You are on page 1of 99

BANG TONG HP KINH PH

CONG TRNH : CHI CUC THUE VNH HNG


HANG MUC : CHONG SET 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 triu tm trm l bn ngn ng)


Ngay 9 thang 9 nam 2010

NGI LAP

CONG TY CPTVXD MINH LONG


GIAM OC

PH

THANH TIEN
30,130,529
30,130,529

1,403,657
82,778
790,424
32,407,388
2,106,480
34,513,868
1,898,263
36,412,131
3,641,213
40,053,344
400,533
40,453,877
2,657,139
1,441,920
82,510
80,107

1,052,602
408,544
80,107
328,437
1,010,946
4,453,051
1,820,607
50,804,164
50,804,000

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 : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO MA HIEU
TEN
TT NH MC
CONG VIEC
1
BA.20504 Lap at kim thu set PDC 3.1INGESCO
1
2
BB.14304 Lap ong STK D49
2 / 100
3
BB.14305 Lap ong STK D60
6 / 100
4
BA.20201 Day ong tran 70mm2
55
5
BB.19103 Lap ong nha PVC D 32
10 / 100
6
BA.20102 Coc tiep at thep ma ong D16 L=2400
5
7
TT
Khp au noi
1
8
TT
Bulon D14 L=200
3
9
TT
Lien Ket han ( Han hoa nhiet)
5
10
TT
Hoa chat giam ien tr at
1
11
TT
Hop kiem tra ien tr at
1
12
TT
Moi ho nhiet
1
13
TT
Chan e + day neo
1

TONG CONG

N
V
Cai
100M
100M
Met
100M
Coc
Cai
Bo
Moi
Bao
Hop
Moi
Cai

FALSE

KHOI LNG
CHI TIET TONG SO
1.000
1.000
0.020
0.020
0.060
0.060
55.000
55.000
0.100
0.100
5.000
5.000
1.000
1.000
3.000
3.000
5.000
5.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000
1.000

FALSE

-5-

N GIA
NH.CONG
MAY TC
58,642
19,047

THANH TIEN
NH.CONG
MAY TC
58,642
19,047

1,990,196

39,804

2,169,438

130,166

1,222

504

67,210

380,733

38,073

19,788

98,940

432,835

27,720

46,767

BANG PHAN TCH N GIA


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO MA HIEU
CONG TAC XAY LAP
TT NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG
1
BA.20504
Lap at kim thu set PDC 3.1INGESCO
+ Kim thu set PDC 3.1 INGESCO
+ Que han
+ Nhan cong bac 3,5/7 (Nhom 2)
+ Bien the han xoay chieu, cong suat 14,0 kW
2
BB.14304
Lap ong STK D49
+ Ong thep trang kem D 49mm
+ Nhan cong bac 3,5/7 (Nhom 2)
3
BB.14305
Lap ong STK D60
+ Ong thep trang kem D 60mm
+ Nhan cong bac 3,5/7 (Nhom 2)
4
BA.20201
Day ong tran 70mm2
+ Day ong tran 70mm2 (chong set)
+ Nhan cong bac 3,5/7 (Nhom 2)
+ Bien the han xoay chieu, cong suat 14,0 kW
5
BB.19103
Lap ong nha PVC D 32
+ Ong nha PVC D 32
+ Con cong nghiep
+ Nha dan
+ Nhan cong bac 3,5/7 (Nhom 2)
6
BA.20102
Coc tiep at thep ma ong D16 L=2400
+ Coc tiep at ma ong D 16, L=2400
+ Nhan cong bac 3,5/7 (Nhom 2)
7
TT
Khp au noi
+ Khp au noi
8
TT
Bulon D14 L=200
+ Bulon D14, L=200
9
TT
Lien Ket han ( Han hoa nhiet)
+ Moi han hoa nhiet
10
TT
Hoa chat giam ien tr at
+ Hoa chat giam ien tr at
11
TT
Hop kiem tra ien tr at
+ Hop kiem tra ien tr at
12
TT
Moi ho nhiet
+ Moi ho nhiet
13
TT
Chan e + day neo
+ Chan e + day neo

N
V
Cai
Cai
kg
Cong
Ca
100M
Met
Cong
100M
met
Cong
Met
Kg
Cong
Ca
100M
Met
kg
kg
Cong
Coc
Cai
Cong
Cai
Cai
Bo
Bo
Moi
Moi
Bao
Bao
Hop
Hop
Moi
Moi
Cai
Cai
TRUE

-6-

KHOI
LNG
1.000

NH MC
1.0000
0.3500
1.4000
0.2300

0.020
100.5000
32.2000
0.060
100.5000
35.1000
55.000
0.4300
0.0210
0.0050
0.100
101.0000
0.1500
0.0360
6.1600
5.000
1.0000
0.3400
1.000
1.0000
3.000
1.0000
5.000
1.0000
1.000
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


C : CHONG SET M RONG TRU S LAM VIEC
G : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
KHOI LNG
YEU CAU
1.000
0.350
1.400
0.230
2.010
0.644
6.030
2.106
23.650
1.155
0.275
10.100
0.015
0.004
0.616
5.000
1.700
1.000
3.000
5.000
1.000
1.000
1.000
1.000

-7-

BANG TONG HP VAT T THUE 10%


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

TEN
LOAI VAT T
+ Kim thu set PDC 3.1 INGESCO
+ Que han
+ Ong thep trang kem D 49mm
+ Ong thep trang kem D 60mm
+ Day ong tran 70mm2 (chong set)
+ Ong nha PVC D 32
+ Con cong nghiep
+ Nha dan
+ Coc tiep at ma ong D 16, L=2400
+ Khp au noi
+ Bulon D14, L=200
+ Moi han hoa nhiet
+ Hoa chat giam ien tr at
+ Hop kiem tra ien tr at
+ Moi ho nhiet
+ Chan e + day neo

N
V
Cai
kg
Met
met
Kg
Met
kg
kg
Cai
Cai
Bo
Moi
Bao
Hop
Moi
Cai

Tong cong

KHOI
LNG
1.000
0.350
2.010
6.030
23.650
10.100
0.015
0.004
5.000
1.000
3.000
5.000
1.000
1.000
1.000
1.000

TRUE

-8-

N GIA
18,480,000
21,600
15,070
15,070
295,000
11,220
25,000
103,000
171,600
550,000
7,000
415,800
1,072,000
560,000
384,000
1,920,000

THANH TIEN
18,480,000
7,560
30,291
90,872
6,976,750
113,322
375
412
858,000
550,000
21,000
2,079,000
1,072,000
560,000
384,000
1,920,000

33,143,582

BANG TNH CHI PH VAN CHUYEN VAT LIEU


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

TEN
LOAI VAT T
+ Kim thu set PDC 3.1 INGESCO
+ Que han
+ Ong thep trang kem D 49mm
+ Ong thep trang kem D 67mm, L=8m
+ Day ong K 8mm (chong set)
+ Ong nha mieng bat D 32, L=6m
+ Con cong nghiep
+ Nha dan
+ Coc chong set
+ Khp au noi
+ Bulon D14, L=200
+ Moi han hoa nhiet
+ Hoa chat giam ien tr at
+ Hop kiem tra ien tr at
+ Moi ho nhiet
+ Chan e + day neo

N TR.LNG
V
RIENG
Cai
kg
0.001
Met
met
Kg
0.001
Met
kg
0.001
kg
0.001
Cai
Cai
Bo
Moi
Bao
Hop
Moi
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 : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN

SO
TT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

TEN
LOAI VAT T
+ Kim thu set PDC 3.1 INGESCO
+ Que han
+ Ong thep trang kem D 49mm
+ Ong thep trang kem D 67mm, L=8m
+ Day ong K 8mm (chong set)
+ Ong nha mieng bat D 32, L=6m
+ Con cong nghiep
+ Nha dan
+ Coc chong set
+ Khp au noi
+ Bulon D14, L=200
+ Moi han hoa nhiet
+ Hoa chat giam ien tr at
+ Hop kiem tra ien tr at
+ Moi ho nhiet
+ Chan e + day neo

N
V
Cai
kg
Met
met
Kg
Met
kg
kg
Cai
Cai
Bo
Moi
Bao
Hop
Moi
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

LONG AN

CONG TRNH : CHI CUC THUE HUYEN VNH HNG


HANG MUC : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LON

HUT TRUNG CHUYEN


THANH TIEN

GIA GIAO VAT LIEU


EN HIEN TRNG

SO
TT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16

TEN
LOAI VAT T
+ Kim thu set PDC 3.1 INGESCO
+ Que han
+ Ong thep trang kem D 49mm
+ Ong thep trang kem D 67mm, L=8m
+ Day ong K 8mm (chong set)
+ Ong nha mieng bat D 32, L=6m
+ Con cong nghiep
+ Nha dan
+ Coc chong set
+ Khp au noi
+ Bulon D14, L=200
+ Moi han hoa nhiet
+ Hoa chat giam ien tr at
+ Hop kiem tra ien tr at
+ Moi ho nhiet
+ Chan e + day neo

- 11 -

N
V
Cai
kg
Met
met
Kg
Met
kg
kg
Cai
Cai
Bo
Moi
Bao
Hop
Moi
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


UC : CHONG SET M RONG TRU S LAM VIEC
NG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
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 : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

TT
I
1
2
3
4
II
III
IV

FALSE
+ Chi ph vat lieu xay dng theo n gia A1
32,955,178
+ Chi ph vat lieu xay dng theo thc te Avl
33,143,582
+ Chi ph nhan cong
B1
432,835
+ Chi ph may thi cong
C1
46,767
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 chn trieu hai mi bon ngan chn tram hai 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


ONG SET M RONG TRU S LAM VIEC
TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

THANH TIEN
33,143,582
432,835
46,767
504,348
34,127,532
2,047,652
36,175,184
1,989,635
38,164,819
3,816,482
41,981,301
419,813
42,401,114
2,686,535
69,538
68,266
132,291
846,750
1,569,690
1,339,875
104,178
83,342
83,963
500,000
2,030,819
4,456,812
49,024,927
(Bon mi chn trieu hai mi bon ngan chn tram hai 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 : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
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


T M RONG TRU S LAM VIEC
VNH HNG, HUYEN VNH HNG, TNH LONG AN
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 : CHONG SET M RONG TRU S LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1

TEN
LOAI MAY THI CONG
+ Bien the han xoay chieu, cong suat 14,0 kW

KHOI LNG
(CA)
0.505

NH MC NHIEN LIEU
Diezel
Xang
ien
Mazut
29.400

Diezel(lt)

NHU CAU NHIEN LIEU


Xang(lt) ien(KWh) Mazut(lt)
14.847

TONG CONG

TRUE

Bu gia nhien lieu


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

- 17 -

ong/lt

ong/lt

14.847
ong/Kwh

ong/lt

N GIA
CA MAY
100,857

ONG VA TNH BU GIA NHIEN LIEU

CUC THUE HUYEN VNH HNG


T M RONG TRU S LAM VIEC
VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN
50,933

50,933

- 18 -

BANG TONG HP NHAN CONG


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

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

TONG
SO
7.621
7.621

NHOM 1

TRONG O
NHOM 2
7.621
7.621

NHOM 3

LNG NGAY CONG


NHOM 1
NHOM 2
NHOM 3
58,199

NG HP NHAN CONG

HI CUC THUE HUYEN VNH HNG


SET M RONG TRU S LAM VIEC
N VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN
443,535
443,535

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