<?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 14.2.5)</Version>
    </Soft>
    <File>
      <Type>ОСР</Type>
      <Version>1.01</Version>
    </File>
  </Meta>
  <Num>ОСР-02-01</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». Этап 2 «Строительство трамвайных путей и контактной сети. Участок от Разворотного круга ул. Александра Невского до разворотного круга «Больница №9» (29-я линия)».</Name>
  <Object>
    <Num>ОСР-02-01</Num>
    <Name>Устройство трамвайного пути и контатной сети</Name>
    <Region>76</Region>
    <Reason>Проектная документация</Reason>
    <ReasonLink/>
    <Created>2024-08-14</Created>
    <Approved>2024-08-14</Approved>
    <PriceLevel>
      <Year>2000</Year>
      <Quarter>1</Quarter>
    </PriceLevel>
    <Summary>
      <Building>138561.72</Building>
      <Mounting>18103.57</Mounting>
      <Total>156665.29</Total>
    </Summary>
    <Signatures>
      <ChiefProjectEngineer>
        <Name>Зражевский К. В.</Name>
      </ChiefProjectEngineer>
      <Chief>
        <Name>Папин Е.Б.</Name>
        <Department/>
      </Chief>
      <Composer>
        <Name>Бочкарев Д. П.</Name>
        <Position/>
      </Composer>
      <Verifier>
        <Name>Папин Е.Б.</Name>
        <Position/>
      </Verifier>
    </Signatures>
    <LocalEstimate>
      <Building>124953.35</Building>
      <Mounting>33.18</Mounting>
      <Total>124986.53</Total>
      <Name>Трамвайные пути.</Name>
      <Num>1</Num>
      <Reason>ЛСР-02-01-01</Reason>
      <Details>
        <Building>
          <Total>124953.35</Total>
          <WorkersSalary>1141.33</WorkersSalary>
          <LaborCosts>119.5846</LaborCosts>
          <MachinistLaborCosts>7.7208</MachinistLaborCosts>
          <Price>124953.35</Price>
        </Building>
        <Mounting>
          <Total>33.18</Total>
          <Price>33.18</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>124986.53</Total>
        <Summary>
          <Total>124986.53</Total>
          <WorkersSalary>1039.94</WorkersSalary>
          <MachinistSalary>101.39</MachinistSalary>
          <Salary>1141.33</Salary>
          <Overhead>1227.36</Overhead>
          <Profit>710.99</Profit>
          <Machines>1139.78</Machines>
          <Materials>120308.07</Materials>
          <Direct>123048.17</Direct>
          <TotalLaborCosts>127.30536</TotalLaborCosts>
          <LaborCosts>119.58458</LaborCosts>
          <MachinistLaborCosts>7.72078</MachinistLaborCosts>
          <Price>124986.53</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-01 ТКР1 Трамвайные пути(ред1.2)_откорр_27.08.2024.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>2888.03</Building>
      <Mounting>18070.39</Mounting>
      <Total>20958.42</Total>
      <Name>Контактная сеть.</Name>
      <Num>2</Num>
      <Reason>ЛСР-02-01-02</Reason>
      <Details>
        <Building>
          <Total>2888.03</Total>
          <WorkersSalary>150.73</WorkersSalary>
          <LaborCosts>14.0128</LaborCosts>
          <MachinistLaborCosts>1.8708</MachinistLaborCosts>
          <Price>2888.03</Price>
        </Building>
        <Mounting>
          <Total>18070.39</Total>
          <Price>18070.39</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>20958.42</Total>
        <Summary>
          <Total>20958.42</Total>
          <WorkersSalary>123.82</WorkersSalary>
          <MachinistSalary>26.91</MachinistSalary>
          <Salary>150.73</Salary>
          <Overhead>149.71</Overhead>
          <Profit>81.79</Profit>
          <Machines>248.9</Machines>
          <Materials>20291.03</Materials>
          <Direct>20726.91</Direct>
          <TotalLaborCosts>15.88359</TotalLaborCosts>
          <LaborCosts>14.01282</LaborCosts>
          <MachinistLaborCosts>1.87077</MachinistLaborCosts>
          <Price>20958.42</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-02 Контактная сеть(ред) (28-08-2024).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>2704.53</Building>
      <Mounting>0</Mounting>
      <Total>2704.53</Total>
      <Name>Водоотведение от трамвайных путей</Name>
      <Num>3</Num>
      <Reason>ЛСР-02-01-03</Reason>
      <Details>
        <Building>
          <Total>2704.53</Total>
          <WorkersSalary>58.12</WorkersSalary>
          <LaborCosts>5.4066</LaborCosts>
          <MachinistLaborCosts>1.0157</MachinistLaborCosts>
          <Price>2704.53</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>2704.53</Total>
        <Summary>
          <Total>2704.53</Total>
          <WorkersSalary>46</WorkersSalary>
          <MachinistSalary>12.12</MachinistSalary>
          <Salary>58.12</Salary>
          <Overhead>68.82</Overhead>
          <Profit>47.55</Profit>
          <Machines>106.91</Machines>
          <Materials>2240.52</Materials>
          <Direct>2588.16</Direct>
          <TotalLaborCosts>6.42231</TotalLaborCosts>
          <LaborCosts>5.40663</LaborCosts>
          <MachinistLaborCosts>1.01568</MachinistLaborCosts>
          <Price>2704.53</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-03 Водоотведение от трамвайных путей.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>7819.25</Building>
      <Mounting>0</Mounting>
      <Total>7819.25</Total>
      <Name>Строительство остановочных комплексов.</Name>
      <Num>4</Num>
      <Reason>ЛСР-02-01-04</Reason>
      <Details>
        <Building>
          <Total>7819.25</Total>
          <WorkersSalary>69.41</WorkersSalary>
          <LaborCosts>6.3337</LaborCosts>
          <MachinistLaborCosts>1.1539</MachinistLaborCosts>
          <Price>7819.25</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>7819.25</Total>
        <Summary>
          <Total>7819.25</Total>
          <WorkersSalary>57.23</WorkersSalary>
          <MachinistSalary>12.18</MachinistSalary>
          <Salary>69.41</Salary>
          <Overhead>76.55</Overhead>
          <Profit>55.45</Profit>
          <Machines>98.65</Machines>
          <Materials>7531.38</Materials>
          <Direct>7687.26</Direct>
          <TotalLaborCosts>7.48758</TotalLaborCosts>
          <LaborCosts>6.33367</LaborCosts>
          <MachinistLaborCosts>1.15391</MachinistLaborCosts>
          <Price>7819.25</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-04 Остановочные комплексы. вер.1-29.08.24-1.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>196.56</Building>
      <Mounting>0</Mounting>
      <Total>196.56</Total>
      <Name>Мероприятия по обеспечению доступа инвалидов.</Name>
      <Num>5</Num>
      <Reason>ЛСР-02-01-05</Reason>
      <Details>
        <Building>
          <Total>196.56</Total>
          <WorkersSalary>7.11</WorkersSalary>
          <LaborCosts>0.646</LaborCosts>
          <MachinistLaborCosts>0.1509</MachinistLaborCosts>
          <Price>196.56</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>196.56</Total>
        <Summary>
          <Total>196.56</Total>
          <WorkersSalary>5.27</WorkersSalary>
          <MachinistSalary>1.84</MachinistSalary>
          <Salary>7.11</Salary>
          <Overhead>8.86</Overhead>
          <Profit>6.86</Profit>
          <Machines>31.38</Machines>
          <Materials>7.21</Materials>
          <Direct>180.83</Direct>
          <TotalLaborCosts>0.79691</TotalLaborCosts>
          <LaborCosts>0.64602</LaborCosts>
          <MachinistLaborCosts>0.15089</MachinistLaborCosts>
          <Price>196.56</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-05 ОДИ вер2- 20.08.2024.gsfx</Link>
    </LocalEstimate>
    <SubSummary1>
      <Building>138561.72</Building>
      <Mounting>18103.57</Mounting>
      <Total>156665.29</Total>
    </SubSummary1>
    <Details>
      <Building>
        <Total>138561.72</Total>
        <WorkersSalary>1426.7</WorkersSalary>
        <LaborCosts>145.9837</LaborCosts>
        <MachinistLaborCosts>11.912</MachinistLaborCosts>
        <Price>138561.72</Price>
      </Building>
      <Mounting>
        <Total>18103.57</Total>
        <Price>18103.57</Price>
      </Mounting>
      <Equipment>
        <Total>0</Total>
        <Price>0</Price>
      </Equipment>
      <Total>156665.29</Total>
      <Summary>
        <Total>156665.29</Total>
        <WorkersSalary>1272.26</WorkersSalary>
        <MachinistSalary>154.44</MachinistSalary>
        <Salary>1426.7</Salary>
        <Overhead>1531.3</Overhead>
        <Profit>902.64</Profit>
        <Machines>1625.62</Machines>
        <Materials>150378.21</Materials>
        <Direct>154231.33</Direct>
        <TotalLaborCosts>157.89575</TotalLaborCosts>
        <LaborCosts>145.98372</LaborCosts>
        <MachinistLaborCosts>11.91203</MachinistLaborCosts>
        <Price>156665.29</Price>
      </Summary>
    </Details>
  </Object>
</Construction>