P. 1
Chi Phi QLDA Va Dau Tu - 1751

Chi Phi QLDA Va Dau Tu - 1751

5.0

|Views: 86|Likes:
Published by api-3716638

More info:

Published by: api-3716638 on Oct 14, 2008
Copyright:Attribution Non-commercial

Availability:

Read on Scribd mobile: iPhone, iPad and Android.
download as XLS, PDF, TXT or read online from Scribd
See more
See less

05/07/2015

pdf

text

original

C«ng ty Liªn doanh SACIDELTA

05/2003 82 Trô së Kho !" nh# n$%" & 'C(CKT
)ng *h+i to+n ,-y d.ng "«ng tr/nh
STT Néi dung c«ng viÖc Thµnh tiÒn (®ång)
1 PhÇn x©y l¾p c«ng t!nh
010 35020002000
012 K3t "45 6h7n 89ng 28200823202000
1,600.000®/m x 45m/cäc x 59 cäc
2.300.000®/m x 45m/cäc x 55 cäc
2.700.000®/m x 45m/cäc x 45 cäc
- Cäc Ðp 300x300: 280.000®/m x 12m x 12 cäc
013 :2;<220002000
01; Ch=ng 8=i "ho "«ng tr/nh >6h7n ng78? 30020002000
015 232<0;28002000
01< @h7n ho#n thiAn 30253020002000
01: 0<2B2<20002000
018 323<B20002000
"i# t$ x©y l¾p c«ng t!nh %&'()&*+)&,+-
Th53 gi+ trC gia tDng >00E? 2B52<:32<;;
3,252,410,082
% PhÇn thi.t /$
210 F+y 6h+t GiAn 2000KHA ;2;0020002000
212 F+y i3n +6 I# tJ tr5ng th3 32:0020002000
213 KA th=ng tJ 6h-n 6h=i h! th3 ;2:0020002000
21< 0280020002000
21: KA th=ng +o "h+y I# "hLa "h+y 2200020002000
218 KA th=ng th«ng gi9 I# GiM5 hNa tr5ng t-8 0:250020002000
21B Thang 8+y nhO6 *hP5 ng5yªn "hi3" GQng R <2B0020002000
- Thang m¸y 1150g: 1.150.000.000®/c¸! x 6 c¸!
"i# t$ thi.t /$ -
Th+o dS tr!8 GiAn "T "h5yUn th#nh tr!8 trVo2 "h5Pn
C 8Wt Xng
- h"an cäc nh#! ®$%ng &'nh 0,8m:
- h"an cäc nh#! ®$%ng &'nh 1,0m:
- h"an cäc nh#! ®$%ng &'nh 1,2m:
- T$%ng ch(n ®)*: 2.900.000®/m3 x 200m x 20m x
0,6m
- +,! cäc, -.m m/ng 0, c¸c h1ng m2c &h¸c:
5.700.000.000
K3t "45 t7ng h78Y 5.740m2 x 1.300.000®/m2
K3t "45 6h7n th-nY 1.200.000®/m2 x 19.679m2
- 3",n *h!4n *.ng h.m: 500.000®/m2 x
5.740m2
- 3",n *h!4n c¸c *.ng n5!: 1.500.000®/m2 x
18.440m2
@h7n ,-y Z[6 "\ GiAnY 700.000®/m2 x 24.180 m2
C-y ")nh2 hA th=ng s-n G$]ng ngo#i nh#
- 3,ng 6," ca" 3,5m: 950.000®/m x 420m
- 78n ®$%ng: 350.000®/m2 x 4.200m2
- C8y c9nh: 1.500.000.000®
"i# t$ x©y l¾p c«ng t!nh >ao gQ8 th53 gi+ trC
gia tDng?
KA th=ng "46 tho+t n$%" "ho tNa nh#
C«ng ty Liªn doanh SACIDELTA
05/2003 83 Trô së Kho !" nh# n$%" & 'C(CKT
Th53 gi+ trC gia tDng >00E? &
-
%&'()&*+)&,+-
+&%(%&,10&0-%
"i# t$ thi.t /$ >ao gQ8 th53 gi+ trC gia tDng?
T1ng céng gi# t$ x©y l¾p vµ thi.t /$ :&h;ng
g#m *h<= >T>T?
T1ng céng gi# t$ x©y l¾p vµ thi.t /$
:@a" g#m *h<= >T>T?
C«ng ty Liªn doanh SACIDELTA
05/2003 8; Trô së Kho !" nh# n$%" & 'C(CKT
Thµnh tiÒn (®ång)
C«ng ty Liªn doanh SACIDELTA
05/2003 85 Trô së Kho !" nh# n$%" & 'C(CKT
0
/2ng t1ng h3p chi ph4 5h#c
d. +nY
GCa GiU8Y
C«ng tr/nh nh98Y H Lo!iY ;
STT Néi dung 6i7n gi2i Thu. 89T "i# t$ :;u thu. "hi ch<
1
010 T!8 t^nh 0020002000 020002000 0020002000
012 T!8 t^nh 8020002000 820002000 8820002000
013 Kh)o s+t GCa "h4t "«ng tr/nh T!8 t^nh ;020002000 ;20002000 ;;20002000
01; '+o "+o nghiªn "_5 tiMn *h) thi & &
015 '+o "+o nghiªn "_5 *h) thi `,Zat , 0205 , 018B<5E ;20B5208<2000 ;0B25082<00 ;2<0;25B;2<00
01< `,Zat , 0205 , 010200E ;<2;522000 ;2<;52200 5020B:2200
2
210 `i)i 6h9ng 8Wt Xng Kh«ng ao gQ8
212 bin "46 6hc6 ,-y d.ng T!8 t^nh 00020002000 0020002000 00020002000
213 Thi3t *3 *d th5Ot "«ng tr/nh `,Z , 0205 , 312:00E 00;2;502000 002;;52000 02528B52000
21; KQ s\ 8]i th75 ,-y Z[6 `,Z , 0205 , efEgh efEgh efEgh efEgh
215 KQ s\ 8]i th75 Z[6 GWt thi3t C `t , 0205 010000E & & &
21< ThP8 GCnh thi3t *3 *d th5Ot `,Z , 0205 , efEgh efEgh efEgh efEgh
21: ThP8 GCnh ting d. to+n `,Z , 0205 , efEgh efEgh efEgh efEgh
218 `i+8 s+t thi "«ng `,Z , 0205 , efEgh efEgh efEgh efEgh
21B `i+8 s+t ZD6 GWt thi3t C `t , 0205 , 010000E & & &
eee `,Z , efEgh efEgh efEgh efEgh
eee `t , 010000E & & &
eeeChi 6h^ )o hiU8 ,-y d.ng `,Zat , 012B00E <;02;8;228: <;20;82;2B :052<322:0<
eee T!8 t^nh 0200020002000 00020002000 0200020002000
"i# t$ t=>c thu.
Giai ®o¹n chuÈn bÞ ®Çu t­
LO6 8=" gi%i2 Go Ij GCa h/nh
hiAn tr!ng *h5 G4t
bin thka th5On l5i ho!"h *i3n trm"
I# "+" thka th5On *h+"
ThP8 GCnh d. +n G75 t$
Giai ®o¹n thùc hiÖn ®Çu t­
Chi 6h^ 'an l5)n Zn d. +n >thVo
`i+ trC ,-y Z[6?
Chi 6h^ 'an l5)n Zn d. +n >thVo
`i+ trC Z[6 GWt thi3t C?
Chi 6h^ iAn 6h+6 thi "«ng2 *iU8
GCnh "h4t Z$ong "«ng tr/nh
2
eeeChi 6h^ *hëi "«ng "«ng tr/nh T!8 t^nh 0020002000 020002000 0020002000
3
310 Chi 6h^ *iU8 to+n2 l5y3t to+n `,Zat , 0205 , 010:02E 25020002000 2520002000 2:520002000
312 T!8 t^nh 0020002000 020002000 0020002000
?éng chi ph4 5h#c @ABCD ?5
Dù phßn ph! >`,Z p `t p C@K?, 00E 22,120,14",838 ### ### "dp
`,Z p `t p C@K p `d6 @@@ @ABCD @ABCD
Giai ®o¹n $%t th&c '() *ùn
®­a *ù +n ,-o ./ *0n
Chi 6h^ #n giao2 *h+nh th#nh
"«ng tr/nh
T1ng 5inh ph4 x©y dEng c«ng
t!nh
3
"hi ch<
;
?«ng t!nhF
+&(00&000&000
GÖ :H 5
I2J hiKL TM
"i# t$
%
66
NNN
Tq ZA E
Thi.t 5. 5O thuPt +Q%*00R 1Q00 11,&,(0&000
>h! chA:
- BC: C)p ®Dc @!4* - BB: C;ng *6Enh -8n -2ng
- F: C)p F - CG: C;ng *6Enh c;ng ngh!4p
- FF: C)p FF - >T: C;ng *6Enh g!a" *h;ng
- FFF: C)p FFF - TH: C;ng *6Enh *h<I JK!
- FL: C)p FL - 3TT: 31 *.ng &M *h<N*
?hi ph4 x©y dEng c«ng t!nh
(8N6)F
SH /=>c thiSt 5. (%T+)
?«ng t!nh (66& ?N& "T& TU&
GTMT)
?Vp c«ng t!nh (6I& N& NN& NNN&
N8)
?«ng t!nhF
@@@
KA s= KA s= ")i t!o "i# t$ r : tq 00 tq
(5h«ng /;J gåL thu. "T"T) >n35 "9? eee0100Ep00
Wu2n lX dE #n thi c«ng c«ng t!nh
C«ng tr/nh D-n dông 1Q+(''R eee 0100 @@@ 2130;0E 210B50E
010000E 010000E
C«ng tr/nh C«ng nghiA6 1Q-')(R eee 0100 @@@ 21;2<0E 213000E
010000E 010000E
C«ng tr/nh `iao th«ng 1Q%1)-R 0100 @@@ 210<20E 01B<;0E
010000E 010000E
C«ng tr/nh Th5q Zoi 1Q%--,R 0100 @@@ 210830E 210:B0E
010000E 010000E
K! t7ng *d th5Ot 1Q1,(%R 0100 @@@ 01B;00E 018;80E
010000E 010000E
"i# t$ x©y dEng vµ thi.t /$ c«ng
t!nh (8N6)F
20 tq 50 tq 000 tq 200 tq 500 tq 01000 tq 21000 tq 51000 tq 001000 tq chYnh lÖch
eee eee 0100Ep00 eee 5100Ep00 eee 2100Ep02 eee eee
018<20E 01<<30E 013B:0E 013<80E 0125;0E 0102<0E 01:B30E 0158B0E 01;;20E 0135BBE eee
010000E 010000E 010000E 0135BBE 010000E 010000E 010000E 010000E 010000E
01B<00E 01:500E 01;:00E 01;;00E 013200E 010800E 01B300E 01<200E 01;<50E 018B<5E eee
010000E 010000E 010000E 01;305E 010000E 010000E 010000E 010000E 01;<50E
01<<<0E 01;880E 012500E 0122;0E 010220E 01B080E 01:B00E 0152:0E 013B50E 0120<8E
010000E 010000E 010000E 0120<8E 010000E 010000E 010000E 010000E 010000E
01:<;0E 015:50E 013230E 012B<0E 010880E 01B:20E 018380E 015580E 01;0B0E 01288;E
010000E 010000E 010000E 01288;E 010000E 010000E 010000E 010000E 010000E
015<80E 01;000E 010:<0E 010520E 0105<0E 018<;0E 01:;;0E 01;B<0E 013:20E 010;52E
010000E 010000E 010000E 010;52E 010000E 010000E 010000E 010000E 010000E
?«ng t!nhF
@@@
')o hiU8 TK KA s= ")i t!o "i# t$ r : tq 00 tq
(5h«ng /;J gåL thu. "T"T) >n35 "9? eee0100Ep00
C«ng tr/nh D-n dông 0Q%1++R eee 0100 ,*1&-%+&000 01<820E 015;<0E
010000E 010000E
C«ng tr/nh C«ng nghiA6 0Q(11,R eee 0100 @@@ 010<:0E 01B3;0E
010000E 010000E
C«ng tr/nh `iao th«ng 0Q1*,%R 0100 +-(&+++&000 015<00E 01;000E
010000E 010000E
C«ng tr/nh Th5q Zoi 0Q%%%)R 0100 ,'%&+',&000 01<800E 01;B00E
010000E 010000E
K! t7ng *d th5Ot 0Q1-0%R 0100 +'-&)0(&000 015850E 01;280E
010000E 010000E
"i# t$ x©y dEng vµ thi.t /$ c«ng
t!nh (8N6)F
UPp dE #n ®Çu t= x©y dEng c«ng
t!nh
20 tq 50 tq 000 tq 200 tq 500 tq 01000 tq 21000 tq 51000 tq 001000 tq chYnh lÖch
eee eee 0100Ep00 eee 5100Ep00 eee 2100Ep02 eee eee
01;;80E 013<80E 012:30E 012050E 010B00E 010<;0E 0103B0E 010000E 0108B0E 012033E ;:0182
010000E 010000E 010000E 012033E 010000E 010000E 010000E 010000E 010000E
01:B;0E 01<300E 01;<:0E 013<80E 013;50E 012BB0E 012;20E 0120:0E 010;50E 01500;E eee
010000E 010000E 010000E 013<<;E 010000E 010000E 010000E 010000E 010;50E
013:;0E 012B80E 012;;0E 010:<0E 010500E 010300E 010020E 0108B0E 010:20E 010:;2E
010000E 010000E 010000E 010:;2E 010000E 010000E 010000E 010000E 010000E
01;;:0E 0135:0E 012B00E 012250E 010B00E 0105<0E 0103;0E 0100:0E 0108<0E 01222<E
010000E 010000E 010000E 01222<E 010000E 010000E 010000E 010000E 010000E
0138B0E 013020E 012530E 010820E 0105<0E 0103:0E 0100:0E 010B;0E 010:50E 010802E
010000E 010000E 010000E 010802E 010000E 010000E 010000E 010000E 010000E
?«ng t!nhF
0 tq 5 tq 05 tq
T
"i# t$ 0100Ep0B 5100Ep0B 0150Ep00
R
"i;i ®JZn 1
0108<0E 010<80E 0105<0E
0100E 0100E 0100E
0Q0000R 0105 &
12n Giai ®o¹n 1
"i;i ®JZn %
013<80E 013080E 012<80E
0100E 0100E 0100E
`i+8 s+t ZD6 GWt thi3t C 0Q0000R 0105 &
015<00E 01;800E 01;;00E
0100E 0100E 0100E
0Q0000R &
"i# t$ l¾p ®[t thi.t /$
(8N6)F
KQ s\ 8]i th75 ZD6 GWt thi3t
C
Chi 6h^ 'an l5)n Zn d. +n
>thVo `i+ trC Z[6 GWt thi3t
C?
UJZi c«ng t!nh (
25 tq 50 tq 000 tq 200 tq 500 tq
eee eee eee eee eee
010320E 0108;0E 0105;0E 010;80E 010;00E
0100E 0100E 0100E 0100E 0100E
010000E
0122:0E 010500E 010000E 010830E 010:00E
0100E 0100E 0100E 0100E 0100E
010000E
013000E 010800E 010200E 010800E 010500E
0100E 0100E 0100E 0100E 0100E
010000E
0
d. +nY
GCa GiU8Y
STT Néi dung 6i7n gi2i Thu. 89T "i# t$ :;u thu.
1 "i# t$ x©y l¾p +&(00&000&000 +(0&000&000 +&-(0&000&000
% "i# t$ thi.t /$ T T T
+&(00&000&000 +(0&000&000 +&-(0&000&000
+ ?hi ph4 5h#c @ABCD @ABCD @ABCD
310 T!8 t^nh 0020002000 020002000 0020002000
312 T!8 t^nh 8020002000 820002000 8820002000
313 Kh)o s+t GCa "h4t "«ng tr/nh T!8 t^nh ;020002000 ;20002000 ;;20002000
31; '+o "+o nghiªn "_5 tiMn *h) thi & &
315 '+o "+o nghiªn "_5 *h) thi `,Zat , 0205 , 018B<5E ;20B5208<2000 ;0B25082<00 ;2<0;25B;2<00
31< `,Zat , 0205 , 010200E ;<2;522000 ;2<;52200 5020B:2200
31: `i)i 6h9ng 8Wt Xng Kh«ng ao gQ8
318 bin "46 6hc6 ,-y d.ng T!8 t^nh 00020002000 0020002000 00020002000
31B Thi3t *3 *d th5Ot "«ng tr/nh `,Z , 0205 , 312:00E 00;2;502000 002;;52000 02528B52000
3100KQ s\ 8]i th75 ,-y Z[6 `,Z , 0205 , efEgh efEgh efEgh efEgh
3100KQ s\ 8]i th75 Z[6 GWt thi3t C `t , 0205010000E & & &
3102ThP8 GCnh thi3t *3 *d th5Ot `,Z , 0205 , efEgh efEgh efEgh efEgh
3103ThP8 GCnh ting d. to+n `,Z , 0205 , efEgh efEgh efEgh efEgh
310;`i+8 s+t thi "«ng `,Z , 0205 , efEgh efEgh efEgh efEgh
/2ng t4nh tJ#n :\ /é vHn ®Çu t= x©y dEng c«ng t!nh
"i# t$ t=>c thu.
?éng gi# t$ x©y l¾p vµ thi.t
/$
Giai ®o¹n chuÈn bÞ ®Çu t­
LO6 8=" gi%i2 Go Ij GCa h/nh
hiAn tr!ng *h5 G4t
bin thka th5On l5i ho!"h *i3n trm"
I# "+" thka th5On *h+"
ThP8 GCnh d. +n G75 t$
Giai ®o¹n thùc hiÖn ®Çu t­
2
3105`i+8 s+t ZD6 GWt thi3t C `t , 0205 , 010000E & & &
310< `,Z , efEgh efEgh efEgh efEgh
310: `t , 010000E & & &
3108Chi 6h^ )o hiU8 ,-y d.ng `,Zat , 012B00E <;02;8;228: <;20;82;2B :052<322:0<
310B T!8 t^nh 0200020002000 00020002000 0200020002000
3120Chi 6h^ *hëi "«ng "«ng tr/nh T!8 t^nh 0020002000 020002000 0020002000
3122Chi 6h^ *iU8 to+n2 l5y3t to+n `,Zat , 0205 , 010:02E 25020002000 2520002000 2:520002000
3123 T!8 t^nh 0020002000 020002000 0020002000
, Dù phßn ph! >`,Z p `t p C@K? , 00E #3456 #3456 #3456
`,Z p `t p C@K p `d6 @ABCD @ABCD @ABCD
Chi 6h^ 'an l5)n Zn d. +n >thVo
`i+ trC ,-y Z[6?
Chi 6h^ 'an l5)n Zn d. +n >thVo
`i+ trC Z[6 GWt thi3t C?
Chi 6h^ iAn 6h+6 thi "«ng2 *iU8
GCnh "h4t Z$ong "«ng tr/nh
Giai ®o¹n $%t th&c '() *ùn
®­a *ù +n ,-o ./ *0n
Chi 6h^ #n giao2 *h+nh th#nh
"«ng tr/nh
T1ng 5inh ph4 x©y dEng c«ng
t!nh
Ghi ch&7 C9ng *'nh *6On ®$Kc &h¸! *"¸n PQ @R *hS" -!4n *'ch P,n x8y -Tng 7.000m2
0, c/ *hU ®$Kc ®!V< chWnh ph2 *h<Rc 0," X<y m; c;ng *6Enh 0, c¸c yO< c.< c2 *hU cYa ChY ®Z< *$.
3
d. +nY
GCa GiU8Y
"hi ch<
"xl
"t/
"xl]t/
?PM
;
"dp

You're Reading a Free Preview

Download
scribd
/*********** DO NOT ALTER ANYTHING BELOW THIS LINE ! ************/ var s_code=s.t();if(s_code)document.write(s_code)//-->