<?xml version="1.0" encoding="utf-8"?>
<Construction xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" xsi:noNamespaceSchemaLocation="ObjectEstimate-1_01.xsd">
  <Meta>
    <Soft>
      <Name>ГРАНД-Смета</Name>
      <Version>2024.2 (сборка 14.2.2)</Version>
    </Soft>
    <File>
      <Type>ОСР</Type>
      <Version>1.01</Version>
    </File>
  </Meta>
  <Num>ОСР-09-01</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» 6 этап: «Строительство трамвайного диспетчерского центра»</Name>
  <Object>
    <Num>ОСР-09-01</Num>
    <Name>Пусконаладочные работы</Name>
    <Region>76</Region>
    <Reason>.</Reason>
    <ReasonLink/>
    <Created>2024-06-13</Created>
    <Approved>2024-06-13</Approved>
    <PriceLevel>
      <Year>2024</Year>
      <Quarter>1</Quarter>
    </PriceLevel>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>118.41</Other>
      <Total>118.41</Total>
    </Summary>
    <Signatures/>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>10.4</Other>
      <Total>10.4</Total>
      <Name>Пусконаладочные работы. Наружная система электроснабжения. ("вхолостую" 80%)</Name>
      <Num>1</Num>
      <Reason>ЛСР-09-01-01</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>10.4</Other>
        <Total>10.4</Total>
        <Summary>
          <Total>10.4</Total>
          <WorkersSalary>6.19</WorkersSalary>
          <Salary>6.19</Salary>
          <Overhead>4.58</Overhead>
          <Profit>2.23</Profit>
          <Direct>6.19</Direct>
          <TotalLaborCosts>0.0151</TotalLaborCosts>
          <LaborCosts>0.0151</LaborCosts>
          <Price>10.4</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>40.66</Other>
      <Total>40.66</Total>
      <Name>Сети связи. Центр обработки данных. ПНР. ("вхолостую" 80%)</Name>
      <Num>2</Num>
      <Reason>ЛСР-09-01-02</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>40.66</Other>
        <Total>40.66</Total>
        <Summary>
          <Total>40.66</Total>
          <WorkersSalary>24.2</WorkersSalary>
          <Salary>24.2</Salary>
          <Overhead>17.91</Overhead>
          <Profit>8.71</Profit>
          <Direct>24.2</Direct>
          <TotalLaborCosts>0.04649</TotalLaborCosts>
          <LaborCosts>0.04649</LaborCosts>
          <Price>40.66</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>24.66</Other>
      <Total>24.66</Total>
      <Name>Сети связи. Центр управления движением, диспетчеризация. ПНР. ("вхолостую" 80%)</Name>
      <Num>3</Num>
      <Reason>ЛСР-09-01-03</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>24.66</Other>
        <Total>24.66</Total>
        <Summary>
          <Total>24.66</Total>
          <WorkersSalary>14.68</WorkersSalary>
          <Salary>14.68</Salary>
          <Overhead>10.86</Overhead>
          <Profit>5.28</Profit>
          <Direct>14.68</Direct>
          <TotalLaborCosts>0.02819</TotalLaborCosts>
          <LaborCosts>0.02819</LaborCosts>
          <Price>24.66</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>42.69</Other>
      <Total>42.69</Total>
      <Name>Пусконаладочные работы. Внутренняя система электроснабженя. ("вхолостую" 80%)</Name>
      <Num>4</Num>
      <Reason>ЛСР-09-01-04</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>42.69</Other>
        <Total>42.69</Total>
        <Summary>
          <Total>42.69</Total>
          <WorkersSalary>25.41</WorkersSalary>
          <Salary>25.41</Salary>
          <Overhead>18.8</Overhead>
          <Profit>9.15</Profit>
          <Direct>25.41</Direct>
          <TotalLaborCosts>0.06921</TotalLaborCosts>
          <LaborCosts>0.06921</LaborCosts>
          <Price>42.69</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <SubSummary1>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>118.41</Other>
      <Total>118.41</Total>
    </SubSummary1>
    <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>118.41</Other>
      <Total>118.41</Total>
      <Summary>
        <Total>118.41</Total>
        <WorkersSalary>70.48</WorkersSalary>
        <Salary>70.48</Salary>
        <Overhead>52.15</Overhead>
        <Profit>25.37</Profit>
        <Direct>70.48</Direct>
        <TotalLaborCosts>0.15899</TotalLaborCosts>
        <LaborCosts>0.15899</LaborCosts>
        <Price>118.41</Price>
      </Summary>
    </Details>
  </Object>
</Construction>