H .C.

4r
,*-2
BANG TONG HOP KINH PHi
FHfiTdG
* QUA
TRiNH: TRU sd cONc AN xA uf xuANn
ptl. NG: xA nrt Kr*(NH, ruAxs pud r,oNG xuYEN
Kf hiQu H€ sd Cdch tinh Thinh ti6n
7
a
V Chi phf xay agnlwg Gxd 4.373.539.000

Nhi lim viQc 1.812.967.413

I
Nhi xe 79.611.309
HTKT t.052j71.973
SLMB 449.845.160
Chi phi trqtc tidp: T VL+NC+MTC 3.395.195.85s
Chi phi chung Gr1 7,3yo TxHS 247.849.297
Chi phi nh) t4m Gtz l,zyo TxIIS 40.742.350
Chi phi c6ng t5c kh6ng x6c dinh Gr3 2,syo TxIIS 84.879.896
Chi phi gid.n tidp: GT Gtl+Gt2+Gt3 373.471.544
Thu nh4p tnrdc thud P 5,5o4 (T+GT)xHS 207.276.707
Gii tri DTXL tntfic thud: gxl T+GT+P 3.975.944.fi6
Thud gird tri gia ting ddu ra VAT 10% (T+GT+P)*107o 397.594.411
Gid tri DTXL sauthu{: Gxl (T+GT + P) +VAT 4.373.538.517
IV Chi phi thidt bi Gtb Tqm tinh theo TVTK 435.250.000
trI/ Chi phf Quin lf dr/ 6n 3,282yo gxlx HS x 0,8 98.950.000
M Chi phi TrI vdn XAy d{ng Gtv tvl +... + tv12 565.158.000
Chi phi l6p BCKTKT tvr 4,5780h gxlxHSxl,l 200.220.s93
Chi phi khio sdt tvz TheoQD sri tttrqo-unNo ngty 0tt2 20.730.000
Chi phi tht rinh tv: T4m tinh theo TVTK 90.000.000
Chi phi thdm tra thidtkd tv4 0,258yo gxl x HSxl,l x 1,2 (min 2,000,000) 13.540.475
Chi phi thdm tra d{to6n tv5 0,2500/0 gxl x HSxl,l x 1,2 (min 2,000,000) 13.120.616
Phi TN ddi chrlng vi KTNT tv6 l,00yo lVoxGxl 43.735.385
Chi phi l4p HSMT xdy 15p-tt6nh gi5 HSDT tv7 0,43204 gxlxHSx 1,1 18.893.686
Chi phi l4p HSMT rhidt bi - tlSnh gi6 HSDT tvs 0,3670 gtbxHSx 1,1 1.s97.368
Chi phi thdm tlinh HSMT x6y ldp tv9 0,05yo gxlxHS (min 1,000,000) 1.987.972
Chi phi thdm dinh KQDT xdy ldp tvlo 0,05yo gxl x HS (min 1,000,000) 1.987.972
Chi phi thdm dinhHSMT rhidtbi tvr l 0,05yo gxlxHS (min 1,000,000) 1.000.000
Chi phi thdm dinh KQDT thidt bi lditz 0,05yo gxl x HS (min 1,000,000) 1.000.000
Chi phi thdm dinh ei6 thidt bi tvr3 T4m tinh theo TVTK 10.000.000
Chi phi gi6m s6t thi c6ng x6y l5p tYt4 3,285yo gxlx HS x 1,1 143.670.740
Chi phi gi6m siltthi c6ng thidt bi tvr5 0,844yo gtbxHSxl,l 3.673.510
V/ Chi phf khdc GK kr +... + ts 142.683.000
Chi phl b6o hidm kr 0,21yo gxlxHSxl,l 9.184.431
Chi phi thdm tra duyQt quydt todn k2 0,55yo TMDTxHS 30.885.690
Chi phi kidm to6n c6ng trinh k3 0,9300h TMDTxHSxl,l s7.447.383
Chi phi thdm duyQt PCCC k: 0,00604 362.766
Phi thdm dinh TKBVTC - DT k+ 0,019yo TMDTxHS 1.066.960
Chi phi kidm tra chdt lrrong c6ng trinh ks 1,00yo GxlxHS 43.73s.38s
C0ne: H 5.61s.580.000
WDqf phdng phi Gdp 5,00yo H xHS 280.779.000
Tdng dr/ todn (lirn trbn): s.896.3s9.000
Bing chii: NEm tf, tdm trlm chfn mrldi sdu triQu, ba trlm nIm mrldi chin ngln ddng

Nguy6n Thi XuAn Thio