Professional Documents
Culture Documents
Ch u t-: YYY
n v lp: XXX
Tng gi tr d ton:
6,366,042,195 ng
Lm trn:
6,366,042,000 ng
Trong :
Gi tr xy lp:
5,506,679,155 ng
Gi tr thit b:
859,363,040 ng
(Bng ch: Su t ba trm su m-i su triu khng trm bn m-i hai nghn ng chn./.)
n v lp
YYY
XXX
C s lp d ton
- Cn c khi l-ng trong h s thit k.
- n gi vt t- -c ly theo bo gi ca mt s nh cung cp trn th tr-ng thi im qu I/2006.
- Cn c n gi XDCB Thnh ph H ni (Ban hnh km theo quyt nh s 24/1999/Q-UB ngy 15/04/1999 ca UBND TP H ni)
- nh mc XDCB chuyn ngnh b-u in (Ban hnh theo Q s 1210/2000/Q-TCB ngy 19/12/2000 ca Tng Cc tr-ng Tng Cc b-u i
- nh mc
. xy dng cp thot n-c (Ban hnh km theo quyt nh s 1242/1998/Q-BXD ngy 25/11/1998 ca B xy dng)
- Ngh nh 209/2004/N-CP ngy 16/12/2004 ca Chnh ph v qun l cht l-ng cng trnh xy dng
- Thng t- s 04/2005/TT-BXD ngy 01/04/2005 ca B tr-ng B Xy dng h-ng dn vic lp v qun l chi ph xy dng cng trnh.
- Thng t- s 16/2005/TT-BXD ngy 13/10/2005 ca B Xy dng v h-ng dn iu chnh d ton cng trnh xy dng c bn.
- Quyt nh s 10/2005/Q-BXD ngy 15/4/2005 ca B xy dng v vic ban hnh mc chi ph qun l d n u t- xy dng cng trnh.
- Quyt nh s 11/2005/Q-BXD ngy 15/4/2005 ca B xy dng v vic ban hnh nh mc lp d n v thit k cng trnh xy dng.
- Thng t- s 120/2003/TT-BTC ngy 12/12/2003 ca B Ti chnh v h-ng dn thi hnh Ngh nh s 158/2003/N-CP ngy 10/12/2003
ca Chnh ph quy nh chi tit thi hnh Lut thu gi tr gia tng v Thng t- s 84/2004/TT-BTC ngy 18/08/2004 sa i b sung Thng t120/2003/TT-BTC v Ngh nh 158/2003/N-CP ngy 10/12/2003 quy nh chi tit thi hnh Lut thu GTGT.
- T gi bn ra ca Ngn hng ngoi th-ng ti thi im lp d ton.
NH THIT K M&E
TT
Khon mc chi ph
Gi tr xy lp
Gxl
5,006,071,959
Thu VAT
Mc
Thnh tin
Gi tr
sau thu
500,607,196
5,506,679,155
Phn Bo chy t ng
Gbc
2,696,230,321
10%
269,623,032
2,965,853,353
Gcc
2,309,841,638
10%
230,984,164
2,540,825,802
Gtb
795,092,800
64,270,240
859,363,040
437,000,000
41,800,000
478,800,000
B
1
Gi tr thit b
Thit b bo chy t ng
1 x 365.000.000 ng
365,000,000
10%
36,500,000
401,500,000
1.2 Phn mm ha
1 x 16.500.000 ng
16,500,000
10%
1,650,000
18,150,000
1 x 5.500.000 ng
5,500,000
10%
550,000
6,050,000
1 x 5.000.000 ng
5,000,000
10%
500,000
5,500,000
1 b x 38.000.000 ng
38,000,000
5%
1,900,000
39,900,000
1 ci x 7.000.000 ng
7,000,000
10%
700,000
7,700,000
22,470,240
380,563,040
1.5
358,092,800
266,780,800
5%
13,339,040
280,119,840
1 x 31.312.000 ng
31,312,000
10%
3,131,200
34,443,200
1 x 60.000.000 ng
60,000,000
10%
6,000,000
66,000,000
564,877,436
6,366,042,195
5,801,164,759
Lm trn:
(Bng ch: Su t ba trm su m-i su triu khng trm bn m-i hai nghn ng chn./.)
6,366,042,000
M hiu
n gi
Tn vt t- lp t
Xut x
n
v
S
l-ng
Vt t- (VN)
n gi
Thnh tin
My (VN)
Nhn cng (VN)
n gi Thnh tin n gi Thnh tin
Thy s
chic
468
1,080,000
505,440,000
5,188
2,427,984
4,489
2,100,852
Thy s
chic
559
1,150,000
642,850,000
5,188
2,900,092
4,489
2,509,351
Thy s
chic
165
1,150,000
189,750,000
5,188
856,020
4,489
740,685
Thy s
chic 1192
100,000
119,200,000
3,626
4,322,192
Thy s
chic
1,450,000
11,600,000
53,451
427,608
Thy s
chic
24
1,550,000
37,200,000
53,451
1,282,824
Thy s
chic
1,550,000
4,650,000
53,451
160,353
Anh
chic
50
845,000
42,250,000
10,375
518,750
5,598
279,900
Anh
chic
50
865,000
43,250,000
7,425
371,250
4,489
224,450
Thy s
chic
49
1,025,000
50,225,000
20,750
1,016,750
5,044
247,156
Thy s
chic
1,680
103,752 14,523
14,523
i Loan
chic
800,000
1,600,000
8,087
16,174
Vit Nam
md
14500
5,800
84,100,000
341
4,944,500
Vit Nam
md
300
6,200
1,860,000
341
102,300
1,680 103,752
4,489
8,978
11
ZF.5910
12
13
VN Ldoanh
md
350
4,500
1,575,000
2,622
917,700
13
VN Ldoanh
md
14000
6,000
84,000,000
2,622
36,708,000
15 ZM.1110 ai p ng SP D16
800
5,600,000
829
5,803,000
750
3,510,000
829
3,879,720
17
4,500
11,250,000
7,735
19,337,500
1,392
3,480,000
18
ZF.4240
185,640
1,392
33,408
67,128 23,932
23,932
Vit Nam
hp
24
150,000
3,600,000
7,735
Vit Nam
chic
1,000,000
1,000,000
67,128
20 ZG.5450 Cu ni
Vit Nam
ci
450
16,000
7,200,000
3,626
1,631,700
21
Vit Nam
14650
1,000
14,650,000
chic 1341
2,708
3,631,428
19,305
25,888,005
9,686
9,686
71,810
TT
22 403.6201
inh + Vt n 3 x 40
Kim tra, hiu chnh u bo, chung, n, nt n
bo chy
h thng
1,870,002,794
3,376
4,527,216
71,810 14,737
14,737
113,940,752
14,205,188
M hiu
n gi
Tn vt t- lp t
Xut x
n
v
S
l-ng
Vt t- (VN)
n gi
Thnh tin
My (VN)
Nhn cng (VN)
n gi Thnh tin n gi Thnh tin
Trung Quc
60
287,541
17,252,460
11,470
688,200
603
36,180
Trung Quc
80
239,771
19,181,680
11,470
917,600
603
48,240
Vit nam
1250
152,927
191,158,750
9,437
11,796,250
402
502,500
Vit nam
15
107,117
1,606,755
7,919
118,785
333
4,995
Vit nam
60
91,236
5,474,160
7,551
453,060
Vit nam
280
72,504
20,301,120
6,297
1,763,160
Vit nam
100
55,943
5,594,300
5,468
546,800
Vit nam
1440
44,675
64,332,000
4,691
6,755,040
Vit nam
2330
36,884
85,939,720
4,440
10,345,200
10
Vit Nam
180
172,154
30,987,720
3,671
660,780
11
Vit Nam
120
52,124
6,254,880
2,045
245,400
Vit nam
chic
3,850,000
7,700,000
8,256
16,512
13
Vit Nam
71
80,000
5,680,000
6,076
431,396
834
59,214
Vit nam
hp
71
950,000
67,450,000
67,128
4,766,088 23,932
1,699,172
TT
Trung Quc
bnh
142
280,000
39,760,000
5,000
710,000
16
TT
Trung Quc
bnh
71
500,000
35,500,000
5,000
355,000
2,101,704
4,203,408
16,915
33,830 12,413
24,826
1,787,478
3,574,956
16,915
33,830 12,413
24,826
1,508,771
13,578,939
13,290
119,610
1,283,027
1,283,027
6,847
6,847
8,275
74,475
Thi Lan
chic
450,000
450,000
5,840
5,840
Thi Lan
chic
282,000
2,256,000
4,632
37,056
Thi Lan
chic
98,000
784,000
4,229
33,832
2,393,573
4,787,146
13,290
26,580
8,275
16,550
1,772,222
7,088,888
13,290
53,160
8,275
33,100
8,275
33,100
Thi Lan
chic
524,000
524,000
5,840
5,840
Thi Lan
chic
354,000
1,062,000
4,632
13,896
12,492,941
49,971,764
13,290
53,160
22
9,243,552
203,358,144
5,840
128,480
10,987,630
10,987,630
7,853
7,853
Hn quc
chic
71
500,000
35,500,000
5,840
414,640
chic
32,500,000
65,000,000
13,290
26,580
8,275
16,550
chic
1,825,000
12,775,000
13,290
93,030
8,275
57,925
34 YO.10410 Cng tc p lc
chic
3,200,000
9,600,000
17,982
53,946
1,130
3,390
i Loan
chic
550,000
4,400,000
17,982
143,856
1,130
9,040
35 YO.10410 ng h p lc
36
10
370,000
3,700,000
8,506
85,060
5,800
58,000
37
16
275,000
4,400,000
8,506
136,096
5,800
92,800
38
100
178,000
17,800,000
6,932
693,200
3,867
386,700
39
124,000
496,000
5,910
23,640
3,179
12,716
40
10
55,100
551,000
4,736
47,360
2,096
20,960
41
215
45,100
9,696,500
3,646
783,890
42
30
33,300
999,000
2,886
86,580
43
120
26,600
3,192,000
2,389
286,680
44
11,800
27,730,000
2,016
4,737,600
45
15
128,100
1,921,500
5,910
88,650
3,179
47,685
46
40
31,700
1,268,000
2,886
115,440
47
345
27,400
9,453,000
2,389
824,205
48
950
11,400
10,830,000
2,016
1,915,200
49 $ZK.1160 T hn D100
Vit nam
chic
115
219,000
25,185,000
6,932
797,180
3,867
444,705
50 $ZK.1150 T hn D80
Vit nam
chic
40
145,600
5,824,000
5,910
236,400
3,179
127,160
20
58,600
1,172,000
4,736
94,720
2,096
41,920
20
49,500
990,000
3,646
72,920
40
36,800
1,472,000
2,886
115,440
550
30,900
16,995,000
2,389
1,313,950
55 $ZK.4160 Kp DN65
45,100
360,800
3,646
29,168
56 $ZK.4160 Kp DN50
90
45,100
4,059,000
3,646
328,140
57 $ZK.4150 Kp DN40
40
35,000
1,400,000
2,886
115,440
58 $ZK.4140 Kp DN32
350
23,400
8,190,000
2,389
836,150
59 $ZK.4130 Kp DN25
950
10,900
10,355,000
2,016
1,915,200
20
61,800
1,236,000
4,736
94,720
2,096
41,920
95
46,100
4,379,500
3,646
346,370
35
33,300
1,165,500
2,886
101,010
480
25,100
12,048,000
2,389
1,146,720
780
12,800
9,984,000
2,016
1,572,480
3,179
2,193,510
103,752 14,523
14,523
65
TT
Vit nam
chic
690
80,000
55,200,000
5,910
4,077,900
66
TT
Vit nam
chic 2100
40,000
84,000,000
2,886
6,060,600
chic
334
180,000
60,120,000
4,229
1,412,486
chic
583
180,000
104,940,000
4,229
2,465,507
Singapore
chic
109,051
218,102 228,474
456,948
70 YO.12101 Lp t my bm b 3KW
Singapore
chic
81,788
81,788 152,316
152,316
Vit nam
chic
1,680
1,680 103,752
Italia
chic
17,400,000
17,400,000
19,873
19,873
Php
chic
10,226,729
20,453,458
2,695
5,390
Vit nam
chic
500
5,000
2,500,000
72
TT
Bu lng 16
1,949,886
3,899,772
16,915
33,830 12,413
24,826
1,537,462
3,074,924
16,915
33,830 12,413
24,826
859,854
859,854
6,847
6,847
693,614
693,614
5,840
5,840
5,842,798
11,685,596
16,915
2,577,640
2,577,640
6,847
6,847
81
16
80,000
1,280,000
8,506
136,096
5,800
92,800
82
20
70,000
1,400,000
8,506
170,120
5,800
116,000
83
218
60,000
13,080,000
6,932
1,511,176
3,867
843,006
84
20
50,000
1,000,000
4,736
94,720
2,096
41,920
33,830 12,413
85
TT
Cun vi D 50-20m/cun
Hn quc
chic
33
560,000
18,480,000
10,000
330,000
86
TT
Cun vi D 50-30m/cun
Hn quc
chic
38
820,000
31,160,000
10,000
380,000
87
TT
Vit Nam
chic
71
50,000
3,550,000
5,000
355,000
88
TT
Khp ni u vi D50
Vit Nam
chic
142
45,000
6,390,000
5,000
710,000
89
TT
Vit Nam
chic
71
70,000
4,970,000
5,000
355,000
Vit nam
m2
1023
7,500
7,670,612
1,116
1,141,387
24,826
91
TT
h
thng
m3
0.2
33,279,504
33,279,504
336,558
67,312
1,704,992,643
21,723
4,345 12,480
80,176,186
2,496
7,261,202
K hiu
Cch tnh
Chi ph vt t- - vt liu
A1
Theo n gi
A1
Theo n gi
B1
Theo n gi
C1
1,5% x (A+B+C)
A+B+C+D
Chi ph chung
10
Chi ph
Gi tr
n v tnh
1,870,002,794
ng
1,870,002,794
ng
382,840,927
ng
113,940,752
ng
19,887,263
ng
14,205,188
ng
34,090,965
ng
2,306,821,949
ng
65% x B
248,846,602
ng
(T+P) x 5,5%
140,561,770
ng
T+P+L
2,696,230,321
ng
VAT
10% x Z
269,623,032
ng
Z+VAT
2,965,853,353
ng
B1 x 3,36
C1 x 1,4
Email: info@lopthietkedien.com
bng Tng hp hng mc h thng cha chy t ng
Cng trnh: Chung c- cao cp SYRena H ty
STT
1
Chi ph
Chi ph vt t- - vt liu
Theo n gi
K hiu
Cch tnh
A1
A1
n v tnh
1,704,992,643
ng
1,704,992,643
ng
269,391,984
ng
80,176,186
ng
10,165,683
ng
7,261,202
ng
29,768,255
ng
2,014,318,564
ng
Theo n gi
B1
Theo n gi
C1
1,5% x (A+B+C)
A+B+C+D
Chi ph chung
65% x B
175,104,790
ng
(T+P) x 5,5%
120,418,284
ng
T+P+L
2,309,841,638
ng
VAT
10% x Z
230,984,164
ng
10
Z+VAT
2,540,825,802
ng
B1 x 3,36
Gi tr
C1 x 1,4
NH THIT K M&E