You are on page 1of 119

BANG TONG HP KINH PH

CONG TRNH : CHI CUC THUE VNH HNG


HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

STT

CHI PH

KH

C.THC TNH

Chi ph vt liu

A1+A2

Chi ph vt liu thu 10%

A1

A1/1,1

Chi ph vt liu thu 5%

A2

A2/1,05

Chi ph nhn cng

B0*3,444

Chi ph my

C0*1,77

Chi ph trc tip khc

(A+B+C)*2,5%

Trc tip ph

A+B+C+D

Chi ph chung

E*6,5/100

Ga thnh d ton xy lp

E+F

10

Thu nhp chu thu tnh trc

G*5,5/100

11

Ga tr d ton xy lp trc thu

G+H

12

Thu gi tr gia tng u ra

I*10/100

13

Ga tr d ton xy lp sau thu

I+J

14

Chi ph ln tri

I*1,0/100*1,1

15

Tng gi tr d ton xy lp

K+Z

16

Chi ph t vn u t XD

(P1+P2++P4)

17

+ Chi ph thit k k thut

P1

I*3,6/100*1,1

18

+ Chi ph thm tra bng v thi cng

P2

I*0,206/100*1,1

19

+ Chi ph thm tra d ton

P3

I*0,2/100*1,1

20
21

+ Chi ph gim st thi cng


Chi ph khc

P4

I*2,628/100*1,1

Z1+Z2

22

+ Chi ph bo him cng trnh

z1

I*0,2/100*1,1

23

+ Chi ph bo KT,TT,PDQT vn u t

z2

I*0,82/100*1,1

24

Chi ph qun l d n

I*2,524/100*1,1

25

Chi ph d phng

10/100*(N+P+Z+R)

26

Chi ph d tr trt gi

I*5/100

27

Tng gi tr d ton

N+P+Z+R+S+X
Lam tron

(Bng ch : Mt t mt trm hai mi bn triu mt trm su mi ba ngn ng)


Ngay 9 thang 9 nam 2010

NGI LAP

CONG TY CPTVXD MINH LONG


GIAM OC

PH

THANH TIEN
386,024,129
385,979,201
44,929
296,453,503
17,122,660
17,490,007
717,090,300
46,610,869
763,701,169
42,003,564
805,704,734
80,570,473
886,275,207
8,862,752
895,137,959
58,795,497
31,905,907
1,825,727
1,772,550

23,291,312
9,040,007
1,772,550
7,267,457
22,369,586
98,534,305
40,285,237
1,124,162,591
1,124,163,000

mi ba ngn ng)
Ngay 9 thang 9 nam 2010
CONG TY CPTVXD MINH LONG
GIAM OC

BANG KHOI LNG D TOAN


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO MA HIEU
TEN
TT NH MC
CONG VIEC
1
AI.63231 Lap dng vach knh khung nhom mat tien
Khung nhom knh cau thang OK1: 1,5 x 2,4 + 1,5 x 1,8
O knh mat chnh OK2: 3 x 2,2
2
AK.51250 Lat nen, san, kch thc gach 400x400mm, va mac 75
Tang tret:
Phong nghiep vu: 6 x 10,6
Hanh lang truc 1-4: 1,7 x 11
Phong bao ve: 3,6 x 4
Sanh va o cau thang: 9,3 x 4 + 2,7 x 3,4
Hanh lang truc 4-5: 10,9 x 1,6
Phong lam viec truc D-E: 3,4 x 6
Phong lam viec truc E-F: 3,4 x 6
Tang lau:
Phong hop: 6 x 10,6
Hanh lang truc 1-4: 1,7 x 11
Phong tiep dan: 3,6 x 4
Sanh + cau thang: 8,3 x 4
Tr o cau thang: - 1,2 x 2,3
Hanh lang truc 4-5: 1,7 x 10,8
Phong lam viec truc D-E: 3,4 x 6
Phong lam viec truc E-F: 3,4 x 6
Be tong lot mong, a 40x60 mac 100 chieu rong
3
AF.11111
<=250cm
12 x 0,7 x 0,55 x 0,1
4
AF.11313 Be tong nen, a 10x20 mac 200
Goi xay cot: 12 x 0,7 x 0,55 x 0,2
5
AE.53124 Xay op cot td 300*400
Cot mat chnh: 7,4 x 0,3 x 0,45 x 6
Tr phan be tong: - 0,2 x 0,2 x 7,4
Mat sau: 0,6 x 7,4 x 0,1 x 7
Xay tng bang gach ong 8x8x19, day<= 10cm, cao <=
6
AE.63124
16m, va xi mang mac 75
Xay tng lan can mat chnh: 3,4 x 0,65 x 0,1 x 3

N
V
M2

M2

KHOI LNG
CHI TIET TONG SO
12.900
6.300
6.600
387.620

N GIA
NH.CONG
MAY TC
29,536

THANH TIEN
NH.CONG
381,014

8,861

2,209

3,434,701

0.462

71,804

19,518

33,173

0.924

79,894

19,518

73,822

8.806

285,059

10,193

2,510,230

2.950

117,861

7,457

347,690

63.600
18.700
14.400
46.380
17.440
20.400
20.400
63.600
18.700
14.400
33.200
-2.760
18.360
20.400
20.400
M3
0.462
M3
0.924
M3
5.994
-0.296
3.108
M3
0.663

-5-

SO MA HIEU
TEN
TT NH MC
CONG VIEC
Xay tng lan can tang lau: 3,4 x 0,9 x 0,1 x 3
Xay tng lan can mat sau: 3,4 x 0,65 x 0,1 x 2
Xay tng lan can tang lau: 3,4 x 0,9 x 0,1 x 3 + 1,6 x 0,1 x
0,9
Tr o trong: - 0,3 x 0,1 x 0,15 x 30
7
AK.21224 Trat tng trong, chieu day trat 1,5cm, va mac 75
Cot mat chnh: 7,4 x 1,4 x 6
Mat sau: 0,6 x 7,4 x 7
Lang nen, san khong anh mau, chieu day 2cm, va
8
AK.41115
mac 100
279,5
9
AK.92111 Quet flinkote chong tham mai, se no, o vang ...
279,5
10 AK.82110 Ba bang ma tt vao tng
Bang khoi lng cao sn <4m: 798,28
Bang khoi lng cao sn >4m: 1060,5
11 AK.84113 Sn tng ngoai nha, 1 nc lot, 1 nc phu
1858,78 x 30 / 100
12 AK.84114 Sn tng trong nha, 1 nc lot, 2 nc phu
1858,78 x 70 / 100
13 AI.63211 Lap dng lam nhom mat chnh
Tang tret :
Hanh lang mat chnh: 3,4 x 0,85 x 3
Hanh lang mat sau: 3,4 x 0,85 x 3 + 1,6 x 0,85
Tang lau:
Hanh lang mat chnh: 3,4 x 0,85 x 3
Hanh lang mat sau: 3,4 x 0,85 x 3 + 1,6 x 0,85
14 AK.32110 Op a granit t nhien vao tng, cot
Cot mat chnh: 6 x 7,4 x 1,4
Tr phan chan cot: - 0,35 x 1,4 x 6
Cot mat sau: 3 x 7,4 x 1,4
15 AK.31110 Op gach ong nai 50x23 mau o
Sanh trang tr mat chnh: 0,4 x 3 + 3 x 0,7
Tng truc 10-8: 0,5 x 2,4 + 0,7 x 2,4
1,4 x 2,4
Tr banh u: - 0,6 x 0,6
16 AK.21224 Trat tng trong, chieu day trat 1,5cm, va mac 75
Bang khoi lng uc va: 27
Phan xay lai tren se no: 9,8 + 19,4 + 31,7
17 AF.12512 Be tong se no, o vang,lanh to a 1x2

N
V

M2

M2
M2
M2

M2
M2
M2

KHOI LNG
CHI TIET TONG SO
0.918
0.442
1.062
-0.135
93.240
62.160
31.080
279.500
279.500
279.500
279.500
1,858.780
798.280
1,060.500
557.634
557.634
1,301.146
1,301.146
37.400

N GIA
NH.CONG
MAY TC

THANH TIEN
NH.CONG

11,814

232

1,101,537

4,017

228

1,122,752

1,517

424,002

17,721

32,939,440

2,522

1,406,353

3,618

4,707,546

23,628

12,345

883,687

90.300

50,286

17,360

4,540,826

9.180

40,759

12,625

374,168

87.900

11,814

232

1,038,451

8.972

208,312

30,677

1,868,975

8.670
10.030
8.670
10.030
M2
62.160
-2.940
31.080
M2
3.300
2.880
3.360
-0.360
M2
27.000
60.900
M3

-6-

SO MA HIEU
TEN
TT NH MC
CONG VIEC
Phan o vang ca so o them tret:
Ca so 4 canh S1: 2,4 x 0,45 x 0,1 x 7 x 2
1,9 x 0,45 x 0,08 x 2 x 7
Lau:
Ca so 4 canh S1: 2,4 x 0,45 x 0,1 x 7 x 2
1,9 x 0,45 x 0,08 x 2 x 7
Phan be tong lanh to: 0,2 x 0,2 x 3,6 x 14 x 2
18 AF.81152 Van khuon go lanh to, o vang, se no
Phan o vang ca so o them tret:
Ca so 4 canh S1: 2,4 x 0,45 x 7 x 2 / 100
1,9 x 0,45 x 2 x 14 / 100
Lau:
Ca so 4 canh S1: 2,4 x 0,45 x 7 x 2 / 100
1,9 x 0,45 x 2 x 14 / 100
Phan be tong lanh to: 0,2 x 2 x 3,6 x 14 x 2 / 100
San xuat lap dng cot thep lanh to lien mai hat,
19 AF.61611
mang nc cao <=4m, ng knh<=10 mm
Thep fi 6:
23 x 0,7 x 0,222 x 28 / 1000
Thep fi 8:
16 x 0,8 x 0,395 x 14 / 1000
3 x 2,4 x 0,395 x 14 / 1000
13 x 0,8 x 0,395 x 26 x 14 / 1000
6 x 2 x 0,395 x 7 / 1000
Thep fi 10:
3,6 x 4 x 0,617 x 28 / 1000
20 AK.25114 Trat se no, mai hat, lam ngang, va mac 75
0,963 x 100
Op chan tng, vien tng, vien tru, cot, kch thc
21 AK.31220
gach 120x400mm
Phong bao ve: 15,2 x 0,15
Tr ca i: - 0,8 x 0,15
Truc A lan can: 11 x 0,15
Truc B: 10,6 x 0,15 x 2
Tr ca: 1,2 x 0,15 x 2 x 3
Truc 6+ cau thang: 7,5 x 0,15
Truc 4': 6,4 x 0,15 x 2
Tr ca: - 0,9 x 0,15 x 2

N
V

KHOI LNG
CHI TIET TONG SO

N GIA
NH.CONG
MAY TC

THANH TIEN
NH.CONG

1.512
0.958
1.512
0.958
4.032
100M2

1.183

1,681,751

1.988

1,190,669

96.300

16,389

46.710

34,261

1,989,511

0.151
0.239
0.151
0.239
0.403
Tan

27,988

2,367,050

0.100
0.071
0.040
1.495
0.033
0.249
M2

1,578,261

96.300
M2
2.280
-0.120
1.650
3.180
1.080
1.125
1.920
-0.270

-7-

6,313

1,600,331

SO MA HIEU
TEN
TT NH MC
CONG VIEC
O cau thang: 8,5 x 0,15
Truc D: 11,4 x 0,15
Truc 1': 6 x 0,15
Hanh lang truc 4'5': 7,4 x 0,15 + 11 x 0,15 x 2
Tr ca: - 1,2 x 0,15 x 4 + 0,7 x 0,15 x 4
Truc 8': 3,4 x 0,15 x 2
Truc D,E,F: 6,2 x 0,15 x 4
Tang lau:
Phong bao ve: 15,2 x 0,15
Tr ca i: - 0,8 x 0,15
Truc A lan can: 11 x 0,15
Truc B: 10,6 x 0,15 x 2
Tr ca: 1,2 x 0,15 x 2 x 3
Truc 6+ cau thang: 7,5 x 0,15
Truc 4': 6,4 x 0,15 x 2
Tr ca: - 2,4 x 0,15 x 2
O cau thang: 8,5 x 0,15
Truc D: 11,4 x 0,15
Truc 1': 6 x 0,15
Hanh lang truc 4'5': 7,4 x 0,15 + 11 x 0,15 x 2
Tr ca: - 1,2 x 0,15 x 4 + 0,7 x 0,15 x 4
Truc 8': 3,4 x 0,15 x 2
Truc D,E,F: 6,2 x 0,15 x 4
Xay tng bang gach ong 8x8x19, day<= 30cm, cao <=
22 AE.63224
16m, va xi mang mac 75
Xay tng tren mai: 4,3 x 1,2 x 0,2 x 8
Xay diem tng mai ben trong se no:
Mat chnh: 18,85 x 0,2 x 0,2
Mat sau: 20,8 x 0,2 x 0,2 + 7,2 x 0,2 x 0,2
23 AK.21124 Trat tng ngoai, chieu day trat 1,5cm, va mac 75
10,13 x 2 / 0,2
24 AI.63121 Lap dng ca khung nhom
Ca tang tret:
Ca i 1: 1,2 x 2,9 x 5 + 0,5 x 1,9 x 10
Ca i 2: 0,8 x 2,9 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
Tang lau:

N
V

KHOI LNG
CHI TIET TONG SO
1.275
1.710
0.900
4.410
-0.300
1.020
3.720

N GIA
NH.CONG
MAY TC

THANH TIEN
NH.CONG

2.280
-0.120
1.650
3.180
1.080
1.125
1.920
-0.720
1.275
1.710
0.900
4.410
-0.300
1.020
3.720
M3

10.130

101,415

7,229

1,027,334

101.300

15,358

239

1,555,765

127.800

17,721

8.256
0.754
1.120
M2
101.300
M2
26.900
4.640
26.600
2.280

-8-

2,264,744

SO MA HIEU
TEN
TT NH MC
CONG VIEC
Ca i 1: 1,2 x 2,9 x 5 + 0,5 x 1,9 x 10
Ca i 1': 2,4 x 2,9
Ca i 2: 0,8 x 2,9 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
25 AI.63221 Lap dng hoa sat ca
Ca tang tret:
Ca i 1: 1,2 x 2,1 x 5 + 0,5 x 1,9 x 10
Ca i 2: 0,8 x 2,1 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
Tang lau:
Ca i 1: 1,2 x 2,1 x 5 + 0,5 x 1,9 x 10
Ca i 1': 2,4 x 2,1
Ca i 2: 0,8 x 2,1 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
26 AI.11541 San xuat ca nhom tan dung lai ca i, ca so
Ca tang tret:
Ca i 1: 1,2 x 2,9 x 5 + 0,5 x 1,9 x 10
Ca i 2: 0,8 x 2,9 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
Tang lau:
Ca i 1: 1,2 x 2,9 x 5 + 0,5 x 1,9 x 10
Ca i 1': 2,4 x 2,9
Ca i 2: 0,8 x 2,9 x 2
Ca so S1: 2 x 1,9 x 7
Ca so S2: 1,2 x 1,9 x 1
27
TT
Ca so khung nhom knh
34,2
28 AI.11221 San xuat xa go thep
Xa go mat chnh: 18,9 x 0,24 x 0,002 x 7850 x 6 / 1000
Xa go mat chnh: 12,6 x 0,24 x 0,002 x 7850 x 6 / 1000
Xa go mat chnh: 10,6 x 0,24 x 0,002 x 7850 x 6 / 1000
Xa go mat chnh: 7 x 0,24 x 0,002 x 7850 x 6 / 1000
29 AI.61131 Lap dng xa go thep
Xa go mat chnh: 18,9 x 0,24 x 0,002 x 7850 x 6 / 1000

N
V

M2

KHOI LNG
CHI TIET TONG SO
26.900
6.960
4.640
26.600
2.280
113.720

N GIA
NH.CONG
MAY TC

11,814

THANH TIEN
NH.CONG

1,343,488

22.100
3.360
26.600
2.280
22.100
5.040
3.360
26.600
2.280
M2

127.800

93,192

33,332

11,909,938

26.900
4.640
26.600
2.280
26.900
6.960
4.640
26.600
2.280
m2

34.200
34.200

Tan

1.110

384,829

1.110

149,656

427,160

0.427
0.285
0.240
0.158
Tan
0.427

-9-

561,563

166,118

SO MA HIEU
TEN
TT NH MC
CONG VIEC
Xa go mat chnh: 12,6 x 0,24 x 0,002 x 7850 x 6 / 1000
Xa go mat chnh: 10,6 x 0,24 x 0,002 x 7850 x 6 / 1000
Xa go mat chnh: 7 x 0,24 x 0,002 x 7850 x 6 / 1000
30 AK.83422 Sn sat thep cac loai 3 nc
Xa go mat chnh: 18,9 x 0,24 x 6
Xa go mat chnh: 12,6 x 0,24 x 6
Xa go mat chnh: 10,6 x 0,24 x 6
Xa go mat chnh: 7 x 0,24 x 6
Lan can cau thang: 7,5 x 0,9
31 AK.12222 Lp mai tole song vuong day 4,5 jiem
Xa go mat chnh: 18,9 x 4,6 / 100
Xa go mat chnh: 12,6 x 4,6 / 100
Xa go mat chnh: 10,6 x 4,6 / 100
Xa go mat chnh: 7 x 4,6 / 100
32 AI.63211 Lap dng lan can inox ngay khung knh mat tien
0,85 x 4
33 AI.63211 Lap dng lan can inox
Mat chnh: 3,4 x 3
Mat sau+ mat ben: 3,4 x 3 + 1,6
34
TT
Lan can inox thanh pham
20,4
35 AI.63211 Lap dng lam nhom mat chnh
Mat chnh: 3,4 x 0,85 x 6
Mat sau: 1,6 x 0,85 x 2
Mat ben: 3,4 x 0,85 x 6 + 2,2 x 0,85 x 2
36
TT
Lam nhom thanh pham
15,8

TONG CONG

N
V

M2

100M2

M2
M2

m
M2

FALSE

- 10 -

KHOI LNG
CHI TIET TONG SO
0.285
0.240
0.158
77.454
27.216
18.144
15.264
10.080
6.750
2.259
0.869
0.580
0.488
0.322
3.400
3.400
22.000
10.200
11.800
20.400
20.400
41.140
17.340
2.720
21.080
15.800
15.800

FALSE

N GIA
NH.CONG
MAY TC

THANH TIEN
NH.CONG

6,852

530,715

246,686

557,264

23,628

12,345

80,335

23,628

12,345

519,816

23,628

12,345

972,056

86,078,253

KHOI LNG D TOAN

: CHI CUC THUE HUYEN VNH HNG


AI TAO SA CHA NHA LAM VIEC
RAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH TIEN
MAY TC

856,253

9,017
18,035
89,760

21,998

- 11 -

THANH TIEN
MAY TC

21,632

63,726

461,703

1,567,608

115,898

20,393

275,234

- 12 -

THANH TIEN
MAY TC

55,640

294,880

- 13 -

THANH TIEN
MAY TC

73,230

24,211

- 14 -

THANH TIEN
MAY TC

4,259,830

623,335

- 15 -

THANH TIEN
MAY TC

41,973
271,590

507,873

9,673,819

- 16 -

BANG PHAN TCH N GIA


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1

10

MA HIEU
CONG TAC XAY LAP
NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG
AI.63231
Lap dng vach knh khung nhom mat tien
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Khung nhom knh phan quang
+ Nhan cong bac 4,0/7 (Nhom 1)
Lat nen, san, kch thc gach 400x400mm, va mac
AK.51250
75
+ Gach lat 400x400mm
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Xi mang PC40
+ Xi mang trang
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May cat gach a, cong suat 1,7 kW
Be tong lot mong, a 40x60 mac 100 chieu rong
AF.11111
<=250cm
+ Xi mang PC40
+ Cat o be tong
+ a dam 4 x 6
+ Nc
+ Nhan cong bac 3,0/7 (Nhom 1)
+ May tron be tong, dung tch 250,0 lt
+ May am be tong, am ban, cong suat 1,0 kW
AF.11313
Be tong nen, a 10x20 mac 200
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
+ Nhan cong bac 3,0/7 (Nhom 1)
+ May tron be tong, dung tch 250,0 lt
+ May am be tong, am ban, cong suat 1,0 kW
AE.53124
Xay op cot td 300*400
+ Gach the 4x8x19
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 3,5/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
+ May van thang, sc nang 0,8 T, H nang 80 m
Xay tng bang gach ong 8x8x19, day<= 10cm, cao
AE.63124
<= 16m, va xi mang mac 75
+ Gach ong 8x8x19
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 3,5/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
+ May van thang, sc nang 0,8 T, H nang 80 m
AK.21224
Trat tng trong, chieu day trat 1,5cm, va mac 75
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
Lang nen, san khong anh mau, chieu day 2cm,
AK.41115
va mac 100
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
AK.92111
Quet flinkote chong tham mai, se no, o vang ...
+ Chat chong tham loai khong mau khong mui
+ Nhan cong bac 3,0/7 (Nhom 1)
AK.82110
Ba bang ma tt vao tng
- 17 -

N
V
M2
kg
M3
M3
m2
Cong
M2
M2
kg
M3
M3
kg
kg
Cong
Ca
M3
kg
M3
M3
M3
Cong
Ca
Ca
M3
kg
M3
M3
M3
Cong
Ca
Ca
M3
vien
kg
M3
M3
Cong
Ca
Ca
M3
vien
kg
M3
M3
Cong
Ca
Ca
M2
kg
M3
M3
Cong
Ca
M2
kg
M3
M3
Cong
Ca
M2
kg
Cong
M2

KHOI
LNG
12.900

NH MC

KHOI LNG
YEU CAU

0.4940
0.0022
0.0005
1.0000
0.5000

6.373
0.028
0.006
12.900
6.450

1.0050
6.1755
0.0280
0.0065
0.8000
0.1200
0.1500
0.0350

389.558
2,393.747
10.853
2.520
310.096
46.514
58.143
13.567

200.8500
0.5315
0.9363
0.1700
1.4200
0.0950
0.0890

92.793
0.246
0.433
0.079
0.656
0.044
0.041

289.4300
0.5078
0.9177
0.1906
1.5800
0.0950
0.0890

267.433
0.469
0.848
0.176
1.460
0.088
0.082

1,048.0000
81.0226
0.3674
0.0853
5.2000
0.0300
0.0800

9,228.688
713.485
3.235
0.751
45.791
0.264
0.704

682.0000
41.9934
0.1904
0.0442
2.1500
0.0200
0.0600

2,011.900
123.881
0.562
0.130
6.343
0.059
0.177

4.1993
0.0190
0.0044
0.2000
0.0030

391.543
1.772
0.410
18.648
0.280

8.0008
0.0273
0.0065
0.0680
0.0030

2,236.224
7.630
1.817
19.006
0.839

0.7500
0.0300

209.625
8.385

387.620

0.462

0.924

8.806

2.950

93.240

279.500

279.500

1,858.780

SO
TT

11

12

13

14

15

16

17

18

19

20

21

MA HIEU
CONG TAC XAY LAP
NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG
+ Mastic
+ Giay nham
+ Nhan cong bac 4,0/7 (Nhom 1)
AK.84113
Sn tng ngoai nha, 1 nc lot, 1 nc phu
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Nhan cong bac 3,5/7 (Nhom 1)
AK.84114
Sn tng trong nha, 1 nc lot, 2 nc phu
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Nhan cong bac 3,5/7 (Nhom 1)
AI.63211
Lap dng lam nhom mat chnh
+ Que han VN
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
+ Bien the han xoay chieu, cong suat 23,0 kW
AK.32110
Op a granit t nhien vao tng, cot
+ a grant t nhien
+ Silicon cht mach
+ Nhan cong bac 4,5/7 (Nhom 1)
+ May cat gach a, cong suat 1,7 kW
AK.31110
Op gach ong nai 50x23 mau o
+ Gach op 50x23mm
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Xi mang PC40
+ Xi mang trang
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May cat gach a, cong suat 1,7 kW
AK.21224
Trat tng trong, chieu day trat 1,5cm, va mac 75
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
AF.12512
Be tong se no, o vang,lanh to a 1x2
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
+ Nhan cong bac 3,5/7 (Nhom 1)
+ May tron be tong, dung tch 250,0 lt
+ May am be tong, dam dui, cong suat 1,5 kW
+ May van thang, sc nang 0,8 T, H nang 80 m
AF.81152
Van khuon go lanh to, o vang, se no
+ Go van khuon
+ Go a nep van khuon
+ Go chong (cong trnh DD+CN)
+ inh cac loai
+ Nhan cong bac 4,0/7 (Nhom 1)
San xuat lap dng cot thep lanh to lien mai hat,
AF.61611
mang nc cao <=4m, ng knh<=10 mm
+ Thep k <=10 mm
+ Day thep
+ Nhan cong bac 3,5/7 (Nhom 1)
+ May cat uon cot thep, cong suat 5,0 kW
AK.25114
Trat se no, mai hat, lam ngang, va mac 75
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,5/7 (Nhom 1)
Op chan tng, vien tng, vien tru, cot, kch
AK.31220
thc gach 120x400mm
+ Gach op chan tng 120x400mm
+ Xi mang PC40
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May cat gach a, cong suat 1,7 kW
- 18 -

N
V
kg
M2
Cong
M2
kg
kg
Cong
M2
kg
kg
Cong
M2
kg
kg
M3
M3
Cong
Ca
M2
M2
Kg
Cong
Ca
M2
M2
kg
M3
M3
kg
kg
Cong
Ca
M2
kg
M3
M3
Cong
Ca
M3
kg
M3
M3
M3
Cong
Ca
Ca
Ca
100M2
M3
M3
M3
kg
Cong
Tan

KHOI
LNG

0.1250
0.0940
0.0460

69.704
52.418
25.651

0.1250
0.1220
0.0660

162.643
158.740
85.876

0.2000
0.6176
0.0028
0.0007
0.4000
0.1000

7.480
23.098
0.105
0.026
14.960
3.740

1.0050
0.2800
0.8100
0.2500

90.752
25.284
73.143
22.575

1.0050
3.2113
0.0146
0.0034
0.6500
0.1700
0.6900
0.2000

9.226
29.480
0.134
0.031
5.967
1.561
6.334
1.836

4.1993
0.0190
0.0044
0.2000
0.0030

369.118
1.670
0.387
17.580
0.264

238.8250
0.5228
0.9256
0.1896
3.8000
0.0950
0.0890
0.1100

2,142.738
4.691
8.304
1.701
34.094
0.852
0.799
0.987

0.7920
0.1120
0.6680
8.0500
28.4700

0.937
0.132
0.790
9.523
33.680

1,005.0000
21.4200
21.7200
0.4000

1,997.940
42.583
43.179
0.795

2.9642
0.0134
0.0031
0.2400

285.452
1.290
0.299
23.112

1.0050
2.5000
0.5800
0.1000

46.944
116.775
27.092
4.671

557.634

1,301.146

37.400

90.300

9.180

87.900

8.972

1.183

1.988

kg
kg
Cong
Ca
M2
kg
M3
M3
Cong

96.300

M2

46.710

M2
kg
Cong
Ca

0.4000
0.0200
0.3000

KHOI LNG
YEU CAU
743.512
37.176
557.634

NH MC

SO
TT
22

23

24

25

26

27
28

29

30

31

32

33

MA HIEU
CONG TAC XAY LAP
NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG
Xay tng bang gach ong 8x8x19, day<= 30cm, cao
AE.63224
<= 16m, va xi mang mac 75
+ Gach ong 8x8x19
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 3,5/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
+ May van thang, sc nang 0,8 T, H nang 80 m
Trat tng ngoai, chieu day trat 1,5cm, va mac
AK.21124
75
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
+ May tron va, dung tch 80,0 lt
AI.63121
Lap dng ca khung nhom
+ Xi mang PC40
+ Bat sat K 10
+ Nhan cong bac 4,0/7 (Nhom 1)
AI.63221
Lap dng hoa sat ca
+ Bat sat K 10
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Khung inox thanh pham
+ Nhan cong bac 4,0/7 (Nhom 1)
AI.11541
San xuat ca nhom tan dung lai ca i, ca so
+ Que han VN
+ Oxy (chai 6m3)
+ at en
+ Ban le thng
+ Nhan cong bac 3,5/7 (Nhom 1)
+ Bien the han xoay chieu, cong suat 23,0 kW
TT
Ca so khung nhom knh
+ Ca so khung nhom knh
AI.11221
San xuat xa go thep
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
+ Nhan cong bac 3,5/7 (Nhom 1)
AI.61131
Lap dng xa go thep
+ Bu long M20x80
+ Que han VN
+ Thep hnh
+ Nhan cong bac 3,5/7 (Nhom 1)
+ Can truc banh xch, sc nang 10,0 T
+ Bien the han xoay chieu, cong suat 23,0 kW
AK.83422
Sn sat thep cac loai 3 nc
+ Sn tong hp
+ Xang
+ Nhan cong bac 3,5/7 (Nhom 1)
AK.12222
Lp mai tole song vuong day 4,5 jiem
+ Ton mui chieu dai bat ky
+ inh vt
+ Nhan cong bac 3,5/7 (Nhom 1)
AI.63211
Lap dng lan can inox ngay khung knh mat tien
+ Que han VN
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Lan can inox
+ Nhan cong bac 4,0/7 (Nhom 1)
+ Bien the han xoay chieu, cong suat 23,0 kW
AI.63211
Lap dng lan can inox
+ Que han VN
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Nhan cong bac 4,0/7 (Nhom 1)
- 19 -

N
V
M3
vien
kg
M3
M3
Cong
Ca
Ca
M2
kg
M3
M3
Cong
Ca
M2
kg
cai
Cong
M2
cai
kg
M3
M3
m2
Cong
M2
kg
chai
kg
cai
Cong
Ca
m2
m2
Tan
kg
chai
kg
Cong
Tan
cai
kg
kg
Cong
Ca
Ca
M2
kg
kg
Cong
100M2
M2
cai
Cong
M2
kg
kg
M3
M3
m2
Cong
Ca
M2
kg
kg
M3
M3
Cong

KHOI
LNG

NH MC

KHOI LNG
YEU CAU

10.130
649.0000
51.8742
0.2352
0.0546
1.8500
0.0300
0.0500

6,574.370
525.486
2.383
0.553
18.741
0.304
0.507

4.1993
0.0190
0.0044
0.2600
0.0030

425.389
1.925
0.446
26.338
0.304

1.2000
2.0000
0.3000

153.360
255.600
38.340

2.0000
0.4940
0.0022
0.0005
1.0000
0.2000

227.440
56.178
0.250
0.057
113.720
22.744

0.9500
0.0100
0.0450
1.5000
1.7000
0.2700

121.410
1.278
5.751
191.700
217.260
34.506

1.0000

34.200

1,025.0000
0.2320
1.6000
7.0200

1,137.750
0.258
1.776
7.792

48.0000
6.0000
0.1500
2.7300
0.3380
2.0000

53.280
6.660
0.167
3.030
0.375
2.220

0.2250
0.1180
0.1250

17.427
9.140
9.682

118.5000
450.0000
4.5000

267.692
1,016.550
10.166

0.2000
0.6176
0.0028
0.0007
1.0000
0.4000
0.1000

0.680
2.100
0.010
0.002
3.400
1.360
0.340

0.2000
0.6176
0.0028
0.0007
0.4000

4.400
13.587
0.062
0.015
8.800

101.300

127.800

113.720

127.800

34.200
1.110

1.110

77.454

2.259

3.400

22.000

SO
TT
34
35

36

MA HIEU
CONG TAC XAY LAP
N
NH MCTEN LOAI VAT LIEU, NHAN CONG, MAY THI CONG V
Ca
+ Bien the han xoay chieu, cong suat 23,0 kW
TT
Lan can inox thanh pham
m
+ Lan can inox thanh pham
m
AI.63211
Lap dng lam nhom mat chnh
M2
+ Que han VN
kg
+ Xi mang PC40
kg
+ Cat mn, ML = 1,5-2
M3
+ Nc
M3
Cong
+ Nhan cong bac 4,0/7 (Nhom 1)
Ca
+ Bien the han xoay chieu, cong suat 23,0 kW
TT
Lam nhom thanh pham
m
+ Lam nhom thanh pham
m
TRUE

- 20 -

KHOI
LNG

0.1000

KHOI LNG
YEU CAU
2.200

1.0000

20.400

0.2000
0.6176
0.0028
0.0007
0.4000
0.1000

8.228
25.408
0.115
0.029
16.456
4.114

1.0000

15.800

NH MC

20.400
41.140

15.800

BANG TONG HP VAT T THUE 10%


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
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
30
31

TEN
LOAI VAT T

N
V
kg
M3
M2
kg
M3
M3
M3
vien
vien
kg
kg
M2
kg
M2
Kg
M2
M3
M3
M3
kg
kg
M2
cai
kg
chai
kg
cai
cai
kg
kg
M2

+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Gach lat 400x400mm
+ Xi mang trang
+ Cat o be tong
+ a dam 4 x 6
+ a dam 1 x 2
+ Gach the 4x8x19
+ Gach ong 8x8x19
+ Chat chong tham loai khong mau khong mui
+ Mastic
+ Giay nham
+ Que han VN
+ a grant t nhien
+ Silicon cht mach
+ Gach op 50x23mm
+ Go van khuon
+ Go a nep van khuon
+ Go chong (cong trnh DD+CN)
+ inh cac loai
+ Day thep
+ Gach op chan tng 120x400mm
+ Bat sat K 10
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
+ Ban le thng
+ Bu long M20x80
+ Sn tong hp
+ Xang
+ Ton mui chieu dai bat ky
- 21 -

KHOI
LNG
678.991
32.024
389.558
48.075
5.406
0.433
9.152
9,228.688
8,586.270
209.625
743.512
37.176
148.858
90.752
25.284
9.226
0.937
0.132
0.790
9.523
42.583
46.944
483.040
1,137.917
1.536
7.527
191.700
53.280
17.427
9.140
267.692

N GIA
1,630
150,000
165,000
2,500
150,000
360,000
390,000
910
910
106,000
8,500
22,000
21,600
350,000
25,000
110,000
6,300,000
6,300,000
6,300,000
25,000
25,000
125,000
1,500
19,017
48,000
8,500
12,000
6,000
90,000
21,000
95,000

SO
TT
32
33
34
35
36
37
38
39
40
41
42

TEN
LOAI VAT T

N
V
cai
kg
kg
m2
kg
kg
m2
m2
m2
m
m

+ inh vt
+ Xi mang PC40
+ Thep k <=10 mm
+ Khung nhom knh phan quang
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Khung inox thanh pham
+ Ca so khung nhom knh
+ Lan can inox
+ Lan can inox thanh pham
+ Lam nhom thanh pham

Tong cong

KHOI
LNG
1,016.550
10,030.720
1,997.940
12.900
232.347
211.158
113.720
34.200
3.400
20.400
15.800

N GIA
500
1,630
18,370
750,000
68,000
55,000
450,000
1,100,000
450,000
250,000
650,000

TRUE

BANG TONG HP VAT T THUE 5%


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1

TEN
LOAI VAT T

N
V
M3

+ Nc

KHOI
LNG
9.435

TRUE

Tong cong

- 22 -

N GIA
5,000

TONG HP VAT T THUE 10%

TRNH : CHI CUC THUE HUYEN VNH HNG


UC : CAI TAO SA CHA NHA LAM VIEC
TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH TIEN
1,106,755
4,803,600
64,277,070
120,188
810,900
155,880
3,569,280
8,398,106
7,813,506
22,220,250
6,319,852
817,872
3,215,333
31,763,200
632,100
1,014,860
5,903,100
831,600
4,977,000
238,075
1,064,575
5,868,000
724,560
21,639,768
73,728
63,980
2,300,400
319,680
1,568,430
191,940
25,430,740
- 23 -

THANH TIEN
508,275
16,350,074
36,702,158
9,675,000
15,799,596
11,613,690
51,174,000
37,620,000
1,530,000
5,100,000
10,270,000

424,577,121

TONG HP VAT T THUE 5%

TRNH : CHI CUC THUE HUYEN VNH HNG


UC : CAI TAO SA CHA NHA LAM VIEC
TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH TIEN
47,175

47,175

- 24 -

BANG TNH CHI PH VAN CHUYEN VAT LIEU


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
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
30
31
32
33
34
35

TEN
LOAI VAT T
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Gach lat 400x400mm
+ Xi mang trang
+ Cat o be tong
+ a dam 4 x 6
+ a dam 1 x 2
+ Gach the 4x8x19
+ Gach ong 8x8x19
+ Flinkote
+ Mastic
+ Giay nham
+ Que han VN
+ a grant t nhien
+ Silicon cht mach
+ Gach op 200x250mm
+ Go van khuon
+ Go a nep van khuon
+ Go chong (cong trnh DD+CN)
+ inh cac loai
+ Day thep
+ Gach op chan tng 120x400mm
+ Bat sat K 10
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
+ Ban le thng
+ Bu long M20x80
+ Sn tong hp
+ Xang
+ Ton mui chieu dai bat ky
+ inh vt
+ Xi mang PC40
+ Thep k <=10 mm

N TR.LNG
V
RIENG
kg
0.001
M3
M3
M2
kg
0.001
M3
M3
M3
vien
vien
kg
0.001
kg
0.001
M2
kg
0.001
M2
Kg
0.001
M2
M3
M3
M3
kg
0.001
kg
0.001
M2
cai
kg
0.001
chai
kg
0.001
cai
cai
kg
0.001
kg
0.001
M2
cai
kg
0.001
kg
0.001

NGUON
MUA

- 25 -

PHNG TIEN
VAN CHUYEN

TONG
C LY

C LY THEO LOAI (KM)GIA CC


C LY GIA CC B.QUAN

SO
TT
36
37
38
39
40
41
42
43

TEN
LOAI VAT T
+ Khung nhom knh phan quang
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Khung inox thanh pham
+ Ca so khung nhom knh
+ Lan can inox
+ Lan can inox thanh pham
+ Lam nhom thanh pham

N TR.LNG
V
RIENG
m2
kg
0.001
kg
0.001
m2
m2
m2
m
m

NGUON
MUA

TRUE

- 26 -

PHNG TIEN
VAN CHUYEN

TONG
C LY

C LY THEO LOAI (KM)GIA CC


C LY GIA CC B.QUAN

BANG TNH GIA GIAO VAT LIEU EN HIEN TRNG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN

SO
TT
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
30
31
32
33
34
35

TEN
LOAI VAT T
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Gach lat 400x400mm
+ Xi mang trang
+ Cat o be tong
+ a dam 4 x 6
+ a dam 1 x 2
+ Gach the 4x8x19
+ Gach ong 8x8x19
+ Flinkote
+ Mastic
+ Giay nham
+ Que han VN
+ a grant t nhien
+ Silicon cht mach
+ Gach op 200x250mm
+ Go van khuon
+ Go a nep van khuon
+ Go chong (cong trnh DD+CN)
+ inh cac loai
+ Day thep
+ Gach op chan tng 120x400mm
+ Bat sat K 10
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
+ Ban le thng
+ Bu long M20x80
+ Sn tong hp
+ Xang
+ Ton mui chieu dai bat ky
+ inh vt
+ Xi mang PC40
+ Thep k <=10 mm

N
V
kg
M3
M3
M2
kg
M3
M3
M3
vien
vien
kg
kg
M2
kg
M2
Kg
M2
M3
M3
M3
kg
kg
M2
cai
kg
chai
kg
cai
cai
kg
kg
M2
cai
kg
kg

- 27 -

GIA
MUA

CHI PH
VAN CHUYEN

CHI PH
BOC XEP

HAO HUT TRUNG CHUYEN


TY LE

THANH
TIEN

SO
TT
36
37
38
39
40
41
42
43

TEN
LOAI VAT T
+ Khung nhom knh phan quang
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Khung inox thanh pham
+ Ca so khung nhom knh
+ Lan can inox
+ Lan can inox thanh pham
+ Lam nhom thanh pham

N
V
m2
kg
kg
m2
m2
m2
m
m

- 28 -

GIA
MUA

CHI PH
VAN CHUYEN

CHI PH
BOC XEP

HAO HUT TRUNG CHUYEN


TY LE

NG

BANG TNH GIA VAT LIEU EN HIEN TRNG

LONG AN

CONG TRNH : CHI CUC THUE HUYEN VNH HNG


HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LON

HUT TRUNG CHUYEN


THANH TIEN

GIA GIAO VAT LIEU


EN HIEN TRNG

SO
TT
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
30
31
32
33
34
35

TEN
LOAI VAT T
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
+ Gach lat 400x400mm
+ Xi mang trang
+ Cat o be tong
+ a dam 4 x 6
+ a dam 1 x 2
+ Gach the 4x8x19
+ Gach ong 8x8x19
+ Flinkote
+ Mastic
+ Giay nham
+ Que han VN
+ a grant t nhien
+ Silicon cht mach
+ Gach op 200x250mm
+ Go van khuon
+ Go a nep van khuon
+ Go chong (cong trnh DD+CN)
+ inh cac loai
+ Day thep
+ Gach op chan tng 120x400mm
+ Bat sat K 10
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
+ Ban le thng
+ Bu long M20x80
+ Sn tong hp
+ Xang
+ Ton mui chieu dai bat ky
+ inh vt
+ Xi mang PC40
+ Thep k <=10 mm

- 29 -

N
V
kg
M3
M3
M2
kg
M3
M3
M3
vien
vien
kg
kg
M2
kg
M2
Kg
M2
M3
M3
M3
kg
kg
M2
cai
kg
chai
kg
cai
cai
kg
kg
M2
cai
kg
kg

GIA GIAO VAT LIEU


EN HIEN TRNG

CHI PH TAI HIEN TRNG


BOC XEPVAN CHUYEN NOI BO

HUT TRUNG CHUYEN


THANH TIEN

GIA GIAO VAT LIEU


EN HIEN TRNG

SO
TT
36
37
38
39
40
41
42
43

TEN
LOAI VAT T
+ Khung nhom knh phan quang
+ Sn lot Super ATa ngoai nha
+ Sn trong nha
+ Khung inox thanh pham
+ Ca so khung nhom knh
+ Lan can inox
+ Lan can inox thanh pham
+ Lam nhom thanh pham

N
V
m2
kg
kg
m2
m2
m2
m
m

- 30 -

GIA GIAO VAT LIEU


EN HIEN TRNG

CHI PH TAI HIEN TRNG


BOC XEPVAN CHUYEN NOI BO

H GIA VAT LIEU EN HIEN TRNG

NG TRNH : CHI CUC THUE HUYEN VNH HNG


G MUC : CAI TAO SA CHA NHA LAM VIEC
NG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
CHI PH TAI HIEN TRNG
GIA VAT LIEU BNH QUAN
CONG CP TAI HIEN TRNG TAI HIEN TRNG

- 31 -

CHI PH TAI HIEN TRNG


GIA VAT LIEU BNH QUAN
CONG CP TAI HIEN TRNG TAI HIEN TRNG

- 32 -

D TOAN CHI PH XAY DNG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

TT
I
1
2
3
4
II
III
IV

FALSE
+ Chi ph vat lieu xay dng theo n gia A1
170,922,102
+ Chi ph vat lieu xay dng theo thc te Avl
424,577,121
+ Chi ph nhan cong
B1
86,078,253
+ Chi ph may thi cong
C1
9,673,819
CACH TNH
DIEN GIAI
KY HIEU
Chi ph trc tiep
Avl
Chi ph vat lieu
VL
B1
Chi ph nhan cong
NC
C1
Chi ph may thi cong
MTC
Trc tiep ph khac
1.50 % x (VL + NC + MTC)
TT
VL + NC + MTC + TT
Cong chi ph trc tiep
T
Chi ph chung
6.00 % x T
C
T+C
Gia thanh d toan xay dng
Z
Thu nhap chu thue tnh trc
5.50 % x (T + C)
TL
(T + C + TL)
Gia tr d toan xay dng trc thue
G
Thue gia tr gia tang
10.00 % x G
GTGT
G + GTGT
Gia tr d toan xay dng sau thue
Gxdcpt
Chi ph xay dng nha tam tai hien trng
1.00 % x G x 1,10
Gxdlt
CHI PH XAY DNG
Gxd
Chi ph quan ly d an
6.3360 % x (Gxd / 1,1 + TB1) x 1,1
Gqlda
Trong o : + Chi ph tham tra thiet ke
0.1640 % x Gxd
+ Chi ph tham tra d toan
0.1610 % x Gxd
+ Chi ph la chon nha thau TCXD
0.3120 % x Gxd
+ Chi ph giam sat TC xay dng
1.9970 % x Gxd
+ Cac khoan khac cua CPQLDA
+ Chi ph thiet ke
3.1600 % x Gxd
CPK1
+ Chi ph kiem toan
0.1896 % x W x 85%
CPK6
+ Chi ph tham tra quyet toan
0.1516 % x W x 85%
CPK8
+ Chi ph bao hiem
0.2000 % x Gxdcpt
CPK10
+ Chi ph tham nh ket qua la chon nha thau 0.0100 % x (Gxd + TB)
CPK11
Cong chi ph khac
SUM(CPKi)
CPK
+ D phong ph
10.00 % x (Gxd + TB + Gqlda + CPK)
R
Gxd + TB + Galda + CPK + R
Tong d toan
W
(Tam tram le hai trieu hai tram hai mi sau ngan mot tram tam mi ba
Ngay 8 thang 8 nam
NGI TNH
NGI KIEM
C QUAN LAP

HO VA TEN

HO VA TEN

- 33 -

HO VA TEN

OAN CHI PH XAY DNG

NH : CHI CUC THUE HUYEN VNH HNG


CAI TAO SA CHA NHA LAM VIEC
TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN

THANH TIEN

424,577,121
86,078,253
9,673,819
7,804,938
528,134,131
31,688,048
559,822,179
30,790,220
590,612,399
59,061,240
649,673,639
6,496,736
656,170,375
41,574,955
1,076,119
1,056,434
2,047,252
13,103,722
24,291,428
20,734,984
1,292,868
1,033,749
1,299,347
500,000
25,065,755
72,929,653
802,226,183
am le hai trieu hai tram hai mi sau ngan mot tram tam mi ba ong)
Ngay 8 thang 8 nam 2013
C QUAN LAP

HO VA TEN

- 34 -

BANG THONG KE THIET B


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT

TEN
LOAI MAY MOC, THIET B

N
V

SO
LNG

N GIA
THANH TIEN
Cha co VATThue suatGia co VAT (CHA CO VAT)

(Gia tr thiet b cha co thue ky hieu la TB1 va gia tr thiet b co thue ky hieu la TB)

- 35 -

ONG KE THIET B

CUC THUE HUYEN VNH HNG


O SA CHA NHA LAM VIEC
VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH TIEN
(A CO VAT)

- 36 -

BANG TONG HP MAY THI CONG VA TNH BU GIA NHIEN LIEU


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TEN
KHOI LNG
TT
LOAI MAY THI CONG
(CA)
1
42.649
+ May cat gach a, cong suat 1,7 kW
2
0.984
+ May tron be tong, dung tch 250,0 lt
+ May am be tong, am ban, cong suat 1,0
3
0.123
kW
4
2.314
+ May tron va, dung tch 80,0 lt
5
2.375
+ May van thang, sc nang 0,8 T, H nang 80 m
6
47.120
+ Bien the han xoay chieu, cong suat 23,0 kW
+ May am be tong, dam dui, cong suat 1,5
7
0.799
kW
8
0.795
+ May cat uon cot thep, cong suat 5,0 kW
9
0.375
+ Can truc banh xch, sc nang 10,0 T

NH MC NHIEN LIEU
Diezel
Xang
ien
Mazut
3.060
10.800
4.500
5.280
21.000
48.300
6.750
9.000
36.000

TONG CONG

TRUE

Bu gia nhien lieu


Gia theo bang gia ca may
Gia hien tai
Chenh lech gia

- 37 -

Diezel(lt)

NHU CAU NHIEN LIEU


Xang(lt) ien(KWh) Mazut(lt)
130.506
10.627
0.554
12.218
49.875
2,275.896
5.393
7.155

13.500

13.500
ong/lt

ong/lt

2,492.224
ong/Kwh

ong/lt

N GIA
CA MAY
63,127
146,517
62,904
75,893
98,323
123,453
66,767
69,971
760,910

ONG VA TNH BU GIA NHIEN LIEU

CUC THUE HUYEN VNH HNG


O SA CHA NHA LAM VIEC
VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN
2,834,844
144,173
7,737
177,741
234,205
5,817,105
53,347
55,627
285,341

9,610,120

- 38 -

BANG TONG HP NHAN CONG


CONG TRNH : CHI CUC THUE HUYEN VNH HNG
HANG MUC : CAI TAO SA CHA NHA LAM VIEC
A IEM XAY DNG : TH TRAN VNH HNG, HUYEN VNH HNG, TNH LONG AN
SO
TT
1
2
3
4

LOAI
NHAN CONG
+ Nhan cong bac 3,0/7
+ Nhan cong bac 3,5/7
+ Nhan cong bac 4,0/7
+ Nhan cong bac 4,5/7
TONG CONG

TONG
SO
10.501
507.605
873.565
96.255
1,487.926

NHOM 1
10.501
507.605
873.565
96.255
1,487.926

TRONG O
NHOM 2

NHOM 3

LNG NGAY CONG


NHOM 1
NHOM 2
NHOM 3
50,566
54,819
59,071
64,087

NG HP NHAN CONG

HI CUC THUE HUYEN VNH HNG


TAO SA CHA NHA LAM VIEC
N VNH HNG, HUYEN VNH HNG, TNH LONG AN
THANH
TIEN
530,994
27,826,398
51,602,358
6,168,694
86,128,444

NH MC CHI PH CHUNG VA THU NHAP CHU THUE TNH TRC


(Theo thong t 04/2005/TT-BXD ngay 01/04/2005 cua Bo Xay Dng)
TT
1
2
3
4
5

LOAI CONG TRNH


+ Cong trnh dan dung
+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

Chi ph chung
6.000
5.500
5.300
5.500
4.500

TNCT tnh trc


5.500
6.000
6.000
5.500
5.500

Chi ph quan ly d an au t xay dng cong trnh (theo Quyet nh so 10/2005/Q-BXD


TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
6.336
7.241
6.939
6.637
6.034

10
5.734
6.553
6.28
6.007
5.461

20
4.9
5.6
5.367
5.134
4.667

Chi ph xay dng va thiet b (t


50
100
4.261
3.469
4.87
3.965
4.667
3.8
4.464
3.634
4.058
3.304

Chi ph tham tra thiet ke ky thuat, thiet ke ban ve thi cong (theo Quyet nh so 10/2
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.164
0.194
0.124
0.124
0.131

10
0.142
0.164
0.104
0.104
0.109

20
0.123
0.142
0.09
0.09
0.095

Chi ph xay dng (ty ong)


50
100
0.095
0.073
0.109
0.084
0.069
0.053
0.069
0.053
0.073
0.056

Chi ph tham tra tong d toan, d toan cong trnh (theo Quyet nh so 10/2005/Q
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.161
0.19
0.122
0.122
0.128

10
0.139
0.161
0.102
0.102
0.106

20
0.122
0.139
0.088
0.088
0.092

Chi ph xay dng (ty ong)


50
100
0.092
0.072
0.105
0.082
0.066
0.052
0.066
0.052
0.071
0.054

nh mc chi ph la chon nha thau thi cong xay dng cong trnh (theo Quyet nh so 1
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.312
0.39
0.242
0.26
0.273

10
0.26
0.338
0.208
0.218
0.234

20
0.208
0.234
0.143
0.182
0.156

Chi ph xay dng (ty ong)


50
100
0.117
0.078
0.13
0.091
0.091
0.056
0.1
0.059
0.104
0.065

nh mc chi ph la chon nha thau cung cap vat t thiet b cong trnh (theo Quyet nh so
TT
1
2

LOAI CONG TRNH


+ Cong trnh dan dung
+ Cong trnh cong nghiep

7
0.234
0.372

10
0.221
0.338

20
0.208
0.304

Chi ph thiet b (ty ong)


50
100
0.109
0.07
0.172
0.112

3
4
5

+ Cong trnh giao thong


+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

0.17
0.182
0.208

0.157
0.169
0.182

0.138
0.147
0.156

0.079
0.085
0.094

0.052
0.056
0.062

nh mc chi ph giam sat thi cong xay dng cong trnh (theo Quyet nh so 10/200
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
1.997
2.114
1.974
1.78
1.708

10
1.856
1.894
1.75
1.446
1.428

20
1.612
1.676
1.44
1.276
1.256

Chi ph xay dng (ty ong)


50
100
1.376
1.096
1.422
1.111
1.266
0.976
1.155
0.917
1.104
0.868

nh mc chi ph giam sat lap at thiet b cua cong trnh (theo Quyet nh so 10/20
TT

LOAI CONG TRNH

1
2
3
4
5

+ Cong trnh dan dung


+ Cong trnh cong nghiep
+ Cong trnh giao thong
+ Cong trnh thuy li
+ Cong trnh ha tang ky thuat

7
0.636
0.908
0.538
0.578
0.64

10
0.536
0.728
0.43
0.456
0.51

20
0.454
0.638
0.368
0.372
0.438

Chi ph thiet b (ty ong)


50
100
0.378
0.25
0.608
0.515
0.308
0.203
0.33
0.218
0.365
0.243

nh mc chi ph thiet ke cong trnh dan dung (theo Quyet nh so 11/2005/QIEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.38
2.16
2.28
3.51
3.16
2.81

7
2.38
2.16
2.05
3.16
2.84
2.52

10
2.38
2.16
1.96
3.03
2.73
2.42

Chi ph xay dng (ty ong)


20
50
2.07
1.74
1.89
1.58
1.7
1.44
2.62
2.21
2.37
1.99
2.11
1.66

nh mc chi ph thiet ke cong trnh cong nghiep (theo Quyet nh so 11/2005/Q


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.79
2.33
2.29
3.53
3.17
2.83

7
2.79
2.33
1.99
3.07
2.76
2.45

10
2.79
2.33
1.94
2.99
2.69
2.39

Chi ph xay dng (ty ong)


20
50
2.58
2.21
2.15
1.83
1.79
1.53
2.76
2.35
2.49
2.11
2.21
1.87

nh mc chi ph thiet ke cong trnh giao thong (theo Quyet nh so 11/2005/QIEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
1.81
1.11
1.21
1.85
1.68
1.52

7
1.81
1.11
1.04
1.61
1.46
1.31

10
1.81
1.11
1.01
1.56
1.42
1.28

Chi ph xay dng (ty ong)


20
50
1.67
1.46
1.05
0.87
0.94
0.8
1.45
1.23
1.31
1.13
1.18
1.01

nh mc chi ph thiet ke cong trnh thuy li (theo Quyet nh so 11/2005/Q-B


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
2.59
2.35
2.49
3.83
3.42
3.05

7
2.59
2.35
2.22
3.42
3.11
2.74

10
2.59
2.35
2.13
3.29
2.98
2.63

Chi ph xay dng (ty ong)


20
50
2.25
1.91
2.05
1.73
1.86
1.57
2.87
2.41
2.58
2.16
2.31
1.7

nh mc chi ph thiet ke cong trnh ha tang ky thuat (theo Quyet nh so 11/2005


IEU KIEN THIET KE, CAP CONG TRNH
Thiet
ke 3
bc
Thiet
ke 2
bc

+ Cap ac biet
+ Cap I
+ Cap II
+ Cap II
+ Cap III
+ Cap IV

3
1.95
1.77
1.86
2.87
2.58
2.31

7
1.95
1.77
1.68
2.58
2.32
2.07

10
1.95
1.77
1.61
2.48
2.23
1.98

Chi ph xay dng (ty ong)


20
50
1.69
1.42
1.54
1.31
1.41
1.18
2.15
1.81
1.94
1.62
1.72
1.35

Chi ph kiem toan, tham tra phe duyet quyet toan


Loai chi ph
+ Chi ph tham tra, phe duyet quyet toan
+ Chi ph kiem toan

0.5
0.2
0.25

1
0.12
0.15

10
0.09
0.135

25
0.08
0.096

Tong mc au t (ty o
50
0.07
0.084

nh so 10/2005/Q-BXD ngay 15/04/2005 cua Bo Xay Dng)

ph xay dng va thiet b (ty ong)


200
500
1,000
2.879
2.513
1.95
3.29
2.872
2.228
3.153
2.752
2.136
3.016
2.632
2.043
2.742
2.393
1.857

2,000
1.73
1.978
1.895
1.813
1.648

5,000
1.239
1.416
1.357
1.298
1.18

10,000
0.947
1.082
1.037
0.992
0.902

eo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
0.056
0.065
0.041
0.041
0.043

500
0.043
0.05
0.032
0.032
0.034

1,000
0.035
0.038
0.024
0.024
0.026

2,000
0.025
0.03
0.02
0.02
0.022

5,000
0.019
0.021
0.015
0.015
0.016

yet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
500
0.054
0.04
0.063
0.048
0.04
0.03
0.04
0.03
0.041
0.032

1,000
0.033
0.036
0.023
0.023
0.025

2,000
0.024
0.029
0.019
0.019
0.021

5,000
0.018
0.02
0.014
0.014
0.015

(theo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
500
0.047
0.031
0.059
0.043
0.035
0.03
0.038
0.32
0.039
0.033

1,000
0.025
0.033
0.018
0.02
0.021

2,000
0.021
0.027
0.016
0.017
0.018

5,000
0.018
0.022
0.013
0.014
0.016

nh (theo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)

hi ph thiet b (ty ong)


200
0.062
0.096

500
0.053
0.081

1,000
0.036
0.056

2,000
0.029
0.044

5,000
0.022
0.034

0.046
0.048
0.053

0.038
0.04
0.046

0.026
0.033
0.035

0.021
0.025
0.027

0.017
0.02
0.021

Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
200
0.918
0.994
0.724
0.706
0.678

500
0.706
0.806
0.571
0.564
0.542

1,000
0.495
0.533
0.434
0.391
0.362

2,000
0.446
0.48
0.391
0.352
0.326

5,000
0.401
0.432
0.352
0.317
0.293

eo Quyet nh so 10/2005/Q-BXD ngay 15/04/2005)

hi ph thiet b (ty ong)


200
0.208
0.335
0.178
0.188
0.205

500
0.178
0.288
0.148
0.158
0.178

1,000
0.12
0.243
0.1
0.108
0.118

2,000
0.108
0.218
0.09
0.097
0.106

5,000
0.097
0.196
0.081
0.087
0.095

et nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.58
1.43
1.31
1.99
1.81
1.41

200
1.44
1.31
1.19
1.83
1.65
1.19

500
1.22
1.1
1.01
1.56
1.41
1.01

1,000
1.03
0.94
0.86
1.32
1.19
0.86

2,000
0.88
0.81
0.73
1.13
1.01
0.86

yet nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
2.01
1.67
1.39
2.15
1.92
1.72

200
1.82
1.51
1.26
1.94
1.75
1.46

500
1.66
1.38
1.15
1.77
1.61
1.24

1,000
1.45
1.21
1.01
1.55
1.44
1.06

2,000
1.23
1.03
0.86
1.32
1.22
1.06

et nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
200
1.26
1.145
0.81
0.73
0.73
0.67
1.12
1.03
1.03
0.92
0.92
0.78

500
1.06
0.67
0.61
0.93
0.77
0.66

1,000
0.91
0.57
0.52
0.79
0.65
0.57

2,000
0.76
0.48
0.44
0.67
0.55
0.48

t nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.72
1.55
1.42
2.19
1.96
1.44

200
1.57
1.43
1.31
2.01
1.67
1.23

500
1.34
1.21
1.06
1.62
1.42
1.04

1,000
1.13
1.02
0.91
1.38
1.21
0.89

2,000
0.96
0.87
0.76
1.17
1.03
0.75

Quyet nh so 11/2005/Q-BXD ngay 15/04/2005)


ph xay dng (ty ong)
100
1.29
1.17
1.06
1.64
1.48
1.23

200
1.18
1.07
0.98
1.51
1.29
0.92

500
0.99
0.85
0.78
1.21
1.17
0.89

1,000
0.84
0.72
0.67
1.02
0.99
0.76

2,000
0.72
0.61
0.57
0.87
0.84
0.64

1000
0.02
0.024

5000
0.01
0.015

10000
0.006
0.008

phe duyet quyet toan


Tong mc au t (ty ong)
100
500
0.06
0.031
0.072
0.04

20000
0.004
0.005

Related Interests