Professional Documents
Culture Documents
D Toán M&E
D Toán M&E
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
Tang 1
1
2
tan
tan
5.626
13.386
3
4
tan
tan
16.117
38.349
5
6
tan
tan
1.184
51.088
tan
121.559
tan
0.074
tan
6.817
tan
10.612
7
8
9
10
11
12
13
14
Tang lng
Tang 2 va tang 3
SXLD thao d van khuon thep, cay chong
go tng, cot vuong (ch nhat), xa dam,
giang h<=50m
Tang 4 - tang 11
Tang 12
SXLD thao d van khuon thep, cay chong
go tng, cot vuong (ch nhat), xa dam,
giang h > 50m
Tang 13
Tang 14-tang 23
Tang 24
Tang 25
Tang 26-tang 27
Beton cot tiet dien > 0,1m2, h<=4m a 1x2
M400 (sx qua day chuyen tram tron hoac BT
thng pham), o bang cau
Tang 1
100m2
3.075
2.877
6.151
100m2
32.911
4.031
100m2
0.595
2.688
0.282
0.339
0.099
m3
72.168
trang 1/31
H s mi thu
n gia tng hp
Stt
15
16
Ma hieu
n v
m3
Tang lng
67.512
Tang 2 & 3
Beton cot tiet dien > 0,1m2, h<=50m a 1x2
M400 (sx qua day chuyen tram tron hoac BT
thng pham), o bang cau
144.336
535.534
m3
Tang 4 - tang 11
17
Tang 12
Beton cot tiet dien > 0,1m2, h > 50m a 1x2
M400 (sx qua day chuyen tram tron hoac BT
thng pham), o bang cau
II
18
SXLD cot
h<=4m
SXLD cot
h<=4m
SXLD cot
h<=16m
SXLD cot
h<=16m
SXLD cot
h<=50m
SXLD cot
19
20
21
22
23
24
25
26
27
28
29
Khoi lngVat t
thep
thep
thep
thep
thep
tng
tng
tng
tng
tng
67.2
m3
10.23
46.2
Tang 24
Tang 25
Tang 26-tang 27
4.84
5.83
0.87
knh
knh
knh
knh
knh
<=18mm
> 18mm
<=18mm
> 18mm
<=18mm
tan
5.587
tan
tan
tan
tan
tan
tan
11.619
16.039
33.335
50.955
105.843
0.744
tan
204.294
tan
171.843
100m2
100m2
Thanh tien
Nhan conMay thi coTong cong
468.334
Tang 13
Tang 14-tang 23
ng
ng
ng
ng
ng
5.514
5.667
13.688
54.75
7.93
100m2
16.905
100.114
trang 2/31
H s mi thu
n gia tng hp
Stt
30
Ma hieu
n v
25
26
27
28
31
Tang 1
Beton tng a 1x2 M400 day <=45cm
h<=16m (sx qua day chuyen tram tron hoac
BT thng pham) o bang may bm
32
Tang lng
Tang 2 & 3
Beton tng day <=45cm, h<=50m a 1x2
M300 (sx qua day chuyen tram tron hoac BT
thng pham), o bang can cau
33
Tang 4 - tang 11
Tang 12
Beton tng day <=45cm, h > 50m a 1x2
M400 (sx qua day chuyen tram tron hoac BT
thng pham), o bang can cau
Tang
Tang 13 - tang
Tang 24 &
Tang
Tang
Tang 3
SXLD thao d van khuon san mai bang
thep, khung xng thep + cot chong bang
giao ong h<=50m
Tang 4
Tang 5
Tang 6- tang 11
tang 12
Tang 13
SXLD thao d van khuon san mai bang
thep, khung xng thep + cot chong bang
giao ong h > 50m
Tang 14
Tang 15 - tang 24
Tang 25
m3
831.048
119.709
m3
30.526
36
88.807
207.762
Tang 28
34
Thanh tien
Nhan conMay thi coTong cong
m3
234.891
1,395.29
287.964
103.083
104.67
97.719
13
23
25
26
27
III
35
m3
Khoi lngVat t
20.666
7.446
7.653
2.051
100m2
2.817
3.314
100m2
2.817
4.448
19.504
3.335
15.632
100m2
6.197
38.915
5.009
trang 3/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Tang
Tang
Tang
Tang
37
26
27
28
29
39
40
41
tan
0.466
0.375
0.466
tan
7.423
8.433
7.423
tan
2.747
15.78
2.643
6.896
tan
1.308
3.661
0.624
5.454
tan
Tng 5:
Tng 6-11:
Tng 12:
Tng 13:
43
Thanh tien
Nhan conMay thi coTong cong
1.646
1.987
1.652
Tng 5:
Tng 6-11:
Tng 12:
Tng 13:
42
tan
Tng 2:
Tng 3:
Tng 4:
38
Khoi lngVat t
5.818
2.451
4.176
0.495
9.471
58.141
11.711
33.226
tan
Tng 14:
Tng 15-24:
Tng 25:
3.037
19.171
2.713
Tng 26:
Tng 27:
2.769
1.345
trang 4/31
H s mi thu
n gia tng hp
Stt
44
45
Ma hieu
n v
Tng 28:
Tng 29:
SXLD cot thep xa dam, giang ng knh
<=18mm h > 50m
Tng 14:
Tng 15-24:
Tng 25:
Tng 26:
Tng 27:
2.062
5.5
0.775
1.082
0.39
Tng 28:
Tng 29:
SXLD cot thep xa dam, giang ng knh >
18mm h > 50m
1.913
0.005
Tng
Tng
Tng
Tng
Tng
m3
Tang 5
Tang 6-tang 11
Tang 12
Tang 13
Tang 14
55.728
221.255
36.871
250.069
64.706
24
25
26
27
28
29
IV
49
9.913
10.289
6.246
6.335
0.844
34.283
41.418
34.254
47
48
9.925
73.456
Tang 2
Tang 3
Tang 4
Tang 15-tang
Tang
Tang
Tang
Tang
Tang
Thanh tien
Nhan conMay thi coTong cong
tan
25:
26:
27:
28:
29:
tan
Tng 14:
Tng 15-24:
46
Khoi lngVat t
2.143
0.204
360.139
41.168
55.218
22.208
37.018
5.615
100m2
13.782
100m2
79.136
100m2
122.353
trang 5/31
H s mi thu
n gia tng hp
Stt
50
51
Ma hieu
n v
tan
Khoi lngVat t
49.309
tan
163.966
tan
280.159
m3
4,356.94
100m2
tan
6.576
0.177
tan
0.256
tan
0.498
tan
tan
tan
tan
0.759
1.401
2.291
6.168
tan
11.714
63
m3
93.623
VI
BE BI
64
65
66
67
68
100m2
100m2
tan
tan
m3
1.349
0.659
8.023
0.513
38.866
52
53
V
54
55
56
57
58
59
60
61
62
69
70
71
72
73
74
75
m3
10.68
m2
152.42
tan
tan
41.282
19.513
tan
tan
m3
41.282
19.513
24.857
Thanh tien
Nhan conMay thi coTong cong
trang 6/31
H s mi thu
n gia tng hp
Stt
Ma hieu
Thanh tien
n v
Khoi lngVat t
n v
B. HON THIN
n gia
Stt
B.1
I
1
2
Ma hieu
m2
66
m2
m2
m2
m2
24.16
8.8
8.8
18.68
Tang 4
Tang 5 --> tang 11 = 7 tang
Tang 12
Lap dng ca i sat
Tang ham 2
m2
m2
m2
8.8
61.6
2.2
m2
7.04
Tang ham 1
Tang tret
Tang lng
Tang 2
Tang 3
m2
m2
m2
m2
m2
3.52
2.2
4.4
4.4
4.4
4.4
Tang 4
Tang 5 --> tang 11 = 7 tang
Tang 12
Lap dng ca go
Tang ham 1
Tang tret
Tang lng
Tang 2
Tang 3
Tang 4
Tang 5 --> tang 11 = 7 tang
Tang 12
8
9
m2
m2
m2
30.8
14.96
m2
m2
8.48
14.88
m2
m2
m2
m2
m2
m2
3.2
3.2
3.2
3.2
22.4
17.6
m2
m2
m2
7.56
2.52
8.4
m2
m2
1,531.74
68.88
m2
m2
1,149.21
3,421.82
6
7
Thanh tien
trang 7/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
10
m2
45.18
II
11
12
13
14
m2
m2
bo
120.96
8.4
1
202.4
m2
m2
m2
m2
m2
380.03
1,217.12
1,531.74
1,793.40
:
:
:
m2
m2
m2
315.2
63.96
34.04
m2
315.2
m2
m2
63.96
34.04
Tang
hamgach
2
Xay
tng
ong 8x8x19, day 20cm
h<=4m M75
m3
44.398
2
3
m3
m3
70.252
5.15
4
5
m3
m3
1.368
4.696
m3
72.151
m3
21.435
15
16
17
18
19
20
Lap
Lap
Lap
Lap
Lap
Lap
dng
dng
dng
dng
dng
dng
Thanh tien
Nhan conMay thi coTong cong
Tang ham 1
Tang tret :
8
m3
8.682
m3
21.769
10
11
m3
m3
1.231
19.04
12
m3
3.899
trang 8/31
H s mi thu
n gia tng hp
Stt
13
Ma hieu
n v
Khoi lngVat t
m3
36.648
m3
14.905
m3
4.78
m3
44.676
m3
15.14
m3
122.001
m3
m3
20.16
34.8
m3
m3
5.225
254.716
Thanh tien
Nhan conMay thi coTong cong
Tang 4 :
14
15
16
17
18
19
20cm, M75
20
Tang 13 :
Tng
14 - 23
Xay tng trong, gach ong 8x8x19,
day
20cm, M75
Tang 13 :
Tng 14 - 23
21
22
m3
86.592
23
m3
10.281
trang 9/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
m3
102.546
25
Tang 13 :
m3
25.063
26
m3
37.7
27
m3
601.68
m3
33.522
m3
m3
7.343
78.735
m3
9.137
28
29
30
31
32
m3
Tng 14 - 23
33
34
35
Trat
Trat tng ngoai, day 2cm va M75
T hm n tng 12
Tng 13
Tng 14 Trat tng trong day 2cm va M75
T hm n tng
Tng
Tng
14 Trat cot, vach, cau thang day 2cm
va
160.66
m2
m2
836.655
100.8
23
m2
551
12
13
23
m2
m2
m2
m2
8,455.14
727.74
19,132.31
120,403.36
m2
3,098.46
m2
33.38
M75
Tang ham 2 :
Tang ham 1 :
Tang tret :
Tang lng :
Tang 2 --> tang 11 = 10 tang :
Tang 12 :
36
37
Tang ham 2
Tang ham 1
Lang san bac thang, day 2cm va M100
Tang tret :
trang 10/31
H s mi thu
n gia tng hp
Stt
38
39
n v
m2
34
35
Thanh tien
Nhan conMay thi coTong cong
11,492.96
836.655
100.8
551
m2
T hm n tng 12
Tng 13
41
42
m2
Tng 13
Tng 14 - 23
40
Khoi lngVat t
8,455.14
727.74
Tng 14 - 23
Ba
matt
vao
cot,
dam,
tran
Sn tng ngoai nha a ba 1 nc lot + 2
nc phu
T hm n tng 12
Tng 13
m2
m2
m2
19,132.31
123,501.82
836.655
Tng 14 - 23
m2
100.8
551
m2
131,956.95
727.74
19,132.31
m2
935.56
Tang ham 1 :
Tang tret :
Tang lng, 2,3,4,5-->11 = 11 tang :
63
64
65
66
m2
Tng 13
Tng 14 - 23
Gach Mosaic op tng phong tam
14 - 23
Op tng, a granite, sanh vanTng
phong,
can ho
Tang tret :
Tang lng, 2,3,4,5-->11 = 11 tang :
Op a grant cot
131.52
2,681.20
m2
m2
261
1,491.79
m2
2,275.33
Cot :
Tang tret :
Tang lng :
CH U T: CNG TY TNHH U T XY DNG TN BCH VIT
trang 11/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
Tang 2 :
Tang 3 :
Tang 4 :
Tng :
Tang tret :
Tang lng :
Tang 2 :
Tang 3 :
Tang 4 :
67
m2
301.065
Tang ham 1 :
68
69
70
71
72
73
Tang tret :
Tang
lng,
2,3,4,5-->11
=
11 tang :
Lat cac san con lai gach ceramic 40x40
va M75:
Tng 13
Tng 14 - 23
Lat san WC gach ceramic 40x40 va M75:
Tng 13
Tng 14 - 23
Lat a granite, sanh, van phong
Tang tret :
Tang lng, 2,3,4,5-->11 = 11 tang :
Lat a grant mat be lavabo
Tang ham 1 :
Tang tret :
Tang lng, 2,3,4,5-->11 = 11 tang :
Tng 14 - 23
Lat a grant bac tam cap
Lat tham
m2
655.388
7,652.70
m2
m2
42.312
657.1
1,183.43
m2
45.786
m2
m2
33.38
7,367.85
m2
7,736.71
m2
1,123.22
77.7
Tang lng :
Tang 2 :
Tang 3 :
74
75
Tang 4 :
Tang 5 --> tang 11 = 7 tang :
Lam tran thach cao khung nhom noi
Tang tret :
Tang lng :
Tang 2 :
Tang 3 :
Tang 4 :
Tang 5 - 11 = 7 tang :
Lam tran thach cao khung nhom chm
Tang ham 1 :
Tang tret :
trang 12/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
Tang lng :
Tang 2 :
Tang 3 :
Tang 4 :
Tang 5 - 11 = 7 tang :
76
m2
159.235
77
m2
398.93
m2
170.3
m2
m2
144.9
m2
3,932.69
m2
410.8
m2
m2
431.05
182.375
m3
37.572
Tang 4 :
Tang tret :
Tang lng :
Tang 2 :
Tang 4 :
78
79
80
81
56.4
Tang ham 2 :
Tang ham 1 :
Tang tret :
Tang lng :
Tang 2 :
Tang 3 :
Tang 4 :
82
83
84
II
85
Tang 5 - 11 = 7 tang :
Tang 12 - (Tang ky thuat) :
Cung cap, lap at vach ngan ve sinh
Tang ham 1 :
Tang tret :
Tang lng, 2,3,4,5-->11 = 11 tang :
Tang 24 :
CH U T: CNG TY TNHH U T XY DNG TN BCH VIT
trang 13/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
m3
3.528
m3
7.632
m3
42.31
m3
8.805
m3
5.04
m3
123.54
Thanh tien
Nhan conMay thi coTong cong
Tang 25 :
86
87
88
89
90
91
24:
25:
24:
25:
trang 14/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
m3
14.879
m2
m2
m2
m2
m2
68.04
1,559.65
68.04
1,559.65
68.04
1,559.65
Thanh tien
Nhan conMay thi coTong cong
Tang 25:
Can ho mau Duplex loai B1 (1 can) :
Tang 24:
Tang 25:
Tng chung gia cac can ho :
92
Tang 24:
Xay tng hop gen, gach ong 8x8x19, day
Can ho mau Duplex loai A (4 can) :
Tang 24:
Tang 25:
Can ho mau Duplex loai B (3 can) :
Tang
Tang
Can ho mau Duplex loai B1 (1 can) :
Tang
Tang
93
94
95
96
97
98
99
100
101
102
24:
25:
24:
25:
m2
m2
m2
9.66
215.46
m2
68.4
m2
150.12
24:
25:
24:
25:
trang 15/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
va M75
Can ho mau Duplex loai A (4 can) :
Tang
Tang
Can ho mau Duplex loai B (3 can) :
Tang
Tang
Can ho mau Duplex loai B1 (1 can) :
Khoi lngVat t
m2
1,406.70
m2
94.3
m2
15.68
m2
45.6
m2
578.48
m3
15.004
m3
18.972
m3
15.996
m3
30.72
Thanh tien
Nhan conMay thi coTong cong
24:
25:
24:
25:
Tang 24:
Tang 25:
104
105
106
107
B1 (1 can):
A (4 can) :
B (3 can) :
B1 (1 can) :
III
108
109
110
111
trang 16/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
m3
75.252
m3
14.012
m2
m2
m2
79.98
2,427.28
79.98
m2
m2
m2
m2
2,427.28
79.98
2,427.28
212.04
m2
68.4
Thanh tien
Nhan conMay thi coTong cong
Tang 27 :
Can ho mau Penhouse loai B (2 can) :
Tang 26 :
Tang 27 :
Tng chung gia cac can ho:
Tang 26 :
Tang 27 :
112
113
114
115
116
117
118
119
120
121
Tang 26:
Xay tng hop gen, gach ong 8x8x19, day
Can ho mau Penhouse loai A (2 can) :
Tang 26 :
Tang 27 :
Can ho mau Penhouse loai B (2 can) :
Tang 26 :
Tang 27 :
Trat tng ngoai day 2cm va M75
Trat tng trong day 2cm va M75
Ba matt vao tng ngoai
Ba
matt vao
tng
Sn tng
ngoai
nhatrong
a ba 1 nc lot + 2
nc
phu
Sn tng trong nha a ba 1 nc lot + 2
nc phu
Vach knh cng lc, khung xng nhom
Can ho mau Penhouse loai A (2 can) :
Tang
Tang
Can ho mau Penhouse loai B (2 can) :
Tang
Tang
Tay vn lan can
26 :
27 :
26 :
27 :
trang 17/31
H s mi thu
n gia tng hp
Stt
122
123
Ma hieu
n v
Khoi lngVat t
m2
489.8
m2
118.12
m2
1,067.34
m2
50.8
m2
13.392
m2
370.52
m2
453.6
337.4
Tang
Tang
Lat san WC gach ceramic 40x40 va M75
Can ho mau Penhouse loai A (2 can) :
Tang
Tang
26 :
27 :
va M75
Can ho mau Penhouse loai A (2 can) :
Tang
Tang
Can ho mau Penhouse loai B (2 can) :
Tang
Tang
125
126
127
B.2
128
129
26 :
27 :
26 :
27 :
loai A (2 can) :
loai B (2 can) :
loai A (2 can) :
loai B (2 can) :
130
131
m2
m2
m2
399.28
298.48
133
134
m3
m3
15.576
8.492
m3
1.716
m3
m2
1.452
77.88
211.64
135
136
137
138
Thanh tien
Nhan conMay thi coTong cong
26 :
27 :
m2
trang 18/31
H s mi thu
n gia tng hp
Stt
139
140
141
142
Ma hieu
n v
Khoi lngVat t
m2
m2
m2
m2
77.88
211.64
211.64
77.88
nc phu
B.3
143
Tang 13:
Tran sn nc
m2
657.3
Tang 24
Tran thach cao chong am
Tran thach cao khung nhom chm
m2
m2
Tran sn nc
m2
937.4
1,965.10
7,162.60
147
148
149
Tang 25:
Tran thach cao chong am
Tran thach cao khung nhom chm
Tran sn nc
m2
m2
m2
99.28
67.42
650.475
150
151
152
m2
m2
m2
24.92
115.96
569.38
Tang 27
Tran thach cao chong am
m2
m2
m2
95
98.4
294.72
144
145
146
Thanh tien
Nhan conMay thi coTong cong
Tang 26
153
154
155
B.4
156
Tang 13 :
Lp chong tham theo quy trnh
m2
151.4
157
m2
999.2
158
Tang 24
Lp chong tham theo quy trnh
m2
90.04
159
Tang 25:
Lp chong tham theo quy trnh
m2
88.8
160
Tang 26
Lp chong tham theo quy trnh
m2
71
161
Tang 27
Lp chong tham theo quy trnh
m2
88
San thng
162
m2
648
163
Mai
Lp chong tham theo quy trnh
m2
117
Cau thang
Xay bac thang, gach the 4x8x19 h<=50m M7
m3
42.857
B.5
164
Thang TH:
Ham 2 --> ham 1 :
CH U T: CNG TY TNHH U T XY DNG TN BCH VIT
trang 19/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
:
:
:
:
:
:
:
:
:
:
Thang Duplex A:
Tang 24-> tang 25:
Thang Duplex B:
Tang 24-> tang 25:
Thang Duplex B1:
Tang 24-> tang 25:
Thang Penhouse A:
Tang 26-> tang 27:
Thang Penhouse B:
165
m2
1,000.30
trang 20/31
H s mi thu
n gia tng hp
Stt
Ma hieu
n v
Khoi lngVat t
Thanh tien
Nhan conMay thi coTong cong
m2
109.366
100m
4.032
m2
59.796
Tang lng :
Tang 2 - tang 11:
Tang 12 :
Tang 13 :
Tang 14 - tang 23:
Tang 24 :
Tang 25 :
Tang 26 :
Tang 27:
168
trang 21/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
M HiU
A
A1
A2
Stormwater / Nc ma
n v
Khi lng
n gi (VN)
Nhn cng My thi cng
Vt t
Tng cng
2,924,372,780
14,365,837,920
405,428,300
92,851,680
498,279,980
29,900
37,900
46,500
55,800
73,100
93,000
25,014,720
27,683,760
25,313,280
3,920,640
24,749,400
31,068,000
13,167,960
11,233,560
7,142,400
1,071,360
5,701,800
5,580,000
0
0
0
0
0
0
38,182,680
38,917,320
32,455,680
4,992,000
30,451,200
36,648,000
Pipework - uPVC
80mm
100mm
125mm
150mm
200mm
250mm
m
m
m
m
m
m
440
296
154
19
78
60
lot
67,772,900
20,331,900
67,772,900
20,331,900
88,104,800
no
no
no
no
86
17
2
4
1,190,400
1,215,200
1,215,200
1,215,200
66,400
88,600
88,600
88,600
102,374,400
20,658,400
2,430,400
4,860,800
5,710,400
1,506,200
177,200
354,400
0
0
0
0
108,084,800
22,164,600
2,607,600
5,215,200
335,846,700
71,977,180
407,823,880
69,581,600
20,874,500
90,456,100
69,581,600
20,874,500
90,456,100
1,487,920,900
544,651,320
2,032,572,220
16,300
19,900
25,200
29,900
37,900
5,114,880
14,415,840
13,296,960
50,847,360
14,346,240
4,342,320
10,172,880
6,894,720
26,766,480
5,821,440
0
0
0
0
0
9,457,200
24,588,720
20,191,680
77,613,840
20,167,680
14,467,900
48,226,500
14,467,900
62,694,400
16,300
19,900
25,200
29,900
37,900
46,500
55,800
6,312,960
16,107,840
77,332,320
132,775,680
198,717,840
14,238,720
31,610,160
5,359,440
11,366,880
40,098,240
69,894,240
80,636,040
4,017,600
8,637,840
0
0
0
0
0
0
0
11,672,400
27,474,720
117,430,560
202,669,920
279,353,880
18,256,320
40,248,000
234,731,000
70,419,300
305,150,300
858,074,300
358,895,320
1,216,969,620
617,546,600
12,300,000
185,264,000
492,000
0
0
802,810,600
12,792,000
Subtotal
629,846,600
185,756,000
815,602,600
80,567,500
237,759,700
318,327,200
41,328,000
41,328,000
56,800
93,400
164,800
204,200
317,300
517,800
lot
69,581,600
20,874,500
Subtotal
Wastewater / Nc thi
Vent Pipework - uPVC
40mm
50mm
65mm
80mm
100mm
m
m
m
m
m
266
511
274
895
154
lot
m
m
m
m
m
m
m
329
571
1,591
2,338
2,128
86
155
lot
234,731,000
70,419,300
lot
lot
1
2
617,546,600
6,150,000
185,264,000
246,000
19,200
28,200
48,600
56,800
93,400
48,226,500
19,200
28,200
48,600
56,800
93,400
164,800
204,200
Subtotal
Hangers and supporters
Manhole c/w cover
A4
11,441,465,140
Subtotal
A3
Vt t
Sanitary ware
B
Basin
nos.
280
147,600
trang 22/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
M HiU
Bath
Shower
Kichen sink
Urinal
Water closet
Floor drain-65mm
n v
nos.
nos.
nos.
nos.
nos.
nos.
Khi lng
66
172
82
44
306
263
n gi (VN)
Nhn cng My thi cng
Vt t
-
307,500
307,500
184,500
147,600
221,400
36,900
0
0
0
0
0
0
20,295,000
52,890,000
15,129,000
6,494,400
67,748,400
9,704,700
213,589,500
213,589,500
80,567,500
24,170,200
104,737,700
Subtotal
80,567,500
24,170,200
104,737,700
Tapware / Vi nc
15,143,800
29,046,700
44,190,500
0
0
0
0
0
0
10,332,000
2,435,400
740,000
6,346,800
3,025,800
1,623,600
0
0
0
0
0
0
10,332,000
2,435,400
740,000
6,346,800
3,025,800
1,623,600
24,503,600
24,503,600
15,143,800
4,543,100
19,686,900
Sanitary ware
B
BTH
HB
SHR
SK
UR
Basin
Bath tub
Hose bibb
Shower
Kichen sink
Urinal
lot
nos.
nos.
nos.
nos.
nos.
nos.
280
66
40
172
82
44
80,567,500
24,170,200
36,900
36,900
18,500
36,900
36,900
36,900
Subtotal
Hangers and supporters
lot
15,143,800
4,543,100
Subtotal
15,143,800
4,543,100
19,686,900
67,748,400
95,600,500
163,348,900
0
0
0
44,280,000
25,830,000
5,166,000
0
0
0
44,280,000
25,830,000
5,166,000
75,276,000
75,276,000
67,748,400
20,324,500
88,072,900
nos.
nos.
nos.
120
70
14
369,000
369,000
369,000
Subtotal
Hangers and supporters
lot
67,748,400
20,324,500
Subtotal
A7
Tng cng
20,295,000
52,890,000
15,129,000
6,494,400
67,748,400
9,704,700
A6
0
0
0
0
0
0
Subtotal
A5
Vt t
67,748,400
20,324,500
88,072,900
2,796,064,300
788,567,700
3,584,632,000
16,600
24,900
33,200
42,500
53,100
66,400
86,300
106,300
132,800
166,100
77,212,000
198,753,600
131,614,000
241,120,000
38,042,000
80,042,000
20,124,000
39,996,000
70,500,000
97,544,000
32,204,000
87,747,600
52,456,000
93,500,000
12,213,000
20,584,000
5,178,000
9,567,000
13,280,000
13,288,000
0
0
0
0
0
0
0
0
0
0
109,416,000
286,501,200
184,070,000
334,620,000
50,255,000
100,626,000
25,302,000
49,563,000
83,780,000
110,832,000
146,854,300
489,514,200
146,854,300
636,368,500
16,600
24,900
107,800,000
64,042,000
36,520,000
20,418,000
0
0
144,320,000
84,460,000
m
m
m
m
m
m
m
m
m
m
1,940
3,524
1,580
2,200
230
310
60
90
100
80
lot
m
m
2,200
820
39,800
56,400
83,300
109,600
165,400
258,200
335,400
444,400
705,000
1,219,300
489,514,200
49,000
78,100
trang 23/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
M HiU
n v
Khi lng
m
m
160
45
lot
lot
Vt t
114,900
208,900
n gi (VN)
Nhn cng My thi cng
Tng cng
33,200
42,500
18,384,000
9,400,500
5,312,000
1,912,500
0
0
23,696,000
11,313,000
98,216,200
29,464,900
98,216,200
29,464,900
127,681,100
1,782,304,500
580,499,300
2,362,803,800
590,650,900
177,195,300
590,650,900
177,195,300
767,846,200
590,650,900
177,195,300
767,846,200
Subtotal
Hangers and supporters
Vt t
Subtotal
Water meter
15mm
32mm
40mm
100mm
nos.
nos.
nos
nos.
4
87
9
1
1,476,000
1,476,000
3,444,000
14,760,000
61,500
98,400
123,000
147,600
5,904,000
128,412,000
30,996,000
14,760,000
246,000
8,560,800
1,107,000
147,600
0
0
0
0
6,150,000
136,972,800
32,103,000
14,907,600
nos.
nos.
nos.
nos.
nos.
nos.
nos.
nos.
nos.
nos.
12
46
8
201
19
2
6
2
2
2
177,100
232,500
305,500
439,500
571,900
843,500
2,071,600
2,638,000
3,564,300
5,790,500
16,600
24,900
33,200
42,500
53,100
66,400
86,300
106,300
132,800
166,100
2,125,200
10,695,000
2,444,000
88,339,500
10,866,100
1,687,000
12,429,600
5,276,000
7,128,600
11,581,000
199,200
1,145,400
265,600
8,542,500
1,008,900
132,800
517,800
212,600
265,600
332,200
0
0
0
0
0
0
0
0
0
0
2,324,400
11,840,400
2,709,600
96,882,000
11,875,000
1,819,800
12,947,400
5,488,600
7,394,200
11,913,200
nos.
nos.
1
1
2,036,900
5,402,200
66,400
86,300
2,036,900
5,402,200
66,400
86,300
0
0
2,103,300
5,488,500
nos.
4,228,700
66,400
4,228,700
66,400
4,295,100
Check valve
15mm
65mm
nos.
nos.
4
2
220,300
1,284,100
16,600
86,300
881,200
2,568,200
66,400
172,600
0
0
947,600
2,740,800
nos.
3,188,200
66,400
3,188,200
66,400
3,254,600
Float valves
50mm
100mm
nos.
nos.
2
2
4,583,000
9,852,300
66,400
132,800
9,166,000
19,704,600
132,800
265,600
0
0
9,298,800
19,970,200
nos.
nos.
2
1
1,638,400
1,970,500
86,300
106,300
3,276,800
1,970,500
172,600
106,300
0
0
3,449,400
2,076,800
nos.
nos.
4
2
695,000
730,600
86,300
106,300
2,780,000
1,461,200
345,200
212,600
0
0
3,125,200
1,673,800
nos.
nos.
nos.
2
2
2
1,968,000
2,337,000
3,075,000
86,300
106,300
166,100
3,936,000
4,674,000
6,150,000
172,600
212,600
332,200
0
0
0
4,108,600
4,886,600
6,482,200
Strainer
65mm
80mm
trang 24/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
M HiU
n v
lot
Khi lng
1
n gi (VN)
Nhn cng My thi cng
Vt t
19,040,400
5,712,100
Tng cng
5,712,100
24,752,500
423,108,900
30,873,100
453,982,000
206,543,500
26,369,100
232,912,600
83,640,000
29,680,000
54,120,000
6,666,000
6,256,000
4,654,500
21,527,000
1,230,000
615,000
1,230,000
6,378,000
5,644,000
4,814,000
6,458,100
0
0
0
0
0
0
0
84,870,000
30,295,000
55,350,000
13,044,000
11,900,000
9,468,500
27,985,100
995,527,740
106,902,080
1,102,429,820
9,800
169,922,880
19,545,120
189,468,000
18,810,500
62,701,500
18,810,500
81,512,000
86,300
66,400
53,100
42,500
16,600
13,095,600
9,800,760
577,200
4,003,200
8,427,000
7,249,200
5,338,560
318,600
2,040,000
5,278,800
0
0
0
0
0
20,344,800
15,139,320
895,800
6,043,200
13,705,800
A9
A10
Sewage Treament Plant (Not Include) / H thng x l nc thi (Khng bao gm)
A11
A12
19,040,400
Subtotal
A8
Vt t
lot
lot
lot
m
m
m
lot
1
1
2
60
85
145
1
83,640,000
29,680,000
27,060,000
111,100
73,600
32,100
21,527,000
1,230,000
615,000
615,000
106,300
66,400
33,200
6,458,100
1,994
lot
m
m
m
m
m
84
80
6
48
318
lot
17,664,600
5,299,400
17,664,600
5,299,400
22,964,000
Gas meter
15mm
no
82
2,291,500
36,900
187,903,000
3,025,800
190,928,800
Globe valve
15mm
32mm
50mm
no
no
no
246
48
7
161,600
464,900
952,000
16,600
42,500
66,400
39,753,600
22,315,200
6,664,000
4,083,600
2,040,000
464,800
0
0
0
43,837,200
24,355,200
7,128,800
no
no
2
82
1,826,600
619,900
66,400
16,600
3,653,200
50,831,800
132,800
1,361,200
0
0
3,786,000
52,193,000
no
no
12
1
4,325,500
6,096,500
42,500
66,400
51,906,000
6,096,500
510,000
66,400
0
0
52,416,000
6,162,900
no
2,324,700
66,400
2,324,700
66,400
2,391,100
2 Pressure regulator
50mm
no
10,073,700
66,400
20,147,400
132,800
20,280,200
85,200
62,701,500
155,900
121,900
96,200
83,400
26,500
nd
trang 25/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
A13
M HiU
n v
Khi lng
Vt t
n gi (VN)
Nhn cng My thi cng
Vt t
Tng cng
no
12
3,387,400
42,500
40,648,800
510,000
41,158,800
no
4,314,000
66,400
4,314,000
66,400
4,380,400
no
1,660,500
66,400
1,660,500
66,400
1,726,900
Gas detector
no
15,498,000
49,200
30,996,000
98,400
31,094,400
no
82
1,682,600
49,200
137,973,200
4,034,400
142,007,600
no
2,460,000
61,500
2,460,000
61,500
2,521,500
lot
498,200
30,800
1,992,800
123,200
2,116,000
50kg-Gas cylinder
no
12
937,900
123,000
11,254,800
1,476,000
12,730,800
lot
6,150,000
1,230,000
12,300,000
2,460,000
14,760,000
Paint
lot
23,751,800
7,125,500
23,751,800
7,125,500
30,877,300
Signage
lot
14,760,000
4,428,000
14,760,000
4,428,000
19,188,000
lot
35,627,700
10,688,300
35,627,700
10,688,300
46,316,000
1,540,804,000
289,674,700
1,830,478,700
33,200
66,400
132,800
166,100
199,300
1,767,000
54,855,000
162,554,600
1,895,400
81,795,000
996,000
29,880,000
80,609,600
996,600
37,867,000
0
0
0
0
0
2,763,000
84,735,000
243,164,200
2,892,000
119,662,000
44,703,200
149,010,600
44,703,200
193,713,800
m
m
m
m
m
30
450
607
6
190
lot
149,010,600
Fire hydrants
Fire hoses
Hose nozzles
Fire hydrant valve
no
no
no
59
59
59
5,845,000
-
369,000
0
0
344,855,000
0
0
21,771,000
0
0
0
0
0
366,626,000
0
0
no
56
2,922,500
369,000
163,660,000
20,664,000
184,324,000
lot
7,129,100
184,500
14,258,200
369,000
14,627,200
lot
7,129,100
184,500
7,129,100
184,500
7,313,600
no
no
no
no
5
2
12
4
305,500
571,900
843,500
6,858,500
33,200
53,100
66,400
199,300
1,527,500
1,143,800
10,122,000
27,434,000
166,000
106,200
796,800
797,200
0
0
0
0
1,693,500
1,250,000
10,918,800
28,231,200
no
no
10
12
10,263,200
6,410,900
199,300
132,800
102,632,000
76,930,800
1,993,000
1,593,600
0
0
104,625,000
78,524,400
58,900
121,900
267,800
315,900
430,500
trang 26/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
A14
M HiU
n v
Khi lng
Vt t
n gi (VN)
Nhn cng My thi cng
Vt t
Tng cng
no
19,394,600
199,300
58,183,800
597,900
58,781,700
no
12
442,800
16,600
5,313,600
199,200
5,512,800
no
no
2
1
8,191,800
639,600
199,300
53,100
16,383,600
639,600
398,600
53,100
0
0
16,782,200
692,700
no
2,059,000
132,800
2,059,000
132,800
2,191,800
no
19,394,600
199,300
19,394,600
199,300
19,593,900
Y-Strainers
150mm
40mm
no
no
2
1
5,756,400
1,040,600
199,300
53,100
11,512,800
1,040,600
398,600
53,100
0
0
11,911,400
1,093,700
Foot valve
150mm
40mm
no
no
3
1
4,560,800
774,900
199,300
53,100
13,682,400
774,900
597,900
53,100
0
0
14,280,300
828,000
Flow meter
150mm
no
40,294,800
199,300
40,294,800
199,300
40,494,100
no
531,400
30,800
3,188,400
184,800
3,373,200
no
no
2
2
2,546,100
597,800
199,300
53,100
5,092,200
1,195,600
398,600
106,200
0
0
5,490,800
1,301,800
Paint
lot
56,811,200
17,043,400
56,811,200
17,043,400
73,854,600
Signage
lot
18,450,000
18,450,000
18,450,000
lot
85,216,900
25,565,100
85,216,900
25,565,100
110,782,000
1,956,187,500
676,073,900
2,632,261,400
33,200
42,500
53,100
66,400
86,300
169,391,700
28,532,500
94,866,000
44,722,800
14,239,300
175,196,400
24,012,500
86,553,000
40,238,400
13,031,300
0
0
0
0
0
344,588,100
52,545,000
181,419,000
84,961,200
27,270,600
51,918,600
173,062,100
51,918,600
224,980,700
m
m
m
m
m
5,277
565
1,630
606
151
lot
173,062,100
no
56
305,500
33,200
17,108,000
1,859,200
18,967,200
no
28
5,104,600
86,300
142,928,800
2,416,400
145,345,200
no
37,985,800
199,300
151,943,200
797,200
152,740,400
no
24
531,400
30,800
12,753,600
739,200
13,492,800
32,100
50,500
58,200
73,800
94,300
trang 27/31
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
M HiU
n v
Khi lng
Vt t
n gi (VN)
Nhn cng My thi cng
Vt t
Tng cng
no
531,400
30,800
1,594,200
92,400
1,686,600
Flow switch
no
28
2,656,800
30,800
74,390,400
862,400
75,252,800
Sight glass
25mm
no
28
996,300
24,600
27,896,400
688,800
28,585,200
no
no
no
no
1,094
879
28
399
64,200
104,100
642,100
199,300
24,600
24,600
24,600
24,600
70,234,800
91,503,900
17,978,800
79,520,700
26,912,400
21,623,400
688,800
9,815,400
0
0
0
0
97,147,200
113,127,300
18,667,600
89,336,100
Paint
lot
54,657,000
182,190,100
54,657,000
236,847,100
Signage
lot
14,760,000
14,760,000
14,760,000
lot
546,570,200
163,971,100
546,570,200
163,971,100
710,541,300
1,956,187,500
676,073,900
2,632,261,400
137,131,400
4,280,400
141,411,800
50,083,000
80,898,400
6,150,000
2,140,200
2,140,200
0
0
0
0
52,223,200
83,038,600
6,150,000
1,663,222,800
23,370,000
1,686,592,800
107,290,400
306,041,200
38,435,000
2,460,000
4,305,000
1,230,000
0
0
0
109,750,400
310,346,200
39,665,000
451,766,600
7,995,000
459,761,600
349,324,800
173,223,400
688,908,000
5,535,000
2,460,000
7,380,000
0
0
0
354,859,800
175,683,400
696,288,000
1,211,456,200
15,375,000
1,226,831,200
89,175,000
9,225,000
98,400,000
89,175,000
9,225,000
98,400,000
89,175,000
9,225,000
98,400,000
Sprinkler
Upright
Pendant
Opend head (for water curtain)
Side wall
182,190,100
Subtotal
A15
A16
no
no
lot
58
58
1
863,500
1,394,800
6,150,000
36,900
36,900
0
Pumps / Bm
Fire Protection
Electric pump
Diesel pump
Jockey pump
no
no
no
1
1
1
107,290,400
306,041,200
38,435,000
2,460,000
4,305,000
1,230,000
Subtotal
P&D
Booster pump BP-T-01/02/03
Transfer pump TP-B2-01/02
Submersible Pump SP-B2-01/02/03/04/05/06
nos.
nos.
nos.
3
2
6
116,441,600
86,611,700
114,818,000
1,845,000
1,230,000
1,230,000
Subtotal
A17
nos
17,835,000
1,845,000
A18
Packaged Air Conditioning / My lnh nguyn cm
A19
Fans / Qut
A20
Air filters / H thng lc gi
A21
Ductwork / ng gi
A22
Ductwork Insulation / Cch ly ng gi
A23
Mechanical Piping / ng ng c kh
A24
Mechanical Piping Insulation / Cch nhit ng ng c kh
A25
Automatic Controls / iu khin t ng
A26
Acoustics & Vibration Control / iu khin cch m & rung
A27
Mechanical Electrical / C in
A28
Mechanical Commissioning / Nghim thu c kh
A29 T: CNG TY TNHH
Mechanical
/ Bo
tr c
kh
CH U
U T Maintenance
XY DNG TN
BCH
VIT
B
trang 28/31
13,307,491,300
2,925,812,100
16,233,303,400
H s mi thu
Gii thu: Thi cng phn thn v hon thin cao c FICO
STT
A
B
B1
B9
B11
M HiU
n v
Khi lng
Vt t
n gi
Nhn cng
My thi cng
Vt t
Thnh tin
Nhn cng
1,193,143,200
50,507,100
76,739,700
5,211,600
1,269,882,900
55,718,700
My thi cng
Tng cng
no
355,000
13,500
710,000
27,000
737,000
no
126,700
13,500
506,800
54,000
560,800
no
no
-166
166
524,700
682,900
20,300
20,300
-87,100,200
113,361,400
-3,369,800
3,369,800
-90,470,000
116,731,200
no
765,500
33,800
2,296,500
101,400
2,397,900
no
no
2
6
529,100
803,400
33,800
33,800
1,058,200
4,820,400
67,600
202,800
1,125,800
5,023,200
Permanent connection
no
35
418,400
135,000
14,644,000
4,725,000
19,369,000
no
210,000
33,800
210,000
33,800
243,800
912,154,400
64,355,700
976,510,100
m
m
18
98
506,300
2,400,000
6,900
13,000
9,113,400
235,200,000
124,200
1,274,000
9,237,600
236,474,000
17
54,100
3,200
919,700
54,400
974,100
m
m
340
494
168,300
417,100
7,300
13,500
57,222,000
206,047,400
2,482,000
6,669,000
59,704,000
212,716,400
24,282
3,900
1,100
94,699,800
26,710,200
121,410,000
32
26,900
3,600
860,800
115,200
976,000
m
m
m
m
m
1,355
223
174
882
5
33,800
46,000
105,800
209,600
281,600
2,200
5,400
7,000
9,200
10,800
45,799,000
10,258,000
18,409,200
184,867,200
1,408,000
2,981,000
1,204,200
1,218,000
8,114,400
54,000
48,780,000
11,462,200
19,627,200
192,981,600
1,462,000
12,141
3,900
1,100
47,349,900
13,355,100
60,705,000
43,584,100
4,892,600
48,476,700
Emergency Warning & Public Address Systems / Bo khn & Thng tin cng cng
Supply and Installation the EWIS systems as specified
B12
6W Ceiling speaker
100V, 15W Wall mounted speaker
no
no
5
1
218,900
949,200
47,300
40,500
1,094,500
949,200
236,500
40,500
1,331,000
989,700
4,196
9,900
1,100
41,540,400
4,615,600
46,156,000
13,805,000
1,209,000
15,014,000
3,464,000
no.
1,705,000
27,000
3,410,000
54,000
1,050
9,900
1,100
10,395,000
1,155,000
173,092,600
1,070,800
11,550,000
trang 29/31
174,163,400
H s mi thu
Stt
A
B
C
D
1
2
3
4
5
6
7
8
9
10
Gia tr (VN)
Ghi chu
31,869,024,220
45,000,000
50,000,000
50,000,000
150,000,000
75,000,000
50,000,000
161,445,100
32,450,469,320
3,245,046,932
35,695,516,252
trang 1/1
H s mi thu
Bang ch:
AI DIEN HP PHAP NHA THAU
(K ten, ong dau, ghi ro chc vu)
trang 1/1