Cong Lang Mau 10

THNG TIN V D N, CNG TRNH (Thng tin ny s c link ti tiu cc bng tnh) http://xaydung.net.
vn
CNG TRNH: CNG LNG DN TC KINH - MU 10
a im xy dng A IM XY DNG
Ch u t CH U T
n v thi cng N V THC HIN
D LIU TNH B GI CA MY V LNG NC Lng TT chung gc 2,100,000 Lng TT vng gc 2,100,000

(Ch dng trong trng hp tnh b gi ca my) Lng TT chung mi 1,800,000 Lng TT vng mi 1,800,000
Cc khon ph cp Gi nhin liu, nng lng (trc VAT)
STT Loi ph cp T l STT Loi NL VT Gi gc Gi TB
1 Ph cp lu ng (%LTT) 20% 2 Xng lt 18,909.00 18,909.00
2 Ph cp khu vc (%LTT) 0% 3 Diezel lt 18,545.00 18,545.00
3 Ph cp thu ht (%LTT) 0% 4 Ma rt lt 19,310.00 19,310.00
4 c hi (%LTT) 0% 5 in kw 1,242.00 1,242.00
5 Lng ph (%LCB) 12% 6 Du ha lt 18,364.00 18,364.00
6 Chi ph khon trc tip (%LCB) 4%
7 Khng n nh sn xut (%LCB) 10%
NHN CNG BC XP DNG TRONG TNH CC VN CHUYN Nhn cng bc 3,0/7 - Nhm 1 202,265 ###
Ch k, ngi k (Sa trc tip ni dung pha di, kt qu s t ng link sang cc sheet khc)
Ninh Bnh, ngy thng nm 2014
NGI LP N V T VN
(k, h tn) (k, h tn)
### Phn mm d ton Delta - Cng ty Delta.jsc
###
### TG: Phm Anh Tun Email: tuanpa76@gmail.com
###
### H tr k thut: Email: Delta2k08@gmail.com
###
###
###
###
###
###
###
###
###
###
Ngh nh 70/2011/N-CP ngy 22 thng 8 nm 2011

Vng Doanh nghip trong nc
T 1/10/2011
I 2,000,000
II 1,780,000
III 1,550,000
IV 1,400,000
Mt s ti liu tham kho
1. N 70/2011/N-CP - Quy nh mc lng ti thiu v

2. N 108/2010/N-CP - Quy nh mc lng ti thiu
3. TT 04/2010/TT-BXD - Hng dn lp v qun l chi p
4. TT 06/2010/TT-BXD - Hng dn phng php xc
5. Q957/2009 - Cng b nh mc chi ph qun l d
6 .CV1751/2007 - Cng b nh mc chi ph qun l d
Cng ty Delta.jsc Bc TK Cp cng trnh
ail: tuanpa76@gmail.com 1 bc Cp c bit
2 bc Cp I
ail: Delta2k08@gmail.com 3 bc Cp II
Cp III
Cp IV
KyHieu
42010
52007
1.5%
1.5% 42005
42005
1.5% 42005
2.5% 42010
2.0% 42010
2.0% 42010
gy 22 thng 8 nm 2011 Tham kho lng ti thiu vng nm 2011 6.5% 42010
Vng Doanh nghip trong nc 2.0% 42010
Mc hin ti Mc p dng 6.5% 42010
(ng/thng) nm 2011
2.0% 42010
I 980,000 1,350,000 2.0% 42010
II 880,000 1,200,000 1.5% 42010
III 810,000 1,050,000
IV 730,000 830,000 1.5% 52007
1.5% 52007
(bm vo link di ti v) 1.5% 52007
1.5% 52007
nh mc lng ti thiu vng p dng t 01/10/2011
y nh mc lng ti thiu vng i vi ngi lao ng .. 1.5% 92000
ng dn lp v qun l chi ph u t xy dng 1.5% 92000
ng dn phng php xc nh gi ca my v thit b thi cng xy dng cng trnh 1.5% 92000
nh mc chi ph qun l d n v t vn u t xy dng cng trnh 1.5% 92000
nh mc chi ph qun l d n v t vn u t xy dng cng trnh 1.5% 92000
BNG TNG HP D TON XY DNG
STT Khon mc chi ph K hiu Cch tnh Thnh tin

1 Chi ph vt liu VL A1+ CLVL 1,998,821,778
- n gi vt liu A1 Ly bng tin lng 2,007,627,625
- Chnh lch vt liu CLVL Ly bng tng hp vt liu -8,805,848
2 Chi ph nhn cng NC B2 2,260,206,789
- n gi nhn cng B1 Ly bng tin lng 2,637,347,478
- Nhn h s b gi nhn cng B2 B1 x 0.857 2,260,206,789
3 Chi ph my thi cng M C1+ BCM 3,533,612
- n gi my C1 Ly bng tin lng 4,007,723
- B gi ca my BCM Ly bng My TC -474,110
4 Trc tip ph khc TT (VL+NC+M) x 2% 85,251,244
I CHI PH TRC TIP T VL+NC+M+TT 4,347,813,423
II CHI PH CHUNG C T x 6.5% 282,607,872
III THU NHP CHU THU TNH TRC TL (T+C) x 5.5% 254,673,171
Chi ph xy dng trc thu Gtt T + C + TL 4,885,094,466
IV THU GI TR GIA TNG GTGT Gtt x 10% 488,509,447
Chi ph xy dng sau thu Gst Gtt + GTGT 5,373,603,913
V CHI PH XY DNG LN TRI, NH TM Gxdlt Gtt x (1 + 10%) x 1% 53,736,039
Tng cng Gxd Gst + Gxdnt 5,427,339,952
Bng ch: Mt trm su mi mt triu, chn trm bn mi ba nghn, mt trm ba mi su ng./.

NGI LP N V T VN
0
0
BNG TNG HP VT LIU V CHNH LCH GI
STT M VT Tn vt t n v Hao ph Gi gc Gi TB Chnh lch Thnh tin
1 00058 1x2 m3 1.3660 150,000.0 135,000.0 -15,000.0 -20,489.5

2 00248 trng nh kg 14.1100 300.0 300.0 0.0 0.0
3 00890 inh a ci 0.5343 2,500.0 2,500.0 0.0 0.0
4 00906 inh 6cm kg 0.0000 23,810.0 23,810.0 0.0 0.0
5 00912 inh cc loi kg 4,140.0729 23,810.0 23,810.0 0.0 0.0
6 02798 Bt kg 7.0500 385.0 385.0 0.0 0.0
7 02844 Bt mu kg 0.1060 30,000.0 30,000.0 0.0 0.0
8 04714 Ct mn ML=0,7-1,4 m3 0.0168 195,000.0 150,000.0 -45,000.0 -756.0
9 04718 Ct mn ML=1,5-2,0 m3 0.0000 195,000.0 150,000.0 -45,000.0 0.0
10 04728 Ct vng m3 0.7297 235,000.0 175,000.0 -60,000.0 -43,779.4
11 11348 Dy thp kg 616.0928 23,810.0 23,810.0 0.0 0.0
12 15634 Gch ch 2 l 22x10,5x6,5cm vin 0.0000 930.0 870.0 -60.0 0.0
13 15636 Gch ch vin 0.0000 1,554.0 1,444.0 -110.0 0.0
14 16310 G np m3 41.1240 3,363,636.0 3,363,636.0 0.0 0.0
15 16330 G chng m3 136.8960 3,363,636.0 3,363,636.0 0.0 0.0
16 16506 G vn m3 218.5920 3,363,636.0 3,363,636.0 0.0 0.0
17 16512 G vn cu cng tc m3 0.0304 3,363,636.0 3,363,636.0 0.0 0.0
18 18224 Li t 3x3cm m3 0.0000 3,500,000.0 3,500,000.0 0.0 0.0
19 19446 Ngi 22vin/m2 vin 0.0000 4,000.0 12,000.0 8,000.0 0.0
20 19464 Ngi b vin 0.0000 6,500.0 23,000.0 16,500.0 0.0
21 19590 Nc lt 291.9774 4.5 4.5 0.0 0.0
22 20258 Que hn kg 0.0000 18,600.0 24,944.0 6,344.0 0.0
23 20564 Sn ICI Dulux Supreme cao cp trong nh kg 1,083.6480 22,800.0 53,419.0 30,619.0 33,180,218.1
24 20610 Sn lt ICI Dulux Sealer-2000 chng kim kg 914.3280 46,000.0 64,102.0 18,102.0 16,551,165.5
25 22904 Thp trn D<=10mm kg 28,906.3125 16,240.0 14,200.0 -2,040.0 -58,968,877.5
26 22908 Thp trn D<=18mm kg 0.0000 16,540.0 14,200.0 -2,340.0 0.0
27 25048 Xi mng PC30 kg 537.8338 1,125.0 1,125.0 0.0 0.0
28 25082 Xi mng trng kg 7.6100 1,990.0 1,990.0 0.0 0.0
29 TT Sn xut v lp dng ch bng 1.0000 1,000,000.0 1,000,000.0 0.0 0.0
30 TT Km mi: ci 8.0000 500,000.0 500,000.0 0.0 0.0
31 TT Km nc: ci 4.0000 500,000.0 500,000.0 0.0 0.0
32 TT Mt nguyt: ci 1.0000 1,000,000.0 1,000,000.0 0.0 0.0
STT M VT Tn vt t n v Hao ph Gi gc Gi TB Chnh lch Thnh tin
33 Z999C Vt liu khc % 496,671.1

Cng vt liu: -8,805,847.6
BNG TNG HP MY V CHNH LCH GI
n v: ng
STT M VT Tn vt t n v Hao ph Gi gc Gi HT Chnh Thnh tin
1 M1266 My m di 1,5kW ca 0.2732 280,332.0 244,440.0 -35,892.0 -9,806.0

2 M1908 My ct un ct thp 5kW ca 11.5050 282,112.0 246,220.0 -35,892.0 -412,937.5
3 M2094 My hn in 23kw ca 0.0000 391,713.0 350,007.0 -41,706.0 0.0
4 M3174 My trn b tng 250l ca 0.1442 340,123.0 304,231.0 -35,892.0 -5,175.4
5 M3210 My trn va 80l ca 0.0000 287,722.0 251,830.0 -35,892.0 0.0
6 M3802 Vn thng 0,8T ca 1.2870 436,465.0 400,573.0 -35,892.0 -46,191.6
7 M999 My khc % 0.0
Cng My: -474,110.4
BNG TNH B GI CA MY
.v: ng
nh mc nhin liu Gi nhin liu/nhn cng B gi
STT M hiu Tn my/Tn cng tc n v Hao ph
. mc N.L ph Tng Gi gc Gi HT C. Lch 1 ca my
1 M1266 My m di 1,5kW ca 0.2732 -35,892.0
- in Kw 6.750 1.070 7.223 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 3,0/7 - Nhm 2 cng 1.000 1.000 251,241.0 215,349.0 -35,892.0 -35,892.0
AF.12223 B tng ct SX bng my trn, bng th cng, m3 1.5178 0.180 1.000 0.273
TD <= 0, 1 m2, cao <= 16 m, M200, PC30, 1x2
AF.12313 B tng x dm, ging nh SX bng my trn, m3 0.0000 0.180 1.000 0.000
bng th cng, M200, PC30, 1x2
AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.089 1.000 0.000

cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
2 M1908 My ct un ct thp 5kW ca 11.5050 -35,892.0
- in Kw 9.000 1.070 9.630 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 3,0/7 - Nhm 2 cng 1.000 1.000 251,241.0 215,349.0 -35,892.0 -35,892.0
AF.61412 Lp dng ct thp ct, tr, K <= 10 mm, cao <= tn 28.0000 0.400 1.000 11.200
16 m
16 m
AF.61512 Lp dng ct thp x dm, ging, K <= 10 mm, tn 0.0000 0.400 1.000 0.000
cao <= 16 m
15
cao <= 16 m
AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= tn 0.0000 0.400 1.000 0.000
16 m
AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= tn 0.7625 0.400 1.000 0.305
16 m
3 M2094 My hn in 23kw ca 0.0000 -41,706.0
- in Kw 48.300 1.070 51.681 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 4,0/7 - Nhm 2 cng 1.000 1.000 291,948.0 250,242.0 -41,706.0 -41,706.0
16 m
cao <= 16 m
4 M3174 My trn b tng 250l ca 0.1442 -35,892.0
- in Kw 10.800 1.070 11.556 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 3,0/7 - Nhm 2 cng 1.000 1.000 251,241.0 215,349.0 -35,892.0 -35,892.0
TD <= 0, 1 m2, cao <= 16 m, M200, PC30, 1x2

cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
16
5 M3210 My trn va 80l ca 0.0000 -35,892.0
- in Kw 5.280 1.070 5.650 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 3,0/7 - Nhm 2 cng 1.000 1.000 251,241.0 215,349.0 -35,892.0 -35,892.0
AE.23124 Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu m3 0.0000 0.030 1.000 0.000
A cao <=16 m, va XM mc 75, PC30
AE.22214 Xy gch ch 2 l 6,5x10,5x22, xy tng thng, m3 0.0000 0.036 1.000 0.000
A chiu dy <=33 cm, cao <=4 m, va XM mc 75,
PC30
AE.22214 Xy gch ch 2 l 6,5x10,5x22, xy tng thng, m3 0.0000 0.036 1.000 0.000
PC30
AK.22124 Trt tr ct, lam ng, cu thang, dy 1,5 cm, VXM m2 0.0000 0.003 1.000 0.000
M75, PC30
AK.23114 Trt x dm, VXM M75, PC30 m2 0.0000 0.003 1.000 0.000
AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2 0.0000 0.035 1.000 0.000
6 M3802 Vn thng 0,8T ca 1.2870 -35,892.0

- in Kw 21.000 1.070 22.470 1,242.0 1,242.0 0.0 0.0
- Nhn cng bc 3,0/7 - Nhm 2 cng 1.000 1.000 251,241.0 215,349.0 -35,892.0 -35,892.0
16 m
16 m
TD <= 0, 1 m2, cao <= 16 m, M200, PC30, 1x2
AE.23124 Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu m3 0.0000 0.040 1.000 0.000

cao <= 16 m
cao <= 16 m
17
cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
cng, M200, PC30, 1x2

cng, M200, PC30, 1x2
AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2 0.0000 0.600 1.000 0.000
18
BNG D TON HNG MC CNG TRNH
n gi Thnh tin
STT M CV Tn cng vic V Tnh Khi lng
Vt liu Nhn cng My Vt liu Nhn cng My
1 AF.81132 Vn khun g ct ct vung, ch nht 100m2 276.0000 5,242,602 8,793,714 0 ### ### 0
2*(6,84*0,22*4+8,84*0,22*4)/100 = 0,276
2 AF.61412 Lp dng ct thp ct, tr, K <= 10 mm, cao <= 16 m tn 28.0000 16,831,210 3,903,813 132,909 471,273,880 109,306,764 3,721,452
(12,1+15,9)/1000 = 0,028
3 AF.61422 Lp dng ct thp ct, tr, K <= 18 mm, cao <= 16 m tn 0.0000 17,300,459 2,606,806 573,364 0 0 0
(94,7+119,9)/1000 = 0,2146
B tng ct SX bng my trn, bng th cng, TD <= 0,
4 AF.12223 m3 1.5178 719,605 1,233,052 130,783 1,092,234 1,871,556 198,506
1 m2, cao <= 16 m, M200, PC30, 1x2
2*((0.22^2*6.84)+(0.22^2*8.84):
Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu cao <=16
5 AE.23124A m3 0.0000 713,800 1,023,280 26,221 0 0 0
m, va XM mc 75, PC30
2*(0,76*1,76*0,65+5,18*0,5*1,5) = 9,5089
2*(0,9*1,9*0,65+3,83*1,64*0,64+3,4*1,5*0,64) = 16,7909
Xy gch ch 2 l 6,5x10,5x22, xy tng thng, chiu dy

6 AE.22214A m3 0.0000 711,783 491,174 10,358 0 0 0
<=33 cm, cao <=4 m, va XM mc 75, PC30
2*(1,47+1,74+1,47)*0,22 = 2,0592
7 AF.81141 Vn khun g x dm, ging 100m2 0.0000 6,927,561 9,477,363 0 0 0 0
(6,02*0,4*2+6,02*0,22)/100 = 0,0614
Lp dng ct thp x dm, ging, K <= 10 mm, cao <=
8 AF.61512 tn 0.0000 16,831,210 4,238,937 132,909 0 0 0
16 m
2*8,7/1000 = 0,0174
Lp dng ct thp x dm, ging, K <= 18 mm, cao <=
9 AF.61522 tn 0.0000 17,298,227 2,663,086 562,576 0 0 0
16 m
(33,5+24,6)/1000 = 0,0581
B tng x dm, ging nh SX bng my trn, bng th
10 AF.12313 m3 0.0000 649,617 910,719 130,783 0 0 0
cng, M200, PC30, 1x2
6,02*0,22*0,4 = 0,5298
11 AF.81151 Vn khun g sn mi 100m2 0.0000 5,534,099 7,429,172 0 0 0 0
Trang 19
n gi Thnh tin
Mt y:
2,525*11,35/100 = 0,2866
Mt bn:
(2,525*0,1*2)/100 = 0,0051
(10,3*0,2*6+10,3*0,22)/100 = 0,1463
13 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= 16 m tn 0.0000 16,831,210 3,742,647 115,102 0 0 0
(30,6+84,8+63,4+43)/1000 = 0,2218
Ct thp dm mi 18:
(94,7+99,4)/1000 = 0,1941
B tng sn mi SX bng my trn, bng th cng,
14 AF.12413 m3 0.0000 649,617 634,434 105,272 0 0 0
M200, PC30, 1x2
11,35*2,525*0,1 = 2,8659
15 AF.12313 m3 0.0000 649,617 910,719 130,783 0 0 0
cng, M200, PC30, 1x2
10,3*0,22*0,2*3 = 1,3596
16 AF.81151 Vn khun g sn mi 100m2 0.0000 5,534,099 7,429,172 0 0 0 0
Mt y vt :
2*(1,517*11,352)/100 = 0,3444
2*(2,287+0,8)*0,733/2/100 = 0,0226
17 AF.12413 m3 0.0000 649,617 634,434 105,272 0 0 0
M200, PC30, 1x2
2*(1,517*11,352)*0,1 = 3,4442
(2,287+0,8)*0,733*0,1 = 0,2263
Xy gch ch 2 l 6,5x10,5x22, xy tng thng, chiu dy
18 AE.22214A m3 0.0000 711,783 491,174 10,358 0 0 0
<=33 cm, cao <=4 m, va XM mc 75, PC30
4,16*1,04*0,22*2 = 1,9036
19 AF.81151 Vn khun g sn mi 100m2 0.0000 5,534,099 7,429,172 0 0 0 0
Mt y:
2,525*6,15/100 = 0,1553
Mt bn:
(2,525*0,1*2)/100 = 0,0051
(5,44*0,2*6+5,44*0,22)/100 = 0,0772
Trang 20
n gi Thnh tin
21 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= 16 m tn 0.7625 16,831,210 3,742,647 115,102 12,833,798 2,853,768 87,765
(15,3+38,6+28,8+21,9)/1000 = 0,1046
Ct thp dm mi 10<k< = 18 = 18:
(47,3+52,1)/1000 = 0,0994
22 AF.12413 m3 0.0000 649,617 634,434 105,272 0 0 0
M200, PC30, 1x2
6,15*2,525*0,1 = 1,5529
23 AF.12313 m3 0.0000 649,617 910,719 130,783 0 0 0
cng, M200, PC30, 1x2
5,44*0,22*0,2*3 = 0,7181
24 AF.81151 Vn khun g sn mi 100m2 0.0000 5,534,099 7,429,172 0 0 0 0
Mt y vt :
2*(1,517*6,15)/100 = 0,1866
2*(2,287+0,8)*0,733/2/100 = 0,0226
25 AF.12413 m3 0.0000 649,617 634,434 105,272 0 0 0
M200, PC30, 1x2
2*(1,517*6,15)*0,1 = 1,8659
(2,287+0,8)*0,733*0,1 = 0,2263
Trt tr ct, lam ng, cu thang, dy 1,5 cm, VXM M75,
26 AK.22124 m2 0.0000 11,052 143,346 906 0 0 0
PC30
2*4*(4,62+2,86) = 59,84
27 AK.23114 Trt x dm, VXM M75, PC30 m2 0.0000 11,052 96,483 906 0 0 0
2*4*1,65+4*2,34 = 22,56
2*5,56 = 11,12
4*2,6+2*5,02 = 20,44
28 TT Mt nguyt: ci 1.0000 1,000,000 0 0 1,000,000 0 0
29 TT Km nc: ci 4.0000 500,000 0 0 2,000,000 0 0
30 TT Km mi: ci 8.0000 500,000 0 0 4,000,000 0 0
31 AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2 0.0000 11,130,278 3,232,858 271,949 0 0 0
(7,3*0,5+0,5*0,22+0,22*7,3)/100 = 0,0537
Trt granit g ch, g li, tng, VXM ct mn M75,
32 AK.26114 m 10.0000 3,505 95,703 0 35,050 957,030 0
PC30
2*2*2,5 = 10
33 AK.24114 Trt p pho n, VXM ct mn M75, PC30 m 0.0000 6,821 59,814 0 0 0 0
Trang 21
n gi Thnh tin
4*0,66 = 2,64
Sn dm, trn, ct, tng trong nh khng b bng sn ICI
34 AK.84422 m2 0.0000 11,948 16,884 0 0 0 0
Dulux, 1 nc lt 2 nc ph
2*4*0,66*5,27 = 27,8256
2*0,77*5,64+5,63*0,22 = 9,9242
Sn dm, trn, ct, tng trong nh khng b bng sn ICI
35 AK.84422 m2 5,644.0000 11,948 16,884 0 67,434,512 95,293,296 0
Dulux, 1 nc lt 2 nc ph
(2*0,8*7,775+2*0,22*0,40 )/100 = 0,1262
0,68*8,3 = 5,644
36 TT Sn xut v lp dng ch bng 1.0000 1,000,000 0 0 1,000,000 0 0
THM CNG HNG MC 2,007,627,625 2,637,347,478 4,007,723
Trang 22
BNG GI THNG BO
(Theo thng bo gi Qu .. nm 20..)
STT M VT Tn vt t n v Gi gc Gi TB
Vt liu
1 00058 1x2 m3 150,000.0 135,000.0
###
2 00248 trng nh kg 300.0 300.0
###
3 00890 inh a ci 2,500.0 2,500.0
###
4 00906 inh 6cm kg 23,810.0 23,810.0
###
5 00912 inh cc loi kg 23,810.0 23,810.0
###
6 02798 Bt kg 385.0 385.0
###
7 02844 Bt mu kg 30,000.0 30,000.0
###
8 04714 Ct mn ML=0,7-1,4 m3 195,000.0 150,000.0
###
9 04718 Ct mn ML=1,5-2,0 m3 195,000.0 150,000.0
###
10 04728 Ct vng m3 235,000.0 175,000.0
###
11 11348 Dy thp kg 23,810.0 23,810.0
###
12 15634 Gch ch 2 l 22x10,5x6,5cm vin 930.0 870.0
###
13 15636 Gch ch vin 1,554.0 1,444.0
###
14 16310 G np m3 3,363,636.0 3,363,636.0
###
15 16330 G chng m3 3,363,636.0 3,363,636.0
###
16 16506 G vn m3 3,363,636.0 3,363,636.0
###
17 16512 G vn cu cng tc m3 3,363,636.0 3,363,636.0
###
18 18224 Li t 3x3cm m3 3,500,000.0 3,500,000.0
###
19 19446 Ngi 22vin/m2 vin 4,000.0 12,000.0
###
20 19464 Ngi b vin 6,500.0 23,000.0
###
21 19590 Nc lt 4.5 ###
4.5
22 20258 Que hn kg 18,600.0 24,944.0
###
23 20564 Sn ICI Dulux Supreme cao cp trong nh kg 22,800.0 53,419.0
###
24 20610 Sn lt ICI Dulux Sealer-2000 chng kim kg 46,000.0 64,102.0
###
25 22904 Thp trn D<=10mm kg 16,240.0 14,200.0
###
26 22908 Thp trn D<=18mm kg 16,540.0 14,200.0
###
27 25048 Xi mng PC30 kg 1,125.0 1,125.0
###
28 25082 Xi mng trng kg 1,990.0 1,990.0
###
Nhn cng
29 N1307 Nhn cng bc 3,0/7 - Nhm 1 cng 235,975.0 235,975.0
###
###
###
###
My thi cng
33 M1266 My m di 1,5kW ca 280,332.0 280,332.0
###
34 M1908 My ct un ct thp 5kW ca 282,112.0 282,112.0
###
35 M2094 My hn in 23kw ca 391,713.0 391,713.0
###
36 M3174 My trn b tng 250l ca 340,123.0 340,123.0
###
37 M3210 My trn va 80l ca 287,722.0 287,722.0
###
38 M3802 Vn thng 0,8T ca 436,465.0 436,465.0
###
Trang 23
Trang 24
Trang 25
Trang 26
BNG TNH CC VN CHUYN C GII
VT: ng
Nhm hng Vn chuyn Bc d th cng
n Tng cc
STT M VL Tn vt liu (Dng tra cu Ngun T P. tin HS Bc HS Chi ph vn chuyn Bc D Thnh
v t
Cp Thnh
M bc d) hng trng VC PT hng BH C ly Gi cc ln xung tin
tin
BNG PHN TCH VT T
HNG MC : THIT K BN V THI CNG
G
i
V Khi lng
STT M CV Tn cng tc/tn vt t
Tnh Thi cng nh mc H s Vt t
H
1 AF.81132 Vn khun g ct ct vung, ch nht 100m2 276.0000 T
Vt liu ###
- G vn m3 0.7920 218.5920
###
- G np m3 0.1490 41.1240
###
- G chng m3 0.4960 136.8960
###
- inh cc loi kg 15.0000 4,140.0000
###
- Vt liu khc % 1.0000 276.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 31.9000 8,804.4000
###
2 AF.61412 Lp dng ct thp ct, tr, K <= 10 mm, cao tn 28.0000
<= 16 m
Vt liu ###
- Thp trn D<=10mm kg 1,005.0000 28,140.0000
###
- Dy thp kg 21.4200 599.7600
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 15.2600 427.2800
###
My thi cng ###
- My ct un ct thp 5kW ca 0.4000 11.2000
###
- Vn thng 0,8T ca 0.0400 1.1200
###
- My khc % 2.0000 56.0000
###
3 AF.61422 Lp dng ct thp ct, tr, K <= 18 mm, cao tn 0.0000
<= 16 m
Vt liu ###
- Thp trn D<=18mm kg 1,020.0000 0.0000
###
- Dy thp kg 14.2800 0.0000
###
- Que hn kg 4.8200 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 10.1900 0.0000
###
My thi cng ###
- My hn in 23kw ca 1.1600 0.0000
###
###
- Vn thng 0,8T ca 0.0400 0.0000
###
- My khc % 2.0000 0.0000
###
4 AF.12223 B tng ct SX bng my trn, bng th m3 1.5178
cng, TD <= 0, 1 m2, cao <= 16 m, M200,
PC30, 1x2
Vt liu ###
- G vn cu cng tc m3 0.0200 0.0304
###
- inh cc loi kg 0.0480 0.0729
###
- inh a ci 0.3520 0.5343
###
- Xi mng PC30 kg 350.5500 532.0732
###
- Ct vng m3 0.4807 0.7297
###
- 1x2 m3 0.9000 1.3660
###
Trang 28
G
i
V Khi lng
H
- Nc lt 189.6250 287.8174
### T
- Vt liu khc % 1.0000 1.5178
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 4.8200 7.3159
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.1442
###
- My m di 1,5kW ca 0.1800 0.2732
###
- Vn thng 0,8T ca 0.1100 0.1670
###
5 AE.23124 Xy gch ch 2 l 6,5x10,5x22, xy ct, tr m3 0.0000
A chiu cao <=16 m, va XM mc 75, PC30
Vt liu ###
- Gch ch 2 l 22x10,5x6,5cm vin 539.0000 0.0000
###
- Xi mng PC30 kg 96.0090 0.0000
###
- Ct mn ML=1,5-2,0 m3 0.3270 0.0000
###
- Nc lt 78.0000 0.0000
###
- Vt liu khc % 6.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 4.0000 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0300 0.0000
###
- Vn thng 0,8T ca 0.0400 0.0000
###
- My khc % 0.5000 0.0000
###
6 AE.22214 Xy gch ch 2 l 6,5x10,5x22, xy tng m3 0.0000
A thng, chiu dy <=33 cm, cao <=4 m, va XM
mc 75, PC30
Vt liu ###
- Gch ch 2 l 22x10,5x6,5cm vin 550.0000 0.0000
###
- Xi mng PC30 kg 92.8087 0.0000
###
- Ct mn ML=1,5-2,0 m3 0.3161 0.0000
###
- Nc lt 75.4000 0.0000
###
- Vt liu khc % 5.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 1.9200 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0360 0.0000
###
7 AF.81141 Vn khun g x dm, ging 100m2 0.0000
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1890 0.0000
###
- G chng m3 0.9570 0.0000
###
- inh cc loi kg 14.2900 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 34.3800 0.0000
###
8 AF.61512 Lp dng ct thp x dm, ging, K <= 10 tn 0.0000
mm, cao <= 16 m
Vt liu ###
- Thp trn D<=10mm kg 1,005.0000 0.0000
###
Trang 29
G
i
V Khi lng
H
- Dy thp kg 21.4200 0.0000
### T
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 16.5700 0.0000
###
My thi cng ###
###
- Vn thng 0,8T ca 0.0400 0.0000
###
- My khc % 2.0000 0.0000
###
9 AF.61522 Lp dng ct thp x dm, ging, K <= 18 tn 0.0000
mm, cao <= 16 m
Vt liu ###
- Thp trn D<=18mm kg 1,020.0000 0.0000
###
- Dy thp kg 14.2800 0.0000
###
- Que hn kg 4.7000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 10.4100 0.0000
###
My thi cng ###
- My hn in 23kw ca 1.1330 0.0000
###
###
- Vn thng 0,8T ca 0.0400 0.0000
###
- My khc % 2.0000 0.0000
###
10 AF.12313 B tng x dm, ging nh SX bng my trn, m3 0.0000
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 3.5600 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.1800 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
11 AF.81151 Vn khun g sn mi 100m2 0.0000
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1120 0.0000
###
- G chng m3 0.6680 0.0000
###
- inh cc loi kg 8.0500 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 26.9500 0.0000
###
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1890 0.0000
###
- G chng m3 0.9570 0.0000
###
Trang 30
G
i
V Khi lng
H
- inh cc loi kg 14.2900 0.0000
### T
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 34.3800 0.0000
###
13 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao tn 0.0000
<= 16 m
Vt liu ###
- Thp trn D<=10mm kg 1,005.0000 0.0000
###
- Dy thp kg 21.4200 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 14.6300 0.0000
###
My thi cng ###
###
- My khc % 2.0000 0.0000
###
14 AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000
cng, M200, PC30, 1x2
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 2.4800 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.0890 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 3.5600 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.1800 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
16 AF.81151 Vn khun g sn mi 100m2 0.0000
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1120 0.0000
###
- G chng m3 0.6680 0.0000
###
- inh cc loi kg 8.0500 0.0000
###
Trang 31
G
i
V Khi lng
H
- Vt liu khc % 1.0000 0.0000
### T
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 26.9500 0.0000
###
cng, M200, PC30, 1x2
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 2.4800 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.0890 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
18 AE.22214 Xy gch ch 2 l 6,5x10,5x22, xy tng m3 0.0000
A thng, chiu dy <=33 cm, cao <=4 m, va XM
mc 75, PC30
Vt liu ###
- Gch ch 2 l 22x10,5x6,5cm vin 550.0000 0.0000
###
- Xi mng PC30 kg 92.8087 0.0000
###
- Ct mn ML=1,5-2,0 m3 0.3161 0.0000
###
- Nc lt 75.4000 0.0000
###
- Vt liu khc % 5.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 1.9200 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0360 0.0000
###
19 AF.81151 Vn khun g sn mi 100m2 0.0000
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1120 0.0000
###
- G chng m3 0.6680 0.0000
###
- inh cc loi kg 8.0500 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 26.9500 0.0000
###
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1890 0.0000
###
- G chng m3 0.9570 0.0000
###
- inh cc loi kg 14.2900 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 34.3800 0.0000
###
Trang 32
G
i
V Khi lng
H
21 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao tn 0.7625 T
<= 16 m
Vt liu ###
- Thp trn D<=10mm kg 1,005.0000 766.3125
###
- Dy thp kg 21.4200 16.3328
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 14.6300 11.1554
###
My thi cng ###
###
- My khc % 2.0000 1.5250
###
cng, M200, PC30, 1x2
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 2.4800 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.0890 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 3.5600 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.1800 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
24 AF.81151 Vn khun g sn mi 100m2 0.0000
Vt liu ###
- G vn m3 0.7920 0.0000
###
- G np m3 0.1120 0.0000
###
- G chng m3 0.6680 0.0000
###
- inh cc loi kg 8.0500 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 26.9500 0.0000
###
Trang 33
G
i
V Khi lng
H
25 AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 T
cng, M200, PC30, 1x2
Vt liu ###
- Xi mng PC30 kg 350.5500 0.0000
###
- Ct vng m3 0.4807 0.0000
###
- 1x2 m3 0.9000 0.0000
###
- Nc lt 189.6250 0.0000
###
- Vt liu khc % 1.0000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 2.4800 0.0000
###
My thi cng ###
- My trn b tng 250l ca 0.0950 0.0000
###
- My m di 1,5kW ca 0.0890 0.0000
###
- Vn thng 0,8T ca 0.1100 0.0000
###
26 AK.22124 Trt tr ct, lam ng, cu thang, dy 1,5 cm, m2 0.0000
VXM M75, PC30
Vt liu ###
- Xi mng PC30 kg 6.4807 0.0000
###
- Ct mn ML=0,7-1,4 m3 0.0189 0.0000
###
- Nc lt 4.6800 0.0000
###
- Vt liu khc % 0.5000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 0.5200 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0030 0.0000
###
- My khc % 5.0000 0.0000
###
27 AK.23114 Trt x dm, VXM M75, PC30 m2 0.0000
Vt liu ###
- Xi mng PC30 kg 6.4807 0.0000
###
- Ct mn ML=0,7-1,4 m3 0.0189 0.0000
###
- Nc lt 4.6800 0.0000
###
- Vt liu khc % 0.5000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,0/7 - Nhm 1 cng 0.3500 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0030 0.0000
###
- My khc % 5.0000 0.0000
###
28 TT Mt nguyt: ci 1.0000
Vt liu ###
29 TT Km nc: ci 4.0000
Vt liu ###
30 TT Km mi: ci 8.0000
Vt liu ###
31 AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2 0.0000
Vt liu ###
- Li t 3x3cm m3 0.4260 0.0000
###
Trang 34
G
i
V Khi lng
H
- Ngi 22vin/m2 vin 2,260.0000 0.0000
### T
- Ngi b vin 27.0000 0.0000
###
- Gch ch vin 62.0000 0.0000
###
- inh 6cm kg 5.3000 0.0000
###
- Dy thp kg 2.5500 0.0000
###
- Xi mng PC30 kg 82.8092 0.0000
###
- Ct mn ML=0,7-1,4 m3 0.2415 0.0000
###
- Nc lt 59.8000 0.0000
###
Nhn cng ###
- Nhn cng bc 3,0/7 - Nhm 1 cng 13.7000 0.0000
###
My thi cng ###
- My trn va 80l ca 0.0350 0.0000
###
- Vn thng 0,8T ca 0.6000 0.0000
###
32 AK.26114 Trt granit g ch, g li, tng, VXM ct m 10.0000
mn M75, PC30
Vt liu ###
- trng nh kg 1.4110 14.1100
###
- Bt kg 0.7050 7.0500
###
- Xi mng trng kg 0.7610 7.6100
###
- Bt mu kg 0.0106 0.1060
###
- Xi mng PC30 kg 0.5761 5.7606
###
- Ct mn ML=0,7-1,4 m3 0.0017 0.0168
###
- Nc lt 0.4160 4.1600
###
Nhn cng ###
- Nhn cng bc 4,5/7 - Nhm 1 cng 0.3200 3.2000
###
33 AK.24114 Trt p pho n, VXM ct mn M75, PC30 m 0.0000
Vt liu ###
- Xi mng PC30 kg 3.9604 0.0000
###
- Ct mn ML=0,7-1,4 m3 0.0116 0.0000
###
- Nc lt 2.8600 0.0000
###
- Vt liu khc % 1.5000 0.0000
###
Nhn cng ###
- Nhn cng bc 4,5/7 - Nhm 1 cng 0.2000 0.0000
###
34 AK.84422 Sn dm, trn, ct, tng trong nh khng b m2 0.0000
bng sn ICI Dulux, 1 nc lt 2 nc ph
Vt liu ###
- Sn lt ICI Dulux Sealer-2000 chng kim kg 0.1620 0.0000
###
- Sn ICI Dulux Supreme cao cp trong nh kg 0.1920 0.0000

###
- Vt liu khc % 1.0000 0.0000

###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 0.0660 0.0000
###
35 AK.84422 Sn dm, trn, ct, tng trong nh khng b m2 5,644.0000
Trang 35
G
i
V Khi lng
H
Vt liu ### T
- Sn lt ICI Dulux Sealer-2000 chng kim kg 0.1620 914.3280
###
- Sn ICI Dulux Supreme cao cp trong nh kg 0.1920 1,083.6480

###
- Vt liu khc % 1.0000 5,644.0000

###
Nhn cng ###
- Nhn cng bc 3,5/7 - Nhm 1 cng 0.0660 372.5040
###
36 TT Sn xut v lp dng ch bng 1.0000
Vt liu ###
Trang 36
BNG TNG HP NHN CNG V CHNH LCH GI
n v: ng
STT M VT Tn vt t n v Hao ph Gi gc Gi HT Chnh lch Thnh tin
1 N1307 Nhn cng bc 3,0/7 - Nhm 1 cng 0.0000 235,975.0 235,975.0 0.0 0.0
3 N1407 Nhn cng bc 4,0/7 - Nhm 1 cng 8,804.4000 275,665.0 275,665.0 0.0 0.0
Cng nhn cng: 0.0
BNG N GI CHI TIT
STT M CV Tn Cng tc / tn vt t n v nh mc n gi H s Thnh tin

1 AF.81132 Vn khun g ct ct vung, ch nht 100m2
Vt liu VL 5,242,602
- G vn m3 0.7920 3,363,636 2,664,000
- G np m3 0.1490 3,363,636 501,182
- G chng m3 0.4960 3,363,636 1,668,363
- inh cc loi kg 15.0000 23,810 357,150
- Vt liu khc % 1.0000 51,907 51,907
Nhn cng NC 7,536,213
- Nhn cng bc 4,0/7 - Nhm 1 cng 31.9000 275,665 8,793,714
- H s b gi nhn cng b1 8,793,714 0.857 7,536,213
Trc tip ph khc (VL+NC) x 2% TT 0.020 255,576
CHI PH TRC TIP (VL+NC+TT) T 13,034,391
CHI PH CHUNG (T x 6.5%) C 0.065 847,235
THU NHP CHU THU TNH TRC (T+C) x 5.5%) TL 0.055 763,489
Chi ph xy dng trc thu (T+C+TL) Gtt 14,645,116
THU GI TR GIA TNG (Gtt x 10%) GTGT 0.100 1,464,512
Gi tr d ton sau thu (Gtt+GTGT) Gst 16,109,628
CHI PH XD LN TRI (Gtt x (1+10%) x 1%) Gxdnt 0.010 161,096
Tng cng (Gst + Gxdnt) Gxd 16,270,724
2 AF.61412 Lp dng ct thp ct, tr, K <= 10 mm, cao <= tn
16 m
Vt liu VL 14,781,010
- Thp trn D<=10mm kg 1,005.0000 14,200 14,271,000
- Dy thp kg 21.4200 23,810 510,010
- Nhn cng bc 3,5/7 - Nhm 1 cng 15.2600 255,820 3,903,813
- H s b gi nhn cng b1 3,903,813 0.857 3,345,568
My thi cng M 116,801
- My ct un ct thp 5kW ca 0.4000 282,112 112,845
- Vn thng 0,8T ca 0.0400 436,465 17,459
- My khc % 2.0000 1,303 2,606
- B gi ca my c2 -16,108
Trc tip ph khc (VL+NC+M) x 2% TT 0.020 364,868
CHI PH TRC TIP (VL+NC+M+TT) T 18,608,246
CHI PH CHUNG (T x 6.5%) C 0.065 1,209,536
THU NHP CHU THU TNH TRC (T+C) x 5.5%) TL 0.055 1,089,978
3 AF.61422 Lp dng ct thp ct, tr, K <= 18 mm, cao <= tn
16 m
Vt liu VL 14,944,237
- Thp trn D<=18mm kg 1,020.0000 14,200 14,484,000
- Dy thp kg 14.2800 23,810 340,007
- Que hn kg 4.8200 24,944 120,230
- Nhn cng bc 3,5/7 - Nhm 1 cng 10.1900 255,820 2,606,806
- H s b gi nhn cng b1 2,606,806 0.857 2,234,033
- My hn in 23kw ca 1.1600 391,713 454,387
- Vn thng 0,8T ca 0.0400 436,465 17,459
- My khc % 2.0000 5,621 11,242
- B gi ca my c2 -62,526
CHI PH CHUNG (T x 6.5%) C 0.065 1,172,788
4 AF.12223 B tng ct SX bng my trn, bng th cng, m3
TD <= 0, 1 m2, cao <= 16 m, M200, PC30,
1x2
Vt liu VL 676,839
- G vn cu cng tc m3 0.0200 3,363,636 67,273
- inh cc loi kg 0.0480 23,810 1,143
- inh a ci 0.3520 2,500 880
- Xi mng PC30 kg 350.5500 1,125 394,369
- Ct vng m3 0.4807 175,000 84,127
- 1x2 m3 0.9000 135,000 121,493
- Nc lt 189.6250 5 853
- Vt liu khc % 1.0000 6,701 6,701
- Nhn cng bc 3,5/7 - Nhm 1 cng 4.8200 255,820 1,233,052
- H s b gi nhn cng b1 1,233,052 0.857 1,056,726
- My trn b tng 250l ca 0.0950 340,123 32,312
- My m di 1,5kW ca 0.1800 280,332 50,460
- Vn thng 0,8T ca 0.1100 436,465 48,011
- B gi ca my c2 -13,818
CHI PH CHUNG (T x 6.5%) C 0.065 122,690
THU GI TR GIA TNG (Gtt x 10%) GTGT 0.100 212,079
5 AE.23124 Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu m3
Vt liu VL 663,922
- Gch ch 2 l 22x10,5x6,5cm vin 539.0000 870 468,930
- Xi mng PC30 kg 96.0090 1,125 108,010
- Ct mn ML=1,5-2,0 m3 0.3270 150,000 49,050
- Nc lt 78.0000 5 351
- Vt liu khc % 6.0000 6,263 37,580
Nhn cng NC 876,951
- Nhn cng bc 3,5/7 - Nhm 1 cng 4.0000 255,820 1,023,280
- H s b gi nhn cng b1 1,023,280 0.857 876,951
My thi cng M 23,696
- My trn va 80l ca 0.0300 287,722 8,632
- Vn thng 0,8T ca 0.0400 436,465 17,459
- My khc % 0.5000 261 130
- B gi ca my c2 -2,525
CHI PH CHUNG (T x 6.5%) C 0.065 103,731
6 AE.22214 Xy gch ch 2 l 6,5x10,5x22, xy tng thng, m3
PC30
Vt liu VL 662,197
- Gch ch 2 l 22x10,5x6,5cm vin 550.0000 870 478,500
- Xi mng PC30 kg 92.8087 1,125 104,410
- Ct mn ML=1,5-2,0 m3 0.3161 150,000 47,415
- Nc lt 75.4000 5 339
- Vt liu khc % 5.0000 6,307 31,533
Nhn cng NC 420,936
- Nhn cng bc 3,5/7 - Nhm 1 cng 1.9200 255,820 491,174
- H s b gi nhn cng b1 491,174 0.857 420,936
My thi cng M 9,066
- My trn va 80l ca 0.0360 287,722 10,358
- B gi ca my c2 -1,292
CHI PH CHUNG (T x 6.5%) C 0.065 72,413
7 AF.81141 Vn khun g x dm, ging 100m2
Vt liu VL 6,927,561
- G vn m3 0.7920 3,363,636 2,664,000
- G np m3 0.1890 3,363,636 635,727
- G chng m3 0.9570 3,363,636 3,219,000
- inh cc loi kg 14.2900 23,810 340,245
- Vt liu khc % 1.0000 68,590 68,590
- Nhn cng bc 4,0/7 - Nhm 1 cng 34.3800 275,665 9,477,363
- H s b gi nhn cng b1 9,477,363 0.857 8,122,100
CHI PH CHUNG (T x 6.5%) C 0.065 997,793
8 AF.61512 Lp dng ct thp x dm, ging, K <= 10 mm, tn
cao <= 16 m
Vt liu VL 14,781,010
- Thp trn D<=10mm kg 1,005.0000 14,200 14,271,000
- Dy thp kg 21.4200 23,810 510,010
- Nhn cng bc 3,5/7 - Nhm 1 cng 16.5700 255,820 4,238,937
- H s b gi nhn cng b1 4,238,937 0.857 3,632,769
- Vn thng 0,8T ca 0.0400 436,465 17,459
- My khc % 2.0000 1,303 2,606
- B gi ca my c2 -16,108
CHI PH CHUNG (T x 6.5%) C 0.065 1,228,577
9 AF.61522 Lp dng ct thp x dm, ging, K <= 18 mm, tn
cao <= 16 m
Vt liu VL 14,941,244
- Thp trn D<=18mm kg 1,020.0000 14,200 14,484,000
- Dy thp kg 14.2800 23,810 340,007
- Que hn kg 4.7000 24,944 117,237
- Nhn cng bc 3,5/7 - Nhm 1 cng 10.4100 255,820 2,663,086
- H s b gi nhn cng b1 2,663,086 0.857 2,282,265
- My hn in 23kw ca 1.1330 391,713 443,811
- Vn thng 0,8T ca 0.0400 436,465 17,459
- My khc % 2.0000 5,515 11,031
- B gi ca my c2 -61,377
CHI PH CHUNG (T x 6.5%) C 0.065 1,175,148
10 AF.12313 B tng x dm, ging nh SX bng my trn, m3
Vt liu VL 606,851
- Xi mng PC30 kg 350.5500 1,125 394,369
- Ct vng m3 0.4807 175,000 84,127
- 1x2 m3 0.9000 135,000 121,493
- Nc lt 189.6250 5 853
- Vt liu khc % 1.0000 6,008 6,008
Nhn cng NC 780,486
- Nhn cng bc 3,5/7 - Nhm 1 cng 3.5600 255,820 910,719
- H s b gi nhn cng b1 910,719 0.857 780,486
- My trn b tng 250l ca 0.0950 340,123 32,312
- My m di 1,5kW ca 0.1800 280,332 50,460
- Vn thng 0,8T ca 0.1100 436,465 48,011
- B gi ca my c2 -13,818
CHI PH CHUNG (T x 6.5%) C 0.065 99,735
11 AF.81151 Vn khun g sn mi 100m2
Vt liu VL 5,534,099
- G vn m3 0.7920 3,363,636 2,664,000
- G np m3 0.1120 3,363,636 376,727
- G chng m3 0.6680 3,363,636 2,246,909
- inh cc loi kg 8.0500 23,810 191,671
- Vt liu khc % 1.0000 54,793 54,793
- Nhn cng bc 4,0/7 - Nhm 1 cng 26.9500 275,665 7,429,172
- H s b gi nhn cng b1 7,429,172 0.857 6,366,800
CHI PH CHUNG (T x 6.5%) C 0.065 789,030
13 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao tn
<= 16 m
Vt liu VL 14,781,010
- Thp trn D<=10mm kg 1,005.0000 14,200 14,271,000
- Dy thp kg 21.4200 23,810 510,010
- Nhn cng bc 3,5/7 - Nhm 1 cng 14.6300 255,820 3,742,647
- H s b gi nhn cng b1 3,742,647 0.857 3,207,448
- My khc % 2.0000 1,128 2,257
- B gi ca my c2 -14,644
CHI PH CHUNG (T x 6.5%) C 0.065 1,199,295
14 AF.12413 B tng sn mi SX bng my trn, bng th m3
cng, M200, PC30, 1x2
Vt liu VL 606,851
- Xi mng PC30 kg 350.5500 1,125 394,369
- Ct vng m3 0.4807 175,000 84,127
- 1x2 m3 0.9000 135,000 121,493
- Nc lt 189.6250 5 853
- Vt liu khc % 1.0000 6,008 6,008
Nhn cng NC 543,710
- Nhn cng bc 3,5/7 - Nhm 1 cng 2.4800 255,820 634,434
- H s b gi nhn cng b1 634,434 0.857 543,710
My thi cng M 94,720
- My trn b tng 250l ca 0.0950 340,123 32,312
- My m di 1,5kW ca 0.0890 280,332 24,950
- Vn thng 0,8T ca 0.1100 436,465 48,011
- B gi ca my c2 -10,552
CHI PH CHUNG (T x 6.5%) C 0.065 82,562
26 AK.22124 Trt tr ct, lam ng, cu thang, dy 1,5 cm, m2
VXM M75, PC30
Vt liu VL 10,198
- Xi mng PC30 kg 6.4807 1,125 7,291
- Ct mn ML=0,7-1,4 m3 0.0189 150,000 2,835
- Nc lt 4.6800 5 21
- Vt liu khc % 0.5000 101 51
Nhn cng NC 122,848
- Nhn cng bc 4,0/7 - Nhm 1 cng 0.5200 275,665 143,346
- H s b gi nhn cng b1 143,346 0.857 122,848
My thi cng M 793
- My trn va 80l ca 0.0030 287,722 863
- My khc % 5.0000 9 43
- B gi ca my c2 -113
CHI PH TRC TIP (VL+NC+M+TT) T 136,515
CHI PH CHUNG (T x 6.5%) C 0.065 8,873
Chi ph xy dng trc thu (T+C+TL) Gtt 153,385
Gi tr d ton sau thu (Gtt+GTGT) Gst 168,724
Tng cng (Gst + Gxdnt) Gxd 170,411
27 AK.23114 Trt x dm, VXM M75, PC30 m2
Vt liu VL 10,198
- Xi mng PC30 kg 6.4807 1,125 7,291
- Ct mn ML=0,7-1,4 m3 0.0189 150,000 2,835
- Nc lt 4.6800 5 21
- Vt liu khc % 0.5000 101 51
Nhn cng NC 82,686
- Nhn cng bc 4,0/7 - Nhm 1 cng 0.3500 275,665 96,483
- H s b gi nhn cng b1 96,483 0.857 82,686
My thi cng M 793
- My trn va 80l ca 0.0030 287,722 863
- My khc % 5.0000 9 43
- B gi ca my c2 -113
CHI PH TRC TIP (VL+NC+M+TT) T 95,550
CHI PH CHUNG (T x 6.5%) C 0.065 6,211
28 TT Mt nguyt: ci
Vt liu VL 1,000,000
- Vt liu theo n gi G 1,000,000 1.000 1,000,000
Trc tip ph khc (VL) x 2% TT 0.020 20,000
CHI PH TRC TIP (VL+TT) T 1,020,000
CHI PH CHUNG (T x 6.5%) C 0.065 66,300
29 TT Km nc: ci
Vt liu VL 500,000
- Vt liu theo n gi G 500,000 1.000 500,000
CHI PH TRC TIP (VL+TT) T 510,000
CHI PH CHUNG (T x 6.5%) C 0.065 33,150
30 TT Km mi: ci
Vt liu VL 500,000
- Vt liu theo n gi G 500,000 1.000 500,000
CHI PH TRC TIP (VL+TT) T 510,000
CHI PH CHUNG (T x 6.5%) C 0.065 33,150
31 AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2
Vt liu VL 29,638,091
- Li t 3x3cm m3 0.4260 3,500,000 1,491,000
- Ngi 22vin/m2 vin 2,260.0000 12,000 27,120,000
- Ngi b vin 27.0000 23,000 621,000
- Gch ch vin 62.0000 1,444 89,528
- inh 6cm kg 5.3000 23,810 126,193
- Dy thp kg 2.5500 23,810 60,716
- Xi mng PC30 kg 82.8092 1,125 93,160
- Ct mn ML=0,7-1,4 m3 0.2415 150,000 36,225
- Nc lt 59.8000 5 269
- Nhn cng bc 3,0/7 - Nhm 1 cng 13.7000 235,975 3,232,858
- H s b gi nhn cng b1 3,232,858 0.857 2,770,559
- My trn va 80l ca 0.0350 287,722 10,070
- Vn thng 0,8T ca 0.6000 436,465 261,879
- B gi ca my c2 -22,791
CHI PH CHUNG (T x 6.5%) C 0.065 2,165,213
32 AK.26114 Trt granit g ch, g li, tng, VXM ct m
mn M75, PC30
Vt liu VL 3,429
- trng nh kg 1.4110 300 423
- Bt kg 0.7050 385 271
- Xi mng trng kg 0.7610 1,990 1,514
- Bt mu kg 0.0106 30,000 318
- Xi mng PC30 kg 0.5761 1,125 648
- Ct mn ML=0,7-1,4 m3 0.0017 150,000 252
- Nc lt 0.4160 5 2
Nhn cng NC 82,017
- Nhn cng bc 4,5/7 - Nhm 1 cng 0.3200 299,072 95,703
- H s b gi nhn cng b1 95,703 0.857 82,017
CHI PH TRC TIP (VL+NC+TT) T 87,155
CHI PH CHUNG (T x 6.5%) C 0.065 5,665
33 AK.24114 Trt p pho n, VXM ct mn M75, PC30 m
Vt liu VL 6,294
- Xi mng PC30 kg 3.9604 1,125 4,455
- Ct mn ML=0,7-1,4 m3 0.0116 150,000 1,733
- Nc lt 2.8600 5 13
- Vt liu khc % 1.5000 62 93
Nhn cng NC 51,261
- Nhn cng bc 4,5/7 - Nhm 1 cng 0.2000 299,072 59,814
- H s b gi nhn cng b1 59,814 0.857 51,261
CHI PH CHUNG (T x 6.5%) C 0.065 3,816
CHI PH XD LN TRI (Gtt x (1+10%) x 1%) Gxdnt 0.010 726
34 AK.84422 Sn dm, trn, ct, tng trong nh khng b m2
Vt liu VL 20,847
- Sn lt ICI Dulux Sealer-2000 chng kim kg 0.1620 64,102 10,385
- Sn ICI Dulux Supreme cao cp trong nh kg 0.1920 53,419 10,256
- Vt liu khc % 1.0000 206 206
Nhn cng NC 14,470
- Nhn cng bc 3,5/7 - Nhm 1 cng 0.0660 255,820 16,884
- H s b gi nhn cng b1 16,884 0.857 14,470
Trc tip ph khc (VL+NC) x 2% TT 0.020 706
CHI PH CHUNG (T x 6.5%) C 0.065 2,341
CHI PH XD LN TRI (Gtt x (1+10%) x 1%) Gxdnt 0.010 445
36 TT Sn xut v lp dng ch bng
Vt liu VL 1,000,000
- Vt liu theo n gi G 1,000,000 1.000 1,000,000
CHI PH TRC TIP (VL+TT) T 1,020,000
CHI PH CHUNG (T x 6.5%) C 0.065 66,300
BNG N GI TNG HP
STT M CV Tn Cng tc / tn vt t n v Khi lng n gi Thnh tin

1 AF.81132 Vn khun g ct ct vung, ch nht 100m2 276.0000 16,270,724 4,490,719,817
2 AF.61412 Lp dng ct thp ct, tr, K <= 10 mm, cao <= 16 m tn 28.0000 23,228,522 650,398,609
3 AF.61422 Lp dng ct thp ct, tr, K <= 18 mm, cao <= 16 m tn 0.0000 22,522,792 0
4 AF.12223 B tng ct SX bng my trn, bng th cng, TD <= 0, 1 m2, cao <= 16 m3 1.5178 2,356,200 3,576,296
m, M200, PC30, 1x2
5 AE.23124A Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu cao <=16 m, va XM mc m3 0.0000 1,992,099 0
75, PC30
6 AE.22214A Xy gch ch 2 l 6,5x10,5x22, xy tng thng, chiu dy <=33 cm, cao m3 0.0000 1,390,651 0
<=4 m, va XM mc 75, PC30
7 AF.81141 Vn khun g x dm, ging 100m2 0.0000 19,162,096 0
8 AF.61512 Lp dng ct thp x dm, ging, K <= 10 mm, cao <= 16 m tn 0.0000 23,594,203 0
9 AF.61522 Lp dng ct thp x dm, ging, K <= 18 mm, cao <= 16 m tn 0.0000 22,568,120 0
10 AF.12313 B tng x dm, ging nh SX bng my trn, bng th cng, M200, m3 0.0000 1,915,363 0
PC30, 1x2
11 AF.81151 Vn khun g sn mi 100m2 0.0000 15,152,911 0
13 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= 16 m tn 0.0000 23,031,851 0
14 AF.12413 B tng sn mi SX bng my trn, bng th cng, M200, PC30, 1x2 m3 0.0000 1,585,563 0
PC30, 1x2
16 AF.81151 Vn khun g sn mi 100m2 0.0000 15,152,911 0
18 AE.22214A Xy gch ch 2 l 6,5x10,5x22, xy tng thng, chiu dy <=33 cm, cao m3 0.0000 1,390,651 0
<=4 m, va XM mc 75, PC30
19 AF.81151 Vn khun g sn mi 100m2 0.0000 15,152,911 0
21 AF.61711 Lp dng ct thp sn mi, K <= 10 mm, cao <= 16 m tn 0.7625 23,031,851 17,561,787
Trang 49
1 AF.81132 Vn khun g ct ct vung, ch nht 100m2 276.0000 16,270,724 4,490,719,817
PC30, 1x2
24 AF.81151 Vn khun g sn mi 100m2 0.0000 15,152,911 0
26 AK.22124 Trt tr ct, lam ng, cu thang, dy 1,5 cm, VXM M75, PC30 m2 0.0000 170,411 0
27 AK.23114 Trt x dm, VXM M75, PC30 m2 0.0000 119,275 0
28 TT Mt nguyt: ci 1.0000 1,273,258 1,273,258
29 TT Km nc: ci 4.0000 636,629 2,546,515
30 TT Km mi: ci 8.0000 636,629 5,093,031
31 AK.11120 Lp mi ngi 22v/ m2, cao <= 16 m 100m2 0.0000 41,581,805 0
32 AK.26114 Trt granit g ch, g li, tng, VXM ct mn M75, PC30 m 10.0000 108,795 1,087,954
33 AK.24114 Trt p pho n, VXM ct mn M75, PC30 m 0.0000 73,282 0
34 AK.84422 Sn dm, trn, ct, tng trong nh khng b bng sn ICI Dulux, 1 nc lt m2 0.0000 44,967 0
2 nc ph
35 AK.84422 Sn dm, trn, ct, tng trong nh khng b bng sn ICI Dulux, 1 nc lt m2 5,644.0000 44,967 253,794,404
2 nc ph
36 TT Sn xut v lp dng ch bng 1.0000 1,273,258 1,273,258
TNG HNG MC 5,427,324,928
Trang 50
CNG HA X HI CH NGHA VIT NAM
CNG TY C PHN TIN HC V VIN
THNG DELTA c lp - T do - Hnh Phc
------o0o------
BNG TNG HP GI D THU

STT Tn hng mc Gi d thu Ghi ch

1 THIT K BN V THI CNG 5,427,324,928 Xem n gi tng hp
TNG GI TR D THU : 5,427,324,928
#VALUE!

NGI LP N V T VN
(k, h tn) (k, h tn)
0
0
Trang 51
BNG TNG HP CHI PH XY DNG
n v: ng
Thnh tin
STT Hng mc K hiu
Trc thu Thu VAT Sau thu
1 THIT K BN V THI CNG 4,933,945,411 493,394,541 5,427,339,952
+ Chi ph xy dng cng trnh chnh, ph tr, tm phc v thi cng GTGT 4,885,094,466 488,509,447 5,373,603,913
+ Chi ph xy dng ln tri, nh tm Gxdlt 48,850,945 4,885,094 53,736,039
TNG CNG : 4,933,945,411 493,394,541 5,427,339,952
#VALUE!

NGI LP N V T VN
(k, h tn) (k, h tn)
0
0
BNG TNG HP KINH PH
(Km theo vn bn s 1751/BXD - VP ngy 14/08/2007 ca B xy dng)
CNG TRNH: XY DNG TR S CNG TY
A IM XD: H NI
CH U T: CNG TY DELTA
10% n v: ng
Thnh tin
STT Khon mc chi ph K hiu Cch tnh
Trc VAT Thu VAT Sau VAT
I CHI PH XY DNG Gxd I.1+1.2 0 - 0
Chi ph xy dng I.1 Theo bng tng hp chi ph XD 0
Chi ph ln tri, nh tm thi cng I.2 - nt - 0
II CHI PH THIT B Gtb Theo bng tng hp chi ph TB 0 - 0
III CHI PH QUN L D N Gqlda (GXD+GTB) trc VAT x #VALUE! #VALUE! #VALUE! #VALUE!
IV CHI PH T VN U T XY DNG Gtv #VALUE! #VALUE! #VALUE!
Chi ph lp d n (GXD+GTB) trc VAT
x #VALUE! #VALUE! #VALUE! #VALUE!
Chi ph lp bo co kinh t - k thut GXDtrc VAT x #VALUE! #VALUE! #VALUE! #VALUE!
Chi ph thm tra thit k GXDtrc VAT x 0.165% 0 - 0
Chi ph thm tra d ton GXDtrc VAT x 0.160% 0 - 0
Chi ph chn nh thu XD GXDtrc VAT x 0.286% 0 - 0
Chi ph chn nh thu TB GTBtrc VAT x 0.243% 0 - 0
Chi ph gim st thi cng XD GXDtrc VAT x 2.227% 0 - 0
Chi ph gim st lp t TB GTBtrc VAT x 0.643% 0 - 0
...
V CHI PH KHC Gk 0 0 0
L ph thm nh d n u t G XD
trc VAT
x 0.205% 0 - 0
Chi ph bo him cng trnh G XD
trc VAT
x 0 - 0
Chi ph thm tra, ph duyt quyt ton GXDtrc VAT x 0 - 0
Chi ph kim ton GXDtrc VAT x 0.330% 0 - 0
...
VI CHI PH D PHNG (Gxd+Gtb+Gqlda+Gk) x 5% #VALUE! #VALUE! #VALUE!
TNG CNG #VALUE! #VALUE! #VALUE!
#VALUE!
Trang 53
NGI LP N V T VN
(k, h tn) (k, h tn)
0
0
Cc cn c tnh ton
- Cn c 1
- Cn c 2..
Trang 54
BNG TNG HP KINH PH
(Km theo Quyt nh 957/Q-BXD - ngy 29/09/2009 ca B xy dng)
10%
K Thnh tin
STT Khon mc chi ph Cch tnh
hiu Trc VAT Thu VAT
I CHI PH XY DNG Gxd I.1+1.2 4,933,945,411 493,394,541
Chi ph xy dng I.1 Theo bng tng hp chi ph XD 4,933,945,411 493,394,541
II CHI PH THIT B Gtb Theo bng tng hp chi ph TB 0 -
III CHI PH QUN L D N Gqlda (GXD + GTB) trc VAT
x #VALUE! #VALUE! #VALUE!
IV CHI PH T VN U T XY DNG Gtv #VALUE! #VALUE!
4.1 Chi ph kho st a cht
4.2 Chi ph lp d n u t (GXD + GTB)trc VATx #VALUE! #VALUE! #VALUE!
4.3 Chi ph thm tra hiu qu d n u t (GXD+GTB) trc VAT x #VALUE! #VALUE! #VALUE!
4.4 Chi ph thi tuyn thit k kin trc Tm tnh -
4.5 Chi ph thit k k thut GXDtrc VAT x #VALUE! #VALUE! #VALUE!
4.6 Chi ph thm tra thit k GXD trc VAT
4.7 Chi ph thm tra d ton GXDtrc VAT x #VALUE! #VALUE! #VALUE!
4.8 Chi ph lp HSMT & nh gi HSDT xy lp GXD trc VAT
4.9 Chi ph lp HSMT & nh gi HSDT thit b GTBtrc VAT x #VALUE! #VALUE! #VALUE!
4.10 Chi ph gim st thi cng XD GXD trc VAT
4.11 Chi ph gim st lp t TB GTBtrc VAT x #VALUE! #VALUE! #VALUE!
... -
V CHI PH KHC Gk #VALUE! #VALUE!
5.1 L ph thm nh d n u t G XD
trc VAT
5.2 Chi ph bo him cng trnh GXDtrc VATx 0 -
5.3 Chi ph thm tra, ph duyt quyt ton G XD
trc VAT
5.4 Chi ph kim ton GXDtrc VATx #VALUE! #VALUE! #VALUE!
...
VI CHI PH D PHNG GDP GDP1 + GDP2 #VALUE! #VALUE!
6.1 D phng cho yu t khi lng pht sinh GDP1 (GXD+GTB+GQLDA+GK) x 5% #VALUE! #VALUE!
Trang 55
K Thnh tin
STT Khon mc chi ph Cch tnh
hiu Trc VAT Thu VAT
6.2 Chi ph d phng cho yu t trt gi GDP2 (GXD+GTB+GQLDA+GK) x 5% #VALUE! #VALUE!
TNG CNG #VALUE! #VALUE!
LM TRN
#VALUE!
NGI LP N V T VN
0
0
Trang 56
n v: ng
Thnh tin
Sau VAT
5,427,339,952
5,427,339,952
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
0
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Trang 57
Thnh tin
Sau VAT
#VALUE!
#VALUE!
#VALUE!
nh Bnh, ngy thng nm 2014
Trang 58
A B C D E F
1 BNG TNH CHI PH KHC
2 I nh mc chi ph qun l d n v t vn u t xy dng cng trnh (Km theo Quyt nh 957/
3
4 1 nh mc chi ph qun l d n
5 Chi
Loi cng trnh
6 <= 10 20 50 100
7 Cng trnh dn dng 2.524% 2.141% 1.912% 1.537%
8 Cng trnh cng nghip 2.657% 2.254% 2.013% 1.617%
9 Cng trnh giao thng 2.259% 1.916% 1.711% 1.375%
10 Cng trnh thy li 2.391% 2.029% 1.811% 1.455%
11 Cng trnh h tng k thut 2.125% 1.803% 1.610% 1.294%
12
13
14 2 nh mc chi ph lp d n
15 Chi
Loi cng trnh
16 <= 15 20 50 100
17 Cng trnh dn dng 0.655% 0.538% 0.442% 0.314%
20 Cng trnh thy li 0.589% 0.536% 0.428% 0.300%
22
23
24 3 nh mc lp bo co KTKT
25 Chi ph xy dng v thit b Ni suy
Loi cng trnh
26 <= 3 7 15 4.9 t
27 Cng trnh dn dng 3.600% 3.200% 2.800% 3.407%
30 Cng trnh thy li 3.400% 3.000% 2.800% 3.207%
32
33
34 4 nh mc chi ph thit k
35
36 Chi p
Cp cng trnh
37 <= 7 10 20 50
38 Cng trnh dn dng - Thit k k thut - 3 bc (bng 6 trang 16 QD957)
39 Cng trnh dn dng - 3 bc - Cp c bit 0.00% 2.74% 2.38% 2.00%
40 Cng trnh dn dng - 3 bc - Cp I 0.00% 2.48% 2.17% 1.82%
41 Cng trnh dn dng - 3 bc - Cp II 2.36% 2.25% 1.96% 1.66%
42 Cng trnh dn dng - 3 bc - Cp III 2.12% 2.03% 1.76% 1.48%
43 Cng trnh dn dng - 3 bc - Cp IV 1.88% 1.80% 1.57% 1.23%
44 Cng trnh dn dng (thit k 2 bc)
45 Cng trnh dn dng - 2 bc - Cp c bit 4.24% 3.68% 3.10%
46 Cng trnh dn dng - 2 bc - Cp I 3.84% 3.36% 2.82%
47 Cng trnh dn dng - 2 bc - Cp II 3.63% 3.48% 3.01% 2.54%
48 Cng trnh dn dng - 2 bc - Cp III 3.27% 3.15% 2.73% 2.29%
49 Cng trnh dn dng - 2 bc - Cp IV 2.90% 2.78% 2.43% 1.91%
50 Cng trnh cng nghip (thit k 3 bc)
A B C D E F
51 Cng trnh cng nghip - 3 bc - Cp c bit 2.79% 2.58% 2.21%
52 Cng trnh cng nghip - 3 bc - Cp I 2.33% 2.15% 1.83%
53 Cng trnh cng nghip - 3 bc - Cp II 1.99% 1.94% 1.79% 1.53%
54 Cng trnh cng nghip - 3 bc - Cp III 1.73% 1.69% 1.56% 1.32%
55 Cng trnh cng nghip - 3 bc - Cp IV 1.54% 1.50% 1.39% 1.17%
56 Cng trnh cng nghip (thit k 2 bc)
57 Cng trnh cng nghip - 2 bc - Cp c bit 4.67% 4.12% 3.53%
58 Cng trnh cng nghip - 2 bc - Cp I 3.73% 3.44% 2.92%
59 Cng trnh cng nghip - 2 bc - Cp II 3.07% 2.99% 2.76% 2.35%
60 Cng trnh cng nghip - 2 bc - Cp III 2.76% 2.69% 2.49% 2.11%
61 Cng trnh cng nghip - 2 bc - Cp IV 2.45% 2.39% 2.21% 1.87%
62 Cng trnh giao thng (thit k 3 bc)
63 Cng trnh giao thng - 3 bc - Cp c bit 1.81% 1.67% 1.46%
64 Cng trnh giao thng - 3 bc - Cp I 1.11% 1.05% 0.87%
65 Cng trnh giao thng - 3 bc - Cp II 1.04% 1.01% 0.94% 0.80%
66 Cng trnh giao thng - 3 bc - Cp III 0.95% 0.92% 0.85% 0.73%
67 Cng trnh giao thng - 3 bc - Cp IV 0.85% 0.83% 0.76% 0.66%
68 Cng trnh giao thng (thit k 2 bc)
69 Cng trnh giao thng - 2 bc - Cp c bit 2.80% 2.58% 2.21%
70 Cng trnh giao thng - 2 bc - Cp I 2.72% 2.15% 1.83%
71 Cng trnh giao thng - 2 bc - Cp II 1.61% 1.56% 1.45% 1.23%
72 Cng trnh giao thng - 2 bc - Cp III 1.46% 1.42% 1.31% 1.13%
73 Cng trnh giao thng - 2 bc - Cp IV 1.31% 1.28% 1.18% 1.01%
74 Cng trnh thy li (thit k 3 bc)
75 Cng trnh thy li - 3 bc - Cp c bit 2.59% 2.25% 1.91%
76 Cng trnh thy li - 3 bc - Cp I 2.35% 2.05% 1.73%
77 Cng trnh thy li - 3 bc - Cp II 2.22% 2.13% 1.86% 1.57%
78 Cng trnh thy li - 3 bc - Cp III 2.01% 1.93% 1.67% 1.40%
79 Cng trnh thy li - 3 bc - Cp IV 1.77% 1.70% 1.49% 1.10%
80 Cng trnh thy li (thit k 2 bc)
81 Cng trnh thy li - 2 bc - Cp c bit 4.01% 3.48% 2.96%
82 Cng trnh thy li - 2 bc - Cp I 3.64% 3.17% 2.68%
83 Cng trnh thy li - 2 bc - Cp II 3.42% 3.29% 2.87% 2.41%
84 Cng trnh thy li - 2 bc - Cp III 3.11% 2.98% 2.58% 2.16%
85 Cng trnh thy li - 2 bc - Cp IV 2.74% 2.63% 2.31% 1.70%
86 Cng trnh h tng k thut (thit k 3 bc)
87 Cng trnh h tng k thut - 3 bc - Cp c bit 1.95% 1.69% 1.42%
88 Cng trnh h tng k thut - 3 bc - Cp I 1.77% 1.54% 1.31%
89 Cng trnh h tng k thut - 3 bc - Cp II 1.68% 1.61% 1.41% 1.18%
90 Cng trnh h tng k thut - 3 bc - Cp III 1.50% 1.44% 1.26% 1.05%
91 Cng trnh h tng k thut - 3 bc - Cp IV 1.34% 1.28% 1.11% 0.88%
92 Cng trnh h tng k thut (thit k 2 bc)
93 Cng trnh h tng k thut - 2 bc - Cp c bit 3.02% 2.61% 2.20%
94 Cng trnh h tng k thut - 2 bc - Cp I 2.74% 2.38% 2.03%
95 Cng trnh h tng k thut - 2 bc - Cp II 2.58% 2.48% 2.15% 1.81%
96 Cng trnh h tng k thut - 2 bc - Cp III 2.32% 2.23% 1.94% 1.62%
97 Cng trnh h tng k thut - 2 bc - Cp IV 2.07% 1.98% 1.72% 1.35%
98
99 5 nh mc chi ph thm tra tnh hiu qu v tnh kh thi ca d n u t (bng 14)
100 Chi
Loi cng trnh
A B C D E F
Loi cng trnh
101 <= 15 20 50 100
102 Cng trnh dn dng 0.098% 0.081% 0.066% 0.047%
105 Cng trnh thy li 0.088% 0.080% 0.064% 0.045%
107
108 6 nh mc thm tra thit k k thut (bng 15)
109 Chi ph xy
Loi cng trnh
110 <= 10 20 50 100
111 Cng trnh dn dng 0.206% 0.179% 0.138% 0.106%
114 Cng trnh thy li 0.151% 0.130% 0.100% 0.076%
116
117 7 nh mc thm tra d ton cng trnh (bng 16)
118 Chi ph xy
Loi cng trnh
119 <= 10 20 50 100
120 Cng trnh dn dng 0.200% 0.175% 0.133% 0.104%
123 Cng trnh thy li 0.146% 0.126% 0.095% 0.075%
125
126 8 nh mc chi ph lp h s mi thu, nh gi h s d thu thi cng xy dng (bng 17)
127 Chi ph xy
Loi cng trnh
128 <= 10 20 50 100
129 Cng trnh dn dng 0.337% 0.270% 0.152% 0.099%
132 Cng trnh thy li 0.282% 0.236% 0.130% 0.074%
134
135 9 nh mc chi ph lp h s mi thu, nh gi h s d thu cung cp vt t, thit b (bng 18)
136 Chi ph th
Loi cng trnh
137 <= 10 20 50 100
138 Cng trnh dn dng 0.287% 0.270% 0.142% 0.089%
141 Cng trnh thy li 0.219% 0.191% 0.110% 0.070%
143
144 10 nh mc chi ph gim st thi cng xy dng (bng 19)
145 Chi ph xy
Loi cng trnh
146 <= 10 20 50 100
147 Cng trnh dn dng 2.628% 2.282% 1.948% 1.512%
150 Cng trnh thy li 2.079% 1.834% 1.660% 1.266%
A B C D E F
152
153 11 nh mc chi ph gim st lp t thit b (bng 20)
154 Chi ph th
Loi cng trnh
155 <= 10 20 50 100
156 Cng trnh dn dng 0.675% 0.572% 0.477% 0.315%
159 Cng trnh thy li 0.574% 0.468% 0.416% 0.275%
161
162
163 II nh mc thm tra - ph duyt quyt ton (Thng t 19/2011/TT-BTC)
164 Tng mc u t (t ng) <= 5 10 50 100
165 Thm tra - ph duyt (%) 0.380% 0.260% 0.190% 0.150%
166 Kim ton (%) 0.640% 0.430% 0.300% 0.230%
167
168 III nh mc thm nh d n u t (Thng t 109/2000/TT-BTC)
169 L ph thm nh Nhm d Gi tr cng trnh(n v tnh bng t ng v kh
170 n 0.5 1 5
171 1.D n u t I-V 0.0250% 0.0230%
172 2. Thit k k thut I 0.1026% 0.0855% 0.0765%
173 II 0.0702% 0.0585% 0.0540%
174 III,IV 0.0666% 0.0558% 0.0513%
175 V 0.0960% 0.0720% 0.0675%
176 3. Tng d ton I 0.0900% 0.0750% 0.0650%
177 II 0.1080% 0.0900% 0.0800%
178 III,IV 0.0755% 0.0630% 0.0560%
179 V 0.0720% 0.0600% 0.0530%
180
181 b1Nhm I l cc cng trnh khai khong, c kh, ho cht, lu
182 n v vt IIliu
b2Nhm n. trnh cp thot nc, thng tin bu in,
l cng
183 b3Nhm III l cc cng trnh nng nghip, thu sn, lm ngh
184 b4Nhm IV l cc cng trnh ng giao thng (ng st,
185 cng sng,Vcng
b5Nhm bin,
l cc cnggatrnh
ngdn
stdng
v cc(nh
cng,trnh
khchgiao th
sn)
186 14 khc. CHI TIT (17/2010/TT-BXD)
II.3 NH MC CHI PH LP N QUY HOCH
187 Bng s 8: nh mc chi ph lp n quy hoch ch
188 Quy m (ha) 5 10 20 30
189 nh mc 44.25 32.45 26.55 20.65
190 chi ph (triu ng/ha)
191 Ghi ch:
192 1. nh mc chi ph ti bng s 8 quy nh chi ph lp n quy hoch chi tit c t l 1/500.
193 2. nh mc chi ph quy nh ti bng s 8 bao gm chi ph thit k th v chi ph nh gi mi t
194 chin
3. Nilc chim
dung, 10%vtrong
yu cu nh sn
s lng mcphm
chi ph
cacng bquy
n ti Bng
hochs
chi8.tit theo quy nh ca Lut Quy h
195 15
III.th.
NH MC CHI PH CHO MT S CNG VIC LIN QUAN N QU TRNH LP
196 Bng s 9: nh mc chi ph cho mt s cng vic x
197 TT Chi ph lp n quy hoch 200 500 700 1000
198 (triu ng)
199
200 Ni dung cng vic
A B C D E F
201 1Lp nhim v quy hoch (t l%) 8 6 5 4.5
202 2Thm nh n quy hoch (t l%) 7 5.5 4.5 4
3Qun l nghip v lp n quy hoch (t 6 5 4.5 4
203
l%)
204 16 IV. NH MC CHI PH LM M HNH QUY HOCH
205 Bng s 10: nh mc chi ph lm m hnh quy hoc
206 T l m hnh 1/10000 1/5000 1/2000 1/1000
207 nh mc chi ph (triu ng/m )
2
7.81 10.94 15.63 18.75
208 Ghi ch:
209 1. Din tch xc nh chi ph lm m hnh quy hoch theo nh mc chi ph quy nh ti bng s 10
210 2. nh mc chi ph lm m hnh quy nh ti bng s 10 tng ng vi m hnh c lm bng cc lo
G H I J K L M N
1
BNG TNH CHI PH KHC
nh (Km theo2Quyt nh 957/Q-BXD - ngy 29/09/2009 ca B xy dng) Ti vn bn ny
3
4
5 Chi ph xy dng v thit b
6 200 500 1,000 2,000 5,000 10,000 20,000 30,000
7 1.436% 1.254% 1.026% 0.793% 0.589% 0.442% 0.330% 0.264%
8 1.512% 1.320% 1.080% 0.931% 0.620% 0.465% 0.347% 0.278%
9 1.285% 1.122% 0.918% 0.791% 0.827% 0.395% 0.295% 0.236%
10 1.361% 1.188% 0.972% 0.838% 0.558% 0.419% 0.313% 0.250%
11 1.210% 1.056% 0.864% 0.744% 0.496% 0.372% 0.278% 0.222%
12
13
14
16 200 500 1,000 2,000 5,000 10,000 20,000 30,000
17 0.237% 0.191% 0.164% 0.139% 0.111% 0.089% 0.070% 0.057%
18 0.368% 0.345% 0.299% 0.242% 0.207% 0.145% 0.104% 0.074%
19 0.194% 0.150% 0.131% 0.112% 0.089% 0.072% 0.058% 0.047%
20 0.226% 0.182% 0.156% 0.134% 0.107% 0.086% 0.069% 0.056%
21 0.200% 0.156% 0.137% 0.117% 0.094% 0.075% 0.060% 0.048%
22
23
24
25 Cn di Cn trn
26 3 7
27 3.600% 3.200%
28 3.700% 3.300%
29 2.800% 2.100%
30 3.400% 3.000%
31 3.200% 2.600%
32
33
34
35
36 Chi ph xy dng Ni suy
37 100 200 500 1,000 2,000 5,000 8,000 4.9 t
38
39 1.82% 1.66% 1.40% 1.13% 0.97% 0.75% 0.58% #VALUE!
40 1.64% 1.51% 1.27% 1.03% 0.89% 0.68% 0.53% #VALUE!
41 1.51% 1.37% 1.16% 0.95% 0.80% 0.62% 0.47% #VALUE!
42 1.34% 1.23% 1.04% 0.85% 0.72% 0.55% 0.42% #VALUE!
43 1.04% 0.88% 0.75% 0.61% #VALUE!
44
45 2.82% 2.57% 2.17% 1.75% 1.50% 1.16% 0.90% Err:502
46 2.54% 2.34% 1.96% 1.59% 1.38% 1.05% 0.82% Err:502
47 2.29% 2.10% 1.79% 1.45% 1.24% 0.96% 0.73% #VALUE!
48 2.08% 1.90% 1.62% 1.31% 1.11% 0.86% 0.65% #VALUE!
49 1.62% 1.37% 1.16% 0.95% #VALUE!
50
G H I J K L M N
51 2.01% 1.82% 1.66% 1.45% 1.23% 0.95% 0.73% Err:502
52 1.67% 1.51% 1.38% 1.21% 1.03% 0.79% 0.61% Err:502
53 1.39% 1.26% 1.15% 1.01% 0.86% 0.66% 0.51% #VALUE!
54 1.20% 1.10% 1.01% 0.90% 0.77% 0.59% 0.46% #VALUE!
55 1.08% 0.92% 0.78% 0.67% #VALUE!
56
57 3.21% 2.91% 2.65% 2.32% 1.96% 1.52% 1.16% Err:502
58 2.67% 2.41% 2.20% 1.93% 1.64% 1.26% 0.97% Err:502
59 2.15% 1.94% 1.77% 1.55% 1.32% 1.02% 0.78% #VALUE!
60 1.92% 1.75% 1.61% 1.44% 1.22% 0.94% 0.72% #VALUE!
61 1.72% 1.46% 1.24% 1.06% #VALUE!
62
63 1.26% 1.145% 1.06% 0.91% 0.76% 0.58% 0.44% Err:502
64 0.81% 0.73% 0.67% 0.57% 0.48% 0.37% 0.28% Err:502
65 0.73% 0.67% 0.61% 0.52% 0.44% 0.34% 0.26% #VALUE!
66 0.67% 0.61% 0.50% 0.42% 0.24% 0.28% 0.21% #VALUE!
67 0.60% 0.51% 0.43% 0.37% 0.31% 0.24% #VALUE!
68
69 2.01% 1.82% 1.66% 1.45% 1.23% 0.95% 0.73% Err:502
70 1.67% 1.51% 1.38% 1.21% 1.03% 0.79% 0.61% Err:502
71 1.12% 1.03% 0.93% 0.79% 0.67% 0.52% 0.40% #VALUE!
72 1.03% 0.92% 0.77% 0.65% 0.55% 0.42% 0.32% #VALUE!
73 0.92% 0.78% 0.66% 0.57% 0.48% 0.37% #VALUE!
74
75 1.72% 1.57% 1.34% 1.13% 0.96% 0.74% 0.57% Err:502
76 1.55% 1.43% 1.21% 1.02% 0.87% 0.67% 0.51% Err:502
77 1.42% 1.31% 1.06% 0.91% 0.76% 0.58% 0.45% #VALUE!
78 1.27% 1.08% 0.92% 0.78% 0.67% 0.51% 0.40% #VALUE!
79 0.93% 0.80% 0.67% 0.58% 0.49% 0.38% #VALUE!
80
81 2.66% 2.43% 2.07% 1.75% 1.48% 1.14% 0.88% Err:502
82 2.40% 2.21% 1.87% 1.58% 1.34% 1.03% 0.79% Err:502
83 2.19% 2.01% 1.62% 1.38% 1.17% 0.90% 0.51% #VALUE!
84 1.96% 1.67% 1.42% 1.21% 1.03% 0.79% 0.46% #VALUE!
85 1.44% 1.23% 1.04% 0.89% 0.75% 0.58% #VALUE!
86
87 1.29% 1.18% 0.99% 0.84% 0.72% 0.55% 0.42% Err:502
88 1.17% 1.07% 0.85% 0.72% 0.61% 0.47% 0.31% Err:502
89 1.06% 0.98% 0.78% 0.67% 0.57% 0.44% 0.29% #VALUE!
90 0.96% 0.84% 0.76% 0.64% 0.55% 0.42% 0.27% #VALUE!
91 0.80% 0.60% 0.58% 0.50% 0.42% 0.32% #VALUE!
92
93 1.99% 1.82% 1.53% 1.30% 1.11% 0.85% 0.65% Err:502
94 1.81% 1.65% 1.31% 1.11% 0.94% 0.72% 0.56% Err:502
95 1.64% 1.51% 1.21% 1.02% 0.87% 0.67% 0.51% #VALUE!
96 1.48% 1.29% 1.17% 0.99% 0.84% 0.64% 0.41% #VALUE!
97 1.23% 0.92% 0.89% 0.76% 0.64% 0.49% #VALUE!
98
99
G H I J K L M N
101 200 500 1,000 2,000 5,000 10,000 20,000 30,000
102 0.035% 0.023% 0.020% 0.017% 0.014% 0.010% 0.008% 0.006%
103 0.055% 0.041% 0.036% 0.029% 0.025% 0.015% 0.010% 0.007%
104 0.029% 0.018% 0.016% 0.013% 0.011% 0.007% 0.005% 0.004%
105 0.034% 0.022% 0.019% 0.016% 0.013% 0.009% 0.007% 0.005%
106 0.030% 0.019% 0.017% 0.014% 0.012% 0.008% 0.006% 0.004%
107
108
109 Chi ph xy dng Ni suy Cn di
110 200 500 1,000 2,000 5,000 8,000 4.9 t 10
111 0.081% 0.063% 0.051% 0.036% 0.028% 0.024% #VALUE! 0.206%
112 0.094% 0.073% 0.055% 0.044% 0.033% 0.028% #VALUE! 0.238%
113 0.054% 0.041% 0.031% 0.026% 0.020% 0.017% #VALUE! 0.136%
114 0.060% 0.046% 0.035% 0.029% 0.021% 0.018% #VALUE! 0.151%
115 0.063% 0.049% 0.038% 0.033% 0.024% 0.021% #VALUE! 0.158%
116
117
119 200 500 1,000 2,000 5,000 8,000 4.9 t 10
120 0.078% 0.058% 0.048% 0.035% 0.026% 0.023% #VALUE! 0.200%
121 0.090% 0.069% 0.051% 0.041% 0.029% 0.025% #VALUE! 0.231%
122 0.051% 0.039% 0.030% 0.025% 0.018% 0.015% #VALUE! 0.133%
123 0.058% 0.044% 0.033% 0.028% 0.020% 0.017% #VALUE! 0.146%
124 0.059% 0.046% 0.036% 0.030% 0.021% 0.018% #VALUE! 0.153%
125
126
128 200 500 1,000 2,000 5,000 8,000 4.9 t 10
129 0.059% 0.043% 0.030% 0.026% 0.022% 0.019% #VALUE! 0.337%
130 0.074% 0.053% 0.040% 0.034% 0.027% 0.023% #VALUE! 0.439%
131 0.045% 0.035% 0.022% 0.019% 0.016% 0.014% #VALUE! 0.270%
132 0.047% 0.037% 0.024% 0.021% 0.018% 0.016% #VALUE! 0.282%
133 0.049% 0.040% 0.026% 0.022% 0.019% 0.017% #VALUE! 0.303%
134
t t, thit b (bng
135 18)
136 Chi ph thit b Ni suy Cn di
137 200 500 1,000 2,000 5,000 8,000 0.0 t 10
138 0.079% 0.066% 0.045% 0.035% 0.027% 0.023% #VALUE! 0.287%
139 0.122% 0.100% 0.068% 0.054% 0.041% 0.036% #VALUE! 0.439%
140 0.058% 0.046% 0.032% 0.026% 0.021% 0.019% #VALUE! 0.204%
141 0.061% 0.049% 0.040% 0.030% 0.024% 0.020% #VALUE! 0.219%
142 0.068% 0.056% 0.044% 0.034% 0.026% 0.022% #VALUE! 0.236%
143
144
146 200 500 1,000 2,000 5,000 8,000 4.9 t 10
147 1.267% 0.974% 0.653% 0.589% 0.529% 0.460% #VALUE! 2.628%
148 1.314% 1.066% 0.674% 0.607% 0.546% 0.474% #VALUE! 2.806%
149 1.043% 0.822% 0.599% 0.539% 0.485% 0.422% #VALUE! 2.562%
150 0.974% 0.779% 0.518% 0.466% 0.419% 0.364% #VALUE! 2.079%
G H I J K L M N
151 0.936% 0.748% 0.478% 0.431% 0.388% 0.337% #VALUE! 2.053%
152
153
154 Chi ph thit b Ni suy Cn di
155 200 500 1,000 2,000 5,000 8,000 0.0 t 10
156 0.250% 0.214% 0.144% 0.130% 0.117% 0.102% #VALUE! 0.675%
157 0.402% 0.346% 0.292% 0.262% 0.235% 0.204% #VALUE! 0.918%
158 0.214% 0.178% 0.120% 0.108% 0.097% 0.084% #VALUE! 0.542%
159 0.226% 0.190% 0.130% 0.117% 0.105% 0.091% #VALUE! 0.574%
160 0.246% 0.214% 0.142% 0.127% 0.114% 0.099% #VALUE! 0.643%
161
162
163 Cn di Cn trn Gi tr
164 500 1,000 10,000 >= 10,000 4.933945 4.933945 4.9 t
165 0.090% 0.060% 0.032% 0.032% 0.380% 0.380% #VALUE!
166 0.130% 0.086% 0.046% 0.046% 0.640% 0.640% #VALUE!
167
168
h(n v tnh 169
bng t ng v khng bao gm thu (GTGT)
170 15 25 50 100 200 500 1,000 2,000
171 0.0190% 0.0170% 0.0150% 0.0125% 0.0100% 0.0075% 0.0047% 0.0025%
172 0.0675% 0.0450% 0.0360% 0.0315% 0.0225% 0.0157% 0.0112% 0.0056%
173 0.0450% 0.0315% 0.0252% 0.0220% 0.0157% 0.0112% 0.0081% 0.0045%
174 0.0427% 0.0301% 0.0238% 0.0211% 0.0148% 0.0108% 0.0076% 0.0040%
175 0.0585% 0.0382% 0.0306% 0.0270% 0.0193% 0.0112% 0.0099% 0.0055%
176 0.0500% 0.0340% 0.0240% 0.0225% 0.0180% 0.0115% 0.0095% 0.0050%
177 0.0600% 0.0400% 0.0340% 0.0265% 0.0220% 0.0165% 0.0115% 0.0057%
178 0.0240% 0.0290% 0.0280% 0.0185% 0.0150% 0.0115% 0.0080% 0.0045%
179 0.0400% 0.0275% 0.0265% 0.0175% 0.0145% 0.0110% 0.0075% 0.0040%
180
khai khong, 181
c kh, ho cht, luyn kim, vt liu xy dng, cng nghip nh, in nng, cc cng trnh ch bin v ho du, kho xng
182
p thot nc, thng tin bu in, tn hiu, chiu sng, ng dy ti in, tuyn ng dn du, cc cng trnh khc khng thuc loi kho
nh nng nghip,183thu sn, lm nghip, thu li.
nh ng giao184thng (ng st, ng b), ng ln, sn my bay, ng h ct cnh, cu, nt giao thng, phao tiu bo hiu, hm
ng st v cc
nh dn dng 185 cng,trnh
(nh khchgiao thng
sn), vnkhc.
ho, gio dc, y t, th dc th thao, thng nghip, dch v, vn phng, tr s v cc cng
186
hi ph lp 187
n quy hoch chi tit:
188 50 75 100 200 300 500 750 1,000
189 14.75 11.8 10.33 6.2 5.46 3.69 2.95 2.51
190
191
ch chi tit c192
t l 1/500.
193 nh gi mi trng chin lc ca n quy hoch chi tit; trong chi ph nh gi mi trng
th v chi ph
theo quy nh194ca Lut Quy hoch th, Ngh nh v quy hoch th v cc vn bn hng dn lp quy hoch
195
AN N QU TRNH LP N QUY HOCH (17/2010/TT-BXD)
hi ph cho mt 196s cng vic xc nh theo t l phn trm ca chi ph lp n quy hoch :
197 2000 5000 7000 10000 200 500 315.9096
198
199
200 200 500 315.9096
G H I J K L M N
201 3 2 1.8 1.6 8.00% 6.00% 7.23%
202 3 2 1.8 1.6 7.00% 5.50% 6.42%
3 2 1.8 1.6
203 6.00% 5.00% 5.61%
204
chi ph lm 205hnh quy
m hoch
206 1/500 1/200 1/500
207 21.88 26.25 21.88
208
209 ti bng s 10 l din tch ca m hnh quy hoch.
chi ph quy nh
210lm bng cc loi vt liu c cht lng tt; gm: g,
i m hnh c g dn, xp, thch cao, mica, can, sn mu,v.v
O P Q R
1
2
3
4
5 Ni suy Cn di Cn trn
6 4.9 t 10 10
7 #VALUE! 2.524% 2.524%
8 #VALUE! 2.657% 2.657%
9 #VALUE! 2.259% 2.259%
10 #VALUE! 2.391% 2.391%
11 #VALUE! 2.125% 2.125%
12
13
14
16 4.9 t 15 15
17 #VALUE! 0.655% 0.655%
18 #VALUE! 0.934% 0.934%
19 #VALUE! 0.492% 0.492%
20 #VALUE! 0.589% 0.589%
21 #VALUE! 0.514% 0.514%
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36 H s Cn di Cn trn
STT
37 TKBVTC 7 7
38 1
39 2 55% 0.000% 0.000%
40 3 55% 0.000% 0.000%
41 4 55% 2.360% 2.360%
42 5 55% 2.120% 2.120%
43 6 55% 1.880% 1.880%
44 7
45 8
46 9
47 10 3.630% 3.630%
48 11 3.270% 3.270%
49 12 2.900% 2.900%
50 13
O P Q R
51 14 60%
52 15 60%
53 16 60% 1.990% 1.990%
54 17 60% 1.730% 1.730%
55 18 60% 1.540% 1.540%
56 19
57 20
58 21
59 22 3.070% 3.070%
60 23 2.760% 2.760%
61 24 2.450% 2.450%
62 25
63 26 55%
64 27 55%
65 28 55% 1.040% 1.040%
66 29 55% 0.950% 0.950%
67 30 55% 0.850% 0.850%
68 31
69 32
70 33
71 34 1.610% 1.610%
72 35 1.460% 1.460%
73 36 1.310% 1.310%
74 37
75 38 55%
76 39 55%
77 40 55% 2.220% 2.220%
78 41 55% 2.010% 2.010%
79 42 55% 1.770% 1.770%
80 43
81 44
82 45
83 46 3.420% 3.420%
84 47 3.110% 3.110%
85 48 2.740% 2.740%
86 49
87 50 55%
88 51 55%
89 52 55% 1.680% 1.680%
90 53 55% 1.500% 1.500%
91 54 55% 1.340% 1.340%
92 55
93 56
94 57
95 58 2.580% 2.580%
96 59 2.320% 2.320%
97 60 2.070% 2.070%
98
99
O P Q R
101 4.9 t 15 15
102 #VALUE! 0.098% 0.098%
103 #VALUE! 0.140% 0.140%
104 #VALUE! 0.074% 0.074%
105 #VALUE! 0.088% 0.088%
106 #VALUE! 0.077% 0.077%
107
108
109 Cn trn
110 10
111 0.206%
112 0.238%
113 0.136%
114 0.151%
115 0.158%
116
117
118 Cn trn
119 10
120 0.200%
121 0.231%
122 0.133%
123 0.146%
124 0.153%
125
126
127 Cn trn
128 10
129 0.337%
130 0.439%
131 0.270%
132 0.282%
133 0.303%
134
135
136 Cn trn
137 10
138 0.287%
139 0.439%
140 0.204%
141 0.219%
142 0.236%
143
144
145 Cn trn
146 10
147 2.628%
148 2.806%
149 2.562%
150 2.079%
O P Q R
151 2.053%
152
153
154 Cn trn
155 10
156 0.675%
157 0.918%
158 0.542%
159 0.574%
160 0.643%
161
162
163
164
165
166
167
168
169
170 500 1000 956.0331973
171 0.0075% 0.0047% 0.0049%
172 0.0157% 0.0112% 0.0116%
173 0.0112% 0.0081% 0.0084%
174 0.0108% 0.0076% 0.0079%
175 0.0112% 0.0099% 0.0100%
176 0.0115% 0.0095% 0.0097%
177 0.0165% 0.0115% 0.0119%
178 0.0115% 0.0080% 0.0083%
179 0.0110% 0.0075% 0.0078%
180
181v ho du, kho xng du, kho cha cht
ng trnh ch bin
182khng thuc loi kho quy nh ti nhm I.
c cng trnh khc
183
184
nt giao thng, phao tiu bo hiu, hm giao thng, bn ph,
185 tr s v cc cng trnh cng cng
ch v, vn phng,
186
187
188 2,000 5 10 9.2
189 2.12 44.2500 32.4500 34.3380
190
191
192
hi ph nh gi193
mi trng
194
hng dn lp quy hoch
195
196
197
198
199
200
O P Q R
201
202
203
204
205
206
207
208
209
cao, mica, 210
can, sn mu,v.v
KT QU THM NH
n gi
STT M CV Tn cng vic n v Khi lng
Vt liu Nhn cng My
UBND THNH PH H NI CNG HO X HI CH NGHA VIT NAM
CNG TY CP TIN HC V VIN THNG DELTA c lp - T do - Hnh phc
-------------------------------------
H S D TON
A IM XD: A IM XY DNG
CH U T: CH U T
TNG MC T: #VALUE! ng
Bng ch: #VALUE!

CH U T N V THIT K
THUYT MINH D TON
CNG TRNH:CNG LNG DN TC KINH - MU 10
CH U T: CH U T
C S LP D TON:
1. Cc vn bn:
- Ngh nh s 112/2009/N-CP ngy 14/12/2009 ca Chnh ph v qun l chi ph u t xy dng cng trnh.
- Thng t s 04/2010/TT-BXD ngy 26/05/2010 ca B Xy dng hng dn lp v qun l chi ph u t xy dng cng trnh.
Quyt nh
- Thng t ss ....
129/2008/TT-BTC ngy 26/12/2008 ca B Ti chnh hng dn thi hnh mt s iu ca Lut thu gi tr gia tng v hng dn
thi hnh Ngh nh s 123/2008/N-CP ngy 08/12/2008 ca Chnh ph quy nh chi tit hng dn thi hnh mt s iu ca Lut thu gi tr gia
tng.- Cng b gi vt liu Lin S Xy dng - Ti chnh tnh ....
- Cn c vo khi lng xc nh t h s bn v thit k.
- Cn c vo cc thng t nh mc, n gi ca Nh nc v a phng ban hnh.
- Mt s ti liu khc c lin quan.
2. nh mc:
- p dng nh mc d ton XDCT phn xy dng ban hnh km theo vn bn s 1776/2007/BXD-VP ngy 16/08/2007 ca B Xy dng.
- p dng nh mc d ton XDCT phn lp t ban hnh km theo vn bn s 1777/2007/BXD-VP ngy 16/08/2007 ca B Xy dng.
3. n gi p dng:
- n gi xy dng cng trnh phn xy dng ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca UBND Tnh ....
- n gi xy dng cng trnh phn lp t ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca UBND ....
- Bng gi ca my v thit b thi cng ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca Tnh ....
CNG TRNH:
D N:
BNG TNH LNG CNG NHN XY DNG C BN
(km theo Ngh nh 205/2004/N - CP ngy 14/12/2004)
Lng ti thiu chung 1,800,000 Lng ti thiu vng
Cc khon ph cp
H s Lng CB Ph cp Ph cp Trch c hi Lng Khon Khng n
STT M NC Tn nhn cng
lng (HSLxLTT) Lu ng KV nhim ph trc tip nh SX
20% 0% 0% 0% 12% 4% 10%

1 N1307 Nhn cng bc 3,0/7 - Nhm 1 2.160 ### 360,000.0 0.0 0.0 0.0 466,560.0 155,520.0 388,800.0
2 N1357 Nhn cng bc 3,5/7 - Nhm 1 2.355 ### 360,000.0 0.0 0.0 0.0 508,680.0 169,560.0 423,900.0
3 N1407 Nhn cng bc 4,0/7 - Nhm 1 2.550 ### 360,000.0 0.0 0.0 0.0 550,800.0 183,600.0 459,000.0
4 N1457 Nhn cng bc 4,5/7 - Nhm 1 2.780 ### 360,000.0 0.0 0.0 0.0 600,480.0 200,160.0 500,400.0
***** Th iu khin my gc
5 N2307 Nhn cng bc 3,0/7 - Nhm 2 2.310 ### 420,000.0 0.0 0.0 0.0 582,120.0 194,040.0 485,100.0
6 N2407 Nhn cng bc 4,0/7 - Nhm 2 2.710 ### 420,000.0 0.0 0.0 0.0 682,920.0 227,640.0 569,100.0
***** Th iu khin my hin ti
1 N2307 Nhn cng bc 3,0/7 - Nhm 2 2.310 ### 360,000.0 0.0 0.0 0.0 498,960.0 166,320.0 415,800.0
2 N2407 Nhn cng bc 4,0/7 - Nhm 2 2.710 ### 360,000.0 0.0 0.0 0.0 585,360.0 195,120.0 487,800.0
NG CNG NHN XY DNG C BN
Ngh nh 205/2004/N - CP ngy 14/12/2004)
1,800,000 ng/thng
26
Tng lng Lng

v ph cp ngy cng
5,258,880.0 202,265.0
5,701,140.0 219,275.0
6,143,400.0 236,285.0
6,665,040.0 256,348.0
6,532,260.0 251,241.0
7,590,660.0 291,948.0
5,599,080.0 215,349.0
6,506,280.0 250,242.0
BNG PHN TCH CHI PH CA MY Ghi ch:
CNG TRNH: CNG LNG DN TC KINH - MU 10 - Nguyn gi c l
- Lng th li tnh
VT: ng
Nguyn gi/ S
STT M my Tn my n v nh mc HS ph Thnh tin
n gi ca/nm
1 M1266 My m di 1,5kW ca 6,450,000 110 243,523
+ Ch tiu s dng 19,203
- Chi phi khu hao % 20 11,727
- Chi phi Sa cha % 8.75 5,131
- Chi phi khc % 4 2,345
+ Th iu khin my 215,349
- Nhn cng bc 3,0/7 - Nhm 2 cng 1 215,349 215,349
+ Nhin liu 8,970
- in Kw 6.75 1,242 1.070 8,970
2 M1908 My ct un ct thp 5kW ca 18,200,000 220 244,997
- Chi phi Sa cha % 4.08 3,375
- Chi phi khc % 4 3,309
- Nhn cng bc 3,0/7 - Nhm 2 cng 1 215,349 215,349
+ Nhin liu 11,960
- in Kw 9 1,242 1.070 11,960
3 M2094 My hn in 23kw ca 16,000,000 180 343,443
- Chi phi Sa cha % 4.84 4,302
- Chi phi khc % 5 4,444
- Nhn cng bc 4,0/7 - Nhm 2 cng 1 250,242 250,242
+ Nhin liu 64,188
D ton Delta Trang 81

- in Kw 48.3 1,242 1.070 64,188
4 M3174 My trn b tng 250l ca 26,350,000 110 302,763
- Chi phi Sa cha % 6.5 15,570
- Chi phi khc % 5 11,977
- Nhn cng bc 3,0/7 - Nhm 2 cng 1 215,349 215,349
+ Nhin liu 14,353
- in Kw 10.8 1,242 1.070 14,353
5 M3210 My trn va 80l ca 11,200,000 120 252,046
- Chi phi Sa cha % 6.8 6,347
- Chi phi khc % 5 4,667
- Nhn cng bc 3,0/7 - Nhm 2 cng 1 215,349 215,349
+ Nhin liu 7,017
- in Kw 5.28 1,242 1.070 7,017
6 M3802 Vn thng 0,8T ca 163,700,000 280 397,719
- Chi phi Sa cha % 4.32 25,257
- Chi phi khc % 5 29,232
- Nhn cng bc 3,0/7 - Nhm 2 cng 1 215,349 215,349
+ Nhin liu 27,908
- in Kw 21 1,242 1.070 27,908

- Nguyn gi c ly theo Thng t 06/2010/TT-BXD ngy 26 thng 5 nm 2010
- Lng th li tnh theo Ngh nh 205/2004/N - CP ngy 14 thng 12 nm 2004

VN CHUYN C GII
1 2 3 4 5 6 7 8
BNG GI CC T (Theo cch tnh cc 89)
C ly Cp ng vn chuyn
u Cui 1 2 3 4 5
1 1 5,600 6,664 9,796 14,204 20,596
2 2 3,100 3,689 5,423 7,863 11,402
3 3 2,230 2,654 3,901 5,655 8,202
4 4 1,852 2,172 3,192 4,629 6,712
5 5 1,600 1,904 2,799 4,058 5,885
6 6 1,446 1,721 2,529 3,668 5,318
7 7 1,333 1,586 2,332 3,381 4,903
8 8 1,245 1,482 2,178 3,158 4,579
9 9 1,173 1,396 2,052 2,975 4,314
10 10 1,114 1,326 1,949 2,826 4,097
11 11 1,063 1,265 1,860 2,696 3,910
12 12 1,016 1,209 1,777 2,577 3,737
13 13 968 1,152 1,693 2,455 3,560
14 14 924 1,100 1,616 2,344 3,398
15 15 883 1,051 1,545 2,240 3,248
16 16 846 1,007 1,480 2,146 3,112
17 17 820 976 1,434 2,080 3,016
18 18 799 951 1,398 2,027 2,939
19 19 776 923 1,357 1,968 2,854
20 20 750 893 1,312 1,902 2,758
21 21 720 857 1,259 1,826 2,648
22 22 692 823 1,211 1,755 2,545
23 23 667 794 1,167 1,692 2,453
24 24 645 768 1,128 1,636 2,372
25 25 624 743 1,092 1,583 2,295
26 26 604 719 1,057 1,532 2,221
27 27 584 695 1,022 1,481 2,148
28 28 564 671 987 1,431 2,074
29 29 545 649 953 1,382 2,004
30 30 528 628 924 1,339 1,942
31 35 512 609 896 1,299 1,883
36 40 498 593 871 1,263 1,832
41 45 487 580 852 1,235 1,791
46 50 477 568 834 1,210 1,754
51 55 468 557 819 1,187 1,721
56 60 460 547 805 1,167 1,692
61 70 453 539 792 1,149 1,666
71 80 447 532 782 1,134 1,644
81 90 442 526 773 1,121 1,626
91 100 438 521 766 1,111 1,611
101 10000 435 518 761 1,103 1,600
Cc trng hp c bit c tng cc
M L do c cng, tng cc H s
V1 ng kh khn, vng cao, s dng PT 3 cu 30
V10 Hng qu kh, qu nng bng PT vn ti thng thng 20
V2 Bng phng tin c trng ti t 3 tn tr xung 30
V3 Kt hp c c chiu i ln chiu v (10)
V4 Bng PT c thit b t , t nng h (xe reo) 15
V5 Bng phng tin c thit b ht x (xe Stec) 20
V6 S dng thit b t , t ht x 2,500
V7 S dng thit b nng h ( ng/T ) 3,000
V8 Ch xp c di 50% trng ti phng tin -
V9 Ch xp c di t 50% n 90 % trng ti PT -
N GI VN CHUYN BNG C GII CHA C VAT

- C ly <=1000m
- C ly <=7km: n gi 1km + n gi 1km vn chuyn tip (phm vi 7km)
- C ly >7km: n gi 1km + n gi 7km + ngoi phm vi 7km
Vn chuyn bng t
n gi
Loi VL Cng tc vn chuyn n v
5 tn 10 tn
Ct vng Trong phm vi <=300m /100m3 483,865 544,046
Trong phm vi <=500m /100m3 605,194 589,746
Trong phm vi <=700m /100m3 691,650 648,503
Trong phm vi <=1000m /100m3 807,168 745,343
Vn chuyn tip c ly <=2km /100m3 - km 479,506 326,428
Ngoi phm vi >7km /100m3 - km 197,614 134,923
dm Trong phm vi <=300m /100m3 605,194 603,891
Trong phm vi <=500m /100m3 692,377 658,296
Trong phm vi <=700m /100m3 806,441 724,670
Trong phm vi <=1000m /100m3 966,276 837,831
Ngoi phm vi >7km /100m3 - km 240,479 147,981
hc Trong phm vi <=300m /100m3 779,176 718,141
Trong phm vi <=500m /100m3 915,420 783,427
Trong phm vi <=700m /100m3 ### 870,474
Trong phm vi <=1000m /100m3 ### ###
Ngoi phm vi >7km /100m3 - km 297,875 194,769
Xi mng Trong phm vi <=300m /100 tn 404,382 468,972
Trong phm vi <=500m /100 tn 541,908 544,677
Trong phm vi <=700m /100 tn 589,832 570,423
Trong phm vi <=1000m /100 tn 642,542 611,897
Vn chuyn tip c ly <=2km /100 tn - km 270,112 189,662
Ngoi phm vi >7km /100 tn - km 111,319 78,394
Thp thanh Trong phm vi <=300m /100 tn ### ###
Trong phm vi <=500m /100 tn ### ###
Trong phm vi <=700m /100 tn ### ###
Trong phm vi <=1000m /100 tn ### ###
Thp tm cun,Trong phm vi <=300m /100 tn ### ###
Trong phm vi <=500m /100 tn ### ###
Trong phm vi <=700m /100 tn ### ###
Trong phm vi <=1000m /100 tn ### ###
Gch ch Trong phm vi <=300m /100 tn 93,008 113,472
Trong phm vi <=500m /100 tn 124,639 125,276
Trong phm vi <=700m /100 tn 135,661 131,197
Trong phm vi <=1000m /100 tn 147,764 140,736
nh mc bc d th cng cho phng tin c gii
n v Vn chuyn c gii
STT Tn vt t
Bc ln
1 Ct en m3 0.23
2 Ct vng m3 0.23
3 dm m3 0.37
4 hc m3 0.42
5 t cp I m3 0.31
6 t cp II m3 0.31
7 t cp III m3 0.31
8 t cp IV m3 0.31
9 Bn m3 0.31
10 Nc m3 0.31
Ct thp
11 G
cc cc
loi,loi
bu m3 0.24
12 Xi mng
lng, tip Tn 0.41
Ct thp
13 a
cha lp Tn 0.51
14 Thp thanh
vn chuyn Tn 0.51
15 tng on Tn 0.48
16 Gchtre
Cc chdi 1000vin 0.40
17 1,5-2,5m 100ci 1.00
Tre cy D8
18 di
Ph6-7m
kin 100cy 1.00
19 cc loi Tn 0.48
20 S
Dycc loi
in Tn 0.48
21 cc
Culoi
kin Tn 0.55
22 BT c sn Tn 0.48
23 Ct bbitng
Nha Tn 0.48
24 tum
Dng c thi Tn 0.41
25 cng
Thuc n, Tn 0.41
26 kp, dy Tn 0.65
27 Vi cc Tn 0.41
28 Cha xc nh -
VN CHUYN TH CNG
9 15 ###17 18 19 20
H s quy i dc
STT Dng a hnh H s
6
1
20,851 Bnh thng 1.00
12,092 2 Bn nc <=30, i dc <=20 1.50
8,869 3 Bn nc <=40, i dc <=25 2.00
7,263 4 Bn nc <=50, i dc <=30 2.50
6,163 5 Bn nc <=60, i dc <=35 3.00
5,242 6 i dc 40 - 60 4.50
4,838 7 Ni cheo leo him tr, dc >40% 6.00
4,518
4,277
5,954
3,908 nh mc bc d vn chuyn c gii v th cng
3,640 STT Tn vt t n v
3,528
3,424 1 Ct en m3
3,364 2 Ct vng m3
3,251 3 dm m3
3,204 4 hc m3
3,114 5 t cp I m3
3,042 6 t cp II m3
2,995 7 t cp III m3
2,977 8 t cp IV m3
2,968 9 Bn m3
2,948 10 Nc m3
2,936 11 G cc loi m3
2,923 12 Xi mng Tn
2,853 13 Ct thp cc loi, bu lng, tip a Tn
2,790 14 Thp thanh Tn
2,754 15 Ct thp cha lp vn chuyn tng on Tn
2,678 16 Gch ch 1000vin
2,608 17 Cc tre di 1,5-2,5m 100ci
2,585 18 Tre cy D8 di 6-7m 100cy
2,536 19 Ph kin cc loi Tn
2,536 20 S cc loi Tn
2,516 21 Dy in cc loi Tn
2,495 22 Cu kin BT c sn Tn
2,468 23 Ct b tng Tn
2,437 24 Nha bi tum Tn
2,408 25 Dng c thi cng Tn
2,385 26 Thuc n, kp, dy Tn
2,365 27 Vi cc Tn
2,347 28 Cha xc nh
XP.0000 Bc xp v vn chuyn vt liu, ph thi (cng). Tnh theo nh mc 1
M Loi vt liu n v
n v
% XP.11 Ct en m3
% XP.11 Ct vng m3
% XP.13 dm m3
% XP.14 hc m3
% XP.12 t cp I m3
% XP.12 t cp II m3
ng XP.12 t cp III m3
ng XP.12 t cp IV m3
% XP.12 Bn m3
% ? Nc m3
XP.51 G cc loi m3
XP.33 Xi mng Tn
XP.41 Ct thp cc loi, bu lng, tip a Tn
XP.41 Thp thanh Tn
XP.41 Ct thp cha lp vn chuyn tng on Tn
XP.22 Gch ch 1000vin
XP.52 Cc tre di 1,5-2,5m 100ci
XP.52 Tre cy D8 di 6-7m 100cy
XP.81 Ph kin cc loi Tn
12 tn ? S cc loi Tn
520,299 ? Dy in cc loi Tn
597,344 XP.71 Cu kin BT c sn Tn
670,385 XP.71 Ct b tng Tn
762,938 ? Nha bi tum Tn
350,201 XP.81 Dng c thi cng Tn
262,651 XP.81 Thuc n, kp, dy Tn
213,873 XP.31 Vi cc Tn
132,576 Cha xc nh
681,684
667,884
726,668
862,996
420,230
312,880
250,144
155,089
725,417
812,967
912,025
###
512,795
412,737
325,187
201,336
420,297
517,434
552,589
586,954
190,680
143,010
116,451
72,186
###
###
###
###
631,740
473,805
385,813
239,159
###
###
###
###
648,702
486,526
396,171
245,380
96,668
119,010
127,095
134,999
43,856
32,892
26,784
16,603
Vn chuyn c gii
D xung
0.15
0.15
0.31
0.40
0.26
0.26
0.26
0.26
0.26
0.26
0.22
0.18
0.40
0.40
0.37
0.37
0.50
0.50
0.37
0.37
0.51
0.37
0.37
0.18
0.30
0.68
0.18
-
VN CHUYN BNG PH
21 22 23 24 25 26 30 31 32
CC TH CNG (Theo cc 13)
C ly Bc hng
(m) 1 2 3 STT
50 63,452 69,797 76,142
100 60,431 66,474 72,517 1
200 59,833 65,816 71,800 2
400 59,241 65,165 71,089 3
600 58,655 64,521 70,386 4
800 58,075 63,883 69,690 5
1000 57,500 63,250 69,000 6
1001 56,930 62,623 68,316 7
8
9
10
Vn chuyn th cng 11
Bc d <=100m <=300m <=500m >500m 12
0.09 3.61 3.45 3.42 3.40 13
0.10 4.28 4.09 4.06 4.02 14
0.14 4.80 4.60 4.56 4.53 15
0.19 4.52 4.26 4.21 4.08 16
0.12 4.41 4.22 4.18 4.15 17
0.13 4.56 4.35 4.31 4.28
0.17 4.91 4.72 4.68 4.65
0.21 5.30 5.10 5.06 5.03
0.14 3.45 3.31 3.29 3.27
0.19 3.93 3.87 3.37 3.29
0.12 3.90 3.74 3.69 3.66
0.18 4.38 4.59 4.55 4.52
0.27 7.49 7.03 6.94 6.37
0.25 6.81 6.39 6.31 6.25
0.30 8.17 7.67 7.17 7.50
0.30 6.96 5.29 5.15 5.05
0.13 1.22 1.15 1.14 1.13
0.61 4.08 3.84 3.79 3.75
0.28 6.74 6.33 6.25 6.18
0.55 8.85 8.31 8.20 8.12
0.32 6.81 6.38 6.31 6.25
0.27 6.13 5.75 5.68 5.62
0.33 9.53 8.95 8.83 8.75
0.16 4.26 3.86 3.78 3.73
0.22 6.19 5.75 5.68 5.63
0.55 8.85 8.31 8.20 8.12
0.16 4.26 3.86 3.78 3.73
- - - - -
ng). Tnh theo nh mc 1778
Gnh vc b Vn chuyn th s
Bc xp
10m u 10m tip 10m u 10m tip
0.1700 0.1700 0.0500 0.1300 0.0170
0.1700 0.1700 0.0500 0.1300 0.0170
0.2600 0.2100 0.0630 0.1500 0.0170
0.3500 0.2300 0.0650 0.1600 0.0170
0.2860 0.2200 0.0650 0.1700 0.0180
0.2860 0.2200 0.0650 0.1700 0.0180
0.2860 0.2200 0.0650 0.1700 0.0180
0.2860 0.2860 0.0650 0.1700 0.0180
0.2860 0.2860 0.0650 0.1700 0.0180
0.1700 0.1700 0.0170 0.0170 0.0170
0.2300 0.1500 0.0500 0.1200 0.0140
0.2100 0.1200 0.0450 0.1300 0.0160
0.4100 0.1900 0.0930 0.1500 0.0230
0.4100 0.1900 0.0930 0.1500 0.0230
0.4100 0.1900 0.0930 0.1500 0.0230
0.4500 0.1500 0.0700 0.1300 0.0170
0.6820 0.1000 0.0400 0.1000 0.0150
0.6820 0.1000 0.0400 0.1000 0.0150
0.3300 0.2200 0.0650 0.1600 0.0180
0.0170 0.0170 0.0170 0.0170 0.0170
0.0170 0.0170 0.0170 0.0170 0.0170
0.4100 0.0300 0.0900 0.1630 0.0620
0.4100 0.0300 0.0900 0.1630 0.0620
0.0170 0.0170 0.0170 0.0170 0.0170
0.3300 0.2200 0.0650 0.1600 0.0180
0.3300 0.2200 0.0650 0.1600 0.0180
0.3000 0.1500 0.0950 0.1400 0.0180
0.0170 0.0170 0.0170 0.0170 0.0170
VN CHUYN BNG PHNG TIN TH S
33 34 35 36 37 38
Tn vt liu n v Gnh b Cc loi xe ci tin

Bc ln + xc 10m khi im 100m tip theo Bc ln + xc
xung xung
Ct en /m3 10,012 5,006 1,517 9,102

Ct vng /m3 10,922 5,765 1,745 9,860
Si cc loi /m3 18,356 6,296 2,048 16,687
dm cc c /m3 15,928 6,447 1,896 14,336
hc, ba /m3 20,934 6,675 1,972 18,962
Gch xy 220x105x60 /1000vin 26,214 5,340 1,820 26,092
Gch cch nhit chu la /1000vin 42,718 9,345 4,248 42,476
Gch lt trang tr cc loi /1000m2 8,010 3,337 1,092 7,951
Ngi b, ngi 13v/m2 /1000vin 43,325 8,510 3,224 43,204
Ngi 22v/m2 /1000vin 30,947 6,060 2,063 34,041
Phibrximng /1000m2 9,102 3,792 1,517 10,922
Xi mng bao /tn 15,170 4,399 1,669 18,204
Vi cc /tn 19,721 4,399 1,896 21,693
G cc loi /m3 13,673 4,612 1,477 15,413
Thp cun, dy ng, dy nhm /tn 25,030 6,068 3,034 30,036
Thp thanh /tn 28,368 6,826 3,413 33,374
Thp tm /tn 33,981 6,826 3,413 40,049
39 40 41 42 43 44 49 50
Cc loi xe ci tin Xe ct kt
Bng lu s liu cc
10m khi im 100m tip theo Bc ln + xc 10m khi im 100m tip theo
xung
4,551 5,689
5,234 6,068
4,551 5,689
5,309 6,069
5,309 6,069
4,248 4,854
6,068 7,282
3,034 2,731
7,585 9,102
4,642 5,158
3,792 4,551
4,551 5,689
4,551 5,689
3,176 3,803
4,551 5,689
4,930 5,689
5,309 6,068
Bng lu s liu cc
Bng lu s liu cc
CC BNG H S
51 52 53 54
Hnh thc vn chuyn H s ben
Hnh thc vn chuyn H s Phng tin
Gnh b, khin vc 1 Thng
Xe ci tin, thuyn b 0.5
Ben
Tc
Phng php tnh cc Nng h
Theo PP tng c ly (Q89/2000) 3 cu
Theo Loi PT (5 tn, 10 tn, 12 tn) < 3 tn
Nhp trc tip gi theo bo gi t 5T
t 10T
t 12T
Phng php tnh cc th cng

Theo 169HD-SXD in Bin 10/04/2009
p dng nh mc 1778/2007
Nhn cng bc xp
Nhn cng bc 3,0/7 - Nhm 1 2.160
Nhn cng bc 2,5/7 -Nhm 1 1.995
Danh mc cc bng cc
Oto ThuCong DuongThuy
Cc 89/Q-BVGCP, 13/11/2000Cc 169 in Bin 1/4/2009
55 56 57 58 59 60 61
H s bc hng Ngun hng
H s Cng thm Bc H s Ngun mua
1.00 - 1 1.00 Thnh Ph
2,500 TT Th x
1.15 2 1.10
1.20 2,500 3 1.30 TT Huyn
1.00 3,000 4 1.40
1.00 -
1.00 -
1.00 -
1.00 -
1.00 -
62 63 64 65 66 67 68 69
im n
Chn CT
im tp kt
70 71 72
Cng ty CP Tin hc v Vin thng Delta - Delta jsc
SN45 Tp Th Du Lch, T 18 Ngha , Cu Giy, H Ni;
Website http://xaydung.net.vn Email: delta2k08@gmail.com
ID Keyword Value
[Thng tin cng trnh]

Tnh lp d ton Ninh Bnh
Gi TB GiaTB
C tnh cc C gii 0
C tnh cc Th cng 0
C tnh cc ng thy 0
C tnh b gi nhin liu 1
C tnh chi ph nh tm -1
C tnh chi ph thit b 0
D ton 1
D thu 1
Mu qun l d n Quyt nh 957/Q-BXD ngy 29/9/2009
Ngy bt u thi cng 12/31/1899
Nhm nhn cng ang s dng Nhm I
[TaskPanes]
Hin th hao ph nh mc 1
Chiu cao Taskpane nh mc 200
Hin dng tng VL 0
[Options]
Du thp phn ,
Du phn cch ngn, triu .
Lm trn n gi 0
Lm trn gi vt t 1
Lm trn Khi lng 4
Lm trn H s 3
Lm trn di rng cao 3
C phn tch va hay khng -1
Thay tn cng tc khi tra mi 0
Dng mu mc dnh 0
Dng PC 30 khi tra cng tc mi -1
C in ch k khng -1
Hin tn tp tin lng cui bo co -1
Hin trang in cui bo co -1
Lm trn s nh hin th 0
Mu tng hp KP Quyt nh 957
[Files]
Tp c s d liu
Tp Temmp
[Page Setup]
L trn (cm) 0.8
L di (cm) 0.8
L tri (cm) 2
L phi (cm) 0.8
Hng ng gy Ngang
nh s trang t 1
Hng mc hin ti 1
[Fonts]
Tiu bng Times New Roman;16,True;False;False
Tn cng trnh Times New Roman;13,True;False;False
Tn hng mc, tng hng mc Times New Roman;11,True;False;False
Tn nhm, tng nhm Times New Roman;11,True;False;False
Cng tc thng Times New Roman;11,True;False;False
Cng tc tm tnh Times New Roman;11,True;False;False
[Report Title]
11 Tin lng BNG D TON HNG MC CNG TRNH
12 Tin lng BNG N GI CNG TRNH
13 Tin lng BNG TIN LNG
14 Tin lng BNG TNG HP KHI LNG D THU
21 Gi TB BNG GI THNG BO
31 Cc c gii BNG TNH CC VN CHUYN C GII

32 Cc th cng BNG TNH CC VN CHUYN TH CNG
32 Cc ng thy BNG TNH CC NG THY
41 B gi nhin liu BNG TNH B GI CA MY
51 Phn tch vt t BNG PHN TCH VT T

52 Phn tch vt t BNG TNG HP VT T Y
61 Vt liu BNG TNG HP VT LIU Y

62 Vt liu BNG TNG HP VT LIU V CHNH LCH G
63 Vt liu BNG TNG HP VT LIU D THU
64 Vt liu BNG TNG HP VT LIU GI GC
65 Vt liu BNG TNG HP VT LIU GI THNG BO
66 Vt liu BNG TNG HP CC VN CHUYN
67 Vt liu BNG TNG HP VT LIU HIN TRNG
71 Nhn cng BNG TNG HP NHN CNG V CHNH LC

72 Nhn cng BNG TNG HP NHN CNG THEO GI GC
73 Nhn cng BNG TNG HP NHN CNG THEO GI HI
81 My thi cng BNG TNG HP MY V CHNH LCH GI

82 My thi cng BNG GI CA MY D THU
83 My thi cng BNG TNG HP B GI CA MY
84 My thi cng BNG TNG HP MY THEO GI HIN TR
91 Tng hp HPHM BNG TNG HP KINH PH HNG MC

92 THCPXD BNG TNG HP CHI PH XY DNG
93 THCPTB BNG TNG HP CHI PH THIT B
[Tin lng]
Phng php phn tch va (-1: pC30; 0: PC40) 1
C phn tch va? (-1: C phn tch; 0 khng PT) 1
Thay tn khi tra mi? 0
C in din giai khi lng -1
Kiu tin lng (1-4) 1
Hin ct h s vt liu, nhn cng, my 0
Hin ct vt liu ph 0
[GiaTB]
to bng gi TB 1
Hin ct h s 0
T tnh nhn cng theo ngh nh 205 0
T tnh gi ca my theo thng t 06/2010 0
[CuocVC]
Tnh ring tng hng mc 0
C gii
C tnh bc d th cng 0
to bng cc c gii 0
Kiu tnh cc c gii CUOC89
Tn bng cc t Cc 89/Q-BVGCP, 13/11/2000
Bt u bng in CG 12
Kt thc bng in CG 18
Th cng
to bng cc th cng 0
Kiu tnh cc th cng DM1778
Tn cc th cng Theo 169HD-SXD in Bin 10/04/2009
Bt u bng in TC 12
Kt thc bng in TC 13
ng thy
to bng cc ng thy 0
Kiu tnh cc ng thy 1
Tn cc ng thy
Bt u bng in DT 12
Kt thc bng in DT 13
ng st
Tn cc ng st
to bng cc ng thy 0
Kiu tnh cc ng thy 1
Tn cc ng thy
Bt u bng in DT 12
Kt thc bng in DT 18
[BGNL]
Tn ct Nguyn gi TT062010
to bng b gi 0
C tnh lng th li 1
Dng bt u s liu in 7
Dng kt thc s liu in 18
C tng hp nhin liu 1
C In bng tng hp nhin liu 1
[PTVT]
n ct h s 0
to bng PTVT 1
Hin ct gi 0
C PT Nhn cng -1
C PP My -1
Hin n gi cng trnh 0
Hin m vt t 0
[VatLieu]
to bng b gi 1
Kiu bo co (1-7) 1
Tch tiu hng mc -1
C phn tch cng tc tm tnh -1
Ch in Vt liu c chnh lch 0
[NhanCong]
to bng b gi 1
Kiu bo co (1-3) 1
Tch tiu hng mc -1
C phn tch cnng tc tm tnh -1
Hin ct h s nhn cng 0
[May]
to bng b gi 1
Kiu bo co (1-4) 1
Tch tiu hng mc -1
C phn tch cnng tc tm tnh -1
Hin ct h s my 0
[THKPHM]
to bng THKPHM 1
Hin th chi tit cc vn chuyn 0
[Thu]
to bng thu 1
Kiu phn tch (1-4) 1
Phng php tnh thu (0: on gi; 1 : nh mc) 1
Ct gi VL (1 gi gc; 2 gi TB, 3 Gi HT) 3
Ct gi NC (1 gi gc; 2 gi TB, 3 Gi HT) 3
Ct gi M (1 gi gc; 2 gi TB, 3 Gi HT) 3
Hin chi tit 0
C hin ct MSVT 0
C hin ct ht s 0
C hin nhm trong phn n gi d thu 0
268 [Danh mc Hng mc]

Tng hng mc 1
STT Ni dung 1
10 Tn hng mc THIT K BN V THI CNG
11 H s chi ph trc tip khc 2.0%
12 H s Chi ph chung 6.5%
13 H s t l thu tnh trc 5.5%
14 H s chi ph nh tm 1.0%
15 H s Thu gi tr gia tng 10.0%
16 H s Thu gi tr gia tng TB 5.0%
17 H s an ton giao thng 1.0%
18 H s chi ph lp phng n BC kho st 1.0%
19 H s chi ph chuyn qun chuyn my 1.0%
20 Chi ph d phng 1.0%
21 H s ring vt liu 1
22 H s vt liu ph 0
23 H s b gi nhn cng 0.857
24 H s ring nhn cng 1
25 H s khu vc NC 1
26 H s b gi my 1
27 H s ring my 1
28 H s khu vc my 1
29
30 nh v
31 Dng bt u HM Sheet Tin lng 6
32 Dng kt thc HM Sheet Tin lng 97
33 Dng tng vt liu chnh 6
34 Dng tng vt liu ph 6
35 Dng tng vt liu 39
36 Dng tng nhn cng 10
37 Dng tng my 12
38
39 Thng tin mu
40 IDTHKPHM 3
41 Tn mu THKPHM Mu 3: Tnh theo phng php b gi, Chi ph chung theo CF t
42 BuiltIn -1
43 Tn thng t Thng t 04/2010
44 Loi cng trnh Cng trnh dn dng - Ngoi th
45 Phng php tnh 0: B gi, 1: trc tip 0
46 Cch tnh chi ph chung '0: Trc tip ph, 1 : Nhn c 0
47 Cch tnh my 0
48 Hin th chi tit cc vn chuyn 0
49 C tnh h s bo m an ton giao thng 0
50 C tnh chi ph nh tm -1
51
52 User
53
Phn mm d ton Delta Version
Tc gi: Phm Anh Tun
Email: tuanpa76@gmail.com
Name
[Cc d kin pht sinh]

TinhTP
Info_TenGiaTB
CVC_CoTinhCuocCG
CVC_CoTinhCuocTC
CVC_CoTinhCuocDT
Info_CoTinhBGNL
Info_CoTinhCPNT
Info_CoTinhCPTB
Info_CoTinhDT
Info_CoTinhThau
Info_MauQLDA
Info_NgayBatDauThiCong
Info_NhomNC
TP_HienHPDM
TP_ChieuCaoHPDM
TP_HienDongTong
HT_DecChr
HT_SepChr
HT_TrongG
HT_TrongGVT
HT_TrongKL
HT_TrongHS
HT_TrongDRC
HT_CoPhanTichVua
HT_ThayTenKhiTraMoi
HT_DungMauMacDinh
HT_DungPC30KhiTraMoi
HT_CoInChuKy
HT_HienTenTepOBangTienLuong
HT_HienTrangInOCuoiBaoCao
HT_LamTronsoNhuHienThi
MauTHKP
Files_TepCDSL
Files_Temp
TopMargin
BottomMargin
LeftMargin
RightMargin
HuongDongGay
In_StartPage
In_HangMucHienTai
Font_TieuDeBang
Font_TenCongTrinh
Font_TenHangMuc
Font_Nhom
Font_CongTacThuong
Font_CongTacTamTinh
ReportTitle11
ReportTitle12
ReportTitle13
ReportTitle14
ReportTitle21
ReportTitle31
ReportTitle32
ReportTitle33
ReportTitle41
ReportTitle51
ReportTitle52
ReportTitle61
ReportTitle62
ReportTitle63
ReportTitle64
ReportTitle65
ReportTitle66
ReportTitle67
ReportTitle71
ReportTitle72
ReportTitle73
ReportTitle81
ReportTitle82
ReportTitle83
ReportTitle84
ReportTitle91
ReportTitle92
ReportTitle93
TL_DungPC30
TL_CoPTVua
TL_ThayTen
TL_InDGKL
TL_KieuTL
TL_HienCotHS
TL_HienCotVLP
GTB_DataoBang
GTB_HienCotHS
GTB_TuTinhGNC
GTB_TuTinhGM
CVC_TachHM
CVC_TinhBocDoThuCong
CVC_DataoCuocCG
CVC_KieuCuocCG
CVC_TenCuocCG
CVC_BatDauCG
CVC_KetThucCG
CVC_DataoCuocTC
CVC_KieuCuocTC
CVC_TenCuocTC
CVC_BatDauTC
CVC_KetThucTC
CVC_DataoCuocDT
CVC_KieuCuocDT
CVC_TenCuocDT
CVC_BatDauDT
CVC_KetThucDT
CVC_TenCuocDS
CVC_DataoCuocDS
CVC_KieuCuocDS
CVC_TenCuocDS
CVC_BatDauDS
CVC_KetThucDS
BGNL_CotNguyengia
BGNL_DaTaoBang
BGNL_TinhLuongThoLai
BGNL_BadauIn
BGNL_KetThucIn
BGNL_CoTHNL
BGNL_CoInTHNL
PTVT_AnCotHeSo
PTVT_DaTaoBang
PTVT_HienCotGia
PTVT_CoPTNC
PTVT_CoPTMay
PTVT_HienDGCT
PTVT_HienMSVT
THVL_DaTaoBang
THVL_KieuBaoCao
THVL_TachTieuDe
THVL_CoPTTamTinh
THVL_ChiInVLCoTT
THNC_DaTaoBang
THNC_KieuBaoCao
THNC_TachTieuDe
THNC_CoPTTamTinh
THNC_HienHeso
THM_DaTaoBang
THM_KieuBaoCao
THM_TachTieuDe
THM_CoPTTamTinh
THM_HienHeso
THKPHM_DaTaoBang
THKPHM_HienThiChiTietCuocVC
Thau_DaTaoBang
Thau_KieuPhanTich
Thau_PhuongPhapTinhThau
Thau_CotGiaVL
Thau_CotGiaNC
Thau_CotGiaM
Thau_CoHienThiChiTiet
Thau_CoHienMaVT
Thau_HienHeso
Thau_HienThiNhom
2 3 4 5 6 7 8
i, Chi ph chung theo CF trc tip - p dng cho TT04/2010 ; 05/2007
8.3.4.0
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
5 12
45 46 47 48 49 50

Cong Lang Mau 10

Uploaded by

Copyright:

Available Formats

You might also like

Cong Lang Mau 10

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Cong Lang Mau 10

Uploaded by

Copyright:

Available Formats

THNG TIN V D N, CNG TRNH (Thng tin ny s c link ti tiu cc bng tnh) http://xaydung.net.

n v thi cng N V THC HIN

D LIU TNH B GI CA MY V LNG NC Lng TT chung gc 2,100,000 Lng TT vng gc 2,100,000

Ngh nh 70/2011/N-CP ngy 22 thng 8 nm 2011

Mt s ti liu tham kho

1. N 70/2011/N-CP - Quy nh mc lng ti thiu v

STT Khon mc chi ph K hiu Cch tnh Thnh tin

Ninh Bnh, ngy thng nm 2014

STT M VT Tn vt t n v Hao ph Gi gc Gi TB Chnh lch Thnh tin

1 00058 1x2 m3 1.3660 150,000.0 135,000.0 -15,000.0 -20,489.5

33 Z999C Vt liu khc % 496,671.1

1 M1266 My m di 1,5kW ca 0.2732 280,332.0 244,440.0 -35,892.0 -9,806.0

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.089 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.089 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.089 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.095 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.095 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.095 1.000 0.000

6 M3802 Vn thng 0,8T ca 1.2870 -35,892.0

AE.23124 Xy gch ch 2 l 6,5x10,5x22, xy ct, tr chiu m3 0.0000 0.040 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.110 1.000 0.000

AF.12413 B tng sn mi SX bng my trn, bng th m3 0.0000 0.110 1.000 0.000

Xy gch ch 2 l 6,5x10,5x22, xy tng thng, chiu dy

THM CNG HNG MC 2,007,627,625 2,637,347,478 4,007,723

- Sn ICI Dulux Supreme cao cp trong nh kg 0.1920 0.0000

- Vt liu khc % 1.0000 0.0000

- Sn ICI Dulux Supreme cao cp trong nh kg 0.1920 1,083.6480

- Vt liu khc % 1.0000 5,644.0000

STT M CV Tn Cng tc / tn vt t n v nh mc n gi H s Thnh tin

STT M CV Tn Cng tc / tn vt t n v Khi lng n gi Thnh tin

BNG TNG HP GI D THU

STT Tn hng mc Gi d thu Ghi ch

Ninh Bnh, ngy thng nm 2014

Ninh Bnh, ngy thng nm 2014

nh Bnh, ngy thng nm 2014

CNG TRNH: CNG LNG DN TC KINH - MU 10

Ninh Bnh, ngy thng nm 2014

20% 0% 0% 0% 12% 4% 10%

Tng lng Lng

D ton Delta Trang 81

D ton Delta Trang 82

D ton Delta Trang 83

N GI VN CHUYN BNG C GII CHA C VAT

Tn vt liu n v Gnh b Cc loi xe ci tin

Ct en /m3 10,012 5,006 1,517 9,102

Phng php tnh cc th cng

[Thng tin cng trnh]

31 Cc c gii BNG TNH CC VN CHUYN C GII

41 B gi nhin liu BNG TNH B GI CA MY

51 Phn tch vt t BNG PHN TCH VT T

61 Vt liu BNG TNG HP VT LIU Y

71 Nhn cng BNG TNG HP NHN CNG V CHNH LC

81 My thi cng BNG TNG HP MY V CHNH LCH GI

91 Tng hp HPHM BNG TNG HP KINH PH HNG MC

268 [Danh mc Hng mc]

[Cc d kin pht sinh]

You might also like