Gi DThuXY DNG NG ON TUYN ON XUN LA N BI (KM2+200-KM3+780)THUC D N PHT TRIN GIAO THNG TH H NIBIU KHI LNG - TNG HPSTTHNG MCTRANGGI TR (VN)GHI CHGI TR D KIN1CC YU CU CHUNG1,897,700,3481,882,847,1511,897,700,3482CNG TC HIN TRNG4,023,642,6385,497,4228,430,380,4813CNG TC T44,105,253,0392,119,42891,426,973,9254CNG TC THOT NC55,671,813,488460,112,493109,061,604,5055CC SN PHM ASPHALT V MT NG B TNG NHA32,600,547,162581,14665,201,094,3246B TNG V CC KT CU B TNG7HNG MC PH TR17,741,308,879206,786,44033,193,446,3608CNG TRNH IN V CHIU SNG (HO K THUT V TUYNEL NGANG)38,980,187,393410,645,10677,908,609,7469CNH QUAN1,367,534,8173,427,6762,727,604,45910CNG (I): (1+2+...+9)196,387,987,7642,972,016,862389,847,414,147196,387,987,7640.011D PHNG PH (10% x CNG (I))19,638,798,776297,201,68638,984,741,415CNG (10 + 11)216,026,786,5403,269,218,548428,832,155,562216,026,786,540Bng ch: Hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.0.0

S-ch-1 s dng chng trnh, bn phi ghi tn tc gi vo mu vng!Tc giTh BH Bn chtT Bn Cht0.00216026790.02160267870.21602678652.16026786541.6026786546.026786540.26786542.6786546.786547.86548.6546.545.440S khng s dng c nu ghi sai tn tc gi !!!000216026786540Xut s c vo mu tm!trm nghn tmi nghn tnghn ttrm tchc tttrm triuchc triutriutrm nghnchc nghnnghntrm ngchc ngng216,026,786,5400linh000khng trm00000000Hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.0000mi0000000000216,026,786,540000hai trm000hai mi00000000000000000000000000000000000bn mi0000000000000nm trm0000000su00su00su000000000000by trm000000000000000tm mi00000000000000000000linh0hai trmmisu t,khng trmhai misu triu,by trmtm misu nghn,nm trmbn ming.0linhhai trmmikhng trmhai mi0by trm00nm trmbn mi0000hai trmmisu t,khng trmhai misu triu,by trmtm misu nghn,nm trmbn ming.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.hHHai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.Hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.Hai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng. s dng chng trnh, bn phi ghi tn tc gi vo mu vng!Th BH Bn chtT Bn ChtS khng s dng c nu ghi sai tn tc gi !!!Xut s c vo mu tm! s dng chng trnh, bn phi ghi tn tc gi vo mu vng!T Bn ChtHai trm mi su t, khng trm hai mi su triu, by trm tm mi su nghn, nm trm bn mi ng.

Gp .GiXY DNG NG ON TUYN ON XUN LA N BI (KM2+200-KM3+780)THUC D N PHT TRIN GIAO THNG TH H NIBNG CHI TIT GI D THU4781.0001.0001.000BILL No.1: CC YU CU CHUNGSTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)Km2+200 -:- Km2+750Km2+750 -:- Km3+500Km3+500 -:- Km3+640Km3+640 -:- Km3+780N GI THNH PHNKm3+500 -:- Km3+780UNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[5][0][0][0][1]=[4]*[5][0]Section 01010 - General Requirements (Cc yu cu chung)01010-1Ti liu trnhtrn gi1.0020,000,00020,000,00020,000,00020,000,0008,000,0006,000,0001,772,1521,772,15201010-2Ri cc v vch tuyn ngoi thc atrn gi1.0030,000,00030,000,00030,000,00030,000,00012,000,0009,000,0002,658,2282,658,22801010-3Huy ng/Gii th cng trngtrn gi1.0050,000,00050,000,00050,000,00050,000,00020,000,00015,000,0004,430,3804,430,38001010-4Thi cng v x l dng nctrn gi1.00390,000,000390,000,000390,000,000390,000,000156,000,000117,000,00034,556,96234,556,96201010-5Chp nh thi cngtrn gi1.0030,000,00030,000,00030,000,00030,000,00012,000,0009,000,0002,658,2282,658,22810801010-6Bin thng tin v d n kch thc 1,5x3mci2.006,796,3584,775,99833,27014,853,19713,592,7159,551,99766,54029,706,39414,853,19729,706,39411,882,5588,911,9182,632,2122,632,21201010-7Bo tr h thng thot nc hin titrn gi1.00410,000,000410,000,000410,000,000410,000,000164,000,000123,000,00036,329,11436,329,114Section 01200 - Survey, Drawings and Other Submittals (Kho st, bn v v cc ti liu trnh khc)0.00.0000001200-1Kho st, lp thit k BVTC v ti liu trnhtrn gi1.00500,000,000500,000,000500,000,000500,000,000200,000,000150,000,00044,303,79744,303,797Section 01300 - Schedule of Works (Lp k hoch cng vic)0.00.0000001300-1Lp k hoch cng victrn gi1.0020,000,00020,000,00020,000,00020,000,0008,000,0006,000,0001,772,1521,772,152Section 01400 - Monthly Progress Reports (Lp bo co tin cng vic tng thng)0.00.0000001400-1Lp bo co tin cng vic thngtrn gi1.0020,000,00020,000,00020,000,00020,000,0008,000,0006,000,0001,772,1521,772,152Section 01500 - Project Safety (An ton cho d n)0.00.0000001500-1m bo an tontrn gi1.0040,000,00040,000,00040,000,00040,000,00016,000,00012,000,0003,544,3043,544,304Section 01600 - Maintenance of Traffic (Duy tr v m bo giao thng)0.00.0000001600-1Duy tr v m bo giao thngtrn gi1.00157,993,954157,993,954157,993,954157,993,95463,197,58247,398,18613,999,46413,999,464Section 01700 - Environmental Control (Kim sot mi trng)0.00.0000001700-1Kim sot mi trngtrn gi1.0095,000,00095,000,00095,000,00095,000,00038,000,00028,500,0008,417,7228,417,722Section 01800 - Quality Control (Qun l cht lng nh thu)0.00.0000001800-1Qun l cht lng nh thutrn gi1.00105,000,000105,000,000105,000,000105,000,00042,000,00031,500,0009,303,7979,303,797CNG BILL No.11,897,700,3481,882,847,1511,897,700,348759,080,139569,310,104168,150,664168,150,664BILL No.2: CNG TC HIN TRNG336,301,327STT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Site clearing (Dn dp cng trng)3,746,449,000102100-1Dn dp v o b gc cy, bc lp t hu c TB 30cm (bao gm vn chuyn)m82,432.2030,507.4337,384.696,921.577,618.510.03,81525,19014,540.0842,8700.0314,439,1602,076,501,1793,533,868,41445,0003,709,449,0001,307,853,4471,602,681,781296,727,541326,605,645202100-2Di di cy ng knh ln hn 20cmcy37.0012.0016.003.003.000.078,628305,6536.00568,4590.02,909,23511,309,14721,032,9831,000,00037,000,0006,821,5089,095,3441,705,3771,705,377B - Demolition and Removal of Existing Structures and Obstructions (Ph d, di di cng trnh v chng ngi vt)468,741,240Ph d v di di kt cu gch, xy, b tng v BTCT0.000.0302200-1aPh d b tng c ct thpm155.770.0155.770.00.00.0467,857547,1850.001,299,0780.072,878,03485,234,977202,357,3801,299,078202,357,3800202,357,38000402200-1bPh d b tng khng ct thpm225.2926.50132.5049.500.00.0435,607401,86449.501,110,3100.098,137,92790,536,038250,141,7401,110,310250,141,74029,423,215147,116,07554,960,3450502200-1cPh d tng gchm1.500.01.500.00.00.0382,626385,4670.001,021,5170.0573,939578,2001,532,2761,021,5171,532,27601,532,27600602200-1dPh d tng m14.400.014.400.00.00.0382,626385,4670.001,021,5170.05,509,8105,550,72414,709,8451,021,51714,709,845014,709,84500CNG BILL No.24,023,642,6385,497,4228,430,380,4811,344,098,1701,977,492,700353,393,263328,311,022BILL No.3: CNG TC TSTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Embankment construction (Thi cng nn p)16,595,637,451703400-1Nn p K98m18,568.476,053.208,168.411,757.641,665.21101,2603,1887,7743,422.86131,1331,880,243,27259,189,226144,347,3592,434,939,177160,0002,970,955,200793,774,2761,071,148,168230,484,901218,364,534803400-2p thng thng K95 (bng ct)m69,684.3825,031.3434,053.674,882.452,234.68101,66521,6765,4977,117.13141,1637,084,465,2801,510,465,799383,042,5499,836,856,134160,00011,149,500,8003,533,499,4314,807,118,143689,221,036315,454,582903400-3ap t dnh bo v mi dcm2,029.10658.981,140.1675.0225.518,54048,15412,258100.52100,73817,328,51497,708,98924,872,859204,407,47677,317156,883,92566,384,471114,857,6777,556,9272,569,5901003400-3bp t dnh bo v mi dc (vt liu tn dng)m2,029.10658.981,140.1675.0225.510.048,15412,258100.5277,3170.097,708,98924,872,859156,883,92577,317156,883,92550,950,46788,153,9345,799,9851,972,1751103400-4Vi a k thutm68,672.6222,569.5930,425.996,034.526,194.2320,3912,7180.012,228.7529,5751,400,282,793186,664,3500.02,030,992,73729,5752,030,992,737667,495,536899,848,637178,470,871183,194,2931203400-5ap bao ti tm79.338.8355.356.740.064,80095,6290.06.74205,3215,140,5847,586,2170.016,288,115205,32116,288,1151,813,43311,363,9791,384,75801303400-6p t K90 (vt liu tn dng)m7,608.85674.20674.200.01,57310,0101,348.4014,8240.011,965,36776,165,221112,793,59215,000114,132,750009,994,3699,994,369B - Removal of unsuitable material (o vt liu khng thch hp)0.006,128,324,6111603500-1o vt liu khng thch hp (bao gm vn chuyn)m18,654.796,971.357,688.062,275.277,325.430.034,596113,6839,600.70179,8980.0645,386,7562,120,735,8453,355,959,411179,8983,355,959,4111,254,131,1421,383,067,107409,316,8131,317,830,3411503500-2o vt liu khng thch hp (tn dng p)m7,688.188.8355.35680.95674.200.01,47210,1461,355.1514,8690.011,319,89878,002,700114,315,54815,000115,322,700131,326822,96010,124,99010,024,7081403500-3o bn (bao gm vn chuyn)m7,591.551,767.495,091.96732.100.00.0199,75861,441732.10372,6120.01,516,469,201466,433,0352,828,702,629350,0002,657,042,500658,588,7851,897,324,543272,790,4750C - Aggregate Base and Subbase (Cp phi mng trn v mng di)0.0022,989,524,90000001703960-1Cp phi mng dim30,701.5110,088.4013,602.992,695.002,775.11293,9409,68025,0445,470.11420,6339,024,401,849297,184,476768,892,19612,914,068,256420,00012,894,634,2004,243,513,9575,721,868,4701,133,605,9351,167,304,5271803960-2Cp phi mng trnm23,476.497,751.2910,485.891,962.442,087.37302,46010,92122,7414,049.82430,1777,100,699,165256,382,052533,867,17810,099,046,039430,00010,094,890,7003,334,427,5614,510,789,620844,197,243897,940,266CNG BILL No.344,105,253,0392,119,42891,426,973,92514,604,710,38420,506,363,2373,792,948,3034,124,649,385BILL No.4: CNG TC THOT NCSTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Culverts and Concrete Drains (Cng v rnh thot nc b tng)31,787,374,779A1 - Storm water drains (Cng thot nc ma)0.01904300-2aCng trn b tng ct thp D40cmm134.0038.0068.0010.0012.001,030,400576,499413,13922.002,062,609138,073,61677,250,88855,360,675276,389,6062,062,609276,389,60678,379,142140,257,41220,626,09024,751,3082004300-3Cng trn b tng ct thp D75cmm591.05241.500.0136.15137.121,899,766955,805420,369273.273,669,9451,122,856,488564,928,423248,458,9392,169,120,9923,669,9452,169,120,992886,291,7180499,663,012503,222,8582104300-4aCng trn b tng ct thp D100cmm1,511.05590.13479.67262.55168.452,770,9951,297,436425,003431.005,228,1274,187,111,8451,960,490,043642,200,6197,899,961,3035,228,1277,899,961,3033,085,274,5872,507,775,6781,372,630,221880,692,5162204300-5Cng trn b tng ct thp D125cmm91.2545.5010.250.00.03,466,7621,714,713432,0180.006,661,610316,342,028156,467,58939,421,668607,871,9136,661,610607,871,913303,103,25568,281,503002304300-6Cng trn b tng ct thp D150cmm1,041.000.0874.708.430.04,224,5992,443,652435,7298.438,569,1754,397,807,3362,543,841,403453,593,6528,920,511,1758,569,1758,920,511,17507,495,457,37372,253,77302404300-7Cng trn b tng ct thp D175cmm55.0055.000.00.00.05,560,7712,427,448433,76210,255,990305,842,413133,509,65723,856,903564,079,45010,255,990564,079,450564,079,4500002504300-9Ca cng D100cmci1.000.01.000.00.09,745,2598,451,193492,8460.0023,919,0729,745,2598,451,193492,84623,919,07223,919,07223,919,072023,919,072002604300-10Ca cng D125cmci1.000.01.000.00.012,941,08910,680,312641,3360.0031,052,11212,941,08910,680,312641,33631,052,11231,052,11231,052,112031,052,112002703110-1ao kt cu loi 1 (bao gm vn chuyn)m13,066.503,481.687,820.051,099.902,093.040.012,98476,3873,192.94153,8740.0169,658,556998,109,6782,010,594,621140,0001,829,310,000535,740,7341,203,302,979169,246,060322,064,4232804300-12ap tr kt cu thot nc K95 (bng ct)m5,140.20714.252,427.64420.04507.53101,260159168927.57131,105520,496,652819,250862,264673,905,921140,000719,628,00093,642,256318,275,35255,069,34866,539,288A2 - Waste water drains (Cng thot nc thi)0.02904300-1Cng trn b tng ct thp D30cmm57.0057.000.00.00.0923,424504,111412,6470.001,832,42452,635,17528,734,35223,520,888104,448,1681,832,424104,448,168104,448,1680001904300-2aCng trn b tng ct thp D40cmm1,530.00492.60677.01138.33138.151,030,400576,499413,139276.472,062,6091,576,512,178882,043,719632,103,2313,155,791,7702,062,6093,155,791,7701,016,041,1931,396,406,919285,311,986284,947,5473004300-2bCng trn b tng ct thp D50cmm54.000.054.000.00.01,201,531650,776414,4512,378,36764,882,67335,141,89722,380,349128,431,8182,378,367128,431,8180128,431,818003104300-11Rnh xy gchm788.54100.28183.34192.70242.06760,133642,53424,107434.761,826,023599,395,258506,663,53319,009,0921,439,892,1761,800,0001,419,372,000183,113,586334,783,057351,874,632442,007,1272703110-1ao kt cu loi 1 (bao gm vn chuyn)m3,332.10308.67444.050.012,98476,387752.72153,8740.043,264,782254,528,853512,723,555140,000466,494,0000047,495,98568,327,5913203110-2ao kt cu loi 2 (bao gm vn chuyn)m1,810.31169.44243.760.012,98476,387413.20153,8740.023,505,497138,284,003278,559,641140,000253,443,4000026,072,76537,508,2073303110-2bo kt cu loi 2 (tn dng p)m9,875.00635.85918.620.01,47210,1461,554.4814,8690.014,539,721100,189,728146,831,37515,000148,125,000009,454,51713,659,0032804300-12ap tr kt cu thot nc K95 (bng ct)m3,790.00346.28486.34101,260159168832.62131,105383,775,400604,054635,769496,887,950140,000530,600,0000045,398,98963,761,9673404300-12bp tr kt cu thot nc K95 (t tn dng)m9,875.00635.85918.620.01,83710,6031,554.4815,9210.018,137,215104,704,927157,219,87515,000148,125,0000010,123,43614,625,3943503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m47,814.0014,424.157,839.002,675.445,163.560.05,87732,7037,839.0064,5550.0280,990,2301,563,662,0113,086,632,77050,0002,390,700,000931,151,003506,046,645172,712,749333,333,896B - Drainage Structures (Kt cu thot nc)0.008,834,081,6923604310-1H thu loi CB1ci62.0017.005.005.005.0011,481,1264,886,133259,18010.0021,278,970711,829,814302,940,23216,069,1891,319,296,14021,278,9701,319,296,140361,742,490106,394,850106,394,850106,394,8503704310-2H thu loi CB2ci16.007.003.003.004.0017,482,4737,703,720601,2117.0033,003,422279,719,562123,259,5209,619,374528,054,75233,003,422528,054,752231,023,95499,010,26699,010,266132,013,6883804310-4aH ga loi MH1-D100Aci34.0013.0014.003.004.0015,352,0216,814,901789,6477.0029,119,099521,968,728231,706,65126,848,014990,049,36629,119,099990,049,366378,548,287407,667,38687,357,297116,476,3963904310-4bH ga loi MH1-D100Bci5.001.002.002.002.0018,862,5628,940,618970,6614.0036,564,20094,312,81144,703,0904,853,306182,821,00036,564,200182,821,00036,564,20073,128,40073,128,40073,128,4004004310-5aH ga loi MH1-D125Aci2.002.000.00.00.016,618,1607,463,944857,5700.0031,657,12833,236,32014,927,8871,715,14063,314,25631,657,12863,314,25663,314,2560004104310-5bH ga loi MH1-D125Bci1.001.000.00.00.019,577,2109,476,5441,022,4260.0038,230,96819,577,2109,476,5441,022,42638,230,96838,230,96838,230,96838,230,9680004204310-6H ga loi MH1-D150ci28.000.025.000.00.019,642,5329,199,6631,002,4000.0037,934,581549,990,903257,590,56528,067,2011,062,168,26837,934,5811,062,168,2680948,364,525004304310-7H ga loi MH1-D175ci6.004.002.000.00.024,414,95311,513,5271,234,1970.0047,300,461146,489,72169,081,1597,405,184283,802,76647,300,461283,802,766189,201,84494,600,922004404310-9H ga loi MH2 (bao gm c cc h ga RW01, RW02, RW03)ci58.0017.0029.005.005.0018,942,2589,751,6381,008,13310.0037,752,1201,098,650,941565,595,03158,471,6982,189,622,96037,752,1202,189,622,960641,786,0401,094,811,480188,760,600188,760,6004504310-10H ga rnh xy gchci19.004.003.006.004.001,913,4932,011,28352,37310.005,090,06436,356,37638,214,373995,08196,711,2165,090,06496,711,21620,360,25615,270,19230,540,38420,360,2562703110-1ao kt cu loi 1 (bao gm vn chuyn)m7,595.001,801.793,454.92748.571,293.750.012,98476,3872,042.32153,8740.098,615,294580,158,6501,168,673,030140,0001,063,300,000277,248,259531,622,180115,185,084199,074,7532804300-12ap tr kt cu thot nc K95 (bng ct)m5,549.001,410.192,706.07505.60657.18101,2601591681,162.78131,105561,891,740884,405930,840727,501,645140,000776,860,000184,883,486354,779,81266,286,23386,160,0203503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m4,797.001,247.222,398.50479.70479.700.05,87732,703959.4064,5550.028,190,700156,876,368309,670,33550,000239,850,00080,514,287154,835,16830,967,03430,967,034C - Box culvert 2x(3,0x2,5)m - (Cng hp 2x(3,0x2,5)m), Km2+352,049,256,049,02700001403500-3o bn (bao gm vn chuyn)m1,265.491,265.49372,6120.00.00.0471,536,760350,000442,921,500471,536,7600003203110-2ao kt cu loi 2 (bao gm vn chuyn)m461.75461.750.012,98476,3870.00153,8740.05,995,47235,271,66071,051,320140,00064,645,00071,051,3200002804300-12ap tr kt cu thot nc K95 (bng ct)m759.47759.47101,2601591680.00131,10576,903,932121,045127,40099,570,314140,000106,325,80099,570,3140004603110-4 dm mm238.15238.15270,900183,6680.00.00581,76964,514,83543,740,5340.0138,548,287581,769138,548,287138,548,2870004703200-8Cc tre (25 cc/m)m54,029.0054,029.003,6623,1790.00.008,755197,847,444171,751,9880.0473,023,8958,755473,023,895473,023,8950004806100-4aB tng loi D (gi bao gm thm lp nha bitum chng thm v khe ni cng)m856.95856.951,404,4531,596,11198,0100.003,965,6401,203,545,7131,367,787,60783,989,9463,398,355,1983,965,6403,398,355,1983,398,355,198000STT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]4906100-4bB tng loi D tng chn u cng (gi bao gm thm ng thot nc c tng lc)m37.4237.421,002,970998,19460,1740.002,638,15737,531,14537,352,4192,251,70498,719,8352,638,15798,719,83598,719,8350005006100-5aB tng loi E (bn gim ti)m66.0066.00903,188782,63133,4730.002,200,39659,610,42651,653,6142,209,210145,226,1362,200,396145,226,136145,226,1360005106100-7B tng loi Gm88.3788.37689,353357,83446,2090.001,399,35860,918,11331,621,8204,083,446123,661,2661,399,358123,661,266123,661,2660005206400-1Ct thp - g (bao gm cht khe ni cng)kg92,562.2592,562.2516,8943,9228280.0027,6991,563,703,517362,988,41776,628,7362,563,881,76327,6992,563,881,7632,563,881,7630005306400-2Ct thp - trnkg18,732.7218,732.7216,3374,802950.0027,176306,042,08589,959,1291,774,453509,080,39927,176509,080,399509,080,3990005407930-1a hc xym86.9886.98526,8291,283,0720.00.001,152,04545,823,577111,601,5830.0100,204,8741,152,045100,204,874100,204,8740003503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m9,561.009,561.000.05,87732,7030.0064,5550.056,187,468312,673,537617,210,35550,000478,050,000617,210,355000C1 - Bin php thi cng b vy bao ti t, mng dn dng, cng tm D100cm phc v thi cng cng hp 2x(3x2,5)m0.02703110-1ao kt cu loi 1 (bao gm vn chuyn)m1,680.621,680.620.012,98476,3870.00153,8740.021,821,571128,377,384258,603,722140,000235,286,800258,603,7220005503110-1bo kt cu loi 1 (tn dng p)m155.69155.690.01,47210,1460.0014,8690.0229,2341,579,5992,314,95515,0002,335,3502,314,9550005603400-5bp bao ti t (c tho d)m105.24105.2464,80095,6290.00.00205,3216,819,55210,063,9540.021,607,982205,32121,607,98221,607,9820001303400-6p t K90 (vt liu tn dng)m155.69155.690.01,57310,0100.0014,8240.0244,8321,558,4702,307,94915,0002,335,3502,307,949000803400-2p thng thng K95 (bng ct)m1,836.311,836.31101,66521,6765,4970.00141,163186,688,53039,803,51810,093,867259,219,029140,000257,083,400259,219,0290005704300-4bCng trn b tng ct thp D100cm thot nc tm (lp t, tho d, khu hao)m32.0032.00530,000481,01236,8890.001,341,13116,960,00015,392,3711,180,44142,916,1921,341,13142,916,19242,916,1920003503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m1,036.801,036.800.05,87732,7030.0064,5550.06,092,99933,906,48766,930,62450,00051,840,00066,930,624000D - Box culvert 1,5x1,5m (Cng hp 1,5x1,5m), Km2+650865,759,4872703110-1ao kt cu loi 1 (bao gm vn chuyn)m449.97449.970.012,98476,3870.00153,8740.05,842,51834,371,82269,238,684140,00062,995,80069,238,6840004603110-4 dm mm13.2913.29270,900183,6680.00.00581,7693,600,2612,440,9480.07,731,710581,7697,731,7107,731,7100002804300-12ap tr kt cu thot nc K95 (bng ct)m220.30220.30101,2601591680.00131,10522,307,57835,11236,95528,882,432140,00030,842,00028,882,4320005106100-7B tng loi Gm26.5826.58689,353357,83446,2090.001,399,35818,322,9999,511,2361,228,22237,194,9361,399,35837,194,93637,194,9360004806100-4aB tng loi D (gi bao gm thm lp nha bitum chng thm v khe ni cng)m73.8073.801,404,4531,596,11198,0100.003,965,640103,648,607117,793,0167,233,162292,664,2323,965,640292,664,232292,664,2320005206400-1Ct thp - g (bao gm cht khe ni cng)kg15,621.3015,621.3016,8943,9228280.0027,699263,898,96361,259,86512,932,275432,694,38927,699432,694,389432,694,3890005807930-2Gch xy (cc loi)m0.880.881,002,187442,2808,5180.001,859,569881,925389,2067,4961,636,4211,859,5691,636,4211,636,421000E - Box culvert 1,5x2m (Cng hp 1,5x2m), Km2+968896,280,6612703110-1ao kt cu loi 1 (bao gm vn chuyn)m468.00468.000.012,98476,3870.00153,8740.06,076,62435,749,07872,013,032140,00065,520,000072,013,032004603110-4 dm mm15.0815.08270,900183,6680.00.00581,7694,085,1722,769,7130.08,773,077581,7698,773,07708,773,077002804300-12ap tr kt cu thot nc K95 (bng ct)m207.24207.24101,2601591680.00131,10520,985,12233,03034,76427,170,200140,00029,013,600027,170,200005106100-7B tng loi Gm24.4824.48689,353357,83446,2090.001,399,35816,875,3588,759,7841,131,18434,256,2841,399,35834,256,284034,256,284004806100-4aB tng loi D (gi bao gm thm lp nha bitum chng thm v khe ni cng)m90.9490.941,404,4531,596,11198,0100.003,965,640127,720,926145,150,3658,913,059360,635,3023,965,640360,635,3020360,635,302005206400-1Ct thp - g (bao gm cht khe ni cng)kg13,843.5713,843.5716,8943,9228280.0027,699233,866,82054,288,39011,460,561383,453,04527,699383,453,0450383,453,045005306400-2Ct thp - trnkg235.64235.6416,3374,802950.0027,1763,849,7221,131,60122,3216,403,75327,1766,403,75306,403,753005407930-1a hc xym7.147.14526,8291,283,0720.00.001,152,0453,761,5589,161,1330.08,225,6011,152,0458,225,60108,225,60100F - Box culvert 2x2m (Cng hp 2x2m), Km3+5060.001,209,500,8422703110-1ao kt cu loi 1 (bao gm vn chuyn)m761.34761.340.00.012,98476,387761.34153,8740.09,885,42058,156,417117,150,431140,000106,587,60000117,150,43104603110-4 dm mm20.6920.690.0270,900183,6680.020.69581,7695,604,9213,800,0910.012,036,801581,76912,036,8010012,036,80102804300-12ap tr kt cu thot nc K95 (bng ct)m292.19292.190.0101,260159168292.19131,10529,587,15946,57049,01538,307,570140,00040,906,6000038,307,57005106100-7B tng loi Gm50.4050.400.0689,353357,83446,20950.401,399,35834,743,38518,034,8502,328,90970,527,6431,399,35870,527,6430070,527,64304806100-4aB tng loi D (gi bao gm thm lp nha bitum chng thm v khe ni cng)m107.92107.920.01,404,4531,596,11198,010107.923,965,640151,568,532172,252,33510,577,274427,971,8693,965,640427,971,86900427,971,86905206400-1Ct thp - g (bao gm cht khe ni cng)kg19,128.8319,128.830.016,8943,92282819,128.8327,699323,153,54075,014,85515,836,025529,849,46227,699529,849,46200529,849,46205306400-2Ct thp - trnkg301.72301.720.016,3374,80295301.7227,1764,929,2901,448,93428,5808,199,54327,1768,199,543008,199,54305407930-1a hc xym11.6511.650.0526,8291,283,0720.011.651,152,0456,137,55714,947,7860.013,421,3241,152,04513,421,3240013,421,3240G - Relocation canal (Ci mng)0.001,606,493,196STT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]2703110-1ao kt cu loi 1 (bao gm vn chuyn)m5,636.141,006.714,629.430.012,98476,3870.00153,8740.073,180,988430,527,370867,255,406179,8981,013,930,314154,906,094712,348,912005503110-1bo kt cu loi 1 (tn dng p)m411.40411.400.01,47210,1460.0014,8690.0605,7364,173,9806,117,10715,0006,171,00006,117,107001303400-6p t K90 (vt liu tn dng p b bao)m411.40411.400.01,57310,0100.0014,8240.0646,9514,118,1486,098,59477,31731,808,21406,098,594004603110-4 dm mm91.8191.81270,900183,6680.00.00581,76924,871,32916,862,5590.053,412,212581,76953,412,21253,412,2120004703200-8Cc tre (25 cc/m)m10,191.0010,191.003,6623,1790.00.008,75537,318,16832,396,0190.089,222,2058,75589,222,20589,222,205000903400-3ap t dnh bo v mi dcm264.65264.658,54048,15412,2580.00100,7382,260,11112,743,9183,244,09926,660,31277,31720,461,94426,660,3120005407930-1a hc xym255.31255.31526,8291,283,0720.00.001,152,045134,504,686327,581,0560.0294,128,6091,152,045294,128,609294,128,6090006107930-1b hc xy tng chn (bao gm ng thot nc c tng lc, khe ln)m76.4776.47476,305119,7840.00.001,273,16236,423,0539,159,8890.097,358,6981,273,16297,358,69897,358,698000H - Temporary Water drains for construction (Cng thot nc tm phc v thi cng): Km2+795; Km3+65; Km3+18575,262,5685704300-4bCng trn b tng ct thp D100cm thot nc tm (lp t, tho d, khu hao)m56.5056.50530,000481,01236,8890.001,341,13129,945,00027,177,1552,084,21775,773,902300,00016,950,000075,773,90200803400-2p thng thng K95 (bng ct)m278.00278.00101,66521,6765,4970.00141,16328,262,8816,025,8771,528,11639,243,314140,00038,920,000039,243,314005603400-5bp bao ti t (c tho d)m94.4594.4564,80095,6290.00.00205,3216,120,3609,032,1210.019,392,568205,32119,392,568019,392,56800CNG BILL No.40.0055,671,813,488460,112,493109,061,604,50521,334,385,20619,794,379,7895,153,028,3544,008,777,122BILL No.5: CC SN PHM ASPHALT V MT NG B TNG NHASTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Prime Coat (Nha thm bm)1,689,585,5436205100-1Lp nha thm bmm56,097.0018,399.5224,960.204,953.734,954.6419,0687233,7429,908.3730,1191,069,668,81540,575,609209,926,2801,689,585,54330,1191,689,585,543554,175,017751,776,150149,201,498149,228,741B - Tack Coat (Nha dnh bm)924,646,8516305200-1Lp nha dnh bmm56,097.0018,399.5224,960.204,953.734,954.648,4147233,7429,908.3716,483471,978,84140,575,609209,926,280924,646,85116,483924,646,851303,279,219411,418,91481,652,38981,667,298C - Asphalt Concrete (B tng nha)0.0029,986,314,7686405300-1B tng nha ht mn - 5cmm56,097.0018,399.5224,960.204,953.734,954.64163,2226,31723,0959,908.37246,5389,156,241,271354,368,3081,295,569,56613,830,042,186246,53813,830,042,1864,536,179,8306,153,636,8571,221,283,5401,221,506,5346505300-4B tng nha ht th - 7cmm56,097.0018,399.5224,960.204,953.734,954.64186,5918,30930,1359,908.37288,00610,467,194,183466,126,3061,690,456,17316,156,272,582288,00616,156,272,5825,299,170,9527,188,686,2741,426,704,9591,426,965,461CNG BILL No.532,600,547,162581,14665,201,094,32410,692,805,01914,505,518,1962,878,842,3872,879,368,033BILL No.7: HNG MC PH TRSTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Road Signs (Bin bo)123,721,3546607400-1Bin trnci4.004.000.00.01,094,391622,28122,9640.002,226,4344,377,5662,489,12391,8568,905,7362,226,4348,905,73608,905,736006707400-3Bin ch dn v thng tinm44.266.8411.256.321.931,410,420613,1673,3418.252,594,11762,425,16927,138,775147,867114,815,6182,594,117114,815,61817,743,76029,183,81616,394,4915,006,317B - Steel structure (Kt cu thp)0.001,202,422,1856807505-1Lan can b hnhm71.0071.00213,541110,43242,3270.00469,36515,161,3887,840,6663,005,18233,324,915469,36533,324,91533,324,9150006907505-4Gi long mn loi 1 (L=22,4m)ci6.002.002.001.000.098,106,89236,565,21417,227,1471.00194,849,545588,641,353219,391,286103,362,8831,169,097,270194,849,5451,169,097,270389,699,090389,699,090194,849,5450C - Pavement Markings (Vch sn)0.00833,936,6967007600-2Vch sn ng phn quang dy 3mmm2,444.10778.001,088.00162.00297.18171,94762,01132,642459.18341,204420,256,763151,562,18579,781,447833,936,696341,204833,936,696265,456,712371,229,95255,275,048101,399,005D - Reflective Pavement Studs (inh phn quang)0.00417,343,0367107650-2inh ng phn quang, loi 2vin1,823.00606.67796.67163.50163.50155,54015,8947,443327.00228,932283,549,42028,975,53913,568,035417,343,036228,932417,343,036138,885,413182,382,49337,430,38237,430,382E - Sidewalk (Va h)0.004,126,964,1747207910-1Va h loi 1 (lt gch t chn va h v GPC bn)m24,183.028,166.3610,681.621,992.992,093.7572,37344,4930.04,086.74149,5691,750,197,7061,075,985,5080.03,617,030,118149,5693,617,030,1181,221,434,2441,597,639,922298,089,290313,160,5817307910-2Va h loi 2 (lt gch BTXM ti nt giao)m16.0016.00187,67261,5547100.00319,8743,002,755984,85811,3575,117,984319,8745,117,98405,117,984007407910-3Va h loi 3 (cc li h h vo ng, cng c quan)m516.00117.0064.000.0335.00165,868102,9339,128335.00355,70285,587,94053,113,4954,710,293183,542,232355,702183,542,23241,617,13422,764,9280119,160,1707507910-5G chn mp ngoi hm3,160.001,040.001,400.00280.00280.0030,65741,4611,386560.0094,07496,877,640131,017,1354,380,566297,273,84094,074297,273,84097,836,960131,703,60026,340,72026,340,7207607910-9Li i dnh cho ngi khuyt tt loi 3 (bao gm c b va b tng)ci12.004.004.001.003.001,600,0000.00.04.002,047,72419,200,0000.00.024,572,6882,000,00024,000,0008,190,8968,190,8962,047,7246,143,172F - Concrete Curb and Gutter (B va v an rnh b tng)0.006,564,639,2357707920-1B va b tng, va loi Am3,105.001,027.221,394.81259.41265.1974,538211,0537,652524.60375,300231,439,474655,320,30323,758,2831,165,306,500400,0001,242,000,000385,514,906523,473,19197,356,57399,525,8077807920-2B va b tng, va loi Bm77.5015.2623.5221.4916.2361,716179,1885,65537.72315,5534,782,99913,887,078438,27724,455,358315,55324,455,3584,815,3397,421,8076,781,2345,121,4257907920-3B va b tng, va loi Cm9,515.003,216.294,072.45865.29865.81121,715260,06910,4581,731.11502,0021,158,114,6092,474,560,32499,507,8004,776,549,030500,0004,757,500,0001,614,581,7892,044,375,630434,378,566434,639,6078007920-5an rnh b tng (b tng loi F)m3,170.501,043.641,404.37280.77281.2933,34797,7912,171562.06170,612105,727,355310,045,2686,883,417540,925,346170,000538,985,000178,056,903239,602,74247,902,73147,991,4498107920-6Sn b vam30.7230.720.00.010,94532,2660.00.0055,302336,218991,2120.01,698,87755,3021,698,87701,698,87700G - Retaining wall (Tng chn)0.003,327,696,4992703110-1ao kt cu loi 1 (bao gm vn chuyn)m2,143.82946.51740.91302.3878.620.012,98476,387381.01153,8740.027,835,871163,759,805329,878,159140,000300,134,800145,643,724114,006,02146,528,78012,098,3265503110-1bo kt cu loi 1 (tn dng p)m2,165.151,010.19655.84315.7579.330.01,47210,146395.0814,8690.03,187,91721,967,16932,193,61515,00032,477,25015,020,4579,751,7064,694,9301,179,5334603110-4 dm mm201.1390.4265.9128.867.54270,900183,6680.036.39581,76954,486,11736,941,1450.0117,011,199581,769117,011,19952,601,25538,341,69016,787,6724,383,6888203400-7bp tr kt cu K95 (t tn dng)m1,919.63900.44573.86280.3069.900.01,83710,603350.2115,9210.03,525,74620,353,89630,562,42915,00028,794,45014,335,9139,136,3544,462,7281,112,9256107930-1b hc xy tng chn (bao gm ng thot nc c tng lc, khe ln)m3,059.941,307.941,119.50415.89117.06476,305119,7840.0532.951,273,1621,457,465,112366,532,0980.03,895,799,330900,0002,753,946,0001,665,225,3761,425,302,491529,493,562149,034,9311303400-6p t K90 (vt liu tn dng)m245.52109.7581.9935.459.430.01,57310,01044.8714,8240.0386,0952,457,6763,639,58815,0003,682,8001,626,8691,215,359525,487139,7223503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m1,833.001,833.000.05,87732,7030.0064,5550.010,772,05659,944,628118,329,31550,00091,650,0000118,329,31500CNG BILL No.717,741,308,879206,786,44033,193,446,3606,291,611,6557,279,473,5981,819,339,4631,363,867,759BILL No.8: CNG TRNH IN V CHIU SNG (HO K THUT V TUYNEL NGANG)STT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Utilities Ditch (Ho k thut)33,467,626,3902703110-1ao kt cu loi 1 (bao gm vn chuyn)m6,224.001,369.782,288.24665.631,642.680.012,98476,3872,308.32153,8740.080,813,902475,432,184957,711,776140,000871,360,000210,773,937352,101,206102,423,560252,766,3098303400-7ap tr kt cu K95 (bng ct)m2,944.61570.811,010.29326.94929.71101,2603,8877,0531,256.64131,105298,171,20911,445,02620,768,422386,053,094140,000412,245,40074,835,982132,453,98842,862,854121,889,5718407505-7Gi cp bng thp hnh m kmtn50.904.194.6125,642,68110,988,5273,044,6738.8050,778,2731,305,212,437559,316,024154,973,8672,584,614,09650,778,2732,584,614,09600212,975,725234,016,0008508500-2Ho t b cp DBm293.40147.0454.0041.1727.002,081,754442,85627,46468.173,266,213610,786,539129,933,9138,057,909958,306,8943,266,213958,306,894480,263,960176,375,502134,482,70188,187,7518608500-3Ho k thut loi 1m1,827.40598.49789.66130.50231.662,862,7052,220,611244,119362.166,733,8525,231,307,3804,057,944,329446,103,95812,305,441,1457,000,00012,791,800,0004,030,143,0835,317,453,570878,779,2521,559,952,5898708500-3Ho k thut loi 2m863.70232.52490.8791.2512.008,914,5294,047,426609,946103.2517,310,7127,699,478,9323,495,762,152526,810,28514,951,261,95417,000,00014,682,900,0004,025,086,7548,497,309,1991,579,591,346207,728,5448808500-5Ho k thut loi 3m162.0057.0057.0012.0012.002,943,5652,280,219304,62624.006,987,577476,857,553369,395,50749,349,3631,131,987,4747,200,0001,166,400,000398,291,889398,291,88983,850,92483,850,924B - Tunnel (Cng hp k thut - Tuynen) Km2+4201,825,470,3953203110-2ao kt cu loi 2 (bao gm vn chuyn)m691.31691.310.012,98476,3870.00153,8740.08,976,13452,807,041106,374,635140,00096,783,400106,374,6350003303110-2bo kt cu loi 2 (tn dng p)m226.33226.330.01,47210,1460.0014,8690.0333,2432,296,2983,365,30115,0003,394,9503,365,3010008303400-7ap tr kt cu K95 (bng ct)m317.02317.02101,2603,8877,0530.00131,10532,101,4451,232,1842,235,95241,562,907140,00044,382,80041,562,9070008203400-7bp tr kt cu K95 (t tn dng)m226.33226.330.01,83710,6030.0015,9210.0415,6962,399,7843,603,40015,0003,394,9503,603,4000003503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m4,490.074,490.070.05,87732,7030.0064,5550.026,386,954146,838,831289,856,46950,000224,503,500289,856,4690008906100-5bB tng loi E (gi bao gm thm lp nha bitum chng thm v lm khe ln)m130.60130.601,646,2321,538,13579,4860.004,177,168214,997,958200,880,41310,380,838545,538,1414177168545,538,141545,538,1410009006100-8B tng loi H (lp m)m17.0017.00529,954343,56345,6420.001,176,3659,009,2125,840,570775,92019,998,2051,176,365.0019,998,20519,998,2050009106400-1Ct thp - gkg25,674.3925,674.3916,8943,9228280.0027,699433,731,180100,683,66121,254,843711,154,92927,699.00711,154,929711,154,9290005306400-2Ct thp - trnkg84.5284.5216,3374,802950.0027,1761,380,829405,8868,0062,296,91627,176.002,296,9162,296,9160009207505-7Gi cp bng thp hnh m kmkg1,406.001,406.0025,64310,9893,0450.0050,77836,053,60915,449,8694,280,81171,393,86850,778.0071,393,86871,393,8680005807930-2Gch xy (cc loi)m1.041.041,002,187442,2808,5180.001,859,5691,042,275459,9718,8591,933,9521,859,569.001,933,9521,933,9520009308500-8H thng chiu sng tuynent.b1.001.0030,221,6111,491,0050.00.0042,022,68230,221,6111,491,0050.042,022,68242,022,682.0042,022,68242,022,6820009408500-9H thng thot nc tuynent.b1.001.0076,539,5356,435,56737,9430.0048,672,10376,539,5356,435,56737,94348,672,10348,672,103.0048,672,10348,672,1030009508500-10H thng thot thng gi tuynent.b1.001.008,500,000115,1770.00.0011,025,9388,500,000115,1770.011,025,93810,000,00010,000,00011,025,938000C - Tunnel (Cng hp k thut - Tuynen) Km3+031,890.001,825,244,4633203110-2ao kt cu loi 2 (bao gm vn chuyn)m672.26672.260.012,98476,3870.00153,8740.08,728,78451,351,870103,443,335140,00094,116,4000103,443,335003303110-2bo kt cu loi 2 (tn dng p)m197.72197.720.01,47210,1460.0014,8690.0291,1182,006,0272,939,89915,0002,965,80002,939,899008303400-7ap tr kt cu K95 (bng ct)m311.50311.50101,2603,8877,0530.00131,10531,542,4901,210,7292,197,01940,839,208140,00043,610,000040,839,208008203400-7bp tr kt cu K95 (t tn dng)m197.72197.720.01,83710,6030.0015,9210.0363,1482,096,4313,147,90015,0002,965,80003,147,900003503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m4,426.004,426.000.05,87732,7030.0064,5550.026,010,431144,743,549285,720,43050,000221,300,0000285,720,430008906100-5bB tng loi E (gi bao gm thm lp nha bitum chng thm v lm khe ln)m131.62131.621,646,2321,538,13579,4860.004,177,168216,677,116202,449,31010,461,913549,798,8524177168549,798,8520549,798,852009006100-8B tng loi H (lp m)m16.9316.93529,954343,56345,6420.001,176,3658,972,1155,816,520772,72519,915,8591,176,36519,915,859019,915,859009106400-1Ct thp - gkg25,786.2125,786.2116,8943,9228280.0027,699435,620,215101,122,17021,347,414714,252,23127,699714,252,2310714,252,231005306400-2Ct thp - trnkg84.5284.5216,3374,802950.0027,1761,380,829405,8868,0062,296,91627,1762,296,91602,296,916009207505-7Gi cp bng thp hnh m kmkg1,406.001,406.0025,64310,9893,0450.0050,77836,053,60915,449,8694,280,81171,393,86850,77871,393,868071,393,868005807930-2Gch xy (cc loi)m1.041.041,002,187442,2808,5180.001,859,5691,042,275459,9718,8591,933,9521,859,5691,933,95201,933,952009308500-8H thng chiu sng tuynent.b1.001.0030,221,6111,491,0050.00.0042,022,68230,221,6111,491,0050.042,022,68242,022,68242,022,682042,022,682009408500-9H thng thot nc tuynent.b1.001.0076,539,5356,435,56737,9430.0048,672,10376,539,5356,435,56737,94348,672,10348,672,10348,672,103048,672,103009508500-10H thng thot thng gi tuynent.b1.001.008,500,000115,1770.00.0011,025,9388,500,000115,1770.011,025,93810,000,00010,000,000011,025,93800D - Tunnel (Cng hp k thut - Tuynen) Km3+542,120.001,835,963,6263203110-2ao kt cu loi 2 (bao gm vn chuyn)m705.29705.290.00.012,98476,387705.29153,8740.09,157,65453,874,930108,525,793140,00098,740,60000108,525,79303303110-2bo kt cu loi 2 (tn dng p)m361.20361.200.00.01,47210,146361.2014,8690.0531,8233,664,6615,370,68315,0005,418,000005,370,68308303400-7ap tr kt cu K95 (bng ct)m322.90322.900.0101,2603,8877,053322.90131,10532,696,8541,255,0382,277,42342,333,805140,00045,206,0000042,333,80508203400-7bp tr kt cu K95 (t tn dng)m361.20361.200.00.01,83710,603361.2015,9210.0663,4093,829,8155,750,66515,0005,418,000005,750,6650STT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHN0.00UNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMY0.00VT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0]0.00[5][0][0][0][1]=[4]*[5]3503110-5Cc thp hnh (bao gm h khung chng, h v nh cc, khu hao)m4,426.004,426.000.00.05,87732,7034,426.0064,5550.026,010,431144,743,549285,720,43050,000221,300,00000285,720,43008906100-5bB tng loi E (gi bao gm thm lp nha bitum chng thm v lm khe ln)m131.57131.570.01,646,2321,538,13579,486131.574,177,168216,594,804202,372,40410,457,939549,589,9944177168549,589,99400549,589,99409006100-8B tng loi H (lp m)m16.8316.830.0529,954343,56345,64216.831,176,3658,919,1205,782,164768,16119,798,2231,176,36519,798,2230019,798,22309106400-1Ct thp - gkg25,783.3625,783.360.016,8943,92282825,783.3627,699435,572,069101,110,99321,345,055714,173,28927,699714,173,28900714,173,28905306400-2Ct thp - trnkg84.5284.520.016,3374,8029584.5227,1761,380,829405,8868,0062,296,91627,1762,296,916002,296,91609207505-7Gi cp bng thp hnh m kmkg1,406.001,406.000.025,64310,9893,0451,406.0050,77836,053,60915,449,8694,280,81171,393,86850,77871,393,8680071,393,86805807930-2Gch xy (cc loi)m1.041.040.01,002,187442,2808,5181.041,859,5691,042,275459,9718,8591,933,9521,859,5691,933,952001,933,95209308500-8H thng chiu sng tuynent.b1.001.000.030,221,6111,491,0050.01.0042,022,68230,221,6111,491,0050.042,022,68242,022,68242,022,6820042,022,68209408500-9H thng thot nc tuynent.b1.001.000.076,539,5356,435,56737,9431.0048,672,10376,539,5356,435,56737,94348,672,10348,672,10348,672,1030048,672,10309508500-10H thng thot thng gi tuynent.b1.001.000.08,500,000115,1770.01.0011,025,9388,500,000115,1770.011,025,93810,000,00010,000,0000011,025,9380CNG BILL No.838,980,187,393410,645,10677,908,609,74611,118,195,04916,771,388,5274,943,574,7022,548,391,687BILL No.9: CNH QUANSTT GCTPAY ITEM (Hng mc th. ton)DESCRIPTION (HNG MC)UNIT (N V)QUANTITY (KHI LNG)N GI THNH PHNUNIT PRICE (N GI) VNGI TR THNH PHNAMOUNT (THNH TIN) VNN GI D KINTHNH TINVT LIUNHN CNGMYVT LIUNHN CNGMY[A][1][2][3]4.00[0][0][0][5][0][0][0][1]=[4]*[5]A - Grassing (Trng c)0.00158,203,5789609105-1C l trem2,649.001,569.99699.84101.79181.8910,96235,7020.0283.6859,72229,038,33894,573,8570.0158,203,57859,722158,203,57893,763,22641,795,9616,079,25210,862,536B - Top Soiling (t mu)0.00128,400,0009709200-1Cung cp v ri t mum1,284.00551.28485.5494.5493.8456,50023,9070.0188.37102,90772,546,00030,696,7810.0132,132,588100,000128,400,00056,730,40849,964,9929,728,4579,656,293C - Landscaping (Cnh quan)0.001,077,198,6529809250-1Ngu ct xn trn cao 0,8 - 1m; K trung bnh tn 1mcy71.0024.0030.007.006.00170,48160,3230.013.00295,39012,104,1514,282,9620.020,972,69029539020,972,6907,089,3608,861,7002,067,7301,772,3409909250-3Ta t cnh cao 0,3m; 25 khm/mm77.0477.040.00.00.090,96239,9520.00.00167,5477,007,7123,077,8930.012,907,821167,54712,907,82112,907,82100010009250-4Cm t mai cao 0,2m; 25 khm/mm989.28325.92448.9681.5280.6478,96239,9520.0162.16152,18978,115,52739,523,5960.0150,557,534152,189150,557,53449,601,43968,326,77312,406,44712,272,52110109250-5Bng n cao 0,2m; 100 khm/mm23.556.8710.402.752.360.00.00.05.10244,3370.00.00.05,754,136244,3375,754,1361,678,2902,541,410671,316575,41410209250-7Bng lng cao 4m; K thn 10cmcy406.00134.00192.0029.0028.00590,881110,5680.057.00897,733239,897,68644,890,5720.0364,479,598897,733364,479,598120,296,222172,364,73626,034,25725,136,52410309250-9C cnh cao 0,8m; K tn 1,0 - 1,5mcy30.0030.000.00.071,48160,3230.00.00168,6872,144,4301,809,7020.05,060,610168,6875,060,6105,060,61000010409250-11Cc thm, cc ng sc cao 0,3m; K tn 0,3m; 25 khm/mm800.00150.00400.00150.0060.00150,96239,9520.0210.00244,337120,769,60031,961,5040.0195,469,600244337195,469,60036,650,55097,734,80036,650,55014,660,22010509250-12Thin thanh cao 0,3m; 25 khm/mm63.6063.600.00.00.0225,96239,9520.00.00340,32414,371,1832,540,9400.021,644,606340,32421,644,60621,644,60600010609250-17Bch thin hng cao 0,7m; 3 cy/khmm357.7689.44167.7033.5444.7275,96239,9520.078.26148,35027,176,16514,293,1850.053,073,696148,35053,073,69613,268,42424,878,2954,975,6596,634,21210709250-18Khung b gc cy v xy bn trng cyh406.00134.00192.0029.0028.00246,533184,04245,31757.00609,060100,092,38374,721,09418,398,661247,278,360609,060247,278,36081,614,040116,939,52017,662,74017,053,680CNG BILL No.91,367,534,8173,427,6762,727,604,459500,304,997583,408,188116,276,40898,623,739CP PHI VA ASPHALT V XI MNG2,735,069,6346,855,3525,455,208,9181,000,609,9941,166,816,376232,552,815197,247,479109min1B tng nha ht mntn6,798.961,158,8341,158,8347,878,860,1410.00.00.09,130,289,043,034,7000.00.0110tho1B tng nha ht thtn9,121.37959,667959,6678,753,479,8950.00.00.08,400,425,790,450,0500.00.0111C2232Va b tng Dmax=40mm, st 6-8 M150m14.30574,280574,2808,211,4930.00.00.04,715,700,461,2890.00.0112B2217Va xi-mng ct vng M150m118.54663,128663,12878,608,5520.00.00.052,127,521,653,1490.00.0113C2141Va b tng Dmax=70mm, st 2-4 M100tn210.84476,720476,720100,512,1010.00.00.047,916,119,473,7130.00.0114C2222Va b tng Dmax=20mm, st 6-8 M150m230.74597,265597,265137,812,2370.00.00.082,310,451,033,2990.00.0115B1215Va xi-mng ct vng M100m1,623.89617,117617,1171,002,131,9900.00.00.0618,432,657,206,1260.00.0116C2223Va b tng Dmax=20mm, st 6-8 M200m941.38657,495657,495618,955,4170.00.00.0406,959,979,683,3290.00.0117C2225Va b tng Dmax=20mm, st 6-8 M300m4,629.23867,762867,7624,017,065,9090.00.00.03,485,857,075,114,7400.00.0118C2142Va b tng Dmax=70mm, st 2-4 M150m1,032.21528,633528,633545,659,0190.00.00.0288,453,227,901,6550.00.0119C2234Va b tng Dmax=40mm, st 6-8 M250m79.70689,768689,76854,977,3080.00.00.037,921,615,084,8640.00.0120C2224Va b tng Dmax=20mm, st 6-8 M250m189.61725,738725,738137,610,7220.00.00.099,869,396,742,8380.00.0121C3226Va b tng Dmax=20mm, st 6-8 M350m2,233.40753,859753,8591,683,669,3460.00.00.01,269,249,525,388,7300.00.0122B1216Va xi-mng ct vng M125m0.0690,364690,3640.00.00.00.00.00.00.0TNG CNG0.00.00.0196,387,987,7642,972,016,862389,847,414,14765,886,110,47981,418,024,23519,057,402,87915,351,988,748194,490,287,416389,847,414,1470.034,409,391,62734,409,262,7151,089,169,711128,911.84

GCTXY DNG NG ON TUYN ON XUN LA N BI (KM2+200-KM3+780)THUC D N PHT TRIN GIAO THNG TH H NI66.0066PHN TCH N GI D THU73.00713n v tnh: ng VN.+59o bn 14o kc 272343STTn, hinK.tra SH trngPay Item (Hng mc)M s VL, NC, MThnh phn chi phn v tnh.mc NN ban hnhH sHao phn giNht n giThnh tinKhi lng thnh phmTng K.lng VL, NC. MVt liu khc, my khc[1][2][3][4][5][6][7]=[5]x[6]1Hin102100-1Dn dp v o b gc cy, bc lp t hu c TB 30cm (bao gm vn chuyn)m82,432.20ttpCHI PH TRC TIP0aChi ph vt liu1.000001v0bChi ph nhn cng1.000001n3,8150.002AA.11121n1Nhn cng bc 3,0/7 (Nhm II)cng1.210000.010000.01210212,50812,571997.430.003AB.11211n1Nhn cng bc 3,0/7 (Nhm II)cng0.450000.010000.00450212,5082956370.940.004AB.24131n1Nhn cng bc 3,0/7 (Nhm II)cng0.500000.002700.00135212,5083287111.280.000cChi ph my thi cng1.000001m25,1900.005AB.24131m1My i - cng sut 108,0 CVca0.027000.002700.000071,965,32911436.010.000m2My o mt gu, bnh xch dung tch 1,25 mca0.172000.002700.000463,403,88311,58138.280.006AB.41421m1 t t - trng ti 7,0 Tca0.852000.003000.002561,634,50624,178210.700.007AB.42321m1 t t - trng ti 7,0 Tca0.370000.018000.006661,634,506310,886549.000.008AB.42421m1 t t - trng ti 7,0 Tca0.229000.021000.004811,634,50647,860396.420.009AB.34110m1My i - cng sut 108,0 CVca0.092000.003000.000281,965,329554222.750.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000580e)Cng chi ph trc tip: T = VL+NC+M+TT29,5850f)CHI PH CHUNG: C = T*5,5%%5.500001,6270g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000001,873tthueChi ph xy dng trc thu: G = T+C+TL0.0000033,0850h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000003,308sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)36,3930i)Cc chi ph khc c phn b%2.000007280D.giaTNG CNG1t.cong37,1212Hin102100-2Di di cy ng knh ln hn 20cmcy37.00ttpCHI PH TRC TIP0aChi ph vt liu1.000002v0bChi ph nhn cng1.000002n78,6280.0010AA.13112n1Nhn cng bc 3,0/7 (Nhm II)cng0.370001.000000.37000212,508178,62813.690.000cChi ph my thi cng1.000002m305,6530.0011AB.41421m1 t t - trng ti 7,0 Tca0.852000.040000.034081,634,506155,7041.260.0012AB.42321m1 t t - trng ti 7,0 Tca0.370000.240000.088801,634,5062145,1443.290.0013AB.42421m1 t t - trng ti 7,0 Tca0.229000.280000.064121,634,5063104,8052.370.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000007,686e)Cng chi ph trc tip: T = VL+NC+M+TT391,9660f)CHI PH CHUNG: C = T*5,5%%5.5000021,5580g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000024,811tthueChi ph xy dng trc thu: G = T+C+TL0.00000438,3360h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000043,834sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)482,1690i)Cc chi ph khc c phn b%2.000009,6430D.giaTNG CNG2t.cong491,8133Hin102200-1aPh d b tng c ct thpm155.77ttpCHI PH TRC TIP0aChi ph vt liu1.000003v0bChi ph nhn cng1.000003n467,8570.0014AA.22211n1Nhn cng bc 3,5/7 (Nhm II)cng2.020001.000002.02000230,3541465,315314.660.0015AB.55321n1Nhn cng bc 3,0/7 (Nhm II)cng1.196000.010000.01196212,50822,5421.860.000cChi ph my thi cng1.000003m547,1850.0016AB.55321m1My i - cng sut 140,0 CVca0.202000.010000.002022,535,25915,1210.310.000m2My o mt gu, bnh xch dung tch 3,60 mca0.973000.010000.009738,135,825179,1621.520.0017AB.53421m1 t t - trng ti 7,0 Tca1.920000.010000.019201,634,506231,3832.990.0018AB.54321m1 t t - trng ti 7,0 Tca0.636000.060000.038161,634,506362,3735.940.0019AB.54421m1 t t - trng ti 7,0 Tca0.460000.060000.027601,634,506445,1124.300.0020AB.34120m1My i - cng sut 108,0 CVca0.129000.010000.001291,965,32952,5350.200.0021AA.22211m1Bin th hn xoay chiu - 23,0 kWca0.230001.000000.23000328,420675,53735.830.000m2My khoan b tng cm tay - cng sut 1,50 kWca1.050001.000001.05000234,2506245,963163.560.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000020,301e)Cng chi ph trc tip: T = VL+NC+M+TT1,035,3420f)CHI PH CHUNG: C = T*5,5%%5.5000056,9440g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000065,537tthueChi ph xy dng trc thu: G = T+C+TL0.000001,157,8230h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000115,782sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)1,273,6060i)Cc chi ph khc c phn b%2.0000025,4720D.giaTNG CNG3t.cong1,299,0784Hin102200-1bPh d b tng khng ct thpm225.29ttpCHI PH TRC TIP0aChi ph vt liu1.000004v0bChi ph nhn cng1.000004n435,6070.0022AA.22212n1Nhn cng bc 3,5/7 (Nhm II)cng1.880001.000001.88000230,3541433,066423.550.0023AB.55321n1Nhn cng bc 3,0/7 (Nhm II)cng1.196000.010000.01196212,50822,5422.690.000cChi ph my thi cng1.000004m401,8640.0024AB.55321m1My i - cng sut 140,0 CVca0.202000.010000.002022,535,25915,1210.460.000m2My o mt gu, bnh xch dung tch 3,60 mca0.973000.010000.009738,135,825179,1622.190.0025AB.53421m1 t t - trng ti 7,0 Tca1.920000.010000.019201,634,506231,3834.330.0026AB.54321m1 t t - trng ti 7,0 Tca0.636000.060000.038161,634,506362,3738.600.0027AB.54421m1 t t - trng ti 7,0 Tca0.460000.070000.032201,634,506452,6317.250.0028AB.34120m1My i - cng sut 108,0 CVca0.129000.010000.001291,965,32952,5350.290.0029AA.22212m1My khoan b tng cm tay - cng sut 1,50 kWca0.720001.000000.72000234,2506168,660162.210.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000016,749e)Cng chi ph trc tip: T = VL+NC+M+TT854,2210f)CHI PH CHUNG: C = T*5,5%%5.5000046,9820g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000054,072tthueChi ph xy dng trc thu: G = T+C+TL0.00000955,2750h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000095,528sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)1,050,8030i)Cc chi ph khc c phn b%2.0000021,0160D.giaTNG CNG4t.cong1,071,8195Hin102200-1cPh d tng gchm1.50ttpCHI PH TRC TIP0aChi ph vt liu1.000005v0bChi ph nhn cng1.000005n382,6260.0030AA.22221n1Nhn cng bc 3,5/7 (Nhm II)cng1.650001.000001.65000230,3541380,0842.480.0031AB.55321n1Nhn cng bc 3,0/7 (Nhm II)cng1.196000.010000.01196212,50822,5420.020.000cChi ph my thi cng1.000005m385,4670.0032AB.55321m1My i - cng sut 140,0 CVca0.202000.010000.002022,535,25915,1210.000.000m2My o mt gu, bnh xch dung tch 3,60 mca0.973000.010000.009738,135,825179,1620.010.0033AB.53421m1 t t - trng ti 7,0 Tca1.920000.010000.019201,634,506231,3830.030.0034AB.54321m1 t t - trng ti 7,0 Tca0.636000.060000.038161,634,506362,3730.060.0035AB.54421m1 t t - trng ti 7,0 Tca0.460000.070000.032201,634,506452,6310.050.0036AB.34120m1My i - cng sut 108,0 CVca0.129000.010000.001291,965,32952,5350.000.0037AA.22221m1My khoan b tng cm tay - cng sut 1,50 kWca0.650001.000000.65000234,2506152,2630.980.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000015,362e)Cng chi ph trc tip: T = VL+NC+M+TT783,4540f)CHI PH CHUNG: C = T*5,5%%5.5000043,0900g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000049,593tthueChi ph xy dng trc thu: G = T+C+TL0.00000876,1370h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000087,614sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)963,7510i)Cc chi ph khc c phn b%2.0000019,2750D.giaTNG CNG5t.cong983,0266Hin102200-1dPh d tng m14.40ttpCHI PH TRC TIP0aChi ph vt liu1.000006v0bChi ph nhn cng1.000006n382,6260.0038AA.22221n1Nhn cng bc 3,5/7 (Nhm II)cng1.650001.000001.65000230,3541380,08423.760.0039AB.55321n1Nhn cng bc 3,0/7 (Nhm II)cng1.196000.010000.01196212,50822,5420.170.000cChi ph my thi cng1.000006m385,4670.0040AB.55321m1My i - cng sut 140,0 CVca0.202000.010000.002022,535,25915,1210.030.000m2My o mt gu, bnh xch dung tch 3,60 mca0.973000.010000.009738,135,825179,1620.140.0041AB.53421m1 t t - trng ti 7,0 Tca1.920000.010000.019201,634,506231,3830.280.0042AB.54321m1 t t - trng ti 7,0 Tca0.636000.060000.038161,634,506362,3730.550.0043AB.54421m1 t t - trng ti 7,0 Tca0.460000.070000.032201,634,506452,6310.460.0044AB.34120m1My i - cng sut 108,0 CVca0.129000.010000.001291,965,32952,5350.020.0045AA.22221m1My khoan b tng cm tay - cng sut 1,50 kWca0.650001.000000.65000234,2506152,2639.360.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000015,362e)Cng chi ph trc tip: T = VL+NC+M+TT783,4540f)CHI PH CHUNG: C = T*5,5%%5.5000043,0900g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000049,593tthueChi ph xy dng trc thu: G = T+C+TL0.00000876,1370h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000087,614sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)963,7510i)Cc chi ph khc c phn b%2.0000019,2750D.giaTNG CNG6t.cong983,0267Hin103400-1Nn p K98m18,568.47ttpCHI PH TRC TIP0aChi ph vt liu1.000007v101,26046AB.13411v1Ct nnm1.220000.000000.0000083,000100.000.000v2Vt liu khc%2.000000.000002.000000100.000.0046AB.66124v1Ct nnm122.000000.010001.2200083,0002101,26022,653.530.000bChi ph nhn cng1.000007n3,1880.0047AB.13411n1Nhn cng bc 3,0/7 (Nhm II)cng0.450000.000000.00000212,508100.000.0048AB.66124n1Nhn cng bc 3,0/7 (Nhm II)cng1.500000.010000.01500212,50823,188278.530.000cChi ph my thi cng1.000007m7,7740.0049AB.66124m1m bnh hi t hnh 16,0 Tca0.310000.010000.003101,487,95014,61357.560.000m2My i - cng sut 108,0 CVca0.155000.010000.001551,965,32913,04628.780.000m3My khc%1.500000.000001.50000011150.002,133,212.200d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000002,244e)Cng chi ph trc tip: T = VL+NC+M+TT114,4660f)CHI PH CHUNG: C = T*5,5%%5.500006,2960g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000007,246tthueChi ph xy dng trc thu: G = T+C+TL0.00000128,0070h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000012,801sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)140,8080i)Cc chi ph khc c phn b%2.000002,8160D.giaTNG CNG7t.cong143,6248Hin103400-2p thng thng K95 (bng ct)m71,798.69ttpCHI PH TRC TIP0aChi ph vt liu1.000008v101,66550AB.13411v1Ct nnm1.220000.200000.2440083,000220,25217,518.880.000v2Vt liu khc%2.000000.000002.00000024050.0029,081,341.4051AB.66123v1Ct nnm122.000000.008000.9760083,000381,00870,075.520.000bChi ph nhn cng1.000008n21,6760.0052AB.13411n1Nhn cng bc 3,0/7 (Nhm II)cng0.450000.200000.09000212,508119,1266,461.880.0053AB.66123n1Nhn cng bc 3,0/7 (Nhm II)cng1.500000.008000.01200212,50822,550861.580.000cChi ph my thi cng1.000008m5,4970.0054AB.66123m1m bnh hi t hnh 16,0 Tca0.274000.008000.002191,487,95013,262157.380.000m2My i - cng sut 108,0 CVca0.137000.008000.001101,965,32912,15478.690.000m3My khc%1.500000.000001.5000001810.005,832,480.770d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000002,577e)Cng chi ph trc tip: T = VL+NC+M+TT131,4140f)CHI PH CHUNG: C = T*5,5%%5.500007,2280g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000008,319tthueChi ph xy dng trc thu: G = T+C+TL0.00000146,9610h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000014,696sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)161,6570i)Cc chi ph khc c phn b%2.000003,2330D.giaTNG CNG8t.cong164,8909Hin103400-3ap t dnh bo v mi dcm2,293.75ttpCHI PH TRC TIP0aChi ph vt liu1.000009v8,54055AB.13312v1t dnhm1.220000.200000.244007,00021,708559.680.0056AB.651200t dnhm122.000000.008000.976007,00036,8322,238.700.000bChi ph nhn cng1.000009n48,1540.0057AB.13312n1Nhn cng bc 3,0/7 (Nhm II)cng0.720000.200000.14400212,508130,601330.300.0058AB.65120n1Nhn cng bc 4,0/7 (Nhm II)cng8.840000.008000.07072248,200217,553162.210.000cChi ph my thi cng1.000009m12,2580.0059AB.65120m1My m t cm tay - trng lng 80 kgca4.420000.008000.03536346,665112,25881.110.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000001,379e)Cng chi ph trc tip: T = VL+NC+M+TT70,3310f)CHI PH CHUNG: C = T*5,5%%5.500003,8680g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000004,452tthueChi ph xy dng trc thu: G = T+C+TL0.0000078,6510h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000007,865sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)86,5160i)Cc chi ph khc c phn b%2.000001,7300D.giaTNG CNG9t.cong88,24710Hin103400-3bp t dnh bo v mi dc (vt liu tn dng)m2,029.10ttpCHI PH TRC TIP0aChi ph vt liu1.0000010v0bChi ph nhn cng1.0000010n48,1540.0060AB.13312n1Nhn cng bc 3,0/7 (Nhm II)cng0.720000.200000.14400212,508130,601292.190.0061AB.65120n1Nhn cng bc 4,0/7 (Nhm II)cng8.840000.008000.07072248,200217,553143.500.000cChi ph my thi cng1.0000010m12,2580.0062AB.65120m1My m t cm tay - trng lng 80 kgca4.420000.008000.03536346,665112,25871.750.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000001,208e)Cng chi ph trc tip: T = VL+NC+M+TT61,6200f)CHI PH CHUNG: C = T*5,5%%5.500003,3890g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000003,901tthueChi ph xy dng trc thu: G = T+C+TL0.0000068,9100h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000006,891sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)75,8010i)Cc chi ph khc c phn b%2.000001,5160D.giaTNG CNG10t.cong77,31711Hin103400-4Vi a k thutm68,672.62ttpCHI PH TRC TIP0aChi ph vt liu1.0000011v20,39163AL.16121v1Vi a k thutm110.000000.010001.1000018,500220,35075,539.880.000v2Vt liu khc%0.200000.000000.2000002410.002,794,975.630bChi ph nhn cng1.0000011n2,7180.0064AL.16121n1Nhn cng bc 3,5/7 (Nhm II)cng1.180000.010000.01180230,35412,718810.340.000cChi ph my thi cng1.0000011m0.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000462e)Cng chi ph trc tip: T = VL+NC+M+TT23,5710f)CHI PH CHUNG: C = T*5,5%%5.500001,2960g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000001,492tthueChi ph xy dng trc thu: G = T+C+TL0.0000026,3600h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000002,636sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)28,9950i)Cc chi ph khc c phn b%2.000005800D.giaTNG CNG11t.cong29,57512Hin103400-5ap bao ti tm79.33ttpCHI PH TRC TIP0aChi ph vt liu1.0000012v64,8000V1Bao tim3.600001.000003.6000018,000164,800285.590.000bChi ph nhn cng1.0000012n95,6290.0065AB.11211n1Nhn cng bc 3,0/7 (Nhm II)cng0.450001.000000.45000212,508195,62935.700.000cChi ph my thi cng1.0000012m0.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000003,209e)Cng chi ph trc tip: T = VL+NC+M+TT163,6370f)CHI PH CHUNG: C = T*5,5%%5.500009,0000g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000010,358tthueChi ph xy dng trc thu: G = T+C+TL0.00000182,9950h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000018,300sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)201,2950i)Cc chi ph khc c phn b%2.000004,0260D.giaTNG CNG12t.cong205,32113Hin103400-6p t K90 (vt liu tn dng)m8,421.46ttpCHI PH TRC TIP0aChi ph vt liu1.0000013v0bChi ph nhn cng1.0000013n1,5730.0066AB.62122n1Nhn cng bc 3,0/7 (Nhm II)cng0.740000.010000.00740212,50811,57362.320.000cChi ph my thi cng1.0000013m10,0100.0067AB.41122m1 t t - trng ti 7,0 Tca0.295000.010000.002951,634,50624,82224.840.0068AB.62122m1My i - cng sut 108,0 CVca0.105000.010000.001051,965,32912,0648.840.0069AB.62122m1m bnh hi t hnh 16,0 Tca0.210000.010000.002101,487,95013,12517.690.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000232e)Cng chi ph trc tip: T = VL+NC+M+TT11,8140f)CHI PH CHUNG: C = T*5,5%%5.500006500g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000748tthueChi ph xy dng trc thu: G = T+C+TL0.0000013,2120h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000001,321sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)14,5330i)Cc chi ph khc c phn b%2.000002910D.giaTNG CNG13t.cong14,82414Hin103500-3o bn (bao gm vn chuyn)m8,857.04ttpCHI PH TRC TIP0aChi ph vt liu1.0000014v0bChi ph nhn cng1.0000014n199,7580.0070AB.11114n1Nhn cng bc 3,0/7 (Nhm II)cng0.940001.000000.94000212,5081199,7588,325.620.000cChi ph my thi cng1.0000014m61,4410.0071AB.41421m1 t t - trng ti 7,0 Tca0.852000.010000.008521,634,506113,92675.460.0072AB.42321m1 t t - trng ti 7,0 Tca0.370000.060000.022201,634,506236,286196.630.0073AB.42421m1 t t - trng ti 7,0 Tca0.229000.030000.006871,634,506311,22960.850.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000005,224e)Cng chi ph trc tip: T = VL+NC+M+TT266,4230f)CHI PH CHUNG: C = T*5,5%%5.5000014,6530g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000016,865tthueChi ph xy dng trc thu: G = T+C+TL0.00000297,9400h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000029,794sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)327,7340i)Cc chi ph khc c phn b%2.000006,5550D.giaTNG CNG14t.cong334,28915Hin103500-2o vt liu khng thch hp (tn dng p)m7,688.18ttpCHI PH TRC TIP0aChi ph vt liu1.0000015v0bChi ph nhn cng1.0000015n1,4720.0074AB.31132n1Nhn cng bc 3,0/7 (Nhm II)cng0.692860.010000.00693212,50811,47253.270.000cChi ph my thi cng1.0000015m10,1460.0075AB.31132m1My i - cng sut 108,0 CVca0.059000.010000.000591,965,32911,1604.540.000m2My o mt gu, bnh xch dung tch 1,25 mca0.264000.010000.002643,403,88318,98620.300.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000232e)Cng chi ph trc tip: T = VL+NC+M+TT11,8510f)CHI PH CHUNG: C = T*5,5%%5.500006520g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000750tthueChi ph xy dng trc thu: G = T+C+TL0.0000013,2520h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000001,325sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)14,5780i)Cc chi ph khc c phn b%2.000002920D.giaTNG CNG15t.cong14,86916Hin103500-1o vt liu khng thch hp (bao gm vn chuyn)m18,654.79ttpCHI PH TRC TIP0aChi ph vt liu1.0000016v0bChi ph nhn cng1.0000016n34,5960.0076AB.11212n1Nhn cng bc 3,0/7 (Nhm II)cng0.620000.200000.12400212,508126,3512,313.190.0077AB.31132n1Nhn cng bc 3,0/7 (Nhm II)cng4.850000.008000.03880212,50828,245723.810.000cChi ph my thi cng1.0000016m113,6830.0078AB.31132m1My i - cng sut 108,0 CVca0.059000.008000.000471,965,32919288.810.000m2My o mt gu, bnh xch dung tch 1,25 mca0.264000.008000.002113,403,88317,18939.400.0079AB.41422m1 t t - trng ti 7,0 Tca1.000000.010000.010001,634,506216,345186.550.0080AB.42322m1 t t - trng ti 7,0 Tca0.380000.060000.022801,634,506337,267425.330.0081AB.42422m1 t t - trng ti 7,0 Tca0.236000.130000.030681,634,506450,147572.330.0082AB.34110m1My i - cng sut 108,0 CVca0.092000.010000.000921,965,32951,80817.160.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000002,966e)Cng chi ph trc tip: T = VL+NC+M+TT151,2450f)CHI PH CHUNG: C = T*5,5%%5.500008,3180g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000009,574tthueChi ph xy dng trc thu: G = T+C+TL0.00000169,1370h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000016,914sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)186,0510i)Cc chi ph khc c phn b%2.000003,7210D.giaTNG CNG16t.cong189,77217Hin103960-1Cp phi mng dim30,701.51ttpCHI PH TRC TIP0aChi ph vt liu1.0000017v293,94083AD.11212v1Cp phi dm 0,075-50mm (lp di)m142.000000.010001.42000207,0002293,94043,596.140.000bChi ph nhn cng1.0000017n9,6800.0084AD.11212n1Nhn cng bc 4,0/7 (Nhm II)cng3.900000.010000.03900248,20019,6801,197.360.000cChi ph my thi cng1.0000017m25,0440.0085AD.11212m1My san t hnh - cng sut 108,0 CVca0.080000.010000.000801,951,60811,56124.560.000m2My i - cng sut 108,0 CVca0.420000.010000.004201,965,32918,254128.950.000m3My m rung t hnh 25Tca0.210000.010000.002102,606,44515,47464.470.000m4m bnh hi t hnh 16,0 Tca0.340000.010000.003401,487,95015,059104.390.000m5m bnh thp t hnh - trng lng 10,00 Tca0.210000.010000.002101,054,86912,21564.470.000m6 t ti nc - dung tch 5,0 mca0.210000.010000.002101,121,93412,35664.470.000m7My khc%0.500000.000000.50000011250.003,825,334.310d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000006,573e)Cng chi ph trc tip: T = VL+NC+M+TT335,2370f)CHI PH CHUNG: C = T*5,5%%5.5000018,4380g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000021,221tthueChi ph xy dng trc thu: G = T+C+TL0.00000374,8960h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000037,490sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)412,3850i)Cc chi ph khc c phn b%2.000008,2480D.giaTNG CNG17t.cong420,63318Hin103960-2Cp phi mng trnm23,476.49ttpCHI PH TRC TIP0aChi ph vt liu1.0000018v302,46086AD.11222v1Cp phi dm 0,075-50mm (lp trn)m142.000000.010001.42000213,0002302,46033,336.620.000bChi ph nhn cng1.0000018n10,9210.0087AD.11222n1Nhn cng bc 4,0/7 (Nhm II)cng4.400000.010000.04400248,200110,9211,032.970.000cChi ph my thi cng1.0000018m22,7410.0088AD.11222m1My m rung t hnh 25Tca0.210000.010000.002102,606,44515,47449.300.000m2My ri 50-60m/hca0.210000.010000.002103,015,78816,33349.300.000m3m bnh hi t hnh 16,0 Tca0.420000.010000.004201,487,95016,24998.600.000m4m bnh thp t hnh - trng lng 10,00 Tca0.210000.010000.002101,054,86912,21549.300.000m5 t ti nc - dung tch 5,0 mca0.210000.010000.002101,121,93412,35649.300.000m6My khc%0.500000.000000.50000011130.002,656,055.610d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000006,722e)Cng chi ph trc tip: T = VL+NC+M+TT342,8440f)CHI PH CHUNG: C = T*5,5%%5.5000018,8560g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.0000021,702tthueChi ph xy dng trc thu: G = T+C+TL0.00000383,4020h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000038,340sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)421,7420i)Cc chi ph khc c phn b%2.000008,4350D.giaTNG CNG18t.cong430,17719Hin104300-2aCng trn b tng ct thp D40cmm1,664.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000019v1,030,40089AK.98110v1Ct ht nhm0.300000.030000.0090063,000256714.980.000v2 cp phi Dmax 4cmm1.200000.030000.03600210,00027,56059.900.0090Khi v1 cng D40 M250ci1.000002.000002.0000091,0003182,0003,328.000.0091AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,00013,312.000.000v2Thp mtn0.002602.000000.0052015,900,000482,6808.650.000v3Que hnkg1.200002.000002.4000021,000450,4003,993.600.000v4-xychai0.300002.000000.6000057,000434,200998.400.000v5t nkg1.000002.000002.000008,000416,0003,328.000.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,00016.640.000v7Vt liu khc%10.000000.0000010.000000437,1280.0061,780,992.0092AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.053280.05462657,495535,91090.880.000v2Vt liu khc%1.000000.000001.00000053590.00597,534.4393AF.81111v1G vn khunm0.792000.002090.001652,000,00063,3102.750.000v2G npm0.086500.002090.000182,000,00063610.300.000v3G chngm0.459000.002090.000962,000,00061,9181.600.000v4inh ng gkg12.000000.002090.0250718,000645141.720.000v5Vt liu khc%1.000000.000001.0000006600.00100,520.5094BB.11501v1ng b tng ly tm k = 400mmm101.500000.010001.01500346,0007351,1901,688.960.000v2Giong cao su, k = 400mmci40.000000.010000.4000095,000738,000665.600.000v3M bi trnkg1.775000.010000.0177515,000726629.540.000v4Vt liu khc%0.010000.000000.0100007390.0064,805.520bChi ph nhn cng1.0000019n576,4990.0095AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.030000.04440248,200111,02073.880.0096AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,2361,630.720.0097AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.053280.12841212,508327,289213.680.0098AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.002090.02844230,35446,55147.320.0099BB.11501n1Nhn cng bc 3,5/7 (Nhm II)cng45.100000.027761.25200230,3545288,4032,083.330.000cChi ph my thi cng1.0000019m413,1390.00100AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,368665.600.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,205199.680.00101AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.053280.00474230,94021,0957.890.000m2My trn b tng - dung tch 250,0 ltca0.095000.053280.00506270,05121,3678.420.00102BB.11501m1Cn trc t - sc nng 6,0 Tca1.280000.018280.023401,672,961339,14738.940.000m2My khc%5.000000.000005.00000031,9570.003,257,054.310d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000040,401e)Cng chi ph trc tip: T = VL+NC+M+TT2,060,4390f)CHI PH CHUNG: C = T*5,5%%5.50000113,3240g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000130,426tthueChi ph xy dng trc thu: G = T+C+TL0.000002,304,1890h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000230,419sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)2,534,6080i)Cc chi ph khc c phn b%2.0000050,6920D.giaTNG CNG19t.cong2,585,30120Hin104300-3Cng trn b tng ct thp D75cmm591.05ttpCHI PH TRC TIP0aChi ph vt liu1.0000020v1,899,766103AK.98110v1Ct ht nhm0.300000.050990.0153063,00029649.040.000v2 cp phi Dmax 4cmm1.200000.050990.06119210,000212,85036.170.00104Khi v1 cng D75 M250ci1.000002.000002.00000190,0003380,0001,182.100.00105AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,0004,728.400.000v2Thp mtn0.002602.000000.0052015,900,000482,6803.070.000v3Que hnkg1.200002.000002.4000021,000450,4001,418.520.000v4-xychai0.300002.000000.6000057,000434,200354.630.000v5t nkg1.000002.000002.000008,000416,0001,182.100.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,0005.910.000v7Vt liu khc%10.000000.0000010.000000437,1280.0021,944,504.40106AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.141310.14484657,495595,23285.610.000v2Vt liu khc%1.000000.000001.00000059520.00562,868.16107AF.81111v1G vn khunm0.792000.003080.002442,000,00064,8781.440.000v2G npm0.086500.003080.000272,000,00065330.160.000v3G chngm0.459000.003080.001412,000,00062,8270.840.000v4inh ng gkg12.000000.003080.0369518,000666521.840.000v5Vt liu khc%1.000000.000001.0000006890.0052,616.20108BB.11505v1ng b tng ly tm k = 750mmm101.500000.010001.01500918,0007931,770599.920.000v2Giong cao su, k = 750mmci40.000000.010000.40000150,000760,000236.420.000v3M bi trnkg3.325000.010000.0332515,000749919.650.000v4Vt liu khc%0.010000.000000.0100007990.0058,648.040bChi ph nhn cng1.0000020n955,8050.00109AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.050990.07547248,200118,73244.610.00110AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,236579.230.00111AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.141310.34055212,508372,370201.280.00112AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.003080.04191230,35449,65424.770.00113BB.11505n1Nhn cng bc 4,0/7 (Nhm II)cng92.000000.026792.46500248,2005611,8131,456.940.000cChi ph my thi cng1.0000020m420,3690.00114AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,368236.420.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,20570.930.00115AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.141310.01258230,94022,9047.430.000m2My trn b tng - dung tch 250,0 ltca0.095000.141310.01342270,05123,6257.930.00116BB.11505m1Cn trc t - sc nng 6,0 Tca1.280000.019690.025201,672,961342,15914.890.000m2My khc%5.000000.000005.00000032,1080.001,245,892.530d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000065,519e)Cng chi ph trc tip: T = VL+NC+M+TT3,341,4580f)CHI PH CHUNG: C = T*5,5%%5.50000183,7800g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000211,514tthueChi ph xy dng trc thu: G = T+C+TL0.000003,736,7520h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000373,675sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)4,110,4280i)Cc chi ph khc c phn b%2.0000082,2090D.giaTNG CNG20t.cong4,192,63621Hin104300-4aCng trn b tng ct thp D100cmm1,511.05ttpCHI PH TRC TIP0aChi ph vt liu1.0000021v2,770,995117AK.98110v1Ct ht nhm0.300000.061500.0184563,00021,16227.880.000v2 cp phi Dmax 4cmm1.200000.061500.07380210,000215,498111.520.00118Khi v1 cng D100 M250ci1.000002.000002.00000285,0003570,0003,022.100.00119AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,00012,088.400.000v2Thp mtn0.002602.000000.0052015,900,000482,6807.860.000v3Que hnkg1.200002.000002.4000021,000450,4003,626.520.000v4-xychai0.300002.000000.6000057,000434,200906.630.000v5t nkg1.000002.000002.000008,000416,0003,022.100.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,00015.110.000v7Vt liu khc%10.000000.0000010.000000437,1280.0056,102,264.40120AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.189600.19434657,4955127,775293.650.000v2Vt liu khc%1.000000.000001.00000051,2780.001,930,748.33121AF.81111v1G vn khunm0.792000.007770.006152,000,000612,3079.300.000v2G npm0.086500.007770.000672,000,00061,3441.020.000v3G chngm0.459000.007770.003572,000,00067,1325.390.000v4inh ng gkg12.000000.007770.0932318,00061,678140.880.000v5Vt liu khc%1.000000.000001.00000062250.00339,403.40122BB.11507v1ng b tng ly tm k = 1000mmm101.500000.010001.015001,495,00071,517,4251,533.720.000v2Giong cao su, k = 1000mmci40.000000.010000.40000265,0007106,000604.420.000v3M bi trnkg4.000000.010000.0400015,000760060.440.000v4Vt liu khc%0.010000.000000.01000071620.00245,398.300bChi ph nhn cng1.0000021n1,297,4360.00123AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.061500.09102248,200122,591137.540.00124AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,2361,480.830.00125AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.189600.45693212,508397,101690.440.00126AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.007770.10574230,354424,358159.780.00127BB.11507n1Nhn cng bc 4,0/7 (Nhm II)cng129.200000.028383.66700248,2005910,1495,541.020.000cChi ph my thi cng1.0000021m425,0030.00128AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,368604.420.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,205181.330.00129AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.189600.01687230,94023,89725.500.000m2My trn b tng - dung tch 250,0 ltca0.095000.189600.01801270,05124,86427.220.00130BB.11507m1Cn trc bnh hi - sc nng 16,0 Tca1.400000.018000.025201,763,770344,44738.080.000m2My khc%5.000000.000005.00000032,2220.003,358,082.270d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.0000089,869e)Cng chi ph trc tip: T = VL+NC+M+TT4,583,3020f)CHI PH CHUNG: C = T*5,5%%5.50000252,0820g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000290,123tthueChi ph xy dng trc thu: G = T+C+TL0.000005,125,5070h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000512,551sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)5,638,0570i)Cc chi ph khc c phn b%2.00000112,7610D.giaTNG CNG21t.cong5,750,81822Hin104300-5Cng trn b tng ct thp D125cmm91.25ttpCHI PH TRC TIP0aChi ph vt liu1.0000022v3,466,762131AK.98110v1Ct ht nhm0.300000.072990.0219063,00021,3792.000.000v2 cp phi Dmax 4cmm1.200000.072990.08758210,000218,3937.990.00132Khi v1 cng D125 M250ci1.000002.000002.00000322,0003644,000182.500.00133AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,000730.000.000v2Thp mtn0.002602.000000.0052015,900,000482,6800.470.000v3Que hnkg1.200002.000002.4000021,000450,400219.000.000v4-xychai0.300002.000000.6000057,000434,20054.750.000v5t nkg1.000002.000002.000008,000416,000182.500.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,0000.910.000v7Vt liu khc%10.000000.0000010.000000437,1280.003,387,930.00134AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.233210.23904657,4955157,16521.810.000v2Vt liu khc%1.000000.000001.00000051,5720.00143,412.77135AF.81111v1G vn khunm0.792000.008980.007112,000,000614,2170.650.000v2G npm0.086500.008980.000782,000,00061,5530.070.000v3G chngm0.459000.008980.004122,000,00068,2390.380.000v4inh ng gkg12.000000.008980.1077018,00061,9399.830.000v5Vt liu khc%1.000000.000001.00000062590.0023,677.29136BB.11508v1ng b tng ly tm k = 1250mmm101.500000.010001.015002,048,00072,078,72092.620.000v2Giong cao su, k = 1250mmci40.000000.010000.40000325,0007130,00036.500.000v3M bi trnkg4.650000.010000.0465015,00076984.240.000v4Vt liu khc%0.010000.000000.01000072210.0020,160.930bChi ph nhn cng1.0000022n1,714,7130.00137AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.072990.10802248,200126,8109.860.00138AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,23689.430.00139AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.233210.56203212,5083119,43551.280.00140AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.008980.12215230,354428,13911.150.00141BB.11508n1Nhn cng bc 4,0/7 (Nhm II)cng148.800000.035125.22600248,20051,297,093476.870.000cChi ph my thi cng1.0000022m432,0180.00142AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,36836.500.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,20510.950.00143AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.233210.02076230,94024,7931.890.000m2My trn b tng - dung tch 250,0 ltca0.095000.233210.02215270,05125,9832.020.00144BB.11508m1Cn trc bnh hi - sc nng 16,0 Tca1.400000.019930.027901,763,770349,2092.550.000m2My khc%5.000000.000005.00000032,4600.00224,516.900d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000112,270e)Cng chi ph trc tip: T = VL+NC+M+TT5,725,7630f)CHI PH CHUNG: C = T*5,5%%5.50000314,9170g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000362,441tthueChi ph xy dng trc thu: G = T+C+TL0.000006,403,1210h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000640,312sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)7,043,4330i)Cc chi ph khc c phn b%2.00000140,8690D.giaTNG CNG22t.cong7,184,30223Hin104300-6Cng trn b tng ct thp D150cmm1,041.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000023v4,224,599145AK.98110v1Ct ht nhm0.300000.078400.0235263,00021,48224.480.000v2 cp phi Dmax 4cmm1.200000.078400.09407210,000219,75697.930.00146Khi v1 cng D150 M250ci1.000002.000002.00000382,0003764,0002,082.000.00147AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,0008,328.000.000v2Thp mtn0.002602.000000.0052015,900,000482,6805.410.000v3Que hnkg1.200002.000002.4000021,000450,4002,498.400.000v4-xychai0.300002.000000.6000057,000434,200624.600.000v5t nkg1.000002.000002.000008,000416,0002,082.000.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,00010.410.000v7Vt liu khc%10.000000.0000010.000000437,1280.0038,650,248.00148AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.205290.21043657,4955138,354219.050.000v2Vt liu khc%1.000000.000001.00000051,3840.001,440,260.48149AF.81111v1G vn khunm0.792000.005910.004682,000,00069,3624.870.000v2G npm0.086500.005910.000512,000,00061,0230.530.000v3G chngm0.459000.005910.002712,000,00065,4262.820.000v4inh ng gkg12.000000.005910.0709318,00061,27773.840.000v5Vt liu khc%1.000000.000001.00000061710.00177,883.23150BB.11511v1ng b tng ly tm k = 1500mmm101.500000.010001.015002,660,00072,699,9001,056.620.000v2Giong cao su, k = 1500mmci50.000000.010000.50000345,0007172,500520.500.000v3M bi trnkg8.468750.010000.0846915,00071,27088.160.000v4Vt liu khc%0.010000.000000.01000072870.00299,149.080bChi ph nhn cng1.0000023n2,443,6520.00151AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.078400.11603248,200128,798120.780.00152AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,2361,020.180.00153AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.205290.49476212,5083105,140515.040.00154AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.005910.08044230,354418,53183.740.00155BB.11511n1Nhn cng bc 4,0/7 (Nhm II)cng269.510000.030628.25120248,20052,047,9488,589.500.000cChi ph my thi cng1.0000023m435,7290.00156AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,368416.400.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,205124.920.00157AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.205290.01827230,94024,22019.020.000m2My trn b tng - dung tch 250,0 ltca0.095000.205290.01950270,05125,26720.300.00158BB.11511m1Cn trc bnh hi - sc nng 16,0 Tca1.710000.017890.030601,763,770353,97131.850.000m2My khc%5.000000.000005.00000032,6990.002,809,209.390d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000142,080e)Cng chi ph trc tip: T = VL+NC+M+TT7,246,0590f)CHI PH CHUNG: C = T*5,5%%5.50000398,5330g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000458,676tthueChi ph xy dng trc thu: G = T+C+TL0.000008,103,2680h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000810,327sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)8,913,5940i)Cc chi ph khc c phn b%2.00000178,2720D.giaTNG CNG23t.cong9,091,86624Hin104300-7Cng trn b tng ct thp D175cmm55.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000024v5,560,771159AK.98110v1Ct ht nhm0.300000.089450.0268463,00021,6911.480.000v2 cp phi Dmax 4cmm1.200000.089450.10735210,000222,5435.900.00160Khi v1 cng D175 M250ci1.000002.000002.00000486,0003972,000110.000.00161AG.41211v1Bu lng M20x200ci4.000002.000008.0000021,0004168,000440.000.000v2Thp mtn0.002602.000000.0052015,900,000482,6800.290.000v3Que hnkg1.200002.000002.4000021,000450,400132.000.000v4-xychai0.300002.000000.6000057,000434,20033.000.000v5t nkg1.000002.000002.000008,000416,000110.000.000v6G chn, k khi lp cu kinm0.005002.000000.010002,000,000420,0000.550.000v7Vt liu khc%10.000000.0000010.000000437,1280.002,042,040.00162AF.11413v1Va b tng Dmax=20mm, st 6-8 M200m1.025000.162730.16680657,4955109,6679.170.000v2Vt liu khc%1.000000.000001.00000051,0970.0060,316.93163AF.81111v1G vn khunm0.792000.006400.005072,000,000610,1380.280.000v2G npm0.086500.006400.000552,000,00061,1070.030.000v3G chngm0.459000.006400.002942,000,00065,8750.160.000v4inh ng gkg12.000000.006400.0768018,00061,3824.220.000v5Vt liu khc%1.000000.000001.00000061850.0010,176.32164BB.11512v1ng b tng ly tm k = 1750mmm101.500000.010001.015003,714,00073,769,71055.830.000v2Giong cao su, k = 1750mmci67.000000.010000.67000380,0007254,60036.850.000v3M bi trnkg13.106880.010000.1310715,00071,9667.210.000v4Vt liu khc%0.010000.000000.01000074030.0022,144.520bChi ph nhn cng1.0000024n2,427,4480.00165AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480000.089450.13239248,200132,8607.280.00166AG.41211n1Nhn cng bc 4,0/7 (Nhm II)cng0.490002.000000.98000248,2002243,23653.900.00167AF.11413n1Nhn cng bc 3,0/7 (Nhm II)cng2.410000.162730.39217212,508383,34021.570.00168AF.81111n1Nhn cng bc 3,5/7 (Nhm II)cng13.610000.006400.08710230,354420,0654.790.00169BB.11512n1Nhn cng bc 4,0/7 (Nhm II)cng302.200000.027308.25120248,20052,047,948453.820.000cChi ph my thi cng1.0000024m433,7620.00170AG.41211m1Bin th hn xoay chiu - 23,0 kWca0.200002.000000.40000328,4201131,36822.000.000m2Cn trc t - sc nng 10,0 Tca0.060002.000000.120001,985,0381238,2056.600.00171AF.11413m1My m b tng, dm di - 1,5 kWca0.089000.162730.01448230,94023,3450.800.000m2My trn b tng - dung tch 250,0 ltca0.095000.162730.01546270,05124,1750.850.00172BB.11512m1Cn trc bnh hi - sc nng 16,0 Tca1.890000.016190.030601,763,770353,9711.680.000m2My khc%5.000000.000005.00000032,6990.00148,421.250d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000168,440e)Cng chi ph trc tip: T = VL+NC+M+TT8,590,4210f)CHI PH CHUNG: C = T*5,5%%5.50000472,4730g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.00000543,774tthueChi ph xy dng trc thu: G = T+C+TL0.000009,606,6680h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.00000960,667sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)10,567,3350i)Cc chi ph khc c phn b%2.00000211,3470D.giaTNG CNG24t.cong10,778,68125Hin104300-9Ca cng D100cmci1.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000025v9,745,259173AC.11110v1Cc trem105.000006.85000719.250003,00022,157,750719.250.000v2Cy chngcy1.250006.850008.5625015,0002128,4388.560.000v3G vn cu cng tcm0.007506.850000.051382,000,0002102,7500.050.000v4Vt liu khc%5.000000.000005.0000002119,4470.00119,446.88174AK.98110v1Ct ht nhm0.300001.090000.3270063,000320,6010.330.000v2 cp phi Dmax 4cmm1.200001.090001.30800210,0003274,6801.310.00175AF.82111v1Thp tm cc loitn0.051810.210000.0108815,800,0004171,9060.010.000v2Thp hnhtn0.048840.210000.0102615,800,0004162,0510.010.000v3Que hnkg5.600000.210001.1760021,000424,6961.180.000v4G chngm0.496000.210000.104162,000,0004208,3200.100.000v5Vt liu khc%5.000000.000005.000000428,3490.0028,348.64176AF.11213v1Va b tng Dmax=20mm, st 6-8 M200m1.025008.160008.36400657,49555,499,2878.360.000v2Vt liu khc%1.000000.000001.000000554,9930.0054,992.87177AE.26315v1Va xi-mng ct vng M150m0.333000.660000.21978663,1286145,7420.220.000v2Gch ch 6,5x10,5x221000v0.550000.660000.363001,410,0006511,8300.360.000v3Vt liu khc%5.500000.000005.500000636,1660.0036,166.47178AK.21234v1Va xi-mng ct vng M150m0.023006.410000.14743663,128797,7650.150.000v2Vt liu khc%0.500000.000000.50000074890.00488.820bChi ph nhn cng1.0000025n8,451,1930.00179AC.11110n1Nhn cng bc 3,5/7 (Nhm II)cng1.380006.850009.45300230,35412,177,5369.450.00180AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480001.090001.61320248,2002400,3961.610.00181AF.82111n1Nhn cng bc 4,0/7 (Nhm II)cng38.280000.210008.03880248,20031,995,2308.040.00182AF.11213n1Nhn cng bc 3,0/7 (Nhm II)cng1.640008.1600013.38240212,50842,843,86713.380.00183AE.26315n1Nhn cng bc 3,5/7 (Nhm II)cng4.500000.660002.97000230,3545684,1512.970.00184AK.21234n1Nhn cng bc 4,0/7 (Nhm II)cng0.220006.410001.41020248,2006350,0121.410.000cChi ph my thi cng1.0000025m492,8460.00185AF.82111m1Bin th hn xoay chiu - 23,0 kWca1.500000.210000.31500328,4201103,4520.320.000m3My khc%2.000000.000002.00000012,0690.002,069.05186AF.11213m1My m b tng, dm di - 1,5 kWca0.089008.160000.72624230,9402167,7180.730.000m2My trn b tng - dung tch 250,0 ltca0.095008.160000.77520270,0512209,3440.780.00187AE.26315m1My trn va - dung tch 80,0 ltca0.036000.660000.02376236,60835,6220.020.00188AK.21234m1My trn va - dung tch 80,0 ltca0.003006.410000.01923236,60844,5500.020.000m2My khc%2.000000.000002.0000004910.0091.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000373,786e)Cng chi ph trc tip: T = VL+NC+M+TT19,063,0830f)CHI PH CHUNG: C = T*5,5%%5.500001,048,4700g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000001,206,693tthueChi ph xy dng trc thu: G = T+C+TL0.0000021,318,2460h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000002,131,825sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)23,450,0700i)Cc chi ph khc c phn b%2.00000469,0010D.giaTNG CNG25t.cong23,919,07226Hin104300-10Ca cng D125cmci1.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000026v12,941,089189AC.11110v1Cc trem105.000009.27000973.350003,00022,920,050973.350.000v2Cy chngcy1.250009.2700011.5875015,0002173,81311.590.000v3G vn cu cng tcm0.007509.270000.069532,000,0002139,0500.070.000v4Vt liu khc%5.000000.000005.0000002161,6460.00161,645.63190AK.98110v1Ct ht nhm0.300001.490000.4470063,000328,1610.450.000v2 cp phi Dmax 4cmm1.200001.490001.78800210,0003375,4801.790.00191AF.82111v1Thp tm cc loitn0.051810.250000.0129515,800,0004204,6500.010.000v2Thp hnhtn0.048840.250000.0122115,800,0004192,9180.010.000v3Que hnkg5.600000.250001.4000021,000429,4001.400.000v4G chngm0.496000.250000.124002,000,0004248,0000.120.000v5Vt liu khc%5.000000.000005.000000433,7480.0033,748.38192AF.11213v1Va b tng Dmax=20mm, st 6-8 M200m1.0250010.9800011.25450657,49557,399,77511.250.000v2Vt liu khc%1.000000.000001.000000573,9980.0073,997.75193AE.26315v1Va xi-mng ct vng M150m0.333000.900000.29970663,1286198,7390.300.000v2Gch ch 6,5x10,5x221000v0.550000.900000.495001,410,0006697,9500.500.000v3Vt liu khc%5.500000.000005.500000649,3180.0049,317.92194AK.21234v1Va xi-mng ct vng M150m0.023000.939000.02160663,128714,3220.020.000v2Vt liu khc%0.500000.000000.5000007720.0071.610bChi ph nhn cng1.0000026n10,680,3120.00195AC.11110n1Nhn cng bc 3,5/7 (Nhm II)cng1.380009.2700012.79260230,35412,946,82712.790.00196AK.98110n1Nhn cng bc 4,0/7 (Nhm II)cng1.480001.490002.20520248,2002547,3312.210.00197AF.82111n1Nhn cng bc 4,0/7 (Nhm II)cng38.280000.250009.57000248,20032,375,2749.570.00198AF.11213n1Nhn cng bc 3,0/7 (Nhm II)cng1.6400010.9800018.00720212,50843,826,67418.010.00199AE.26315n1Nhn cng bc 3,5/7 (Nhm II)cng4.500000.900004.05000230,3545932,9344.050.00200AK.21234n1Nhn cng bc 4,0/7 (Nhm II)cng0.220000.939000.20658248,200651,2730.210.000cChi ph my thi cng1.0000026m641,3360.00201AF.82111m1Bin th hn xoay chiu - 23,0 kWca1.500000.250000.37500328,4201123,1580.380.000m3My khc%2.000000.000002.00000012,4630.002,463.15202AF.11213m1My m b tng, dm di - 1,5 kWca0.0890010.980000.97722230,9402225,6790.980.000m2My trn b tng - dung tch 250,0 ltca0.0950010.980001.04310270,0512281,6901.040.00203AE.26315m1My trn va - dung tch 80,0 ltca0.036000.900000.03240236,60837,6660.030.00204AK.21234m1My trn va - dung tch 80,0 ltca0.003000.939000.00282236,60846670.000.000m2My khc%2.000000.000002.0000004130.0013.330d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.00000485,255e)Cng chi ph trc tip: T = VL+NC+M+TT24,747,9920f)CHI PH CHUNG: C = T*5,5%%5.500001,361,1400g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000001,566,548tthueChi ph xy dng trc thu: G = T+C+TL0.0000027,675,6790h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.000002,767,568sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)30,443,2470i)Cc chi ph khc c phn b%2.00000608,8650D.giaTNG CNG26t.cong31,052,11227Hin103110-1ao kt cu loi 1 (bao gm vn chuyn)m41,357.49ttpCHI PH TRC TIP0aChi ph vt liu1.0000027v0bChi ph nhn cng1.0000027n12,9840.00205AB.25122n1Nhn cng bc 3,0/7 (Nhm II)cng6.110000.010000.06110212,508112,9842,526.940.000cChi ph my thi cng1.0000027m76,3870.00206AB.25122m1My o mt gu, bnh xch dung tch 1,25 mca0.276000.010000.002763,403,88319,395114.150.00207AB.41422m1 t t - trng ti 7,0 Tca1.000000.010000.010001,634,506216,345413.570.00208AB.42322m1 t t - trng ti 7,0 Tca0.380000.060000.022801,634,506337,267942.950.00209AB.42422m1 t t - trng ti 7,0 Tca0.236000.030000.007081,634,506411,572292.810.00210AB.34110m1My i - cng sut 108,0 CVca0.092000.010000.000921,965,32951,80838.050.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000001,787e)Cng chi ph trc tip: T = VL+NC+M+TT91,1590f)CHI PH CHUNG: C = T*5,5%%5.500005,0140g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000005,770tthueChi ph xy dng trc thu: G = T+C+TL0.00000101,9430h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000010,194sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)112,1370i)Cc chi ph khc c phn b%2.000002,2430D.giaTNG CNG27t.cong114,38028Hin104300-12ap tr kt cu thot nc K95 (bng ct)m15,958.40ttpCHI PH TRC TIP0aChi ph vt liu1.0000028v101,260211AB.66143v1Ct nnm122.000000.010001.2200083,0002101,26019,469.250.000bChi ph nhn cng1.0000028n1590.00212AB.66143n1Nhn cng bc 3,0/7 (Nhm II)cng4.790000.00000212,508100.000.00213AB.66123n1Nhn cng bc 3,0/7 (Nhm II)cng0.075000.010000.00075212,508315911.970.000cChi ph my thi cng1.0000028m1680.00214AB.66143m1My m t cm tay - trng lng 80 kgca2.470000.000000.00000346,665100.000.000m2My khc%1.500000.000001.500000100.000.00215AB.66123m1My i - cng sut 108,0 CVca0.006850.005000.000031,965,3292670.550.00216AB.66123m1m bnh hi t hnh 16,0 Tca0.013500.005000.000071,487,95021001.080.000d)Chi ph trc tip khc: TT =(VL+NC+M)*2%%2.000002,0320.00e)Cng chi ph trc tip: T = VL+NC+M+TT103,6190f)CHI PH CHUNG: C = T*5,5%%5.500005,6990g)THU NHP CHU THU TNH TRC: TL =(T+C)*6%%6.000006,559tthueChi ph xy dng trc thu: G = T+C+TL0.00000115,8770h)THU GI TR GIA TNG: VAT = (T+C+TL)*10%%10.0000011,588sthueChi ph xy dng sau thu: Gxd = (T+C+TL+VAT)127,4650i)Cc chi ph khc c phn b%2.000002,5490D.giaTNG CNG28t.cong130,01429Hin104300-1Cng trn b tng ct thp D30cmm57.00ttpCHI PH TRC TIP0aChi ph vt liu1.0000029v923,424217AK.98110v1Ct ht nhm0.300000.026000.0078063,00024910.440.000v2 cp phi Dmax 4cmm1.200000.026000.03120210,00026,5521.780.00218Khi v1 cng D30 M250ci1.000002.000002.0000069,0