D TON CNG TRNH NH OAN&THY 4,25x16 MT

Stt

Loi vt t

Nh
S
n v tnh
cung cp
lng

n gi

Thnh tin

Chi ph nhn cng

Trn gi

300,000,000

300,000,000

Chi ph d phng (10%)

Trn gi

85,000,000

85,000,000

Chi ph qun l (5%)

Trn gi

Chi ph thit k (3%)

Trn gi

Chi ph vt liu

10,000,000

Ch u
t

10,000,000
563,203,900

TNG CHI PH XY NH

958,203,900
-

B TNG CT THP
Cc ct b tng khp nh - ct ng,ngang,dc
Mc 200, 1x2

m3

10

962,000

9,620,000

Tm b tng cc tng - 3 tng

m3

17

962,000

16,354,000

B tng mng

m3

10

935,000

9,350,000

Thp xy dng D6-D8

Kg

3000

15,000

45,000,000

Thp xy dng D18

Kg

4113

14,500

59,638,500

Xy tng b cha 1,6x0,8x1 mt - Hm cu

m3

1.3

103,000

133,900

Trt tng b cha - Hm cu

m3

1.3

15,000

19,500

Dy thp buc

Kg

100

25,000

2,500,000

m3

16

962,000

15,392,000

Thp xy Cu thang

Kg

187

Trang tr cu thang

Trn gi

Xy tng nh

m2

T tng nh
Bt trt tng nh

CU THANG

B tng Cu thang

14,500

2,711,500

23,000,000

23,000,000

500

103,000

51,500,000

m2

960

15,000

14,400,000

m2

960

6,900

6,624,000

Sn tng ni tht

m2

960

8,400

8,064,000

Sn chng thm

m2

70

28,000

1,960,000

Xi mng v ct lt gch

m2

170

15,000

2,550,000

Gch Granite bng king P87763N 80x8 - sn nh

m2

160

275,000

44,000,000

Gch Granite G38525 30x30 - Sn nh v sinh

m2

12

140,000

1,680,000

Gch Granite G63425 30x60 - Tng nh v sinh

m2

48

230,000

11,040,000

p xung quanh nh

Vin

500

20,000

10,000,000

p mt tin nh
PHN NC SINH HOT

m2

1,300,000

9,100,000

TNG NH XY DNG

P LT GCH BNG

My nc nng nng lng mt tri 180 lt F47

i Thnh

Trn gi

14,000,000

14,000,000

Bn nha i Thnh 2000 lt - ng

i Thnh

Ci

3,000,000

6,000,000

Bn nha i Thnh 300 lt - ng

i Thnh

Ci

900,000

900,000

ng dn nc - nc sinh hot 21 - 21 x 1,6 mm

Bnh Minh

Mt

60

9,500

570,000

ng dn nc - nc x 60 - 60 x 1,9 mm

Bnh Minh

ng

60

32,000

1,920,000

ng dn nc - nc x 90 - 90 x 2,2 mm

Bnh Minh

ng

60

47,000

2,820,000

Co ni u ra ng x nc - co ren ngoi thau

Bnh Minh

Ci

15

16,000

240,000

Co ni cc loi ng 21

Bnh Minh

Ci

15

5,000

75,000

Co ni cc loi ng 60

Bnh Minh

Ci

15

20,000

300,000

Co ni cc loi ng 90

Bnh Minh

Ci

10

30,000

300,000

Keo dn ng 100gr

Bnh Minh

Tup

10

15,000

150,000

Mt

25

Cng thot nc

PH KIN NC SINH HOT

Sen tm nng lnh Caesar S350C

CAESAR

Ci

3,200,000

Chu Lavabo - Chu CAESAR treo tng L2140

CAESAR

Ci

1,000,000

4,000,000

Bn cu - mt khi CAESAR CD1376-30CM

CAESAR

Ci

5,000,000

20,000,000

Vi lavabo 1l nng lnh Caesar B370C

12,800,000

CAESAR

Ci

1,000,000

4,000,000

L giy v sinh TOTO DS708PAS

TOTO

Ci

550,000

2,200,000

Thanh vt khn TOTO TS113A2V2

TOTO

Ci

650,000

2,600,000

Gng soi Caesar M113 (450 x 600 mm)

CAESAR

Ci

250,000

1,000,000

Vi xt v sing Caesar BS304CW

CAESAR

Ci

250,000

1,000,000

KHU VC BP N

Ghi ch

http://sieuthithietbivesinh.vn

Xy tng nh bp

m2

2.5

103,000

257,500

p mt nh bp

m2

1,300,000

3,900,000
950,000

Chu ra bt 2 h 1 bn Picenza TB3

Picenza

Ci

950,000

Vi bp Caesar nng lnh K511C

Caesar

Ci

900,000

900,000

Bp gas 2 l Kavind 200 HD

Ci

3,000,000

3,000,000

BP HNG NGOI

Ci

2,000,000

2,000,000

BP IN T

Ci

800,000

800,000

My bm nc
IN CHIU SNG,T.HNH CP, ADLS, TEL
Dy CV 1,5 mm2
Dy CV 2,5 mm2
Dy CV 8 mm2
Dy Telephone
Dy ADSL
Dy truyn hnh cp
CB Tng 2 pha - chng ngn mch 32A
CB Tng 1 pha - chng ngn mch - cho n 16A
CB Tng 1 pha - chng ngn mch - cho cng tc 16A
CB Tng 2 pha - my lnh
cm ADSL
cm Tel
cm Truyn hnh cp
3 cm 3 chu 16A - Cc phng
Mt 3 l
cm n 2 chu 16A vi 1 l - nh v sinh
Cng tc 1 chiu
ng lun thng
ng lun gn
Ph kin ng lun thng
bong dien ,quat
CA PHNG
Ca nh xe - Ca Pan gi g - st hp 40 x 80 1,8 ly
Ca phng khch - Ca Pan nha li thp
Ca cc phng - Nha li thp
Ca nh v sinh - Nha
Ca s 1 x 1 mt
Ca T m tng 2,0 x 1,8 mt
tu bep
may hut nha bep

Ci

1,000,000

mt
mt
mt
Cun
Cun
Cun
Ci
Ci
Ci
Ci
Ci
Ci
Ci
Ci
Ci
Ci
Ci

300
300
100
1
1
1
4
3
3
3
5
6
6
21
10
4
30

4,000
6,000
13,500
250,000
1,500,000
650,000
65,000
35,000
35,000
35,000
70,000
41,000
40,000
55,000
12,000
37,000
10,000

2,000,000
1,200,000
1,800,000
1,350,000
250,000
1,500,000
650,000
260,000
105,000
105,000
105,000
350,000
246,000
240,000
1,155,000
120,000
148,000
300,000

5
6
6
7
4
6
2
5
1

4,000,000
1,200,000
2,000,000
4,000,000
1,000,000
1,800,000
6,500,000
4,000,000
5,000,000

20,000,000
7,200,000
12,000,000
28,000,000
4,000,000
10,800,000
13,000,000
20,000,000
5,000,000

Cun
Ci
Ci
m2
m2
Ci
Ci
Ci
Ci
m2
Ci

563,203,900

CNG TY TNHH TM DV XDQUANG O

VP: 62 (76/62c) Nguyn Thng Hin P.1, Q. G Vp.
T: (08).3.5152.421 0987.678978 (Quang) - FAX : 08.6297.5558
MAIL: quangdaovlxd@gmail.com - WEB : www. quangdaoxaydung.tk
BNG BO GI VT LIU XY DNG
Xe ti ln
Tn vt t
Ct xy t
Ct b tng ht ln
1x2 ( Bin Ha)
4x6
Gch TuyNen Vit Tn (8x8x18)
Xi mng H Tin a Dng
Xi mng holcim PBC40
Bt trt tng
Sn ni tht
Sn chng thm
Gch bng king 80x80

Gi
VT
khngVAT Gi c VAT
3
1m
300,000
154,000
3
1m
240,000
264,000
3
1m
290,000
320,000
3
1m
260,000
286,000
1 vin
740
770
1 bao
80,000
83,000
1 bao
80,000
83,000
1 bao
240,000
1 thng 18L 900,000
1 thng 18L 1,000,000
1m2
145,000

1m3 - betong

7 kg ximang
0.5 m3 - cat betong
0.9 m3 - 1x2cm

10m2-xaytuong

700 vien gach tuong 10

0.2 m3 - cat xay
1 bao ximang
1
8,300
1
14,300

ng.tk

1m2-xaytuong
1m2-trn ct+ximang

Ghi ch
3

5m -8m

Vt liu

3
3

s lp

Gi

581,000
120,000
261,000
962,000
889,000
60,000
83,000
1,032,000

Chi ph

Sn ni tht 1m2

2 4,200 / lp

8,400

Sn chng thm 1m2

2 14,000 / lp

28,000

Bt trt tng

1 40 kg = 35m2

6,857

5m 8m
5m3 8m3
5m3 8m3
Xe ch 6000 vin
Xe ch 100 - 200 bao
Xe ch 100- 200 bao
bao
- 40kg - 35m2
ph1l
thuyt:
12 m2/lt/lp = 50,000

4 m/kg/lp = 56,000

120000

103,200

MAC BETONG
200
XIMANG(Kg)
293
Cat (m3)
0.466
Da (m3)
0.847
MAC BETONG
50
XIMANG(Kg)
176
Cat (m3)
1,11

250
341
0.447
0.838
75
247
1.09

300
390
0.427
0.829
100
320
1.06

TT

Hng mc

n v

Khi lng

PHN NN MNG

o nn mng cng trnh

m3

88.8

o b cha (b pht, b nc)

m3

11.34

p cc B.T.C.T

p t nn mng cng trnh

m3

41.6

Vn chuyn t i

m3

58.54

B tng gch v lt mng, lt nn

m3

6.68

b tng mng, y b

m3

20.07

b tng ging mng, dm b

m3

3.96

Vn khun mng, b

100m2

0.9

10

Ct thp mng (thp ch)

tn

0.88

11

Ct thp mng (thp ai)

tn

0.88

12

Ct thp b

tn

0.38

13

Xy tng mng

m3

10.56

14

Xy tng b cha

m3

5.15

15

Lng sn b cha

m2

7.56

16

Trt tng b cha

m2

18.12

II

PHN THN NH

Ct thp ct (thp ch phi 18-20)

tn

1.61

Ct thp ct (thp ai phi 6-8)

tn

0.93

Ct thp dm (thp ch phi 20-22)

tn

3.14

Ct thp dm (thp ai phi 6-8)

tn

2.56

Ct thp sn, thang (thp phi 8-10 an vung 150-200)

tn

2.22

Ct thp lanh t (thp ch phi 10)

tn

0.01

Ct thp lanh t (thp ai phi 6-8)

tn

0.01

B tng sn, mi, cu thang, mc 200, 1x2

m3

B tng ct, mc 200, 1x2

m3

7.32

B tng dm, mc 200, 1x2

m3

26.4

B tng lanh t, mc 200, 1x2

m3

0.14

10

Vn khun sn, mi, cu thang (vn g)

100m2

11

Vn khun ct (vn kim loi)

100m2

1.33

12

Vn khun dm (vn g)

100m2

2.45

13

Vn khun lanh t (vn g)

100m2

0.04

14

Xy tng gch (tng bao 220)

m3

22.18

15

Xy tng gch (tng ngn chia 110)

m3

125.66

16

Lng sn va xi mng

m2

300

17

Trt trn va xi mng mc 50

m2

300

18

Trt tng va xi mng mc 50 dy 1,5cm

m2

1176

19

B matit vo tng, b b Jajynic

m2

1176

675

30

20

B matit vo ct, dm, trn, thang, b b Jajynic

m2

21

Sn ct, dm, trn, tng trong nh, sn Levis 1 lt 2 ph

m2

1375.2

22

Sn tng ngoi nh, sn Levis 1 lt 2 ph

m2

100.8

23

p tng v sinh, gch Ty Ban Nha

m2

140

24

Lt nn sn bng gch Ty Ban Nha hoc gch granite

m2

300

25

Lt gch chng nng 6 l tng tum

m2

60

26

p g, tay vn, con tin cu thang (g lim)

26

27

Lt g cng nghip (tr T1 v tum), vn Kronotex 12mm

m2

180

28

Ca chnh bng st hp

m2

14.85

29

Ca pano g, g lim

m2

68.16

30

Khun ca, g lim

140.3

31

Hoa st ca s, st c 12x12

m2

34.08

32

Ph kin cp thot nc v sinh

phng

33

X bt

34

Chu ra 2 vi

35

Bn tm nm massage c hoa sen

36

Vi tm hoa sen 1 sen 1 vi

37

Bnh nng lnh

38

Ph kin v sinh (gng, k knh, gi treo, hp x phng)

39

Phu thu nc sn ng knh 100mm

40

Bn cha nc inox 2,5m3

41

Ph kin, dy dn, thit b s dng in

m2

300

42

H thng thu st (kim thu, dy dn, cc tip a)

Cng (II)
Tng cng (I+II)
Tng din tch
Sut u t Xy Dng

300

n gi (ng)

Thnh tin (ng)

61,344

5,447,347

61,344

695,641

350,000

236,250,000

26,224

1,090,918

16,235

950,397

349,326

2,332,100

938,550

18,838,576

938,550

3,716,658

8,000,000

7,235,200

18,300,000

16,152,007

17,500,000

15,445,909

18,300,000

6,995,818

1,260,000

13,305,600

1,260,000

6,486,480

15,000

113,400

25,000

453,000

Cng (I)

335,509,052 335,509,051

18,300,000

29,477,077

17,500,000

16,290,893

18,300,000

57,405,692

17,500,000

44,755,200

18,300,000

40,647,960

18,300,000

270,986

17,500,000

223,776

938,550

28,156,500

938,550

6,868,384

938,550

24,777,720

938,550

134,025

8,000,000

24,000,000

9,000,000

11,975,040

8,000,000

19,584,000

8,000,000

297,600

1,260,000

27,941,760

1,040,000

130,690,560

15,000

4,500,000

35,000

10,500,000

25,000

29,400,000

17,872

21,017,472

20,605

6,181,500

45,000

61,884,000

59,000

5,947,200

250,000

35,000,000

250,000

75,000,000

43,467

2,608,020

2,200,000

57,200,000

395,000

71,100,000

750,000

11,137,500

1,050,000

71,568,000

320,000

44,896,000

323,478

11,024,130

1,200,000

9,600,000

996,206

7,969,648

550,498

4,403,984

18,000,000

54,000,000

290,177

2,321,416

1,416,287

5,665,148

370,193

2,961,544

23,942

191,536

5,260,414

5,260,414

200,000

60,000,000

12,000,000

12,000,000
1,146,834,686
1,482,343,738
300
4,941,146

Vttsdngtrongphnth:
Thp:VitNhthoctngng.
Ct,schtheotiuchunXydngVitNam.
Gchxy:GchTuynenBnhDng,ThchBn,BoLc..8x18cm
Ximng:Holcim,HTinchocngtcBtng,xyt
Dyin:Cadivihoctngng.
Dyanten,inthoi,ADSL:Sinohoctngng.
ngcng,ngrutg,hpni,m:Sinohoctngng.
ng nc:Bnh Minhhoc tngng. xut s ng PPR cho cp nc
sch,ngBnhMinhxnc.
Chngthm:Flinkote/Silka/Penetron
2.HngmcNhThuchcungcpNhnCng:
pltgchnnvtng(bmtsncctngvnhvsinh).
pgch,trangtr,khngbaogmgranite,mable.
Thicngsnnc(trtxmattit,snltvhonthin).
Lptthitbvsinh(lavabo,bncuvccphkin).
Lpththnginvchiusng(cm,cngtc,bngn).
Vsinhcngtrnhtrckhibngiao.

Nh xe

Phng khch

Vt t
s lng
Qut Asia
2
n

BNG BO GI CHENGLY
STT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23

TN HNG
Mt 1, 2, 3
Mt 4
Mt 5, 6
Mt bt trn
Mt CB tp, cc 1p, 2p
ni
cm n - 2 chu + 1
cng
cmtc
n - 2 chu + 2
cng tc
cm i - 2 chu + 1
cng

cmtc
i - 2 chu + 2
cng tc
cm ba - 2 chu
cm n - 3 chu
cm i - 3 chu
Ht cng tc 1 chiu
Ht cng tc 2 chiu
Ht tivi
Ht in thoi (4 dy)
Ht Internet (8 dy)
Dimer n 500W
Dimer n 1000W
Dimer qut 400W

n gi
16,000
21,000
23,000
4,000
17,000
11,000
39,000
56,000
68,000
56,000
74,000
77,000
70,000
53,000
80,000
11,000
19,000
52,000
88,000
96,000
132,000
200,000
136,000

BNG GI THP
VIT NHT
Ngy 02 08 2013 ( p dng cho n khi c bng gi mi )
:
Knh Qu Khch hng : ...
gi :
S
fax :
V Cung cp s v l thp Vit Nht Min Nam Pomina cho cng trnh xy dng ti Tp.
vic :
HCM
M
s
Bo
Gi

595/27/VN

Theo yu cu ca Qu Khch hng, Cng ty TNHH DV XD TM Song Phuong l nh phn phi

chnh thc sn phm thp Vit Nht Min Nam Pomina Vit c trn trng gi bo
bng gi thp Vit Nht theo bng lit k bn di. Nu Qu Khch hng c thm yu cu no,
xin vui lng lin lc vi chng ti c thng tin mi nht.

K.lng/Cy
STT

Tn Hng

vt

1
2

Phi 6
Phi 8

Phi 10

Phi 12

Phi 14

Phi 16

Phi 18

Phi 20

Kg
Kg
Cy
(11.7m)
Cy
(11.7m)
Cy
(11.7m)
Cy
(11.7m)
Cy
(11.7m)
Cy
(11.7m)

n Gi
(Kg/Cy) (ng/kg)
Thp Xy Dng
14.6
14.6

Thp Vit Nht

n Gi
(ng/cy) S Lng

Thnh
Tin

7.21

14.2

102.382

10.39

14.2

147.538

14.13

14.2

200.646

18.47

14.2

262.274

23.38

14.2

331.996

28.85

14.2

409.67

Phi 22

10

Phi 25

11

Phi 28

Cy
(11.7m)
Cy
(11.7m)
Cy
(11.7m)

34.91

14.2

495.722

45.09

14.2

640.278

56.56

14.2

803.152

Bng gi thp Vit Nht trn bao gm cc thng tin v cc iu khon:

Ga trn bao gm thu VAT (10%), v ph vn chuyn n chn cng trnh
Thp cun c giao qua cn, Thp cy c giao theo cch m cy
Phng thc giao hng: Giao hng n cng trnh
Phng thc thanh ton : Thanh ton bng tin mt hoc chuyn khon
Ngoi ra chng ti cn cung cp thp tm,H,U,I,V,x g cc loi.

a Qu Khch hng. Knh chc Qu Khch hng sc kho v thnh t!

Chung : 08.66.859.879 - 0914.44.65.68

tin cy Gi c cnh tranh Dch v hon ho

a Qu Khch hng. Knh chc Qu Khch hng sc kho v thnh t!

Trc ht cn lm quen vi khi nim mc ca b tng. Mc l cp phi gia xi mng v ct. B tng mc 200 l b tng thng s dng
, ct, sn - tc khung b tng ct thp. nh lng 1m3 b tng mc 200 gm: 350 kg xi mng (7 bao), 0,5m3 ct, 0,9m3 1x2cm v
nc sch trn va st. Vi mng nh nhng ni t yu, c th tng ln mc 250, tc l dng khong 8,5 bao xi mng cho 1m3 b
tng. Nu th t nn bnh thng th s dng b tng mc 200 l cho lm mng.
Trn cng trng, vic ong m nh cc th thng thc hin cng tng ng vi nh mc tiu chun. Hai dng c thng s dng trong
thi cng l hc ong ct, v thng nha (thng sn 20 lt). Hc c ng vung, mi cnh 1 mt v cao 0,2 mt (2 tc); nh vy ong
bng y hc ny s l 0,2m ct v cng tng ng vi mt xe ba gc ct m cc va thng bn v chuyn giao.
trn th cng mt m b tng mc 200, thng thc hin l 1m. Lng vt liu tng ng s l ct 2,5 hc; 5 hc v 7 bao xi
mng.
Thc t nhiu n v thi cng trn bng my l mt thng c m-t quay trn. C hai loi thng l loi trn mt bao xi mng/ln v loi trn
na bao/ln. Khi dng thng nha 20 lt, tc c sc cha quy c l 0,02m. Cng da trn nh mc theo tiu chun TCVN, trn b tng
mt bao xi mng gm 4 thng ct v 6 thng . V vy, th h hay gi l "bn su".
nh lng gch v h xy tng, da vo nh mc chun th 1m tng 10 xy bng gch ng chng hn s tng ng vi 70 vin gch
ng, 5,4 kg xi mng v 0,02m ct. Thng thng ly n v trn l mt bao xi mng, s tng ng vi xy c 10m tng, dng n 700
vin gch ng v 0,2m ct. Ct c th ong bng hc (1 hc) hay 10 thng sn nha hay mt xe ba gc; u tng ng 0,2m ct xy
10m tng 10.
nh mc xy v t gn ging nhau nhng va t thng cho lng xi mng nhnh hn mt t.
Vi nhng hng mc c kt cu st cn phi c nh chuyn mn tnh ton c th t ng knh st bao nhiu, chng loi, kt cu ra sao...
Khng th ty tin v khng nn t lm v s gy hin tng hoc qu d - lng ph, hoc b thiu - nguy him. Thm ch xut hin nhiu
trng hp t thp sai phng kt cu lm vng sp mc d cht lng ct liu tt, pha trn ng nh lng.

Tnh khi ton gi tr xy dng

Tham kho kin ca cc nh thu xy dng hin nay trn a bn Tp.HCM cc vng ni thnh,
n gi xy dng/m2 c tnh trung bnh t 2.6 - 3 triu ng cho mi m2
-V d : Xy mt ngi nh din tch tng trt l 100m2, xy mt trt hai lu v mi ngi
th gi tr xy dng c tnh nh sau : 100 x 3 x 2.600.000 + 100 x 2.600.000 x 1/3 = 867.000.000 .
-Nha oanThy:
Xy mt ngi nh din tch tng trt l 70m2
tng n gi xy dng/m2
70
3
5,000,000
1,050,000,000
34
1
5,000,000
170,000,000
1,220,000,000
Tnh d ton chi tit
Phi c hon tt y h s thit k chi tit, bao gm h s kho st a cht, h s thit k kin trc, h s thit
k kt cu, h s thit k h thng cp thot nc, h s thit k h thng in, in thoi, my tnh, camera bo v ...

1. Bng tin lng d ton : Trong bng ny l khi lng chnh xc ca tt c cc cng vic, hng mc phi thc hin t lc kh
2. Bng tng hp kinh ph vt t : Bng ny lit k chnh xc s lng v n gi th trng ca tt c cc chng loi vt t s
3. Bng tng hp kinh ph d ton : Trong bng ny, d ton vin s ghi r chi ph cho phn vt liu, nhn cng v cc chi ph kh
GHI NH
Nh sn tng trc mi c php lt nn
Bn cu v sinh phai chn loi tt - INAX
ng nc m ra ni ren - phi chn lm bng thau

n gi xy dng/m2
Phn Th:
2,6t
Phn Hon Thin:

1,7 - 2,8 tr

1/3 = 867.000.000 .

hit k kin trc, h s thit

i, my tnh, camera bo v ...
2

ic, hng mc phi thc hin t lc khi cng cho n lc hon tt cng trnh. V d : Trong cng trnh s phi xy bao nhiu m tng bng gch ng c
ng ca tt c cc chng loi vt t s c s dng. V d : Phi s dng bao nhiu tn xi mng, thp, bao nhiu vin gch ng, gch th v gi tin l b
n vt liu, nhn cng v cc chi ph khc khi xy dng cng trnh. y l kt qu d ton cui cng c chnh xc cao, sai s nh hn 5% cho vic n

s phi xy bao nhiu m tng bng gch ng c dy 100cm, phi bao nhiu khi b tng sn, ct ...
ao nhiu vin gch ng, gch th v gi tin l bao nhiu ...
chnh xc cao, sai s nh hn 5% cho vic nh gi mt cng trnh.