Bng kinh ph nghim thu thanh ton

Cng trnh : bo tn, tn to di tch lch s n thung l

Hng mc : Ni tht n th chnh - phn xy lp
STT

Chi ph

Cch tnh

Gi tr ()

K hiu

#REF!
#REF!
#REF!
#REF!

A
CLVL
B
C

(A + CLVL) * 1
B * 1.2
C * 1.08
1,5%*(VL+NC+M)
VL+NC+M+TT

#REF!
#REF!
#REF!
#REF!
#REF!

VL
NC
M
TT
T

T * 10%
T+C
(T+C) * 5.5%

#REF!
#REF!
#REF!

C
Z
TL

T+C+TL

#REF!

G * 5%
G + GTGT

#REF!
#REF!

GTGT
GxDCPT

Chi ph ln tri

G*1%*1,1

#REF!

GXDLT

Chi ph xy dng

GXDCPT+GXDLT

#REF!

GXD

Chi ph theo n gi

Chi ph vt liu
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
I

Chi ph trc tip

1
2
3
4

Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip

II

Chi ph chung
Gi thnh d ton xy dng
III Thu nhp chu thu tnh tr-c

Gi tr d ton xy dng tr-c thu

IV Thu gi tr gia tng
Gi tr d ton xy dng sau thu

Lm trn

#REF!

#NAME?
Ch u t-

Cng ty xy dng Thng nht

Bng chi tit khi l-ng, kinh ph nghim thu

Cng trnh : bo tn, tn to di tch lch s n thung l
Hng mc : Ni tht n th chnh - phn xy lp
STT

m hiu
n gi

Ni dung cng vic

n v

AE.22213 Xy gch ch 6,5x10,5x22, xy t-ng

m3
thng, chiu dy <=33 cm, cao <=4 m, va
XM mc 50
0,91+0,86 = 1,77
AF.12313 B tng sn xut bng my trn - bng
m3
th cng, b tng x dm, ging nh,
1x2, mc 200
0,43+0,23 = 0,66
AF.81141 Vn khun cho b tng ti ch, vn
100m2
khun g, vn khun x dm, ging
2x(1,6+1,96)x0,2x2/100 = 0,028
2x(1,6+1,96)x0,15x2/100 = 0,021
AF.61511 Cng tc sn xut lp dng ct thp b
tn
tng ti ch, ct thp x dm, ging, -ng
knh <=10 mm, cao <=4 m
(3,04+7,19)/1000 = 0,01
AF.61521 Cng tc sn xut lp dng ct thp b
tn
tng ti ch, ct thp x dm, ging, -ng
knh <=18 mm, cao <=4 m
(17,23+45)/1000 = 0,062

Khi
l-ng

n gi
Vt liu

Thnh tin
My

Vt liu

#REF!

283,229

81,863

2,477

#REF!

#REF!

315,352

151,787

39,803

#REF!

#REF!

3,437,114

1,579,563

#REF!

8,120,169

690,715

25,445

#REF!

#REF!

8,221,885

428,073

153,061

#REF!

tng Cng

Ch u t-

Nhn cng

#REF!

#REF!
T- vn Gim st

n v thi cn

t khi l-ng, kinh ph nghim thu

o tn, tn to di tch lch s n thung l

Ni tht n th chnh - phn xy lp

Thnh tin
Nhn cng

My

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

n v thi cng

Bng chnh lch vt tCng trnh : bo tn, tn to di tch lch s n thung l

Hng mc : Ni tht n th chnh - phn xy lp
STT

M hiu

Tn vt t-

n v

Khi l-ng
Gc

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

:0017
:0054
:0171
:0176
:0293
:0400
:0486
:0489
:0502
:0609
:0633
:0830
:0831
:0907

Vt liu
dm 1x2
inh
Ct mn ML 1,5 - 2,0
Ct vng
Dy thp
Gch ch 6,5x10,5x22cm
G np
G chng
G vn khun
N-c
Que hn
Thp trn D<=10mm
Thp trn D<= 18mm
Xi mng PC30
Vt liu khc

m3
kg
m3
m3
kg
vin
m3
m3
m3
lt
kg
kg
kg
kg
%

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

n gi
Thng bo

59,048
9,523
47,619
80,952
8,200
386
2,000,000
1,363,636
2,000,000
2
8,870
7,905
7,905
627

110,000
19,050
65,000
110,000
16,500
1,635
2,200,000
1,600,000
2,200,000
2
18,600
18,600
18,400
877

Chnh lch

50,952
9,527
17,381
29,048
8,300
1,249
200,000
236,364
200,000
9,730
10,695
10,495
250

Thnh tin

#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!

STT

M hiu

Tn vt t-

n v

Khi l-ng
Gc

Tng cng

n gi
Thng bo

Chnh lch

Thnh tin

#REF!