Жилое здание

Форма N  4

Наименование  стройки-ДИПЛОМНЫЙ ПРОЕКТ

Объект номер 2002

ЛОКАЛЬНАЯ СМЕТА № 2002

на 

ВАРИАНТ МОНОЛИТНОГО ФУНДАМЕНТА 

      Сметная стоимость -        76846  Руб.

      Нормативная трудоемкость -     14812,87 чел-ч

Cоставлена в  уровне базовых цен Сметная заработная плата -         9307 Руб.

-----------------------------------------------------------------------------------------------------------------------------------

:   :         :                                :          :Стоим.единицы,  руб.:      Общая стоимость,руб.      :Затраты труда рабо-

:   :Шифр и   :                                :          :-------------------:--------------------------------:чих  (чел-ч), не за-

: № :номер    : Наименование работ и затрат,   :          :  Всего  : Экспл.  :          :          : Экспл.   :нятых обслуж. машин

:п/п:позиции, : характеристика  оборудования    :Количество:         : машин   :          : Основной : машин    :-------------------

:   :норматива:  и его масса, расход ресурсов   :          :-------------------:  Всего   : зарплаты :----------:обслуживающ. машины

:   :         : на единицу измерения           :          :Основной :В т.ч.   :          :          : В т.ч.   :-------------------

:   :         :                                :          :зарплаты :зарплаты :          :          : зарплаты :На един. : Всего

-----------------------------------------------------------------------------------------------------------------------------------

: 1 :    2    :               3                :    4     :    5    :    6    :    7     :    8     :    9     :   10    :   11   

----------------------------------------------------------------------------------------------------------------------------------- 

  МОНОЛИТНЫЙ ФУНДАМЕНТ 

-----------------------------------------------------------------------------------------------------------------------------------

  1 :Е1-1592  :Разработка  грунта экскаваторами :5,53      :172,00   :164,09   :951       :42        :907       :15,50    :85,715    

    :         :на гусеничном иколесном ходу с :          :7,64     :66,90    :          :          :370       :86,301   :477,245 

    :         :погрузкой на автомобили-самосвал:          :         :         :          :          :          :         :

    :         :ы с ковшом вместимостью 0,5м3   :          :         :         :          :          :          :         :

    :         :грунт 2 группы, 1000м           :          :         :         :          :          :          :         :

-----------------------------------------------------------------------------------------------------------------------------------

  2 :Е6-168   :Устройство  поясов в опалубке,   :1416,00   :13,70    :1,06     :19399     :6953      :1501      :8,54     :12092,640 

    :         :м3                              :          :4,91     :0,32     :          :          :453       :0,413    :584,808 

-----------------------------------------------------------------------------------------------------------------------------------

  3 :С124-1   :Арматура класса а1, т           :25,40     :270,00   :0,00     :6858      :0         :0         :0,00     :0,000     

    :         :                                :          :0,00     :0,00     :          :          :0         :0,00     :0,00    

-----------------------------------------------------------------------------------------------------------------------------------

  4 :С124-9   :Арматура  класса а3, т           :49,50     :286,00   :0,00     :14157     :0         :0         :0,00     :0,000     

    :         :                                :          :0,00     :0,00     :          :          :0         :0,00     :0,00    

-----------------------------------------------------------------------------------------------------------------------------------

    :         :Итого по разделу 1              :          :         :         :41365     :6995      :2408      :         :12179     

    :         :                                :          :         :         :          :          :823       :         :1062    

-----------------------------------------------------------------------------------------------------------------------------------

               Итого прямые затраты                                           :41365     :6995      :2408      :         :12179     

                                                                              :          :          :823       :         :1062    

               Накладные расходы 20%                                          :8273      :          :          :         :          

                                                                              :          :          :          :         :

               Нормативная трудоемкость в накладных  расходах                  :          :          :          :         :1572      

                                                                              :          :          :          :         :

               Сметная заработная плата в  накладных расходах                  :          :1489      :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :49638     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Плановые накопления 8%                                         :3971      :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :53609     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Временные здания и сооружения                                  :1662     :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :55271    :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Среднегодовое зимнее удорожание                                :1161      :          :          :         :          

                                                                              :          :          :          :         :

               Внутрипостроечные перемещения  грузов                           :382       :          :          :         :          

                                                                              :          :          :          :         :

               Стесненность при производстве  работ                            :3268      :          :          :         :          

                                                                              :          :          :          :         :

               Производство за МКАД                                           :884       :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :60965     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Резерв на непредвиденные расходы                               :2439      :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :63404     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Составление сметной документации                               :634       :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :64038     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062    

               Налог на добавленную стоимость                                 :12808     :          :          :         :          

                                                                              :          :          :          :         :

               Итого по смете                                                 :76846     :8484      :2408      :         :13751     

                                                                              :          :          :823       :         :1062      
 

                                        Составил:                  ДАНИЛИН 

                                        Проверил:                 МУХАНОВ