BNG D TON HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

HNG MC : LP T IN NG LC
STT

I
I.1
1

M s
n gi

Tn cng tc / Din gii khi lng

HM

LP T IN NG LC

n v

Khi lng

CABIN A
T in MDB6 gm:
V t in bng sn tnh in tn dy 2mm,
form 3/4, IP42, KT 2x(W1000xH2200xD800)
thanh ci 2000A

ACB 3P-2000A-66kA

ci

MCCB 3P-600A-55kA

ci

MCCB 3P-250A-50kA

ci

MCCB 3P-250A-36kA

ci

MCCB 3P-200A-50kA

ci

MCCB 3P-160A-36kA

ci

MCCB 3P-100A-36kA

ci

Cu ch 3x2A + n chi th pha R,Y,B

ci

10

ng h o lng kWH, kVAH,A,V

ci

11

Bin dng 2000/5A

12

B chuyn mch Ampere

13

ng h Volt 0-500V

ci

14

ng h ampare 0-2000A

ci

15

R le bo v qu p, thp p

ci

16

Chng st h th 100kA (8/20uS) + Cu ch

80A

05.1002

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311,509

55,839

623,018

111,678

311,509

55,839

311,509

55,839

km goi Ph kin lp t t i km gm: gi

my ct, tm baklit thanh ci, h thng dy
dn nh th, thanh ni t, cng tc ca,n
chiu sng, cu u iu khin, mng cp
nha, s lng dy, bng biu.
I.2

05.1002

T in MDS1 ( lp t li)
V t in bng sn tnh in tn dy 2mm,
form 3/4, IP42, KT 2x(W1000xH2200xD800) v
ph kin

STT

M s
n gi

I.3

05.1002

Tn cng tc / Din gii khi lng

n v

Khi lng

T in iu khin chiu sng trc 1 n 9 tng

trt LTN - 6G01

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph kin

MCCB 3P 125A 25kA

ci

MCB 1P-16A-4.5kA

ci

36

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 150/5A

B chuyn mch ampare

ng h ampare 0-150A

ci

T in iu khin chiu sng trc 1 n 9 tng

lu LTN - 6F01 = 401

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 125A 25kA

ci

MCB 1P-16A-4.5kA

ci

28

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 150/5A

B chuyn mch ampare

ng h ampare 0-150A

ci

T in cp ngun cm, quy cho thu 1-9

GPN- 6G03

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 250A 36kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 63A 15kA

ci

MCCB 3P 50A 15kA

ci

MCCB 3P 32A 15kA

ci

RCBO 2P 25A 30mA 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

19

Chng st 3P+N, (8/20) Imax=20kA

10

Bin dng 250/5A

11

B chuyn mch Volt

12

B chuyn mch Ampere

I.4

05.1002

I.5
1

05.1002

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311,509

55,839

311,509

55,839

311,509

55,839

311,509

55,839

311,509

55,839

311,509

55,839

STT

M s
n gi

Tn cng tc / Din gii khi lng

n v

Khi lng

13

ng h Volt 0-500V

ci

14

ng h ampare 0-250A

ci

15

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun qung co trc 1-9 GPN

-6G04

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 250A 36kA

ci

MCCB 3P 160A 25kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 63A 15kA

ci

MCCB 3P 50A 15kA

ci

MCCB 3P 32A 15kA

ci

RCCB 4P 63A 300mA

ci

RCBO 2P 20A 30mA 6kA

ci

20

10

Chng st 3P+N, (8/20) Imax=20kA

11

Bin dng 250/5A

12

B chuyn mch Volt

13

B chuyn mch Ampere

14

ng h Volt 0-500V

ci

15

ng h ampare 0-250A

ci

16

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun cm v cc phng chc

nng trc 1-9 GPN- 6G01

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 250A 36kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 63A 15kA

ci

MCCB 3P 50A 15kA

ci

MCB 3P 25A 6kA

ci

MCB 2P 25A 6kA

ci

MCB 1P 25A 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

20

10

Chng st 3P+N, (8/20) Imax=20kA

I.6

05.1002

I.7
1

05.1002

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311,509

55,839

311,509

55,839

311,509

55,839

311,509

55,839

STT

M s
n gi

Tn cng tc / Din gii khi lng

n v

Khi lng

11

Bin dng 250/5A

12

B chuyn mch Volt

13

B chuyn mch Ampere

14

ng h Volt 0-500V

ci

15

ng h ampare 0-250A

ci

16

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun cm trc 1-9 GPN-6G02

I.8

05.1002

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph kin

MCCB 3P 100A 36kA

ci

MCCB 3P 63A 25kA

ci

RCBO 2P 20A 30mA 6kA

ci

31

ng h ampare 0-100A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T in UPS GPU-6G01

I.9

02.7123

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph kin

B t in UPS 3P 40kVA - duy tr 30 pht

MCCB 3P 100AT-100AF

ci

MCCB 3P-63-25kA

ci

MCB 1P-16A-4,5kA

ci

16

RCBO 2P 20A 30mA 6kA

ci

31

Bin dng 150/5A

B chuyn mch Volt

B chuyn mch Ampere

10

ng h Volt 0-500V

ci

11

ng h ampare 0-150A

ci

12

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun bng chuyn trc 1-9 BHE6G01

ci

I.10
1
2

05.1002

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 320A 36kA

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311,509

55,839

311,509

55,839

224,584

17,961

224,584

17,961

311,509

55,839

311,509

55,839

STT

Tn cng tc / Din gii khi lng

n v

Khi lng

MCCB 3P 250A 35kA

ci

MCCB 3P 200A 35kA

ci

MCCB 3P 160A 30kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 50A 10kA

ci

MCCB 3P 40A 10kA

ci

MCCB 3P 20A 10kA

ci

10

MCB 3P 50A 6kA

ci

11

RCCB 4P 63A 300mA

ci

12

RCCB 4P 63A 100mA

ci

13

ng h o m in nng 3 pha

ci

14

Bin dng 320/5A

15

B chuyn mch Volt

16

B chuyn mch Ampere

17

ng h Volt 0-500V

ci

18

ng h ampare 0-500A

ci

19

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun thit b trc 1-9 tng lu

ACE-6101

V t in bng sn tnh in tn dy 2mm,

form 3/4, IP42, KT (W800xH2200xD800) v
ph
kin
MCCB
3P 320A 36kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 40A 20kA

ci

MCCB 3P 40A 15kA

ci

MCB 1P 16A 6kA

ci

ng h o m in nng 3 pha

ci

Bin dng 320/5A

B chuyn mch Volt

10

B chuyn mch Ampere

11

ng h Volt 0-500V

ci

12

ng h ampare 0-500A

ci

13

Cu ch 3x2A + n bo R,Y,B

ci

I.11
1

II

M s
n gi

05.1002

Cabin T5
5

V.L ph Nhn cng My T.C

311,509

55,839

Nhn cng

311,509

My thi cng

55,839

STT

M s
n gi

12

05.1002

13

14

05.1002

05.1002

Tn cng tc / Din gii khi lng

n v

T in tng MDB4 km b chuyn ngun

ATS, s dng 2 ACB 1250A, lin ng c, lin
ng in

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-1500A

ci

R le bo v qu p, thp p

ci

Chng st h th 40kA (8/20uS)

Chng st h th 100kA (8/20uS)

ng h o m in nng

ci

Cu ch 3x2A + n bo R,Y,B

ci

Aptomat MCCB 3P 600A 65kA

ci

Aptomat MCCB 3P 800A 36kA

ci

Aptomat MCCB 3P 250A 36kA

ci

Aptomat MCCB 3P 160A 36kA

ci

Aptomat MCCB 3P 60A 36kA

ci

Aptomat MCCB 4P 63A 36kA

ci

T in iu khin chiu sng trc 42 n 56

tng trt LTN - 4G01

Khi lng

MCCB 3P-50A-15kA

ci

RCCB 4P-63A-300mA

ci

MCB 1P-16A-4.5kA

ci

24

Cu ch 3x2A + n bo R,Y,B

ci

T in iu khin chiu sng trc 42 n 56

tng lu LTN - 4F01

MCCB 3P-50A-15kA

ci

RCCB 4P-63A-300mA

ci

MCB 1P-16A-4.5kA

ci

32

Cu ch 3x2A + n bo R,Y,B

ci

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

STT

M s
n gi

15

05.1002

16

05.1002

Tn cng tc / Din gii khi lng

n v

T in cp ngun phng chc nng v cm

trt 42-56 GPN- 4G01

MCCB 3P-250A-36kA

ci

MCCB 3P-63A-25kA

ci

MCCB 4P-63A-16kA

ci

MCCB 3P-63A-15kA

ci

MCB 2P 32A 6kA

ci

10

RCBO 2P 20A 30mA 6kA

ci

17

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Chng st h th 20kA (8/20uS)

ng h o m in nng

ci

T in cp ngun phng chc nng v cm

tng lu trc 42-56 GPN-4F01

MCCB 3P-250A-36kA

ci

MCCB 4P-63A-16kA

ci

MCCB 3P-63A-15kA

ci

RCCB 3P-63A-300mA

ci

MCB 2P 32A 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

11

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Chng st h th 20kA (8/20uS)

1
7

Khi lng

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

STT
17

18

19

M s
n gi
05.1002

05.1002

05.1002

Tn cng tc / Din gii khi lng

n v

Khi lng

ng h o m in nng

ci

T in cp ngun thit b trc 28-56 ACE4G01

MCCB 3P-250A-36kA

ci

MCCB 3P-63A-36kA

ci

MCCB 3P-63A-25kA

ci

MCCB 4P-63A-16kA

ci

MCCB 3P-50A-25kA

ci

MCCB 3P-32A-15kA

ci

MCCB 3P-20A-15kA

ci

MCB 1P 20A 4.5kA

ci

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Chng st h th 20kA (8/20uS)

ng h o m in nng

ci

T in cp ngun chiu sng tng trt trc 2842 LTN-4G02

MCCB 3P-100A-25kA

ci

MCB 1P-16A-4.5kA

ci

32

Bin dng 150/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun chiu sng tng lu trc 2842 LTN-4F02

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

STT

20

21

M s
n gi

05.1002

05.1002

Tn cng tc / Din gii khi lng

n v

Khi lng

MCCB 3P-100A-25kA

ci

MCB 1P-16A-4.5kA

ci

26

Bin dng 150/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun phng chc nng v cm

tng lu trc 28-42 GPN-4F02

MCCB 3P-150A-36kA

ci

MCCB 4P-63A-16kA

ci

MCCB 3P-63A-15kA

ci

MCCB 3P-50A-15kA

ci

MCB 2P 32A 6kA

ci

MCB 2P 25A 6kA

ci

RCCB 4P 63A 300mA

ci

RCBO 2P 20A 30mA 6kA

ci

18

Chng st h th 20kA (8/20uS)

Bin dng 150/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T in cp ngun quy cho thu, bin qung

co tng lu trc 28-42 GPN-4F03

MCCB 3P-250A-36kA

ci

MCCB 3P-160A-25kA

ci

MCCB 3P-100A-35kA

ci

1
9

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

STT

M s
n gi

Tn cng tc / Din gii khi lng

n v

Khi lng

MCCB 3P-100A-25kA

ci

MCCB 3P-100A-15kA

ci

MCCB 3P-63A-25kA

ci

MCCB 3P-63A-15kA

ci

MCCB 3P-50A-15kA

ci

RCCB 4P-125A-300mA

ci

RCCB 4P-63A-300mA

ci

RCBO 2P 20A 30mA 6kA

ci

24

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T GPU-4G01

B t in UPS 3P 40kVA - duy tr 30 pht

MCCB 3P 100AT-100AF

ci

MCCB 3P-50A-15kA

ci

RCBO 2P 20A 30mA 6kA

ci

32

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

T in cp ngun UPS
22

02.7123

Kha lin ng 100A

23

02.7123

17961

224584

17961

224584

17961

224584

17961

T GPU-4G02

B t in UPS 3P 40kVA - duy tr 30 pht

MCCB 3P 100AT-100AF

ci

RCCB 4P 63A 300mA

ci

MCCB 3P 50A 15kA

ci

MCCB 3P 40A 15kA

ci

MCB 1P 16A 4,5kA

ci

40

RCBO 2P 20A 30mA 6kA

ci

16

Kha lin ng 100A

224584

CABIN T6-2
10

STT

M s
n gi

24

05.1002

Tn cng tc / Din gii khi lng

26

05.1002

05.1002

Khi lng

T in MDB5

ACB 3P-1250A-66kA

ci

MCCB 3P-600A-55kA

ci

MCCB 3P-600A-55kA

ci

MCCB 3P-250A-50kA

ci

MCCB 3P-250A-36kA

ci

MCCB 3P-200A-50kA

ci

MCCB 3P-160A-36kA

ci

MCCB 3P-100A-36kA

ci

MCCB 3P-63A-25kA

ci

Cu ch 3x2A + n chi th pha R,Y,B

ci

ng h o lng kWH, kVAH,A,V

ci

Bin dng 1500/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-1500A

ci

R le bo v qu p, thp p

ci

3 pha

T in MDS2

Aptomat MCCB 3P 800A 36kA

ci

T in iu khin chiu sng trc 9 n 28

LTN - 5G01

MCCB 3P 125A 25kA

ci

MCB 1P-16A-4.5kA

ci

48

Cu ch 3x2A + n bo R,Y,B

ci

Bin dng 150/5A

b chuyn mch ampare

ng h ampare 0-150A

ci

Chng st h th 100kA (8/20uS)

25

n v

11

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

311509

55839

STT

M s
n gi

Tn cng tc / Din gii khi lng

27

05.1002

T in cp ngun thit b 9-28 ACE 5G01

MCCB 3P 200AT/300AF 45kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 63A 36kA

ci

MCCB 3P 50A 25kA

ci

MCCB 3P 20A 25kA

ci

MCB 1P 20A 4.5kA

ci

Bin dng 200/5A

Cu ch 3x2A + n bo R,Y,B

ci

3 pha

B chuyn mch Volt

b chuyn mch ampare

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

T GPU-5G01

B t in UPS 3P 40kVA - duy tr 30 pht

MCCB 3P 100AT-100AF

ci

MCCB 3P 50A 15kA

ci

MCCB 3P 40A 15kA

ci

RCCB 3P-63A-300mA

ci

MCB 1P 16A 4,5kA

ci

20

RCBO 2P 20A 30mA 6kA

ci

32

Bin dng 150/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

Cu ch 3x2A + n bo R,Y,B

ci

Chng st 3P+N, (8/20) Imax=40kA,

n v

Khi lng

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

224584

17961

224584

17961

T in cp ngun cm v n s c
28

02.7123

Kha lin ng 100A

1
12

STT

M s
n gi

29

02.7123

Tn cng tc / Din gii khi lng

05.1002

B t in UPS 3P 40kVA - duy tr 30 pht

MCCB 3P 100AT-100AF

ci

MCCB 3P 63A 15kA

ci

RCBO 2P 20A 30mA 6kA

ci

36

Bin dng 150/5A

Bin dng 100/5A

Cu ch 3x2A + n bo R,Y,B

ci

B chuyn mch Volt

b chuyn mch ampare

ng h Volt 0-500V

ci

ng h ampare 0-150A

ci

05.1002

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

224584

17961

224584

17961

311509

55839

311509

55839

311509

55839

311509

55839

T cp ngun cm v phng chc nng trc

9-28 GPN-5G01

MCCB 3P 250A 36kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 63A 15kA

ci

MCCB 3P 50A 15kA

ci

RCCB 4P 63A 15kA

ci

MCB 3P 25A 6kA

ci

MCB 1P 25A 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

17

3 pha

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T cp ngun quy cho thu v qung co 928 GPN-5G04

Chng st 3P+N, (8/20) Imax=20kA

31

Khi lng

T GPU-5G02

Kha lin ng 100A

30

n v

13

STT

M s
n gi

Tn cng tc / Din gii khi lng

05.2001

Khi lng

MCCB 3P 250A 36kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 50A 15kA

ci

MCCB 3P 32A 15kA

ci

RCCB 4P 63A 15kA

ci

RCBO 2P 25A 30mA 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

29

3 pha

Bin dng 250/5A

B chuyn mch Volt

B chuyn mch Ampere

ng h Volt 0-500V

ci

ng h ampare 0-250A

ci

Cu ch 3x2A + n bo R,Y,B

ci

T MDB8 (bao gm b chuyn ngun t ng

ATS s dng ACB 3200A v ACB 4000A loi
Fixed 3P dng ct 66kA, ph tr in p 220
VAC, kha lin ng c kh v lin ng in,
vi role bo v 50,51,27,59

Chng st 3P+N, (8/20) Imax=20kA

32

n v

My ct khng kh ACB 3200A-66kA

ci

My ct khng kh ACB 4000A-66kA

ci

C cu Motor

ci

Cun dy ng, cun dy m, cun thp p

ci

Tip im ph

ci

kha lin ng c kh

Kha lin ng in

B lin ng in

B o m in nng + bo v h th

Bin dng o lng 4000/5A

R le bo v qu p, thp p

Ci

1
14

V.L ph Nhn cng My T.C

794998

55839

Nhn cng

794998

My thi cng

55839

STT

33

34

M s
n gi

05.1002

05.1002

Tn cng tc / Din gii khi lng

n v

Khi lng

ng h o lng 3 pha in t

Ci

Cu ch 3x2A

My ct ACB 3P 3200A 66kA, R le bo v

50,51

My ct ACB 4P 1250A 66kA,

Aptomat MCCB 3P 1600A 45kA,

Ci

Aptomat MCCB 3P AT 800AT/1600AF 55kA

ci

Aptomat MCCB 3P 500A 45kA

Ci

Aptomat MCCB 3P 250A 25kA

Ci

Aptomat MCCB 3P 160A 25kA

ci

Aptomat MCCB 3P 80A 16 kA

ci

Aptomat MCCB 3P 63A 36kA

ci

Aptomat MCCB 2P 100A 10kA

ci

Chng st 3P+N, (8/20) Imax=40kA

ci

Cu ch + n bo

Chuyn mch Volt

ci

Chuyn mch Dng

ng h Volt 0-500V

ng h Ampare 0-4000A

B chuyn i tn hiu BMS

Thanh ci

Thanh ng Busbar 4P 4000A

Thanh ng Busbar 4P 3200A + 50%PE

T in chiu sng LTN-8G01

MCCB 3P 50A 15kA

ci

RCCB 4P 63A 300mA

ci

MCB 1P 16A 4.5kA

ci

20

T in cp ngun phng chc nng v cm

GPN-8G01

MCCB 3P 100A 25kA

ci

MCCB 3P 63A 15kA

ci

15

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

311509

55839

311509

55839

STT

M s
n gi

Tn cng tc / Din gii khi lng

36

05.1002

02.7123

Khi lng

MCB 4P 63A 16kA

ci

RCBO 2P 25A 30mA 6kA

ci

RCBO 2P 16A 30mA 6kA

ci

3 pha

ng h o m in nng

ci

T in cp ngun quy cho thu v qung co

GPN-8G02

MCCB 3P 250A 36kA

ci

MCCB 3P 100A 25kA

ci

MCCB 3P 63A 25kA

ci

MCCB 3P 50A 25kA

ci

RCBO 2P 32A 30mA 6kA

ci

RCBO 2P 20A 30mA 6kA

ci

14

RCBO 2P 16A 30mA 6kA

ci

T in ngun UPS UPN-8G01

B t in UPS 1P 20kVA - duy tr 30 pht

MCB 2P 80A 25kA

ci

MCB 2P 25A 15kA

ci

MCB 2P 25A 6kA

ci

MCB 2P 20A 6kA

ci

RCBO 2P 25A 30mA 6kA

ci

MCB 1P 16A 4.5kA

ci

MCB 2P 63A 10kA

ci

MCB 2P 50A 10kA

ci

RCBO 2P 20A 30mA 6kA

ci

Chng st h th 20kA (8/20uS)

35

n v

Kha lin ng 80A

16

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

311509

55839

311509

55839

224584

17961

224584

17961

STT

M s
n gi

Tn cng tc / Din gii khi lng

THM

TNG CNG : LP T IN NG LC

n v

17

Khi lng

V.L ph Nhn cng My T.C

Nhn cng

My thi cng

11,487,772

1,838,775

BNG GI THNG BO CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

STT

M s

Tn vt t

I.)

n v

Gi gc

Gi thng

H s

VT LIU

0219

Cn cng nghip

kg

6,600

6,600

0285

G vn k lt

m3

2,934,545

2,934,545

0396

Gi lau

kg

2,500

2,500

0236

Xng M92

kg

8,409

8,409

0272

Xi mng PC30

kg

914

914

II.)

NHN CNG

N6131

Ngy cng bc 4,0/7

cng

99,815

99,815

N6136

Ngy cng bc 4,5/7

cng

108,163

108,163

III.)

MY THI CNG

M734

My khoan in cm tay

ca

89,803

89,803

M548

Xe nng hng 5Tn (tnh 2T)

ca

279,195

279,195

HAO PH VT LIU, NHN CNG, MY CHO CC CNG TC XY DNG

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

M hiu

05.1002

Tn cng tc / vt t

n v

nh mc hao ph

Khi lng

Vt liu

N. cng

Khi lng ha

My

Vt liu

0272

V t in bng sn tnh in tn dy 2mm,

form
a.) V3/4,
t liIP42,
u KT 2x(W1000xH2200xD800) thanh
ci 2000A
Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.8

0396

Gi lau

kg

0.3

0.6

0285

G vn k lt

m3

0.02

0.04

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
2

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in MDS1 ( lp t li)

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
3

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in iu khin chiu sng trc 1 n 9

tng trt LTN - 6G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
4

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in iu khin chiu sng trc 1 n 9

tng lu LTN - 6F01 = 401

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
5

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun cm, quy cho thu 1-9

GPN- 6G03

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
6

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun qung co trc 1-9 GPN

-6G04

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg
2

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
7

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun cm v cc phng chc

nng trc 1-9 GPN- 6G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
8

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun cm trc 1-9 GPN-6G02

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
9

02.7123

Xe nng hng 5Tn (tnh 2T)

ca

T in UPS GPU-6G01

0.2
1

a.) Vt liu
0236

Xng M92

kg
3

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734
10

05.1002

My khoan in cm tay

ca

T in cp ngun bng chuyn trc 1-9 BHE6G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
11

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun thit b trc 1-9 tng lu

ACE-6101

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
12

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in tng MDB4 km b chuyn ngun ATS,

s dng 2 ACB 1250A, lin ng c, lin ng
in

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
13

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in iu khin chiu sng trc 42 n 56

tng trt LTN - 4G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
14

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in iu khin chiu sng trc 42 n 56

tng lu LTN - 4F01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
15

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun phng chc nng v cm

trt 42-56 GPN- 4G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg
5

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
16

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun phng chc nng v cm

tng lu trc 42-56 GPN-4F01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
17

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun thit b trc 28-56 ACE4G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
18

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun chiu sng tng trt trc

28-42 LTN-4G02

a.) Vt liu
6

0.2
1

0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
19

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun chiu sng tng lu trc

28-42 LTN-4F02

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
20

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun phng chc nng v cm

tng lu trc 28-42 GPN-4F02

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
21

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun quy cho thu, bin qung

co tng lu trc 28-42 GPN-4F03

t
7

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
22

02.7123

Xe nng hng 5Tn (tnh 2T)

ca

T GPU-4G01

0.2
1

a.) Vt liu
0236

Xng M92

kg

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734
23

02.7123

My khoan in cm tay

ca

T GPU-4G02

0.2
1

a.) Vt liu
0236

Xng M92

kg

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734
24

05.1002

My khoan in cm tay

ca

T in MDB5

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

8

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
25

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in MDS2

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
26

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in iu khin chiu sng trc 9 n 28

LTN - 5G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
27

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun thit b 9-28 ACE 5G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

9

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
28

02.7123

Xe nng hng 5Tn (tnh 2T)

ca

T GPU-5G01

0.2
1

a.) Vt liu
0236

Xng M92

kg

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734
29

02.7123

My khoan in cm tay

ca

T GPU-5G02

0.2
1

a.) Vt liu
0236

Xng M92

kg

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734
30

05.1002

My khoan in cm tay

ca

T cp ngun cm v phng chc nng trc

9-28 GPN-5G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
31

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T cp ngun quy cho thu v qung co 9-28

GPN-5G04

a.) Vt liu
10

0.2
1

0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
32

05.2001

Xe nng hng 5Tn (tnh 2T)

ca

T MDB8 (bao gm b chuyn ngun t ng

ATS s dng ACB 3200A v ACB 4000A loi
Fixed 3P dng ct 66kA, ph tr in p 220
VAC, kha lin ng c kh v lin ng in,
vi role bo v 50,51,27,59

0.2
1

a.) Vt liu
0396

Gi lau

kg

0.5

0.5

0219

Cn cng nghip

kg

0.5

0.5

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

7.35

c.) My thi cng

M548
33

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in chiu sng LTN-8G01

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
34

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun phng chc nng v cm

GPN-8G01

11

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
35

05.1002

Xe nng hng 5Tn (tnh 2T)

ca

T in cp ngun quy cho thu v qung co

GPN-8G02

0.2
1

a.) Vt liu
0272

Xi mng PC30

kg

0219

Cn cng nghip

kg

0.4

0.4

0396

Gi lau

kg

0.3

0.3

0285

G vn k lt

m3

0.02

0.02

Z999

Vt liu khc

10

b.) Nhn cng

N6136

Ngy cng bc 4,5/7

cng

2.88

c.) My thi cng

M548
36

02.7123

Xe nng hng 5Tn (tnh 2T)

ca

T in ngun UPS UPN-8G01

0.2
1

a.) Vt liu
0236

Xng M92

kg

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

Ngy cng bc 4,0/7

cng

2.25

c.) My thi cng

M734

My khoan in cm tay

ca

12

0.2

XY DNG

N SN NHT

Khi lng hao ph

Nhn cng

My

5.76
0.4

2.88
0.2

13

2.88
0.2

2.88
0.2

2.88
0.2

14

2.88
0.2

2.88
0.2

2.88
0.2

15

2.25
0.2

2.88
0.2

2.88
0.2

16

2.88
0.2

2.88
0.2

2.88
0.2

17

2.88
0.2

2.88
0.2

2.88
0.2

18

2.88
0.2

2.88
0.2

2.88
0.2

19

2.88
0.2

2.25
0.2

2.25
0.2

20

2.88
0.2

2.88
0.2

2.88
0.2

21

2.88
0.2

2.25
0.2

2.25
0.2

2.88
0.2

22

2.88
0.2

7.35
0.2

2.88
0.2

23

2.88
0.2

2.88
0.2

2.25
0.2

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

160

161

162

163

164

165

166

167

168

169

170

171

172

173

174

175

176

177

178

179

180

181

182

183

184

185

186

187

188

189

190

191

192

193

194

195

196

197

198

199

200

201

202

203

204

205

206

207

208

209

210

211

212

213

214

215

216

BNG TNG HP VT T
CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

M s

Tn vt t

I.)

n v

Khi lng

Gi vt t

Thnh tin

I.) VT LIU

0219

Cn cng nghip

kg

12.5

6,600

82,500

0285

G vn k lt

m3

0.6

2,934,545

1,760,727

0396

Gi lau

kg

12.5

2,500

31,250

0236

Xng M92

kg

8,409

50,454

0272

Xi mng PC30

kg

60

914

54,840

Z999

Vt liu khc

98,988.6

98,988.6

TNG VT LIU

2,078,760

10

11

12

13

14

15

16

17

CNG
TRNH :
SA
CHA V
M RNG
NH GA
QUC NI
CNG
HKQT TN
SN
NHT

10

11

12

13

14

15

16

17

CNG
TRNH :
SA
CHA V
M RNG
NH GA
QUC NI
CNG
HKQT TN
SN
NHT

10

11

12

13

14

15

16

BNG TNG HP D TON CHI PH XY DNG

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

Khon mc chi ph

K hiu

Cch tnh

CHI PH TRC TIP

Chi ph Vt liu

VL

A1

+ Theo n gi trc tip

A1

Bng d ton hng mc

Chi ph Nhn cng

NC

B1*2,99

+ Theo n gi trc tip

B1

Bng d ton hng mc

Chi ph My thi cng

C1*1,45

+ Theo n gi trc tip

C1

Bng d ton hng mc

Chi ph trc tip khc

TT

(VL + NC + M) x 2,5%

Cng chi ph trc tip

VL + NC + M + TT

II

CHI PH CHUNG

NCx 65%

III

THU NHP CHU THU TNH TRC

TL

(T+C) x 6%

Chi ph xy dng trc thu

(T+C+TL)

THU GI TR GIA TNG

GTGT

G x 10%

Chi ph xy dng sau thu

Gxdcpt

G+GTGT

Chi ph xy dng ln tri, nh tm

Gxdnt

Gxdcpt x 1%

Gxd

Gxdcpt + Gxdnt

2
3
4

IV

V
VI

TNG CNG

Y DNG

NG HKQT TN SN NHT

Thnh tin
2,078,760
2,078,760
34,348,438.3
11,487,772
2,666,223.8
1,838,775
977,335.6
40,070,757.6
22,326,484.9
3,743,834.6

66,141,077
6,614,107.7

72,755,184.7
727,551.8
73,482,737

10

11

12

13

14

15

16

17

18

19

BNG TNG HP CHI PH XY DNG CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

STT
1

Hng mc
LP T IN NG LC
TNG CNG

Chi ph xy dng
trc thu

Thu gi tr gia Chi ph xy dng sau Chi ph xy dng ln

tng
thu
tri, nh tm

66,141,077

6,614,108

72,755,185

727,552

66,141,077

6,614,108

72,755,185

727,552

Bng ch : Mi chn triu hai trm by mi nghn ba trm mi by ng chn./.

NH
TN SN NHT

Tng chi ph X.D

73,482,737
73,482,737

hn./.

10

11

12

13

14

15

16

17

18

19

BNG TNG HP CHI PH THIT B CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

STT

Tn vt t

n v

n gi trc
thu

S lng

Thu VAT

Thnh tin
trc thu

Thnh tin

T in trung th
735,000,000

735,000,000
0

10
10

73,500,000
0

211,071,000

211,071,000

10

21,107,100

211,071,000

211,071,000

10

21,107,100

T in cp ngun cm, quy cho thu 1-9

GPN- 6G03

215,796,000

215,796,000

10

21,579,600

T in cp ngun qung co trc 1-9 GPN

-6G04

215,796,000

215,796,000

10

21,579,600

T in cp ngun cm v cc phng chc

nng trc 1-9 GPN- 6G01

215,796,000

215,796,000

10

21,579,600

T in cp ngun cm trc 1-9 GPN-6G02

10

T in UPS GPU-6G01

T in cp ngun bng chuyn trc 1-9 BHE6G01

215,796,000
215,796,000

215,796,000
215,796,000

10
10

21,579,600
21,579,600

T in cp ngun thit b trc 1-9 tng lu ACE6101

215,796,000

215,796,000

10

21,579,600

T in tng MDB4 km b chuyn ngun ATS,

s dng 2 ACB 1250A, lin ng c, lin ng
in

882,000,000

882,000,000

10

88,200,000

T in iu khin chiu sng trc 42 n 56

tng trt LTN - 4G01

215,796,000

215,796,000

10

21,579,600

T in iu khin chiu sng trc 42 n 56

tng lu LTN - 4F01

215,796,000

215,796,000

10

21,579,600

T in cp ngun phng chc nng v cm

trt 42-56 GPN- 4G01

215,796,000

215,796,000

10

21,579,600

T in MDB6

T in MDS1

T in iu khin chiu sng trc 1 n 9 tng

trt LTN - 6G01

T in iu khin chiu sng trc 1 n 9 tng

lu LTN - 6F01

T in cp ngun phng chc nng v cm

tng lu trc 42-56 GPN-4F01

215,796,000

215,796,000

10

21,579,600

T in cp ngun thit b trc 28-56 ACE-4G01

215,796,000

215,796,000

10

21,579,600

T in cp ngun chiu sng tng trt trc 2842 LTN-4G02

215,796,000

215,796,000

10

21,579,600

T in cp ngun chiu sng tng lu trc 2842 LTN-4F02

215,796,000

215,796,000

10

21,579,600

T in cp ngun phng chc nng v cm

tng lu trc 28-42 GPN-4F02

215,796,000

215,796,000

10

21,579,600

T in cp ngun quy cho thu, bin qung

co tng lu trc 28-42 GPN-4F03

215,796,000

215,796,000

10

21,579,600

T GPU-4G01
T GPU-4G02
T in MDB5
T in MDS2
T in iu khin chiu sng trc 9 n 28
LTN - 5G01

t
t
b

1
1
1

215,796,000
215,796,000
714,000,000

215,796,000

215,796,000
215,796,000
714,000,000
0
215,796,000

10
10
10
10
10

21,579,600
21,579,600
71,400,000
0
21,579,600

T in cp ngun thit b 9-28 ACE 5G01

215,796,000

t
t
t

1
1
1

215,796,000
215,796,000
215,796,000

10
10
10
10

21,579,600

T GPU-5G01
T GPU-5G02
T cp ngun cm v phng chc nng trc 928 GPN-5G01

215,796,000
215,796,000
215,796,000
215,796,000

T cp ngun quy cho thu v qung co 9-28

GPN-5G04

215,796,000

215,796,000

10

21,579,600

T MDB8 (bao gm b chuyn ngun t ng

ATS s dng ACB 3200A v ACB 4000A loi
Fixed 3P dng ct 66kA, ph tr in p 220
VAC, kha lin ng c kh v lin ng in,
vi role bo v 50,51,27,59

1 2,415,000,000 2,415,000,000

10

241,500,000

T in chiu sng LTN-8G01

T in cp ngun phng chc nng v cm
GPN-8G01

t
t

1
1

215,796,000
215,796,000

215,796,000
215,796,000

10
10

21,579,600
21,579,600

T in cp ngun quy cho thu v qung co

GPN-8G02

215,796,000

215,796,000

10

21,579,600

T in ngun UPS UPN-8G01

215,796,000

215,796,000
0

10

21,579,600
0

TNG CNG

10,994,634,000

21,579,600
21,579,600
21,579,600

1,099,463,400

H
TN SN NHT

Thnh tin sau

thu
808,500,000
0
232,178,100
232,178,100
237,375,600
237,375,600
237,375,600
0
237,375,600
237,375,600
237,375,600
970,200,000

237,375,600
237,375,600
237,375,600

237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
785,400,000
0
237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
237,375,600
2,656,500,000

237,375,600
237,375,600
237,375,600
237,375,600
0
12,094,097,400

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

BNG TNG HP D TON CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

STT

Khon mc chi ph

1 Chi ph xy dng
1.1 Chi ph xy dng cng trnh chnh, ph tr tm
phc v thi cng
1.2 Chi ph xy dng nh tm ti hin trng v
iu hnh thi cng
2
3

Chi ph thit b
Chi ph qun l d n

K hiu nh mc H s

Gcpxd
Gxd

Cch tnh

Gxd + Gnt

Gnt
Gtb
Gqlda

4 Chi ph t vn u t xy dng
4.1 Chi ph thm tra tnh hiu qu v tnh kh thi ca
d n u t

Gtv
Gtv1

4.2 Chi ph lp d n
4.3 Chi ph lp bo co kinh t - k thut

Gtv2
Gtv3

4.4
4.5
4.6
4.7
4.8
4.9
4.10
4.11

Chi ph thi tuyn thit k kin trc

Chi ph thit k xy dng cng trnh
Chi ph thm tra thit k k thut
Chi ph thm tra thit k bn v thi cng
Chi ph thm tra d ton cng trnh
Chi ph la chn nh thu thi cng xy dng
Chi ph gim st thi cng xy dng
Chi ph lp h s mi thu, nh gi h s d thu
mua sm thit b

Gtv4
Gtv5
Gtv6
Gtv7
Gtv8
Gtv9
Gtv10
Gtv11

4.12
4.13
5
5.1
5.2

Chi ph gim st lp t thit b

Chi ph kho st
Chi ph khc
Chi ph r ph bom mn, vt n
Chi ph kim ton c lp : 1.000.000 ()

Gtv12
Gtv13
Gk
Gk1
Gk2

1.94 %

1.94% x
(Gxd+Gtb)
Gtv1 : Gtv13

2.21 %

6,680,249
6,614,108

661,411

66,141

215,796,000
5,469,579

21,579,600
546,958

10,077,490

1,007,749
0

6,230,809

0% x Gxd
0.152% x Gxd

0
100,534

0.147 %
0.3 %
1.964 %
0.229 %

0.147% x Gxd
0.3% x Gxd
1.964% x Gxd
0.229% x Gtb

97,227
198,423
1,299,011
494,173

0.768 %

0.768% x Gtb

1,657,313

Gk1 : Gk4

1,500,000

Thu gi tr gia
tng

66,802,488
66,141,077

0. %
0.152 %

0.64 %

2.21% x
(Gxd+Gtb)

Chi ph trc thu

1,000,000

0
623,081
0
0
10,053
0
9,723
19,842
129,901
49,417
165,731
0
150,000
0
100,000

5.3 Chi ph thm tra, ph duyt quyt ton : 500.000

()

Gk3

5.4 Chi ph bo him cng trnh

6 Chi ph d phng
6.1 Chi ph d phng cho yu t khi lng pht sinh

Gk4
Gdp
Gdp1

6.2 Chi ph d phng cho yu t trt gi

TNG CNG
LM TRN

Gdp2

0.38 %

0. %

Gdp1 + Gdp2
0% x
(Gcpxd+Gtb+Gql
da+Gtv+Gk)

500,000

50,000

0
0

Gtmdt
Bng ch : Hai mi hai triu hai trm linh mt nghn ng chn./.

N NHT
n v tnh : ng
Chi ph sau thu

73,482,737
72,755,185
727,552
237,375,600
6,016,537
11,085,239
0
0
6,853,890
0
0
110,587
0
106,950
218,265
1,428,912
543,590
1,823,044
0
1,650,000
0
1,100,000

550,000
0
0
0

0
329,610,113
329,610,000

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

BNG D TON HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

TT

M s
n gi

Tn cng tc

n v

Khi lng

n gi
Vt liu B VL

NC XL

Thnh tin
NC t

Ca my

Vt liu

B VL

NC XL

N NHT

nh tin

H s iu chnh
NC t

Ca my

V.L

N.C

My

10

11

12

13

14

15

16

17

BNG CHIT TNH D THU HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT
1

M s

Thnh phn hao ph

n v nh mc

05.1002 V t in bng sn tnh in tn dy 2mm, form

3/4,
a.) VIP42,
t liKT
u 2x(W1000xH2200xD800) thanh ci
2000A
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc

N6136
M548

t
kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

n gi

05.1002 T in MDS1 ( lp t li)

a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
c.) My thi cng
M548 Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )
CHI PH CHUNG ( T x 6,5% )
1

Gxd

t
kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

6,5%

H s

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

05.1002 T in iu khin chiu sng trc 1 n 9 tng

trt LTN - 6G01
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

N6136
M548

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in iu khin chiu sng trc 1 n 9 tng

lu LTN - 6F01 = 401
0272
0219
0396
0285
Z999

Gxd

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

5,5%

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
2

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT

0.2
2,5%

279,195

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

05.1002 T in cp ngun cm, quy cho thu 1-9

GPN- 6G03
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in cp ngun qung co trc 1-9 GPN

-6G04
0272
0219
0396
0285
Z999

N6136

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
3

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

M548

Xe nng hng 5Tn (tnh 2T)

Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

ca
TT
T

0.2
2,5%

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

05.1002 T in cp ngun cm v cc phng chc

nng trc 1-9 GPN- 6G01
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

279,195

05.1002 T in cp ngun cm trc 1-9 GPN-6G02

a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
4

Gxd

t
kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

M548

c.) My thi cng

Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

ca
TT
T

0.2
2,5%

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

02.7123 T in UPS GPU-6G01

a.) Vt liu
0236
Xng M92
0396
Gi lau
Cng
b.) Nhn cng
N6131 Ngy cng bc 4,0/7
c.) My thi cng
M734 My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

N6136
M548

T
1
0.5

8,409
2,500

cng

2.25

99,815

ca
TT
T

0.2
2,5%

89,803

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in cp ngun bng chuyn trc 1-9 BHE6G01

0272
0219
0396
0285
Z999

Gxd

kg
kg

TNG CNG ( Gxdcpt + Gxdnt )

10

279,195

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
5

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca

0.2

279,195

Chi ph trc tip khc (VL+NC+M) x 2,5%

Cng chi ph trc tip ( VL+NC+M+TT )

TT
T

2,5%

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

11

05.1002 T in cp ngun thit b trc 1-9 tng lu ACE6101

0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in tng MDB4 km b chuyn ngun ATS,

s dng 2 ACB 1250A, lin ng c, lin ng
in
0272
0219
0396
0285
Z999

Gxd

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

12

THU GI TR GIA TNG ( G x 10% )

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

N6136
M548

Ngy cng bc 4,5/7

c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

13

05.1002 T in iu khin chiu sng trc 42 n 56

tng trt LTN - 4G01
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in iu khin chiu sng trc 42 n 56

tng lu LTN - 4F01
0272
0219
0396
0285
Z999

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

14

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc

Gxd

kg
kg
kg
m3
%
7

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

N6136
M548

Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

15

05.1002 T in cp ngun phng chc nng v cm

trt 42-56 GPN- 4G01
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in cp ngun phng chc nng v cm

tng lu trc 42-56 GPN-4F01
0272
0219
0396

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

16

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau

Gxd

kg
kg
kg
8

2
0.4
0.3

914
6,600
2,500

0285
Z999

N6136
M548

G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

m3
%

0.02
10

2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

17

05.1002 T in cp ngun thit b trc 28-56 ACE-4G01

a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
c.) My thi cng
M548 Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in cp ngun chiu sng tng trt trc 2842 LTN-4G02

0272
0219

t
kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

18

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip

Gxd

kg
kg
9

2
0.4

914
6,600

0396
0285
Z999

N6136
M548

Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

kg
m3
%

0.3
0.02
10

2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

19

05.1002 T in cp ngun chiu sng tng lu trc 2842 LTN-4F02

0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

20

THU GI TR GIA TNG ( G x 10% )

05.1002 T in cp ngun phng chc nng v cm

tng lu trc 28-42 GPN-4F02
a.) Vt liu
10

Gxd

0272
0219
0396
0285
Z999

N6136
M548

Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

21

05.1002 T in cp ngun quy cho thu, bin qung

co tng lu trc 28-42 GPN-4F03
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

22

Gxd

02.7123 T GPU-4G01

Gxd

T
11

0236
0396

N6131
M734

a.) Vt liu
Xng M92
Gi lau
Cng
b.) Nhn cng
Ngy cng bc 4,0/7
c.) My thi cng
My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

kg
kg

1
0.5

8,409
2,500

cng

2.25

99,815

ca
TT
T

0.2
2,5%

89,803

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

23

02.7123 T GPU-4G02
a.) Vt liu
0236
Xng M92
0396
Gi lau
Cng
b.) Nhn cng
N6131 Ngy cng bc 4,0/7
c.) My thi cng
M734 My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

Gxd

T
kg
kg

1
0.5

8,409
2,500

cng

2.25

99,815

ca
TT
T

0.2
2,5%

89,803

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

24

THU GI TR GIA TNG ( G x 10% )

05.1002 T in MDB5
a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc

Gxd

t
kg
kg
kg
m3
%
12

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

N6136
M548

Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

25

05.1002 T in MDS2
a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
c.) My thi cng
M548 Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T in iu khin chiu sng trc 9 n 28 LTN

- 5G01
0272
0219
0396
0285

t
kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

26

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt

Gxd

kg
kg
kg
m3
13

2
0.4
0.3
0.02

914
6,600
2,500
2,934,545

Z999

N6136
M548

Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

10

639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

27

05.1002 T in cp ngun thit b 9-28 ACE 5G01

a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
c.) My thi cng
M548 Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

Gxd

t
kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

28

02.7123 T GPU-5G01
a.) Vt liu
0236
Xng M92
0396
Gi lau
Cng
b.) Nhn cng

Gxd

T
kg
kg

14

1
0.5

8,409
2,500

N6131
M734

Ngy cng bc 4,0/7

c.) My thi cng
My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

2.25

99,815

ca
TT
T

0.2
2,5%

89,803

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

29

02.7123 T GPU-5G02
a.) Vt liu
0236
Xng M92
0396
Gi lau
Cng
b.) Nhn cng
N6131 Ngy cng bc 4,0/7
c.) My thi cng
M734 My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

1
0.5

8,409
2,500

cng

2.25

99,815

ca
TT
T

0.2
2,5%

89,803

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.1002 T cp ngun cm v phng chc nng trc 928 GPN-5G01

0272
0219
0396
0285
Z999

N6136

T
kg
kg

TNG CNG ( Gxdcpt + Gxdnt )

30

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
15

Gxd

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

M548

Xe nng hng 5Tn (tnh 2T)

Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

ca
TT
T

0.2
2,5%

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

31

05.1002 T cp ngun quy cho thu v qung co 9-28

GPN-5G04
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

05.2001 T MDB8 (bao gm b chuyn ngun t ng

ATS s dng ACB 3200A v ACB 4000A loi Fixed
3P dng ct 66kA, ph tr in p 220 VAC, kha
lin ng c kh v lin ng in, vi role bo v
50,51,27,59
0396
0219
Z999

Gxd

kg
kg
kg
m3
%

TNG CNG ( Gxdcpt + Gxdnt )

32

279,195

a.) Vt liu
Gi lau
Cn cng nghip
Vt liu khc
Cng
b.) Nhn cng

Gxd

kg
kg
%

16

0.5
0.5
10

2,500
6,600
45.5

N6136
M548

Ngy cng bc 4,5/7

c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

7.35

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

33

05.1002 T in chiu sng LTN-8G01

a.) Vt liu
0272
Xi mng PC30
0219
Cn cng nghip
0396
Gi lau
0285
G vn k lt
Z999
Vt liu khc
Cng
b.) Nhn cng
N6136 Ngy cng bc 4,5/7
c.) My thi cng
M548 Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

05.1002 T in cp ngun phng chc nng v cm

GPN-8G01
0272
0219
0396
0285
Z999

t
kg
kg
kg
m3
%

Chi ph xy dng trc thu (T+C+TL)

34

Gxd

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng

Gxd

kg
kg
kg
m3
%
17

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

N6136
M548

b.) Nhn cng

Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

35

05.1002 T in cp ngun quy cho thu v qung co

GPN-8G02
0272
0219
0396
0285
Z999

N6136
M548

a.) Vt liu
Xi mng PC30
Cn cng nghip
Gi lau
G vn k lt
Vt liu khc
Cng
b.) Nhn cng
Ngy cng bc 4,5/7
c.) My thi cng
Xe nng hng 5Tn (tnh 2T)
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

kg
kg
kg
m3
%

2
0.4
0.3
0.02
10

914
6,600
2,500
2,934,545
639.1

cng

2.88

108,163

ca
TT
T

0.2
2,5%

279,195

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

36

Gxd

02.7123 T in ngun UPS UPN-8G01

a.) Vt liu
0236
Xng M92
0396
Gi lau
Cng
b.) Nhn cng
N6131 Ngy cng bc 4,0/7

Gxd

18

kg
kg

1
0.5

8,409
2,500

cng

2.25

99,815

M734

c.) My thi cng

My khoan in cm tay
Chi ph trc tip khc (VL+NC+M) x 2,5%
Cng chi ph trc tip ( VL+NC+M+TT )

ca
TT
T

0.2
2,5%

CHI PH CHUNG ( T x 6,5% )

6,5%

THU NHP CHU THU TNH TRC (T+C) x

5,5%

TL

5,5%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 10% )

GTGT

0.1

Chi ph xy dng sau thu (G+GTGT)

Chi ph xy dng ln tri, nh tm ( Gxdcpt x
1% )

Gxdcpt
Gxdnt

0.01

TNG CNG ( Gxdcpt + Gxdnt )

19

Gxd

89,803

RNH

T TN SN NHT

Thnh tin
70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
20

26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
21

448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
22

55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
23

55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

9,659
8,409
1,250
9,659
224,583.8
224,583.8
17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
24

10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
25

311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
26

70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
27

58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
28

750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
29

1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

30

9,659
8,409
1,250
9,659
224,583.8
224,583.8
17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

9,659
8,409
1,250
9,659
224,583.8
224,583.8
17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

70,299.9
1,828
2,640
750
58,690.9
6,391
31

70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
32

6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

9,659
8,409
1,250
9,659
224,583.8
33

224,583.8
17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

9,659
8,409
1,250
9,659
224,583.8
224,583.8
17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
34

55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

5,005
1,250
3,300
455
5,005
794,998.1
35

794,998.1
55,839
55,839
21,396.1
877,238.2
57,020.5
51,384.2

985,643
98,564.3

1,084,207.3
10,842.1
1,095,049

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
36

311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

70,299.9
1,828
2,640
750
58,690.9
6,391
70,299.9
311,509.4
311,509.4
55,839
55,839
10,941.2
448,589.5
29,158.3
26,276.1

504,024
50,402.4

554,426.4
5,544.3
559,971

9,659
8,409
1,250
9,659
224,583.8
224,583.8
37

17,960.6
17,960.6
6,305.1
258,508.5
16,803.1
15,142.1

290,454
29,045.4

319,499.4
3,195
322,694

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

160

161

162

163

164

165

166

167

168

169

170

171

172

173

174

175

176

177

178

179

180

181

182

183

184

185

186

187

188

189

190

191

192

193

194

195

196

197

198

199

200

201

202

203

204

205

206

207

208

209

210

211

212

213

214

215

216

217

218

219

220

221

222

223

224

225

226

227

228

229

230

231

232

233

234

235

236

237

238

239

240

241

242

243

244

245

246

247

248

249

250

251

252

253

254

255

256

257

258

259

260

261

262

263

264

265

266

267

268

269

270

271

272

273

274

275

276

277

278

279

280

281

282

283

284

285

286

287

288

289

290

291

292

293

294

295

296

297

298

299

300

301

302

303

304

305

306

307

308

309

310

311

312

313

314

315

316

317

318

319

320

321

322

323

324

325

326

327

328

329

330

331

332

333

334

335

336

337

338

339

340

341

342

343

344

345

346

347

348

349

350

351

352

353

354

355

356

357

358

359

360

361

362

363

364

365

366

367

368

369

370

371

372

373

374

375

376

377

378

379

380

381

382

383

384

385

386

387

388

389

390

391

392

393

394

395

396

397

398

399

400

401

402

403

404

405

406

407

408

409

410

411

412

413

414

415

416

417

418

BNG H S CHI PH XY DNG

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

Khon mc chi ph

K hiu

Cch tnh

H s

CHI PH XY DNG

NH GA QUC NI CNG HKQT TN SN NHT

P T IN NG LC

Thnh tin

10

11

12

13

14

15

16

17

18

19

20

21

22

CN
G
TR
NH :
SA
TT
CH
A V
M
RN
G
NH
GA
QU
C
NI
CN
G
HKQ
T
TN
SN
NH
T

M s

Thnh phn hao ph

n gi
n
v Vt liu B V.L NC XL NC t Ca my

Thnh tin
Vt liu

B V.L

NC XL

NC t

Ca my

n gi
tng hp

10

11

12

13

14

15

16

17

18

BNG N GI D THU HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

M s

Tn cng tc

n v Khi lng

1
2
3

05.1002
05.1002
05.1002

V t in bng sn tnh in tn dy 2mm, form 3/4,

IP42,
2x(W1000xH2200xD800)
thanh ci 2000A
T iKT
n MDS1
( lp t li)
T in iu khin chiu sng trc 1 n 9 tng trt
LTN - 6G01

t
t
t

2
1
1

559,971
559,971
559,971

1,119,942
559,971
559,971

05.1002

T in iu khin chiu sng trc 1 n 9 tng lu

LTN - 6F01 = 401

559,971

559,971

05.1002

T in cp ngun cm, quy cho thu 1-9 GPN6G03

559,971

559,971

6
7

05.1002
05.1002

T in cp ngun qung co trc 1-9 GPN -6G04

T in cp ngun cm v cc phng chc nng trc
1-9 GPN- 6G01

t
t

1
1

559,971
559,971

559,971
559,971

8
9
10
11

05.1002
02.7123
05.1002
05.1002

T in cp ngun cm trc 1-9 GPN-6G02

T in UPS GPU-6G01
T in cp ngun bng chuyn trc 1-9 BHE-6G01
T in cp ngun thit b trc 1-9 tng lu ACE-6101

t
T
t
t

1
1
1
1

559,971
322,694
559,971
559,971

559,971
322,694
559,971
559,971

12

05.1002

T in tng MDB4 km b chuyn ngun ATS, s

dng 2 ACB 1250A, lin ng c, lin ng in

559,971

559,971

13

05.1002

T in iu khin chiu sng trc 42 n 56 tng trt

LTN - 4G01

559,971

559,971

14

05.1002

T in iu khin chiu sng trc 42 n 56 tng lu

LTN - 4F01

559,971

559,971

15

05.1002

T in cp ngun phng chc nng v cm trt 4256 GPN- 4G01

559,971

559,971

16

05.1002

T in cp ngun phng chc nng v cm tng lu

trc 42-56 GPN-4F01

559,971

559,971

17
18

05.1002
05.1002

T in cp ngun thit b trc 28-56 ACE-4G01

T in cp ngun chiu sng tng trt trc 28-42
LTN-4G02

t
t

1
1

559,971
559,971

559,971
559,971

19

05.1002

T in cp ngun chiu sng tng lu trc 28-42 LTN4F02

559,971

559,971

20

05.1002

T in cp ngun phng chc nng v cm tng lu

trc 28-42 GPN-4F02

559,971

559,971

21

05.1002

T in cp ngun quy cho thu, bin qung co tng

lu trc 28-42 GPN-4F03

559,971

559,971

22
23
24
25

02.7123
02.7123
05.1002
05.1002

T GPU-4G01
T GPU-4G02
T in MDB5
T in MDS2

T
T
t
t

1
1
1
1

322,694
322,694
559,971
559,971

322,694
322,694
559,971
559,971

n gi

Thnh tin

26

05.1002

T in iu khin chiu sng trc 9 n 28 LTN 5G01

559,971

559,971

27
28
29
30

05.1002
02.7123
02.7123
05.1002

T in cp ngun thit b 9-28 ACE 5G01

T GPU-5G01
T GPU-5G02
T cp ngun cm v phng chc nng trc 9-28
GPN-5G01

t
T
T
t

1
1
1
1

559,971
322,694
322,694
559,971

559,971
322,694
322,694
559,971

31

05.1002

T cp ngun quy cho thu v qung co 9-28 GPN5G04

559,971

559,971

32

05.2001

T MDB8 (bao gm b chuyn ngun t ng ATS s

dng ACB 3200A v ACB 4000A loi Fixed 3P dng ct
66kA, ph tr in p 220 VAC, kha lin ng c kh v
lin ng in, vi role bo v 50,51,27,59

1,095,049

1,095,049

33
34

05.1002
05.1002

T in chiu sng LTN-8G01

T in cp ngun phng chc nng v cm GPN8G01

t
t

1
1

559,971
559,971

559,971
559,971

35

05.1002

T in cp ngun quy cho thu v qung co GPN8G02

559,971

559,971

36

02.7123

T in ngun UPS UPN-8G01

322,694

TNG CNG

322,694
19,830,343

( Bng ch : Mi chn triu hai trm by mi nghn ba trm by mi hai ng chn./.

10

11

12

13

14

15

16

17

18

19

20

21

22

23

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

BNG PHN TCH VT T HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
HNG MC : LP T IN NG LC

STT

M s

05.1002

Tn cng tc / vt t

n v

Hao ph

Tng K.L

n gi

0272

V t in bng sn tnh in tn dy 2mm,

form
a.) V3/4,
t liIP42,
u KT 2x(W1000xH2200xD800) thanh
ci 2000A
Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.8

6,600

0396

Gi lau

kg

0.3

0.6

2,500

0285

G vn k lt

m3

0.02

0.04

2,934,545

Z999

Vt liu khc

10

20

639.1

2
70,299.9

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

5.76

c.) My thi cng

M548
2

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in MDS1 ( lp t li)

0.4

a.) Vt liu

279,195
70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
3

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in iu khin chiu sng trc 1 n 9

tng trt LTN - 6G01

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
4

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in iu khin chiu sng trc 1 n 9

tng lu LTN - 6F01 = 401

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun cm, quy cho thu 1-9

GPN- 6G03

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
6

279,195

70,299.9

b.) Nhn cng

108,163

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun qung co trc 1-9 GPN

-6G04

0.2

a.) Vt liu
0272

108,163
279,195

70,299.9

Xi mng PC30

kg
2

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
7

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun cm v cc phng chc

nng trc 1-9 GPN- 6G01

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun cm trc 1-9 GPN-6G02

0.2

a.) Vt liu

279,195
70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
9

279,195

70,299.9

b.) Nhn cng

108,163

02.7123

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in UPS GPU-6G01

0.2

a.) Vt liu
0236

108,163
279,195
9,659

Xng M92

kg
3

8,409

0396

Gi lau

kg

0.5

0.5

b.) Nhn cng

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734
10

05.1002

My khoan in cm tay

ca

0.2

T in cp ngun bng chuyn trc 1-9 BHE6G01

0.2

89,803

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun thit b trc 1-9 tng lu

ACE-6101

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
12

99,815
17,960.6

a.) Vt liu

11

2,500

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in tng MDB4 km b chuyn ngun ATS,

s dng 2 ACB 1250A, lin ng c, lin ng
in

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
13

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in iu khin chiu sng trc 42 n 56

tng trt LTN - 4G01

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in iu khin chiu sng trc 42 n 56

tng lu LTN - 4F01

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
15

279,195

70,299.9

b.) Nhn cng

14

108,163

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun phng chc nng v cm

trt 42-56 GPN- 4G01

0.2

a.) Vt liu
0272

108,163
279,195

70,299.9

Xi mng PC30

kg
5

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
16

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun phng chc nng v cm

tng lu trc 42-56 GPN-4F01

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun thit b trc 28-56 ACE4G01

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
18

279,195

70,299.9

b.) Nhn cng

17

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun chiu sng tng trt trc

28-42 LTN-4G02

a.) Vt liu

0.2

279,195

70,299.9
6

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
19

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun chiu sng tng lu trc

28-42 LTN-4F02

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun phng chc nng v cm

tng lu trc 28-42 GPN-4F02

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
21

279,195

70,299.9

b.) Nhn cng

20

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun quy cho thu, bin qung

co tng lu trc 28-42 GPN-4F03

0.2

279,195

a.) Vt liu

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
22

02.7123

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T GPU-4G01

0.2

a.) Vt liu
0236

Xng M92

kg

8,409

0396

Gi lau

kg

0.5

0.5

2,500

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734
02.7123

99,815
17,960.6

My khoan in cm tay

ca

0.2

T GPU-4G02

0.2

a.) Vt liu

89,803
9,659

0236

Xng M92

kg

8,409

0396

Gi lau

kg

0.5

0.5

2,500

b.) Nhn cng

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734
24

279,195
9,659

b.) Nhn cng

23

108,163

05.1002

99,815
17,960.6

My khoan in cm tay

ca

0.2

T in MDB5

0.2

a.) Vt liu

89,803
70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

311,509.4
8

N6136

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
25

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in MDS2

0.2

a.) Vt liu
0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in iu khin chiu sng trc 9 n 28

LTN - 5G01

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
27

279,195
70,299.9

b.) Nhn cng

26

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun thit b 9-28 ACE 5G01

0.2

a.) Vt liu

279,195
70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

311,509.4
9

N6136

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
28

02.7123

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T GPU-5G01

0.2

a.) Vt liu
0236

Xng M92

kg

8,409

0396

Gi lau

kg

0.5

0.5

2,500

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734
02.7123

My khoan in cm tay

ca

0.2

T GPU-5G02

0.2

89,803
9,659

0236

Xng M92

kg

8,409

0396

Gi lau

kg

0.5

0.5

2,500

b.) Nhn cng

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734
05.1002

99,815
17,960.6

My khoan in cm tay

ca

0.2

T cp ngun cm v phng chc nng trc

9-28 GPN-5G01

0.2

a.) Vt liu

89,803

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
31

99,815
17,960.6

a.) Vt liu

30

279,195
9,659

b.) Nhn cng

29

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T cp ngun quy cho thu v qung co 9-28

GPN-5G04

a.) Vt liu

0.2

279,195

70,299.9
10

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
32

05.2001

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T MDB8 (bao gm b chuyn ngun t ng

ATS s dng ACB 3200A v ACB 4000A loi
Fixed 3P dng ct 66kA, ph tr in p 220
VAC, kha lin ng c kh v lin ng in,
vi role bo v 50,51,27,59

0.2

a.) Vt liu
0396

Gi lau

kg

0.5

0.5

2,500

0219

Cn cng nghip

kg

0.5

0.5

6,600

Z999

Vt liu khc

10

10

45.5

N6136

794,998.1

Ngy cng bc 4,5/7

cng

7.35

7.35

c.) My thi cng

M548
05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in chiu sng LTN-8G01

0.2

a.) Vt liu

279,195
70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
34

279,195

5,005

b.) Nhn cng

33

108,163

05.1002

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun phng chc nng v cm

GPN-8G01

11

0.2

279,195

a.) Vt liu

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
35

05.1002

55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in cp ngun quy cho thu v qung co

GPN-8G02

0.2

a.) Vt liu

279,195

70,299.9

0272

Xi mng PC30

kg

914

0219

Cn cng nghip

kg

0.4

0.4

6,600

0396

Gi lau

kg

0.3

0.3

2,500

0285

G vn k lt

m3

0.02

0.02

2,934,545

Z999

Vt liu khc

10

10

639.1

b.) Nhn cng

N6136

311,509.4

Ngy cng bc 4,5/7

cng

2.88

2.88

c.) My thi cng

M548
36

108,163

02.7123

108,163
55,839

Xe nng hng 5Tn (tnh 2T)

ca

0.2

T in ngun UPS UPN-8G01

0.2

a.) Vt liu

279,195
9,659

0236

Xng M92

kg

8,409

0396

Gi lau

kg

0.5

0.5

2,500

b.) Nhn cng

N6131

224,583.8

Ngy cng bc 4,0/7

cng

2.25

2.25

c.) My thi cng

M734

99,815
17,960.6

My khoan in cm tay

ca

12

0.2

0.2

89,803

C CNG TRNH

NI CNG HKQT TN SN NHT

NG LC

Thnh tin
875,297
140,600
3,656
5,280
1,500
117,381.8
12,782
623,019
623,018.9
111,678
111,678
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
13

750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
14

2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
252,204
9,659
8,409
15

1,250
224,584
224,583.8
17,961
17,960.6
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648

70,300
1,828
2,640
16

750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
17

2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
18

1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
19

70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
252,204
9,659
8,409
1,250
224,584
224,583.8
17,961
17,960.6
252,204
9,659
8,409
1,250
224,584
224,583.8
17,961
17,960.6
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
20

311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
21

311,509.4
55,839
55,839
252,204
9,659
8,409
1,250
224,584
224,583.8
17,961
17,960.6
252,204
9,659
8,409
1,250
224,584
224,583.8
17,961
17,960.6
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
22

1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
855,842

5,005
1,250
3,300
455
794,998
794,998.1
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648

23

70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
437,648
70,300
1,828
2,640
750
58,690.9
6,391
311,509
311,509.4
55,839
55,839
252,204
9,659
8,409
1,250
224,584
224,583.8
17,961
17,960.6

24

25

26

27

28

29

30

31

32

33

34

35

36

37

38

39

40

41

42

43

44

45

46

47

48

49

50

51

52

53

54

55

56

57

58

59

60

61

62

63

64

65

66

67

68

69

70

71

72

73

74

75

76

77

78

79

80

81

82

83

84

85

86

87

88

89

90

91

92

93

94

95

96

97

98

99

100

101

102

103

104

105

106

107

108

109

110

111

112

113

114

115

116

117

118

119

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

160

161

162

163

164

165

166

167

168

169

170

171

172

173

174

175

176

177

178

179

180

181

182

183

184

185

186

187

188

189

190

191

192

193

194

195

196

197

198

199

200

201

202

203

204

205

206

207

208

209

210

211

212

213

214

215

216

217

218

219

220

221

222

223

224

225

226

227

228

229

230

231

232

233

234

235

236

237

238

239

240

241

242

243

244

245

246

247

248

249

250

251

252

CNG
TRNH :
SA
CHA V
M RNG
NH GA
QUC NI
CNG
HKQT TN
SN
NHT

10

11

12

13

14

15

16

17

CNG
TRNH :
SA
CHA V
M RNG
NH GA
QUC NI
CNG
HKQT TN
SN
NHT

10

11

12

13

14

15

16

17

BNG H S CHI PH XY LP

TRNH
: SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
2
HNG MC : LP T IN NG LC

3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

STT

Din gii h s

H s

H s ring Vt liu

H s chi ph xy lp

H s Vt liu ph

H s ring Nhn cng

H s B Nhn cng

H s ring Nhn cng t

1,44

1.44

H s B Nhn cng t

H s ring My

H s B My

Trc tip ph khc

2,5%

0.025

10

Chi ph chung

6,5%

0.065

11

Chi ph chung cho cng tc t th cng

0%

12

Thu nhp chu thu tnh trc

5,5%

0.055

13

Thu VAT

10%

0.1

14

Ln tri nh tm

1%

0.01