Professional Documents
Culture Documents
STT
CHI PH
GI TR
THU VAT
TRC THU
GI TR SAU
THU
Phn xy lp
158,578,833
15,857,883
174,436,716
H thng CCTV
158,578,833
15,857,883
174,436,716
II
Phn thit b
1,433,988,391
108,290,959
1,191,200,551
Lp t thit b
39,086,500
3,908,650
42,995,150
Thit b CCTV lp mi
1,369,901,891
101,882,309
1,120,705,400
25,000,000
2,500,000
27,500,000
HNG TN SN NHT
CHI PH
NH TM
TNG CNG
1,744,367
197,767,870
23,331,154
197,767,870
429,952
1,191,630,502
429,952
43,425,102
Ghi ch
1,120,705,400
27,500,000
TT
CHI PH
Phn xy lp
Camera
II Phn thit b
Lp t thit b camera
Cung cp thit b
1 Indoor Dome Camera PTZ
NH SN XUT
NC SN
XUT
N V
KHI
LNG
N GI
GI TR TRC
THU
THU VAT
158,578,833
158,578,833
1,211,323,058
39,086,500
15,857,883
15,857,883
121,132,306
3,908,650
594,077,944
59,407,794
74,548,020
7,454,802
PANASONIC/SONY G7
thit b
PANASONIC/SONY G7
thit b
ci
110,000,000
440,000,000
44,000,000
12,205,297
24,410,594
2,441,059
thit b
9,800,000
39,200,000
3,920,000
1,369,901,891
136,990,189
74,259,743
Thng s chnh :
- 510-line of horizontal resolution
- Digital motion detector.
- 360 panning and speed of max. 300/s at preset mode.
- 22x optical zoom lens (3.79 - 83.4mm at F1.6) plus 10x
Auto focus lens.
12,424,670
NG HP THIT B
CHI PH
NH TM
TNG CNG
174,436,716
174,436,716
1,332,455,364
42,995,150
1,744,367
1,744,367
429,952
429,952
176,181,083
176,181,083
1,332,885,316
43,425,102
653,485,738
653,485,738
82,002,822
82,002,822
484,000,000
484,000,000
26,851,653
26,851,653
43,120,000
43,120,000
1,506,892,080
2,174,319
1,509,066,399
GHI CH
TDT
CHI PH
CCH TNH
GI TR ()
K HIU
CHI PH THEO N GI
Chi ph vt liu
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
4,155,528
280,550
A1
CLVL
B1
C1
(A1 + CLVL) * 1
B1 *5,222
C1 * 1.82
2,5%*(VL+NC+M)
VL+NC+M+TT
171,827
21,701,091
510,601
559,588
22,943,107
VL
NC
M
TT
T
II CHI PH CHUNG
Gi thnh d ton xy dng
III THU NHP CHU THU TNH TRC
NC * 65%
T+C
(T+C) * 6%
14,105,709
37,048,816
2,037,685
C
Z
TL
T+C+TL
39,086,500
G * 10%
G + GTGT
3,908,650
42,995,150
GTGT
GXDCPT
429,952
GXDLT
1
2
3
4
Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip
171,827
G * 1% * (1+10%)
43,425,102
43,425,000
4
5
M HIU
N GI
NH SN XUT
NC SN XUT
N V
N GI
KHI
LNG VT LIU VT LIU P NHN CNG
MY
thit b
9,517
192,915 #####
thit b
9,517
192,915 #####
ci
2,364
163,380 1,375
t
thit b
1
4
19,677
2,364
147,678 5,118
163,380 1,375
TNG CNG
N LP T THIT B
NHN CNG
76,136
1,543,320
151,104
57,102
1,157,490
113,328
9,456
653,520
5,500
19,677
9,456
147,678
653,520
5,118
5,500
171,827
4,155,528
280,550
MY
CHI PH
CCH TNH
GI TR ()
K HIU
CHI PH THEO N GI
Chi ph vt liu
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
I
1
2
3
4
Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip
102,666,422
6,642,722
186,360
A1
CLVL
B1
C1
(A1 + CLVL) * 1
B1 *5,222
C1 * 1.82
2,5%*(VL+NC+M)
VL+NC+M+TT
102,666,422
34,689,756
339,175
3,442,384
141,137,737
VL
NC
M
TT
T
II CHI PH CHUNG
Gi thnh d ton xy dng
III THU NHP CHU THU TNH TRC
T * 6.5%
T+C
(T+C) * 5.5%
9,173,953
150,311,690
8,267,143
C
Z
TL
T+C+TL
158,578,833
G * 10%
G + GTGT
15,857,883
174,436,716
GTGT
GXDCPT
1,744,367
GXDLT
G * 1% * (1+10%)
176,181,083
176,181,000
2
3
M HIU
N GI
N V
N GI
KHI
LNG
VT LIU
10 m
150
246,460
5,775
10m
240
238,420
100m
945,200
THNH TIN
TNG CNG
MY
VT LIU
NHN CNG
MY
14,177
444
36,969,000
2,126,550
66,600
15,750
17,721
499
57,220,800
4,253,040
119,760
12,393
65,783
3,780,800
263,132
97,970,600
6,642,722
186,360
BNG TNG HP VT T
Cng trnh : SA CHA M CNG NH GA QUC NI CNG HNG KHNG TN SN NHT
Hng mc : CAMERA QUAN ST CCTV
STT
M HIU
TN VT T
10
N V
KHI LNG
BNG TNG HP VT T
M CNG NH GA QUC NI CNG HNG KHNG TN SN NHT
Hng mc : CAMERA QUAN ST CCTV
KHI LNG
11
BNG GI TR VT T
M HIU
TN VT T
12
N V
KHI LNG
N GI
BNG GI TR VT T
13
M HIU
TN VT T
N V
KHI LNG
GC
14
N GI
THNG BO
CHNH LCH
THNH TIN
MVT
TN MY
N V
KHI LNG
THI CNG NH MC
VT T
TN NHIN LIU
N V
KHI
LNG
GC
THC T
CHNH
LCH
(6)-(5)
THNH TIN
(7)*(1+KP)
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
KHI
GC
THC T
LNG
CNG CHNH LCH CHI PH TIN LNG TH IU KHIN MY
TH IU KHIN MY
N V
CHNH
LCH
THNH TIN
LOI VT LIU
N V KHI LNG
TRNG
LNG
N V
NGUN
MUA
PHNG
TIN VN
CHUYN
18
BC
HNG
C LY
TNG
CNG
C LY PHN THEO
CP NG
GI CC
N GI
(KM)
KIU NG C LY (KM) CP NG
/T.KM
V. CHUYN
PH VN CHUYN
19
STT
M HIU
LOI VT LIU
N V
KHI
LNG
GI GC
(GI MUA)
U N HIN TRNG
g trnh :
g mc :
CHI PH
VN
CHUYN
GI GIAO
VT LIU
HAO HT TRUNG CHUYN CNG CHI PH
N HIN
TRUNG
CHUYN
TRNG
%
THNH TIN
STT
M HIU
LOI VT LIU
N V
KHI
LNG
GI GIAO VT
LIU N HIN
TRNG
NG N HIN TRNG
nh :
mc :
CHI PH TI HIN TRNG
CHI PH
BC XP
GI VT LIU
CHI PH
CNG CHI PH TI BNH QUN N
VN CHUYN NI
HIN TRNG
HIN TRNG
B
M HIU
24
N V KL NH MC
N GI
H S
25
M HIU
26
N V KHI LNG
N GI
27
CHI PH
CCH TNH
GI TR ()
CHI PH THEO N GI
Chi ph vt liu
Chnh lch chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Chnh lch chi ph nhin liu, nng lng
Chnh lch tin lng th iu khin my
I
102,666,422
6,642,722
186,360
1 Chi ph vt liu
2 Chi ph nhn cng
(A1 + CLVL) * 1
B1 * 4.444
102,666,422
29,520,257
3 Chi ph my xy dng
C1 + CLNL + CLTL
186,360
1,5%*(VL+NC+M)
VL+NC+M+TT
1,985,596
134,358,634
II CHI PH CHUNG
Gi thnh d ton xy dng
III THU NHP CHU THU TNH TRC
T * 6.5%
T+C
(T+C) * 5.5%
8,733,311
143,091,945
7,870,057
T+C+TL
150,962,002
G * 10%
G + GTGT
15,096,200
166,058,203
G * 1% * (1+10%)
#NAME?
28
1,660,582
167,718,785
167,719,000
A1
CLVL
B1
C1
CLNL
CLTL
VL
NC
M
TT
T
C
Z
TL
G
GTGT
GXDCPT
GXDLT
#NAME?
29
TNG HP KINH PH
Cng trnh : SA CHA M CNG NH GA QUC NI CNG HNG KHNG TN SN NHT
Hng mc : CAMERA QUAN ST CCTV
STT
CHI PH
CCH TNH
I Gi tr xy lp
II Gi tr thit b
III Chi ph khc
GI TR ()
176,181,000
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
(XL+TB+PK)x10%
(I+II+III+IV)
#REF!
#REF!
IV D phng ph
Tng cng
#NAME?
30
TNG HP KINH PH
XL
TB
PK
DP
TDT
#NAME?
31
TNG HP KINH PH
CNG TRNH :
HNG MC :
STT
I
II
I
II
III
IV
1
2
4
5
6
7
8
9
10
CHI PH
Gi tr xy lp (Trc Thu)
Gi Tr Thit b (Trc Thu)
TNG MC U T ( duyt)
GI TR XY LP (VAT)
GI TR THIT B (VAT)
CHI PH QUN L D N
CHI PH T VN U T XY DNG
CCH TNH
160,164,545
176,181,000
CHI PH KHC
1
2
3
4
5
VI
Chi ph d PHNG
GI TR ()
(Gxl+Gtb) x 2.524%
4,042,553
18,423,767
(Gxl+Gtb) x 3.6%
Theo d ton kho st
10,000,000
(Gxl+Gtb) x 0%
Gxl x 0.2%
Gxl x 0.135%
2,000,000
215,902
Gxl x 0.202%
323,853
Gxl x 0%
Gxl x 0%
Gxl x 2.628%
Gtb x 0%
10%
4,209,124
1,674,888
18,423,767
1,000,000
TMT x 0%
TMT x 0%x(1+10%)
(Gxd + Gtb) x 0,01%
1,000,000
(GXD+GTB+GQLDA+GTV+GK)x10%
19,964,732
219,612,052
tng cng
(I+II+III+IV+V+VI)
#NAME?
1
1
1
1
1
1
1
K HIU
XL
TB
TMT
GXD
GTB
GQLDA
GTV
Mc ti thiu
Mc ti thiu
GK
GDP
TNG HP KINH PH
Cng trnh : SA CHA M CNG NH GA QUC NI CNG HNG KHNG TN SN NHT
Hng mc : CAMERA QUAN ST CCTV
STT
CHI PH
I
II
Gi tr xy lp
Gi tr thit b
Gi tr xy lp
II
Gi tr thit b
CCH TNH
#REF!
IV Chi ph t vn u t xy dng
1 Chi ph Lp d n
2 Chi ph Lp bo co kinh t - k thut
3 Chi ph Thit k k thut ca cng trnh dn dng
c yu cu thit k 3 bc
4 Chi ph Thit k bn v thi cng ca cng trnh
dn dng c yu cu thit k 2 bc
5 Chi ph Thit k k thut ca cng trnh cng
nghip c yu cu thit k 3 bc
6 Chi ph Thit k bn v thi cng ca cng trnh
cng nghip c yu cu thit k 2 bc
7 Chi ph Thit k cng trnh cp ngm
8 Chi ph Thit k cng trnh ho cht, khai thc
than, qung, xi mng v cc cng trnh cng
nghip khc, c chi ph thit b > 50%
9 Chi ph Thit k k thut ca cng trnh giao
thng c yu cu thit k 3 bc
10 Chi ph Thit k bn v thi cng ca cng trnh
giao thng c yu cu thit k 2 bc
11 Chi ph Thit k k thut ca cng trnh thu li
c yu cu thit k 3 bc
12 Chi ph thit k bn v thi cng ca cng trnh
thu li c yu cu thit k 2 bc
13 Chi ph Thit k cng trnh nh trm bm thu
li, ca van, thit b ng m ca cng ng bng
v trn c chi ph thit b > 50%
14 Chi ph Thit k k thut ca cng trnh h tng
k thut c yu cu thit k 3 bc
15 Chi ph Thit k bn v thi cng ca cng trnh h
tng k thut c yu cu thit k 2 bc
16 Chi ph thit k cng trnh bu chnh vin thng
17 Chi ph Thit k cng trnh my thng tin
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
10%
Chi ph khc
VI D phng ph
(GXD+GTB+GQLDA+GTV+GK)x10%
Tng cng
(I+II+III+IV+V+VI)
#NAME?
NH PH
160,164,545
176,181,000
K HIU
XL
TB
GXD
GTB
#REF!
GQLDA
#REF!
#REF!
#REF!
#REF!
GTV
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1
1
1
1
1
1
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
GK
#REF!
#REF!
GDP
Cong trinh dan dung Cap dac biet Cap ngam dien
Cong
aptrinh
<6KV
hoa
Cong
chat
trinh cap
Cacchon
loai tong
truc tiep
dai host, ve tinh, doc lap
Cong trinh cong nghiepCap I
Cap ngam dien
Cong
aptrinh
6 - 110KV
khai
Congthac
trinh
than,
tuyen
Cacquang
loai
captong
-chon
modai
lo
qua
thien
MSC,
songBSC, truy nhap thue bao
Cong trinh giao thong Cap II
Cap ngam dien
Cong
aptrinh
220KV
khai
Congthac
trinh
than,
cong
He quang
thong
be cap
-thiet
mo
va bi
ham
keotruyen
cap,
lo cong
dan quang
trinh tuyen cap treo
Cong trinh thuy loi
Cap III
Cong trinh SX xi mang He thong truyen dan viba
Ha tang ky thuat
Cac loai cong trinh
Cap IV
n v tnh : n
STT
NI DUNG
Tng cng
CHI PH XY
CHI PH XY NH
CNG TRNH
TM TI HIN
CHNH, PH TR, TRNG V
TM PHC V THI IU HNH THI
CNG
CNG
GXDCPT
GXDLT
CHI PH THIT B
CHI PH KHC
THUC D TON
CHI PH D
PHNG
CHI PH QLDA V
CHI PH KHC
THUC TDT
GTB
GKDT
GDP
GKTDT
Ngy
Ngi tnh
thng nm 200
C quan lp
n v tnh : ng
TNG CNG
nm 200
GTDT
BNG S 1 : TNG
STT
KHON MC CHI PH
CHI PH TRC
THU
THU GI TR GIA
CHI PH SAU THU
TNG
Chi ph xy dng :
2
3
4
Chi ph thit b :
Chi ph khc :
Chi ph d phng :
Tng cng
Ngy
Ngi tnh
thng nm 200
C quan lp
G TRNH
HNG TN SN NHT
K HIU
GXD
GXDCPT
GXDLT
GTB
GKDT
GDP
GXDCT
thng
nm 200
BNG S 2 : TNG
HP CHI PH XY DNG
STT
CHI PH TRC
THU
THU GI TR GIA
TNG
Tng cng
Ngy
Ngi tnh
thng nm 200
C quan lp
NG TN SN NHT
K HIU
GXD
thng
nm 200
BNG S 3 : TNG
HP CHI PH THIT B
STT
CHI PH TRC
THU
THU GI TR GIA
TNG
1 Thit b phi lp
2 Thit b khng phi lp
3
Ngy
Ngi tnh
thng
nm 200
THIT B
K HIU
GTB
Ngy
thng nm 200
C quan lp
BNG S 4 : TNG
HP CHI PH KHC
STT
CHI PH TRC
THU
THU GI TR GIA
TNG
Tng cng
Ngy
Ngi tnh
thng
nm 200
KHC
K HIU
GKDT
Ngy
thng nm 200
C quan lp
M HIU
N V
HAO PH NC
T1
53
T2
T3
T4
T5
Ngy 27 thng
04 nm
D TON THIT K
Cng trnh :
Hng mc :
Gi tr d ton :
Ch tr cng trnh
Lp d ton
Kim tra
Cng ty thit k
2014
Config
H s vt liu :
1
H s nhn cng :
4.444
H s my thi cng :
1.733
Chi ph chung :
6.5 %
Thu nhp chu thu tnh trc :
5.5 %
Thu gi tr gia tng :
10 %
Chi ph xy nh tm ti hin trng v iu hnh thi 1cng
%
1
4.444
1.733
6.5
5.5
10
318800
C:\DUTOAN97\DG18BD\DG18BD.DBF
C:\DUTOAN97\DG18BD\DMDT23.DBF
906230
C:\DUTOAN97\DG18BD\TDVT23.DBF
6086230
C:\DUTOAN97\HaiPhong2010\GVT2538.DBF
3.9E+07
C:\DUTOAN97\HaiPhong2010\DG2538HP.DBF
3.3E+07
C:\DUTOAN97\HaNoiSC2010\DGSC6829.DBF
3.6E+07
C:\DUTOAN97\HaNoiSC2010\DMDT1778.DBF
9.1E+07
C:\DUTOAN97\HaNoiSC2010\PLV1778.DBF
2.9E+07
C:\DUTOAN97\HaNoiSC2010\TDVT1778.DBF
6.1E+07
C:\DUTOAN97\HaNoiSC2010\GVTSC6829.DBF
3.9E+07
C:\DUTOAN97\HaNoi09\Thong bao gia so 01 2009\GVTHN0109KV2.DBF
3.9E+07
C:\DUTOAN97\DG18BD\DG18BD.DBF
318800
C:\DUTOAN97\DG18BD\DMDT23.DBF
906230
C:\DUTOAN97\DG18BD\TDVT23.DBF
6086230
0385
0386
0387
0388
Page 56
Config
Page 57
Config
Page 58
Config
Page 59
Config
323
325
327
328
329
330
338
339
340
341
342
Thp I
Thp bn d=2mm
Thp gc
Thp gc 100x100mm
Thp gc 120x120mm
Thp gc 80x80mm
Thp trn 4-6mm
Thp trn 6-8mm
Thp trn D > 10mm
Thp trn D > 18mm
Thp trn D6mm
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
343
344
345
346
347
0021
0022
0023
0024
0027
0306
0307
0308
0309
0369
0379
0380
0381
0382
0383
0384
0385
0386
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
4
4
5
5
5
0387
0388
Thp fi 28mm
Thp fi 32mm
kg
kg
1
2
3
4
5
1
1
1
2
2
2
3
3
3
4
1
1
2
2
3
3
4
4
5
5
1
2
3
4
5
XLTB
. 0000
< ,999
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.557
t
0.557
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.323
t
0.323
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.336
t
0.336
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.309
t
0.309
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u0.216
t
0.216
XL
. 0000
<=00,5
Lp h s mi thu
0.396
XL & Phn
0.396
tch, nh gi h s d thu
Gim st thi cng1.782
xy dng v
1.782
lp t thit b
Lp h s mi thu
0.277
XL & Phn
0.277
tch, nh gi h s d thu
Gim st thi cng 1.24
xy dng v1.24
lp t thit b
Lp h s mi thu
0.263
XL & Phn
0.263
tch, nh gi h s d thu
Gim st thi cng0.954
xy dng v
0.954
lp t thit b
Lp h s mi thu
0.246
XL & Phn
0.246
tch, nh gi h s d thu
Gim st thi cng0.886
xy dng v
0.886
lp t thit b
Lp h s mi thu
0.331
XL & Phn
0.331
tch, nh gi h s d thu
Gim st thi cng1.505
xy dng v
1.505
lp t thit b
TB
. 0000
<=00,5
Lp h s mi thu
0.266
mua sm0.266
vt t thit b v phn tch, n
Lp h s mi thu
0.187
mua sm0.187
vt t thit b v phn tch, n
Lp h s mi thu
0.168
mua sm0.168
vt t thit b v phn tch, n
Lp h s mi thu
0.157
mua sm0.157
vt t thit b v phn tch, n
Lp h s mi thu
0.223
mua sm0.223
vt t thit b v phn tch, n
XLTB
. 0000
<=,999
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
XL
. 0000
<=00,5
1 Thm nh thit0.1436
k k thut0.1436
2 Thm nh thit0.0983
k k thut0.0983
3 Thm nh thit0.0932
k k thut0.0932
Page 60
Config
4
5
1
2
3
4
5
Thm nh thit0.0932
k k thut0.0932
Thm nh thit0.1344
k k thut0.1344
Thm nh tng 0.126
d ton
0.126
Thm nh tng0.1512
d ton 0.1512
Thm nh tng0.1057
d ton 0.1057
Thm nh tng0.1057
d ton 0.1057
Thm nh tng0.1008
d ton 0.1008
1
2
3
4
5
3.61
4.33
3.61
4.33
Nhm II
XL
. 0000
<=00,5
1 Cp ngm cp in
1.11
p 6 - 15KV
1.11
2 Cp ngm cp in
0.72
p 22 - 35KV
0.72
3 Cp ngm cp in
0.252
p 110KV
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
Page 61
. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8
Config
1
2
3
4
5
1
2
3
4
5
1.43
2.2
1.43
2.2
2.3
2.3
TB
1
2
3
4
5
Page 62
. 0000
<=00,5
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
Config
Page 63
Config
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
hin cu tin kh thi
0.068
0.053
0.044
0.79
0.719
0.575
0.489
0.388
0.288
0.244
0.201
0.36
0.264
0.24
0.192
0.045
0.156
0.454
0.413
0.303
0.275
0.22
0.046
0.179
0.036
0.139
0.03
0.11
0.042
0.033
0.028
0.035
0.121
0.029
0.096
0.38
0.345
0.253
0.23
0.184
0.15
0.116
0.092
0.462
0.42
0.336
0.276
0.227
0.0621
0.168
0.0483
0.143
0.0414
0.118
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.485
1.43
1.342
1.188
1.008
0.787
0.616
0.5
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
1.034
0.99
0.911
0.814
0.704
0.554
0.432
0.346
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
0.793
0.739
0.661
0.583
0.446
0.275
0.216
0.163
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.74
0.686
0.621
0.546
0.421
0.254
0.202
0.156
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.135
0.977
0.834
0.664
0.519
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.1197
0.1071
0.0945
0.063
0.0553
0.0441
0.0315
0.0221
0.0819
0.0756
0.063
0.0441
0.0392
0.0309
0.0221
0.0158
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
0.0208
0.0151
Page 64
Config
0.0781
0.1008
0.105
0.126
0.0882
0.0882
0.084
. 0001
2.3
2.58
2.87
3.44
4.13
0.0718
0.0945
0.091
0.112
0.0784
0.0784
0.0742
0.0599
0.0819
0.07
0.084
0.0588
0.0588
0.056
0.0422
0.0536
0.0476
0.056
0.0406
0.0406
0.0385
0.0371
0.0469
0.0413
0.049
0.0392
0.0392
0.0371
0.0296
0.0378
0.0315
0.0371
0.0259
0.0259
0.0245
0.0208
0.0271
0.0252
0.0308
0.021
0.021
0.0203
0.0151
0.0158
0.0161
0.0231
0.0161
0.0161
0.0154
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
3.59
2.69
3.23
2.49
2.99
2.29
2.75
2.09
2.51
1.89
2.27
1.73
2.07
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4
Page 65
Config
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.13
0.99
0.89
0.82
0.62
0.62
0.62
0.62
1.28
1.11
1
0.93
0.85
0.78
0.78
0.78
1.42
1.24
1.11
1.03
0.95
0.87
0.78
0.65
1.57
1.36
1.23
1.13
1.04
0.95
0.87
0.79
1.72
1.49
1.35
1.25
1.14
1.05
0.95
0.87
. 00,5
2.4
2.69
2.99
3.29
3.63
. 0001
1.4
1.3
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.37
2
1.3
1.62
1.2
1.5
1.12
1.36
0.85
1.05
0.6
0.73
0.46
0.58
0.33
0.43
2.2
1.78
1.64
1.5
1.2
0.9
0.72
0.54
. 0001
. 0005
. 0015
. 0025
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.3
0.3
0.3
0.3
0.3
. 0050
. 0100
. 0200
. 0500
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
Page 66
Config
Page 67
Config
. 1000
. 2000
0.031
0.019
0.173
0.144
0.02
0.084
0.012
0.072
0.021
0.096
0.013
0.083
0.019
0.011
0.081
0.069
0.029
0.101
0.017
0.086
C:\DUTOAN97\CUOCVC.DBF
3 9719890
. 1000
0.023
0.33
0.016
0.231
0.015
0.109
0.014
0.102
0.019
0.275
. 1000
0.033
0.023
0.021
0.02
0.028
. 1000
. 2000
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
. 1000
. 2000
0.0158
0.0087
0.0113
0.0063
0.0107
0.0057
Page 68
Config
0.0107
0.0139
0.0133
0.0161
0.0112
0.0112
0.0105
0.0057
0.0077
0.007
0.0083
0.0067
0.0067
0.0061
. 1000
1.4
1.17
1.26
1.51
1.81
Page 69
Config
. 0500
1.58
1.34
1.49
1.38
1.52
. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.28
0.13
0.23
0.38
0.3
. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
Page 70
Config
Page 71
Config
Page 72
Config
Page 73
Config
Page 74
Config
Page 75
Config
Page 76
Config
Page 77
Config
Page 78
Config
Page 79
Config
Page 80
Config
Page 81
Config
Page 82
Config
4
5
1
2
3
4
5
Page 83
Config
1
1
1
2
2
2
3
3
3
4
4
4
5
5
5
1
1
2
2
3
3
4
4
5
5
1
1
2
2
3
3
4
4
5
5
1
2
3
4
XLTB
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co nghin cu tin kh thi
. 0000
< ,999
0.646
0.646
0.357
0.357
0.336
0.336
Lp bo co nghin cu kh thi
Lp bo co u t
0.358
0.358
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
0.251
0.251
XL
. 0000
<=00,5
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.396
xy lp 0.396
Gim st thi cng xy dng
1.437
1.437
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.277
xy lp 0.277
Gim st thi cng xy dng
1.167
1.167
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.263
xy lp 0.263
Gim st thi cng xy dng
1.254
1.254
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.246
xy lp 0.246
Gim st thi cng xy dng
1.233
1.233
Lp h s mi thu XL & Phn tch, nh gi h s d thu0.331
xy lp 0.331
Gim st thi cng xy dng
1.505
1.505
TB
. 0000
<=00,5
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.266
gi h s0.266
d thu mua sm vt t thit b
Gim st lp t thit b
0.646
0.646
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.187
gi h s0.187
d thu mua sm vt t thit b
Gim st lp t thit b
0.454
0.454
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.168
gi h s0.168
d thu mua sm vt t thit b
Gim st lp t thit b
0.408
0.408
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.157
gi h s0.157
d thu mua sm vt t thit b
Gim st lp t thit b
0.381
0.381
Lp h s mi thu mua sm vt t thit b v phn tch, nh
0.223
gi h s0.223
d thu mua sm vt t thit b
Gim st lp t thit b
0.46
0.46
XLTB
. 0000
<=,999
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Thm nh d n u t
Page 84
Config
5 Thm nh d n u t
XL
1 Thm nh thit k k thut
2 Thm nh thit k k thut
3 Thm nh thit k k thut
4 Thm nh thit k k thut
5 Thm nh thit k k thut
1 Thm nh tng d ton
2 Thm nh tng d ton
3 Thm nh tng d ton
4 Thm nh tng d ton
5 Thm nh tng d ton
1
2
3
4
5
. 0000
<=00,5
0.1754
0.1754
0.114
0.114
0.1081
0.1081
0.1081
0.1081
0.1559
0.1559
0.1579
0.1579
0.1026
0.1026
0.0973
0.0973
0.0973
0.0973
0.1403
0.1403
. 0000
<=00,5
2.41
2.41
2.7
2.7
3.01
3.01
3.61
3.61
4.33
4.33
TB
3 Cng trnh ho cht - Loi 3
4 Cng trnh ho cht - Loi 4
5 Cng trnh ho cht - Loi 5
. 0000
. 0005
0.61
0.61
0.85
0.85
1.38
1.38
TB
3 Cng trnh ch bin thu sn - Loi 3
. 0000
. 0005
0.61
0.61
TB
5 Cng trnh ga ho lng - Loi 5
. 0000
. 0005
0.97
0.97
TB
4 Cng trnh khai thc than - Loi 4
5 Cng trnh khai thc than - Loi 5
. 0000
1
2
3
4
5
1.2
1.44
. 0005
1.2
1.44
Nhm II - Cng trnh cp thot nc, tuyn ng dn du, tuyn cp thng tin bu in, ng dy ti in
XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97
Page 85
Config
Nhm II
XL
1 Cp ngm cp in p 6 - 15KV
2 Cp ngm cp in p 22 - 35KV
3 Cp ngm cp in p 110KV
. 0000
<=00,5
1.11
1.11
0.72
0.72
0.252
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8
. 0000
<=00,5
2.62
2.62
2.94
2.94
3.26
3.26
3.59
3.59
3.96
3.96
. 0000
1
2
3
4
5
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
1
2
3
4
5
1.34
1.49
1.64
1.81
1.81
<=00,5
1.34
1.49
1.64
1.81
1.81
. 0000
<=00,2
2.46
2.46
2.77
2.77
3.08
3.08
3.39
3.39
3.73
3.73
Page 86
Config
. 0000
<=00,5
1.46
1.46
1.37
1.37
1.43
1.43
2.2
2.2
2.3
2.3
1
2
3
4
5
TB
. 0000
1
2
3
4
5
<=00,5
0.8
0.8
0.8
0.8
0.8
Page 87
0.8
0.8
0.8
0.8
0.8
Config
. 0001
0.916
. 0005
. 0015
0.834
0.667
. 0025
. 0050
0.567
. 0100
. 0200
. 0500
0.079
0.061
0.055
0.45
0.334
0.283
0.251
0.459
0.418
0.306
0.278
0.223
0.052
0.181
0.041
0.14
0.036
0.12
0.527
0.478
0.351
0.319
0.255
0.053
0.208
0.042
0.161
0.037
0.137
0.049
0.038
0.035
0.441
0.4
0.293
0.267
0.213
0.174
0.135
0.115
0.536
0.487
0.39
0.32
0.263
0.072
0.195
0.056
0.165
0.052
0.0147
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.148
1.057
0.902
0.798
0.677
0.529
0.414
0.336
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
0.932
0.854
0.714
0.638
0.552
0.434
0.339
0.271
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
1.025
0.89
0.723
0.638
0.489
0.301
0.237
0.178
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.987
0.875
0.72
0.633
0.488
0.294
0.235
0.181
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.125
0.977
0.834
0.664
0.51
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.516
0.454
0.364
0.316
0.255
0.206
0.134
0.115
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.363
0.32
0.255
0.219
0.146
0.097
0.083
0.071
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.326
0.289
0.228
0.186
0.132
0.087
0.075
0.063
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.305
0.269
0.215
0.184
0.123
0.081
0.071
0.059
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
0.368
0.318
0.268
0.227
0.151
0.1
0.083
0.071
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
Page 88
Config
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.1462
0.1299
0.1096
0.0953
0.0733
0.0564
0.0434
0.0334
0.095
0.0877
0.0731
0.0635
0.0489
0.0376
0.0289
0.0222
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.0275
0.0212
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.0275
0.0212
0.1169
0.1096
0.095
0.0826
0.0635
0.0489
0.0376
0.0289
0.1315
0.1169
0.0987
0.0858
0.066
0.0508
0.039
0.03
0.0855
0.0789
0.0658
0.0572
0.044
0.0338
0.026
0.02
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.0248
0.019
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.0248
0.019
0.1052
0.0987
0.0855
0.0744
0.0572
0.044
0.0338
0.026
. 0001
2.3
2.58
2.87
3.44
4.13
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
2.69
2.49
2.29
2.09
1.89
1.73
3.59
3.23
2.99
2.75
2.51
2.27
2.07
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.31
0.82
0.76
0.7
0.65
0.58
0.52
0.46
1.24
1.13
1.05
0.97
0.87
0.77
0.69
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.28
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.43
0.31
0.22
0.18
0.15
0.11
0.09
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
1.08
1
0.92
0.87
0.76
0.69
0.6
1.29
1.2
1.1
1
0.92
0.83
0.72
Page 89
Config
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.48
2.23
1.87
1.72
1.38
1.38
1.38
1.38
2.78
2.52
2.1
1.93
1.76
1.6
1.6
1.6
3.11
2.78
2.33
2.15
1.96
1.78
1.63
1.32
3.42
3.07
2.57
2.36
2.16
1.94
1.79
1.5
3.77
3.38
2.82
2.59
2.38
2.15
1.96
1.67
. 0001
1.28
1.42
1.57
1.72
1.72
. 00,5
2.4
2.69
2.99
3.29
3.63
. 0005
1.11
1.24
1.36
1.49
1.49
. 0015
1
1.11
1.23
1.35
2.19
. 0025
. 0050
0.93
1.03
1.13
1.25
1.99
0.85
0.95
1.04
1.14
1.89
. 0100
0.78
0.87
0.95
1.05
1.64
. 0200
0.78
0.78
0.87
0.95
1.49
. 0500
0.65
0.65
0.79
0.87
1.38
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8
Page 90
Config
. 0001
1.4
1.3
1.37
2
2.2
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.3
1.2
1.12
0.85
0.6
0.46
0.33
1.62
1.5
1.36
1.05
0.73
0.58
0.43
1.78
1.64
1.5
1.2
0.9
0.72
0.54
. 0001
. 0005
. 0015
. 0025
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.56
0.48
0.44
0.3
0.3
0.3
0.3
0.3
. 0050
. 0100
. 0200
. 0500
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
0.18
0.12
0.08
0.05
Page 91
Config
. 1000
. 2000
0.038
0.024
0.216
0.18
0.025
0.105
0.015
0.09
0.026
0.12
0.016
0.103
0.023
0.014
0.101
0.086
0.036
0.126
0.021
0.107
. 1000
0.023
0.222
0.016
0.181
0.015
0.12
0.014
0.118
0.019
0.275
. 1000
0.033
0.097
0.023
0.047
0.021
0.043
0.02
0.04
0.028
0.048
. 1000
. 2000
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
Page 92
Config
0.0078
. 1000
0.0257
0.0171
0.0163
0.0163
0.0222
0.0231
0.0154
0.0146
0.0146
0.02
0.0049
. 1000
1.4
1.17
1.26
1.51
1.81
Page 93
Config
. 0500
1.58
1.34
1.49
1.38
1.52
Page 94
Config
. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.13
0.28
0.23
0.38
0.3
. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
Page 95
# of occurrences
75
'Sheet1'!A2
'Sheet1'!F7
'Sheet1'!C10:E10
'Tu van Thiet
ke'!C11:D21
'Cong van
1751'!C10:D10
'Cong van
1751'!C12:D34
Some formulas in this workbook are linked to other workbooks that are
closed. When these formulas are recalculated in earlier versions of Excel
without opening the linked workbooks, characters beyond the 255-character
limit cannot be returned.
6
Defined Names