Du Toan PA 04032013

D ton ACITT 2007
D TON THIT B
SA CHA M CNG NH GA QUC NI CNG HNG KHNG TN SN NHT
HNG MC M THANH CNG CNG
STT
I
CHI PH
GI TR TRC
THU
THU VAT
GI TR SAU
THU
CHI PH NH
TM
TNG CNG
Phn xy lp
2,121,014,018
212,101,402
2,333,115,420
23,331,154
2,356,446,574
m thanh cng cng
2,121,014,018
212,101,402
2,333,115,420
23,331,154
2,356,446,574
688,894,695
68,889,469
757,784,164
7,577,842
765,362,006
1,043,823,091
104,382,309
1,148,205,400
1,148,205,400
1,018,823,091
101,882,309
1,120,705,400
1,120,705,400
25,000,000
2,500,000
27,500,000
27,500,000
Lp t thit b
II Phn thit b
Thit b m thanh cng cng lp mi
Th nghim, vn hnh chy th thit b
D ton ACITT 2007
Tng cng
3,164,837,109
316,483,711
3,481,320,820
23,331,154
3,504,651,974
BNG TNG HP
SA CHA M CNG NH GA QUC NI CNG HNG KHNG

TN THIT B
STT
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Loa m trn 6W ( b)
Loa gn tng 30w ( b)
Loa ci gn tng 15w ( b)
Loa ci gn tng 15w ( b)
Microsensor
B iu chnh m lng 60W
B khuch i 60W
B khuch i 120W
B khuch i 240W
B khuch i 420W
Bn gi thng bo
B qun l tn hiu PA Matrix
B thng bo k thut s Digital annnoucers
Switch 24 port
My ch -Phn mm h thng qun l PA
B iu khin m lng t ng (A.V.C)
Multi-disc CD PLAYER
T Rack 19 inch 42U
B qun l tn hiu System Manager
Modul qun l thng bo Message Manager
UPS online 5kVA
TNG CNG
XUT X
N V KHI LNG
b
b
b
b
b
b
b
b
b
b
b
b
b
b
b
b
b
t
b
b
b
228
6
34
4
6
4
2
3
10
4
25
1
1
1
1
6
1
3
1
1
1
G TNG HP
C NI CNG HNG KHNG TN SN NHT

M THANH CNG CNG
N GI TRC THU
820,000
1,490,000
1,590,000
1,590,000
7,300,000
740,000
3,066,000
4,158,000
7,056,000
5,300,000
4,870,000
250,550,000
26,818,000
5,513,200
50,000,000
3,430,000
6,300,000
11,205,297
51,950,000
7,300,000
31,000,000
THNH TIN (VN)

TRC THU
THU GTGT
SAU THU ()
186,960,000
8,940,000
54,060,000
6,360,000
43,800,000
2,960,000
6,132,000
12,474,000
70,560,000
21,200,000
121,750,000
250,550,000
26,818,000
5,513,200
50,000,000
20,580,000
6,300,000
33,615,891
51,950,000
7,300,000
31,000,000
18,696,000
894,000
5,406,000
636,000
4,380,000
296,000
613,200
1,247,400
7,056,000
2,120,000
12,175,000
25,055,000
2,681,800
551,320
5,000,000
2,058,000
630,000
3,361,589
5,195,000
730,000
3,100,000
205,656,000
9,834,000
59,466,000
6,996,000
48,180,000
3,256,000
6,745,200
13,721,400
77,616,000
23,320,000
133,925,000
275,605,000
29,499,800
6,064,520
55,000,000
22,638,000
6,930,000
36,977,480
57,145,000
8,030,000
34,100,000
1,018,823,091
101,882,309
1,120,705,400
Lp t, hiu chnh loa. Lp t Loa m trn 6W

b
228
Lp t, hiu chnh loa. Lp t Loa gn tng 30W
b
6
Lp t, hiu chnh loa. Lp t Loa gn tng, trn 15W
b
34
Lp t, hiu chnh loa. Lp t Loa thng gn tng 10W
b
4
Lp t Microsensor
b
6
Lp t, hiu chnh thit b tng m cng xut, b iu chnh m lng 36W
b
4
Lp t B khuch i 60W
b
4
Lp t B khuch i 120W
b
5
Lp t B khuch i 240W
b
9
Lp t B khuch i 420W
b
1
Lp t, hiu chnh thit b trang m, loi thit b Bn gi thng bo lin Mic
b
25
Lp t thit b qun l, gim st chia tn hiu h thng PA - PA Matrix ( Knc, Km=2,5)
b
1
Lp t thit b mng. Loi thit b b chuyn mch Switch 24 port
b
1
Lp t my ch ca mng Internet
my ch
1
Ci t thit b mng tin hc, h iu hnh v thit lp cu hnh. Loi thit b my ch (server).htCi t phn mm h thng 1
Lp t b iu khin m lng t ng (V.A.C)
b
6
Lp t, hiu chnh thit b ngoi vi Multi-disc CD PLAYER
b
1
Lp t T Rack 19 inch
t
3
Lp t thit b qun l, gim st ca thit b ng b Message Manager
b
1
Lp t UPS 5kVA
b
1
D ton ACITT 2007
BNG TNG HP KINH PH LP T THIT B

STT
CHI PH
CCH TNH
GI TR ()
K HIU
CHI PH THEO N GI
Chi ph vt liu ph
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
73,058,273
5,117,947
A1
CLVL
B1
C1
(A1 + CLVL) * 1
B1 * 5.2222
C1 * 1.82
2,5%*(VL+NC+M)
VL+NC+M+TT
1,267,218
381,524,912
9,314,664
9,802,670
401,909,463
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%
247,991,192
649,900,655
38,994,039
C
Z
TL
Gi tr d ton xy dng trc thu
T+C+TL
688,894,695
G * 10%
G + GTGT
68,889,469
757,784,164
GTGT
GXDCPT
7,577,842
GXDLT
CHI PH TRC TIP
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
IV THU GI TR GIA TNG

Gi tr d ton xy dng sau thu
Chi ph xy nh tm ti hin trng v iu
hnh thi cng
Cng
LM TRN
1,267,218
G * 1% * (1+10%)
765,362,006
765,362,000
D ton ACITT 2007
BNG D TON LP T THIT B

STT
M HIU
N GI
NI DUNG CNG VIC
N V
N GI
KHI
LNG VT LIU VT LIU P NHN CNG
41.280120.10 Lp t, hiu chnh loa. Lp t Loa m

trn 6W
2 41.280120.10VDLp t, hiu chnh loa. Lp t Loa m
trn 6W s dng li ( Knc=1,4)
3 41.280120.10VDLp t, hiu chnh loa. Lp t Loa thng
gn tng 10W s dng li ( Knc=1,4)
228
188
41.280120.10 Lp t, hiu chnh loa. Lp t Loa gn

tng 30W
41.280120.10 Lp t, hiu chnh loa. Lp t Loa gn
tng, trn 15W
41.280120.10 Lp t, hiu chnh loa. Lp t Loa thng
gn tng 10W
41.280120.10 Lp t Microsensor
34
41.280120.10 Lp t, hiu chnh thit b tng m cng

xut, b iu chnh m lng 36W
41.280110.10 Lp t B khuch i 60W
41.280110.10 Lp t B khuch i 120W
10
41.280110.20 Lp t B khuch i 240W
11
41.280110.30 Lp t B khuch i 420W
4
5
5
6
7
41.280300.20 Lp t, hiu chnh thit b trang m, loi

thit b Bn gi thng bo lin Mic
13 41.280300.20 Lp t, hiu chnh thit b trang m, loi
thit b trn m thanh. Lp t Bn gi
trung tm
14 41.280200.10VGLp t thit b qun l, gim st chia tn
hiu h thng PA - PA Matrix ( Knc,
Km=2,5)
16 41.280200.10 Lp t Digital Annoucers
12
THNH TIN
MY
VT LIU
VT LIU P
NHN CNG
353,400
12,439,908
1,041,048
291,400
14,360,455
858,408
9,300
458,312
27,396
9,300
327,366
27,396
52,700
1,855,074
155,244
6,200
218,244
18,264
MY
1,550
54,561
4,566
1,550
76,385
4,566
1,550
76,385
4,566
1,550
54,561
4,566
1,550
54,561
4,566
1,550
54,561
4,566
1,550
54,561
4,566
13,067
9,300
327,366
27,396
4,076
1,051,848
52,268
1,019
262,962
1,019
262,962
13,067
4,076
1,051,848
52,268
1,442
344,254
22,107
7,210
1,721,270
110,535
1,865
487,120
34,306
16,785
4,384,080
308,754
14,596
1,218,508
87,575
14,596
1,218,508
87,575
25
14,596
1,218,508
87,575
364,900
30,462,700
2,189,375
14,596
1,218,508
87,575
14,596
1,218,508
87,575
5,028
439,989
25,250
5,028
439,989
25,250
5,028
175,996
10,100
5,028
175,996
10,100
D ton ACITT 2007
STT
17
18
19
20
21
22
24
25
M HIU
N GI
NI DUNG CNG VIC
41.210220.20 Lp t thit b mng. Loi thit b b

chuyn mch Switch 24 port
41.210210.10 Lp t my ch ca mng Internet
N V
b
N GI
KHI
LNG VT LIU VT LIU P NHN CNG
1
16,496
336,105
my ch
42.150000.10 Ci t thit b mng tin hc, h iu hnh

v thit lp cu hnh. Loi thit b my ch
(server). Ci t phn mm h thng
ht
41.270200.40 Lp t b iu khin m lng t ng

(V.A.C)
41.280200.10 Lp t, hiu chnh thit b ngoi vi Multidisc CD PLAYER
41.070110.40 Lp t T Rack 19 inch
41.090400.10 Lp t thit b qun l, gim st ca thit

b ng b Message Manager
41.230800.20 Lp t UPS 5kVA
2,132
83,447
THNH TIN
MY
825
28
VT LIU
VT LIU P NHN CNG

16,496
336,105
2,132
83,447
MY
825
28
80,755
80,755
TNG CNG
67
4,920
5,028
175,996
10,100
19,677
147,678
5,118
9,093
55,850
28
7,140
142,093
12,762
404
29,521
5,028
175,996
10,100
59,031
443,033
15,353
9,093
55,850
28
7,140
142,093
12,762
1,267,218
73,058,273
5,117,947
D ton ACITT 2007
BNG TNG HP KINH PH

STT
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
CHI PH TRC TIP
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
787,845,195
75,400,810
834,948
(A1 + CLVL) * 1
B1 * 5.2222
C1 * 1.82
2,5%*(VL+NC+M)
VL+NC+M+TT
A1
CLVL
B1
C1
787,845,195
393,758,109
1,519,606
29,578,073
1,212,700,982
VL
NC
M
TT
T
788,255,638
2,000,956,621
120,057,397
C
Z
TL
II CHI PH CHUNG
T * 6,5%
T+C
(T+C) * 6%
T+C+TL
2,121,014,018
G * 10%
G + GTGT
212,101,402
2,333,115,420
GTGT
GXDCPT
23,331,154
GXDLT

Chi ph xy nh tm ti hin trng v iu
hnh thi cng
Cng
LM TRN
G * 1% * (1+10%)
2,356,446,574
2,356,447,000
D ton ACITT 2007
BNG D TON
Cng trnh : tn sn nht
Hng mc : m thanh cng cng
STT
1
1
3
2
4
3
M HIU
N GI
41.010200.10
41.020300.10
41.020100.10
35.010100.10
35.010100.10
34.100100.10
34.100100.20
41.020100.10
41.230220.20
NI DUNG CNG VIC
Lp t cp ngun,dy t trong mng ni, trn

cu cp. Cp CU/FR (2x2,5)mm2
Lp t cp tn hiu trn mng cp, trn cu cp.
Loi cp CU/FR (2x1,5)mmmm2
Lp t Cp tn hiu trn mng cp, trn cu cp.
Loi cp CU/FR (2x2x0,75)mmmm2
Lp ng dn cp, loi ng nha PVC D20
Lp ng dn cp, loi ng rut g D20
Lp t Mng cp loi 100x50
Lp t Mng cp loi 200x50
Lp t Dy nhy CAT6 loi 3m
Lp t cm m thanh trn tng
N V
KHI
LNG
10m
25.00
10m
1,080.00
10m
688.00
100m
100m
m
m
Ci
ci
49.50
7.00
110.00
370.00
25.00
25.00
N GI
VT LIU
TNG CNG
10
THNH TIN
VT LIU P NHN CNG
MY
352,000
10,400
8,861
257,500
5,775
14,177
444
422,630
15,750
17,721
499
945,200
442,000
225,000
275,000
550,000
256,600
12,393
12,393
8,880
8,880
15,750
65,783
65,783
67,932
97,467
17,721
8,091
499
VT LIU
VT LIU P
8,800,000
260,000
278,100,000
6,237,000
290,769,440
10,836,000
46,787,400
3,094,000
24,750,000
101,750,000
13,750,000
6,415,000
613,454
86,751
976,800
3,285,600
393,750
765,415,840
22,429,355
D ton ACITT 2007
G D TON
nh : tn sn nht
m thanh cng cng
THNH TIN
NHN CNG
MY
221,525
15,311,203
479,304
12,192,255
343,174
3,256,249
460,480
7,472,482
36,062,846
443,033
202,264
12,470
75,400,810
834,948
11
D ton ACITT 2007
BNG PHN TCH VT T

STT
M HIU
THNH PHN HAO PH
N V
THI CNG
12
KHI LNG
NH MC
H S
VT T
D ton ACITT 2007
BNG TNG HP VT T
STT
M HIU
TN VT T
13
N V
KHI LNG
D ton ACITT 2007
BNG GI TR VT T
STT
M HIU
TN VT T
14
N V
KHI LNG
N GI
D ton ACITT 2007
BNG GI TR VT T
THNH TIN
15
D ton ACITT 2007
BNG CHNH LCH VT T

STT
M HIU
TN VT T
N V
KHI LNG
GC
16
N GI
THNG BO
CHNH LCH
THNH TIN
BNG PHN TCH CA MY

STT
MVT
TN MY
N V
KHI LNG
THI CNG NH MC
VT T
BNG TNH CHNH LCH CHI PH NHIN LIU, NNG LNG

Cng trnh :
Hng mc :
STT
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)
CNG CHNH LCH CHI PH NHIN LIU TRONG GI CA MY
BNG CHNH LCH CHI PH TIN LNG TH IU KHIN MY

Cng trnh :
Hng mc :
STT
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
D ton ACITT 2007
BNG CHI PH VN CHUYN

STT M HIU
LOI VT LIU
N V KHI LNG
TRNG
LNG
N V
NGUN
MUA
PHNG
TIN VN
CHUYN
20
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
D ton ACITT 2007
PH VN CHUYN
nh : tn sn nht
: m thanh cng cng
THNH TIN
21
GI GIAO VT LIU N HIN TRNG

Cng trnh :
Hng mc :
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
CHI PH TRUNG CHUYN (NU C)

BC XP
GI GIAO
VT LIU
HAO HT TRUNG CHUYN CNG CHI PH
N HIN
TRUNG
CHUYN
TRNG
%
THNH TIN
GI VT LIU XY DNG N HIN TRNG

Cng trnh :
Hng mc :
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
D ton ACITT 2007
BNG N GI CHI TIT

STT
M HIU
THNH PHN HAO PH
26
N V KL NH MC
N GI
H S
D ton ACITT 2007
BNG N GI CHI TIT

THNH TIN
27
D ton ACITT 2007
BNG D TON D THU

STT
M HIU
NI DUNG CNG VIC
28
N V KHI LNG
N GI
D ton ACITT 2007
BNG D TON D THU

THNH TIN
29
D ton ACITT 2007
BNG TNG HP KINH PH

STT
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
787,845,195
75,400,810
834,948
CHI PH TRC TIP
1 Chi ph vt liu
2 Chi ph nhn cng
(A1 + CLVL) * 1
B1 * 5.2222
787,845,195
393,758,109
3 Chi ph my xy dng
C1 + CLNL + CLTL
834,948
4 Trc tip ph khc

Cng chi ph trc tip
1,5%*(VL+NC+M)
VL+NC+M+TT
17,736,574
1,200,174,826
II CHI PH CHUNG
T * 65%
T+C
(T+C) * 6%
780,113,637
1,980,288,462
118,817,308
T+C+TL
2,099,105,770
G * 10%
G + GTGT
209,910,577
2,309,016,347

Chi ph xy nh tm ti hin trng v iu hnh
thi cng
Cng
LM TRN
G * 1% * (1+10%)
#NAME?
30
23,090,163
2,332,106,510
2,332,107,000
D ton ACITT 2007
BNG TNG HP KINH PH

K HIU
A1
CLVL
B1
C1
CLNL
CLTL
VL
NC
M
TT
T
C
Z
TL
G
GTGT
GXDCPT
GXDLT
#NAME?
31
D ton ACITT 2007
TNG HP KINH PH
STT
CHI PH
CCH TNH
I Gi tr xy lp
II Gi tr thit b
III Chi ph khc
GI TR ()
2,356,447,000
#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!
1 Chi ph qun l d n u t xy dng cng trnh

2 Chi ph thm tra thit k k thut, thit k bn v
thi cng
3 Chi ph thm tra d ton, tng d ton cng trnh
4 Chi ph la chn nh thu thi cng xy dng cng
trnh
5 Chi ph la chn nh thu cung cp vt t thit b
cng trnh
6 Chi ph gim st thi cng xy dng cng trnh
7 Chi ph gim st thi cng lp t thit b ca cng
trnh
8 Chi ph lp d n u t xy dng cng trnh
9 Chi ph lp bo co kinh t k thut xy dng
cng trnh
10 Chi ph thit k k thut ca cng trnh c yu cu
thit k 3 bc
11 Chi ph thit k k thut ca cng trnh c yu cu
thit k 2 bc
IV D phng ph
Tng cng
#NAME?
32
D ton ACITT 2007
TNG HP KINH PH
K HIU
XL
TB
PK
DP
TDT
#NAME?
33
D toan ACITT - Phien ban 2007 Tel: 0903.758.455
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
2,142,224,545
2,356,447,000
Chi ph lp bo co kinh t - k thut

Chi ph kho st xy dng
Ch-a chn b-c thit k
Ch-a chn b-c thit k
Chi ph Thm tra tnh hiu qu v tnh kh thi

ca d n u t
Ch-a chn b-c thit k
Ch-a chn b-c thit k
Chi ph Thm tra d ton cng trnh
Chi ph lp h s mi thu thi cng xy dng
Chi ph phn tch nh gi h s d thu thi
cng xy dng
Chi ph lp h s mi thu mua sm thit b
Chi ph phn tch nh gi h s d thu mua
sm thit b
Chi ph Gim st thi cng xy dng
Chi ph Gim st lp t thit b
Thu GTGT
Cng Chi ph t vn u t xy dng
CHI PH KHC
1
2
3
4
5
Chi ph thm tra, ph duyt quyt ton

Chi ph kim ton
Chi ph bo him
Chi ph thm nh kt qu la chn nh thu
Chi ph khc
VI
Chi ph d PHNG
GI TR ()
(Gxl+Gtb) x 2.524%
54,069,748
159,413,640
(Gxl+Gtb) x 3.6%
Theo d ton kho st
77,120,084
(Gxl+Gtb) x 0%
Gxl x 0.2%
Gxl x 0.135%
4,284,449
2,887,719
Gxl x 0.202%
4,331,578
Gxl x 0%
Gxl x 0%
Gxl x 2.628%
Gtb x 0%
10%
56,297,661
14,492,149
159,413,640
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%
257,093,039
2,828,023,426
tng cng
(I+II+III+IV+V+VI)
#NAME?
Loi cng trnh :

Cp cng trnh :
S bc thit k:
1
1
1
1
1
1
1
K HIU
XL
TB
TMT
GXD
GTB
GQLDA
GTV
GK
GDP
TNG HP KINH PH
STT
CHI PH
I
II
Gi tr xy lp
Gi tr thit b
Gi tr xy lp
II
Gi tr thit b
III Chi ph qun l d n
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
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
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!
18 Chi ph Thm tra thit k k thut i vi cng

trnh c yu cu thit k 3 bc, thit k bn v
thi cng i vi cng trnh c yu cu thit k 2
bc
19 Chi ph Thm tra d ton cng trnh
20 Chi ph Lp h s mi thu, nh gi h s d
thu thi cng xy dng
21 Chi ph lp h s mi thu, nh gi h s d
thu cung cp vt t thit b
22 Chi ph Gim st thi cng xy dng
23 Chi ph Gim st lp t thit b
Thu GTGT
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
10%
Cng Chi ph t vn u t xy dng
Chi ph khc
VI D phng ph
(GXD+GTB+GQLDA+GTV+GK)x10%
Tng cng
(I+II+III+IV+V+VI)
#NAME?
NH PH
Loi cng trnh :

Cp cng trnh :
sn nht
h cng cng
GI TR ()
2,142,224,545
2,356,447,000
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
Cong trinh cong nghiepMang

khac vien thong nong thon
Mang Internet, voip, thiet bi mang NGN
He thong tiep dat chong set (ca thiet bi)
Tram thong tin Vsat
Thiet bi tram BTS, CS, dien thoai the
c loai tong dai host, ve tinh, doc lap

c loai tong dai MSC, BSC, truy nhap thue bao, nhan tin
thong thiet bi truyen dan quang
thong truyen dan viba
ng vien thong nong thon

ng Internet, voip, thiet bi mang NGN
thong tiep dat chong set (ca thiet bi)
et bi tram BTS, CS, dien thoai the
D ton ACITT 2007
BNG TNG HP D TON XY DNG CNG TRNH

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
Ngi kim tra
thng nm 200
C quan lp
D ton ACITT 2007
n v tnh : ng
TNG CNG
nm 200
GTDT
BNG S 1 : TNG
HP D TON XY DNG CNG TRNH

STT
KHON MC CHI PH
CHI PH TRC
THU
THU GI TR GIA
CHI PH SAU THU
TNG
Chi ph xy dng :
Chi ph xy cng trnh chnh, ph tr,

tm phc v thi cng
Chi ph xy nh tm ti hin trng
1.2
v iu hnh thi cng
1.1
2
3
4
Chi ph thit b :
Chi ph khc :
Chi ph d phng :
Tng cng
Ngy
Ngi tnh
Ngi kim tra
thng nm 200
C quan lp
G TRNH
K HIU
GXD
GXDCPT
GXDLT
GTB
GKDT
GDP
GXDCT
thng
nm 200
BNG S 2 : TNG
HP CHI PH XY DNG
STT
TN HNG MC (PHN VIC) CNG

TRNH
CHI PH TRC
THU
THU GI TR GIA
TNG
CHI PH SAU THU
Tng cng
Ngy
Ngi tnh
Ngi kim tra
thng nm 200
C quan lp
K HIU
GXD
thng
nm 200
BNG S 3 : TNG
HP CHI PH THIT B
STT
TN THIT B HAY NHM THIT B
CHI PH TRC
THU
THU GI TR GIA
TNG
Chi ph mua sm thit b
1 Thit b phi lp
2 Thit b khng phi lp
3
Thit b phi tiu chun phi gia cng, sn

xut
Chi ph o to v chuyn giao cng ngh
Chi ph lp t thit b v th nghim, hiu

chnh
Tng cng
Ngy
Ngi tnh
Ngi kim tra
thng
nm 200
THIT B
CHI PH SAU THU
K HIU
GTB
Ngy
thng nm 200
C quan lp
BNG S 4 : TNG
HP CHI PH KHC
STT
CC KHON MC CHI PH KHC
CHI PH TRC
THU
THU GI TR GIA
TNG
Chi ph thi tuyn kin trc (nu c)

Chi ph kho st xy dng
Chi ph thit k xy dng cng trnh,
chi ph lp nh mc, n gi ( nu c )
Tng cng
Ngy
Ngi tnh
Ngi kim tra
thng
nm 200
KHC
CHI PH SAU THU
K HIU
GKDT
Ngy
thng nm 200
C quan lp
D ton ACITT 2007
BNG TIN THI CNG

STT
M HIU
NI DUNG CNG VIC
N V
TIN THI CNG
HAO PH NC
T1
55
T2
T3
T4
T5
Cng ho x hi ch ngha vit nam

c lp t do hnh phc
Ngy 27 thng
D TON THIT K
tn sn nht
m thanh cng cng
Cng trnh :
Hng mc :
Gi tr d ton :
Ch tr cng trnh
Lp d ton
Kim tra
Cng ty thit k
04 nm
2014
Config
H s vt liu :
H s nhn cng :
H s my thi cng :
Chi ph chung :
Thu nhp chu thu tnh trc :
Thu gi tr gia tng :
Chi ph xy nh tm ti hin trng v iu hnh thi cng
1
5.2222
1.82
65
6
10
1
%
%
%
%
318800
C:\DUTOAN97\DG18BD\DG18BD.DBF
C:\DUTOAN97\DG18BD\DMDT23.DBF
C:\DUTOAN97\DG18BD\TDVT23.DBF
C:\DUTOAN97\HaiPhong2010\PLV1776.DBF
C:\DUTOAN97\HaiPhong2010\GVTHP2010.DBF
C:\DUTOAN97\HaiPhong2010\DG2538HP.DBF
C:\DUTOAN97\HaiPhong2010\DMDT1777.DBF
C:\DUTOAN97\HaiPhong2010\TDVT1777.DBF
C:\DUTOAN97\HaiPhong2010\GVT2538.DBF
C:\DUTOAN97\HaiPhong2010\GVTHP2010.DBF
C:\DUTOAN97\DG18BD\DMDT23.DBF
C:\DUTOAN97\DG18BD\TDVT23.DBF
906230
6086230
2.9E+07
3.9E+07
3.3E+07
9.1E+07
2.9E+07
6.1E+07
3.9E+07
2.9E+07
3.9E+07
906230
6086230
0385
0386
0387
0388
Page 58
Config
Page 59
Config
Page 60
Config
Page 61
Config
1
5.2222
1.82
65
6
10
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
Thp trn D<= 18mm

Thp trn D<=10mm
Thp trn fi 18mm
Thp tm
Thp tm 6mm
Thp trn fi <=10mm
Thp trn fi <=18mm
Thp trn fi > 18mm
Thp trn
Thp fi 6mm
Thp tm d=6mm
Thp gc 80x80mm
Thp gc 100x100mm
Thp gc 120x120mm
Thp gc 50x50x5
Thp fi 8mm
Thp fi 12mm
Thp fi 14mm
Thp fi 16mm
Thp fi 18mm
Thp fi 20mm
Thp fi 22mm
Thp fi 25mm
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
Page 62
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
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t
Lp bo co u t
Lp bo co u t
Lp bo co u t
Lp bo co u t
XL
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp
TB
Lp h s mi thu mua sm vt t t
XLTB
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
1 Thm nh thit k k thut
Config
4
5
1
2
3
4
5
Thm nh thit k k thut

Thm nh thit k k thut
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Nhm I - Cng trnh cng nghip

XL
1 Loi 1
2 Loi 2
3 Loi 3
4 Loi 4
5 Loi 5
1
2
3
4
5
Nhm II - Cng trnh cp thot nc

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Nhm II
XL
1 Cp ngm cp in p 6 - 15KV
3 Cp ngm cp in p 110KV
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
Page 63
Nhm III - Cng trnh nng nghip, t

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Config
1
2
3
4
5
Nhm IV - Cng trnh giao thng

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
1
2
3
4
5
Nhm V - Cng trnh dn dng

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Chi ph ban qun l
XL
1
2
3
4
5
TB
1
2
3
4
5
Page 64
Config
Page 65
Config
. 0000
< ,999
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.068
0.79
0.719
0.575
0.489
0.388
0.288
0.557
0.557
0.045
0.396
0.36
0.264
0.24
0.192
0.156
0.323
0.323
0.046
0.454
0.413
0.303
0.275
0.22
0.179
0.336
0.336
0.042
0.38
0.345
0.253
0.23
0.184
0.15
0.309
0.309
0.0621
0.462
0.42
0.336
0.276
0.227
0.168
0.216
0.216
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.396
0.396
0.33
0.3
0.24
0.16
0.1
0.07
1.782
1.782
1.485
1.43
1.342
1.188
1.008
0.787
0.277
0.277
0.231
0.21
0.168
0.115
0.08
0.05
1.24
1.24
1.034
0.99
0.911
0.814
0.704
0.554
0.263
0.263
0.219
0.2
0.16
0.109
0.077
0.045
0.954
0.954
0.793
0.739
0.661
0.583
0.446
0.275
0.246
0.246
0.205
0.186
0.149
0.102
0.07
0.043
0.886
0.886
0.74
0.686
0.621
0.546
0.421
0.254
0.331
0.331
0.276
0.24
0.204
0.138
0.09
0.06
1.505
1.505
1.254
1.21
1.135
0.977
0.834
0.664
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.266
0.266
0.222
0.204
0.18
0.156
0.102
0.066
0.187
0.187
0.156
0.144
0.126
0.108
0.072
0.048
0.168
0.168
0.14
0.13
0.113
0.097
0.065
0.043
0.157
0.157
0.131
0.121
0.106
0.091
0.061
0.04
0.223
0.223
0.186
0.168
0.156
0.132
0.084
0.054
. 0000
<=,999
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
Thm nh d n u t
0.035
0.0322
0.0266
0.0238
0.021
0.0175
Thm nh d n u t
0.035
0.0322
0.0266
0.0238
0.021
0.0175
Thm nh d n u t
0.035
0.0322
0.0266
0.0238
0.021
0.0175
Thm nh d n u t
0.035
0.0322
0.0266
0.0238
0.021
0.0175
Thm nh d n u t
0.035
0.0322
0.0266
0.0238
0.021
0.0175
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.1436
0.1436
0.1197
0.1071
0.0945
0.063
0.0553
0.0441
0.0983
0.0983
0.0819
0.0756
0.063
0.0441
0.0392
0.0309
0.0932
0.0932
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
Page 66
Config
0.0932
0.1344
0.126
0.1512
0.1057
0.1057
0.1008
0.0932
0.1344
0.126
0.1512
0.1057
0.1057
0.1008
0.0781
0.1008
0.105
0.126
0.0882
0.0882
0.084
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

. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
2.41
2.41
2.3
1.99
1.8
1.66
1.52
1.4
2.7
2.7
2.58
2.24
2.02
1.87
1.72
1.56
3.01
3.01
2.87
2.49
2.24
2.08
1.91
1.74
3.61
4.33
3.61
4.33
3.44
4.13
2.99
3.59
2.69
3.23
2.49
2.99
2.29
2.75
2.09
2.51
Nhm II - Cng trnh cp thot nc, tuyn ng dn du, tuyn cp thng tin bu in, ng dy ti in
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.96
1.96
1.87
1.68
1.4
1.29
1.1
1
2.2
2.2
2.1
1.89
1.58
1.45
1.32
1.2
2.45
2.45
2.33
2.1
1.75
1.61
1.47
1.33
2.69
2.69
2.57
2.31
1.93
1.77
1.62
1.46
2.97
2.97
2.83
2.54
2.12
1.94
1.78
1.61
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.11
1.11
1.04
0.91
0.82
0.76
0.69
0.63
0.72
0.72
0.62
0.46
0.41
0.38
0.35
0.32
0.252
0.252
0.24
0.122
0.079
0.073
0.067
0.061
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.35
1.35
1.25
1
0.7
0.66
0.61
0.56
2
2
1.91
1.75
1.15
0.7
0.61
0.56
3.8
3.8
3.3
2.8
2
1
0.8
0.65
Nhm III - Cng trnh nng nghip, thu li
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
2.18
2.18
2.07
1.86
1.56
1.43
1.15
1.15
2.45
2.45
2.33
2.1
1.75
1.61
1.47
1.33
2.72
2.72
2.59
2.33
1.94
1.79
1.63
1.48
2.99
2.99
2.85
2.56
2.14
1.97
1.8
1.62
3.3
3.3
3.14
2.82
2.35
2.16
1.98
1.79
Page 67
Config

. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.19
1.19
1.13
0.99
0.89
0.82
0.62
0.62
1.34
1.34
1.28
1.11
1
0.93
0.85
0.78
1.49
1.49
1.42
1.24
1.11
1.03
0.95
0.87
1.64
1.64
1.57
1.36
1.23
1.13
1.04
0.95
1.81
1.81
1.72
1.49
1.35
1.25
1.14
1.05

. 0000
<=00,2
. 00,5
. 0001
. 0005
. 0015
. 0025
. 0050
2.46
2.46
2.4
2.28
2.05
1.71
1.58
1.58
2.77
2.77
2.69
2.57
2.31
1.93
1.77
1.62
3.08
3.08
2.99
2.85
2.57
2.13
1.97
1.8
3.39
3.39
3.29
3.14
2.82
2.36
2.17
1.98
3.73
3.73
3.63
3.45
3.1
2.59
2.38
2.18
Chi ph ban qun l
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.46
1.46
1.4
1.35
1.25
1.15
0.88
0.62
1.37
1.37
1.3
1.25
1.15
1.05
0.78
0.52
1.43
2.2
1.43
2.2
1.37
2
1.3
1.62
1.2
1.5
1.12
1.36
0.85
1.05
0.6
0.73
2.3
2.3
2.2
1.78
1.64
1.5
1.2
0.9
. 0000
<=00,5
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
. 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
Page 68
0.3
0.3
0.3
0.3
0.3
. 0050
. 0100
0.18
0.12
0.18
0.12
0.18
0.12
0.18
0.12
0.18
0.12
Config
Page 69
Config
. 0200
. 0500
. 1000
. 2000
0.053
0.044
0.031
0.019
0.244
0.201
0.173
0.144
0.035
0.121
0.029
0.096
0.02
0.084
0.012
0.072
0.036
0.139
0.03
0.11
0.021
0.096
0.013
0.083
0.033
0.028
0.019
0.011
0.116
0.092
0.081
0.069
0.0483
0.143
0.0414
0.118
0.029
0.101
0.017
0.086
. 0200
. 0500
. 1000
0.045
0.033
0.023
0.616
0.5
0.33
0.03
0.023
0.016
0.432
0.346
0.231
0.029
0.022
0.015
0.216
0.163
0.109
0.027
0.02
0.014
0.202
0.156
0.102
0.036
0.024
0.019
0.519
0.392
0.275
. 0200
. 0500
. 1000
0.057
0.048
0.033
0.041
0.035
0.023
0.037
0.031
0.021
0.035
0.029
0.02
0.048
0.041
0.028
. 0200
. 0500
. 1000
. 2000
0.014
0.0105
0.0067
0.0035
0.014
0.0105
0.0067
0.0035
0.014
0.0105
0.0067
0.0035
0.014
0.0105
0.0067
0.0035
0.014
0.0105
0.0067
0.0035
. 0200
. 0500
. 1000
. 2000
0.0315
0.0221
0.0158
0.0087
0.0221
0.0158
0.0113
0.0063
0.0208
0.0151
0.0107
0.0057
Page 70
C:\DUTOAN97\CUOCVC.DBF
3 9719890
Config
0.0208
0.0271
0.0252
0.0308
0.021
0.021
0.0203
. 0200
0.0151
0.0158
0.0161
0.0231
0.0161
0.0161
0.0154
. 0500
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
1.43
1.58
1.4
1.3
1.44
1.4
1.17
1.26
1.89
2.27
1.73
2.07
1.51
1.81
, ng dy ti in
. 0200
. 0500
1
1.05
1.22
1.34
1.47
1
0.95
0.98
1.05
1.24
. 0200
. 0500
0.57
0.5
0.28
0.22
0.056
0.051
. 0200
0.5
0.5
0.5
. 0500
0.45
0.45
0.4
. 0200
. 0500
1.15
1.15
1.33
1.33
1.36
1.1
1.49
1.25
1.63
1.38
Page 71
Config
. 0200
. 0500
0.62
0.62
0.78
0.78
0.78
0.65
0.87
0.79
0.95
0.87
. 0100
. 0200
. 0500
1.58
1.58
1.58
1.46
1.34
1.34
1.63
1.49
1.49
1.79
1.63
1.38
1.97
1.8
1.52
. 0200
0.5
0.4
. 0500
. 1000
. 2000
0.35
0.23
0.15
0.27
0.2
0.14
0.46
0.58
0.33
0.43
0.21
0.28
0.13
0.23
0.72
0.54
0.38
0.3
. 0200
. 0500
. 1000
. 2000
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
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
Page 83
Config
Page 84
Config
Page 85
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 u t
Lp bo co u t
Lp bo co u t
Lp bo co u t
Lp bo co u t
XL
Lp h s mi thu XL & Phn tch, nh gi h s d thu xy lp
Gim st thi cng xy dng
TB
Lp h s mi thu mua sm vt t thit b v phn tch, nh gi h s d thu mua
Gim st lp t thit b
Gim st lp t thit b
Gim st lp t thit b
Gim st lp t thit b
Gim st lp t thit b
XLTB
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 86
Config
5 Thm nh d n u t
XL
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

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
TB
3 Cng trnh ho cht - Loi 3
TB
3 Cng trnh ch bin thu sn - Loi 3
TB
5 Cng trnh ga ho lng - Loi 5
TB
4 Cng trnh khai thc than - Loi 4
5 Cng trnh khai thc than - Loi 5
1
2
3
4
5
Nhm II - Cng trnh cp thot nc, tuyn ng dn du, tuyn cp thng tin bu i
XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Page 87
Config
Nhm II
XL
3 Cp ngm cp in p 110KV
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
Nhm III - Cng trnh nng nghip, thu li

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

XL
1
2
3
4
5
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
1
2
3
4
5

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Page 88
Config
Chi ph ban qun l

XL
1
2
3
4
5
TB
1
2
3
4
5
Page 89
Config
. 0000
< ,999
. 0001
0.916
0.646
0.357
0.336
. 0005
. 0015
0.834
0.667
. 0025
. 0050
0.567
. 0100
0.079
0.45
0.334
0.646
0.459
0.418
0.306
0.278
0.223
0.052
0.181
0.527
0.478
0.351
0.319
0.255
0.053
0.208
0.357
0.336
0.049
0.358
0.441
0.4
0.293
0.267
0.213
0.174
0.536
0.487
0.39
0.32
0.263
0.072
0.195
0.358
0.251
0.251
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.396
0.396
0.33
0.3
0.24
0.16
0.1
0.07
1.437
1.437
1.148
1.057
0.902
0.798
0.677
0.529
0.277
0.277
0.231
0.21
0.168
0.115
0.08
0.05
1.167
1.167
0.932
0.854
0.714
0.638
0.552
0.434
0.263
0.263
0.219
0.2
0.16
0.109
0.077
0.045
1.254
1.254
1.025
0.89
0.723
0.638
0.489
0.301
0.246
0.246
0.205
0.186
0.149
0.102
0.07
0.043
1.233
1.233
0.987
0.875
0.72
0.633
0.488
0.294
0.331
0.331
0.276
0.24
0.204
0.138
0.09
0.06
1.505
1.505
1.254
1.21
1.125
0.977
0.834
0.664
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.266
0.266
0.222
0.204
0.18
0.156
0.102
0.066
0.646
0.646
0.516
0.454
0.364
0.316
0.255
0.206
0.187
0.187
0.156
0.144
0.126
0.108
0.072
0.048
0.454
0.454
0.363
0.32
0.255
0.219
0.146
0.097
0.168
0.168
0.14
0.13
0.113
0.097
0.065
0.043
0.408
0.408
0.326
0.289
0.228
0.186
0.132
0.087
0.157
0.157
0.131
0.121
0.106
0.091
0.061
0.04
0.381
0.381
0.305
0.269
0.215
0.184
0.123
0.081
0.223
0.223
0.186
0.168
0.156
0.132
0.084
0.054
0.46
0.46
0.368
0.318
0.268
0.227
0.151
0.1
. 0000
<=,999
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
Page 90
Config
. 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
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.1462
0.1299
0.1096
0.0953
0.0733
0.0564
0.095
0.0877
0.0731
0.0635
0.0489
0.0376
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.0906
0.0833
0.0695
0.0604
0.0465
0.0358
0.1169
0.1096
0.095
0.0826
0.0635
0.0489
0.1315
0.1169
0.0987
0.0858
0.066
0.0508
0.0855
0.0789
0.0658
0.0572
0.044
0.0338
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.0815
0.075
0.0625
0.0544
0.0418
0.0322
0.1052
0.0987
0.0855
0.0744
0.0572
0.044
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
2.41
2.41
2.3
1.99
1.8
1.66
1.52
1.4
2.7
2.7
2.58
2.24
2.02
1.87
1.72
1.56
3.01
3.01
2.87
2.49
2.24
2.08
1.91
1.74
3.61
3.61
3.44
2.99
2.69
2.49
2.29
2.09
4.33
4.33
4.13
3.59
3.23
2.99
2.75
2.51
. 0000
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.61
0.61
0.54
0.5
0.47
0.43
0.38
0.34
0.85
0.85
0.82
0.76
0.7
0.65
0.58
0.52
1.38
1.38
1.24
1.13
1.05
0.97
0.87
0.77
. 0000
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.61
0.61
0.54
0.5
0.47
0.43
0.38
0.34
. 0000
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.97
0.97
0.43
0.31
0.22
0.18
0.15
0.11
. 0000
1.2
1.44
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.2
1.08
1
0.92
0.87
0.76
0.69
1.44
1.29
1.2
1.1
1
0.92
0.83
c, tuyn ng dn du, tuyn cp thng tin bu in, ng dy ti in

. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.96
1.96
1.87
1.68
1.4
1.29
1.1
1
2.2
2.2
2.1
1.89
1.58
1.45
1.32
1.2
2.45
2.45
2.33
2.1
1.75
1.61
1.47
1.33
2.69
2.69
2.57
2.31
1.93
1.77
1.62
1.46
2.97
2.97
2.83
2.54
2.12
1.94
1.78
1.61
Page 91
Config
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.11
1.11
1.04
0.91
0.82
0.76
0.69
0.63
0.72
0.72
0.62
0.46
0.41
0.38
0.35
0.32
0.252
0.252
0.24
0.122
0.079
0.073
0.067
0.061
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.35
1.35
1.25
1
0.7
0.66
0.61
0.56
2
2
1.91
1.75
1.15
0.7
0.61
0.56
3.8
3.8
3.3
2.8
2
1
0.8
0.65
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
2.62
2.62
2.48
2.23
1.87
1.72
1.38
1.38
2.94
2.94
2.78
2.52
2.1
1.93
1.76
1.6
3.26
3.26
3.11
2.78
2.33
2.15
1.96
1.78
3.59
3.59
3.42
3.07
2.57
2.36
2.16
1.94
3.96
3.96
3.77
3.38
2.82
2.59
2.38
2.15
. 0000
1.34
1.49
1.64
1.81
1.81
<=00,5
1.34
1.49
1.64
1.81
1.81
. 0001
1.28
1.42
1.57
1.72
1.72
. 0005
. 0015
1.11
1.24
1.36
1.49
1.49
1
1.11
1.23
1.35
2.19
. 0025
0.93
1.03
1.13
1.25
1.99
. 0050
0.85
0.95
1.04
1.14
1.89
. 0100
0.78
0.87
0.95
1.05
1.64
. 0000
<=00,2
. 00,5
. 0001
. 0005
. 0015
. 0025
. 0050
2.46
2.46
2.4
2.28
2.05
1.71
1.58
1.58
2.77
2.77
2.69
2.57
2.31
1.93
1.77
1.62
3.08
3.08
2.99
2.85
2.57
2.13
1.97
1.8
3.39
3.39
3.29
3.14
2.82
2.36
2.17
1.98
3.73
3.73
3.63
3.45
3.1
2.59
2.38
2.18
Page 92
Config
. 0000
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
1.46
1.46
1.4
1.35
1.25
1.15
0.88
0.62
1.37
1.37
1.3
1.25
1.15
1.05
0.78
0.52
1.43
1.43
1.37
1.3
1.2
1.12
0.85
0.6
2.2
2.2
2
1.62
1.5
1.36
1.05
0.73
2.3
2.3
2.2
1.78
1.64
1.5
1.2
0.9
. 0000
<=00,5
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
0.8
. 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
Page 93
0.3
0.3
0.3
0.3
0.3
. 0050
. 0100
0.18
0.12
0.18
0.12
0.18
0.12
0.18
0.12
0.18
0.12
Config
. 0200
. 0500
. 1000
. 2000
0.061
0.055
0.038
0.024
0.283
0.251
0.216
0.18
0.041
0.14
0.036
0.12
0.025
0.105
0.015
0.09
0.042
0.161
0.037
0.137
0.026
0.12
0.016
0.103
0.038
0.035
0.023
0.014
0.135
0.115
0.101
0.086
0.056
0.165
0.052
0.0147
0.036
0.126
0.021
0.107
. 0200
. 0500
. 1000
0.045
0.033
0.023
0.414
0.336
0.222
0.03
0.023
0.016
0.339
0.271
0.181
0.029
0.022
0.015
0.237
0.178
0.12
0.027
0.02
0.014
0.235
0.181
0.118
0.036
0.024
0.019
0.51
0.392
0.275
. 0200
. 0500
. 1000
0.057
0.048
0.033
0.134
0.115
0.097
0.041
0.035
0.023
0.083
0.071
0.047
0.037
0.031
0.021
0.075
0.063
0.043
0.035
0.029
0.02
0.071
0.059
0.04
0.048
0.041
0.028
0.083
0.071
0.048
. 0200
. 0500
. 1000
. 2000
0.0162
0.0122
0.0078
0.0049
0.0162
0.0122
0.0078
0.0049
0.0162
0.0122
0.0078
0.0049
0.0162
0.0122
0.0078
0.0049
Page 94
Config
0.0162
0.0122
0.0078
. 0200
. 0500
. 1000
0.0434
0.0334
0.0257
0.0289
0.0222
0.0171
0.0275
0.0212
0.0163
0.0275
0.0212
0.0163
0.0376
0.0289
0.0222
0.039
0.03
0.0231
0.026
0.02
0.0154
0.0248
0.019
0.0146
0.0248
0.019
0.0146
0.0338
0.026
0.02
. 0200
1.4
1.43
1.58
1.89
2.27
. 0500
1.4
1.3
1.44
1.73
2.07
0.0049
. 1000
1.4
1.17
1.26
1.51
1.81
. 1000
0.31
0.46
0.69
. 1000
0.28
. 1000
0.09
. 1000
0.6
0.72
. 0200
1
1.05
1.22
1.34
1.47
. 0500
1
0.95
0.98
1.05
1.24
Page 95
Config
. 0200
. 0500
0.57
0.5
0.28
0.22
0.056
0.051
. 0200
. 0500
0.5
0.45
0.5
0.45
0.5
0.4
. 0200
. 0500
1.38
1.38
1.6
1.6
1.63
1.32
1.79
1.5
1.96
1.67
. 0200
0.78
0.78
0.87
0.95
1.49
. 0500
0.65
0.65
0.79
0.87
1.38
. 0100
. 0200
. 0500
1.58
1.58
1.58
1.46
1.34
1.34
1.63
1.49
1.49
1.79
1.63
1.38
1.97
1.8
1.52
Page 96
Config
. 0200
0.5
0.4
0.46
0.58
0.72
. 0500
. 1000
. 2000
0.35
0.23
0.15
0.27
0.2
0.14
0.33
0.21
0.13
0.43
0.28
0.23
0.54
0.38
0.3
. 0200
. 0500
. 1000
. 2000
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
0.08
0.05
0.03
0.02
Page 97

Du Toan PA 04032013

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

Du Toan PA 04032013

Uploaded by

Copyright:

Available Formats

D ton ACITT 2007

m thanh cng cng

D ton ACITT 2007

SA CHA M CNG NH GA QUC NI CNG HNG KHNG

C NI CNG HNG KHNG TN SN NHT

THNH TIN (VN)

Lp t, hiu chnh loa. Lp t Loa m trn 6W

D ton ACITT 2007

BNG TNG HP KINH PH LP T THIT B

Gi tr d ton xy dng trc thu

CHI PH TRC TIP

IV THU GI TR GIA TNG

D ton ACITT 2007

BNG D TON LP T THIT B

NI DUNG CNG VIC

41.280120.10 Lp t, hiu chnh loa. Lp t Loa m

41.280120.10 Lp t, hiu chnh loa. Lp t Loa gn

41.280120.10 Lp t, hiu chnh thit b tng m cng

41.280110.10 Lp t B khuch i 120W

41.280110.20 Lp t B khuch i 240W

41.280110.30 Lp t B khuch i 420W

41.280300.20 Lp t, hiu chnh thit b trang m, loi

D ton ACITT 2007

NI DUNG CNG VIC

41.210220.20 Lp t thit b mng. Loi thit b b

42.150000.10 Ci t thit b mng tin hc, h iu hnh

41.270200.40 Lp t b iu khin m lng t ng

41.090400.10 Lp t thit b qun l, gim st ca thit

VT LIU P NHN CNG

D ton ACITT 2007

BNG TNG HP KINH PH

CHI PH TRC TIP

Gi tr d ton xy dng trc thu

IV THU GI TR GIA TNG

D ton ACITT 2007

NI DUNG CNG VIC

Lp t cp ngun,dy t trong mng ni, trn

VT LIU P NHN CNG

D ton ACITT 2007

D ton ACITT 2007

BNG PHN TCH VT T

THNH PHN HAO PH

D ton ACITT 2007

D ton ACITT 2007

D ton ACITT 2007

D ton ACITT 2007

BNG CHNH LCH VT T

BNG PHN TCH CA MY

BNG TNH CHNH LCH CHI PH NHIN LIU, NNG LNG

CNG CHNH LCH CHI PH NHIN LIU TRONG GI CA MY

BNG CHNH LCH CHI PH TIN LNG TH IU KHIN MY

D ton ACITT 2007

BNG CHI PH VN CHUYN

D ton ACITT 2007

GI GIAO VT LIU N HIN TRNG

CHI PH TRUNG CHUYN (NU C)

GI VT LIU XY DNG N HIN TRNG

D ton ACITT 2007

BNG N GI CHI TIT

THNH PHN HAO PH

D ton ACITT 2007

BNG N GI CHI TIT

D ton ACITT 2007