G670","v":413241}]
["1.13.20","Окраска кран-балок",null,null,null,{"$f":"SUM(F672:F673)","v":394092},null,{"$f":"SUM(H672:H673)","v":364900},{"$f":"SUM(I672:I673)","v":758992}]
["1.13.20.1","Обеспыливание поверхности","м2",410,90,{"$f":"D672*E672","v":36900},null,null,{"$f":"E672*D672+D672*G672","v":36900}]
["1.13.20.2","Окрашивание эмалью в 2 слоя цвет оранжевый","м2",410,871.2,{"$f":"D673*E673","v":357192},890,{"$f":"D673*G673","v":364900},{"$f":"E673*D673+D673*G673","v":722092}]
["1.13.21","Устройство пандусов подьемных ворот по оси 1",null,null,null,{"$f":"F675+F676+F677","v":843314.54},null,{"$f":"H675+H676+H677","v":209972},{"$f":"I675+I676+I677","v":1053286.54}]
["1.13.21.1","Резка алмазными дисками пола","м/п",60,6500,{"$f":"D675*E675","v":390000},null,null,{"$f":"E675*D675+D675*G675","v":390000}]
["1.13.21.2","Демонтаж ж/б покрытия пола с погрузкой","м3",14,20171.61,{"$f":"D676*E676","v":282402.54000000004},null,null,{"$f":"E676*D676+D676*G676","v":282402.54000000004}]
["1.13.21.3","Устройство монолитного железобетонного покрытия пола из бетона кл. В25, W4, F50 толщиной 150 мм","м3",14,12208,{"$f":"D677*E677","v":170912},14998,{"$f":"D677*G677","v":209972},{"$f":"E677*D677+D677*G677","v":380884}]
["1.13.22","Устройство фасадов  ось 33",null,null,null,{"$f":"F679+F680+F681+F682","v":474403.4},null,{"$f":"H679+H680+H681+H682","v":410962.5},{"$f":"I679+I680+I681+I682","v":885365.9}]
["1.13.22.1","Установка и разборка инвентарных и наружных лесов высотой 14,8м","м2",140,589.5,{"$f":"D679*E679","v":82530},364,{"$f":"D679*G679","v":50960},{"$f":"E679*D679+G679*D679","v":133490}]
["1.13.22.2","Монтаж подсистемы ","м2",125,1506.5,{"$f":"D680*E680","v":188312.5},1049.0999999999999,{"$f":"D680*G680","v":131137.5},{"$f":"E680*D680+G680*D680","v":319450}]
["1.13.22.3","Монтаж проф.листа ","м2",125,1244.5,{"$f":"D681*E681","v":155562.5},1281.8,{"$f":"D681*G681","v":160225},{"$f":"E681*D681+G681*D681","v":315787.5}]
["1.13.22.4","Монтаж фасоных элементов","м/п",80,599.98,{"$f":"D682*E682","v":47998.400000000001},858,{"$f":"D682*G682","v":68640},{"$f":"E682*D682+G682*D682","v":116638.39999999999}]
["1.13.23","Смотровая канава 2 путь",null,null,0,{"$f":"SUM(F684)","v":2238411.8319999999},0,{"$f":"SUM(H684)","v":2257227.372},{"$f":"SUM(I684)","v":4495639.2039999999}]
["1.13.23.1","Устройство смотровой канавы","м3",87.8,25494.44,{"$f":"D684*E684","v":2238411.8319999999},25708.74,{"$f":"D684*G684","v":2257227.372},{"$f":"E684*D684+G684*D684","v":4495639.2039999999}]
["1.13.24","Фундаменты под домкраты ФМ-2 (8 шт) - 2й путь\nсборочный пролет Смотровая канава",null,null,null,{"$f":"SUM(F686:F690)","v":3550081.4229999995},null,{"$f":"SUM(H686:H690)","v":979030.16799999995},{"$f":"SUM(I686:I690)","v":4529111.591}]
["1.13.24.1","Демонтаж ж/б покрытия пола с погрузкой","м3",52.8,20171.61,{"$f":"D686*E686","v":1065061.0079999999},0,null,{"$f":"E686*D686+G686*D686","v":1065061.0079999999}]
["1.13.24.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D686*1.47","v":77.616},1590,{"$f":"D687*E687","v":123409.44},0,null,{"$f":"E687*D687+G687*D687","v":123409.44}]
["1.13.24.3","Разработка грунта под котлованы с погрузкой","м3",357.7,2045.87,{"$f":"D688*E688","v":731807.69899999991},0,null,{"$f":"E688*D688+G688*D688","v":731807.69899999991}]
["1.13.24.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D688*1.6","v":572.32000000000005},1590,{"$f":"D689*E689","v":909988.8},0,null,{"$f":"E689*D689+G689*D689","v":909988.8}]
["1.13.24.5","Устройство ж/б фундаментов ФМ-2","м3",40.4,17817.189999999999,{"$f":"D690*E690","v":719814.47599999991},24233.42,{"$f":"D690*G690","v":979030.16799999995},{"$f":"E690*D690+G690*D690","v":1698844.6439999999}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"SUM(F694:F698)+SUM(F700:F710)+SUM(F711:F716)+F718","v":327505.40000000002},null,{"$f":"SUM(H694:H698)+SUM(H700:H710)+SUM(H711:H716)+H718","v":463326.41},{"$f":"SUM(I694:I698)+SUM(I700:I710)+SUM(I711:I716)+I718","v":790831.81}]
["1.14","130-23-ЭМ1 Силовое электрооборудование",null,null,null,{"$f":"F693-F695-F696-F697-F698+F699-F701-F710+F719-F711-F712-F713-F714-F715+F717-F716","v":-235407},null,{"$f":"H693-H695-H696-H697-H698+H699-H701-H710+H719-H711-H712-H713-H714-H715+H717-H716","v":-343914},{"$f":"I693-I695-I696-I697-I698+I699-I701-I710+I719-I711-I712-I713-I714-I715+I717-I716","v":-579321}]
["1.14.1","Щит распределительный","шт.",-1,6550,{"$f":"E693*D693","v":-6550},55450.2,{"$f":"G693*D693","v":-55450.2},{"$f":"E693*D693+G693*D693","v":-62000.2}]
["1.14.1","Щит распределительный","шт.",1,6550,{"$f":"D694*E694","v":6550},48346.61,{"$f":"D694*G694","v":48346.61},54896.61]
["1.14.2","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х16","м.",30,186.02,{"$f":"D695*E695","v":5580.6},1809.6,{"$f":"D695*G695","v":54288},59868.6]
["1.14.3","Кабель силовой, не поддерживающий горение, безгалогенный  ППГнг(А)-HF 5х2.5","м.",30,162.44,{"$f":"D696*E696","v":4873.2},322.39999999999998,{"$f":"D696*G696","v":9672},14545.2]
["1.14.4","Кабель силовой ППГнг(А)-HF 3х6","м",60,162.44,{"$f":"D697*E697","v":9746.4},434.2,{"$f":"D697*G697","v":26052},35798.400000000001]
["1.14.5","Кабель силовой ППГнг(А)-HF 3х2.5","м",70,162.44,{"$f":"D698*E698","v":11370.8},184.6,{"$f":"D698*G698","v":12922},24292.799999999999]
["1.14.6","Кабель монтажный","м",-100,162.44,{"$f":"E699*D699","v":-16244},166.92,{"$f":"G699*D699","v":-16692},-32936]
["1.14.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м",100,162.44,{"$f":"D700*E700","v":16244},107.82,{"$f":"D700*G700","v":10782},27026]
["1.14.7","Лоток 50х100 L=3000 перфорированный","м.",120,838.4,100608,699.4,83928,184536]
["1.14.8","Крышка L=3000 для лотков шириной 100мм","м.",120,157.19999999999999,18864,271.99,32638.800000000003,51502.8]
["1.14.9","Анкер М8 латунный разрезной","шт.",400,0,0,74,29600,29600]
["1.14.10","Шпилька М8х2000","шт.",94,393,36942,221.68,20837.920000000002,57779.92]
["1.14.11","Шайба М8","шт.",200,0,0,8.8000000000000007,1760.0000000000002,1760.0000000000002]
["1.14.12","Гайка М8","шт.",400,0,0,3.99,1596,1596]
["1.14.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",32,393,12576,2051.09,65634.880000000005,78210.880000000005]
["1.14.14","Провод силовой желто-зеленый","м",10,162.44,1624.4,265.2,2652,4276.3999999999996]
["1.14.15","Наконечник медный 16 мм2 ","шт.",80,132.05000000000001,10564,61.93,4954.3999999999996,15518.4]
["1.14.16","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м.",130,45.85,5960.5,58.5,7605,13565.5]
["1.14.17","Металлорукав в ПВХ-изоляции","м",20,65.5,1310,166.71,3334.2000000000003,4644.2000000000007]
["1.14.18","Скоба металлическая","шт.",150,32.75,4912.5,36.82,5523,10435.5]
["1.14.19","Шина заземления ГЗШ 20 подключений","шт.",1,2620,2620,9412,9412,12032]
["1.14.20","Коробка распределительная 70х70х40 мм IP55","шт.",3,262,786,109.2,327.60000000000002,1113.5999999999999]
["1.14.21","Полоса стальная 40х5","м",50,458.5,22925,369.2,18460,41385]
["1.14.22","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,13000,{"$f":"G716*D716","v":13000},13000]
["1.14.23","Пуско-наладочные работы","компл.",-1,31440,{"$f":"E717*D717","v":-31440},0,{"$f":"G717*D717","v":0},-31440]
["1.14.23","Пуско-наладочные работы","компл.",1,53448,{"$f":"D718*E718","v":53448},0,null,53448]
["1.14.24","Заземляющий проводник гибкий","шт.",-40,262,{"$f":"E719*D719","v":-10480},681.2,{"$f":"G719*D719","v":-27248},-37728]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"F722+F723+F729+F724+F726+F728+F731+F732+F733+F734+F735+F737+F738+F739+F740+F741+F742+F743+F744+F745+F746+F747+F748+F749+F750+F751+F752+F753+F754+F755+F756","v":4205277.7699999996},null,{"$f":"H722+H723+H729+H724+H726+H728+H731+H732+H733+H734+H735+H737+H738+H739+H740+H741+H742+H743+H744+H745+H746+H747+H748+H749+H750+H751+H752+H753+H754+H755+H756","v":18278328.930000003},{"$f":"I722+I723+I729+I724+I726+I728+I731+I732+I733+I734+I735+I737+I738+I739+I740+I741+I742+I743+I744+I745+I746+I747+I748+I749+I750+I751+I752+I753+I754+I755+I756","v":22483606.700000003}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,{"$f":"-F722-F723-F729-F724+F725+F727+F730-F732-F733-F734-F735-F737-F738-F739-F740-F741-F742-F743-F744-F745-F746-F747-F748-F749-F750-F751-F752-F753-F754-F755-F756","v":-4238789.1399999997},null,{"$f":"-H722-H723-H729-H724+H725+H727+H730-H732-H733-H734-H735-H737-H738-H739-H740-H741-H742-H743-H744-H745-H746-H747-H748-H749-H750-H751-H752-H753-H754-H755-H756","v":-18446335.010000002},{"$f":"-I722-I723-I729-I724+I725+I727+I730-I732-I733-I734-I735-I737-I738-I739-I740-I741-I742-I743-I744-I745-I746-I747-I748-I749-I750-I751-I752-I753-I754-I755-I756","v":-22685124.150000002}]
["1.15.1","Установка компрессора винт. ДЭН-75Ш ТВЖ «Плюс» ","шт.",2,332000,{"$f":"D722*E722","v":664000},5812000,{"$f":"D722*G722","v":11624000},{"$f":"E722*D722+G722*D722","v":12288000}]
["1.15.2","Сепартатор влагоотделитель СЦ-1200Р","шт",2,0,null,73710,{"$f":"D723*G723","v":147420},147420]
["1.15.3","Установка воздухосборника ВВ-0,9-1,0-УХЛ1, V=0,9 м3; Р=1,0 Мпа. Габаритные размеры: Ф900 мм х 2100 мм."," шт.",2,46374,{"$f":"D724*E724","v":92748},0,null,92748]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",-2,56592,{"$f":"E725*D725","v":-113184},0,{"$f":"G725*D725","v":0},-113184]
["1.15.4","Установка компенсатора сильфонного осевого: КСО ARM 100-16-30 Фланцевый","шт.",3,56592,{"$f":"D726*E726","v":169776},0,null,169776]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",-86,2373,{"$f":"E727*D727","v":-204078},4672,{"$f":"G727*D727","v":-401792},-605870]
["1.15.5","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø114×3,0 мм."," п.м.",41.91,2373,{"$f":"D728*E728","v":99452.43},4672,{"$f":"D728*G728","v":195803.51999999999},295255.94999999995]
["1.15.6","Установка осушителя воздуха адсорбционного ОВА – 0870 14,5 м3/мин. 220В/50Гц. Габаритные размеры: 1175 мм х 640 мм х 2260 мм.","шт.",2,60324,{"$f":"D729*E729","v":120648},1490068,{"$f":"D729*G729","v":2980136},3100784]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",-132,1771,{"$f":"E730*D730","v":-233772},4632,{"$f":"G730*D730","v":-611424},-845196]
["1.15.7","Устройство труб стальных горячедеформированных, по ГОСТ 9940-81, сталь 12Х18Н10Т Ø21,5×2,5 мм.","п.м.",140.19999999999999,1771,{"$f":"D731*E731","v":248294.19999999998},4632,{"$f":"D731*G731","v":649406.39999999991},897700.59999999986]
["1.15.8","Установка крана шарового  G1/2\" Ру10 нерж.","шт.",141,5895,831195,1550.25,{"$f":"D732*G732","v":218585.25},1049780.25]
["1.15.9","Установка крана шарового фланцевого LD КШ. Ц. Ф.100.025                                                                                                                  \"под задвижку\", L=230 П/П Ру-10 Ду-100","  шт.",14,9790,137060,35760,{"$f":"D733*G733","v":500640},637700]
["1.15.10","Установка быстросъемного соединения типа \"елочка\" проход 7 мм  G 1/2\" Ру10","шт.",94,4165.8,391585.2,201.5,{"$f":"D734*G734","v":18941},410526.2]
["1.15.11","Установка фильтра/редуктора/лубрикатора Nordberg NP8414 ","шт.",47,9866,463702,28674,{"$f":"D735*G735","v":1347678},1811380]
["1.15.12","9.8 атм, 1/2M",null,null,0,0,0]
["1.15.13","Установка отвода стального приварного крутоизогнутого 90гр. 20×2,5","шт.",94,393,36942,390,{"$f":"D737*G737","v":36660},{"$f":"E737*D737+G737*D737","v":73602}]
["1.15.14","Установка отвода стального приварного крутоизогнутого 90гр. 114×3,0","  шт.",40,471.6,18864,585,23400,42264]
["1.15.15","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 20×2,5","  шт.",94,455.88,42852.72,468,43992,86844.72]
["1.15.16","Установка тройника стального бесшовного приварного 12Х18Н10Т ГОСТ 17376-2001 114×3,0","шт.",7,605.22,4236.54,605.28,4236.96,8473.5]
["1.15.17","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 100мм, PN10 кгс/см2.","шт.",32,581.64,18612.48,1794,57408,76020.479999999996]
["1.15.18","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 20мм, PN10 кгс/см2.","шт.",188,594.22,111713.36,1263.5999999999999,237556.8,349270.16]
["1.15.19","Установка фланца стального плоского приварного 12Х18Н10Т ГОСТ 33259-2015 DN 200мм, PN10 кгс/см2.","шт.",4,880.32,3521.28,1872,7488,11009.28]
["1.15.20","Установка перехода 12Х18Н10Т 219×4,0 - 114×3,0 ГОСТ 17378-2001","шт.",2,3144,6288,20832.5,41665,47953]
["1.15.21","Устройство металлических конструкций для установки трубопровода на эстакаде и крепления к существующим конструкциям","т.",0.33,308112,101676.96,0,null,101676.96]
["1.15.22","Установка гильз через стены труба стальная сварная 133×4,0","п.м.",0.6,7860,4716,0,null,4716]
["1.15.23","Установка вентиляционной решетки фасадной РЖН , 1500х2000","шт.",2,19650,39300,21242,{"$f":"D747*G747","v":42484},81784]
["1.15.24","Установка клапана воздушного прямоугольного АВК 2070х1562 ШхВ","  шт.",2,56592,113184,50414,{"$f":"D748*G748","v":100828},214012]
["1.15.25","Гидростатические испытания трубопроводов","комл.",1,149340,149340,0,null,149340]
["1.15.26","Демонтаж стены (проём 1550 на 4100 для установки воздушного клапана"," м.кв.",6.5,2358,15327,0,null,15327]
["1.15.27","Демонтаж металлоконструкций фермы","т.",0.06,39300,2358,0,null,2358]
["1.15.28","Демонтаж труб стальных электросварных Ø159×6,0 мм.","п.м.",12,786,9432,0,null,9432]
["1.15.29","Демонтаж труб стальных электросварных Ø108×5,0 мм.","п.м.",6,628.79999999999995,3772.7999999999997,0,null,3772.7999999999997]
["1.15.30","Демонтаж металлических опор","т.",0.05,39300,1965,0,null,1965]
["1.15.31","Отвозка демонтированного оборудования самосвалами на расстояние до 1 км.","т.",0.18,7860,1414.8,0,null,1414.8]
["1.15.32","Пуско-наладочные работы","комл.",1,301300,301300,0,null,301300]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"F760+F762+F763+F764+F765+F767+F770+F771+F772+F773+F774+F775+F776","v":6742432.2699999996},null,{"$f":"H760+H762+H763+H764+H765+H767+H770+H771+H772+H773+H774+H775+H776","v":7599618.1099999994},{"$f":"I760+I762+I763+I764+I765+I767+I770+I771+I772+I773+I774+I775+I776","v":14342050.380000001}]
["1.16","130-23-ОВ3 Вентиляция и кондиционирование",null,null,null,{"$f":"-F760-F762-F763-F765+F766+F768-F771-F772-F773-F774-F775-F776","v":-5003468.07},null,{"$f":"-H760-H762-H763-H765+H766+H768-H771-H772-H773-H774-H775-H776","v":-6342120.8799999999},{"$f":"-I760-I762-I763-I765+I766+I768-I771-I772-I773-I774-I775-I776","v":-11345588.950000001}]
["1.16.1","Теплоснабжение установки П1",null,null,0,null,0]
["1.16.1.1","Прокладка трубопроводов теплоснабжения в изоляции","п.м.",40,1310,{"$f":"D760*E760","v":52400},619.45000000000005,{"$f":"D760*G760","v":24778},{"$f":"E760*D760+G760*D760","v":77178}]
["1.16.2","Вентиляция",null,null,0,null,0]
["1.16.2.1","Монтаж приточной системы","к-т",1,125495.9,{"$f":"D762*E762","v":125495.9},181087.89,{"$f":"D762*G762","v":181087.89},{"$f":"E762*D762+G762*D762","v":306583.79000000004}]
["1.16.2.2","Монтаж узла терморегулирования","к-т",1,52630.559999999998,{"$f":"D763*E763","v":52630.559999999998},128976.12,{"$f":"D763*G763","v":128976.12},181606.68]
["1.16.2.3","Монтаж клапанов огнезадерживающих","шт.",43,6454,{"$f":"D764*E764","v":277522},17008,{"$f":"D764*G764","v":731344},1008866]
["1.16.2.4","Монтаж вытяжных систем","к-т",2,63240.38,{"$f":"D765*E765","v":126480.76},93837.74,{"$f":"D765*G765","v":187675.48},314156.24]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",-151,1050.5999999999999,{"$f":"E766*D766","v":-158640.59999999998},1168.95,{"$f":"G766*D766","v":-176511.45},-335152.05]
["1.16.2.5","Монтаж воздухораспределителей, дроссель-клапанов, зонтов","шт",208,1050.5999999999999,{"$f":"D767*E767","v":218524.79999999999},1168.95,{"$f":"D767*G767","v":243141.6},461666.4]
["1.16.2.6","Прокладка воздуховодов из оцинкованой стали","м2",-1146,2358,{"$f":"E768*D768","v":-2702268},2044.02,{"$f":"G768*D768","v":-2342446.92},-5044714.92]
["1.16.3","Кондиционирование воздуха",null,null,0,null,0]
["1.16.3.1","Прокладка воздуховодов из оцинкованой стали с огнезащитным покрытием","м2",1146,3581,{"$f":"D770*E770","v":4103826},2445,{"$f":"D770*G770","v":2801970},{"$f":"E770*D770+G770*D770","v":6905796}]
["1.16.3.2","Монтаж наружных блоков сиситем кондиционирования воздуха","к-т",5,61132.45,305662.25,362404.12,1812020.6,2117682.85]
["1.16.3.3","Монтаж внутренних блоков сиситем кондиционирования воздуха","к-т",16,18340,293440,50744.93,811918.88,1105358.8799999999]
["1.16.3.4","Прокладка медных трубопроводов с изоляцией","пм",348,635,220980,889,309372,530352]
["1.16.3.5","Прокладка дренажных трубопроводов","пм",133,1310,174230,1477.78,196544.74,370774.74]
["1.16.3.6","Установка дренажных насосов","шт",16,3275,52400,10674.3,170788.8,223188.8]
["1.16.3.7","Пуско-наладочные работы ","к-т",1,738840,738840,0,null,738840]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"F878+F879+F880+F779+F780+F782+F784+F786+F787+F788+F790+F881+F882+F792+F883+F884+F885+F886+F887+F888+F889+F890+F794+F796+F798+F800+F801+F803+F891+F804+F892+F893+F894+F895+F805+F806+F807+F808+F809+F810+F811+F812+F814+F815+F816+F817+F820+F821+F822+F823+F824+F825+F826+F827+F828+F829+F830+F831+F832+F833+F834+F835+F837+F838+F839+F840+F842+F844+F845+F846+F847+F848+F850+F851+F852+F849+F853+F854+F855+F856+F819+F857+F858+F859+F860+F861+F862+F863+F865+F867+F869+F871+F873+F874+F875+F876+F877","v":6279544.0279999999},null,{"$f":"H878+H879+H880+H779+H780+H782+H784+H786+H787+H788+H790+H881+H882+H792+H883+H884+H885+H886+H887+H888+H889+H890+H794+H796+H798+H800+H801+H803+H891+H804+H892+H893+H894+H895+H805+H806+H807+H808+H809+H810+H811+H812+H814+H815+H816+H817+H820+H821+H822+H823+H824+H825+H826+H827+H828+H829+H830+H831+H832+H833+H834+H835+H837+H838+H839+H840+H842+H844+H845+H846+H847+H848+H850+H851+H852+H849+H853+H854+H855+H856+H819+H857+H858+H859+H860+H861+H862+H863+H865+H867+H869+H871+H873+H874+H875+H876+H877","v":14406053.600000001},{"$f":"I878+I879+I880+I779+I780+I782+I784+I786+I787+I788+I790+I881+I882+I792+I883+I884+I885+I886+I887+I888+I889+I890+I794+I796+I798+I800+I801+I803+I891+I804+I892+I893+I894+I895+I805+I806+I807+I808+I809+I810+I811+I812+I814+I815+I816+I817+I820+I821+I822+I823+I824+I825+I826+I827+I828+I829+I830+I831+I832+I833+I834+I835+I837+I838+I839+I840+I842+I844+I845+I846+I847+I848+I850+I851+I852+I849+I853+I854+I855+I856+I819+I857+I858+I859+I860+I861+I862+I863+I865+I867+I869+I871+I873+I874+I875+I876+I877","v":20685597.627999999}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,{"$f":"-F779-F780+F781+F783+F785-F787-F788+F789+F791+F793+F896+F795+F797+F799-F801+F802-F804+F897+F898-F810+F813+F899+F836-F840+F841+F843+F900-F849+F818+F901+F864+F866+F868+F870+F872-F874-F875-F876","v":-4059849.4719999996},null,{"$f":"-H779-H780+H781+H783+H785-H787-H788+H789+H791+H793+H896+H795+H797+H799-H801+H802-H804+H897+H898-H810+H813+H899+H836-H840+H841+H843+H900-H849+H818+H901+H864+H866+H868+H870+H872-H874-H875-H876","v":-11732543.300000003},{"$f":"-I779-I780+I781+I783+I785-I787-I788+I789+I791+I793+I896+I795+I797+I799-I801+I802-I804+I897+I898-I810+I813+I899+I836-I840+I841+I843+I900-I849+I818+I901+I864+I866+I868+I870+I872-I874-I875-I876","v":-15792392.772000002}]
["1.17.1","Щит распределительный навесного исполнения ЩР1….ЩР19","шт.",19,6288,{"$f":"D779*E779","v":119472},39720,{"$f":"D779*G779","v":754680},{"$f":"E779*D779+G779*D779","v":874152}]
["1.17.2","Ящик силовой с рубильником  ЯВЗШ 100А IP54","шт.",65,3144,{"$f":"D780*E780","v":204360},11432,{"$f":"D780*G780","v":743080},947440]
["1.17.3","Щит силовой","шт.",-1,6288,{"$f":"E781*D781","v":-6288},48332.7,{"$f":"G781*D781","v":-48332.7},-54620.7]
["1.17.3","Щит силовой ЩС1 ЩС2","шт.",2,6288,{"$f":"D782*E782","v":12576},68309,{"$f":"D782*G782","v":136618},149194]
["1.17.4","Щит управления воротами","шт.",-1,6288,{"$f":"E783*D783","v":-6288},51976.6,{"$f":"G783*D783","v":-51976.6},-58264.6]
["1.17.4","Щит управления воротами ЩУ1","шт.",1,6288,{"$f":"D784*E784","v":6288},65980,{"$f":"D784*G784","v":65980},72268]
["1.17.5","Щит управления воротами","шт.",-1,6288,{"$f":"E785*D785","v":-6288},51976.6,{"$f":"G785*D785","v":-51976.6},-58264.6]
["1.17.5","Щит управления воротами ЩУ2","шт.",1,6288,{"$f":"D786*E786","v":6288},112940,{"$f":"D786*G786","v":112940},119228]
["1.17.6","Щит управления компрессорами","шт.",2,6288,{"$f":"D787*E787","v":12576},76653,{"$f":"D787*G787","v":153306},165882]
["1.17.7","Шкаф питания вентиляции ШПВ","шт.",1,6288,{"$f":"D788*E788","v":6288},73866,{"$f":"D788*G788","v":73866},80154]
["1.17.8","Щит питания оборудования СКС","шт.",-1,6288,{"$f":"E789*D789","v":-6288},55684.2,{"$f":"G789*D789","v":-55684.2},-61972.2]
["1.17.8","Щит питания оборудования СКС","шт.",1,6288,{"$f":"D790*E790","v":6288},71284.2,{"$f":"D790*G790","v":71284.2},77572.2]
["1.17.9","Ящик 12В понижающий 220В/12В 250ВА IP30 2 автомата","шт.",-32,2615,{"$f":"E791*D791","v":-83680},5902,{"$f":"G791*D791","v":-188864},-272544]
["1.17.9","Ящик с понижающими трансформаторами с розеткой ЯТП-0,25-2 У3 12В","шт.",10,2358,{"$f":"D792*E792","v":23580},7462,{"$f":"D792*G792","v":74620},98200]
["1.17.10","Кабель силовой 5х95","м",-100,354,{"$f":"E793*D793","v":-35400},9430.2000000000007,{"$f":"G793*D793","v":-943020.00000000012},-978420.00000000012]
["1.17.10","Кабель силовой 5х70","м",64,354,{"$f":"D794*E794","v":22656},6371,{"$f":"D794*G794","v":407744},430400]
["1.17.11","Кабель силовой 5х16","м",-260,186.02,{"$f":"E795*D795","v":-48365.200000000004},1500,{"$f":"G795*D795","v":-390000},-438365.2]
["1.17.11","Кабель силовой 5х16","м",1620,186.02,{"$f":"D796*E796","v":301352.40000000002},1500,{"$f":"D796*G796","v":2430000},2731352.4]
["1.17.12","Кабель силовой 5х10","м",-1610,182,{"$f":"E797*D797","v":-293020},1086,{"$f":"G797*D797","v":-1748460},-2041480]
["1.17.12","Кабель силовой 5х10","м",450,182,{"$f":"D798*E798","v":81900},1086,{"$f":"D798*G798","v":488700},570600]
["1.17.13","Кабель силовой 5х6","м",-40,182,{"$f":"E799*D799","v":-7280},611,{"$f":"G799*D799","v":-24440},-31720]
["1.17.13","Кабель силовой 5х6","м",380,182,{"$f":"D800*E800","v":69160},611,{"$f":"D800*G800","v":232180},301340]
["1.17.14","Кабель силовой 5х4","м",760,182,{"$f":"D801*E801","v":138320},496.6,{"$f":"D801*G801","v":377416},515736]
["1.17.15","Кабель силовой 5х2,5","м",-210,182,{"$f":"E802*D802","v":-38220},322.39999999999998,{"$f":"G802*D802","v":-67704},-105924]
["1.17.15","Кабель силовой 5х2,5","м",480,182,{"$f":"D803*E803","v":87360},322.39999999999998,{"$f":"D803*G803","v":154752},242112]
["1.17.16","Кабель силовой 3х2,5","м",1320,182,240240,184.6,243672,483912]
["1.17.17","Наконечник кабельный медный луженый ТМЛ 120-10-17","шт.",16,132.05000000000001,2112.8000000000002,525.41,8406.56,10519.36]
["1.17.18","Наконечник кабельный медный луженый ТМЛ У 70-8","шт.",20,132.05000000000001,2641,459.71,9194.1999999999989,11835.199999999999]
["1.17.19","Наконечник кабельный медный луженый ТМЛ 35-10-10","шт.",80,132.05000000000001,10564,121.99,9759.1999999999989,20323.199999999997]
["1.17.20","Наконечник штифтовой плоский НШП-35 50311","шт.",80,132.05000000000001,10564,132.76,10620.8,21184.799999999999]
["1.17.21","Наконечник кабельный медный луженый ТМЛ 25-8-7","шт.",30,132.05000000000001,3961.5000000000005,65.03,1950.9,5912.4000000000005]
["1.17.22","Светильник светодиодный 1000Лм 12в 10м переносной","шт.",32,131,4192,3434.6,109907.2,114099.2]
["1.17.23","Светильник для смотровой ямы","шт.",19,2500,47500,6415,121885,{"$f":"E811*D811+G811*D811","v":169385}]
["1.17.24","Монтаж стойки для ЯВЗШ (индивидуального изготовления)","шт.",65,2000,130000,11050,718250,848250]
["1.17.25","Лоток 50х100","м.",-636,838.4,{"$f":"E813*D813","v":-533222.40000000002},1759,{"$f":"G813*D813","v":-1118724},-1651946.4]
["1.17.25","Лоток 50х100 L=3000 перфорированный","м.",330,662.4,{"$f":"D814*E814","v":218592},1120,{"$f":"D814*G814","v":369600},588192]
["1.17.26","Крышка L=3000 для лотков шириной 100мм","м",330,176,{"$f":"D815*E815","v":58080},239,{"$f":"D815*G815","v":78870},136950]
["1.17.27","Лоток 50х300 L=3000 перфорированный","м.",24,838.4,{"$f":"D816*E816","v":20121.599999999999},1259,{"$f":"D816*G816","v":30216},50337.599999999999]
["1.17.28","Анкер М8 латунный разрезной","шт.",400,0,null,81,{"$f":"D817*G817","v":32400},32400]
["1.17.29","Полоса стальная 40х5","м",-1500,458.5,{"$f":"E818*D818","v":-687750},369.2,{"$f":"G818*D818","v":-553800},-1241550]
["1.17.29","Полоса стальная 40х5","м",1420,458.5,{"$f":"D819*E819","v":651070},369,{"$f":"D819*G819","v":523980},1175050]
["1.17.30","Шпилька М8х2000","шт.",198,450,{"$f":"D820*E820","v":89100},254,50292,139392]
["1.17.31","Шайба М8","шт.",500,0,null,8.8000000000000007,4400,4400]
["1.17.32","Гайка М8","шт.",800,0,null,4,3200,3200]
["1.17.33","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",114,400,{"$f":"D823*E823","v":45600},1970,224580,270180]
["1.17.34","Угол CD 90x100x50 вертикальный внешний","шт.",6,1450,{"$f":"D824*E824","v":8700},2450,14700,23400]
["1.17.35","Крышка S5 CD90 90x100 угла вертикального вешнего","шт.",6,175,{"$f":"D825*E825","v":1050},880,5280,6330]
["1.17.36","Лоток неперфорированный 300х100х3000","м",501,838.4,{"$f":"D826*E826","v":420038.39999999997},2400,1202400,1622438.4]
["1.17.37","Крышка L=3000 для лотков шириной 300мм","шт.",501,202,{"$f":"D827*E827","v":101202},729,365229,466431]
["1.17.38","Гайка М6","шт.",312,0,null,2,624,624]
["1.17.39","Шайба М6","шт.",624,0,null,4.5,2808,2808]
["1.17.40","Болт М6х12 с шестигранной головкой DIN 933, оцинкованная сталь","шт.",312,0,null,10,3120,3120]
["1.17.41","Клемма заземления","шт.",48,0,null,487,23376,23376]
["1.17.42","Саморез HW5-R 5,5x32 с пресс-шайбой","шт.",144,15,{"$f":"D832*E832","v":2160},3,432,2592]
["1.17.43","Лоток 50х100 L=3000 перфорированный","м",150,662.4,{"$f":"D833*E833","v":99360},1120,168000,267360]
["1.17.44","Крышка L=3000 для лотков шириной 100мм","м",150,176,{"$f":"D834*E834","v":26400},239,35850,62250]
["1.17.45","Скоба металлическая однолапковая Д20","шт.",800,0,null,3.8,3040,3040]
["1.17.46","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","м",-860,246,{"$f":"E836*D836","v":-211560},101,{"$f":"G836*D836","v":-86860},-298420]
["1.17.46","Труба D=20 гибкая гофрированная не распространяющая горение","м",400,246,{"$f":"D837*E837","v":98400},101,{"$f":"D837*G837","v":40400},138800]
["1.17.47","Труба гофрированная ПВХ с протяжкой Д32","м",400,246,{"$f":"D838*E838","v":98400},101,{"$f":"D838*G838","v":40400},138800]
["1.17.48","Труба гофрированная ПВХ с протяжкой, тяжелая Д32","м",250,246,{"$f":"D839*E839","v":61500},101,{"$f":"D839*G839","v":25250},86750]
["1.17.49","Муфта вводная ВМ-32 (Fortisflex) 61372 КВТ","шт.",64,131,{"$f":"D840*E840","v":8384},408.2,{"$f":"D840*G840","v":26124.799999999999},34508.800000000003]
["1.17.50","Металлорукав в ПВХ-изоляции","м",-400,65.5,{"$f":"E841*D841","v":-26200},166.71,{"$f":"G841*D841","v":-66684},-92884]
["1.17.50","Металлорукав из оцинкованной стали с протяжкой, d внеш =32мм","м",100,65.5,{"$f":"D842*E842","v":6550},236,{"$f":"D842*G842","v":23600},30150]
["1.17.51","Скоба металлическая","шт.",-1240,32.75,{"$f":"E843*D843","v":-40610},36.82,{"$f":"G843*D843","v":-45656.800000000003},{"$f":"E843*D843+G843*D843","v":-86266.8}]
["1.17.51","Скоба металлическая","шт.",40,32.75,{"$f":"D844*E844","v":1310},36.82,{"$f":"D844*G844","v":1472.8},2782.8]
["1.17.52","Лента сигнальная ЛСЭ-150 \"Осторожно кабель\" ЛСЭ-150","м.",10,0,null,168,1680,1680]
["1.17.53","Провод силовой желто-зеленый ПуГВ нг(А)LS 1х16","м.",80,314.39999999999998,{"$f":"D846*E846","v":25152},265,21200,46352]
["1.17.54","Наконечник медный 25 мм2  ТМ 16-8-6 ГОСТ 7386-80","шт.",60,132,{"$f":"D847*E847","v":7920},101,6060,13980]
["1.17.55","Пена двухкомпонентная огнезащитная DN1201","шт.",1,0,null,6756,6756,6756]
["1.17.56","Труба гофрированная ПА безгалогенная (HF) стойкая к ультрафиолету черная с/з д50","м",10,65.5,{"$f":"D849*E849","v":655},348.4,3484,4139]
["1.17.57","Хомут трубный 1 1/2\" М8","шт.",6,0,null,61,366,366]
["1.17.58","Крепление универсальное для сэндвич-панелей КРСП","шт.",6,890,{"$f":"D851*E851","v":5340},344,2064,7404]
["1.17.59","Шина N ноль на 15 присоединений медь 480А 500В","шт.",1,6500,{"$f":"D852*E852","v":6500},5234,5234,11734]
["1.17.60","Держатель шины заземления ","шт.",400,132,{"$f":"D853*E853","v":52800},65,26000,78800]
["1.17.61","Шпилька М8х2000","м",6,400,{"$f":"D854*E854","v":2400},220,1320,3720]
["1.17.62","Устройство песчаной подушки","м3",1,1826.14,{"$f":"D855*E855","v":1826.14},1310.4000000000001,1310.4000000000001,3136.54]
["1.17.63","Лак битумный","кг",40,0,null,342,13680,13680]
["1.17.64","Стержень заземления омедненный 16 мм х 1.5 метра","шт.",51,1390,{"$f":"D857*E857","v":70890},2278,116178,187068]
["1.17.65","Муфта соединительная для стержня 16 мм, латунь ","шт.",34,490,16660,870,29580,46240]
["1.17.66","Наконечник заземления для стержня 16 мм, сталь оцинк","шт.",17,490,8330,435,7395,15725]
["1.17.67","Зажим стержень — полоса/пруток крестообразный, нержавеющая сталь","шт.",17,954,16218,928,15776,31994]
["1.17.68","Смазка графитная 100 гр","шт.",5,590,2950,310,1550,4500]
["1.17.69","Лента антикоррозионная","шт.",4,1301,5204,2100,8400,13604]
["1.17.70","Головка удароприемная для стержня 16 мм, сталь","шт.",4,355,1420,293,1172,2592]
["1.17.71","Труба стальная водогазопроводная оцинкованная Ду80","м",-40,1283.8,{"$f":"E864*D864","v":-51352},2241.1999999999998,{"$f":"G864*D864","v":-89648},-141000]
["1.17.71","Труба  водогазопроводная оцинкованная d наруж=80мм","м.",30,1283.8,{"$f":"D865*E865","v":38514},2241.1999999999998,{"$f":"D865*G865","v":67236},105750]
["1.17.72","Труба стальная водогазопроводная оцинкованная Ду50","м",-780,1048,{"$f":"E866*D866","v":-817440},1084.2,{"$f":"G866*D866","v":-845676},-1663116]
["1.17.72","Труба  водогазопроводная оцинкованная d наруж=50мм","м",50,1048,{"$f":"D867*E867","v":52400},845.74,{"$f":"D867*G867","v":42287},94687]
["1.17.73","Разработка грунта вручную","м3",-2.7,1249.74,{"$f":"E868*D868","v":-3374.2980000000002},0,{"$f":"G868*D868","v":0},-3374.2980000000002]
["1.17.73","Разработка грунта вручную","м3",32.299999999999997,1249.74,{"$f":"D869*E869","v":40366.601999999999},0,null,40366.601999999999]
["1.17.74","Устройство песчаной подушки","м3",-1.2,1522.22,{"$f":"E870*D870","v":-1826.664},1092,{"$f":"G870*D870","v":-1310.3999999999999},-3137.0639999999999]
["1.17.74","Устройство песчаной подушки","м3",18.3,1522.22,{"$f":"D871*E871","v":27856.626},1092,{"$f":"D871*G871","v":19983.600000000002},47840.226000000002]
["1.17.75","Обратная засыпка вручную","м3",-1.5,1249.74,{"$f":"E872*D872","v":-1874.6100000000001},0,{"$f":"G872*D872","v":0},-1874.6100000000001]
["1.17.75","Обратная засыпка вручную","м3",14,1249.74,{"$f":"D873*E873","v":17496.36},0,null,17496.36]
["1.17.76","Вывоз лишнего грунта","м3",1.2,3144,{"$f":"D874*E874","v":3772.7999999999997},0,null,3772.7999999999997]
["1.17.77","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,28704,{"$f":"D875*G875","v":28704},{"$f":"E875*D875+G875*D875","v":28704}]
["1.17.78","Пуско-наладочные работы","компл.",1,76800,{"$f":"D876*E876","v":76800},0,null,76800]
["1.17.79","Подключение оборудования (компрессоры 2 шт., ворота 4 шт., ФВУ 12 шт","компл.",1,102000,102000,0,null,102000]
["1.17.80","Демонтаж силовых щитов","шт.",38,8646,328548,0,null,328548]
["1.17.81","Демонтаж труб ВГП по колоннам","м.",200,723.12,144624,0,null,144624]
["1.17.82","Демонтаж силовых кабелей от коммутационных боксов на шинопроводе до щитов","м.",200,276.67,55334,0,null,55334]
["1.17.83","Щит питания компрессоров ЩУК 2.1","шт.",1,6550,6550,30985.19,{"$f":"D881*G881","v":30985.19},37535.19]
["1.17.84","Щит питания светильников 12В ЩОС","шт.",1,6550,6550,43656.6,43656.6,50206.6]
["1.17.85","Выключатель автоматический 3р, Iном=16 А, Icu=10 кА, хар. С","шт.",1,1257.5999999999999,1257.5999999999999,3736.2,3736.2,4993.7999999999993]
["1.17.86","Выключатель автоматический трехполюсный 50А, хар. C","шт.",12,1257.5999999999999,15091.199999999999,3872.86,46474.32,61565.52]
["1.17.87","Выключатель автоматический трехполюсный 200А, хар. C","шт.",2,1257.5999999999999,2515.1999999999998,8991.84,17983.68,20498.88]
["1.17.88","Выключатель автоматический OptiMat 200 А, 690 В, 25 кА","шт.",2,1257.5999999999999,2515.1999999999998,36603.839999999997,73207.679999999993,75722.87999999999]
["1.17.89","Выключатель автоматический 320 А, 690 В, 40 кА","шт.",1,1257.5999999999999,1257.5999999999999,28289.35,28289.35,29546.949999999997]
["1.17.90","Провод силовой желто-зеленый 1х95","м",20,314.39999999999998,6288,1610.14,32202.800000000003,38490.800000000003]
["1.17.91","Провод силовой желто-зеленый 1х25","м",90,314.39999999999998,28295.999999999996,403.1,36279,64575]
["1.17.92","Провод силовой желто-зеленый 1х6","м",1400,162.44,227416,112.48,157472,384888]
["1.17.93","Кабель силовой 3х1,5","м",600,182,109200,115.65,69390,178590]
["1.17.94","Кабель силовой 3х6","м",420,182,76440,426.41,179092.2,255532.2]
["1.17.95","Кабель силовой 1х35","м",2640,354,934560,577.65,1524996,2459556]
["1.17.96","Кабель силовой 1х50","м",158,354,55932,1067.04,168592.32,224524.32]
["1.17.97","Кабель силовой 1х120","м",360,354,127440,2099.5100000000002,755823.60000000009,883263.60000000009]
["1.17.98","Кабель силовой 5х35","м",-610,244,{"$f":"E896*D896","v":-148840},3762.2,{"$f":"G896*D896","v":-2294942},-2443782]
["1.17.99","Наконечник медный","шт.",-20,262,-5240,200.2,-4004,-9244]
["1.17.100","Наконечник медный","шт.",-250,262,-65500,80.599999999999994,-20150,-85650]
["1.17.101","Коробка ответвительная У2033 250А","шт.",-20,1965,-39300,20594.599999999999,-411892,-451192]
["1.17.102","Заземляющий проводник гибкий","шт.",-120,262,-31440,681.2,-81744,-113184]
["1.17.103","Круг д.18 стальной горячекатанный ГОСТ 2590-2006 д. 20 СТ.3","м",-105,458.5,-48142.5,254.8,-26754,-74896.5]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F905+F907+F908+F909+F910+F911+F912+F913+F914+F915+F916+F917+F918+F919+F920+F922+F924+F926+F927+F928+F929+F930","v":660922.80000000005},null,{"$f":"H905+H907+H908+H909+H910+H911+H912+H913+H914+H915+H916+H917+H918+H919+H920+H922+H924+H926+H927+H928+H929+H930","v":1416983.2999999998},{"$f":"I905+I907+I908+I909+I910+I911+I912+I913+I914+I915+I916+I917+I918+I919+I920+I922+I924+I926+I927+I928+I929+I930","v":2077906.0999999999}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,{"$f":"F904+F906-F908-F909-F910-F911-F912+F931+F921+F932+F923+F933+F925+F934+F935+F936-F929-F930","v":-557498.30000000005},null,{"$f":"H904+H906-H908-H909-H910-H911-H912+H931+H921+H932+H923+H933+H925+H934+H935+H936-H929-H930","v":-1249442},{"$f":"I904+I906-I908-I909-I910-I911-I912+I931+I921+I932+I923+I933+I925+I934+I935+I936-I929-I930","v":-1806940.3}]
["1.18.1","Щит распределительный","шт.",-1,5502,{"$f":"E904*D904","v":-5502},87964,{"$f":"G904*D904","v":-87964},{"$f":"E904*D904+G904*D904","v":-93466}]
["1.18.1","Щит распределительный ШПВ АБК","шт.",1,5502,{"$f":"D905*E905","v":5502},87964,{"$f":"D905*G905","v":87964},93466]
["1.18.2","Щит распределительный","м",-70,314.39999999999998,{"$f":"E906*D906","v":-22008},2857.4,{"$f":"G906*D906","v":-200018},-222026]
["1.18.2","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 5х25","м",70,314.39999999999998,{"$f":"D907*E907","v":22008},2519.4,{"$f":"D907*G907","v":176358},198366]
["1.18.3","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 5х4","м",15,162.44,2436.6,496.6,7449,9885.6]
["1.18.4","Кабель силовой, не поддерживающий горение, безгалогенный ППГнг(А)-HF 3х6 ","м",350,162.44,56854,434.2,151970,208824]
["1.18.5","Кабель силовой, не поддерживающий горение, безгалогенныйППГнг(А)-HF 3х2.5 ","м",210,162.44,34112.400000000001,184.6,38766,72878.399999999994]
["1.18.6","Кабель огнестойкий КПСЭнг(А)-FRHF 1х2х1.5","м.",270,162.44,43858.8,166.92,45068.399999999994,88927.2]
["1.18.7","Лоток 50х100 L=3000 перфорированный","м.",300,838.4,251520,1759,527700,779220]
["1.18.8","Крышка L=3000 для лотков шириной 100мм","м",300,156,46800,273,81900,128700]
["1.18.9","Анкер М8 латунный разрезной","шт.",800,0,null,84,67200,67200]
["1.18.10","Шпилька М8х2000","шт.",126,386,{"$f":"D915*E915","v":48636},243,30618,79254]
["1.18.11","Шайба М8","шт.",400,0,null,12,4800,4800]
["1.18.12","Гайка М8","шт.",800,0,null,6,4800,4800]
["1.18.13","С-образный профиль 41х21, L2000, толщ. 2,0 мм","шт.",44,400,{"$f":"D918*E918","v":17600},2100,92400,110000]
["1.18.14","Провод силовой желто-зеленый","м",25,185,{"$f":"D919*E919","v":4625},300,7500,12125]
["1.18.15","Наконечник медный 16 мм2 ","шт.",220,150,{"$f":"D920*E920","v":33000},87,19140,52140]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",-30,52.4,{"$f":"E921*D921","v":-1572},130,{"$f":"G921*D921","v":-3900},-5472]
["1.18.16","Труба гофрированная ПВХ 50 мм с протяжкой","м.",100,52.4,{"$f":"D922*E922","v":5240},130,{"$f":"D922*G922","v":13000},18240]
["1.18.17","Металлорукав герметичный в ПВХ изоляции ","м",-100,65.5,{"$f":"E923*D923","v":-6550},166.71,{"$f":"G923*D923","v":-16671},-23221]
["1.18.17","Металлорукав герметичный в ПВХ изоляции РЗ-ЦП нг-LS-32","м",50,65.5,{"$f":"D924*E924","v":3275},166.71,{"$f":"D924*G924","v":8335.5},11610.5]
["1.18.18","Скоба металлическая","шт.",-420,32.75,{"$f":"E925*D925","v":-13755},36.82,{"$f":"G925*D925","v":-15464.4},-29219.4]
["1.18.18","Скоба металлическая двухлапковая, d 38-40 мм","шт.",420,32.75,{"$f":"D926*E926","v":13755},36.82,{"$f":"D926*G926","v":15464.4},29219.4]
["1.18.19","Коробка распределительная 70х70х40 мм IP55","шт.",15,260,{"$f":"D927*E927","v":3900},130,{"$f":"D927*G927","v":1950},5850]
["1.18.20","Труба  водогазопроводная оцинкованная,  d наруж = 50мм","м",20,990,{"$f":"D928*E928","v":19800},950,{"$f":"D928*G928","v":19000},38800]
["1.18.21","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,15600,{"$f":"D929*G929","v":15600},15600]
["1.18.22","Пуско-наладочные работы","компл.",1,48000,{"$f":"D930*E930","v":48000},0,null,48000]
["1.18.23","Труба D=32 гибкая гофрированная не распространяющая горение, с зондом","шт.",-110,262,{"$f":"E931*D931","v":-28820},681.2,{"$f":"G931*D931","v":-74932},-103752]
["1.18.24","Заземляющий проводник гибкий","м.",-320,45.85,-14672,58.5,-18720,-33392]
["1.18.25","Дюбель гвоздь","шт.",-30,32.75,-982.5,43.42,-1302.6000000000001,-2285.1000000000004]
["1.18.26","Металлорукав в ПВХ-изоляции","100м.",-1,1965,-1965,20594.599999999999,-20594.599999999999,-22559.599999999999]
["1.18.27","Скоба металлическая","шт.",-15,262,-3930,109.2,-1638,-5568]
["1.18.28","Шина заземления ГЗШ 20 подключений","м",-20,1048,-20960,1084.2,-21684,-42644]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F940+F942+F943+F944","v":2633600.52},null,{"$f":"H940+H942+H943+H944","v":6186996.46},{"$f":"I940+I942+I943+I944","v":8820596.9800000004}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,{"$f":"F939+F941-F943-F944","v":-5968365.7999999998},null,{"$f":"H939+H941-H943-H944","v":-11061320},{"$f":"I939+I941-I943-I944","v":-17029685.800000001}]
["1.19.1","Монтаж комплектов автоматики","к-т",-16,29532.639999999999,{"$f":"E939*D939","v":-472522.23999999999},262311.77,{"$f":"G939*D939","v":-4196988.32},{"$f":"E939*D939+G939*D939","v":-4669510.5600000005}]
["1.19.1","Монтаж комплектов автоматики","к-т",14,29532.639999999999,{"$f":"D940*E940","v":413456.95999999996},262311.77,{"$f":"D940*G940","v":3672364.7800000003},4085821.74]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",-14210,305,{"$f":"E941*D941","v":-4334050},405,{"$f":"G941*D941","v":-5755050},-10089100]
["1.19.2","Прокладка кабелей системы автоматизации вентиляции","пм",3470,305,{"$f":"D942*E942","v":1058350},405,{"$f":"D942*G942","v":1405350},2463700]
["1.19.3","Монтаж узла терморегулирования","шт",6,55632.26,{"$f":"D943*E943","v":333793.56},184880.28,{"$f":"D943*G943","v":1109281.68},1443075.24]
["1.19.4","Пуско-наладочные работы ","к-т",1,828000,{"$f":"D944*E944","v":828000},0,null,828000]
["1.20","130-23-УА3 Устройства автоматики",null,null,null,{"$f":"SUM(F946:F948)","v":3391517.88},null,{"$f":"SUM(H946:H948)","v":4302757.8899999997},{"$f":"SUM(I946:I948)","v":7694275.7699999996}]
["1.20.1","Монтаж комплектов автоматики","к-т",3,44520.959999999999,{"$f":"D946*E946","v":133562.88},127629.13,{"$f":"D946*G946","v":382887.39},{"$f":"E946*D946+G946*D946","v":516450.27}]
["1.20.2","Прокладка кабелей системы автоматизации вентиляции","пм",8450,323.7,{"$f":"D947*E947","v":2735265},463.89,{"$f":"D947*G947","v":3919870.5},{"$f":"E947*D947+G947*D947","v":6655135.5}]
["1.20.3","Пуско-наладочные работы ","к-т",1,522690,{"$f":"D948*E948","v":522690},0,null,{"$f":"E948*D948+G948*D948","v":522690}]
[2,"Объекты энергетического хозяйства"]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F953+F955+F956+F957+F960+F959+F961+F963+F964+F966+F968+F970","v":310490.5},null,{"$f":"H953+H955+H956+H957+H960+H959+H961+H963+H964+H966+H968+H970","v":732826.72},{"$f":"I953+I955+I956+I957+I960+I959+I961+I963+I964+I966+I968+I970","v":1043317.22}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,{"$f":"F952+F954-F957+F971+F972+F958+F962-F964+F965+F967+F969","v":-294619},null,{"$f":"H952+H954-H957+H971+H972+H958+H962-H964+H965+H967+H969","v":-708813.29999999981},{"$f":"I952+I954-I957+I971+I972+I958+I962-I964+I965+I967+I969","v":-1003432.2999999998}]
["2.1.1","Ящик управления освещением","шт.",-2,5502,{"$f":"E952*D952","v":-11004},32487,{"$f":"G952*D952","v":-64974},{"$f":"E952*D952+G952*D952","v":-75978}]
["2.1.1","Ящик управления освещением","шт.",2,5502,{"$f":"D953*E953","v":11004},32487,{"$f":"D953*G953","v":64974},75978]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный","м.",-350,214.84,{"$f":"E954*D954","v":-75194},184.6,{"$f":"G954*D954","v":-64610},-139804]
["2.1.2","Кабель силовой, не поддерживающий горение, безгалогенный 5х2.5","м.",350,182,{"$f":"D955*E955","v":63700},322.39999999999998,{"$f":"D955*G955","v":112839.99999999999},176540]
["2.1.3","Кабель силовой, не поддерживающий горение, безгалогенный 3х1.5","м",150,182,{"$f":"D956*E956","v":27300},160,{"$f":"D956*G956","v":24000},51300]
["2.1.4","Светильник светодиодный промышленный FL-Pro 60° 50 Вт 5000К Вартон","шт.",23,4585,{"$f":"D957*E957","v":105455},21362.9,{"$f":"D957*G957","v":491346.7},596801.69999999995]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",-23,655,{"$f":"E958*D958","v":-15065},135.19999999999999,{"$f":"G958*D958","v":-3109.6},-18174.599999999999]
["2.1.5","Коробка распределительная T25 влагозащищенная IP 65 80x51","шт.",24,655,{"$f":"D959*E959","v":15720},142.58000000000001,{"$f":"D959*G959","v":3421.92},19141.919999999998]
["2.1.6","Коробка распределительная T25 влагозащищенная IP 55 100x100","шт.",25,655,{"$f":"D960*E960","v":16375},142.58000000000001,{"$f":"D960*G960","v":3564.5000000000005},19939.5]
["2.1.7","Зажим безвинтовой 3х(0,5-2,5) кв.мм прозрачный VSE-203","шт.",120,0,null,14.35,{"$f":"D961*G961","v":1722},1722]
["2.1.8","Анкер клиновой","шт.",-46,65.5,{"$f":"E962*D962","v":-3013},109.2,{"$f":"G962*D962","v":-5023.2},-8036.2]
["2.1.8","Стандартный анкер со шпилькой М8","шт.",46,65.5,{"$f":"D963*E963","v":3013},122.3,{"$f":"D963*G963","v":5625.8},8638.7999999999993]
["2.1.9","Анкер клиновой","шт.",23,65.5,{"$f":"D964*E964","v":1506.5},127.4,{"$f":"D964*G964","v":2930.2000000000003},4436.7000000000007]
["2.1.10","Дюбель-гвоздь","шт.",-396,32.75,{"$f":"E965*D965","v":-12969},15.6,{"$f":"G965*D965","v":-6177.5999999999995},-19146.599999999999]
["2.1.10","Дюбель-гвоздь","шт.",396,32.75,{"$f":"D966*E966","v":12969},15.6,{"$f":"D966*G966","v":6177.5999999999995},19146.599999999999]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",-1,0,{"$f":"E967*D967","v":0},19500,{"$f":"G967*D967","v":-19500},-19500]
["2.1.11","Аксессуары (расходные материалы, крепеж)","компл.",1,0,null,16224,{"$f":"D968*G968","v":16224},16224]
["2.1.12","Пуско-наладочные работы","компл.",-1,31440,{"$f":"E969*D969","v":-31440},0,{"$f":"G969*D969","v":0},-31440]
["2.1.12","Пуско-наладочные работы","компл.",1,53448,{"$f":"D970*E970","v":53448},0,null,53448]
["2.1.13","Металлорукав МПГ25 в оболочке ","м",-350,104.8,{"$f":"E971*D971","v":-36680},119.6,{"$f":"G971*D971","v":-41860},-78540]
["2.1.14","Скоба металлическая однолапковая Д25","шт.",-350,6.55,{"$f":"E972*D972","v":-2292.5},26.52,{"$f":"G972*D972","v":-9282},-11574.5]
[3,"Объекты транспортного хозяйства и связи"]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F976+F1005+F1035+F1065","v":23490135.549599998},null,{"$f":"H976+H1005+H1035+H1065","v":35029289.085600004},{"$f":"I976+I1005+I1035+I1065","v":58519424.635200001}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,{"$f":"F977+F1006+F1036+F1066","v":-37448804.432400011},null,{"$f":"H977+H1006+H1036+H1066","v":-47516367.759199999},{"$f":"I977+I1006+I1036+I1066","v":-84965172.191600025}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F981+F979+F983+F984+F988+F989+F991+F992+F994+F997+F999+F1001+F1002+F1003+F1004","v":3965572.8587999996},null,{"$f":"H981+H979+H983+H984+H988+H989+H991+H992+H994+H997+H999+H1001+H1002+H1003+H1004","v":6456905.0986000001},{"$f":"I981+I979+I983+I984+I988+I989+I991+I992+I994+I997+I999+I1001+I1002+I1003+I1004","v":10422477.9574}]
["3.1.1","Железнодорожный путь №1",null,null,null,{"$f":"F985+F980+F982+F987+F990+F993+F996+F998+F1000-F1002","v":-11963784.964800002},null,{"$f":"H985+H980+H982+H987+H990+H993+H996+H998+H1000-H1002","v":-15123477.0276},{"$f":"I985+I980+I982+I987+I990+I993+I996+I998+I1000-I1002","v":-27087261.992400005}]
["3.1.1.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.1.1.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D981*1.47","v":88.170599999999993},1590,{"$f":"D979*E979","v":140191.25399999999},0,null,{"$f":"E979*D979+G979*D979","v":140191.25399999999}]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,19422,{"$f":"E980*D980","v":-5996154.0600000005},0,{"$f":"G980*D980","v":0},-5996154.0600000005]
["3.1.1.1.2","Вырезка существующего бетонного покрытия пола ","м3",59.98,19422,{"$f":"D981*E981","v":1164931.5599999998},0,null,1164931.5599999998]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",-196.74,2405,{"$f":"E982*D982","v":-473159.7},0,{"$f":"G982*D982","v":0},-473159.7]
["3.1.1.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",112.87,2405,{"$f":"D983*E983","v":271452.35000000003},0,null,271452.35000000003]
["3.1.1.1.4","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"112.87*1.6-112.87","v":67.722000000000008},1590,{"$f":"D984*E984","v":107677.98000000001},0,null,107677.98000000001]
["3.1.1.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},13494,{"$f":"E985*D985","v":-1074392.28},0,{"$f":"G985*D985","v":0},-1074392.28]
["3.1.1.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",-151,2513.16,{"$f":"E987*D987","v":-379487.16},6681,{"$f":"G987*D987","v":-1008831},{"$f":"E987*D987+G987*D987","v":-1388318.16}]
["3.1.1.2.1"," - из щебня балластного фр.25-60 ","м3",103,2513.16,{"$f":"D988*E988","v":258855.47999999998},6681,{"$f":"D988*G988","v":688143},946998.48]
["3.1.1.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",{"$f":"129.78-D988","v":26.78},0,null,6681,{"$f":"D989*G989","v":178917.18000000002},178917.18000000002]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",-163,2333.7600000000002,{"$f":"E990*D990","v":-380402.88000000006},2161.5,{"$f":"G990*D990","v":-352324.5},-732727.38000000012]
["3.1.1.2.3"," - гравийно-песчаная подушка","м3",60,2333.7600000000002,{"$f":"D991*E991","v":140025.60000000001},2161.5,{"$f":"D991*G991","v":129690},269715.59999999998]
["3.1.1.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",12,0,null,2161.5,{"$f":"D992*G992","v":25938},25938]
["3.1.1.2.5"," - геотекстиль 3м","м",-226.24,46.8,{"$f":"E993*D993","v":-10588.031999999999},264.10000000000002,{"$f":"G993*D993","v":-59749.984000000004},-70338.016000000003]
["3.1.1.2.5"," - геотекстиль 5м 500г/м","м",82.49,46.8,{"$f":"D994*E994","v":3860.5319999999997},450,{"$f":"D994*G994","v":37120.5},40981.031999999999]
["3.1.1.3","Верхнее строение пути №1"]
["3.1.1.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",-226.24,2475.7199999999998,{"$f":"E996*D996","v":-560106.89280000003},60348.14,{"$f":"G996*D996","v":-13653163.193600001},{"$f":"E996*D996+G996*D996","v":-14213270.0864}]
["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",82.49,2475.7199999999998,{"$f":"D997*E997","v":204222.14279999997},60348.14,{"$f":"D997*G997","v":4978118.0685999999},5182340.2113999994]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,6552,{"$f":"E998*D998","v":-1482324.48},0,{"$f":"G998*D998","v":0},-1482324.48]
["3.1.1.3.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",82.49,6552,{"$f":"D999*E999","v":540474.48},0,null,540474.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,6552,{"$f":"E1000*D1000","v":-1482324.48},0,{"$f":"G1000*D1000","v":0},-1482324.48]
["3.1.1.3.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",82.49,6552,{"$f":"D1001*E1001","v":540474.48},0,null,540474.48]
["3.1.1.3.4","Устройство тупикового рельсового упора колесных пар РУ-1","шт.",1,124845,{"$f":"D1002*E1002","v":124845},49408.35,{"$f":"D1002*G1002","v":49408.35},174253.35]
["3.1.1.3.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",68,1664,{"$f":"D1003*E1003","v":113152},150,{"$f":"D1003*G1003","v":10200},123352]
["3.1.1.3.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",165,2154,{"$f":"D1004*E1004","v":355410},2178,{"$f":"D1004*G1004","v":359370},714780]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1010+F1013+F1012+F1008+F1017+F1018+F1020+F1021+F1023+F1026+F1027+F1029+F1031+F1032+F1033+F1034","v":5741786.4299999997},null,{"$f":"H1010+H1013+H1012+H1008+H1017+H1018+H1020+H1021+H1023+H1026+H1027+H1029+H1031+H1032+H1033+H1034","v":8487014.6270000003},{"$f":"I1010+I1013+I1012+I1008+I1017+I1018+I1020+I1021+I1023+I1026+I1027+I1029+I1031+I1032+I1033+I1034","v":14228801.057}]
["3.1.2","Железнодорожный путь №2",null,null,null,{"$f":"F1014+F1009+F1011+F1016+F1019+F1022+F1025+F1028+F1030-F1032","v":-11963739.964800002},null,{"$f":"H1014+H1009+H1011+H1016+H1019+H1022+H1025+H1028+H1030-H1032","v":-15123477.0276},{"$f":"I1014+I1009+I1011+I1016+I1019+I1022+I1025+I1028+I1030-I1032","v":-27087216.992400005}]
["3.1.2.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.2.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"149.9*1.6-149.9","v":89.940000000000026},1590,{"$f":"D1008*E1008","v":143004.60000000003},0,null,{"$f":"E1008*D1008+G1008*D1008","v":143004.60000000003}]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола","м3",-308.73,19422,{"$f":"E1009*D1009","v":-5996154.0600000005},0,{"$f":"G1009*D1009","v":0},-5996154.0600000005]
["3.1.2.1.2","Вырезка существующего бетонного покрытия пола ","м3",101.08,19422,{"$f":"D1010*E1010","v":1963175.76},0,null,1963175.76]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-196.74","v":-196.74},2405,{"$f":"E1011*D1011","v":-473159.7},0,{"$f":"G1011*D1011","v":0},-473159.7]
["3.1.2.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",149.9,2405,{"$f":"D1012*E1012","v":360509.5},0,null,360509.5]
["3.1.2.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1010*1.47","v":148.58760000000001},1590,{"$f":"D1013*E1013","v":236254.28400000001},0,null,236254.28400000001]
["3.1.2.1.5","Вырезка существующего дорожного покрытия","м3",{"$f":"-79.62","v":-79.62},13494,{"$f":"E1014*D1014","v":-1074392.28},0,{"$f":"G1014*D1014","v":0},-1074392.28]
["3.1.2.2","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",-151,2513.16,{"$f":"E1016*D1016","v":-379487.16},6681,{"$f":"G1016*D1016","v":-1008831},{"$f":"E1016*D1016+G1016*D1016","v":-1388318.16}]
["3.1.2.2.1"," - из щебня балластного фр.25-60 ","м3",{"$f":"54+86.6","v":140.6},2513.16,{"$f":"D1017*E1017","v":353350.29599999997},6681,{"$f":"D1017*G1017","v":939348.6},1292698.8959999999]
["3.1.2.2.2"," - из щебня балластного фр.25-60 (с Куплотнения)","м3",36.520000000000003,0,null,6681,{"$f":"D1018*G1018","v":243990.12000000002},243990.12000000002]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",-163,2333.7600000000002,{"$f":"E1019*D1019","v":-380402.88000000006},2161.5,{"$f":"G1019*D1019","v":-352324.5},-732727.38000000012]
["3.1.2.2.3"," - гравийно-песчаная подушка","м3",{"$f":"31+47.9","v":78.900000000000006},2333.7600000000002,{"$f":"D1020*E1020","v":184133.66400000002},2161.5,{"$f":"D1020*G1020","v":170542.35},354676.01400000002]
["3.1.2.2.4"," - гравийно-песчаная подушка  (с Куплотнения)","м3",15.78,0,null,2161.5,{"$f":"D1021*G1021","v":34108.47},34108.47]
["3.1.2.2.5"," - геотекстиль, 3м","м",-226.24,46.8,{"$f":"E1022*D1022","v":-10588.031999999999},264.10000000000002,{"$f":"G1022*D1022","v":-59749.984000000004},-70338.016000000003]
["3.1.2.2.5"," - геотекстиль 5м 500г/м","м",110,46.8,{"$f":"D1023*E1023","v":5148},445,{"$f":"D1023*G1023","v":48950},54098]
["3.1.2.3","Верхнее строение пути №2"]
["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",-226.24,2475.7199999999998,{"$f":"E1025*D1025","v":-560106.89280000003},60348.14,{"$f":"G1025*D1025","v":-13653163.193600001},{"$f":"E1025*D1025+G1025*D1025","v":-14213270.0864}]
["3.1.2.3.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",{"$f":"42.99+66.56","v":109.55000000000001},2475.7199999999998,{"$f":"D1026*E1026","v":271215.12599999999},60348.14,{"$f":"D1026*G1026","v":6611138.7370000007},6882353.8630000008]
["3.1.2.3.2","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",152,1254,{"$f":"D1027*E1027","v":190608},115,{"$f":"D1027*G1027","v":17480},208088]
["3.1.2.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-226.24,6552,{"$f":"E1028*D1028","v":-1482324.48},0,{"$f":"G1028*D1028","v":0},-1482324.48]
["3.1.1.3.3","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},6552,{"$f":"D1029*E1029","v":717771.60000000009},0,null,717771.60000000009]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-226.24,6552,{"$f":"E1030*D1030","v":-1482324.48},0,{"$f":"G1030*D1030","v":0},-1482324.48]
["3.1.1.3.4","Послеосадочный ремонт (Р65, шпалы ж/б)","м",{"$f":"42.99+66.56","v":109.55000000000001},6552,{"$f":"D1031*E1031","v":717771.60000000009},0,null,717771.60000000009]
["3.1.1.3.5","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,{"$f":"D1032*E1032","v":124800},49408.35,{"$f":"D1032*G1032","v":49408.35},174208.35]
["3.1.1.3.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",{"$f":"36+34","v":70},1664,{"$f":"D1033*E1033","v":116480},150,{"$f":"D1033*G1033","v":10500},126980]
["3.1.1.3.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",{"$f":"86+80","v":166},2154,{"$f":"D1034*E1034","v":357564},2178,{"$f":"D1034*G1034","v":361548},719112]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1040+F1052+F1042+F1038+F1045+F1051+F1047+F1049+F1048+F1050+F1056+F1059+F1058+F1062+F1060+F1063+F1064","v":8866087.1569999997},null,{"$f":"H1040+H1052+H1042+H1038+H1045+H1051+H1047+H1049+H1048+H1050+H1056+H1059+H1058+H1062+H1060+H1063+H1064","v":12283535.26},{"$f":"I1040+I1052+I1042+I1038+I1045+I1051+I1047+I1049+I1048+I1050+I1056+I1059+I1058+I1062+I1060+I1063+I1064","v":21149622.416999999}]
["3.1.3","Железнодорожный путь №3",null,null,null,{"$f":"F1053+F1039+F1041+F1044+F1046-F1048+F1055+F1057+F1061-F1060","v":-8309916.6188000012},null,{"$f":"H1053+H1039+H1041+H1044+H1046-H1048+H1055+H1057+H1061-H1060","v":-10553480.259999998},{"$f":"I1053+I1039+I1041+I1044+I1046-I1048+I1055+I1057+I1061-I1060","v":-18863396.878800001}]
["3.1.3.1","Сооружение земляного полотна",null,null,0,null,0]
["3.1.3.1.1","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"213.8*1.6-213.8","v":128.28000000000003},1590,{"$f":"D1038*E1038","v":203965.20000000004},0,null,{"$f":"E1038*D1038+G1038*D1038","v":203965.20000000004}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола","м3",-213.41,19422,{"$f":"E1039*D1039","v":-4144849.02},0,null,{"$f":"E1039*D1039+G1039*D1039","v":-4144849.02}]
["3.1.3.1.2","Вырезка существующего бетонного покрытия пола ","м3",172.01,19422,{"$f":"D1040*E1040","v":3340778.2199999997},0,null,{"$f":"E1040*D1040+G1040*D1040","v":3340778.2199999997}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-136","v":-136},2405,{"$f":"E1041*D1041","v":-327080},0,null,{"$f":"E1041*D1041+G1041*D1041","v":-327080}]
["3.1.3.1.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",213.8,2405,{"$f":"D1042*E1042","v":514189},0,null,{"$f":"E1042*D1042+G1042*D1042","v":514189}]
["3.1.3.1.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",-105,2513,{"$f":"E1044*D1044","v":-263865},6681,{"$f":"G1044*D1044","v":-701505},{"$f":"E1044*D1044+G1044*D1044","v":-965370}]
["3.1.3.1.4.1"," - из щебня балластного фр.25-60 ","м3",195,2513,{"$f":"D1045*E1045","v":490035},6681,{"$f":"D1045*G1045","v":1302795},1792830]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",-112.6,2333.7600000000002,{"$f":"E1046*D1046","v":-262781.37599999999},2161.5,{"$f":"G1046*D1046","v":-243384.9},-506166.27599999995]
["3.1.3.1.4.2"," - гравийно-песчаная подушка","м3",113,2333.7600000000002,{"$f":"D1047*E1047","v":263714.88},2161.5,{"$f":"D1047*G1047","v":244249.5},507964.38]
["3.1.3.1.4.3"," - геотекстиль, 3м","м",156.38999999999999,46.8,{"$f":"D1048*E1048","v":7319.0519999999988},264,{"$f":"D1048*G1048","v":41286.959999999999},48606.011999999995]
["3.1.3.1.4.4"," - гравийно-песчаная подушка (с К уплотнения)","м3",{"$f":"135.6-113","v":22.599999999999994},0,null,2161.5,{"$f":"D1049*G1049","v":48849.899999999987},48849.899999999987]
["3.1.3.1.4.5"," - геотекстиль 2м 500г/м","м",156.38999999999999,46.8,{"$f":"D1050*E1050","v":7319.0519999999988},180,{"$f":"D1050*G1050","v":28150.199999999997},35469.251999999993]
["3.1.3.1.4.6"," - из щебня балластного фр.25-60 (с К уплотнения)","м3",{"$f":"245.7-D1045","v":50.699999999999989},0,null,6681,{"$f":"D1051*G1051","v":338726.6999999999},338726.6999999999]
["3.1.3.1.4","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1040*1.47","v":252.85469999999998},1490,{"$f":"D1052*E1052","v":376753.50299999997},0,null,376753.50299999997]
["3.1.3.1.5","Вырезка существующего дорожного покрытия","м3",-55.04,13494,{"$f":"E1053*D1053","v":-742709.76000000001},0,null,-742709.76000000001]
["3.1.3.2","Верхнее строение пути №3",null,null,0,null,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",-156.38999999999999,2475.7199999999998,{"$f":"E1055*D1055","v":-387177.85079999996},60860,{"$f":"G1055*D1055","v":-9517895.3999999985},{"$f":"E1055*D1055+G1055*D1055","v":-9905073.2507999986}]
["3.1.3.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65 ","м",156.25,2475.7199999999998,{"$f":"D1056*E1056","v":386831.24999999994},60860,{"$f":"D1056*G1056","v":9509375},9896206.25]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-156.38999999999999,6552,{"$f":"E1057*D1057","v":-1024667.2799999999},0,null,-1024667.2799999999]
["3.1.3.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",156.25,6552,{"$f":"D1058*E1058","v":1023750},0,null,1023750]
["3.1.3.2.3","Монтаж дюбеля полимерного, Сверление в ж/б конструкциях вертикальных отверстий Ф 35 мм","шт.",172,1254,{"$f":"D1059*E1059","v":215688},115,{"$f":"D1059*G1059","v":19780},235468]
["3.1.3.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,{"$f":"D1060*E1060","v":124800},49408,{"$f":"D1060*G1060","v":49408},174208]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-156.38999999999999,6552,{"$f":"E1061*D1061","v":-1024667.2799999999},0,null,-1024667.2799999999]
["3.1.3.2.5","Послеосадочный ремонт (Р65, шпалы ж/б)","м",156.25,6552,{"$f":"D1062*E1062","v":1023750},0,null,1023750]
["3.1.3.2.6","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",128,1664,{"$f":"D1063*E1063","v":212992},150,{"$f":"D1063*G1063","v":19200},232192]
["3.1.3.2.7","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",313,2154,{"$f":"D1064*E1064","v":674202},2178,{"$f":"D1064*G1064","v":681714},1355916]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1080+F1078+F1082+F1092+F1085+F1090+F1087+F1089+F1088+F1091+F1069+F1071+F1073+F1074+F1075+F1076","v":4916689.1037999997},null,{"$f":"H1080+H1078+H1082+H1092+H1085+H1090+H1087+H1089+H1088+H1091+H1069+H1071+H1073+H1074+H1075+H1076","v":7801834.1000000006},{"$f":"I1080+I1078+I1082+I1092+I1085+I1090+I1087+I1089+I1088+I1091+I1069+I1071+I1073+I1074+I1075+I1076","v":12718523.2038}]
["3.1.4","Железнодорожный путь №4",null,null,null,{"$f":"F1093+F1079+F1081+F1084+F1086-F1088+F1068+F1070+F1072-F1074","v":-5211362.8840000005},null,{"$f":"H1093+H1079+H1081+H1084+H1086-H1088+H1068+H1070+H1072-H1074","v":-6715933.4440000001},{"$f":"I1093+I1079+I1081+I1084+I1086-I1088+I1068+I1070+I1072-I1074","v":-11927296.328000002}]
["3.1.4.2","Верхнее строение пути №4",null,null,0,null,0]
["3.1.4.2.1","Укладка звеньевого пути в прямых и кривых новыми рельсами (рельсы типа Р65, длиной 12,5м на ж/б шпалах с эпюрой шпал 1840шт./км с разделанным промежуточным скреплением типа Р65","м",-97.2,2475.7199999999998,{"$f":"E1068*D1068","v":-240639.984},62297.27,{"$f":"G1068*D1068","v":-6055294.6440000003},{"$f":"E1068*D1068+G1068*D1068","v":-6295934.6280000005}]
["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",97.34,2475.7199999999998,{"$f":"D1069*E1069","v":240986.58479999998},62297,{"$f":"D1069*G1069","v":6063989.9800000004},6304976.5648000007]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",-97.2,6552,{"$f":"E1070*D1070","v":-636854.4},0,{"$f":"G1070*D1070","v":0},-636854.4]
["3.1.4.2.2","Выправка пути в плане и в профиле (Р65, шпалы ж/б)","м",97.34,6552,{"$f":"D1071*E1071","v":637771.68000000005},0,null,637771.68000000005]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",-97.2,6552,{"$f":"E1072*D1072","v":-636854.4},0,{"$f":"G1072*D1072","v":0},-636854.4]
["3.1.4.2.3","Послеосадочный ремонт (Р65, шпалы ж/б)","м",97.34,6552,{"$f":"D1073*E1073","v":637771.68000000005},0,null,637771.68000000005]
["3.1.4.2.4","Устройство тупикового рельсового упора колесных пар","шт.",1,124800,{"$f":"D1074*E1074","v":124800},49408,{"$f":"D1074*G1074","v":49408},174208]
["3.1.4.2.5","Изготовление и монтаж в построечных условиях конструкций закладных МС2 (68шт., L=150мм; 0,72кг/шт.) ","шт.",80,1664,{"$f":"D1075*E1075","v":133120},150,{"$f":"D1075*G1075","v":12000},145120]
["3.1.4.2.6","Установка изделий МС-1 с огнезащитным покрытием штукатурным составом толщ. покрытия 1 мм","м",195,2154,{"$f":"D1076*E1076","v":420030},2178,{"$f":"D1076*G1076","v":424710},844740]
["3.1.4.3","Сооружение земляного полотна",null,null,0,null,0]
["3.1.4.3.1","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1080*1.47","v":121.31910000000001},1590,{"$f":"D1078*E1078","v":192897.36900000001},0,null,{"$f":"E1078*D1078+G1078*D1078","v":192897.36900000001}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола","м3",-132.63,19422,{"$f":"E1079*D1079","v":-2575939.86},0,{"$f":"G1079*D1079","v":0},{"$f":"E1079*D1079+G1079*D1079","v":-2575939.86}]
["3.1.4.3.2","Вырезка существующего бетонного покрытия пола ","м3",82.53,19422,{"$f":"D1080*E1080","v":1602897.66},0,null,{"$f":"E1080*D1080+G1080*D1080","v":1602897.66}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",{"$f":"-84.52","v":-84.52},2405,{"$f":"E1081*D1081","v":-203270.59999999998},0,{"$f":"G1081*D1081","v":0},{"$f":"E1081*D1081+G1081*D1081","v":-203270.59999999998}]
["3.1.4.3.3","Выемка техногенного грунта с перевозкой на 30 км и утилизацией","м3",133.19,2405,{"$f":"D1082*E1082","v":320321.95},0,null,{"$f":"E1082*D1082+G1082*D1082","v":320321.95}]
["3.1.4.3.4","Устройство балластного слоя ж/д пути под подошвой шпалы (h)20см"]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",-65,2513,{"$f":"E1084*D1084","v":-163345},6681,{"$f":"G1084*D1084","v":-434265},{"$f":"E1084*D1084+G1084*D1084","v":-597610}]
["3.1.4.3.4.1"," - из щебня балластного фр.25-60 ","м3",122,2513,{"$f":"D1085*E1085","v":306586},6681,{"$f":"D1085*G1085","v":815082},1121668]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",-70,2333.5,{"$f":"E1086*D1086","v":-163345},2161.5,{"$f":"G1086*D1086","v":-151305},-314650]
["3.1.4.3.4.2"," - гравийно-песчаная подушка","м3",70,2333.5,{"$f":"D1087*E1087","v":163345},2161.5,{"$f":"D1087*G1087","v":151305},314650]
["3.1.4.3.4.3"," - геотекстиль, 3м","м",97.2,46.8,{"$f":"D1088*E1088","v":4548.96},264,{"$f":"D1088*G1088","v":25660.799999999999},30209.759999999998]
["3.1.4.3.4.4"," - гравийно-песчаная подушка (К уплотнения)","м3",{"$f":"84-70","v":14},0,null,2161.5,{"$f":"D1089*G1089","v":30261},30261]
["3.1.4.3.4.5"," - из щебня балластного фр.25-60 ","м3",{"$f":"153.72-D1085","v":31.72},0,null,6681,{"$f":"D1090*G1090","v":211921.31999999998},211921.31999999998]
["3.1.4.3.4.6"," - геотекстиль 2м 500г/м","м",97.2,46.8,{"$f":"D1091*E1091","v":4548.96},180,{"$f":"D1091*G1091","v":17496},22044.959999999999]
["3.1.4.3.5","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"133.19*1.6-133.19","v":79.914000000000016},1590,{"$f":"D1092*E1092","v":127063.26000000002},0,null,127063.26000000002]
["3.1.4.3.6","Вырезка существующего дорожного покрытия","м3",-34.22,13494,{"$f":"E1093*D1093","v":-461764.68},0,{"$f":"G1093*D1093","v":0},-461764.68]
[4,"Наружные сети и сооружения водоснабжения, водоотведения, теплоснабжения и газоснабжения"]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1097+F1098+F1099+F1102+F1103+F1106+F1107+F1108","v":2541810.2672999999},null,{"$f":"H1097+H1098+H1099+H1102+H1103+H1106+H1107+H1108","v":1021837.1271999999},{"$f":"I1097+I1098+I1099+I1102+I1103+I1106+I1107+I1108","v":3563647.3944999999}]
["4.1.","130-23-НВК Наружные сети канализации",null,null,null,{"$f":"F1109+F1110+F1111+F1112+F1113+F1114+F1115+F1116+F1117+F1118+F1119+F1120+F1121+F1122","v":-935810.27800000005},null,{"$f":"H1109+H1110+H1111+H1112+H1113+H1114+H1115+H1116+H1117+H1118+H1119+H1120+H1121+H1122","v":-556205.93000000005},{"$f":"I1109+I1110+I1111+I1112+I1113+I1114+I1115+I1116+I1117+I1118+I1119+I1120+I1121+I1122","v":-1492016.2079999994}]
["4.1.1","Разборка дорожных покрытий","м3",92.84,7609.19,{"$f":"D1097*E1097","v":706437.19959999993},0,null,{"$f":"E1097*D1097+G1097*D1097","v":706437.19959999993}]
["4.1.2","Демонтаж коллектора","м3",2.89,120911.25,{"$f":"D1098*E1098","v":349433.51250000001},0,null,{"$f":"E1098*D1098+G1098*D1098","v":349433.51250000001}]
["4.1.3","Прочие работы. Погрузка, вывоз, утилизация",null,null,0,{"$f":"SUM(F1100:F1101)","v":320749.10880000005},0,null,{"$f":"SUM(I1100:I1101)","v":320749.10880000005}]
["4.1.3.1","Погрузка дорожного покрытия, щебня, жб мусора","м3",95.73,1013.26,{"$f":"D1100*E1100","v":96999.37980000001},0,null,{"$f":"E1100*D1100+G1100*D1100","v":96999.37980000001}]
["4.1.3.2","Вывоз и утилизация с К разрыхления 1,47","м3",{"$f":"D1100*1.47","v":140.72310000000002},1590,{"$f":"D1101*E1101","v":223749.72900000002},0,null,{"$f":"E1101*D1101+G1101*D1101","v":223749.72900000002}]
["4.1.4","Земляные работы. Разработка грунта, обратная засыпка щебнем, песком, грунтом, уплотнение","м3",164.87,3171.81,{"$f":"D1102*E1102","v":522936.31469999999},2762.02,{"$f":"D1102*G1102","v":455374.23739999998},{"$f":"E1102*D1102+G1102*D1102","v":978310.55209999997}]
["4.1.5","Прочие работы. Лишний грунт. Погрузка, вывоз, утилизация",null,null,0,{"$f":"SUM(F1104:F1105)","v":82184.665500000003},0,null,{"$f":"SUM(I1104:I1105)","v":82184.665500000003}]
["4.1.5.1","Погрузка лишнего грунта","м3",24.85,915.23,{"$f":"D1104*E1104","v":22743.465500000002},0,null,{"$f":"E1104*D1104+G1104*D1104","v":22743.465500000002}]
["4.1.5.2","Вывоз и утилизация с К разрыхления 1,6","м3",{"$f":"D1104*1.6","v":39.760000000000005},1495,{"$f":"D1105*E1105","v":59441.200000000004},0,null,59441.200000000004]
["4.1.6","Прокладка ПВХ трубопровода Дн 160 в стальном футляре, с отводами в колодцы, бетонированием","м",106.18,4824.59,{"$f":"D1106*E1106","v":512274.96620000002},4179.6099999999997,{"$f":"D1106*G1106","v":443790.98979999998},956065.95600000001]
["4.1.7","Установка ж/б колодцев К1-1 ","шт.",1,23112.7,{"$f":"D1107*E1107","v":23112.7},62314.2,{"$f":"D1107*G1107","v":62314.2},85426.9]
["4.1.8","Установка ж/б колодцев К1-3","шт.",1,24681.8,{"$f":"D1108*E1108","v":24681.8},60357.7,{"$f":"D1108*G1108","v":60357.7},85039.5]
["4.1.9","Прокладка труб гофрированных 2-слойных раструбных канализационных ø160 мм","м",-72,1918.47,{"$f":"E1109*D1109","v":-138129.84},923.07,{"$f":"G1109*D1109","v":-66461.040000000008},-204590.88]
["4.1.10","Прокладка труб стальных электросварных прямошовных ø325х6,0  (футляр)  с весьма усил. Гидроизол","м",-36,2793.76,-100575.36000000002,8448.9599999999991,-304162.55999999994,-404737.91999999993]
["4.1.11","Устройство колодца канализационного из сборных ж/б элементов ∅1000","шт.",-3,78955,-236865,48788.67,-146366.01,-383231.01]
["4.1.12","Монтаж тройника НПВХ Т 160/160","шт",-1,4059.53,-4059.53,3397.68,-3397.68,-7457.21]
["4.1.13","Монтаж отвода НПВХ О 45° 160","шт",-1,2754.14,-2754.14,1121.1199999999999,-1121.1199999999999,-3875.2599999999998]
["4.1.14","Монтаж муфты защитной (для прохода через стенку ж.б. колодца) для НПВХ трубы ∅160","шт",-5,6442.06,-32210.300000000003,2333.7600000000002,-11668.800000000001,-43879.100000000006]
["4.1.15","Затирка поверхности лотка в колодце (железнение) цементом М300","м2",-2.4,671.56,-1611.7439999999999,0,0,-1611.7439999999999]
["4.1.16","Заполнение межтрубного пространства в футляре цементно-песчаной смесью (цемент М100)","м3",-2.2999999999999998,17405.93,-40033.638999999996,6006,-13813.8,-53847.438999999998]
["4.1.17","Отсыпка песка крупнозернистого фракции 1-2 мм","м3",-0.8,2601.35,-2081.08,2059.1999999999998,-1647.36,-3728.4399999999996]
["4.1.18","Отсыпка щебня с трамбованием","м3",-3.5,2682.46,-9388.61,2162.16,-7567.5599999999995,-16956.169999999998]
["4.1.19","Обмазка сборных ж.б. элементов праймером Технониколь №1","м2",-25.3,297.11,-7516.8830000000007,0,0,-7516.8830000000007]
["4.1.20","Обмазка сборных ж.б. элементов колодцев битумной мастикой Технониколь №24 (2 раза)","м2",-50.6,594.22,-30067.532000000003,0,0,-30067.532000000003]
["4.1.21","Восстановление асфальтобетонного покрытия","м2",-120,2716.42,-325970.40000000002,0,0,-325970.40000000002]
["4.1.22","Восстановление бордюрного камня","м",-2,2273.11,-4546.22,0,0,-4546.22]
["ИТОГО текущий договор, руб. с НДС",null,null,null,null,{"$f":"F15+F80+F109+F114+F240+F264+F293+F390+F417+F422+F453+F463+F504+F691+F720+F757+F777+F902+F937+F945+F950+F974+F1095","v":231207257.21263009},null,{"$f":"H15+H80+H109+H114+H240+H264+H293+H390+H417+H422+H453+H463+H504+H691+H720+H757+H777+H902+H937+H945+H950+H974+H1095","v":282221688.86583996},{"$f":"I15+I80+I109+I114+I240+I264+I293+I390+I417+I422+I453+I463+I504+I691+I720+I757+I777+I902+I937+I945+I950+I974+I1095","v":513428946.07847011}]
["ИТОГО до изменения объемов работ, руб. с НДС",null,null,null,null,{"$f":"F1096+F975+F951+F938+F903+F778+F758+F721+F692+F505+F464+F423+F391+F294+F265+F241+F115-F109+F81+F16-F945+F418+F454","v":-218824615.13014999},null,{"$f":"H1096+H975+H951+H938+H903+H778+H758+H721+H692+H505+H464+H423+H391+H294+H265+H241+H115-H109+H81+H16-H945+H418+H454","v":-295073674.23759001},{"$f":"I1096+I975+I951+I938+I903+I778+I758+I721+I692+I505+I464+I423+I391+I294+I265+I241+I115-I109+I81+I16-I945+I418+I454","v":-513898289.36774009}]
[]
[]
[null,"Заказчик\nАО \"Метровагонмаш\"\nГенеральный директор",null,null,"Генеральный подрядчик\nООО \"КиКГЕОСТРОЙ\"\nГенеральный директор"]
[]
[null,"_______________/ А.Б.Степнов /",null,null,"_______________/ Ю.Ф.Кесслер /"]
[]
[]
[null,"м.п.",null,null,"м.п."]

{"sheet":"СВОДНАЯ НОВАЯ","index":6,"n_rows":57,"n_cols":17,"rows_kept":57,"cut":false,"hidden":true,"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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.1","130-23-АС3 Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},42848589,{"$f":"O5+N5","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["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!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},32381146,{"$f":"O7+N7","v":{"$error":"#REF!"}}]
["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,{"$f":"-#REF!","v":{"$error":"#REF!"}},11388536,{"$f":"O8+N8","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.4","130-23-ПС Пожарная сигнализация",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},6715508,{"$f":"O10+N10","v":{"$error":"#REF!"}}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.5","130-23-ОВ2 Отопление и вентиляция",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},87564706,{"$f":"O12+N12","v":{"$error":"#REF!"}}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.6","130-23-ОВ1 Отопление, вентиляция и кондиционирование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},9502060,{"$f":"O14+N14","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.7","130-23-СКС Структурированная кабельная сеть",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},6873587,{"$f":"O16+N16","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.8","130-23-СОТ Система охранного телевидения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},2785356,{"$f":"O18+N18","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}},2511005,{"$f":"O20+N20","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.10","130-23-ЭО1 Электрическое освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},8198925,{"$f":"O22+N22","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"130-23-АС4 Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},4905251,{"$f":"O24+N24","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.12","130-23-ЭО2 Электрическое освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},2850828,{"$f":"O26+N26","v":{"$error":"#REF!"}}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.13","130-23-АС2 Полы. Архитектурно-строительные решения",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},130980406,{"$f":"O28+N28","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.15","130-23-ЭМ1 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},579320,{"$f":"O30+N30","v":{"$error":"#REF!"}},"- 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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.15","130-23-ВС Воздухоснабжение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},22685123,{"$f":"O32+N32","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}},11345594,{"$f":"O34+N34","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.17","130-23-ЭМ2 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},15792402,{"$f":"O36+N36","v":{"$error":"#REF!"}}]
["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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.18","130-23-ЭМ3 Силовое электрооборудование",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},1806939,{"$f":"O38+N38","v":{"$error":"#REF!"}}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["1.19","130-23-УА2 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},17029686,{"$f":"O40+N40","v":{"$error":"#REF!"}}]
[null,"130-23-УА3 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"130-23-УА3 Устройства автоматики",null,null,null,null,null,null,null,null,null,null,null,{"$f":"-#REF!","v":{"$error":"#REF!"}},7694282,{"$f":"O42+N42","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["2.1","130-23-ЭН Наружное освещение",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},1003432,{"$f":"O45+N45","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["3.1","130-23-ПЖ Пути железнодорожные",null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},84965304,{"$f":"O48+N48","v":{"$error":"#REF!"}}]
[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,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["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,{"$f":"N50+N47+N44+N41+N39+N37+N35+N33+N31+N29+N27+N25+N23+N21+N17+N15+N13+N11+N9+N6+N4+N19-N8","v":{"$error":"#REF!"}},{"$f":"O4+O6+O8+O9+O11+O13+O15+O17+O19+O21+O24+O25+O27+O29+O31+O33+O35+O37+O39+O41+O44+O47+O50","v":16293787}]
["ИТОГО до изменеия объемов работ",null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#REF!"}},{"$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},{"$f":"P5+P7+P8+P10+P12+P14+P16+P18+P19+P22+P24+P26+P28+P30+P32+P34+P36+P38+P40+P42+P45+P48+P51","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N52+N53","v":{"$error":"#REF!"}}]

{"sheet":"НВК","index":7,"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":"ВСЕ СМЕТЫ КДС","index":8,"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":9,"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":10,"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":11,"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)]"]