Жилое здание

               Накладные расходы 20%                                          :7943      :          :          :         :          

                                                                              :          :          :          :         :

               Нормативная трудоемкость в накладных расходах                  :          :          :          :         :1509      

                                                                              :          :          :          :         :

               Сметная заработная плата в накладных расходах                  :          :1430      :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :47660     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Плановые накопления 8%                                         :3813      :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :51473     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Временные здания и сооружения                                  :1596      :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :53069     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Среднегодовое зимнее удорожание                                :1114      :          :          :         :          

                                                                              :          :          :          :         :

               Внутрипостроечные перемещения  грузов                           :344       :          :          :         :          

                                                                              :          :          :          :         :

               Стесненность при производстве  работ                            :7473      :          :          :         :          

                                                                              :          :          :          :         :

               Производство за МКАД                                           :849       :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :62849     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Резерв на непредвиденные расходы                               :2514      :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :65363     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Составление сметной документации                               :654       :          :          :         :          

                                                                              :          :          :          :         :

               Итого                                                          :66017     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560    

               Налог на добавленную стоимость                                 :13203     :          :          :         :          

                                                                              :          :          :          :         :

               Итого по смете                                                 :79220     :7642      :17268     :         :11838     

                                                                              :          :          :4312      :         :5560      
 

                                        Составил:                  ДАНИЛИН 

                                        Проверил:                 МУХАНОВ