MUB phn thm dinh: Chuyn vin thm dinh:---------------------------------CONG HA X HOI CH NGHA VIET NAMc lp - Tu do - Hanh PhcH SO BO CO THAM INHCng trnh: Xy mi ct anhten dy co cao 42m STT KHOAN MUC CHI PHI K HIEU CCH TINHGI TRI TRUC THUE G.T.G.T(VND)THUE G.T.G.T(VND)TONG GI TRI SAU THUE(VND)I- CHI PHI XAY DUNG GXDGi 146.634.000 14.663.400 161.297.4001 Mong ct G1 Bang tinh 32,385,5852 San xut ct G2 Bang tinh 87,638,8023 Lp dung ct Tip dt G3 Bang tinh 26,608,947II- CHI PHI KHC GKDTNi 8.938.000 893.800 9.831.8001 Chi phi lp Bao cao KTKT N1 G1*2.58(G2G3)*2.58 3,783,0002 Chi phi bao him xy lp N2 GXD*0.3 440,0003 Chi phi giam sat thi cng N3 GXD*2.396 3,513,0004 Chi phi kim toan N4 GXD*0.32 469,0005 Chi phi thm tra, ph duyt quyt toan N5 GXD*0.5 733,000III CHI PHI DU PHNG GDP (GXD+GKDT)`10 15.557.000 1.555.700 17.112.700TONG GI TRI DU TON GXDCTGXD+GKDT+GDP171.129.000 17.112.900 188.241.900Ghi ch:5,155,000CNG TRINH: XAY MI COT ANGTEN DAY CO CAO 42MBANG TONG HOP DU TON- Chi ph quyt ton v thm tra ph duyt quyt ton p dung theo cng vn s: 2120/KTTKTC ngy 27/04/2007 ca Tp on Buu chnh vin thng Vit Nam- Chi ph Lp bo co KTKT, chi ph gim st p dung vn bn s: 1751/BXD-VP ngy 14/08/2007 ca B Xy dung STT HANG MUC CHI PHI K HIEU CCH TINH THNH TIENI- Chi phi trc tip T JLNCMTTJc 28.672.9291 Chi phi vt liu VL bang tinh 23,288,0732 Chi phi vn chuyn vt tu Vc bang tinh 148,0003 Chi phi nhn cng NC b1*1.286*1.2 4,479,6024 Chi phi may thi cng M c1*1.05*1.08 333,5165 Chi phi truc tip khac TT (VLMNCVc)*1.5 423,738II- Chi phi chung C T *6 1.720.376III- Thu nhp chu thu tinh truc TL (T C) * 5.5 1.671.632Chi ph xy dung truc thu GXDT C TL 32.064.936IJ- Chi phi lan tri tm GLTGXD*1 320.649J- Thu G.T.G.T JAT (GXD GLT) * 10 3.238.559Chi ph xy dung sau thu G 3.559.208BANG TONG HOP CHI PHI XAY DUNGCNG TRINH: XAY MI COT ANGTEN DAY CO CAO 42MHang muc: MNG COTNhn cng My Nhn cng Myb1 c12.902.801 294.1061 AB.11443 Do mng bng thu cng, chiu rng mng >1, su >1, dt cp 3 m3 19.47 59.387 1.156.265 0 Mong neo. 1.7m x 1.3m x 1.4m x 4neo 12.376 Mong ct 2.2m x 2.2m x 1.1m 5.324Taluv 10 1.770 AB.1311 Dp dp mng cng trnh, dt cp 3, d dm cht k.9 m3 1.7 26.350 265.384 0 KL dat dao - KL B tong mong3 AF.11111 B tng lt mng d 4x ,M1, chiu rng mng