CNG TY C PHN PH AN GIA

CNG HA X HI CH NGHA VIT NAM

c lp - T do - Hnh phc

372/6 ng TTH02, P Tn Thi Hip, Qun 12

in thoi: 08. 35974833 Fax: 08. 62555365

BNG D TON KINH PH

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY
IN LC C CHI
S hiu cng trnh:

182-DTTC-PAG2013

n v lp:

CNG TY C PHN PH AN GIA

Ch u t:

CNG TY IN LC C CHI

Tng gi tr kinh ph:

97,856,106 VN

Bng ch: Chn mi by triu, tm trm nm mi su ngn, mt trm l su ng .

Trong :
* Gi tr xy lp trc thu:

88,960,096 VN

* Thu gi tr gia tng VAT:

8,896,010 VN

TP. HCM, ngy

thng

nm 2013

CNG TY C PHN PH AN GIA

KT. GIM C
PH GIM C

MAI C KHNH DUNG

BNG TNG HP KINH PH

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI
a im : ti Nh iu hnh Cng ty in Lc C Chi ( trn nc Nh iu hnh )

STT

KHON MC CHI

K HIU

CCH TNH

THNH TIN

CHI PH TRC TIP

VL + NC + M + TT

79,549,402

Vt liu

VL

bng tnh

28,222,567

Nhn cng

NC

(NC1+NC2)* 4,444 + NC3 *13,127

49,454,785

My thi cng

(MTC1+MTC2) * 1733 + MTC3 * 2,513

1,872,051

II

CHI PH CHUNG

T * 6%

4,772,964

III

THU NHP CHU THU TNH TRC

TL

(T+C)*5,5%

4,637,730

GI TR D TON XY DNG TRC THU

GXD

T + C +TL

88,960,096

THU GI TR GIA TNG

VAT

GXD*10%

8,896,010

GI TR D TON XY DNG SAU THU

GXL

GXD + GTGT

97,856,106

TP.HCM, ngy
thng
nm 2013
CNG TY C PHN PH AN GIA
KT.GIM C
PH GIM C

MAI C KHNH DUNG

BNG PHN TCH CNG VIC

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI
a im : ti Nh iu hnh Cng ty in Lc C Chi ( trn nc Nh iu hnh )
A. CHI PH NHN CNG V MY THI CNG THEO NH MC BO DNG NH K CT CAO THNG TIN TI CC NH TRM VIN THNG
( Ban hnh theo Q s 84/Q-KHM-HQT ngy 26/02/2008 ca Hi ng Qun tr Tp on Bu Chnh Vin Thng Vit Nam)
I/. CHI PH NHN CNG

TT
1
2
3
4
5
6
7
8
9

Ni dung cng vic

Kho st, lp phng n bo dng
NC = k s bc 3/8 = 80/480 = 0,17
Chun b dng c, vt t, vt liu ph
NC = cng nhn bc 3,5/7 = 120/480 = 0,25
Kim tra thng ng ca ct
NC = k s bc 3/8 = 80/480 = 0,17
Kim tra, xit li boulon v bi du m cho boulon
NC = cng nhn bc 3,5/7 = 56/480 = 0,12
Kim tra cn dy co, cng chnh li dy co
NC = k s bc 3/8 = 16/480 = 0,03
Bo dng chn dy co
NC = cng nhn bc 3,5/7 = 50/480 = 0,1
Bo dng bn p tay co
NC = cng nhn bc 3,5/7 = 40/480 = 0,08
Che chn xung quanh ct
NC = cng nhn bc 3,5/7 = 90/480 = 0,19
Lp h s k hut sau bo dng
NC = k s bc 3/8 = 60 pht = 60/480 = 0,13

n v

nh mc khi lng

Quy i
cng

Lng ngy
cng

Thnh tin

pht/ct

80 pht

0.17

68,012

11,335

pht/ct

120 pht

0.25

54,819

13,705

pht/ct

80 pht

0.17

68,012

11,335

pht/ct

56 pht

0.12

54,819

6,396

pht/ct

16 pht

0.03

68,102

2,270

pht/ct

50 pht

0.10

54,819

5,710

pht/ct

40 pht

0.08

54,819

4,568

pht/ct

90 pht

0.19

54,819

10,279

pht/ct

60 pht

0.13

68,012

8,502

Tng cng

74,100

Nhn cng 1 (NC1) :

BNG PHN TCH CNG VIC

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI
II/. CHI PH MY THI CNG:
TT

Loi thit b

n v

nh mc Khi lng nh mc

Gi ca my

Thnh tin

My b m

pht

40 pht =
0,08 ca

1.00

0.08

4,515

376

My kinh v

pht

40 pht =
0,08 ca

1.00

0.08

18,492

1,541

My ti 0,5 tn

pht

110 pht
= 0,23 ca

1.00

0.23

21,405

4,905

My thi cng 1 ( MTC1) :

Tng cng

6,823

B. CHI PH NHN CNG V MY THI CNG THEO NH MC XY DNG C BN CNG TRNH BU CHNH VIN THNG
( Ban hnh theo Q s 06/Q-VNPT-HTV-KH ngy 09/01/2013 ca Hi ng thnh vin Tp on Bu chnh Vin thng Vit Nam )

STT M nh mc

1
2

21.050520.20

n gi

n v tnh

Khi
lng

Lp t cp feeder , chiu cao lp t <40m

10m

20

66,440

Tho d thu hi feeder

10m

20

32,546

Ni dung cng vic

Nhn cng 2

Thnh tin

My TC 2

47,464

Tng cng :

Nhn cng 2

1,328,800

My TC 2

949,280

650,920
1,979,720

949,280

BNG PHN TCH CNG VIC

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI

C. CHI PH NHN CNG V MY THI CNG THEO NH MC CNG TC SA CHA TRONG XY DNG C BN
( nh mc DTCT phn phn sa cha ban hnh theo Cng vn 1778 /BXD-VP ngy 16 thng 08 nm 2007 ca B xy dng.)

STT M nh mc

Ni dung cng vic

n v tnh

Khi lng

100m2

0.50

Ko rng rc a vt liu ln cao

cng

Gim st k thut, qun l lao ng hin trng

cng

XO.1120

Bc, gin do

CN.3/7-75

KS 3/8

XA.1120

Co, lm sch lp sn c, r v cc cu kin lp ghp

trn ct

XN.3240

Sn ct v cc cu kin lp ghp trn ct ( sn 1 lp

chng r + sn ph lp 1 v lp 2 sn trng, )

CN.3/7-75

V sinh, thu dn hin trng

n gi
Nhn cng 3

1,328,770

Thnh tin

My TC 3

171,210

Nhn cng 3

My TC 3

664,385

85,605

18,102

36,204

68,012

68,012

m2

32.39

4,810

155,819

m2

97.18

21,535

2,092,872

cng

18,102

54,819

Tng cng

3,072,112

85,605

BNG PHN TCH CNG VIC

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI

D. CHI PH VT LIU
TT

Loi vt liu

n v

nh mc khi lng

S lng

n gi

Thnh tin

Sn chng r Bch Tuyt

kg/m2

0.137

97.18

13.31

105,000

1,398,002

Sn ph lp 1 v lp 2 bng sn mu Bch Tuyt

kg/m2

0.285

97.18

27.70

95,000

2,631,275

Xng A92

lt/m2

0.120

97.18

11.66

24,500

285,723

Gi lau

kg/m2

0.019

97.18

1.85

23,000

42,470

Bn chi st

ci/m2

0.019

97.18

1.85

18,000

33,237

Giy nhm 21*31 cm

t/m2

0.092

97.18

8.94

12,000

107,292

Dy thp fi 4mm

kg/m2

0.023

97.18

2.24

22,000

49,175

Chi qut sn

ci/m2

0.198

97.18

19.24

5,500

105,834

Dy thng buc gin do

m/m2

0.041

97.18

3.98

2,000

7,969

10

Tre cy fi 80mm di 6m

cy/m2

0.014

97.18

1.36

42,000

57,145

11

M YC-2 bo v boulon

kg/m2

0.304

97.18

29.54

18,000

531,795

BNG PHN TCH CNG VIC

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI
m2/1m
chiu cao ct

0.527

30.00

15.81

15,000

237,150

Kp c nh cp

ci

5.000

6.00

30.00

12,500

375,000

14

Kp tip t cho feeder

1.000

6.00

6.00

35,000

210,000

15

Dy ng tip t ( tit din 38mm2)

4.500

6.00

27.00

19,000

513,000

16

Lt nha 10x300mm

ci

5.000

20.00

30.00

1,000

30,000

17

Bng dnh 50x20,000mm

cun

0.100

20.00

0.60

12,500

7,500

18

Cp Feeder 10D BF

1.0

200.00

200.00

108,000

21,600,000

Tng cng

28,222,567

12

Bt da

13

BNG TNG HP KHI LNG SN DU

CNG TRNH : SA CHA H THNG THNG TIN ( TR ANTEN ) TI CNG TY IN LC C CHI
a im : ti Nh iu hnh Cng ty in Lc C Chi ( trn nc Nh iu hnh )

S
TT

QUY CCH
VT LIU

S Lng

Chiu di

DIN
TCH/m

TNG DIN TCH

(m2)

h=d*e*f

Thp ng D60

3.000

30.00

0.188

16.965

Thp trn D14

3.000

76.25

0.044

10.061

Vch cng 470*50*6

3.000

15.98

0.112

5.369

CNG

32.39