Tong hop CP LD TBTNG HP CHI PH LP T THIT BCng trnh:Hng mc - items : t trung th v trm bin pSTTHng mc chi phChi ph trc thuThu gi tr gia tngGi tr sau thuChi ph xy dng nh tmTng cngGhi chNoDin giiACHI PH LP T THIT B1T trung th v trm bin p23,640,2292,364,02326,004,251260,04326,264,2942Vn chuyn thit b10,017,0921,001,70911,018,801110,18811,128,989Ci ny tm tnh cng cBCHI PH THIT BT trung th trn b 24kV, 630A, 20kA/1s LRRL1,247,400,000124,740,0001,372,140,0001,372,140,000My bin p kh CastResin 2500kVA 15-22KV/0.4KV1,986,600,000198,660,0002,185,260,0002,185,260,000Thi cng Tuyn cp trung th v khoang chng tn tht1,500,000,000150,000,0001,650,000,0001,650,000,000Tm tnh , do in lc TP thi cng, c th tng hp trong phn cc chi ph khcCng4,734,000,000473,400,0005,207,400,0000.05,207,400,000Tng cng1+2+3+4+5+6+74,767,657,320476,765,7325,244,423,052370,2315,244,793,283

Tong hop CP LTNG HP KINH PH LP T THIT BCng trnh:Hng mc - items : t trung th v trm bin pSTT (NO)KHON MC (ITEM)CCH TNH (CALCULATION METHOD)THNH TIN (AMOUNT)N VK HIU(SYMBOL)Chi ph theo n giChi ph vt liu919,198ngA1Chnh lch chi ph vt liungCLVLChi ph nhn cng12,418,025ngB1Chi ph my xy dng546,081ngC1IChi ph trc tip1Chi ph vt liu(A1 + CLVL) * 1919,198ngVL2Chi ph nhn cngB1 * 112,418,025ngNC3Chi ph my xy dngC1*1546,081ngM4Trc tip ph khc2,5%*(VL+NC+M)347,083TTCng chi ph trc tipVL+NC+M+TT14,230,386ngTIIChi ph chungNC * 65%8,071,716ngCGi thnh d ton xy dngT+C22,302,102ZIIIThu nhp chu thu tnh trc(T+C) * 6%1,338,126ngTLGi tr d ton xy dng trc thuT+C+TL23,640,229ngGIVThu gi tr gia tngG * 10%2,364,023ngGTGTGi tr d ton xy dng sau thuG + GTGT26,004,251ngGxDCPTVChi ph xy dng nh tm ti hin trng & iu hnh thi cng1% * GxDCPT260,043Cng26,264,294154,358,180Lm trn26,264,000-128,093,886150,555,000-124,291,000

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PTong hop kinh phi

Du toan XLBNG D TON LP T THIT B - COST ESTIMATE OF EQUIPMENT INSTALLATIONCng trnh - Project : nh quc hi - National assembly houseHng mc - items : t trung th v trm bin p - MV electrical panel and transformer stationS TT NOM HIU N GINI DUNG CNG VICN VKHI LNGN GITHNH TINS LNGKCH THCH STNG PHNTNG CNGVANH MCVT LIUVT LIU PN.CNGMYVT LIUVT LIU PN.CNGMYDIRNGCAOPHN TRAM BIN AP1.1.1Phn trung th 24k00000000105.310105.3101T 24kV u vo vi cc thng s chnh sau:tu34,73001,457,13569,79914,19004,371,404209,396in p nh mc 24kVin p chu c vi tn s dng in nh mc l 50kVin p chu ng xung st nh mc 125kVCch in kh SF6Nhit mi trng ln nht 40oCKt ni thanh ci kiu cm(Plug - in) gia cc khi t inCp bo v thp nht l IP65 vi cc ngn kh, v IP4x i vi cc khung ,ngn h p v cc ngn khc. Cc khu vc vn hnh c kh c cp bo v IP3xT u vo (trn b )1 t bao gm:- 1 Cu dao cch ly 24kV (DS) 630A km cu ch, 3 vi tri kem dao ni t- 1 My bin dng (CT)000- 1 Rle bo v000- 1 u ct cp000B phat hin in ap dungB bao s c cap505.2002T 24kV l ra lp my ct chn khng (trn b) vi cc thng s chnh sau:tu27,7332,719,98555,83915,4665,439,969111,678in p nh mc 24kVin p chu cvowis tn s dng in nh mc l 50kVin p chu ng xung st nh mc 125kVCch in kh SF6Nhit mi trng ln nht 40oCKt ni thanh ci kiu cm(Plug - in) gia cc khi t inCp bo v thp nht l IP65 vi cc ngn kh, v IP4x i vi cc khung ,ngn h p v cc ngn khc. Cc khu vc vn hnh c kh c cp bo v IP3xT l ra (trn b) 1 t bao gm:- 1 My ct chn khng (VCB) 400A -25kA/3s- 1 Cu dao cch ly 24kV (DS) 630A co ng c, 3 vi tri kem dao ni t- 1 My bin dng (CT)- 1 Rle bo v- 1 u ct cp- B pht hin in p dung- B bo s c cp- Modun gim st cht lng in p, tn s- R le bo v a chc nng1.1.2My bin p 22/0,4kV000601.130201.1417My bin p kh, 2500kVA, 22/0.4kV Dyn11.v ph kin c cc thng s chnh sau:may1889,54202,606,652225,007889,54202,606,652225,007Cng sut nh mc (Sr): 1600 kVAin p cao p (HV): 22kViu chnh pha cao p: +/ -2*2,5%in p h p (khng ti)(LV): 0,4kVin p phn khng nh mc (Uzr): 6%Tn hao khng ti (P0):Tn hao c ti (Pk 120):Mc n (LWA): 68dBTng ti trng Max: 4650kgCp bo v: IP00u ni cao p v h p : Trn nh000000TNG CNG919,198012,418,025546,081

&L&10D ton ACITT 2007&C&PKhng xo dng nyDu toanEND

Tong hop tramTNG HP D TON - GENERAL COSTS ESTIMATECng trnh:Hng mc - items : t trung th v trm bin pPHN - PART : TRM BIN P - SUBSTATION PARTSTT (NO)KHON MC - ITEMSTHNH TIN () - AMOUNTKHNG BAO GM THU GTGTWITHOUT VATTHU GTGTVATBAO GM THU VAT - WITH VAT1Chi ph xy dng01.1Chi ph xy dng cng trnh chnh, ph tr, tm phc v thi cng362,768,77836,276,878399,045,6561.2Chi ph xy dng nh tm ti hin trng v iu hnh thi cng3,627,688362,7693,990,4572Chi ph thit b000TNG CNG036,639,6470TNH TRN017626050160236821602368176260501303122511846568118465713031225427846003889509138895094278460010545500958681895868210545500

So sanhBNG SO SNHCng trnh:Hng mc - items : t trung th v trm bin pPHN - PART : TRM BIN P - SUBSTATION PARTSTTHNG MCSIEMENSSCHNEIDER1Trung th19,871,756,30016,501,962,7482H th35,806,949,87542,788,603,564TNG CNG55,678,706,17559,290,566,31217626050130312254278460010545500GHI CH: PHN MY BIN P C 2 PHNG N U LY THEO BO GI CA SCHEIDERGI MY BIN P KHNG NM TRONG GI TRN

Tong hop vat tuBNG TNG HP VT TCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTM HIUTN VT TN VKHI LNGVt liu1:A60.0017Cn cng nghipkg3.40002:A60.0032Giy rp(18cm x24)t1.0000.053:A60.0034Gi laukg4.20004:A60.0036G vn k ltm30.00005:A60.0037G vn nhm 4m30.2000.016:A60.0069Sn chng rkg0.2000.017:A60.0080Xng A92kg0.3000.0158:A60.0081Xi mng PC30kg0.0000Nhn cng9:B60.0004Nhn cng bc 4,5/7Cng38.3500My thi cng10:C60.0001Cn trc bnh hi 10 tnCa0.390011:C60.0012Xe nng hng 5Tn (tnh 2T)Ca1.1500

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PTong hop vat tuEND

Chenh lech vat tuBNG CHNH LCH VT TCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTM HIUTN VT TN VKHI LNGN GICHNH LCHTHNH TINGCTHNG BOVt liu1:A60.0017Cn cng nghipkg3.4006,6006,6000006,6006,600002:A60.0032Giy rp(18cm x24)t1.0005,0005,000000.055,0005,000003:A60.0034Gi laukg4.2002,5002,5000002,5002,500004:A60.0036G vn k ltm30.0002,934,5452,934,5450002,934,5452,934,545005:A60.0037G vn nhm 4m30.2004,089,0914,089,091000.014,089,0914,089,091006:A60.0069Sn chng rkg0.2009,0919,091000.019,0919,091007:A60.0080Xng A92kg0.3008,4098,409000.0158,4098,409008:A60.0081Xi mng PC30kg0.000914914000914914009Vt liu khc%0Nhn cng10:B60.0004Nhn cng bc 4,5/7Cng38.350108,163108,163000108,163108,16300My thi cng11:C60.0001Cn trc bnh hi 10 tnCa0.3901,052,7101,052,7100001,052,7101,052,7100012:C60.0012Xe nng hng 5Tn (tnh 2T)Ca1.150279,195279,195000279,195279,19500TNG CNG00

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PChenh lech vat tuEND

Don gia chi tietBNG N GI CHI TIT - TABLE DETAILS UNIT PRICECng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTT NOM HIU CODEMSVTTHNH PHN HAO PHn v unitKHI LNGnh mc (quantity Norm)n gi (unit price)H s - coefficientThnh tin (amount)1.1.1Phn trung th 24kV000105.3101T 24kV u vo (tron b) bao gmtu301,531,663Vt liu104,730:A60.0017Cn cng nghipkg0.500006,6003,300:A60.0034Gi laukg0.400002,5001,000:A60.0076Vt liu khc%10.000000430Nhn cng101,457,135:B60.0004Nhn cng bc 4,5/7Cng4.50000323,8081,457,1353.0769230769105237.5My thi cng1069,799:C60.0012Xe nng hng 5Tn (tnh 2T)Ca0.25000279,19569,799Trc tip ph khc1,5%22,975Cng chi ph trc tip1,554,638Chi ph chung65%1,010,515Gi thnh d ton xy dngT+C2,565,153Thu nhp chu thu tnh trc6%153,909Gi tr d ton xy dng trc thu(T+C+TL)2,719,062Thu gi tr gia tng10%271,906Gi tr d ton xy dng sau thuG+GTGT2,990,969405.2002T 24kV l ra lp my ct chn khng ( tron b) bao gm:tu202,783,557Vt liu17,733Cn cng nghipkg0.800006,6005,280Gi laukg0.700002,5001,750Vt liu khc%10.000000703Nhn cng12,719,985Nhn cng bc 4,5/7Cng8.40000323,8082,719,985My thi cng155,839Xe nng hng 5Tn (tnh 2T)Ca0.20000279,19555,8391.1.2My bin p 22/0,4kVTransformer 22/0,4kV00501.1417My bin p kh, 1600kVA, 22/0.4kV Dyn11.v ph kinmay103,721,200Vt liu10889,542:A60.0017Cn cng nghipkg0.300006,6001,980Gm lckg0.1000045,0004,500:A60.0080Xng A92kg0.3000019,0005,700:A60.0032Giy rp(18cm x24)t1.000005,0005,000:A60.0069Sn chng rkg0.2000040,9228,18451,295:A60.0034Gi laukg1.600002,5004,000:A60.0037G vn nhm 4m30.200004,089,091817,818:A60.0076Vt liu khc%5.00000042,359Nhn cng02,606,652:B60.0004Nhn cng bc 4,5/7Cng8.05000323,8082,606,652My thi cng10225,007:C60.0001My cu 5 tnCa0.39000576,940225,007

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PDon gia chi tietUser:TTUser:TTUser:BG Thi truog son chong gi MaxiliteUser:son chong ri xam TV

Phan tich CMphn tch ca myCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationHng mc - items : t trung th v trm bin p - MV electrical panel and transformer stationS TT Nom hiu n gi codeMSVTThnh phn hao ph - composition of wasten v unitKHI LNG/ Quantitynh mcn/ quantity mormH s - coefficientThnh tin -amount1='Phan tich vat tu'!B8Xe nng hng 5T (tnh 2T)/ Forklift truckca1.15Nhin liu, nng lng / Fuel & EnergyDu Diezen/Diezen oil (Kp=0,05)lt/liter9.00010.350Th my/ WorkerTh iu khin my bc 4/7 /Workers to control the level4/7cng/day1.0001.1502vd 22.260000.00My cu 5T / Crane 5Tca0.39Nhin liu, nng lng / Fuel & Energyin/Electric (Kp=0,07)kWh42.0016.380d/ca mayNLNCTh my/ Worker576940304440186400Th iu khin my bc 3/7 /Workers to control the level 3/7cng/day1.00.390780615.384615385Th iu khin my bc 5/7 /Workers to control the level 5/7cng/day1.00.390

Don gia chi tiet

Du thauBNG D TON D THUCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTM HIUNI DUNG CNG VICN VKHI LNGN GITHNH TINN GICPCTNCTTTGTDTXLTTVATN GICPCTNCTTTGTDTXLTTVATVT LIUVT LIU PNHN CNGMYVT LIUVT LIU PNHN CNGMY

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PDu thauEND

Tong hop kinh phiBNG TNG HP KINH PHCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTCHI PHCCH TNHGI TR ()N VK HIUChi ph theo n giChi ph vt liu919,198ngA1Chnh lch vt liu0ngCLVLChi ph nhn cng12,418,025ngB1Chi ph my xy dng546,081ngC1IChi ph trc tip1Chi ph vt liu(A1 + CLVL) * 10ngVL2Chi ph nhn cngB1 * 112,418,025ngNC3Chi ph my xy dngC1 * 1546,081ngM4Trc tip ph khc1,5%*(VL+NC+M)0TTCng chi ph trc tipVL+NC+M+TT0ngTIIChi ph chungT * 65%0ngCGi thnh d ton xy dngT+C0ZIIIThu nhp chu thu tnh trc(T+C) * 6%0ngTLGi tr d ton xy dng trc thuT+C+TL0ngGIVThu gi tr gia tngG * 10%0ngGTGTGi tr d ton xy dng sau thuG + GTGT0ngGxDCPTChi ph xy nh tm ti hin trng v iu hnh thi cngG * 1% * (1+10%)0GxDLTCng0Lm trn00

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PTong hop kinh phi

Tu van Thiet keTNG HP KINH PHLoi cng trnh :1Cong trinh dan dungCap ICng trnh : nh quc hi - National assembly houseCp cng trnh :1Cong trinh cong nghiepCap IIHng mc : t trung th v trm bin p - MV electrical panel and transformer stationCong trinh giao thongCap IIICong trinh thuy loiSTTCHI PHCCH TNHGI TR ()N VK HIUHa tang ky thuatIGi tr xy lp0ngXLCac loai cong trinhIIGi tr thit b0ngTBIGi tr xy lp0ngXLIIGi tr thit bngTBIIIChi ph khc0ngPK1Chi ph qun l d n u t xy dng cng trnh00ng2Chi ph thm tra thit k k thut, thit k bn v thi cng003Chi ph thm tra d ton, tng d ton cng trnh004Chi ph la chn nh thu thi cng xy dng cng trnh005Chi ph la chn nh thu cung cp vt t thit b cng trnh006Chi ph gim st thi cng xy dng cng trnh007Chi ph gim st thi cng lp t thit b ca cng trnh008Chi ph lp d n u t xy dng cng trnh009Chi ph lp bo co kinh t k thut xy dng cng trnh0010Chi ph thit k k thut ca cng trnh c yu cu thit k 3 bc0011Chi ph thit k k thut ca cng trnh c yu cu thit k 2 bc00IVD phng ph(XL+TB+PK)x10%0DPTng cng(I+II+III+IV)0TDT0

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PTu van Thiet ke

QD 957-2009TNG HP KINH PHLoi cng trnh :1Cng trnh dn dngCp c bitChn bc thit kChn loi cng trnh cp ngm (nu c)Chn loi cng trnh cng nghip khc (nu c)Chn loi cng trnh BCVTChn loi cng trnh my thng tinCNG TRNH :Cp cng trnh :1Cng trnh cng nghipCp I- Thit k 1 bc- Cp ngm in p 50%0014Chi ph Thit k k thut ca cng trnh h tng k thut c yu cu thit k 3 bc0015Chi ph Thit k bn v thi cng ca cng trnh h tng k thut c yu cu thit k 2 bc0016Chi ph thit k cng trnh bu chnh vin thng0017Chi ph Thit k cng trnh my thng tin0018Chi ph Thm tra thit k k thut i vi cng trnh c yu cu thit k 3 bc, thit k bn v thi cng i vi cng trnh c yu cu thit k 2 bc0019Chi ph Thm tra d ton cng trnh0020Chi ph Lp h s mi thu, nh gi h s d thu thi cng xy dng0021Chi ph lp h s mi thu, nh gi h s d thu cung cp vt t thit b0022Chi ph Gim st thi cng xy dng0023Chi ph Gim st lp t thit b00Thu GTGT10%0Cng Chi ph t vn u t xy dng0VChi ph khcGKVID phng ph(GXD+GTB+GQLDA+GTV+GK)x10%0GDPTng cng(I+II+III+IV+V+VI)00

Tu van Thiet ke

Tong hop DTXD CTBNG TNG HP D TON XY DNG CNG TRNHCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationn v tnh : ngSTTNI DUNGCHI PH XY CNG TRNH CHNH, PH TR, TM PHC V THI CNGCHI PH XY NH TM TI HIN TRNG V IU HNH THI CNGCHI PH THIT BCHI PH KHC THUC D TONCHI PH D PHNGCHI PH QLDA V CHI PH KHC THUC TDTTNG CNGTng cngGXDCPTGXDLTGTBGKDTGDPGKTDTGTDTNgy thng nm 200Ngi tnhNgi kim traC quan lp

&L&".VnTime, Italic"&10D ton ACITT 2007Tu van Thiet ke

Du toan XDCTBNG S 1 : TNG HP D TON XY DNG CNG TRNHCng trnh : nh quc hi - National assembly houseSTTKHON MC CHI PHCHI PH TRC THUTHU GI TR GIA TNGCHI PH SAU THUK HIU1Chi ph xy dng :GXD1.1Chi ph xy cng trnh chnh, ph tr, tm phc v thi cngGXDCPT1.2Chi ph xy nh tm ti hin trng v iu hnh thi cngGXDLT2Chi ph thit b :GTB3Chi ph khc :GKDT4Chi ph d phng :GDPTng cngGXDCTNgy thng nm 200Ngi tnhNgi kim traC quan lp

Tu van Thiet ke

Tong hop CPXDBNG S 2 : TNG HP CHI PH XY DNGCng trnh : nh quc hi - National assembly houseSTTTN HNG MC (PHN VIC) CNG TRNHCHI PH TRC THUTHU GI TR GIA TNGCHI PH SAU THUK HIUTng cngGXDNgy thng nm 200Ngi tnhNgi kim traC quan lp

Tu van Thiet ke

Tong hop CPTBBNG S 3 : TNG HP CHI PH THIT BCng trnh : nh quc hi - National assembly houseSTTTN THIT B HAY NHM THIT BCHI PH TRC THUTHU GI TR GIA TNGCHI PH SAU THUK HIUAChi ph mua sm thit b1Thit b phi lp2Thit b khng phi lp3Thit b phi tiu chun phi gia cng, sn xut4Chi ph o to v chuyn giao cng nghBChi ph lp t thit b v th nghim, hiu chnhTng cngGTBNgy thng nm 200Ngi tnhNgi kim traC quan lp

Tu van Thiet ke

Tong hop CPKBNG S 4 : TNG HP CHI PH KHCCng trnh : nh quc hi - National assembly houseSTTCC KHON MC CHI PH KHCCHI PH TRC THUTHU GI TR GIA TNGCHI PH SAU THUK HIUChi ph thi tuyn kin trc (nu c)Chi ph kho st xy dngChi ph thit k xy dng cng trnh,chi ph lp nh mc, n gi ( nu c )Tng cngGKDTNgy thng nm 200Ngi tnhNgi kim traC quan lp

Tu van Thiet ke

Tien do thi congBNG TIN THI CNGCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTM HIUNI DUNG CNG VICN VHAO PH NCTIN THI CNGT1T2T3T4T5

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PTien do thi congEND

Bia du toanCng ho x hi ch ngha vit namc lp t do hnh phcNgy04thng03nm2013D TON THIT KCng trnh :nh quc hi - National assembly houseHng mc :t trung th v trm bin p - MV electrical panel and transformer stationGi tr d ton :Ch tr cng trnhLp d tonKim traCng ty thit k

Bia du toan

Phan tich vat tuBNG PHN TCH VT TCng trnh : nh quc hi - National assembly houseHng mc : t trung th v trm bin p - MV electrical panel and transformer stationSTTM HIUMSVTTHNH PHN HAO PHN VKHI LNGTHI CNGNH MCH SVT T11.1.1Phn trung th 24kVMedium Voltage 24kV Part205.3101T 24kV u vo (tron b) bao gmtu3.000Vt liu:A60.0017Cn cng nghipkg0.500001.5000.15:A60.0034Gi laukg0.400001.2000.12:A60.0076Vt liu khc%10.00000Nhn cng:B60.0004Nhn cng bc 4,5/7Cng4.5000013.500My thi cng:C60.0012Xe nng hng 5Tn (tnh 2T)Ca0.250000.7501.150605.2102T 24kV l ra lp my ct chn khng ( tron b) bao gm:tu2.000Vt liu:A60.0017Cn cng nghipkg0.800001.6000:A60.0034Gi laukg0.700001.4000:A60.0076Vt liu khc%10.000000.300Nhn cng:B60.0004Nhn cng bc 4,5/7Cng8.4000016.800My thi cng:C60.0012Xe nng hng 5Tn (tnh 2T)Ca0.200000.40071.1.2My bin p 22/0,4kVTransformer 22/0,4kV801.1302My bin p kh, 1600kVA, 22/0.4kV Dyn11.v ph kinmay1.000Vt liu:A60.0017Cn cng nghipkg0.300000.3000.015Gom lac0.10000:A60.0080Xng A92kg0.300000.3000.015:A60.0032Giy rp(18cm x24)t1.000001.0000.05:A60.0069Sn chng rkg0.200000.2000.01:A60.0034Gi laukg1.600001.6000.08:A60.0037G vn nhm 4m30.200000.2000.01:A60.0076Vt liu khc%5.00000Nhn cng:B60.0004Nhn cng bc 4,5/7Cng8.050008.050My thi cng:C60.0001My cu 5T/ Crane 5TCa0.390000.390

&L&".VnTime, Italic"&10D ton ACITT 2007&C&PPhan tich vat tu

ConfigH s vt liu :11323Thp IkgXLTB. 0000< ,999. 0001. 0005. 0015. 0025. 0050. 0100. 0200. 0500. 1000. 2000C:\DUTOAN97\CUOCVC.DBF39719890XLTB. 0000< ,999. 0001. 0005. 0015. 0025. 0050. 0100. 0200. 0500. 1000. 2000Chi ph Xy Dng =0GxdGhi Ch:Loi Cng Trnh1H s nhn cng :1.0001.000325Thp bn d=2mmkg1Lp bo co nghin cu tin kh thi0.0680.0530.0440.0310.0191Lp bo co nghin cu tin kh thi0.0790.0610.0550.0380.024Chi Ph Thit B =0Gtb- Nhp Loi Cng Trnh & Cp Cng Trnh ni suy h sCp Cng Trnh1H s my thi cng :11327Thp gckg1Lp bo co nghin cu kh thi0.790.7190.5750.4890.3880.2880.2440.2010.1730.1441Lp bo co nghin cu kh thi0.9160.8340.6670.5670.450.3340.2830.2510.2160.18Gxd + Gtb =0- La chn bc thit kBc thit k0Chi ph chung :65%65328Thp gc 100x100mmkg1Lp bo co u t0.5570.5571Lp bo co u t0.6460.646(Cha VAT)CN11.000Thu nhp chu thu tnh trc :6%6329Thp gc 120x120mmkg2Lp bo co nghin cu tin kh thi0.0450.0350.0290.020.0122Lp bo co nghin cu tin kh thi0.0520.0410.0360.0250.015Tng mc u t0CN21.000Thu gi tr gia tng :10%10330Thp gc 80x80mmkg2Lp bo co nghin cu kh thi0.3960.360.2640.240.1920.1560.1210.0960.0840.0722Lp bo co nghin cu kh thi0.4590.4180.3060.2780.2230.1810.140.120.1050.09Chi ph xy nh tm ti hin trng v iu hnh thi cng1%338Thp trn 4-6mmkg2Lp bo co u t0.3230.3232Lp bo co u t0.3570.357339Thp trn 6-8mmkg3Lp bo co nghin cu tin kh thi0.0460.0360.030.0210.0133Lp bo co nghin cu tin kh thi0.0530.0420.0370.0260.016A.CHI PH QUN L D N:340Thp trn D > 10mmkg3Lp bo co nghin cu kh thi0.4540.4130.3030.2750.220.1790.1390.110.0960.0833Lp bo co nghin cu kh thi0.5270.4780.3510.3190.2550.2080.1610.1370.120.103S Files d liu15.0341Thp trn D > 18mmkg3Lp bo co u t0.3360.3363Lp bo co u t0.3360.336Chi ph xy dng v thit b (cha c thu GTGT)Loi cng trnhC:\DUTOAN97\HaNoi09\DG56XDLDHN.DBF035600801.0342Thp trn D6mmkg4Lp bo co nghin cu tin kh thi0.0420.0330.0280.0190.0114Lp bo co nghin cu tin kh thi0.0490.0380.0350.0230.01412345C:\DUTOAN97\HaNoi09\DMDT1776.DBF1.0906177601.0343Thp trn D