TNG HP CHI PH LP T THIT B

Cng trnh:
Hng mc - items : t trung th v trm bin p
STT

Hng mc chi ph

No
A CHI PH LP T THIT B
1 T trung th v trm bin p

Chi ph trc thu

Thu gi tr gia
tng

Gi tr sau thu

Chi ph xy
dng nh tm

Tng cng

23,640,229

2,364,023

26,004,251

260,043

26,264,294

10,017,092

1,001,709

11,018,801

110,188

11,128,989

1,247,400,000

124,740,000

1,372,140,000

1,372,140,000

1,986,600,000

198,660,000

2,185,260,000

2,185,260,000

Thi cng Tuyn cp trung th v khoang chng tn

tht

1,500,000,000

150,000,000

1,650,000,000

1,650,000,000

Cng

4,734,000,000

473,400,000

5,207,400,000

4,767,657,320

476,765,732

Vn chuyn thit b

CHI PH THIT B
T trung th trn b 24kV, 630A, 20kA/1s LRRL
My bin p kh CastResin 2500kVA 1522KV/0.4KV

Tng cng

5,244,423,052

370,231

5,207,400,000
5,244,793,283

Ghi ch

D ton ACITT 2007

TNG HP KINH PH LP T THIT B

Cng trnh:
Hng mc - items : t trung th v trm bin p
STT
(NO)

I
1
2
3
4
II
III
IV

KHON MC (ITEM)

Chi ph trc tip

Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng
Thu nhp chu thu tnh trc
Gi tr d ton xy dng trc thu
Thu gi tr gia tng
Gi tr d ton xy dng sau thu

CCH TNH (CALCULATION

METHOD)

(A1 + CLVL) * 1
B1 * 1
C1*1
2,5%*(VL+NC+M)
VL+NC+M+TT
NC * 65%
T+C
(T+C) * 6%
T+C+TL
G * 10%
G + GTGT

Chi ph xy dng nh tm ti hin trng & iu hnh thi

cng

1% * GxDCPT

Cng

THNH TIN (AMOUNT)

919,198
12,418,025
546,081
347,083
14,230,386
8,071,716
22,302,102
1,338,126
23,640,229
2,364,023
26,004,251
260,043
26,264,294
26,264,000

Lm trn

K HIU(SYMBOL)

VL
NC
M
TT
T
C
Z
TL
G
GTGT
GxDCPT

D ton ACITT 2007

BNG D TON LP T THIT B - COST ESTIMATE OF EQUIPMENT INSTALLATION

Cng trnh - Project : nh quc hi - National assembly house
Hng mc - items : t trung th v trm bin p - MV electrical panel and transformer station
S
M HIU
TT NO N GI

NI DUNG CNG VIC

N V

N GI

KHI
LNG

VT LIU

N.CNG

THNH TIN
MY

VT LIU

N.CNG

MY

PHN TRAM BIN P

1.1.1
1

Phn trung th 24k

05.3101 T 24kV u vo vi cc thng s chnh sau:

t

4,730 1,457,135

69,799

14,190

4,371,404

209,396

7,733 2,719,985

55,839

15,466

5,439,969

111,678

in p nh mc 24kV
in p chu c vi tn s dng in
nh mc l 50kV
in p chu ng xung st nh mc
125kV
Cch in kh SF6
Nhit mi trng ln nht 40oC
Kt ni thanh ci kiu cm(Plug - in)
gia cc khi t in
Cp bo v thp nht l IP65 vi cc
ngn kh, v IP4x i vi cc khung
,ngn h p v cc ngn khc. Cc khu
vc vn hnh c kh c cp bo v IP3x
T u vo (trn b )1 t bao gm:
- 1 Cu dao cch ly 24kV (DS) 630A
km cu ch, 3 v tr km dao ni t
- 1 My bin dng (CT)
- 1 Rle bo v
- 1 u ct cp
B pht hin in p dung
B bo s c cp
5

05.2002
T 24kV l ra lp my ct chn khng
(trn b) vi cc thng s chnh sau:
in p nh mc 24kV
in p chu cvowis tn s dng in
nh mc l 50kV

D ton ACITT 2007

S
M HIU
TT NO N GI

NI DUNG CNG VIC

N V

N GI

KHI
LNG

VT LIU

N.CNG

THNH TIN
MY

VT LIU

N.CNG

MY

in p chu ng xung st nh mc
125kV
Cch in kh SF6
Nhit mi trng ln nht 40oC
Kt ni thanh ci kiu cm(Plug - in)
gia cc khi t in
Cp bo v thp nht l IP65 vi cc
ngn kh, v IP4x i vi cc khung
,ngn h p v cc ngn khc. Cc khu
vc vn hnh c kh c cp bo v IP3x
T l ra (trn b) 1 t bao gm:
- 1 My ct chn khng (VCB) 400A 25kA/3s
- 1 Cu dao cch ly 24kV (DS) 630A c
ng c, 3 v tr km dao ni t
- 1 My bin dng (CT)
- 1 Rle bo v
- 1 u ct cp
- B pht hin in p dung
- B bo s c cp
- Modun gim st cht lng in p,
tn s
- R le bo v a chc nng
My bin p 22/0,4kV
My
bin
p kh, 2500kVA, 22/0.4kV
01.1417
Dyn11.v ph kin c cc thng s chnh
sau:
Cng sut nh mc (Sr): 1600 kVA
1.1.2

my

889,542 2,606,652

in p cao p (HV): 22kV

iu chnh pha cao p: +/ -2*2,5%
in p h p (khng ti)(LV): 0,4kV
in p phn khng nh mc (Uzr): 6%
Tn hao khng ti (P0):
Tn hao c ti (Pk 120):

225,007

889,542

2,606,652

225,007

D ton ACITT 2007

S
M HIU
TT NO N GI

NI DUNG CNG VIC

N V

KHI
LNG

N GI
VT LIU

N.CNG

THNH TIN
MY

VT LIU

N.CNG

MY

Mc n (LWA): 68dB
Tng ti trng Max: 4650kg
Cp bo v: IP00
u ni cao p v h p : Trn nh
TNG CNG

919,198

12,418,025

546,081

D ton ACITT 2007

BNG N GI CHI TIT - TABLE DETAILS UNIT PRICE

Cng trnh : nh quc hi - National assembly house
Hng mc : t trung th v trm bin p - MV electrical panel and transformer station
STT
NO

M HIU
CODE

1.1.1
1 05.3101

4 05.2002

1.1.2
5 01.1417

THNH PHN HAO PH

n v unit

Phn trung th 24kV

T 24kV u vo (trn b) bao gm
Vt liu
Cn cng nghip
Gi lau
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
Xe nng hng 5Tn (tnh 2T)
T 24kV l ra lp my ct chn khng ( trn
b) bao gm:
Vt liu
Cn cng nghip
Gi lau
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
Xe nng hng 5Tn (tnh 2T)
My bin p 22/0,4kV
22/0,4kV
My bin pTransformer
kh, 1600kVA,
22/0.4kV
Dyn11.v ph kin
Vt liu
Cn cng nghip
Gm lc
Xng A92
Giy rp(18cm x24)
Sn chng r
Gi lau

nh mc (quantity
Norm)

n gi (unit
price)

0
t
kg
kg
%
Cng
Ca
t

kg
kg
%
Cng
Ca

1
0.50000
0.40000
10.00000
1
4.50000
1
0.25000

1
0.80000
0.70000
10.00000
1
8.40000
1
0.20000

6,600
2,500

323,808
279,195

6,600
2,500

323,808
279,195

my

kg
kg
kg
t
kg
kg

Thnh tin (amount)

1,531,663
4,730
3,300
1,000
430
1,457,135
1,457,135
69,799
69,799
2,783,557
7,733
5,280
1,750
703
2,719,985
2,719,985
55,839
55,839
3,721,200

1
0.30000
0.10000
0.30000
1.00000
0.20000
1.60000

6,600
45,000
19,000
5,000
40,922
2,500

889,542
1,980
4,500
5,700
5,000
8,184
4,000

D ton ACITT 2007

STT
NO

M HIU
CODE

THNH PHN HAO PH

n v unit

G vn nhm 4
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
My cu 5 tn

n gi (unit
price)

m3
%

0.20000
5.00000

4,089,091

Cng

8.05000
1
0.39000

323,808

Ca

10

nh mc (quantity
Norm)

576,940

Thnh tin (amount)

817,818
42,359
2,606,652
2,606,652
225,007
225,007

phn tch ca my
Cng trnh : nh quc hi - National assembly house
Hng mc : t trung th v trm bin p - MV electrical panel and transformer station
Hng mc - items : t trung th v trm bin p - MV electrical panel and transformer station
S TT No

Thnh phn hao ph - composition of waste

n v unit

KHI LNG/
Quantity

Xe nng hng 5T (tnh 2T)/ Forklift

truck

ca

1.15

nh mcn/ quantity
morm

Nhin liu, nng lng / Fuel &

Energy
Du Diezen/Diezen oil (Kp=0,05)

9.000

lt/liter

Th my/ Worker
Th iu khin my bc 4/7 /Workers
to control the level4/7
My cu 5T / Crane 5T

1.000
cng/day

ca

0.39

2
Nhin liu, nng lng / Fuel &
Energy
in/Electric (Kp=0,07)

42.00
kWh

Th my/ Worker
1.00

Th iu khin my bc 3/7 /Workers

to control the level 3/7

cng/day

Th iu khin my bc 5/7 /Workers

to control the level 5/7

cng/day

1.00

H s - coefficient

e
nsformer station
transformer station
Thnh tin -amount

10.350

1.150

16.380
d/ca may NL
NC
576940
304440
186400
.390
780615.4
.390

D ton ACITT 2007

BNG PHN TCH VT T

Cng trnh : nh quc hi - National assembly house
Hng mc : t trung th v trm bin p - MV electrical panel and transformer station
STT

M HIU

THNH PHN HAO PH

N V
THI CNG

1 1.1.1
2 05.3101

6 05.2102

7 1.1.2
8 01.1302

Phn trung th 24kV

Medium Voltage 24kV Part
T 24kV u vo (trn b) bao gm
Vt liu
Cn cng nghip
Gi lau
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
Xe nng hng 5Tn (tnh 2T)
T 24kV l ra lp my ct chn
khng ( trn b) bao gm:
Vt liu
Cn cng nghip
Gi lau
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
Xe nng hng 5Tn (tnh 2T)
My bin p 22/0,4kV
Transformer 22/0,4kV
My bin p kh, 1600kVA,
22/0.4kV Dyn11.v ph kin
Vt liu
Cn cng nghip
Gom lac
Xng A92
Giy rp(18cm x24)
Sn chng r
Gi lau
G vn nhm 4
Vt liu khc
Nhn cng
Nhn cng bc 4,5/7
My thi cng
My cu 5T/ Crane 5T

13

KHI LNG
NH MC
H S

VT T

3.000

kg
kg
%

0.50000
0.40000
10.00000

1.500
1.200

Cng

4.50000

13.500

0.25000

0.750

kg
kg
%

0.80000
0.70000
10.00000

1.600
1.400
0.300

Cng

8.40000

16.800

Ca

0.20000

0.400

0.300

kg
t
kg
kg
m3
%

0.30000
0.10000
0.30000
1.00000
0.20000
1.60000
0.20000
5.00000

Cng

8.05000

8.050

Ca

0.39000

0.390

Ca
t

my

kg

2.000

1.000

0.300
1.000
0.200
1.600
0.200

D ton ACITT 2007

PHN TCH VT T

quc hi - National assembly house

in p - MV electrical panel and transformer station
KHI LNG
VT T

1.500
1.200

13.500
0.750

1.150

1.600
1.400
0.300
16.800
0.400

0.300
0.300
1.000
0.200
1.600
0.200

8.050
0.390

14

Config

H s vt liu :
1
H s nhn cng :
1.000
H s my thi cng :
1
Chi ph chung :
65 %
Thu nhp chu thu tnh trc :
6%
Thu gi tr gia tng :
10 %
Chi ph xy nh tm ti hin trng v iu hnh thi 1cng
%

C:\DUTOAN97\HaNoi09\DG56XDLDHN.DBF

1
1.000
1
65
6
10

3560080

C:\DUTOAN97\HaNoi09\DMDT1776.DBF
9.1E+07
C:\DUTOAN97\HaNoi09\DMDT1777.DBF
9.1E+07
C:\DUTOAN97\HaNoi09\PLV1776.DBF
2.9E+07
C:\DUTOAN97\HaNoi09\TDVTHN09.DBF
6.1E+07
C:\DUTOAN97\HaNoi09\GVTHN09.DBF
3.9E+07
C:\DUTOAN97\HaNoi\DG204HN.DBF
3204400
C:\DUTOAN97\HaNoi\DMDT3305.DBF
9.1E+07
C:\DUTOAN97\HaNoi\PLV2405.DBF
2.9E+07
C:\DUTOAN97\HaNoi\TDVTHN.DBF
6086400
C:\DUTOAN97\HaNoi\GVTHN.DBF
386400
C:\DUTOAN97\DG7606TBA\DG7606TBA\DG7606TBA.DBF
3760668
C:\DUTOAN97\DG7606TBA\DG7606TBA\DMDT6060.DBF
9.1E+07
C:\DUTOAN97\DG7606TBA\DG7606TBA\TDVT6060.DBF
6.1E+07
C:\DUTOAN97\DG7606TBA\DG7606TBA\GVT7606TBA.DBF
3.9E+07

0385
0386
0387
0388

Page 15

Config

Page 16

Config

Page 17

Config

Page 18

Config

323
325
327
328
329
330
338
339
340
341
342

Thp I
Thp bn d=2mm
Thp gc
Thp gc 100x100mm
Thp gc 120x120mm
Thp gc 80x80mm
Thp trn 4-6mm
Thp trn 6-8mm
Thp trn D > 10mm
Thp trn D > 18mm
Thp trn D6mm

kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

343
344
345
346
347
0021
0022
0023
0024
0027
0306
0307
0308
0309
0369
0379
0380
0381
0382
0383
0384
0385
0386

Thp trn D<= 18mm

Thp trn D<=10mm
Thp trn fi 18mm
Thp tm
Thp tm 6mm
Thp trn fi <=10mm
Thp trn fi <=18mm
Thp trn fi > 18mm
Thp trn
Thp fi 6mm
Thp tm d=6mm
Thp gc 80x80mm
Thp gc 100x100mm
Thp gc 120x120mm
Thp gc 50x50x5
Thp fi 8mm
Thp fi 12mm
Thp fi 14mm
Thp fi 16mm
Thp fi 18mm
Thp fi 20mm
Thp fi 22mm
Thp fi 25mm

kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg

4
4
5
5
5

0387
0388

Thp fi 28mm
Thp fi 32mm

kg
kg

1
2
3
4
5

1
1
1
2
2
2
3
3
3
4

1
1
2
2
3
3
4
4
5
5
1
2
3
4
5

XLTB
. 0000
< ,999
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.557
t
0.557
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.323
t
0.323
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.336
t
0.336
Lp bo co nghin cu tin kh thi

Lp bo co nghin cu kh thi
Lp bo co u0.309
t
0.309
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.216
t
0.216
XL
. 0000
<=00,5
Lp h s mi thu
0.396
XL & Phn
0.396
tch, nh gi h s d thu
Gim st thi cng1.782
xy dng v
1.782
lp t thit b
Lp h s mi thu
0.277
XL & Phn
0.277
tch, nh gi h s d thu
Gim st thi cng 1.24
xy dng v1.24
lp t thit b
Lp h s mi thu
0.263
XL & Phn
0.263
tch, nh gi h s d thu
Gim st thi cng0.954
xy dng v
0.954
lp t thit b
Lp h s mi thu
0.246
XL & Phn
0.246
tch, nh gi h s d thu
Gim st thi cng0.886
xy dng v
0.886
lp t thit b
Lp h s mi thu
0.331
XL & Phn
0.331
tch, nh gi h s d thu
Gim st thi cng1.505
xy dng v
1.505
lp t thit b
TB
. 0000
<=00,5
Lp h s mi thu
0.266
mua sm0.266
vt t thit b v phn tch, n
Lp h s mi thu
0.187
mua sm0.187
vt t thit b v phn tch, n
Lp h s mi thu
0.168
mua sm0.168
vt t thit b v phn tch, n
Lp h s mi thu
0.157
mua sm0.157
vt t thit b v phn tch, n
Lp h s mi thu
0.223
mua sm0.223
vt t thit b v phn tch, n
XLTB
. 0000
<=,999

Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
XL
. 0000
<=00,5
1 Thm nh thit0.1436
k k thut0.1436
2 Thm nh thit0.0983
k k thut0.0983
3 Thm nh thit0.0932
k k thut0.0932

Page 19

Config

4
5
1
2
3
4
5

Thm nh thit0.0932
k k thut0.0932
Thm nh thit0.1344
k k thut0.1344
Thm nh tng 0.126
d ton
0.126
Thm nh tng0.1512
d ton 0.1512
Thm nh tng0.1057
d ton 0.1057
Thm nh tng0.1057
d ton 0.1057
Thm nh tng0.1008
d ton 0.1008

Nhm I - Cng trnh cng nghip

XL
. 0000
<=00,5
1 Loi 1
2.41
2.41
2 Loi 2
2.7
2.7
3 Loi 3
3.01
3.01
4 Loi 4
5 Loi 5

1
2
3
4
5

3.61
4.33

3.61
4.33

Nhm II - Cng trnh cp thot nc, tuyn ng dn du, tuy

XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97

Nhm II
XL
. 0000
<=00,5
1 Cp ngm cp in
1.11
p 6 - 15KV
1.11
2 Cp ngm cp in
0.72
p 22 - 35KV
0.72
3 Cp ngm cp in
0.252
p 110KV
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3

1
2
3
4
5

Page 20

. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8

Nhm III - Cng trnh nng nghip, thu li

XL
. 0000
<=00,5
Loi 1
2.18
2.18
Loi 2
2.45
2.45
Loi 3
2.72
2.72
Loi 4
2.99
2.99
Loi 5
3.3
3.3

Config

1
2
3
4
5

Nhm IV - Cng trnh giao thng

XL
. 0000
<=00,5
Loi 1
1.19
1.19
Loi 2
1.34
1.34
Loi 3
1.49
1.49
Loi 4
1.64
1.64
Loi 5
1.81
1.81

1
2
3
4
5

Nhm V - Cng trnh dn dng

XL
. 0000
<=00,2
Loi 1
2.46
2.46
Loi 2
2.77
2.77
Loi 3
3.08
3.08
Loi 4
3.39
3.39
Loi 5
3.73
3.73

Chi ph ban qun l

XL
. 0000
<=00,5
1
1.46
1.46
2
1.37
1.37
3
4

1.43
2.2

1.43
2.2

2.3

2.3

TB
1
2
3
4
5

Page 21

. 0000

<=00,5
0.8
0.8
0.8
0.8
0.8

0.8
0.8
0.8
0.8
0.8

Config

Page 22

Config

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
hin cu tin kh thi
0.068
0.053
0.044
0.79
0.719
0.575
0.489
0.388
0.288
0.244
0.201

hin cu tin kh thi

0.396

0.36

0.264

0.24

0.192

0.045
0.156

0.454

0.413

0.303

0.275

0.22

0.046
0.179

0.036
0.139

0.03
0.11

0.042

0.033

0.028

hin cu tin kh thi

hin cu tin kh thi

0.035
0.121

0.029
0.096

0.38

0.345

0.253

0.23

0.184

0.15

0.116

0.092

0.462

0.42

0.336

0.276

0.227

0.0621
0.168

0.0483
0.143

0.0414
0.118

hin cu tin kh thi

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

Page 23

Config

0.0781
0.1008
0.105
0.126
0.0882
0.0882
0.084

. 0001
2.3
2.58
2.87
3.44
4.13

0.0718
0.0945
0.091
0.112
0.0784
0.0784
0.0742

0.0599
0.0819
0.07
0.084
0.0588
0.0588
0.056

0.0422
0.0536
0.0476
0.056
0.0406
0.0406
0.0385

0.0371
0.0469
0.0413
0.049
0.0392
0.0392
0.0371

0.0296
0.0378
0.0315
0.0371
0.0259
0.0259
0.0245

0.0208
0.0271
0.0252
0.0308
0.021
0.021
0.0203

0.0151
0.0158
0.0161
0.0231
0.0161
0.0161
0.0154

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
3.59

2.69
3.23

2.49
2.99

2.29
2.75

2.09
2.51

1.89
2.27

1.73
2.07

g trnh cp thot nc, tuyn ng dn du, tuyn cp thng tin bu in, ng dy ti in

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4

g trnh nng nghip, thu li

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

Page 24

Config

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.13
0.99
0.89
0.82
0.62
0.62
0.62
0.62
1.28
1.11
1
0.93
0.85
0.78
0.78
0.78
1.42
1.24
1.11
1.03
0.95
0.87
0.78
0.65
1.57
1.36
1.23
1.13
1.04
0.95
0.87
0.79
1.72
1.49
1.35
1.25
1.14
1.05
0.95
0.87

. 00,5
2.4
2.69
2.99
3.29
3.63

. 0001
1.4
1.3

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27

1.37
2

1.3
1.62

1.2
1.5

1.12
1.36

0.85
1.05

0.6
0.73

0.46
0.58

0.33
0.43

2.2

1.78

1.64

1.5

1.2

0.9

0.72

0.54

. 0001
. 0005
. 0015
. 0025
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44

0.3
0.3
0.3
0.3
0.3

. 0050
. 0100
. 0200
. 0500
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05

Page 25

Config

Page 26

Config

. 1000
. 2000
0.031
0.019
0.173
0.144
0.02
0.084

0.012
0.072

0.021
0.096

0.013
0.083

0.019

0.011

0.081

0.069

0.029
0.101

0.017
0.086

C:\DUTOAN97\CUOCVC.DBF
3 9719890

. 1000
0.023
0.33
0.016
0.231
0.015
0.109
0.014
0.102
0.019
0.275
. 1000
0.033
0.023
0.021
0.02
0.028
. 1000
. 2000
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
. 1000
. 2000
0.0158
0.0087
0.0113
0.0063
0.0107
0.0057

Page 27

Config

0.0107
0.0139
0.0133
0.0161
0.0112
0.0112
0.0105

0.0057
0.0077
0.007
0.0083
0.0067
0.0067
0.0061

. 1000
1.4
1.17
1.26
1.51
1.81

Page 28

Config

. 0500
1.58
1.34
1.49
1.38
1.52

. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.28

0.13
0.23

0.38

0.3

. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02

Page 29

Config

Page 30

Config

Page 31

Config

Page 32

Config

Page 33

Config

Page 34

Config

Page 35

Config

Page 36

Config

Page 37

Config

Page 38

Config

Page 39

Config

Page 40

Config

Page 41

Config

4
5

1
2
3
4
5

Page 42

Config

1
1
1
2
2
2
3
3
3
4
4
4
5
5
5
1
1
2
2
3
3
4
4
5
5
1
1
2
2
3
3
4
4
5
5
1
2
3
4

XLTB
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi

. 0000

< ,999

0.646

0.646

0.357

0.357

0.336

0.336

Lp bo co nghin cu kh thi
Lp bo co u t
0.358
0.358
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
0.251
0.251
XL
. 0000
<=00,5
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.396
xy lp 0.396
Gim st thi cng xy dng
1.437
1.437
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.277
xy lp 0.277
Gim st thi cng xy dng
1.167
1.167
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.263
xy lp 0.263
Gim st thi cng xy dng
1.254
1.254
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.246
xy lp 0.246
Gim st thi cng xy dng
1.233
1.233
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.331
xy lp 0.331
Gim st thi cng xy dng
1.505
1.505
TB
. 0000
<=00,5
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.266
gi h s0.266
d thu mua sm vt t thit b
Gim st lp t thit b
0.646
0.646
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.187
gi h s0.187
d thu mua sm vt t thit b
Gim st lp t thit b
0.454
0.454
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.168
gi h s0.168
d thu mua sm vt t thit b
Gim st lp t thit b
0.408
0.408
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.157
gi h s0.157
d thu mua sm vt t thit b
Gim st lp t thit b
0.381
0.381
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.223
gi h s0.223
d thu mua sm vt t thit b
Gim st lp t thit b
0.46
0.46
XLTB
. 0000
<=,999
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t

Page 43

Config

5 Thm nh d n u t
XL
1 Thm nh thit k k thut
2 Thm nh thit k k thut
3 Thm nh thit k k thut
4 Thm nh thit k k thut
5 Thm nh thit k k thut
1 Thm nh tng d ton
2 Thm nh tng d ton
3 Thm nh tng d ton
4 Thm nh tng d ton
5 Thm nh tng d ton

1
2
3
4
5

. 0000
<=00,5
0.1754
0.1754
0.114
0.114
0.1081
0.1081
0.1081
0.1081
0.1559
0.1559
0.1579
0.1579
0.1026
0.1026
0.0973
0.0973
0.0973
0.0973
0.1403
0.1403

Nhm I - Cng trnh cng nghip

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

. 0000
<=00,5
2.41
2.41
2.7
2.7
3.01
3.01
3.61
3.61
4.33
4.33

TB
3 Cng trnh ho cht - Loi 3
4 Cng trnh ho cht - Loi 4
5 Cng trnh ho cht - Loi 5

. 0000
. 0005
0.61
0.61
0.85
0.85
1.38
1.38

TB
3 Cng trnh ch bin thu sn - Loi 3

. 0000
. 0005
0.61
0.61

TB
5 Cng trnh ga ho lng - Loi 5

. 0000
. 0005
0.97
0.97

TB
4 Cng trnh khai thc than - Loi 4
5 Cng trnh khai thc than - Loi 5

. 0000

1
2
3
4
5

1.2
1.44

. 0005
1.2
1.44

Nhm II - Cng trnh cp thot nc, tuyn ng dn du, tuyn cp thng tin bu in, ng dy ti in
XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97

Page 44

Config

Nhm II
XL
1 Cp ngm cp in p 6 - 15KV
2 Cp ngm cp in p 22 - 35KV
3 Cp ngm cp in p 110KV

. 0000
<=00,5
1.11
1.11
0.72
0.72
0.252
0.252

Nhm II

XLTB
1 Loi 1
2 Loi 2
3 Loi 3

1
2
3
4
5

. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8

Nhm III - Cng trnh nng nghip, thu li

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

. 0000
<=00,5
2.62
2.62
2.94
2.94
3.26
3.26
3.59
3.59
3.96
3.96

Nhm IV - Cng trnh giao thng

XL

. 0000

1
2
3
4
5

Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

1
2
3
4
5

Nhm V - Cng trnh dn dng

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

1.34
1.49
1.64
1.81
1.81

<=00,5
1.34
1.49
1.64
1.81
1.81

. 0000
<=00,2
2.46
2.46
2.77
2.77
3.08
3.08
3.39
3.39
3.73
3.73

Page 45

Config

Chi ph ban qun l

XL

. 0000
<=00,5
1.46
1.46
1.37
1.37
1.43
1.43
2.2
2.2
2.3
2.3

1
2
3
4
5
TB

. 0000

1
2
3
4
5

<=00,5
0.8
0.8
0.8
0.8
0.8

Page 46

0.8
0.8
0.8
0.8
0.8

Config

. 0001
0.916

. 0005

. 0015

0.834

0.667

. 0025

. 0050

0.567

. 0100
. 0200
. 0500
0.079
0.061
0.055
0.45
0.334
0.283
0.251

0.459

0.418

0.306

0.278

0.223

0.052
0.181

0.041
0.14

0.036
0.12

0.527

0.478

0.351

0.319

0.255

0.053
0.208

0.042
0.161

0.037
0.137

0.049

0.038

0.035

0.441

0.4

0.293

0.267

0.213

0.174

0.135

0.115

0.536

0.487

0.39

0.32

0.263

0.072
0.195

0.056
0.165

0.052
0.0147

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.148
1.057
0.902
0.798
0.677
0.529
0.414
0.336
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
0.932
0.854
0.714
0.638
0.552
0.434
0.339
0.271
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
1.025
0.89
0.723
0.638
0.489
0.301
0.237
0.178
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.987
0.875
0.72
0.633
0.488
0.294
0.235
0.181
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.125
0.977
0.834
0.664
0.51
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.516
0.454
0.364
0.316
0.255
0.206
0.134
0.115
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.363
0.32
0.255
0.219
0.146
0.097
0.083
0.071
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.326
0.289
0.228
0.186
0.132
0.087
0.075
0.063
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.305
0.269
0.215
0.184
0.123
0.081
0.071
0.059
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
0.368
0.318
0.268
0.227
0.151
0.1
0.083
0.071
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122

Page 47

Config

0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.1462
0.1299
0.1096
0.0953
0.0733
0.0564
0.0434
0.0334
0.095
0.0877
0.0731
0.0635
0.0489
0.0376
0.0289
0.0222
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.0275
0.0212
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.0275
0.0212
0.1169
0.1096
0.095
0.0826
0.0635
0.0489
0.0376
0.0289
0.1315
0.1169
0.0987
0.0858
0.066
0.0508
0.039
0.03
0.0855
0.0789
0.0658
0.0572
0.044
0.0338
0.026
0.02
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.0248
0.019
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.0248
0.019
0.1052
0.0987
0.0855
0.0744
0.0572
0.044
0.0338
0.026

. 0001
2.3
2.58
2.87
3.44
4.13

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
2.69
2.49
2.29
2.09
1.89
1.73
3.59
3.23
2.99
2.75
2.51
2.27
2.07

. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.31
0.82
0.76
0.7
0.65
0.58
0.52
0.46
1.24
1.13
1.05
0.97
0.87
0.77
0.69
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.28
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.43
0.31
0.22
0.18
0.15
0.11
0.09
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
1.08
1
0.92
0.87
0.76
0.69
0.6
1.29
1.2
1.1
1
0.92
0.83
0.72

uyn cp thng tin bu in, ng dy ti in

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24

Page 48

Config

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.48
2.23
1.87
1.72
1.38
1.38
1.38
1.38
2.78
2.52
2.1
1.93
1.76
1.6
1.6
1.6
3.11
2.78
2.33
2.15
1.96
1.78
1.63
1.32
3.42
3.07
2.57
2.36
2.16
1.94
1.79
1.5
3.77
3.38
2.82
2.59
2.38
2.15
1.96
1.67

. 0001
1.28
1.42
1.57
1.72
1.72

. 00,5
2.4
2.69
2.99
3.29
3.63

. 0005
1.11
1.24
1.36
1.49
1.49

. 0015
1
1.11
1.23
1.35
2.19

. 0025

. 0050

0.93
1.03
1.13
1.25
1.99

0.85
0.95
1.04
1.14
1.89

. 0100
0.78
0.87
0.95
1.05
1.64

. 0200
0.78
0.78
0.87
0.95
1.49

. 0500
0.65
0.65
0.79
0.87
1.38

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8

Page 49

Config

. 0001
1.4
1.3
1.37
2
2.2

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.3
1.2
1.12
0.85
0.6
0.46
0.33
1.62
1.5
1.36
1.05
0.73
0.58
0.43
1.78
1.64
1.5
1.2
0.9
0.72
0.54

. 0001
. 0005
. 0015
. 0025
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44

0.3
0.3
0.3
0.3
0.3

. 0050
. 0100
. 0200
. 0500
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05

Page 50

Config

. 1000
. 2000
0.038
0.024
0.216
0.18
0.025
0.105

0.015
0.09

0.026
0.12

0.016
0.103

0.023

0.014

0.101

0.086

0.036
0.126

0.021
0.107

. 1000
0.023
0.222
0.016
0.181
0.015
0.12
0.014
0.118
0.019
0.275
. 1000
0.033
0.097
0.023
0.047
0.021
0.043
0.02
0.04
0.028
0.048
. 1000
. 2000
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049

Page 51

Config

0.0078
. 1000
0.0257
0.0171
0.0163
0.0163
0.0222
0.0231
0.0154
0.0146
0.0146
0.02

0.0049

. 1000
1.4
1.17
1.26
1.51
1.81

Page 52

Config

. 0500
1.58
1.34
1.49
1.38
1.52

Page 53

Config

. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.13
0.28
0.23
0.38
0.3
. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02

Page 54