THKPBNG TNG HP CHI PH XY LPTTHng mc chi phKhiuCch tnhThnh tinICHI PH TRC TIPTVL+NC+M+TT2,771,762,4321Chi ph vt liuVLVL2,011,689,7422Chi ph nhn cngNCNC1*1,44676,762,371Chi ph nhn cng theo n giNC1469,973,8693Chi ph my thi cngMM1*1,1441,806,358Chi ph my thi cng theo n giM136,672,2444Trc tip ph khcTT(VL+NC+M)*1.5%41,503,961IICHI PH CHUNGCT*6%166,305,746IIITHU NHP CHU THU TNH TRCTL(T+C)*5.5%161,593,750IVGI TR XY LP TRC THUGT+C+TL3,099,661,927- Thu gi tr gia tngVATG*10%309,966,193VGI TR XY LP SAU THUGxlG+VAT3,409,628,120

Du toanBNG TIN LNGsttNI DUNG CNG VICnKhi lngn giThnh tinvVt liuNhn cngMyVt liuNhn cngMy123567910ITNG 1833,784,976189,872,67514,066,5971o t mng bng rng D25.641Tr VK7-17.640Tr VK8-8.946Trc 4 A=>D82.845tng trong nhTr ca D2-6.600Tr ca D5-4.860Trc C 2=>460.291Xy bc cp cu thang 113.200Xy bc cp cu thang 211.440127B matic vo tng trong nhm2328.086328.086( Bng din tch trt tng trong nh ) - cu thang128B matic vo tng ngoi nhm2196.410196.410( Bng din tch trt tng ngoi nh )129B matic vo ct, dm, trn, cu thangm2755.081755.081( Bng din tch trt ct dm ,trn, cu thang )130Sn trong nh : ct dm ,trn ,tng b, sn ICI Duluxm21,083.1661,083.1661 lt 2 ph :131Sn ngoi nh b, sn ICI Dulux 1 lt 2 phm2196.410196.410( Bng din tch b tng ngoi nh )132Lt nn v sinh gch chng trt 250x250 granitm22.8001.0002.0001.4002.8002.800133p gch men 20x25 tng v sinhm212.1002.0002.0002.0008.0002.0001.4002.0005.600Tr ca D6-1.0000.7502.000-1.500134Lt gch granito cu thangm21.0003.0002.5007.5007.500Lt granit t nhin bc cp cu thangm238.680S 1 - Bc cp :22.0001.5000.50016.500- Chiu ngh :2.0001.5001.5004.500S 2 - Bc cp :22.0001.3000.50014.300- Chiu ngh :2.0001.3001.3003.380135Lt nn gch granit 600x600 mu vng nhtm21.00013.50013.980188.730174.330Tr cu thangm2-1.0004.5003.200-14.400136Lng nn xi mng nhm21.00014.5309.470137.599137.599137Lt nn gch granit 400x400m21.0009.9002.81527.86927.869138Lt nn gch granit 600x600 mu nu m21.0009.9001.30012.87012.870139Gia cng SXLD khun ca s nhm knhm26.840S11.0001.8001.5502.790S53.0001.0001.3504.050140Gia cng SXLD khun ca i nhm knhm215.675D21.0002.2001.5003.300D43.0002.2000.9005.940D52.0002.7000.9004.860D61.0002.1000.7501.575141Gia cng SXLD Vch knhm242.438VK31.0003.6000.8002.880VK42.0003.6000.6504.680VK72.0002.4001.8508.880VK82.0003.6002.84020.448VK91.0003.0001.8505.550142Gia cng SXLD lan can st ,tay vn gm238.880Cu thang s 12.00010.8000.90019.440Cu thang s 22.00010.8000.90019.440TNG MI + TNG TUM143B tng ct s4m,1x2,M250m32.112Ct C1A4.0000.3300.3302.40012.6721.045Ct C2A4.0000.3300.2202.40010.5600.697Ct C3A2.0000.3500.2202.4005.4720.370144Vn khun ctm228.704Ct C1A12.672Ct C2A10.560Ct C3A5.472145Ct thp ct d51.00019.6902.4000.22047.25610.396Tr D8-2.0002.1000.7500.220-3.150-0.693Tng bao1.00056.8000.8500.22048.28010.622159Trt tng ngoi dy 1,5 cm , vxm 75m2245.126tng u hi36.960Trc C 1=>547.256Tr D8-3.150Tng bao96.560Trc D 1=>7 (t +11,2=>+13,6)20.064Tr ca S1-2.790Trc D 1=>7 (t +10=>+13,6)29.106Trc 1; 4&521.120160Trt tng trong nh dy 1,5 cm , vxm 75m2390.758Tng din tch trt635.884Din tch trt ngoi nh245.126161B matic vo tng trong nhm2390.758390.758( Bng din tch trt tng trong nh )162B matic vo tng ngoi nhm2245.126245.126( Bng din tch trt tng ngoi nh )163B matic vo ct, dm, trn, cu thangm2195.182195.182( Bng din tch trt ct dm ,trn, cu thang )164Sn trong nh : ct dm ,trn ,tng b, sn ICI Duluxm2585.940585.9401 lt 2 ph :165Sn ngoi nh b, sn ICI Dulux 1 lt 2 phm2245.126245.126( Bng din tch b tng ngoi nh )166Lt nn v sinh gch chng trt 250x250 granitm22.8001.0002.0001.4002.8002.800167p gch men 20x25 tng v sinhm212.1002.0002.0002.0008.0002.0001.4002.0005.600Tr ca D6-1.0000.7502.000-1.500168Lt nn gch granit 400x400m21.0009.9002.81527.86927.869169Lt nn gch granit 600x600 mu nu m21.0009.9001.30012.87012.870170Gia cng SXLD khun ca i nhm knhm215.525D82.0002.1000.7503.150D43.0002.2000.9005.940D52.0002.7000.9004.860D61.0002.1000.7501.575171Gia cng SXLD khun ca s nhm knhm24.050S53.0001.0001.3504.050172Lt gch chng nngm2320.481173Sn xut x g thp C100x40x20x2tn3.690174Lp dng x g thptn3.690175Lp mi tn km dy 0,42 lym2190.000363.26039.00029.260105.000