Hng m ca tri

In put
Out
1
1.5
2
3 old
3 New

tng hp kinh ph phn tn bao che v ph kin

Ni dung cng vic
stt

Kch th-c

Tng s

Di

Rng

DT

H s
chng

Ton
tcd

Tn hi ca tri AC12 0.4

m2

1.50

3.30

9.90

1.08

10.69

2
3

Tn ca tri AC12 0.4

Tn chn ca tri AC12 0.4

m2
m2

0
2

66.30
66.30

1.40
0.60

0.00
79.56

1.08
1.08

0.00
85.92

Din tch tn mi phng ca tri 96.62

4

Tn vm ca tri AC12 0.4

m2

66.30

2.33

308.83

1.08

333.53

din tch tn vm ca tri 333.53

5

Dim hi ca tri 300

9.46

1.08

18.92

20.43

Np chn 300

66.30

1.08

132.60

143.21

L50*50*3

kg

66.30

L-i chn cng trng

Tole mi
Tole mi AC12 0.42
Trong ca tri
Ngoi ca tri

66.30

1.00

m2
m2

2
2

9.68
10.43

66.30
14.50

m
m
m
m
m
Ci
m
Ci

4
1
1
1
26
52
0
52

10.43
80.50
161.00
176.00
6.50

0.40
0.60
1.00
1.00

8.00

0.60

m2

m2
m2
m2

0
0.00
0.00
0.00

80.50
4.00
1.50
3.00

3.50
1.20
3.00
1.00

m2
m2
m2
m2
m2
m2

0.00
2.00
0.00
0.00
-2.00

20.50
20.50
1.00
3.00
4.00

3.50
1.50
3.00
1.50
1.20

dim hi + np chn ca tri 163.64

1
1

1.08

312.27

337.25

1.08

0.00

0.00

m2

1284.1
302.6

1.08
1.08

1386.83
326.79

Din tch tn mi phng mi 1713.62

12
13
14
15
16
17
18
19
B
20
21
22

C
23
24
25
26
27

Dim du hi 400
Tn p nc 600
mng n-c tn
tm chn n-c-150
ng nha 110
Ct ng n-c
bo trn ca y
Chch nha
Tole t-ng bin
Ton b
-ca y
-ca y nhm knh
-chp ton
Tole t-ng hi
Ton b 0.40
Phn phng
Phn tam gic
-ca chp tn
-ca y nhm knh
-ca y 4m *4.2m

161.00

1.08
1.08
1.08
1.08
1.08

41.74
80.50
176.00
169.00

45.07
86.94
173.88
190.08
182.52

1.08

0.00

0.00
0.00
0.00
0.00

1.08
1.00
1.00
1.00

60.0
0.0
0.0
0.0

0.00
30.75
0.00
0.00
-9.60

1.08
1.20
1.08
1.20
1.00

0.0
36.9
0.0
0.0
-9.6

Ni dung cng vic

stt

Kch th-c

Tng s

Di

m
m

0
0

3.50
3.50

1.00
1.00

0.00
0.00

1.08
1.08

0.00
0.00

4.00
3.00
1.50

4.20
1.00
3.00

100.8
0.0
0.0

1.00
1.00
1.00

100.8
0.0
0.0
30.0
10039.8

Rng

DT

H s
chng

Ton
tcd

Din tch tn mi phng t-ng 87.30

28
29
D
30
31
32
33
34
35

p gc ngoi
p gc trong
Ph kin khc
Chng st + Dy dn
Ca y 4m*4.2m
Ca chp tn 1.1m*3m
Ca nhm knh 1.5*3
Keo silicon
Vt lin kt tn, x g thp

m2
m2
m2
ng
ci

0
6
0.00
0
30
10040

cng ty tnhh c pht

x-ng sn xut
0.15

dc mi
Cao trnh da mi
Chiu cao xy t-ng gch

stt

Tn gi

b
1
2
3
4
5
6
7
8
9
10

ct c1 v c1'
cnh ngoi
cnh trong
bn bng
m
m u ct
gn tng cng u ct + chn
ko k1.1
bn cnh trn
bn cnh d-i
bn bng
s-n u ko
m nch
m ni nh ko
y gt ko
gn tng cng lk
b x g mi+t-ng
b x g mi+t-ng

80

Ca tri hng m

6.5
0
sl/1ck

s ck

tng sl

di

0.25
2
2
2
2
2
12

11
0.4
11
11
11
11
11
11

0.17
22
22
22
22
22
132

0.008
5.988
5.990
5.988
0.270
0.500
0.090

0.006
0.170
0.170
0.309
0.200
0.200
0.090

0.4
2
2
2
2
2
2
2
8
20
20

0.25
11
11
11
11
11
11
11
11
11
11

0.17
22
22
22
22
22
22
22
88
220
220

0.008
10.088
9.704

0.006
0.170
0.170

0.384
0.500
0.350
0.336
0.090
0.140
0.140

0.164
0.200
0.200
0.170
0.090
0.055
0.160

0.25
2
2
2
2
2
8

2
0.25
2
2
2
2
2
2

0.15
4
4
4
4
4
16

0.006
6.115
6.115
6.115
0.270
0.350
0.090

0.005
0.15
0.15
0.238
0.2
0.2
0.090

0.006
0.006
0.005
0.016
0.016
0.008

43.20
43.20
57.12
6.78
8.79
0.51
khi l-ng ct c2

0.25
2
2
2
2
2
2

0.25
2
2
2
2
2
2

0.15
4
4
4
4
4
4

0.006
7.054
7.054
7.054
0.270
0.140
0.140

0.005
0.15
0.15
0.238
0.2
0.055
0.16

0.006
0.006
0.005
0.016
0.003
0.003

49.84
49.84
65.89
6.78
0.18
0.53
khi l-ng ct ch1

0.25
2
2
2
2
2
2
2
10
20
20

0.25
2
2
2
2
2
2
2
2
2
2

0.15
4
4
4
4
4
4
4
20
40
40

0.006
10.088
10.088

0.005
0.150
0.150

0.238
0.350
0.350
0.350
0.090
0.140
0.140

0.145
0.200
0.200
0.150
0.090
0.055
0.160

0.006
0.006
0.005
0.006
0.016
0.016
0.005
0.008
0.003
0.003

71.27
71.27
2.40
94.05
1.63
8.79
8.79
2.06
0.51
0.18
0.53
khi l-ng ko k2,1

khung K1+ k1' 11 khung

A
1
2
3
4
5
6

20

rng

cao

dt/1ck

tng dt

tng cd

t.l..v

0.008
0.008
0.006
0.016
0.016
0.008

63.93
63.95
87.15
6.78
12.56
0.51
khi l-ng ct c1 v c1'

0.008
0.008
0.006
0.006
0.016
0.016
0.006
0.008
0.003
0.003

107.70
103.60
3.14
147.67
2.97
12.56
8.79
2.69
0.51
0.18
0.53
khi l-ng ko k1.1

khi l-ng khung k1

khung K2 2 khung

B
1
2
3
4
5
6

B
1
2
3
4
6
7
d
1
2
3
4
5
7
8
9
10
11

ct c2
bn cnh
bn cnh
bn bng
bn
M nch
gn tng cng lk

ct gi ch1
bn cnh
bn cnh
bn bng
bn
b x g mi+t-ng
b x g mi+t-ng
ko k2.1
bn cnh trn
bn cnh d-i
bn bng
s-n u ko
m nch
m ni nh ko
y gt ko
gn tng cng lk
b x g mi+t-ng
b x g mi+t-ng

khi l-ng khung k2

tng khi l-ng khung chnh
B
1
2
3
4
5

khung ca tri i uc 120

thanh ngang I120*70*4*4
thanh gp I 120*70*4*4
thanh ng I120*70*4*4
m lk
b x g

b x g

1
2

ging ct i250*150*4*6

2
2
2
2
8
8

11
11
11
11
11
11
11

2.00

2.00

22.000
22.000
22.000
22.000
88.000
88.000

1.455
0.500
1.192
0.170
0.160
0.140

32.010
11.000
26.224

0.170
0.160
0.055

0.008
0.003
0.003

4.00
8.00

6.874
0.150

0.300

0.014

7.913
7.913
7.913
1.815
0.603
0.181
tng khi l-ng ca tri

h ging ct
bn m ging ct

Page 1

27.50

21.60
4.95
khi l-ng h ging mi ct

cng ty tnhh c pht

x-ng sn xut
0.15

dc mi
Cao trnh da mi
Chiu cao xy t-ng gch

stt

Tn gi

20

80

Ca tri hng m

6.5
0
sl/1ck

s ck

tng sl

di

rng

cao

dt/1ck

tng dt

tng cd

t.l..v

8.000

64.500

516.000
4.553
khi l-ng x g CA TRI
28.700
4.553
258.300
4.553
131.600
4.553
1052.800
4.553
khi l-ng x g mi

H x g mi+ t-ng +XG ca tri

b
1

x g ca tri C150*50*20*2

b
1
2
3
4

x g mi C150*50*20*2

c
1
2

x g t-ng C150*50*20*2

xgct 01

xgm 0,2'
xgm 0,2
xgm 0,1

2.000

2.000

4.000
36.000
20.000
160.000

7.175
7.175
6.580
6.580

1.000

2.000

2.000
2.000

20.500
7.500

xgm 0,1'

xgth-01
Xgth 03

Page 2

41.000
15.000

4.553
4.553

cng ty tnhh c pht

x-ng sn xut
0.15

dc mi

80

Ca tri hng m

6.5

Cao trnh da mi
Chiu cao xy t-ng gch

stt

20

Tn gi

0
sl/1ck

s ck

tng sl

di

rng

cao

dt/1ck

tng dt

tng cd

t.l..v

khi l-ng x g t-ng

khi l-ng x g mi + x g t-ng

vin hi L50*50*3

10.50

42

2.355

tng khi l-ng nh thp

khi l-ng bnh qun
Bulng Lk M20
674

40
66

2
9

80

BU Lng Lk
bulng lk ca tri m16
Bulng lk x g m12
Bulng lk x g ca tri m12
Bulng lk ging m16

TN DY

MM

TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY
TN DY

4
7
7.5
8
9
9.5
10
12
14
16
18
20
22

MM
MM
MM
MM
MM
MM
MM
MM
MM
MM
MM
MM
MM

594
56
1056
352
100

Page 3

ci
ci
ci
ci

cng ty tnhh c pht

tng tr.l

1406.41
1406.88
1917.27
149.21
276.32
67.15
5223.25
2369.39
2279.20
3248.69
65.26
276.32
193.42
59.19
44.76
39.89
116.05
8692.17

13915
172.81
172.81
228.49
27.13
35.17
8.14
644.55

199.35
199.35
263.58
27.13
0.73
2.11
692.24
285.09
285.09
376.18
6.50
35.17
35.17
8.24
10.17
7.25
21.10
1069.97

2407
16322.17
253.289
87.041
207.505
39.928
53.053
15.957
656.77
594.00
39.56
633.57

Page 4

cng ty tnhh c pht

tng tr.l

2349.35
2349.35
130.67
1176.04
599.17
4793.40
6699.28
186.67
68.30

Page 5

cng ty tnhh c pht

tng tr.l

254.97

6954.25
98.91

26381.46
16.49
0
0
0
0
7,632
0
0
0
0
40
1,055
0
0
0

Page 6

Cng ty TNHH c Pht

bng quyt ton tng hp

Cng trnh: nh kho 23m*114m*6.5m (hong hi)
TN HNG MC

.v

K. l-ng

n gi

thnh tin

A khung thp
I

ch to + lm sch + nh g + sn

Ct ko khung chnh

kg

66,607.50

21,500

1,432,061,250

X g mi, x g hi C200*65*20*2.2

kg

18,546.73

21,500

398,754,695

Thp gc L50*50*3 vin hi, hp 40*40*2

kg

500.00

21,500

10,750,000

II

BULNG MNG + BULNG LIN KT KHUNG

Thanh ging x g mi 18

32

400,000

12,800,000

Bulng neo mng ct chnh M27

144

280,000

40,320,000

Bulng neo mng ct hi M22

40

180,000

7,200,000

Bulng lin kt khung M20

1,124

16,000

17,984,000

Bu lng lin kt x g mi + x g hi M12

1,952

7,000

13,664,000

Bu lng lin kt khung ging M16

112

14,000

1,568,000

Tng gi tr khung thp tr-c Thu 1,935,101,945

thu VAT 10%

193,510,195

tng gi tr khung thp sau thu 2,128,612,140

Lm trn 2,128,612,000
B

tn bao che & ph kin

Tn mi - tn vit nht

Phn tn mi phng LD dy 0.5mm

II

Tn ca tri - tn vit nht

1
2

m2

2,742.72

115,000

315,412,358

Phn tn mi vm LD dy 0.5mm

m2

596.51

125,000

74,563,200

Phn tn mi phng LD dy 0.5mm

m2

251.65

115,000

28,939,796

III chng nng ct t-ng

1 Tm chng nng P2(c bng dnh v np) m2

2,742.72

32,000

87,766,917

109

60,000

6,540,000

IV ph kin tn vit nht

Dim tn kh 400 bo hi mi, t-ng dy
1
0.45mm
2

Tn p nc kh 600 tn dy 0.45mm

118

80,000

9,457,067

Mng n-c kh 600 dy 0.45mm

236

80,000

18,914,133

ng n-c D90

260

65,000

16,900,000

Ct tn thu n-c t mng

ci

40

30,000

1,200,000

Trang 7

Cng ty TNHH c Pht

TN HNG MC

Ct, chch nha D90

Keo silicon v keo dn ng

inh lin kt tn

inh rt lin kt tn & ph kin

.v

K. l-ng

n gi

thnh tin

ci

44

30,000

1,320,000

ng

34

40,000

1,368,000

ci

25,136

700

17,595,274

ci

5,027

600

3,016,333

Tng gi tr tn mi + t-ng tr-c Thu

582,993,078

thu VAT 10%

58,299,308

tng gi tr tn mi + t-ng sau thu

641,292,385

Lm trn

641,292,000

C phn ca chnh
1

03 ca y th-ng tn 4mx 4.5m

m2

54

700,000

37,800,000

Ray ca y

kg

512

21,500

11,008,000

Tng gi tr vn chuyn tr-c Thu

48,808,000

thu VAT 10%

4,880,800

tng gi tr vn chuyn sau thu

53,688,800

Lm trn

53,689,000

D phn kim thu st

H thng thu st + dy dn + cc tip
b
1
1 #########
a V63
Tng gi tr vn chuyn ch-a Thu

40,000,000

thu VAT 10%

4,000,000

tng gi tr vn chuyn sau thu

44,000,000

Lm trn

44,000,000

Vn chuyn NH THP & tn Lp

Vn chuyn tn lp + ph kin

Vn chuyn khung thp

chuyn
kg

2
85,654

40,000,000

4,000,000

8,000,000

700

59,957,800

Tng gi tr vn chuyn tr-c Thu

67,957,800

thu VAT 10%

6,795,780

tng gi tr vn chuyn sau thu

74,753,580

Lm trn

74,754,000

lp dng v lp tn NH THP

Lp dng khung nh thp

kg

85,654

2,000

171,308,460

Lp tn bao che - tn mi phng

m2

2,994

15,000

44,915,498

Lp tn bao che - tn mi vm

m2

597

15,000

8,947,584

Lp rp ph kin

724

15,000

10,860,000
Trang 8

Cng ty TNHH c Pht

TN HNG MC

.v

K. l-ng

n gi

thnh tin

Tng gi tr lp dng + lp tn tr-c Thu

236,031,542

thu VAT 10%

23,603,154

tng gi tr lp dng + lp tn sau thu

259,634,697

Lm trn

259,635,000

Tng gi tr nh x-ng( bao gm VAT) 3,201,982,000

Bng ch : Ba t hai trm linh mt triu chn trm tm m-i hai nghn ng chn!
Bng ch : Ba t hai trm linh mt triu chn trm tm m-i hai nghn ng chn!
Cng ty cp th-ng mi Hong hi

Cng ty tnhh c pht

Trang 9

Cng ty TNHH c Pht

i)
Ghi Ch

Trang 10

Cng ty TNHH c Pht

Ghi Ch

Trang 11

Cng ty TNHH c Pht

Ghi Ch

Trang 12