Tnh gi kiu t hn: Cao (1300+400) x Rng 1600 x Su 600mm_Sn tnh in

Vt liu

n v S l-ng

Ghi ch

1 Cao

mm

2,400

2 Rng

mm

1,800

3 Su

mm

4,000

mm

200

CC

4 Tn dy

Chiu cao chn

mm

2.0

5 S lp cnh tn che ATM

lp

khng c=0;mt lp=1;hai lp=2

khoang

mt khoang=1; hai khoang=2; ba khoang=3

7 S b gng lp t h th

khng c=0;mt b=1;hai b=2

8 B thp lp t h th

cao , dy hn v t V50

8 T l hao ph ct-t tn

6 S khoang trong t h th (ATM, o m)

10.0%

Tnh vo cc loi thanh g, bng g

II n gi nguyn vt liu
9 Tn VND/Kg
Thp V lm chn L63x6
10 Sn tnh in VND/m2
11 n gi gng (ai, gng, bulng)
12 Vt t- ph (bulng, bn l, kho, nhn...)

VND/kg

17,000

Theo gi tn thc t

VND/kg

18,000

VND/m2

28,000

150,000

(3kg/b ai+gng, km 2 bulng,m ngui)

VND

480,000

=6*40000+3*120000 (6bn l + 2 kho)

n gi sn tnh in

13 Chi ph sn xut (%)

0%

Xem phn tch li nhun

III Gi thnh v t
14 Tng din tch ( bao gm t l % hao ph)

m2

0.00

V phng trn, khng c gn

15 Khi l-ng ring cu tn

Kg/m3

7,910.54

16 Tng khi l-ng ca v t

Kg

0.00

17 Tng khi l-ng ca thanh g

Kg

0.00

18 Khi l-ng ca

Kg

0.00

19 Gi v t

VND

20 Gi thp

VND

21 Gi thanh g

VND

22 Gi sn tnh in

VND

23 Gi gng lp km t h th

VND

VND

480,000

Gi xut x-ng v t h th
Phn tch chi ph sx + li nhun:

40%
35%
40%
40%

672,000 Ng-i tnh ton

648,000
672,000
720,000 Cao Vit H

0.00
0

7175000

Bng KL tn

P1=
P2=
P3=

8,440
6,320
6,547

10,310
7,255
7,170

Tnh tn
STT

dy (mm)

Kch th-c 1
(mm)

T trng

Kg

S tm

Tng kg

Cnh chng tn tht (600x990)

2

Kch th-c 2
(mm)

660

1,050

7,911

11.0

21.93

1,050

7,911

10.0

19.93

Cnh my ct (540x990)
2

600

Tnh vch chng tn tht (980x940)

Tnh hi t (1080x940)

Tnh Nc t (980x940)

940

980

7,911

14.6

29.15
-

11,600

2,400

7,911

440.5

16

7,047.34
-

1,080

1,040

7,911

17.8

35.54
7,153.90

Tnh Sn tnh in
dy (mm)

Kch th-c 1
(mm)

Kch th-c 2
(mm)

Cnh chng tn tht (600x990)

2
660
1,050

Cnh chng my ct (540x990)

2

600

NA

1.10

7,869.29

1.39

2.79

1.27

2.53

1.85

3.70

Tng S tip
xc m2

1,050

Tnh vch chng tn tht (980x940)

2

940

Tnh hi t (1080x940)

Tnh Nc t (980x940)

2
2

1,080
1,080

980

940

2.04

16.31

1,040

2.25

4.51

29.84
184,928,225

Gi trn ch tnh s b, ton b phn tn

Tng cng ton b:
n gi kg thnh phm:

#REF!

kg
VN/1kg

Khi l-ng ring- cho tng chng loi tn

n gi

Tng gi

14,000

306,992

14,000

279,084

14,000
14,000

408,083
########

14,000

497,567

14,000

########

n gi

Tng gi

28,000

835,426
########
########

Cao Vit H

Mu

dy tn (mm)

Khi l-ng
ring (kg/m3)

0.8

7,754.10

1.0

7,819.67

0.8

7,754.10

1.0

7,819.67

2.0

7,910.54

2.5

7,699.68

2.0

7,910.54

2.5

7,699.68

2.0

7,910.54

2.5

7,699.68

Di (mm)

Rng (mm)

Trng
l-ng (kg)

2500

1220

18.92

2500

1220

23.85

2500

1220

18.92

2500

1220

23.85

2500

1252

49.52

2500

1252

60.25

2500

1252

49.52

2500

1252

60.25

2500

1252

49.52

2500

1252

60.25

File name: 157164581.xls.ms_office.xls/EXW tu ha the (VA')

bng tnh-Chi ph xut x-ng t h th

I

Vt liu

n v S l-ng

1
2
3
4
5
6
7
8
8

Cao
Rng
Su
Tn dy
S lp cnh tn che ATM
S khoang trong t h th (ATM, o m)
S b gng lp t h th
thp lp t h th
T l hao ph ct-t tn

mm
mm
mm
mm
lp
khoang
b
b
%

2,200
C
1,000
R
1,000
S
2.0
d
1
khng c=0;mt lp=1;hai lp=2
2 mt khoang=1; hai khoang=2; ba khoang=3
0
khng c=0;mt b=1;hai b=2
1
10.0%

VND/kg
VND/m2
b
VND
%

20,000
Theo gi tn thc t
30,000
n gi sn tnh in
200,000 (3kg/b ai+gng, km 2 bulng,m ngui)
400,000
40%

II

n gi nguyn vt liu

9
10
11
12
13

Tn VND/Kg
Sn tnh in VND/m2
n gi gng (ai, gng, bulng)
Vt t- ph (bulng, bn l, kho, nhn...)
Chi ph sn xut (%)

Ghi ch

III Gi thnh v t
14
15
16
17
18
19
20
21

Tng din tch ( bao gm t l % hao ph)

Khi l-ng ring cu tn
Tng khi l-ng ca v t
Khi l-ng ca
Gi v t
Gi thp
Gi sn tnh in
Gi gng lp km t h th

22 Gi xut x-ng v t h th

m2
Kg/m3
Kg
Kg
VND
VND
VND
VND

VND

15.40
7,910.54
316.74
19.26
6,334,763
385,154
924,000
0

V phng trn, khng c gn

Bng KL tn

10,722,268

bng tnh-Chi ph xut x-ng thanh ci t h th

I

Vt liu

1
2
3
3
4
5
6
7
8
9
10

Thit din TC chnh nm ngang trn ATM tng

Thit din TC chnh nm ngang d-i ATM tng
Thit din TC i vo ATM tng
Thit din TC i ra t ATM tng
Thit din TC i vo ATM nhnh
Thit din TC tip t (earthing bar)
Thit din TC trung tnh (neutral bar)
S l-ng ATM nhnh
S cc ATM tng
S cc ATM nhnh
T l hao ph ct-t thanh ci (%)

II

n gi nguyn vt liu

11 ng thanh ci VND/Kg
12 Chi ph sn xut (%)

n v
mm2
mm2
mm2
mm2
mm2
mm2
mm2
nhnh
cc
cc
%
VND/kg
%

S l-ng
500
500
480
480
150
250
250
3
3
3
10%

Ghi ch
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n
S thanh ci ghp x Thit din n

105,000
15%

III Gi ng thanh ci
13
14
15
16
17
18
19
20
21
22
23

Khi l-ng ring ca ng thanh ci

Khi l-ng TC chnh nm ngang trn ATM tng
Khi l-ng TC chnh nm ngang d-i ATM tng
Khi l-ng TC i vo ATM tng
Khi l-ng TC i ra t ATM tng
Khi l-ng TC i vo ATM nhnh
Khi l-ng thanh ci tip t
Khi l-ng thanh ci trung tnh
Khi l-ng tai ATM tng
Khi l-ng tai ATM nhnh
Tng khi l-ng ng thanh ci

24 Gi thanh ci t h th
Ngy lp

Ngy: 12:56 AM 7/11/2013

kg/m3
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

8.88
9.084
13.480
7.736
7.736
7.253
0.855
2.198
0.844
1.055
55.265

VND

6,673,225

CNDA

Bng KL thanh ci
62%R
90%R
10%C+33%S
10%C+33%S
10%C+33%S
35%R
90%R
Chiu di tai ATM tng=60mm
Chiu di tai ATM nhnh=40mm
bao gm hao ph

Ng-i duyt

File name: 157164581.xls.ms_office.xls/EXW tu ha the (VA')

ang=2; ba khoang=3

2 bulng,m ngui)

Ngy: 12:56 AM 7/11/2013

O
C

J
T

Tnh cho 1 Pha

Kch th-c 1
(mm)

Kch th-c 2
(mm)

Di (mm)

Tng Kg

60
60

10
5

12,900
2,400

68.89
6.41

Hao ht
>20%
110.2
10.3

40

14,100

25.10

40.2

20

14,100

12.55

20.1
20.08
147

g
t

c
:

U
x
I
x

112.94
#VALUE!

60
60
20

10
5
5

4,350
800
800

23.23
2.14
0.71

S
k
V
A
U

x
1

37.2
3.4
1.1

Ghi ch
L tng
nhnh

N+E
3
0

L tng
nhnh
nhnh

+ Loi (50x8); 2x(40x5) cho l tng 800A

+ Loi (40x5) cho cc l phn phi
+ Loi (40x5); (20x3) cho trung tnh, tip a
+ Loi (40x5); (20x3) cho trung tnh, tip a
loi (60x10)/pha, (60x5)/trung tnh, (40x5),(20x5)/nhnh

+ Loi (50x8); 2x(40x5) cho l tng 800A

+ Loi (40x5) cho cc l phn phi
+ Loi (40x5) cho cc l phn phi

Bng o khi l-ng ring ca tn

Mu
1
2
3
4
5
6
7

dy tn (mm) Khi l-ng ring (kg/m3) Di (mm) Rng (mm)

0.80
7,754.10
2500
1220
1.00
7,819.67
2500
1220
1.40
7,800.58
2023
1013
1.50
7,790.16
2500
1220
2.00
7,910.54
2500
1252
2.50
7,699.68
2500
1252
3.00
7,693.29
2500
1252

a im: Nh my C kh-Ph Ni-H-ng Yn

Ngy thc hin: 13/2/2004
Ng-i thc hin: L Hu Thnh
Nguyn Vn Truyn
Nguyn Khc H

Trng l-ng (kg)

18.92
23.85
22.38
35.64
49.52
60.25
72.24

Bng o thit din ca ng thanh ci

Mu
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Chiu rng (mm) Chiu dy (mm)thit din (mm2) Khi l-ng ring (kg/m3)
100
15
1,500
8.88
100
10
1,000
8.88
100
8
800
8.88
100
6
600
8.88
80
10
800
8.88
80
8
640
8.88
80
6
480
8.88
80
5
400
8.88
70
10
700
8.88
70
8
560
8.88
70
6
420
8.88
70
5
350
8.88
60
10
600
8.88
60
8
480
8.88
60
6
360
8.88
60
5
300
8.88
50
10
500
8.88
50
8
400
8.88
50
6
300
8.88
50
5
250
8.88
50
4
200
8.88
50
3
150
8.88
40
10
400
8.88
40
8
320
8.88
40
6
240
8.88
40
5
200
8.88
40
4
160
8.88
40
3
120
8.88
30
10
300
8.88
30
8
240
8.88
30
6
180
8.88
30
5
150
8.88
30
4
120
8.88
30
3
90
8.88
25
8
200
8.88
25
6
150
8.88
25
5
125
8.88
25
4
100
8.88
25
3
75
8.88
20
6
120
8.88
20
5
100
8.88
20
4
80
8.88
20
3
60
8.88
16
5
80
8.88
12
5
60
8.88
10
5
50
8.88
a im: Nh my C kh-Ph Ni-H-ng Yn
Ngy thc hin: 16/3/2004
Ng-i thc hin: L Hu Thnh
Nguyn Vn Truyn
Nguyn Khc H
Don Ngc c

Mu
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Chiu rng (mm) Chiu dy (mm)thit din (mm2) Khi l-ng ring (kg/m3)
10
5
50
8.88
12
5
60
8.88
20
3
60
8.88
25
3
75
8.88
16
5
80
8.88
20
4
80
8.88
30
3
90
8.88
20
5
100
8.88
25
4
100
8.88
20
6
120
8.88
30
4
120
8.88
40
3
120
8.88
25
5
125
8.88
25
6
150
8.88
30
5
150
8.88
50
3
150
8.88
40
4
160
8.88
30
6
180
8.88
25
8
200
8.88
40
5
200
8.88
50
4
200
8.88
30
8
240
8.88
40
6
240
8.88
50
5
250
8.88
30
10
300
8.88
50
6
300
8.88
60
5
300
8.88
40
8
320
8.88
70
5
350
8.88
60
6
360
8.88
40
10
400
8.88
50
8
400
8.88
80
5
400
8.88
70
6
420
8.88
60
8
480
8.88
80
6
480
8.88
50
10
500
8.88
70
8
560
8.88
60
10
600
8.88
100
6
600
8.88
80
8
640
8.88
70
10
700
8.88
80
10
800
8.88
100
8
800
8.88
100
10
1,000
8.88
100
15
1,500
8.88

Bng khi l-ng thp hnh U

Mu
1
2
3

Chiu dy (mm) Chiu rng (m) Chiu di (mm)

4
100
1000
5
120
1000
9
200
1000

Loi
U100
U120
U200

Trng l-ng trn 1m di (kg/m)

20.00
9.60
7.00

a im: Nh my C kh-Ph Ni-H-ng Yn

Ngy thc hin: 16/3/2004
Ng-i thc hin: L Hu Thnh
Nguyn Vn Truyn
Nguyn Khc H
Don Ngc c