<?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>26.9</Other>
      <Total>26.9</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>5.41</Other>
      <Total>5.41</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>5.41</Other>
        <Total>5.41</Total>
        <Summary>
          <Total>5.41</Total>
          <WorkersSalary>3.22</WorkersSalary>
          <Salary>3.22</Salary>
          <Overhead>2.38</Overhead>
          <Profit>1.16</Profit>
          <Direct>3.22</Direct>
          <TotalLaborCosts>0.20475</TotalLaborCosts>
          <LaborCosts>0.20475</LaborCosts>
          <Price>5.41</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>2.67</Other>
      <Total>2.67</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>2.67</Other>
        <Total>2.67</Total>
        <Summary>
          <Total>2.67</Total>
          <WorkersSalary>1.59</WorkersSalary>
          <Salary>1.59</Salary>
          <Overhead>1.18</Overhead>
          <Profit>0.57</Profit>
          <Direct>1.59</Direct>
          <TotalLaborCosts>0.13144</TotalLaborCosts>
          <LaborCosts>0.13144</LaborCosts>
          <Price>2.67</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>15.14</Other>
      <Total>15.14</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>15.14</Other>
        <Total>15.14</Total>
        <Summary>
          <Total>15.14</Total>
          <WorkersSalary>9.01</WorkersSalary>
          <Salary>9.01</Salary>
          <Overhead>6.67</Overhead>
          <Profit>3.25</Profit>
          <Direct>9.01</Direct>
          <TotalLaborCosts>0.65124</TotalLaborCosts>
          <LaborCosts>0.65124</LaborCosts>
          <Price>15.14</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>3.32</Other>
      <Total>3.32</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>3.32</Other>
        <Total>3.32</Total>
        <Summary>
          <Total>3.32</Total>
          <WorkersSalary>1.98</WorkersSalary>
          <Salary>1.98</Salary>
          <Overhead>1.46</Overhead>
          <Profit>0.71</Profit>
          <Direct>1.98</Direct>
          <TotalLaborCosts>0.16146</TotalLaborCosts>
          <LaborCosts>0.16146</LaborCosts>
          <Price>3.32</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <LocalEstimate>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>0.36</Other>
      <Total>0.36</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>0.36</Other>
        <Total>0.36</Total>
        <Summary>
          <Total>0.36</Total>
          <WorkersSalary>0.21</WorkersSalary>
          <Salary>0.21</Salary>
          <Overhead>0.16</Overhead>
          <Profit>0.08</Profit>
          <Direct>0.21</Direct>
          <TotalLaborCosts>0.01656</TotalLaborCosts>
          <LaborCosts>0.01656</LaborCosts>
          <Price>0.36</Price>
        </Summary>
      </Details>
      <Link/>
    </LocalEstimate>
    <SubSummary1>
      <Building>0</Building>
      <Mounting>0</Mounting>
      <Other>26.9</Other>
      <Total>26.9</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>26.9</Other>
      <Total>26.9</Total>
      <Summary>
        <Total>26.9</Total>
        <WorkersSalary>16.01</WorkersSalary>
        <Salary>16.01</Salary>
        <Overhead>11.85</Overhead>
        <Profit>5.77</Profit>
        <Direct>16.01</Direct>
        <TotalLaborCosts>1.16545</TotalLaborCosts>
        <LaborCosts>1.16545</LaborCosts>
        <Price>26.9</Price>
      </Summary>
    </Details>
  </Object>
</Construction>