He Thong Phong Chay Chong Chay

D ton ACITT 2007
Bng tng hp kinh ph

d n : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty
Hng mc : Ta nh CT3 - phn phng chy chng chy
STT
Chi ph
Cch tnh
Gi tr ()
K hiu
#REF!
#REF!
#REF!
#REF!
A1
CLVL
B1
C1
CLNL
CLTL
(A1 + CLVL) * 1
B1 * 2.178
#REF!
#REF!
VL
NC
3 Chi ph my xy dng
C1 + CLNL + CLTL
#REF!
4 Trc tip ph khc

Cng chi ph trc tip
2.5%*(VL+NC+M)
VL+NC+M+TT
#REF!
#REF!
TT
T
T * 6,5%
T+C
(T+C) * 6%
#REF!
#REF!
#REF!
C
Z
TL
T+C+TL
#REF!
G * 10%
G + GTGT
#REF!
#REF!
GTGT
GxDCPT
G * 1% * (1+10%)
#REF!
GxDLT
Chi ph theo n gi
Chi ph vt liu
Chnh lch chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Chnh lch chi ph nhin liu, nng
l-ng
Chnh lch tin l-ng th iu khin
my
Chi ph trc tip
1 Chi ph vt liu
2 Chi ph nhn cng
II Chi ph chung
Gi thnh d ton xy dng
III Thu nhp chu thu tnh tr-c
Gi tr d ton xy dng tr-c thu

IV Thu gi tr gia tng
Gi tr d ton xy dng sau thu
Chi ph xy nh tm ti hin tr-ng
v iu hnh thi cng
Cng
Lm trn
#REF!
#REF!
D ton ACITT 2007
ng-i lp
ng-i kim tra
L-u Th Ngc
Chng ch KS nh gi XD hng 2, s 04-1494
D ton ACITT 2007
d liu tnh chnh lch gi ca my

STT
D LIU U VO
1 Xng
2 Du Diezen
3 in
4
5
6
7
8
9
Du Mazut
Tin l-ng ti thiu
Ph cp l-u ng
Ph cp khu vc
Ph cp thu ht
Ph cp c hi
Ph cp khng n nh
10
SX
11 Cc khon l-ng ph
12 Cc khon chi ph khon
N V
/lt
/lt
/kW
h
/kg
ng
%
%
%
%
TNH
THEO
GC
THC T
10,045
7,209
14,536
13,091
895
1,058
LTT
LTT
LTT
LTT
5,446
450,000
20%
0%
0%
0%
11,536
980,000
20%
0%
0%
0%
LCB
0%
0%
%
%
LCB
LCB
12%
4%
12%
4%
ghi ch
0.03
0.05
0.07
BNG TNH chnh lch chi ph nhin liu, nng l-ng

STT
TN NHIN LIU
(1)
(2)
0 in (Kp=0,07)
N V KHI LNG
(3)
(4)
kWh KHONG
GC
THC T
(5)
895
(6)
1,058
CHNH
LCH
(6)-(5)
Thnh tin
(7)*(1+Kp)
(7)
163
(8)
0
0
CNG CHNH LCH chi ph NHIN LIU TRONG gi CA MY
BNG chnh lch chi ph tin l-ng th iu khin my

STT
TH IU KHIN MY
Th iu khin my bc
3/7
Th iu khin my bc
0
4/7
0
N V KHI LNG
CHNH
LCH
GC
THC T
cng KHONG
49,839
108,539 58,700
cng KHONG
57,870
126,028 68,158
CNG CHNH LCH chi ph tin l-ng th iu khin my
THNH TIN
0
0
0
D ton ACITT 2007
Bng d ton
D n : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty
STT
m hiu
n gi
Ni dung cng vic
n v
Khi
l-ng
n gi
VL ph
Nhn cng
Vt liu
My
Vt liu
Thnh tin
VL ph
Nhn cng
My
1 BB.14111 Lp t ng thp K 125mm
100m #REF! ######## #####
3,091,752 #####
#REF!
#REF!
#REF!
#REF!
54/100 = 0,54
100m #REF! ######## #####
2,909,586 #####
#REF!
#REF!
#REF!
#REF!
214/100 = 2,14
100m #REF! ######## #####
2,491,466 #####
#REF!
#REF!
#REF!
#REF!
113/100 = 1,13
4 BB.14107 Lp t ng trng km, K 65mm
100m #REF! ######## #####
2,260,079 #####
#REF!
#REF!
#REF!
#REF!
196/100 = 1,96
100m #REF!
8,120,000 9,216 2,057,109 #####
#REF!
#REF!
#REF!
#REF!
126/100 = 1,26
100m #REF!
6,250,000 6,461 1,930,252 #####
#REF!
#REF!
#REF!
#REF!
234/100 = 2,34
100m #REF!
4,990,000 5,036 1,790,710 #####
#REF!
#REF!
#REF!
#REF!
468/100 = 4,68
100m #REF!
3,970,000 3,610 1,698,865 #####
#REF!
#REF!
#REF!
#REF!
9 TT
10 TT
516/100 = 5,16
Mt bch thp rng D100
56 = 56
Mt bch thp rng D80
28 = 28
ci
#REF!
76,125
#REF!
#REF!
#REF!
#REF!
ci
#REF!
61,950
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007
STT
m hiu
n gi
Ni dung cng vic
n v
Khi
l-ng
n gi
VL ph
Nhn cng
Vt liu
My
Vt liu
Thnh tin
VL ph
Nhn cng
My
11 BB.25211 Lp t ct thp K d=125mm
ci
#REF!
145,500
25,371 7,907
#REF!
#REF!
#REF!
#REF!
6=6
ci
#REF!
123,900
23,342 6,082
#REF!
#REF!
#REF!
#REF!
18 = 18
ci
#REF!
92,505
19,790 4,257
#REF!
#REF!
#REF!
#REF!
51 = 51
ci
#REF!
37,200
17,760 3,284
#REF!
#REF!
#REF!
#REF!
84 = 84
ci
#REF!
31,500
16,238 2,676
#REF!
#REF!
#REF!
#REF!
116 = 116
ci
#REF!
14,805
13,701 1,825
#REF!
#REF!
#REF!
#REF!
144 = 144
ci
#REF!
10,710
11,671 1,460
#REF!
#REF!
#REF!
#REF!
18 TT
ci
#REF!
242,000
#REF!
#REF!
#REF!
#REF!
19
ci
#REF!
217,140
#REF!
#REF!
#REF!
#REF!
ci
#REF!
126,840
#REF!
#REF!
#REF!
#REF!
ci
#REF!
85,995
#REF!
#REF!
#REF!
#REF!
ci
#REF!
42,210
#REF!
#REF!
#REF!
#REF!
ci
#REF!
342,500
#REF!
#REF!
#REF!
#REF!
20
21
22
23
406 = 406
T thp D125
5=5
TT
T thp D100
52 = 52
TT
T thp D80
60 = 60
TT
T thp D65
84 = 84
TT
T thp D50
105 = 105
BB.24111 Lp t rc co thp K 125mm
20,297 #####
D ton ACITT 2007
STT
m hiu
n gi
Ni dung cng vic
n v
Khi
l-ng
n gi
VL ph
Nhn cng
Vt liu
My
Vt liu
Thnh tin
VL ph
Nhn cng
My
16 = 16
24 BB.24110 Lp t rc co thp K 100mm
ci
#REF!
308,280
18,267 #####
#REF!
#REF!
#REF!
#REF!
15 = 15
ci
#REF!
179,445
16,238 9,974
#REF!
#REF!
#REF!
#REF!
52 = 52
ci
#REF!
124,950
12,178 6,569
#REF!
#REF!
#REF!
#REF!
34 = 34
ci
#REF!
63,420
10,656 5,352
#REF!
#REF!
#REF!
#REF!
52 = 52
ci
#REF!
33,285
8,626 3,649
#REF!
#REF!
#REF!
#REF!
76 = 76
ci
#REF!
23,625
7,611 2,190
#REF!
#REF!
#REF!
#REF!
30 TT
ci
#REF!
383,225
#REF!
#REF!
#REF!
#REF!
31
ci
#REF!
325,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
275,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
210,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
152,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
85,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
180,000
#REF!
#REF!
#REF!
#REF!
32
33
34
35
36
95 = 95
Ni ng D100
51 = 51
TT
Ni ng D80
78 = 78
TT
Ni ng D65
92 = 92
TT
Ni ng D50
88 = 88
TT
Ni ng D32
102 = 102
TT
Ni ng D25
123 = 123
BB.36609 Lp dt van 2 chiu, K 125mm
22,410
D ton ACITT 2007
STT
m hiu
n gi
Ni dung cng vic
n v
Khi
l-ng
n gi
VL ph
Nhn cng
Vt liu
My
Vt liu
Thnh tin
VL ph
Nhn cng
My
3=3
37 BB.36608 Lp dt van 2 chiu, K 100mm
ci
#REF!
155,000
20,223
#REF!
#REF!
#REF!
#REF!
3=3
ci
#REF!
115,000
18,584
#REF!
#REF!
#REF!
#REF!
5=5
ci
#REF!
85,000
13,664
#REF!
#REF!
#REF!
#REF!
22 = 22
ci
#REF!
62,000
11,478
#REF!
#REF!
#REF!
#REF!
16 = 16
ci
#REF!
42,000
9,292
#REF!
#REF!
#REF!
#REF!
35 = 35
ci
#REF!
25,000
7,652
#REF!
#REF!
#REF!
#REF!
52 = 52
43 BB.36608 Lp t van 1 chiu, K 100 mm
ci
#REF!
650,000
20,223
#REF!
#REF!
#REF!
#REF!
3=3
44 BB.36602 Lp t van 1 chiu, K 32 mm
ci
#REF!
91,000
7,652
#REF!
#REF!
#REF!
#REF!
8=8
45 BB.36204 Lp t van gc K 50mm
ci
#REF!
780,000
14,211
#REF!
#REF!
#REF!
#REF!
54 = 54
46 BB.36101 Lp t van phao, K 40mm
ci
#REF!
65,000
19,130
#REF!
#REF!
#REF!
#REF!
ci
#REF!
230,000
#REF!
#REF!
#REF!
#REF!
47 TT
2=2
m chng n-c va D40
12 = 12
D ton ACITT 2007
STT
m hiu
n gi
Ni dung cng vic
48 TT
Hp ng thit b cu ha
54 = 54
49 TT
Lng phun D19
54 = 54
50 TT
Vi rng D66, L20m
54 = 54
51 BA.17104 Lp t bng tiu lnh PCCC
n v
Khi
l-ng
n gi
VL ph
Nhn cng
Vt liu
My
Vt liu
Thnh tin
VL ph
Nhn cng
My
#REF!
785,000
#REF!
#REF!
#REF!
#REF!
#REF!
245,000
#REF!
#REF!
#REF!
#REF!
cun
#REF!
450,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
125,000
#REF!
#REF!
#REF!
#REF!
bnh #REF!
250,000
#REF!
#REF!
#REF!
#REF!
#REF! ########
#REF!
#REF!
#REF!
#REF!
#REF!
320,000
18,037
#REF!
#REF!
#REF!
#REF!
3=3
55 BB.36205 Lp t van x p
ci
#REF!
7,500,000
18,037
#REF!
#REF!
#REF!
#REF!
3=3
56 BB.36207 Lp t van bo ng K100mm
ci
#REF! ########
20,770
#REF!
#REF!
#REF!
#REF!
54 = 54
Bnh ca ha MFZ4
180 = 180
53 TT
My bm in Q=36m3/h, h=80m
3=3
54 BB.36205 Lp t van x kh, t ng
52 TT
12,178 5,538
8=8
57 BB.36206 Lp t van tn hiu iu
chnh, K 80mm
5=5
58 BB.33304 Lp t mi ni mm, K 125mm
#REF! ########
19,130
#REF!
#REF!
#REF!
#REF!
ci
#REF!
3,625,000
27,908
#REF!
#REF!
#REF!
#REF!
2=2
ci
#REF!
3,116,000
23,342
#REF!
#REF!
#REF!
#REF!
4=4
ci
#REF!
2,535,000
19,282
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007
STT
m hiu
n gi
61 TT
62 TT
63 TT
64 TT
Ni dung cng vic
14 = 14
Bu lc rc
14 = 14
Hp kim tra
5=5
Tr tip n-c cu ha D100
2=2
u phun Sprinkler 72 C cc loi
248 = 248
65 BA.18102 Cng tc p lc gia 2 ng-ng tc
ng
14 = 14
66 TT
T iu khin bm cha chy
Sprinkler
1=1
67 BB.35201 Lp t ng h o p xut
14 = 14
Bnh n p lc cho h thng cha
chy Sprinkler
2=2
69 TT
Bm b p lc cho h thng cha
chy Sprinkler
2=2
70 TT
Bm b p lc Q=4,2m3/h, h=80m
2=2
71 BA.18102 Cng tc o mc n-c
68 TT
Vt liu
Thnh tin
VL ph
Nhn cng
7,185,000
#REF!
#REF!
#REF!
#REF!
#REF!
450,000
#REF!
#REF!
#REF!
#REF!
#REF!
7,650,000
#REF!
#REF!
#REF!
#REF!
#REF!
185,000
#REF!
#REF!
#REF!
#REF!
ci
#REF!
4,100,000
#REF!
#REF!
#REF!
#REF!
#REF! ########
#REF!
#REF!
#REF!
#REF!
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF! ########
#REF!
#REF!
#REF!
#REF!
#REF! ########
#REF!
#REF!
#REF!
#REF!
ci
#REF! ########
#REF!
#REF!
#REF!
#REF!
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
n v
Khi
l-ng
Vt liu
#REF!
n gi
VL ph
Nhn cng
350,000
8,250,000
5,582
46,459
5,582
My
My
2=2
tng Cng
D ton ACITT 2007
Bng chnh lch vt tD n: Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty

STT
M hiu
Tn vt t-
n v
Khi l-ng
Gc
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
:A33.0020
:A33.0070
:A33.0079
:A33.0249
:A33.0250
:A33.0266
:A33.0425
:A33.0426
:A33.0428
:A33.0429
:A33.0431
:A33.0432
:A33.0433
:A33.0510
:A33.0518
:A33.0520
:A33.0720
:A33.0721
:A33.0723
:A33.0724
:A33.0726
:A33.0727
:A33.0728
:A33.099903
:A33.099904
Vt liu
ng h o p lc
Bng tan
Bng g 450x500
Bu lng M16
Bu lng M16-M20
Bulng M16
Cn thp d=25mm
Cn thp d=32mm
Cn thp d=50mm
Cn thp d=60mm
Cn thp d=80mm
Cn thp d=100mm
Cn thp d=125mm
Cng tc 2 ht
Cao su
Cao su tm
Ct thp khng r d=25mm
ng thp en d=25mm, L=8m
ci
m
ci
b
b
b
ci
ci
ci
ci
ci
ci
ci
ci
m2
m2
ci
ci
ci
ci
ci
ci
ci
m
m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
10
n gi
Thng bo
2,000
7,000
4,100
4,100
4,100
2,000
7,000
4,100
4,100
4,100
28,300
35,000
35,000
28,300
35,000
35,000
20,000
31,000
20,000
31,000
Chnh lch
Thnh tin
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007
STT
M hiu
Tn vt t-
n v
Khi l-ng
Gc
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
:A33.099905
:A33.099906
:A33.099907
:A33.099909
:A33.099910
:A33.099911
:A33.121302
:A33.121303
:A33.121304
:A33.1294
:A33.1297
:A33.1426
:A33.1454
:A33.1455
:A33.1456
:A33.1457
:A33.1459
:A33.1460
:A33.1461
:A33.1469
:A33.1470
:A33.1471
:A33.1472
50 :B33.0001
51 :B33.0002
52 :C33.0003
53 :C33.0013

Mi ni mm d=75mm
Mi ni mm d=100mm
Mi ni mm d=150mm
Que hn
Que hn khng r
Van mt bch d=40mm
Van ren d=32mm
Van ren d=40mm
Van ren d=50mm
Van ren d=67mm
Van ren d=89mm
Van ren d=100mm
Van ren d=110mm
Van x kh d=50mm
Van x kh d=76mm
Van x kh d=89mm
Van x kh d=100mm
Vt liu khc
Nhn cng
Nhn cng 3,5/7
Nhn cng 4,0/7
My thi cng
My hn in 23kW
Khoan cm tay 0,5 kW
n gi
Thng bo
Chnh lch
Thnh tin
m
m
m
m
m
m
ci
ci
ci
kg
kg
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
%
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
cng
cng
#REF!
#REF!
50,743
54,658
50,743
54,658
#REF!
#REF!
ca
ca
#REF!
#REF!
115,847
55,378
115,847
55,378
#REF!
#REF!
#REF!
Tng cng
11
40,000
45,000
64,000
105,000
136,000
188,000
40,000
45,000
64,000
105,000
136,000
188,000
9,500
44,000
9,500
44,000
116,000
116,000
176,000
176,000
218,000
218,000
526,000
526,000
765,000
765,000
1,034,000 1,034,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007
Bng phn tch vt tCng trnh : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty
STT
M hiu
Thnh phn hao ph
n v
Thi cng
100m
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
4 BB.14107 Lp t ng trng km, K
65mm
12
Khi l-ng
nh mc
H s
Vt t-
#REF!
100.500
0.010
kg
%
2.770
0.010
#REF!
cng
60.930
#REF!
ca
%
100m
0.730
5.000
#REF!
100.500
#REF!
0.010
kg
%
2.210
0.010
#REF!
cng
57.340
#REF!
ca
%
100m
0.590
5.000
#REF!
100.500
#REF!
0.010
kg
%
1.820
0.010
#REF!
cng
49.100
#REF!
ca
%
100m
0.480
5.000
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
13
Khi l-ng
nh mc
H s
100.500
0.010
kg
1.200
Vt t-
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
50mm
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
40mm
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
32mm
Vt liu chnh
Vt liu khc
Vt liu ph
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
14
Khi l-ng
nh mc
H s
Vt t-
0.010
cng
44.540
#REF!
ca
%
100m
0.320
5.000
#REF!
100.500
#REF!
0.010
kg
%
0.970
0.010
#REF!
cng
40.540
#REF!
ca
%
100m
0.260
5.000
#REF!
100.500
#REF!
0.010
kg
%
0.680
0.010
#REF!
cng
38.040
#REF!
ca
%
100m
0.200
5.000
#REF!
100.500
#REF!
0.010
kg
%
0.530
0.010
#REF!
cng
35.290
#REF!
ca
%
0.150
5.000
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng

25mm
Vt liu chnh
100m
Vt liu khc
Vt liu ph
15
Khi l-ng
nh mc
H s
Vt t-
#REF!
100.500
0.010
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Mt bch thp rng D100
9 TT
Mt bch thp rng D80
10 TT
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Que hn khng r
Vt liu khc
Vt t-
kg
%
0.380
0.010
#REF!
cng
33.480
#REF!
ca
%
ci
ci
ci
0.120
5.000
#REF!
ci
kg
%
1.000
0.280
0.010
#REF!
#REF!
cng
0.500
#REF!
ca
%
ci
0.065
5.000
#REF!
ci
kg
%
1.000
0.210
0.010
#REF!
#REF!
cng
0.460
#REF!
ca
%
ci
0.050
5.000
#REF!
ci
kg
%
1.000
0.140
0.010
#REF!
#REF!
cng
0.390
#REF!
ca
%
ci
0.035
5.000
#REF!
1.000
0.110
0.010
#REF!
#REF!
ci
kg
%
16
Khi l-ng
nh mc
H s
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Nhn cng
Nhn cng 3,5/7
My thi cng
cng
17
Khi l-ng
nh mc
H s
0.350
Vt t-
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
My hn in 23kW
My khc
ca
%
ci
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
18
19
20
21
22
23
Vt liu
Que hn khng r
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
TT
T thp D125
TT
T thp D100
TT
T thp D80
TT
T thp D65
TT
T thp D50
BB.24111 Lp t rc co thp K
125mm
Vt liu
Cn thp d=125mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
18
Khi l-ng
nh mc
H s
Vt t-
0.027
5.000
#REF!
ci
kg
%
1.000
0.090
0.010
#REF!
#REF!
cng
0.320
#REF!
ca
%
ci
0.022
5.000
#REF!
ci
kg
%
1.000
0.060
0.010
#REF!
#REF!
cng
0.270
#REF!
ca
%
ci
0.015
5.000
#REF!
ci
kg
%
1.000
0.050
0.010
#REF!
#REF!
cng
0.230
#REF!
ca
%
ci
ci
ci
ci
ci
ci
0.012
5.000
#REF!
ci
kg
%
1.000
0.430
0.010
#REF!
#REF!
cng
0.400
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
My thi cng
My hn in 23kW
My khc
ca
%
19
Khi l-ng
nh mc
H s
0.120
5.000
Vt t-
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
24 BB.24110 Lp t rc co thp K
100mm
Vt liu
Cn thp d=100mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Cn thp d=80mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Cn thp d=60mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Cn thp d=50mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Vt liu
Cn thp d=32mm
ci
Vt t-
#REF!
ci
kg
%
1.000
0.350
0.010
#REF!
#REF!
cng
0.360
#REF!
ca
%
ci
0.100
5.000
#REF!
ci
kg
%
1.000
0.290
0.010
#REF!
#REF!
cng
0.320
#REF!
ca
%
ci
0.082
5.000
#REF!
ci
kg
%
1.000
0.180
0.010
#REF!
#REF!
cng
0.240
#REF!
ca
%
ci
0.054
5.000
#REF!
ci
kg
%
1.000
0.150
0.010
#REF!
#REF!
cng
0.210
#REF!
ca
%
ci
0.044
5.000
#REF!
1.000
#REF!
ci
20
Khi l-ng
nh mc
H s
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
21
Khi l-ng
nh mc
H s
Vt t-
kg
%
0.080
0.010
#REF!
cng
0.170
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
My thi cng
My hn in 23kW
My khc
Vt liu
Cn thp d=25mm
Que hn
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn in 23kW
My khc
Ni ng D100
30 TT
Ni ng D80
31 TT
Ni ng D65
32 TT
Ni ng D50
33 TT
Ni ng D32
34 TT
Ni ng D25
35 TT
36 BB.36609 Lp dt van 2 chiu, K
125mm
Vt liu
Van ren d=110mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
37 BB.36608 Lp dt van 2 chiu, K
100mm
Vt liu
Van ren d=100mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
Vt liu
Van ren d=89mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
Vt liu
Van ren d=67mm
ca
%
ci
Vt t-
0.030
5.000
#REF!
ci
kg
%
1.000
0.060
0.010
#REF!
#REF!
cng
0.150
#REF!
ca
%
ci
ci
ci
ci
ci
ci
ci
0.018
5.000
#REF!
1.000
1.960
0.010
#REF!
#REF!
0.410
#REF!
1.000
1.880
0.010
#REF!
#REF!
0.370
#REF!
ci
m
%
1.000
1.670
0.010
#REF!
#REF!
cng
ci
0.340
#REF!
1.000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ci
m
%
cng
ci
#REF!
ci
m
%
cng
ci
ci
22
Khi l-ng
nh mc
H s
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
23
Khi l-ng
nh mc
H s
Vt t-
m
%
1.230
0.010
#REF!
cng
0.250
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng

Vt liu
Van ren d=50mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
Vt liu
Van ren d=40mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
ci
#REF!
1.000
0.930
0.010
#REF!
#REF!
cng
ci
0.210
#REF!
1.000
0.750
0.010
#REF!
#REF!
0.170
#REF!
1.000
0.600
0.010
#REF!
#REF!
0.140
#REF!
1.000
1.880
0.010
#REF!
#REF!
0.370
#REF!
1.000
0.600
0.010
#REF!
#REF!
0.140
#REF!
1.000
0.020
4.000
0.010
#REF!
#REF!
#REF!
#REF!
ci
m
%
cng
ci
#REF!
#REF!
#REF!
ci
m
%
cng
ci
Vt liu
Van x kh d=50mm
Cao su
Bu lng M16
Vt liu khc
Nhn cng
ci
m2
b
%
24
Vt t-
ci
m
%
Vt liu
Van ren d=32mm
ci
Bng tan
m
Vt liu khc
%
Nhn cng
Nhn cng 4,0/7
cng
ci
43 BB.36608 Lp t van 1 chiu, K 100
mm
Vt liu
Van ren d=100mm
ci
Bng tan
m
Vt liu khc
%
Nhn cng
Nhn cng 4,0/7
cng
44 BB.36602 Lp t van 1 chiu, K 32 mm ci
Vt liu
Van ren d=32mm
Bng tan
Vt liu khc
Nhn cng
Nhn cng 4,0/7
45 BB.36204 Lp t van gc K 50mm
Khi l-ng
nh mc
H s
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Nhn cng 4,0/7

46 BB.36101 Lp t van phao, K 40mm
cng
ci
Vt liu
Van mt bch d=40mm
Bulng M16
ci
b
25
Khi l-ng
nh mc
H s
Vt t-
0.260
#REF!
1.000
4.000
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
47
48
49
50
51
Cao su tm
Vt liu khc
Nhn cng
Nhn cng 4,0/7
TT
m chng n-c va D40
TT
Hp ng thit b cu ha
TT
Lng phun D19
TT
Vi rng D66, L20m
BA.17104 Lp t bng tiu lnh PCCC
m2
%
Vt liu
Van x kh d=76mm
Cao su
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 4,0/7
55 BB.36205 Lp t van x p
Vt liu
Van x kh d=76mm
Cao su
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 4,0/7
56 BB.36207 Lp t van bo ng
K100mm
Vt liu
Van x kh d=100mm
Cao su
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 4,0/7
26
Vt t-
0.010
0.010
#REF!
0.350
#REF!
ci
%
1.000
20.000
#REF!
cng
0.240
#REF!
ca
bnh
b
0.100
#REF!
#REF!
#REF!
#REF!
ci
m2
b
%
1.000
0.030
4.000
0.010
#REF!
#REF!
#REF!
cng
ci
0.330
#REF!
ci
m2
b
%
1.000
0.030
4.000
0.010
#REF!
#REF!
#REF!
cng
ci
0.330
#REF!
ci
m2
b
%
1.000
0.040
8.000
0.010
#REF!
#REF!
#REF!
cng
0.380
#REF!
cng
ci
b
b
cun
ci
Vt liu
Bng g 450x500
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
Khoan cm tay 0,5 kW
Bnh ca ha MFZ4
52 TT
My bm in Q=36m3/h,
53 TT
h=80m
54 BB.36205 Lp t van x kh, t ng
Khi l-ng
nh mc
H s
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
57 BB.36206 Lp t van tn hiu iu

chnh, K 80mm
Vt liu
Van x kh d=89mm
Cao su
ci
m2
27
Khi l-ng
nh mc
H s
Vt t-
#REF!
1.000
0.035
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 4,0/7
58 BB.33304 Lp t mi ni mm, K
125mm
Vt liu
Mi ni mm d=150mm
b
%
#REF!
0.350
#REF!
ci
1.000
#REF!
b
%
8.000
0.010
#REF!
0.550
#REF!
ci
1.000
#REF!
b
%
8.000
0.010
#REF!
0.460
#REF!
ci
1.000
#REF!
b
%
4.000
0.010
#REF!
0.380
#REF!
1.000
0.500
#REF!
0.110
#REF!
cng
ci
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 3,5/7
80mm
Vt liu
Mi ni mm d=75mm
cng
ci
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 3,5/7
Bu lc rc
61 TT
Hp kim tra
62 TT
Tr tip n-c cu ha D100
63 TT
u phun Sprinkler 72 C cc
64 TT
loi
65 BA.18102 Cng tc p lc gia 2 ng-ng tc
ng
Vt liu
Cng tc 2 ht
Vt liu khc
Nhn cng
Nhn cng 3,5/7
T iu khin bm cha chy
66 TT
Sprinkler
67 BB.35201 Lp t ng h o p xut
Vt liu
28
Vt t-
8.000
0.010
cng
ci
Bu lng M16-M20
Vt liu khc
Nhn cng
Nhn cng 3,5/7
100mm
Vt liu
Mi ni mm d=100mm
Khi l-ng
nh mc
H s
#REF!
#REF!
#REF!
cng
b
b
b
b
#REF!
#REF!
#REF!
#REF!
ci
#REF!
ci
%
cng
b
#REF!
ci
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
68 TT
ng h o p lc
Vt liu khc
Nhn cng
Nhn cng 4,0/7
Bnh n p lc cho h thng
cha chy Sprinkler
ci
%
cng
b
29
#REF!
Khi l-ng
nh mc
H s
Vt t-
1.000
0.010
#REF!
0.850
#REF!
D ton ACITT 2007

STT
M hiu
Thnh phn hao ph
n v
Thi cng
69 TT
70 TT
Bm b p lc cho h thng cha

chy Sprinkler
Bm b p lc Q=4,2m3/h, h=80m
71 BA.18102 Cng tc o mc n-c

Vt liu
Cng tc 2 ht
Vt liu khc
Nhn cng
Nhn cng 3,5/7
30
#REF!
ci
#REF!
ci
#REF!
Khi l-ng
nh mc
H s
Vt t-
ci
%
1.000
0.500
#REF!
cng
0.110
#REF!
D ton ACITT 2007
Bng tng hp vt tCng trnh : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty

STT
M hiu
Tn vt t-
n v
Khi l-ng
ng h o p lc
Bng tan
Bng g 450x500
Bu lng M16
Bu lng M16-M20
Bulng M16
Cn thp d=25mm
Cn thp d=32mm
Cn thp d=50mm
Cn thp d=60mm
Cn thp d=80mm
Cn thp d=100mm
Cn thp d=125mm
Cng tc 2 ht
Cao su
Cao su tm
ci
m
ci
b
b
b
ci
ci
ci
ci
ci
ci
ci
ci
m2
m2
ci
ci
ci
ci
ci
ci
ci
m
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
25 :A33.099904 ng thp en d=32mm, L=8m
#REF!
26 :A33.099905 ng thp en d=40mm, L=8m
#REF!
27 :A33.099906 ng thp en d=50mm, L=8m
#REF!
28 :A33.099907 ng thp en d=60mm, L=8m
#REF!
29 :A33.099909 ng thp en d=80mm, L=8m
#REF!
30 :A33.099910 ng thp en d=100mm, L=8m
#REF!
31 :A33.099911 ng thp en d=125mm, L=8m
#REF!
32 :A33.121302 Mi ni mm d=75mm
ci
#REF!
33 :A33.121303 Mi ni mm d=100mm
ci
#REF!
Vt liu
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
:A33.0020
:A33.0070
:A33.0079
:A33.0249
:A33.0250
:A33.0266
:A33.0425
:A33.0426
:A33.0428
:A33.0429
:A33.0431
:A33.0432
:A33.0433
:A33.0510
:A33.0518
:A33.0520
:A33.0720
:A33.0721
:A33.0723
:A33.0724
:A33.0726
:A33.0727
:A33.0728
:A33.099903
31
D ton ACITT 2007

STT
M hiu
Tn vt t-
34 :A33.121304 Mi ni mm d=150mm
35
36
37
38
39
40
41
:A33.1294
:A33.1297
:A33.1426
:A33.1454
:A33.1455
:A33.1456
:A33.1457
Que hn
Que hn khng r
Van mt bch d=40mm
Van ren d=32mm
Van ren d=40mm
Van ren d=50mm
Van ren d=67mm
32
n v
Khi l-ng
ci
#REF!
kg
kg
ci
ci
ci
ci
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
42
43
44
45
46
47
48
:A33.1459
:A33.1460
:A33.1461
:A33.1469
:A33.1470
:A33.1471
:A33.1472
49 :B33.0001
50 :B33.0002
51 :C33.0003
52 :C33.0013
Tn vt t-
Van ren d=89mm

Van ren d=100mm
Van ren d=110mm
Van x kh d=50mm
Van x kh d=76mm
Van x kh d=89mm
Van x kh d=100mm
Nhn cng
Nhn cng 3,5/7
Nhn cng 4,0/7
My thi cng
My hn in 23kW
Khoan cm tay 0,5 kW
33
n v
Khi l-ng
ci
ci
ci
ci
ci
ci
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
cng
cng
#REF!
#REF!
ca
ca
#REF!
#REF!
D ton ACITT 2007
Bng gi tr vt tCng trnh : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty

STT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
M hiu
:A33.0020
:A33.0070
:A33.0079
:A33.0249
:A33.0250
:A33.0266
:A33.0425
:A33.0426
:A33.0428
:A33.0429
:A33.0431
:A33.0432
:A33.0433
:A33.0510
:A33.0518
:A33.0520
:A33.0720
18 :A33.0721
19 :A33.0723
20 :A33.0724
21 :A33.0726
22 :A33.0727
23 :A33.0728
24 :A33.099903
25 :A33.099904
26 :A33.099905
27 :A33.099906
28 :A33.099907
29 :A33.099909
30 :A33.099910
Tn vt t-
ng h o p lc
Bng tan
Bng g 450x500
Bu lng M16
Bu lng M16-M20
Bulng M16
Cn thp d=25mm
Cn thp d=32mm
Cn thp d=50mm
Cn thp d=60mm
Cn thp d=80mm
Cn thp d=100mm
Cn thp d=125mm
Cng tc 2 ht
Cao su
Cao su tm
Ct thp khng r
d=25mm
Ct thp khng r
d=32mm
Ct thp khng r
d=50mm
Ct thp khng r
d=60mm
Ct thp khng r
d=80mm
Ct thp khng r
d=100mm
Ct thp khng r
d=125mm
ng thp en d=25mm,
L=8m
ng thp en d=32mm,
L=8m
ng thp en d=40mm,
L=8m
ng thp en d=50mm,
L=8m
ng thp en d=60mm,
L=8m
ng thp en d=80mm,
L=8m
ng thp en d=100mm,
L=8m
34
n v
Khi l-ng
n gi
ci
m
ci
b
b
b
ci
ci
ci
ci
ci
ci
ci
ci
m2
m2
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
ci
#REF!
#REF!
ci
#REF!
#REF!
ci
#REF!
#REF!
ci
#REF!
#REF!
ci
#REF!
#REF!
ci
#REF!
#REF!
#REF!
20,000
#REF!
#REF!
31,000
#REF!
#REF!
40,000
#REF!
#REF!
45,000
#REF!
#REF!
64,000
#REF!
#REF!
105,000
#REF!
#REF!
136,000
#REF!
2,000
7,000
4,100
4,100
4,100
28,300
35,000
35,000
Thnh tin
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
D ton ACITT 2007

STT
M hiu
Tn vt t-
n v
Khi l-ng
n gi
Thnh tin
31 :A33.099911 ng thp en d=125mm,

L=8m
32 :A33.121302 Mi ni mm d=75mm
#REF!
ci
#REF!
#REF!
33 :A33.121303 Mi ni mm d=100mm
ci
#REF!
#REF!
34 :A33.121304 Mi ni mm d=150mm
ci
#REF!
#REF!
35
188,000
#REF!
D ton ACITT 2007

STT
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
M hiu
:A33.1294
:A33.1297
:A33.1426
:A33.1454
:A33.1455
:A33.1456
:A33.1457
:A33.1459
:A33.1460
:A33.1461
:A33.1469
:A33.1470
:A33.1471
:A33.1472
TT
51 TT
52
53
54
55
56
57
58
59
60
61
62
63
64
TT
TT
TT
TT
TT
TT
TT
TT
TT
TT
TT
TT
TT
65
66
67
68
TT
TT
TT
TT
69 TT
70 TT
71 TT
72 TT
73 TT
74 TT
Tn vt t-
n v
Khi l-ng
Que hn
Que hn khng r
Van mt bch d=40mm
Van ren d=32mm
Van ren d=40mm
Van ren d=50mm
Van ren d=67mm
Van ren d=89mm
Van ren d=100mm
Van ren d=110mm
Van x kh d=50mm
Van x kh d=76mm
Van x kh d=89mm
Van x kh d=100mm
Vt liu khc
Mt bch thp rng D100
kg
kg
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
ci
%
ci
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
76,125
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Mt bch thp rng D80
ci
#REF!
61,950
#REF!
T thp D125
ci
T thp D100
ci
T thp D80
ci
T thp D65
ci
T thp D50
ci
Ni ng D100
ci
Ni ng D80
ci
Ni ng D65
ci
Ni ng D50
ci
Ni ng D32
ci
Ni ng D25
ci
m chng n-c va D40
ci
Hp ng thit b cu
b
ha
Lng phun D19
b
Vi rng D66, L20m
cun
Bnh ca ha MFZ4
bnh
My bm in Q=36m3/h,
b
h=80m
Bu lc rc
b
Hp kim tra
b
Tr tip n-c cu ha D100 b
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
242,000
217,140
126,840
85,995
42,210
383,225
325,000
275,000
210,000
152,000
85,000
230,000
785,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
245,000
450,000
250,000
########
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
7,185,000
450,000
7,650,000
#REF!
#REF!
#REF!
u phun Sprinkler 72
C cc loi
T iu khin bm cha
chy Sprinkler
Bnh n p lc cho h
thng cha chy Sprinkler
#REF!
185,000
#REF!
#REF!
########
#REF!
#REF!
########
#REF!
36
n gi
9,500
44,000
116,000
176,000
218,000
526,000
765,000
1,034,000
Thnh tin
D ton ACITT 2007

STT
75 TT
76 TT
M hiu
Tn vt t-
n v
Khi l-ng
n gi
Thnh tin
Bm b p lc cho h thng
cha chy Sprinkler
Bm b p lc Q=4,2m3/h,
h=80m
#REF!
########
#REF!
ci
#REF!
########
#REF!
37
D ton ACITT 2007

STT
M hiu
Tn vt t-
n v
Khi l-ng
n gi
Thnh tin
#REF!
Tng cng
38
BNG phn tch ca my

Cng trnh : Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty
khi l-ng
STT
MVT
TN MY
:C33.0003 My hn in 23kW
Nhin liu, nng l-ng
in (Kp=0,07)
Th iu khin my
Th iu khin my bc 4/7
:C33.0013 Khoan cm tay 0,5 kW
Nhin liu, nng l-ng
in (Kp=0,07)
Th iu khin my
Th iu khin my bc 3/7
N V
ca
THI CNG
KHONG
cng
KHONG
KHONG
KHONG
KHONG
ca
KHONG
kWh
kWh
cng
NH MC
KHONG
KHONG
KHONG
KHONG
48.300
1.000
0.930
1.000
VT T
BNG chit tnh n gi ca my

khi l-ng
STT
MVT
TN MY
N V
nh mc
n gi VT T
GC
thc t
chnh lch
GI VT T
Nhin liu p
N GI CA MY
TNG CNG
GC
THC T
D ton ACITT 2007
Bng chi ph vn chuyn

STT
M hiu
Loi vt liu
n v
Khi l-ng
Trng
l-ng
n v
Ngun
mua
Ph-ng tin
vn
Bc
hng
chuyn
C ly
tng
cng
(Km)
41
C ly phn theo
cp -ng
Kiu -ng
C ly (Km)
Cp -ng
Gi c-c
n gi
/t.km
V. chuyn
Thnh tin
D ton ACITT 2007
gi giao vt liu n hin tr-ng

Cng trnh :
Hng mc :
STT
M hiu
Loi vt liu
n v
Khi l-ng
Gi gc
(gi mua)
Chi ph trung chuyn (nu c)

Chi ph
vn chuyn
Bc xp
Hao ht trung chuyn

%
42
Thnh tin
Cng chi ph
trung chuyn
Gi giao vt
liu n
hin tr-ng
D ton ACITT 2007
gi vt liu xy dng n hin tr-ng

Cng trnh :
Hng mc :
Chi ph ti hin tr-ng
STT
M hiu
Loi vt liu
n v
Khi l-ng
Gi giao vt liu
n hin tr-ng
43
chi ph
Bc xp
Chi ph
vn chuyn ni b
Cng chi ph ti
hin tr-ng
Gi vt liu bnh
qun n hin
tr-ng
D ton ACITT 2007
Bng n gi chi tit

STT
M hiu
Thnh phn hao ph
n v
44
KL nh mc
n gi
H s
Thnh tin
D ton ACITT 2007
Bng d ton d thu

STT
M hiu
Ni dung cng vic
n v
45
Khi l-ng
n gi
Thnh tin
D ton ACITT 2007
Bng tng hp kinh ph

Ngy....thngnm
STT
Chi ph
Cch tnh
Gi tr ()
K hiu
#REF!
#REF!
#REF!
#REF!
A1
CLVL
B1
C1
(A1 + CLVL) * 1
B1 * 2.178
C1 * 1
2.5%*(VL+NC+M)
VL+NC+M+TT
#REF!
#REF!
#REF!
#REF!
#REF!
VL
NC
M
TT
T
T * 6,5%
T+C
(T+C) * 6%
#REF!
#REF!
#REF!
C
Z
TL
T+C+TL
#REF!
G * 10%
G + GTGT
#REF!
#REF!
GTGT
GxDCPT
G * 1% * (1+10%)
#REF!
GxDLT
Chi ph theo n gi
Chi ph vt liu
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
I
Chi ph trc tip
1
2
3
4
Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip
II Chi ph chung
Gi thnh d ton xy dng
III Thu nhp chu thu tnh tr-c
Gi tr d ton xy dng tr-c thu

IV Thu gi tr gia tng
Gi tr d ton xy dng sau thu
Chi ph xy nh tm ti hin tr-ng
v iu hnh thi cng
Cng
Lm trn
#REF!
#REF!
#NAME?
ng-i lp
ng-i ch tr
(k, h tn)
(k, h tn)
Chng ch KS nh gi XD hng..., s..
46
D ton ACITT 2007
tng hp kinh ph
STT
Chi ph
Cch tnh
I Gi tr xy lp
II Gi tr thit b
III Chi ph khc
1
2
3
4
5
6
7
8
9
10
11
Tng cng
K hiu
#REF!
XL
TB
PK
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
(XL+TB+PK)x10%
(I+II+III+IV)
#REF!
#REF!
Chi ph qun l d n u t- xy dng

cng trnh
Chi ph thm tra thit k k thut,
thit k bn v thi cng
Chi ph thm tra d ton, tng d ton
cng trnh
Chi ph la chn nh thu thi cng
xy dng cng trnh
Chi ph la chn nh thu cung cp
vt t- thit b cng trnh
Chi ph gim st thi cng xy dng
cng trnh
Chi ph gim st thi cng lp t thit
b ca cng trnh
Chi ph lp d n u t- xy dng
cng trnh
Chi ph lp bo co kinh t k thut
xy dng cng trnh
Chi ph thit k k thut ca cng
trnh c yu cu thit k 3 b-c
Chi ph thit k k thut ca cng
trnh c yu cu thit k 2 b-c
IV D phng ph
Gi tr ()
#NAME?
47
DP
TDT
D toan ACITT 2007
tng hp kinh ph
CNG TRNH :
HNG MC :
STT
CHI PH
I Gi tr xy lp (Tr-c Thu)
II Gi Tr Thit b (Tr-c Thu)
TNG MC U T ( duyt)
I GI TR XY LP (VAT)
II GI TR THIT B (VAT)
III CHI PH QUN L D N
IV CHI PH T VN U T XY DNG
#REF!
###
###
#REF!
### Chi ph kho st xy dng
Ch-a chn b-c thit k
Ch-a chn b-c thit k
###
###
###
###
###
###
###
###
CHI PH KHC
Chi ph thm tra, ph duyt quyt ton
2
3
Chi ph kim ton

Chi ph bo him
Chi ph thm nh kt qu la chn
nh thu
Chi ph khc
VI Chi ph d PHNG
GI TR ()
K HIU
#REF!
XL
TB
TMT
GXD
GTB
GQLDA
GTV
#REF!
#REF!
#REF!
#REF!
Theo d ton kho st
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Chi ph Thm tra tnh hiu qu v

tnh kh thi ca d n u tCh-a chn b-c thit k
Ch-a chn b-c thit k
Chi ph Thm tra d ton cng trnh
Chi ph lp h s mi thu thi cng
xy dng
Chi ph phn tch nh gi h s d
thu thi cng xy dng
Chi ph lp h s mi thu mua sm
thit b
Chi ph phn tch nh gi h s d
thu mua sm thit b
Chi ph Gim st thi cng xy dng
Chi ph Gim st lp t thit b
Thu GTGT
Cng Chi ph t- vn u t- xy dng
CCH TNH
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Gxl x 0%
Gxl x 0%
#REF!
Gtb x 0%
10%
#REF!
#REF!
#REF!
#REF!
GK
TMT x 0%
TMT x 0%x(1+10%)
(Gxd + Gtb) x 0,01%
#REF!
(GXD+GTB+GQLDA+GTV+GK)x10%
#REF!
GDP
D toan ACITT 2007
tng cng
(I+II+III+IV+V+VI)
#NAME?
#REF!
D toan ACITT 2007
Loi cng trnh :

Cp cng trnh :
S b-c thit k:
1
1
1
1
1
1
1
tng hp kinh ph
STT
Chi ph
Cch tnh
Gi tr ()
K hiu
XL
TB
GXD
I
II
Gi tr xy lp
Gi tr thit b
#REF!
Gi tr xy lp
#REF!
II
Gi tr thit b
GTB
#REF!
#REF!
GQLDA
GTV
1 Chi ph Lp d n
2 Chi ph Lp bo co kinh t - k thut
#REF!
#REF!
#REF!
#REF!
#REF!
Chi ph Thit k k thut ca cng

trnh dn dng c yu cu thit k 3
b-c
4 Chi ph Thit k bn v thi cng ca
cng trnh dn dng c yu cu thit
k 2 b-c
5 Chi ph Thit k k thut ca cng
trnh cng nghip c yu cu thit k
3 b-c
cng trnh cng nghip c yu cu
thit k 2 b-c
7 Chi ph Thit k cng trnh cp ngm
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
8 Chi ph Thit k cng trnh ho cht,

khai thc than, qung, xi mng v cc
cng trnh cng nghip khc, c chi
ph thit b > 50%
trnh giao thng c yu cu thit k 3
b-c
cng trnh giao thng c yu cu thit
k 2 b-c
trnh thu li c yu cu thit k 3 b-c
12 Chi ph thit k bn v thi cng ca
cng trnh thu li c yu cu thit k
2 b-c
13 Chi ph Thit k cng trnh nh trm
bm thu li, ca van, thit b ng
m ca cng ng bng v trn c chi
ph thit b > 50%
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
III Chi ph qun l d n

IV Chi ph t- vn u t- xy dng

trnh h tng k thut c yu cu thit
k 3 b-c
cng trnh h tng k thut c yu cu
thit k 2 b-c
16 Chi ph thit k cng trnh b-u chnh
vin thng
17 Chi ph Thit k cng trnh my thng
tin
18 Chi ph Thm tra thit k k thut i
vi cng trnh c yu cu thit k 3
b-c, thit k bn v thi cng i vi
cng trnh c yu cu thit k 2 b-c
19 Chi ph Thm tra d ton cng trnh
20 Chi ph Lp h s mi thu, nh gi
h s d thu thi cng xy dng
21 Chi ph lp h s mi thu, nh gi
h s d thu cung cp vt t- thit b
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
22 Chi ph Gim st thi cng xy dng

23 Chi ph Gim st lp t thit b
Thu GTGT
#REF!
#REF!
10%
#REF!
#REF!
#REF!
#REF!
Cng Chi ph t- vn u t- xy dng
GK
Chi ph khc
(GXD+GTB+GQLDA+GTV+GK)x10%
VI D phng ph
Tng cng
(I+II+III+IV+V+VI)
#NAME?
#REF!
#REF!
GDP
bng s 2.1 : tng
hp d ton cng trnh

Ngy....thngnm
n v tnh: ng
STT
NI dung chi ph
[1]
[2]
1 Chi ph xy dng
gi tr
tr-c thu
thu gtgt
gi tr
sau thu
[3]
[4]
[5]
[6]
GXD
GTB
2 Chi ph thit b
3
K hiu
GQLDA
Chi ph qun l d n
GTV
4 Chi ph t- vn u t- xy dng
Chi ph thi tuyn, tuyn chn thit
4.1
k kin trc
Chi ph thit k xy dng cng
4.2
trnh
. .
5 Chi ph khc
5.1 Chi ph r ph bom mn, vt n
5.2 Chi ph bo him cng trnh
GK
.
6 Chi ph d phng (GDP1 + GDP2)
Chi ph d phng cho yu t khi
6.1
l-ng pht sinh
Chi ph d phng cho yu t tr-t
6.2
gi
GDP
GXDCT
Tng cng (1+2+3+4+5+6)
ng-i lp
ng-i ch tr
(k, h tn)
(k, h tn)
bng s 2.2 : tng
hp chi ph thit b

Ngy....thngnm
n v tnh: ng
STT
ni dung chi ph
gi tr
tr-c thu
thu gtgt
gi tr
sau thu
K hiu
[1]
[2]
[3]
[4]
[5]
[6]
Chi ph mua sm thit b
1.1 ..
1.2 ..
2
3
Chi ph o to v chuyn giao cng

ngh
Chi ph lp t thit b v th
nghim, hiu chnh
GTB
Tng cng
ng-i lp
ng-i ch tr
(k, h tn)
(k, h tn)
bng s 3.2 : tng hp d ton cpxd tnh theo n gi

xy dng cng trnh y v gi xy dng tng hp y

Ngy....thngnm
n v tnh: ng
STT
khong mc chi ph
cch tnh
gi tr
K hiu
Chi ph xy dng tr-c thu
Q
i 1
2 Thu gi tr gia tng

3 Chi ph xy dng sau thu
4
5
Chi ph nh tm ti hin tr-ng

v iu hnh thi cng
Tng cng
xD i
G x TGTGT-XD
GTGT
G + GTGT
Gxd
G x t l x (1+T
GTGT-XD
Gxdnt
Gxd + Gxdnt
ng-i lp
ng-i ch tr
(k, h tn)
(k, h tn)
D ton ACITT 2007
Bng tin thi cng

STT
M hiu
Ni dung cng vic
n v
Tin thi cng
hao ph nc
T1
56
T2
T3
T4
T5
Cng ho x hi ch ngha vit nam

c lp t do hnh phc
Ngy 09 thng
07 nm
D ton thit k
D n
Hng mc :
Gi tr d ton :
Ch tr cng trnh
Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty

Ta nh CT3 - phn phng chy chng chy
Lp d ton
Kim tra
Cng ty thit k
2013
Config
H s vt liu :
1
H s nhn cng :
2.178
H s my thi cng :
1
Chi ph chung :
5.5 %
Thu nhp chu thu tnh tr-c :
6%
Thu gi tr gia tng :
10 %
Chi ph xy nh tm ti hin tr-ng v iu hnh
1 % thi cng
Chi ph trc tip khc :
2.5 %
S Files d liu
C:\DUTOAN97\HaNoi09\DG56XDLDHN.DBF
C:\DUTOAN97\HaNoi09\DMDT1776.DBF
C:\DUTOAN97\HaNoi09\DMDT1777.DBF
C:\DUTOAN97\HaNoi09\PLV1776.DBF
C:\DUTOAN97\HaNoi09\TDVTHN09.DBF
C:\DUTOAN97\HaNoi09\GVTHN09.DBF
C:\DUTOAN97\PhuTho08\DGPT08.DBF
C:\DUTOAN97\PhuTho08\DMDT1779.DBF
C:\DUTOAN97\PhuTho08\PLV1776.DBF
C:\DUTOAN97\PhuTho08\TDVTPT08.DBF
C:\DUTOAN97\PhuTho08\GVTPT08.DBF
C:\DUTOAN97\LaoCai08\PLV1776.DBF
C:\DUTOAN97\LaoCai08\TDVT1776.DBF
C:\DUTOAN97\LaoCai08\GVT408LC.DBF
1
2.178
1
5.5
6
10
1
2.5
3560080
9.1E+07
9.1E+07
2.9E+07
6.1E+07
3.9E+07
326080
9.1E+07
2.9E+07
6.1E+07
3.9E+07
0385
0386
0387
0388
Page 59
Config
Page 60
Config
Page 61
Config
Page 62
Config
323
325
327
328
329
330
338
339
340
341
342
Thp I
kg
Thp bn d=2mm
kg
Thp gc
kg
Thp gc 100x100mmkg
Thp gc 120x120mmkg
Thp gc 80x80mm kg
Thp trn 4-6mm
kg
Thp trn 6-8mm
kg
Thp trn D > 10mm kg
Thp trn D > 18mm kg
Thp trn D6mm
kg
343
344
345
346
347
0021
0022
0023
0024
0027
0306
0307
0308
0309
0369
0379
0380
0381
0382
0383
0384
0385
0386
Thp trn D<= 18mm kg

Thp trn D<=10mm kg
Thp trn fi 18mm
kg
Thp tm
kg
Thp tm 6mm
kg
Thp trn fi <=10mm kg
Thp trn fi <=18mm kg
Thp trn fi > 18mm kg
Thp trn
kg
Thp fi 6mm
kg
Thp tm d=6mm
kg
Thp gc 80x80mm kg
Thp gc 100x100mmkg
Thp gc 120x120mmkg
Thp gc 50x50x5 kg
Thp fi 8mm
kg
Thp fi 12mm
kg
Thp fi 14mm
kg
Thp fi 16mm
kg
Thp fi 18mm
kg
Thp fi 20mm
kg
Thp fi 22mm
kg
Thp fi 25mm
kg
4
4
5
5
5
0387
0388
Thp fi 28mm
Thp fi 32mm
1
2
3
4
5
1
1
1
2
2
2
3
3
3
4
1
1
2
2
3
3
4
4
5
5
1
2
3
4
5
kg
kg
1
2
3
4
5
Page 63
XLTB
. 0000
< ,999
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u
0.557
t0.557
Lp bo co u
0.323
t0.323
Lp bo co u
0.336
t0.336
Lp bo co u
0.309
t0.309
Lp bo co u
0.216
t0.216
XL
. 0000
<=00,5
Lp h s mi 0.396
thu XL &0.396
Phn tch, nh gi h s d
Gim st thi cng
1.782
xy dng
1.782
v lp t thit b
Lp h s mi 0.277
thu XL &0.277
Gim st thi cng1.24
xy dng1.24
v lp t thit b
Lp h s mi 0.263
thu XL &0.263
Gim st thi cng
0.954
xy dng
0.954
v lp t thit b
Lp h s mi 0.246
thu XL &0.246
Gim st thi cng
0.886
xy dng
0.886
v lp t thit b
Lp h s mi 0.331
thu XL &0.331
Gim st thi cng
1.505
xy dng
1.505
v lp t thit b
TB
. 0000
<=00,5
Lp h s mi 0.266
thu mua 0.266
sm vt t- thit b v phn
Lp h s mi 0.187
thu mua 0.187
Lp h s mi 0.168
thu mua 0.168
Lp h s mi 0.157
thu mua 0.157
Lp h s mi 0.223
thu mua 0.223
XLTB
. 0000
<=,999
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
. 0000
<=00,5
Thm nh thit
0.1436
k k0.1436
thut
Thm nh thit
0.0983
k k0.0983
thut
Thm nh thit
0.0932
k k0.0932
thut
Thm nh thit
0.0932
k k0.0932
thut
Thm nh thit
0.1344
k k0.1344
thut
Config
1
2
3
4
5
Thm nh tng
0.126
d ton0.126
Thm nh tng
0.1512
d ton
0.1512
Thm nh tng
0.1057
d ton
0.1057
Thm nh tng
0.1057
d ton
0.1057
Thm nh tng
0.1008
d ton
0.1008
Nhm I - Cng trnh cng nghip

XL
. 0000
<=00,5
1 Loi 1
2.41
2.41
2 Loi 2
2.7
2.7
3 Loi 3
3.01
3.01
4 Loi 4
5 Loi 5
1
2
3
4
5
3.61
4.33
3.61
4.33
Nhm II - Cng trnh cp thot n-c, tuyn ng dn d

XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97
Nhm II
XL
. 0000
<=00,5
1 Cp ngm cp in
1.11 p 6 - 1.11
15KV
2 Cp ngm cp in
0.72 p 22 0.72
- 35KV
3 Cp ngm cp0.252
in p 110KV
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8
Nhm III - Cng trnh nng nghip, thu li

XL
. 0000
<=00,5
Loi 1
2.18
2.18
Loi 2
2.45
2.45
Loi 3
2.72
2.72
Loi 4
2.99
2.99
Loi 5
3.3
3.3
Nhm IV - Cng trnh giao thng

XL
. 0000
<=00,5
1 Loi 1
1.19
1.19
2 Loi 2
1.34
1.34
Page 64
Config
3 Loi 3
4 Loi 4
5 Loi 5
1
2
3
4
5
1.49
1.64
1.81
1.49
1.64
1.81
Nhm V - Cng trnh dn dng

XL
. 0000
<=00,2
Loi 1
2.46
2.46
Loi 2
2.77
2.77
Loi 3
3.08
3.08
Loi 4
3.39
3.39
Loi 5
3.73
3.73
Chi ph ban qun l

XL
. 0000
<=00,5
1
1.46
1.46
2
1.37
1.37
3
4
1.43
2.2
1.43
2.2
2.3
2.3
0.8
0.8
0.8
0.8
0.8
<=00,5
0.8
0.8
0.8
0.8
0.8
TB
1
2
3
4
5
Page 65
. 0000
Config
Page 66
Config
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
ghin cu tin kh thi
0.068
0.053
0.044
0.79
0.719
0.575
0.489
0.388
0.288
0.244
0.201
ghin cu tin kh thi

0.396
0.36
0.264
0.24
0.192
0.045
0.156
0.035
0.121
0.029
0.096
0.454
0.413
0.303
0.275
0.22
0.046
0.179
0.036
0.139
0.03
0.11
0.042
0.033
0.028
0.184
0.15
0.116
0.092
0.227
0.0621
0.168
0.0483
0.143
0.0414
0.118
ghin cu tin kh thi
ghin cu tin kh thi

0.38
0.345
0.253
0.23
ghin cu tin kh thi

0.462
0.42
0.336
0.276
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.485
1.43
1.342
1.188
1.008
0.787
0.616
0.5
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
1.034
0.99
0.911
0.814
0.704
0.554
0.432
0.346
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
0.793
0.739
0.661
0.583
0.446
0.275
0.216
0.163
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.74
0.686
0.621
0.546
0.421
0.254
0.202
0.156
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.135
0.977
0.834
0.664
0.519
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.1197
0.1071
0.0945
0.063
0.0553
0.0441
0.0315
0.0221
0.0819
0.0756
0.063
0.0441
0.0392
0.0309
0.0221
0.0158
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
0.0208
0.0151
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
0.0208
0.0151
0.1008
0.0945
0.0819
0.0536
0.0469
0.0378
0.0271
0.0158
Page 67
Config
0.105
0.126
0.0882
0.0882
0.084
g trnh cng nghip

. 0001
2.3
2.58
2.87
3.44
4.13
0.091
0.112
0.0784
0.0784
0.0742
0.07
0.084
0.0588
0.0588
0.056
0.0476
0.056
0.0406
0.0406
0.0385
0.0413
0.049
0.0392
0.0392
0.0371
0.0315
0.0371
0.0259
0.0259
0.0245
0.0252
0.0308
0.021
0.021
0.0203
0.0161
0.0231
0.0161
0.0161
0.0154
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
3.59
2.69
3.23
2.49
2.99
2.29
2.75
2.09
2.51
1.89
2.27
1.73
2.07
g trnh cp thot n-c, tuyn ng dn du, tuyn cp thng tin b-u in, -ng dy ti in
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4
ng trnh nng nghip, thu li

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.07
1.86
1.56
1.43
1.15
1.15
1.15
1.15
2.33
2.1
1.75
1.61
1.47
1.33
1.33
1.33
2.59
2.33
1.94
1.79
1.63
1.48
1.36
1.1
2.85
2.56
2.14
1.97
1.8
1.62
1.49
1.25
3.14
2.82
2.35
2.16
1.98
1.79
1.63
1.38
ng trnh giao thng

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.13
0.99
0.89
0.82
0.62
0.62
0.62
0.62
1.28
1.11
1
0.93
0.85
0.78
0.78
0.78
Page 68
Config
1.42
1.57
1.72
1.24
1.36
1.49
1.11
1.23
1.35
1.03
1.13
1.25
0.95
1.04
1.14
0.87
0.95
1.05
0.78
0.87
0.95
0.65
0.79
0.87
ng trnh dn dng
. 00,5
2.4
2.69
2.99
3.29
3.63
. 0001
1.4
1.3
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.37
2
1.3
1.62
1.2
1.5
1.12
1.36
0.85
1.05
0.6
0.73
0.46
0.58
0.33
0.43
2.2
1.78
1.64
1.5
1.2
0.9
0.72
0.54
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
Page 69
Config
Page 70
Config
. 1000
. 2000
0.031
0.019
0.173
0.144
0.02
0.084
0.012
0.072
0.021
0.096
0.013
0.083
0.019
0.011
0.081
0.069
0.029
0.101
0.017
0.086
C:\DUTOAN97\CUOCVC.DBF
3 9719890
. 1000
0.023
0.33
0.016
0.231
0.015
0.109
0.014
0.102
0.019
0.275
. 1000
0.033
0.023
0.021
0.02
0.028
. 1000
. 2000
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
. 1000
. 2000
0.0158
0.0087
0.0113
0.0063
0.0107
0.0057
0.0107
0.0057
0.0139
0.0077
Page 71
Config
0.0133
0.0161
0.0112
0.0112
0.0105
0.007
0.0083
0.0067
0.0067
0.0061
. 1000
1.4
1.17
1.26
1.51
1.81
Page 72
Config
. 0500
1.58
1.34
1.49
1.38
1.52
. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.28
0.13
0.23
0.38
0.3
. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
Page 73
Config
Page 74
Config
Page 75
Config
Page 76
Config
Page 77
Config
Page 78
Config
Page 79
Config
Page 80
Config
Page 81
Config
Page 82
Config
Page 83
Config
Page 84
Config
Page 85
Config
4
5
1
2
3
4
5
Page 86
Config
1
1
1
2
2
2
3
3
3
4
4
4
5
5
5
1
1
2
2
3
3
4
4
5
5
1
1
2
2
3
3
4
4
5
5
1
2
3
4
5
XLTB
Lp bo co u tLp bo co nghin cu tin kh thi
. 0000
< ,999
0.646
0.646
0.357
0.357
0.336
0.336
Lp bo co u t0.358
0.358
Lp bo co u t0.251
0.251
XL
. 0000
<=00,5
Lp h s mi thu XL & Phn tch, nh gi h s d
0.396
thu xy0.396
lp
Gim st thi cng xy dng
1.437
1.437
0.277
thu xy0.277
lp
1.167
1.167
0.263
thu xy0.263
lp
1.254
1.254
0.246
thu xy0.246
lp
1.233
1.233
0.331
thu xy0.331
lp
1.505
1.505
TB
. 0000
<=00,5
Lp h s mi thu mua sm vt t- thit b v phn0.266
tch, nh
0.266
gi h s d thu mua sm vt
Gim st lp t thit b
0.646
0.646
tch, nh
0.187
Gim st lp t thit b
0.454
0.454
tch, nh
0.168
Gim st lp t thit b
0.408
0.408
tch, nh
0.157
Gim st lp t thit b
0.381
0.381
tch, nh
0.223
Gim st lp t thit b
0.46
0.46
XLTB
. 0000
<=,999
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
. 0000
<=00,5
Page 87
Config
1
2
3
4
5
1
2
3
4
5
Thm nh thit k k thut

Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
0.1754
0.114
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403
1
2
3
4
5
Nhm I - Cng trnh cng nghip

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
0.1754
0.114
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403
. 0000
<=00,5
2.41
2.41
2.7
2.7
3.01
3.01
3.61
3.61
4.33
4.33
TB
3 Cng trnh ho cht - Loi 3
. 0000
. 0005
0.61
0.61
0.85
0.85
1.38
1.38
TB
3 Cng trnh ch bin thu sn - Loi 3
. 0000
. 0005
0.61
0.61
TB
5 Cng trnh ga ho lng - Loi 5
. 0000
. 0005
0.97
0.97
TB
4 Cng trnh khai thc than - Loi 4
5 Cng trnh khai thc than - Loi 5
. 0000
1
2
3
4
5
1.2
1.44
. 0005
1.2
1.44
Nhm II - Cng trnh cp thot n-c, tuyn ng dn du, tuyn cp thng tin b-u in, -ng dy
XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97
Nhm II
XL
1 Cp ngm cp in p 6 - 15KV
2 Cp ngm cp in p 22 - 35KV
Page 88
. 0000
<=00,5
1.11
1.11
0.72
0.72
Config
3 Cp ngm cp in p 110KV
0.252
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8
Nhm III - Cng trnh nng nghip, thu li

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
. 0000
<=00,5
2.62
2.62
2.94
2.94
3.26
3.26
3.59
3.59
3.96
3.96
Nhm IV - Cng trnh giao thng

XL
. 0000
1
2
3
4
5
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
1.34
1.49
1.64
1.81
1.81
1
2
3
4
5
Nhm V - Cng trnh dn dng

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Chi ph ban qun l
XL
<=00,5
1.34
1.49
1.64
1.81
1.81
. 0000
<=00,2
2.46
2.46
2.77
2.77
3.08
3.08
3.39
3.39
3.73
3.73
. 0000
<=00,5
1.46
1.46
1.37
1.37
1.43
1.43
1
2
3
Page 89
Config
4
5
TB
2.2
2.3
2.2
2.3
0.8
0.8
0.8
0.8
0.8
<=00,5
0.8
0.8
0.8
0.8
0.8
. 0000
1
2
3
4
5
Page 90
Config
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.079
0.061
0.055
0.45
0.334
0.283
0.251
0.916
0.834
0.667
0.567
0.459
0.418
0.306
0.278
0.223
0.052
0.181
0.041
0.14
0.036
0.12
0.527
0.478
0.351
0.319
0.255
0.053
0.208
0.042
0.161
0.037
0.137
0.049
0.038
0.035
0.213
0.174
0.135
0.115
0.263
0.072
0.195
0.056
0.165
0.052
0.0147
0.441
0.536
0.4
0.487
0.293
0.39
0.267
0.32
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.148
1.057
0.902
0.798
0.677
0.529
0.414
0.336
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
0.932
0.854
0.714
0.638
0.552
0.434
0.339
0.271
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
1.025
0.89
0.723
0.638
0.489
0.301
0.237
0.178
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.987
0.875
0.72
0.633
0.488
0.294
0.235
0.181
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.125
0.977
0.834
0.664
0.51
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.516
0.454
0.364
0.316
0.255
0.206
0.134
0.115
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.363
0.32
0.255
0.219
0.146
0.097
0.083
0.071
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.326
0.289
0.228
0.186
0.132
0.087
0.075
0.063
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.305
0.269
0.215
0.184
0.123
0.081
0.071
0.059
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
0.368
0.318
0.268
0.227
0.151
0.1
0.083
0.071
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
Page 91
Config
0.1462
0.095
0.0906
0.0906
0.1169
0.1315
0.0855
0.0815
0.0815
0.1052
. 0001
2.3
2.58
2.87
3.44
4.13
0.1299
0.0877
0.0833
0.0833
0.1096
0.1169
0.0789
0.075
0.075
0.0987
0.1096
0.0731
0.0695
0.0695
0.095
0.0987
0.0658
0.0625
0.0625
0.0855
0.0953
0.0635
0.0604
0.0604
0.0826
0.0858
0.0572
0.0544
0.0544
0.0744
0.0733
0.0489
0.0465
0.0465
0.0635
0.066
0.044
0.0418
0.0418
0.0572
0.0564
0.0376
0.0358
0.0358
0.0489
0.0508
0.0338
0.0322
0.0322
0.044
0.0434
0.0289
0.0275
0.0275
0.0376
0.039
0.026
0.0248
0.0248
0.0338
0.0334
0.0222
0.0212
0.0212
0.0289
0.03
0.02
0.019
0.019
0.026
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
2.69
2.49
2.29
2.09
1.89
1.73
3.59
3.23
2.99
2.75
2.51
2.27
2.07
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.31
0.82
0.76
0.7
0.65
0.58
0.52
0.46
1.24
1.13
1.05
0.97
0.87
0.77
0.69
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.28
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.43
0.31
0.22
0.18
0.15
0.11
0.09
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
1.08
1
0.92
0.87
0.76
0.69
0.6
1.29
1.2
1.1
1
0.92
0.83
0.72
du, tuyn cp thng tin b-u in, -ng dy ti in

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
Page 92
Config
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.48
2.23
1.87
1.72
1.38
1.38
1.38
1.38
2.78
2.52
2.1
1.93
1.76
1.6
1.6
1.6
3.11
2.78
2.33
2.15
1.96
1.78
1.63
1.32
3.42
3.07
2.57
2.36
2.16
1.94
1.79
1.5
3.77
3.38
2.82
2.59
2.38
2.15
1.96
1.67
. 0001
1.28
1.42
1.57
1.72
1.72
. 00,5
2.4
2.69
2.99
3.29
3.63
. 0001
1.4
1.3
1.37
. 0005
1.11
1.24
1.36
1.49
1.49
. 0015
1
1.11
1.23
1.35
2.19
. 0025
. 0050
0.93
1.03
1.13
1.25
1.99
0.85
0.95
1.04
1.14
1.89
. 0100
0.78
0.87
0.95
1.05
1.64
. 0200
0.78
0.78
0.87
0.95
1.49
. 0500
0.65
0.65
0.79
0.87
1.38
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.3
1.2
1.12
0.85
0.6
0.46
0.33
Page 93
Config
2
2.2
1.62
1.78
1.5
1.64
1.36
1.5
1.05
1.2
0.73
0.9
0.58
0.72
0.43
0.54
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
Page 94
Config
. 1000
. 2000
0.038
0.024
0.216
0.18
0.025
0.105
0.015
0.09
0.026
0.12
0.016
0.103
0.023
0.014
0.101
0.086
0.036
0.126
0.021
0.107
. 1000
0.023
0.222
0.016
0.181
0.015
0.12
0.014
0.118
0.019
0.275
. 1000
0.033
0.097
0.023
0.047
0.021
0.043
0.02
0.04
0.028
0.048
. 1000
. 2000
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
. 1000
Page 95
Config
0.0257
0.0171
0.0163
0.0163
0.0222
0.0231
0.0154
0.0146
0.0146
0.02
. 1000
1.4
1.17
1.26
1.51
1.81
Page 96
Config
. 0500
1.58
1.34
1.49
1.38
1.52
. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.13
Page 97
Config
0.28
0.38
0.23
0.3
. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
Page 98

He Thong Phong Chay Chong Chay

Uploaded by

Document Information

Original Title

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

He Thong Phong Chay Chong Chay

Uploaded by

Copyright:

Available Formats

D ton ACITT 2007

Bng tng hp kinh ph

4 Trc tip ph khc

Chi ph trc tip

Gi tr d ton xy dng tr-c thu

D ton ACITT 2007

ng-i kim tra

D ton ACITT 2007

d liu tnh chnh lch gi ca my

BNG TNH chnh lch chi ph nhin liu, nng l-ng

CNG CHNH LCH chi ph NHIN LIU TRONG gi CA MY

BNG chnh lch chi ph tin l-ng th iu khin my

CNG CHNH LCH chi ph tin l-ng th iu khin my

D ton ACITT 2007

Ni dung cng vic

1 BB.14111 Lp t ng thp K 125mm

100m #REF! ######## #####

100m #REF! ######## #####

100m #REF! ######## #####

100m #REF! ######## #####

8,120,000 9,216 2,057,109 #####

6,250,000 6,461 1,930,252 #####

4,990,000 5,036 1,790,710 #####

3,970,000 3,610 1,698,865 #####

D ton ACITT 2007

Ni dung cng vic

11 BB.25211 Lp t ct thp K d=125mm

D ton ACITT 2007

Ni dung cng vic

D ton ACITT 2007

Ni dung cng vic

D ton ACITT 2007

Ni dung cng vic

D ton ACITT 2007

Ni dung cng vic

D ton ACITT 2007

Bng chnh lch vt tD n: Khu ti nh c- Xun la phc v xy dng khu TM Ty h ty

D ton ACITT 2007

ng thp en d=40mm, L=8m

D ton ACITT 2007

Thnh phn hao ph

1 BB.14111 Lp t ng thp K 125mm

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

8 BB.14103 Lp t ng trng km, K

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph

D ton ACITT 2007

Thnh phn hao ph