<?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-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». 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-09-01</Num>
    <Name>Пусконаладочные работы "в холостую "</Name>
    <Region>76</Region>
    <Reason>Проектная документация</Reason>
    <ReasonLink/>
    <Created>2024-08-14</Created>
    <Approved>2024-08-14</Approved>
    <PriceLevel>
      <Year>2024</Year>
      <Quarter>2</Quarter>
    </PriceLevel>
    <Summary>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>940.51</Other>
      <Total>940.51</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>0</Building>
      <Mounting>0</Mounting>
      <Other>189.02</Other>
      <Total>189.02</Total>
      <Name>Пусконаладочные работы. Система управления остановочными пунктами. Информационные пилоны и видеонаблюдение.</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>189.02</Other>
        <Total>189.02</Total>
        <Summary>
          <Total>189.02</Total>
          <WorkersSalary>112.51</WorkersSalary>
          <Salary>112.51</Salary>
          <Overhead>83.26</Overhead>
          <Profit>40.5</Profit>
          <Direct>112.51</Direct>
          <TotalLaborCosts>0.20475</TotalLaborCosts>
          <LaborCosts>0.20475</LaborCosts>
          <Price>189.02</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>93.51</Other>
      <Total>93.51</Total>
      <Name>Пусконаладочные работы. Электроснабжение и заземление остановочных комплексов.</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>93.51</Other>
        <Total>93.51</Total>
        <Summary>
          <Total>93.51</Total>
          <WorkersSalary>55.66</WorkersSalary>
          <Salary>55.66</Salary>
          <Overhead>41.19</Overhead>
          <Profit>20.04</Profit>
          <Direct>55.66</Direct>
          <TotalLaborCosts>0.13144</TotalLaborCosts>
          <LaborCosts>0.13144</LaborCosts>
          <Price>93.51</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>529.43</Other>
      <Total>529.43</Total>
      <Name>Пусконаладочные работы. Автоматизация и электрообограв стрелочных переводов.</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>529.43</Other>
        <Total>529.43</Total>
        <Summary>
          <Total>529.43</Total>
          <WorkersSalary>315.14</WorkersSalary>
          <Salary>315.14</Salary>
          <Overhead>233.2</Overhead>
          <Profit>113.45</Profit>
          <Direct>315.14</Direct>
          <TotalLaborCosts>0.65124</TotalLaborCosts>
          <LaborCosts>0.65124</LaborCosts>
          <Price>529.43</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>116.09</Other>
      <Total>116.09</Total>
      <Name>Пусконаладочные работы. Наружное освещение.</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>116.09</Other>
        <Total>116.09</Total>
        <Summary>
          <Total>116.09</Total>
          <WorkersSalary>69.1</WorkersSalary>
          <Salary>69.1</Salary>
          <Overhead>51.13</Overhead>
          <Profit>24.88</Profit>
          <Direct>69.1</Direct>
          <TotalLaborCosts>0.16146</TotalLaborCosts>
          <LaborCosts>0.16146</LaborCosts>
          <Price>116.09</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>12.46</Other>
      <Total>12.46</Total>
      <Name>Пусконаладочные работы. Электроснабжение от тяговых подстанций</Name>
      <Num>5</Num>
      <Reason>ЛСР-09-01-05</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>12.46</Other>
        <Total>12.46</Total>
        <Summary>
          <Total>12.46</Total>
          <WorkersSalary>7.41</WorkersSalary>
          <Salary>7.41</Salary>
          <Overhead>5.49</Overhead>
          <Profit>2.67</Profit>
          <Direct>7.41</Direct>
          <TotalLaborCosts>0.01656</TotalLaborCosts>
          <LaborCosts>0.01656</LaborCosts>
          <Price>12.46</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <SubSummary1>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>940.51</Other>
      <Total>940.51</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>940.51</Other>
      <Total>940.51</Total>
      <Summary>
        <Total>940.51</Total>
        <WorkersSalary>559.82</WorkersSalary>
        <Salary>559.82</Salary>
        <Overhead>414.27</Overhead>
        <Profit>201.54</Profit>
        <Direct>559.82</Direct>
        <TotalLaborCosts>1.16545</TotalLaborCosts>
        <LaborCosts>1.16545</LaborCosts>
        <Price>940.51</Price>
      </Summary>
    </Details>
  </Object>
</Construction>