DuToan HTD

BANG TONG HP KINH PH
CONG TRNH : KHU NH C AN PHU TAY

HANG MUC : HE THONG IEN
A IEM XAY DNG : XA AN PHU TAY, H.BNH CHANH, TP.HO CH MINH
+ Chi ph vat lieu xay dng theo thAvl 12,313,415,034

+ Chi ph nhan cong B1 1,556,575,806
+ Chi ph may thi cong C1 27,988,522
STT KHOAN MUC CHI PH KY HIEU CACH TNH THANH TIEN

I CHI PH TRC TIEP
1 Chi ph vat lieu VL Avl 12,313,415,034
2 Chi ph nhan cong NC B1*1.286*1.78 3,563,126,546
3 Chi ph may thi cong M C1*1.05*1.2 35,265,538
4 Trc tiep ph khac TT 1.5%*(VL+NC+M) 238,677,107
5 Cong chi ph trc tiep T VL+NC+M+TT 16,150,484,224
6 Chi ph chung C ` 969,029,053
7 Thu nhap chu thue tnh trc TL 5,5%(T+C) 941,573,230
8 Chi ph xay dng trc thue G (T+C+TL) 18,061,086,508
9 Thue gia tr gia tang GTGT 10%G 1,806,108,651
10 Chi ph xay dng sau thue Gxd (G+GTGT) 19,867,195,159
11 Chi ph xay dng nha tam Gxdnt 1%Gx(1+Tgtgt_xd) 198,671,952
12 Chi ph xay dng SumGxd GXDCPT + GXDLT 20,065,867,110
II PHAN THIET B
13 Ga tr d toan trc thue Ztb Xem bang d toan 3,751,624,800
14 Thue gia tr gia tang au ra VATtb Ztbx10% 375,162,480
15 Gia tr d toan sau thue Gtb Ztb + VATtb 4,126,787,280
B1*1.286*1.78
C1*1.05*1.2
BANG KHOI LNG D TOAN
CONG TRNH : KHU NH C AN PHU TAY
HANG MUC : HE THONG IEN
A IEM XAY DNG : XA AN PHU TAY, H.BNH CHANH, TP.HO CH MINH
MA HIEU TEN N KHOI N GIA THANH TIEN
NH MC CONG VIEC V LNG VAT LIEUNH.CONG
MAY TCVAT LIEU NH.CONG MAY TC
PHAN THIET B ### 18,664,800
May phat ien 1400KVA 220/380Volt AC, 3 phase,
GTT bo 1.000 ### ### ### 14,884,800 0
4 day, 50Hz
GTT May bien ap loai kho 22/0.4KV -1000KVA bo 1.000 756,000,000 ### 756,000,000 3,780,000 0
PHAN VAT T ### ### ###
CAP VA VAT T CHO MAY BIEN THE-
### 21,023,887 0
MAY PHAT IEN
Cap ien Cu/PVC/PVC 1C-400mm2 (t may phat
GTT m 415.800 501,900 24,290 208,690,020 10,099,782 0
ien en tu ien tong)
Cap ien Cu/PVC/PVC 1C-240mm2(t may bien
GTT m 875.600 304,700 12,145 266,795,320 10,634,162 0
ap en tu ien tong)
GTT Bn cha du + chan e bn 1.000 57,988,662 289,943 57,988,662 289,943 0
Vat t phu lo 1.000 42,232,081 186,338,994 0 0
EN CHIEU SANG ### 73,141,463 562,784
BA.13301 en huynh quang n 36W/220V bo 375.000 77,500 14,242 29,062,500 5,340,750 0
en huynh quang n 36W/220V co bo sac(duy
BA.13301 bo 75.000 625,000 14,242 46,875,000 1,068,150 0
tr hn 30 phut)
en huynh quang oi 2x36W/220V co bo
BA.13302 bo 2.000 671,500 20,106 1,343,000 40,212 0
sac(duy tr hn 30 phut)
en gan tran tron s dung bong compact
BA.13102 bo ### 119,000 6,283 255,731,000 13,502,167 0
1x18w
en gan tran tron loai chong nc, s dung
BA.13104 bo 198.000 139,000 7,959 27,522,000 1,575,882 0
bong compact 1x18w
en gan tran ieu khien bang am thanh va
BA.13102 bo 95.000 370,000 6,283 35,150,000 596,885 0
anh sang(1x14W+b cm ng)
BA.13601 en gng 1x8W bo 344.000 225,000 7,540 77,400,000 2,593,760 0
-1-
BA.13601 en tng trong/ngoai nha 40W/220V bo 10.000 135,000 7,540 1,350,000 75,400 0
en tng trong gieng ien thong tang
BA.13601 bo 42.000 123,000 7,540 5,166,000 316,680 0
20W/220V
en tng chong no trong gieng ien thong
BA.13103 bo 42.000 950,000 8,796 39,900,000 369,432 0
tang 20W/220V
BA.13601 en loi ra co bo sac( >30 phut) 20W/220V bo 100.000 560,000 7,540 56,000,000 754,000 0
en hng dan co bo sac( >30 phut)
BA.13601 bo 117.000 560,000 7,540 65,520,000 882,180 0
20W/220V
BA.13601 en sac trong cau thang bo( >30 phut) 20W/220V bo 22.000 1,050,000 7,540 23,100,000 165,880 0
GTT en ng 150W/220V bo 12.000 1,250,000 62,500 15,000,000 750,000 0
BA.18101 Cong tac en chong no 10A cai 42.000 670,000 4,189 28,140,000 175,938 0
BA.18102 Cong tac en 2 chieu 1 cc 10A cai 71.000 43,000 4,608 3,053,000 327,168 0
BA.18101 Cong tac en 1 chieu 1 cc 10A cai ### 30,700 4,189 60,540,400 8,260,708 0
BA.18102 Cong tac en 1 chieu 2 cc 10A cai 429.000 124,300 4,608 53,324,700 1,976,832 0
BA.18103 Cong tac en 1 chieu 3 cc 10A cai 24.000 335,600 5,026 8,054,400 120,624 0
BA.18202 O cam oi 15A co day noi at cai ### 96,400 5,026 267,895,600 13,967,254 0
BA.18201 O cam 15A co day noi at cai 257.000 75,800 4,189 19,480,600 1,076,573 0
BA.18201 O cam 10A co day noi at cai 211.000 75,800 4,189 15,993,800 883,879 0
BA.18301 O cam 15A co day noi at va cong tac cai 995.000 100,300 4,189 99,798,500 4,168,055 0
O cam 15A chong tham co day noi at va
BA.18301 cai 198.000 335,800 4,189 66,488,400 829,422 0
cong tac day 20A co day noi at(may nc
Hop au
BA.15408 cai 330.000 2,940 18,849 818 970,200 6,220,170 269,940
nong)
BA.15408 Hop au day 25W vi day at(quat hut) cai 308.000 2,940 18,849 818 905,520 5,805,492 251,944
BA.15408 Hop noi chieu sang quang cao cai 21.000 2,940 18,849 818 61,740 395,829 17,178
BA.15408 Hop noi day ieu khien nha xe cai 4.000 2,940 18,849 818 11,760 75,396 3,272
BA.15408 Hop ieu khien ca cuon gara cai 4.000 2,940 18,849 818 11,760 75,396 3,272
BA.15408 Hop ieu khien ca cuon ca hang cai 21.000 2,940 18,849 818 61,740 395,829 17,178
GTT Nut nhan ieu khien ca cuon gara cai 8.000 161,600 8,080 1,292,800 64,640 0
GTT Nut nhan ieu khien ca cuon ca hang cai 36.000 161,600 8,080 5,817,600 290,880 0
GTT Vat t phu 131,102,202
TU IEN HA THE ### ### 0
GTT Tu ien HYP, bao gom: cai 1.000 71,732,500 ### 71,732,500 3,586,625 0
+ Incoming section: 0 0 0
- en bao pha va cau ch bo 3.000 0 0 0
- ATYS 3S 3x160A cai 1.000 0 0 0
-2-
- ATS controller bo 1.000 0 0 0
+ Outgoing section: 0 0 0
-"S/D" controller(3phase-55KW)(2 bo) 0 0 0
- au noi va phu kien bo 2.000 0 0 0
- Auxiliary relay 220VAC cai 2.000 0 0 0
- Bo nh thi gian tre 0-30s cai 1.000 0 0 0
- en bao pha (G,R,Y) cai 2.000 0 0 0
- Nut nhan tat /m cai 2.000 0 0 0
- MCCB 3P 160AF/160AT 30KA-S cai 2.000 0 0 0
- Contactor 3P 125A, 55KW, N/O+N/C cai 2.000 0 0 0
- TH-N220 Rh(150A) cai 2.000 0 0 0
- Vo tu va phu kien bo 1.000 0 0 0
GTT Tu ien SPB, bao gom: cai 1.000 43,505,000 ### 43,505,000 2,175,250 0
- ATYS 3S 3x160A cai 1.000 0 0 0
- MCCB 3P 63AF/6AT 7,5KA-S cai 1.000 0 0 0
- MCCB 1P 25A 10KA cai 1.000 0 0 0
GTT Tu ien DOB, bao gom: cai 1.000 31,150,000 ### 31,150,000 1,557,500 0
- MCCB 3P 250A/200AT 30KA-S cai 1.000 0 0 0
-3-
- MCB 2P 16A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mA cai 1.000 0 0 0
- MCB 1P 16A 10KA cai 1.000 0 0 0
GTT Tu ien PRB, bao gom: cai 1.000 2,380,000 119,000 2,380,000 119,000 0
- Isolating Sitch 1P 32A 250VAC cai 1.000 0 0 0
- MCB 2P 20A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 10A 10KA cai 1.000 0 0 0
GTT Tu ien TRB, bao gom: cai 1.000 4,060,000 203,000 4,060,000 203,000 0
- MCCB 3P 63A/25AT 7,5KA-S cai 1.000 0 0 0
- MCB 2P 20A 6KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 10A 6KA cai 1.000 0 0 0
GTT Tu ien GEB, bao gom: cai 1.000 3,097,500 154,875 3,097,500 154,875 0
-4-
- MCB 2P 20A 6KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 10A 6KA cai 1.000 0 0 0
GTT Tu ien FCB, bao gom: cai 1.000 39,707,500 ### 39,707,500 1,985,375 0
- ATYS 3S 3x160A cai 1.000 0 0 0
- MCB 2P 20A 6KA cai 3.000 0 0 0
- RCCB 2P 25A 30mm cai 3.000 0 0 0
- MCB 1P 20A 6KA cai 1.000 0 0 0
- MCB 1P 16A 6KA cai 5.000 0 0 0
- MCB 1P 10A 6KA cai 1.000 0 0 0
GTT Tu ien 1PB, bao gom: cai 1.000 9,222,500 461,125 9,222,500 461,125 0
- MCB 1P 16A 6KA cai 1.000 0 0 0
- MCB 1P 10A 6KA cai 1.000 0 0 0
GTT Tu ien 2PB, bao gom: cai 1.000 6,317,500 315,875 6,317,500 315,875 0
-5-
- MCB 2P 16A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 16A 6KA cai 1.000 0 0 0
GTT Tu ien DRBn(n=1,2,3,4,5) bao gom: cai 5.000 3,832,500 191,625 19,162,500 958,125 0
- MCCB 3P 63AF/10AT 30KA-H cai 1.000 0 0 0
- MCB 3P 6A 6KA cai 2.000 0 0 0
- TH-N12(2,5A) cai 2.000 0 0 0
GTT Tu ien F11,F12, F13, bao gom: cai 3.000 2,940,000 147,000 8,820,000 441,000 0
- MCB 3P 6A 6KA cai 1.000 0 0 0
- TH-N12(2,5A) cai 1.000 0 0 0
GTT Tu ien 2FBL, bao gom: cai 1.000 5,897,500 294,875 5,897,500 294,875 0
-6-
- Time delay module cai 1.000 0 0 0
- MCB 2P 6A 10KA cai 2.000 0 0 0
- RCCB 2P 25A 30mm cai 2.000 0 0 0
- MCB 1P 16A 10KA cai 2.000 0 0 0
GTT Tu ien SFB, bao gom: cai 1.000 30,065,000 ### 30,065,000 1,503,250 0
- ATYS 3S 3x160A cai 1.000 0 0 0
- MCB 2P 20A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 10A 10KA cai 1.000 0 0 0
GTT Tu ien SFC1, SFC2, bao gom: cai 2.000 8,680,000 434,000 17,360,000 868,000 0
- TH-N20TA(22A) cai 1.000 0 0 0
- Control circuit cai 1.000 0 0 0
GTT Tu ien ELPB, bao gom: cai 3.000 37,310,000 ### ### 5,596,500 0
-7-
- ATYS 3S 4x80A cai 1.000 0 0 0
- MCB 2P 10A 6KA cai 2.000 0 0 0
- MCB 2P 6A 6KA cai 2.000 0 0 0
- RCCB 2P 25A 30mm cai 4.000 0 0 0
- Transformer 220/36V 1KVA cai 1.000 0 0 0
GTT Tu ien 1FFB, bao gom: cai 1.000 16,152,500 807,625 16,152,500 807,625 0
- MCB 1P 16A 10KA cai 1.000 0 0 0
-8-
- MCB 1P 16A 10KA cai 1.000 0 0 0
GTT Tu ien EDRBn(n=1,2,3), bao gom: cai 3.000 4,095,000 204,750 12,285,000 614,250 0
- MCB 3P 6A 6KA cai 2.000 0 0 0
- TH-N12(2,5A) cai 2.000 0 0 0
GTT Tu ien BFLB1,BFLB2, bao gom: cai 2.000 3,937,500 196,875 7,875,000 393,750 0
- MCB 1P 10A 10KA cai 4.000 0 0 0
- Contactor 3P 12A, 5,5KW, N/O+N/C cai 3.000 0 0 0
GTT Tu ien GFLB, bao gom: cai 1.000 3,937,500 196,875 3,937,500 196,875 0
- MCB 1P 10A 10KA cai 4.000 0 0 0
-9-
GTT Tu ien 1ELB2,2ELB2,3ELB2, bao gom: cai 3.000 6,335,000 316,750 19,005,000 950,250 0
- MCB 2P 20A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- MCB 1P 10A 10KA cai 7.000 0 0 0
- Surge protect device cai 1.000 0 0 0
GTT Tu ien 1ELB1,2ELB1,3ELB1, bao gom: cai 3.000 7,140,000 357,000 21,420,000 1,071,000 0
- MCB 2P 16A 10KA cai 1.000 0 0 0
- MCB 2P 20A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 2.000 0 0 0
- MCB 1P 10A 10KA cai 7.000 0 0 0
GTT Tu ien 2ELB3, bao gom: cai 1.000 5,302,500 265,125 5,302,500 265,125 0
- MCB 2P 20A 10KA cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 1.000 0 0 0
- 10 -
- MCB 1P 10A 10KA cai 4.000 0 0 0
GTT Tu ien GSB, bao gom: cai 1.000 24,587,500 ### 24,587,500 1,229,375 0
- MCCB 3P 400AF/400AT 36KA-C cai 1.000 0 0 0
GTT Tu ien GSB1, bao gom: cai 1.000 25,060,000 ### 25,060,000 1,253,000 0
- ELCB 3P 250AF/125AT 30KA(100-440V) 1,2,2500mA cai 1.000 0 0 0
- KWH Meter 3P4W cai 4.000 0 0 0
- 11 -
GTT Tu ien SBn(n=1->8), bao gom: cai 8.000 7,822,500 391,125 62,580,000 3,129,000 0
- Isolating switch 4P 63A 415VAC cai 1.000 0 0 0
- RCCB 2P 25A 30mm cai 3.000 0 0 0
- MCB 1P 20A 6KA cai 3.000 0 0 0
- MCB 1P 16A 6KA cai 2.000 0 0 0
GTT Tu ien SBn'(n=1->8), bao gom: cai 8.000 7,472,500 373,625 59,780,000 2,989,000 0
- RCCB 2P 25A 30mm cai 3.000 0 0 0
- MCB 1P 20A 6KA cai 3.000 0 0 0
- MCB 1P 16A 6KA cai 2.000 0 0 0
GTT Tu ien SBn(n=9->14), bao gom: cai 6.000 6,702,500 335,125 40,215,000 2,010,750 0
- 12 -
- RCCB 2P 25A 30mm cai 3.000 0 0 0
- MCB 1P 20A 6KA cai 3.000 0 0 0
- MCB 1P 16A 6KA cai 2.000 0 0 0
GTT Tu ien 1FB,3FB, bao gom: cai 2.000 32,095,000 ### 64,190,000 3,209,500 0
- ELCB 3P 400AF/350AT 36KA(100-440V)
cai 1.000 0 0 0
1,2,2500mA
GTT Tu ien 2FB, bao gom: cai 1.000 32,252,500 ### 32,252,500 1,612,625 0
- Rle chong cham at(DMTL) cai 1.000 0 0 0
- C.T 500/5A,Class 5P10,15VA cai 4.000 0 0 0
GTT Tu ien FB, bao gom: cai 33.000 12,320,000 616,000 ### 20,328,000 0
- KWH Meter 1P2W C/W cau ch cai 6.000 0 0 0
- 13 -
- MCB 1P 50A 10KA cai 4.000 0 0 0
- MCB 1P 40A 10KA cai 2.000 0 0 0
GTT Tu ien HEB1, bao gom: cai 66.000 4,480,000 224,000 ### 14,784,000 0
- MCB 2P 40A 10KA cai 1.000 0 0 0
- MCB 2P 20A 10KA cai 3.000 0 0 0
- RCCB 2P 25A 30mm cai 3.000 0 0 0
- MCB 1P 20A 6KA cai 2.000 0 0 0
- MCB 1P 16A 6KA cai 1.000 0 0 0
GTT Tu ien HEB2, bao gom: cai 132.000 6,160,000 308,000 ### 40,656,000 0
- MCB 2P 50A 10KA cai 1.000 0 0 0
- MCB 2P 20A 10KA cai 5.000 0 0 0
- RCCB 2P 25A 30mm cai 5.000 0 0 0
- MCB 1P 20A 6KA cai 3.000 0 0 0
- MCB 1P 16A 6KA cai 1.000 0 0 0
GTT Tu ien SPC, bao gom: cai 1.000 9,380,000 469,000 9,380,000 469,000 0
"DOL" Controller(3 Phase-30KW)(2 bo) 0 0 0
- au noi va phu kien cai 2.000 0 0 0
- Auxiliary role 220VAC cai 2.000 0 0 0
- 14 -
- en bao pha bo 2.000 0 0 0
- Nut nhan ON/OFF cai 2.000 0 0 0
- TH-N120(67A) cai 2.000 0 0 0
GTT Tu ien STPC, bao gom: cai 1.000 7,210,000 360,500 7,210,000 360,500 0
- en bao pha bo 2.000 0 0 0
- TH-N20(11A) cai 2.000 0 0 0
GTT Tu ien EDRB*, bao gom: cai 3.000 5,250,000 262,500 15,750,000 787,500 0
- MCB 3P 6A 10KA cai 1.000 0 0 0
- en bao pha bo 2.000 0 0 0
- TH-N12(5A) cai 2.000 0 0 0
- 15 -
GTT Tu ien DRB*, bao gom: cai 5.000 5,250,000 262,500 26,250,000 1,312,500 0
- MCB 3P 6A 10KA cai 1.000 0 0 0
- en bao pha bo 2.000 0 0 0
- TH-N12(5A) cai 2.000 0 0 0
GTT Tu ien FB21,FB22, bao gom: cai 2.000 3,430,000 171,500 6,860,000 343,000 0
- MCB 3P 16A 10KA cai 1.000 0 0 0
- en bao pha bo 1.000 0 0 0
- TH-N20(11A) cai 1.000 0 0 0
GTT Tu ien SFC1,SFC2, bao gom: cai 2.000 3,797,500 189,875 7,595,000 379,750 0
- MCB 3P 25A 10KA cai 1.000 0 0 0
- 16 -
- en bao pha bo 1.000 0 0 0
- TH-N20 TA(29A) cai 1.000 0 0 0
DAY CAP IEN ### ### 0
GTT Cap ien Cu/PVC/PVC 1C-185mm2 m 319.200 215,280 9,716 68,717,376 3,101,347 0
GTT Cap ien Cu/PVC/PVC 1C-150mm2 m ### 179,910 7,287 362,320,749 14,675,289 0
GTT Cap ien Cu/PVC/PVC 1C-70mm2 m ### 81,270 4,356 ### 174,545,356 0
BA.16211 Cap ien Cu/PVC/PVC 1C-50mm2 m 79.800 58,590 2,429 4,675,482 193,834 0
BA.16210 Cap ien Cu/PVC/PVC 1C-35mm2 m 88.200 41,940 2,178 3,699,108 192,100 0
BA.16114 Cap ien Cu/PVC/PVC 1C-16mm2 m ### 20,160 1,675 22,226,400 1,846,688 0
BA.16113 Cap ien Cu/PVC/PVC 1C-10mm2 m 708.750 13,635 1,592 9,663,806 1,128,330 0
BA.16114 Cap ien Cu/PVC 1C-16mm2 m ### 18,630 1,675 139,434,372 12,536,370 0
BA.16109 Cap ien Cu/PVC 1C-2.5mm2 m ### 3,474 1,257 222,454,985 80,491,052 0
GTT Cap ien chong chay Fr-Cu/PVC/PVC 1C-150mm2 m 601.650 270,144 6,282 162,532,138 3,779,565 0
GTT Cap ien chong chay Fr-Cu/PVC/PVC 1C-70mm2 m 343.350 119,741 4,356 41,113,210 1,495,633 0
GTT Cap ien chong chay Fr-Cu/PVC/PVC 1C-50mm2 m ### 85,610 2,429 250,614,129 7,110,655 0
BA.16210 Cap ien chong chay Fr-Cu/PVC/PVC 1C-35mm2 m 676.200 61,231 2,178 41,404,132 1,472,764 0
BA.16115 Cap ien chong chay Fr-Cu/PVC/PVC 1C-25mm2 m ### 52,817 2,094 83,851,475 3,324,434 0
BA.16112 Cap ien chong chay Fr-Cu/PVC/PVC 1C-6mm2 m 556.500 14,753 1,508 8,209,933 839,202 0
BA.16109 Cap ien chong chay Fr-Cu/PVC/PVC 1C-2.5mm2 m 50.400 6,627 1,257 333,986 63,353 0
- 17 -
BA.16114 Cap ien chong chay Fr-Cu/PVC 1C-16mm2 m 63.000 33,369 1,675 2,102,266 105,525 0
BA.16109 Cap ien chong chay Fr-Cu/PVC 1C-2.5mm2 m ### 6,627 1,257 13,366,385 2,535,432 0
BA.16109 Cap ien cham chay Zr-Cu/PVC/PVC 1C-2.5mm2 m 567.000 4,970 1,257 2,817,877 712,719 0
BA.16112 Cap ien cham chay Zr-Cu/PVC 1C-6mm2 m 18.900 10,538 1,508 199,170 28,501 0
BA.16111 Cap ien cham chay Zr-Cu/PVC 1C-4mm2 m 680.400 7,055 1,466 4,800,290 997,466 0
BA.16109 Cap ien cham chay Zr-Cu/PVC 1C-2,5mm2 m ### 4,733 1,257 94,052,613 24,978,161 0
BA.16114 Cap ien XLPE/Cu/PVC 1C-16mm2 m 745.500 20,434 1,675 15,233,249 1,248,713 0
BA.16109 Cap ien chong tham Cu/XLPE/PVC 1C-2,5mm2 m ### 4,167 1,257 4,200,336 1,267,056 0
Phu kien(au cosse, bang keo, boc au cap..) lo 1.000 258,653,191 279,383,565 0 0
ONG VA MANG CAP ### ### ###
GTT Mang cap(cable tray) chong chay 700x100x2 m 7.700 2,400,000 360,000 18,480,000 2,772,000 0
GTT Mang cap(cable tray) chong chay 100x50x2 m 14.300 900,000 135,000 12,870,000 1,930,500 0
GTT Mang cap(cable tray) chong chay 50x50x2 m 22.000 700,000 105,000 15,400,000 2,310,000 0
GTT Mang cap(cable tray) 700x100x2 m 7.700 500,000 75,000 3,850,000 577,500 0
GTT Mang cap(cable tray) 450x100x1.5 m 37.400 280,000 42,000 10,472,000 1,570,800 0
GTT Mang cap(cable tray) 350x100x1.5 m 17.600 240,000 36,000 4,224,000 633,600 0
GTT Mang cap(cable tray) 300x150x1.2 m 156.200 200,000 30,000 31,240,000 4,686,000 0
GTT Mang cap(cable tray) 250x100x1.2 m 18.700 156,000 23,400 2,917,200 437,580 0
GTT Khay dan (trunking) kim loai chong chay 100x50x2 m 151.800 900,000 135,000 136,620,000 20,493,000 0
GTT Khay dan (trunking) kim loai 100x50x1 m 847.000 56,000 8,400 47,432,000 7,114,800 0
BA.14203 Ong thep han D40 m 104.500 47,967 15,917 450 5,012,517 1,663,327 47,025
- 18 -
BA.14202 Ong thep han D32 m 44.000 43,367 13,404 409 1,908,133 589,776 17,996
BA.14201 Ong thep han D25 m 40.700 33,900 12,147 409 1,379,730 494,383 16,646
BA.14201 Ong thep han D20 m 474.100 26,417 12,147 409 12,524,142 5,758,893 193,907
BA.14406 Ong PVC D114 m 105.600 126,500 19,268 818 13,358,400 2,034,701 86,381
BA.14405 Ong PVC D50 m 13.200 40,300 17,174 695 531,960 226,697 9,174
BA.14404 Ong PVC D40 m ### 24,500 14,660 573 76,268,500 45,636,580 1,783,749
BA.14403 Ong PVC D32 m ### 22,300 12,147 491 27,522,660 14,991,827 605,992
BA.14402 Ong PVC D25 m ### 14,700 10,891 409 51,517,620 38,168,599 1,433,381
BA.14401 Ong PVC D20 m ### 11,400 10,891 409 647,527,980 618,616,424 ###
Phu kien(gia , tee treo, bulong, khp noi, keo
lo 1.000 149,872,558 164,859,814 0 0
dan.. )
- 19 -
KHOI LUONG K.LUONG V.LIEU V.LIEU
(GOC) (HAO HUT 5%) (CHIET KHAU 10%)
290.1818182 304.6909090909 239200 215280
1830.818182 1922.3590909091 199900 179910
899.1818182 944.1409090909 151600 136440
362.7272727 380.8636363636 124000 111600
36427.36364 38248.731818182 90300 81270
72.54545455 76.1727272727 65100 58590
80.18181818 84.1909090909 46600 41940
1002.272727 1052.3863636364 22400 20160
644.3181818 676.5340909091 15150 13635
6804 7144.2 20700 18630
4100.727273 4305.7636363636 14010 12609
81163.09091 85221.245454546 5800 5220
58212.95455 61123.602272727 3860 3474
546.9545455 574.3022727273 300160 270144
312.1363636 327.7431818182 133046 119741
2661.272727 2794.3363636364 95122 85609.8
614.7272727 645.4636363636 68034 61230.6
1443.272727 1515.4363636364 58685 52816.5
974.5909091 1023.3204545455 37077 33369.3
1007.045455 1057.3977272727 28755 25879.5
505.9090909 531.2045454545 16392 14752.8
45.81818182 48.1090909091 7363 6626.7
- 20 -
57.27272727 60.1363636364 37077 33369.3
61.09090909 64.1454545455 28755 25879.5
420.9545455 442.0022727273 10975 9877.5
1833.681818 1925.3659090909 7363 6626.7
515.4545455 541.2272727273 5522 4969.8
17.18181818 18.0409090909 11709 10538.1
618.5454545 649.4727272727 7839 7055.1
18064.77273 18968.011363636 5259 4733.1
677.7272727 711.6136363636 22704 20433.6
916.3636364 962.1818181818 4630 4167
1 1.05 287392434 2.6E+08
- 21 -
1.1 351.12
1.1 2215.29
1.1 1088.01
1.1 438.9
1.1 44077.11
1.1 87.78
1.1 97.02
1.1 1212.75
1.1 779.625
1.1 8232.84
1.1 4961.88
1.1 98207.34
1.1 70437.68
1.1 661.815
1.1 377.685
1.1 3220.14
1.1 743.82
1.1 1746.36
1.1 1179.255
1.1 1218.525
1.1 612.15
1.1 55.44
- 22 -
1.1 69.3
1.1 73.92
1.1 509.355
1.1 2218.755
1.1 623.7
1.1 20.79
1.1 748.44
1.1 21858.38
1.1 820.05
1.1 1108.8
1.1
1.1 8.47
1.1 31.46
1.1 4.84
1.1 10.89
1.1 9.68
1.1 9.68
1.1 468.27
1.1 15.73
1.1 24.2
1.1 8.47
1.1 41.14
1.1 19.36
1.1 171.82
1.1 20.57
1.1 54.45
1.1 20.57
1.1 166.98
1.1 931.7
1.1 114.95
- 23 -
1.1 48.4
1.1 44.77
1.1 521.51
1.1 116.16
1.1 14.52
1.1 3424.3
1.1 1357.62
1.1 3855.06
1.1 62480.77
- 24 -

DuToan HTD

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

DuToan HTD

Uploaded by

Copyright:

Available Formats

BANG TONG HP KINH PH

CONG TRNH : KHU NH C AN PHU TAY

+ Chi ph vat lieu xay dng theo thAvl 12,313,415,034

STT KHOAN MUC CHI PH KY HIEU CACH TNH THANH TIEN

You might also like