Du Toan Nuoc

BNG D TON HNG MC CNG TRNH
CNG TRNH : TRM KINH DOANH XNG DU S 6

HNG MC : PHN CP THOT NC
STT
M s
n gi
Tn cng tc / Din gii khi lng
HM
HNG MC 1
BB.19403
BB.29403
BB.29423
GTT1
GTT2
GTT3
GTT4
GTT5
GTT5
10
BB.19107
11
GTT6
12
GTT7
CP NC
L ng nha ni bng mng sng, k
27mm
L cn nha ni bng mng sng, k
27
Lp t ct nha ni bng p/php
mng sng ng knh cn 27 mm
Cung cp lp t t 27
n v
Khi lng
100m
Vt liu
n gi
Nhn cng
My T.C
Thnh tin
Nhn cng
Vt liu
0.64
449,339
448,191
287,577
286,842.2
ci
2,476
2,513
7,428
7,539
ci
15
2,476
2,513
37,140
37,695
ci
10
Cung cp lp t van 1 chiu kho

nc
Cung cp lp t van phao cho bn
nc 5m3
ci
ci
Cung cp lp t van kho bng ng

D27
Cung cp lp t vi x bng nha
D27 cho chu tiu nam
Cung cp vi x lavabo bng Inox
ci
ci
L ng nha ming bt ni bng dn

keo, k 89mm cho my bm PCCC
CCL van kho D90 cho my bm
PCC
Cung cp lp t vi tm hoa sen lp
t c nh bng Inox
100m
368,358.8
46,452.7
0.1
3,683,588
464,527
ci
THOT NC
13
BB.19404
L ng nha ni bng mng sng, k

32mm thot nc thi sinh hot t
lavabo, mng tiu nam
100m
0.12
655,558
460,757
78,667
55,290.8
14
BB.19107

keo, k 90mm cho thot nc nn nh
v sinh, thot nc mi trm, s-n
Thot nc nn nh v sinh :
5x1,4/100 = 0,07
100m
0.701
3,683,588
464,527
2,582,195.2
325,633.4
Thot nc mi trm : (4x5+7,5x2)/100

= 0,35
Thot nc s-n nh vn phng :
(3,2+2+14+2,5+3,2)/100 = 0,249
Thot nc S-n nh v sinh :
3,2/100 = 0,032
1
STT
M s
n gi
15
BB.19108
Tn cng tc / Din gii khi lng

keo, k 114mm cho bn cu, thot
nc b lc du
n v
Khi lng
Vt liu
n gi
Nhn cng
My T.C
Thnh tin
Nhn cng
Vt liu
100m
0.165
4,302,550
565,893
709,920.8
93,372.3
100m
0.255
7,213,941
663,909
1,839,555
169,296.8
ci
20
3,372
1,173
67,440
23,460
L ct nha ming bt ni bng dn

keo, k 90 mm
Cung cp lp t b nhn x lavabo
bng Inox
ci
27
9,329
2,094
251,883
56,538
Lp t hp ng giy v sinh SQ1800

Cung cp lp t phu thu sn
cI
8,008
3,770
ci
Cung cp lp t phu thu nc mi

nh vn phng, s-n
Cung cp lp t li chn rc cho
phu thu sn
ci
ci
kg
cun
10
Thot nc t x bt n hm t hoi :
3x1,5/100 = 0,045
16
BB.19110
Thot nc t b lc du n h ga
thnh ph : 12/100 = 0,12
keo, k 168mm thot nc t hm t
hoi ra h ga thnh ph
ng thot nc PVC D168mm :
(2,5+23)/100 = 0,255
keo, k 32 mm
17
BB.29121
18
BB.29125
19
GTT8
20
BB.42405
21
GTT9
22
GTT10
23
GTT11
24
GTT12
Cung cp keo dn nha Bnh Minh
25
GTT13
Cung cp keo la
26
GTT14
Cung cp lp t vi xt b x
ci
27
GTT15
Cung cp lp t t thot nc D90
ci
28
BB.29128

keo, k 150 mm
TNG CNG : HNG MC 1
ci
185,376
10,053
THM
8,008
61,792
3,770
3,351
409
6,423,549
1,115,943
Thnh tin
My thi cng
0
0
0
0
0
0
0
0
0
0
0
0
Thnh tin
My thi cng
0
0
0
0
409
0
0
0
0
0
0
0
0
409
BNG TNG HP D TON CHI PH XY DNG

CNG TRNH :
HNG MC : HNG MC 1
STT
Khon mc chi ph
CHI PH TRC TIP
Chi ph Vt liu
+ Theo n gi trc tip
+ Chnh lch vt liu
Cng
Chi ph Nhn cng
+ Theo n gi trc tip
+ Chnh lch nhn cng
Cng
Chi ph My thi cng
+ Theo n gi trc tip
+ Chnh lch My thi cng
Cng
Chi ph trc tip khc
Cng chi ph trc tip
K hiu
Cch tnh
VL
A1
CL
A
NC
B1
CLNC
B
M
C1
CLMay
C
TT
T
A
Bng d ton hng mc
Theo bng b gi
A1 + CL
B
Bng d ton hng mc
Theo bng b gi
B1 + CLNC
C
Bng d ton hng mc
Theo bng b gi
C1 + CLMay
(VL + NC + M) x 2,5%
VL + NC + M + TT
T x 6,5%
(T+C) x 5,5%
(T+C+TL)
G x 10%
G+GTGT
Gxdcpt x 1%
Gxdcpt + Gxdnt
II
CHI PH CHUNG
III
THU NHP CHU THU TNH TRC
TL
Chi ph xy dng trc thu
IV
THU GI TR GIA TNG
GTGT
Chi ph xy dng sau thu

Chi ph xy dng ln tri, nh tm
Gxdcpt
Gxdnt
VI
TNG CNG
Gxd
Bng ch : Ba mi triu chn trm mi chn nghn bn trm hai mi t ng chn./.
Y DNG
Thnh tin
15,481,469
6,423,549
9,057,920
15,481,469
8,680,787
1,115,943
7,564,844
8,680,787
3,000
409
2,591
3,000
604,131.4
24,769,387.4
1,610,010.2
1,450,866.9
27,830,265
2,783,026.5
30,613,291.5
306,132.9
30,919,424
i t ng chn./.
BNG GI THNG BO CNG TRNH

CNG TRNH :
STT
M s
I.)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
Tn vt t
n v
Gi gc
Gi thng
H s
VT LIU
BNX
0605
0750
0934
0937
0940
0947
2460
1630
KDN
KL
LCR
1697
1699
1807
1315
1318
2391
2393
2390
PTN
PTS
TND21
TTND90
VXN27
VKD90
VMC
VP01
VTIN
B nhn x lavabo bng Inox

Cn nha D=27 mm
Cn ra
Ct nha D=168 mm
Ct nha D=27 mm
Ct nha D=32 mm
Ct nha D=89 mm
Hp ng giy v sinh
Keo dn
Keo dn nha Bnh Minh
Keo la cao su
Li chn rc
Mng sng nha fi 27 mm
Nha dn
ng nha D= 27 mm
ng nha D= 32 mm
ng nha ming bt D =114mm
Phu thu sn
Phu thu sn D90
T nc D27
T thot nc D90
Van kho bng ng D27
Van kho D90
Van mt chiu bng ng
Van phao
Vi tm hoa sen Inox c nh
b
ci
kg
ci
ci
ci
ci
ci
kg
kg
cun
ci
ci
ci
kg
m
m
m
m
m
ci
ci
ci
ci
ci
ci
ci
ci
b
1
0
2,000
8,000
60,000
0
3,000
8,500
8,000
50,000
0
0
0
1,200
1,500
50,000
4,300
6,300
42,500
71,300
36,400
0
0
0
0
0
0
0
0
0
320,000
2,200
19,000
109,300
3,400
4,800
49,940
130,000
110,990
110,990
2,600
75,000
2,200
3,700
110,990
9,680
12,300
103,700
135,800
48,800
70,000
70,000
4,600
62,700
42,500
85,000
75,000
150,000
220,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
STT
M s
30
31
32
VXN
VXLV
VXBX
Tn vt t
Vi x bng nha D27
Vi x Lavabo bng Inox
Vi xt b x
II.)
1
2
ci
b
ci
Gi gc
Gi thng
H s
0
0
0
21,500
490,000
85,000
1
1
1
cng
cng
39,467
41,887
289,000
305,000
1
1
ca
40,910
299,964
NHN CNG
N135
N235
Nhn cng 3,5/7 Nhm I

Nhn cng 3,5/7 Nhm II
III.)
n v
MY THI CNG
M153
My khoan tay
HAO PH VT LIU, NHN CNG, MY CHO CC CNG TC XY DNG

CNG TRNH :
HNG MC : HNG MC 1
STT
1
M hiu
Tn cng tc / vt t
BB.19403 L ng nha ni bng mng sng,

k
27mm
a.) V
t liu
1315
ng nha D= 27 mm
1697
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
BB.29403 L cn nha ni bng mng sng, k
27
a.) Vt liu
0605
Cn nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
BB.29423 Lp t ct nha ni bng p/php
mng sng ng knh cn 27 mm
a.) Vt liu
0937
Ct nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
GTT1
Cung cp lp t t 27
a.) Vt liu
n v
nh mc hao ph
Khi lng
100m
Vt liu
N. cng
My
Khi lng hao ph

Vt liu
Nhn cng
0.64
m
ci
kg
kg
%
100.5
12
0.018
0.052
0.01
cng
ci
64.32
7.68
0.0115
0.0333
10.7
6.848
ci
kg
kg
%
1
0.003
0.009
0.1
cng
ci
3
0.009
0.027
0.06
0.18
15
ci
kg
kg
%
1
0.003
0.009
0.1
cng
ci
15
0.045
0.135
0.06
10
1
0.9
T nc D27
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT2
Cung cp lp t van 1 chiu kho
na.)
c t liu
V
VMC
Van mt chiu bng ng
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT3
Cung cp lp t van phao cho bn
na.)
c t5m3
V
liu
VP01
Van phao
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT4
Cung cp lp t van kho bng
ngtD27
a.)V
liu
VXN27 Van kho bng ng D27
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT5
Cung cp lp t vi x bng nha
D27 cho chu tiu nam
a.) Vt liu
VXN
Vi x bng nha D27
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT5
a.) Vt liu
VXLV
Z999
Vt liu khc
BB.19107 L ng nha ming bt ni bng
dn keo, k 89mm cho my bm PCCC
a.) Vt liu
2390
0750
Cn ra
1807
Nha dn
TND21
Z999
10
ci
%
1
5
cng
ci
10
0.01
0.1
ci
%
1
5
cng
ci
0.01
0.01
ci
cng
ci
1
0.02
0.02
ci
cng
ci
2
0.016
0.032
ci
cng
b
3
0.016
0.048
b
%
100m
1
5
101
0.29
0.09
10.1
0.029
0.009
0.1
m
kg
kg
2
Vt liu khc
b.) Nhn cng
N235
GTT6
CCL van kho D90 cho my bm
PCC
a.) Vt liu
VKD90 Van kho D90
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT7
Cung cp lp t vi tm hoa sen
lp t c nh bng Inox
a.) Vt liu
VTIN
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
BB.19404 L ng nha ni bng mng sng,
k 32mm thot nc thi sinh hot
t lavabo, mng tiu nam
a.) Vt liu
1318
ng nha D= 32 mm
1699
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
dn keo, k 90mm cho thot nc
nn nh v sinh, thot nc mi
tr
a.)Vm,ts-n
liu
2390
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
Z999
11
12
13
14
0.01
cng
ci
11.09
1.109
ci
%
1
5
cng
b
0.01
0.01
b
%
1
5
cng
100m
1.2
1.2
0.12
m
ci
kg
kg
%
100.5
12
0.024
0.083
0.01
cng
100m
12.06
1.44
0.0029
0.01
11
1.32
0.701
m
kg
kg
%
101
0.29
0.09
0.01
cng
70.801
0.2033
0.0631
11.09
3
7.7741
15
16
17
18

dn keo, k 114mm cho bn cu,
thot
a.) Vnt
liuc b lc du
2391
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
dn keo, k 168mm thot nc t
hm t hoi ra h ga thnh ph
a.) Vt liu
2393
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
BB.29121 L ct nha ming bt ni bng dn
keo, k 32 mm
a.) Vt liu
0940
Ct nha D=32 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
keo, k 90 mm
a.) Vt liu
0947
Ct nha D=89 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
100m
0.165
m
kg
kg
%
101
0.39
0.13
0.01
cng
100m
16.665
0.0644
0.0215
13.51
2.2292
0.255
m
kg
kg
%
101
0.49
0.16
0.01
cng
ci
25.755
0.125
0.0408
15.85
4.0418
20
ci
kg
kg
%
1
0.018
0.0045
0.1
cng
ci
20
0.36
0.09
0.028
0.56
27
ci
kg
kg
%
1
0.04
0.01
0.1
cng
27
1.08
0.27
0.05
4
1.35
19
20
21
22
23
24
25

bng Inox
a.) Vt liu
BNX
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
BB.42405 Lp t hp ng giy v sinh SQ1800
a.) Vt liu
2460
Hp ng giy v sinh
Z999
Vt liu khc
b.) Nhn cng
N235
c.) My thi cng
M153
My khoan tay
GTT9
a.) Vt liu
PTS
Phu thu sn D90
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT10
Cung cp lp t phu thu nc mi
nh vn phng, s-n
a.) Vt liu
PTN
Phu thu sn
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT11
Cung cp lp t li chn rc cho
phu thu sn
a.) Vt liu
LCR
Li chn rc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT12
a.) Vt liu
KDN
Keo dn nha Bnh Minh
GTT13
Cung cp keo la
GTT8
cng
cI
1
0.05
0.05
ci
%
1
0.1
cng
0.09
ca
ci
0.09
0.01
ci
%
1
5
cng
ci
0.09
0.45
ci
cng
ci
2
0.09
0.18
ci
cng
kg
4
0.001
0.004
kg
cun
1.05
10
5
3.15
26
27
28
a.) Vt liu
KL
Keo la cao su
GTT14
a.) Vt liu
VXBX
Vi xt b x
GTT15
a.) Vt liu
TTND90 T thot nc D90
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
keo, k 150 mm
a.) Vt liu
0934
Ct nha D=168 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
cun
ci
10
ci
ci
ci
cng
ci
0.02
0.12
ci
kg
kg
%
1
0.06
0.025
0.1
cng
3
0.18
0.075
0.08
0.24
NG
Khi lng hao ph

My
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
10
###
###
###
###
###
0.01
###
###
###
###
###
###
###
###
11
###
###
###
###
###
###
###
###
###
12
BNG TNG HP VT T V CHNH LCH GI

CNG TRNH :
HNG MC : HNG MC 1
STT
M s
I.)
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Tn vt t
n v
Khi lng
Gi gc
H s
Gi H.T
Chnh lch
I.) VT LIU
BNX
0605
0750
0934
0937
0940
0947
2460
1630
KDN
KL
LCR
1697
1699
1807
1315
1318
2391
2393
2390
PTN
PTS
TND21
TTND90
VXN27
VKD90
VMC

Cn nha D=27 mm
Cn ra
Ct nha D=168 mm
Ct nha D=27 mm
Ct nha D=32 mm
Ct nha D=89 mm
Hp ng giy v sinh
Keo dn
Keo dn nha Bnh Minh
Keo la cao su
Li chn rc
Nha dn
ng nha D= 27 mm
ng nha D= 32 mm
Phu thu sn
Phu thu sn D90
T nc D27
T thot nc D90
Van kho bng ng D27
Van kho D90
Van mt chiu bng ng
b
ci
kg
ci
ci
ci
ci
ci
kg
kg
cun
ci
ci
ci
kg
m
m
m
m
m
ci
ci
ci
ci
ci
ci
ci
1
1
3
2.1101
3
15
20
27
1
0.435
3.15
10
4
7.68
1.44
0.3397
64.32
12.06
16.665
25.755
80.901
2
5
10
6
2
1
1
0
2,000
8,000
60,000
0
3,000
8,500
8,000
50,000
0
0
0
1,200
1,500
50,000
4,300
6,300
42,500
71,300
36,400
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
320,000
2,200
19,000
109,300
3,400
4,800
49,940
130,000
110,990
110,990
2,600
75,000
2,200
3,700
110,990
9,680
12,300
103,700
135,800
48,800
70,000
70,000
4,600
62,700
42,500
85,000
75,000
320,000
200
11,000
49,300
3,400
1,800
41,440
122,000
60,990
110,990
2,600
75,000
1,000
2,200
60,990
5,380
6,000
61,200
64,500
12,400
70,000
70,000
4,600
62,700
42,500
85,000
75,000
28
29
30
31
32
33
VP01
VTIN
VXN
VXLV
VXBX
Z999
Van phao
Vi x bng nha D27
Vi xt b x
Vt liu khc
ci
b
ci
b
ci
%
1
1
3
1
3
0
0
0
0
0
1
1
1
1
1
150,000
220,000
21,500
490,000
85,000
150,000
220,000
21,500
490,000
85,000
2.224
26.6421
39,467
41,887
1
1
289,000
305,000
249,533
263,113
0.01
40,910
299,964
259,054
TNG VT LIU
II.)
1
2
II.) NHN CNG
N135
N235
Nhn cng 3,5/7 Nhm I

cng
cng
TNG NHN CNG

III.)
III.) MY THI CNG
M153
My khoan tay
ca
TNG MY THI CNG
Tng chnh
320,000
600
23,211.1
147,900
51,000
36,000
1,118,880
122,000
26,530.7
349,618.5
26,000
300,000
7,680
3,168
20,718.3
346,041.6
72,360
1,019,898
1,661,197.5
1,003,172.4
140,000
350,000
46,000
376,200
85,000
85,000
75,000
3
150,000
220,000
64,500
490,000
255,000
65,244
9,057,920
554,961.4
7,009,882.9
7,564,844
2,590.5
2,591
BNG CC VN CHUYN
CNG TRNH :
HNG MC : HNG MC 1
STT
M s
BNX
2
3
4
5
6
7
8
9
10
11
12
13
Tn vt liu
/
Din gii vn chuyn
n
v
Trng
lng
n
v
(Tn)
Ngun
mua
Phng
Cung
Gi cc
tin
H C
ng
hng
vn
Bc s
ly
bc 1
chuyn hng bc tng C
/ Loi
hng (km) ly Loi
g` (/T.km)
hnh
(km)
Thnh tin
Chi ph
c thu
(/T.km)
()
Gi cc
605
750
934
937
940
947
2460
1630
KDN
KL
LCR
1697
B nhn x lavabo bng

Inox
Cn nha D=27 mm
Cn ra
Ct nha D=168 mm
Ct nha D=27 mm
Ct nha D=32 mm
Ct nha D=89 mm
Hp ng giy v sinh
Keo dn
Keo dn nha Bnh Minh
Keo la cao su
Li chn rc
ci
kg
ci
ci
ci
ci
ci
kg
kg
cun
ci
ci
t
t
t
t
t
t
t
t
t
t
t
t
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14
1699
ci
15
16
17
18
1807
1315
1318
2391
kg
m
m
m
t
t
t
t
0
0
0
0
1
1
1
1
0
0
0
0
0
0
0
0
19
2393
20
2390
Nha dn
ng nha D= 27 mm
ng nha D= 32 mm
ng nha ming bt D
=114mm
ng nha ming bt D
=168mm
ng nha ming bt D
=89mm
21
22
23
24
25
PTN
PTS
TND21
TTND90
VXN27
Phu thu sn
Phu thu sn D90
T nc D27
T thot nc D90
Van kho bng ng D27
ci
ci
ci
ci
ci
t
t
t
t
t
0
0
0
0
0
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
26
27
VKD90
VMC
ci
ci
t
t
0
0
1
1
0
0
0
0
28
29
VP01
VTIN
ci
b
t
t
0
0
1
1
0
0
0
0
30
31
VXN
VXLV
Van kho D90

Van mt chiu bng
ng
Van phao
Vi tm hoa sen Inox c
nh
Vi x bng nha D27
ci
b
t
t
0
0
1
1
0
0
0
0
32
VXBX
Vi xt b x
ci
Gi V/C
trc
thu
()
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
BNG TNG HP CHI PH XY DNG CNG TRNH

CNG TRNH :
STT
1
Hng mc
HNG MC 1
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
27,830,265
2,783,027
30,613,292
306,133
27,830,265
2,783,027
30,613,292
306,133
Bng ch : Ba mi triu chn trm mi chn nghn bn trm hai mi lm ng chn./.
RNH
Tng chi ph X.D

30,919,425
30,919,425
ng chn./.
BNG TNG HP CHI PH THIT B CNG TRNH

CNG TRNH :
STT
1
2
3
Tn vt t
n v
S lng
n gi
trc thu
Chi ph mua sm thit b

Chi ph o to v chuyn giao cng ngh
Chi ph lp t thit b v th nghim, hiu chnh
TNG CNG
Khng ng chn./.
Thu VAT
Thnh tin
trc thu
Thnh tin
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
NH
Thnh tin
sau thu
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
BNG TNG HP D TON CNG TRNH

CNG TRNH :
STT
Khon mc chi ph
K hiu nh mc H s
1 Chi ph xy dng
Gcpxd
1.1 Chi ph xy dng cng trnh chnh, ph
Gxd
tr tm phc v thi cng
1.2 Chi ph xy dng nh tm ti hin trng Gnt
v iu hnh thi cng
2 Chi ph thit b
Gtb
3 Chi ph qun l d n
Gqlda 2.304 %
4
4.1
4.2
4.3
Chi ph t vn u t xy dng
Chi ph kho st
Chi ph lp d n
Chi ph thm tra tnh hiu qu v tnh
kh thi ca d n u t
4.4 Chi ph lp bo co kinh t - k thut
Gtv
Gtv1
Gtv2
Gtv3
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
Gtv5
Gtv6
Gtv7
Gtv8
Gtv9
Gtv10
Gtv11
Gtv12
4.13
5
5.1
5.2
5.3
Chi ph thi tuyn thit k kin trc

Chi ph thit k k thut cng trnh xy
dng
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
Chi ph gim st lp t thit b
Chi ph khc
Chi ph r ph bom mn, vt n
Chi ph kim ton c lp : 1.000.000 ()
Chi ph thm tra, ph duyt quyt ton :
500.000 ()
Gtv4
Gtv13
Gk
Gk1
Gk2
Gk3
Cch tnh
Gxd + Gnt
2.304% x
(Gxd+Gtb)
Gtv1 : Gtv13
2.58 %
2.58% x
(Gxd+Gtb)
Chi ph trc thu
28,108,568
27,830,265
2,810,857
2,783,027
278,303
27,830
0
641,209
0
64,120.9
2,241,450
224,145
0
0
0
718,021
71,802.1
2.36 %
0.19 %
2.36% x Gxd
0.19% x Gxd
656,794
52,878
0.185 %
0.343 %
2.396 %
0.257 %
0.185% x Gxd
0.343% x Gxd
2.396% x Gxd
0.257% x Gtb
51,486
95,458
666,813
0
0.763 %
0.763% x Gtb
Gk1 : Gk4
0
1,500,000
0.64 %
0.38 %
1
1
Thu gi tr gia
tng
1,000,000
500,000
0
65,679.4
5,287.8
0
5,148.6
9,545.8
66,681.3
0
0
150,000
0
100,000
50,000
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
0
32,491,227
0
3,249,122.9
Gdp1 + Gdp2
0% x
(Gcpxd+Gtb+Gql
da+Gtv+Gk)
0. %
Gtmdt
Bng ch : Ba mi lm triu by trm bn mi nghn ng chn./.
n v tnh : ng
Chi ph sau thu
30,919,425
30,613,292
306,133
0
705,329.9
2,465,595
0
0
0
789,823.1
0
722,473.4
58,165.8
0
56,634.6
105,003.8
733,494.3
0
0
1,650,000
0
1,100,000
550,000
0
0
0
0
35,740,349.9
35,740,000
BNG D TON HNG MC CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
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
h tin
NC t
Ca my
BNG CHIT TNH D THU HNG MC CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
STT
1
M s
Thnh phn hao ph
n v nh mc
BB.19403 L ng nha ni bng mng sng, k

27mm
a.) Vt liu
1315
ng nha D= 27 mm
1697
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
N235
H s
Thnh tin
100m
m
ci
kg
kg
%
Cng
b.) Nhn cng
Chi ph trc tip khc (VL+NC+M) x
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
PH CHUNG ( )T x 6,5% )
100.5
12
0.018
0.052
0.01
9,680
2,200
19,000
110,990
10,053.5
1,005,454
3,263,500
3,263,500
106,723.9
4,375,677.9
10.7
2,5%
6,5%
284,419.1

(T+C) x 5,5%
TL
5,5%
256,305.3

(T+C+TL)
THU GI TR GIA TNG ( G x 10% )
G
GTGT
TNG CNG ( Gxdcpt + Gxdnt )
305,000
1
1
1
1
1,005,454
972,840
26,400
342
5,771.5
100.5
cng
TT
T
Chi ph xy dng sau thu (G+GTGT) Gxdcpt

Gxdnt
( Gxdcpt x 1% )
2
n gi
4,916,402
0.1
491,640.2
0.01
5,408,042.2
54,080.4
Gxd
BB.29403 L cn nha ni bng mng sng, k 27

a.) Vt liu
0605
Cn nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
N235 Nhn cng 3,5/7 Nhm II
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
5,462,123
ci
3,259.2
2,200
57
998.9
3.3
3,259.2
18,300
18,300
539
22,098.2
ci
kg
kg
%
1
0.003
0.009
0.1
2,200
19,000
110,990
32.6
1
1
1
cng
TT
T
0.06
2,5%
305,000
6,5%
1,436.4

(T+C) x 5,5%
TL
5,5%
1,294.4

(T+C+TL)
G
GTGT

1
24,829
0.1
2,482.9
27,311.9

( Gxdcpt x 1% )
Gxdnt
BB.29423 Lp t ct nha ni bng p/php mng

sng ng knh cn 27 mm
a.) Vt liu
0937
Ct nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
TND21
Z999
N135
ci
3,400
19,000
110,990
44.6
1
1
1
cng
TT
T
0.06
2,5%
305,000
6,5%
1,516.4

(T+C) x 5,5%
TL
5,5%
1,366.5

(T+C+TL)
THU
GI TR GIA TNG ( G x 10% )
G
GTGT
Cung cp lp t t 27
a.) Vt liu
T nc D27
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
0.1
2,621.2
0.01
28,833.2
288.3
29,122
ci
ci
%
4,600
46
cng
TT
T
0.01
2,5%
289,000
6,5%
514.3
TL
5,5%
463.5
G
GTGT
Gxd
Cung cp lp t van 1 chiu kho nc

a.) Vt liu
Van mt chiu bng ng
Vt liu khc
ci
4,830
4,600
230
4,830
2,890
2,890
193
7,913
1
5

Gxdnt
( Gxdcpt x 1% )
VMC
Z999
26,212
Gxd

(T+C+TL)
THU
GTT2
4,460.4
3,400
57
998.9
4.5
4,460.4
18,300
18,300
569
23,329.4
1
0.003
0.009
0.1

(T+C) x 5,5%
27,585
ci
kg
kg
%
GTT1
273.1
Gxd

Gxdnt
( Gxdcpt x 1% )
4
0.01
ci
%
8,891
0.1
889.1
0.01
9,780.1
97.8
9,878
1
5
75,000
750
78,750
75,000
3,750
N135
Cng
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
cng
TT
T
0.01
2,5%
6,5%
5,439.3

(T+C) x 5,5%
TL
5,5%
4,901.6

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
6
GTT3
VP01
N135
Gxd
Cung cp lp t van phao cho bn nc

5m3
a.) Vt liu
Van phao
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
ci
ci
VXN27
N135
94,022
0.1
9,402.2
0.01
103,424.2
1,034.2
104,458
150,000
150,000
5,780
5,780
3,894.5
159,674.5
150,000
cng
TT
T
0.02
2,5%
289,000
6,5%
10,378.8

(T+C) x 5,5%
TL
5,5%
9,352.9

(T+C+TL)
G
GTGT
GTT4

Gxdnt
( Gxdcpt x 1% )
7
289,000
78,750
2,890
2,890
2,041
83,681
179,406
0.1
17,940.6
0.01
197,346.6
1,973.5
Gxd
Cung cp lp t van kho bng ng

D27
a.) Vt liu
Van kho bng ng D27
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
199,320
ci
ci
42,500
42,500
4,624
4,624
1,178.1
48,302.1
42,500
cng
TT
T
0.016
2,5%
289,000
6,5%
3,139.6

(T+C) x 5,5%
TL
5,5%
2,829.3

(T+C+TL)
THU
G
GTGT

Gxdnt
( Gxdcpt x 1% )
Gxd
3
54,271
0.1
5,427.1
0.01
59,698.1
597
60,295
GTT5
VXN
N135
Cung cp lp t vi x bng nha D27

cho chu tiu nam
a.) Vt liu
Vi x bng nha D27
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
ci
ci
21,500
cng
TT
T
0.016
2,5%
289,000
6,5%
1,740.5

(T+C) x 5,5%
TL
5,5%
1,568.5

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
GTT5
VXLV
Z999
30,086
0.1
3,008.6
0.01
33,094.6
330.9
Gxd

a.) Vt liu
Vt liu khc
Cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
33,426
b
1
5
TT
T
2,5%
6,5%
34,278.6

(T+C) x 5,5%
TL
5,5%
30,890.3

(T+C+TL)
G
GTGT
490,000
4,900
514,500
490,000
24,500
514,500
12,862.5
527,362.5
b
%

Gxdnt
( Gxdcpt x 1% )
10
21,500
21,500
4,624
4,624
653.1
26,777.1
592,531
0.1
59,253.1
0.01
651,784.1
6,517.8
Gxd
BB.19107 L ng nha ming bt ni bng dn

keo, k 89mm cho my bm PCCC
a.) Vt liu
2390
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
658,302
100m
m
kg
kg
%
101
0.29
0.09
0.01
48,800
19,000
110,990
49,443
1
1
1
cng
TT
T
11.09
2,5%
305,000
6,5%
4,944,793.5
4,928,800
5,510
9,989.1
494.4
4,944,793.5
3,382,450
3,382,450
208,181.1
8,535,424.6
554,802.6

(T+C) x 5,5%
TL

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
11
GTT6
VKD90
Z999
N135
GTT7
VTIN
Z999
N135
499,962.5
9,590,190
0.1
959,019
0.01
10,549,209
105,492.1
Gxd
CCL van kho D90 cho my bm PCC

a.) Vt liu
Van kho D90
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
( VL+NC+M+TT
CHI
10,654,701
ci
ci
%
89,250
85,000
4,250
89,250
2,890
2,890
2,303.5
94,443.5
1
5
85,000
850
cng
TT
T
0.01
2,5%
289,000
6,5%
6,138.8

(T+C) x 5,5%
TL
5,5%
5,532

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
12
5,5%
Gxd
Cung cp lp t vi tm hoa sen lp t

c nh bng Inox
a.) Vt liu
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
b
%
106,114
0.1
10,611.4
0.01
116,725.4
1,167.3
117,893
231,000
220,000
11,000
231,000
346,800
346,800
14,445
592,245
1
5
220,000
2,200
cng
TT
T
1.2
2,5%
289,000
6,5%
38,495.9

(T+C) x 5,5%
TL
5,5%
34,690.7

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
Gxd
665,432
0.1
66,543.2
0.01
731,975.2
7,319.8
739,295
13
BB.19404 L ng nha ni bng mng sng, k

32mm thot nc thi sinh hot t lavabo,
mng tiu nam
a.) Vt liu
1318
ng nha D= 32 mm
1699
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
100m
m
ci
kg
kg
%
100.5
12
0.024
0.083
0.01
12,300
3,700
19,000
110,990
12,902.2
1
1
1
1
cng
TT
T
11
2,5%
305,000
6,5%
309,496.3

(T+C) x 5,5%
TL
5,5%
278,903.7

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
14
5,349,881
0.1
534,988.1
0.01
5,884,869.1
58,848.7
Gxd

keo, k 90mm cho thot nc nn nh v
sinh, thot nc mi trm, s-n
a.) Vt liu
2390
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
5,943,718
100m
4,944,793.5
4,928,800
5,510
9,989.1
494.4
4,944,793.5
3,382,450
3,382,450
208,181.1
8,535,424.6
m
kg
kg
%
101
0.29
0.09
0.01
48,800
19,000
110,990
49,443
1
1
1
cng
TT
T
11.09
2,5%
305,000
6,5%
554,802.6

(T+C) x 5,5%
TL
5,5%
499,962.5

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
15
1,290,347.2
1,236,150
44,400
456
9,212.2
129
1,290,347.2
3,355,000
3,355,000
116,133.7
4,761,480.9

keo, k 114mm cho bn cu, thot nc
b lc du
Gxd
100m
6
9,590,190
0.1
959,019
0.01
10,549,209
105,492.1
10,654,701
2391
0750
1807
Z999
N235
a.) Vt liu
Cn ra
Nha dn
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
(T+C) x 5,5%

(T+C+TL)
THU
m
kg
kg
%
101
0.39
0.13
0.01
103,700
19,000
110,990
104,955.4
1
1
1
cng
TT
T
13.51
2,5%
305,000
6,5%
973,866.8
TL
5,5%
877,603.8
G
GTGT

Gxdnt
( Gxdcpt x 1% )
16
1,683,403.7
0.01
18,517,440.7
185,174.4
18,702,615
100m
13,744,242.7
13,715,800
9,310
17,758.4
1,374.3
13,744,242.7
4,834,250
4,834,250
464,462.3
19,042,955
m
kg
kg
%
101
0.49
0.16
0.01
135,800
19,000
110,990
137,428.7
1
1
1
cng
TT
T
15.85
2,5%
305,000
6,5%
1,237,792.1

(T+C) x 5,5%
TL
5,5%
1,115,441.1

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
17
16,834,037
0.1
Gxd

keo, k 168mm thot nc t hm t
hoi ra h ga thnh ph
a.) Vt liu
2393
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
10,496,588.3
10,473,700
7,410
14,428.7
1,049.6
10,496,588.3
4,120,550
4,120,550
365,428.5
14,982,566.8
21,396,188
0.1
2,139,618.8
0.01
23,535,806.8
235,358.1
Gxd
BB.29121 L ct nha ming bt ni bng dn keo,

k 32 mm
a.) Vt liu
0940
Ct nha D=32 mm
0750
Cn ra
1630
Keo dn
7
23,771,165
ci
ci
kg
kg
1
0.018
0.0045
4,800
19,000
110,990
1
1
1
5,647.1
4,800
342
499.5
Z999
N235
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
0.1
56.4
cng
TT
T
0.028
2,5%
305,000
6,5%
945.2

(T+C) x 5,5%
TL
5,5%
851.8

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
18

k 90 mm
a.) Vt liu
0947
Ct nha D=89 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
( VL+NC+M+TT
CHI
BNX
N135
0.1
1,633.9
0.01
17,972.9
179.7
18,153
ci
51,861.7
49,940
760
1,109.9
51.8
51,861.7
15,250
15,250
1,677.8
68,789.5
ci
kg
kg
%
1
0.04
0.01
0.1
49,940
19,000
110,990
518.1
1
1
1
cng
TT
T
0.05
2,5%
305,000
6,5%
4,471.3

(T+C) x 5,5%
TL
5,5%
4,029.3

(T+C+TL)
G
GTGT
GTT8
16,339
Gxd

Gxdnt
( Gxdcpt x 1% )
19
5.6
5,647.1
8,540
8,540
354.7
14,541.8
77,290
0.1
7,729
0.01
85,019
850.2
Gxd

ba.)ng
VInox
t liu
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
85,869
b
b

(T+C) x 5,5%
8
320,000
320,000
14,450
14,450
8,361.3
342,811.3
320,000
cng
TT
T
0.05
2,5%
289,000
6,5%
22,282.7
TL
5,5%
20,080.2

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
20
BB.42405 Lp t hp ng giy v sinh SQ-1800

a.) Vt liu
2460
Hp ng giy v sinh
Z999
Vt liu khc
Cng
b.) Nhn cng
c.) My thi cng
M153 My khoan tay
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
PTS
Z999
N135
GTT10
0.01
423,691.4
4,236.9
427,928
cI
130,130
130,000
130
130,130
27,450
27,450
2,999.6
2,999.6
4,014.5
164,594.1
1
0.1
130,000
1,300
cng
0.09
305,000
ca
TT
T
0.01
2,5%
299,964
6,5%
10,698.6

(T+C) x 5,5%
TL
5,5%
9,641.1

(T+C+TL)
G
GTGT
184,934
0.1
18,493.4
0.01
203,427.4
2,034.3
Gxd

a.) Vt liu
Phu thu sn D90
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
( VL+NC+M+TT
CHI
205,462
ci
ci
%
73,500
70,000
3,500
73,500
26,010
26,010
2,487.8
101,997.8
1
5
70,000
700
cng
TT
T
0.09
2,5%
289,000
6,5%
6,629.9

(T+C) x 5,5%
TL
5,5%
5,974.5

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
22
38,517.4
ci
%
GTT9
0.1
Gxd

Gxdnt
( Gxdcpt x 1% )
21
385,174
Gxd
Cung cp lp t phu thu nc mi nh

vn phng, s-n
ci
114,602
0.1
11,460.2
0.01
126,062.2
1,260.6
127,323
PTN
N135
a.) Vt liu
Phu thu sn
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
ci
70,000
cng
TT
T
0.09
2,5%
289,000
6,5%
6,396.7

(T+C) x 5,5%
TL
5,5%
5,764.4

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
23
GTT11
LCR
N135
Gxd
Cung cp lp t li chn rc cho phu

thu sn
a.) Vt liu
Li chn rc
b.) Nhn cng
Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
ci
ci
KDN
0.01
121,628.1
1,216.3
122,844
75,000
75,000
289
289
1,882.2
77,171.2
cng
TT
T
0.001
2,5%
289,000
6,5%
5,016.1

(T+C) x 5,5%
TL
5,5%
4,520.3

(T+C+TL)
G
GTGT
86,708
0.1
8,670.8
0.01
95,378.8
953.8
Gxd

a.) Vt liu
Keo dn nha Bnh Minh
2,5%
Cng chi ph trc tip
( VL+NC+M+TT
CHI
96,333
kg
1.05
2,5%
6,5%
7,764.4

(T+C) x 5,5%
TL
5,5%
6,997

(T+C+TL)
G
GTGT
Gxd
Cung cp keo la
cun
10
110,990
116,539.5
116,539.5
2,913.5
119,453
kg
TT
T
GTT13
11,057.1

Gxdnt
( Gxdcpt x 1% )
25
0.1
75,000
GTT12
110,571

Gxdnt
( Gxdcpt x 1% )
24
70,000
70,000
26,010
26,010
2,400.3
98,410.3
134,214
0.1
13,421.4
0.01
147,635.4
1,476.4
149,112
KL
a.) Vt liu
Keo la cao su
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
cun
TT
T
1
2,5%
6,5%
173.2

(T+C) x 5,5%
TL
5,5%
156.1

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
26
GTT14
VXBX
a.) Vt liu
Vi xt b x
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
2,994
0.1
299.4
0.01
3,293.4
32.9
3,326
ci
1
2,5%
6,5%
5,663.1

(T+C) x 5,5%
TL
5,5%
5,103.3

(T+C+TL)
G
GTGT
85,000
85,000
85,000
2,125
87,125
ci
TT
T
97,891
0.1
9,789.1
0.01
107,680.1
1,076.8
Gxd

a.) Vt liu
b.) Nhn cng
N135 Nhn cng 3,5/7 Nhm I
2,5%
Cng chi ph trc tip
( VL+NC+M+TT
CHI
GTT15
108,757
ci
ci
62,700
62,700
5,780
5,780
1,712
70,192
62,700
cng
TT
T
0.02
2,5%
289,000
6,5%
4,562.5

(T+C) x 5,5%
TL
5,5%
4,111.5

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
28
2,600
Gxd

Gxdnt
( Gxdcpt x 1% )
27
2,600
2,600
65
2,665
78,866
0.1
7,886.6
0.01
86,752.6
867.5
Gxd

k 150 mm
a.) Vt liu
0934
Ct nha D=168 mm
11
87,620
ci
ci
109,300
113,328
109,300
0750
1630
Z999
N235
Cn ra
Keo dn
Vt liu khc
Cng
b.) Nhn cng
2,5%
Cng chi ph trc tip
(CHI
VL+NC+M+TT
kg
kg
%
0.06
0.025
0.1
19,000
110,990
1,132.1
1
1
cng
TT
T
0.08
2,5%
305,000
6,5%
9,176.1

(T+C) x 5,5%
TL
5,5%
8,269.1

(T+C+TL)
G
GTGT

Gxdnt
( Gxdcpt x 1% )
Gxd
12
1,140
2,774.8
113.2
113,328
24,400
24,400
3,443.2
141,171.2
158,616
0.1
15,861.6
0.01
174,477.6
1,744.8
176,222
BNG H S CHI PH XY DNG

CNG TRNH :
HNG MC : HNG MC 1
STT
Khon mc chi ph
K hiu
Cch tnh
H s
CHI PH XY DNG
G TRNH :
C : HNG MC 1
Thnh tin
TT
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
BNG N GI D THU HNG MC CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
STT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
M s
Tn cng tc
n v Khi lng
BB.19403 L ng nha ni bng mng sng, k 27mm

BB.29423 Lp t ct nha ni bng p/php mng sng
ng knh cn 27 mm
GTT1
Cung cp lp t t 27
GTT2
GTT3
Cung cp lp t van phao cho bn nc 5m3
GTT4
Cung cp lp t van kho bng ng D27
GTT5
Cung cp lp t vi x bng nha D27 cho
chu tiu nam
GTT5
BB.19107 L ng nha ming bt ni bng dn keo, k
89mm cho my bm PCCC
GTT6
GTT7
Cung cp lp t vi tm hoa sen lp t c
nh bng Inox
thot nc thi sinh hot t lavabo, mng tiu
BB.19107 nam
L ng nha ming bt ni bng dn keo, k
90mm cho thot nc nn nh v sinh, thot
nc mi trm, s-n
114mm cho bn cu, thot nc b lc du
168mm thot nc t hm t hoi ra h ga
thnh
BB.29121 L
ctph
nha ming bt ni bng dn keo, k 32
BB.29125 mm
L ct nha ming bt ni bng dn keo, k 90
mm
GTT8
Cung cp lp t b nhn x lavabo bng Inox
GTT9
GTT10 Cung cp lp t phu thu nc mi nh vn
phng, s-n
GTT11 Cung cp lp t li chn rc cho phu thu sn
GTT12 Cung cp keo dn nha Bnh Minh
GTT13 Cung cp keo la
GTT14 Cung cp lp t vi xt b x
GTT15 Cung cp lp t t thot nc D90
BB.29128 L ct nha ming bt ni bng dn keo, k 150
mm
TNG CNG
1
100m
ci
ci
n gi
Thnh tin
0.64
3
15
5,462,123
27,585
29,122
3,495,758.7
82,755
436,830
ci
ci
ci
ci
ci
10
1
1
2
3
9,878
104,458
199,320
60,295
33,426
98,780
104,458
199,320
120,590
100,278
b
100m
1
0.1
658,302
10,654,701
658,302
1,065,470.1
1
1
117,893
739,295
117,893
739,295
100m
0.12
5,943,718
713,246.2
100m
0.701
10,654,701
7,468,945.4
100m
0.165
18,702,615
3,085,931.5
100m
0.255
23,771,165
6,061,647.1
ci
ci
b
cI
ci
ci
20
27
1
1
5
2
18,153
85,869
427,928
205,462
127,323
122,844
363,060
2,318,463
427,928
205,462
636,615
245,688
ci
kg
cun
ci
ci
ci
4
3
10
3
6
3
96,333
149,112
3,326
108,757
87,620
176,222
385,332
447,336
33,260
326,271
525,720
528,666
ci
b
30,993,301
( Bng ch : Ba mi triu chn trm chn mi ba nghn ba trm linh mt ng chn./.
BNG PHN TCH VT T HNG MC CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
STT
1
M s
Tn cng tc / vt t
n v

a.) Vt liu
1315
ng nha D= 27 mm
1697
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
a.) Vt liu
0605
Cn nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
BB.29423 Lp t ct nha ni bng p/php mng sng
ng knh cn 27 mm
a.) Vt liu
0937
Ct nha D=27 mm
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
GTT1
Cung cp lp t t 27
a.) Vt liu
TND21 T nc D27
1
100m
Hao ph
Tng K.L
n gi
0.64
m
ci
kg
kg
%
100.5
12
0.018
0.052
0.01
64.32
7.68
0.0115
0.0333
0.0064
cng
ci
10.7
3
6.848
ci
kg
kg
%
1
0.003
0.009
0.1
3
0.009
0.027
0.3
cng
ci
0.06
15
0.18
1,005,454
9,680
2,200
19,000
110,990
10,053.6
3,263,500
305,000
3,259.2
2,200
19,000
110,990
32.6
18,300
305,000
ci
kg
kg
%
1
0.003
0.009
0.1
15
0.045
0.135
1.5
cng
ci
0.06
10
0.9
4,460.4
3,400
19,000
110,990
44.6
18,300
305,000
10
4,830
4,600
ci
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT2
a.) Vt liu
VMC
Van mt chiu bng ng
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT3
Cung cp lp t van phao cho bn nc 5m3
a.) Vt liu
VP01
Van phao
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT4
Cung cp lp t van kho bng ng D27
a.) Vt liu
VXN27 Van kho bng ng D27
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT5
Cung cp lp t vi x bng nha D27 cho
chu tiu nam
a.) Vt liu
VXN
Vi x bng nha D27
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT5
a.) Vt liu
VXLV
Z999
Vt liu khc
89mm cho my bm PCCC
a.) Vt liu
2390
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
Z999
10
%
cng
ci
ci
%
cng
ci
ci
cng
ci
ci
cng
ci
ci
cng
b
b
%
100m
m
kg
kg
%
50
0.01
1
0.1
1
5
1
5
0.01
1
0.01
0.02
2
0.02
0.016
3
0.032
46
2,890
289,000
78,750
75,000
750
2,890
289,000
150,000
150,000
5,780
289,000
42,500
42,500
4,624
289,000
0.016
1
0.048
21,500
21,500
4,624
289,000
1
5
514,500
490,000
4,900
10.1
0.029
0.009
0.001
4,944,793.5
48,800
19,000
110,990
49,443
1
5
0.1
101
0.29
0.09
0.01
11
12
13
14
b.) Nhn cng

N235
GTT6
a.) Vt liu
VKD90 Van kho D90
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT7
Cung cp lp t vi tm hoa sen lp t c
nh bng Inox
a.) Vt liu
VTIN
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
thot nc thi sinh hot t lavabo, mng tiu
nam
a.) Vt liu
1318
ng nha D= 32 mm
1699
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
90mm cho thot nc nn nh v sinh, thot
nc mi trm, s-n
a.) Vt liu
2390
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
3
cng
ci
ci
%
cng
b
b
%
cng
100m
11.09
1
1.109
1
5
1
5
0.01
1
0.01
1
5
1
5
1.2
0.12
1.2
m
ci
kg
kg
%
100.5
12
0.024
0.083
0.01
12.06
1.44
0.0029
0.01
0.0012
cng
100m
11
0.701
1.32
m
kg
kg
%
101
0.29
0.09
0.01
70.801
0.2033
0.0631
0.007
cng
11.09
7.7741
3,382,450
305,000
89,250
85,000
850
2,890
289,000
231,000
220,000
2,200
346,800
289,000
1,290,347.2
12,300
3,700
19,000
110,990
12,902.6
3,355,000
305,000
4,944,793.5
48,800
19,000
110,990
49,443
3,382,450
305,000
15
16
17
18

114mm cho bn cu, thot nc b lc du
a.) Vt liu
2391
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
168mm thot nc t hm t hoi ra h ga
thnh ph
a.) Vt liu
2393
0750
Cn ra
1807
Nha dn
Z999
Vt liu khc
b.) Nhn cng
N235
mm
a.) Vt liu
0940
Ct nha D=32 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
mm
a.) Vt liu
0947
Ct nha D=89 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
4
100m
0.165
m
kg
kg
%
101
0.39
0.13
0.01
16.665
0.0644
0.0215
0.0017
cng
100m
13.51
0.255
2.2292
m
kg
kg
%
101
0.49
0.16
0.01
25.755
0.125
0.0408
0.0026
cng
ci
15.85
20
4.0418
ci
kg
kg
%
1
0.018
0.0045
0.1
20
0.36
0.09
2
cng
ci
0.028
27
0.56
ci
kg
kg
%
1
0.04
0.01
0.1
27
1.08
0.27
2.7
cng
0.05
1.35
10,496,588.3
103,700
19,000
110,990
104,955.8
4,120,550
305,000
13,744,242.7
135,800
19,000
110,990
137,428.7
4,834,250
305,000
5,647.1
4,800
19,000
110,990
56.4
8,540
305,000
51,861.7
49,940
19,000
110,990
518.1
15,250
305,000
19
20
21
22
23
24
25
GTT8
Cung cp lp t b nhn x lavabo bng Inox
a.) Vt liu
BNX
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
a.) Vt liu
2460
Hp ng giy v sinh
Z999
Vt liu khc
b.) Nhn cng
N235
c.) My thi cng
M153
My khoan tay
GTT9
a.) Vt liu
PTS
Phu thu sn D90
Z999
Vt liu khc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT10
Cung cp lp t phu thu nc mi nh vn
phng, s-n
a.) Vt liu
PTN
Phu thu sn
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT11
Cung cp lp t li chn rc cho phu thu
sn
a.) Vt liu
LCR
Li chn rc
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
GTT12
a.) Vt liu
KDN
Keo dn nha Bnh Minh
GTT13
Cung cp keo la
5
b
cng
cI
0.05
1
0.05
ci
%
1
0.1
1
0.1
cng
0.09
0.09
ca
ci
0.01
5
0.01
ci
%
cng
ci
ci
cng
ci
ci
cng
kg
kg
cun
1
5
5
25
0.09
2
0.45
0.09
4
0.18
320,000
320,000
14,450
289,000
130,130
130,000
1,300
27,450
305,000
2,999.6
299,964
73,500
70,000
700
26,010
289,000
70,000
70,000
26,010
289,000
0.001
3
0.004
75,000
75,000
289
289,000
3.15
116,539.5
110,990
1.05
10
26
27
28
a.) Vt liu
KL
Keo la cao su
GTT14
a.) Vt liu
VXBX
Vi xt b x
GTT15
a.) Vt liu
b.) Nhn cng
N135
Nhn cng 3,5/7 Nhm I
mm
a.) Vt liu
0934
Ct nha D=168 mm
0750
Cn ra
1630
Keo dn
Z999
Vt liu khc
b.) Nhn cng
N235
cun
ci
ci
ci
ci
cng
ci
1
3
1
6
10
2,600
2,600
85,000
85,000
0.02
3
0.12
ci
kg
kg
%
1
0.06
0.025
0.1
3
0.18
0.075
0.3
cng
0.08
0.24
62,700
62,700
5,780
289,000
113,328
109,300
19,000
110,990
1,132.1
24,400
305,000
C CNG TRNH
Thnh tin
2,732,132
643,492
622,617.6
16,896
218.5
3,696
64.3
2,088,640
2,088,640
64,678
9,778
6,600
171
2,996.7
9.8
54,900
54,900
341,406
66,906
51,000
855
14,983.7
66.9
274,500
274,500
77,200
48,300
46,000
7
2,300
28,900
28,900
81,640
78,750
75,000
3,750
2,890
2,890
155,780
150,000
150,000
5,780
5,780
94,248
85,000
85,000
9,248
9,248
78,372
64,500
64,500
13,872
13,872
514,500
514,500
490,000
24,500
832,724
494,479
492,880
551
998.9
49.4
8
338,245
338,245
92,140
89,250
85,000
4,250
2,890
2,890
577,800
231,000
220,000
11,000
346,800
346,800
557,447
154,847
148,338
5,328
55.1
1,109.9
15.5
402,600
402,600
5,837,402
3,466,301
3,455,088.8
3,862.7
7,003.5
346.1
2,371,101
2,371,100.5
9
2,411,855
1,731,949
1,728,160.5
1,223.6
2,386.3
178.4
679,906
679,906
4,737,539
3,504,790
3,497,529
2,375
4,528.4
357.3
1,232,749
1,232,749
283,742
112,942
96,000
6,840
9,989.1
112.8
170,800
170,800
1,812,016
1,400,266
1,348,380
20,520
29,967.3
1,398.9
411,750
411,750
10
334,450
320,000
320,000
14,450
14,450
160,580
130,130
130,000
130
27,450
27,450
3,000
2,999.6
497,550
367,500
350,000
17,500
130,050
130,050
192,020
140,000
140,000
52,020
52,020
301,156
300,000
300,000
1,156
1,156
349,619
349,619
349,618.5
26,000
11
26,000
26,000
255,000
255,000
255,000
410,880
376,200
376,200
34,680
34,680
413,184
339,984
327,900
3,420
8,324.3
339.6
73,200
73,200
12
Cng ha x hi ch ngha Vit Nam

c lp - T do - Hnh phc
S XY DNG
*****
H S D TON
CNG TRNH :
CNG TRNH :
A IM XD :
CH U T :
THI CNG :
H Ch Minh 5/2014
THUYT MINH D TON

CNG TRNH :
CNG TRNH :
A IM XD :
CH U T :
N V THI CNG :
I.) C S LP D TON :
- Cn c nh mc d ton Xy dng cng trnh s 1776/2007/BXD-VP ngy 16/08/2007 ca B trng B Xy Dng
- Cn c nh mc d ton Lp t cng trnh s 1777/2007/BXD-VP ngy 16/08/2007 ca B trng B Xy Dng
- Cn c nh mc d ton Kho st cng trnh s 1779/2007/BXD-VP ngy 16/08/2007 ca B trng B Xy Dng
- Thng t 04/2010/TT-BXD ngy 26 thng 5 nm 2010 hng dn vic lp v qun l chi ph u t xy dng cng trnh
- Quyt nh s 957/2009/Q-BXD ngy 29 thng 9 nm 2009 ca b trng B xy dng v nh mc chi ph qun l d n
v t vn u t xy dng cng trnh
- Cn c
35,740,000
II.) GI TR D TON :
(Bng ch : Ba mi lm triu by trm bn mi nghn 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
BNG B GI NHIN LIU V LNG TH LI MY HNG MC CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
Tng KL
STT
1
M s
Tn my thi cng / cng tc n v H.s
M153 My khoan tay

BB.42405 Lp t hp ng giy v
sinh SQ-1800
ca
cI
( Ca )
Nhin liu
Loi
.M
0.01
0.01
TNG CNG
STT
BNG TNG HP NHIN

LIU liu
Tn nhin
n v
K.L
KL
Gi gc Gi H.T B N.L
0
0
B lng
Lng
th
44. %
0
B
1 ca
0
Tng
b
0
BNG THM NH CNG TRNH

CNG TRNH :
HNG MC : HNG MC 1
STT
M s
n gi
Tn cng tc
n v
BB.19403
L ng nha ni bng
mng sng, k 27mm
100m
BB.29403
L cn nha ni bng
mng sng, k 27
BB.29423
Khi lng
n gi
Vt liu
Thnh tin
Nhn cng
My T.C
Vt liu
Nhn cng
My T.C
0.64
449,339
448,191
287,577
286,842.2
ci
2,476
2,513
7,428
7,539
Lp t ct nha ni
bng p/php mng
sng ng knh cn
27 mm
ci
15
2,476
2,513
37,140
37,695
GTT1
Cung cp lp t t 27
ci
10
GTT2
ci
GTT3
Cung cp lp t van 1
chiu kho nc
Cung cp lp t van
phao cho bn nc
5m3
ci
GTT4
ci
GTT5
Cung cp lp t van
kho bng ng D27
Cung cp lp t vi x
bng nha D27 cho
chu tiu nam
ci
GTT5
Cung cp vi x lavabo
bng Inox
10
BB.19107
L ng nha ming
bt ni bng dn keo,
k 89mm cho my
bm PCCC
100m
0.1
3,683,588
464,527
368,358.8
46,452.7
11
GTT6
ci
12
GTT7
CCL van kho D90

cho my bm PCC
Cung cp lp t vi
tm hoa sen lp t c
nh bng Inox
13
BB.19404
L ng nha ni bng
mng sng, k 32mm
thot nc thi sinh
hot t lavabo, mng
tiu nam
100m
0.12
655,558
460,757
78,667
55,290.8
14
BB.19107
L ng nha ming
bt ni bng dn keo,
k 90mm cho thot
nc nn nh v sinh,
thot nc mi trm,
s-n
100m
0.701
3,683,588
464,527
2,582,195.2
325,633.4
100m
0.165
4,302,550
565,893
709,920.8
93,372.3
100m
0.255
7,213,941
663,909
1,839,555
169,296.8
20
3,372
1,173
67,440
23,460
Thot nc nn nh v
sinh : 5x1,4/100 = 0,07
Thot nc mi trm :
(4x5+7,5x2)/100 = 0,35
Thot nc s-n nh
vn phng :
(3,2+2+14+2,5+3,2)/10
0 = 0,249
Thot nc S-n nh
v sinh : 3,2/100 =
0,032
15
BB.19108
L ng nha ming
bt ni bng dn keo,
k 114mm cho bn
cu, thot nc b lc
du
Thot nc t x bt
n hm t hoi :
3x1,5/100 = 0,045
Thot nc t b lc
du n h ga thnh
ph : 12/100 = 0,12
16
BB.19110
L ng nha ming
bt ni bng dn keo,
k 168mm thot nc
t hm t hoi ra h
ga thnh ph
ng thot nc PVC
D168mm :
(2,5+23)/100 = 0,255
17
BB.29121
L ct nha ming bt
ni bng dn keo, k
32 mm
ci
18
BB.29125
L ct nha ming bt
ni bng dn keo, k
90 mm
Cung cp lp t b
nhn x lavabo bng
Inox
ci
27
9,329
2,094
251,883
56,538
19
GTT8
20
BB.42405
Lp t hp ng giy
v sinh SQ-1800
cI
8,008
3,770
409
8,008
3,770
409
21
GTT9
ci
22
GTT10
Cung cp lp t phu
thu sn
Cung cp lp t phu
thu nc mi nh vn
phng, s-n
ci
23
GTT11
Cung cp lp t li
chn rc cho phu thu
sn
ci
24
GTT12
kg
25
GTT13
Cung cp keo dn
nha Bnh Minh
Cung cp keo la
cun
10
26
GTT14
ci
27
GTT15
Cung cp lp t vi xt
b x
Cung cp lp t t
thot nc D90
ci
28
BB.29128
L ct nha ming bt
ni bng dn keo, k
150 mm
ci
61,792
3,351
185,376
10,053
Tng cng
6,423,549
1,115,943
409
BNG THNG K THP HNG MC CNG TRNH

CNG TRNH : CNG TRNH :
HNG MC : HNG MC 1
STT
ng knh (mm)
Khi lng (Tn)
Chiu di (m)
S thanh
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
BNG H S CHI PH XY LP
CNG TRNH :
HNG MC : HNG MC 1
STT
H s chi ph xy lp
Din gii h s
H s
H s ring Vt liu
H s Vt liu ph
H s ring Nhn cng
H s B Nhn cng
H s ring Nhn cng t
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
10
11
12
13
14
15
16
17
18

Du Toan Nuoc

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Du Toan Nuoc

Uploaded by

Copyright:

Available Formats

BNG D TON HNG MC CNG TRNH

CNG TRNH : TRM KINH DOANH XNG DU S 6

Tn cng tc / Din gii khi lng

Cung cp lp t van 1 chiu kho

Cung cp lp t van kho bng ng

L ng nha ming bt ni bng dn

L ng nha ni bng mng sng, k

L ng nha ming bt ni bng dn

Thot nc mi trm : (4x5+7,5x2)/100

Tn cng tc / Din gii khi lng

L ct nha ming bt ni bng dn

Lp t hp ng giy v sinh SQ1800

Cung cp lp t phu thu nc mi

Cung cp keo dn nha Bnh Minh

Cung cp lp t t thot nc D90

L ct nha ming bt ni bng dn

BNG TNG HP D TON CHI PH XY DNG

CHI PH TRC TIP

THU NHP CHU THU TNH TRC

Chi ph xy dng trc thu

THU GI TR GIA TNG

Chi ph xy dng sau thu

Bng ch : Ba mi triu chn trm mi chn nghn bn trm hai mi t ng chn./.

BNG GI THNG BO CNG TRNH

B nhn x lavabo bng Inox

Nhn cng 3,5/7 Nhm I

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

BB.19403 L ng nha ni bng mng sng,

Khi lng hao ph

BB.19108 L ng nha ming bt ni bng

Cung cp lp t b nhn x lavabo

Khi lng hao ph

BNG TNG HP VT T V CHNH LCH GI

B nhn x lavabo bng Inox

II.) NHN CNG

Nhn cng 3,5/7 Nhm I

TNG NHN CNG

III.) MY THI CNG

TNG MY THI CNG

B nhn x lavabo bng

Mng sng nha fi 32 mm

Van kho D90

BNG TNG HP CHI PH XY DNG CNG TRNH

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

Bng ch : Ba mi triu chn trm mi chn nghn bn trm hai mi lm ng chn./.

Tng chi ph X.D

BNG TNG HP CHI PH THIT B CNG TRNH

Chi ph mua sm thit b

BNG TNG HP D TON CNG TRNH

Chi ph thi tuyn thit k kin trc

Chi ph trc thu

5.4 Chi ph bo him cng trnh

6.2 Chi ph d phng cho yu t trt gi

BNG D TON HNG MC CNG TRNH

BNG CHIT TNH D THU HNG MC CNG TRNH

Thnh phn hao ph

BB.19403 L ng nha ni bng mng sng, k

THU NHP CHU THU TNH TRC

Chi ph xy dng trc thu

TNG CNG ( Gxdcpt + Gxdnt )

Chi ph xy dng sau thu (G+GTGT) Gxdcpt

BB.29403 L cn nha ni bng mng sng, k 27

THU NHP CHU THU TNH TRC