Du Toan 1

BANG KE KHOI LNG - GIA TR D THAU
CONG TRNH :
HANG MUC :
A IEM XAY DNG :
SO MA HIEU
TEN
TT NH MC
CONG TAC XAY LAP
San xuat lap dng cot thep cau thang cao <=4m, ng knh <=
1
AF.61821
18 mm
2
AK.22124 Trat bac thang, bac tam cap, chieu day trat 1,5cm, va mac 75
San xuat lap dng xa go thep, cau phong thep, lito thep sn 2
3
AI.11221
nc
4
BA.20501 Lap at kim thu set INGESCO PDC E45
5
AB.11312 ao at nen mong
6
AB.13111 ap at nen mong
7
AB.41111 Van chuyen at tha
8
AC.11122 ong coc tram dai 4,5m - 25 cay/m2
9
AB.13411 ap cat vang au c
10
AF.11121 Be tong lot mong, a 4x6 mac 100
11
AF.61110 San xuat lap dng cot thep mong, ng knh <=10 mm
12
AF.11223 Be tong mong a 1x2 mac 200
13
AF.61311 San xuat lap dng cot thep tng, ng knh <=10 mm
14
AF.12113 Be tong tng a 1x2 mac 200
15
AK.21124 Trat tng, chieu day trat 1,5cm, va mac 75
16
17
AF.61210 San xuat lap dng cot thep be may, ng knh <=10 mm
18
AF.11313 Be tong nen, a 1x2 mac 200
19
AB.13112 ap at nen mong tao doc
20
21
22
23
AK.41215 Lang nen, san co anh mau, chieu day 2cm, va mac 100
24
AI.11131 San xuat cot bang thep hnh - cot nha
Bu long 16
25
TT
26
AI.11811 Lap dng tole - vach
27
AI.11131 San xuat cot bang thep hnh - xng vach
28
AI.11131 San xuat cot bang thep hnh - ca so
Cay chong
29
TT
-1-
N
V
Tan
M2
Tan
bo
M3
M3
100M3
100M
M3
M3
Tan
M3
Tan
M3
M2
M3
Tan
M3
M3
M3
M3
M3
M2
Tan
cai
Met
Tan
Tan
cai
KHOI
LNG
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
N
GIA
20,446,520
106,555
12,510,342
183,819
120,281
82,142
500,803
854,098
88,108
814,062
10,925,349
1,243,312
11,292,686
1,323,490
52,369
814,062
11,182,963
694,024
98,278
814,062
1,101,787
651,183
28,740
14,585,648
7,459
128,330
14,585,648
14,585,648
55,945
SO MA HIEU
TEN
TT NH MC
CONG TAC XAY LAP
Ban le
30
TT
31
AI.11811 Lap dng tole -ca so
32
AK.12222 Lp mai che tng bang ton song vuong day 0,42mm
33
AI.11221 San xuat thep hnh xa go , v keo
Chi ph xay dng nha tam tai hien trng

Cong
Ty le giam thau
Gia tr d thau
NGI LAP
N
V
cai
Met
100M2
Tan
KHOI
LNG
1.0000
1.0000
1.0000
1.0000
N
GIA
74,594
128,330
4,520,169
12,510,342
%
TRUE
FALSE
(Mot tram ba mi bay trieu mot tram mi mot ngan mot tram bon mi tam
Ngay 18 thang 06 nam 2012
N V D THAU
-2-
OI LNG - GIA TR D THAU

CONG TRNH :
HANG MUC :
A IEM XAY DNG :
THANH
TIEN
20,446,520
106,555
12,510,342
183,819
120,281
82,142
500,803
854,098
88,108
814,062
10,925,349
1,243,312
11,292,686
1,323,490
52,369
814,062
11,182,963
694,024
98,278
814,062
1,101,787
651,183
28,740
14,585,648
7,459
128,330
14,585,648
14,585,648
55,945
-3-
THANH
TIEN
74,594
128,330
4,520,169
12,510,342
137,111,148
137,111,148
(Mot tram ba mi bay trieu mot tram mi mot ngan mot tram bon mi tam ong)
Ngay 18 thang 06 nam 2012
N V D THAU
-4-
BANG PHAN TCH N GIA D THAU

CONG TRNH :
HANG MUC :
A IEM XAY DNG :
SO MA HIEU
TEN
TT NH MC
CONG TAC XAY LAP
San xuat lap dng cot thep cau thang cao <=4m,
1
AF.61821
ng knh <= 18 mm
Chi ph vat lieu xay dng
+ Thep k <=18 mm
+ Day thep
+ Que han VN
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Gia thanh d toan xay dng
Thu nhap chu thue tnh trc
Gia tr d toan xay dng trc thue
Thue gia tr gia tang au ra
Gia tr d toan xay dng sau thue
Trat bac thang, bac tam cap, chieu day trat 1,5cm,
2
AK.22124
va mac 75
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
-5-
N
V
NH MC
CHNH
% PHU
N
GIA
CACH TNH
HOAC TY LE
Tan
ong
kg
kg
kg
ong
ong
%
ong
%
1,020.0000
14.2800
4.6170
14,000
9,552
10,245
614,399
139,487
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M2
ong
kg
M3
M3
ong
ong
%
ong
%
1.00
5.7605
0.0196
0.0047
0.5000
0.5000
0.5000
1,859
155,626
4,508
23,891
186
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
SO MA HIEU
TT NH MC
TEN
CONG TAC XAY LAP
San xuat lap dng xa go thep, cau phong thep,
AI.11221
lito thep sn 2 nc
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Kim thu set, dai 0,5m
+ Que han
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
%
NH MC
CHNH
% PHU
N
GIA
CACH TNH
HOAC TY LE
10.00
1.00
%
Tan
ong
kg
chai
kg
ong
ong
%
ong
%
-6-
1,025.0000
0.2320
1.6000
1.0000
1.0000
1.0000
8,823
54,094
11,270
299,312
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
bo
ong
Cai
kg
ong
ong
%
ong
%
1.00
1.0000
0.1500
10.0000
10.0000
18,000
10,245
37,118
15,013
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
1.00
SO MA HIEU
TT NH MC
TEN
CONG TAC XAY LAP
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
ong
ong
ong
%
ong
%
-7-
NH MC
CHNH
% PHU
N
GIA
32,250
CACH TNH
HOAC TY LE
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
ong
ong
%
ong
%
1.00
22,024
NC *3
MTC
1.50
4.50
5.50
10.00
%
100M3
ong
ong
ong
%
ong
%
1.00
402,827
NC *3
MTC
1.50
4.50
5.50
10.00
SO MA HIEU
TT NH MC
10
TEN
CONG TAC XAY LAP
+ Coc tram
+ Cay chong go
+ Go van khuon
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Cat nen
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
N
V
%
100M
ong
m
Cay
M3
ong
ong
%
ong
%
-8-
NH MC
CHNH
% PHU
N
GIA
CACH TNH
HOAC TY LE
1.00
105.0000
1.6500
0.0100
5.0000
5.0000
5.0000
2,424
7,273
4,545,455
119,810
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
M3
ong
ong
%
ong
%
1.00
1.2200
2.0000
14,286
17,698
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
1.00
200.8500
0.5315
1,859
38,095
VL
VL
SO MA HIEU
TT NH MC
11
12
TEN
CONG TAC XAY LAP
+ a dam 4 x 6
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
San xuat lap dng cot thep mong, ng knh <=10
AF.61110
mm
+ Thep k <=10 mm
+ Day thep
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
+ Go van cau cong tac
+ inh cac loai
-9-
N
V
M3
M3
ong
ong
%
ong
%
NH MC
CHNH
% PHU
0.9363
0.1700
N
GIA
116,190
4,508
46,408
12,394
CACH TNH
HOAC TY LE
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
Tan
ong
kg
kg
ong
ong
%
ong
%
1.00
1,005.0000
21.4200
7,076
9,552
482,651
23,990
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
M3
kg
1.00
288.0250
0.5053
0.9133
0.1896
0.0150
0.1220
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1,859
38,095
133,333
4,508
4,545,455
9,545
VL
VL
VL
VL
VL
VL
SO MA HIEU
TT NH MC
13
14
TEN
CONG TAC XAY LAP
+ inh a
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
San xuat lap dng cot thep tng, ng knh <=10
AF.61311
mm
+ Thep k <=10 mm
+ Day thep
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
+ inh cac loai
+ inh a
- 10 -
N
V
cai
ong
ong
%
ong
%
NH MC
CHNH
% PHU
0.6030
1.0000
N
GIA
1,500
77,478
12,596
CACH TNH
HOAC TY LE
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
Tan
ong
kg
kg
ong
ong
%
ong
%
1.00
1,005.0000
21.4200
7,076
9,552
581,142
23,990
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
M3
kg
cai
1.00
288.0250
0.5053
0.9133
0.1896
0.0490
0.1990
0.8710
2.0000
2.0000
2.0000
2.0000
2.0000
2.0000
2.0000
737
38,095
133,333
4,508
4,545,455
9,545
1,500
VL
VL
VL
VL
VL
VL
VL
SO MA HIEU
TT NH MC
15
16
TEN
CONG TAC XAY LAP
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 4 x 6
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
N
V
ong
ong
%
ong
%
- 11 -
NH MC
CHNH
% PHU
N
GIA
151,788
17,514
CACH TNH
HOAC TY LE
NC *3
MTC
1.50
4.50
5.50
10.00
%
M2
ong
kg
M3
M3
ong
ong
%
ong
%
1.00
4.1993
0.0190
0.0044
0.5000
0.5000
0.5000
737
155,626
4,508
11,945
186
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
ong
ong
%
1.00
200.8500
0.5315
0.9363
0.1700
1,859
38,095
116,190
4,508
46,408
12,394
VL
VL
VL
VL
NC *3
MTC
1.50
SO MA HIEU
TT NH MC
17
18
TEN
CONG TAC XAY LAP
Cong trc tiep ph
Chi ph chung
San xuat lap dng cot thep be may, ng knh
AF.61210
<=10 mm
+ Thep k <=10 mm
+ Day thep
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
ong
%
N
GIA
CACH TNH
HOAC TY LE
4.50
5.50
10.00
%
Tan
ong
kg
kg
ong
ong
%
ong
%
1.00
1,005.0000
21.4200
7,076
9,552
551,723
23,990
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
ong
ong
%
ong
%
1.00
- 12 -
NH MC
CHNH
% PHU
289.4300
0.5078
0.9177
0.1906
1.0000
1.0000
1.0000
1.0000
737
38,095
133,333
4,508
62,140
12,394
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
SO MA HIEU
TT NH MC
19
20
21
TEN
CONG TAC XAY LAP
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 4 x 6
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
- 13 -
NH MC
CHNH
% PHU
N
GIA
CACH TNH
HOAC TY LE
10.00
%
M3
ong
ong
ong
%
ong
%
1.00
26,350
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
ong
ong
%
ong
%
1.00
200.8500
0.5315
0.9363
0.1700
1,859
38,095
116,190
4,508
46,408
12,394
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
1.00
SO MA HIEU
TT NH MC
22
23
TEN
CONG TAC XAY LAP
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
+ Xi mang PC40
+ Cat o be tong
+ a dam 1 x 2
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Lang nen, san co anh mau, chieu day 2cm, va
AK.41215
mac 100
+ Xi mang PC40
+ Cat mn, ML = 1,5-2
- 14 -
N
V
kg
M3
M3
M3
ong
ong
%
ong
%
NH MC
CHNH
% PHU
289.4300
1.0000
0.5078
1.0000
0.9177
1.0000
0.1906
1.0000
N
GIA
1,859
38,095
133,333
4,508
62,140
12,394
CACH TNH
HOAC TY LE
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M3
ong
kg
M3
M3
M3
ong
ong
%
ong
%
1.00
239.9900
0.5253
0.9301
0.1906
1.0000
1.0000
1.0000
1.0000
737
38,095
133,333
4,508
62,140
12,394
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
M2
ong
kg
M3
1.00
8.3018
0.0273
737
155,626
VL
VL
SO MA HIEU
TT NH MC
24
25
AI.11131
TT
TEN
CONG TAC XAY LAP
N
V
M3
ong
ong
%
ong
%
+ Nc
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
San xuat cot bang thep hnh - cot nha
+ Thep hnh
+ Thep tam
+ Oxy (chai 6m3)
+ at en
+ Que han VN
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Bu long 16
+ Bu long M16
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
- 15 -
NH MC
CHNH
% PHU
0.0065
N
GIA
4,508
4,181
177
CACH TNH
HOAC TY LE
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
Tan
ong
kg
kg
chai
kg
kg
ong
ong
%
ong
%
1.00
1,005.0000
16.0000
1.5900
6.5000
6.5000
5.0000
5.0000
5.0000
5.0000
5.0000
8,823
7,143
54,094
11,270
10,245
436,468
755,103
VL
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
cai
ong
Cai
ong
ong
%
1.00
3,200
2,000
VL
NC *3
MTC
1.50
SO MA HIEU
TT NH MC
26
27
AI.11811
AI.11131
TEN
CONG TAC XAY LAP
Cong trc tiep ph
Chi ph chung
Lap dng tole - vach
+ Thep tam day 3 mm
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
San xuat cot bang thep hnh - xng vach
+ Thep hnh
+ Thep tam
+ Oxy (chai 6m3)
+ at en
+ Que han VN
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
ong
%
N
GIA
CACH TNH
HOAC TY LE
4.50
5.50
10.00
%
Met
ong
Kg
ong
ong
%
ong
%
1.00
11.3000
1.0000
7,143
1,654
16,738
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
Tan
ong
kg
kg
chai
kg
kg
ong
ong
%
ong
%
1.00
- 16 -
NH MC
CHNH
% PHU
1,005.0000
16.0000
1.5900
6.5000
6.5000
5.0000
5.0000
5.0000
5.0000
5.0000
8,823
7,143
54,094
11,270
10,245
436,468
755,103
VL
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
SO MA HIEU
TT NH MC
28
29
AI.11131
TT
TEN
CONG TAC XAY LAP
San xuat cot bang thep hnh - ca so
+ Thep hnh
+ Thep tam
+ Oxy (chai 6m3)
+ at en
+ Que han VN
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Cay chong
+ Cay chong
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
V
- 17 -
NH MC
CHNH
% PHU
N
GIA
CACH TNH
HOAC TY LE
10.00
%
Tan
ong
kg
kg
chai
kg
kg
ong
ong
%
ong
%
1.00
1,005.0000
16.0000
1.5900
6.5000
6.5000
5.0000
5.0000
5.0000
5.0000
5.0000
8,823
7,143
54,094
11,270
10,245
436,468
755,103
VL
VL
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
cai
ong
cai
ong
ong
%
ong
%
1.00
1.0000
15,000
VL
NC *3
MTC
1.50
4.50
5.50
10.00
1.00
SO MA HIEU
TEN
TT NH MC
CONG TAC XAY LAP
Ban le
30
TT
+ Ban le thng
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
31
+ Thep tam day 3 mm
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
Lp mai che tng bang ton song vuong day
32
AK.12222
0,42mm
+ Ton mui chieu dai bat ky
+ inh vt
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
N
V
cai
ong
cai
ong
ong
%
ong
%
NH MC
CHNH
% PHU
N
GIA
3,500
20,000
CACH TNH
HOAC TY LE
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
Met
ong
Kg
ong
ong
%
ong
%
1.00
11.3000
1.0000
7,143
1,654
16,738
VL
NC *3
MTC
1.50
4.50
5.50
10.00
%
100M2
ong
M2
cai
ong
ong
%
ong
1.00
- 18 -
118.5000
450.0000
25,635
50
191,867
VL
VL
NC *3
MTC
1.50
SO MA HIEU
TT NH MC
33
AI.11221
TEN
CONG TAC XAY LAP
N
V
%
Chi ph chung
San xuat thep hnh xa go , v keo
+ Thep hnh
+ Oxy (chai 6m3)
+ at en
Chi ph nhan cong
Chi ph may thi cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung
N
GIA
CACH TNH
HOAC TY LE
4.50
5.50
10.00
%
Tan
ong
kg
chai
kg
ong
ong
%
ong
%
1.00
1,025.0000
0.2320
1.6000
1.0000
1.0000
1.0000
8,823
54,094
11,270
299,312
VL
VL
VL
NC *3
MTC
1.50
4.50
5.50
10.00
1.00
TRUE
- 19 -
NH MC
CHNH
% PHU
FALSE
N TCH N GIA D THAU
CONG TRNH :
HANG MUC :
A IEM XAY DNG :
THANH
TIEN
20,446,520
14,463,704
14,280,000
136,403
47,301
1,843,197
139,487
246,696
16,693,084
751,189
17,444,273
959,435
18,403,708
1,840,371
20,244,079
202,441
106,555
13,849
10,762
3,066
21
71,673
186
1,286
86,994
3,915
90,909
5,000
95,909
- 20 -
THANH
TIEN
9,591
105,500
1,055
12,510,342
9,164,898
9,134,011
12,675
18,212
897,936
150,943
10,213,777
459,620
10,673,397
587,037
11,260,434
1,126,043
12,386,477
123,865
183,819
21,490
19,800
1,690
111,354
15,013
2,218
150,075
6,753
156,828
8,626
165,454
16,545
181,999
1,820
120,281
- 21 -
THANH
TIEN
96,750
1,451
98,201
4,419
102,620
5,644
108,264
10,826
119,090
1,191
82,142
66,072
991
67,063
3,018
70,081
3,854
73,935
7,394
81,329
813
500,803
402,827
6,042
408,869
18,399
427,268
23,500
450,768
45,077
- 22 -
THANH
TIEN
495,845
4,958
854,098
327,573
267,246
12,600
47,727
359,430
10,305
697,308
31,379
728,687
40,078
768,765
76,877
845,642
8,456
88,108
17,777
17,777
53,094
1,063
71,934
3,237
75,171
4,134
79,305
7,931
87,236
872
814,062
503,182
373,380
20,247
- 23 -
THANH
TIEN
108,789
766
139,224
12,394
9,822
664,622
29,908
694,530
38,199
732,729
73,273
806,002
8,060
10,925,349
7,315,984
7,111,380
204,604
1,447,953
23,990
131,819
8,919,746
401,389
9,321,135
512,662
9,833,797
983,380
10,817,177
108,172
1,243,312
755,043
540,793
19,442
122,991
863
68,864
1,176
- 24 -
THANH
TIEN
914
232,434
12,596
15,001
1,015,074
45,678
1,060,752
58,341
1,119,093
111,909
1,231,002
12,310
11,292,686
7,315,984
7,111,380
204,604
1,743,426
23,990
136,251
9,219,651
414,884
9,634,535
529,899
10,164,434
1,016,443
11,180,877
111,809
1,323,490
591,686
216,520
19,634
124,208
872
227,182
1,937
1,333
- 25 -
THANH
TIEN
455,364
17,514
15,968
1,080,532
48,624
1,129,156
62,104
1,191,260
119,126
1,310,386
13,104
52,369
6,102
3,110
2,972
20
35,835
186
632
42,755
1,924
44,679
2,457
47,136
4,714
51,850
519
814,062
503,182
373,380
20,247
108,789
766
139,224
12,394
9,822
- 26 -
THANH
TIEN
664,622
29,908
694,530
38,199
732,729
73,273
806,002
8,060
11,182,963
7,315,984
7,111,380
204,604
1,655,169
23,990
134,927
9,130,070
410,853
9,540,923
524,751
10,065,674
1,006,567
11,072,241
110,722
694,024
359,432
215,443
19,538
123,583
868
186,420
12,394
8,374
566,620
25,498
592,118
32,566
- 27 -
THANH
TIEN
624,684
62,468
687,152
6,872
98,278
79,050
1,186
80,236
3,611
83,847
4,612
88,459
8,846
97,305
973
814,062
503,182
373,380
20,247
108,789
766
139,224
12,394
9,822
664,622
29,908
694,530
38,199
732,729
73,273
806,002
8,060
1,101,787
687,420
- 28 -
THANH
TIEN
543,431
19,538
123,583
868
186,420
12,394
13,294
899,528
40,479
940,007
51,700
991,707
99,171
1,090,878
10,909
651,183
324,973
178,641
20,211
125,253
868
186,420
12,394
7,857
531,644
23,924
555,568
30,556
586,124
58,612
644,736
6,447
28,740
10,396
6,118
4,249
- 29 -
THANH
TIEN
29
12,543
177
347
23,463
1,056
24,519
1,349
25,868
2,587
28,455
285
14,585,648
9,667,623
9,310,471
120,002
90,310
76,918
69,922
1,309,404
755,103
175,982
11,908,112
535,865
12,443,977
684,419
13,128,396
1,312,840
14,441,236
144,412
7,459
6,000
90
- 30 -
THANH
TIEN
6,090
274
6,364
350
6,714
671
7,385
74
128,330
81,523
81,523
4,962
16,738
1,548
104,771
4,715
109,486
6,022
115,508
11,551
127,059
1,271
14,585,648
9,667,623
9,310,471
120,002
90,310
76,918
69,922
1,309,404
755,103
175,982
11,908,112
535,865
12,443,977
684,419
- 31 -
THANH
TIEN
13,128,396
1,312,840
14,441,236
144,412
14,585,648
9,667,623
9,310,471
120,002
90,310
76,918
69,922
1,309,404
755,103
175,982
11,908,112
535,865
12,443,977
684,419
13,128,396
1,312,840
14,441,236
144,412
55,945
45,000
675
45,675
2,055
47,730
2,625
50,355
5,036
55,391
554
- 32 -
THANH
TIEN
74,594
60,000
900
60,900
2,741
63,641
3,500
67,141
6,714
73,855
739
128,330
81,523
81,523
4,962
16,738
1,548
104,771
4,715
109,486
6,022
115,508
11,551
127,059
1,271
4,520,169
3,060,248
3,037,748
22,500
575,601
54,538
3,690,387
- 33 -
THANH
TIEN
166,067
3,856,454
212,105
4,068,559
406,856
4,475,415
44,754
12,510,342
9,164,898
9,134,011
12,675
18,212
897,936
150,943
10,213,777
459,620
10,673,397
587,037
11,260,434
1,126,043
12,386,477
123,865
- 34 -
BANG TONG HP NHU CAU VAT LIEU XAY DNG

CONG TRNH :
HANG MUC :
A IEM XAY DNG :
SO
TT
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
27
28
29
TEN
LOAI VAT T
Vat lieu xay dng
+ Ban le thng
+ Bu long M16
+ Cat o be tong
+ Cat mn, ML = 1,5-2
+ Cat nen
+ Cay chong
+ Cay chong go
+ Coc tram
+ Day thep
+ a dam 1 x 2
+ a dam 4 x 6
+ at en
+ inh cac loai
+ inh a
+ inh vt
+ Go van khuon
+ Kim thu set, dai 0,5m
+ Nc
+ Oxy (chai 6m3)
+ Que han
+ Que han VN
+ Thep k <=10 mm
+ Thep k <=18 mm
+ Thep hnh
+ Thep tam
+ Thep tam day 3 mm
+ Ton mui chieu dai bat ky
+ Xi mang PC40
N
V
cai
Cai
M3
M3
M3
cai
Cay
m
kg
M3
M3
kg
kg
cai
cai
M3
M3
Cai
M3
chai
kg
kg
kg
kg
kg
kg
Kg
M2
kg
- 35 -
N GIA
THANH TIEN
Cha co VATThue suatGia co VAT (CHA CO VAT)
91,594,549
3,500
3,500
3,200
3,200
4.178
38,095
38,095
159,161
0.066
155,626
155,626
10,271
1.244
14,286
14,286
17,772
1.000
1.733
7,273
7,273
12,604
110.250
2,424
2,424
267,246
78.540
9,552
9,552
750,214
4.647
133,333
133,333
619,598
2.808
116,190
116,190
326,262
23.707
11,270
11,270
267,178
0.326
9,545
9,545
3,112
1.497
1,500
1,500
2,246
450.000
50
50
22,500
0.065
4,545,455
4,545,455
295,455
0.011
4,545,455
4,545,455
50,000
1.100
18,000
18,000
19,800
1.489
4,508
4,508
6,712
5.478
54,094
54,094
296,327
0.165
10,245
10,245
1,690
25.092
10,245
10,245
257,068
3,015.000
7,076
7,076
21,334,140
1,020.000
14,000
14,000
14,280,000
5,236.250
8,823
8,823
46,199,434
50.400
7,143
7,143
360,007
22.826
7,143
7,143
163,046
118.500
25,635
25,635
3,037,748
1,191.568
1,859
1,859
2,215,125
KHOI
LNG
SO
TT
30
1
2
3
4
1
2
3
4
5
6
7
8
9
10
11
12
13
14
TEN
LOAI VAT T
+ Xi mang PC40
Nhan cong
+ Nhan cong bac 3,0/7 (Nhom 1)
May thi cong
+ Bien the han xoay chieu, cong suat 14,0 kW
+ Bien the han xoay chieu, cong suat 23,0 kW
+ Can truc banh hi, sc nang 16,0 T
+ May can ton
+ May cat ot, cong suat 2,8 kW
+ May cat thep Flaxma
+ May cat ton, cong suat 15,0 kW
+ May cat uon cot thep, cong suat 5,0 kW
+ May am be tong, dam dui, cong suat 1,5 kW
+ May am be tong, am ban, cong suat 1,0 kW
+ May khoan ng, cong suat 4,5 kW
+ May tron be tong, dung tch 250,0 lt
+ May tron va, dung tch 80,0 lt
+ O to t o, trong tai 5,0 T
N
V
kg
N GIA
THANH TIEN
KHOI
LNG
Cha co VATThue suatGia co VAT (CHA CO VAT)
841.022
737
737
619,833
Cong
Cong
Cong
Cong
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Ca
Tong cong
TRUE
- 36 -
39,329
42,637
45,266
45,944
39,329
42,637
45,266
45,944
83,404
107,119
1,113,023
142,323
67,720
81,032
142,323
59,976
54,045
51,776
79,478
81,961
58,955
604,845
83,404
107,119
1,113,023
142,323
67,720
81,032
142,323
59,976
54,045
51,776
79,478
81,961
58,955
604,845
91,594,549
U CAU VAT LIEU XAY DNG
ONG TRNH :
HANG MUC :
IEM XAY DNG :
THANH TIEN
(A CO VAT)
91,594,549
159,161
10,271
17,772
12,604
267,246
750,214
619,598
326,262
267,178
3,112
2,246
22,500
295,455
50,000
19,800
6,712
296,327
1,690
257,068
21,334,140
14,280,000
46,199,434
360,007
163,046
3,037,748
2,215,125
- 37 -
THANH TIEN
(A CO VAT)
619,833
91,594,549
- 38 -
BANG PHAN TCH N GIA D THAU

CONG TRNH :
HANG MUC :
A IEM XAY DNG :
SO
TT
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
27
28
29
30
31
32
33
TEN
N
CONG TAC XAY LAP
V
Tan
18 mm
M2
Trat bac thang, bac tam cap, chieu day trat 1,5cm, va mac 75
Tan
nc
bo
Lap at kim thu set INGESCO PDC E45
M3
ao at nen mong
M3
ap at nen mong
100M3
Van chuyen at tha
100M
ong coc tram dai 4,5m - 25 cay/m2
M3
ap cat vang au c
M3
Be tong lot mong, a 4x6 mac 100
Tan
San xuat lap dng cot thep mong, ng knh <=10 mm
M3
Be tong mong a 1x2 mac 200
Tan
San xuat lap dng cot thep tng, ng knh <=10 mm
M3
Be tong tng a 1x2 mac 200
M2
Trat tng, chieu day trat 1,5cm, va mac 75
M3
Tan
San xuat lap dng cot thep be may, ng knh <=10 mm
M3
Be tong nen, a 1x2 mac 200
M3
ap at nen mong tao doc
M3
M3
M3
M2
Lang nen, san co anh mau, chieu day 2cm, va mac 100
Tan
San xuat cot bang thep hnh - cot nha
cai
Bu long 16
Met
Lap dng tole - vach
Tan
San xuat cot bang thep hnh - xng vach
Tan
San xuat cot bang thep hnh - ca so
cai
Cay chong
cai
Ban le
Met
Lap dng tole -ca so
100M2
Lp mai che tng bang ton song vuong day 0,42mm
Tan
San xuat thep hnh xa go , v keo
TRC TIEP PH
Vat lieu Nhan cong May TC TT ph khac
14,463,704 1,843,197
139,487
246,696
13,849
71,673
186
1,286
9,164,898
897,936
150,943
21,490
111,354
15,013
2,218
96,750
1,451
66,072
991
402,827
6,042
327,573
359,430
10,305
17,777
53,094
1,063
503,182
139,224
12,394
9,822
7,315,984 1,447,953
23,990
131,819
755,043
232,434
12,596
15,001
7,315,984 1,743,426
23,990
136,251
591,686
455,364
17,514
15,968
6,102
35,835
186
632
503,182
139,224
12,394
9,822
7,315,984 1,655,169
23,990
134,927
359,432
186,420
12,394
8,374
79,050
1,186
503,182
139,224
12,394
9,822
687,420
186,420
12,394
13,294
324,973
186,420
12,394
7,857
10,396
12,543
177
347
9,667,623 1,309,404
755,103
175,982
6,000
90
81,523
4,962
16,738
1,548
9,667,623 1,309,404
755,103
175,982
9,667,623 1,309,404
755,103
175,982
45,000
675
60,000
900
81,523
4,962
16,738
1,548
3,060,248
575,601
54,538
9,164,898
897,936
150,943
TRUE
- 39 -
Cong TTP
16,693,084
86,994
10,213,777
150,075
98,201
67,063
408,869
697,308
71,934
664,622
8,919,746
1,015,074
9,219,651
1,080,532
42,755
664,622
9,130,070
566,620
80,236
664,622
899,528
531,644
23,463
11,908,112
6,090
104,771
11,908,112
11,908,112
45,675
60,900
104,771
3,690,387
10,213,777
Chi ph
TNCT
chung
tnh trc
751,189
959,435
3,915
5,000
459,620
587,037
6,753
8,626
4,419
5,644
3,018
3,854
18,399
23,500
31,379
40,078
3,237
4,134
29,908
38,199
401,389
512,662
45,678
58,341
414,884
529,899
48,624
62,104
1,924
2,457
29,908
38,199
410,853
524,751
25,498
32,566
3,611
4,612
29,908
38,199
40,479
51,700
23,924
30,556
1,056
1,349
535,865
684,419
274
350
4,715
6,022
535,865
684,419
535,865
684,419
2,055
2,625
2,741
3,500
4,715
6,022
166,067
212,105
459,620
587,037
Thue
VAT
1,840,371
9,591
1,126,043
16,545
10,826
7,394
45,077
76,877
7,931
73,273
983,380
111,909
1,016,443
119,126
4,714
73,273
1,006,567
62,468
8,846
73,273
99,171
58,612
2,587
1,312,840
671
11,551
1,312,840
1,312,840
5,036
6,714
11,551
406,856
1,126,043
TCH N GIA D THAU
CONG TRNH :
HANG MUC :
IEM XAY DNG :
XD nha
Cong gia
tam
d thau
202,441 20,446,520
1,055
106,555
123,865 12,510,342
1,820
183,819
1,191
120,281
813
82,142
4,958
500,803
8,456
854,098
872
88,108
8,060
814,062
108,172 10,925,349
12,310
1,243,312
111,809 11,292,686
13,104
1,323,490
519
52,369
8,060
814,062
110,722 11,182,963
6,872
694,024
973
98,278
8,060
814,062
10,909
1,101,787
6,447
651,183
285
28,740
144,412 14,585,648
74
7,459
1,271
128,330
144,412 14,585,648
144,412 14,585,648
554
55,945
739
74,594
1,271
128,330
44,754
4,520,169
123,865 12,510,342
- 40 -
BANG GIA TR D THAU

CONG TRNH :
HANG MUC :
A IEM XAY DNG :
SO MA HIEU
TEN
TT NH MC
CONG TAC XAY LAP
1
AF.61821
18 mm
2
AK.22124 Trat bac thang, bac tam cap, chieu day trat 1,5cm, va mac 75
3
AI.11221
nc
4
5
6
7
8
9
10
11
AF.61110 San xuat lap dng cot thep mong, ng knh <=10 mm
12
13
AF.61311 San xuat lap dng cot thep tng, ng knh <=10 mm
14
15
16
17
AF.61210 San xuat lap dng cot thep be may, ng knh <=10 mm
18
19
20
21
22
23
AK.41215 Lang nen, san co anh mau, chieu day 2cm, va mac 100
24
AI.11131 San xuat cot bang thep hnh - cot nha
25
TT
Bu long 16
26
AI.11811 Lap dng tole - vach
27
AI.11131 San xuat cot bang thep hnh - xng vach
28
AI.11131 San xuat cot bang thep hnh - ca so
29
TT
Cay chong
30
TT
Ban le
31
32
AK.12222 Lp mai che tng bang ton song vuong day 0,42mm
33
AI.11221 San xuat thep hnh xa go , v keo
N
V
Tan
M2
Tan
bo
M3
M3
100M3
100M
M3
M3
Tan
M3
Tan
M3
M2
M3
Tan
M3
M3
M3
M3
M3
M2
Tan
cai
Met
Tan
Tan
cai
cai
Met
100M2
Tan
N GIA
KHOI
LNG
Vat lieu Nhan cong May TC
1.000 14,463,704 1,843,197
139,487
1.000
13,849
71,673
186
1.000 9,164,898
897,936
1.000
21,490
111,354
15,013
1.000
96,750
1.000
66,072
1.000
402,827
1.000
327,573
359,430
1.000
17,777
53,094
1.000
503,182
139,224
12,394
1.000 7,315,984 1,447,953
23,990
1.000
755,043
232,434
12,596
1.000 7,315,984 1,743,426
23,990
1.000
591,686
455,364
17,514
1.000
6,102
35,835
186
1.000
503,182
139,224
12,394
1.000 7,315,984 1,655,169
23,990
1.000
359,432
186,420
12,394
1.000
79,050
1.000
503,182
139,224
12,394
1.000
687,420
186,420
12,394
1.000
324,973
186,420
12,394
1.000
10,396
12,543
177
1.000 9,667,623 1,309,404
755,103
1.000
6,000
1.000
81,523
4,962
16,738
1.000 9,667,623 1,309,404
755,103
1.000 9,667,623 1,309,404
755,103
1.000
45,000
1.000
60,000
1.000
81,523
4,962
16,738
1.000 3,060,248
575,601
1.000 9,164,898
897,936
- Trang 41 -
THANH TIEN
Vat lieu
Nhan cong
May TC
14,463,704
1,843,197
139,487
13,849
71,673
186
9,164,898
897,936
21,490
111,354
15,013
96,750
66,072
402,827
327,573
359,430
17,777
53,094
503,182
139,224
12,394
7,315,984
1,447,953
23,990
755,043
232,434
12,596
7,315,984
1,743,426
23,990
591,686
455,364
17,514
6,102
35,835
186
503,182
139,224
12,394
7,315,984
1,655,169
23,990
359,432
186,420
12,394
79,050
503,182
139,224
12,394
687,420
186,420
12,394
324,973
186,420
12,394
10,396
12,543
177
9,667,623
1,309,404
755,103
6,000
81,523
4,962
16,738
9,667,623
1,309,404
755,103
9,667,623
1,309,404
755,103
45,000
60,000
81,523
4,962
16,738
3,060,248
575,601
9,164,898
897,936
SO MA HIEU
TT NH MC
TEN
CONG TAC XAY LAP
N
V
KHOI
LNG
Vat lieu
91,592,902
Cong
Trc tiep ph khac
Cong trc tiep ph
Chi ph chung :
Thue VAT
Ch ph XD nha tam
GIA TR D THAU
N GIA
Vat lieu Nhan cong May TC
1.50 %
4.50 %
5.50 %
10.00 %
1.00 %
- Trang 42 -
THANH TIEN
Nhan cong
May TC
15,660,885
3,033,105
R D THAU
TRNH :
MUC :
AY DNG :
THANH TIEN
TONG CONG
16,446,388
85,708
10,062,834
147,857
96,750
66,072
402,827
687,003
70,871
654,800
8,787,927
1,000,073
9,083,400
1,064,564
42,123
654,800
8,995,143
558,246
79,050
654,800
886,234
523,787
23,116
11,732,130
6,000
103,223
11,732,130
11,732,130
45,000
60,000
103,223
3,635,849
10,062,834
- Trang 43 -
THANH TIEN
TONG CONG
110,286,892
1,654,303
111,941,195
5,037,354
116,978,549
6,433,820
123,412,369
12,341,237
135,753,606
1,357,536
137,111,142
- Trang 44 -

Du Toan 1

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Du Toan 1

Transféré par

Droits d'auteur :

Formats disponibles

BANG KE KHOI LNG - GIA TR D THAU

Chi ph xay dng nha tam tai hien trng

OI LNG - GIA TR D THAU

BANG PHAN TCH N GIA D THAU

N TCH N GIA D THAU

BANG TONG HP NHU CAU VAT LIEU XAY DNG

U CAU VAT LIEU XAY DNG

BANG PHAN TCH N GIA D THAU

TCH N GIA D THAU

BANG GIA TR D THAU

Vous aimerez peut-être aussi