<?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>2024</Year>
      <Quarter>2</Quarter>
    </PriceLevel>
    <Summary>
      <Building>1274301.11</Building>
      <Mounting>158164.62</Mounting>
      <Total>1432465.73</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>1142657.33</Building>
      <Mounting>666.76</Mounting>
      <Total>1143324.09</Total>
      <Name>Трамвайные пути.</Name>
      <Num>1</Num>
      <Reason>ЛСР-02-01-01</Reason>
      <Details>
        <Building>
          <Total>1142657.33</Total>
          <WorkersSalary>39170.49</WorkersSalary>
          <LaborCosts>117.4835</LaborCosts>
          <MachinistLaborCosts>7.6475</MachinistLaborCosts>
          <Price>1142657.33</Price>
        </Building>
        <Mounting>
          <Total>666.76</Total>
          <Price>666.76</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>1143324.09</Total>
        <Summary>
          <Total>1143324.09</Total>
          <WorkersSalary>35660.15</WorkersSalary>
          <MachinistSalary>3510.34</MachinistSalary>
          <Salary>39170.49</Salary>
          <Overhead>42163.37</Overhead>
          <Profit>24431.1</Profit>
          <Machines>13630.22</Machines>
          <Materials>1020641.93</Materials>
          <Direct>1076729.62</Direct>
          <TotalLaborCosts>125.13104</TotalLaborCosts>
          <LaborCosts>117.48351</LaborCosts>
          <MachinistLaborCosts>7.64753</MachinistLaborCosts>
          <Price>1143324.09</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-01 ТКР1 Трамвайные пути(ред1.2)_откорр_03.09.2024 +++.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>32197.98</Building>
      <Mounting>157497.86</Mounting>
      <Total>189695.84</Total>
      <Name>Контактная сеть.</Name>
      <Num>2</Num>
      <Reason>ЛСР-02-01-02</Reason>
      <Details>
        <Building>
          <Total>32197.98</Total>
          <WorkersSalary>5269.79</WorkersSalary>
          <LaborCosts>14.0128</LaborCosts>
          <MachinistLaborCosts>1.8708</MachinistLaborCosts>
          <Price>32197.98</Price>
        </Building>
        <Mounting>
          <Total>157497.86</Total>
          <Price>157497.86</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>189695.84</Total>
        <Summary>
          <Total>189695.84</Total>
          <WorkersSalary>4328.84</WorkersSalary>
          <MachinistSalary>940.95</MachinistSalary>
          <Salary>5269.79</Salary>
          <Overhead>5234.03</Overhead>
          <Profit>2859.31</Profit>
          <Machines>3019.2</Machines>
          <Materials>173488.38</Materials>
          <Direct>181602.5</Direct>
          <TotalLaborCosts>15.88359</TotalLaborCosts>
          <LaborCosts>14.01282</LaborCosts>
          <MachinistLaborCosts>1.87077</MachinistLaborCosts>
          <Price>189695.84</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-02 Контактная сеть(ред) (28-08-2024).gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>26088.39</Building>
      <Mounting>0</Mounting>
      <Total>26088.39</Total>
      <Name>Защитные мероприятия по сохранению инженерных коммуникаций, находящихся в зоне строительства .Сети канализации.</Name>
      <Num>3</Num>
      <Reason>ЛСР-01-03-04</Reason>
      <Details>
        <Building>
          <Total>26088.39</Total>
          <WorkersSalary>1699.12</WorkersSalary>
          <LaborCosts>4.6698</LaborCosts>
          <MachinistLaborCosts>0.66</MachinistLaborCosts>
          <Price>26088.39</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>26088.39</Total>
        <Summary>
          <Total>26088.39</Total>
          <WorkersSalary>1404.4</WorkersSalary>
          <MachinistSalary>294.72</MachinistSalary>
          <Salary>1699.12</Salary>
          <Overhead>2019.84</Overhead>
          <Profit>1420.62</Profit>
          <Machines>1171.4</Machines>
          <Materials>17585.35</Materials>
          <Direct>22647.93</Direct>
          <TotalLaborCosts>5.32985</TotalLaborCosts>
          <LaborCosts>4.6698</LaborCosts>
          <MachinistLaborCosts>0.66005</MachinistLaborCosts>
          <Price>26088.39</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-03 Водоотведение от трамвайных путей от 03.09.24.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>71518.51</Building>
      <Mounting>0</Mounting>
      <Total>71518.51</Total>
      <Name>Строительство остановочных комплексов.</Name>
      <Num>4</Num>
      <Reason>ЛСР-02-01-04</Reason>
      <Details>
        <Building>
          <Total>71518.51</Total>
          <WorkersSalary>2287.51</WorkersSalary>
          <LaborCosts>5.9683</LaborCosts>
          <MachinistLaborCosts>1.114</MachinistLaborCosts>
          <Price>71518.51</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>71518.51</Total>
        <Summary>
          <Total>71518.51</Total>
          <WorkersSalary>1876.59</WorkersSalary>
          <MachinistSalary>410.92</MachinistSalary>
          <Salary>2287.51</Salary>
          <Overhead>2527.42</Overhead>
          <Profit>1845.81</Profit>
          <Machines>1163.92</Machines>
          <Materials>64104.77</Materials>
          <Direct>67145.29</Direct>
          <TotalLaborCosts>7.08229</TotalLaborCosts>
          <LaborCosts>5.96826</LaborCosts>
          <MachinistLaborCosts>1.11403</MachinistLaborCosts>
          <Price>71518.51</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-04 Остановочные комплексы. вер.1-31.08.24_1 корр от 02.09.24.gsfx</Link>
    </LocalEstimate>
    <LocalEstimate>
      <Building>1838.9</Building>
      <Mounting>0</Mounting>
      <Total>1838.9</Total>
      <Name>Мероприятия по обеспечению доступа инвалидов.</Name>
      <Num>5</Num>
      <Reason>ЛСР-02-01-05</Reason>
      <Details>
        <Building>
          <Total>1838.9</Total>
          <WorkersSalary>177.34</WorkersSalary>
          <LaborCosts>0.5416</LaborCosts>
          <MachinistLaborCosts>0.0543</MachinistLaborCosts>
          <Price>1838.9</Price>
        </Building>
        <Mounting>
          <Total>0</Total>
          <Price>0</Price>
        </Mounting>
        <Equipment>
          <Total>0</Total>
          <Price>0</Price>
        </Equipment>
        <Total>1838.9</Total>
        <Summary>
          <Total>1838.9</Total>
          <WorkersSalary>154.78</WorkersSalary>
          <MachinistSalary>22.56</MachinistSalary>
          <Salary>177.34</Salary>
          <Overhead>206.08</Overhead>
          <Profit>146.09</Profit>
          <Machines>101.75</Machines>
          <Materials>60.57</Materials>
          <Direct>1486.73</Direct>
          <TotalLaborCosts>0.5959</TotalLaborCosts>
          <LaborCosts>0.5416</LaborCosts>
          <MachinistLaborCosts>0.0543</MachinistLaborCosts>
          <Price>1838.9</Price>
        </Summary>
      </Details>
      <Link>ЛСР-02-01-05 ОДИ вер2- 01.09.2024 +++.gsfx</Link>
    </LocalEstimate>
    <SubSummary1>
      <Building>1274301.11</Building>
      <Mounting>158164.62</Mounting>
      <Total>1432465.73</Total>
    </SubSummary1>
    <Details>
      <Building>
        <Total>1274301.11</Total>
        <WorkersSalary>48604.25</WorkersSalary>
        <LaborCosts>142.676</LaborCosts>
        <MachinistLaborCosts>11.3467</MachinistLaborCosts>
        <Price>1274301.11</Price>
      </Building>
      <Mounting>
        <Total>158164.62</Total>
        <Price>158164.62</Price>
      </Mounting>
      <Equipment>
        <Total>0</Total>
        <Price>0</Price>
      </Equipment>
      <Total>1432465.73</Total>
      <Summary>
        <Total>1432465.73</Total>
        <WorkersSalary>43424.76</WorkersSalary>
        <MachinistSalary>5179.49</MachinistSalary>
        <Salary>48604.25</Salary>
        <Overhead>52150.74</Overhead>
        <Profit>30702.93</Profit>
        <Machines>19086.49</Machines>
        <Materials>1275881</Materials>
        <Direct>1349612.07</Direct>
        <TotalLaborCosts>154.02267</TotalLaborCosts>
        <LaborCosts>142.67599</LaborCosts>
        <MachinistLaborCosts>11.34668</MachinistLaborCosts>
        <Price>1432465.73</Price>
      </Summary>
    </Details>
  </Object>
</Construction>