DT Thoat Nuoc - Truc 1-41

BNG D TON HNG MC CNG TRNH
CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

HNG MC : THOT NC TRC 1-41
STT
M s
n gi
Tn cng tc / Din gii khi lng
HM
THOT NC TRC 1-41
BB.41201
BB.41301
Thit b khu VS
Lp t chu x bt
n v
Khi lng
Nhn cng
My T.C
Nhn cng
My thi cng
96
62,831
6,031,776
Lp t chu tiu nam + b van x nh lng

cm ng
53
62,831
3,330,043
BB.41101
Lp t chu ra m bn+vi chu cm ng t

ng+xi phng
89
20,944
1,864,016
BB.41101
Lp t Chu ra phc v+vi nc+xi phng
20,944
125,664
BB.41501
Lp t vi ly nc DN20
18
7,121
128,178
BB.42202
Phu thu sn Inox DN80
ci
47
7,959
374,073
H thng thot nc thi v sinh

7
BB.19305
Lp t ng UPVC DN50-PN10
100m
0.87
767,370
47,162
667,611.9
41,030.9
BB.19308
100m
1.55
894,706
73,182
1,386,794.3
113,432.1
BB.19309
100m
1.51
1,076,496
94,324
1,625,509
142,429.2
10
BB.19310
100m
0.8
1,130,949
118,718
904,759.2
94,974.4
11
BB.19311
100m
1.6
1,283,837
134,980
2,054,139.2
215,968
12
BB.19312
100m
1,412,430
157,748
1,412,430
157,748
13
BB.29123
Lp t ct 90 DN50
ci
257
1,550
398,350
14
BB.29125
Lp t ct 90 DN80
ci
48
2,094
100,512
15
BB.29126
Lp t ct 90 DN100
ci
138
2,513
346,794
16
BB.29127
Lp t ct 90 DN125
ci
15
2,723
40,845
17
BB.29123
Lp t ct 45 DN50
ci
130
1,550
201,500
18
BB.29125
Lp t ct 45 DN80
ci
78
2,094
163,332
19
BB.29126
Lp t ct 45 DN100
ci
63
2,513
158,319
20
BB.29127
Lp t ct 45 DN125
ci
13
2,723
35,399
21
BB.29127
Lp t ct 45 DN125
ci
2,723
8,169
22
BB.29129
Lp t ct 45 DN200
ci
3,770
3,770
23
BB.29127
Lp t T 90 DN125
ci
2,723
5,446
STT
M s
n gi
24
BB.29126
Lp t T 45 DN100
ci
15
2,513
37,695
25
BB.29125
Lp t T 45 DN80/50
ci
109
2,094
228,246
26
BB.29126
Lp t T 45 DN100/50
ci
21
2,513
52,773
27
BB.29126
Lp t T 45 DN100/80
ci
44
2,513
110,572
28
BB.29127
Lp t T 45 DN125/100
ci
39
2,723
106,197
29
BB.29128
Lp t T 45 DN150/100
ci
3,351
20,106
30
BB.29128
Lp t T 45 DN150/125
ci
3,351
23,457
31
BB.29129
Lp t T 45 DN200/150
ci
3,770
30,160
32
BB.29107
Lp t cn thu DN125/100
ci
2,723
16,338
33
BB.29109
Lp t cn thu DN200/150
ci
3,770
18,850
34
BB.29127
lp t bt x thng tc DN125
ci
28
2,723
76,244
35
BB.42202
cI
10
7,959
79,590
THM
Tn cng tc / Din gii khi lng
n v
TNG CNG : THOT NC TRC 1-41
Khi lng
Nhn cng
My T.C
Nhn cng
22,167,658
My thi cng
765,583
BNG GI THNG BO CNG TRNH

STT
M s
Tn vt t
I.)
n v
Gi gc
Gi thng
H s
VT LIU
0932
bt x thng tc DN125
ci
1,020,600
1,020,600
0750
Cn ra
kg
12,500
12,500
0600
cn thu DN125/100
ci
194,300
194,300
0604
cn thu DN200/150
ci
252,300
252,300
0931
ct 45 DN100
ci
322,100
322,100
0932
ct 45 DN125
ci
322,100
322,100
0936
ct 45 DN200
ci
465,800
465,800
0942
ct 45 DN50
ci
102,300
102,300
0947
ct 45 DN80
ci
193,700
193,700
10
0931
ct 90 DN100
ci
437,400
437,400
11
0932
ct 90 DN125
ci
437,400
437,400
12
0942
ct 90 DN50
ci
118,300
118,300
13
0947
ct 90 DN80
ci
242,200
242,200
14
0818
chu ra m bn+vi chu cm ng t ng+xi

phng
10,430,000
10,430,000
15
0818
Chu ra phc v+vi nc+xi phng
1,195,000
1,195,000
16
0821
chu tiu nam + b van x nh lng cm ng
3,530,000
3,530,000
17
0822
Chu x bt
2,210,000
2,210,000
18
1630
Keo dn
kg
75,000
75,000
19
1309
ng UPVC DN100-PN10
137,300
137,300
20
1311
ng UPVC DN125-PN10
209,880
209,880
21
1312
ng UPVC DN150-PN10
285,250
285,250
22
1314
ng UPVC DN200-PN10
431,750
431,750
23
1320
ng UPVC DN50-PN10
42,380
42,380
24
1325
ng UPVC DN80-PN10
85,850
85,850
25
1839
ci
535,000
535,000
26
0931
T 45 DN100
ci
465,000
465,000
STT
M s
Tn vt t
27
0931
T 45 DN100/25
ci
452,900
452,900
28
0931
T 45 DN100/80
ci
452,900
452,900
29
0932
T 45 DN125/100
ci
633,500
633,500
30
0934
T 45 DN150/100
ci
857,800
857,800
31
0934
T 45 DN150/125
ci
1,035,700
1,035,700
32
0936
T 45 DN200/150
ci
1,284,600
1,284,600
33
0947
T 45 DN80/50
ci
263,000
263,000
34
0932
T 90 DN125
ci
656,000
656,000
35
2253
vi ly nc DN20
ci
690,000
690,000
cng
41,887
41,887
ca
162,627
162,627
II.)
Gi gc
Gi thng
H s
NHN CNG
N235
Nhn cng 3,5/7 Nhm II
III.)
n v
MY THI CNG
M169
My hn nhit
HAO PH VT LIU, NHN CNG, MY CHO CC CNG TC XY DNG

STT
1
M hiu
Tn cng tc / vt t
n v
BB.41201 Lp t chu x bt
nh mc hao ph
Khi lng
Vt liu
N. cng
My
Khi lng ha
Vt liu
96
a.) Vt liu
0822
Chu x bt
Z999
Vt liu khc
0.01
96
b.) Nhn cng

N235
2
cng
BB.41301 Lp t chu tiu nam + b van x nh lng

cm ng
1.5
53
a.) Vt liu
0821
Z999
Vt liu khc
0.01
53
b.) Nhn cng

N235
3
cng
BB.41101 Lp t chu ra m bn+vi chu cm ng t

ng+xi phng
1.5
89
a.) Vt liu
0818

phng
Z999
Vt liu khc
0.01
89
b.) Nhn cng

N235
4
cng
BB.41101 Lp t Chu ra phc v+vi nc+xi phng
0.5
6
a.) Vt liu
0818
Z999
Vt liu khc
0.01
b.) Nhn cng

N235
cng
1
0.5
BB.41501 Lp t vi ly nc DN20
18
a.) Vt liu
2253
vi ly nc DN20
ci
Z999
Vt liu khc
0.01
18
b.) Nhn cng

N235
6
cng
BB.42202 Phu thu sn Inox DN80
ci
0.17
47
a.) Vt liu
1839
ci
Z999
Vt liu khc
0.01
47
b.) Nhn cng

N235
7
cng
BB.19305 Lp t ng UPVC DN50-PN10
100m
0.19
0.87
a.) Vt liu
1320
ng UPVC DN50-PN10
101
Z999
Vt liu khc
0.01
87.87
b.) Nhn cng

N235
cng
18.32
c.) My thi cng

M169
8
My hn nhit
ca
100m
0.29
1.55
a.) Vt liu
1325
ng UPVC DN80-PN10
101
Z999
Vt liu khc
0.01
156.55
b.) Nhn cng

N235
cng
21.36
c.) My thi cng

M169
9
My hn nhit
ca
100m
0.45
1.51
a.) Vt liu
1309
ng UPVC DN100-PN10
101
Z999
Vt liu khc
0.01
152.51
b.) Nhn cng

N235
cng
2
25.7
c.) My thi cng

M169
10
My hn nhit
ca
100m
0.58
0.8
a.) Vt liu
1311
ng UPVC DN125-PN10
101
Z999
Vt liu khc
0.01
80.8
b.) Nhn cng

N235
cng
27
c.) My thi cng

M169
11
My hn nhit
ca
100m
0.73
1.6
a.) Vt liu
1312
ng UPVC DN150-PN10
101
Z999
Vt liu khc
0.01
161.6
b.) Nhn cng

N235
cng
30.65
c.) My thi cng

M169
12
My hn nhit
ca
100m
0.83
1
a.) Vt liu
1314
ng UPVC DN200-PN10
101
Z999
Vt liu khc
0.01
101
b.) Nhn cng

N235
cng
33.72
c.) My thi cng

M169
13
My hn nhit
ca
BB.29123 Lp t ct 90 DN50
ci
0.97
257
a.) Vt liu
0942
ct 90 DN50
ci
257
0750
Cn ra
kg
0.03
7.71
1630
Keo dn
kg
0.008
2.056
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
cng
3
0.037
14
BB.29125 Lp t ct 90 DN80
ci
48
a.) Vt liu
0947
ct 90 DN80
ci
48
0750
Cn ra
kg
0.04
1.92
1630
Keo dn
kg
0.01
0.48
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
15
cng
BB.29126 Lp t ct 90 DN100
ci
0.05
138
a.) Vt liu
0931
ct 90 DN100
ci
138
0750
Cn ra
kg
0.05
6.9
1630
Keo dn
kg
0.018
2.484
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
16
cng
BB.29127 Lp t ct 90 DN125
ci
0.06
15
a.) Vt liu
0932
ct 90 DN125
ci
15
0750
Cn ra
kg
0.055
0.825
1630
Keo dn
kg
0.02
0.3
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
17
cng
BB.29123 Lp t ct 45 DN50
ci
0.065
130
a.) Vt liu
0942
ct 45 DN50
ci
130
0750
Cn ra
kg
0.03
3.9
1630
Keo dn
kg
0.008
1.04
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
18
cng
BB.29125 Lp t ct 45 DN80
ci
a.) Vt liu
4
0.037
78
0947
ct 45 DN80
ci
78
0750
Cn ra
kg
0.04
3.12
1630
Keo dn
kg
0.01
0.78
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
19
cng
BB.29126 Lp t ct 45 DN100
ci
0.05
63
a.) Vt liu
0931
ct 45 DN100
ci
63
0750
Cn ra
kg
0.05
3.15
1630
Keo dn
kg
0.018
1.134
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
20
cng
BB.29127 Lp t ct 45 DN125
ci
0.06
13
a.) Vt liu
0932
ct 45 DN125
ci
13
0750
Cn ra
kg
0.055
0.715
1630
Keo dn
kg
0.02
0.26
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
21
cng
BB.29127 Lp t ct 45 DN125
ci
0.065
3
a.) Vt liu
0932
ct 45 DN125
ci
0750
Cn ra
kg
0.055
0.165
1630
Keo dn
kg
0.02
0.06
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
22
cng
BB.29129 Lp t ct 45 DN200
ci
0.065
1
a.) Vt liu
0936
ct 45 DN200
ci
0750
Cn ra
kg
0.08
0.08
1630
Keo dn
kg
0.03
Z999
Vt liu khc
0.1
0.03
b.) Nhn cng

N235
23
cng
BB.29127 Lp t T 90 DN125
ci
0.09
2
a.) Vt liu
0932
T 90 DN125
ci
0750
Cn ra
kg
0.055
0.11
1630
Keo dn
kg
0.02
0.04
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
24
cng
BB.29126 Lp t T 45 DN100
ci
0.065
15
a.) Vt liu
0931
T 45 DN100
ci
15
0750
Cn ra
kg
0.05
0.75
1630
Keo dn
kg
0.018
0.27
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
25
cng
BB.29125 Lp t T 45 DN80/50
ci
0.06
109
a.) Vt liu
0947
T 45 DN80/50
ci
109
0750
Cn ra
kg
0.04
4.36
1630
Keo dn
kg
0.01
1.09
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
26
cng
BB.29126 Lp t T 45 DN100/50
ci
0.05
21
a.) Vt liu
0931
T 45 DN100/25
ci
21
0750
Cn ra
kg
0.05
1.05
1630
Keo dn
kg
0.018
0.378
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
27
cng
BB.29126 Lp t T 45 DN100/80
ci
0.06
44
a.) Vt liu
0931
T 45 DN100/80
ci
44
0750
Cn ra
kg
0.05
2.2
1630
Keo dn
kg
0.018
0.792
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
28
cng
BB.29127 Lp t T 45 DN125/100
ci
0.06
39
a.) Vt liu
0932
T 45 DN125/100
ci
39
0750
Cn ra
kg
0.055
2.145
1630
Keo dn
kg
0.02
0.78
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
29
cng
BB.29128 Lp t T 45 DN150/100
ci
0.065
6
a.) Vt liu
0934
T 45 DN150/100
ci
0750
Cn ra
kg
0.06
0.36
1630
Keo dn
kg
0.025
0.15
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
30
cng
BB.29128 Lp t T 45 DN150/125
ci
0.08
7
a.) Vt liu
0934
T 45 DN150/125
ci
0750
Cn ra
kg
0.06
0.42
1630
Keo dn
kg
0.025
0.175
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
cng
7
0.08
31
BB.29129 Lp t T 45 DN200/150
ci
a.) Vt liu
0936
T 45 DN200/150
ci
0750
Cn ra
kg
0.08
0.64
1630
Keo dn
kg
0.03
0.24
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
32
cng
BB.29107 Lp t cn thu DN125/100
ci
0.09
6
a.) Vt liu
0600
cn thu DN125/100
ci
0750
Cn ra
kg
0.055
0.33
1630
Keo dn
kg
0.02
0.12
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
33
cng
ci
0.065
5
a.) Vt liu
0604
cn thu DN200/150
ci
0750
Cn ra
kg
0.08
0.4
1630
Keo dn
kg
0.03
0.15
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
34
cng
BB.29127 lp t bt x thng tc DN125
ci
0.09
28
a.) Vt liu
0932
bt x thng tc DN125
ci
28
0750
Cn ra
kg
0.055
1.54
1630
Keo dn
kg
0.02
0.56
Z999
Vt liu khc
0.1
b.) Nhn cng

N235
35
cng
cI
a.) Vt liu
8
0.065
10
1839
ci
Z999
Vt liu khc
0.01
10
b.) Nhn cng

N235
cng
0.19
XY DNG
N SN NHT
Khi lng hao ph

Nhn cng
My
144
79.5
44.5
3
10
3.06
8.93
15.9384
0.2523
33.108
0.6975
38.807
11
0.8758
21.6
0.584
49.04
1.328
33.72
0.97
9.509
12
2.4
8.28
0.975
4.81
13
3.9
3.78
0.845
0.195
14
0.09
0.13
0.9
5.45
15
1.26
2.64
2.535
0.48
0.56
16
0.72
0.39
0.45
1.82
17
1.9
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
BNG TNG HP VT T
STT
M s
Tn vt t
I.)
n v
Khi lng
Gi vt t
Thnh tin
I.) VT LIU
0932
bt x thng tc DN125
ci
28
1,020,600
28,576,800
0750
Cn ra
kg
42.79
12,500
534,875
0600
cn thu DN125/100
ci
194,300
1,165,800
0604
cn thu DN200/150
ci
252,300
1,261,500
0931
ct 45 DN100
ci
63
322,100
20,292,300
0932
ct 45 DN125
ci
16
322,100
5,153,600
0936
ct 45 DN200
ci
465,800
465,800
0942
ct 45 DN50
ci
130
102,300
13,299,000
0947
ct 45 DN80
ci
78
193,700
15,108,600
10
0931
ct 90 DN100
ci
138
437,400
60,361,200
11
0932
ct 90 DN125
ci
15
437,400
6,561,000
12
0942
ct 90 DN50
ci
257
118,300
30,403,100
13
0947
ct 90 DN80
ci
48
242,200
11,625,600
14
0818

phng
89
10,430,000
928,270,000
15
0818
1,195,000
7,170,000
16
0821
53
3,530,000
187,090,000
17
0822
Chu x bt
96
2,210,000
212,160,000
18
1630
Keo dn
kg
13.369
75,000
1,002,675
19
1309
ng UPVC DN100-PN10
152.51
137,300
20,939,623
20
1311
ng UPVC DN125-PN10
80.8
209,880
16,958,304
21
1312
ng UPVC DN150-PN10
161.6
285,250
46,096,400
22
1314
ng UPVC DN200-PN10
101
431,750
43,606,750
23
1320
ng UPVC DN50-PN10
87.87
42,380
3,723,930.6
24
1325
ng UPVC DN80-PN10
156.55
85,850
13,439,817.5
25
1839
ci
57
535,000
30,495,000
26
0931
T 45 DN100
ci
15
465,000
6,975,000
27
0931
T 45 DN100/25
ci
21
452,900
9,510,900
28
0931
T 45 DN100/80
ci
44
452,900
19,927,600
29
0932
T 45 DN125/100
ci
39
633,500
24,706,500
30
0934
T 45 DN150/100
ci
857,800
5,146,800
31
0934
T 45 DN150/125
ci
1,035,700
7,249,900
32
0936
T 45 DN200/150
ci
1,284,600
10,276,800
33
0947
T 45 DN80/50
ci
109
263,000
28,667,000
34
0932
T 90 DN125
ci
656,000
1,312,000
35
2253
vi ly nc DN20
ci
18
690,000
12,420,000
36
Z999
Vt liu khc
461,821.7
TNG VT LIU
1,832,415,997
II.)
II.) NHN CNG
N235
cng
529.2224
41,887
TNG NHN CNG

III.)
22,167,538.7
22,167,539
III.) MY THI CNG
M169
My hn nhit
ca
TNG MY THI CNG
4.7076
162,627
765,582.9
765,583
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
BNG TNG HP D TON CHI PH XY DNG

STT
Khon mc chi ph
K hiu
Cch tnh
CHI PH TRC TIP
Chi ph Vt liu
VL
A1
+ Theo n gi trc tip
A1
Bng d ton hng mc
Chi ph Nhn cng
NC
NC1
+ Theo n gi trc tip
B1
Bng d ton hng mc
NC1
B1 x 6,714
Chi ph My thi cng
M1
+ Theo n gi trc tip
C1
Bng d ton hng mc
Nhn h s ring my
M1
C1 x 1,82
Chi ph trc tip khc
TT
(VL + NC + M) x 2,5%
Cng chi ph trc tip
VL + NC + M + TT
II
CHI PH CHUNG
T x 6,5%
III
THU NHP CHU THU TNH TRC
TL
(T+C) x 5,5%
Chi ph xy dng trc thu
(T+C+TL)
THU GI TR GIA TNG
GTGT
G x 10%
Chi ph xy dng sau thu
Gxdcpt
G+GTGT
Chi ph xy dng ln tri, nh tm
Gxdnt
Gxdcpt x 1%
Gxd
Gxdcpt + Gxdnt
Nhn h s ring nhn cng Xy lp

3
IV
V
VI
TNG CNG
Bng ch : Hai t hai trm mi chn triu bn trm mi su nghn mt trm su mi hai ng chn./.
Y DNG
G HKQT TN SN NHT
Thnh tin
1,832,415,997
1,832,415,997
148,833,656
22,167,658
148,833,655.8
1,393,361
765,583
1,393,361.1
49,566,075.4
2,032,209,089.4
132,093,590.8
119,036,647.4
2,283,339,328
228,333,932.8
2,511,673,260.8
25,116,732.6
2,536,789,993
su mi hai ng chn./.
10
11
12
13
14
15
16
17
18
19
BNG PHN TCH VT T HNG MC CNG TRNH

STT
1
M s
Tn cng tc / vt t
n v
BB.41201 Lp t chu x bt
Hao ph
Tng K.L
n gi
96
a.) Vt liu
2,210,221
0822
Chu x bt
96
2,210,000
Z999
Vt liu khc
0.01
0.96
22,100
b.) Nhn cng

N235
2
62,830.5
BB.41301 Lp t chu tiu nam + b van x nh lng

cm ng
cng
1.5
53
144
a.) Vt liu
3,530,353
0821
53
3,530,000
Z999
Vt liu khc
0.01
0.53
35,300
b.) Nhn cng

N235
3
62,830.5
BB.41101 Lp t chu ra m bn+vi chu cm ng t

ng+xi phng
cng
1.5
89
79.5
a.) Vt liu
0818

phng
89
10,430,000
Z999
Vt liu khc
0.01
0.89
104,300
N235
20,943.5
BB.41101 Lp t Chu ra phc v+vi nc+xi phng
cng
0.5
44.5
a.) Vt liu
41,887
1,195,119.5
0818
1,195,000
Z999
Vt liu khc
0.01
0.06
11,950
b.) Nhn cng

N235
5
41,887
10,431,043
b.) Nhn cng

4
41,887
20,943.5
BB.41501 Lp t vi ly nc DN20
1
cng
0.5
18
41,887
a.) Vt liu
690,069
2253
vi ly nc DN20
ci
18
690,000
Z999
Vt liu khc
0.01
0.18
6,900
b.) Nhn cng

N235
6
7,120.8
cng
ci
0.17
3.06
47
a.) Vt liu
535,053.5
1839
ci
47
535,000
Z999
Vt liu khc
0.01
0.47
5,350
b.) Nhn cng

N235
7
7,958.5
cng
0.19
100m
0.87
8.93
a.) Vt liu
1320
ng UPVC DN50-PN10
101
87.87
42,380
Z999
Vt liu khc
0.01
0.0087
42,803.8
N235
767,369.8
cng
18.32
15.9384
c.) My thi cng

M169
41,887
47,161.8
My hn nhit
ca
0.29
100m
1.55
0.2523
a.) Vt liu
162,627
8,671,717.1
1325
ng UPVC DN80-PN10
101
156.55
85,850
Z999
Vt liu khc
0.01
0.0155
86,708.5
b.) Nhn cng

N235
894,706.3
cng
21.36
33.108
c.) My thi cng

M169
9
41,887
4,280,808
b.) Nhn cng
41,887
41,887
73,182.2
My hn nhit
ca
0.45
100m
1.51
0.6975
a.) Vt liu
162,627
13,868,686.7
1309
ng UPVC DN100-PN10
101
152.51
137,300
Z999
Vt liu khc
0.01
0.0151
138,673
b.) Nhn cng

N235
1,076,495.9
cng
c.) My thi cng
25.7
38.807
41,887
94,323.7
M169
10
My hn nhit
ca
0.58
100m
0.8
0.8758
a.) Vt liu
21,199,999.8
1311
ng UPVC DN125-PN10
101
80.8
209,880
Z999
Vt liu khc
0.01
0.008
211,978.8
b.) Nhn cng

N235
1,130,949
cng
27
21.6
c.) My thi cng

M169
11
My hn nhit
ca
0.73
100m
1.6
0.584
1312
ng UPVC DN150-PN10
101
161.6
285,250
Z999
Vt liu khc
0.01
0.016
288,102.5
N235
1,283,836.6
cng
30.65
49.04
c.) My thi cng

M169
41,887
134,980.4
My hn nhit
ca
100m
0.83
1.328
162,627
a.) Vt liu
43,611,110.7
1314
ng UPVC DN200-PN10
101
101
431,750
Z999
Vt liu khc
0.01
0.01
436,067.5
b.) Nhn cng

N235
1,412,429.6
cng
33.72
33.72
c.) My thi cng

M169
41,887
157,748.2
My hn nhit
BB.29123 Lp t ct 90 DN50
ca
0.97
ci
257
0.97
a.) Vt liu
162,627
119,394.3
0942
ct 90 DN50
ci
257
118,300
0750
Cn ra
kg
0.03
7.71
12,500
1630
Keo dn
kg
0.008
2.056
75,000
Z999
Vt liu khc
0.1
25.7
1,192.8
b.) Nhn cng

N235
14
162,627
28,813,131
b.) Nhn cng
13
41,887
118,717.7
a.) Vt liu
12
162,627
1,549.8
cng
BB.29125 Lp t ct 90 DN80
ci
3
0.037
48
9.509
41,887
a.) Vt liu
243,693.5
0947
ct 90 DN80
ci
48
242,200
0750
Cn ra
kg
0.04
1.92
12,500
1630
Keo dn
kg
0.01
0.48
75,000
Z999
Vt liu khc
0.1
4.8
2,434.5
b.) Nhn cng

N235
15
2,094.4
BB.29126 Lp t ct 90 DN100
cng
0.05
ci
138
2.4
a.) Vt liu
439,814.4
0931
ct 90 DN100
ci
138
437,400
0750
Cn ra
kg
0.05
6.9
12,500
1630
Keo dn
kg
0.018
2.484
75,000
Z999
Vt liu khc
0.1
13.8
4,393.8
b.) Nhn cng

N235
16
2,513.2
cng
BB.29127 Lp t ct 90 DN125
ci
0.06
8.28
440,027.1
0932
ct 90 DN125
ci
15
437,400
0750
Cn ra
kg
0.055
0.825
12,500
1630
Keo dn
kg
0.02
0.3
75,000
Z999
Vt liu khc
0.1
1.5
4,395.9
b.) Nhn cng

N235
2,722.7
cng
BB.29123 Lp t ct 45 DN50
ci
0.065
0.975
41,887
130
a.) Vt liu
103,378.3
0942
ct 45 DN50
ci
130
102,300
0750
Cn ra
kg
0.03
3.9
12,500
1630
Keo dn
kg
0.008
1.04
75,000
Z999
Vt liu khc
0.1
13
1,032.8
b.) Nhn cng

N235
18
41,887
15
a.) Vt liu
17
41,887
1,549.8
cng
BB.29125 Lp t ct 45 DN80
ci
0.037
4.81
78
a.) Vt liu
0947
41,887
195,145
ct 45 DN80
ci
4
78
193,700
0750
Cn ra
kg
0.04
3.12
12,500
1630
Keo dn
kg
0.01
0.78
75,000
Z999
Vt liu khc
0.1
7.8
1,949.5
b.) Nhn cng

N235
19
2,094.4
cng
BB.29126 Lp t ct 45 DN100
ci
0.05
3.9
63
a.) Vt liu
324,399.1
0931
ct 45 DN100
ci
63
322,100
0750
Cn ra
kg
0.05
3.15
12,500
1630
Keo dn
kg
0.018
1.134
75,000
Z999
Vt liu khc
0.1
6.3
3,240.8
b.) Nhn cng

N235
20
2,513.2
cng
BB.29127 Lp t ct 45 DN125
ci
0.06
3.78
324,611.8
0932
ct 45 DN125
ci
13
322,100
0750
Cn ra
kg
0.055
0.715
12,500
1630
Keo dn
kg
0.02
0.26
75,000
Z999
Vt liu khc
0.1
1.3
3,242.9
b.) Nhn cng

N235
2,722.7
cng
BB.29127 Lp t ct 45 DN125
ci
0.065
0.845
41,887
a.) Vt liu
324,611.8
0932
ct 45 DN125
ci
322,100
0750
Cn ra
kg
0.055
0.165
12,500
1630
Keo dn
kg
0.02
0.06
75,000
Z999
Vt liu khc
0.1
0.3
3,242.9
b.) Nhn cng

N235
22
41,887
13
a.) Vt liu
21
41,887
2,722.7
cng
BB.29129 Lp t ct 45 DN200
ci
0.065
0.195
41,887
a.) Vt liu
469,519.1
0936
ct 45 DN200
ci
465,800
0750
Cn ra
kg
0.08
0.08
12,500
1630
Keo dn
kg
0.03
0.03
75,000
Z999
Vt liu khc
0.1
0.1
b.) Nhn cng

N235
23
3,769.8
cng
BB.29127 Lp t T 90 DN125
ci
0.09
0.09
658,845.7
0932
T 90 DN125
ci
656,000
0750
Cn ra
kg
0.055
0.11
12,500
1630
Keo dn
kg
0.02
0.04
75,000
Z999
Vt liu khc
0.1
0.2
6,581.9
b.) Nhn cng

N235
2,722.7
cng
BB.29126 Lp t T 45 DN100
ci
0.065
0.13
467,442
0931
T 45 DN100
ci
15
465,000
0750
Cn ra
kg
0.05
0.75
12,500
1630
Keo dn
kg
0.018
0.27
75,000
Z999
Vt liu khc
0.1
1.5
4,669.8
b.) Nhn cng

N235
2,513.2
BB.29125 Lp t T 45 DN80/50
cng
0.06
ci
109
0.9
a.) Vt liu
41,887
264,514.3
0947
T 45 DN80/50
ci
109
263,000
0750
Cn ra
kg
0.04
4.36
12,500
1630
Keo dn
kg
0.01
1.09
75,000
Z999
Vt liu khc
0.1
10.9
2,642.5
b.) Nhn cng

N235
26
41,887
15
a.) Vt liu
25
41,887
a.) Vt liu
24
4,690.5
2,094.4
cng
BB.29126 Lp t T 45 DN100/50
ci
0.05
5.45
41,887
21
a.) Vt liu
455,329.9
0931
T 45 DN100/25
ci
21
452,900
0750
Cn ra
kg
0.05
1.05
12,500
1630
Keo dn
kg
0.018
0.378
75,000
Z999
Vt liu khc
0.1
2.1
4,548.8
b.) Nhn cng
2,513.2
6
N235
27
cng
BB.29126 Lp t T 45 DN100/80
ci
0.06
1.26
44
a.) Vt liu
455,329.9
0931
T 45 DN100/80
ci
44
452,900
0750
Cn ra
kg
0.05
2.2
12,500
1630
Keo dn
kg
0.018
0.792
75,000
Z999
Vt liu khc
0.1
4.4
4,548.8
b.) Nhn cng

N235
28
2,513.2
cng
BB.29127 Lp t T 45 DN125/100
ci
0.06
2.64
636,323.2
0932
T 45 DN125/100
ci
39
633,500
0750
Cn ra
kg
0.055
2.145
12,500
1630
Keo dn
kg
0.02
0.78
75,000
Z999
Vt liu khc
0.1
3.9
6,356.9
b.) Nhn cng

N235
2,722.7
cng
BB.29128 Lp t T 45 DN150/100
ci
0.065
2.535
861,285.4
0934
T 45 DN150/100
ci
857,800
0750
Cn ra
kg
0.06
0.36
12,500
1630
Keo dn
kg
0.025
0.15
75,000
Z999
Vt liu khc
0.1
0.6
8,604.3
b.) Nhn cng

N235
3,351
cng
BB.29128 Lp t T 45 DN150/125
ci
0.08
0.48
41,887
a.) Vt liu
1,039,363.3
0934
T 45 DN150/125
ci
1,035,700
0750
Cn ra
kg
0.06
0.42
12,500
1630
Keo dn
kg
0.025
0.175
75,000
Z999
Vt liu khc
0.1
0.7
10,383.3
b.) Nhn cng

N235
31
41,887
a.) Vt liu
30
41,887
39
a.) Vt liu
29
41,887
3,351
cng
BB.29129 Lp t T 45 DN200/150
ci
7
0.08
8
0.56
41,887
a.) Vt liu
1,289,137.9
0936
T 45 DN200/150
ci
1,284,600
0750
Cn ra
kg
0.08
0.64
12,500
1630
Keo dn
kg
0.03
0.24
75,000
Z999
Vt liu khc
0.1
0.8
12,878.5
b.) Nhn cng

N235
32
3,769.8
cng
ci
0.09
0.72
a.) Vt liu
196,684
0600
cn thu DN125/100
ci
194,300
0750
Cn ra
kg
0.055
0.33
12,500
1630
Keo dn
kg
0.02
0.12
75,000
Z999
Vt liu khc
0.1
0.6
1,964.9
b.) Nhn cng

N235
33
2,722.7
cng
ci
0.065
0.39
255,805.6
0604
cn thu DN200/150
ci
252,300
0750
Cn ra
kg
0.08
0.4
12,500
1630
Keo dn
kg
0.03
0.15
75,000
Z999
Vt liu khc
0.1
0.5
2,555.5
b.) Nhn cng

N235
3,769.8
cng
BB.29127 lp t bt x thng tc DN125
ci
0.09
0.45
41,887
28
a.) Vt liu
1,023,810.3
0932
bt x thng tc DN125
ci
28
1,020,600
0750
Cn ra
kg
0.055
1.54
12,500
1630
Keo dn
kg
0.02
0.56
75,000
Z999
Vt liu khc
0.1
2.8
10,227.9
b.) Nhn cng

N235
35
41,887
a.) Vt liu
34
41,887
2,722.7
cng
cI
0.065
1.82
10
a.) Vt liu
1839
41,887
535,053.5
ci
8
10
535,000
Z999
Vt liu khc
0.01
0.1
b.) Nhn cng

N235
5,350
7,958.5
cng
0.19
1.9
41,887
C CNG TRNH
NI CNG HKQT TN SN NHT
C 1-41
Thnh tin
218,212,944
212,181,216
212,160,000
21,216
6,031,728
6,031,728
190,438,726
187,108,709
187,090,000
18,709
3,330,017
3,330,016.5
930,226,799
928,362,827
928,270,000
92,827
1,863,972
1,863,971.5
7,296,378
7,170,717
7,170,000
717
125,661
125,661
12,549,416
10
12,421,242
12,420,000
1,242
128,174
128,174.2
25,521,566
25,147,515
25,145,000
2,514.5
374,051
374,050.9
4,432,946
3,724,303
3,723,930.6
372.4
667,612
667,611.8
41,031
41,030.8
14,941,389
13,441,162
13,439,817.5
1,344
1,386,795
1,386,794.8
113,432
113,432.3
22,709,655
20,941,717
20,939,623
2,094
1,625,509
1,625,508.8
142,429
11
142,428.7
17,959,733
16,960,000
16,958,304
1,695.8
904,759
904,759.2
94,974
94,974.2
48,371,118
46,101,010
46,096,400
4,609.6
2,054,139
2,054,138.5
215,969
215,968.7
45,181,289
43,611,111
43,606,750
4,360.7
1,412,430
1,412,429.6
157,748
157,748.2
31,082,634
30,684,330
30,403,100
96,375
154,200
30,655
398,304
398,303.5
11,797,815
12
11,697,286
11,625,600
24,000
36,000
11,685.6
100,529
100,528.8
61,041,208
60,694,384
60,361,200
86,250
186,300
60,634.4
346,824
346,824.4
6,641,246
6,600,406
6,561,000
10,312.5
22,500
6,593.9
40,840
40,839.8
13,640,653
13,439,176
13,299,000
48,750
78,000
13,426.4
201,477
201,476.5
15,384,665
15,221,306
15,108,600
13
39,000
58,500
15,206.1
163,359
163,359.3
20,595,475
20,437,142
20,292,300
39,375
85,050
20,417
158,333
158,332.9
4,255,348
4,219,953
4,187,300
8,937.5
19,500
4,215.8
35,395
35,394.5
982,003
973,835
966,300
2,062.5
4,500
972.9
8,168
8,168
473,289
469,519
465,800
1,000
2,250
14
469.1
3,770
3,769.8
1,323,136
1,317,691
1,312,000
1,375
3,000
1,316.4
5,445
5,445.3
7,049,328
7,011,630
6,975,000
9,375
20,250
7,004.7
37,698
37,698.3
29,060,337
28,832,053
28,667,000
54,500
81,750
28,803.3
228,284
228,284.2
9,614,706
9,561,928
9,510,900
13,125
28,350
9,552.5
52,778
15
52,777.6
20,145,097
20,034,515
19,927,600
27,500
59,400
20,014.7
110,582
110,581.7
24,922,788
24,816,604
24,706,500
26,812.5
58,500
24,791.9
106,184
106,183.5
5,187,819
5,167,713
5,146,800
4,500
11,250
5,162.6
20,106
20,105.8
7,299,000
7,275,543
7,249,900
5,250
13,125
7,268.3
23,457
23,456.7
10,343,262
16
10,313,103
10,276,800
8,000
18,000
10,302.8
30,159
30,158.6
1,196,440
1,180,104
1,165,800
4,125
9,000
1,178.9
16,336
16,335.9
1,297,877
1,279,028
1,261,500
5,000
11,250
1,277.8
18,849
18,849.2
28,742,922
28,666,688
28,576,800
19,250
42,000
28,638.1
76,234
76,234.3
5,430,120
5,350,535
5,350,000
17
535
79,585
79,585.3
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
BNG H S CHI PH XY LP
TRNH
: SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
STT
Din gii h s
H s
H s ring Vt liu
H s chi ph xy lp
H s Vt liu ph
H s ring Nhn cng
6,714
6.714
H s B Nhn cng
H s ring Nhn cng t
1,44
1.44
H s B Nhn cng t
H s ring My
1,82
1.82
H s B My
Trc tip ph khc
2,5%
0.025
10
Chi ph chung
6,5%
0.065
11
Chi ph chung cho cng tc t th cng
0%
12
Thu nhp chu thu tnh trc
5,5%
0.055
13
Thu VAT
10%
0.1
14
Ln tri nh tm
1%
0.01

DT Thoat Nuoc - Truc 1-41

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

DT Thoat Nuoc - Truc 1-41

Uploaded by

Copyright:

Available Formats

BNG D TON HNG MC CNG TRNH

CNG TRNH : SA CHA V M RNG NH GA QUC NI CNG HKQT TN SN NHT

Tn cng tc / Din gii khi lng

THOT NC TRC 1-41

Lp t chu tiu nam + b van x nh lng

Lp t chu ra m bn+vi chu cm ng t

Lp t Chu ra phc v+vi nc+xi phng

Phu thu sn Inox DN80

H thng thot nc thi v sinh

Phu thu sn Inox DN80

Tn cng tc / Din gii khi lng

TNG CNG : THOT NC TRC 1-41

BNG GI THNG BO CNG TRNH

chu ra m bn+vi chu cm ng t ng+xi

Chu ra phc v+vi nc+xi phng

chu tiu nam + b van x nh lng cm ng

Phu thu sn Inox DN80

Nhn cng 3,5/7 Nhm II

HAO PH VT LIU, NHN CNG, MY CHO CC CNG TC XY DNG

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

BB.41301 Lp t chu tiu nam + b van x nh lng

chu tiu nam + b van x nh lng cm ng

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

BB.41101 Lp t chu ra m bn+vi chu cm ng t

chu ra m bn+vi chu cm ng t ng+xi

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

BB.41101 Lp t Chu ra phc v+vi nc+xi phng

Chu ra phc v+vi nc+xi phng

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

BB.42202 Phu thu sn Inox DN80

Phu thu sn Inox DN80

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

BB.19305 Lp t ng UPVC DN50-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng

BB.19308 Lp t ng UPVC DN80-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng

BB.19309 Lp t ng UPVC DN100-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng

BB.19310 Lp t ng UPVC DN125-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng

BB.19311 Lp t ng UPVC DN150-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng

BB.19312 Lp t ng UPVC DN200-PN10

b.) Nhn cng

Nhn cng 3,5/7 Nhm II

c.) My thi cng