BNG KHI LNG D TON - (S b - Bo gi CT)

Cng trnh : Nh xng CTY TNHH DEA YOUNG VINA (38 x 88)M
a ch : Bnh Dng
Hng mc : Ko mi Nh Xng (SL : 01 Xng)
Din tch Tn : M2
Tn hng

STT

4,842.7

VT

S lng

Ngy : 19-Dec-2014
n gi

Thnh tin
(VN)

Trng lng
(Kg)

I c 120*64*4.8*7.3

(Dung sai +-5%) . Thp SS400

Md

73

181,700

13,264,100

839.5

I c 250*125*6*9

(Dung sai +-5%) . Thp SS400

Md

264

467,680

123,467,520

7,814.4

I c 300*150*6.5*9

(Dung sai +-5%) . Thp SS400

Md

108

579,860

62,624,880

3,963.6

Thp tm (dy 6 ly)

(Dung sai +-5%) . Thp Q345 c cng 3450kg/cm

Kg

11,150

14,400

160,560,000

11,150.0

Thp tm (dy 8 ly)

(Dung sai +-5%) . Thp Q345 c cng 3450kg/cm

Kg

14,900

14,400

214,560,000

14,900.0

Thp tm (dy 10 ly)

(Dung sai +-5%) . Thp Q345 c cng 3450kg/cm

Kg

12,730

14,400

183,312,000

12,730.0

Thp tm (dy 12 ly)

(Dung sai +-5%) . Thp Q345 c cng 3450kg/cm

Kg

6,830

14,400

98,352,000

6,830.0

Thp tm (dy 14 ly)

Thp ng F114*3 ly (en)

(Dung sai +-5%) . Thp Q345 c cng 3450kg/cm

(Dung sai +-5%) . Thp CT3

(Dung sai +-5%) . Thp CT3

10 Thp V-40*40*4 ly

Kg

2,870

14,600

41,902,000

2,870.0

Md

306

139,598

42,717,090

2,512.8

Md

780

41,140

32,089,200

1,887.6

11 X g C200*50*2 ly (Thp Km - G4500)

Md

300

91,077

27,323,100

1,554.3

12 X g C250*50*2 ly (Thp Km - G4500)

Md

3,730

104,422

389,494,060

22,253.2

13 Thanh ren ging XG F12*1500 (4 tn + 4 L trn) . Cng : 5.6 (Mu Trng xanh)

950

20,000

19,000,000

14 Bulng neo M25x700 (2 Tn + 1 L Vung) . Cng : 5.6 (Mu en)

87

15 Bulng neo M30x900 (2 Tn + 1 L Vung) . Cng : 5.6 (Mu en)

135

16 Bulng M12x30 (1 Tn + 2 L trn) . Cng : 8.8 (Mu Trng xanh)

3,300

1,700

5,610,000

17 Bulng M20x50 (1 Tn + 1 L trn) . Cng : 8.8 (Mu en)

358

13,754

4,924,075

18 Bulng M22x70 (1 Tn + 1 L trn) . Cng : 8.8 (Mu en)

134

16,645

2,230,457

19 Bulng M24x70 (1 Tn + 1 L trn) . Cng : 10.9 (Mu en)

886

20 Dy cp thp F12 (Mu Trng)

Md

570

21 c sit cp F14 (Mu Trng)

240

22 Tng M18 (Mu Trng)

Ci

60

23 ng PVC F114*3ly

Cy

52

(Bnh Minh - 4m/Cy)

35,200

2,112,000
-

24 Phiu thu F114 - Inox (SUS 201)

Ci

26

25 Vt bn Tn 5cm (200con/bch)

Bch

60

57,000

3,420,000

26 Sn 01 lp chng g

Kg

630

35,000

22,050,000

27 Sn 02 lp Hon thin (Sn du Expo - 910 Xm)

Kg

630

70,000

44,100,000

Tng cng

1,493,112,482
Vt t ph :

5%

Gi GC + Sn (/Kg) :

6,100

399,537,007

Gi LD (/Kg) :

1,500

133,958,025

Xe vn chuyn :

4,000,000

8,000,000

Cu Lp dng :

4,000,000

12,000,000

Tng cng :
Li nhun :

Tn hng

VT

S lng

tr KLng x g

2,121,263,138
20%

Thnh tin (A) :

STT

89,305.4

74,655,624

424,252,628

2,545,515,766
n gi

Thnh tin
(VN)

Ghi ch

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

2693.6

86,000

231,649,600

Mi chnh

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

541.8

86,000

46,594,800

Mi chnh

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

414.4

89,000

36,881,600

Mi nc gi

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

33.8

89,000

3,003,750

Mi Canopy 4M

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

60.0

89,000

5,340,000

Mi Canopy 2M

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

82.5

89,000

7,342,500

Mi Canopy 2.5M (VPhng)

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

596.6

86,000

51,311,040

Vch hng trc A&G

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

400

86,000

34,400,000

Vch trc 1 & 13

Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

12

86,000

1,032,000

10 Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

3.2

86,000

275,200

V.hng Canopy 4M

11 Tn 5 sng mu Xanh dng (dy 0.45 mm) - TVIC

M2

4.8

86,000

412,800

V.hng Canopy 2M

12 Mng xi (Kh 800 mm) . Dy 0.45 mm , Mu Xanh dng

Md

184

60,333

11,101,333

13 Dim (Kh 600 mm) . Dy 0.45 mm , Mu Xanh dng

Md

92

46,000

4,232,000

Dim mi

14 Dim (Kh 1200 mm) . Dy 0.45 mm , Mu Xanh dng

Md

176

86,000

15,136,000

Dim di nc gi

15 Dim (Kh 400 mm) . Dy 0.45 mm , Mu Xanh dng

Md

192

31,667

6,080,000

Dim vch trc A;G +VPhng

Vch nc mi

Trc A ; G

16 Dim (Kh 400 mm) . Dy 0.45 mm , Mu Xanh dng

Md

80

31,667

2,533,333

17 Dim (Kh 400 mm) . Dy 0.45 mm , Mu Xanh dng

Md

13.6

31,667

429,400

Dim gc

18 Dim (Kh 400 mm) . Dy 0.45 mm , Mu Xanh dng

Md

31,667

253,333

Dim vch Canopy 4M

19 Dim (Kh 400 mm) . Dy 0.45 mm , Mu Xanh dng

Md

12

31,667

380,000

Dim vch Canopy 2M

20 Dim (Kh 200 mm) . Dy 0.45 mm , Mu Xanh dng

Md

15.5

17,333

268,667

Dim vch Canopy 4M

21 Dim (Kh 200 mm) . Dy 0.45 mm , Mu Xanh dng

Md

34.5

17,333

598,000

Dim vch Canopy 2M

Thnh tin (B) :

459,255,357

(A) + (B) :
Tn Mi (Chnh + Nc gi + Canopy)

M2

3,826.1

Tn Vch

M2

1,016.6

M2

4,842.7

CNG

3,004,771,122

Dim u hi trc

 bao gm Mi Vn phng
S b chiu di

BNG KHI LNG D TON (S b - Bo gi CT)

Cng trnh : Nh xng CTY TNHH DEA YOUNG VINA (38 x 88)M
a ch : Bnh Dng
Hng mc : Ca cc loi
Ngy :
S lng

Tn hng
STT
M t

(Ngang x Cao)m
KT lt lng

VT

S
1
Xng
Xng
(01)

Cng

Din tch
(M2/B)

Tng Cng
(M2)

n gi
(/M2)

Thnh tin
(VN)

Ca Bc - 1 cnh m (Khung nhm , Knh trng ...ly)

0.6 x 0.6

0.36

3.24

Ca Cun

4 x 4.3

17.20

68.80

Ca Knh bn l sn (Dy ly , cng lc)

4 x 3

12.00

12.00

Ca i - 2 cnh m (Khung st , Knh trng ...ly)

2 x 2.8

5.60

11.20

Ca S - 2 cnh m (Khung st , Knh trng ly)

2.4 x 1.8

24

24

4.32

103.68

Ca S - 4 cnh m (Khung nhm , Knh trng ly)

1.8 x 1.8

19

19

3.24

61.56

Ca WC - 1 cnh m (Khung nhm , Knh trng ...ly)

0.7 x 2.2

1.54

13.86

Ca WC - 1 cnh m (Khung nhm , Knh trng ...ly)

0.9 x 2.2

1.98

5.94

Ca i 1 cnh m (Khung nhm , Knh trng ...ly)

0.9 x 2.2

1.98

13.86

10 Ca i 2 cnh m (Khung nhm , Knh trng ...ly)

1.8 x 2.2

3.96

3.96

298.10

Tng cng

79

79

NG D TON (S b - Bo gi CT)

ng CTY TNHH DEA YOUNG VINA (38 x 88)M

a ch : Bnh Dng
Hng mc : Ca cc loi
19-Dec-2014

Ghi ch

Vn phng tng 1&2

Xng (trc A;G)
Vn phng
Xng (trc G)
Xng (trc A;G)
Vn phng tng 1&2
Nh v sinh tng 1 &2
Nh v sinh
VP+KTX tng 1&2
Vn phng (trc 3)

BULNG LIN KT

Din gii
Khung trc 2~12
Khung trc 2~12
Khung trc 2~12
Khung trc 2~12
Khung trc 2~12
Khung trc 2~12
Khung trc 2~12
Khung trc 1;13
Khung trc 1;13
Khung trc 1;13
Khung trc 1;13
Khung trc 2~12
Vch trc 1;13
Vch trc 1;13
Canopy trc 1
Canopy trc A
Canopy trc 1
Canopy trc 1
Canopy trc A
Canopy trc A
Ging Khung trc A;G
Ging Khung trc 1;13
Ging Mi

S cu
kin
11
11
11
11
11
11
10
2
2
2
2
2
2
2
2
6
2
1
6
3
24
12
30
60
60
60

M30x900 (Mc 5.6)

M24x70 (Mc 10.9)
M24x70 (Mc 10.9)
M20x50 (Mc 8.8)
M12x30 (Mc 8.8)
M12x30 (Mc 8.8)
Thanh ren F12*1500 - "4 Tn + 4 L trn"
M25x700 (Mc 5.6)
M22x70 (Mc 8.8)
M12x30 (Mc 8.8)
M12x30 (Mc 8.8)
Thanh ren F12*1500 - "4 Tn + 4 L trn"
M12x30 (Mc 8.8)
Thanh ren F12*1500 - "4 Tn + 4 L trn"
M22x70 (Mc 8.8)
M22x70 (Mc 8.8)
M12x30 (Mc 8.8)
Thanh ren F12*1500 - "4 Tn + 4 L trn"
M12x30 (Mc 8.8)
Thanh ren F12*1500 - "4 Tn + 4 L trn"
M20x50 (Mc 8.8)
M20x50 (Mc 8.8)
M20x50 (Mc 8.8)
c sic cp F12
Cp thp trng F12
Tng M18

S lng

VT

Tn hng

(Mc 5.8)

(Mc 5.8)
(Mc 5.8)

(Mc 5.8)
(Mc 5.8)

B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
B
Con
Md
Con

1 C.kin
12
44
36
8
168
52
72
42
46
144
56
68
100
36
6
4
20
8
16
4
4
4
4
4
9.5
1

S lng
Ton b
132
484
396
88
1848
572
720
84
92
288
112
136
200
72
12
24
40
8
96
12
96
48
120
240
570
60

Ghi ch
Mng
Ko 101 + Ct C1
Ko 101 + Ko 101
Nc gi
Bt XG
Chng nch
Mng
Mng
Bt XG
Chng nch
Bt XG