Professional Documents
Culture Documents
Chi ph
Cch tnh
Gi tr ()
K hiu
#REF!
#REF!
#REF!
A
CLVL
B
C
(A + CLVL) * 1
B * 1,45*1,78
C * 1.15
1,5%*(VL+NC+M)
VL+NC+M+TT
#REF!
#REF!
#REF!
#REF!
#REF!
VL
NC
M
TT
T
T * 6%
T+C
(T+C) * 5.5%
#REF!
#REF!
#REF!
C
Z
TL
T+C+TL
#REF!
G * 10%
G + GTGT
#REF!
#REF!
GTGT
GxDCPT
G * 1% * (1+10%)
#REF!
GxDLT
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
II
Chi ph chung
Gi thnh d ton xy dng
III Thu nhp chu thu tnh tr-c
#REF!
#REF!
#NAME?
Bng d ton
Cng trnh : to nh vn phng trico
hng mc : phn cp thot n-c sinh hot nh chnh
STT
m hiu n
gi
n v
Khi l-ng
n gi
Vt liu
Thnh tin
Nhn cng
My
Vt liu
Phn cp n-c
1 BB.19106
7 TT
8 TT
ci
2.000
45,000
2,816
90,000
9 TT
ci
22.000
43,000
2,664
946,000
10 TT
ci
6.000
29,000
2,664
174,000
11 TT
ci
2.000
11,000
2,132
22,000
12 TT
ci
218.000
5,700
2,132
1,242,600
13 TT
Lp t t PP-R d65
ci
6.000
66,900
2,969
401,400
2 BB.19105
3 BB.19104
4 BB.19103
5 BB.19101
6 BB.19101
100m
#REF!
9,870,000
532,798
#REF!
100m
#REF!
5,990,000
488,145
#REF!
100m
#REF!
4,090,000
390,211
#REF!
100m
#REF!
3,190,000
312,575
#REF!
100m
#REF!
1,390,000
222,253
#REF!
100m
#REF!
1,200,000
288,929
#REF!
ci
6.000
80,000
2,969
480,000
STT
m hiu n
gi
n v
Khi l-ng
n gi
Vt liu
Thnh tin
Nhn cng
My
Vt liu
14 TT
Lp t t PP-R d50
ci
18.000
33,900
2,816
610,200
15 TT
Lp t t PP-R d40
ci
6.000
17,900
2,664
107,400
16 TT
Lp t t PP-R d32
ci
6.000
9,900
2,132
59,400
17 TT
Lp t t PP-R d20
ci
75.000
3,900
1,989
292,500
18 TT
Lp t t PP-R d15
ci
12.000
3,200
1,705
38,400
19 TT
ci
4.000
24,000
1,979
96,000
20 TT
ci
2.000
11,500
1,877
23,000
21 TT
ci
18.000
11,200
1,877
201,600
22 TT
ci
4.000
6,900
1,776
27,600
23 TT
ci
2.000
4,500
1,421
9,000
24 TT
ci
25.000
2,700
1,421
67,500
25 BB.36605
ci
4.000
428,513
13,664
1,714,052
ci
28.000
298,545
11,478
8,359,260
ci
6.000
188,909
9,292
1,133,454
d=40mm
Lp t van kho, -ng knh van
d=32mm
Lp t van kho, -ng knh van
d=25mm
Lp t van kho, -ng knh van
ci
12.000
140,000
7,652
1,680,000
ci
28.000
89,091
5,466
2,494,548
ci
85.000
55,455
5,466
4,713,675
d=15mm
Lp t ct nha PP-R ni bng ph-ng
php hn, -ng knh ct d=65mm
Lp t ct nha PP-R ni bng ph-ng
php hn, -ng knh ct d=50mm
Lp t ct nha PP-R ni bng ph-ng
php hn, -ng knh ct d=40mm
Lp t ct nha PP-R ni bng ph-ng
php hn, -ng knh ct d=32mm
Lp t ct nha PP-R ni bng ph-ng
php hn, -ng knh ct d=25mm
ci
8.000
85,000
1,979
680,000
ci
28.000
25,500
1,877
714,000
ci
18.000
13,500
1,776
243,000
ci
14.000
7,900
1,421
110,600
ci
155.000
4,500
1,421
697,500
26 BB.36604
27 BB.36603
28 BB.36602
29 BB.36601
30 BB.36601
31 TT
32 TT
33 TT
34 TT
35 TT
STT
m hiu n
gi
36 TT
n v
Khi l-ng
n gi
Vt liu
Thnh tin
Nhn cng
My
Vt liu
ci
280.000
3,500
1,421
980,000
37 TT
ci
4.000
96,500
2,969
386,000
38 TT
ci
4.000
56,000
2,816
224,000
39 TT
ci
4.000
16,500
2,132
66,000
40 TT
ci
62.000
7,000
1,847
434,000
41 TT
ci
4.000
27,900
16,398
111,600
ci
12.000
13,900
13,118
166,800
ci
15.000
7,900
10,932
118,500
ci
15.000
5,100
8,199
76,500
ci
25.000
3,000
6,559
75,000
ci
12.000
1,900
5,466
22,800
ci
2.000
177,518
9,292
355,036
ci
2.000
117,212
7,652
234,424
49 TT
ci
6.000
193,050
2,969
1,158,300
50 TT
Lp t crco D50
ci
20.000
145,150
2,816
2,903,000
51 TT
Lp t crco D40
ci
6.000
107,800
2,664
646,800
52 TT
Lp t crco D32
ci
10.000
83,300
2,132
833,000
53 TT
Lp t crco D25
ci
6.000
70,600
1,989
423,600
54 TT
Lp t crco D15
ci
235.000
56,500
1,705
13,277,500
42 TT
43 TT
44 BB.30325
45 BB.30324
46 BB.30323
47 BB.36603
48 BB.36602
STT
m hiu n
gi
Thnh tin
n v
100m
2.700
85,000
804,272
229,500
100m
3.650
53,818
744,903
196,436
100m
1.100
37,091
685,534
40,800
100m
4.650
23,455
532,798
109,066
100m
1.350
13,636
390,211
18,409
60 TT
ci
64.000
48,742
6,089
3,119,488
61 TT
ci
58.000
27,315
4,568
1,584,270
62 TT
ci
15.000
9,347
3,806
140,205
63 TT
ci
150.000
5,349
2,969
802,350
64 TT
ci
12.000
30,000
6,089
360,000
65 TT
ci
62.000
22,727
4,568
1,409,074
66 TT
ci
10.000
12,000
3,806
120,000
67 TT
ci
82.000
4,364
2,969
357,848
68 BB.29128
ci
28.000
270,000
4,059
7,560,000
ci
175.000
190,000
3,045
33,250,000
ci
12.000
114,000
2,537
1,368,000
ci
158.000
57,800
1,979
9,132,400
55 BB.19110
56 BB.19109
57 BB.19108
58 BB.19106
59 BB.19104
69 BB.29126
70 BB.29125
71 BB.29124
Khi l-ng
n gi
Vt liu
Nhn cng
My
Vt liu
STT
m hiu n
gi
72 BB.29122
n v
Khi l-ng
n gi
Vt liu
Thnh tin
Nhn cng
My
Vt liu
ci
325.000
14,900
1,776
4,842,500
73 TT
ci
8.000
35,460
3,298
283,680
74 TT
ci
12.000
27,315
3,045
327,780
75 TT
ci
16.000
9,347
2,537
149,552
76 TT
ci
12.000
3,253
1,877
39,036
77 TT
ci
8.000
51,745
4,059
413,960
ci
16.000
33,559
3,298
536,944
ci
12.000
12,050
2,537
144,600
ci
12.000
3,253
1,877
39,036
ci
ci
ci
ci
ci
b
30.000
35.000
10.000
32.000
12.000
84.000
150,000
119,900
77,000
28,900
8,900
1,509,090
15,000
13,000
12,000
10,000
9,000
76,114
4,500,000
4,196,500
770,000
924,800
106,800
126,763,560
87 BB.42501
ci
84.000
359,090
6,597
30,163,560
88 TT
68.000
554,545
50,000
37,709,060
89 BB.41301
80.000
498,000
76,114
39,840,000
2.000
359,090
10,149
718,180
91 BB.41103
2.000 13,500,000
152,228
27,000,000
92 TT
2.000
110,619
78 TT
79 TT
80 TT
81
82
83
84
85
86
TT
TT
TT
TT
TT
BB.41201
90 BB.41401
bnh
1,300,130
5,538
2,600,260
STT
m hiu n
gi
Thnh tin
n v
ci
68.000
220,000
6,597
ci
2.000
985,000
50,000
1,970,000
ci
2.000 25,000,000
150,000
50,000,000
ci
5.000
1,200,000
155,899
ci
5.000
151,500
31,702
757,500
98 TT
ci
1.000
55,000
8,000
55,000
99 TT
R ng d40
ci
2.000
40,000
5,000
80,000
100 TT
ci
15.000
47,005
13,269
705,075
101 TT
ci
96.000
37,604
10,615
3,609,984
102 TT
Y thng tc d150
ci
18.000
85,000
10,000
1,530,000
103 TT
Y thng tc d110
ci
20.000
57,000
10,000
1,140,000
104 TT
Y thng tc d90
ci
2.000
50,000
10,000
100,000
105 TT
6.000
1,500,000
20,000
9,000,000
106 TT
ai+c+Vt n
225.000
10,000
2,000
2,250,000
107 TT
H Ga 800800 Np Gang
ci
2.000
1,540,000
15,000
3,080,000
108 TT
133.000
85,000
15,000
11,305,000
109 TT
ci
133.000
1,250,000
15,000
166,250,000
93 BB.42401
94 TT
95 TT
96 BB.36501
97 TT
Khi l-ng
n gi
Vt liu
Nhn cng
My
1,108
20,957
Vt liu
14,960,000
6,000,000
#REF!
Tng Cng
Bng d ton
: to nh vn phng trico
p thot n-c sinh hot nh chnh
Nhn cng
My
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
17,811
5,631
58,608
15,984
4,263
464,667
17,811
Nhn cng
My
50,679
15,984
12,789
149,205
20,462
7,916
3,754
33,786
7,104
2,842
35,525
54,656
321,384
55,752
91,824
153,048
464,610
15,832
52,556
31,968
19,894
220,255
Nhn cng
My
397,880
11,874
11,262
8,526
114,533
65,592
157,416
163,980
122,985
163,975
65,592
18,584
15,304
17,811
56,310
15,984
21,315
11,936
400,722
10
Nhn cng
My
2,171,534
2,718,896
754,087
2,477,511
526,785
389,664
264,915
57,083
445,275
73,062
283,185
38,055
243,417
113,652
532,875
30,444
312,682
11
Nhn cng
My
577,200
26,384
36,540
40,592
22,524
32,472
52,768
30,444
22,524
450,000
455,000
120,000
320,000
108,000
6,393,576
554,148
3,400,000
6,089,120
20,298
304,456
221,238
11,076
12
Nhn cng
My
448,596
75,344
100,000
300,000
779,495
104,785
158,508
8,000
10,000
199,035
1,019,059
180,000
200,000
20,000
120,000
450,000
30,000
1,995,000
1,995,000
#REF!
#REF!
13
M hiu
n v
Thi cng
14
Khi l-ng
nh mc
H s
15
M hiu
Tn vt t-
16
n v
Khi l-ng
M hiu
Tn vt t-
17
n v
Khi l-ng
n gi
Bng gi tr vt t-
18
M hiu
Tn vt t-
n v
Khi l-ng
Gc
Vt liu khc
%
Tng cng
19
n gi
Thng bo
Chnh lch
Thnh tin
M hiu
Loi vt liu
n v
Khi l-ng
Trng
l-ng
Ngun mua
n v
Ph-ng tin
vn
chuyn
20
Bc
hng
C ly
tng
cng
(Km)
C ly phn theo
cp -ng
Kiu -ng
C ly (Km)
Cp -ng
Gi c-c
/t.km
hi ph vn chuyn
: to nh vn phng trico
p thot n-c sinh hot nh chnh
n gi
Thnh tin
V. chuyn
21
STT
M hiu
Loi vt liu
n v
Khi l-ng
Gi gc
(gi mua)
n hin tr-ng
trnh :
mc :
Chi ph trung chuyn (nu c)
Chi ph
vn chuyn
Bc xp
Thnh tin
Cng chi ph
trung chuyn
Gi giao vt
liu n
hin tr-ng
STT
M hiu
Loi vt liu
n v
Khi l-ng
Gi giao vt liu
n hin tr-ng
g n hin tr-ng
nh :
c :
Chi ph ti hin tr-ng
chi ph
Bc xp
Chi ph
vn chuyn ni b
Cng chi ph ti
hin tr-ng
Gi vt liu bnh
qun n hin
tr-ng
M hiu
26
n v
KL nh mc
n gi
H s
27
M hiu
28
n v
Khi l-ng
n gi
29
tng hp kinh ph
Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT
I
II
III
Chi ph
Cch tnh
Gi tr ()
#REF!
Gi tr xy lp
Gi tr thit b
Chi ph khc
x 1,1
#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
STT
ni dung
Tng cng
Chi ph xy nh tm
Chi ph xy cng
ti hin tr-ng
trnh chnh, ph tr,
v iu hnh thi
tm phc v thi cng
cng
GXDCPT
GXDLT
Chi ph thit b
chi ph d phng
GTB
GKDT
GDP
Ngy
Ng-i tnh
thng
nm 200
n v tnh : ng
Tng cng
GKTDT
GTDT
Ngy
thng nm 200
C quan lp
bng s 1 : tng
STT
khon mc Chi ph
Chi ph xy dng :
2
3
4
Chi ph thit b :
Chi ph khc :
Chi ph d phng :
Tng cng
Ngy
Ng-i tnh
thng nm 200
C quan lp
K hiu
GXD
GXDCPT
GXDLT
GTB
GKDT
GDP
GXDCT
thng
nm 200
bng s 2 : tng
hp chi ph xy dng
STT
Tng cng
Ngy
Ng-i tnh
thng nm 200
C quan lp
thng
K hiu
GXD
nm 200
bng s 3 : tng
hp chi ph thit b
STT
1
2
Thit b phi lp
Thit b khng phi lp
3
4
B
Ngy
Ng-i tnh
thng
nm 2
t b
ico
K hiu
GTB
Ngy
thng nm 200
C quan lp
bng s 4 : tng
hp chi ph khc
STT
Tng cng
Ngy
Ng-i tnh
thng
nm 2
khc
ico
K hiu
GKDT
Ngy
thng nm 200
C quan lp
M hiu
n v
hao ph nc
T1
42
T2
T3
T4
43
Ngy
12 thng
D ton thit k
Cng trnh :
Hng mc :
Gi tr d ton :
Ch tr cng trnh
to nh vn phng trico
phn cp thot n-c sinh hot nh chnh
Lp d ton
Kim tra
Cng ty thit k
12 nm
on thit k
2014
Config
H s vt liu :
1
H s nhn cng :
2.581
H s my thi cng :
1.15
Chi ph chung :
6%
Thu nhp chu thu tnh tr-c :
5.5 %
Thu gi tr gia tng :
10 %
Chi ph xy nh tm ti hin tr-ng v iu hnh1thi%cng
S Files d liu
C:\DUTOAN97\HaNoi09\HaNoi09\PLV1776.DBF
C:\DUTOAN97\HaNoi09\HaNoi09\TDVTHN09.DBF
C:\DUTOAN97\HaNoi09\HaNoi09\GVTHN09.DBF
C:\DUTOAN97\HaNoi09\HaNoi09\DG56LDHN.DBF
C:\DUTOAN97\HaNoi09\HaNoi09\DMDT1777.DBF
C:\DUTOAN97\HaNoi2008\DG17XDHN.DBF
C:\DUTOAN97\HaNoi2008\DG17KSHN.DBF
C:\DUTOAN97\HaNoi2008\DMDT1776.DBF
C:\DUTOAN97\HaNoi2008\PLV1776.DBF
C:\DUTOAN97\HaNoi2008\TDVT1776.DBF
C:\DUTOAN97\HaNoi2008\GVT17LDHN.DBF
C:\DUTOAN97\HaNoi2008\DG17LDHN.DBF
1
1,45*1,78
1.15
6
5.5
10
28817760
60864009
38640090
35680400
90617770
31700400
31775400
28824050
6086980
386980
0385
0386
0387
0388
Page 46
Config
Page 47
Config
Page 48
Config
323
325
327
328
329
330
338
339
340
341
342
343
344
345
346
347
0021
0022
0023
0024
0027
0306
0307
0308
0309
0369
0379
0380
0381
0382
0383
0384
0385
0386
0387
0388
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
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
Thp fi 28mm
Thp fi 32mm
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
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
2
3
4
5
1
2
3
4
5
1
2
3
4
5
1
2
Page 49
XLTB
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tXL
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp t
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp t
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp t
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp t
Lp h s mi thu XL & Phn tch,
Gim st thi cng xy dng v lp t
TB
Lp h s mi thu mua sm vt t- thi
Lp h s mi thu mua sm vt t- thi
Lp h s mi thu mua sm vt t- thi
Lp h s mi thu mua sm vt t- thi
Lp h s mi thu mua sm vt t- thi
XLTB
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh tng d ton
Thm nh tng d ton
Config
3 Thm nh tng d ton
4 Thm nh tng d ton
5 Thm nh tng d ton
1
2
3
4
5
1
2
3
4
5
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
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
Page 50
1
2
3
4
5
1
2
3
4
5
Config
1
2
3
4
5
1
2
3
4
5
TB
1
2
3
4
5
Page 51
Config
. 0000
< ,999
. 0001
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
0.79
0.557
0.557
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
0.396
0.323
0.323
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
0.454
0.336
0.336
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
0.38
0.309
0.309
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
0.462
0.216
0.216
. 0000
<=00,5
. 0001
0.396
0.396
0.33
1.782
1.782
1.485
0.277
0.277
0.231
1.24
1.24
1.034
0.263
0.263
0.219
0.954
0.954
0.793
0.246
0.246
0.205
0.886
0.886
0.74
0.331
0.331
0.276
1.505
1.505
1.254
. 0000
<=00,5
. 0001
0.266
0.266
0.222
0.187
0.187
0.156
0.168
0.168
0.14
0.157
0.157
0.131
0.223
0.223
0.186
. 0000
<=,999
. 0001
Thm nh d n u t0.035
Thm nh d n u t0.035
Thm nh d n u t0.035
Thm nh d n u t0.035
Thm nh d n u t0.035
. 0000
<=00,5
. 0001
0.1436
0.1436
0.1197
0.0983
0.0983
0.0819
0.0932
0.0932
0.0781
0.0932
0.0932
0.0781
0.1344
0.1344
0.1008
0.126
0.126
0.105
0.1512
0.1512
0.126
. 0005
. 0015
. 0025
. 0050
. 0100
0.068
0.388
0.288
0.719
0.575
0.489
0.36
0.264
0.24
0.192
0.045
0.156
0.413
0.303
0.275
0.22
0.046
0.179
0.345
0.253
0.23
0.184
0.042
0.15
0.42
0.336
0.276
0.227
0.0621
0.168
. 0015
0.3
0.24
1.43
1.342
0.21
0.168
0.99
0.911
0.2
0.16
0.739
0.661
0.186
0.149
0.686
0.621
0.24
0.204
1.21
1.135
. 0005
. 0015
0.204
0.18
0.144
0.126
0.13
0.113
0.121
0.106
0.168
0.156
. 0005
. 0015
0.0322
0.0266
0.0322
0.0266
0.0322
0.0266
0.0322
0.0266
0.0322
0.0266
. 0005
. 0015
0.1071
0.0945
0.0756
0.063
0.0718
0.0599
0.0718
0.0599
0.0945
0.0819
0.091
0.07
0.112
0.084
. 0025
0.16
1.188
0.115
0.814
0.109
0.583
0.102
0.546
0.138
0.977
. 0025
0.156
0.108
0.097
0.091
0.132
. 0025
0.0238
0.0238
0.0238
0.0238
0.0238
. 0025
0.063
0.0441
0.0422
0.0422
0.0536
0.0476
0.056
. 0005
Page 52
. 0050
. 0100
0.1
0.07
1.008
0.787
0.08
0.05
0.704
0.554
0.077
0.045
0.446
0.275
0.07
0.043
0.421
0.254
0.09
0.06
0.834
0.664
. 0050
. 0100
0.102
0.066
0.072
0.048
0.065
0.043
0.061
0.04
0.084
0.054
. 0050
. 0100
0.021
0.0175
0.021
0.0175
0.021
0.0175
0.021
0.0175
0.021
0.0175
. 0050
. 0100
0.0553
0.0441
0.0392
0.0309
0.0371
0.0296
0.0371
0.0296
0.0469
0.0378
0.0413
0.0315
0.049
0.0371
Config
0.1057
0.1057
0.1008
0.1057
0.1057
0.1008
0.0882
0.0882
0.084
0.0784
0.0784
0.0742
0.0588
0.0588
0.056
0.0406
0.0406
0.0385
0.0392
0.0392
0.0371
0.0259
0.0259
0.0245
. 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
Nhm IV - Cng trnh giao thng
. 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
Page 53
Config
<=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 54
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
0.053
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
0.116
0.028
0.092
0.019
0.081
0.011
0.069
0.0483
0.143
0.0414
0.118
0.029
0.101
0.017
0.086
. 0200
0.045
0.616
0.03
0.432
0.029
0.216
0.027
0.202
0.036
0.519
. 0200
0.057
0.041
0.037
0.035
0.048
. 0200
0.014
0.014
0.014
0.014
0.014
. 0200
0.0315
0.0221
0.0208
0.0208
0.0271
0.0252
0.0308
. 0500
0.033
0.5
0.023
0.346
0.022
0.163
0.02
0.156
0.024
0.392
. 0500
0.048
0.035
0.031
0.029
0.041
. 0500
0.0105
0.0105
0.0105
0.0105
0.0105
. 0500
0.0221
0.0158
0.0151
0.0151
0.0158
0.0161
0.0231
. 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
0.0107
0.0057
0.0139
0.0077
0.0133
0.007
0.0161
0.0083
Page 55
C:\DUTOAN97\CUOCVC.DBF
3
1
Config
0.021
0.021
0.0203
. 0200
0.0161
0.0161
0.0154
. 0500
1.4
1.43
1.58
1.89
2.27
n, -ng dy ti in
. 0200
1.4
1.3
1.44
1.73
2.07
0.0112
0.0112
0.0105
0.0067
0.0067
0.0061
. 1000
1.4
1.17
1.26
1.51
1.81
. 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
. 0200
. 0500
0.62
0.62
0.78
0.78
0.78
0.65
0.87
0.79
0.95
0.87
Page 56
Config
. 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
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 57
Config
Page 58
Config
Page 59
Config
Page 60
Config
Page 61
Config
Page 62
Config
Page 63
Config
Page 64
Config
Page 65
Config
Page 66
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
5
1
2
XLTB
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tXL
Lp h s mi thu XL & Phn tch, nh gi h s d thu xy lp
Gim st thi cng xy dng
Lp h s mi thu XL & Phn tch, nh gi h s d thu xy lp
Gim st thi cng xy dng
Lp h s mi thu XL & Phn tch, nh gi h s d thu xy lp
Gim st thi cng xy dng
Lp h s mi thu XL & Phn tch, nh gi h s d thu xy lp
Gim st thi cng xy dng
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
Gim st lp t thit b
Lp h s mi thu mua sm vt t- thit b v phn tch, nh gi h s
Gim st lp t thit b
Lp h s mi thu mua sm vt t- thit b v phn tch, nh gi h s
Gim st lp t thit b
Lp h s mi thu mua sm vt t- thit b v phn tch, nh gi h s
Gim st lp t thit b
Lp h s mi thu mua sm vt t- thit b v phn tch, nh gi h s
Gim st lp t thit b
XLTB
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
Thm nh thit k k thut
Thm nh thit k k thut
Page 67
Config
3
4
5
1
2
3
4
5
1
2
3
4
5
TB
3 Cng trnh ho cht - Loi 3
4 Cng trnh ho cht - Loi 4
5 Cng trnh ho cht - Loi 5
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
XL
1 Cp ngm cp in p 6 - 15KV
2 Cp ngm cp in p 22 - 35KV
3 Cp ngm cp in p 110KV
Nhm II
Page 68
Config
XLTB
1 Loi 1
2 Loi 2
3 Loi 3
1
2
3
4
5
1
2
3
4
5
1
2
3
4
5
1
2
3
4
5
TB
1
2
3
4
5
Page 69
Config
. 0000
0.646
0.357
0.336
0.358
< ,999
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
0.079
0.45
0.334
0.916
0.834
0.667
0.567
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
0.441
0.4
0.293
0.267
0.213
0.049
0.174
0.536
0.487
0.39
0.32
0.263
0.072
0.195
. 0015
0.3
0.24
1.057
0.902
0.21
0.168
0.854
0.714
0.2
0.16
0.89
0.723
0.186
0.149
0.875
0.72
0.24
0.204
1.21
1.125
. 0005
. 0015
0.204
0.18
0.454
0.364
0.144
0.126
0.32
0.255
0.13
0.113
0.289
0.228
0.121
0.106
0.269
0.215
0.168
0.156
0.318
0.268
. 0005
. 0015
0.0374
0.0309
0.0374
0.0309
0.0374
0.0309
0.0374
0.0309
0.0374
0.0309
. 0005
. 0015
0.1299
0.1096
0.0877
0.0731
. 0025
0.16
0.798
0.115
0.638
0.109
0.638
0.102
0.633
0.138
0.977
. 0025
0.156
0.316
0.108
0.219
0.097
0.186
0.091
0.184
0.132
0.227
. 0025
0.0276
0.0276
0.0276
0.0276
0.0276
. 0025
0.0953
0.0635
0.646
0.357
0.336
0.358
0.251
0.251
. 0000
<=00,5
. 0001
0.396
0.396
0.33
1.437
1.437
1.148
0.277
0.277
0.231
1.167
1.167
0.932
0.263
0.263
0.219
1.254
1.254
1.025
0.246
0.246
0.205
1.233
1.233
0.987
0.331
0.331
0.276
1.505
1.505
1.254
. 0000
<=00,5
. 0001
0.266
0.266
0.222
0.646
0.646
0.516
0.187
0.187
0.156
0.454
0.454
0.363
0.168
0.168
0.14
0.408
0.408
0.326
0.157
0.157
0.131
0.381
0.381
0.305
0.223
0.223
0.186
0.46
0.46
0.368
. 0000
<=,999
. 0001
0.0406
0.0406
0.0406
0.0406
0.0406
. 0000
<=00,5
. 0001
0.1754
0.1754
0.1462
0.114
0.114
0.095
. 0005
Page 70
. 0050
. 0100
0.1
0.07
0.677
0.529
0.08
0.05
0.552
0.434
0.077
0.045
0.489
0.301
0.07
0.043
0.488
0.294
0.09
0.06
0.834
0.664
. 0050
. 0100
0.102
0.066
0.255
0.206
0.072
0.048
0.146
0.097
0.065
0.043
0.132
0.087
0.061
0.04
0.123
0.081
0.084
0.054
0.151
0.1
. 0050
. 0100
0.0244
0.0203
0.0244
0.0203
0.0244
0.0203
0.0244
0.0203
0.0244
0.0203
. 0050
. 0100
0.0733
0.0564
0.0489
0.0376
Config
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403
0.0906
0.0906
0.1169
0.1315
0.0855
0.0815
0.0815
0.1052
0.0833
0.0833
0.1096
0.1169
0.0789
0.075
0.075
0.0987
0.0695
0.0695
0.095
0.0987
0.0658
0.0625
0.0625
0.0855
0.0604
0.0604
0.0826
0.0858
0.0572
0.0544
0.0544
0.0744
0.0465
0.0465
0.0635
0.066
0.044
0.0418
0.0418
0.0572
0.0358
0.0358
0.0489
0.0508
0.0338
0.0322
0.0322
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
. 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
Page 71
Config
. 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
<=00,5
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
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
1.81
1.81
1.72
1.49
2.19
1.99
1.89
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
. 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 72
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
0.135
0.035
0.115
0.023
0.101
0.014
0.086
0.056
0.165
0.052
0.0147
0.036
0.126
0.021
0.107
. 0200
0.045
0.414
0.03
0.339
0.029
0.237
0.027
0.235
0.036
0.51
. 0200
0.057
0.134
0.041
0.083
0.037
0.075
0.035
0.071
0.048
0.083
. 0200
0.0162
0.0162
0.0162
0.0162
0.0162
. 0200
0.0434
0.0289
. 0500
0.033
0.336
0.023
0.271
0.022
0.178
0.02
0.181
0.024
0.392
. 0500
0.048
0.115
0.035
0.071
0.031
0.063
0.029
0.059
0.041
0.071
. 0500
0.0122
0.0122
0.0122
0.0122
0.0122
. 0500
0.0334
0.0222
. 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
0.0078
0.0049
. 1000
0.0257
0.0171
Page 73
Config
0.0275
0.0275
0.0376
0.039
0.026
0.0248
0.0248
0.0338
. 0200
1.4
1.43
1.58
1.89
2.27
0.0212
0.0212
0.0289
0.03
0.02
0.019
0.019
0.026
. 0500
1.4
1.3
1.44
1.73
2.07
0.0163
0.0163
0.0222
0.0231
0.0154
0.0146
0.0146
0.02
. 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
. 0200
. 0500
0.57
0.5
0.28
0.22
0.056
0.051
Page 74
Config
. 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
. 0500
0.78
0.65
0.78
0.65
0.87
0.79
0.95
0.87
1.49
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
. 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 75