You are on page 1of 1148

BNG D TON HNG MC CNG TRNH

CNG TRNH :

D ton G8. www.dutoanG8.com

HNG MC : NN NG
STT

3
4

7
8

M s
n gi

Tn cng tc / Din gii khi lng

HM

NN NG

o hu c + Vt bn
AB.11111B o bn trong mi iu kin, bn c trong
cng trnh giao thng
6512,13*5% = 325,6065
AB.21131 o san t bng my o <=1,25 m3, my i
<= 110CV t cp I
(6512,13*95%)/100 = 61,8652
o nn ng t cp III
AB.11723 o nn ng lm mi, t cp III
1590,43*5% = 79,5215
AB.31133 o nn ng lm mi bng my o <=1,25
m3, my i <=110 CV, ln phng tin vn
chuyn, t cp III
(1590,43*95%)/100 = 15,1091
o khun nn ng t cp III
AB.11823 o khun ng, rnh thot nc lng
ng, rnh xng c, su <=30 cm, t
cp III
6227,76*5% = 311,388
AB.31133 o khun ng lm mi bng my o
<=1,25 m3, my i <=110 CV, ln phng
tin vn chuyn, t cp III
(6227,76*95%)/100 = 59,1637
o cp nn ng t cp III
AB.11723 nh cp nn ng t cp III
16,14*5% = 0,807
AB.31133 nh cp nn ng bng my o <=1,25
m3, my i <=110 CV, ln phng tin vn
chuyn, t cp III
(16,14*95%)/100 = 0,1533
Trng c
AL.17111 Trng c mi knh mng, , p, mi taluy
nn ng

n v Khi lng

Vt liu

n gi
Nhn cng

m3

325.6065

46,849.

100m3

61.8652

23,414.

m3

79.5215

43,360.

100m3

15.1091

288,568.

m3

311.388

63,296.

100m3

59.1637

288,568.

m3

0.807

43,360.

100m3

0.1533

288,568.

100m2

22.5769

391,635.

Thnh tin
My T.C

Vt liu

0.

343,103.

0.

0.
558,748.

0.

0.

558,748.

0.

0.
558,748.

0.

0.

STT
10
11
12

13

14

15
16

17

18

19

20

M s
n gi

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

2257,69/100 = 22,5769
AL.17211 Vn chuyn vng c tip 100m
p t nn ng K=0.95
AB.13313 p t nn ng, cht yu cu K=0,95
(18430,16+118,98)*5% = 927,457
AB.64123 p nn ng my m 16 tn, cht yu
cu K=0,95
(18430,16+118,98)*95%/100 = 176,2168
p t nn ng K=0.98
AB.64124 p nn ng my m 16 tn, cht yu
cu K=0,98
4663,89/100 = 46,6389
o, xc v vn chuyn t cp III p t
Nam Cm xa trung bnh 22 km
AB.24133B o xc t trong cng trnh ng giao thng
bng my o <=1,25 m3 v my i <=110 CV,
t cp III
(18430,16+118,98)*1,13/100 = 209,6053
(4663,89*1,16)/100 = 54,1011
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
AB.42323 Vn chuyn t tip c ly <=7 km bng t t
7T, t cp III (Vn chuyn 6km = n gi
*6)
AB.42423 Vn chuyn t tip c ly >7 km bng t t
7T, t cp III (Vn chuyn 15km = n gi
*15)
Vn chuyn t o i xa 3 km
t o hu c
AB.41421 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp I
6512,13/100 = 65,1213
AB.42221 Vn chuyn t tip c ly <=4 km bng t t
7T, t cp I

AB.41423

t o nn, o khun, nh cp
Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
(1590,43+6227,76+16,14)/100 = 78,3433

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

100m2

22.577

4,613.

0.

m3

927.457

38,874.

0.

100m3

176.2168

86,720.

409,743.

0.

100m3

46.6389

86,720.

514,291.

0.

100m3

263.7064

40,370.

423,648.

0.

100m3

263.706

882,494.

0.

100m3

263.706

294,165.

0.

100m3

263.706

183,853.

0.

100m3

65.1213

626,571.

0.

100m3

65.121

279,457.

0.

100m3

78.3433

882,494.

0.

STT

M s
n gi

21

AB.42223

THM
HM

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

Vn chuyn t tip c ly <=4 km bng t t


7T, t cp III (Vn chuyn 2 km = n gi
* 2)
TNG CNG : NN NG

THM
HM

CNG K THUT DI 15.6M

AD.11212

AD.11222

AD.24213

AD.23225

AD.26222

AD.27242

AD.27252

AD.21125

AD.21113

10

AD.24131

AB.11323

AB.25123

Vt liu

78.343

Thnh tin
My T.C

Vt liu

308,873.

0.

MT NG
Mt ng tuyn chnh
Lm mng cp phi dm lp di dy
25cm, ng lm mi
Lm mng cp phi dm lp trn dy 15cm,
ng lm mi
Ti lp dnh bm mt ng bng nha pha
du, lng nha 1,0 kg/m2
15070,3/100 = 150,703
Ri thm mt ng btng nha, btng
nha ht trung, chiu dy ln p 7 cm
Sn xut btng nha ht trung bng trm trn
50-60 tn/h
(150,703*16,62)/100 = 25,0468
Vn chuyn BTN t Cu Mu xa trung bnh
27 km
Vn chuyn b tng nha t trm trn n v tr
, c ly 4 km u, t 10 tn
Vn chuyn b tng nha t trm trn n v tr
, vn chuyn 12 km tip theo, t 10 tn (
n gi * 23)
Mt ng vut ni ng ngang
Lm mng dm lp di, chiu dy ln
p 15 cm
Mt ng dm lp trn, chiu dy mt
ng ln p 12 cm
Lng nha mt ng 3 lp bng nha c,
tiu chun nha 4,5 kg/m2
TNG CNG : MT NG

100m3

n gi
Nhn cng

o t cp III
o mng bng, rng <=3 m, su <=2 m, t
cp III
300,96*10% = 30,096
o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III

100m3

38.8658 11,644,000.

225,693.

1,251,879. 452,553,375.2

100m3

22.6055 11,644,000.

254,628.

1,324,903.

100m2

150.703

789,306.

16,910.

154,468. 118,950,782.1

100m2

150.703

7,202,493.

147,569.

314,686. ############

100tn

25.0468

6,289,550.

315,950.

3,326,023. 157,533,100.9

100tn

25.047

2,509,858.

0.

100tn

25.047

255,389.

0.

100m2

3.9659

1,701,940.

344,617.

809,319.

6,749,723.8

100m2

3.9659

1,681,150.

599,977.

760,205.

6,667,272.8

100m2

3.9659

3,777,000.

387,752.

500,744.

14,979,204.3

263,218,442.

2,106,089,204

m3

30.096

61,345.

100m3

2.7086

350,273.

0.

519,049.

0.

STT

7
8

10
11

12

M s
n gi

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

(300,96*90%)/100 = 2,7086
Vn chuyn t i xa 3 km
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
300,96/100 = 3,0096
AB.42223 Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2km = n gi
*2)
p t K=0.95
AB.65130 p t cng trnh bng m cc, cht yu
cu K=0,95
234,74/100 = 2,3474
o, xc v vn chuyn t cp III p t
Nam Cm xa trung bnh 22 km
AB.24133B o xc t trong cng trnh ng giao thng
bng my o <=1,25 m3 v my i <=110 CV,
t cp III
(234,74*1,13)/100 = 2,6526
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
AB.42323 Vn chuyn t tip c ly <=7 km bng t t
7T, t cp III (Vn chuyn 6km = oen gi
* 6)
AB.42423 Vn chuyn t tip c ly >7 km bng t t
7T, t cp III (Vn chuyn 15km = n gi
*15)
AK.98120 Lm lp m mng, loi c ng knh
Dmax<=6
AF.11232 B tng sn xut bng my trn - bng th
cng, btng mng h t, m mng cng,
2x4, chiu rng <=250 cm, mc 150
AF.12116 B tng sn xut bng my trn - bng th
cng, b tng tng h t, 2x4, mc 150

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

100m3

3.0096

882,494.

0.

100m3

3.01

308,873.

0.

100m3

2.3474

556,418.

649,968.

0.

100m3

2.6526

40,370.

423,648.

0.

100m3

2.653

882,494.

0.

100m3

2.653

294,165.

0.

100m3

2.653

183,853.

0.

m2

4.68

116,100.

76,521.

m3

10.75

310,279.

76,798.

14,279.

3,335,499.3

m3

9.19

426,485.

180,645.

19,987.

3,919,397.2

543,348.

13

AF.14213

B tng sn xut bng my trn - bng th


cng, b tng m m h t, 1x2, mc 200

m3

1.32

411,210.

235,765.

85,409.

542,797.2

14

AG.11413

m3

2.71

401,210.

120,348.

8,697.

1,087,279.1

15

AF.13415

Sn xut cu kin b tng c sn, b tng


tm an h t, 1x2, mc 200
B tng sn xut bng my trn - bng th
cng, b tng ng cng hnh hp, 1x2, mc
300

m3

26.99

811,260.

159,840.

14,279.

21,895,907.4

STT

M s
n gi

16

AF.15414

B tng sn xut bng my trn - bng th


cng, b tng bn gim ti, 1x2, mc 250

m3

17
18
19
20
21
22
23
24
25
26
27
28
29
30
31

AF.65110
AF.63310
AF.63320
AF.61110
AF.61120
AG.13211
AG.13212
AI.52231
AF.61821
AG.41211
TT
AF.81122
AF.81311
AF.81511
AG.32211
THM

Ct thp m m h t, ng knh <=10 mm


Ct thp thn cng, ng knh <=10 mm
Ct thp thn cng, ng knh <=18 mm
Ct thp bn gim ti, ng knh <=10 mm
Ct thp bn gim ti, ng knh <=18 mm
Ct thp tm an, ng knh <= 10 mm
Ct thp tm an, ng knh > 10 mm
Thp bn tm an h t
Ct thp thang leo, ng knh >10 mm
Lp t tm an
Kho Vit Tip
Vn khun g mng cng
Vn khun g thn cng, tng h t
Vn khun m m h t
Vn khun thp tm an h t
TNG CNG : CNG K THUT DI 15.6M

HM

CNG BN LO=1.0M L TRNH KM0+860

AB.11373

AB.25123

AB.65130

AB.41423

AB.42223

AK.98120

o mng bng, rng >3 m, su <=3 m, t


cp III
343,41*10% = 34,341
o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III
(343,41*90%)/100 = 3,0907
p t cng trnh bng m cc, cht yu
cu K=0,95
114,47/100 = 1,1447
Vn chuyn t tha i bng t t ,
phm vi <=1000m, t 7T, t cp III
(343,41-114,47)/100 = 2,2894
Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n gi
* 2)
Lm lp m mng, loi c ng knh
Dmax<=6
38,13+8,81 = 46,94

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

4.2

526,159.

116,285.

26,136.

2,209,867.8

tn
tn
tn
tn
tn
tn
tn
tn
tn
ci
ci
100m2
100m2
100m2
100m2

0.5689
1.1525
1.2836
0.24
0.3105
0.2323
0.1394
0.6339
0.043
4.
2.
0.0486
2.0923
0.0596
0.065

8,301,780.
8,301,780.
8,355,420.
8,301,780.
8,302,932.
8,301,780.
8,302,716.
9,065,719.
8,302,684.
123,484.
100,000.
3,710,084.
3,717,314.
3,764,384.
315,969.

1,072,763.
1,065,831.
863,596.
574,411.
423,197.
1,084,378.
666,763.
1,132,162.
731,207.
26,782.

212,426.
27,214.
290,736.
27,214.
153,317.
32,657.
271,592.
686,975.
153,670.
97,036.

1,507,067.
1,518,399.
3,325,631.
1,735,938.

93,198.

4,722,882.6
9,567,801.5
10,725,017.1
1,992,427.2
2,578,060.4
1,928,503.5
1,157,398.6
5,746,759.3
357,015.4
493,936.
200,000.
180,310.1
7,777,736.1
224,357.3
20,538.
81,206,839

m3

34.341

51,043.

100m3

3.0907

350,273.

519,049.

0.

100m3

1.1447

556,418.

649,968.

0.

100m3

2.2894

882,494.

0.

100m3

2.289

308,873.

0.

m2

46.94

116,100.

76,521.

0.

5,449,734.

STT

M s
n gi

7
8

AE.12110
AF.11212

AF.12112

10

AF.11213

11

AF.14213

12

AG.11414

13

AF.14314

14

AF.61110

15

AF.61120

16

AF.65110

17

AF.65120

18

AG.13211

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

Xp khan khng cht mch h tiu nng


B tng sn xut bng my trn - bng th
cng, btng mng, sn cng, 1x2, chiu
rng <=250 cm, mc 150
B tng sn xut bng my trn - bng th
cng, b tng thn cng, tng cnh thng
h lu, 1x2, chiu dy <=45 cm, cao <=4 m,
mc 150
B tng sn xut bng my trn - bng th
cng, btng ging chng, 1x2, mc 200

m3
m3

1.52
36.8

78,206.
363,729.

60,892.
76,798.

14,279.

118,873.1
13,385,227.2

m3

42.1

480,446.

180,645.

19,987.

20,226,776.6

m3

0.66

407,179.

76,798.

14,279.

268,738.1

B tng sn xut bng my trn - bng th


cng, b tng m m, lp to dc, 1x2, mc
200
6,99+0,23 = 7,22
Sn xut cu kin b tng c sn, b tng
tm an, 1x2, mc 250
6,44+0,78 = 7,22
B tng sn xut bng my trn - bng th
cng, b tng ph bn, khp ni, 1x2, mc
250
0,56+5,26 = 5,82
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp mng, ging chng, ng knh
<=10 mm
(12,07+3,52)/1000 = 0,0156
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp mng, ging chng, ng knh
<=18 mm
14,76/1000 = 0,0148
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp m m trn cn, ng knh
<=10 mm
262,32/1000 = 0,2623
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp cht neo, ng knh <=18 mm

m3

7.22

411,210.

235,765.

85,409.

2,968,936.2

m3

7.22

450,210.

120,348.

8,697.

3,250,516.2

m3

5.82

470,541.

166,251.

14,758.

2,738,548.6

tn

0.0156

8,301,780.

574,411.

27,214.

129,507.8

tn

0.0148

8,302,932.

423,197.

153,317.

122,883.4

tn

0.2623

8,301,780.

1,072,763.

212,426.

2,177,556.9

tn

0.072

8,323,020.

748,826.

348,603.

599,257.4

tn

0.2504

8,301,780.

1,084,378.

32,657.

2,078,765.7

72/1000 = 0,072
Sn xut, lp t ct thp b tng c sn, ct
thp tm bn, ng knh <= 10 mm
(28,71+175,56+17,08+29,02)/1000 = 0,2504

STT

M s
n gi

19

AG.13212

20

AF.82111

21
22

TT
AG.41221
THM

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

Sn xut, lp t ct thp b tng c sn, ct


thp tm bn, ng knh > 10 mm
(641,48+45,82)/1000 = 0,6873
Vn khun thn cng, tng cnh, m m,
ging chng, tm bn
389,52/100 = 3,8952
Nha ng nht vo l cht
Lp dng cu kin b tng c sn, lp tm
bn, trng lng <= 3 tn
TNG CNG : CNG BN LO=1.0M L
TRNH KM0+860

HM

CNG BN LO=1.0M L TRNH KM0+140

AB.11373

AB.25123

AB.65130

AB.41423

AB.42223

AK.98120

7
8

AE.12110
AF.11212

AF.12112

10

AF.11213

o mng bng, rng >3 m, su <=3 m, t


cp III
397,32*10% = 39,732
o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III
(397,32*90%)/100 = 3,5759
p t cng trnh bng m cc, cht yu
cu K=0,95
132,44/100 = 1,3244
Vn chuyn t tha i bng t t ,
phm vi <=1000m, t 7T, t cp III
(397,32-132,44)/100 = 2,6488
Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n gi
* 2)
Lm lp m mng, loi c ng knh
Dmax<=6
38,13+8,81 = 46,94
Xp khan khng cht mch h tiu nng
B tng sn xut bng my trn - bng th
cng, btng mng, sn cng, 1x2, chiu
rng <=250 cm, mc 150
B tng sn xut bng my trn - bng th
cng, b tng thn cng, tng cnh thng
h lu, 1x2, chiu dy <=45 cm, cao <=4 m,
mc 150
B tng sn xut bng my trn - bng th
cng, btng ging chng, 1x2, mc 200

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

tn

0.6873

8,302,716.

666,763.

271,592.

5,706,456.7

100m2

3.8952

2,587,293.

2,092,308.

45,572.

10,078,023.7

kg
ci

919.751
30.

11,394.6
384,675.

1,000.
50,832.

146,066.

10,480,162.
11,540,250.
91,320,214

m3

39.732

51,043.

100m3

3.5759

350,273.

519,049.

0.

100m3

1.3244

556,418.

649,968.

0.

100m3

2.6488

882,494.

0.

100m3

2.649

308,873.

0.

m2

46.94

116,100.

76,521.

m3
m3

1.52
36.8

78,206.
363,729.

60,892.
76,798.

14,279.

118,873.1
13,385,227.2

m3

42.1

480,446.

180,645.

19,987.

20,226,776.6

m3

0.66

407,179.

76,798.

14,279.

268,738.1

0.

5,449,734.

STT

M s
n gi

11

AF.14213

12

AG.11414

13

AF.14314

14

AF.61110

15

AF.61120

16

AF.65110

17

AF.65120

18

AG.13211

19

AG.13212

20

AF.82111

21
22

TT
AG.41221
THM

Tn cng tc / Din gii khi lng

n v Khi lng
D ton G8. www.dutoanG8.com

B tng sn xut bng my trn - bng th


cng, b tng m m, lp to dc, 1x2, mc
200
6,99+0,23 = 7,22
Sn xut cu kin b tng c sn, b tng
tm an, 1x2, mc 250
6,44+0,78 = 7,22
B tng sn xut bng my trn - bng th
cng, b tng ph bn, khp ni, 1x2, mc
250
0,56+5,26 = 5,82
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp mng, ging chng, ng knh
<=10 mm
(12,07+3,52)/1000 = 0,0156
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp mng, ging chng, ng knh
<=18 mm
14,76/1000 = 0,0148
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp m m trn cn, ng knh
<=10 mm
262,32/1000 = 0,2623
Cng tc sn xut lp dng ct thp b tng ti
ch, ct thp cht neo, ng knh <=18 mm
72/1000 = 0,072
Sn xut, lp t ct thp b tng c sn, ct
thp tm bn, ng knh <= 10 mm
(28,71+175,56+17,08+29,02)/1000 = 0,2504
Sn xut, lp t ct thp b tng c sn, ct
thp tm bn, ng knh > 10 mm
(641,48+45,82)/1000 = 0,6873
Vn khun thn cng, tng cnh, m m,
ging chng, tm bn
389,52/100 = 3,8952
Nha ng nht vo l cht
Lp dng cu kin b tng c sn, lp tm
bn, trng lng <= 3 tn
TNG CNG : CNG BN LO=1.0M L
TRNH KM0+140

Vt liu

n gi
Nhn cng

Thnh tin
My T.C

Vt liu

m3

7.22

411,210.

235,765.

85,409.

2,968,936.2

m3

7.22

450,210.

120,348.

8,697.

3,250,516.2

m3

5.82

470,541.

166,251.

14,758.

2,738,548.6

tn

0.0156

8,301,780.

574,411.

27,214.

129,507.8

tn

0.0148

8,302,932.

423,197.

153,317.

122,883.4

tn

0.2623

8,301,780.

1,072,763.

212,426.

2,177,556.9

tn

0.072

8,323,020.

748,826.

348,603.

599,257.4

tn

0.2504

8,301,780.

1,084,378.

32,657.

2,078,765.7

tn

0.6873

8,302,716.

666,763.

271,592.

5,706,456.7

100m2

3.8952

2,587,293.

2,092,308.

45,572.

10,078,023.7

kg
ci

919.751
30.

11,394.6
384,675.

1,000.
50,832.

146,066.

10,480,162.
11,540,250.
91,320,214

STT

M s
n gi

Tn cng tc / Din gii khi lng

HM

HNG MC 1

AF.11232

2
3
4
5
6
7

TT
AG.11323
AG.11413
AG.32211
AG.42131
AG.42111

8
9
10
11

AB.11423
AF.11233
TT
AK.91111
THM

n v Khi lng
D ton G8. www.dutoanG8.com

1. b va - an ranh
B tng sn xut bng my trn - bng th
cng, btng mng, 2x4, chiu rng <=250
cm, mc 150
Va XM M100
B tng vin b va, 1x2, mc 200
B tng vin an rnh 1x2, mc 200
Vn khun thp vin b va, an rnh
Lp vin b va
Lp vin an rnh
2. an ton giao thng
o mng t cp III
B tng mng ct, 2x4, mc 200
Bin bo ch nht phn quang
Sn k ng bng sn do nhit (cng ngh
sn nng), chiu dy lp sn 1,0 mm
TNG CNG : HNG MC 1

Vt liu

n gi
Nhn cng

m3

142.64

310,279.

m3
m3
m3
100m2
ci
ci

30.29
129.94
29.31
9.77
1,954.
3,908.

440,000.
401,210.
401,210.
315,969.
1,521.
652.

174,556.
120,348.
1,735,938.
24,596.
8,199.

3.2
3.2
16.
475.

351,687.
585,720.
42,209.

109,578.
76,798.
75,981.3
9,403.

m3
m3
ci
m2

76,798.

Thnh tin
My T.C

14,279.

15,707.
8,697.
93,198.

14,279.
10,195.6
19,137.

Vt liu

44,258,196.6

13,327,600.
52,133,227.4
11,759,465.1
3,087,017.1
2,972,034.
2,548,016.
0.
1,125,398.4
9,371,520.
20,049,275.
160,631,750

H
D ton G8. www.dutoanG8.com

Thnh tin
Nhn cng

My thi cng

15,254,338.9

0.

1,448,511.8

21,226,135.7

3,448,052.2

0.

4,360,002.8

8,442,179.4

19,709,614.8

0.

17,072,750.6

33,057,599.

34,991.5

0.

44,237.5

85,656.1

8,841,904.2

0.
10

Thnh tin
Nhn cng

My thi cng

104,147.7

0.

36,053,963.4

0.

15,281,520.9

72,203,600.3

4,044,525.4

23,985,966.5

D ton G8. www.dutoanG8.com

10,645,827.4 111,718,688.9

0. 232,718,962.8
0.

77,573,075.5

0.

48,483,139.2

0.

40,803,118.1

0.

18,198,519.3

0.

69,137,492.2

11

Thnh tin
Nhn cng
0.

136,344,389

My thi cng
24,198,037.4

D ton G8. www.dutoanG8.com

781,832,170

8,771,739.

48,655,278.8

5,755,993.3

29,950,094.8

2,548,387.7

23,278,791.

22,239,091.

47,424,124.3

7,913,536.5

83,306,232.9

0.

62,864,413.3

0.

6,396,728.3

1,366,716.6

3,209,678.2

2,379,448.8

3,014,897.

1,537,785.7

1,985,900.6

52,512,699

310,086,139

1,846,239.1

0.

948,749.4

1,405,896.1
12

Thnh tin
Nhn cng

My thi cng

0.

2,655,953.9

0.

929,707.7

1,306,135.6

1,525,734.9

107,085.5

1,123,768.7

0.

2,341,256.6

0.

780,419.7

0.

487,762.

358,118.3

0.

825,578.5

153,499.3

1,660,127.6

183,680.5

311,209.8

112,739.9

326,143.1

23,568.9

4,314,081.6

385,390.2

D ton G8. www.dutoanG8.com

13

Thnh tin
Nhn cng

My thi cng

488,397.

109,771.2

610,294.9
1,228,370.2
1,108,511.8
137,858.6
131,402.7
251,901.
92,946.8
717,677.5
31,441.9
107,128.
0.
73,243.5
3,176,946.2
198,207.6
112,836.
20,470,632

120,849.2
31,364.1
373,188.7
6,531.4
47,604.9
7,586.2
37,859.9
435,473.5
6,607.8
388,144.
0.
0.
0.
0.
6,057.9
13,680,417

1,752,867.7

0.

1,082,588.8

1,604,224.7

636,931.7

744,018.4

0.

2,020,381.8

0.

707,010.3

3,591,895.7

0.

D ton G8. www.dutoanG8.com

14

Thnh tin
Nhn cng

My thi cng

92,555.8
2,826,166.4

0.
525,467.2

7,605,154.5

841,452.7

50,686.7

9,424.1

1,702,223.3

616,653.

868,912.6

62,792.3

967,580.8

85,891.6

8,960.8

424.5

6,263.3

2,269.1

281,385.7

55,719.3

53,915.5

25,099.4

271,528.3

8,177.3

D ton G8. www.dutoanG8.com

15

Thnh tin
Nhn cng

My thi cng

458,266.2

186,665.2

8,149,958.1

177,512.1

919,751.
1,524,960.

0.
4,381,980.

32,852,553

D ton G8. www.dutoanG8.com

12,055,163

2,028,040.5

0.

1,252,541.2

1,856,067.3

736,920.

860,817.6

0.

2,337,550.1

0.

818,204.6

3,591,895.7

0.

92,555.8
2,826,166.4

0.
525,467.2

7,605,154.5

841,452.7

50,686.7

9,424.1
16

Thnh tin
Nhn cng

My thi cng

1,702,223.3

616,653.

868,912.6

62,792.3

967,580.8

85,891.6

8,960.8

424.5

6,263.3

2,269.1

281,385.7

55,719.3

53,915.5

25,099.4

271,528.3

8,177.3

458,266.2

186,665.2

8,149,958.1

177,512.1

919,751.
1,524,960.

0.
4,381,980.

33,397,666

D ton G8. www.dutoanG8.com

12,852,167
17

Thnh tin
Nhn cng

My thi cng

10,954,466.7

2,036,756.6

0.
22,681,806.6
3,527,399.9
16,960,114.3
48,060,584.
32,041,692.

0.
2,040,967.6
254,909.1
910,544.5
0.
0.

350,649.6
245,753.6
1,215,700.1
4,466,425.

0.
45,692.8
163,129.5
9,090,075.

140,504,592

D ton G8. www.dutoanG8.com

14,542,075

18

BNG GI THNG BO CNG TRNH


D ton G8. www.dutoanG8.com
CNG TRNH: NG
NGANG S 20, TH X CA L, ON T NG TRC DC S III
N I L VINH CA L.

GI THU: XY DNG NN, MT NG V CNG TRNH TRN TUYN KM0+00 - KM1+00.

STT

M s

Tn vt t

n v

Gi gc

VT LIU

I.)

0002

xi

chai

38,000.

0006

0,5 - 1,6

m3

152,000.

0007

0,5 - 2

m3

152,000.

0008

0,5x1

m3

138,000.

0009

1x2

m3

152,000.

0010

2x4

m3

90,500.

0011

4x6

m3

90,000.

0021

cp phi D<=6cm

m3

82,000.

0029

hc

m3

62,500.

10

0033

mi

vin

6,000.

11

0051

t n

kg

5,700.

12

0055

inh

kg

9,000.

13

0057

inh a

ci

3,000.

15

0141

Bu lng M 20x200

ci

11,338.

16

0144

Bu lng M16

ci

8,817.

17

0192

Ct mn

m3

34,000.

18

0198

Ct vng

m3

43,000.

19

0269

Cp phi dm 0,075-50mm (lp di)

m3

82,000.

20

0270

Cp phi dm 0,075-50mm (lp trn)

m3

82,000.

21

0311

Dy thp

kg

9,500.

22

0325

Du bo n

kg

3,200.

23

0328

Du diezen

kg

9,007.

24

0331

Du ho

kg

9,300.

19

STT

M s

Tn vt t

25

0332

Du mazt

kg

5,650.

26

0440

Gas

kg

13,286.

27

0441

G np

m3

3,150,000.

28

0442

G , chng

m3

3,150,000.

29

0443

G chng

m3

2,200,000.

30

0444

G chn

m3

3,150,000.

31

0449

G lm khe co dn

m3

3,150,000.

32

0457

G vn cu cng tc

m3

2,200,000.

33

0458

G vn khun

m3

2,300,000.

34

0560

Nha

kg

0.

35

0561

Nha ng

kg

6,240.

36

0563

Nha bitum

kg

6,240.

37

0565

Nc

lt

5.

38

0577

Ph gia do ho

kg

7,475.

39

0587

Que hn

kg

10,800.

40

0618

Sn do nhit

kg

10,500.

41

0626

Sn lt ng

kg

0.

42

0745

Thp m

kg

8,114.

43

0756

Thp hnh

kg

8,060.

44

0770

Thp tm

kg

8,114.

45

0782

Thp trn D<=10mm

kg

8,058.

46

0783

Thp trn D<=18mm

kg

7,958.

47

0784

Thp trn D>10mm

kg

7,958.

48

0825

Xi mng PC30

kg

695.

D ton G8. www.dutoanG8.com

II.)

n v

Gi gc

NHN CNG

N001

Nhn cng 2,5 /7

cng

43,515.

N002

Nhn cng 2,7 /7

cng

44,840.

N006

Nhn cng 3,0/7

cng

46,828.

N009

Nhn cng 3,5/7

cng

50,743.

N011

Nhn cng 4,0/7

cng

54,658.

N013

Nhn cng 4,5/7

cng

59,275.

III.)

20

MY THI CNG

STT

M s

Tn vt t

M006

t thng 2,5Tn

ca

345,660.

M008

t ti nha 7T (my phun nha ng)

ca

1,474,232.

M009

t ti nc 5m3

ca

523,555.

M011

t t 10tn

ca

880,652.

M017

t t 7tn

ca

735,412.

M018

m bn 1Kw

ca

60,207.

M019

m cc

ca

127,695.

M020

m di 1,5 KW

ca

62,722.

M040

Cn trc t 10T

ca

1,194,826.

10

M042

Cn trc bnh hi 16T

ca

1,161,336.

11

M045

Cn trc bnh xch 16T

ca

1,543,432.

12

M065

L nu sn YHK 3A

ca

348,873.

13

M070

My o 1,2m3

ca

1,616,976.

14

M085

My m bnh hi t hnh 16T

ca

748,053.

15

M116

My ct un ct thp 5KW

ca

68,035.

16

M125

My hn 23 KW

ca

117,452.

17

M130

My khoan 2,5kw

ca

79,413.

18

M149

My lu 10T

ca

489,493.

19

M150

My lu 8,5T

ca

412,599.

20

M151

My lu bnh lp 16T (m bnh hi)

ca

748,053.

21

M152

My lu rung 25T

ca

1,019,844.

22

M155

My mi 2,7KW

ca

59,837.

23

M162

My nn kh izen 600m3/h

ca

675,291.

24

M164

My i 108CV

ca

916,708.

25

M174

My phun nha ng 190CV

ca

1,474,232.

26

M180

My ri 130-140CV

ca

0.

27

M181

My ri 50-60m3/h

ca

0.

28

M184

My san 108CV

ca

1,128,627.

29

M187

My trn b tng 250l

ca

91,549.

30

M188

My trn b tng 500l

ca

146,851.

31

M197

My xc 1,6m3

ca

0.

D ton G8. www.dutoanG8.com

21

n v

Gi gc

STT

M s

Tn vt t

32

M243

Thit b nu nha

ca

65,419.

33

M245

Thit b sn k vch

ca

95,141.

34

M254

Trm trn 60 tn/h

ca

1,690,157.

35

M256

Vn thng 0,8T

ca

147,151.

D ton G8. www.dutoanG8.com

22

n v

Gi gc

THNG BO CNG TRNH


D ton G8. www.dutoanG8.com

20, TH X CA L, ON T NG TRC DC S III


N I L VINH CA L.
NG V CNG TRNH TRN TUYN KM0+00 - KM1+00.

Gi thng

H s

38,000.

1.

220,000.

1.

235,000.

1.

220,000.

1.

235,000.

1.

165,000.

1.

155,000.

1.

155,670.

1.

125,123.

1.

6,000.

1.

5,700.

1.

15,550.

1.

3,000.

1.

11,338.

1.

8,817.

1.

82,000.

1.

85,000.

1.

148,240.

1.

156,123.

1.

16,189.

1.

10,000

1.

15,500

1.

16,200

1.
23

H s

Gi thng
5,650.

1.

13,286.

1.

4,500,000.

1.

4,500,000.

1.

4,500,000.

1.

4,500,000.

1.

4,500,000.

1.

2,900,000.

1.

2,900,000.

1.

11,500.

1.

11,500.

1.

11,500.

1.

5.

1.

18,500.

1.

17,000.

1.

30,100.

1.

30,000.

1.

12,110.

1.

12,110.

1.

12,110.

1.

11,700.

1.

11,750.

1.

11,750.

1.

890.

1.

43,515.

1.

44,840.

1.

46,828.

1.

50,743.

1.

54,658.

1.

59,275.

1.

D ton G8. www.dutoanG8.com

24

Gi thng

H s

345,660.

1.

1,474,232.

1.

523,555.

1.

880,652.

1.

735,412.

1.

60,207.

1.

127,695.

1.

62,722.

1.

1,194,826.

1.

1,161,336.

1.

1,543,432.

1.

348,873.

1.

1,616,976.

1.

748,053.

1.

68,035.

1.

117,452.

1.

79,413.

1.

489,493.

1.

412,599.

1.

748,053.

1.

1,019,844.

1.

59,837.

1.

675,291.

1.

916,708.

1.

1,474,232.

1.

4,508,590.

1.

4,508,590.

1.

1,128,627.

1.

91,549.

1.

146,851.

1.

1,359,511.

1.

D ton G8. www.dutoanG8.com

25

Gi thng

H s

65,419.

1.

95,141.

1.

1,690,157.

1.

147,151.

1.

D ton G8. www.dutoanG8.com

26

BNG CHIT TNH D THU HNG MC CNG TRNH

CNG TRNH: NG NGANG S 20, TH X CA L, ON T NG TRC DC S III N


I L VINH CA L.
GI THU: XY DNG NN, MT NG V CNG TRNH TRN TUYN KM0+00 - KM1+00.
STT
1

M s

Thnh phn hao ph

THG.01 o hu c + Vt bn + vn chuyn i
m3
AB.11111B o bn trong mi iu kin, bn c trong
m3
cng trnh giao thng
AB.21131 o san t bng my o <=1,25 m3, my i 100m3
<= 110CV t cp I
AB.41421 Vn chuyn t bng t t , phm vi
100m3
<=1000m, t 7T, t cp I
AB.42221 Vn chuyn t tip c ly <=4 km bng t t 100m3
7T, t cp I
TNG CNG ( Gxdcpt + Gxdnt )

AB.11111B o bn trong mi iu kin, bn c trong


cng trnh giao thng
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0.0095

520,415

0.0100

899,061

0.0100

400,990

cng

1.0005

46,828
46,851

1.
1,44

TT

1,5%

1.
1,44

Gxd

m3

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

AB.21131 o san t bng my o <=1,25 m3, my i


<= 110CV t cp I
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M164
My i 108CV
M070
My o 1,2m3
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%
Cng chi ph trc tip ( VL+NC+M+TT )
27

H s

84,918

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

n gi

1.0000
0.0500

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

n v nh mc

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m3

cng

0.5000

46,828
23,414

ca
ca

0.0300
0.1890

916,708
1,616,976
333,110

TT
T

1,5%

1.
1.
1,14

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

AB.41421 Vn chuyn t bng t t , phm vi


<=1000m, t 7T, t cp I
c.) My thi cng
M017
t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxd

100m3

ca

0.8520

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

AB.42221 Vn chuyn t tip c ly <=4 km bng t t


7T, t cp I
c.) My thi cng
M017
t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

ca

0.3800

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

o nn ng, nh cp t cp III + vn
chuyn t i
o nn ng lm mi, t cp III
28

1.
1,14

735,412
279,457

1.
1,14

78,587

100m3

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

735,412
626,571

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

AB.11723

0.0100

CHI PH CHUNG ( T x 5,3% )

TNG CNG ( Gxdcpt + Gxdnt )

THG.02

Gxdcpt
Gxdnt

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

0.1000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

GTGT

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3
m3

1.0000
0.0500

AB.31133

o nn ng lm mi bng my o
100m3
<=1,25 m3, my i <=110 CV, ln phng
tin vn chuyn, t cp III

0.0095

1,324,771

AB.41423

Vn chuyn t bng t t , phm vi


<=1000m, t 7T, t cp III
Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n
gi * 2)

100m3

0.0300

1,266,285

100m3

0.0300

443,199

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

cng

0.9259

46,828
43,358

1.
1,44

TT

1,5%

1.
1,44

AB.42223

AB.11723 o nn ng lm mi, t cp III


b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%
Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

AB.31133 o nn ng lm mi bng my o <=1,25


m3, my i <=110 CV, ln phng tin vn
chuyn, t cp III
N006

M070
M164

m3

b.) Nhn cng


Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
My o 1,2m3
My i 108CV
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m3

cng

6.1623

46,828
288,568

ca
ca

0.3070
0.0680

1,616,976
916,708
558,748

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
29

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

1.
1.
1,14

TNG CNG ( Gxdcpt + Gxdnt )

AB.41423 Vn chuyn t bng t t , phm vi


<=1000m, t 7T, t cp III
c.) My thi cng
M017
t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca

1.2000

735,412
882,494

1.
1,14

TT

1,5%

735,412
308,873

1.
1,14

0.0500

114,726

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AB.42223 Vn chuyn t tip c ly <=4 km bng t t 100m3


7T, t cp III (Vn chuyn 2 km = n gi
* 2)
M017

c.) My thi cng


t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca

0.4200

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

11

100m3

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

10

Gxd

THG.03
AB.11823

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

o khun ng t cp III + vn chuyn t m3


i
o khun ng, rnh thot nc lng
m3
ng, rnh xng c, su <=30 cm, t
cp III

1.0000

AB.31133

o nn ng lm mi bng my o
100m3
<=1,25 m3, my i <=110 CV, ln phng
tin vn chuyn, t cp III

0.0095

1,324,771

AB.41423

Vn chuyn t bng t t , phm vi


<=1000m, t 7T, t cp III

0.0300

1,266,285

30

100m3

AB.42223

12

Vn chuyn t tip c ly <=4 km bng t t


7T, t cp III (Vn chuyn 2 km = n
gi * 2)

100m3

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

AB.11823 o khun ng, rnh thot nc lng


ng, rnh xng c, su <=30 cm, t
cp III
N006

b.) Nhn cng


Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

AL.17211
AL.17111

N001

1,5%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Trng c mi knh mng, , p, mi taluy


nn ng
Trng c mi knh mng, , p, mi taluy
nn ng
Vn chuyn vng c tip 100m
Trng c mi knh mng, , p, mi taluy
nn ng
b.) Nhn cng
Nhn cng 2,5 /7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

100m2

1.0000

100m2

1.0000

709,837

100m2

1.0000

8,360

cng

9.0000

43,515
391,635

TT

1,5%

Gxd

100m2

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

Vn chuyn vng c tip 100m


b.) Nhn cng

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2
31

1.
1,44

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

Chi ph xy dng trc thu (T+C+TL)

AL.17211

TT

5,3%

THU GI TR GIA TNG ( G x 0,1 )

15

46,828
63,297

TNG CNG ( Gxdcpt + Gxdnt )

14

1.3517

CHI PH CHUNG ( T x 5,3% )

TNG CNG ( Gxdcpt + Gxdnt )

AL.17111

cng

m3

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
THG.04

443,199

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

13

0.0300

1.
1,44

N001

Nhn cng 2,5 /7


Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

THG.05 p t nn ng K=0.95
AB.13313 p t nn ng, cht yu cu K=0,95
AB.64123 p nn ng my m 16 tn, cht yu
cu K=0,95
AB.24133B o xc t trong cng trnh ng giao thng
bng my o <=1,25 m3 v my i <=110
CV, t cp III

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

43,515
4,613

1.
1,44

Gxd

m3
m3
100m3

1.0000
0.0500
0.0095

70,455
745,119

1
1

100m3

0.0120

663,686

AB.41423 Vn chuyn t bng t t , phm vi


100m3
<=1000m, t 7T, t cp III
AB.42323 Vn chuyn t tip c ly <=7 km bng t t 100m3
7T, t cp III (Vn chuyn 6km = oen gi
* 6)

0.0120

1,266,285

0.0120

422,095

AB.42423 Vn chuyn t tip c ly >7 km bng t t


7T, t cp III (Vn chuyn 15km = n
gi *15)

0.0120

263,809

15

THG.06 p t nn ng K=0.98
100m3
AB.64124 p nn ng my m 16 tn, cht yu
100m3
cu K=0,98
AB.24133B o xc t trong cng trnh ng giao thng 100m3
bng my o <=1,25 m3 v my i <=110
CV, t cp III

1.0000
1.0000

895,134

1.2000

663,686

AB.41423 Vn chuyn t bng t t , phm vi


100m3
<=1000m, t 7T, t cp III
AB.42323 Vn chuyn t tip c ly <=7 km bng t t 100m3
7T, t cp III (Vn chuyn 6km = oen gi
* 6)

1.2000

1,266,285

1.2000

422,095

AB.42423 Vn chuyn t tip c ly >7 km bng t t


7T, t cp III (Vn chuyn 15km = n
gi *15)

1.2000

263,809

15

TNG CNG ( Gxdcpt + Gxdnt )

TNG CNG ( Gxdcpt + Gxdnt )

18

TT
T

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

17

0.1060

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

16

cng

AB.13313 p t nn ng, cht yu cu K=0,95


b.) Nhn cng
32

100m3

Gxd

100m3

Gxd

m3

N006

Nhn cng 3,0/7


Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

AB.64123 p nn ng my m 16 tn, cht yu


cu K=0,95
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M164
My i 108CV
M085
My m bnh hi t hnh 16T
M999
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

cng

1.8519

46,828
86,721

1.
1,44

ca
ca
%

0.1670
0.3350
1.5000

916,708
748,053
4,037

1.
1.

409,743

1,14

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

AB.64124 p nn ng my m 16 tn, cht yu


cu K=0,98
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M164
My i 108CV
M085
My m bnh hi t hnh 16T
M999
My khc
33

1.
1,44

100m3

Chi ph xy dng trc thu (T+C+TL)

46,828
38,872

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

20

0.8301

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

19

cng

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m3

cng

1.8519

46,828
86,721

1.
1,44

ca
ca
%

0.2100
0.4200
1.5000

916,708
748,053
5,067

1.
1.

Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

21

1,14

1.
1,44

1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AB.24133B o xc t trong cng trnh ng giao thng 100m3


bng my o <=1,25 m3 v my i <=110
CV, t cp III
N006

M164
M070

b.) Nhn cng


Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
My i 108CV
My o 1,2m3
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0.8621

46,828
40,370

ca
ca

0.0450
0.2290

916,708
1,616,976

TT

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

AB.42423 Vn chuyn t tip c ly >7 km bng t t


7T, t cp III (Vn chuyn 15km = n
gi *15)

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

411,539

1,14

735,412
183,853

1.
1,14

Gxd

100m3

c.) My thi cng


t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca

0.2500

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

34

1.
1.

1,5%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

M017

cng

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

22

514,291

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

23

AD.11212 Lm mng cp phi dm lp di dy


25cm, ng lm mi
a.) Vt liu
0269
Cp phi dm 0,075-50mm (lp di)
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M009
t ti nc 5m3
M149
My lu 10T
M151
My lu bnh lp 16T (m bnh hi)
M152
My lu rung 25T
M184
My san 108CV
M164
My i 108CV
M999
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m3

m3

142.0000

148,240

1.

cng

4.1292

54,658
225,694

1.
1,44

ca
ca
ca
ca
ca
ca
%

0.2100
0.2100
0.3400
0.2100
0.0800
0.4200
0.5000

523,555
489,493
748,053
1,019,844
1,128,627
916,708
11,566

1.
1.
1.
1.
1.
1.

1,162,336

1,14

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

24

6%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AD.11222 Lm mng cp phi dm lp trn dy 15cm, 100m3


ng lm mi
a.) Vt liu
0270
Cp phi dm 0,075-50mm (lp trn)
m3
b.) Nhn cng
N011
Nhn cng 4,0/7
cng
Nhn h s ring
c.) My thi cng
M009
t ti nc 5m3
ca
35

142.0000

156,123

1.

4.6586

54,658
254,630

1.
1,44

0.2100

523,555

1.

M149
M151
M152
M181
M999

My lu 10T
My lu bnh lp 16T (m bnh hi)
My lu rung 25T
My ri 50-60m3/h
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

0.2100
0.4200
0.2100
0.2100
0.5000

Cng chi ph trc tip ( VL+NC+M+TT )

T
C

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

AD.24213 Ti lp dnh bm mt ng bng nha pha


du, lng nha 1,0 kg/m2
a.) Vt liu
0331
Du ho
0563
Nha bitum
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M162
My nn kh izen 600m3/h
M008
t ti nha 7T (my phun nha ng)
M243
Thit b nu nha
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

32.1000
78.6500

16,200
11,500

1.
1.

cng

0.3333

50,743
16,913

1.
1,44

ca
ca
ca

0.0490
0.0980
0.0490

675,291
1,474,232
65,419
180,770

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

36

1,14

kg
kg

CHI PH CHUNG ( T x 5,3% )

TNG CNG ( Gxdcpt + Gxdnt )

1,696,333

100m2

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

1.
1.
1.
1.

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

489,493
748,053
1,019,844
4,508,590
16,879

1,5%

CHI PH CHUNG ( T x 5,3% )

THU GI TR GIA TNG ( G x 0,1 )

25

ca
ca
ca
ca
%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

1.
1.
1.
1,14

26

AD.23225 Ri thm mt ng btng nha, btng nha 100m2


ht trung, chiu dy ln p 7 cm
b.) Nhn cng
N011
Nhn cng 4,0/7
cng
Nhn h s ring
c.) My thi cng
M085
My m bnh hi t hnh 16T
ca
M149
My lu 10T
ca
M180
My ri 130-140CV
ca
M999
My khc
%
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%
TT

0.0640
0.1200
0.0608
2.0000

748,053
489,493
4,508,590
3,807
388,352

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

Sn xut btng nha ht trung bng trm trn


50-60 tn/h
AD.26222 Sn xut btng nha ht trung bng trm trn
50-60 tn/h
AD.27242 Vn chuyn b tng nha t trm trn n v
tr , c ly 4 km u, t 10 tn
AD.27252 Vn chuyn b tng nha t trm trn n v
tr , vn chuyn 12 km tip theo, t 10 tn (
n gi * 23)
THG.07

TNG CNG ( Gxdcpt + Gxdnt )

AD.26222 Sn xut btng nha ht trung bng trm trn


50-60 tn/h
a.) Vt liu
0325
Du bo n
0332
Du mazt
0328
Du diezen
0563
Nha bitum
0198
Ct vng
0009
1x2
Cng
b.) Nhn cng
N013
Nhn cng 4,5/7
37

1.
1,44
1.
1.
1.

1,14

1,5%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

28

54,658
147,571

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

27

2.6999

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100tn

1.0000

100tn

1.0000 #########

100tn

1.0000

3,601,375

100tn

1.0000

366,456

12

42.5000
850.0000
150.0000
5,579.0000
38.8000
31.9000

10,000
5,650
15,500
11,500
85,000
235,000

1.
1.
1.
1.
1.
1.

5.3302

59,275

1.

Gxd

100tn

kg
kg
kg
kg
m3
m3

cng

M164
M197
M254
M999

Nhn h s ring
c.) My thi cng
My i 108CV
My xc 1,6m3
Trm trn 60 tn/h
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

29

AD.27242 Vn chuyn b tng nha t trm trn n v


tr , c ly 4 km u, t 10 tn
c.) My thi cng
M011
t t 10tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca
ca
ca
%

0.3000
0.4630
0.4630
2.0000

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

ca

2.8500

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

TNG CNG ( Gxdcpt + Gxdnt )

1.
1.
1.

1,720,749

1,14

880,652
2,509,858

1.
1,14

880,652
255,389

1.
1,14

100tn

CHI PH CHUNG ( T x 5,3% )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

916,708
1,359,511
1,690,157
16,870

Gxd

Chi ph xy dng trc thu (T+C+TL)

1,44

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

30

315,948

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AD.27252 Vn chuyn b tng nha t trm trn n v


100tn
tr , vn chuyn 12 km tip theo, t 10 tn (
n gi * 23)
M011

c.) My thi cng


t t 10tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca

0.2900

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

38

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

31

AD.21125 Lm mng dm lp di, chiu dy ln


p 15 cm
a.) Vt liu
0011
4x6
b.) Nhn cng
N002
Nhn cng 2,7 /7
Nhn h s ring
c.) My thi cng
M009
t ti nc 5m3
M150
My lu 8,5T
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2

m3

19.7900

155,000

1.

cng

7.6855

44,840
344,618

1.
1,44

ca
ca

0.0800
1.8600

523,555
412,599

1.
1.

809,319

1,14

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

32

6%

AD.21113 Mt ng dm lp trn, chiu dy mt


ng ln p 12 cm
a.) Vt liu
0192
Ct mn
0008
0,5x1
0009
1x2
0010
2x4
0011
4x6
Cng
b.) Nhn cng
N002
Nhn cng 2,7 /7
Nhn h s ring
c.) My thi cng
M009
t ti nc 5m3
39

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2

m3
m3
m3
m3
m3

3.1400
0.5900
0.4400
0.4300
15.8300

82,000
220,000
235,000
165,000
155,000

1.
1.
1.
1.
1.

cng

13.3804

44,840
599,977

1.
1,44

ca

0.0650

523,555

1.

M150

My lu 8,5T
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

33

AD.24131 Lng nha mt ng 3 lp bng nha c,


tiu chun nha 4,5 kg/m2
a.) Vt liu
0008
0,5x1
0006
0,5 - 1,6
0007
0,5 - 2
0560
Nha
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M243
Thit b nu nha
M174
My phun nha ng 190CV
M150
My lu 8,5T
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

412,599

1.

760,205

1,14

1.0500
1.5800
2.9900
481.0000

220,000
220,000
235,000
11,500

1.
1.
1.
1.

cng

7.6415

50,743
387,753

1.
1,44

ca
ca
ca

0.2100
0.2100
0.4300

65,419
1,474,232
412,599

1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2

m3
m3
m3
kg

500,744
TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

T
C

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

THG.12

1.7600

CHI PH CHUNG ( T x 5,3% )

THU GI TR GIA TNG ( G x 0,1 )

34

ca

o t cp III + vn chuyn t i
40

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3

1.0000

1.
1.
1.
1,14

AB.11323 o mng bng, rng <=3 m, su <=2 m, t


cp III
AB.25123 o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
AB.42223 Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n gi
* 2)
TNG CNG ( Gxdcpt + Gxdnt )

35

AB.11323 o mng bng, rng <=3 m, su <=2 m, t


cp III
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0.1000

111,187

100m3

0.0090

1,379,649

100m3

0.0100

1,266,285

100m3

0.0100

443,199

cng

1.3100

46,828
61,345

1.
1,44

TT

1,5%

7.4800

46,828
350,273

1.
1,44

0.3210

1,616,976
519,049

1.
1,14

Gxd

m3

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

36

m3

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AB.25123 o mng cng trnh, chiu rng mng <=6 m, 100m3


bng my o <=1,25 m3, t cp III
b.) Nhn cng
N006
Nhn cng 3,0/7
cng
Nhn h s ring
c.) My thi cng
M070
My o 1,2m3
ca
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%
TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )
41

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

37

THG.09 p t cht K=0.95


100m3
AB.65130 p t cng trnh bng m cc, cht yu 100m3
cu K=0,95
AB.24133B o xc t trong cng trnh ng giao thng 100m3
bng my o <=1,25 m3 v my i <=110
CV, t cp III

1.0000
1.0000

1,941,139

1.1200

663,686

AB.41423 Vn chuyn t bng t t , phm vi


100m3
<=1000m, t 7T, t cp III
AB.42323 Vn chuyn t tip c ly <=7 km bng t t 100m3
7T, t cp III (Vn chuyn 6km = oen gi
* 6)

1.1200

1,266,285

1.1200

422,095

AB.42423 Vn chuyn t tip c ly >7 km bng t t


7T, t cp III (Vn chuyn 15km = n
gi *15)

1.1200

263,809

15

cng

10.1800

54,658
556,418

1.
1,44

ca

5.0900

127,695
649,968

1.
1,14

TT

1,5%

735,412
294,165

1.
1,14

TNG CNG ( Gxdcpt + Gxdnt )

38

AB.65130 p t cng trnh bng m cc, cht yu


cu K=0,95
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M019
m cc
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxd

100m3

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

39

100m3

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

AB.42323 Vn chuyn t tip c ly <=7 km bng t t 100m3


7T, t cp III (Vn chuyn 6km = oen gi
* 6)
M017

c.) My thi cng


t t 7tn
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca

0.4000

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

42

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

40

AK.98120 Lm lp m mng, loi c ng knh


Dmax<=6
a.) Vt liu
0198
Ct vng
0021
cp phi D<=6cm
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxdcpt
Gxdnt

0.0100

Gxd

m2

m3
m3

0.3000
1.2000

85,000
155,670

1.
1.

cng

1.4000

54,658
76,521

1.
1,44

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

THG.13
AF.11232

B tng 1x2 mc 150


B tng sn xut bng my trn - bng th
cng, btng mng h t, m mng cng,
2x4, chiu rng <=250 cm, mc 150

M3
m3

1.0000
0.5400

715,812

AF.12116

B tng sn xut bng my trn - bng th


cng, b tng tng h t, 2x4, mc 150

m3

0.4600

1,107,494

AF.81122
AF.81311

Vn khun g mng cng


Vn khun g thn cng, tng h t

100m2
100m2

0.0024
0.1050

9,065,688
9,108,152

1
1

272.6500
0.5084
0.9133
179.3750
1.0000

890
85,000
165,000
5
4,375

1.
1.
1.
1.

TNG CNG ( Gxdcpt + Gxdnt )

42

0.1000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

41

G
GTGT

AF.11232

0825
0198
0010
0565
Z999

B tng sn xut bng my trn - bng th


cng, btng mng h t, m mng cng,
2x4, chiu rng <=250 cm, mc 150
a.) Vt liu
Xi mng PC30
Ct vng
2x4
Nc
Vt liu khc

Gxd

m3

kg
m3
m3
lt
%
43

N006

M020
M187

Cng
b.) Nhn cng
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

N009

M020
M187

1.
1,44

ca
ca

0.0890
0.0950

62,722
91,549

1.
1.

14,280

1,14

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

0057
0055
0457
0825
0198
0010
0565
Z999

46,828
76,798

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.12116

1.6400

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

43

cng

B tng sn xut bng my trn - bng th


cng, b tng tng h t, 2x4, mc 150
a.) Vt liu
inh a
inh
G vn cu cng tc
Xi mng PC30
Ct vng
2x4
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3

ci
kg
m3
kg
m3
m3
lt
%

0.8710
0.1990
0.0490
272.6500
0.5084
0.9133
179.3750
2.0000

3,000
15,550
2,900,000
890
85,000
165,000
5
5,853

cng

3.5600

50,743
180,645

1.
1,44

ca
ca

0.1800
0.0950

62,722
91,549

1.
1.

19,987

1,14

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

44

1,5%

5,3%

1.
1.
1.
1.
1.
1.
1.

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

44

THG.14
AF.14213

B tng 1x2 mc 200


B tng sn xut bng my trn - bng th
cng, b tng m m h t, 1x2, mc 200

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

M3
m3

AG.11413 Sn xut cu kin b tng c sn, b tng tm m3


an h t, 1x2, mc 200
AF.81511 Vn khun m m h t
100m2
AG.32211 Vn khun thp tm an h t
100m2
TNG CNG ( Gxdcpt + Gxdnt )

45

AF.14213

0825
0198
0009
0565
Z999

N011

M042
M020
M187
M999

B tng sn xut bng my trn - bng th


cng, b tng m m h t, 1x2, mc 200
a.) Vt liu
Xi mng PC30
Ct vng
1x2
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
Cn trc bnh hi 16T
m di 1,5 KW
My trn b tng 250l
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

6%

1.0000
0.3280

1,188,690

0.6720

938,705

0.0148 12,671,984
0.0161 3,859,754

1
1

Gxd

m3

kg
m3
m3
lt
%

350.5500
0.4807
0.9000
189.6250
2.0000

890
85,000
235,000
5
5,653

1.
1.
1.
1.

cng

3.6900

54,658
201,688

1.
1,44

ca
ca
ca
%

0.0450
0.0890
0.0950
2.0000

1,161,336
62,722
91,549
665
67,870

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


45

GTGT

Gxdcpt

0.1000

1.
1.
1.

1,14

Chi ph xy dng ln tri, nh tm ( Gxdcpt x


0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

46

AG.11413 Sn xut cu kin b tng c sn, b tng tm


an h t, 1x2, mc 200
a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0009
1x2
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M187
My trn b tng 250l
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

kg
m3
m3
lt
%

347.1300
0.4760
0.8912
187.7750
0.5000

890
85,000
235,000
5
5,598

1.
1.
1.
1.

cng

2.5700

46,828
120,348

1.
1,44

ca

0.0950

91,549
8,697

1.
1,14

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

TNG CNG ( Gxdcpt + Gxdnt )

N009

m3

CHI PH CHUNG ( T x 5,3% )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

0311
0057
0055
0457
0825
0198
0009
0565
0577
Z999

Gxd

Chi ph xy dng trc thu (T+C+TL)

AF.13415

0.0100

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

47

Gxdnt

B tng 1x2 mc 300


a.) Vt liu
Dy thp
inh a
inh
G vn cu cng tc
Xi mng PC30
Ct vng
1x2
Nc
Ph gia do ho
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3
kg
ci
kg
m3
kg
m3
m3
lt
kg
%

cng
46

0.0650
0.9180
0.0790
0.0580
460.9500
0.4662
0.9083
182.7000
23.0475
1.0000

16,189
3,000
15,550
2,900,000
890
85,000
235,000
5
18,500
12,638

3.1500

50,743
159,841

1.
1.
1.
1.
1.
1.
1.
1.
1.

1.
1,44

M020
M187

c.) My thi cng


m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

48

AF.15414
0561
0449
0825
0198
0009
0565
Z999

N011

M020
M018
M188
M999

B tng 1x2 mc 250


a.) Vt liu
Nha ng
G lm khe co dn
Xi mng PC30
Ct vng
1x2
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
m bn 1Kw
My trn b tng 500l
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

ca
ca

0.0890
0.0950

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

1,14

m3
kg
m3
kg
m3
m3
lt
%

3.5000
0.0140
415.1250
0.4551
0.8866
189.6250
1.5000

11,500
4,500,000
890
85,000
235,000
5
7,207

cng

1.8200

54,658
99,478

1.
1,44

ca
ca
ca
%

0.0890
0.0890
0.0950
5.0000

62,722
60,207
146,851
249

1.
1.
1.

26,136

1,14

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

47

14,280

Gxd

Chi ph xy dng sau thu (G+GTGT)

1.
1.

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

62,722
91,549

GTGT

Gxdcpt

0.1000

1.
1.
1.
1.
1.
1.

Chi ph xy dng ln tri, nh tm ( Gxdcpt x


0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

49

AF.65110
0311
0782

N011

M045
M116

Ct thp m m h t, ng knh <=10 mm


a.) Vt liu
Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
Cn trc bnh xch 16T
My ct un ct thp 5KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

N011

M116

tn
kg
kg

21.4200
1,005.0000

16,189
11,700

cng

19.6268

54,658
1,072,762

1.
1,44

ca
ca

0.1200
0.4000

1,543,432
68,035

1.
1.
1,14

21.4200
1,005.0000

16,189
11,700

1.
1.

cng

19.5000

54,658
1,065,831

1.
1,44

ca

0.4000

68,035
27,214

1.
1,14

TT

1,5%

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Ct thp thn cng, ng knh <=10 mm


a.) Vt liu
Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn
kg
kg

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

48

1.
1.

212,426

TNG CNG ( Gxdcpt + Gxdnt )

0311
0782

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.63310

0.0100

CHI PH CHUNG ( T x 5,3% )

THU GI TR GIA TNG ( G x 0,1 )

50

Gxdnt

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

51

AF.63320
0587
0311
0783

N011

M116
M125

Ct thp thn cng, ng knh <=18 mm


a.) Vt liu
Que hn
Dy thp
Thp trn D<=18mm
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

N009

M116

0.0100

Gxd

tn
kg
kg
kg

9.5000
14.2800
1,020.0000

17,000
16,189
11,750

1.
1.
1.

cng

15.8000

54,658
863,596

1.
1,44

ca
ca

0.3200
2.2900

68,035
117,452

1.
1.

290,736

1,14

21.4200
1,005.0000

16,189
11,700

1.
1.

cng

11.3200

50,743
574,411

1.
1,44

ca

0.4000

68,035
27,214

1.
1,14

TT

1,5%

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

0311
0782

Gxdcpt
Gxdnt

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.61110

0.1000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

52

GTGT

Ct thp bn gim ti, ng knh <=10 mm


a.) Vt liu
Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn
kg
kg

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

49

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

53

AF.61120
0587
0311
0783

N009

M116
M125

Ct thp bn gim ti, ng knh <=18 mm


a.) Vt liu
Que hn
Dy thp
Thp trn D<=18mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn
kg
kg
kg

4.6400
14.2800
1,020.0000

17,000
16,189
11,750

1.
1.
1.

cng

8.3400

50,743
423,197

1.
1,44

ca
ca

0.3200
1.1200

68,035
117,452

1.
1.

153,317

1,14

21.4200
1,005.0000

16,189
11,700

1.
1.

cng

21.3700

50,743
1,084,378

1.
1,44

ca

0.4800

68,035
32,657

1.
1,14

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
54

6%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

AG.13211 Ct thp tm an, ng knh <= 10 mm


a.) Vt liu
0311
Dy thp
0782
Thp trn D<=10mm
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M116
My ct un ct thp 5KW
Nhn h s ring

tn

50

kg
kg

Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

55

AG.13212 Ct thp tm an, ng knh > 10 mm


a.) Vt liu
0783
Thp trn D<=18mm
0311
Dy thp
0587
Que hn
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M116
My ct un ct thp 5KW
M125
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxdcpt
Gxdnt

0.0100

Gxd

tn
kg
kg
kg

1,020.0000
14.2800
4.6200

11,750
16,189
17,000

1.
1.
1.

cng

13.1400

50,743
666,763

1.
1,44

ca
ca

0.3200
2.1270

68,035
117,452

1.
1.

271,592

1,14

12,110
12,110
6,000
38,000
5,700
17,000

1.
1.
1.
1.
1.
1.

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

0770
0756
0033
0002
0051
0587

0.1000

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AI.52231

G
GTGT

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

56

1,5%

Thp bn tm an h t
a.) Vt liu
Thp tm
Thp hnh
mi
xi
t n
Que hn

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn

51

kg
kg
vin
chai
kg
kg

830.0000
220.0000
0.4000
2.7500
15.1200
17.3200

Z999

N013

M125
M155
M130
M999

Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,5/7
Nhn h s ring
c.) My thi cng
My hn 23 KW
My mi 2,7KW
My khoan 2,5kw
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

M116
M125

19.1002

59,275
1,132,164

ca
ca
ca
%

3.8500
1.6800
1.6800
5.0000

117,452
59,837
79,413
6,861

1.
1.
1.

720,437

1,14

4.6170
14.2800
1,020.0000

17,000
16,189
11,750

1.
1.
1.

cng

14.4100

50,743
731,207

1.
1,44

ca
ca

0.3200
1.1230

68,035
117,452

1.
1.

153,670

1,14

TT

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Ct thp thang leo, ng knh >10 mm


a.) Vt liu
Que hn
Dy thp
Thp trn D>10mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn
kg
kg
kg

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

52

1.
1,44

1,5%

TNG CNG ( Gxdcpt + Gxdnt )

N009

cng

CHI PH CHUNG ( T x 5,3% )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

0587
0311
0784

132,030

Chi ph xy dng trc thu (T+C+TL)

AF.61821

2.0000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

57

GTGT

0.1000

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

58

AG.41211 Lp t tm an
a.) Vt liu
0051
t n
0745
Thp m
0141
Bu lng M 20x200
0587
Que hn
0002
xi
0444
G chn
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M040
Cn trc t 10T
M125
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxd

ci
kg
kg
ci
kg
chai
m3
%

1.0000
2.6000
4.0000
1.2000
0.3000
0.0050
10.0000

5,700
12,110
11,338
17,000
38,000
4,500,000
1,368

cng

0.4900

54,658
26,782

ca
ca

0.0600
0.2000

1,194,826
117,452

TT

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

0.1000

Gxdcpt
Gxdnt

0.0100

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng sau thu (G+GTGT)


53

1.
1.

95,180

1,14

100,000

1.

Gxd

TT

Chi ph xy dng trc thu (T+C+TL)

1.
1,44

G
GTGT

Kho Vit Tip


a.) Vt liu
Vt liu
Chi ph trc tip khc (VL+NC+M) x 1,5%

THU GI TR GIA TNG ( G x 0,1 )

1.
1.
1.
1.
1.
1.

1,5%

Chi ph xy dng trc thu (T+C+TL)

TT

0.0100

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

59

Gxdcpt
Gxdnt

ci
1.0000
1,5%

G
GTGT

Gxdcpt

0.1000

Chi ph xy dng ln tri, nh tm ( Gxdcpt x


0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

60

AF.81122
0055
0443
0441
0458
Z999

N009

Vn khun g mng cng


a.) Vt liu
inh
G chng
G np
G vn khun
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

N011

100m2
kg
m3
m3
m3
%

15.0000
0.3350
0.2100
0.7920
1.0000

15,550
4,500,000
4,500,000
2,900,000
49,826

1.
1.
1.
1.

cng

29.7000

50,743
1,507,067

1.
1,44

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

0055
0443
0441
0458
Z999

Gxd

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.81311

0.0100

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

61

Gxdnt

Vn khun g thn cng, tng h t


a.) Vt liu
inh
G chng
G np
G vn khun
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2
kg
m3
m3
m3
%

17.1300
0.3570
0.1900
0.7920
0.5000

15,550
4,500,000
4,500,000
2,900,000
50,247

1.
1.
1.
1.

cng

27.7800

54,658
1,518,399

1.
1,44

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


54

G
GTGT

Gxdcpt

0.1000

Chi ph xy dng ln tri, nh tm ( Gxdcpt x


0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

62

AF.81511
0055
0144
0057
0442
0458
Z999

N011

Vn khun m m h t
a.) Vt liu
inh
Bu lng M16
inh a
G , chng
G vn khun
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0.0100

Gxd

100m2
kg
ci
ci
m3
m3
%

9.1000
24.2000
30.3000
0.5250
0.8250
1.5000

15,550
8,817
3,000
4,500,000
2,900,000
52,008

1.
1.
1.
1.
1.

cng

60.8444

54,658
3,325,633

1.
1,44

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

63

Gxdnt

AG.32211 Vn khun thp tm an h t


a.) Vt liu
0756
Thp hnh
0770
Thp tm
0587
Que hn
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M125
My hn 23 KW
M999
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2
kg
kg
kg
%

16.2800
17.2700
1.9000
5.0000

12,110
12,110
17,000
4,386

cng

31.7600

54,658
1,735,938

ca
%

0.6900
15.0000

117,452
810

1.

93,198

1,14

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

55

1,5%

5,3%

1.
1.
1.

1.
1,44

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

64

THG.08 o h mng t cp III


AB.11373 o mng bng, rng >3 m, su <=3 m, t
cp III
AB.25123 o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
AB.42223 Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n gi
* 2)
TNG CNG ( Gxdcpt + Gxdnt )

65

AB.11373 o mng bng, rng >3 m, su <=3 m, t


cp III
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

M3
m3

1.0000
0.1000

92,514

100m3

0.0090

1,379,649

100m3

0.0067

1,266,285

100m3

0.0067

443,199

cng

1.0900

46,828
51,043

1.
1,44

TT

1,5%

Gxd

m3

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

66

6%

AB.65130 p t cng trnh bng m cc, cht yu


cu K=0,95
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M019
m cc
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%
Cng chi ph trc tip ( VL+NC+M+TT )
56

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m3

cng

10.1800

54,658
556,418

1.
1,44

ca

5.0900

127,695
649,968

1.
1,14

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

67

AE.12110
0029
0011

N009

Xp khan khng cht mch h tiu nng


a.) Vt liu
hc
4x6
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxdcpt
Gxdnt

0.0100

Gxd

m3
m3
m3

1.2000
0.0610

125,123
155,000

1.
1.

cng

1.2000

50,743
60,892

1.
1,44

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

THG.09
AF.11212

B tng 1x2 mc 150


B tng sn xut bng my trn - bng th
cng, btng mng, sn cng, 1x2, chiu
rng <=250 cm, mc 150

M3
m3

1.0000
0.4664

814,212

AF.12112

B tng sn xut bng my trn - bng th m3


cng, b tng thn cng, tng cnh thng h
lu, 1x2, chiu dy <=45 cm, cao <=4 m,
mc 150

0.5336

1,206,867

AF.82111

Vn khun thn cng, tng cnh, m m,


ging chng, tm bn

0.0390

8,790,520

288.0250
0.5053
0.9133

890
85,000
235,000

1.
1.
1.

TNG CNG ( Gxdcpt + Gxdnt )

69

0.1000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

68

GTGT

AF.11212

0825
0198
0009

B tng sn xut bng my trn - bng th


cng, btng mng, sn cng, 1x2, chiu
rng <=250 cm, mc 150
a.) Vt liu
Xi mng PC30
Ct vng
1x2

57

100m2
Gxd

m3

kg
m3
m3

0565
Z999

N006

M020
M187

Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0057
0055
0457
0825
0198
0009
0565
Z999

N009

M020
M187

5
5,149

1.

cng

1.6400

46,828
76,798

1.
1,44

ca
ca

0.0890
0.0950

62,722
91,549

1.
1.

14,280

1,14

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.12112

189.6250
1.0000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

70

lt
%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

B tng sn xut bng my trn - bng th


cng, b tng thn cng, tng cnh thng h
lu, 1x2, chiu dy <=45 cm, cao <=4 m,
mc 150

m3

a.) Vt liu
inh a
inh
G vn cu cng tc
Xi mng PC30
Ct vng
1x2
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring

ci
kg
m3
kg
m3
m3
lt
%

58

0.8710
0.1990
0.0490
288.0250
0.5053
0.9133
189.6250
2.0000

3,000
15,550
2,900,000
890
85,000
235,000
5
6,627

1.
1.
1.
1.
1.
1.
1.

cng

3.5600

50,743
180,645

1.
1,44

ca
ca

0.1800
0.0950

62,722
91,549

1.
1.

19,987

1,14

Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

71

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

THG.10
AF.11213

B tng 1x2 mc 200


B tng sn xut bng my trn - bng th
cng, btng ging chng, 1x2, mc 200

M3
m3

1.0000
0.0838

878,316

AF.14213

B tng sn xut bng my trn - bng th


cng, b tng m m h t, 1x2, mc 200

m3

0.9162

1,188,690

AF.82111

Vn khun thn cng, tng cnh, m m,


ging chng, tm bn

100m2

0.0390

8,790,520

350.5500
0.4807
0.9000
189.6250
1.0000

890
85,000
235,000
5
5,653

1.
1.
1.
1.

cng

1.6400

46,828
76,798

1.
1,44

ca
ca

0.0890
0.0950

62,722
91,549

1.
1.

14,280

1,14

TNG CNG ( Gxdcpt + Gxdnt )

72

1,5%

AF.11213

0825
0198
0009
0565
Z999

N006

M020
M187

B tng sn xut bng my trn - bng th


cng, btng ging chng, 1x2, mc 200
a.) Vt liu
Xi mng PC30
Ct vng
1x2
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxd

m3

kg
m3
m3
lt
%

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

59

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

73

Vn khun thn cng, tng cnh, m m,


ging chng, tm bn
TNG CNG ( Gxdcpt + Gxdnt )

AG.11414 Sn xut cu kin b tng c sn, b tng tm


an, 1x2, mc 250
a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0009
1x2
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M187
My trn b tng 250l
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxdcpt
Gxdnt

0.0100

Gxd

0.4460

1,086,954

0.0390

8,790,520

411.0750
0.4507
0.8780
187.7750
0.5000

890
85,000
235,000
5
6,114

1.
1.
1.
1.

cng

2.5700

46,828
120,348

1.
1,44

ca

0.0950

91,549
8,697

1.
1,14

TT

1,5%

100m2
Gxd

m3

kg
m3
m3
lt
%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

TNG CNG ( Gxdcpt + Gxdnt )

0825

1,004,045

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.14314

1.0000
0.5540

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

75

0.1000

THG.11 B tng 1x2 mc 250


M3
AG.11414 Sn xut cu kin b tng c sn, b tng tm m3
an, 1x2, mc 250
AF.14314 B tng sn xut bng my trn - bng th m3
cng, b tng ph bn, khp ni, 1x2, mc
250
AF.82111

74

GTGT

B tng sn xut bng my trn - bng th


cng, b tng ph bn, khp ni, 1x2, mc
250
a.) Vt liu
Xi mng PC30

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3

kg
60

415.1250

890

1.

0198
0009
0565
Z999

N009

M018
M187
M999

Ct vng
1x2
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
m bn 1Kw
My trn b tng 250l
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0311
0782

N009

M116

85,000
235,000
5
6,175

1.
1.
1.

cng

2.8000

50,743
142,080

1.
1,44

ca
ca
%

0.0890
0.0950
5.0000

60,207
91,549
141

1.
1.

14,759

1,14

21.4200
1,005.0000

16,189
11,700

1.
1.

cng

11.3200

50,743
574,411

1.
1,44

ca

0.4000

68,035
27,214

1.
1,14

TT

1,5%

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.61110

0.4551
0.8866
189.6250
4.0000

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

76

m3
m3
lt
%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

Cng tc sn xut lp dng ct thp b tng ti


ch, ct thp mng, ging chng, ng knh
<=10 mm

tn

a.) Vt liu
Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

kg
kg

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

61

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
77

AF.61120

0587
0311
0783

N009

M116
M125

0311
0782

N011

M045
M116

Gxdcpt
Gxdnt

0.0100

Gxd

Cng tc sn xut lp dng ct thp b tng ti


ch, ct thp mng, ging chng, ng knh
<=18 mm

tn

a.) Vt liu
Que hn
Dy thp
Thp trn D<=18mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

kg
kg
kg

4.6400
14.2800
1,020.0000

17,000
16,189
11,750

1.
1.
1.

cng

8.3400

50,743
423,197

1.
1,44

ca
ca

0.3200
1.1200

68,035
117,452

1.
1.

153,317

1,14

21.4200
1,005.0000

16,189
11,700

1.
1.

cng

19.6268

54,658
1,072,762

1.
1,44

ca
ca

0.1200
0.4000

1,543,432
68,035

1.
1.

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
AF.65110

0.1000

TNG CNG ( Gxdcpt + Gxdnt )

THU GI TR GIA TNG ( G x 0,1 )

78

GTGT

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

TNG CNG ( Gxdcpt + Gxdnt )

Gxd

Cng tc sn xut lp dng ct thp b tng ti


ch, ct thp m m trn cn, ng knh
<=10 mm

tn

a.) Vt liu
Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
Cn trc bnh xch 16T
My ct un ct thp 5KW

kg
kg

62

Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
79

AF.65120

0587
0311
0783

N011

M045
M116
M125

1,14

6.5000
14.2800
1,020.0000

17,000
16,189
11,750

1.
1.
1.

cng

13.7002

54,658
748,826

1.
1,44

ca
ca
ca

0.0900
0.3200
1.6000

1,543,432
68,035
117,452

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

Cng tc sn xut lp dng ct thp b tng ti


ch, ct thp cht neo, ng knh <=18 mm

tn

a.) Vt liu
Que hn
Dy thp
Thp trn D<=18mm
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
Cn trc bnh xch 16T
My ct un ct thp 5KW
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

1,5%

GTGT

TNG CNG ( Gxdcpt + Gxdnt )

kg
kg
kg

348,603
TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

80

212,426

AG.13211 Sn xut, lp t ct thp b tng c sn, ct


thp tm bn, ng knh <= 10 mm
a.) Vt liu
63

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn

1.
1.
1.
1,14

0311
0782

N009

M116

Dy thp
Thp trn D<=10mm
Cng
b.) Nhn cng
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
My ct un ct thp 5KW
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

21.4200
1,005.0000

16,189
11,700

cng

21.3700

50,743
1,084,378

1.
1,44

ca

0.4800

68,035
32,657

1.
1,14

TT

1,5%

1,020.0000
14.2800
4.6200

11,750
16,189
17,000

1.
1.
1.

cng

13.1400

50,743
666,763

1.
1,44

ca
ca

0.3200
2.1270

68,035
117,452

1.
1.

271,592

1,14

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

81

kg
kg

AG.13212 Sn xut, lp t ct thp b tng c sn, ct


thp tm bn, ng knh > 10 mm
a.) Vt liu
0783
Thp trn D<=18mm
0311
Dy thp
0587
Que hn
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M116
My ct un ct thp 5KW
M125
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

tn

kg
kg
kg

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


64

1.
1.

GTGT

Gxdcpt

0.1000

Chi ph xy dng ln tri, nh tm ( Gxdcpt x


0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

82

AF.82111

0587
0443
0756
0770
Z999

N011

M256
M125
M999

Vn khun thn cng, tng cnh, m m,


ging chng, tm bn
a.) Vt liu
Que hn
G chng
Thp hnh
Thp tm
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
Vn thng 0,8T
My hn 23 KW
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

Gxd

100m2

kg
m3
kg
kg
%

5.6000
0.4960
48.8400
51.8100
5.0000

17,000
4,500,000
12,110
12,110
35,461

1.
1.
1.
1.

cng

38.2800

54,658
2,092,308

1.
1,44

ca
ca
%

0.2500
1.5000
2.0000

147,151
117,452
2,130

1.
1.

217,225

1,14

1.0000

11,395

1.

1.0000

1,000
1,000

1.
1,44

TT

1,5%

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

TT

0.0100

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

83

Gxdnt

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

Nha ng nht vo l cht


a.) Vt liu
Vt liu
b.) Nhn cng
Nhn cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

65

kg

1,5%

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

84

AG.41221 Lp dng cu kin b tng c sn, lp tm


bn, trng lng <= 3 tn
a.) Vt liu
0141
Bu lng M 20x200
0745
Thp m
0587
Que hn
0002
xi
0444
G chn
0051
t n
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M040
Cn trc t 10T
M125
My hn 23 KW
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

ci

ci
kg
kg
chai
m3
kg
%

2.0000
19.2000
2.5000
0.3000
0.0400
1.2000
10.0000

11,338
12,110
17,000
38,000
4,500,000
5,700
4,959

cng

0.9300

54,658
50,832

ca
ca

0.1000
0.2000

1,194,826
117,452

TT

Cng chi ph trc tip ( VL+NC+M+TT )

T
C

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

THG.08 o h mng t cp III


AB.11373 o mng bng, rng >3 m, su <=3 m, t
cp III
AB.25123 o mng cng trnh, chiu rng mng <=6 m,
bng my o <=1,25 m3, t cp III
AB.41423 Vn chuyn t bng t t , phm vi
<=1000m, t 7T, t cp III
AB.42223 Vn chuyn t tip c ly <=4 km bng t t
7T, t cp III (Vn chuyn 2 km = n gi
* 2)
66

1.
1.
1.
1.
1.
1.

1.
1,44
1.
1.

142,973

1,14

1,5%

CHI PH CHUNG ( T x 5,3% )

THU GI TR GIA TNG ( G x 0,1 )

85

GTGT

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

M3
m3

1.0000
0.1000

92,514

100m3

0.0090

1,379,649

100m3

0.0067

1,266,285

100m3

0.0067

443,199

TNG CNG ( Gxdcpt + Gxdnt )

86

AB.65130 p t cng trnh bng m cc, cht yu


cu K=0,95
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M019
m cc
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

M020
M187

54,658
556,418

1.
1,44

ca

5.0900

127,695
649,968

1.
1,14

TT

1,5%

272.6500
0.5084
0.9133
179.3750
1.0000

890
85,000
165,000
5
4,375

1.
1.
1.
1.

cng

1.6400

46,828
76,798

1.
1,44

ca
ca

0.0890
0.0950

62,722
91,549

1.
1.

14,280

1,14

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

TNG CNG ( Gxdcpt + Gxdnt )

N006

10.1800

CHI PH CHUNG ( T x 5,3% )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

0825
0198
0010
0565
Z999

cng

Chi ph xy dng trc thu (T+C+TL)

AF.11232

100m3

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

87

Gxd

B tng sn xut bng my trn - bng th


cng, btng mng, 2x4, chiu rng <=250
cm, mc 150
a.) Vt liu
Xi mng PC30
Ct vng
2x4
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3

kg
m3
m3
lt
%

TT

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

67

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

88

TT

0.0100

Gxd

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

B tng 1x2 mc 150


B tng vin b va, 1x2, mc 200
B tng vin an rnh 1x2, mc 200
Vn khun thp vin b va, an rnh
TNG CNG ( Gxdcpt + Gxdnt )

90

Gxdcpt
Gxdnt

TT

Chi ph xy dng trc thu (T+C+TL)

THG.15
AG.11323
AG.11413
AG.32211

0.1000

Va XM M100
a.) Vt liu
Vt liu
Chi ph trc tip khc (VL+NC+M) x 1,5%

THU GI TR GIA TNG ( G x 0,1 )

89

GTGT

AG.11323 B tng vin b va, 1x2, mc 200


a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0009
1x2
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N009
Nhn cng 3,5/7
Nhn h s ring
c.) My thi cng
M020
m di 1,5 KW
M187
My trn b tng 250l
M999
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

m3
440,000

1.

1.0000
0.8160
0.1840
0.0610

1,047,016
938,705
3,859,754

1
1
1

347.1300
0.4760
0.8912
187.7750
0.5000

890
85,000
235,000
5
5,598

1.
1.
1.
1.

cng

3.4400

50,743
174,556

1.
1,44

ca
ca
%

0.0890
0.0950
10.0000

62,722
91,549
143

1.
1.

15,708

1,14

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

M3
m3
m3
100m2
Gxd

m3
kg
m3
m3
lt
%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

68

1.0000
1,5%

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

91

AG.11413 B tng vin an rnh 1x2, mc 200


a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0009
1x2
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
M187
My trn b tng 250l
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3
kg
m3
m3
lt
%

347.1300
0.4760
0.8912
187.7750
0.5000

890
85,000
235,000
5
5,598

1.
1.
1.
1.

cng

2.5700

46,828
120,348

1.
1,44

ca

0.0950

91,549
8,697

1.
1,14

TT

1,5%

1.
1.
1.

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

92

6%

AG.32211 Vn khun thp vin b va, an rnh


a.) Vt liu
0756
Thp hnh
0770
Thp tm
0587
Que hn
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
c.) My thi cng
M125
My hn 23 KW
69

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

100m2
kg
kg
kg
%

16.2800
17.2700
1.9000
5.0000

12,110
12,110
17,000
4,386

cng

31.7600

54,658
1,735,938

ca

0.6900

117,452

1.
1,44
1.

M999

My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

93

AG.42131 Lp vin b va
a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

15.0000

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

kg
m3
lt
%

2.6953
0.0076
1.8200
10.0000

890
85,000
5
31

1.
1.
1.

cng

0.4500

54,658
24,596

1.
1,44

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

AG.42111 Lp vin an rnh


a.) Vt liu
0825
Xi mng PC30
0198
Ct vng
0565
Nc
Z999
Vt liu khc
Cng
b.) Nhn cng
N011
Nhn cng 4,0/7

1,14

ci

CHI PH CHUNG ( T x 5,3% )

TNG CNG ( Gxdcpt + Gxdnt )

93,198

Gxd

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

810

1,5%

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

94

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

ci

70

kg
m3
lt
%

1.1551
0.0033
0.7800
10.0000

890
85,000
5
13

1.
1.
1.

cng

0.1500

54,658

1.

Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

95

AB.11423 o mng t cp III


b.) Nhn cng
N006
Nhn cng 3,0/7
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

M020
M187

331.0750
0.4828
0.9041
179.3750
1.0000

890
85,000
165,000
5
4,858

1.
1.
1.
1.

cng

1.6400

46,828
76,798

1.
1,44

ca
ca

0.0890
0.0950

62,722
91,549

1.
1.

14,280

1,14

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3
cng

2.3400

TT

1,5%

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

TNG CNG ( Gxdcpt + Gxdnt )

N006

1.
1,44

G
GTGT

CHI PH CHUNG ( T x 5,3% )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )

0825
0198
0010
0565
Z999

46,828
109,578

1,5%

Chi ph xy dng trc thu (T+C+TL)

AF.11233

1,44

Cng chi ph trc tip ( VL+NC+M+TT )

THU GI TR GIA TNG ( G x 0,1 )

96

8,199

B tng mng ct, 2x4, mc 200


a.) Vt liu
Xi mng PC30
Ct vng
2x4
Nc
Vt liu khc
Cng
b.) Nhn cng
Nhn cng 3,0/7
Nhn h s ring
c.) My thi cng
m di 1,5 KW
My trn b tng 250l
Cng
Nhn h s ring
71

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m3
kg
m3
m3
lt
%

Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)


THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

97

TT

G
GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

Bin bo ch nht phn quang


a.) Vt liu
Vt liu
b.) Nhn cng
Nhn cng
Nhn h s ring
c.) My thi cng
My thi cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

98

1,5%

AK.91111 Sn k ng bng sn do nhit (cng ngh


sn nng), chiu dy lp sn 1,0 mm
a.) Vt liu
0440
Gas
0626
Sn lt ng
0618
Sn do nhit
Z999
Vt liu khc
Cng
b.) Nhn cng
N013
Nhn cng 4,5/7
Nhn h s ring
c.) My thi cng
M006
t thng 2,5Tn
72

ci
1.0000

585,720

1.

1.0000

75,981
75,981

1.
1,44

1.0000

10,196
10,196

1.
1,14

1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

m2

kg
kg
kg
%

0.1030
0.2500
2.9100
1.0000

13,286
30,000
30,100
965

1.
1.
1.

cng

0.1586

59,275
9,401

1.
1,44

ca

0.0240

345,660

1.

M065
M245
M999

L nu sn YHK 3A
Thit b sn k vch
My khc
Cng
Nhn h s ring
Chi ph trc tip khc (VL+NC+M) x 1,5%

TT

Cng chi ph trc tip ( VL+NC+M+TT )

CHI PH CHUNG ( T x 5,3% )

5,3%

THU NHP CHU THU TNH TRC (T+C) x


6%

TL

6%

Chi ph xy dng trc thu (T+C+TL)

THU GI TR GIA TNG ( G x 0,1 )

Chi ph xy dng sau thu (G+GTGT)


Chi ph xy dng ln tri, nh tm ( Gxdcpt x
0,01 )
TNG CNG ( Gxdcpt + Gxdnt )

73

ca
ca
%

0.0240
0.0220
2.0000

1,5%

GTGT

0.1000

Gxdcpt
Gxdnt

0.0100

Gxd

348,873
95,141
188

1.
1.

19,137

1,14

RNH

C DC S III N

0+00 - KM1+00.
Thnh tin
4,246
4,944
8,991
8,020
26,200

67,466
46,851
67,466
1,012
68,478
3,629
4,326

76,434
7,643

84,077
841
84,918

33,716
23,414
33,716
379,745
27,501
305,609
333,110
379,745
6,202
419,663

74

22,242
26,514

468,420
46,842

515,262
5,153
520,415

714,291
626,571
714,291
10,714
725,005
38,425
45,806

809,236
80,924

890,160
8,902
899,061

318,581
279,457
318,581
4,779
323,359
17,138
20,430

360,927
36,093

397,020
3,970
400,990

3,929
75

12,585

37,989
26,592

81,095

62,436
43,358
62,436
937
63,372
3,359
4,004

70,735
7,074

77,809
778
78,587

415,538
288,568
415,538
636,972
496,412
62,336
558,748
636,972
15,788
1,068,298
56,620
67,495

1,192,413
119,241

1,311,654
13,117
76

1,324,771

1,006,044
882,494
1,006,044
15,091
1,021,134
54,120
64,515

1,139,770
113,977

1,253,747
12,538
1,266,285

352,115
308,873
352,115
5,282
357,397
18,942
22,580

398,919
39,892

438,811
4,388
443,199

5,736

12,585

37,989

77

26,592

82,902

91,148
63,297
91,148
1,367
92,516
4,903
5,845

103,264
10,326

113,590
1,136
114,726

709,837
8,360
718,197

563,954
391,635
563,954
8,459
572,414
30,338
36,165

638,917
63,892

702,809
7,028
709,837

6,642
78

4,613
6,642
100
6,742
357
426

7,525
753

8,278
83
8,360

3,523
7,079
7,964

15,195
30,391

47,486

111,637

895,134
796,423

1,519,542
3,039,084

4,748,562

10,998,745

55,976
79

38,872
55,976
840
56,815
3,011
3,590

63,416
6,342

69,758
698
70,455

124,878
86,721
124,878
467,108
153,090
250,598
6,055
409,743
467,108
8,880
600,865
31,846
37,963

670,674
67,067

737,741
7,377
745,119

124,878
86,721
124,878
586,292
192,509
314,182
7,600
80

514,291
586,292
10,668
721,838
38,257
45,606

805,701
80,570

886,271
8,863
895,134

58,133
40,370
58,133
469,155
41,252
370,288
411,539
469,155
7,909
535,198
28,366
33,814

597,377
59,738

657,115
6,571
663,686

209,592
183,853
209,592
3,144
212,736
11,275

81

13,441

237,452
23,745

261,197
2,612
263,809

21,050,080
21,050,080
324,999
225,694
324,999
1,325,063
109,947
102,794
254,338
214,167
90,290
385,017
5,783
1,162,336
1,325,063
340,502
23,040,644
1,221,154
1,455,708

25,717,506
2,571,751

28,289,257
282,893
28,572,149

22,169,466
22,169,466
366,667
254,630
366,667
1,933,820
109,947
82

102,794
314,182
214,167
946,804
8,440
1,696,333
1,933,820
367,049
24,837,002
1,316,361
1,569,202

27,722,565
2,772,257

30,494,822
304,948
30,799,770

1,424,495
520,020
904,475
1,424,495
24,354
16,913
24,354
206,077
33,089
144,475
3,206
180,770
206,077
24,824
1,679,750
89,027
106,127

1,874,904
187,490

2,062,394
20,624
2,083,018
83

212,502
147,571
212,502
442,721
47,875
58,739
274,122
7,615
388,352
442,721
9,828
665,052
35,248
42,018

742,317
74,232

816,549
8,166
824,714

106,889,528
3,601,375
4,397,472

114,888,375

82,505,500
425,000
4,802,500
2,325,000
64,158,500
3,298,000
7,496,500
82,505,500
454,965
315,948
84

454,965
1,961,654
275,012
629,454
782,543
33,740
1,720,749
1,961,654
1,273,832
86,195,950
4,568,385
5,445,860

96,210,196
9,621,020

105,831,216
1,058,312
106,889,528

2,861,238
2,509,858
2,861,238
42,919
2,904,157
153,920
183,485

3,241,562
324,156

3,565,718
35,657
3,601,375

291,144
255,389
291,144
4,367
295,511
15,662

85

18,670

329,843
32,984

362,827
3,628
366,456

3,067,450
3,067,450
496,250
344,618
496,250
922,623
41,884
767,434
809,319
922,623
67,295
4,553,618
241,342
287,698

5,082,657
508,266

5,590,923
55,909
5,646,832

3,015,280
257,480
129,800
103,400
70,950
2,453,650
3,015,280
863,967
599,977
863,967
866,634
34,031
86

726,174
760,205
866,634
71,188
4,817,069
255,305
304,342

5,376,716
537,672

5,914,388
59,144
5,973,532

6,812,750
231,000
347,600
702,650
5,531,500
6,812,750
558,364
387,753
558,364
570,849
13,738
309,589
177,418
500,744
570,849
119,129
8,061,092
427,238
509,300

8,997,629
899,763

9,897,392
98,974
9,996,366

87

11,119
12,417
12,663
8,864

45,062

88,336
61,345
88,336
1,325
89,661
4,752
5,665

100,078
10,008

110,086
1,101
111,187

504,394
350,273
504,394
591,716
519,049
591,716
16,442
1,112,552
58,965
70,291

1,241,808
124,181

1,365,989
13,660
1,379,649
88

1,941,139
743,328

1,418,239
2,836,478

4,431,991

11,371,176

801,243
556,418
801,243
740,963
649,968
740,963
23,133
1,565,339
82,963
98,898

1,747,200
174,720

1,921,920
19,219
1,941,139

335,348
294,165
335,348
5,030
340,378
18,040
21,505
89

379,923
37,992

417,915
4,179
422,095

212,304
25,500
186,804
212,304
110,191
76,521
110,191
4,837
327,332
17,349
20,681

365,361
36,536

401,897
4,019
405,916

386,538

509,447

21,758
956,356
1,874,099

441,834
242,659
43,214
150,690
897
4,375
90

441,834
110,589
76,798
110,589
16,279
5,582
8,697
14,280
16,279
8,531
577,233
30,593
36,470

644,295
64,430

708,725
7,087
715,812

596,973
2,613
3,095
142,100
242,659
43,214
150,690
897
11,705
596,973
260,129
180,645
260,129
22,785
11,290
8,697
19,987
22,785
13,198
893,085
47,334

91

56,425

996,844
99,684

1,096,528
10,965
1,107,494

389,890

630,810
187,419
62,142
1,270,261

576,593
311,990
40,862
211,488
948
11,306
576,593
290,431
201,688
290,431
77,372
52,260
5,582
8,697
1,331
67,870
77,372
14,166
958,562
50,804
60,562

1,069,928
106,993

1,176,921
92

11,769
1,188,690

562,572
308,946
40,463
209,425
939
2,799
562,572
173,301
120,348
173,301
9,915
8,697
9,915
11,187
756,974
40,120
47,826

844,919
84,492

929,411
9,294
938,705

1,276,477
1,052
2,754
1,229
168,200
410,246
39,627
213,439
914
426,379
12,638
1,276,477
230,170
159,841
230,170

93

16,279
5,582
8,697
14,280
16,279
22,844
1,545,770
81,926
97,662

1,725,357
172,536

1,897,893
18,979
1,916,872

731,510
40,250
63,000
369,461
38,684
208,357
948
10,811
731,510
143,248
99,478
143,248
29,795
5,582
5,358
13,951
1,245
26,136
29,795
13,568
918,121
48,660
58,007

1,024,789
102,479

1,127,268

94

11,273
1,138,541

12,105,268
346,768
11,758,500
12,105,268
1,544,777
1,072,762
1,544,777
242,165
185,212
27,214
212,426
242,165
208,383
14,100,594
747,332
890,876

15,738,801
1,573,880

17,312,681
173,127
17,485,808

12,105,268
346,768
11,758,500
12,105,268
1,534,797
1,065,831
1,534,797
31,024
27,214
31,024
205,066
13,876,155
735,436
876,696

15,488,287

95

1,548,829

17,037,116
170,371
17,207,487

12,377,679
161,500
231,179
11,985,000
12,377,679
1,243,579
863,596
1,243,579
331,439
21,771
268,965
290,736
331,439
209,291
14,161,988
750,585
894,754

15,807,327
1,580,733

17,388,060
173,881
17,561,940

12,105,268
346,768
11,758,500
12,105,268
827,152
574,411
827,152
31,024
27,214
31,024
194,452
13,157,896
697,369

96

831,316

14,686,580
1,468,658

16,155,238
161,552
16,316,790

12,295,059
78,880
231,179
11,985,000
12,295,059
609,403
423,197
609,403
174,782
21,771
131,546
153,317
174,782
196,189
13,275,433
703,598
838,742

14,817,772
1,481,777

16,299,549
162,996
16,462,545

12,105,268
346,768
11,758,500
12,105,268
1,561,504
1,084,378
1,561,504
37,229
32,657
37,229
97

205,560
13,909,561
737,207
878,806

15,525,574
1,552,557

17,078,131
170,781
17,248,913

12,294,719
11,985,000
231,179
78,540
12,294,719
960,139
666,763
960,139
309,614
21,771
249,820
271,592
309,614
203,467
13,767,939
729,701
869,858

15,367,498
1,536,750

16,904,248
169,043
17,073,290

13,467,084
10,051,300
2,664,200
2,400
104,500
86,184
294,440

98

264,060
13,467,084
1,630,317
1,132,164
1,630,317
821,298
452,190
100,526
133,414
34,307
720,437
821,298
238,781
16,157,479
856,346
1,020,830

18,034,655
1,803,466

19,838,121
198,381
20,036,502

12,294,668
78,489
231,179
11,985,000
12,294,668
1,052,938
731,207
1,052,938
175,184
21,771
131,899
153,670
175,184
202,842
13,725,631
727,458
867,185

15,320,275
1,532,028

99

16,852,303
168,523
17,020,826

150,522
5,700
31,486
45,352
20,400
11,400
22,500
13,684
150,522
38,567
26,782
38,567
108,505
71,690
23,490
95,180
108,505
4,464
302,058
16,009
19,084

337,151
33,715

370,866
3,709
374,575

100,000
100,000
1,500
101,500
5,380
6,413

113,292
11,329

124,621

100

1,246
125,867

5,032,376
233,250
1,507,500
945,000
2,296,800
49,826
5,032,376
2,170,177
1,507,067
2,170,177
108,038
7,310,590
387,461
461,883

8,159,935
815,994

8,975,929
89,759
9,065,688

5,049,795
266,372
1,606,500
855,000
2,296,800
25,123
5,049,795
2,186,495
1,518,399
2,186,495
108,544
7,344,834
389,276
464,047

8,198,157
819,816

9,017,973

101

90,180
9,108,152

5,278,788
141,505
213,371
90,900
2,362,500
2,392,500
78,012
5,278,788
4,788,912
3,325,633
4,788,912
151,016
10,218,715
541,592
645,618

11,405,926
1,140,593

12,546,519
125,465
12,671,984

460,520
197,151
209,140
32,300
21,930
460,520
2,499,751
1,735,938
2,499,751
106,246
81,042
12,156
93,198
106,246
45,998
3,112,514
164,963

102

196,649

3,474,126
347,413

3,821,539
38,215
3,859,754

9,251
12,417
8,484
5,939

36,091

73,501
51,043
73,501
1,103
74,604
3,954
4,714

83,271
8,327

91,598
916
92,514

801,243
556,418
801,243
740,963
649,968
740,963
23,133
1,565,339
103

82,963
98,898

1,747,200
174,720

1,921,920
19,219
1,941,139

159,603
150,148
9,455
159,603
87,684
60,892
87,684
3,709
250,996
13,303
15,858

280,157
28,016

308,173
3,082
311,254

379,748

643,984

342,830
1,366,563

520,011
256,342
42,953
214,620

104

948
5,149
520,011
110,589
76,798
110,589
16,279
5,582
8,697
14,280
16,279
9,703
656,582
34,799
41,483

732,864
73,286

806,150
8,062
814,212

675,924
2,613
3,095
142,100
256,342
42,953
214,620
948
13,253
675,924
260,129
180,645
260,129
22,785
11,290
8,697
19,987
22,785
105

14,383
973,220
51,581
61,488

1,086,289
108,629

1,194,918
11,949
1,206,867

73,603

1,089,078

342,830
1,505,511

570,940
311,990
40,862
211,488
948
5,653
570,940
110,589
76,798
110,589
16,279
5,582
8,697
14,280
16,279
10,467
708,275
37,539
44,749

790,563

106

79,056

869,619
8,696
878,316

556,241
484,781

342,830
1,383,853

614,483
365,857
38,306
206,324
939
3,057
614,483
173,301
120,348
173,301
9,915
8,697
9,915
11,966
809,665
42,912
51,155

903,731
90,373

994,104
9,941
1,004,045

642,148
369,461
107

38,684
208,357
948
24,698
642,148
204,596
142,080
204,596
16,825
5,358
8,697
703
14,759
16,825
12,954
876,522
46,456
55,379

978,356
97,836

1,076,192
10,762
1,086,954

12,105,268
346,768
11,758,500
12,105,268
827,152
574,411
827,152
31,024
27,214
31,024
194,452
13,157,896
697,369
831,316

14,686,580
108

1,468,658

16,155,238
161,552
16,316,790

12,295,059
78,880
231,179
11,985,000
12,295,059
609,403
423,197
609,403
174,782
21,771
131,546
153,317
174,782
196,189
13,275,433
703,598
838,742

14,817,772
1,481,777

16,299,549
162,996
16,462,545

12,105,268
346,768
11,758,500
12,105,268
1,544,777
1,072,762
1,544,777
242,165
185,212
27,214

109

212,426
242,165
208,383
14,100,594
747,332
890,876

15,738,801
1,573,880

17,312,681
173,127
17,485,808

12,326,679
110,500
231,179
11,985,000
12,326,679
1,078,309
748,826
1,078,309
397,408
138,909
21,771
187,923
348,603
397,408
207,036
14,009,431
742,500
885,116

15,637,047
1,563,705

17,200,752
172,008
17,372,759

12,105,268
110

346,768
11,758,500
12,105,268
1,561,504
1,084,378
1,561,504
37,229
32,657
37,229
205,560
13,909,561
737,207
878,806

15,525,574
1,552,557

17,078,131
170,781
17,248,913

12,294,719
11,985,000
231,179
78,540
12,294,719
960,139
666,763
960,139
309,614
21,771
249,820
271,592
309,614
203,467
13,767,939
729,701
869,858

15,367,498
1,536,750

16,904,248
111

169,043
17,073,290

3,723,375
95,200
2,232,000
591,452
627,419
177,304
3,723,375
3,012,924
2,092,308
3,012,924
247,637
36,788
176,178
4,259
217,225
247,637
104,759
7,088,695
375,701
447,864

7,912,259
791,226

8,703,485
87,035
8,790,520

11,395
11,395
1,440
1,000
1,440
193
13,027
690
823

14,541
112

1,454

15,995
160
16,155

545,521
22,676
232,512
42,500
11,400
180,000
6,840
49,593
545,521
73,198
50,832
73,198
162,989
119,483
23,490
142,973
162,989
11,726
793,434
42,052
50,129

885,615
88,562

974,177
9,742
983,918

9,251
12,417
8,484
5,939

113

36,091

801,243
556,418
801,243
740,963
649,968
740,963
23,133
1,565,339
82,963
98,898

1,747,200
174,720

1,921,920
19,219
1,941,139

441,834
242,659
43,214
150,690
897
4,375
441,834
110,589
76,798
110,589
16,279
5,582
8,697
14,280
16,279
8,531
577,233
30,593
36,470

644,295
114

64,430

708,725
7,087
715,812

440,000
440,000
6,600
446,600
23,670
28,216

498,486
49,849

548,335
5,483
553,818

854,365
172,722
235,445
1,262,532

562,572
308,946
40,463
209,425
939
2,799
562,572
251,361
174,556
251,361
17,907
5,582
8,697
1,428
15,708
17,907
12,478
844,316
44,749

115

53,344

942,409
94,241

1,036,650
10,367
1,047,016

562,572
308,946
40,463
209,425
939
2,799
562,572
173,301
120,348
173,301
9,915
8,697
9,915
11,187
756,974
40,120
47,826

844,919
84,492

929,411
9,294
938,705

460,520
197,151
209,140
32,300
21,930
460,520
2,499,751
1,735,938
2,499,751
106,246
81,042

116

12,156
93,198
106,246
45,998
3,112,514
164,963
196,649

3,474,126
347,413

3,821,539
38,215
3,859,754

3,363
2,399
649
9
306
3,363
35,418
24,596
35,418
582
39,363
2,086
2,487

43,936
4,394

48,330
483
48,813

1,441
1,028
278
4
131
1,441
11,806
8,199

117

11,806
199
13,446
713
850

15,008
1,501

16,509
165
16,674

157,792
109,578
157,792
2,367
160,159
8,488
10,119

178,766
17,877

196,643
1,966
198,609

490,616
294,657
41,036
149,168
897
4,858
490,616
110,589
76,798
110,589
16,279
5,582
8,697
14,280
16,279
118

9,262
626,745
33,218
39,598

699,561
69,956

769,517
7,695
777,212

585,720
585,720
109,413
75,981
109,413
11,623
10,196
11,623
10,601
717,357
38,020
45,323

800,700
80,070

880,770
8,808
889,578

97,424
1,369
7,500
87,591
965
97,424
13,537
9,401
13,537
21,816
8,296
119

8,373
2,093
375
19,137
21,816
1,992
134,770
7,143
8,515

150,427
15,043

165,470
1,655
167,124

120

121

122

123

124

125

126

127

128

129

130

131

132

133

134

135

136

137

138

139

140

141

142

143

144

145

146

147

148

149

150

151

152

153

154

155

156

157

158

159

160

161

162

163

164

165

166

167

168

169

170

171

172

173

174

175

176

177

178

179

180

181

182

183

184

185

186

187

188

189

190

191

192

193

194

195

196

197

198

199

200

201

202

203

204

205

206

207

208

209

210

211

212

213

214

215

216

217

218

219

220

221

222

223

224

225

226

227

228

229

230

231

232

233

234

235

236

237

238

239

240

241

242

243

244

245

246

247

248

249

250

251

252

253

254

255

256

257

258

259

260

261

262

263

264

265

266

267

268

269

270

271

272

273

274

275

276

277

278

279

280

281

282

283

284

285

286

287

288

289

290

291

292

293

294

295

296

297

298

299

300

301

302

303

304

305

306

307

308

309

310

311

312

313

314

315

316

317

318

319

320

321

322

323

324

325

326

327

328

329

330

331

332

333

334

335

336

337

338

339

340

341

342

343

344

345

346

347

348

349

350

351

352

353

354

355

356

357

358

359

360

361

362

363

364

365

366

367

368

369

370

371

372

373

374

375

376

377

378

379

380

381

382

383

384

385

386

387

388

389

390

391

392

393

394

395

396

397

398

399

400

401

402

403

404

405

406

407

408

409

410

411

412

413

414

415

416

417

418

419

420

421

422

423

424

425

426

427

428

429

430

431

432

433

434

435

436

437

438

439

440

441

442

443

444

445

446

447

448

449

450

451

452

453

454

455

456

457

458

459

460

461

462

463

464

465

466

467

468

469

470

471

472

473

474

475

476

477

478

479

480

481

482

483

484

485

486

487

488

489

490

491

492

493

494

495

496

497

498

499

500

501

502

503

504

505

506

507

508

509

510

511

512

513

514

515

516

517

518

519

520

521

522

523

524

525

526

527

528

529

530

531

532

533

534

535

536

537

538

539

540

541

542

543

544

545

546

547

548

549

550

551

552

553

554

555

556

557

558

559

560

561

562

563

564

565

566

567

568

569

570

571

572

573

574

575

576

577

578

579

580

581

582

583

584

585

586

587

588

589

590

591

592

593

594

595

596

597

598

599

600

601

602

603

604

605

606

607

608

609

610

611

612

613

614

615

616

617

618

619

620

621

622

623

624

625

626

627

628

629

630

631

632

633

634

635

636

637

638

639

640

641

642

643

644

645

646

647

648

649

650

651

652

653

654

655

656

657

658

659

660

661

662

663

664

665

666

667

668

669

670

671

672

673

674

675

676

677

678

679

680

681

682

683

684

685

686

687

688

689

690

691

692

693

694

695

696

697

698

699

700

701

702

703

704

705

706

707

708

709

710

711

712

713

714

715

716

717

718

719

720

721

722

723

724

725

726

727

728

729

730

731

732

733

734

735

736

737

738

739

740

741

742

743

744

745

746

747

748

749

750

751

752

753

754

755

756

757

758

759

760

761

762

763

764

765

766

767

768

769

770

771

772

773

774

775

776

777

778

779

780

781

782

783

784

785

786

787

788

789

790

791

792

793

794

795

796

797

798

799

800

801

802

803

804

805

806

807

808

809

810

811

812

813

814

815

816

817

818

819

820

821

822

823

824

825

826

827

828

829

830

831

832

833

834

835

836

837

838

839

840

841

842

843

844

845

846

847

848

849

850

851

852

853

854

855

856

857

858

859

860

861

862

863

864

865

866

867

868

869

870

871

872

873

874

875

876

877

878

879

880

881

882

883

884

885

886

887

888

889

890

891

892

893

894

895

896

897

898

899

900

901

902

903

904

905

906

907

908

909

910

911

912

913

914

915

916

917

918

919

920

921

922

923

924

925

926

927

928

929

930

931

932

933

934

935

936

937

938

939

940

941

942

943

944

945

946

947

948

949

950

951

952

953

954

955

956

957

958

959

960

961

962

963

964

965

966

967

968

969

970

971

972

973

974

975

976

977

978

979

980

981

982

983

984

985

986

987

988

989

990

991

992

993

994

995

996

997

998

999

1000

1001

1002

1003

1004

1005

1006

1007

1008

1009

1010

1011

1012

1013

1014

1015

1016

1017

1018

1019

1020

1021

1022

1023

1024

1025

1026

1027

1028

1029

1030

1031

1032

1033

1034

1035

1036

1037

1038

1039

1040

1041

1042

1043

1044

1045

1046

1047

1048

1049

1050

1051

1052

1053

1054

1055

1056

1057

1058

1059

1060

BNG N GI D THU HNG MC CNG TRNH

CNG TRNH: NG NGANG S 20, TH X CA L, ON T NG TRC DC S III N


VINH CA L.

GI THU: XY DNG NN, MT NG V CNG TRNH TRN TUYN KM0+00 - KM1+

STT

M s

n v Khi lng

Tn cng tc

I
1

THG.01

THG.02

THG.03

THG.04

THG.05

Nn ng
o hu c + Vt bn + vn chuyn i
o nn ng, nh cp t cp III + vn
chuyn t i
o khun ng t cp III + vn chuyn
t i
Trng c mi knh mng, , p, mi
taluy nn ng
p t nn ng K=0.95

THG.06

p t nn ng K=0.98

II
1

AD.11212

AD.11222

AD.24213

AD.23225

THG.07

AD.21125

AD.21113

AD.24131

III
1

THG.8

AB.65130

Mt ng
Mt ng tuyn chnh
Lm mng cp phi dm lp di dy
25cm, ng lm mi
Lm mng cp phi dm lp trn dy
15cm, ng lm mi
Ti lp dnh bm mt ng bng nha pha
du, lng nha 1,0 kg/m2
Ri thm mt ng btng nha, btng
nha ht trung, chiu dy ln p 7 cm
Sn xut btng nha ht trung bng trm
trn 50-60 tn/h
Mt ng vut ni ng ngang
Lm mng dm lp di, chiu dy
ln p 15 cm
Mt ng dm lp trn, chiu dy mt
ng ln p 12 cm
Lng nha mt ng 3 lp bng nha c,
tiu chun nha 4,5 kg/m2
Cng bn Lo=1m, l trnh Km0+140
o h mng t cp III
p t cng trnh bng m cc, cht
yu cu K=0,95
1061

n gi

m3

6,512.107

26,200

m3

1,606.529

81,095

m3

6,227.788

82,902

22.577

718,197

18,549.157

111,637

100m3

46.639

10,998,745

100m3

38.866

28,572,149

100m3

22.606

30,799,770

100m2

150.703

2,083,018

100m2

150.703

824,714

100m2
m3

100tn

25.047 114,888,375

100m2

3.966

5,646,832

100m2

3.966

5,973,532

100m2

3.966

9,996,366

396.432

36,091

1.324

1,941,139

M3
100m3

AK.98120

4
5
6
7

AE.12110
THG.09
THG.10
THG.11

AF.61110

AF.61120

10

AF.65110

11

AF.65120

12

AG.13211

13

AG.13212

14

TT

15

AG.41221

IV
1

THG.8

AB.65130

AK.98120

4
5
6
7

AE.12110
THG.9
THG.10
THG.11

AF.61110

AF.61120

Lm lp m mng, loi c ng
m2
knh Dmax<=6
Xp khan khng cht mch h tiu nng
m3
B tng 1x2 mc 150
M3
B tng 1x2 mc 200
M3
B tng 1x2 mc 250
M3
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp mng, ging chng, ng
tn
knh <=10 mm
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp mng, ging chng, ng
tn
knh <=18 mm
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp m m trn cn, ng knh tn
<=10 mm
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp cht neo, ng knh <=18
tn
mm
Sn xut, lp t ct thp b tng c sn,
tn
ct thp tm bn, ng knh <= 10 mm
Sn xut, lp t ct thp b tng c sn,
tn
ct thp tm bn, ng knh > 10 mm
Nha ng nht vo l cht
kg
Lp dng cu kin b tng c sn, lp tm
ci
bn, trng lng <= 3 tn
Cng bn Lo=1m, l trnh Km0+860
o h mng t cp III
M3
p t cng trnh bng m cc, cht
100m3
yu cu K=0,95
Lm lp m mng, loi c ng
m2
knh Dmax<=6
Xp khan khng cht mch h tiu nng
m3
B tng 1x2 mc 150
M3
B tng 1x2 mc 200
M3
B tng 1x2 mc 250
M3
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp mng, ging chng, ng
tn
knh <=10 mm
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp mng, ging chng, ng
tn
knh <=18 mm
1062

46.940

405,916

1.520
78.900
7.880
13.040

311,254
1,366,563
1,505,511
1,383,853

0.016

16,316,790

0.015

16,462,545

0.262

17,485,808

0.072

17,372,759

0.250

17,248,913

0.687

17,073,290

919.751

16,155

30.000

983,918

343.441

36,091

1.145

1,941,139

46.940

405,916

1.520
78.900
7.880
13.040

311,254
1,366,563
1,505,511
1,383,853

0.016

16,316,790

0.015

16,462,545

10

AF.65110

11

AF.65120

12

AG.13211

13

AG.13212

14

TT

15

AG.41221

V
1

THG.12

Cng tc sn xut lp dng ct thp b tng


ti ch, ct thp m m trn cn, ng knh
<=10 mm
Cng tc sn xut lp dng ct thp b tng
ti ch, ct thp cht neo, ng knh <=18
mm
Sn xut, lp t ct thp b tng c sn,
ct thp tm bn, ng knh <= 10 mm
Sn xut, lp t ct thp b tng c sn,
ct thp tm bn, ng knh > 10 mm
Nha ng nht vo l cht
Lp dng cu kin b tng c sn, lp tm
bn, trng lng <= 3 tn
Cng k thut
o t cp III + vn chuyn t i

THG.09

p t cht K=0.95

AK.98120

tn

0.262

17,485,808

tn

0.072

17,372,759

tn

0.250

17,248,913

tn

0.687

17,073,290

kg

919.751

16,155

ci

30.000

983,918

m3

300.996

45,062

100m3

2.347

11,371,176

m2

4.680

405,916

4
5
6
7

Lm lp m mng, loi c ng
knh Dmax<=6
THG.13 B tng 1x2 mc 150
THG.14 B tng 1x2 mc 200
AF.13415 B tng 1x2 mc 300
AF.15414 B tng 1x2 mc 250

M3
M3
m3
m3

19.940
4.030
26.990
4.200

1,874,099
1,270,261
1,916,872
1,138,541

AF.65110 Ct thp m m h t, ng knh <=10 mm

tn

0.569

17,485,808

9
10

AF.63310 Ct thp thn cng, ng knh <=10 mm


AF.63320 Ct thp thn cng, ng knh <=18 mm

tn
tn

1.153
1.284

17,207,487
17,561,940

11

AF.61110 Ct thp bn gim ti, ng knh <=10 mm

tn

0.240

16,316,790

12

AF.61120 Ct thp bn gim ti, ng knh <=18 mm

tn

0.310

16,462,545

13
14
15
16
17
18
VI

AG.13211
AG.13212
AI.52231
AF.61821
AG.41211
TT

Ct thp tm an, ng knh <= 10 mm


Ct thp tm an, ng knh > 10 mm
Thp bn tm an h t
Ct thp thang leo, ng knh >10 mm
Lp t tm an
Kho Vit Tip
B va, an rnh, an ton giao thng
1. B VA - AN RANH
B tng sn xut bng my trn - bng
AF.11232 th cng, btng mng, 2x4, chiu rng
<=250 cm, mc 150
1063

tn
tn
tn
tn
ci
ci

0.232
0.139
0.634
0.043
4.000
2.000

17,248,913
17,073,290
20,036,502
17,020,826
374,575
125,867

m3

142.640

715,812

Va XM M100
m3
30.290
553,818
B tng 1x2 mc 150
M3
159.250
1,262,532
Lp vin b va
ci
1,954.000
48,813
Lp vin an rnh
ci
3,908.000
16,674
2. AN TON GIAO THNG
6 AB.11423 o mng t cp III
m3
3.200
198,609
7 AF.11233 B tng mng ct, 2x4, mc 200
m3
3.200
777,212
8
TT
Bin bo ch nht phn quang
ci
16.000
889,578
Sn k ng bng sn do nhit (cng
9 AK.91111
m2
475.000
167,124
ngh sn nng), chiu dy lp sn 1,0 mm
TNG HNG MC
TNG CNG TRNH
( Bng ch : Su t by trm linh su triu nm trm bn mi lm nghn su trm by mi ba ng
2
3
4
5

TT
THG.15
AG.42131
AG.42111

1064

RNH

DC S III N I L

KM0+00 - KM1+00.

Thnh tin
3,417,152,195
170,617,203

9,906,264,043

130,281,469
516,296,081
16,214,734
2,070,772,240
512,970,468
5,208,289,759
1,110,485,143
696,259,601

3,417,152,195
5,208,289,759

3,286,113,000
5,674,860,000

240,893,012
238,633,050
224,076,866

596,248,000
1,603,784,000
240,864,000

577,219,161

238,438,000

313,917,062
124,286,874
2,877,609,129

22,395,336
23,691,028
39,645,588
240,893,012
14,307,627
2,570,068
1065

19,053,697
473,106
107,821,821
11,863,427
18,045,443
261,069

246,938

4,581,282

1,250,839
4,312,228
11,729,350
14,858,577
29,517,540
238,633,050
12,395,129
2,222,604
19,053,697
473,106
107,821,821
11,863,427
18,045,443
261,069

246,938

1066

4,581,282

1,250,839
4,312,228
11,729,350
14,858,577
29,517,540
224,076,866
13,563,482
26,688,150
1,899,687
37,369,534
5,119,152
51,736,375
4,781,872
9,949,425
19,840,233
22,549,531
3,916,030
5,103,389
4,001,748
2,373,187
12,703,142
731,896
1,498,300
251,734
577,219,161

102,103,424
1067

16,775,147
201,058,221
95,380,602
65,161,992
635,549
2,487,078
14,233,248
79,383,900
9,906,264,043

y mi ba ng chn./.

1068

1069

1070

1071

1072

1073

1074

1075

1076

1077

1078

1079

1080

1081

1082

1083

1084

1085

1086

1087

1088

1089

1090

1091

1092

1093

1094

1095

1096

1097

1098

1099

1100

1101

1102

1103

1104

1105

1106

1107

1108

1109

1110

1111

1112

1113

1114

1115

1116

1117

1118

1119

1120

1121

1122

1123

1124

1125

1126

1127

1128

1129

1130

1131

1132

1133

1134

1135

1136

1137

1138

1139

1140

1141

1142

1143

1144

1145

1146

1147

1148

You might also like