You are on page 1of 75

D ton ACITT 2006

Bng tng hp kinh ph


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT

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

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

II

Chi ph chung
Gi thnh d ton xy dng
III Thu nhp chu thu tnh tr-c

Gi tr d ton xy dng tr-c thu


IV Thu gi tr gia tng
Gi tr d ton xy dng sau thu
Chi ph xy nh tm ti hin tr-ng v iu
hnh thi cng
Cng
Lm trn

#REF!
#REF!

#NAME?

D ton ACITT 2006

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

Ni dung cng vic

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

Lp t ng hn nhit PP-R -ng knh


ng d=60mm
32/100 = 0,32
Lp t ng hn nhit PP-R -ng knh
ng d=50mm
75/100 = 0,75
Lp t ng hn nhit PP-R -ng knh
ng d=40mm
145/100 = 1,45
Lp t ng hn nhit PP-R -ng knh
ng d=32mm
123/100 = 1,23
Lp t ng hn nhit PP-R -ng knh
ng d=20mm
365/100 = 3,65
Lp t ng hn nhit PP-R -ng knh
ng d=10mm
175/100 = 1,75
Lp t t chuyn PP-R d65/50

8 TT

Lp t t chuyn PP-R d50/32

ci

2.000

45,000

2,816

90,000

9 TT

Lp t t chuyn PP-R d50/25

ci

22.000

43,000

2,664

946,000

10 TT

Lp t t chuyn PP-R d40/32

ci

6.000

29,000

2,664

174,000

11 TT

Lp t t chuyn PP-R d32/25

ci

2.000

11,000

2,132

22,000

12 TT

Lp t t chuyn PP-R d25/15

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

D ton ACITT 2006

STT

m hiu n
gi

Ni dung cng vic

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

Lp t cn thu ni ren d65/50

ci

4.000

24,000

1,979

96,000

20 TT

Lp t cn thu ni ren d50/32

ci

2.000

11,500

1,877

23,000

21 TT

Lp t cn thu ni ren d50/25

ci

18.000

11,200

1,877

201,600

22 TT

Lp t cn thu ni ren d40/32

ci

4.000

6,900

1,776

27,600

23 TT

Lp t cn thu ni ren d32/25

ci

2.000

4,500

1,421

9,000

24 TT

Lp t cn thu ni ren d25/15

ci

25.000

2,700

1,421

67,500

25 BB.36605

Lp t van kho, -ng knh van


d=65mm
Lp t van kho, -ng knh van
d=50mm
Lp t van kho, -ng knh van

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

D ton ACITT 2006

STT

m hiu n
gi

36 TT

Ni dung cng vic

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

Lp t ct nha PP-R ni bng ph-ng


php hn, -ng knh ct d=15mm
Lp t ct chuyn PP-R d65/50

ci

4.000

96,500

2,969

386,000

38 TT

Lp t ct chuyn PP-R d50/25

ci

4.000

56,000

2,816

224,000

39 TT

Lp t ct chuyn PP-R d32/25

ci

4.000

16,500

2,132

66,000

40 TT

Lp t ct chuyn PP-R d25/15

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

Lp t mng sng nha nhm, -ng


knh ct d=65mm
Lp t mng sng nha nhm, -ng
knh ct d=50mm
Lp t mng sng nha nhm, -ng
knh ct d=40mm
Lp t mng sng nha nhm, -ng
knh ct d=32mm
Lp t mng sng nha nhm, -ng
knh ct d=25mm
Lp t mng sng nha nhm, -ng
knh ct d=21mm
Lp t van 1 chiu, -ng knh van
d=40mm
Lp t van 1 chiu, -ng knh van
d=32mm
Lp t crco D65

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

Phn thot n-c

D ton ACITT 2006

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

Lp t ng nha UPVC -ng knh ng


d=150mm
Lp t ng nha UPVC -ng knh ng
d=110mm
Lp t ng nha UPVC -ng knh ng
d=90mm
Lp t ng nha UPVC -ng knh ng
d=60mm
Lp t ng nha UPVC -ng knh ng
d=42mm
Lp t t chuyn UPVC d150/110

ci

64.000

48,742

6,089

3,119,488

61 TT

Lp t t chuyn UPVC d110/60

ci

58.000

27,315

4,568

1,584,270

62 TT

Lp t t chuyn UPVC d90/60

ci

15.000

9,347

3,806

140,205

63 TT

Lp t t chuyn UPVC d60/42

ci

150.000

5,349

2,969

802,350

64 TT

Lp t t nha (90+135) d150

ci

12.000

30,000

6,089

360,000

65 TT

Lp t t nha (90+135) d110

ci

62.000

22,727

4,568

1,409,074

66 TT

Lp t t nha (90+135) d90

ci

10.000

12,000

3,806

120,000

67 TT

Lp t t nha (90+135) d60

ci

82.000

4,364

2,969

357,848

68 BB.29128

Lp t ct nha ming bt ni bng


ph-ng php dn keo, -ng knh ct
d=150mm (Ct 135)
Lp t ct nha ming bt ni bng
ph-ng php dn keo, -ng knh ct
d=110mm (Ct 135)
Lp t ct nha ming bt ni bng
ph-ng php dn keo, -ng knh ct
d=90mm (Ct 135)
Lp t ct nha ming bt ni bng
ph-ng php dn keo, -ng knh ct
d=60mm (Ct 135)

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

Ni dung cng vic

Vt liu

Nhn cng

My

Vt liu

D ton ACITT 2006

STT

m hiu n
gi

72 BB.29122

Ni dung cng vic

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

Lp t ct nha ming bt ni bng


ph-ng php dn keo, -ng knh ct
d=42mm (Ct 135)
Lp t ct chuyn UPVC d150/110

ci

8.000

35,460

3,298

283,680

74 TT

Lp t ct chuyn UPVC d110/60

ci

12.000

27,315

3,045

327,780

75 TT

Lp t ct chuyn UPVC d90/60

ci

16.000

9,347

2,537

149,552

76 TT

Lp t ct chuyn UPVC d60/42

ci

12.000

3,253

1,877

39,036

77 TT

Lp t cn thu UPVC bng ph-ng php


dn keo, -ng knh cn d150/110
Lp t cn thu UPVC bng ph-ng php
dn keo, -ng knh cn d150/90
Lp t cn thu UPVC bng ph-ng php
dn keo, -ng knh cn d90/60
Lp t cn thu UPVC bng ph-ng php
dn keo, -ng knh cn d60/42
Lp t mng sng nha UPVC d150
Lp t mng sng nha UPVC d110
Lp t mng sng nha UPVC d90
Lp t mng sng nha UPVC d60
Lp t mng sng nha UPVC d42
Lp t chu x bt (lin doanh)

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

Lp t vi ra v sinh (lin doanh)

ci

84.000

359,090

6,597

30,163,560

88 TT

Lavab (lin doanh)

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

Lp t chu tiu nam (monoca) (lin


doanh)
Lp t vi tm h-ng sen 1 vi, 1 h-ng
sen (lin doanh)
Lp t bn tm ng (lin doanh)

2.000 13,500,000

152,228

27,000,000

92 TT

Lp t bnh nng lnh

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

D ton ACITT 2006

STT

m hiu n
gi

Thnh tin

n v

Lp t g-ng soi (lin doanh) (G-ng


phng tm Roma theo bo gi th tr-ng)
My bm n-c SH 1KW (Gi vt liu ly theo
gi th tr-ng NC tm tnh)
My bm n-c SH 22,5KW (Gi vt liu ly
theo gi th tr-ng NC tm tnh)
Lp t van in, -ng knh van d32

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

Lp t van phao iu chnh tc lc


d32 (NC p dng lp van ren, gi VL theo
thng bo gi, VL ph 1%)
CREPIN d65

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

Ga thu n-c sn d150

ci

15.000

47,005

13,269

705,075

101 TT

Ga thu n-c sn d120

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

H thng van gim p d50

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

Rnh thot n-c tng hm B 300300

133.000

85,000

15,000

11,305,000

109 TT

Np rnh bng Gang 100040045

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

Ni dung cng vic

Vt liu

Nhn cng

My

1,108

20,957

Vt liu

14,960,000

6,000,000

#REF!

Tng Cng

D ton ACITT 2006

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

D ton ACITT 2006

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

D ton ACITT 2006

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

D ton ACITT 2006

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

D ton ACITT 2006

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

D ton ACITT 2006

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

D ton ACITT 2006

Bng phn tch vt tCng trnh : to nh vn phng trico


Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Thnh phn hao ph

n v
Thi cng

14

Khi l-ng
nh mc
H s

D ton ACITT 2006

Bng phn tch vt t-

ng trnh : to nh vn phng trico


: phn cp thot n-c sinh hot nh chnh
Khi l-ng
Vt t-

15

D ton ACITT 2006

Bng tng hp vt tCng trnh : to nh vn phng trico


Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Tn vt t-

16

n v

Khi l-ng

D ton ACITT 2006

Bng gi tr vt tCng trnh : to nh vn phng trico


Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Tn vt t-

17

n v

Khi l-ng

n gi

D ton ACITT 2006

Bng gi tr vt t-

Cng trnh : to nh vn phng trico


c : phn cp thot n-c sinh hot nh chnh
Thnh tin

18

D ton ACITT 2006

Bng chnh lch vt tCng trnh : to nh vn phng trico


Hng mc : phn cp thot n-c sinh hot nh chnh
STT

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

D ton ACITT 2006

Bng chi ph vn chuyn


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT

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

D ton ACITT 2006

hi ph vn chuyn

: to nh vn phng trico
p thot n-c sinh hot nh chnh
n gi

Thnh tin

V. chuyn

21

gi giao vt liu n hin tr-ng


Cng trnh :
Hng mc :

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

Hao ht trung chuyn


%

Thnh tin

Cng chi ph
trung chuyn

Gi giao vt
liu n
hin tr-ng

gi vt liu xy dng n hin tr-ng


Cng trnh :
Hng mc :

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

D ton ACITT 2006

Bng n gi chi tit


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Thnh phn hao ph

26

n v

KL nh mc

n gi

H s

D ton ACITT 2006

Bng n gi chi tit

g trnh : to nh vn phng trico


phn cp thot n-c sinh hot nh chnh
Thnh tin

27

D ton ACITT 2006

Bng d ton d thu


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Ni dung cng vic

28

n v

Khi l-ng

n gi

D ton ACITT 2006

Bng d ton d thu

ng trnh : to nh vn phng trico


: phn cp thot n-c sinh hot nh chnh
Thnh tin

29

D ton ACITT 2006

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!

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 b-c
11 Chi ph thit k k thut ca cng trnh c yu
cu thit k 2 b-c

IV D phng ph
Tng cng

#NAME?

30

D ton ACITT 2006

tng hp kinh ph

ng trnh : to nh vn phng trico


phn cp thot n-c sinh hot nh chnh
K hiu

XL
TB
PK

DP
TDT

#NAME?

31

D ton ACITT 2006

Bng tng hp d ton xy dng cng trnh


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh

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 khc thuc


d ton

chi ph d phng

GTB

GKDT

GDP

Ngy
Ng-i tnh

Ng-i kim tra

thng

nm 200

D ton ACITT 2006

n v tnh : ng

chi ph QLDA v chi


ph khc thuc TDT

Tng cng

GKTDT

GTDT

Ngy

thng nm 200
C quan lp

bng s 1 : tng

hp d ton xy dng cng trnh

Cng trnh : to nh vn phng trico

STT

khon mc Chi ph

Chi ph tr-c thu

Thu gi tr gia tng

Chi ph sau thu

Chi ph xy dng :

Chi ph xy cng trnh chnh, ph tr,


tm phc v thi cng
Chi ph xy nh tm ti hin tr-ng
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
Ng-i tnh

Ng-i kim tra

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

Cng trnh : to nh vn phng trico

STT

Tn hng mc (phn vic) cng trnh

Chi ph tr-c thu

Thu gi tr gia tng

Chi ph sau thu

Tng cng

Ngy
Ng-i tnh

Ng-i kim tra

thng nm 200
C quan lp

thng

K hiu

GXD

nm 200

bng s 3 : tng

hp chi ph thit b

Cng trnh : to nh vn phng trico

STT

Tn thit b hay nhm thit b

Chi ph mua sm thit b

1
2

Thit b phi lp
Thit b khng phi lp

3
4
B

Chi ph tr-c thu

Thu gi tr gia tng

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
Ng-i tnh

Ng-i kim tra

thng

nm 2

t b

ico

Chi ph sau thu

K hiu

GTB

Ngy

thng nm 200
C quan lp

bng s 4 : tng

hp chi ph khc

Cng trnh : to nh vn phng trico

STT

Cc khon mc chi ph khc

Chi ph tr-c 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
Ng-i tnh

Ng-i kim tra

thng

nm 2

khc

ico

Chi ph sau thu

K hiu

GKDT

Ngy

thng nm 200
C quan lp

D ton ACITT 2006

Bng tin thi cng


Cng trnh : to nh vn phng trico
Hng mc : phn cp thot n-c sinh hot nh chnh
STT

M hiu

Ni dung cng vic

n v

Tin thi cng

hao ph nc
T1

42

T2

T3

T4

D ton ACITT 2006

Bng tin thi cng

trnh : to nh vn phng trico


hn cp thot n-c sinh hot nh chnh
Tin thi cng
T5

43

Cng ho x hi ch ngha vit nam


c lp t do hnh phc

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

x hi ch ngha vit nam


c lp t do hnh phc

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

Nhm I - Cng trnh cng nghip


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

1
2
3
4
5

Nhm II - Cng trnh cp thot n-c, tuy


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 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

Nhm III - Cng trnh nng nghip, thu


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

1
2
3
4
5

Nhm IV - Cng trnh giao thng


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

Config

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 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

Nhm I - Cng trnh cng nghip


. 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
Nhm II - Cng trnh cp thot n-c, tuyn ng dn du, tuyn cp thng tin b-u 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
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

Nhm V - Cng trnh dn dng


. 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
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 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

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
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton

1
2
3
4
5

Nhm I - Cng trnh cng nghip


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 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 - Cng trnh cp thot n-c, tuyn ng dn du, tuyn cp thng ti


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 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

Nhm III - Cng trnh nng nghip, thu li


XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

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 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

c, tuyn ng dn du, tuyn cp thng tin b-u 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

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

You might also like