BNG TNG HP D TON HNG MC

CNG TRNH: NH MY GCH KHNG NUNG

HNG MC: NH XNG, NH CHA VT LIU, NH KHO, SN NN, NG NI B
n v tnh: ng
STT NI DUNG CHI PH CCH TNH GI TR K HIU
I CHI PH TRC TIP
1 Chi ph vt liu VLHT 1.258.747.268 VL
- n gi vt liu Theo bng tnh ton, o bc khi lng cng trnh 1.258.747.268 VLHT
2 Chi ph nhn cng NCHT 244.632.179 NC
- n gi nhn cng Theo bng tnh ton, o bc khi lng cng trnh 244.632.179 NCHT
3 Chi ph my thi cng MHT 85.803.355 M
- n gi my thi cng Theo bng tnh ton, o bc khi lng cng trnh 85.803.355 MHT
Chi ph trc tip VL + NC + M 1.589.182.802 T
II CHI PH CHUNG T x 6,5% 103.296.882 C
III THU NHP CHU THU TNH TRC (T + C) x 5,5% 93.086.383 TL
Chi ph xy dng trc thu T + C + TL 1.785.566.067 G
IV THU GI TR GIA TNG G x 10% 178.556.607 GTGT
Chi ph xy dng sau thu G + GTGT 1.964.122.674 Gxd
Tng cng Gxd 1.964.122.674
Lm trn 1.964.123.000
Bng ch: Mt t chn trm su mi bn triu mt trm hai mi ba nghn ng./.
 BNG TNH TON, O BC KHI LNG CNG TRNH
CNG TRNH: NH MY GCH KHNG NUNG
HNG MC: NH XNG, NH CHA VT LIU, NH KHO, SN NN, NG NI B
M hiu S cu Kch thc H s Khi lng n gi Thnh tin
STT Danh mc cng tc o bc n v Khi lng
cng tc kin Di Rng Cao cu kin cu kin Vt liu Nhn cng My thi cng Vt liu Nhn cng My thi cng
* NH XNG
1 AB.11443 o mng ct tr, h kim tra, rng >1m,su m3 205,5040 291.034 59.808.651
>1m, t cp III
- M1 19 2,600 2,600 1,600 205,5040
2 AF.11112 B tng lt mng rng <=250cm 4x6, va m3 9,1960 698.545 273.688 46.931 6.423.820 2.516.835 431.577
BT mc 150
- M1 19 2,200 2,200 0,100 9,1960
3 AF.81122 Sn xut, lp dng tho d vn khun mng ct 100m2 0,3800 5.704.480 6.241.099 2.167.702 2.371.618
vung, ch nht
- M1 19 8,000 0,250 0,010 0,3800
4 AF.61110 Sn xut, lp dng ct thp mng ng knh tn 0,0656 14.297.400 2.378.762 90.656 937.909 156.047 5.947
<=10mm
- M1 1 65,550 0,001 0,0656
5 AF.61120 Sn xut, lp dng ct thp mng ng knh tn 1,3160 14.488.147 1.752.551 454.320 19.066.401 2.306.357 597.885
<=18mm
- M1 1 1.316,020 0,001 1,3160
6 AF.61130 Sn xut, lp dng ct thp mng ng knh tn 0,3801 14.506.147 1.334.376 469.191 5.513.786 507.196 178.339
>18mm
- M1 1 380,130 0,001 0,3801
7 AF.11214 B tng mng rng <=250cm 1x2, va BT m3 26,8533 964.632 316.090 47.239 25.903.552 8.488.060 1.268.523
mc 250
- M1 19 2,000 2,000 0,250 19,0000
0,400 0,400 0,250 7,8533
8 AF.81132 Sn xut, lp dng tho d vn khun ct 100m2 0,2964 6.108.480 7.258.462 1.810.553 2.151.408
vung, ch nht
19 1,200 1,300 0,010 0,2964
9 AF.12214 B tng ct tit din <=0,1m2, chiu cao <=4m m3 2,2230 1.046.935 945.621 67.634 2.327.337 2.102.115 150.350
1x2, va BT mc 250
19 0,300 0,300 1,300 2,2230
10 AB.13113 p t nn mng cng trnh, cht K=0,95 m3 167,2317 134.917 22.562.399

- t o: 1 205,504 205,5040
+ Tr b tng lt: -1 9,196 -9,1960
+ Tr b tng mng: -1 26,853 -26,8533
+ Tr b tng c ct: -1 2,223 -2,2230
11 AB.66113 p ct cng trnh bng my m 9T, cht 100m3 1,4880 18.300.000 326.585 776.562 27.230.400 485.958 1.155.524
K=0,95
1 24,000 31,000 0,200 0,010 1,4880
12 AI.13141 Sn xut cu kin thp t sn trong b tng, tn 0,2419 14.664.600 6.499.224 1.307.746 3.547.367 1.572.162 316.344
khi lng <=100kg/cu kin
1 241,900 0,001 0,2419
13 AI.64211 Lp t cu kin thp chn sn trong b tng, tn 0,2419 705.152 3.799.885 577.465 170.576 919.192 139.689
trng lng mt cu kin 10 kg
 M hiu S cu Kch thc H s Khi lng n gi Thnh tin
STT Danh mc cng tc o bc n v Khi lng
cng tc kin Di Rng Cao cu kin cu kin Vt liu Nhn cng My thi cng Vt liu Nhn cng My thi cng
14 AI.11131 Sn xut ct bng thp hnh tn 0,9613 14.226.297 2.161.611 1.559.901 13.675.739 2.077.957 1.499.533

1 961,300 0,001 0,9613

15 AI.61111 Lp dng ct thp tn 0,9613 621.989 2.040.860 1.530.807 597.918 1.961.879 1.471.565

16 AI.11122 Sn xut v ko thp hnh lin kt hn khu tn 4,1686 14.577.112 7.493.521 2.570.048 60.766.149 31.237.492 10.713.502
nh <=12m
- V ko 1 1 2.454,480 0,001 2,4545
- V ko 2 1 1.714,104 0,001 1,7141
17 AI.61121 Lp dng v ko thp khu <=18m tn 4,1686 735.106 1.092.718 1.298.070 3.064.363 4.555.104 5.411.135

18 AI.11221 Sn xut x g thp tn 3,3449 13.389.983 1.475.169 44.788.154 4.934.293

- Thp hp m km 40x80x2mm 1 3.344,880 0,001 3,3449

19 AI.61131 Lp dng x g thp tn 3,3449 1.186.186 573.677 1.365.499 3.967.674 1.918.892 4.567.458

20 AK.83422 Sn st thp cc loi 3 nc bng sn tng hp m2 499,9000 8.535 21.014 4.266.647 10.504.899

21 AK.12222 Lp mi, che tng bng tn mi chiu di bt 100m2 7,3860 12.564.150 945.621 92.798.812 6.984.357
k
- Mi VK1 1 10,500 24,000 0,010 2,5200
1 10,500 18,000 0,010 1,8900
- Mi VK2 2 6,200 24,000 0,010 2,9760
22 TT Tri ni lng nn m2 660,0000 15.000 9.900.000
2 10,000 24,000 480,0000
1 10,000 18,000 180,0000
23 AF.31214 B tng nn 1x2, va BT mc 250 (sn xut m3 132,0000 1.294.063 119.498 89.356 170.816.316 15.773.736 11.794.992
qua dy chuyn trm trn, hoc BT thng
phm) bng my bm
2 10,000 24,000 0,200 96,0000
1 10,000 18,000 0,200 36,0000

T* TNG NHM: NH XNG 499.741.175 185.896.607 39.702.363

* NH CHA VT LIU + NH KHO
24 AB.11443 o mng ct tr, h kim tra, rng >1m,su m3 35,8400 291.034 10.430.659
>1m, t cp III
- M1 14 1,600 1,600 1,000 35,8400
25 AF.11112 B tng lt mng rng <=250cm 4x6, va m3 2,0160 698.545 273.688 46.931 1.408.267 551.755 94.613
BT mc 150
- M1 14 1,200 1,200 0,100 2,0160
26 AF.81122 Sn xut, lp dng tho d vn khun mng ct 100m2 0,1400 5.704.480 6.241.099 798.627 873.754
vung, ch nht
- M1 14 4,000 0,250 0,010 0,1400
27 AF.61110 Sn xut, lp dng ct thp mng ng knh tn 0,0199 14.297.400 2.378.762 90.656 284.518 47.337 1.804
<=10mm
- M1 1 19,860 0,001 0,0199
 M hiu S cu Kch thc H s Khi lng n gi Thnh tin
STT Danh mc cng tc o bc n v Khi lng
cng tc kin Di Rng Cao cu kin cu kin Vt liu Nhn cng My thi cng Vt liu Nhn cng My thi cng
28 AF.61120 Sn xut, lp dng ct thp mng ng knh tn 0,2362 14.488.147 1.752.551 454.320 3.422.100 413.953 107.310
<=18mm
- M1 1 236,210 0,001 0,2362
29 AF.61130 Sn xut, lp dng ct thp mng ng knh tn 0,1694 14.506.147 1.334.376 469.191 2.457.341 226.043 79.481
>18mm
- M1 1 169,440 0,001 0,1694
30 AF.11214 B tng mng rng <=250cm 1x2, va BT m3 5,1217 964.632 316.090 47.239 4.940.556 1.618.918 241.944
mc 250
- M1 14 1,000 1,000 0,250 3,5000
0,300 0,300 0,250 1,6217
31 AF.81132 Sn xut, lp dng tho d vn khun ct 100m2 0,0560 6.108.480 7.258.462 342.075 406.474
vung, ch nht
14 0,800 0,500 0,010 0,0560
32 AF.12214 B tng ct tit din <=0,1m2, chiu cao <=4m m3 0,2800 1.046.935 945.621 67.634 293.142 264.774 18.938
1x2, va BT mc 250
14 0,200 0,200 0,500 0,2800
33 AB.13113 p t nn mng cng trnh, cht K=0,95 m3 28,4223 134.917 3.834.651

- t o: 1 35,840 35,8400
+ Tr b tng lt: -1 2,016 -2,0160
+ Tr b tng mng: -1 5,122 -5,1217
+ Tr b tng c ct: -1 0,280 -0,2800
34 AB.66113 p ct cng trnh bng my m 9T, cht 100m3 0,4600 18.300.000 326.585 776.562 8.418.000 150.229 357.219
K=0,95
- Nh cha vt liu: 1 10,000 18,000 0,200 0,010 0,3600
- Nh kho: 1 5,000 10,000 0,200 0,010 0,1000
35 AI.13141 Sn xut cu kin thp t sn trong b tng, tn 0,1631 14.664.600 6.499.224 1.307.746 2.391.796 1.060.023 213.293
khi lng <=100kg/cu kin
- Nh cha vt liu: 1 93,200 0,001 0,0932
- Nh kho: 1 69,900 0,001 0,0699
36 AI.64211 Lp t cu kin thp chn sn trong b tng, tn 0,2419 705.152 3.799.885 577.465 170.576 919.192 139.689
trng lng mt cu kin 10 kg
37 AI.11131 Sn xut ct bng thp hnh tn 0,4031 14.226.297 2.161.611 1.559.901 5.734.620 871.345 628.796

- Nh cha vt liu: 1 267,500 0,001 0,2675

- Nh kho: 1 61,300 0,001 0,0613
1 74,300 0,001 0,0743
38 AI.61111 Lp dng ct thp tn 0,4031 621.989 2.040.860 1.530.807 250.724 822.671 617.068

39 AI.11122 Sn xut v ko thp hnh lin kt hn khu tn 0,7930 14.577.112 7.493.521 2.570.048 11.559.650 5.942.362 2.038.048
nh <=12m
- Nh cha vt liu: 1 685,311 0,001 0,6853
- Nh kho: 1 107,683 0,001 0,1077
40 AI.61121 Lp dng v ko thp khu <=18m tn 0,7930 735.106 1.092.718 1.298.070 582.939 866.525 1.029.370

41 AI.11221 Sn xut x g thp tn 0,9340 13.389.983 1.475.169 12.506.244 1.377.808

 M hiu S cu Kch thc H s Khi lng n gi Thnh tin
STT Danh mc cng tc o bc n v Khi lng
cng tc kin Di Rng Cao cu kin cu kin Vt liu Nhn cng My thi cng Vt liu Nhn cng My thi cng
Thp hp m km 40x80x2mm
- Nh cha vt liu: 1 716,760 0,001 0,7168
- Nh kho: 1 217,200 0,001 0,2172
42 AI.61131 Lp dng x g thp tn 0,9340 1.186.186 573.677 1.365.499 1.107.898 535.814 1.275.376

43 AK.83422 Sn st thp cc loi 3 nc bng sn tng hp m2 123,4000 8.535 21.014 1.053.219 2.593.128

- Nh cha vt liu: 1 99,900 99,9000

- Nh kho: 1 23,500 23,5000
44 AK.12222 Lp mi, che tng bng tn mi chiu di bt 100m2 2,6708 12.564.150 945.621 33.556.332 2.525.565
k
- Nh cha vt liu: 2 5,600 18,200 0,010 2,0384
- Nh kho: 1 6,200 10,200 0,010 0,6324
45 TT Tri ni lng nn m2 267,0800 15.000 4.006.200
2 5,600 18,200 203,8400
1 6,200 10,200 63,2400
46 AF.31214 B tng nn 1x2, va BT mc 250 (sn xut m3 53,4160 1.294.063 119.498 89.356 69.123.669 6.383.105 4.773.040
qua dy chuyn trm trn, hoc BT thng
phm) bng my bm
- Nh cha vt liu: 2 5,600 18,200 0,200 40,7680
- Nh kho: 1 6,200 10,200 0,200 12,6480
T* TNG NHM: NH CHA VT LIU + 164.408.493 42.716.085 11.615.989
NH KHO
* NG NI B + SN NN
47 AB.66113 p ct cng trnh bng my m 9T, cht 100m3 11,0520 18.300.000 326.585 776.562 202.251.600 3.609.417 8.582.563
K=0,95
- Mt bng nh my: 1 60,000 100,000 0,200 0,010 12,0000
+ Tr din tch nh xng: -1 24,000 31,000 0,200 0,010 -1,4880
+ Tr din tch nh cha vt liu: -1 10,000 18,000 0,200 0,010 -0,3600
+ Tr din tch nh kho -1 5,000 10,000 0,200 0,010 -0,1000
- ng ni b: 1 100,000 5,000 0,200 0,010 1,0000
48 AD.11222 Lm mng lp trn cp phi dm, ng lm 100m3 11,0520 35.500.000 1.122.880 2.343.688 392.346.000 12.410.070 25.902.440
mi
T* TNG NHM: NG NI B + SN 594.597.600 16.019.487 34.485.003
NN

THM TNG HNG MC 1.258.747.268 244.632.179 85.803.355

 BNG TNG HP VT LIU
CNG TRNH: NH MY GCH KHNG NUNG
HNG MC: NH XNG, NH CHA VT LIU, NH KHO, SN NN, NG NI B

STT M hiu Tn vt t n v Khi lng Gi hin ti Thnh tin

1 V00049 Bu lng M20x80 ci 296,1840 20.086 5.949.152

2 V12698 Cp phi dm 0,075-50mm lp trn m3 1.569,3840 250.000 392.346.000
3 V00113 Ct en m3 1.586,0000 150.000 237.900.000
4 V00112 Ct vng m3 22,7119 200.000 4.542.380
5 V05207 1x2 m3 31,1336 315.455 9.821.250
6 V05209 4x6 m3 10,4518 242.727 2.536.934
7 V00824 mi vin 0,2227 9.091 2.025
8 V00833 t n kg 78,1074 8.636 674.536
9 V00226 Dy thp kg 31,8437 20.000 636.874
10 V00227 Dy thp 4 ly kg 7,1118 20.000 142.236
11 V00230 Dy thp D6-D8 kg 2,8082 20.000 56.164
12 V00772 inh kg 13,2061 20.000 264.122
13 V00784 inh a ci 0,8811 1.500 1.322
14 V00781 inh tn f22 ci 76,9040 2.500 192.260
15 V00788 inh, inh vt ci 4.525,5600 1.350 6.109.506
16 V00387 G chn m3 0,2393 4.000.000 957.200
17 V00390 G chng m3 0,3490 4.000.000 1.396.000
18 V05605 G np m3 0,1617 4.000.000 646.800
19 V00402 G vn m3 0,6910 4.000.000 2.764.000
20 V00404 G vn cu cng tc m3 0,0501 4.000.000 200.400
21 V00494 Nc lt 8.443,3702 9 75.990
22 V00770 xy Chai 14,0776 90.909 1.279.781
23 V00515 Que hn kg 152,3776 27.273 4.155.794
24 V00585 St hnh kg 6,3260 12.900 81.605
25 V08625 Sn tng hp (sn st thp) kg 140,2425 27.273 3.824.834
26 V00641 Thp hnh kg 5.390,7598 12.900 69.540.801
STT M hiu Tn vt t n v Khi lng Gi hin ti Thnh tin

27 V00641 Thp hp m km 40x80x2mm kg 4.385,8725 12.900 56.577.755

28 V00671 Thp tm kg 314,2800 12.900 4.054.212
29 V08677 Thp tm d = 6mm kg 1.113,3824 12.900 14.362.633
30 V48494 Thp trn ng knh <=10 mm kg 85,9275 13.800 1.185.800
31 V48495 Thp trn ng knh <=18mm kg 1.583,2440 13.800 21.848.767
32 V48497 Thp trn ng knh >14 kg 104,8950 13.800 1.447.551
33 V48498 Thp trn ng knh >18mm kg 560,4900 13.800 7.734.762
34 V48499 Thp trn ng knh >22 kg 8,4666 13.800 116.839
35 V00703 Tn mi chiu di bt k m2 1.191,7308 100.900 120.245.638
36 TT Tri ni lng nn m2 660,0000 15.000 9.900.000
37 TT Tri ni lng nn m2 267,0800 15.000 4.006.200
38 V00767 Xng kg 73,5494 19.607 1.442.083
39 V00761 Xi mng PC40 kg 13.958,2224 1.704 23.784.811
40 C3324 XMPC40, ct vng, 1x2 M250 - st 14- 17cm m3 190,0514 1.250.000 237.564.250

41 V00750 Vt liu khc % 8.377.630

Cng vt liu: 1.258.746.897
 BNG TNG HP NHN CNG
CNG TRNH: NH MY GCH KHNG NUNG
HNG MC: NH XNG, NH CHA VT LIU, NH KHO, SN NN, NG NI B
n v: ng
STT M hiu Tn vt t n v Khi lng Gi hin ti Thnh tin
1 N0006 Nhn cng bc 3,0/7 cng 684,7051 192.738 131.968.692
2 N0028 Nhn cng bc 3,0/7 cng 19,5000 217.723 4.245.599
3 N0009 Nhn cng bc 3,5/7 cng 409,3969 210.138 86.029.846
4 N0011 Nhn cng bc 4,0/7 cng 32,2829 227.538 7.345.587
5 N0020 Nhn cng bc 4,0/7 cng 48,6288 255.200 12.410.070
6 N0013 Nhn cng bc 4,5/7 cng 10,6110 248.062 2.632.186
Cng nhn cng: 244.631.980
 BNG TNG HP MY THI CNG
CNG TRNH: NH MY GCH KHNG NUNG
HNG MC: NH XNG, NH CHA VT LIU, NH KHO, SN NN, NG NI B
n v: ng
STT M hiu Tn vt t n v Khi lng Gi hin ti Thnh tin
1 M9465 Cn trc bnh hi - sc nng: 16 t ca 2,3617 1.755.916 4.146.947
2 M9478 Cn trc t - sc nng: 10 t ca 3,9569 2.022.850 8.004.215
3 M9656 m bnh hi t hnh - trng lng: 9 t ca 4,4460 1.335.598 5.938.069
4 M9491 My bm b tng - nng sut: 40 - 60 m3/h ca 6,1187 2.085.821 12.762.513
5 M9521 My ct un ct thp - cng sut: 5 kW ca 1,3011 226.641 294.883
6 M112.1101 My m b tng, m bn - cng sut: 1,0 kW ca 17,4998 220.659 3.861.488
7 M9571 My m b tng, dm di - cng sut: 1,5 kW ca 3,2962 224.120 738.744
8 M9576 My m rung t hnh - trng lng: 25 t ca 2,3209 2.683.591 6.228.346
9 M0429 My hn in 23kW ca 35,5920 340.888 12.132.886
10 M112.1501 My khoan ng - cng sut: 2,5 kW ca 0,4050 245.817 99.556
11 M112.1502 My khoan ng - cng sut: 4,5 kW ca 17,8419 267.560 4.773.779
12 M0992 My lu bnh lp 16T (m bnh hi) ca 4,6418 1.472.144 6.833.398
13 M64419 My lu rung khng t hnh - trng lng: 10 T (qu ca 2,3209 744.503 1.727.917
m 16 T)
14 M112.3702 My mi - cng sut: 2,7 kW ca 0,4050 211.338 85.592
15 M9538 My nn kh, ng c diezel - nng sut: 360 m3/h ca 0,8373 984.592 824.399
16 M9551 My ri cp phi dm - nng sut 60 m3/h ca 2,3209 3.685.055 8.552.644
17 M9555 My trn b tng - dung tch: 250 lt ca 4,3406 287.286 1.246.994
18 M9578 My i - cng sut: 108,0 CV (110CV) ca 2,2230 1.802.991 4.008.049
19 M9637 t ti nc - dung tch: 5 m3 ca 2,3209 1.047.455 2.431.038
20 M0111 My khc % 1.111.635
Cng My: 85.803.092