1. Thao 70 Tuyen Truyen Dan Ha Noi Ok

7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok

1/29

Bng tng hp d t

phn: vn chuyn, tho d v

$$ %hon &'c chi %( hi)u *ch tnh

*hi ph lp tI Trc tip ph T1 Vt liu (chnh +ph) VL 588000 4!5"00 "384002 Vn chu$%n &t liu V' 2#5!84!! 32282110 412!11#8

3 hn c*n ' 2"20#!4!" 2"5885#30 318"012424 ,-$ thi c*n ,T' ,T' ( i/u chnh tn n tnh i- ,T') 5 'hi ph t6c ti7p ph h-c TT 29 x (VL+V'+'+,T')

Cng chi ph trc tip T VL+VC+NC+MTC+TT II Chi ph chung ' 359:TTIII TL 559 x (T+')

Gi tr d ton chi ph lp t T+C+TL+NT

Bng tnh chi tit

B; -tv1 t-n ;2 ,@x((;x=+;t) x 0"49A 1.000.000)

'hi ph thB> t@ Cu$7t t-n ;3 ,@x((;x=+;t) x 0389A 500.000) ? *hi ph d ph@ng /9 A -ld


2/29

4,804,152,616

527,27/,000

53,/17,88/

>

10,1/7,6073,/07,6071,100,000

//0,000>

8,106,114,271

8,106,114,000

-i t.# c +$WngE


3/29

Bng tng hp d ton kinh phtho d t.uyXn dYn khu vc h nFi

phn: vn chuyn, tho d thi!t "#

$$ %hon &'c chi %( hi)u *ch tnh+$ -i t.# +$

*hi ph lp tI Trc tip ph T1 Vt liu (chnh +ph) VL 5880002 Vn chu$%n &t liu V' 2#5!84!!3 hn c*n ' 2"20#!4!"4 ,-$ thi c*n ,T' ,T' ( i/u chnh tn n tnh i- ,T') 5 'hi ph t6c ti7p ph h-c TT 29 x (VL+V'+'+,T') 5805320

Cng chi ph trc tip T VL+VC+NC+MTC+TT 296,07,!"

II Chi ph chung ' 359:TT 103"24!"III TL 559 x (T+') 1"8538"0#i$ tr% & t'$n chi ph ()p *t T+C+TL+NT 424,237,570 109 42,423,757 4//,5

*hi ph t.Nc thu!-i t.#

W

-J?

' ( i/u chnh tn n tnh lDn ')

Thu nhp chu thu tnh trc-J?


4/29

322223840.xls

Sh' l'c

TT Dn &F ;hi chG

Z

1 ntIn &i@ JK 2 2

2 hMi NEO hMi 2 2

3 hMi PEO hMi 2 2

4 '-p tun tQn > 50 50

5 '-p R,' > 20 20

Bng thKng k[ cHng vi)c, thi!t "# vt t cho vi)c tho d t.uyXn dYn khu vc h nFi

TSn &t t thi7t F U ln hilWp XYt U ln Sn cZp 'hu$%n &/h


5/29

322223840.xls

Bng d t.\ kinh ph AGy lp

$$ U] hi)u $[n cHng vi)c

^_n gi

+t li)u `hGn cHng+J chnh +J ph' +J ch

$ho d tuy!n t.uyXn dYn

+n chuyn tha cHng

1 21.030500.03 '[u i\n 2 40434

2 21.030100.03 '[u i\n 2 1#"!0

$ho d thi!t "#

1 ".2.2 J] 2 42"!23

2 1#.3.4.2.2 hUi 2 3"#223

3 1#.3.4.2.1 Th- =^ hUi PEO tSn @c 1! hUi 2 118801

4 ".".2.1 Th- =^ c-p X`n tc 10> 5 3443"5

5 1.2.2.1 Th- =^ c-p R', 10> 2 4200 40013

*hi ph tho d 1 tuy!n $uy!n 1

$ng chi ph tho d 70 tuy!n $uy!n 70

^_n v#tnh bK lng Uy thi

cHng

Vn chu$%n @ntIn 'a200> thibt &idnth*ne1.2

Vn chu$%n hUi PEO &f NEO 'a200> thibt

&idn th*ne1.2

Th- =^ @ntIn &i@ tSn c]t cg X] c@ ha20>('tnh 509 XDn i-)

Th- =^ hUi &* tu$7n tSn c]t cg X] c@ ha20>


6/29

322223840.xls

`hGn cHng `*E

808"8

35381

853845

#3444"

23#"02

1#21825

8002"

4,784,664 >

252,076,865 >

Uy thi cHngU$*E


7/29

STT Tn n v tnh S lng Gi tin

1 B g anten km ng km 60 x 1m B 204 1,500,0002 phin Krone hi! 51 450,000" #hin Krone hi! "00 126,0004 $a!k 1%& B '5 1,(50,0005 B '5 '50,0006 ao )* non !*n "40 25,000

Tng chi ph

BNG TNG HP !T T" B S#NG $H% &'$ TH(% )* !N $H#+,N -.P /T &B0 T1&-"5& 6789

+p phi ng*-n #.B /p $a!k 1%&


8/29

Th:nh tin

"06,000,00022,%50,000"',(00,0001"(,'50,00056,250,000(,500,000

9;7


9/29

_n gi chi ti!t

th- =^ thu h`i c-c c*n t?nh th*n tin ( sU 8!CXhX>hXCt)

Dn i- th- =^ phQn thi7t F 2;

The' b$' gi$ - VLX. tr/n *% b1n thi cng21040/0004

Dn &F tnhj21040/0004 Dn &F Fnh >kc Dn i- Vt liu chnh Vt liu ph hn c*n


10/29

1221 > 886,554

s 308

s 308


11/29

cng3c45 in

,-$ thi c*n

>

cng3c45 in,-$ thi c*n

>

b

,-$ thi c*n

>

1 hun i


12/29

,-$ thi c*n

>

0m

,-$ thi c*n

>

0m,-$ thi c*n

>


13/29

V@n chu$In

*hi ph vn chuyn hng ho "ng HtH

( u$7t XFnh 23"TRT nf$ 18012008)

20

hn c-ch to tm> th- =^ s@n tm> J 5

hn c-ch to tm> th- =^ thk 2 &/ h V, P 15

Tn tP xIj 1.25 tZn

Hfn c 4 1.3

22"1 X1>

i/u chnh = tqn i- nhiSu liuj (1+409: tr l tqn nhiSn liu) 1.28

Tr'ng *: 'hi ph nhiSn liu chi7>j 409 i- thfnh;i- xqn hin tmi 1#!50

qn tqn i- ( s &i >Uc 10500 Xlt) #0.!59

1.30

Tr'ng *: #9 i- thfnh

2350000422.229

Tvn Cuwn Xn &n chu$%n th- =^ 1 tu$7n tu$/n =n

1 *Nc ph vn chuyn:

n lmi 2

Cc c% "ne125 tZn x13 x22"1X> x15>

i/u chnh = tqn lDn j ( 1+#9:tr l tqn lDn)

'hi ph ti/n lDn

LDn hin tmiTqn lDn ( s &i >Uc 450000)

'c ph &n chu$%nj


14/29

V@n chu$In

>

>

>

#3483

lt


15/29

^_n gi vt li)u !n chGn cHng t.Inh

JoMi vt li)u ^_n v#

+t li)u ph'1 Jqn =nh c@ tyn zn ]n cu]n 250002 I c@ su nn c@ tyn cu]n 250003 Jqn =nh c-ch Xin 50x20000 cu]n #100

4 qn !2 lt 1#!505 Lmt nh6@ 10x300>> c-i 500

" '`n c*n nhip 20000# JGt X-nh =Zu c-i 100008 Dn tvn hp 25000! ;iZ$ i-p sU 0 t 300010 ;iZ$ i-p sU 12 t "00011 E$ th{p |1 1!00012 E$ th{p |4 1!000

13 Ju l*n , 10A , 12 ] 300014 inh + &t n} ,34 ] 85#15 inh + &t n} ,8 ] 85#1" inh + &t n} ,14 ] 85#1# TI> X-nh =Zu c-i 500

18 ;iZ$ in >-$ X "0x20000>> cu]n 40000

1! Qu c c-i 100020 th@nh nUi c-i 243021 Lmt nh6@ c-c lmi c@i 500

$$ -i t.Nc +$


16/29

2,4/0,000 Th-n

`hL& Bc th ) K

09 09 09 091 4 8 / 5 7 3 6

`ho& 220# 2.0# 18#0!".2 0 0 0 0

1 21# 2.0!" 18!44".2 0 0 0 02 22# 2.122 1!1#!".2 0 0 0 03 23# 2.148 1!414".2 0 0 0 04 24# 2.1#4 1!"4!".2 0 0 0 05 25# 2.2 1!884".2 0 0 0 0" 2"# 2.22" 2011!".2 0 0 0 0# 2## 2.252 20354".2 0 0 0 08 28# 2.2#8 2058!".2 0 0 0 0

! 2!# 2.304 20824".2 0 0 0 030# 2.33 2105!".2 0 0 0 0

1 31# 2.383 21538".5 0 0 0 02 32# 2.43" 2201#".! 0 0 0 03 33# 2.48! 224!"#.3 0 0 0 04 34# 2.542 22!#5#.# 0 0 0 05 35# 2.5!5 234548.1 0.0 0 0.0 0.0" 3"# 2."48 23!338.5 0 0 0 0

# 3## 2.#01 244128.8 0 0 0 08 38# 2.#54 248!1!.2 0 0 0 0! 3!# 2.80# 253#0!." 0 0 0 0

40# 2.8" 258500.0 0 0 0 02 ! 2"3 0! " 0 0 0 0

"ng tnh l_ng tho thHng t 01201/tt>"Ad ngy 204201/

J_ng tKi thiu

J_ng c_"n

Sh' cRpkhHng ninh bT9J*BE

Sh' cRp luFng9J$$E

J_ng ph'9J*BE

*S %hon9J*BE


17/29

" ""# 4.3#4 3!5342.3 0 0 0 0# "## 4.443 4015#8.8 0 0 0 08 "8# 4.512 40#815.4 0 0 0 0! "!# 4.581 414051.! 0 0 0 0

#0# 4."5 420288.5 0 0 0 0

$ su 108 2.34 211500 0 0 0 0208 2."5 23!51! 0 0 0 0308 2.!" 2"#538 0 0 0 0408 3.2# 2!5558 0 0 0 0508 3.58 3235## 0 0 0 0

"08 3.8! 3515!" 0 0 0 0#08 4.2 3#!"15 0 0 0 0808 4.51 40#"35 0 0 0 0


18/29

10

18#0!"18!44"1!1#!"1!414"1!"4!"1!884"2011!"20354"2058!"

20824"2105!"21538#2201##224!"#22!#5823454823!338

24412!248!1!253#102585002"3 0

J_ng ngycHng


19/29

3!53424015#!40#815414052

420288

21150023!51!2"#5382!55583235##

3515!"3#!"1540#"35


20/29

Jn i- c@ >-$ 2350000

tt T/n m$8 *?n gi$ hin tBi

I cD &y tnh tho +qn "n K 2/7 B$$$$ > $* ngy 06022006 caD B

1 ,-$ XFnh &F 15#5002 ,-$ ] Xf> 5 4515

3 #54!1

4 >-$ hGt i 15 1#2"

5 ,-$ {p thur l6c 150#5

" ,-$ X XPn t} ti7p XZt 13804

# ,-$ X Xin t} suZt c@ XZt 2#43#

8 `n h` X XPn &mn nqn 2#50

! `n h` ,S*>{t 1"88

10 Opsi> #8"58

11 ,-$ h@i - cfP XYt 5!5!8

12 ,-$ tnh chu$Sn =n 2##3"

13 ,-$ lf> XQu c-p chu$Sn =n "225

14 ,-$ X ph@ Xinh 2##43

15 ,-$ X ' c@ tQn 48828

1" ,-$ phn tch phv 101311

1# ,-$ X Un =n sgn #"284

18 ,-$ X7> tQn 3"03"

1! ,-$ X X`n ] >mn 88!20

20 ,-$ X t li &f ittI 32!"4

ThI >kc lDn tUi thi%u

,-$ X chZt ln c-p


21/29

11 ,-$ cWt i> lmi 5 280"#"

12 ,-$ h@n sWt cQ> t@$115 2"5"40

13 ,-$ h@n 4.5 303528


22/29

X`n

;hi chG

$$$$


23/29


24/29

242!

B=ng gi c> ?@ v: thiAt thi cCng nD? 6789

STT 3E hiF

Gi c> ?@ thI J 9K LMc>O B nhin liF

nh ?Qc Nhin liF Tng R-ng ?i

Gi gc6I nhinliF< nDng lng 8 c>

Th:nh ph[nWcdp Vcth Mi _hifn ?@ Tin lng th

Mi _hifn?@

Gi th^iMif? 8887

$hnh lFchgi

%363D((07000;45000063

1x2;4 /on

1x1;4C1x";4 /on

0,(t + nEng (0m


25/29

252!

2%" A025 1,0 K 4750 Kh 1x";' 4%,("% 60,26( 210,4"1 (%5 1,02" 12(3@ M[? tCng< M[? cenh W cCng RdtZ 0

2%4 1,0 K 4750 Kh 1x";' 4%,("% 5(,601 210,4"1 (%5 1,02" 12(3@ M[? tCng< M[? bi W cCng RdtZ 0

2%( A02( 1,5 K 67'5 Kh 1x";' 4%,("% 62,%%' 210,4"1 (%5 1,02" 12("(' A220 5,50m";h 076" 89t ?ie@e/ 1x4;' 5',('0 66,616 244,"40 ',20% 1",0%1 5,((2

3@ n`n _h< Mang c MiFn W nDng RdtZ 0400 5,0m";h 17(5 Kh 1x";' 4%,("% 5",('% 210,4"1 (%5 1,02" 12(BiAn thA h:n I>@ chi W cCng RdtZ 0

416 A1'4 2",0 K 4(7"0 Kh 1x4;' 5',('0 115,(4' 244,"40 (%5 1,02" 12(3@ _hI>n MQng W cCng RdtZ 0

4"1 A1(4 4,5 K %745 Kh 1x";' 4%,("% %1,((' 210,4"1 (%5 1,02" 12(3@ _hI>n Rt c[? t>@< M^ng _nh _hI>nZ 0

4"2 1" mm 1705 Kh 1x";' 4%,("% 55,0'4 210,4"1 (%5 1,02" 12(3@ ct Rt c[? t>@ W cCng RdtZ 0

4"" A155 1,0 K 2710 Kh 1x";' 4%,("% 5%,42( 210,4"1 (%5 1,02" 12(4"4 1,' K "720 Kh 1x";' 4%,("% 60,502 210,4"1 (%5 1,02" 12(

3@ _hI>n tCng c[? t>@ W cCng RdtZ 04"% 1,05 K 175( Kh 1x";' 4%,("% 5%,6"( 210,4"1 (%5 1,02" 12(

3@ ct gech M W cCng RdtZ 0441 A152 1,' K "706 Kh 1x";' 4%,("% 64,140 210,4"1 (%5 1,02" 12(

3@ ct tCng W cCng RdtZ 0442 1,50 K 27'0 Kh 1x";' 4%,("% 62,'%2 210,4"1 (%5 1,02" 12(

3@ n ng W cCng RdtZ 044' A15( 2,( K 5704 Kh 1x";' 4%,("% 6%,('" 210,4"1 (%5 1,02" 12(

3@ ct tCn W cCng RdtZ 0

44( 5 K %7% Kh 1x";' 4%,("% 6(,%'' 210,4"1 (%5 1,02" 12(3@ ct ng W cCng RdtZ 0

450 5 K %7% Kh 1x";' 4%,("% '",640 210,4"1 (%5 1,02" 12(3@ ct Mat W cCng RdtZ 0

451 A120 2,( K 5704 Kh 1x";' 4%,("% '6,52' 210,4"1 (%5 1,02" 12(

452 12760 Kh 1x";' 4%,("% %',""% 210,4"1 (%5 1,02" 12(

3@ ct n ct th`p W cCng RdtZ 045" A15% 5,0 K %700 Kh 1x";' 4%,("% 6(,00% 210,4"1 (%5 1,02" 12(

3@ c> _i? lIei W cCng RdtZ 0455 1,' K "75' Kh 1x";' 4%,("% 65,144 210,4"1 (%5 1,02" 12(

3@ tiFn W cCng RdtZ 0

3@ ct th`pPl>?>


26/29

2"2!

45' 4,5 K %745 Kh 1x";' 4%,("% (0,114 210,4"1 (%5 1,02" 12(3@ ?:i W cCng RdtZ 0

45% A204 1,0 K 17(0 Kh 1x";' 4%,("% 5",'(" 210,4"1 (%5 1,02" 12(460 A205 2,' K 4705 Kh 1x";' 4%,("% 60,06" 210,4"1 (%5 1,02" 12(

3@ `p cYc tXc W lc `pZ 04%5 100 52750 Kh 1x";'C1x4;' 10','0% 1%%,"%" 454,''1 (%5 1,02" 12(

j n]ng W chi c>I n]ngZ 0

5"% 12 m 25720 89t ?ie@e/ 126,"(1 5'",5'2 5"",60% ',20% 1",0%1 5,((2

540 1( m 2%740 89t ?ie@e/ 126,"(1 '0",'56 5"",60% ',20% 1",0%1 5,((2

541 24 m "2755 89t ?ie@e/ 126,"(1 ("4,04% 5"",60% ',20% 1",0%1 5,((2

.F 8GHI JI LM

8NOng ti thiP* trong Q ROn gi83A 450,000 R;thng

8NOng ti thiP* theo S mTiA 2,"50,000 R;thng

Ui nhiVn /iW*, n:ng /NXng trNT! YA

b$$^+$

^_n gi E *h[nh l)ch

HiFn tei

1 qn lt 10045.45 14!0!.0! 48"3."4

2 EQu EiIIl lt #20!.0! 130!0.!1 5881.823 in 8!5.00 1023.00 128.00

4 ,@ Gt lt 5445.54 113"3."4 5!18.10

1x14C1x";4 /on

1x14C1x";4 /o


27/29

2#2!

Gi c> ?@

1431"3D"3 163'3C%3C143

5(,"64 5(0,42(

14',045 ("5,2"%

22",50% 1,16%,"6"

1'(,660 1,"14,5(1

21',62' 1,'6",04(

252,%1( 2,04%,0(4

',6(0 1,"02,06415,"60 2,1'4,2((1',2(0 2,'(4,621

2,6(( "5%,''5

1,"(2 2%6,'51

1,"(2 "0",1"%

6'6 2'(,5"5

B chnhlFch nhin

liF


28/29

282!

5'6 2'1,2'5

5'6 26%,60(

(64 2'4,2%2",6(( "14,644

2"6 264,546

6,1(2 "66,"6%

1,210 "0",52(

1"4 265,640

26% 2'0,12(410 2'1,"4"

202 2'0,2'1

"%2 2'4,%6"

"46 2'",56%

645 2(0,%4%

1,26' 2(0,6'6

1,26' 2(5,""%

645 2(',60"

1,61" "0%,"("

1,152 2'%,5%2

45' 2'6,0"2


29/29

2!2!

1,210 2%1,'55

2"0 264,44551( 2'1,01"

6,'20 660,((4

14(,222 1,255,40"

1'2,%25 1,410,2%0

1%1,45" 1,55%,111

Documents

1. Thao 70 Tuyen Truyen Dan Ha Noi Ok