<?xml version="1.0" encoding="utf-8"?>
<Construction xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:noNamespaceSchemaLocation="SummaryEstimate-1_01.xsd">
  <Meta>
    <Soft>
      <Name>ГРАНД-Смета</Name>
      <Version>2023.2 (сборка 13.2.4)</Version>
    </Soft>
    <File>
      <Type>ССР</Type>
      <Version>1.01</Version>
    </File>
  </Meta>
  <Num>1</Num>
  <Name>«О создании и эксплуатации объектов транспортной инфраструктуры и технологически связанных с ними транспортных средств, обеспечивающих деятельность, связанную с перевозками пассажиров транспортом общего пользования, в муниципальном образовании городской округ город Ярославль в Ярославской области».
1 этап: «Строительство трамвайных путей и контактной сети. Участок от Ленинградского проспекта до разворотного круга ул. Блюхера»</Name>
  <Customer>ООО Мовиста регионы Ярославль</Customer>
  <Created>2023-07-01</Created>
  <Approved>2023-07-10</Approved>
  <PriceLevel>
    <Year>2023</Year>
    <Month>7</Month>
  </PriceLevel>
  <Summary>
    <Building>74536.48</Building>
    <Mounting>5402.34</Mounting>
    <Equipment>2729.17</Equipment>
    <Other>6755.98</Other>
    <Total>89423.97</Total>
  </Summary>
  <Chapter1>
    <ObjectEstrimate>
      <Building>1721.26</Building>
      <Mounting>0</Mounting>
      <Total>1721.26</Total>
      <Name>ПОДД</Name>
      <Num>1</Num>
      <Reason>01-01</Reason>
      <Details>
        <Building>
          <Total>1721.26</Total>
          <WorkersSalary>30.58</WorkersSalary>
          <LaborCosts>3.1482</LaborCosts>
          <MachinistLaborCosts>0.315</MachinistLaborCosts>
          <Price>1721.26</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>1721.26</Total>
        <Summary>1721.26</Summary>
      </Details>
      <Link>01-01 ПОДД(базис).gsfx</Link>
    </ObjectEstrimate>
    <ObjectEstrimate>
      <Building>7133.54</Building>
      <Mounting>0</Mounting>
      <Total>7133.54</Total>
      <Name>Вынос инженерных сетей.</Name>
      <Num>2</Num>
      <Reason>01-02</Reason>
      <Details>
        <Building>
          <Total>7133.54</Total>
          <WorkersSalary>145.6</WorkersSalary>
          <LaborCosts>11.6667</LaborCosts>
          <MachinistLaborCosts>3.3608</MachinistLaborCosts>
          <Price>7133.54</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>7133.54</Total>
        <Summary>7133.54</Summary>
      </Details>
      <Link>01-02 Вынос сетей(базис).gsfx</Link>
    </ObjectEstrimate>
    <LocalEstimate>
      <Building>2.44</Building>
      <Mounting>42.72</Mounting>
      <Total>45.16</Total>
      <Name>Мероприятия по защите инженерных сетей, находящихся в зоне строительства. Сети электроснабжения.</Name>
      <Num>3</Num>
      <Reason>01-03-01</Reason>
      <Details>
        <Building>
          <Total>2.44</Total>
          <WorkersSalary>0.99</WorkersSalary>
          <LaborCosts>0.0857</LaborCosts>
          <MachinistLaborCosts>0.0168</MachinistLaborCosts>
          <Price>2.44</Price>
        </Building>
        <Mounting>
          <Total>42.72</Total>
          <Price>42.72</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>45.16</Total>
        <Summary>45.16</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. без муфт .01-03-01 Защита инженерных сетей электроснабжения(разбил)3.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>190.45</Building>
      <Mounting>0</Mounting>
      <Total>190.45</Total>
      <Name>Валка и выкорчевка зеленых насаждений.</Name>
      <Num>4</Num>
      <Reason>01-03-02</Reason>
      <Details>
        <Building>
          <Total>190.45</Total>
          <WorkersSalary>72.32</WorkersSalary>
          <LaborCosts>7.907</LaborCosts>
          <MachinistLaborCosts>0.043</MachinistLaborCosts>
          <Price>190.45</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>190.45</Total>
        <Summary>190.45</Summary>
      </Details>
      <Link>нетВОР. 01-03-02 Cпил деревьев(новая не провер эксперт).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>3.53</Building>
      <Mounting>0</Mounting>
      <Total>3.53</Total>
      <Name>Демонтажные работы.</Name>
      <Num>5</Num>
      <Reason>01-03-03</Reason>
      <Details>
        <Building>
          <Total>3.53</Total>
          <WorkersSalary>0.49</WorkersSalary>
          <LaborCosts>0.0479</LaborCosts>
          <MachinistLaborCosts>0.0078</MachinistLaborCosts>
          <Price>3.53</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>3.53</Total>
        <Summary>3.53</Summary>
      </Details>
      <Link>нет ВОР. 01-03-03 Демонтажные работы (новая).gsfx</Link>
    </LocalEstimate>
    <Calculation>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>2.29</Other>
      <Total>2.29</Total>
      <Name>Договор на обследование зеленых насаждений</Name>
      <Num>6</Num>
      <Reason>Договор</Reason>
      <Link/>
    </Calculation>
    <Summary>
      <Building>9051.22</Building>
      <Mounting>42.72</Mounting>
      <Other>2.29</Other>
      <Total>9096.23</Total>
    </Summary>
  </Chapter1>
  <Chapter2>
    <ObjectEstrimate>
      <Building>58443.77</Building>
      <Mounting>3899.98</Mounting>
      <Total>62343.75</Total>
      <Name>Технологические и конструктивные решения линейного объекта</Name>
      <Num>7</Num>
      <Reason>02-01</Reason>
      <Details>
        <Building>
          <Total>58443.77</Total>
          <WorkersSalary>568.35</WorkersSalary>
          <LaborCosts>55.6716</LaborCosts>
          <MachinistLaborCosts>6.8922</MachinistLaborCosts>
          <Price>58443.77</Price>
        </Building>
        <Mounting>
          <Total>3899.98</Total>
          <Price>3899.98</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>62343.75</Total>
        <Summary>62343.75</Summary>
      </Details>
      <Link>02-01 Технологические и конструктивные решения линейного объекта(базис).gsfx</Link>
    </ObjectEstrimate>
    <Summary>
      <Building>58443.77</Building>
      <Mounting>3899.98</Mounting>
      <Total>62343.75</Total>
    </Summary>
  </Chapter2>
  <Chapter3>
    <Calculation>
      <Total>0</Total>
      <Name/>
      <Num>1</Num>
      <Reason/>
      <Link/>
    </Calculation>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Total>0</Total>
    </Summary>
  </Chapter3>
  <Chapter4>
    <LocalEstimate>
      <Building>57.83</Building>
      <Mounting>25.51</Mounting>
      <Total>83.34</Total>
      <Name>Электроснабжение и заземление остановок общественного транспорта</Name>
      <Num>8</Num>
      <Reason>04-01-01</Reason>
      <Details>
        <Building>
          <Total>57.83</Total>
          <WorkersSalary>8.82</WorkersSalary>
          <LaborCosts>0.9208</LaborCosts>
          <MachinistLaborCosts>0.0894</MachinistLaborCosts>
          <Price>57.83</Price>
        </Building>
        <Mounting>
          <Total>25.51</Total>
          <Price>25.51</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>83.34</Total>
        <Summary>83.34</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. 04-01-01 Электроснабжение и заземление остановок общественного транспорта ТКР3(ред).gsfx</Link>
    </LocalEstimate>
    <Summary>
      <Building>57.83</Building>
      <Mounting>25.51</Mounting>
      <Total>83.34</Total>
    </Summary>
  </Chapter4>
  <Chapter5>
    <LocalEstimate>
      <Building>362.01</Building>
      <Mounting>369.64</Mounting>
      <Equipment>271.89</Equipment>
      <Total>1003.54</Total>
      <Name>Внешние каналы связи (Оптические линии по линейной части, поворотные камеры на опасных участках)</Name>
      <Num>9</Num>
      <Reason>05-01-01</Reason>
      <Details>
        <Building>
          <Total>362.01</Total>
          <WorkersSalary>38.07</WorkersSalary>
          <LaborCosts>3.4998</LaborCosts>
          <MachinistLaborCosts>0.3694</MachinistLaborCosts>
          <Price>362.01</Price>
        </Building>
        <Mounting>
          <Total>369.64</Total>
          <Price>369.64</Price>
        </Mounting>
        <Equipment>
          <Total>271.89</Total>
          <Price>271.89</Price>
        </Equipment>
        <Total>1003.54</Total>
        <Summary>1003.54</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. 05-01-01 Внешние каналы связи(ред).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>33.96</Building>
      <Mounting>30.73</Mounting>
      <Equipment>2377.79</Equipment>
      <Total>2442.48</Total>
      <Name>Система управления остановочными пунктами. Информационные пилоны и видеонаблюдение</Name>
      <Num>10</Num>
      <Reason>05-01-02</Reason>
      <Details>
        <Building>
          <Total>33.96</Total>
          <WorkersSalary>7.68</WorkersSalary>
          <LaborCosts>0.7718</LaborCosts>
          <MachinistLaborCosts>0.0518</MachinistLaborCosts>
          <Price>33.96</Price>
        </Building>
        <Mounting>
          <Total>30.73</Total>
          <Price>30.73</Price>
        </Mounting>
        <Equipment>
          <Total>2377.79</Total>
          <Price>2377.79</Price>
        </Equipment>
        <Total>2442.48</Total>
        <Summary>2442.48</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. 05-01-02 Система управления остановочными пунктами. Информационные пилоны и видеонаблюдение(ред).gsfx</Link>
    </LocalEstimate>
    <Summary>
      <Building>395.97</Building>
      <Mounting>400.37</Mounting>
      <Equipment>2649.68</Equipment>
      <Total>3446.02</Total>
    </Summary>
  </Chapter5>
  <Chapter6>
    <Calculation>
      <Total>0</Total>
      <Name/>
      <Num>1</Num>
      <Reason/>
      <Link/>
    </Calculation>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Total>0</Total>
    </Summary>
  </Chapter6>
  <Chapter7>
    <LocalEstimate>
      <Building>1218.94</Building>
      <Mounting>0</Mounting>
      <Total>1218.94</Total>
      <Name>Благоустройство территории.</Name>
      <Num>11</Num>
      <Reason>07-01-01</Reason>
      <Details>
        <Building>
          <Total>1218.94</Total>
          <WorkersSalary>39.92</WorkersSalary>
          <LaborCosts>3.8772</LaborCosts>
          <MachinistLaborCosts>0.3913</MachinistLaborCosts>
          <Price>1218.94</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>1218.94</Total>
        <Summary>1218.94</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. 07-01-01 Благоустройство территории(ред).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>52.79</Building>
      <Mounting>505.73</Mounting>
      <Total>558.52</Total>
      <Name>Наружное освещение</Name>
      <Num>12</Num>
      <Reason>07-01-02</Reason>
      <Details>
        <Building>
          <Total>52.79</Total>
          <WorkersSalary>36.22</WorkersSalary>
          <LaborCosts>3.7236</LaborCosts>
          <MachinistLaborCosts>0.3195</MachinistLaborCosts>
          <Price>52.79</Price>
        </Building>
        <Mounting>
          <Total>505.73</Total>
          <Price>505.73</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>558.52</Total>
        <Summary>558.52</Summary>
      </Details>
      <Link>СОГЛАСОВАНА. 07-01-02 Наружное освещение ТКР4(ред) 09.10.gsfx</Link>
    </LocalEstimate>
    <Summary>
      <Building>1271.73</Building>
      <Mounting>505.73</Mounting>
      <Total>1777.46</Total>
    </Summary>
    <SubSummary>
      <Building>69220.52</Building>
      <Mounting>4874.31</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>2.29</Other>
      <Total>76746.8</Total>
    </SubSummary>
  </Chapter7>
  <Chapter8>
    <Addition>
      <Building>1938.17</Building>
      <Mounting>136.48</Mounting>
      <Total>2074.65</Total>
      <Name>Временные здания и сооружения - Объекты городского наземного электрического транспорта (трамвайное депо, трамвайные и троллейбусные линии, тяговые подстанции, мастерские службы пути и энергохозяйства), за исключением линий скоростного трамвая - 2,8%</Name>
      <Num>13</Num>
      <Reason>Приказ от 19.06.2020 № 332/пр прил.1 п.46</Reason>
    </Addition>
    <Summary>
      <Building>1938.17</Building>
      <Mounting>136.48</Mounting>
      <Total>2074.65</Total>
    </Summary>
    <SubSummary>
      <Building>71158.69</Building>
      <Mounting>5010.79</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>2.29</Other>
      <Total>78821.45</Total>
    </SubSummary>
  </Chapter8>
  <Chapter9>
    <ObjectEstrimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>8.75</Other>
      <Total>8.75</Total>
      <Name>Пуско-наладочные работы</Name>
      <Num>14</Num>
      <Reason>09-01</Reason>
      <Details>
        <Building>
          <Total>0</Total>
          <Price>0</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Other>8.75</Other>
        <Total>8.75</Total>
        <Summary>8.75</Summary>
      </Details>
      <Link>09-01 Пуско-наладочные работы (база).gsfx</Link>
    </ObjectEstrimate>
    <Addition>
      <Building>1206.82</Building>
      <Mounting>234.2</Mounting>
      <Total>1441.02</Total>
      <Name>Дополнительные затраты при производстве работ в зимнее время</Name>
      <Num>15</Num>
      <Reason>Расчет № 01</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>0.04</Other>
      <Total>0.04</Total>
      <Name>Затраты по размещению, утилизации и (или) обезвреживанию отходов строительного производства (строительного мусора, грунта и прочих отходов</Name>
      <Num>16</Num>
      <Reason>ООС табл 24,25 лист 65</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>65</Other>
      <Total>65</Total>
      <Name>Затраты, связанные с предоставлением обязательной банковской гарантии в качестве обеспечения исполнения контракта и гарантийных обязательств, в том числе на обеспечение возврата аванса</Name>
      <Num>17</Num>
      <Reason>Расчет №02</Reason>
    </Addition>
    <Summary>
      <Building>1206.82</Building>
      <Mounting>234.2</Mounting>
      <Other>73.79</Other>
      <Total>1514.81</Total>
    </Summary>
    <SubSummary>
      <Building>72365.51</Building>
      <Mounting>5244.99</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>76.08</Other>
      <Total>80336.26</Total>
    </SubSummary>
  </Chapter9>
  <Chapter10>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>1381.78</Other>
      <Total>1381.78</Total>
      <Name>Строительный контроль-1,72%</Name>
      <Num>18</Num>
      <Reason>Пост. Пр-ва РФ от 21.06.2010 № 468</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>366.93</Other>
      <Total>366.93</Total>
      <Name>Укрупненный расчет суммы затрат на осуществление функций технического заказчика на период строительства</Name>
      <Num>19</Num>
      <Reason>СР-2
Методика  №297/пр от 02.06.2020</Reason>
    </Addition>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>1748.71</Other>
      <Total>1748.71</Total>
    </Summary>
    <SubSummary>
      <Building>72365.51</Building>
      <Mounting>5244.99</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>1824.79</Other>
      <Total>82084.97</Total>
    </SubSummary>
  </Chapter10>
  <Chapter11>
    <Calculation>
      <Total>0</Total>
      <Name/>
      <Num>1</Num>
      <Reason/>
      <Link/>
    </Calculation>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Total>0</Total>
    </Summary>
    <SubSummary>
      <Building>72365.51</Building>
      <Mounting>5244.99</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>1824.79</Other>
      <Total>82084.97</Total>
    </SubSummary>
  </Chapter11>
  <Chapter12>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>354.78</Other>
      <Total>354.78</Total>
      <Name>Инженерно-геодезические изыскания</Name>
      <Num>20</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>152.67</Other>
      <Total>152.67</Total>
      <Name>Инженерно-геологические изыскания.</Name>
      <Num>21</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>7.69</Other>
      <Total>7.69</Total>
      <Name>Инженерно-гидрометеорологические изыскания.</Name>
      <Num>22</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>224.89</Other>
      <Total>224.89</Total>
      <Name>Инженерно-экологические изыскания</Name>
      <Num>23</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>1595.7</Other>
      <Total>1595.7</Total>
      <Name>Проектная документация</Name>
      <Num>24</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>1901.12</Other>
      <Total>1901.12</Total>
      <Name>Рабочая документация</Name>
      <Num>25</Num>
      <Reason>Сводная смета</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>160.67</Other>
      <Total>160.67</Total>
      <Name>Авторский надзор - 0,2%</Name>
      <Num>26</Num>
      <Reason>Методики утв. Приказом № 421/пр от 04.08.2020 п.173</Reason>
    </Addition>
    <Addition>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>336.89</Other>
      <Total>336.89</Total>
      <Name>Экспертиза проекта</Name>
      <Num>27</Num>
      <Reason>Постановление Правительства РФ №145 от 05.03.2007г.</Reason>
    </Addition>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>4734.41</Other>
      <Total>4734.41</Total>
    </Summary>
    <SubSummary>
      <Building>72365.51</Building>
      <Mounting>5244.99</Mounting>
      <Equipment>2649.68</Equipment>
      <Other>6559.2</Other>
      <Total>86819.38</Total>
    </SubSummary>
  </Chapter12>
  <Chapter13>
    <Addition>
      <Building>2170.97</Building>
      <Mounting>157.35</Mounting>
      <Equipment>79.49</Equipment>
      <Other>196.78</Other>
      <Total>2604.59</Total>
      <Name>Непредвиденные затраты для объектов капитального строительства производственного назначения, линейных объектов - 3%</Name>
      <Num>28</Num>
      <Reason>Приказ от 4.08.2020 № 421/пр п.179</Reason>
    </Addition>
    <Summary>
      <Building>2170.97</Building>
      <Mounting>157.35</Mounting>
      <Equipment>79.49</Equipment>
      <Other>196.78</Other>
      <Total>2604.59</Total>
    </Summary>
    <SubSummary>
      <Building>74536.48</Building>
      <Mounting>5402.34</Mounting>
      <Equipment>2729.17</Equipment>
      <Other>6755.98</Other>
      <Total>89423.97</Total>
    </SubSummary>
  </Chapter13>
  <Chapter14>
    <Calculation>
      <Total>0</Total>
      <Name/>
      <Num>1</Num>
      <Reason/>
      <Link/>
    </Calculation>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Total>0</Total>
    </Summary>
  </Chapter14>
  <Signatures>
    <ChiefProjectEngineer>
      <Name>Зражевский К. В.</Name>
    </ChiefProjectEngineer>
    <Composer>
      <Name>Бочкарев Д. П.</Name>
      <Position/>
    </Composer>
  </Signatures>
</Construction>