Cau-Nguyen Tri Phuong

D N U T XY DNG CU VT NT GIAO NGUYN TRI PHNG - 3/2 - L THI T
B-c lp d n u t-
Bng tng hp tng mc u tn v : triu.
TT
Hng mc chi ph
Chi ph xy dng
Chi ph HTKT
Chi ph qun l d n
Chi ph t- vn
Chi ph khc
D phng ph
Tng mc u t (triu VN)
Ph-ng n 1a (CC
P D=500) (kin
ngh )
Phng n 2 (CC
P D=500)
240,790
250,774
20,930
20,930
2,790
2,895
14,479
14,792
8,500
6,474
39,778
40,937
327,267
336,801
D N U T XY DNG CU VT NT GIAO
NGUYN TRI PHNG - 3/2 - L THI T
TNG MC U T
(PHNG N 1 - CC P D=500)
TT
HNG MC
DIN GII
GI TR SAU THU
A CHI PH XY DNG
1
Phn tuyn
Phn cu
3
4
B
1
2
C
Tng chn
Chiu sng
CHI PH H TNG K THUT
Chi ph di ri HTKT
Cy xanh
CHI PH QUN L D N
1-4
19,363,099,304
183,533,037,725
Tm tnh
1.275% x GTT
D CHI PH T VN U T XY DNG CNG TRNH

1
Kho st bc DAT.
Kho st bc thit k BVTC.
Chi ph thit k bn v thi cng
Chi ph lp d n
Chi ph thm tra thit k bn v thi cng
Chi ph thm tra tng d ton, d ton
Chi ph lp h s mi thu xy dng
Chi ph gim st thi cng
Chi ph nh gi TMT
Chi ph qun l chi ph u t xy dng: tng
10 mc u t, d ton, nh mc, n gi, hp
ng.
Q s 214/Q-KQL1-CLT
E
1
Chi ph kim tra v chng nhn s ph hp v

cht lng cng trnh
CC CHI PH KHC
Chi ph kim ton
Chi ph thm tra ph duyt quyt ton vn
L ph thm nh d n u t xy dng
Chi ph bo him cng trnh
Chi ph thm nh h s mi thu, h s yu

cu v kt qu u thu
12
17,560,299,186
20,334,026,061
20,929,514,554
20,000,000,000
929,514,554
2,790,391,016
14,478,882,462
1,250,353,219
3,800,000,000
0.911% xGTTx1,1x1.86 (hsnut)

0.191% xGTTx1,1
4,078,081,710
460,458,637
0.053% xGTTx1,1
0.050% xGTTx1,1
128,054,732
0.044% xGTTx1,1
1.029% xGTTx1,1
106,838,694
11 Chi ph gim st, ng gi d n u t
240,790,462,276
120,982,719
2,477,918,520
130,844,545
Tm tnh
500,000,000
Tm tnh
558,078,203
Tm tnh
867,271,482
0.194% xTMDTTTx1,1
0.129% xTMDTTTx50%
0.0096% xTMDTTT
0.805% xGTTx1,1
Tm tnh
8,499,807,109
518,225,982
155,873,379
23,377,189
1,938,363,221
24,079,046
7
8
9
Chi ph hi ng t vn v gii quyt kin ngh

ca nh thu v kt qu la chn nh thu
Chi ph di chuyn thit b thi cng v lc lng
lao ng n cng trng
Chi ph m bo an ton giao thng
10 Chi ph thc hin cc cng vic khc
Tm tnh
24,079,046
1.00% xGTTx1,1
2,407,904,623
1.00% xGTTx1,1
2,407,904,623
Tm tnh
1,000,000,000
D PHNG
D phng khi lng
10% x (A+B+C+D)
28,748,905,742
D phng trt gi
TNG MC U T
Bng ch
4% x (A+B+C+D)
A+B+C+D+E
11,029,496,867
327,267,000,000
39,778,402,609
Ba trm bn mi tm t mt trm su mi lm triu ng chn.
TNG HP CHI PH XY DNG PHN CU V TNG CHN
(PHNG N 1 - CC P D= 500)
STT
1
KH G
2
A
I
1
2
3
4
TH5
TH6
6
7
8
9
10
11
12
TH7
TH12
TH13
TH9
TH10
II
1
2
3
4
5
6
7
8
III
B
1
2
3
4
5
7
8
9
10
TH14
TH15
TH17
TH21
TH22
TH23
TH27
TH28
TH15
TH29
TH7
TH21
GVL
TH22
TH23
214217452.xls.ms_office
Hng mc cng vic

3
TNG CNG
PHN CU
Kt cu phn trn
Thp dm hp
inh neo
Bu lng
B tng dm ngang, bn mt cu, lan
can
Ct thp thng (m.cu, dm ngang,
Lan can)
Thp lan can
Lp phng nc mt cu
Lp b tng nha polime
Gi cu
Khe co gin
ng thp c D200
Thot nc
Ph tr thi cng dm
Kt cu phn di
B tng m tr
B tng to phng
Thp thn tr
Ct thp
ng thp c D200
Cc p D500
o t h mng
p t h mng
Sn trang tr cu
PHN TNG CHN
B tng tng chn C30
B tng tng chn C25
B tng lt C10
Ct thp tng chn
Thp lan can
Cc p D300
Np rnh thot nc
o t h mng
p t h mng
4/29
n v Khi lng
4
5.00
tn
ci
ci
1,589.39
20,168.10
29,277.90
65,000,000
64,000
63,000
Thnh tin
7
201,093,336,912
183,533,037,725
140,575,674,973
103,310,536,793
1,290,758,400
1,844,507,700
m3
1,011.66
2,806,000
2,838,717,960
298.35
26,056,000
7,773,782,815
t
m2
m2
ci
m
m
b
59.14
3,618.63
3,618.63
12.00
19.00
24.50
98.00
0.10
49,706,000
270,000
423,000
385,421,000
26,695,000
450,000
1,500,000
m3
m3
t
t
m
m
m3
m3
m2
2,097.36
97.52
49.69
299.55
24.50
9,630.00
2,522.25
1,441.72
963.00
3,399,000
1,544,000
65,000,000
27,138,000
450,000
2,400,000
174,000
191,000
500,000
2,939,771,899
977,030,100
1,530,680,490
4,625,052,000
507,205,000
11,025,000
147,000,000
12,779,606,816
42,475,862,752
7,128,911,033
150,574,277
3,230,017,840
8,129,095,659
11,025,000
23,112,000,000
438,871,260
275,367,683
481,500,000
m3
m3
m3
t
t
m
b
m3
m3
820.50
56.00
76.20
119.88
21.28
5,600.00
36.00
1,113.80
621.40
3,254,000
3,248,000
1,544,000
26,152,000
49,706,000
1,800,000
150,000
174,000
191,000
17,560,299,186
2,669,907,000
181,888,000
117,652,800
3,135,219,106
1,057,743,680
10,080,000,000
5,400,000
193,801,200
118,687,400
n gi
6
PA dam hop thep
TNG MC U T
(PHNG N 2 - CC P D=500)
TT
HNG MC
DIN GII
GI TR SAU THU
A CHI PH XY DNG
1
Phn tuyn
Phn cu
3
4
B
1
2
C
Tng chn
Chiu sng
CHI PH H TNG K THUT
Chi ph di ri HTKT
Cy xanh
CHI PH QUN L D N
1-4
19,363,099,304
193,516,416,731
Tm tnh
1.270% x GTT
D CHI PH T VN U T XY DNG CNG TRNH

1
Kho st bc DAT.
Kho st bc thit k BVTC.
Chi ph thit k bn v thi cng
Chi ph lp d n
Chi ph thm tra thit k bn v thi cng
Chi ph thm tra tng d ton, d ton
Chi ph lp h s mi thu xy dng
Chi ph gim st thi cng
Q s 214/Q-KQL1-CLT
0.906% xGTTx1,1x1.86 (hsnut)

0.190% xGTTx1,1
E
1
Chi ph kim tra v chng nhn s ph hp v

cht lng cng trnh
CC CHI PH KHC
Chi ph kim ton
Chi ph thm tra ph duyt quyt ton vn
L ph thm nh d n u t xy dng
4
6
Chi ph bo him cng trnh

L ph thm nh khc
Chi ph thm nh h s mi thu, h s yu
cu v kt qu u thu
14,791,599,131
1,250,353,219
4,225,995,925
476,211,553
0.053% xGTTx1,1
0.050% xGTTx1,1
132,377,736
0.044% xGTTx1,1
1.022% xGTTx1,1
110,509,661
Chi ph nh gi TMT
Chi ph qun l chi ph u t xy dng: tng
10 mc u t, d ton, nh mc, n gi, hp
ng.
12
17,560,299,186
20,334,026,061
20,929,514,554
20,000,000,000
929,514,554
2,894,841,093
3,800,000,000
11 Chi ph gim st, ng gi d n u t
250,773,841,282
125,088,377
2,563,888,812
130,844,545
500,000,000
20% x CPQLDA
578,968,219
35% CP Gim st
897,361,084
0.194% xTMDTTTx1,1
0.129% xTMDTTTx50%
0.0096% xTMDTTT
0.805% xGTTx1,1
Tm tnh
Tm tnh
6,474,099,153
518,225,982
155,873,379
23,377,189
2,018,729,422
200,000,000
25,077,384
8
9
Chi ph hi ng t vn v gii quyt kin ngh

ca nh thu v kt qu la chn nh thu
Chi ph m bo an ton giao thng
10 Chi ph thc hin cc cng vic khc
Tm tnh
25,077,384
1.00% xGTTx1,1
2,507,738,413
Tm tnh
1,000,000,000
D PHNG
D phng khi lng
10% x (A+B+C+D)
29,586,389,521
D phng trt gi
TNG MC U T
Bng ch
4% x (A+B+C+D)
A+B+C+D+E
11,350,796,913
336,801,000,000
40,937,186,434
Ba trm bn mi tm t mt trm su mi lm triu ng chn.
TNG HP CHI PH XY DNG PHN CU V TNG CHN
(PHNG N 2-CC P D=500)
STT
1
KH G
2
A
I
1
2
3
4
TH5
TH6
6
7
8
9
10
11
12
TH7
TH12
TH13
TH9
TH10
II
1
2
3
4
5
6
7
8
9
III
B
1
2
3
4
5
6
7
8
9
TH14
TH15
TH17
TH21
TH22
TH23
TH27
TH28
TH15
TH29
TH7
TH21
GVL
TH22
TH23
Hng mc cng vic

3
TNG CNG
PHN CU
Kt cu phn trn
Thp dm hp
inh neo
Bu lng
B tng dm ngang, bn mt cu, lan
can
Ct thp thng (m.cu, dm ngang,
Lan can)
Thp lan can
Lp phng nc mt cu
Lp b tng nha polime
Gi cu
Khe co gin
ng thp c D200
Thot nc
Ph tr thi cng dm
Kt cu phn di
B tng m tr
B tng to phng
Thp thn tr
Ct thp
ng thp c D200
Cc p D500
o t h mng
p t h mng
Mt ng trn m
Sn trang tr cu
PHN TNG CHN
B tng tng chn C30
B tng tng chn C25
B tng lt C10
Ct thp tng chn
Thp lan can
Cc p D300
Np rnh thot nc
o t h mng
p t h mng
7/29
n v Khi lng
4
5.00
tn
ci
ci
1,732.30
20,078.20
29,231.80
65,000,000
64,000
63,000
Thnh tin
7
211,076,715,917
193,516,416,731
150,652,326,687
112,599,483,771
1,285,004,800
1,841,603,400
m3
1,004.12
2,806,000
2,817,560,720
296.13
26,056,000
7,715,844,059
t
m2
m2
ci
m
m
b
58.70
3,591.66
3,591.66
12.00
19.00
24.50
98.00
0.10
49,706,000
270,000
423,000
385,421,000
26,695,000
450,000
1,500,000
m3
m3
t
t
m
m
m3
m3
m2
m2
2,097.36
53.60
49.69
299.55
24.50
9,720.00
1,668.72
955.12
963.00
3,399,000
1,544,000
65,000,000
27,138,000
450,000
2,400,000
174,000
191,000
900,000
500,000
2,917,861,494
969,748,200
1,519,272,180
4,625,052,000
507,205,000
11,025,000
147,000,000
13,695,666,062
42,382,590,044
7,128,911,033
82,755,312
3,230,017,840
8,129,095,659
11,025,000
23,328,000,000
290,357,280
182,427,920
481,500,000
m3
m3
m3
t
t
m
b
m3
m3
820.50
56.00
76.20
119.88
21.28
5,600.00
36.00
1,113.80
621.40
3,254,000
3,248,000
1,544,000
26,152,000
49,706,000
1,800,000
150,000
174,000
191,000
17,560,299,186
2,669,907,000
181,888,000
117,652,800
3,135,219,106
1,057,743,680
10,080,000,000
5,400,000
193,801,200
118,687,400
n gi
6
PA dam hop thep (PA 2)
n gi tng hp - phn cng trnh

STT
Ni dung cng vic
m hiu
n v
Tng cng
n gi
Thnh tin
Kt cu phn trn
dm Hp
TH1
C3
C4
B tng dm hp C40
TH1
AF.33410 B tng dm C40
AF.51140 Sn xut b tng bng trm trn ti hin tr-ng,
cng sut trm trn <=50m3/h
AF.52112 Vn chuyn va b tng, c ly tm tnh <=1km
C5
TH2
C6
TH3
C1
C2
TH4
C7
C4
C5
TH5
C8
C4
C5
TH6
C9
TH7
C10
C11
TH9
C13
TH10
C14
TH11
C15
TH12
C16
TH13
C17
m3
m3
m3
1.00
1.000
1.015
6,660,405
103,042
10,300,000
6,660,405
104,588
100m
3
0.010
10,034,900
101,854
57,356,123
28,309,611
3,433,424
57,356,000
57,356,123
28,016,000
19,816,728
0.300
27,331,882
8,199,565
1.00
1.02
2,409,081
103,042
2,877,000
2,409,081
104,588
0.01
10,034,900
1.00
1.02
2,599,824
103,042
0.01
1.00
1.00
10,034,900
Ph tr thi cng
Thp c-ng cao dm Hp
tn
TH2
AF.66210 Sn xut lp dng cp d ng lc
tn
Ct thp dm Hp
tn
TH3
AF.65420 SX. LD ct thp dm ti ch -ng knh
tn
<=18 mm
AF.65420 SX. LD ct thp dm d ti ch -ng knh >18 tn
mm
B tng tm c sn C25
m3
TH4
AG.11415 B tng tm vn khun c sn C25
m3
m3
100m
3
Vn khun
B tng bn mt cu, dm ngang, lan can C30
m3
TH5
AF.32315 B tng bn mt cu, dm ngang C30
m3
m3
100m
Ct thp bn mt cu, g lan can, chiu sng
3
tn
TH6
AF.61522 SX, LD ct thp bn mt cu, g lan can,
tn
chn ct in, d <=18 mm
Lan can tay vn
tn
TH7
AI.21152 Sn xut thp lan can tay vn m km
tn
AI.61142 Lp dng thp lan can tay vn
tn
gi cu (dm hp thp)
TH9
AL.25112 Lp t gi chu thp
ci
khe co gin
TH10
AL.25122 Lp t khe co gin, loi B=100mm
m
Bn che, va khng co ngt.
Va khng co ngt
TH11
AK.41125 Va khng co ngt
m3
Lp phng n-c mt cu
m2
TH12
AK.94211 Lp phng n-c mt cu
m2
b tng nha polime 7cm
m2
TH13
AD.23233 Ri thm btng nha polyme dy 5 cm
m2
Kt cu phn d-i
b TNG tr Trn cn C30
TH14
TH14
C20 AF.33210 B tng m, tr cu trn cn C30
C4 AF.51140 Sn xut b tng bng trm trn ti hin tr-ng,
C5 AF.52112 Vn chuyn va b tng, c ly tm tnh <=1km
Vn khun
b TNG lt C10
TH15
TH15
C19 AF.31210 B tng lt mng loi C10
b TNG bn dn C25
TH16
TH16
C21 AG.11320 B tng bn dn C25
8/29
1.00
1.000
1.00
0.700
26,055,676
1.00
1.00
1.00
46,004,447
3,701,988
1.00
#########
1.00
19,774,401
1.00
1.00
1.00
1.00
1.00
31,811,015
101,854
261,552
2,806,000
2,599,824
104,588
101,854
26,056,000
26,055,676
422,709
49,706,000
46,004,447
3,701,988
385,421,000
385,421,422
26,695,000
19,774,401
6,921,040
31,811,000
31,811,015
270,000
269,887
423,000
422,709
269,887
m3
m3
m3
1.00
1.000
1.02
3,192,284
103,042
3,399,000
3,192,284
104,588
100m
3
m3
m3
m3
0.01
10,034,900
101,854
1.00
1.000
1.02
1,338,042
103,042
1,544,000
1,338,042
104,588
100m
3
m3
m3
m3
0.01
1.00
1.000
1.02
10,034,900
2,730,897
103,042
101,854
2,937,000
2,730,897
104,588
Tong hop don gia
STT
m hiu
Ni dung cng vic
n v

100m
Ct thp m tr cu trn cn
3
tn
TH17
TH17
C22 AF.65120 SX, LD ct thp m, tr cu trn cn, d <=18 mm tn
C23
TH21
C24
C25
C4
AF.65130
TH21
AC.32122
AF.35110
AF.51140
C5
C26
AF.52112
AF.67110
C27
AF.67120
C28
AC.32810
C29
C30
C31
C32
C33
TH22
C34
C35
C38
SX, LD ct thp m, tr cu trn cn, d >18 mm

cc khoan nhi d1000m trn cn
Khoan to l vo t D1000 (trn cn)

B tng cc khoan nhi D<=1000 (trn cn)
Sn xut b tng bng trm trn ti hin tr-ng,
Vn chuyn va b tng, c ly tm tnh <=1km
Sn xut lp dng ct thp cc trn cn, -ng
knh <=18 mm
Sn xut lp dng ct thp cc trn cn, -ng
knh >18 mm
Bm dung dch bentonit chng st thnh l
khoan trn cn
Bm va ximng
Lp t ng thp -ng knh ng d=50mm
Lp t ng thp -ng knh ng d=100mm
Cc ni
p u cc khoan nhi trn cn
AF.37410
BB.42301
BB.42302
AI.64221
AA.22310
o t h mng
TH22
AB.25333 o mng cng trnh bng my
AB.11383 o mng cng trnh bng nhn cng
AB.42133 Vn chuyn t bng t t , phm vi =20km
p tr h mng
TH23
TH23
C36 AB.13113 p tr h mng bng nhn cng
C37 AB.65130 p tr h mng bng my thi cng
p thot n-c k98
TH24
TH24
C39 AB.66144 p vt liu thot n-c sau m
Phn t-ng chn

B tng T-ng chn C30
TH27
TH27
C42 AF.32140 B tng t-ng chn
Vn khun, vn chuyn
B tng T-ng chn C25
TH28
TH28
C43 AF.32140 B tng t-ng chn
Vn khun, vn chuyn
ct thp T-ng chn
TH29
TH29
C44 AF.61322 Sn xut lp dng ct thp t-ng chn, -ng
knh <=18 mm
C45 AF.61332 Sn xut lp dng ct thp t-ng chn, -ng
knh >18 mm
TH30
TH30
VI a k thut
C51 AL.16121 Ri vi a k thut t-ng chn
TH31
TH31
p vt liu dng ht
C52 AB.66124 p vt liu dng ht
9/29
Tng cng
n gi
Thnh tin
0.01
1.00
0.80
10,034,900
tn
m
m
m3
m3
0.20
1.00
1.000
0.785
0.90
26,488,438
1,961,083
2,697,645
103,042
5,297,688
8,765,000
1,961,083
2,118,725
93,068
100m
3
tn
0.01
0.009
10,034,900
27,991,623
90,636
251,925
tn
0.110
27,373,291
3,011,062
m3
0.785
649,324
509,978
m3
m
m
ci
m3
m3
m3
m3
m3
0.013
2.200
1.100
3.860
0.020
1.00
0.80
0.20
1.000
23,424,182
13,943
25,984
89,800
954,685
303,556
30,674
28,582
346,629
18,745
174,000
15,675
81,288
77,052
m3
m3
m3
m3
m3
1.00
0.20
0.80
1.00
1.00
m3
m3
27,300,749
19,594
406,442
77,052
101,854
27,138,000
21,840,599
377,416
191,000
69,675
121,014
377,000
377,416
1.00
1.02
2,751,639
103,042
3,254,000
2,751,639
104,588
100m
3
0.01
10,034,900
m3
m3
1.00
1.02
2,746,125
103,042
100m
3
0.01
10,034,900
tn
0.80
26,283,002
101,854
295,257
26,152,000
21,026,401
tn
0.20
25,629,094
5,125,819
m2
m3
m3
1.00
17,934
1.00
369,591
348,373
151,267
101,854
295,808
3,248,000
2,746,125
104,588
18,000
17,934
370,000
369,591
Tong hop don gia
BNG PHN TCH N GI CHI TIT PHN CNG TRnh

STT
C1
C2
C3
M hiu
Thnh phn hao ph
AF.65420 SX. LD ct thp dm ti ch -ng

knh <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Bc th
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 16T
My khc
AF.65420 SX. LD ct thp dm d ti ch -ng
knh >18 mm
Vt liu
Thp trn D > 18mm
Dy thp
Que hn
Bc th
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 16T
My khc
AF.33410 B tng dm C40
AF.51140 Sn xut b tng bng trm trn ti hin

tr-ng, cng sut trm trn <=50m3/h
Nhn cng
Nhn cng 3,0/7
My thi cng
Trm trn 50m3/h
My xc 1.25m3
My i 108CV
My khc
C5
Gi
tn
kg
kg
kg
cng
ca
ca
ca
%
kg
kg
kg
cng
ca
ca
ca
%
m3
m
%
cng
ca
ca
ca
%
1
1,020
16,470
14.28
18,180
6.50
20,000
1
14.06
323,664
1
1.600
207,504
0.32
108,992
0.11 2,150,639
0.00
ca
ca
ca
%
10/29
17,189,010
16,799,400
259,610
130,000
4,550,714
4,550,714
599,153
332,007
34,877
232,269
27,331,882
1
1,020
16,470
14.28
18,180
6.93
20,000
1
11.70
323,664
1
1.730
207,504
0.16
108,992
0.096 2,150,639
0.00
17,197,610
16,799,400
259,610
138,600
3,786,867
3,786,867
582,882
358,982
17,439
206,461
6,660,405
1
1.015
1.020
4.00
1
11.65
1
0.035
0.180
0.035
2.00
1,169,432
23,364
0
323,664
2,640,416
110,956
3,112,463
m3
cng
Thnh tin
28,309,611
tn
AF.52112 Vn chuyn va b tng, c ly tm tnh 100m3

<=1km
nh mc
m3
Vt liu
Va b tng C40
ng nha D76
Vt liu khc
Bc th
Nhn cng 4,0/7
My thi cng
My bm BT t hnh 50m3/h
My m di 1.5Kw
Cn cu bnh xch 25T
My khc
C4
n v
1,259,237
1,186,974
23,831
48,432
3,770,684
3,770,684
225,749
92,415
19,972
108,936
4,426
103,042
1
0.07
1
0.007
0.007
0.0035
5.00
276,483
4,059,996
3,440,098
1,858,556
19,354
19,354
61,956
28,420
24,081
6,505
2,950
10,034,900
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
My thi cng
t chuyn trn 10.7m3
C6
ca
AF.66210 Sn xut lp dng cp d ng lc

Vt liu
Cp c-ng cao
ct
Vt liu khc
Bc th
Nhn cng 4,5/7
My thi cng
Cn cu bnh xch 25T
Ti in 5T
My ct cp 10kW
My lun cp 15KW
My bm n-c 20KW
My nn kh 600m3/h
Kch 250T
Kch 500T
Pa lng xch 3T
My khc
C7
cng
ca
ca
ca
ca
ca
ca
ca
ca
ca
%
AG.11415 B tng tm vn khun c sn C25
cng
ca
Vt liu
Va b tng C30
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
My m di 1.5Kw
My khc
C9
AF.61522 SX, LD ct thp bn mt cu, g lan

can, chn ct in, d <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn 23KW
My ct un ct thp
My vn thng 0.8T
My khc
11/29
1
2.61
Gi
3,033,891
1
1,025
6.70
2.00
1
25.20
1
0.15
0.38
2.97
8.10
1.17
0.89
3.30
3.30
4.77
1.50
26,618
30,000
351,448
3,112,463
189,416
128,704
580,161
258,030
895,439
139,008
197,149
85,333
cng
ca
ca
%
1
1.015
0.50
1
2.57
1
0.095
1,142,102
276,483
267,314
cng
ca
ca
ca
%
28,033,616
27,282,938
201,000
549,679
8,856,492
8,856,492
8,369,130
476,207
71,599
382,252
4,699,302
301,895
797,836
458,726
650,593
407,038
123,682
1,165,029
1,159,233
5,796
710,562
710,562
25,395
25,395
2,599,824
1
1.015
1.00
1
2.56
1
0.033
0.18
1.00
1,146,305
300,073
2,640,416
110,956
tn
kg
kg
kg
7,918,456
7,918,456
2,409,081
m3
m3
%
Thnh tin
57,356,123
m3
m3
%
AF.32315 B tng bn mt cu, dm ngang C30
nh mc
tn
kg
vin
%
Vt liu
Va b tng C25
Vt liu khc
Nhn cng
Nhn cng 3,0/7
My thi cng
My trn BT 250L
C8
n v
1,175,135
1,163,500
11,635
768,188
768,188
108,177
87,134
19,972
1,071
26,055,676
1
1,020
14.28
4.70
1
10.41
1
1.133
0.32
0.04
2.00
16,470
18,180
20,000
300,073
207,504
108,992
200,047
17,153,010
16,799,400
259,610
94,000
3,123,765
3,123,765
283,541
235,102
34,877
8,002
5,560
Don gia chi tiet
STT
M hiu
C10 AI.21152
C11 AI.61142
Thnh phn hao ph
Sn xut thp lan can tay vn m km

Vt liu
Thp hnh
Thp ng
M km
Bu lng M20
Que hn
xy
Acetylen
Vt liu khc
Nhn cng
Nhn cng 4,3/7
My thi cng
My khoan 4,5 kw
My nn kh 240m3/h
My hn 23KW
My khc
Lp dng thp lan can tay vn
Vt liu
Bu lng M20x80
Que hn
Thp hnh
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
Cu 10T
My hn 23KW
C12 AL.25112 Lp t gi loi 300x550x78

Vt liu
Gi cao su 300x550x78
Vt liu khc
Nhn cng
Nhn cng 4,0/7
nh mc
Gi
tn
kg
kg
kg
ci
kg
chai
chai
%
cng
ca
ca
ca
%
1
214.0
836.0
5.0
4.50
1.66
0.55
5.00
1
22.15
1
1.78
0.89
1.50
1.00
16,950
26,450
9,500
4,000
20,000
45,000
90,000
340,334
171,725
965,443
207,504
tn
ci
kg
kg
%
cng
ca
ca
1
160.0
9.0
0.15
5.00
1
2.39
1
0.338
3.00
5,500
20,000
16,950
300,073
1,378,254
207,504
ci
b
%
cng
C13 AL.25112 Lp t gi chu thp
b
%
cng
C14 AL.25122 Lp t khe co gin, loi B=100mm

Vt liu
Khe co dn loi B=100mm
Vt liu khc
Nhn cng
Nhn cng 4,0/7
1
1.00
1.00
1
3.50
1,806,000
323,664
C15 AK.41125 Va khng co ngt
cng
kg
12/29
20,000
90,000
74,700
49,500
1,298,685
7,538,407
7,538,407
1,490,933
305,670
859,244
311,256
14,762
3,701,988
1,115,670
880,000
180,000
2,543
53,127
717,176
717,176
1,088,363
465,850
622,513
1,824,060
1,806,000
18,060
1,132,823
1,132,823
1
1.00 #########
1.00
1
3.50
323,664
303,000,000
300,000,000
3,000,000
1,132,823
1,132,823
1
1.05 14,500,000
1.00
1
0.70
323,664
19,774,401
15,377,250
15,225,000
152,250
226,565
226,565
m3
Vt liu
Ph gia khng co ngt
46,004,447
27,272,385
3,627,300
22,112,200
385,421,422
m
m
%
Thnh tin
3,747,199
ci
Vt liu
Gi chu thp 500T
Vt liu khc
Nhn cng
Nhn cng 4,0/7
n v
31,811,015
1
1,900
12,600
23,941,425
23,940,000
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
N-c
lt
Nhn cng
Nhn cng 4,0/7
My thi cng
My trn va 80L
cng
ca
C16 AK.94211 Lp phng n-c mt cu
nh mc
285
1
3.533
1
0.133
Gi
Thnh tin
5
323,664
125,767
m2
Vt liu
Lp phng n-c
Nhn cng
Nhn cng 3,5/7
m2
cng
C17 AD.23233 Ri thm btng nha polyme dy 5 cm

Vt liu
B tng nha polime
Nhn cng
Nhn cng 4,0/7
My thi cng
My ri BTN 130-140cv
My m lu 10T
m bnh lp 16T
My khc
cng
ca
ca
ca
%
Vt liu
B tng nha polime
Nhn cng
Nhn cng 4,0/7
My thi cng
My ri BTN 130-140cv
My m lu 10T
m bnh lp 16T
My khc
cng
ca
ca
ca
%
C19 AF.31210 B tng lt mng loi C10
1
1.000
1
0.205
151,500
300,073
1
0.1212
1
0.02
1
0.000
0.00
0.001
2.00
2,669,000
323,664
5,056,096
802,240
1,199,667
C20 AF.33210 B tng m, tr cu trn cn C30

Vt liu
Va b tng C30
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
Cn cu bnh xch 25T
m3
%
cng
ca
ca
%
1
0.1697
1
0.026
1
0.0006
0.0012
0.0006
2.00
2,669,000
323,664
5,056,096
802,240
1,199,667
cng
ca
13/29
452,929
452,929
8,383
8,383
5,014
3,185
963
768
98
1,338,042
1
1.025
1.00
1
0.62
1
0.033
0.089
1.00
760,673
276,483
2,640,416
99,304
m3
m3
%
323,483
323,483
5,988
5,988
4,086
2,275
963
768
80
590,966
m3
Vt liu
Va b tng C10
Vt liu khc
Nhn cng
Nhn cng 3,0/7
My thi cng
My m bn 1KW
My khc
151,500
151,500
61,465
61,465
422,709
m2
tn
1,425
1,143,612
1,143,612
16,769
16,769
269,887
m2
tn
C18 AD.23235 Ri thm btng nha polime dy 7 cm
n v
787,487
779,690
7,797
171,420
171,420
96,931
87,134
8,838
960
3,192,284
1
1.015
1.50
1
3.13
1
0.067
1,146,305
300,073
3,112,463
1,180,952
1,163,500
17,452
939,230
939,230
398,823
208,535
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
My m di 1.5Kw
My khc
C21 AG.11320 B tng bn dn C25
ca
ca
%
nh mc
0.067
0.085
1.00
Gi
2,640,416
110,956
m3
Vt liu
Va b tng C25
Vt liu khc
Nhn cng
Nhn cng 3,0/7
My thi cng
My trn BT 250L
My m di 1.5Kw
My khc
m3
%
cng
ca
ca
C22 AF.65120 SX, LD ct thp m, tr cu trn cn, d

<=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 16T
C23 AF.65130 SX, LD ct thp m, tr cu trn cn, d
>18 mm
Vt liu
Thp trn D > 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 16T
C24 AC.32122 Khoan to l vo t D1000 (trn cn)
Vt liu
Gu khoan t
Rng gu hp kim
Que hn
Vt liu khc
Nhn cng
Nhn cng 4,0/7
My thi cng
My khoan ED. KH. Soilmec
My khc
C25 AF.35110 B tng cc khoan nhi D<=1000 (trn
cn)
Vt liu
n v
14/29
cng
ca
ca
ca
1
1.015
0.50
1
3.44
1
0.095
0.089
10.000
1,142,102
276,483
267,314
110,956
cng
ca
ca
ca
1
1,020
14.28
6.50
1
11.72
1
1.60
0.32
0.09
16,470
18,180
20,000
323,664
207,504
108,992
2,150,639
cng
ca
%
17,189,010
16,799,400
259,610
130,000
3,793,340
3,793,340
560,442
332,007
34,877
193,558
26,488,438
1
1,020
14.28
6.93
1
9.75
1
1.73
0.16
0.08
16,470
18,180
20,000
323,664
207,504
108,992
2,150,639
ci
ci
kg
%
1,165,029
1,159,233
5,796
951,102
951,102
38,797
25,395
9,875
3,527
27,300,749
tn
kg
kg
kg
176,908
9,431
3,949
2,730,897
tn
kg
kg
kg
Thnh tin
17,197,610
16,799,400
259,610
138,600
3,155,723
3,155,723
548,472
358,982
17,439
172,051
1,961,083
1
0.0014
1.32
0.45
2.00
1
1.85
1
0.125
10.00
m3
3,000,000
80,000
20,000
323,664
6,018,326
121,176
4,200
105,600
9,000
2,376
598,778
598,778
827,520
752,291
75,229
2,697,645
1,335,041
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
Va b tng C30
ng D300
Vt liu khc
Nhn cng
Nhn cng 3,5/7
My thi cng
Cn cu bnh xch 25T
My khc
C26 AF.67110 Sn xut lp dng ct thp cc trn
cn, -ng knh <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Vt liu khc
Nhn cng
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 25T
C27 AF.67120 Sn xut lp dng ct thp cc trn
cn, -ng knh >18 mm
Vt liu
Thp trn D > 18mm
Dy thp
Que hn
Vt liu khc
Nhn cng
Nhn cng 4,0/7
My thi cng
My hn 23KW
My ct un ct thp
Cn cu bnh xch 25T
C28 AC.32810 Bm dung dch bentonit chng st
thnh l khoan trn cn
Vt liu
Bt Bentonite
Ph gia CMC
N-c ngt
Vt liu khc
Nhn cng
Nhn cng 4,0/7
My thi cng
My trn dung dch khoan
My sng lc Bentonit
My bm n-c 14KW (200m3/h)
My khc
C29 AF.37410 Bm va ximng
n v
m3
m3
%
cng
ca
ca
%
1.15
0.01
1.20
1
1.10
1
0.079
0.079
2.00
Gi
1,146,305
80,000
300,073
3,112,463
2,640,416
tn
kg
kg
kg
%
cng
ca
ca
ca
1
1,020
14.28
9.50
1.00
1
12.30
1
1.19
0.32
0.13
16,470
18,180
20,000
323,664
207,504
108,992
3,112,463
tn
kg
kg
kg
%
cng
ca
ca
ca
cng
ca
ca
ca
%
Vt liu
kg
kg
15/29
1,318,251
960
15,831
330,081
330,081
463,567
245,885
208,593
9,090
17,421,501
16,799,400
259,610
190,000
172,490
3,981,065
3,981,065
685,390
245,893
34,877
404,620
27,373,291
1
1,020
14.28
10.50
1.00
1
10.80
1
1.31
0.16
0.12
16,470
18,180
20,000
323,664
207,504
108,992
3,112,463
m3
kg
kg
m3
%
Thnh tin
27,991,623
17,441,701
16,799,400
259,610
210,000
172,690
3,495,570
3,495,570
662,765
271,831
17,439
373,496
649,324
1
39.26
1.91
0.67
2.00
1
0.58
1
0.05
0.05
0.05
2.00
2,955
48,000
4,500
323,664
128,006
584,857
1,439,029
m3
Xi mng PC40
Ph gia NN
nh mc
214,904
115,995
91,680
3,015
4,214
187,725
187,725
109,747
6,400
29,243
71,951
2,152
23,424,182
1
1,824
40.56
1,442
23,980
3,710,546
2,629,843
972,629
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
Vt liu khc
Nhn cng
Nhn cng 4,0/7
My thi cng
My trn va 80L
My nn kh 600m3/h
My bm va 9m3
My bm n-c 20KW
My khc
cng
ca
ca
ca
ca
%
C30 BB.42301 Lp t ng thp -ng knh ng

d=50mm
Vt liu
ng kim tra D50mm
Vt liu khc
Nhn cng
Nhn cng 3,5/7
C31 BB.42302 Lp t ng thp -ng knh ng
d=100mm
Vt liu
ng kim tra D100mm
Vt liu khc
Nhn cng
Nhn cng 3,5/7
C32 AI.64221
n v
Cc ni
3.00
1
35.70
1
1.83
1.83
1.83
0.50
3.00
Gi
323,664
125,767
895,439
615,801
258,030
m
%
cng
m
%
cng
1
1.00
0.01
1
0.02
5,000
300,073
kg
kg
kg
kg
Nhn cng
Nhn cng 3,7/7
My thi cng
My khoan 4,5 kw
cng
ca
C33 AA.22310 p u cc khoan nhi trn cn
1
1.00
0.01
1
0.04
kg
Nhn cng
Nhn cng 4,0/7
My thi cng
Ba cn kh nn
My nn kh 360 m3/h
My hn 23KW
Cn Cu 16T
cng
ca
ca
ca
ca
C34 AB.25333 o mng cng trnh bng my

Nhn cng
Nhn cng 3,0/7
My thi cng
My o 1.6m3
My i 108CV
300,073
16,950
16,370
45,000
50,000
89,800
35,217
12,406
6,636
11,385
4,790
ca
ca
16/29
1
0.732
0.405
0.253
0.096
1
0.1024
1
0.023
309,510
171,725
31,694
31,694
3,950
3,950
954,685
1
1.20
1
0.72
1
0.35
0.18
0.23
0.11
20,000
323,664
106,449
875,140
207,504
2,286,377
m3
cng
5,001
5,000
1
6,001
6,001
8,501
8,500
1
12,003
12,003
8,500
m3
Vt liu
Que hn
108,074
11,554,799
11,554,799
3,218,481
230,154
1,638,654
1,126,916
129,015
93,742
25,984
ci
Thp tm
Thp trn
xy
t n
Thnh tin
13,943
Vt liu
nh mc
24,000
24,000
233,038
233,038
496,296
37,257
157,525
47,726
253,788
19,594
1
0.02
1
0.0024
0.0005
276,483
3,827,092
1,858,556
5,364
5,364
10,098
9,262
836
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
C35 AB.11383 o mng cng trnh bng nhn cng

Nhn cng
Nhn cng 3,0/7
n v
m3
Nhn cng
Nhn cng 3,0/7
cng
C37 AB.65130 p tr h mng bng my thi cng
m3
Nhn cng
Nhn cng 4,0/7
My thi cng
My m cc
cng
ca
C38 AB.42133 Vn chuyn t bng t t , phm

vi =20km
My thi cng
t t 10T
m3
C39 AB.66144 p vt liu thot n-c sau m
m3
ca
Vt liu
Ct vng
m3
Nhn cng
Nhn cng 3,0/7
My thi cng
My m cc
My khc
cng
ca
%
C40 AF.31123 B tng sn gim ti C30
276,483
C41 AF.61521 Sn xut lp dng ct thp sn gim

ti, -ng knh <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
17/29
m3
m3
kg
ci
%
cng
ca
ca
%
1
1.13
1
0.70
72,000
276,483
81,360
81,360
193,538
193,538
151,267
1
1.13
1
0.10
1
0.05
72,000
323,664
99,304
81,360
81,360
32,949
32,949
5,055
5,055
77,052
1
0.04
1,459,805
60,801
60,801
377,416
1
1.22
1
0.05
1
0.03
1.50
230,195
276,483
99,304
280,838
280,838
14,156
14,156
2,822
2,780
42
2,113,958
1
1.015
0.015
0.122
0.603
1.00
1
1.21
1
0.033
0.089
1.00
1,146,305
3,810,000
18,180
800
276,483
2,640,416
110,956
tn
kg
kg
kg
320,720
320,720
348,373
m3
Vt liu
Va b tng C30
G vn cu cng tc
inh
inh a
Vt liu khc
Nhn cng
Nhn cng 3,0/7
My thi cng
My m di 1.5Kw
My khc
1
1.16
m3
Vt liu
t p
Thnh tin
406,442
m3
Vt liu
t p
Gi
m3
cng
C36 AB.13113 p tr h mng bng nhn cng
nh mc
1,235,584
1,163,500
57,150
2,218
482
12,234
334,545
334,545
97,979
87,134
9,875
970
25,897,788
1
1,020
14.28
4.70
16,470
18,180
20,000
17,153,010
16,799,400
259,610
94,000
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
Nhn cng
Nhn cng 3,5/7
My thi cng
My hn 23KW
My ct un ct thp
cng
ca
ca
C42 AF.32140 B tng t-ng chn C30
nh mc
1
10.04
1
1.13
0.32
Gi
300,073
207,504
108,992
m3
Vt liu
Va b tng C30
G vn cu cng tc
inh
inh a
Vt liu khc
Nhn cng
Nhn cng 3,5/7_d
My thi cng
My m di 1.5Kw
My khc
C43 AF.32140 B tng t-ng chn C25
m3
m3
kg
ci
%
cng
ca
ca
%
C44 AF.61322 Sn xut lp dng ct thp t-ng

chn, -ng knh <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 3,5/7_d
My thi cng
My hn 23KW
My ct un ct thp
My vn thng 0.8T
My khc
C45 AF.61332 Sn xut lp dng ct thp t-ng
chn, -ng knh >18 mm
Vt liu
Thp trn D > 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 3,5/7_d
18/29
m3
m3
kg
ci
%
cng
ca
ca
%
1
1.015
0.020
0.048
0.352
2.00
1
2.94
1
0.033
0.180
1.00
1,146,305
3,810,000
18,180
800
271,241
2,640,416
110,956
cng
ca
ca
ca
%
1
1.015
0.020
0.048
0.352
2.00
1
2.94
1
0.033
0.180
1.00
1,142,102
3,810,000
18,180
800
271,241
2,640,416
110,956
cng
1,265,671
1,163,500
76,200
873
282
24,817
797,448
797,448
108,177
87,134
19,972
1,071
1,261,319
1,159,233
76,200
873
282
24,732
797,448
797,448
108,177
87,134
19,972
1,071
26,283,002
1
1,020
14.28
4.64
1
12.20
1
1.12
0.32
0.03
2.00
16,470
18,180
20,000
271,241
207,504
108,992
200,047
tn
kg
kg
kg
3,012,738
3,012,738
269,980
235,102
34,877
2,746,125
tn
kg
kg
kg
Thnh tin
2,751,639
m3
Vt liu
Va b tng C25
G vn cu cng tc
inh
inh a
Vt liu khc
Nhn cng
Nhn cng 3,5/7_d
My thi cng
My m di 1.5Kw
My khc
n v
17,151,810
16,799,400
259,610
92,800
3,309,137
3,309,137
278,749
232,405
34,877
6,001
5,466
25,629,094
1
1,020
14.28
5.30
1
10.19
16,470
18,180
20,000
271,241
17,165,010
16,799,400
259,610
106,000
2,763,943
2,763,943
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
My thi cng
My hn 23KW
My ct un ct thp
My vn thng 0.8T
My khc
ca
ca
ca
%
C46 AG.11115 B tng cc c sn
nh mc
1
1.27
0.16
0.04
2.00
Gi
207,504
108,992
200,047
m3
Vt liu
Xi mng PC30
Ct vng
dm 1x2
N-c
Ph gia siu do
Vt liu khc
Nhn cng
Nhn cng 3,0/7
My thi cng
My trn BT 250L
My m di 1.5Kw
My khc
kg
m3
m3
lt
kg
%
cng
ca
ca
%
C47 AG.32211 Sn xut, lp dng, tho d vn khun

b tng cc
Vt liu
Thp tm
Thp hnh
Que hn
Vt liu khc
Nhn cng
Nhn cng 4,0/7_d
My thi cng
My hn 23KW
My khc
C48 AG.13121 Sn xut lp dng ct thp cc BTCT,
-ng knh <=18 mm
Vt liu
Thp trn D<= 18mm
Dy thp
Que hn
Nhn cng
Nhn cng 3,5/7_d
My thi cng
My hn 23KW
My ct un ct thp
C51 AL.16121 Ri vi a k thut t-ng chn
Vt liu
Vi a k thut
Vt liu khc
Nhn cng
Nhn cng 3,5/7_d
kg
kg
kg
%
cng
ca
%
1
445.59
0.45
0.88
176.61
22.28
0.50
1
1.83
1
0.095
0.18
10.00
1,442
230,195
253,783
5
23,980
276,483
267,314
110,956
cng
ca
ca
1
0.1727
0.1628
0.02
5.00
1
0.32
1
0.0069
15.00
16,950
16,950
20,000
292,210
207,504
1.02515
1,020
14.28
4.70
1.02515
7.82
1.02515
1.13
0.32
16,470
18,180
20,000
271,241
207,504
108,992
19/29
6,067
2,927
2,759
380
303
92,806
92,806
1,647
1,432
215
17,584,409
16,799,400
259,610
94,000
2,174,449
2,121,103
276,770
235,102
34,877
17,934
1
1.1
0.20
1
0.0108
271,241
11,222
11,200
22
2,929
2,929
230,195
369,591
280,838
280,838
10,182
m3
m3
1,511,659
642,444
103,740
222,815
883
534,256
7,521
505,964
505,964
49,903
25,395
19,972
4,537
25,390,748
m2
cng
294,750
263,530
17,439
8,002
5,779
127,386
tn
kg
kg
kg
Thnh tin
2,620,135
tn
m
%
C52 AB.66124 p vt liu dng ht

Vt liu
Ct vng
n v
1
1.22
Don gia chi tiet
STT
M hiu
Thnh phn hao ph
Nhn cng
Nhn cng 3,0/7
My thi cng
m bnh lp 16T
My i 108CV
My khc
n v
cng
ca
ca
%
20/29
nh mc
1
0.02
1
0.003
0.002
1.50
Gi
276,483
1,199,667
1,858,556
Thnh tin
4,147
4,147
6,656
3,719
2,881
56
Don gia chi tiet
bng gi vt liu, nhn cng, my thi cng

STT
Hng mc
n v
n gi
Chi ch
Vt liu
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
46
37
35
36
37
38
44
63
41
42
43
44
45
46
Va b tng C10
Va b tng C25
Va b tng C30
Va b tng C40
Va b tng C50
Vt liu khc
m3
m3
m3
m3
m3
760,673
1,142,102
1,146,305
1,169,432
1,288,053
1 usd =
21,000
Vt liu ti hin trng - CBG thng 12/2012 ca thnh ph H Ch Minh
N-c
lt
5.0 GXD HCM 104/2006/Q-UBND
Bt
kg
500 GXD HCM 104/2006/Q-UBND
inh a
ci
800 GXD HCM 104/2006/Q-UBND
inh -ng
ci
18,180 GXD HCM 104/2006/Q-UBND
N-c ngt
m3
4,500 GXD HCM 104/2006/Q-UBND
Bu lng M20
ci
4,000 GXD HCM 104/2006/Q-UBND
Bu lng M20x80
ci
5,500 GXD HCM 104/2006/Q-UBND
t n
kg
50,000 GXD HCM 104/2006/Q-UBND
Du bo n
kg
15,000 GXD HCM 104/2006/Q-UBND
ct
vin
30,000 GXD HCM 104/2006/Q-UBND
ct D180mm
vin
15,500 GXD HCM 104/2006/Q-UBND
xy
chai
45,000 GXD HCM 104/2006/Q-UBND
Rng gu hp kim
ci
80,000 GXD HCM 104/2006/Q-UBND
Acetylen
chai
90,000 GXD HCM 104/2006/Q-UBND
T vt g 14x22x180
thanh
443,500 GXD HCM 104/2006/Q-UBND
ng D300
m3
80,000 GXD HCM 104/2006/Q-UBND
Gu khoan t
ci
3,000,000 GXD HCM 104/2006/Q-UBND
L-i c-a
ci
45,000 GXD HCM 104/2006/Q-UBND
B tng nha ht mn
tn
1,300,000 G -ng
B tng nha ht trung
1,290,000 G -ng
18,180 CBG T12/2012 HCM
inh
kg
72,000 CBG T12/2012 HCM
t p
m3
253,783 Bng tnh VC
dm 0.5x1
m3
253,783 Bng tnh VC
dm 1x2
m3
230,195 Bng tnh VC
Ct vng
m3
16,370 CBG T12/2012 HCM
Thp trn
kg
16,470 CBG T12/2012 HCM
Thp trn D > 18mm
kg
16,470 CBG T12/2012 HCM
Thp trn D<= 18mm
kg
18,180 CBG T12/2012 HCM
Dy thp
kg
16,950 CBG T12/2012 HCM
Thp hnh
kg
16,950 CBG T12/2012 HCM
Thp m
kg
Thp ng
kg
26,450 Tnh = thp hnh + m km
16,950 CBG T12/2012 HCM
Thp gc 100x100mm
kg
16,950 CBG T12/2012 HCM
Thp I
kg
16,950 CBG T12/2012 HCM
Thp tm
kg
16,370 Tinh = thep tron
Thp l-i nh v
kg
G chn
m3
3,810,000 CBG T12/2012 HCM
G vn cu cng tc
m3
3,810,000 CBG T12/2012 HCM
Nha bitum
kg
16,800 CBG T12/2012 HCM
20,000 CBG T12/2012 HCM
Que hn
kg
Xi mng PC30
kg
1,442 CBG T12/2012 HCM
Xi mng PC40
kg
1,442 CBG T12/2012 HCM
23,364
ng nha D76
21/29
Gia VL
STT
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
Hng mc
M km
Bt Bentonite
Cp c-ng cao
Neo cp 15,2mm
Du diezen
Du mazt
Du Separol
ng kim tra D100mm
ng kim tra D50mm
Lp phng n-c
Ph gia CMC
Ph gia Antisole E
Ph gia NN
Ph gia Rugasol C
Ph gia siu do
ng ghen D97/90
ng ni D97/90
Khe co dn loi B=100mm
Gi cao su 300x550x78
Gi chu thp 500T
Vi a k thut
Ph gia khng co ngt
1
2
3
4
5
6
7
8
Nhn cng
Nhn cng 3,0/7
Nhn cng 3,5/7
Nhn cng 3,5/7_d
Nhn cng 3,7/7
Nhn cng 4,0/7
Nhn cng 4,0/7_d
Nhn cng 4,3/7
Nhn cng 4,5/7
1
2
3
4
5
6
7
11
12
13
14
15
16
17
19
20
22
23
24
25
26
27
28
My thi cng
t chuyn trn 10.7m3
t t 10T
Ba cn kh nn
Cu 10T
Cn Cu 16T
Cn cu bnh xch 16T
Cn cu bnh xch 25T
Kch 250T
Kch 500T
Pa lng xch 3T
My o 1.6m3
My ng cc 3.5T
m bnh lp 16T
My m bn 1KW
My m cc
My m di 1.5Kw
My m lu 10T
My bm n-c 14KW (200m3/h)
My bm n-c 20KW
My bm n-c 6.5KW
My bm va 9m3
My ct cp 10kW
n v
n gi
kg
9,500
kg
2,955
kg
26,618
ci
1,995,000
kg
22,571
kg
16,318
lt
28,350
8,500
m
5,000
m
m2
151,500
kg
48,000
lt
23,980
kg
23,980
lt
21,420
kg
23,980
m
38,182
m
40,091
m
14,500,000
ci
1,806,000
ci
300,000,000
10,182
12,600
cng
cng
cng
cng
cng
cng
cng
cng
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
22/29
Chi ch
Gi th tr-ng
VSL ngy 5/5/2011
VSL ngy 5/5/2011
CBG T12/2012 HCM
CBG T12/2012 HCM
1,35USD
CBG T12/2012 HCM

1,16USD
1,21USD
1,02USD
CBG T12/2012 HCM
2/1.1USD
2.1/1.1USD
1680USD
300USD
7360USD
276,483
300,073
271,241
309,510
323,664
292,210
340,334
351,448
3,033,891
1,459,805
106,449
1,378,254
2,286,377
2,150,639
3,112,463
139,008
197,149
85,333
3,827,092
3,068,986
1,199,667
99,304
99,304
110,956
802,240
2,640,416
1,439,029
258,030
243,640
615,801
128,704
Gia VL
STT
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
Hng mc
My ct un ct thp
My hn 23KW
My khoan 4,5 kw
My khoan ED. KH. Soilmec
My lun cp 15KW
My mi
My nn kh 300m3/h
My nn kh 600m3/h
My nn kh 240m3/h
My nn kh 360 m3/h
My i 108CV
My ri BTN 130-140cv
My sng lc Bentonit
My trn BT 250L
My trn dung dch khoan
My trn va 80L
My vn thng 0.8T
My xc 1.25m3
My xc 1.6m3
Ti in 5T
Trm trn 50m3/h
Trm trn 60T/h
My c-a ng
n v
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
ca
23/29
n gi
108,992
207,504
171,725
6,018,326
580,161
225,875
875,140
895,439
965,443
875,140
1,858,556
5,056,096
584,857
267,314
128,006
125,767
200,047
3,440,098
2,756,132
189,416
4,059,996
8,799,784
244,084
Chi ch
Gia VL
CHI PH nhn cng

bng tnh ton chi tit tin l-ng 01 ngy cng cho cng nhn
bng l-ng a1 - mc 8 - nhm ii - xy lp -ng
(Theo Ngh nh s 205/2004/N-CP ngy 14/12/2004 ca Chnh Ph - thc hin t 1/10/2004)
L-ng ti thiu:
2,350,000
L-u ng
H s
L-ong c
Khon
+ ph
STT Bc l-ng
l-ng
bn
L-ng ph
L-ng thng
cho CN
cp l-u
(Kcb)
(HSL*LTT)
ng
0.2
0.12
0.04
1 Bc th 1.0/7
1.67
3,924,500 210,000
470,940 156,980
4,762,420
2 Bc th 2.0/7
1.96
4,606,000 210,000
552,720 184,240
5,552,960
3 Bc th 2.1/7 1.995
4,688,250 210,000
562,590 187,530
5,648,370
4 Bc th 2.2/7
2.03
4,770,500 210,000
572,460 190,820
5,743,780
5 Bc th 2.3/7 2.065
4,852,750 210,000
582,330 194,110
5,839,190
6 Bc th 2.4/7
2.1
4,935,000 210,000
592,200 197,400
5,934,600
7 Bc th 2.5/7 2.135
5,017,250 210,000
602,070 200,690
6,030,010
8 Bc th 2.6/7
2.17
5,099,500 210,000
611,940 203,980
6,125,420
9 Bc th 2.7/7 2.205
5,181,750 210,000
621,810 207,270
6,220,830
10 Bc th 2.8/7
2.24
5,264,000 210,000
631,680 210,560
6,316,240
11 Bc th 2.9/7 2.275
5,346,250 210,000
641,550 213,850
6,411,650
12 Bc th 3.0/7
2.31
5,428,500 210,000
651,420 217,140
6,507,060
13 Bc th 3.1/7
2.35
5,522,500 210,000
662,700 220,900
6,616,100
14 Bc th 3.2/7
2.39
5,616,500 210,000
673,980 224,660
6,725,140
15 Bc th 3.3/7
2.43
5,710,500 210,000
685,260 228,420
6,834,180
16 Bc th 3.4/7
2.47
5,804,500 210,000
696,540 232,180
6,943,220
17 Bc th 3.5/7 2.5100
5,898,500 210,000
707,820 235,940
7,052,260
18 Bc th 3.6/7
2.55
5,992,500 210,000
719,100 239,700
7,161,300
19 Bc th 3.7/7
2.59
6,086,500 210,000
730,380 243,460
7,270,340
20 Bc th 3.8/7
2.63
6,180,500 210,000
741,660 247,220
7,379,380
21 Bc th 3.9/7
2.67
6,274,500 210,000
752,940 250,980
7,488,420
22 Bc th 4.0/7
2.71
6,368,500 210,000
764,220 254,740
7,597,460
23 Bc th 4.1/7 2.758
6,481,300 210,000
777,756 259,252
7,728,308
24 Bc th 4.2/7 2.806
6,594,100 210,000
791,292 263,764
7,859,156
25 Bc th 4.3/7 2.854
6,706,900 210,000
804,828 268,276
7,990,004
26 Bc th 4.4/7 2.902
6,819,700 210,000
818,364 272,788
8,120,852
27 Bc th 4.5/7
2.95
6,932,500 210,000
831,900 277,300
8,251,700
28 Bc th 4.6/7 2.998
7,045,300 210,000
845,436 281,812
8,382,548
29 Bc th 4.7/7 3.046
7,158,100 210,000
858,972 286,324
8,513,396
30 Bc th 4.8/7 3.094
7,270,900 210,000
872,508 290,836
8,644,244
31 Bc th 4.9/7 3.142
7,383,700 210,000
886,044 295,348
8,775,092
32 Bc th 5.0/7
3.19
7,496,500 210,000
899,580 299,860
8,905,940
42 Bc th 6.0/7
3.74
8,789,000 210,000 1,054,680 351,560
10,405,240
52 Bc th 7.0/7
4.4
10,340,000 210,000 1,240,800 413,600
12,204,400
24/29
NC nhom(II)
CHI PH nhn cng

tnh ton chi tit tin l-ng 01 ngy cng cho cng nhn
bng l-ng a1 - mc 8 - nhm ii - xy lp -ng
05/2004/N-CP ngy 14/12/2004 ca Chnh Ph - thc hin t 1/10/2004)

ng
L-ng
ngy
(ng)
183,170
213,575
217,245
220,915
224,584
228,254
231,923
235,593
239,263
242,932
246,602
250,272
254,465
258,659
262,853
267,047
271,241
275,435
279,628
283,822
288,016
292,210
297,243
302,275
307,308
312,340
317,373
322,406
327,438
332,471
337,504
342,536
400,202
469,400
25/29
NC nhom(II)
CHI PH nhn cng

bng tnh ton chi tit tin l-ng 01 ngy cng cho cng nhn
bng l-ng a1 - mc 8 - Nhm III - Xy lp cu
(Theo Ngh nh s 205/2004/N-CP ngy 14/12/2004 ca Chnh Ph - thc hin t 1/10/2004)
L-ng ti thiu:
2,350,000
STT
Bc l-ng
L-u
H s
L-ong c bn ng +
l-ng
(HSL*LTT) ph cp
(Kcb)
l-u ng
0.2
1
2
Bc th
1.0/7
Bc th
2.0/7
L-ng
ph
0.12
Khon cho
L-ng thng
CN
0.04
1.85
4,347,500 #######
521,700
173,900
5,253,100
2.18
5,123,000 #######
614,760
204,920
6,152,680
Bc th 2.1/7
2.218
5,212,300 #######
625,476
208,492
6,256,268
Bc th 2.2/7
2.256
5,301,600 #######
636,192
212,064
6,359,856
Bc th 2.3/7
2.294
5,390,900 #######
646,908
215,636
6,463,444
Bc th 2.4/7
2.332
5,480,200 #######
657,624
219,208
6,567,032
Bc th
2.5/7
2.37
5,569,500 #######
668,340
222,780
6,670,620
Bc th 2.6/7
2.408
5,658,800 #######
679,056
226,352
6,774,208
Bc th 2.7/7
2.446
5,748,100 #######
689,772
229,924
6,877,796
10
Bc th 2.8/7
2.484
5,837,400 #######
700,488
233,496
6,981,384
11
Bc th 2.9/7
2.522
5,926,700 #######
711,204
237,068
7,084,972
12
Bc th
3.0/7
2.56
6,016,000 #######
721,920
240,640
7,188,560
13
Bc th 3.1/7
2.605
6,121,750 #######
734,610
244,870
7,311,230
14
Bc th 3.2/7
2.65
6,227,500 #######
747,300
249,100
7,433,900
15
Bc th 3.3/7
2.695
6,333,250 #######
759,990
253,330
7,556,570
16
Bc th 3.4/7
2.74
6,439,000 #######
772,680
257,560
7,679,240
17
Bc th
3.5/7
2.785
6,544,750 #######
785,370
261,790
7,801,910
18
Bc th 3.6/7
2.83
6,650,500 #######
798,060
266,020
7,924,580
19
Bc th 3.7/7
2.875
6,756,250 #######
810,750
270,250
8,047,250
20
Bc th 3.8/7
2.92
6,862,000 #######
823,440
274,480
8,169,920
21
Bc th 3.9/7
2.965
6,967,750 #######
836,130
278,710
8,292,590
26/29
NC nhom(III)
STT
Bc l-ng
L-u
H s
L-ong c bn ng +
l-ng
(HSL*LTT) ph cp
(Kcb)
l-u ng
L-ng
ph
Khon cho
L-ng thng
CN
22
Bc th
4.0/7
3.01
7,073,500 #######
848,820
282,940
8,415,260
23
Bc th 4.1/7
3.063
7,198,050 #######
863,766
287,922
8,559,738
24
Bc th 4.2/7
3.116
7,322,600 #######
878,712
292,904
8,704,216
25
Bc th 4.3/7
3.169
7,447,150 #######
893,658
297,886
8,848,694
26
Bc th 4.4/7
3.222
7,571,700 #######
908,604
302,868
8,993,172
27
Bc th
4.5/7
3.275
7,696,250 #######
923,550
307,850
9,137,650
28
Bc th 4.6/7
3.328
7,820,800 #######
938,496
312,832
9,282,128
29
Bc th 4.7/7
3.381
7,945,350 #######
953,442
317,814
9,426,606
30
Bc th 4.8/7
3.434
8,069,900 #######
968,388
322,796
9,571,084
31
Bc th 4.9/7
3.487
8,194,450 #######
983,334
327,778
9,715,562
32
Bc th
5.0/7
3.54
8,319,000 #######
998,280
332,760
9,860,040
33
Bc th 5.1/7
3.603
8,467,050 ####### ########
338,682
10,031,778
34
Bc th 5.2/7
3.666
8,615,100 ####### ########
344,604
10,203,516
35
Bc th 5.3/7
3.729
8,763,150 ####### ########
350,526
10,375,254
36
Bc th 5.4/7
3.792
8,911,200 ####### ########
356,448
10,546,992
37
Bc th 5.5/7
3.855
9,059,250 ####### ########
362,370
10,718,730
38
Bc th 5.6/7
3.918
9,207,300 ####### ########
368,292
10,890,468
39
Bc th 5.7/7
3.981
9,355,350 ####### ########
374,214
11,062,206
40
Bc th 5.8/7
4.044
9,503,400 ####### ########
380,136
11,233,944
41
Bc th 5.9/7
4.107
9,651,450 ####### ########
386,058
11,405,682
4.17
9,799,500 ####### ########
391,980
11,577,420
4.9
11,515,000 ####### ########
460,600
13,567,400
3.58
8,413,000 ####### ########
336,520
9,969,080
Bc th
6.0/7
Bc th
52
7.0/7
Bc th
42
5.0/8
42
27/29
NC nhom(III)
CHI PH nhn cng
g tnh ton chi tit tin l-ng 01 ngy cng cho cng nhn
bng l-ng a1 - mc 8 - Nhm III - Xy lp cu
05/2004/N-CP ngy 14/12/2004 ca Chnh Ph - thc hin t 1/10/2004)
ng
L-ng
ngy
(ng)
202,042
236,642
240,626
244,610
248,594
252,578
256,562
260,546
264,531
268,515
272,499
276,483
281,201
285,919
290,637
295,355
300,073
304,792
309,510
314,228
318,946
28/29
NC nhom(III)
L-ng
ngy
(ng)
323,664
329,221
334,778
340,334
345,891
351,448
357,005
362,562
368,119
373,675
379,232
385,838
392,443
399,048
405,654
412,259
418,864
425,469
432,075
438,680
445,285
521,823
383,426
29/29
NC nhom(III)

Cau-Nguyen Tri Phuong

Загружено:

Сведения о документе

Авторское право

Доступные форматы

Поделиться этим документом

Поделиться или встроить документ

Параметры публикации

Этот документ был вам полезен?

Это неприемлемый материал?

Авторское право:

Доступные форматы

Cau-Nguyen Tri Phuong

Загружено:

Авторское право:

Доступные форматы

D N U T XY DNG CU VT NT GIAO NGUYN TRI PHNG - 3/2 - L THI T

Bng tng hp tng mc u tn v : triu.

Tng mc u t (triu VN)

D CHI PH T VN U T XY DNG CNG TRNH

Kho st bc thit k BVTC.

Chi ph thit k bn v thi cng

Chi ph thm tra thit k bn v thi cng

Chi ph thm tra tng d ton, d ton

Chi ph lp h s mi thu xy dng

Chi ph gim st thi cng

Chi ph kim tra v chng nhn s ph hp v

Chi ph thm tra ph duyt quyt ton vn

Chi ph bo him cng trnh

Chi ph thm nh h s mi thu, h s yu

0.911% xGTTx1,1x1.86 (hsnut)

11 Chi ph gim st, ng gi d n u t

Chi ph hi ng t vn v gii quyt kin ngh

10 Chi ph thc hin cc cng vic khc

D phng khi lng

Ba trm bn mi tm t mt trm su mi lm triu ng chn.

Hng mc cng vic

PA dam hop thep

D CHI PH T VN U T XY DNG CNG TRNH

Kho st bc thit k BVTC.

Chi ph thit k bn v thi cng

Chi ph thm tra thit k bn v thi cng

Chi ph thm tra tng d ton, d ton

Chi ph lp h s mi thu xy dng

Chi ph gim st thi cng

0.906% xGTTx1,1x1.86 (hsnut)

Chi ph kim tra v chng nhn s ph hp v

Chi ph thm tra ph duyt quyt ton vn

Chi ph bo him cng trnh

11 Chi ph gim st, ng gi d n u t

Chi ph hi ng t vn v gii quyt kin ngh

10 Chi ph thc hin cc cng vic khc

D phng khi lng

Ba trm bn mi tm t mt trm su mi lm triu ng chn.

Hng mc cng vic

PA dam hop thep (PA 2)

n gi tng hp - phn cng trnh

Ni dung cng vic

Tong hop don gia

Ni dung cng vic

C5 AF.52112 Vn chuyn va b tng, c ly tm tnh <=1km

SX, LD ct thp m, tr cu trn cn, d >18 mm

Khoan to l vo t D1000 (trn cn)

Phn t-ng chn

Tong hop don gia

BNG PHN TCH N GI CHI TIT PHN CNG TRnh

Thnh phn hao ph

AF.65420 SX. LD ct thp dm ti ch -ng

AF.51140 Sn xut b tng bng trm trn ti hin

AF.52112 Vn chuyn va b tng, c ly tm tnh 100m3

Don gia chi tiet

Thnh phn hao ph

AF.66210 Sn xut lp dng cp d ng lc

AG.11415 B tng tm vn khun c sn C25

AF.61522 SX, LD ct thp bn mt cu, g lan

AF.32315 B tng bn mt cu, dm ngang C30

Don gia chi tiet

Thnh phn hao ph

Sn xut thp lan can tay vn m km

C12 AL.25112 Lp t gi loi 300x550x78