D ton ACITT 2011

Bng d ton
Cng trnh : Ci to nh
Hng mc : Sn chung
STT

m hiu
n gi

1 AA.21111
2 AA.21321
3 AB.41414

Ni dung cng vic

Phn ph d
Ph d kt cu gch , ph d t-ng
gch
Ph d Nn gch l nem

n v

Khi
l-ng

n gi
Vt liu

Nhn cng

95,496

m2

8.910

15,157

135,049

100m
3

0.549

tn

0.128

tn

0.184 17,072,704 6,432,883 1,814,249

3,143,768

1,184,551

334,076

tn

0.145 17,072,704 6,432,883 1,814,249

2,473,835

932,125

262,885

527,039
965,076

95,836
185,312

10,025
5,652

1,236,061

102,307

Sn xut dm thp I120

7 AI.11211
8 AF.61711

Sn xut ging khung thp V40

tn
Cng tc sn xut lp dng ct
tn
thp b tng ti ch, ct thp sn
mi, cao <=16 m, -ng knh <=10
mm
Lp mi tn mi chiu di bt k
100m
2
Lp dng dm thp
tn

0.031 17,265,831 3,139,584

0.059 16,497,030 3,167,731

Lp dng v ko thp khu <=

18 m

11 AI.61121

My

292,306

6 AI.11311

10 AI.61131

Nhn cng

0.327

5 AI.11311

9 AK.12222

Vt liu

m3

Vn chuyn t bng t t ,
phm vi <=1000m, t 5T, t cp
IV
Tho d kt cu st thp cao <= 4
m
Phn xy mi
Sn xut dm thp C150

4 AA.31121

Thnh tin
My

tn

2,284,435

1,255,183

1,407,400

179,866

328,420
96,619

0.105 11,772,011

974,354

0.360

621,977

591,108 1,320,626

223,641

212,542

474,851

0.031

575,842 1,125,920 1,295,837

17,578

34,369

39,555

D ton ACITT 2011

STT

m hiu
n gi

12 AK.41114
13 AK.55430
14 AF.12414

15 AI.11211
16 AK.12222
17 AI.61121
18 AI.11611
19 AI.63121
20 AK.84414

Ni dung cng vic

Lng nn sn khng nh mu,

dy 2,0 cm, va XM mc 75
Lt gch t nung 400x400 mm

n v

Khi
l-ng

n gi
Vt liu

Nhn cng

m2

18.810

13,055

15,907

m2

18.810

52,422

38,597

0.840

717,515

536,977

0.033 17,265,831 3,139,584

0.041 11,772,011
974,354

B tng sn xut bng my trn m3

bng th cng, b tng sn mi,
1x2, mc 250
Sn xut thp V50
tn
Lp mi tn mi chiu di bt k
100m
2
Lp dng v ko thp khu <=
tn
18 m
Sn xut ca st, hoa st bng
tn
st vung c 12x12 mm
Lp dng ca khung st, khung
m2
nhm
Sn t-ng ngoi nh b bng
m2
sn Ici Dulux, 1 n-c lt, 2 n-c ph

Thnh tin
My

Nhn cng

My

245,565

299,211

986,058

726,010

83,950

602,713

451,061

70,518

328,420

561,140
480,298

102,036
39,754

10,674

575,842 1,125,920 1,295,837

18,715

36,592

42,115

0.124 19,720,024 9,414,502 2,528,484

2,451,593

1,170,411

314,341

0.033

710

Vt liu

16.200

5,254

70,177

85,115

1,136,867

35.000

24,931

14,291

872,585

500,185

14,890,779

7,619,579

tng Cng

13,355

2,833,229

D ton ACITT 2011

Bng phn tch vt tCng trnh : Ci to nh

Hng mc : Sn chung
STT

M hiu

Thnh phn hao ph

n v
Thi cng

1 AA.21111 Ph d kt cu gch , ph d
t-ng gch
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
2 AA.21321 Ph d Nn gch l nem

3 AB.41414

4 AA.31121

5 AI.11311

6 AI.11311

m3

0.327

cng
m2

8.910

Nhn cng
Nhn cng bc 3,5/7 - Nhm I
cng
Vn chuyn t bng t t
100m3
, phm vi <=1000m, t 5T,
t cp IV
My thi cng
t t 5T
ca
Tho d kt cu st thp cao <=
tn
4m
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
cng
Sn xut dm thp C150
tn
Vt liu
Thp hnh
kg
Thp tm
kg
Thp trn
kg
Que hn
kg
xy
chai
t n
kg
Nhn cng
Nhn cng bc 4,0/7 - Nhm I
cng
My thi cng
My hn in 23kW
ca
My khoan 4,5kW
ca
Cn trc t 10T
ca
Sn xut dm thp I120
tn
Vt liu
Thp hnh
kg
Thp tm
kg
Thp trn
kg
Que hn
kg
xy
chai
t n
kg
Nhn cng
Nhn cng bc 4,0/7 - Nhm I
cng
My thi cng
My hn in 23kW
ca

Khi l-ng
nh mc
H s

Vt t-

1.350

0.441

0.070

0.624

1.700

0.934

6.500

0.831

811.430
218.780
0.950
18.500
1.600
7.200

149.417
40.286
0.175
3.407
0.295
1.326

27.500

5.064

4.100
0.500
0.170

0.755
0.092
0.031

811.430
218.780
0.950
18.500
1.600
7.200

117.576
31.701
0.138
2.681
0.232
1.043

27.500

3.985

4.100

0.594

0.549

0.128

0.184

0.145

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v
Thi cng

My khoan 4,5kW
ca
Cn trc t 10T
ca
tn
7 AI.11211 Sn xut ging khung thp V40
Vt liu
Thp hnh
kg
Thp tm
kg
xy
chai
t n
kg
Que hn
kg
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
cng
My thi cng
My hn in 23kW
ca
tn
8 AF.61711 Cng tc sn xut lp dng ct
thp b tng ti ch, ct thp sn
mi, cao <=16 m, -ng knh
<=10 mm
Vt liu
Thp trn d<=10mm
kg
Dy thp
kg
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
cng
My thi cng
My ct un ct thp 5kW
ca
My khc
%
AK.12222
Lp
mi
tn
mi
chiu
di
bt
k
100m2
9
Vt liu
Tn mi chiu di bt k
inh, inh vt
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
10 AI.61131 Lp dng dm thp
Vt liu
Bu lng M20x80
Que hn
Thp hnh
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
My thi cng
Cn trc t 10T
My hn in 23kW
AI.61121
Lp dng v ko thp khu
11
<= 18 m
Vt liu
Bu lng M20x80

Vt t-

0.500
0.170

0.072
0.025

995.000
30.730
0.900
5.400
4.500
5.000

30.372
0.938
0.027
0.165
0.137

14.500

0.443

1.000

0.031

1,005.000
21.420

58.793
1.253

14.630

0.856

0.400
2.000

0.023

118.500
450.000

12.443
47.250

4.500

0.473

ci
kg
kg
%

48.000
6.000
0.150
5.000

17.259
2.157
0.054

cng

2.730

0.982

ca
ca
tn

0.338
2.000

0.122
0.719

15.000

0.458

0.031

0.059

0.105

m2
ci
cng
tn

ci
4

Khi l-ng
nh mc
H s

0.360

0.031

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v
Thi cng

inh tn f22
Que hn
Dy thp D6-D8
Thp hnh
G chn
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
My thi cng
Cn trc bnh hi 16T
My hn in 23kW
My khoan 4,5kW
My nn kh ng c diezel
360m3/h
My khc
12 AK.41114 Lng nn sn khng nh mu,
dy 2,0 cm, va XM mc 75
Vt liu
Xi mng PCB30
Ct vng
N-c (lt)
Nhn cng
Nhn cng bc 4,0/7 - Nhm I
My thi cng
My trn va 80l
13 AK.55430 Lt gch t nung 400x400 mm

10.000
7.000
0.500
1.000
0.040
5.000

0.305
0.214
0.015
0.031
0.001

cng

5.200

0.159

ca
ca
ca
ca

0.300
1.400
0.500
0.100

0.009
0.043
0.015
0.003

5.000
18.810

kg
m3
lt

7.401
0.028
6.500

139.208
0.527
122.265

cng

0.068

1.279

0.003

0.056

m2
kg
m3
lt
kg

1.010
8.321
0.028
6.760
1.500

18.998
156.514
0.533
127.156
28.215

cng
m3

0.165

3.104

415.125
0.455
0.887
189.625
1.000

348.705
0.382
0.745
159.285

cng

2.480

2.083

ca

0.095

0.080

ca
m2

Vt t-

ci
kg
kg
kg
m3
%

%
m2

Vt liu
Gch t nung 400x400
Xi mng PCB30
Ct mn ML=1,5-2,0
N-c (lt)
Xi mng PCB30
Nhn cng
Nhn cng bc 4,0/7 - Nhm I
14 AF.12414 B tng sn xut bng my trn bng th cng, b tng sn
mi, 1x2, mc 250
Vt liu
Xi mng PCB30
Ct vng
dm 1x2
N-c (lt)
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
My thi cng
My trn b tng 250l

Khi l-ng
nh mc
H s

kg
m3
m3
lt
%

18.810

0.840

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v
Thi cng

My m di 1,5kW
My vn thng 0,8T
15 AI.11211 Sn xut thp V50
Vt liu
Thp hnh
Thp tm
xy
t n
Que hn
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
My thi cng
My hn in 23kW
16 AK.12222 Lp mi tn mi chiu di bt k

ca
ca
tn

Vt liu
Tn mi chiu di bt k
inh, inh vt
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
17 AI.61121 Lp dng v ko thp khu
<= 18 m
Vt liu
Bu lng M20x80
inh tn f22
Que hn
Dy thp D6-D8
Thp hnh
G chn
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
My thi cng
Cn trc bnh hi 16T
My hn in 23kW
My khoan 4,5kW
My nn kh ng c diezel
360m3/h
My khc
18 AI.11611 Sn xut ca st, hoa st bng
st vung c 12x12 mm
Vt liu
St vung c 12x12
Que hn
mi
ct (cp, thp)

Vt t-

0.089
0.110

0.075
0.092

kg
kg
chai
kg
kg
%

995.000
30.730
0.900
5.400
4.500
5.000

32.338
0.999
0.029
0.176
0.146

cng

14.500

0.471

ca
100m2

1.000

0.033

118.500
450.000

4.835
18.360

4.500

0.184

ci
ci
kg
kg
kg
m3
%

15.000
10.000
7.000
0.500
1.000
0.040
5.000

0.488
0.325
0.228
0.016
0.033
0.001

cng

5.200

0.169

ca
ca
ca
ca

0.300
1.400
0.500
0.100

0.010
0.046
0.016
0.003

0.033

0.041

m2
ci
cng
tn

%
tn

kg
kg
vin
vin
6

Khi l-ng
nh mc
H s

0.033

5.000
0.124

1,010.000
12.500
2.500
1.870

125.563
1.554
0.311
0.232

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v
Thi cng

Vt liu khc

Khi l-ng
nh mc
H s

5.000

Vt t-

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v
Thi cng

Nhn cng
Nhn cng bc 4,5/7 - Nhm I
My thi cng
My hn in 23kW
My mi 2,7kW
My ct un ct thp 5kW
My khc
19 AI.63121 Lp dng ca khung st, khung
nhm
Vt liu
Xi mng PCB30
Bt st d= 10mm
Nhn cng
Nhn cng bc 4,0/7 - Nhm I
20 AK.84414 Sn t-ng ngoi nh b bng
sn Ici Dulux, 1 n-c lt, 2 n-c
ph
Vt liu
Sn lt ICI Dulux Sealer-2000,
chng kim
Sn ICI Dulux cao cp Weather
Shield ngoi nh
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I

Khi l-ng
nh mc
H s

Vt t-

cng

37.000

4.600

ca
ca
ca
%
m2

3.570
2.850
2.850
1.500

0.444
0.354
0.354

kg
ci

1.200
2.000

19.440
32.400

cng
m2

0.300

4.860

kg

0.125

4.375

kg

0.180

6.300

1.000

cng

0.066

16.200

35.000

2.310

D ton ACITT 2011

Bng tng hp vt tCng trnh : Ci to nh

Hng mc : Sn chung
STT

M hiu

Tn vt t-

n v

Bt st d= 10mm
Bu lng M20x80
Ct mn ML=1,5-2,0
Ct vng
Dy thp
Dy thp D6-D8
ct (cp, thp)
dm 1x2
mi
t n
inh tn f22
inh, inh vt
Gch t nung 400x400
G chn
N-c (lt)
xy
Que hn
Sn lt ICI Dulux Sealer-2000, chng kim

ci
ci
m3
m3
kg
kg
vin
m3
vin
kg
ci
ci
m2
m3
lt
chai
kg
kg

Khi l-ng

Vt liu
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

:A.0216
:A.0376
:A.0511
:A.0516
:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518
:A.1740
:A.2062
:A.2097
:A.2608
:A.2669

19 :A.2671
20
21
22
23
24
25
26

:A.2749
:A.2907
:A.2922
:A.2930
:A.2933
:A.2985
:A.3172

27 :B.0010
28 :B.0012
29 :B.0014
30
31
32
33
34
35
36
37
38

:C.0016
:C.0051
:C.0054
:C.0110
:C.0146
:C.0159
:C.0170
:C.0207
:C.0213

Sn ICI Dulux cao cp Weather Shield

ngoi nh
St vung c 12x12
Thp hnh
Thp tm
Thp trn
Thp trn d<=10mm
Tn mi chiu di bt k
Xi mng PCB30
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
Nhn cng bc 4,0/7 - Nhm I
Nhn cng bc 4,5/7 - Nhm I
My thi cng
t t 5T
Cn trc t 10T
Cn trc bnh hi 16T
My m di 1,5kW
My ct un ct thp 5kW
My hn in 23kW
My khoan 4,5kW
My mi 2,7kW
My nn kh ng c diezel 360m3/h

32.400
18.204
0.533
0.909
1.253
0.032
0.232
0.745
0.311
2.709
0.630
65.610
18.998
0.003
408.706
0.583
10.523
4.375

kg

6.300

kg
kg
kg
kg
kg
m2
kg

125.563
329.820
73.924
0.313
58.793
17.277
692.082

cng
cng
cng

10.024
18.291
4.600

ca
ca
ca
ca
ca
ca
ca
ca
ca

0.934
0.177
0.019
0.075
0.378
2.663
0.196
0.354
0.006

D ton ACITT 2011

STT

M hiu

39 :C.0249
40 :C.0253
41 :C.0255

Tn vt t-

My trn b tng 250l

My trn va 80l
My vn thng 0,8T

10

n v

ca
ca
ca

Khi l-ng

0.080
0.056
0.092

D ton ACITT 2011

Bng gi tr vt tCng trnh : Ci to nh

Hng mc : Sn chung
STT

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

M hiu

:A.0216
:A.0376
:A.0511
:A.0516
:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518
:A.1740
:A.2062
:A.2097
:A.2608
:A.2669

19 :A.2671
20
21
22
23
24
25
26
27

:A.2749
:A.2907
:A.2922
:A.2930
:A.2933
:A.2985
:A.3172

Tn vt t-

n v

Bt st d= 10mm
Bu lng M20x80
Ct mn ML=1,5-2,0
Ct vng
Dy thp
Dy thp D6-D8
ct (cp, thp)
dm 1x2
mi
t n
inh tn f22
inh, inh vt
Gch t nung 400x400
G chn
N-c (lt)
xy
Que hn
Sn lt ICI Dulux Sealer2000, chng kim
Sn ICI Dulux cao cp
Weather Shield ngoi nh
St vung c 12x12
Thp hnh
Thp tm
Thp trn
Thp trn d<=10mm
Tn mi chiu di bt k
Xi mng PCB30
Vt liu khc
Tng cng

11

ci
ci
m3
m3
kg
kg
vin
m3
vin
kg
ci
ci
m2
m3
lt
chai
kg
kg

Khi l-ng

n gi

32.400
2,000
18.204
9,967
0.533
61,000
0.909 189,000
1.253
19,000
0.032
16,190
0.232
15,500
0.745 214,000
0.311
15,000
2.709
50,000
0.630
16,500
65.610
1,714
18.998
40,000
0.003 2,000,000
408.706
5
0.583
45,000
10.523
18,600
4.375
51,200

Thnh tin

64,800
181,444
32,518
171,794
23,808
510
3,603
159,380
4,662
135,471
10,399
112,456
759,924
5,042
1,839
26,243
195,736
224,000

kg

6.300

101,576

639,929

kg
kg
kg
kg
kg
m2
kg
%

125.563
329.820
73.924
0.313
58.793
17.277
692.082

18,299
15,621
16,484
15,670
16,010
92,833
1,045

2,297,681
5,152,115
1,218,565
4,898
941,268
1,603,904
723,226
195,545
14,890,760

D ton ACITT 2011

Bng chnh lch vt tCng trnh : Ci to nh

Hng mc : Sn chung
STT

M hiu

Tn vt t-

n v

Khi l-ng
Gc

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

:A.0216
:A.0376
:A.0511
:A.0516
:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518
:A.1740
:A.2062
:A.2097
:A.2608
:A.2669

19 :A.2671
20
21
22
23

:A.2749
:A.2907
:A.2922
:A.2930

Vt liu
Bt st d= 10mm
Bu lng M20x80
Ct mn ML=1,5-2,0
Ct vng
Dy thp
Dy thp D6-D8
ct (cp, thp)
dm 1x2
mi
t n
inh tn f22
inh, inh vt
Gch t nung 400x400
G chn
N-c (lt)
xy
Que hn
Sn lt ICI Dulux Sealer-2000, chng
kim
Sn ICI Dulux cao cp Weather
Shield ngoi nh
St vung c 12x12
Thp hnh
Thp tm
Thp trn

ci
ci
m3
m3
kg
kg
vin
m3
vin
kg
ci
ci
m2
m3
lt
chai
kg
kg

n gi
Thng bo

32.400
2,000
2,000
18.204
9,967
9,967
0.533
61,000
61,000
0.909
189,000
189,000
1.253
19,000
19,000
0.032
16,190
16,190
0.232
15,500
15,500
0.745
214,000
214,000
0.311
15,000
15,000
2.709
50,000
50,000
0.630
16,500
16,500
65.610
1,714
1,714
18.998
40,000
40,000
0.003 2,000,000 2,000,000
408.706
5
5
0.583
45,000
45,000
10.523
18,600
18,600
4.375
51,200
51,200

kg

6.300

101,576

101,576

kg
kg
kg
kg

125.563
329.820
73.924
0.313

18,299
15,621
16,484
15,670

18,299
15,621
16,484
15,670

12

Chnh lch

Thnh tin

D ton ACITT 2011

STT

M hiu

Tn vt t-

n v

Khi l-ng
Gc

24 :A.2933
25 :A.2985
26 :A.3172
27
28 :B.0010
29 :B.0012
30 :B.0014
31
32
33
34
35
36
37
38
39

:C.0016
:C.0051
:C.0054
:C.0110
:C.0146
:C.0159
:C.0170
:C.0207
:C.0213

40 :C.0249
41 :C.0253
42 :C.0255

Thp trn d<=10mm

Tn mi chiu di bt k
Xi mng PCB30
Vt liu khc
Nhn cng
Nhn cng bc 3,5/7 - Nhm I
Nhn cng bc 4,0/7 - Nhm I
Nhn cng bc 4,5/7 - Nhm I
My thi cng
t t 5T
Cn trc t 10T
Cn trc bnh hi 16T
My m di 1,5kW
My ct un ct thp 5kW
My hn in 23kW
My khoan 4,5kW
My mi 2,7kW
My nn kh ng c diezel
360m3/h
My trn b tng 250l
My trn va 80l
My vn thng 0,8T

n gi
Thng bo

kg
m2
kg
%

58.793
17.277
692.082

16,010
92,833
1,045

16,010
92,833
1,045

cng
cng
cng

10.024
18.291
4.600

216,523
233,923
254,446

216,523
233,923
254,446

ca
ca
ca
ca
ca
ca
ca
ca
ca

0.934
0.177
0.019
0.075
0.378
2.663
0.196
0.354
0.006

1,343,785
1,963,864
1,744,885
230,940
236,812
328,420
267,741
225,875
1,170,066

1,343,785
1,963,864
1,744,885
230,940
236,812
328,420
267,741
225,875
1,170,066

ca
ca
ca

0.080
0.056
0.092

270,051
236,608
343,100

270,051
236,608
343,100

Tng cng

13

Chnh lch

Thnh tin

D ton ACITT 2011

Bng chi ph vn chuyn

Cng trnh : Ci to nh
Hng mc : Sn chung
STT

M hiu

Loi vt liu

n v

Khi l-ng

Trng
l-ng
n v

1
2
3

:A.0216

4
5
6
7
8
9
10
11
12
13

:A.0516

14
15
16
17
18

:A.1740

:A.0376
:A.0511

:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518

:A.2062
:A.2097
:A.2608
:A.2669

Bt st d= 10mm
Bu lng M20x80
Ct mn ML=1,52,0
Ct vng
Dy thp
Dy thp D6-D8
ct (cp, thp)
dm 1x2
mi
t n
inh tn f22
inh, inh vt
Gch t nung
400x400
G chn
N-c (lt)
xy
Que hn
Sn lt ICI Dulux
Sealer-2000,
chng kim

ci
ci
m3

32.400
18.204
0.533

m3
kg
kg
vin
m3
vin
kg
ci
ci
m2

0.909
1.253
0.032
0.232
0.745
0.311
2.709
0.630
65.610
18.998

m3
lt
chai
kg
kg

0.003
408.706
0.583
10.523
4.375

Ngun
mua

Ph-ng tin
vn

Bc
hng

chuyn

C ly
tng
cng
(Km)

14

C ly phn theo
cp -ng
Kiu -ng

C ly (Km)

Cp -ng

Gi c-c

n gi

/t.km

V. chuyn

Thnh tin

D ton ACITT 2011

STT

M hiu

Loi vt liu

n v

Khi l-ng

Trng
l-ng
n v

19

:A.2671

20

:A.2749

21
22
23
24

:A.2907

25

:A.2985

26

:A.3172

:A.2922
:A.2930
:A.2933

Sn ICI Dulux cao

cp Weather
Shield ngoi nh
St vung c
12x12
Thp hnh
Thp tm
Thp trn
Thp trn
d<=10mm
Tn mi chiu di
bt k
Xi mng PCB30

kg

6.300

kg

125.563

kg
kg
kg
kg

329.820
73.924
0.313
58.793

m2

17.277

kg

692.082

Ngun
mua

Ph-ng tin
vn

Bc
hng

chuyn

C ly
tng
cng
(Km)

Tng cng

15

C ly phn theo
cp -ng
Kiu -ng

C ly (Km)

Cp -ng

Gi c-c

n gi

/t.km

V. chuyn

Thnh tin

D ton ACITT 2011

gi giao vt liu n hin tr-ng

Cng trnh :
Hng mc :

STT

M hiu

Loi vt liu

n v

Khi l-ng

Gi gc
(gi mua)

Chi ph trung chuyn (nu c)

Chi ph
vn chuyn

Bc xp

Hao ht trung chuyn

%

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26

:A.0216
:A.0376
:A.0511
:A.0516
:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518
:A.1740
:A.2062
:A.2097
:A.2608
:A.2669
:A.2671
:A.2749
:A.2907
:A.2922
:A.2930
:A.2933
:A.2985
:A.3172

Bt st d= 10mm
ci
32.4
2000
Bu lng M20x80
ci
18.2045
9967
Ct mn ML=1,5-2,0
m3
0.53308
61000
Ct vng
m3
0.90896 189000
Dy thp
kg
1.25307
19000
Dy thp D6-D8
kg
0.03151
16190
ct (cp, thp)
vin
0.23248
15500
dm 1x2
m3
0.74477 214000
mi
vin
0.3108
15000
t n
kg
2.70942
50000
inh tn f22
ci
0.63025
16500
inh, inh vt
ci
65.61
1714
Gch t nung 400x400
m2
18.9981
40000
G chn
m3
0.00252 2000000
N-c (lt)
lt
408.706
4.5
xy
chai
0.58319
45000
Que hn
kg
10.5234
18600
Sn lt ICI Dulux Sealer-2000, chng
kg kim
4.375
51200
Sn ICI Dulux cao cp Weather Shield
kg ngoi nh 6.3 101576
St vung c 12x12
kg
125.563
18299
Thp hnh
kg
329.82
15621
Thp tm
kg
73.9241
16484
Thp trn
kg
0.31259
15670
Thp trn d<=10mm
kg
58.7925
16010
Tn mi chiu di bt k
m2
17.2773
92833
Xi mng PCB30
kg
692.082
1045

16

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Cng chi ph
trung chuyn

Thnh tin

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Gi giao vt
liu n
hin tr-ng

0
2000
0
9967
0
61000
0 189000
0
19000
0
16190
0
15500
0 214000
0
15000
0
50000
0
16500
0
1714
0
40000
0 2000000
0
4.5
0
45000
0
18600
0
51200
0 101576
0
18299
0
15621
0
16484
0
15670
0
16010
0
92833
0
1045

D ton ACITT 2011

17

D ton ACITT 2011

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

18

D ton ACITT 2011

19

D ton ACITT 2011

gi vt liu xy dng n hin tr-ng

Cng trnh :
Hng mc :
Chi ph ti hin tr-ng
STT

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26

M hiu

:A.0216
:A.0376
:A.0511
:A.0516
:A.1275
:A.1282
:A.1340
:A.1355
:A.1371
:A.1433
:A.1474
:A.1480
:A.1518
:A.1740
:A.2062
:A.2097
:A.2608
:A.2669
:A.2671
:A.2749
:A.2907
:A.2922
:A.2930
:A.2933
:A.2985
:A.3172

Loi vt liu

n v

Khi l-ng

Gi giao vt liu
n hin tr-ng

Bt st d= 10mm
ci
32.4
Bu lng M20x80
ci
18.2045
Ct mn ML=1,5-2,0
m3
0.53308
Ct vng
m3
0.90896
Dy thp
kg
1.25307
Dy thp D6-D8
kg
0.03151
ct (cp, thp)
vin
0.23248
dm 1x2
m3
0.74477
mi
vin
0.3108
t n
kg
2.70942
inh tn f22
ci
0.63025
inh, inh vt
ci
65.61
Gch t nung 400x400
m2
18.9981
G chn
m3
0.00252
N-c (lt)
lt
408.706
xy
chai
0.58319
Que hn
kg
10.5234
Sn lt ICI Dulux Sealer-2000,
kgchng kim4.375
Sn ICI Dulux cao cp Weather
kg Shield ngoi6.3
nh
St vung c 12x12
kg
125.563
Thp hnh
kg
329.82
Thp tm
kg
73.9241
Thp trn
kg
0.31259
Thp trn d<=10mm
kg
58.7925
Tn mi chiu di bt k
m2
17.2773
Xi mng PCB30
kg
692.082

2000
9967
61000
189000
19000
16190
15500
214000
15000
50000
16500
1714
40000
2000000
4.5
45000
18600
51200
101576
18299
15621
16484
15670
16010
92833
1045

20

chi ph
Bc xp

Chi ph
vn chuyn ni b

Gi vt liu bnh
qun n hin
tr-ng

Cng chi ph ti
hin tr-ng

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2000
9967
61000
189000
19000
16190
15500
214000
15000
50000
16500
1714
40000
2000000
4.5
45000
18600
51200
101576
18299
15621
16484
15670
16010
92833
1045

D ton ACITT 2011

21

D ton ACITT 2011

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

22

D ton ACITT 2011

23

D ton ACITT 2011

Bng n gi chi tit

Cng trnh : Ci to nh
Hng mc : Sn chung
STT

M hiu

Thnh phn hao ph

n v

KL nh mc

m3
1 AA.21111 Ph d kt cu gch , ph d
t-ng gch
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

n gi

1
1.350

216,523

5.5%

17,467

(T+C+TL)

335,058

10%
G+GTGT

33,506
368,564

m2

15,157

Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

1
0.070

216,523

2.5%

5.5%
Thu nhp chu thu tnh
tr-c
(T+C+TL)
Gi tr d ton xy dng
tr-c thu
10%
Thu gi tr gia tng
G+GTGT
Gi tr d ton xy dng sau
thu
3 AB.41414 Vn chuyn t bng t t 100m3
, phm vi <=1000m, t 5T,
t cp IV
My thi cng
1
t t 5T
ca
1.700
Trc tip ph khc
2.5%
Cng chi ph trc tip
6%
Chi ph chung

15,157
15,157
379
15,536
932
16,468

6%
T+C

24

292,306
292,306
7,308
299,614
17,977
317,591

6%
T+C

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

Thnh tin

292,306

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
2 AA.21321 Ph d Nn gch l nem

H s

906
17,373
1,737
19,111
2,284,435

1,343,785

2,284,435
2,284,435
57,111
2,341,545
140,493

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

Gi thnh d ton xy dng

T+C

Thu nhp chu thu tnh

tr-c

5.5%

25

n gi

H s

Thnh tin

2,482,038
136,512

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

(T+C+TL)
Gi tr d ton xy dng
tr-c thu
10%
Thu gi tr gia tng
G+GTGT
Gi tr d ton xy dng sau
thu
tn
4 AA.31121 Tho d kt cu st thp cao
<= 4 m
Nhn cng
1
Nhn cng bc 3,5/7 - Nhm I cng
6.500

5 AI.11311

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Sn xut dm thp C150
tn
Vt liu
Thp hnh
kg
Thp tm
kg
Thp trn
kg
Que hn
kg
xy
chai
t n
kg
Nhn cng
Nhn cng bc 4,0/7 - Nhm I cng

5.5%

n gi

261,855
2,880,405
1,407,400

216,523

35,185
1,442,584
86,555
1,529,140
84,103
1,613,242

10%
G+GTGT

161,324
1,774,566

1
811.430
218.780
0.950
18.500
1.600
7.200
1
27.500

233,923

1
4.100
0.500
0.170

328,420
267,741
1,963,864

2.5%
6%
T+C
5.5%
(T+C+TL)
10%

26

1,407,400
1,407,400

(T+C+TL)

ca
ca
ca

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng

Thnh tin

2,618,550

6%
T+C

My thi cng
My hn in 23kW
My khoan 4,5kW
Cn trc t 10T
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

H s

15,621
16,484
15,670
18,600
45,000
50,000

25,319,836
17,072,704
12,675,348
3,606,370
14,887
344,100
72,000
360,000
6,432,883
6,432,883
1,814,249
1,346,522
133,871
333,857
632,996
25,952,832
1,557,170
27,510,002
1,513,050
29,023,052
2,902,305

D ton ACITT 2011

STT

M hiu

6 AI.11311

Thnh phn hao ph

n v

KL nh mc

G+GTGT

Gi tr d ton xy dng sau

thu
Sn xut dm thp I120
Vt liu

H s

Thnh tin

31,925,357

tn
1

27

n gi

25,319,836
17,072,704

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

Thp hnh
kg
Thp tm
kg
Thp trn
kg
Que hn
kg
xy
chai
t n
kg
Nhn cng
Nhn cng bc 4,0/7 - Nhm I cng

811.430
218.780
0.950
18.500
1.600
7.200
1
27.500

233,923

1
4.100
0.500
0.170

328,420
267,741
1,963,864

My thi cng
My hn in 23kW
My khoan 4,5kW
Cn trc t 10T
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

7 AI.11211

ca
ca
ca

n gi

15,621
16,484
15,670
18,600
45,000
50,000

2.5%
6%
T+C

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Sn xut ging khung thp
tn
V40
Vt liu
Thp hnh
kg
Thp tm
kg
xy
chai
t n
kg
Que hn
kg
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng
My thi cng
My hn in 23kW
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

5.5%

12,675,348
3,606,370
14,887
344,100
72,000
360,000
6,432,883
6,432,883
1,814,249
1,346,522
133,871
333,857
632,996
25,952,832
1,557,170
27,510,002
1,513,050
29,023,052

10%
G+GTGT

2,902,305
31,925,357
20,733,834

1
995.000
30.730
0.900
5.400
4.500
5.000
1
14.500

216,523

1
1.000

328,420

2.5%
6%
T+C
5.5%
(T+C+TL)

28

Thnh tin

(T+C+TL)

ca

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu

H s

15,621
16,484
45,000
50,000
18,600

17,265,831
15,542,895
506,553
40,500
270,000
83,700
822,182
3,139,584
3,139,584
328,420
328,420
518,346
21,252,180
1,275,131
22,527,311
1,239,002
23,766,313

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

10%
G+GTGT

Thu gi tr gia tng

Gi tr d ton xy dng sau
thu

29

n gi

H s

Thnh tin

2,376,631
26,142,944

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

tn
8 AF.61711 Cng tc sn xut lp dng
ct thp b tng ti ch, ct
thp sn mi, cao <=16 m,
-ng knh <=10 mm
Vt liu
Thp trn d<=10mm
kg
Dy thp
kg
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng
My thi cng
My ct un ct thp 5kW
My khc
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

n gi

1
1,005.000
21.420
1
14.630
1
0.400
2.000

16,010
19,000
216,523

236,812

2.5%
6%
T+C
5.5%

16,497,030
16,090,050
406,980
3,167,731
3,167,731
96,619
94,725
1,894
494,035
20,255,415
1,215,325
21,470,740
1,180,891
22,651,631

10%
G+GTGT

2,265,163
24,916,794
12,746,364

1
118.500
450.000
1
4.500
2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Lp dng dm thp
Vt liu
Bu lng M20x80

5.5%

92,833
1,714
216,523

11,772,011
11,000,711
771,300
974,354
974,354
318,659
13,065,023
783,901
13,848,924

6%
T+C

761,691

(T+C+TL)

14,610,615

10%
G+GTGT

1,461,062
16,071,677

tn

30

Thnh tin

(T+C+TL)

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

ci

H s

19,761,381

ca
%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
9 AK.12222 Lp mi tn mi chiu di bt 100m2
k
Vt liu
Tn mi chiu di bt k
m2
inh, inh vt
ci
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

10 AI.61131

KL nh mc

1
48.000

9,967

2,533,711
621,977
478,416

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

Que hn
Thp hnh
Vt liu khc

kg
kg
%

31

KL nh mc

6.000
0.150
5.000

n gi

18,600
15,621

H s

Thnh tin

111,600
2,343
29,618

D ton ACITT 2011

STT

M hiu

11 AI.61121

Thnh phn hao ph

n v

KL nh mc

Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

1
2.730

216,523

My thi cng
Cn trc t 10T
My hn in 23kW
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

1
0.338
2.000

1,963,864
328,420

ca
ca

n gi

2.5%
6%
T+C

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Lp dng v ko thp khu
tn
<= 18 m
Vt liu
Bu lng M20x80
ci
inh tn f22
ci
Que hn
kg
Dy thp D6-D8
kg
Thp hnh
kg
G chn
m3
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng
My thi cng
Cn trc bnh hi 16T
My hn in 23kW
My khoan 4,5kW
My nn kh ng c diezel
360m3/h
My khc
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

5.5%

591,108
591,108
1,320,626
663,786
656,840
63,343
2,597,054
155,823
2,752,877
151,408
2,904,285

10%
G+GTGT

290,429
3,194,714
2,997,599

1
15.000
10.000
7.000
0.500
1.000
0.040
5.000
1
5.200
1
0.300
1.400
0.500
0.100

5.000
2.5%
6%
T+C
5.5%
(T+C+TL)
10%

32

Thnh tin

(T+C+TL)

ca
ca
ca
ca

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng

H s

216,523

575,842
149,505
165,000
130,200
8,095
15,621
80,000
27,421
1,125,920
1,125,920

1,744,885
328,420
267,741
1,170,066

1,295,837
523,466
459,788
133,871
117,007

9,967
16,500
18,600
16,190
15,621
2,000,000

61,707
74,940
3,072,539
184,352
3,256,891
179,129
3,436,020
343,602

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

G+GTGT

Gi tr d ton xy dng sau

thu

33

n gi

H s

Thnh tin

3,779,622

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

m2
12 AK.41114 Lng nn sn khng nh
mu, dy 2,0 cm, va XM mc
75
Vt liu
Xi mng PCB30
kg
Ct vng
m3
N-c (lt)
lt
Nhn cng
Nhn cng bc 4,0/7 - Nhm I cng
My thi cng
My trn va 80l
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

n gi

1
7.401
0.028
6.500
1
0.068
1
0.003

1,045
189,000
5
233,923

236,608

2.5%
6%
T+C
5.5%

13,055
7,734
5,292
29
15,907
15,907
710
710
742
30,413
1,825
32,238
1,773

(T+C+TL)

34,011

10%
G+GTGT

3,401
37,412
91,019

1
1.010
8.321
0.028
6.760
1.500
1
0.165

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu

5.5%

6%
T+C

34

Thnh tin

29,672

ca

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
m2
13 AK.55430 Lt gch t nung 400x400
mm
Vt liu
Gch t nung 400x400
m2
Xi mng PCB30
kg
Ct mn ML=1,5-2,0
m3
N-c (lt)
lt
Xi mng PCB30
kg
Nhn cng
Nhn cng bc 4,0/7 - Nhm I cng

H s

40,000
1,045
61,000
5
1,045
233,923

52,422
40,400
8,695
1,729
30
1,568
38,597
38,597
2,275
93,295
5,598
98,892
5,439

(T+C+TL)

104,331

10%
G+GTGT

10,433
114,765

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

14 AF.12414 B tng sn xut bng my

trn - bng th cng, b
tng sn mi, 1x2, mc 250

KL nh mc

n gi

m3

Vt liu
Xi mng PCB30
Ct vng

kg
m3

35

H s

Thnh tin

1,338,441

1
415.125
0.455

1,045
189,000

717,515
433,806
86,014

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

dm 1x2
m3
N-c (lt)
lt
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

0.887
189.625
1.000
1
2.480

My thi cng
My trn b tng 250l
My m di 1,5kW
My vn thng 0,8T
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

15 AI.11211

1
0.095
0.089
0.110

ca
ca
ca

n gi

214,000
5

216,523

270,051
230,940
343,100

2.5%
6%
T+C

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Sn xut thp V50
tn
Vt liu
Thp hnh
kg
Thp tm
kg
xy
chai
t n
kg
Que hn
kg
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng
My thi cng
My hn in 23kW
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

5.5%

189,738
853
7,104
536,977
536,977
83,950
25,655
20,554
37,741
33,461
1,371,902
82,314
1,454,216
79,982
1,534,198

10%
G+GTGT

153,420
1,687,618

1
995.000
30.730
0.900
5.400
4.500
5.000
1
14.500

216,523

1
1.000

328,420

2.5%
6%
T+C
5.5%

36

Thnh tin

(T+C+TL)

ca

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu

H s

15,621
16,484
45,000
50,000
18,600

20,733,834
17,265,831
15,542,895
506,553
40,500
270,000
83,700
822,182
3,139,584
3,139,584
328,420
328,420
518,346
21,252,180
1,275,131
22,527,311
1,239,002

(T+C+TL)

23,766,313

10%
G+GTGT

2,376,631
26,142,944

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

16 AK.12222 Lp mi tn mi chiu di bt
k
Vt liu
Tn mi chiu di bt k

n v

KL nh mc

n gi

100m2

m2

37

H s

Thnh tin

12,746,364
1
118.500

92,833

11,772,011
11,000,711

D ton ACITT 2011

STT

M hiu

17 AI.61121

Thnh phn hao ph

n v

KL nh mc

inh, inh vt
ci
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

450.000
1
4.500

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Lp dng v ko thp khu
tn
<= 18 m
Vt liu
Bu lng M20x80
ci
inh tn f22
ci
Que hn
kg
Dy thp D6-D8
kg
Thp hnh
kg
G chn
m3
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

5.5%

n gi

1,714
216,523

(T+C+TL)

14,610,615

10%
G+GTGT

1,461,062
16,071,677
2,997,599

1
15.000
10.000
7.000
0.500
1.000
0.040
5.000
1
5.200

ca
ca
ca
ca

1
0.300
1.400
0.500
0.100

5.000

6%
T+C
5.5%

38

771,300
974,354
974,354

761,691

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu

Thnh tin

318,659
13,065,023
783,901
13,848,924

6%
T+C

My thi cng
Cn trc bnh hi 16T
My hn in 23kW
My khoan 4,5kW
My nn kh ng c diezel
360m3/h
My khc
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

H s

216,523

575,842
149,505
165,000
130,200
8,095
15,621
80,000
27,421
1,125,920
1,125,920

1,744,885
328,420
267,741
1,170,066

1,295,837
523,466
459,788
133,871
117,007

9,967
16,500
18,600
16,190
15,621
2,000,000

61,707
74,940
3,072,539
184,352
3,256,891
179,129

(T+C+TL)

3,436,020

10%
G+GTGT

343,602
3,779,622

D ton ACITT 2011

STT

M hiu

18 AI.11611

Thnh phn hao ph

n v

Sn xut ca st, hoa st

bng st vung c 12x12
mm
Vt liu

KL nh mc

tn

H s

Thnh tin

31,663,010

39

n gi

19,720,024

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

St vung c 12x12
kg
Que hn
kg
mi
vin
ct (cp, thp)
vin
Vt liu khc
%
Nhn cng
Nhn cng bc 4,5/7 - Nhm I cng

1,010.000
12.500
2.500
1.870
5.000
1
37.000

My thi cng
My hn in 23kW
My mi 2,7kW
My ct un ct thp 5kW
My khc
Trc tip ph khc
Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

19 AI.63121

1
3.570
2.850
2.850
1.500

ca
ca
ca
%

n gi

18,299
18,600
15,000
15,500

254,446

328,420
225,875
236,812

2.5%
6%
T+C

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
Lp dng ca khung st,
m2
khung nhm
Vt liu
Xi mng PCB30
kg
Bt st d= 10mm
ci
Nhn cng
Nhn cng bc 4,0/7 - Nhm I cng

5.5%

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

2.5%

40

18,481,990
232,500
37,500
28,985
939,049
9,414,502
9,414,502
2,528,484
1,172,459
643,744
674,914
37,367
791,575
32,454,585
1,947,275
34,401,860

(T+C+TL)

36,293,963

10%
G+GTGT

3,629,396
39,923,359
75,431

1
1.200
2.000
1
0.300

5.5%

m2

Thnh tin

1,892,102

6%
T+C

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu
20 AK.84414 Sn t-ng ngoi nh b
bng sn Ici Dulux, 1 n-c lt, 2
n-c ph

H s

1,045
2,000
233,923

5,254
1,254
4,000
70,177
70,177
1,886
77,317
4,639
81,956
4,508

(T+C+TL)

86,463

10%
G+GTGT

8,646
95,110
39,221

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

Vt liu
Sn lt ICI Dulux Sealer-2000,
chng kim

kg

41

KL nh mc

1
0.125

n gi

51,200

H s

Thnh tin

24,931
6,400

D ton ACITT 2011

STT

M hiu

Thnh phn hao ph

n v

KL nh mc

Sn ICI Dulux cao cp

kg
Weather Shield ngoi nh
Vt liu khc
%
Nhn cng
Nhn cng bc 3,5/7 - Nhm I cng

0.180
1.000
1
0.066

Trc tip ph khc

Cng chi ph trc tip
Chi ph chung
Gi thnh d ton xy dng

2.5%

Thu nhp chu thu tnh

tr-c
Gi tr d ton xy dng
tr-c thu
Thu gi tr gia tng
Gi tr d ton xy dng sau
thu

5.5%

6%
T+C

42

n gi

H s

Thnh tin

101,576

18,284

216,523

247
14,291
14,291
981
40,202
2,412
42,614
2,344

(T+C+TL)

44,957

10%
G+GTGT

4,496
49,453

D ton ACITT 2011

chi tit

to nh
chung
Thnh tin

292,306
292,306
292,306
7,308
299,614
17,977
317,591
17,467
335,058
33,506
368,564
15,157
15,157
15,157
379
15,536
932
16,468
906
17,373
1,737
19,111
2,284,435

2,284,435
2,284,435
57,111
2,341,545
140,493

43

D ton ACITT 2011

Thnh tin

2,482,038
136,512

44

D ton ACITT 2011

Thnh tin

2,618,550
261,855
2,880,405
1,407,400
1,407,400
1,407,400
35,185
1,442,584
86,555
1,529,140
84,103
1,613,242
161,324
1,774,566
25,319,836
17,072,704
12,675,348
3,606,370
14,887
344,100
72,000
360,000
6,432,883
6,432,883
1,814,249
1,346,522
133,871
333,857
632,996
25,952,832
1,557,170
27,510,002
1,513,050
29,023,052
2,902,305

45

D ton ACITT 2011

Thnh tin

31,925,357
25,319,836
17,072,704

46

D ton ACITT 2011

Thnh tin

12,675,348
3,606,370
14,887
344,100
72,000
360,000
6,432,883
6,432,883
1,814,249
1,346,522
133,871
333,857
632,996
25,952,832
1,557,170
27,510,002
1,513,050
29,023,052
2,902,305
31,925,357
20,733,834
17,265,831
15,542,895
506,553
40,500
270,000
83,700
822,182
3,139,584
3,139,584
328,420
328,420
518,346
21,252,180
1,275,131
22,527,311
1,239,002
23,766,313

47

D ton ACITT 2011

Thnh tin

2,376,631
26,142,944

48

D ton ACITT 2011

Thnh tin

19,761,381

16,497,030
16,090,050
406,980
3,167,731
3,167,731
96,619
94,725
1,894
494,035
20,255,415
1,215,325
21,470,740
1,180,891
22,651,631
2,265,163
24,916,794
12,746,364
11,772,011
11,000,711
771,300
974,354
974,354
318,659
13,065,023
783,901
13,848,924
761,691
14,610,615
1,461,062
16,071,677
2,533,711
621,977
478,416
49

D ton ACITT 2011

Thnh tin

111,600
2,343
29,618

50

D ton ACITT 2011

Thnh tin

591,108
591,108
1,320,626
663,786
656,840
63,343
2,597,054
155,823
2,752,877
151,408
2,904,285
290,429
3,194,714
2,997,599
575,842
149,505
165,000
130,200
8,095
15,621
80,000
27,421
1,125,920
1,125,920
1,295,837
523,466
459,788
133,871
117,007
61,707
74,940
3,072,539
184,352
3,256,891
179,129
3,436,020
343,602
51

D ton ACITT 2011

Thnh tin

3,779,622

52

D ton ACITT 2011

Thnh tin

29,672

13,055
7,734
5,292
29
15,907
15,907
710
710
742
30,413
1,825
32,238
1,773
34,011
3,401
37,412
91,019
52,422
40,400
8,695
1,729
30
1,568
38,597
38,597
2,275
93,295
5,598
98,892
5,439
104,331
10,433
114,765

53

D ton ACITT 2011

Thnh tin

1,338,441

717,515
433,806
86,014

54

D ton ACITT 2011

Thnh tin

189,738
853
7,104
536,977
536,977
83,950
25,655
20,554
37,741
33,461
1,371,902
82,314
1,454,216
79,982
1,534,198
153,420
1,687,618
20,733,834
17,265,831
15,542,895
506,553
40,500
270,000
83,700
822,182
3,139,584
3,139,584
328,420
328,420
518,346
21,252,180
1,275,131
22,527,311
1,239,002
23,766,313
2,376,631
26,142,944

55

D ton ACITT 2011

Thnh tin

12,746,364
11,772,011
11,000,711

56

D ton ACITT 2011

Thnh tin

771,300
974,354
974,354
318,659
13,065,023
783,901
13,848,924
761,691
14,610,615
1,461,062
16,071,677
2,997,599
575,842
149,505
165,000
130,200
8,095
15,621
80,000
27,421
1,125,920
1,125,920
1,295,837
523,466
459,788
133,871
117,007
61,707
74,940
3,072,539
184,352
3,256,891
179,129
3,436,020
343,602
3,779,622

57

D ton ACITT 2011

Thnh tin

31,663,010

19,720,024

58

D ton ACITT 2011

Thnh tin

18,481,990
232,500
37,500
28,985
939,049
9,414,502
9,414,502
2,528,484
1,172,459
643,744
674,914
37,367
791,575
32,454,585
1,947,275
34,401,860
1,892,102
36,293,963
3,629,396
39,923,359
75,431
5,254
1,254
4,000
70,177
70,177
1,886
77,317
4,639
81,956
4,508
86,463
8,646
95,110
39,221

59

D ton ACITT 2011

Thnh tin

24,931
6,400

60

D ton ACITT 2011

Thnh tin

18,284
247
14,291
14,291
981
40,202
2,412
42,614
2,344
44,957
4,496
49,453

61

D ton ACITT 2011

Bng d ton d thu

Cng trnh : Ci to nh
Hng mc : Sn chung
STT

M hiu

1 AA.21111
2 AA.21321
3 AB.41414

4 AA.31121
5
6
7
8

AI.11311
AI.11311
AI.11211
AF.61711

9 AK.12222
10 AI.61131
11 AI.61121
12 AK.41114
13 AK.55430
14 AF.12414

15 AI.11211
16 AK.12222
17 AI.61121
18 AI.11611

19 AI.63121
20 AK.84414

Ni dung cng vic

n v

Khi l-ng

n gi

Thnh tin

Ph d kt cu gch , ph d
m3
t-ng gch
Ph d Nn gch l nem
m2
Vn chuyn t bng t t , 100m3
phm vi <=1000m, t 5T, t
cp IV
Tho d kt cu st thp cao <=
tn
4m
Sn xut dm thp C150
tn
Sn xut dm thp I120
tn
Sn xut ging khung thp V40
tn
Cng tc sn xut lp dng ct
tn
thp b tng ti ch, ct thp sn
mi, cao <=16 m, -ng knh
<=10 mm
Lp mi tn mi chiu di bt k 100m2

0.327

368,564

120,410

8.910
0.549

19,111
2,880,405

170,276
1,582,639

0.128

1,774,566

226,790

0.184
0.145
0.031
0.059

31,925,357
31,925,357
26,142,944
24,916,794

5,878,735
4,625,984
798,013
1,457,632

0.105 16,071,677

1,687,526

Lp dng dm thp
Lp dng v ko thp khu
<= 18 m
Lng nn sn khng nh mu,
dy 2,0 cm, va XM mc 75
Lt gch t nung 400x400 mm
B tng sn xut bng my trn bng th cng, b tng sn
mi, 1x2, mc 250
Sn xut thp V50
Lp mi tn mi chiu di bt k

tn
tn

0.360
0.031

3,194,714
3,779,622

1,148,707
115,373

m2

18.810

37,412

703,728

m2
m3

18.810
0.840

114,765
1,687,618

2,158,721
1,417,599

0.033 26,142,944
0.041 16,071,677

849,646
655,724

tn
100m2

Lp dng v ko thp khu

<= 18 m
Sn xut ca st, hoa st bng
st vung c 12x12 mm

tn

0.033

3,779,622

122,838

tn

0.124 39,923,359

4,963,272

Lp dng ca khung st, khung

nhm
Sn t-ng ngoi nh b bng
sn Ici Dulux, 1 n-c lt, 2 n-c ph

m2

16.200

95,110

1,540,775

m2

35.000

49,453

1,730,860

31,955,249

Tng cng

62

D ton ACITT 2011

Bng tng hp kinh ph

Cng trnh : Ci to nh
Hng mc : Sn chung
Ngy....thngnm
STT

Chi ph

Cch tnh

Gi tr ()

K hiu

Chi ph theo n gi

Chi ph vt liu
Chnh lch vt liu
Chi ph nhn cng
Chi ph my xy dng
I

Chi ph trc tip

1
2
3
4

Chi ph vt liu
Chi ph nhn cng
Chi ph my xy dng
Trc tip ph khc
Cng chi ph trc tip

14,890,779

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

Gi tr d ton xy dng tr-c thu

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

7,619,579
2,833,229

A1
CLVL
B1
C1

(A1 + CLVL) * 1
B1 * 1
C1 * 1
2.5%*(VL+NC+M)
VL+NC+M+TT

14,890,779
7,619,579
2,833,229
633,590
25,977,177

VL
NC
M
TT
T

T * 6%
T+C
(T+C) * 5.5%

1,558,631
27,535,808
1,514,469

C
Z
TL

T+C+TL

29,050,277

G * 10%
G + GTGT

2,905,028
31,955,305

GTGT
GxDCPT

319,553

GxDLT

G * 1% * (1+10%)

32,274,858
32,275,000

#NAME?

ng-i lp

ng-i ch tr

(k, h tn)

(k, h tn)
Chng ch KS nh gi XD hng..., s..

63

D ton ACITT 2011

tng hp kinh ph
Cng trnh : Ci to nh
Hng mc : Sn chung
STT

Chi ph

Cch tnh

32,275,000

I Gi tr xy lp
II Gi tr thit b
III Chi ph khc

1
2
3
4
5
6
7
8
9
10
11

#REF!

#REF!
#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

(XL+TB+PK)x10%
(I+II+III+IV)

#REF!
#REF!

Chi ph qun l d n u t- xy dng

cng trnh
Chi ph thm tra thit k k thut,
thit k bn v thi cng
Chi ph thm tra d ton, tng d ton
cng trnh
Chi ph la chn nh thu thi cng
xy dng cng trnh
Chi ph la chn nh thu cung cp
vt t- thit b cng trnh
Chi ph gim st thi cng xy dng
cng trnh
Chi ph gim st thi cng lp t thit
b ca cng trnh
Chi ph lp d n u t- xy dng
cng trnh
Chi ph lp bo co kinh t k thut
xy dng cng trnh
Chi ph thit k k thut ca cng
trnh c yu cu thit k 3 b-c
Chi ph thit k k thut ca cng
trnh c yu cu thit k 2 b-c

IV D phng ph
Tng cng

Gi tr ()

#NAME?

64

K hiu

XL
TB
PK

DP
TDT

D ton ACITT 2011

tng hp kinh ph
CNG TRNH :
HNG MC :
STT
CHI PH
I Gi tr xy lp (Tr-c Thu)
II Gi Tr Thit b (Tr-c Thu)
TNG MC U T ( duyt)
I GI TR XY LP (VAT)
II GI TR THIT B (VAT)
III CHI PH QUN L D N
IV CHI PH T VN U T XY DNG

1
2

Chi ph lp bo co kinh t - k thut

Chi ph kho st xy dng
Ch-a chn b-c thit k
Ch-a chn b-c thit k

Chi ph Thm tra tnh hiu qu v

tnh kh thi ca d n u tCh-a chn b-c thit k
Ch-a chn b-c thit k
4 Chi ph Thm tra d ton cng trnh
Chi ph lp h s mi thu thi cng
5
xy dng
Chi ph phn tch nh gi h s d
6
thu thi cng xy dng
Chi ph lp h s mi thu mua sm
7
thit b
Chi ph phn tch nh gi h s d
8
thu mua sm thit b
9 Chi ph Gim st thi cng xy dng
10 Chi ph Gim st lp t thit b
Thu GTGT
Cng Chi ph t- vn u t- xy dng
3

CHI PH KHC

Chi ph thm tra, ph duyt quyt ton

2
3

Chi ph kim ton

Chi ph bo him
Chi ph thm nh kt qu la chn
nh thu
Chi ph khc

4
5

VI Chi ph d PHNG

CCH TNH

GI TR ()

K HIU

29,340,909

(Gxl+Gtb) x 2.524%

740,565
14,156,954

XL
TB
TMT
GXD
GTB
GQLDA
GTV

(Gxl+Gtb) x 3.6%
Theo d ton kho st

10,000,000

Mc ti thiu

Gxl x 0.2%

2,000,000

Mc ti thiu

Gxl x 0.135%

39,552

Gxl x 0.202%

59,327

32,275,000

(Gxl+Gtb) x 0%

Gxl x 0%
Gxl x 0%
Gxl x 2.628%
Gtb x 0%
10%

771,079
1,286,996
14,156,954
1,000,000

GK

TMT x 0%
TMT x 0%x(1+10%)
(Gxd + Gtb) x 0,01%

1,000,000

(GXD+GTB+GQLDA+GTV+GK)x10%

4,817,252

GDP

D ton ACITT 2011

tng cng

(I+II+III+IV+V+VI)

#NAME?

52,989,770

D ton ACITT 2011

Loi cng trnh :

Cp cng trnh :
S b-c thit k:

1
1
1
1
1
1
1

D toan ACITT 2011

tng hp kinh ph
Cng trnh : Ci to nh
Hng mc : Sn chung
STT

Chi ph

Cch tnh

Gi tr ()

I
II

Gi tr xy lp
Gi tr thit b

29,340,909

Gi tr xy lp

32,275,000

II

Gi tr thit b

K hiu

XL
TB
GXD
GTB

#REF!

#REF!

GQLDA
GTV

1 Chi ph Lp d n
2 Chi ph Lp bo co kinh t - k thut

#REF!
#REF!

#REF!
#REF!
#REF!

Chi ph Thit k k thut ca cng

trnh dn dng c yu cu thit k 3
b-c
4 Chi ph Thit k bn v thi cng ca
cng trnh dn dng c yu cu thit
k 2 b-c
5 Chi ph Thit k k thut ca cng
trnh cng nghip c yu cu thit k
3 b-c
6 Chi ph Thit k bn v thi cng ca
cng trnh cng nghip c yu cu
thit k 2 b-c
7 Chi ph Thit k cng trnh cp ngm

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

8 Chi ph Thit k cng trnh ho cht,

khai thc than, qung, xi mng v cc
cng trnh cng nghip khc, c chi
ph thit b > 50%
9 Chi ph Thit k k thut ca cng
trnh giao thng c yu cu thit k 3
b-c
10 Chi ph Thit k bn v thi cng ca
cng trnh giao thng c yu cu thit
k 2 b-c
11 Chi ph Thit k k thut ca cng
trnh thu li c yu cu thit k 3 b-c
12 Chi ph thit k bn v thi cng ca
cng trnh thu li c yu cu thit k
2 b-c
13 Chi ph Thit k cng trnh nh trm
bm thu li, ca van, thit b ng
m ca cng ng bng v trn c chi
ph thit b > 50%

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

III Chi ph qun l d n

IV Chi ph t- vn u t- xy dng

D toan ACITT 2011

14 Chi ph Thit k k thut ca cng

trnh h tng k thut c yu cu thit
k 3 b-c
15 Chi ph Thit k bn v thi cng ca
cng trnh h tng k thut c yu cu
thit k 2 b-c
16 Chi ph thit k cng trnh b-u chnh
vin thng
17 Chi ph Thit k cng trnh my thng
tin
18 Chi ph Thm tra thit k k thut i
vi cng trnh c yu cu thit k 3
b-c, thit k bn v thi cng i vi
cng trnh c yu cu thit k 2 b-c
19 Chi ph Thm tra d ton cng trnh
20 Chi ph Lp h s mi thu, nh gi
h s d thu thi cng xy dng
21 Chi ph lp h s mi thu, nh gi
h s d thu cung cp vt t- thit b

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!

#REF!
#REF!

#REF!
#REF!

#REF!

#REF!

22 Chi ph Gim st thi cng xy dng

23 Chi ph Gim st lp t thit b
Thu GTGT

#REF!
#REF!
10%

#REF!
#REF!
#REF!
#REF!

Cng Chi ph t- vn u t- xy dng

GK

Chi ph khc
(GXD+GTB+GQLDA+GTV+GK)x10%

VI D phng ph
Tng cng

(I+II+III+IV+V+VI)

#NAME?

#REF!
#REF!

GDP

bng s 2.1 : tng

hp d ton cng trnh

Cng trnh : Ci to nh
Ngy....thngnm
n v tnh: ng

STT

NI dung chi ph

[1]
[2]
1 Chi ph xy dng

gi tr
tr-c thu

thu gtgt

gi tr
sau thu

[3]

[4]

[5]

[6]
GXD
GTB

2 Chi ph thit b
3

K hiu

GQLDA

Chi ph qun l d n

GTV

4 Chi ph t- vn u t- xy dng
Chi ph thi tuyn, tuyn chn thit
4.1
k kin trc
Chi ph thit k xy dng cng
4.2
trnh
. .
5 Chi ph khc
5.1 Chi ph r ph bom mn, vt n
5.2 Chi ph bo him cng trnh

GK

.
6 Chi ph d phng (GDP1 + GDP2)
Chi ph d phng cho yu t khi
6.1
l-ng pht sinh
Chi ph d phng cho yu t tr-t
6.2
gi

GDP

GXDCT

Tng cng (1+2+3+4+5+6)

ng-i lp

ng-i ch tr

(k, h tn)

(k, h tn)
Chng ch KS nh gi XD hng..., s..

bng s 2.2 : tng

hp chi ph thit b

Cng trnh : Ci to nh
Ngy....thngnm
n v tnh: ng

STT

ni dung chi ph

gi tr
tr-c thu

thu gtgt

gi tr
sau thu

K hiu

[1]

[2]

[3]

[4]

[5]

[6]

Chi ph mua sm thit b

1.1 ..
1.2 ..
2
3

Chi ph o to v chuyn giao cng

ngh
Chi ph lp t thit b v th
nghim, hiu chnh

GTB

Tng cng

ng-i lp

ng-i ch tr

(k, h tn)

(k, h tn)
Chng ch KS nh gi XD hng..., s..

bng s 3.2 : tng hp d ton cpxd tnh theo n gi

xy dng cng trnh y v gi xy dng tng hp y

Cng trnh : Ci to nh
Ngy....thngnm
n v tnh: ng

STT

khong mc chi ph

cch tnh

gi tr

K hiu

Chi ph xy dng tr-c thu

Q
i 1

2 Thu gi tr gia tng

3 Chi ph xy dng sau thu
4
5

Chi ph nh tm ti hin tr-ng

v iu hnh thi cng
Tng cng

xD i

G x TGTGT-XD

GTGT

G + GTGT

Gxd

G x t l x (1+T

GTGT-XD

Gxdnt

Gxd + Gxdnt

ng-i lp

ng-i ch tr

(k, h tn)

(k, h tn)
Chng ch KS nh gi XD hng..., s..

D ton ACITT 2011

Bng tin thi cng

Cng trnh : Ci to nh
Hng mc : Sn chung
STT

M hiu

Ni dung cng vic

n v

Tin thi cng

hao ph nc
T1

73

T2

T3

T4

T5

b xy dng
cng ty CP t- vn xy dng

CNG HO X HI CH NGHA VIT NAM

c lp - T do - Hnh phc

D TON XY DNG CNG TRNH

S : ./.
Cng trnh : Ci to nh
Hng mc : Sn chung
A IM:
CH U T:

b xy dng
cng ty CP t- vn xy dng

CNG HO X HI CH NGHA VIT NAM

c lp - T do - Hnh phc

S : ./.

D TON XY DNG CNG TRNH

Cng trnh : Ci to nh
Hng mc : Sn chung
A IM:
CH U T:
Gi tr d ton:

32,275,000 ng

#NAME?

H Ni, ngy 31 thng 07 nm 2014

GIM C

NGUYN vn a

THUYT MINH LP D TON

Cng trnh : Ci to nh
Hng mc : Sn chung
C S LP D TON:
1. Cc vn bn:
- Ngh nh s 112/2009/N-CP ngy 14/12/2009 ca Chnh ph v qun l chi ph u t- xy dng cng trnh.
- Thng t- s 04/2010/TT-BXD ngy 26/05/2010 ca B Xy dng h-ng dn lp v qun l chi ph u t- xy dng cng trnh;
- Quyt nh s ....;
- Thng t- s 129/2008/TT-BTC ngy 26/12/2008 ca B Ti chnh h-ng dn thi hnh mt s iu ca Lut thu gi tr gia tng v
h-ng dn thi hnh Ngh nh s 123/2008/N-CP ngy 08/12/2008 ca Chnh ph quy nh chi tit h-ng dn thi hnh mt s ;
- Cng b gi vt liu Lin S Xy dng - Ti chnh tnh ....;
- Cn c vo khi l-ng xc nh t h s bn v thit k;
- Cn c vo cc thng t- nh mc, n gi ca Nh n-c v a ph-ng ban hnh;
- Mt s ti liu khc c lin quan.

2. nh mc:
- p dng nh mc d ton XDCT phn xy dng ban hnh km theo vn bn s 1776/2007/BXD-VP ngy 16/08/2007 ca B Xy dng;
- p dng nh mc d ton XDCT phn lp t ban hnh km theo vn bn s 1777/2007/BXD-VP ngy 16/08/2007 ca B Xy dng.
3. n gi p dng:
- n gi xy dng cng trnh phn xy dng ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca UBND Tnh ....;
- n gi xy dng cng trnh phn lp t ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca UBND ....;
- Bng gi ca my v thit b thi cng ban hnh km theo quyt nh s .../2006/Q-UBND ngy .../.../2006 ca Tnh ....

Cng ho x hi ch ngha vit nam

c lp t do hnh phc

Ngy 31 thng

D ton thit k
Cng trnh :
Hng mc :
Gi tr d ton :

Ch tr cng trnh

Ci to nh
Sn chung

Lp d ton

Kim tra

Cng ty thit k

07 nm

2014

Config

H s vt liu :
1
H s nhn cng :
1
H s my thi cng :
1
Chi ph chung :
6%
Thu nhp chu thu tnh tr-c :
5.5 %
Thu gi tr gia tng :
10 %
Chi ph xy nh tm ti hin tr-ng v iu hnh
1 % thi cng
Chi ph trc tip khc :
2.5 %
S Files d liu
C:\DUTOAN97\HaNoi2011\DGHN2011.DBF

3.4E+07

C:\DUTOAN97\HaNoi2011\DMDT1776.DBF
C:\DUTOAN97\HaNoi2011\DMDT1777.DBF
C:\DUTOAN97\HaNoi2011\PLV2011.DBF
C:\DUTOAN97\HaNoi2011\TDVT2011.DBF
C:\DUTOAN97\HaNoi2011\GVTHN2011.DBF
C:\DUTOAN97\ThanhHoa2007\DG5254TH.DBF
C:\DUTOAN97\HaNoi\PLV2405.DBF
C:\DUTOAN97\HaNoi\TDVTHN.DBF
C:\DUTOAN97\HaNoi\GVTHN.DBF
C:\DUTOAN97\DMDTUSER.DBF

9.1E+07
9.1E+07
2.9E+07
6.1E+07
3.9E+07
3.9E+07
9719890
3.9E+07
359420
9.1E+07

1
1
1
6
5.5
10
1
2.5

0385
0386
0387
0388

Page 79

Config

Page 80

Config

Page 81

Config

Page 82

Config

323
325
327
328
329
330
338
339
340
341
342

Thp I
kg
Thp bn d=2mm
kg
Thp gc
kg
Thp gc 100x100mmkg
Thp gc 120x120mmkg
Thp gc 80x80mm kg
Thp trn 4-6mm
kg
Thp trn 6-8mm
kg
Thp trn D > 10mm kg
Thp trn D > 18mm kg
Thp trn D6mm
kg

343
344
345
346
347
0021
0022
0023
0024
0027
0306
0307
0308
0309
0369
0379
0380
0381
0382
0383
0384
0385
0386

Thp trn D<= 18mm kg

Thp trn D<=10mm kg
Thp trn fi 18mm
kg
Thp tm
kg
Thp tm 6mm
kg
Thp trn fi <=10mm kg
Thp trn fi <=18mm kg
Thp trn fi > 18mm kg
Thp trn
kg
Thp fi 6mm
kg
Thp tm d=6mm
kg
Thp gc 80x80mm kg
Thp gc 100x100mmkg
Thp gc 120x120mmkg
Thp gc 50x50x5 kg
Thp fi 8mm
kg
Thp fi 12mm
kg
Thp fi 14mm
kg
Thp fi 16mm
kg
Thp fi 18mm
kg
Thp fi 20mm
kg
Thp fi 22mm
kg
Thp fi 25mm
kg

4
4
5
5
5

0387
0388

Thp fi 28mm
Thp fi 32mm

1
2
3
4
5

1
1
1
2
2
2
3
3
3
4

1
1
2
2
3
3
4
4
5
5
1
2
3
4
5

kg
kg

1
2
3
4
5

Page 83

XLTB
. 0000
< ,999
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u
0.557
t0.557
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u
0.323
t0.323
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u
0.336
t0.336
Lp bo co nghin cu tin kh thi

Lp bo co nghin cu kh thi
Lp bo co u
0.309
t0.309
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u
0.216
t0.216
XL
. 0000
<=00,5
Lp h s mi 0.396
thu XL &0.396
Phn tch, nh gi h s d
Gim st thi cng
1.782
xy dng
1.782
v lp t thit b
Lp h s mi 0.277
thu XL &0.277
Phn tch, nh gi h s d
Gim st thi cng1.24
xy dng1.24
v lp t thit b
Lp h s mi 0.263
thu XL &0.263
Phn tch, nh gi h s d
Gim st thi cng
0.954
xy dng
0.954
v lp t thit b
Lp h s mi 0.246
thu XL &0.246
Phn tch, nh gi h s d
Gim st thi cng
0.886
xy dng
0.886
v lp t thit b
Lp h s mi 0.331
thu XL &0.331
Phn tch, nh gi h s d
Gim st thi cng
1.505
xy dng
1.505
v lp t thit b
TB
. 0000
<=00,5
Lp h s mi 0.266
thu mua 0.266
sm vt t- thit b v phn
Lp h s mi 0.187
thu mua 0.187
sm vt t- thit b v phn
Lp h s mi 0.168
thu mua 0.168
sm vt t- thit b v phn
Lp h s mi 0.157
thu mua 0.157
sm vt t- thit b v phn
Lp h s mi 0.223
thu mua 0.223
sm vt t- thit b v phn
XLTB
. 0000
<=,999
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
. 0000
<=00,5
Thm nh thit
0.1436
k k0.1436
thut
Thm nh thit
0.0983
k k0.0983
thut
Thm nh thit
0.0932
k k0.0932
thut
Thm nh thit
0.0932
k k0.0932
thut
Thm nh thit
0.1344
k k0.1344
thut

Config

1
2
3
4
5

Thm nh tng
0.126
d ton0.126
Thm nh tng
0.1512
d ton
0.1512
Thm nh tng
0.1057
d ton
0.1057
Thm nh tng
0.1057
d ton
0.1057
Thm nh tng
0.1008
d ton
0.1008

Nhm I - Cng trnh cng nghip

XL
. 0000
<=00,5
1 Loi 1
2.41
2.41
2 Loi 2
2.7
2.7
3 Loi 3
3.01
3.01
4 Loi 4
5 Loi 5

1
2
3
4
5

3.61
4.33

3.61
4.33

Nhm II - Cng trnh cp thot n-c, tuyn ng dn d

XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97

Nhm II
XL
. 0000
<=00,5
1 Cp ngm cp in
1.11 p 6 - 1.11
15KV
2 Cp ngm cp in
0.72 p 22 0.72
- 35KV
3 Cp ngm cp0.252
in p 110KV
0.252
Nhm II
XLTB
1 Loi 1
2 Loi 2
3 Loi 3

1
2
3
4
5

. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8

Nhm III - Cng trnh nng nghip, thu li

XL
. 0000
<=00,5
Loi 1
2.18
2.18
Loi 2
2.45
2.45
Loi 3
2.72
2.72
Loi 4
2.99
2.99
Loi 5
3.3
3.3

Nhm IV - Cng trnh giao thng

XL
. 0000
<=00,5
1 Loi 1
1.19
1.19
2 Loi 2
1.34
1.34

Page 84

Config

3 Loi 3
4 Loi 4
5 Loi 5

1
2
3
4
5

1.49
1.64
1.81

1.49
1.64
1.81

Nhm V - Cng trnh dn dng

XL
. 0000
<=00,2
Loi 1
2.46
2.46
Loi 2
2.77
2.77
Loi 3
3.08
3.08
Loi 4
3.39
3.39
Loi 5
3.73
3.73

Chi ph ban qun l

XL
. 0000
<=00,5
1
1.46
1.46
2
1.37
1.37
3
4

1.43
2.2

1.43
2.2

2.3

2.3

0.8
0.8
0.8
0.8
0.8

<=00,5
0.8
0.8
0.8
0.8
0.8

TB
1
2
3
4
5

Page 85

. 0000

Config

Page 86

Config

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
ghin cu tin kh thi
0.068
0.053
0.044
0.79
0.719
0.575
0.489
0.388
0.288
0.244
0.201

ghin cu tin kh thi

0.396

0.36

0.264

0.24

0.192

0.045
0.156

0.035
0.121

0.029
0.096

0.454

0.413

0.303

0.275

0.22

0.046
0.179

0.036
0.139

0.03
0.11

0.042

0.033

0.028

0.184

0.15

0.116

0.092

0.227

0.0621
0.168

0.0483
0.143

0.0414
0.118

ghin cu tin kh thi

ghin cu tin kh thi

0.38

0.345

0.253

0.23

ghin cu tin kh thi

0.462

0.42

0.336

0.276

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.485
1.43
1.342
1.188
1.008
0.787
0.616
0.5
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
1.034
0.99
0.911
0.814
0.704
0.554
0.432
0.346
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
0.793
0.739
0.661
0.583
0.446
0.275
0.216
0.163
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.74
0.686
0.621
0.546
0.421
0.254
0.202
0.156
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.135
0.977
0.834
0.664
0.519
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
0.035
0.0322
0.0266
0.0238
0.021
0.0175
0.014
0.0105
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.1197
0.1071
0.0945
0.063
0.0553
0.0441
0.0315
0.0221
0.0819
0.0756
0.063
0.0441
0.0392
0.0309
0.0221
0.0158
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
0.0208
0.0151
0.0781
0.0718
0.0599
0.0422
0.0371
0.0296
0.0208
0.0151
0.1008
0.0945
0.0819
0.0536
0.0469
0.0378
0.0271
0.0158

Page 87

Config

0.105
0.126
0.0882
0.0882
0.084

g trnh cng nghip

. 0001
2.3
2.58
2.87
3.44
4.13

0.091
0.112
0.0784
0.0784
0.0742

0.07
0.084
0.0588
0.0588
0.056

0.0476
0.056
0.0406
0.0406
0.0385

0.0413
0.049
0.0392
0.0392
0.0371

0.0315
0.0371
0.0259
0.0259
0.0245

0.0252
0.0308
0.021
0.021
0.0203

0.0161
0.0231
0.0161
0.0161
0.0154

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
3.59

2.69
3.23

2.49
2.99

2.29
2.75

2.09
2.51

1.89
2.27

1.73
2.07

g trnh cp thot n-c, tuyn ng dn du, tuyn cp thng tin b-u in, -ng dy ti in
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22
0.24
0.122
0.079
0.073
0.067
0.061
0.056
0.051

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4

ng trnh nng nghip, thu li

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.07
1.86
1.56
1.43
1.15
1.15
1.15
1.15
2.33
2.1
1.75
1.61
1.47
1.33
1.33
1.33
2.59
2.33
1.94
1.79
1.63
1.48
1.36
1.1
2.85
2.56
2.14
1.97
1.8
1.62
1.49
1.25
3.14
2.82
2.35
2.16
1.98
1.79
1.63
1.38

ng trnh giao thng

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.13
0.99
0.89
0.82
0.62
0.62
0.62
0.62
1.28
1.11
1
0.93
0.85
0.78
0.78
0.78

Page 88

Config

1.42
1.57
1.72

1.24
1.36
1.49

1.11
1.23
1.35

1.03
1.13
1.25

0.95
1.04
1.14

0.87
0.95
1.05

0.78
0.87
0.95

0.65
0.79
0.87

ng trnh dn dng
. 00,5
2.4
2.69
2.99
3.29
3.63

. 0001
1.4
1.3

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27

1.37
2

1.3
1.62

1.2
1.5

1.12
1.36

0.85
1.05

0.6
0.73

0.46
0.58

0.33
0.43

2.2

1.78

1.64

1.5

1.2

0.9

0.72

0.54

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05

Page 89

Config

Page 90

Config

. 1000
. 2000
0.031
0.019
0.173
0.144
0.02
0.084

0.012
0.072

0.021
0.096

0.013
0.083

0.019

0.011

0.081

0.069

0.029
0.101

0.017
0.086

C:\DUTOAN97\CUOCVC.DBF
3 9719890

. 1000
0.023
0.33
0.016
0.231
0.015
0.109
0.014
0.102
0.019
0.275
. 1000
0.033
0.023
0.021
0.02
0.028
. 1000
. 2000
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
0.0067
0.0035
. 1000
. 2000
0.0158
0.0087
0.0113
0.0063
0.0107
0.0057
0.0107
0.0057
0.0139
0.0077

Page 91

Config

0.0133
0.0161
0.0112
0.0112
0.0105

0.007
0.0083
0.0067
0.0067
0.0061

. 1000
1.4
1.17
1.26
1.51
1.81

Page 92

Config

. 0500
1.58
1.34
1.49
1.38
1.52

. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.28

0.13
0.23

0.38

0.3

. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02

Page 93

Config

Page 94

Config

Page 95

Config

Page 96

Config

Page 97

Config

Page 98

Config

Page 99

Config

Page 100

Config

Page 101

Config

Page 102

Config

Page 103

Config

Page 104

Config

Page 105

Config

4
5

1
2
3
4
5

Page 106

Config

1
1
1
2
2
2
3
3
3
4
4
4
5
5
5
1
1
2
2
3
3
4
4
5
5
1
1
2
2
3
3
4
4
5
5
1
2
3
4
5

XLTB
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u tLp bo co nghin cu tin kh thi

. 0000

< ,999

0.646

0.646

0.357

0.357

0.336

0.336

Lp bo co nghin cu kh thi
Lp bo co u t0.358
0.358
Lp bo co nghin cu tin kh thi
Lp bo co nghin cu kh thi
Lp bo co u t0.251
0.251
XL
. 0000
<=00,5
Lp h s mi thu XL & Phn tch, nh gi h s d
0.396
thu xy0.396
lp
Gim st thi cng xy dng
1.437
1.437
Lp h s mi thu XL & Phn tch, nh gi h s d
0.277
thu xy0.277
lp
Gim st thi cng xy dng
1.167
1.167
Lp h s mi thu XL & Phn tch, nh gi h s d
0.263
thu xy0.263
lp
Gim st thi cng xy dng
1.254
1.254
Lp h s mi thu XL & Phn tch, nh gi h s d
0.246
thu xy0.246
lp
Gim st thi cng xy dng
1.233
1.233
Lp h s mi thu XL & Phn tch, nh gi h s d
0.331
thu xy0.331
lp
Gim st thi cng xy dng
1.505
1.505
TB
. 0000
<=00,5
Lp h s mi thu mua sm vt t- thit b v phn0.266
tch, nh
0.266
gi h s d thu mua sm vt
Gim st lp t thit b
0.646
0.646
Lp h s mi thu mua sm vt t- thit b v phn0.187
tch, nh
0.187
gi h s d thu mua sm vt
Gim st lp t thit b
0.454
0.454
Lp h s mi thu mua sm vt t- thit b v phn0.168
tch, nh
0.168
gi h s d thu mua sm vt
Gim st lp t thit b
0.408
0.408
Lp h s mi thu mua sm vt t- thit b v phn0.157
tch, nh
0.157
gi h s d thu mua sm vt
Gim st lp t thit b
0.381
0.381
Lp h s mi thu mua sm vt t- thit b v phn0.223
tch, nh
0.223
gi h s d thu mua sm vt
Gim st lp t thit b
0.46
0.46
XLTB
. 0000
<=,999
Thm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tThm nh d n u tXL
. 0000
<=00,5

Page 107

Config

1
2
3
4
5
1
2
3
4
5

Thm nh thit k k thut

Thm nh thit k k thut
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh thit k k thut
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton
Thm nh tng d ton

0.1754
0.114
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403

1
2
3
4
5

Nhm I - Cng trnh cng nghip

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

0.1754
0.114
0.1081
0.1081
0.1559
0.1579
0.1026
0.0973
0.0973
0.1403

. 0000
<=00,5
2.41
2.41
2.7
2.7
3.01
3.01
3.61
3.61
4.33
4.33

TB
3 Cng trnh ho cht - Loi 3
4 Cng trnh ho cht - Loi 4
5 Cng trnh ho cht - Loi 5

. 0000
. 0005
0.61
0.61
0.85
0.85
1.38
1.38

TB
3 Cng trnh ch bin thu sn - Loi 3

. 0000
. 0005
0.61
0.61

TB
5 Cng trnh ga ho lng - Loi 5

. 0000
. 0005
0.97
0.97

TB
4 Cng trnh khai thc than - Loi 4
5 Cng trnh khai thc than - Loi 5

. 0000

1
2
3
4
5

1.2
1.44

. 0005
1.2
1.44

Nhm II - Cng trnh cp thot n-c, tuyn ng dn du, tuyn cp thng tin b-u in, -ng dy
XL
. 0000
<=00,5
Loi 1
1.96
1.96
Loi 2
2.2
2.2
Loi 3
2.45
2.45
Loi 4
2.69
2.69
Loi 5
2.97
2.97

Nhm II
XL
1 Cp ngm cp in p 6 - 15KV
2 Cp ngm cp in p 22 - 35KV

Page 108

. 0000
<=00,5
1.11
1.11
0.72
0.72

Config

3 Cp ngm cp in p 110KV

0.252

0.252

Nhm II

XLTB
1 Loi 1
2 Loi 2
3 Loi 3

1
2
3
4
5

. 0000
<=00,5
1.35
1.35
2
2
3.8
3.8

Nhm III - Cng trnh nng nghip, thu li

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

. 0000
<=00,5
2.62
2.62
2.94
2.94
3.26
3.26
3.59
3.59
3.96
3.96

Nhm IV - Cng trnh giao thng

XL

. 0000

1
2
3
4
5

Loi 1
Loi 2
Loi 3
Loi 4
Loi 5

1.34
1.49
1.64
1.81
1.81

1
2
3
4
5

Nhm V - Cng trnh dn dng

XL
Loi 1
Loi 2
Loi 3
Loi 4
Loi 5
Chi ph ban qun l
XL

<=00,5
1.34
1.49
1.64
1.81
1.81

. 0000
<=00,2
2.46
2.46
2.77
2.77
3.08
3.08
3.39
3.39
3.73
3.73

. 0000
<=00,5
1.46
1.46
1.37
1.37
1.43
1.43

1
2
3

Page 109

Config

4
5
TB

2.2
2.3

2.2
2.3

0.8
0.8
0.8
0.8
0.8

<=00,5
0.8
0.8
0.8
0.8
0.8

. 0000

1
2
3
4
5

Page 110

Config

. 0001

. 0005

. 0015

. 0025

. 0050

. 0100
. 0200
. 0500
0.079
0.061
0.055
0.45
0.334
0.283
0.251

0.916

0.834

0.667

0.567

0.459

0.418

0.306

0.278

0.223

0.052
0.181

0.041
0.14

0.036
0.12

0.527

0.478

0.351

0.319

0.255

0.053
0.208

0.042
0.161

0.037
0.137

0.049

0.038

0.035

0.213

0.174

0.135

0.115

0.263

0.072
0.195

0.056
0.165

0.052
0.0147

0.441

0.536

0.4

0.487

0.293

0.39

0.267

0.32

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.33
0.3
0.24
0.16
0.1
0.07
0.045
0.033
1.148
1.057
0.902
0.798
0.677
0.529
0.414
0.336
0.231
0.21
0.168
0.115
0.08
0.05
0.03
0.023
0.932
0.854
0.714
0.638
0.552
0.434
0.339
0.271
0.219
0.2
0.16
0.109
0.077
0.045
0.029
0.022
1.025
0.89
0.723
0.638
0.489
0.301
0.237
0.178
0.205
0.186
0.149
0.102
0.07
0.043
0.027
0.02
0.987
0.875
0.72
0.633
0.488
0.294
0.235
0.181
0.276
0.24
0.204
0.138
0.09
0.06
0.036
0.024
1.254
1.21
1.125
0.977
0.834
0.664
0.51
0.392
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.222
0.204
0.18
0.156
0.102
0.066
0.057
0.048
0.516
0.454
0.364
0.316
0.255
0.206
0.134
0.115
0.156
0.144
0.126
0.108
0.072
0.048
0.041
0.035
0.363
0.32
0.255
0.219
0.146
0.097
0.083
0.071
0.14
0.13
0.113
0.097
0.065
0.043
0.037
0.031
0.326
0.289
0.228
0.186
0.132
0.087
0.075
0.063
0.131
0.121
0.106
0.091
0.061
0.04
0.035
0.029
0.305
0.269
0.215
0.184
0.123
0.081
0.071
0.059
0.186
0.168
0.156
0.132
0.084
0.054
0.048
0.041
0.368
0.318
0.268
0.227
0.151
0.1
0.083
0.071
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
0.0406
0.0374
0.0309
0.0276
0.0244
0.0203
0.0162
0.0122
. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500

Page 111

Config

0.1462
0.095
0.0906
0.0906
0.1169
0.1315
0.0855
0.0815
0.0815
0.1052

. 0001
2.3
2.58
2.87
3.44
4.13

0.1299
0.0877
0.0833
0.0833
0.1096
0.1169
0.0789
0.075
0.075
0.0987

0.1096
0.0731
0.0695
0.0695
0.095
0.0987
0.0658
0.0625
0.0625
0.0855

0.0953
0.0635
0.0604
0.0604
0.0826
0.0858
0.0572
0.0544
0.0544
0.0744

0.0733
0.0489
0.0465
0.0465
0.0635
0.066
0.044
0.0418
0.0418
0.0572

0.0564
0.0376
0.0358
0.0358
0.0489
0.0508
0.0338
0.0322
0.0322
0.044

0.0434
0.0289
0.0275
0.0275
0.0376
0.039
0.026
0.0248
0.0248
0.0338

0.0334
0.0222
0.0212
0.0212
0.0289
0.03
0.02
0.019
0.019
0.026

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.99
1.8
1.66
1.52
1.4
1.4
1.4
2.24
2.02
1.87
1.72
1.56
1.43
1.3
2.49
2.24
2.08
1.91
1.74
1.58
1.44
2.99
2.69
2.49
2.29
2.09
1.89
1.73
3.59
3.23
2.99
2.75
2.51
2.27
2.07

. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.31
0.82
0.76
0.7
0.65
0.58
0.52
0.46
1.24
1.13
1.05
0.97
0.87
0.77
0.69
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.54
0.5
0.47
0.43
0.38
0.34
0.28
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
0.43
0.31
0.22
0.18
0.15
0.11
0.09
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
. 1000
1.08
1
0.92
0.87
0.76
0.69
0.6
1.29
1.2
1.1
1
0.92
0.83
0.72

du, tuyn cp thng tin b-u in, -ng dy ti in

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.87
1.68
1.4
1.29
1.1
1
1
1
2.1
1.89
1.58
1.45
1.32
1.2
1.05
0.95
2.33
2.1
1.75
1.61
1.47
1.33
1.22
0.98
2.57
2.31
1.93
1.77
1.62
1.46
1.34
1.05
2.83
2.54
2.12
1.94
1.78
1.61
1.47
1.24

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.04
0.91
0.82
0.76
0.69
0.63
0.57
0.5
0.62
0.46
0.41
0.38
0.35
0.32
0.28
0.22

Page 112

Config

0.24

0.122

0.079

0.073

0.067

0.061

0.056

0.051

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.25
1
0.7
0.66
0.61
0.56
0.5
0.45
1.91
1.75
1.15
0.7
0.61
0.56
0.5
0.45
3.3
2.8
2
1
0.8
0.65
0.5
0.4

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
2.48
2.23
1.87
1.72
1.38
1.38
1.38
1.38
2.78
2.52
2.1
1.93
1.76
1.6
1.6
1.6
3.11
2.78
2.33
2.15
1.96
1.78
1.63
1.32
3.42
3.07
2.57
2.36
2.16
1.94
1.79
1.5
3.77
3.38
2.82
2.59
2.38
2.15
1.96
1.67

. 0001
1.28
1.42
1.57
1.72
1.72

. 00,5
2.4
2.69
2.99
3.29
3.63

. 0001
1.4
1.3
1.37

. 0005
1.11
1.24
1.36
1.49
1.49

. 0015
1
1.11
1.23
1.35
2.19

. 0025

. 0050

0.93
1.03
1.13
1.25
1.99

0.85
0.95
1.04
1.14
1.89

. 0100
0.78
0.87
0.95
1.05
1.64

. 0200
0.78
0.78
0.87
0.95
1.49

. 0500
0.65
0.65
0.79
0.87
1.38

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
2.28
2.05
1.71
1.58
1.58
1.58
1.58
2.57
2.31
1.93
1.77
1.62
1.46
1.34
2.85
2.57
2.13
1.97
1.8
1.63
1.49
3.14
2.82
2.36
2.17
1.98
1.79
1.63
3.45
3.1
2.59
2.38
2.18
1.97
1.8

. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
1.35
1.25
1.15
0.88
0.62
0.5
0.35
1.25
1.15
1.05
0.78
0.52
0.4
0.27
1.3
1.2
1.12
0.85
0.6
0.46
0.33

Page 113

Config

2
2.2

1.62
1.78

1.5
1.64

1.36
1.5

1.05
1.2

0.73
0.9

0.58
0.72

0.43
0.54

. 0001
. 0005
. 0015
. 0025
. 0050
. 0100
. 0200
. 0500
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05
0.56
0.48
0.44
0.3
0.18
0.12
0.08
0.05

Page 114

Config

. 1000
. 2000
0.038
0.024
0.216
0.18
0.025
0.105

0.015
0.09

0.026
0.12

0.016
0.103

0.023

0.014

0.101

0.086

0.036
0.126

0.021
0.107

. 1000
0.023
0.222
0.016
0.181
0.015
0.12
0.014
0.118
0.019
0.275
. 1000
0.033
0.097
0.023
0.047
0.021
0.043
0.02
0.04
0.028
0.048
. 1000
. 2000
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
0.0078
0.0049
. 1000

Page 115

Config

0.0257
0.0171
0.0163
0.0163
0.0222
0.0231
0.0154
0.0146
0.0146
0.02

. 1000
1.4
1.17
1.26
1.51
1.81

Page 116

Config

. 0500
1.58
1.34
1.49
1.38
1.52

. 1000
. 2000
0.23
0.15
0.2
0.14
0.21
0.13

Page 117

Config

0.28
0.38

0.23
0.3

. 1000
. 2000
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02
0.03
0.02

Page 118