You are on page 1of 99

BANG TONG HP KINH PH

CONG TRNH : CHI CUC THUE VNH HNG


HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

STT

CHI PH

KH

C. THC TNH

Chi ph vt liu

A1+A2

Chi ph vt liu thu 10%

A1

A1/1,1

Chi ph vt liu thu 5%

A2

A2/1,05

Chi ph nhn cng

B0*3,444/1,062

Chi ph my

C0*1,77

Chi ph trc tip khc

(A+B+C)*2,5%

Trc tip ph

A+B+C+D

Chi ph chung

E*6,5/100

Ga thnh d ton xy lp

E+F

10

Thu nhp chu thu tnh trc

G*5,5/100

11

Ga tr d ton xy lp trc thu

G+H

12

Thu gi tr gia tng u ra

I*10/100

13

Ga tr d ton xy lp sau thu

I+J

14

Chi ph ln tri

I*1,0/100*1,1

15

Tng gi tr d ton xy lp

K+Z

16

Chi ph t vn u t XD

(P1+P2++P4)

17

+ Chi ph thit k k thut

P1

I*3,6/100*1,1

18

+ Chi ph thm tra bng v thi cng

P2

I*0,206/100*1,1

19

+ Chi ph thm tra d ton

P3

I*0,2/100*1,1

20
21

+ Chi ph gim st thi cng


Chi ph khc

P4

I*2,628/100*1,1

Z1+Z2

22

+ Chi ph bo him cng trnh

z1

I*0,2/100*1,1

23

+ Chi ph bo KT,TT,PDQT vn u t

z2

I*0,82/100*1,1

24

Chi ph qun l d n

I*2,524/100*1,1

25

Chi ph d phng

10/100*(N+P+Z+R)

26

Chi ph d tr trt gi

I*5/100

27

Tng gi tr d ton

N+P+Z+R+S+X
Lam tron

(Bng ch : Nm mi su triu khng trm su mi mt ngn ng)


Ngay 9 thang 9 nam 2010

NGI LAP

CONG TY CPTVXD MINH LONG


GIAM OC

PH

THANH TIEN
24,460,320
24,460,320

10,248,527
179,372
872,205
35,760,424
2,324,428
38,084,852
2,094,667
40,179,518
4,017,952
44,197,470
441,975
44,639,445
2,932,060
1,591,109
91,047
88,395

1,161,510
450,814
88,395
362,419
1,115,544
4,913,786
2,008,976
56,060,626
56,061,000

t ngn ng)
Ngay 9 thang 9 nam 2010
CONG TY CPTVXD MINH LONG
GIAM OC

BANG KHOI LNG D TOAN


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO MA HIEU
TEN
TT NH MC
CONG VIEC
1
BA.16401 Lap at day tn hieu bon ruot
250
2
BA.14402 Lap ong luon day tn hieu
180
3
TT
Lap at au bao chay khoi
14
4
TT
Lap at nut nhan khan
5
5
TT
Lap at coi bao ong chay cua ai Loan
1
6
TT
Lap at tu bao chay trung tam
1
7
TT
Lap at bo nguon
1

TONG CONG

N
V
Met
Met
Bo
Bo
Cai
Cai
Cai

KHOI LNG
CHI TIET TONG SO
250.000
250.000
180.000
180.000
14.000
14.000
5.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000

FALSE

FALSE

-5-

N GIA
NH.CONG
MAY TC
1,746
15,132

563

THANH TIEN
NH.CONG
MAY TC
436,500
2,723,760

101,340

3,160,260

101,340

BANG PHAN TCH N GIA


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO MA HIEU
CONG TAC XAY LAP
N
TT NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG
V
1
BA.16401 Lap at day tn hieu bon ruot
Met
+ Day tn hieu bon ruot
Met
Cong
+ Nhan cong bac 3,5/7 (Nhom 2)
2
BA.14402 Lap ong luon day tn hieu
Met
+ Ong luon day tn hieu
met
Cong
+ Nhan cong bac 3,5/7 (Nhom 2)
Ca
+ May khoan be tong cam tay, cong suat 0,50 kW
3
TT
Lap at au bao chay khoi
Bo
+ au bao chay khoi
Bo
4
TT
Lap at nut nhan khan
Bo
+ Nut nhan khan
Bo
5
TT
Lap at coi bao ong chay cua ai Loan
Cai
+ Coi bao ong chay cua ai Loan
Cai
6
TT
Lap at tu bao chay trung tam
Cai
+ Tu bao chay trung tam
Cai
7
TT
Lap at bo nguon
Cai
+ Bo nguon
Cai
TRUE

-6-

KHOI
LNG
250.000

NH MC
1.0200
0.0300

180.000
1.0200
0.2600
0.0100
14.000
1.0000
5.000
1.0000
1.000
1.0000
1.000
1.0000
1.000
1.0000

BANG PHAN TCH N GIA

NG TRNH : CHI CUC THUE HUYEN VNH HNG


UC : BAO CHAY M RONG TRU S LAM VIEC
NG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
KHOI LNG
YEU CAU
255.000
7.500
183.600
46.800
1.800
14.000
5.000
1.000
1.000
1.000

-7-

BANG TONG HP VAT T THUE 10%


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO
TT
1
2
3
4
5
6
7

TEN
LOAI VAT T
+ Day tn hieu bon ruot
+ Ong luon day tn hieu
+ au bao chay khoi
+ Nut nhan khan
+ Coi bao ong chay cua ai Loan
+ Tu bao chay trung tam
+ Bo nguon

N
V
Met
met
Bo
Bo
Cai
Cai
Cai

Tong cong

KHOI
LNG
255.000
183.600
14.000
5.000
1.000
1.000
1.000

TRUE

-8-

N GIA
7,480
6,820
583,000
508,200
687,500
11,550,000
806,300

THANH TIEN
1,907,400
1,252,152
8,162,000
2,541,000
687,500
11,550,000
806,300

26,906,352

BANG TNH CHI PH VAN CHUYEN VAT LIEU


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO
TT
1
2
3
4
5
6
7

TEN
LOAI VAT T
+ Day tn hieu bon ruot
+ Ong luon day tn hieu
+ au bao chay khoi
+ Nut nhan khan
+ Coi bao ong chay cua ai Loan
+ Tu bao chay trung tam
+ Bo nguon

N TR.LNG
V
RIENG
Met
met
Bo
Bo
Cai
Cai
Cai

NGUON
MUA

TRUE

-9-

PHNG TIEN
VAN CHUYEN

TONG
C LY

C LY THEO LOAI (KM)GIA CC


C LY GIA CC B.QUAN

BANG TNH GIA GIAO VAT LIEU EN HIEN TRNG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
THANH
TIEN

SO
TT
1
2
3
4
5
6
7

TEN
LOAI VAT T
+ Day tn hieu bon ruot
+ Ong luon day tn hieu
+ au bao chay khoi
+ Nut nhan khan
+ Coi bao ong chay cua ai Loan
+ Tu bao chay trung tam
+ Bo nguon

N
V
Met
met
Bo
Bo
Cai
Cai
Cai

- 10 -

GIA
MUA

CHI PH
VAN CHUYEN

CHI PH
BOC XEP

HAO HUT TRUNG CHUYEN


TY LE

NG

BANG TNH GIA VAT LIEU EN HIEN TRNG

CONG TRNH : CHI CUC THUE HUYEN VNH HNG


HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LO

H LONG

HUT TRUNG CHUYEN


THANH TIEN

GIA GIAO VAT LIEU


EN HIEN TRNG

SO
TT
1
2
3
4
5
6
7

TEN
LOAI VAT T
+ Day tn hieu bon ruot
+ Ong luon day tn hieu
+ au bao chay khoi
+ Nut nhan khan
+ Coi bao ong chay cua ai Loan
+ Tu bao chay trung tam
+ Bo nguon

- 11 -

N
V
Met
met
Bo
Bo
Cai
Cai
Cai

GIA GIAO VAT LIEU


EN HIEN TRNG

CHI PH TAI HIEN TRNG


BOC XEPVAN CHUYEN NOI BO

H GIA VAT LIEU EN HIEN TRNG

NG TRNH : CHI CUC THUE HUYEN VNH HNG


MUC : BAO CHAY M RONG TRU S LAM VIEC
NG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
CHI PH TAI HIEN TRNG
GIA VAT LIEU BNH QUAN
CONG CP TAI HIEN TRNG TAI HIEN TRNG

- 12 -

D TOAN CHI PH XAY DNG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG

TT
I
1
2
3
4
II
III
IV

FALSE
+ Chi ph vat lieu xay dng theo n gia A1
26,844,400
+ Chi ph vat lieu xay dng theo thc te Avl
26,906,352
+ Chi ph nhan cong
B1
3,160,260
+ Chi ph may thi cong
C1
101,340
CACH TNH
DIEN GIAI
KY HIEU
Chi ph trc tiep
Avl
Chi ph vat lieu
VL
B1
Chi ph nhan cong
NC
C1
Chi ph may thi cong
MTC
Trc tiep ph khac
1.50 % x (VL + NC + MTC)
TT
VL + NC + MTC + TT
Cong chi ph trc tiep
T
Chi ph chung
6.00 % x T
C
T+C
Gia thanh d toan xay dng
Z
Thu nhap chu thue tnh trc
5.50 % x (T + C)
TL
(T + C + TL)
Gia tr d toan xay dng trc thue
G
Thue gia tr gia tang
10.00 % x G
GTGT
G + GTGT
Gia tr d toan xay dng sau thue
Gxdcpt
Chi ph xay dng nha tam tai hien trng
1.00 % x G x 1,10
Gxdlt
CHI PH XAY DNG
Gxd
Chi ph quan ly d an
6.3360 % x (Gxd / 1,1 + TB1) x 1,1
Gqlda
Trong o : + Chi ph tham tra thiet ke
0.1640 % x Gxd
+ Chi ph tham tra d toan
0.1610 % x Gxd
+ Chi ph la chon nha thau TCXD
0.3120 % x Gxd
+ Chi ph giam sat TC xay dng
1.9970 % x Gxd
+ Cac khoan khac cua CPQLDA
+ Chi ph thiet ke
3.1600 % x Gxd
CPK1
+ Chi ph kiem toan
0.2500 % x W x 85%
CPK6
+ Chi ph tham tra quyet toan
0.2000 % x W x 85%
CPK8
+ Chi ph bao hiem
0.2000 % x Gxdcpt
CPK10
+ Chi ph tham nh ket qua la chon nha thau 0.0100 % x (Gxd + TB)
CPK11
Cong chi ph khac
SUM(CPKi)
CPK
+ D phong ph
10.00 % x (Gxd + TB + Gqlda + CPK)
R
Gxd + TB + Galda + CPK + R
Tong d toan
W
(Bon mi sau trieu chn tram chn mi sau ngan nam tram bay mi bay
Ngay 8 thang 8 nam
NGI TNH
NGI KIEM
C QUAN LAP

HO VA TEN

HO VA TEN

- 13 -

HO VA TEN

OAN CHI PH XAY DNG

NH : CHI CUC THUE HUYEN VNH HNG


AO CHAY M RONG TRU S LAM VIEC
H TRAN VNH HNG, HUYEN VNH HNG, TNH LONG

THANH TIEN
26,906,352
3,160,260
101,340
452,519
30,620,471
1,837,228
32,457,699
1,785,173
34,242,872
3,424,287
37,667,159
376,672
38,043,831
2,410,457
62,392
61,251
118,697
759,735
1,408,382
1,202,185
99,868
79,894
75,334
500,000
1,966,851
4,272,416
46,996,577
sau trieu chn tram chn mi sau ngan nam tram bay mi bay ong)
Ngay 8 thang 8 nam 2013
C QUAN LAP

HO VA TEN

- 14 -

BANG THONG KE THIET B


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO
TT

TEN
LOAI MAY MOC, THIET B

N
V

SO
LNG

N GIA
THANH TIEN
Cha co VATThue suatGia co VAT (CHA CO VAT)

(Gia tr thiet b cha co thue ky hieu la TB1 va gia tr thiet b co thue ky hieu la TB)

- 15 -

ONG KE THIET B

CUC THUE HUYEN VNH HNG


Y M RONG TRU S LAM VIEC
N VNH HNG, HUYEN VNH HNG, TNH LONG
THANH TIEN
(A CO VAT)

- 16 -

BANG TONG HP MAY THI CONG VA TNH BU GIA NHIEN LIEU


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO
TT
1

TEN
LOAI MAY THI CONG
+ May khoan be tong cam tay, cong suat 0,50
kW

KHOI LNG
(CA)
1.800

NH MC NHIEN LIEU
Diezel
Xang
ien
Mazut
0.930

Diezel(lt)

NHU CAU NHIEN LIEU


Xang(lt) ien(KWh) Mazut(lt)
1.674

TONG CONG

TRUE

Bu gia nhien lieu


Gia theo bang gia ca may
Gia hien tai
Chenh lech gia

- 17 -

ong/lt

ong/lt

1.674
ong/Kwh

ong/lt

N GIA
CA MAY
56,286

ONG VA TNH BU GIA NHIEN LIEU

CUC THUE HUYEN VNH HNG


Y M RONG TRU S LAM VIEC
N VNH HNG, HUYEN VNH HNG, TNH LONG
THANH
TIEN
101,315

101,315

- 18 -

BANG TONG HP NHAN CONG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : BAO CHAY M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG
SO
TT
1

LOAI
NHAN CONG
+ Nhan cong bac 3,5/7
TONG CONG

TONG
SO
54.300
54.300

NHOM 1

TRONG O
NHOM 2
54.300
54.300

NHOM 3

LNG NGAY CONG


NHOM 1
NHOM 2
NHOM 3
58,199

NG HP NHAN CONG

HI CUC THUE HUYEN VNH HNG


HAY M RONG TRU S LAM VIEC
AN VNH HNG, HUYEN VNH HNG, TNH LONG
THANH
TIEN
3,160,206
3,160,206

NH MC CHI PH CHUNG VA THU NHAP CHU THUE TNH TRC


(Theo thong t 04/2005/TT-BXD ngay 01/04/2005 cua Bo Xay Dng)
TT
1
2
3
4
5

LOAI CONG TRNH


+ Cong trnh dan dung
+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

Chi ph chung
6.000
5.500
5.300
5.500
4.500

TNCT tnh trc


5.500
6.000
6.000
5.500
5.500

Chi ph quan ly d an au t xay dng cong trnh (theo Quyet nh so 10/2005/Q-BXD


TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
6.336
7.241
6.939
6.637
6.034

10
5.734
6.553
6.28
6.007
5.461

20
4.9
5.6
5.367
5.134
4.667

Chi ph xay dng va thiet b (t


50
100
4.261
3.469
4.87
3.965
4.667
3.8
4.464
3.634
4.058
3.304

Chi ph tham tra thiet ke ky thuat, thiet ke ban ve thi cong (theo Quyet nh so 10/2
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.164
0.194
0.124
0.124
0.131

10
0.142
0.164
0.104
0.104
0.109

20
0.123
0.142
0.09
0.09
0.095

Chi ph xay dng (ty ong)


50
100
0.095
0.073
0.109
0.084
0.069
0.053
0.069
0.053
0.073
0.056

Chi ph tham tra tong d toan, d toan cong trnh (theo Quyet nh so 10/2005/Q
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.161
0.19
0.122
0.122
0.128

10
0.139
0.161
0.102
0.102
0.106

20
0.122
0.139
0.088
0.088
0.092

Chi ph xay dng (ty ong)


50
100
0.092
0.072
0.105
0.082
0.066
0.052
0.066
0.052
0.071
0.054

nh mc chi ph la chon nha thau thi cong xay dng cong trnh (theo Quyet nh so 1
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.312
0.39
0.242
0.26
0.273

10
0.26
0.338
0.208
0.218
0.234

20
0.208
0.234
0.143
0.182
0.156

Chi ph xay dng (ty ong)


50
100
0.117
0.078
0.13
0.091
0.091
0.056
0.1
0.059
0.104
0.065

nh mc chi ph la chon nha thau cung cap vat t thiet b cong trnh (theo Quyet nh so
TT
1
2

LOAI CONG TRNH


+ Cong trnh dan dung
+ Cong trnh cong nghiep

7
0.234
0.372

10
0.221
0.338

20
0.208
0.304

Chi ph thiet b (ty ong)


50
100
0.109
0.07
0.172
0.112

3
4
5

+ Cong trnh giao thong


+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

0.17
0.182
0.208

0.157
0.169
0.182

0.138
0.147
0.156

0.079
0.085
0.094

0.052
0.056
0.062

nh mc chi ph giam sat thi cong xay dng cong trnh (theo Quyet nh so 10/200
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
1.997
2.114
1.974
1.78
1.708

10
1.856
1.894
1.75
1.446
1.428

20
1.612
1.676
1.44
1.276
1.256

Chi ph xay dng (ty ong)


50
100
1.376
1.096
1.422
1.111
1.266
0.976
1.155
0.917
1.104
0.868

nh mc chi ph giam sat lap at thiet b cua cong trnh (theo Quyet nh so 10/20
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.636
0.908
0.538
0.578
0.64

10
0.536
0.728
0.43
0.456
0.51

20
0.454
0.638
0.368
0.372
0.438

Chi ph thiet b (ty ong)


50
100
0.378
0.25
0.608
0.515
0.308
0.203
0.33
0.218
0.365
0.243

nh mc chi ph thiet ke cong trnh dan dung (theo Quyet nh so 11/2005/QIEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.38
2.16
2.28
3.51
3.16
2.81

7
2.38
2.16
2.05
3.16
2.84
2.52

10
2.38
2.16
1.96
3.03
2.73
2.42

Chi ph xay dng (ty ong)


20
50
2.07
1.74
1.89
1.58
1.7
1.44
2.62
2.21
2.37
1.99
2.11
1.66

nh mc chi ph thiet ke cong trnh cong nghiep (theo Quyet nh so 11/2005/Q


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.79
2.33
2.29
3.53
3.17
2.83

7
2.79
2.33
1.99
3.07
2.76
2.45

10
2.79
2.33
1.94
2.99
2.69
2.39

Chi ph xay dng (ty ong)


20
50
2.58
2.21
2.15
1.83
1.79
1.53
2.76
2.35
2.49
2.11
2.21
1.87

nh mc chi ph thiet ke cong trnh giao thong (theo Quyet nh so 11/2005/QIEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
1.81
1.11
1.21
1.85
1.68
1.52

7
1.81
1.11
1.04
1.61
1.46
1.31

10
1.81
1.11
1.01
1.56
1.42
1.28

Chi ph xay dng (ty ong)


20
50
1.67
1.46
1.05
0.87
0.94
0.8
1.45
1.23
1.31
1.13
1.18
1.01

nh mc chi ph thiet ke cong trnh thuy li (theo Quyet nh so 11/2005/Q-B


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.59
2.35
2.49
3.83
3.42
3.05

7
2.59
2.35
2.22
3.42
3.11
2.74

10
2.59
2.35
2.13
3.29
2.98
2.63

Chi ph xay dng (ty ong)


20
50
2.25
1.91
2.05
1.73
1.86
1.57
2.87
2.41
2.58
2.16
2.31
1.7

nh mc chi ph thiet ke cong trnh ha tang ky thuat (theo Quyet nh so 11/2005


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
1.95
1.77
1.86
2.87
2.58
2.31

7
1.95
1.77
1.68
2.58
2.32
2.07

10
1.95
1.77
1.61
2.48
2.23
1.98

Chi ph xay dng (ty ong)


20
50
1.69
1.42
1.54
1.31
1.41
1.18
2.15
1.81
1.94
1.62
1.72
1.35

Chi ph kiem toan, tham tra phe duyet quyet toan


Loai chi ph
+ Chi ph tham tra, phe duyet quyet toan
+ Chi ph kiem toan

0.5
0.2
0.25

1
0.12
0.15

10
0.09
0.135

25
0.08
0.096

Tong mc au t (ty o
50
0.07
0.084

nh so 10/2005/Q-BXD ngay 15/04/2005 cua Bo Xay Dng)

ph xay dng va thiet b (ty ong)


200
500
1,000
2.879
2.513
1.95
3.29
2.872
2.228
3.153
2.752
2.136
3.016
2.632
2.043
2.742
2.393
1.857

2,000
1.73
1.978
1.895
1.813
1.648

5,000
1.239
1.416
1.357
1.298
1.18

10,000
0.947
1.082
1.037
0.992
0.902

eo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
0.056
0.065
0.041
0.041
0.043

500
0.043
0.05
0.032
0.032
0.034

1,000
0.035
0.038
0.024
0.024
0.026

2,000
0.025
0.03
0.02
0.02
0.022

5,000
0.019
0.021
0.015
0.015
0.016

yet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
500
0.054
0.04
0.063
0.048
0.04
0.03
0.04
0.03
0.041
0.032

1,000
0.033
0.036
0.023
0.023
0.025

2,000
0.024
0.029
0.019
0.019
0.021

5,000
0.018
0.02
0.014
0.014
0.015

(theo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
500
0.047
0.031
0.059
0.043
0.035
0.03
0.038
0.32
0.039
0.033

1,000
0.025
0.033
0.018
0.02
0.021

2,000
0.021
0.027
0.016
0.017
0.018

5,000
0.018
0.022
0.013
0.014
0.016

nh (theo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)

hi ph thiet b (ty ong)


200
0.062
0.096

500
0.053
0.081

1,000
0.036
0.056

2,000
0.029
0.044

5,000
0.022
0.034

0.046
0.048
0.053

0.038
0.04
0.046

0.026
0.033
0.035

0.021
0.025
0.027

0.017
0.02
0.021

Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
0.918
0.994
0.724
0.706
0.678

500
0.706
0.806
0.571
0.564
0.542

1,000
0.495
0.533
0.434
0.391
0.362

2,000
0.446
0.48
0.391
0.352
0.326

5,000
0.401
0.432
0.352
0.317
0.293

eo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)

hi ph thiet b (ty ong)


200
0.208
0.335
0.178
0.188
0.205

500
0.178
0.288
0.148
0.158
0.178

1,000
0.12
0.243
0.1
0.108
0.118

2,000
0.108
0.218
0.09
0.097
0.106

5,000
0.097
0.196
0.081
0.087
0.095

et nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.58
1.43
1.31
1.99
1.81
1.41

200
1.44
1.31
1.19
1.83
1.65
1.19

500
1.22
1.1
1.01
1.56
1.41
1.01

1,000
1.03
0.94
0.86
1.32
1.19
0.86

2,000
0.88
0.81
0.73
1.13
1.01
0.86

yet nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
2.01
1.67
1.39
2.15
1.92
1.72

200
1.82
1.51
1.26
1.94
1.75
1.46

500
1.66
1.38
1.15
1.77
1.61
1.24

1,000
1.45
1.21
1.01
1.55
1.44
1.06

2,000
1.23
1.03
0.86
1.32
1.22
1.06

et nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
200
1.26
1.145
0.81
0.73
0.73
0.67
1.12
1.03
1.03
0.92
0.92
0.78

500
1.06
0.67
0.61
0.93
0.77
0.66

1,000
0.91
0.57
0.52
0.79
0.65
0.57

2,000
0.76
0.48
0.44
0.67
0.55
0.48

t nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.72
1.55
1.42
2.19
1.96
1.44

200
1.57
1.43
1.31
2.01
1.67
1.23

500
1.34
1.21
1.06
1.62
1.42
1.04

1,000
1.13
1.02
0.91
1.38
1.21
0.89

2,000
0.96
0.87
0.76
1.17
1.03
0.75

Quyet nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.29
1.17
1.06
1.64
1.48
1.23

200
1.18
1.07
0.98
1.51
1.29
0.92

500
0.99
0.85
0.78
1.21
1.17
0.89

1,000
0.84
0.72
0.67
1.02
0.99
0.76

2,000
0.72
0.61
0.57
0.87
0.84
0.64

1000
0.02
0.024

5000
0.01
0.015

10000
0.006
0.008

phe duyet quyet toan


Tong mc au t (ty ong)
100
500
0.06
0.031
0.072
0.04

20000
0.004
0.005