Bng tng hp kinh ph tng d ton

cng trnh: NH thng trc + cng, tng ro

stt

I
I.1
I.2
II
III
1
IV
1
2
3
4
5
6

Ni Dung

Chi ph xy dng
Chi ph xy dng cng trnh
Chi ph ln tri nh tm ti hin trng
Phn thit b
Chi ph qun l d n TXD
Chi ph qun l d n TXD
Chi ph t vn u t xy dng
Chi ph lp bo co kinh t - k thut
Chi ph thm tra thit k k thut
Chi ph thm tra d ton XD cng trnh
Lp HS mi thu, PTG HS xut, la chn nh
thu thi cng xy dng
Chi ph gim st thi cng xy dng
Chi ph kim tra v chng nhn s ph hp cht lng
cng trnh xy dng

V
1
2
3

Chi ph khc
Chi ph thm nh thit k
Chi ph thm nh d ton
Chi ph thm nh kt qu u thu (ti thiu
1.000.000)

4
5
6

Chi ph bo him cng trnh xy dng

Chi ph thm tra ph duyt quyt ton
Chi ph kim ton
Cng

K
hiu

d phng ph

vii

tng mc u t xd cng trnh

chi ph
trc thu

thu gtgt
(vat)

chi ph
sau thu

254,062,000

Gxd
228,678,355

Gxdcpt
Glt

251,546,191
2,515,462

3.600%
0.206%
0.200%
0.337%

0
5,771,842
5,771,842
18,044,552
8,232,421
471,077
457,357
770,646

577,184
577,184
1,804,455
823,242
47,108
45,736
77,065

0
6,349,026
6,349,026
19,849,007
9,055,663
518,185
503,092
847,711

Gxd* 2.628%
Ggs* 35%

6,009,667
2,103,384

600,967
210,338

6,610,634
2,313,722

Gxd* 0.096%
Gxd* 0.072%
Gxd* 0.010%

3,854,468
219,531
164,648
909,091

385,447
21,953
16,465
90,909

4,239,915
241,484
181,113
1,000,000

686,035
731,771
1,143,392
256,349,216

68,604
73,177
114,339
25,634,922

754,639
804,948
1,257,731
284,499,948

12,817,461

1,281,746

14,099,207

Gxd* 2.524%
gtv
Gxd*
Gxd*
Gxd*
Gxd*
Ggs

22,867,836

Gxdcpt* 1%

gtb
gqlda

gk

Gxd* 0.300%
Gxd* 0.320%
Gxd* 0.500%
(I+II+III+IV+V)
Gdp

Vi

CCH TNH

(I+II+III+IV+V)* 5%
(I+II+III+IV+V+VI)

Lm trn
Bng ch: Hai trm chn mi tm triu, nm trm chn mi chn nghn ng chn./.

298,599,154
298,599,000