<?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-01-05</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-01-05</Num>
    <Name>Демонтажные работы</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>20524.8</Building>
      <Mounting>1117.82</Mounting>
      <Total>21642.62</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>19989.88</Building>
      <Mounting>0</Mounting>
      <Total>19989.88</Total>
      <Name>Демонтаж рельсошпальной решетки трамвайных путей</Name>
      <Num>1</Num>
      <Reason>ЛСР-01-05-01</Reason>
      <Details>
        <Building>
          <Total>19989.88</Total>
          <WorkersSalary>6411.84</WorkersSalary>
          <LaborCosts>17.8687</LaborCosts>
          <MachinistLaborCosts>2.5711</MachinistLaborCosts>
          <Price>19989.88</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>19989.88</Total>
        <Summary>
          <Total>19989.88</Total>
          <WorkersSalary>5233.75</WorkersSalary>
          <MachinistSalary>1178.09</MachinistSalary>
          <Salary>6411.84</Salary>
          <Overhead>6796.55</Overhead>
          <Profit>3590.63</Profit>
          <Machines>3562.71</Machines>
          <Materials>806.24</Materials>
          <Direct>9602.7</Direct>
          <TotalLaborCosts>20.43976</TotalLaborCosts>
          <LaborCosts>17.86867</LaborCosts>
          <MachinistLaborCosts>2.57109</MachinistLaborCosts>
          <Price>19989.88</Price>
        </Summary>
      </Details>
      <Link>ЛСР-01-05-01 Демонтаж рельсошпальной решетки трамвайных путей_откорр..gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>467.31</Building>
      <Mounting>1117.82</Mounting>
      <Total>1585.13</Total>
      <Name>Работы по демонтажу контактной сети на участке от трамвайного кольца «Больница № 9» (включая его) до разворотного круга на ул. Волгоградской.</Name>
      <Num>2</Num>
      <Reason>ЛСР-01-05-02</Reason>
      <Details>
        <Building>
          <Total>467.31</Total>
          <WorkersSalary>442.05</WorkersSalary>
          <LaborCosts>0.9052</LaborCosts>
          <MachinistLaborCosts>0.3097</MachinistLaborCosts>
          <Price>467.31</Price>
        </Building>
        <Mounting>
          <Total>1117.82</Total>
          <Price>1117.82</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>1585.13</Total>
        <Summary>
          <Total>1585.13</Total>
          <WorkersSalary>295.88</WorkersSalary>
          <MachinistSalary>146.17</MachinistSalary>
          <Salary>442.05</Salary>
          <Overhead>435.9</Overhead>
          <Profit>236.12</Profit>
          <Machines>572.27</Machines>
          <Materials>44.95</Materials>
          <Direct>913.1</Direct>
          <TotalLaborCosts>1.21489</TotalLaborCosts>
          <LaborCosts>0.90523</LaborCosts>
          <MachinistLaborCosts>0.30966</MachinistLaborCosts>
          <Price>1585.13</Price>
        </Summary>
      </Details>
      <Link>ЛСР-01-05-02 Демонтажные работы ТКР2 (ред3).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>67.61</Building>
      <Mounting>0</Mounting>
      <Total>67.61</Total>
      <Name>Демонтаж остановочных комплексов.</Name>
      <Num>3</Num>
      <Reason>ЛСР-01-05-03</Reason>
      <Details>
        <Building>
          <Total>67.61</Total>
          <WorkersSalary>22.68</WorkersSalary>
          <LaborCosts>0.0576</LaborCosts>
          <MachinistLaborCosts>0.0131</MachinistLaborCosts>
          <Price>67.61</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>67.61</Total>
        <Summary>
          <Total>67.61</Total>
          <WorkersSalary>18.06</WorkersSalary>
          <MachinistSalary>4.62</MachinistSalary>
          <Salary>22.68</Salary>
          <Overhead>21.09</Overhead>
          <Profit>14.06</Profit>
          <Machines>13.95</Machines>
          <Materials>0.45</Materials>
          <Direct>32.46</Direct>
          <TotalLaborCosts>0.07071</TotalLaborCosts>
          <LaborCosts>0.05758</LaborCosts>
          <MachinistLaborCosts>0.01313</MachinistLaborCosts>
          <Price>67.61</Price>
        </Summary>
      </Details>
      <Link>ЛСР-01-05-03 Демонтаж остановочных комплексов.gsfx</Link>
    </LocalEstimate>
    <SubSummary1>
      <Building>20524.8</Building>
      <Mounting>1117.82</Mounting>
      <Total>21642.62</Total>
    </SubSummary1>
    <Details>
      <Building>
        <Total>20524.8</Total>
        <WorkersSalary>6876.57</WorkersSalary>
        <LaborCosts>18.8315</LaborCosts>
        <MachinistLaborCosts>2.8939</MachinistLaborCosts>
        <Price>20524.8</Price>
      </Building>
      <Mounting>
        <Total>1117.82</Total>
        <Price>1117.82</Price>
      </Mounting>
      <Equipment>
        <Total>0</Total>
        <Price>0</Price>
      </Equipment>
      <Total>21642.62</Total>
      <Summary>
        <Total>21642.62</Total>
        <WorkersSalary>5547.69</WorkersSalary>
        <MachinistSalary>1328.88</MachinistSalary>
        <Salary>6876.57</Salary>
        <Overhead>7253.54</Overhead>
        <Profit>3840.81</Profit>
        <Machines>4148.93</Machines>
        <Materials>851.64</Materials>
        <Direct>10548.26</Direct>
        <TotalLaborCosts>21.72536</TotalLaborCosts>
        <LaborCosts>18.83148</LaborCosts>
        <MachinistLaborCosts>2.89388</MachinistLaborCosts>
        <Price>21642.62</Price>
      </Summary>
    </Details>
  </Object>
</Construction>