An Ca SD7.Quyet Toan Gian Bien The Tu Cao Trinh 126.05 - 138m (BBNT 91-2013)

so snh chi ph n
tnh t
STT
Thi gian thi cng
1
2
Nm 2010
Nm 2011
Gi tr quyt ton
S cng
trc tip
S cng
trong my
877,511,000
146,208,000
42,546
21,882
3,857
808
877,511,000
146,208,000
42548.81
7918.22
3457.66
781.05
snh chi ph n ca
tnh ton li
tng s
cng
n gi
sau thu
Chi ph n ca
trc tip
Tng (cng
thm 17% phc
v v gin tip)
Chnh lch
46,404
22,690
16500
16500
765,658,248
374,389,389
895,820,151
438,035,585
18,309,151
291,827,585
46,006
8,699
16500
16500
759,106,664
143,537,926
888,154,797
167,939,374
10,643,797
21,731,374
2%
200%
1%
15%
Chi tit 1.1A

Vt liu - Nhn cng - My thi cng
Khi l-ng thi cng t ngy 01/01/2009 -:- 31/07/2009
TT
MHM
Ni dung cng vic
n
v
nh mc nhn cng trong 1 ca my
Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T my 4:
Cng tc cp pha:
SX5.9201 +
CT.1
SX5.9303
SX5.9301
SX5.9301 +
CT.2
VD SX5.9222
VD SX5.9222 SXLD v tho d cp pha thp dm, sn bng cn trc thp 25T.
100m2
VD SX5.9222 SXLD v tho d cp pha thp dm, sn bng cn trc xch 25T.
100m2
SXLD v tho d cp pha thp tm nh bng th cng.

SXLD v tho d cp pha thp tm ln cng trnh thy cng bng
cn trc thp MD2200.
SXLD v tho d cp pha thp tm ln cng trnh thu cng bng
cn trc xch 25T.
cn trc thp 25T.
SXLD v tho d cp pha thp dm, sn bng cn trc thp
MD2200.
II
Cng tc ct thp:
SXLD ct thp t-ng, ct bng cn trc Thp MD2200.
100m2
m2
m2
m2
100m2
Tn
VD SX5.7642
Thp kt cu F 18 CII.
+ CT.4
Tn
VD SX5.7642 Thp kt cu F 18 CIII.
Tn
VD SX5.7643 Thp kt cu F > 18 CIII.
Tn
SXLD ct thp t-ng, ct bng cn trc xch 25T.
VD SX5.7602
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SXLD ct thp t-ng, ct bng cn thp 25T.
SX5.7605 +
CT.4
Thp kt cu F 18 CII.
Tn
SX5.7605
Thp kt cu F 18 CIII.
Tn
SX5.7606
Thp kt cu F > 18 CIII.
Tn
SXLD ct thp dm sn bng cn trc xch 25T.
SX5.8122 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8122
Tn
SX5.8123
Tn
SXLD ct thp dm sn bng cn trc thp 25T.
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
Thp thi cng (Tnh 3% thp kt cu).
VL-251
Thp thi cng F 18 CII.
Tn
VL-246
Thp thi cng F 18 CIII.
Tn
VL-247
Thp thi cng F > 18 CIII.
Tn
III
1
Cng tc b tng:
SX5.3257a + b tng t-ng > 5m, m cp phi: M20-44, ph gia Placc 02A
CT.6
bng cn trc thp MD2200.
m3
m3
SX5.4251 +
CT.6A
SX5.3247a +
CT.7
b tng t-ng > 5m, m cp phi: M20-17, ph gia Selfill bng

my bm b tng cng sut 91m3/h.
b tng tng 5m, m cp phi: M2044, ph gia Placc 02A
SX5.4241 +
CT.7A
b tng tng 5m, m cp phi: M2017, ph gia Selfill bng

SX5.3237a + b tng tng 3m, m cp phi: M2044, ph gia Placc 02A

CT.8
SX5.4231 +
CT.8A

CT.9
m3

CT.10
m3
SX5.4211 +
CT.10A
2
3


m3
m3
m3
m3
m3
m3
10
11
12
13
14
SX5.4211 +
CT.10A
SX5.4201 +
CT.11
SX5.4802 +
CT.12
SX5.4802 +
CT.12A
SX5.4803 +
CT.12B

b tng tng 0,45m, m cp phi: M3010, ph gia Selfill bng
b tng dm, sn m: M250, R28, Dmax20, OK10-:-12, ct sng
l+ct xay, ph gia siu do cao selfill 2020RS bng my bm b tng
cng sut 91m3/h.
b tng dm, sn m cp phi: M25-14, ph gia Selfill bng my
bm b tng cng sut 91m3/h.
m3
m3
m3
m3
m3
15
VD SX5.4212 b tng ct (tit din 1mx1m) m cp phi: M30-10, ph gia siu

+ CT.10B
do Selfill bng my bm b tng cng sut 91m3/h.
m3
16
VD SX5.4222 b tng ct (tit din 1mx1,5m) m cp phi: M30-10, ph gia

+ CT.9A
siu do Selfill bng my bm b tng cng sut 91m3/h.
m3
17
SX5.6104
18
SX5.6104
19
SX5.6113
IV
Sn xut va b tng lnh qua dy chuyn trm trn 120m3/h. (nhn

m3
h s 1,015)
m3
h s 1,025)
Vn chuyn va b tng t trm trn ra khi bng xe chuyn
100m3
trn 6m3 c ly 1,35km.
Cng tc khc:
SX7.3116
SXLD ng nha PVC D=100mm bng th cng (theo tiu chun ng

thot).
md
SX9.1422
SXLD thp khng g dy 2mm, rng 200mm bng th cng.
md
SX8.5201
SXLD bao ti ay tm nha -ng dy 1cm(1 lp vi ay 2 lp nha

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
SXLD bng chng thm PVC (dy 4,8mm, rng 150mm) bng th
cng.
md
SX9.1412
cng.
md
Cng tc cp pha:
SX5.9201
+CT.1
SX5.9303

cn trc thp MD2200.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
4
II
Cng tc ct thp:
100m2
100m2
Tn
SX5.7642
Tn
SX5.7643
Tn
2
-

VD SX5.7605
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
Cng tc b tng:
m3
CT.6
SX5.4251 +
CT.6C

CT.8
SX5.4231 +
CT.8C

CT.10
SX5.4211 +
CT.10A
b tng tng 1m m cp phi: M2017, ph gia Selfill bng my

m3
SX5.4211 +
CT.10C
b tng tng 1m, m: M200, R28, Dmax20, OK10:12, ct

sng l+ct xay, ph gia siu do cao selfill 2020RS bng my bm b
tng cng sut 91m3/h.
m3
SX5.4202 +
CT.11

m3
b tng t-ng > 5m m: M200, R28, Dmax20, OK10-:-12, ct sng

cng sut 91m3/h.

tng cng sut 91m3/h.
m3
m3
m3
m3
m3
SX5.4802 +
CT.12

cng sut 91m3/h.
m3
10
SX5.3903 +
CT.12C
b tng dm, sn m cp phi: M25-01, ph gia Placc 02A bng

cn trc thp 25T.
m3
11
SX5.4802 +
CT.12B

m3
12
SX5.3903 +
CT.12D
b tng dm, sn m cp phi: M30-09, ph gia Selfill bng cn

trc thp 25T.
m3
13
SX5.3903 +
CT.12F
b tng dm, sn m cp phi: M30-15, ph gia siu do cao

Selfill 2020RS bng cn trc thp 25T.
m3
14
SX5.3903 +
CT.12E

SP8S bng cn trc thp 25T.
m3
15
VD SX5.3213 b tng ct m cp phi: M30-15, ph gia siu do cao Selfill

+ CT.10D
2020RS bng cn trc thp 25T.
m3
16
VD SX5.3213 b tng ct (tit din 1mx1m) m cp phi: M30-14, ph gia

+ CT.10E
Selfill bng cn trc thp 25T.
m3
17
SX5.6104
Sn xut va b tng lnh qua dy chuyn trm trn 120m3/h.
m3
18
SX5.6104
m3
19
SX5.6113

IV
100m3
Cng tc khc:
SX7.3116

thot).
md
SX7.3118

thot).
md
SX9.1422
md
SX8.5201

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
cng.
md
SX9.1412
cng.
md
Cng tc cp pha:
SX5.9201
+CT.1
100m2
SX5.9303

cn trc thp MD2200.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
II
Cng tc ct thp:
SXLD ct thp tng, ct bng cn trc Thp MD2200.
100m2
Tn
SX5.7642
Tn
SX5.7643
Tn
VD SX5.7605
Thp kt cu F 18 CI.
+ CT.4A
Tn
VD SX5.7605
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SX5.8132 +
CT.5A
Thp kt cu F 18 CI.
Tn
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
VL-241
Thp thi cng F 18 CI.
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
1
Cng tc b tng:
CT.6
m3
m3
SX5.4251 +
CT.6C
b tng t-ng > 5m, m: M200, R28, Dmax20, OK10-:-12, ct

tng cng sut 91m3/h.
m3
SX5.4231 +
CT.8C

tng cng sut 91m3/h.
m3

CT.8
m3

CT.10
m3
SX5.4212 +
CT.10F
SX5.4211 +
CT.10C
SX5.4802 +
CT.12
SX5.3903 +
CT.12C
b tng dm, sn m cp phi: M25-01, ph gia placc 02A bng

cn trc thp 25T.
m3
10
SX5.4803 +
CT.12B
b tng dm, sn m cp phi: M30-10, ph gia siu do Selfill

bng my bm b tng cng sut 91m3/h.
m3
11
SX5.3903 +
CT.12D

bng cn trc thp 25T.
m3

tng cng sut 91m3/h.
tng cng sut 91m3/h.
cng sut 91m3/h.
m3
m3
m3

+ CT.10G
do Selfill bng cn trc thp 25T.
m3

tng cng sut 91m3/h.
m3
14
VD SX5.4212 b tng ct (tit din 1mx1m) m cp phi: M30-10 ph gia siu

+ CT.10B
do Selfill bng my bm cng sut 91m3/h.
m3
15
VD SX5.3223 b tng ct (tit din 1x1,5m) m cp phi: M30-09, ph gia siu

+ CT.9B
m3
16
VD SX5.3933 b tng chn -ng ray m cp phi: M30-10, ph gia siu do

+ CT.13
Selfill bng ph-ng php trc tip. (NCx0,5)
m3
12
13
SX5.4212 +
CT.10F
17
SX5.6104
m3
18
SX5.6104
m3
19
SX5.6113

100m3
IV
Cng tc khc:
SX7.3116

thot).
md
VD SL05.6186
SXLD ct ng nha PVC D=100mm bng th cng (theo tiu chun

ng thot).
ci
SX9.1422
md
SX8.5201

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
SX9.1412
cng.
cng.
md
md
Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - KHI S 7:
Cng tc cp pha:
SX5.9201
+CT.1
SX5.9301

cn trc xch 55T.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
100m2
100m2
100m2
II
Cng tc ct thp:
Tn
Tn
Tn
Tn
Tn
SXLD ct thp dm, sn bng cn trc xch 55T.
VD SX5.8142
Thp kt cu F 18 CII.
+ CT.5
Tn
Tn
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
Cng tc b tng:
m3

CT.8
bng cn trc thp 25T
SX5.4211 +
CT.10C

tng cng sut 91m3/h.
m3
SX5.4221 +
CT.9C

tng cng sut 91m3/h.
m3
SX5.4231 +
CT.8C

tng cng sut 91m3/h.
m3
SX5.4241 +
CT.6E
SX5.4251 +
CT.6C
SX5.4802 +
CT.12
SX5.3902 +
CT.12C

cn trc xch 25T
m3
SX5.4803 +
CT.12B

m3
10
SX5.3904 +
CT.12D

Selfill bng cn trc xch 55T.
m3
11
12
13
14

tng cng sut 91m3/h.
tng cng sut 91m3/h.
b tng dm, sn m: M250, R28, Dmax20, OK10-12, ct
xay+sng l, ph gia siu do cao selfill 2020RS bng my bm b
tng cng sut 91m3/h.
VD SX5.3214 b tng ct (tit din 1x1m) m cp phi: M30-09, ph gia siu

+ CT.10G
do Selfill bng cn trc xch 55T.
VD SX5.3224
+ CT.9D
VD SX5.3224
+ CT.9B
SX5.6104
b tng ct (tit din 1x1,5m) m cp phi: M25-01, ph gia

Placc 02A bng cn trc xch 55T.
b tng ct (tit din 1x1,5m) m cp phi: M30-09, ph gia siu
h s 1,015)
m3
m3
m3
m3
m3
m3
m3
m3
15
SX5.6104
16
SX5.6113
IV
1
3
Cng tc khc:
SX9.1422
SX9.1412
SX8.5202

m3
h s 1,025)
100m3
SX8.5201

cng.
-ng) bng th cng.
md
md
m2

-ng) bng th cng.
m2
Khi l-ng thi cng T 01/01/2011-:- 30/09/2011
(3)

Cng tc cp pha:
SX5.9201
+CT.1
100m2
Cng tc b tng:
m3
b tng pha 2 m: M250, R28, Dmax20, OK10-:-12, ct sng
VD SX5.4112
m3
+CT.5
cng sut 91m3/h.
VD SX5.3933 b tng chn m cp phi: M30-10, ph gia Selfill bng th cng.
m3
+CT.6
(NCx0,5)
SX5.6104
m3
h s 1,015)
SX5.6113
100m3
Cng tc khc:
SX7.3104
SXLD ng thp D=50mm bng th cng (theo tiu chun ng thot).
SXLD tn trng km dy 1mm, rng 270mm bng th cng.

(KL=9,69*270/10^6*7850/1000)
VD SX9.1421
(KL=33,8*270/10^6*7850/1000)
VD SX9.1422 SXLD tm ng dy 1,5mm, rng 600mm bng th cng.
SX8.5221
SXLD dy thng tm nha -ng bng th cng.
nha -ng nng bng th cng ( tnh trong n gi)
VD SX2.4504 c b tng ct thp M300 bng ba ph.
VD SX9.1421
m
Tn
Tn
md
md
m3
m3

Cng tc cp pha:
SX5.9201
+CT.1
Cng tc ct thp:
Cng tc b tng:
100m2
Tn
Tn
m3

VD SX5.4112
m3
+CT.5
cng sut 91m3/h.
VD SX5.3933 b tng chn ray my bin p m cp phi: M30-10, ph gia siu
m3
+CT.6
do cao Selfill bng th cng. (NC x 0,5)
VD SX5.3114 b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng cn
m3
+CT.7
trc xch 55T.
VD SX5.3113 b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng th
m3
+CT.7
cng.
VD SX5.3104 b tng mng ct n m cp phi: M25-01, ph gia Placc 02A
m3
+CT.8
bng cn trc xch 55T.
VD SX5.3214 b tng ct m cp phi: M30-09, ph gia siu do Selfill bng
m3
+CT.9
cn trc xch 55T.
SX5.6104
m3
h s 1,015)
SX5.6104
m3
h s 1,025)
SX5.6113
100m3
Cng tc khc:
SX7.3104
SXLD tn trng km dy 1,5mm, rng 200mm bng th cng.

(KL=21,4*1,5*200/10^6*7850/1000)
VD SX9.1421
(KL=10,1*1,5*180/10^6*7850/1000)
SX8.5221
nha -ng nng bng th cng. ( tnh trong n gi)
VD SX9.1421
md
Tn
Tn
md
md
m3

Cng tc cp pha:
SX5.9201
+CT.1
VD SX5.9301

cn trc xch 55T.
Cng tc ct thp:
100m2
m2
100m2
Tn
Tn
Tn
Tn

VD SX5.8142
+CT.4A
VD SX5.8142
+CT.4
VD SX5.8142
VD SX5.8143
Thp kt cu F 18 CI.
Tn
Thp kt cu F 18 CII.
Tn
Tn
Tn
VL-241
VL-251
VL-246
VL-247

Cng tc b tng:
VD SX5.4112 b tng pha 2 m: M250, R28, Dmax20, OK10-:-12, ct sng

+CT.5B
l+ct xay, ph gia siu do cao selfill 2020RS bng th cng.
VD SX5.4112
+CT.5A
VD SX5.3113
+CT.7
VD SX5.4201
+CT.13
VD SX5.4201
+CT.13A
VD SX5.3904
+CT.14
VD SX5.3933
+CT.6
SX5.6104
SX5.6104
SX5.6113
SX7.3104
b tng pha 2 m cp phi: M25-14, ph gia siu do Selfill bng

b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng th
cng.
b tng tng 0,45m, m cp phi: M3010, ph gia siu do
Selfill bng my bm b tng cng sut 91m3/h.
bng cn trc xch 55T.
b tng chn -ng ray m cp phi: M30-10, ph gia siu do
Sn xut va b tng lnh qua dy chuyn trm trn 120m3/h (nhn
h s 1,025)
Cng tc khc:

(KL=31,48*270/10^6*7850/1000)
VD SX9.1421
(KL=13,19*510/10^6*7850/1000)
VD SX9.1421
SX9.1422
Tn
Tn
Tn
Tn
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
100m3
md
Tn
Tn
md
md

m2
-ng) bng th cng.
SX8.5221
md
m3
m3
SX4.2121
Xy t-ng gch c dy 220mm, va xy M100 bng th cng.
m3
+CT.16
SX8.2133
Trt t-ng phng dy 20mm, va trt M100 bng th cng.
m2
+CT.17
SX9.1411
md
cng.
Cng tc cp pha:
SX8.5202
SX5.9201
+CT.1
SX5.9301
SX5.9301
+CT.2

cn trc xch 55T.
cn trc thp 25T.
Cng tc ct thp:
VD SX5.7612
Thp kt cu F 18 CII.
+CT.3
SX5.7606

100m2
m2
m2
100m2
Tn
Tn
Tn
Tn
Tn

VD SX5.8142
+CT.4A
VD SX5.8142
+CT.4
VD SX5.8142
VD SX5.8143
VL-241
VL-251
VL-246
VL-247
VD SX5.3234
+CT.10A
VD SX5.3104
+CT.8A
VD SX5.3224
+CT.11A
VD SX5.3204
+CT.13B
VD SX5.3204
+CT.13C
VD SX5.4201
+CT.13D
VD SX5.4201
+CT.13E
VD SX5.4211
+CT.12
Thp kt cu F 18 CI.
Tn
Thp kt cu F 18 CII.
Tn
Tn
Tn

Tn
Tn
Tn
Tn
Cng tc b tng:
bng cn trc xch 55T.
b tng mng ct n m cp phi: M250, R28, Dmax40, OK3-:5, ct xay, xi mng PCB30, ph gia siu do cao selfill 2020RS bng
cn trc xch 55T.
bng cn trc xch 55T.
b tng tng 0,45m m cp phi: M3015, ph gia siu do cao
Selfill 2020RS bng cn trc xch 55T.
b tng tng 0,45m m cp phi: M2044, ph gia Placc 02A
bng cn trc xch 55T.
b tng tng 0,45m m: M250, R28, Dmax20, OK10:12, ct
tng cng sut 91m3/h.
b tng tng 0,45m, m: M200, R28, Dmax20, OK10:12, ct
tng cng sut 91m3/h.
b tng tng 1m m: M250, R28, Dmax20, OK10:12, ct sng
cng sut 91m3/h.
m3
m3
m3
m3
m3
m3
m3
m3
m3

VD SX5.4211
+CT.12B
tng cng sut 91m3/h.
VD SX5.4221
+CT.11B
tng cng sut 91m3/h.
VD SX5.4231
+CT.10B
tng cng sut 91m3/h.
VD SX5.4801
+CT.14A
tng cng sut 91m3/h.
VD SX5.4801 b tng dm, sn m cp phi: M30-07, xi mng PC40, ph gia
+CT.14B
m3
m3
m3
m3
m3
VD SX5.4801
+CT.14C
VD SX5.3904
+CT.14E
VD SX5.3904
+CT.14F

m3
m3
bng cn trc xch 55T.
m3
2020RS bng cn trc xch 55T.
b tng ct (tit din 1x1m) m, m cp phi: M30-07, xi mng
VD SX5.4211
PC40 Bt Sn,, ph gia siu do Selfill bng my bm b tng cng
m3
+CT.15
sut 91m3/h.
SX5.6104
m3
h s 1,015)
SX5.6104
m3
h s 1,025)
SX5.6113
100m3
Cng tc khc:
SX9.1422
SX9.1411
SX8.5201

cng.
-ng) bng th cng.
md
md
m2
1A
- My thi cng
01/2009 -:- 31/07/2009
n gi (ng)
Khi
l-ng
VL
NC
Nhn cng trc

tip
My
xc
1,25
My
bm
BT
1.00 (1x4/7+ 1x1/4+

1x6/7) 1x3/4
1
- T my 4:
14.9872
2,436,087
6,175,820
344,008
38.280
1,199.47
75,419
154,248
1,424,671
0.890
451.80
75,419
154,248
202,576
0.890
344.46
75,419
154,248
186,198
0.890
1.8086
2,621,709
5,404,649
1,153,069
33.500
4.3664
2,621,709
5,404,649
1,153,069
33.500
10.4238
2,621,709
5,404,649
1,153,069
33.500
0.093
14,888,589
1,781,897
2,096,079
11.788
15.403
14,939,589
1,781,897
2,096,079
11.788
40.974
14,953,375
1,474,434
2,105,340
9.754
232.615
2.719
14,888,589
1,781,897
416,656
11.788
6.029
14,939,589
1,781,897
416,656
11.788
12.739
14,953,375
1,474,434
425,917
9.754
0.336
14,888,589
1,781,897
407,057
11.788
3.314
14,939,589
1,781,897
407,057
11.788
10.710
14,953,375
1,474,434
416,318
9.754
9.059
14,888,109
1,649,177
417,330
10.910
24.406
14,939,109
1,649,177
417,330
10.910
54.538
14,953,375
1,254,644
427,491
8.300
4.401
14,888,109
1,649,177
407,731
10.910
6.853
14,939,109
1,649,177
407,731
10.910
41.041
14,953,375
1,254,644
417,892
8.300
0.498
14,254,000
1.680
14,304,000
4.800
14,304,000
4,240.12
200.48
725,925
265,289
374,746
1.755
879.10
930,678
265,289
63,960
1.755
66.87
731,248
294,766
374,746
1.950
18.45
936,001
294,766
63,960
1.950
566.69
739,213
327,568
374,746
2.167
54.92
943,966
327,568
63,960
2.167
23.66
749,871
363,998
374,746
2.408
108.19
765,813
404,509
374,746
2.676
78.08
970,567
404,509
63,960
2.676
0.023
0.023
0.023
0.023
180.89
970,567
404,509
63,960
2.676
0.023
106.28
1,085,675
446,835
63,960
2.956
0.023
279.67
951,546
238,836
63,960
1.580
0.023
295.31
952,561
238,836
63,960
1.580
0.023
1,342.51
954,204
238,836
63,960
1.580
0.023
24.70
1,007,356
404,509
63,960
2.676
0.023
14.32
991,414
363,998
63,960
2.408
0.023
3,323.34
8,459
116,395
0.060
0.004
990.04
8,459
116,395
0.060
0.004
43.1338
10.80
31,994
23,485
0.155
337.48
219,387
61,306
1,336
0.380
134.30
47,920
75,581
0.500
155.33
76,918
114,883
0.760
20.75
133,623
354,932
2.200
10.65
441,000
354,932
2.200
10.3302
2,436,087
6,175,820
344,008
38.280
847.14
75,419
154,248
1,424,671
0.890
739.38
75,419
154,248
186,198
0.890
15.7738
2,621,709
5,404,649
1,153,069
33.500
6,778,770
- T my 5:
209.1430
6.153
14,939,589
1,781,897
2,096,079
11.788
32.960
14,953,375
1,474,434
2,105,340
9.754
1.834
14,888,589
1,781,897
407,057
11.788
5.437
15.971
14,939,589
14,953,375
1,781,897
1,474,434
407,057
416,318
11.788
9.754
13.129
14,888,109
1,649,177
407,731
10.910
33.629
14,939,109
1,649,177
407,731
10.910
100.030
14,953,375
1,254,644
417,892
8.300
0.449
14,254,000
1.357
14,304,000
4.469
14,304,000
3,600.87
904.39
725,925
265,289
374,746
1.755
88.53
929,412
265,289
63,960
1.755
149.52
739,213
327,568
374,746
2.167
474.19
942,700
327,568
63,960
2.167
19.58
765,813
404,509
374,746
2.676
22.33
970,567
404,509
63,960
2.676
0.023
166.17
969,300
404,509
63,960
2.676
0.023
44.00
1,085,675
446,835
63,960
2.956
0.023
0.023
0.023
493.72
951,546
238,836
63,960
1.580
85.09
870,723
238,836
79,910
1.580
718.48
862,102
238,836
63,960
1.580
130.19
936,004
238,836
79,910
1.580
130.14
875,271
238,836
79,910
1.580
128.44
886,172
238,836
79,910
1.580
24.47
928,423
404,509
85,225
2.676
21.63
964,949
404,509
85,225
2.676
0.023
0.023
2,035.49
8,459
116,395
0.060
0.004
1,635.35
8,459
116,395
0.060
0.004
36.7288
25.17
31,994
23,485
0.155
0.95
38,398
27,553
0.182
307.01
219,387
61,306
1,336
0.380
73.49
47,920
75,581
0.500
161.50
76,918
114,883
0.760
57.65
133,623
354,932
2.200
6.55
441,000
354,932
2.200
9.4461
2,436,087
6,175,820
6,778,770
- T my 6:
344,008
38.280
776.47
75,419
154,248
1,424,671
0.890
603.12
75,419
154,248
186,198
0.890
14.6998
2,621,709
5,404,649
1,153,069
33.500
5.838
14,939,589
1,781,897
2,096,079
11.788
28.751
14,953,375
1,474,434
2,105,340
9.754
0.058
14,571,521
1,781,897
407,057
11.788
1.393
14,888,589
1,781,897
407,057
11.788
5.347
14,939,589
1,781,897
407,057
11.788
15.025
14,953,375
1,474,434
416,318
9.754
3.161
14,571,041
1,649,177
407,731
10.910
3.418
14,888,109
1,649,177
407,731
10.910
33.084
14,939,109
1,649,177
407,731
10.910
78.091
14,953,375
1,254,644
417,892
8.300
0.097
13,943,000
0.144
14,254,000
1.328
14,304,000
3.656
14,304,000
265,289
374,746
1.755
174.166
3,292.11
773.26
725,925
143.97
929,412
265,289
63,960
1.755
0.023
555.81
942,700
327,568
63,960
2.167
0.023
156.36
739,213
327,568
374,746
2.167
47.53
765,813
404,509
374,746
2.676
10.34
1,004,698
404,509
63,960
2.676
0.023
160.16
969,300
404,509
63,960
2.676
0.023
395.66
951,546
238,836
63,960
1.580
0.023
157.20
870,723
238,836
79,910
1.580
250.08
954,204
238,836
63,960
1.580
572.28
936,004
238,836
79,910
1.580
50.05
989,155
404,509
85,225
2.676
1.79
1,004,698
404,509
63,960
2.676
0.023
4.69
1,007,356
404,509
63,960
2.676
0.023
8.25
973,213
363,998
79,910
2.408
4.68
1,212,372
962,902
(589.40)
0.023
12.740
8,459
116,395
0.060
0.004
3,969.62
8,459
116,395
0.060
0.004
33.8022
6,778,770
6.75
31,994
23,485
0.155
3.00
11,792
9,070
315.93
219,387
61,306
1,336
0.380
4.86
47,920
75,581
0.500
111.39
76,918
114,883
0.760
70.29
133,623
354,932
2.200
12.45
441,000
354,932
2.200
5.0090
2,436,087
6,175,820
344,008
38.280
87.00
75,419
154,248
202,576
0.890
852.31
75,419
154,248
186,198
0.890
1.3104
2,621,709
5,404,649
1,153,069
33.500
0.0150
2,621,709
5,404,649
1,153,069
33.500
1.644
14,939,589
1,781,897
417,517
11.788
6.250
14,953,375
1,474,434
426,778
9.754
5.787
14,939,589
1,781,897
407,057
11.788
19.974
14,953,375
1,474,434
416,318
9.754
0.041
14,888,109
1,649,177
418,191
10.910
2.822
14,939,109
1,649,177
418,191
10.910
- KHI S 7:
46.196
9.678
14,953,375
0.001
14,254,000
0.308
14,304,000
1.077
14,304,000
1,254,644
428,352
8.300
2,275.39
47.09
739,213
327,568
79,910
2.167
39.30
969,300
404,509
63,960
2.676
0.023
1,027.51
953,358
363,998
63,960
2.408
0.023
379.97
942,700
327,568
63,960
2.167
0.023
6.72
9,255
294,766
63,960
1.950
0.023
346.73
929,412
265,289
63,960
1.755
0.023
95.44
951,546
238,836
63,960
1.580
0.023
91.36
870,723
238,836
84,710
1.580
150.25
954,204
238,836
63,960
1.580
69.94
936,004
238,836
92,925
1.580
10.18
989,155
404,509
100,709
2.676
3.74
907,933
363,998
92,925
2.408
7.16
973,213
363,998
92,925
2.408
8,459
116,395
0.060
2,076.60
0.023
0.004
235.21
8,459
23.1181
116,395
0.060
0.004
6,778,770
610.06
219,387
61,306
1,336
0.380
0.45
441,000
354,932
2.200
125.92
76,918
114,883
0.760
117.12
47,920
75,581
0.500
2,779,117
6,962,930
391,461
1,047,472
165,117
61,137
(5)
- T my 4:
0.1276
38.280
61.13
59.00
1.040
2.13
1,293,899
1,085,006
42,123
12.740
118,600
0.060
62.05
9,526
0.6205
70.0800
43,037
82,862
838
0.486
0.021
18,635,002
4,286,694
154,997
27.000
0.072
18,635,002
4,286,694
154,997
20.90
20.90
0.35
0.40
228,990
19,355
69,120
64,726
1,619
-
27.000
0.380
0.380
170,331
443,106
1.000
0.2774
2,779,117
6,962,930
391,461
38.280
17,706,258
2,007,857
478,244
11.788
9,049,562
- T my 5:
0.038
0.038
69.89
0.023
0.004
50.00
1,047,472
165,117
61,137
1.040
8.99
1,293,899
1,085,006
42,123
12.740
5.87
960,610
165,117
83,321
1.040
0.43
960,610
165,117
15,428
1.040
2.44
941,774
60,331
74,268
0.380
2.16
1,071,760
455,805
117,200
2.676
0.023
60.31
9,526
118,600
0.060
0.004
8.67
9,526
118,600
0.060
0.004
0.6898
69.28
43,037
82,862
838
0.486
0.050
18,635,002
4,286,694
154,997
27.000
0.021
18,635,002
4,286,694
154,997
18.95
18.95
0.28
228,990
19,355
69,120
64,726
1,619
-
27.000
0.380
0.380
2.1712
2,779,117
6,962,930
391,461
38.280
236.68
90,655
174,008
219,512
0.890
2.1283
2,997,741
6,093,473
1,242,774
33.500
0.064
17,706,258
2,007,857
449,218
11.788
1.798
4.361
17,706,258
17,719,291
2,007,857
1,661,405
478,244
488,674
11.788
9.754
2.764
17,027,354
1,858,307
479,012
10.910
0.072
17,651,363
1,858,307
479,012
10.910
3.273
21.940
17,705,804
17,719,291
1,858,307
1,413,744
479,012
490,465
10.910
8.300
9,049,562
- T my 6:
34.272
- KHI S 7:
0.083
0.002
0.154
0.789
16,351,000
16,963,000
17,016,000
17,016,000
359.40
5.87
165,117
/m3
1.040
0.023
0.023
57.58
1,048,553
165,117
61,137
1.040
0.43
960,610
165,117
15,428
1.040
15.35
1,167,202
503,497
77,227
2.956
0.023
28.65
1,154,968
503,497
77,227
2.956
0.023
246.67
1,018,608
269,122
108,148
1.580
4.85
1,293,899
1,085,006
42,123
12.740
114.42
9,526
118,600
0.060
0.004
252.84
9,526
118,600
0.060
0.004
3.6726
70.08
43,037
82,862
838
0.486
0.067
18,635,002
4,286,694
154,997
27.000
0.053
18,635,002
4,286,694
154,997
30.95
228,990
69,120
1,619
27.000
0.380
10.79
228,990
69,120
1,619
0.380
2.24
93,255
129,451
0.760
30.95
0.70
0.32
19,355
64,726
0.380
170,331
443,106
1.000
1.42
1,040,128
327,035
6,512
1.920
6.45
19,177
40,017
554
0.220
31.98
133,623
400,168
9,049,562
2.200
9.6646
2,779,117
6,962,930
391,461
38.280
1,186.65
90,655
174,008
219,512
0.890
8.16
90,655
174,008
187,662
0.890
10.5433
2,997,741
6,093,473
1,242,774
33.500
1.839
17,651,817
2,007,857
478,244
11.788
21.824
18.807
17,706,258
17,719,291
2,007,857
1,661,405
478,244
488,674
11.788
9.754
0.388
17,719,291
1,661,405
459,648
9.754
1.085
17,027,354
1,858,307
479,012
10.910
4.747
17,651,363
1,858,307
479,012
10.910
21.368
49.042
17,705,804
17,719,291
1,858,307
1,413,744
479,012
490,465
10.910
8.300
0.033
0.198
1.296
2.047
16,351,000
16,963,000
17,016,000
17,016,000
2.167
119.100
1,491.64
87.06
811,058
369,106
108,148
2.44
905,782
60,331
74,268
0.380
25.87
821,716
410,156
108,148
2.408
7.57
1,088,872
503,497
117,200
2.956
11.39
915,978
503,497
117,200
2.956
0.40
1,168,674
503,497
77,227
57.60
7.88
1,127,858
1,090,355
503,497
455,805
2.956
0.023
2.956
0.023
2.676
0.023
77,227
77,227
89.38
93.20
287.07
248.72
137.92
1,049,539
1,033,597
1,022,938
1,037,203
1,023,497
455,805
410,156
369,106
269,122
269,122
77,227
2.676
0.023
2.408
0.023
2.167
0.023
1.580
0.023
1.580
0.023
0.023
77,227
77,227
77,227
77,227
131.66
1,035,731
269,122
77,227
1.580
66.78
961,824
269,122
108,148
1.580
231.08
957,401
269,122
108,148
1.580
5.62
1,076,649
455,805
77,227
2.676
0.023
1,075.34
9,526
118,600
0.060
0.004
442.99
9,526
118,600
0.060
0.004
15.1834
9,049,562
103.98
228,990
69,120
1,619
0.380
4.87
133,623
400,168
2.200
89.65
58,811
85,165
0.500
My i
1x3/7+
1x5/7
2
Nhn cng trong my

My
Ba
nn
Vn
My
cn
t 12 t vc
Thp
Thp
kh
MD900
thng hn XC
kh
tn
6m3
10 T
25 T
660m3/
lng
23kw
nn
h
1x3/4
1x1/4+ 2x4/7+
1x3/7 1x4/7 L7,51x3/7+ 1x3/7+ 1x3/7 1x4/7
1x3/4 1x6/7+
16,5T
1x5/7 1x6/7
L7,51x7/7
1
1
1
2
4
2
2
1
1
0.00
0.00
0.250
1.500
0.250
0.250
1.500
0.250
0.250
1.500
0.250
0.250
1.500
0.026
0.065
0.065
0.034
1.120
0.034
1.120
0.034
1.270
0.040
0.040
1.120
1.120
0.040
1.270
0.040
1.120
0.040
1.120
0.040
1.270
0.040
1.123
0.040
1.123
0.040
1.277
0.040
1.123
0.040
1.123
0.040
1.277
0.007
0.007
0.007
0.007
0.007
0.003
0.003
4.200
0.250
1.500
0.250
1.500
0.026
0.065
0.250
0.034
1.120
0.034
1.270
0.040
0.040
0.040
1.120
1.120
1.270
0.040
1.123
0.040
1.123
0.040
1.277
0.007
0.007
0.007
0.020
0.020
0.020
0.020
0.022
0.022
0.003
0.003
4.200
0.250
1.500
0.026
0.065
0.250
0.250
1.500
0.034
1.120
0.034
1.270
0.040
1.120
0.040
1.120
0.040
1.120
0.040
1.270
0.040
1.123
0.040
1.123
0.040
1.123
0.040
1.277
0.007
0.007
0.007
0.020
0.020
0.022
0.020
0.022
0.003
0.003
4.200
0.250
1.500
0.250
0.250
1.500
0.250
0.250
1.500
0.065
0.065
0.030
1.120
0.030
1.270
0.040
1.120
0.040
1.270
0.030
1.123
0.030
1.123
0.030
1.277
0.020
0.020
0.017
0.019
0.017
0.017
0.003
0.003
4.200
0.250
1.500
0.022
0.003
4.200
0.003
0.037
0.037
0.750
0.220
0.250
0.030
1.500
1.120
0.022
0.015
0.017
0.013
0.019
0.003
0.003
4.200
0.003
0.037
0.037
0.250
1.500
0.250
1.500
0.065
0.250
0.040
1.120
0.030
0.030
1.120
1.270
0.030
1.123
0.030
0.030
0.030
1.123
1.123
1.277
0.017
0.017
0.022
0.003
0.003
4.200
0.003
0.037
0.037
0.750
0.220
0.250
1.500
0.250
1.500
0.065
0.065
0.250
0.030
0.030
0.030
1.120
1.120
1.270
0.040
1.270
0.030
1.123
0.030
0.030
0.030
1.123
1.123
1.277
0.017
0.013
0.017
0.019
0.019
0.017
0.017
0.003
0.003
4.200
My
khoan
4,5 KW
My
mi
My
ct
un ct
thp
5kw
1x3/7
1x3/7
1x3/7
0.030
0.030
0.030
m
di
1x3/7
Trm
trn
S cng S cng
Trm
trc
trong
lnh
tip
my
2x3/7+
1x3/7+
1x4/7+
1x6/7
1x6/7
1
4
2
0.00
0.00
0.00
0.00
573.71
26.23
1067.53
98.07
402.10
72.29
306.57
55.11
60.59
4.07
146.27
9.82
349.20
23.45
0.00
0.00
0.00
0.00
1.10
0.14
181.57
23.24
399.66
61.41
0.00
0.00
0.320
0.320
0.160
42548.81
7918.22
32.05
4.13
71.07
124.26
9.16
19.24
0.00
0.00
3.96
0.51
0.320
39.07
5.04
0.160
104.47
16.17
0.00
0.00
98.83
13.80
266.27
37.17
452.67
82.73
0.00
0.00
48.01
6.70
0.320
74.77
10.44
0.160
340.64
62.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
351.84
2.67
1542.82
0.00
130.40
0.89
35.98
0.00
1228.02
7.55
119.01
0.00
56.97
0.32
289.52
1.44
208.94
0.00
0.320
0.320
0.160
0.320
0.320
0.320
0.160
0.320
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
484.06
0.00
314.16
0.00
441.88
0.00
466.59
0.00
2121.17
0.00
66.10
0.00
34.48
0.00
199.40
73.11
59.40
21.78
0.00
362.32
0.00
0.00
1.68
0.00
128.24
0.00
67.15
0.00
118.05
0.00
45.65
0.00
23.43
0.00
0.00
0.00
0.00
0.00
395.44
18.08
753.95
69.26
658.05
118.30
528.42
35.49
0.00
0.00
0.180
0.180
0.180
0.180
0.180
0.030
0.030
0.004
0.004
0.004
0.004
0.00
0.00
0.320
72.53
9.28
0.160
321.49
49.40
0.00
0.00
21.62
2.79
64.09
155.78
8.26
24.12
0.00
0.00
143.24
20.00
0.320
366.89
51.22
0.160
830.25
151.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1587.20
12.05
155.37
0.00
324.01
1.99
1027.57
0.00
52.40
0.26
59.76
0.00
444.67
0.00
130.06
0.00
0.320
0.320
0.160
0.320
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
780.08
0.00
134.44
3.40
1135.20
0.00
205.70
5.21
205.62
5.21
202.94
5.14
65.48
1.08
57.88
0.95
122.13
44.78
98.12
35.98
0.00
308.52
0.00
0.00
3.91
0.00
0.17
0.00
116.66
0.00
36.75
0.00
122.74
0.00
126.83
0.00
14.41
0.00
0.00
0.00
0.00
0.00
361.60
16.53
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.004
0.004
0.004
0.004
691.06
63.48
536.78
96.50
492.44
33.07
0.00
0.00
0.00
0.00
0.320
68.82
8.81
0.160
280.44
43.09
0.00
0.00
0.68
0.09
16.42
2.12
63.03
8.13
146.55
22.69
0.00
0.00
34.49
4.81
37.29
5.21
0.320
360.95
50.39
0.160
648.16
118.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1357.07
10.30
0.030
0.030
0.320
0.320
0.320
0.160
0.320
0.320
0.180
252.67
0.00
1204.44
0.00
338.83
2.08
127.19
0.63
27.67
0.00
428.59
0.00
625.14
0.00
248.38
6.29
395.13
0.00
904.20
22.89
133.93
2.20
4.79
0.00
12.55
0.00
19.87
0.33
59.62
0.21
-35.36
-12.97
238.18
87.33
0.00
283.94
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.243
0.004
0.004
0.004
0.004
0.030
0.030
0.320
0.160
0.320
0.160
0.00
0.00
1.05
0.00
0.00
0.00
120.05
0.00
2.43
0.00
84.66
0.00
154.64
0.00
27.39
0.00
0.00
0.00
0.00
0.00
191.74
8.77
77.43
13.92
758.56
136.37
43.90
2.95
0.50
0.03
0.00
0.00
0.00
0.00
19.38
2.56
60.96
9.69
0.00
0.00
68.22
8.80
194.83
30.16
0.00
0.00
0.45
0.06
30.79
4.41
0.320
0.320
0.160
0.180
80.33
15.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
102.04
1.88
105.17
0.00
2474.24
0.00
823.39
0.00
13.10
0.00
608.50
0.00
150.80
0.00
144.35
3.65
237.40
0.00
110.51
2.38
27.24
0.77
9.01
0.25
17.24
0.49
124.60
45.69
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.180
0.004
0.004
0.004
0.004
14.11
5.17
0.00
194.19
0.00
0.00
231.82
0.00
0.99
0.00
95.70
0.00
58.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.88
0.22
0.00
0.00
61.36
0.00
27.14
0.09
3.72
1.37
0.00
5.21
0.00
0.00
34.09
0.22
0.55
0.00
1.93
0.00
7.94
7.94
0.00
0.40
0.00
0.00
0.10
0.00
0.00
0.39
0.00
0.00
10.62
0.49
0.00
0.00
0.45
0.00
0.00
0.00
0.06
0.00
0.089
0.243
0.004
0.005
0.320
0.004
52.00
0.00
114.53
0.40
0.089
6.10
0.35
0.089
0.45
0.01
0.089
0.93
0.13
5.78
0.16
3.62
1.33
0.52
0.19
0.00
5.79
0.00
0.00
33.70
0.22
1.36
0.00
0.58
0.00
7.20
7.20
0.00
0.00
0.00
0.09
0.00
0.00
0.00
0.00
83.11
3.80
210.65
37.87
71.30
4.79
0.00
0.00
0.75
0.00
21.19
42.54
0.00
0.00
0.00
0.10
0.00
2.80
6.76
0.00
30.16
4.32
0.79
0.11
35.71
182.10
5.12
34.16
0.089
0.243
0.180
0.005
0.030
0.320
0.320
0.160
0.320
0.320
0.320
0.160
0.004
0.004
0.004
0.004
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.10
0.00
0.089
59.88
0.00
0.089
0.45
0.01
0.180
45.37
0.00
0.180
84.69
0.00
0.180
389.74
16.77
61.79
0.21
6.87
2.52
15.17
5.56
0.00
30.85
0.00
0.00
34.09
0.22
1.80
0.00
1.43
0.00
11.76
0.15
4.10
0.00
1.70
0.00
11.76
0.00
0.32
0.00
0.00
0.31
2.73
0.00
1.42
0.00
70.36
0.00
0.00
0.00
0.00
0.00
0.089
0.243
0.005
0.004
0.004
0.004
0.004
369.96
16.91
1056.12
189.86
7.26
1.31
353.20
23.72
0.00
0.00
0.00
0.00
21.68
2.87
257.26
183.44
0.00
3.78
0.00
34.05
29.15
0.00
0.59
0.00
11.84
1.70
51.79
7.42
233.12
407.05
0.00
0.00
0.00
0.00
0.00
0.00
33.40
76.36
0.00
0.00
0.00
0.00
0.00
0.00
188.66
5.92
0.93
0.13
62.29
1.76
0.180
22.38
0.58
0.180
33.67
0.87
1.18
0.00
170.27
0.00
21.09
0.00
0.030
0.030
0.320
0.320
0.160
0.160
0.320
0.320
0.320
0.160
0.180
0.089
0.180
0.180
0.180
0.180
239.18
0.00
224.43
0.00
622.08
0.00
392.98
0.00
217.91
0.00
0.180
208.02
0.00
0.180
105.51
4.54
0.180
365.11
15.71
15.04
0.00
64.52
23.66
26.58
9.75
0.00
127.54
0.00
0.00
39.51
0.00
10.71
0.00
44.83
0.00
0.00
0.00
0.00
0.00
0.180
0.180
0.180
0.180
0.180
0.180
0.004
0.004
0.004
0.004
3457.66
781.05
Chi tit 1.1A

Khi l-ng thi cng t ngy 01/01/2009 -:- 31/07/2009
TT
MHM
Ni dung cng vic
n
v
nh mc nhn cng trong 1 ca my
Cng tc cp pha:
SX5.9201 +
CT.1
SX5.9303
SX5.9301
SX5.9301 +
CT.2
VD SX5.9222
100m2
100m2

cn trc thp MD2200.
cn trc xch 25T.
cn trc thp 25T.
SXLD v tho d cp pha thp dm, sn bng cn trc thp
MD2200.
II
Cng tc ct thp:
100m2
m2
m2
m2
100m2
Tn
VD SX5.7642
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
2
3

VD SX5.7602
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SX5.7605 +
CT.4
Thp kt cu F 18 CII.
Tn
SX5.7605
Tn
SX5.7606
Tn
SX5.8122 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8122
Tn
SX5.8123
Tn
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
1
2
3
4
Cng tc b tng:
CT.6
SX5.4251 +
CT.6A
SX5.3247a +
CT.7
SX5.4241 +
CT.7A
b tng t-ng > 5m, m cp phi: M20-17, ph gia Selfill bng

m3
m3
m3
m3
m3

CT.8
SX5.4231 +
CT.8A

CT.9
m3

CT.10
m3
9
10
11
SX5.4211 +
CT.10A
SX5.4211 +
CT.10A
SX5.4201 +
CT.11
12
SX5.4802 +
CT.12
13
SX5.4802 +
CT.12A


cng sut 91m3/h.
m3
m3
m3
m3
m3
m3
m3

m3
15

+ CT.10B
m3
16
VD SX5.4222 b tng ct (tit din 1mx1,5m) m cp phi: M30-10, ph gia

+ CT.9A
m3
14
SX5.4803 +
CT.12B
17
SX5.6104
18
SX5.6104
19
SX5.6113
IV

(nhn h s 1,015)
(nhn h s 1,025)
m3
m3
100m3
Cng tc khc:
SX7.3116
SXLD ng nha PVC D=100mm bng th cng (theo tiu chun

ng thot).
md
SX9.1422
md
SX8.5201

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
cng.
md
SX9.1412
cng.
md
Cng tc cp pha:
SX5.9201
+CT.1
SX5.9303

cn trc thp MD2200.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
II
Cng tc ct thp:
100m2
100m2
Tn
SX5.7642
Tn
SX5.7643
Tn
2
4

VD SX5.7605
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
Cng tc b tng:
m3
CT.6
SX5.4251 +
CT.6C

CT.8
SX5.4231 +
CT.8C

CT.10
m3
SX5.4211 +
CT.10A
b tng tng 1m m cp phi: M2017, ph gia Selfill bng

m3
SX5.4211 +
CT.10C

sng l+ct xay, ph gia siu do cao selfill 2020RS bng my bm
b tng cng sut 91m3/h.
m3
SX5.4202 +
CT.11

m3
SX5.4802 +
CT.12

cng sut 91m3/h.
m3
10
SX5.3903 +
CT.12C
b tng dm, sn m cp phi: M25-01, ph gia Placc 02A bng

cn trc thp 25T.
m3
11
SX5.4802 +
CT.12B

m3
12
SX5.3903 +
CT.12D
b tng dm, sn m cp phi: M30-09, ph gia Selfill bng cn

trc thp 25T.
m3
13
SX5.3903 +
CT.12F

m3
14
SX5.3903 +
CT.12E

m3
b tng t-ng > 5m m: M200, R28, Dmax20, OK10-:-12, ct


m3
m3
m3
m3
15
VD SX5.3213 b tng ct m cp phi: M30-15, ph gia siu do cao Selfill

+ CT.10D
m3
16
VD SX5.3213 b tng ct (tit din 1mx1m) m cp phi: M30-14, ph gia

+ CT.10E
m3
17
SX5.6104
m3
18
SX5.6104
m3
19
SX5.6113

IV
100m3
Cng tc khc:
SX7.3116

ng thot).
md
SX7.3118

ng thot).
md
SX9.1422
md
SX8.5201

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
cng.
md
SX9.1412
cng.
md
Cng tc cp pha:
SX5.9201
+CT.1
SX5.9303

cn trc thp MD2200.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
II
Cng tc ct thp:
100m2
100m2
Tn
SX5.7642
Tn
SX5.7643
Tn
VD SX5.7605
Thp kt cu F 18 CI.
+ CT.4A
Tn
VD SX5.7605
Thp kt cu F 18 CII.
+ CT.4
Tn
Tn
Tn
SX5.8132 +
CT.5A
Thp kt cu F 18 CI.
Tn
SX5.8132 +
CT.5
Thp kt cu F 18 CII.
Tn
SX5.8132
Tn
SX5.8133
Tn
VL-241
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
Cng tc b tng:
m3
CT.6
SX5.4251 +
CT.6C

m3
SX5.4231 +
CT.8C

m3

CT.8
m3

CT.10
m3
SX5.4212 +
CT.10F
SX5.4211 +
CT.10C
SX5.4802 +
CT.12
SX5.3903 +
CT.12C

cn trc thp 25T.
m3
10
SX5.4803 +
CT.12B

m3

cng sut 91m3/h.
m3
m3
m3
m3
11
12
13
SX5.3903 +
CT.12D

bng cn trc thp 25T.

+ CT.10G
SX5.4212 +
CT.10F

m3
m3
m3
14
VD SX5.4212 b tng ct (tit din 1mx1m) m cp phi: M30-10 ph gia siu

+ CT.10B
do Selfill bng my bm cng sut 91m3/h.
m3
15
VD SX5.3223 b tng ct (tit din 1x1,5m) m cp phi: M30-09, ph gia siu

+ CT.9B
m3
16
VD SX5.3933 b tng chn -ng ray m cp phi: M30-10, ph gia siu do

+ CT.13
m3
17
SX5.6104
m3
18
SX5.6104
m3
19
SX5.6113

IV
100m3
Cng tc khc:
ng thot).
md
SXLD ct ng nha PVC D=100mm bng th cng (theo tiu chun

ng thot).
ci
SX9.1422
md
SX8.5201

-ng) bng th cng.
m2
SX8.5202

-ng) bng th cng.
m2
SX9.1411
SX9.1412
SX7.3116
VD SL05.6186
cng.
cng.
md
md
Cng tc cp pha:
SX5.9201
+CT.1
SX5.9301

cn trc xch 55T.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
100m2
100m2
100m2
II
Cng tc ct thp:
Tn
Tn
Tn
Tn
Tn
VD SX5.8142
Thp kt cu F 18 CII.
+ CT.5
Tn
Tn
Tn
VL-251
Tn
VL-246
Tn
VL-247
Tn
III
Cng tc b tng:
m3

CT.8
bng cn trc thp 25T
SX5.4211 +
CT.10C

m3
SX5.4221 +
CT.9C

m3
SX5.4231 +
CT.8C

m3
SX5.4241 +
CT.6E
SX5.4251 +
CT.6C
SX5.4802 +
CT.12

tng cng sut 91m3/h.
m3
m3
m3
m3
SX5.3902 +
CT.12C

cn trc xch 25T
m3
SX5.4803 +
CT.12B

m3
10
SX5.3904 +
CT.12D

Selfill bng cn trc xch 55T.
m3
11
12
13
VD SX5.3214 b tng ct (tit din 1x1m) m cp phi: M30-09, ph gia siu

+ CT.10G
VD SX5.3224
+ CT.9D
VD SX5.3224
+ CT.9B
14
SX5.6104
15
SX5.6104
16
SX5.6113
IV
1
3
SX9.1422
SX9.1412
SX8.5201
(1)
A
I
1
II
1
2
3
4
SX5.9201
+CT.1
cng.
-ng) bng th cng.
md
md
m2

-ng) bng th cng.
m2
Khi l-ng thi cng T 01/01/2011-:- 30/09/2011
(3)
100m2
Cng tc b tng:
m3
VD SX5.4112
m3
+CT.5
cng sut 91m3/h.
VD SX5.3933 b tng chn m cp phi: M30-10, ph gia Selfill bng th cng.
m3
+CT.6
(NCx0,5)
SX5.6104
m3
(nhn h s 1,015)
SX5.6113
100m3
Cng tc khc:
SX7.3104
VD SX9.1421
4
5

Cng tc cp pha:
IV

m3
b tng ct (tit din 1x1,5m) m cp phi: M30-09, ph gia siu
m3
m3
(nhn h s 1,015)
m3
(nhn h s 1,025)
100m3
Cng tc khc:
SX8.5202
5
m3

(KL=9,69*270/10^6*7850/1000)
VD SX9.1421
(KL=33,8*270/10^6*7850/1000)
SX8.5221
m
Tn
Tn
md
md
6
7
nha -ng nng bng th cng ( tnh trong n gi)

B
I
1
II
1
III
1
m3
m3

Cng tc cp pha:
SX5.9201
+CT.1
Cng tc ct thp:
Cng tc b tng:
VD SX5.4112
+CT.5
cng sut 91m3/h.
100m2
Tn
Tn
m3
m3
VD SX5.3933 b tng chn ray my bin p m cp phi: M30-10, ph gia siu

+CT.6
do cao Selfill bng th cng. (NC x 0,5)
m3
VD SX5.3114 b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng

+CT.7
cn trc xch 55T.
m3
VD SX5.3113 b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng th

+CT.7
cng.
m3
VD SX5.3104 b tng mng ct n m cp phi: M25-01, ph gia Placc 02A

+CT.8
bng cn trc xch 55T.
m3
6
7
8
9
IV
VD SX5.3214 b tng ct m cp phi: M30-09, ph gia siu do Selfill bng

+CT.9
cn trc xch 55T.
SX5.6104
(nhn h s 1,015)
SX5.6104
(nhn h s 1,025)
SX5.6113
Cng tc khc:
SX7.3104
VD SX9.1421
m3
m3
m3
100m3
md
4
5

(KL=21,4*1,5*200/10^6*7850/1000)
VD SX9.1421
(KL=10,1*1,5*180/10^6*7850/1000)
SX8.5221
C
I

Cng tc cp pha:
SX5.9201
+CT.1
VD SX5.9301
II
1

cn trc xch 55T.
Cng tc ct thp:
Tn
Tn
md
md
m3
100m2
m2
100m2
Tn
Tn
Tn
Tn

VD SX5.8142
+CT.4A
VD SX5.8142
+CT.4
VD SX5.8142
VD SX5.8143
Thp kt cu F 18 CI.
Tn
Thp kt cu F 18 CII.
Tn
Tn
Tn
VL-241
VL-251
Tn
VL-246
Tn
III
VL-247

Cng tc b tng:
Tn
m3
4
-
1
2
3
4
5
6
7
VD SX5.4112 b tng pha 2 m: M250, R28, Dmax20, OK10-:-12, ct sng

+CT.5B
l+ct xay, ph gia siu do cao selfill 2020RS bng th cng.
VD SX5.4112
+CT.5A
VD SX5.3113
+CT.7
VD SX5.4201
+CT.13
VD SX5.4201
+CT.13A
VD SX5.3904
+CT.14
VD SX5.3933
+CT.6
SX5.6104
SX5.6104
10
SX5.6113
IV
1
SX7.3104
VD SX9.1421
3
4
b tng pha 2 m cp phi: M25-14, ph gia siu do Selfill bng

b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng th
cng.
bng cn trc xch 55T.
SX9.1422
SX8.5202
7
8
SX8.5221
m3
m3
m3
m3
m3
m3
m3
m3
Sn xut va b tng lnh qua dy chuyn trm trn 120m3/h (nhn

m3
h s 1,025)
100m3
Cng tc khc:

(KL=31,48*270/10^6*7850/1000)
VD SX9.1421
(KL=13,19*510/10^6*7850/1000)
Tn

-ng) bng th cng.
md
Tn
Tn
md
md
m2
md
m3
9
10
11
12

SX4.2121
Xy t-ng gch c dy 220mm, va xy M100 bng th cng.
+CT.16
SX8.2133
Trt t-ng phng dy 20mm, va trt M100 bng th cng.
+CT.17
SX9.1411
B
I
cng.
m3
m3
m2
md

Cng tc cp pha:
SX5.9201
+CT.1
SX5.9301

cn trc xch 55T.
m2
SX5.9301
+CT.2

cn trc thp 25T.
m2
4
II
1
2
3
4
III
1
2
3
Cng tc ct thp:
VD SX5.7612
Thp kt cu F 18 CII.
+CT.3
SX5.7606
VD SX5.8142
Thp kt cu F 18 CI.
+CT.4A
VD SX5.8142
Thp kt cu F 18 CII.
+CT.4
VL-241
VL-251
VL-246
VL-247
Cng tc b tng:
VD SX5.3234 b tng tng 3m, m cp phi: M2044, ph gia Placc 02A
+CT.10A
bng cn trc xch 55T.
b tng mng ct n m cp phi: M250, R28, Dmax40, OK3-:VD SX5.3104
5, ct xay, xi mng PCB30, ph gia siu do cao selfill 2020RS bng
+CT.8A
cn trc xch 55T.
VD SX5.3224 b tng tng 2m, m cp phi: M2044, ph gia Placc 02A
+CT.11A
bng cn trc xch 55T.
100m2
100m2
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
Tn
m3
m3
m3
m3
VD SX5.3204 b tng tng 0,45m m cp phi: M3015, ph gia siu do cao

+CT.13B
Selfill 2020RS bng cn trc xch 55T.
m3
VD SX5.3204 b tng tng 0,45m m cp phi: M2044, ph gia Placc 02A

+CT.13C
bng cn trc xch 55T.
m3
10
11
12
13
14
15
16
17
18
19
20
IV
1
b tng tng 0,45m m: M250, R28, Dmax20, OK10:12, ct

VD SX5.4201
+CT.13D
b tng tng 0,45m, m: M200, R28, Dmax20, OK10:12, ct
VD SX5.4201
+CT.13E
b tng tng 1m m: M250, R28, Dmax20, OK10:12, ct
VD SX5.4211
+CT.12
VD SX5.4211
+CT.12B
VD SX5.4221
+CT.11B
VD SX5.4231
+CT.10B
VD SX5.4801
+CT.14A
tng cng sut 91m3/h.
VD SX5.4801 b tng dm, sn m cp phi: M30-07, xi mng PC40, ph gia
+CT.14B
VD SX5.4801
+CT.14C
VD SX5.3904
+CT.14E
VD SX5.3904
+CT.14F

bng cn trc xch 55T.
b tng ct (tit din 1x1m) m, m cp phi: M30-07, xi mng
VD SX5.4211
PC40 Bt Sn,, ph gia siu do Selfill bng my bm b tng cng
+CT.15
sut 91m3/h.
SX5.6104
(nhn h s 1,015)
SX5.6104
(nhn h s 1,025)
SX5.6113
Cng tc khc:
SX9.1422
SX9.1411
SX8.5201

cng.
-ng) bng th cng.
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
100m3
md
md
m2
it 1.1A
cng - My thi cng

y 01/01/2009 -:- 31/07/2009
n gi (ng)
Khi
l-ng
VL
NC
Nhn cng trc

tip
My
xc
1,25
1.00 (1x4/7+
1x6/7)
1
38,00m - T my 4:
14.9872
2,436,087
6,175,820
344,008
38.280
1,199.47
75,419
154,248
1,424,671
0.890
451.80
75,419
154,248
202,576
0.890
344.46
75,419
154,248
186,198
0.890
1.8086
2,621,709
5,404,649
1,153,069
33.500
4.3664
2,621,709
5,404,649
1,153,069
33.500
10.4238
2,621,709
5,404,649
1,153,069
33.500
0.093
14,888,589
1,781,897
2,096,079
11.788
15.403
14,939,589
1,781,897
2,096,079
11.788
40.974
14,953,375
1,474,434
2,105,340
9.754
2.719
14,888,589
1,781,897
416,656
11.788
6.029
12.739
14,939,589
14,953,375
1,781,897
1,474,434
416,656
425,917
11.788
9.754
232.615
0.336
14,888,589
1,781,897
407,057
11.788
3.314
14,939,589
1,781,897
407,057
11.788
10.710
14,953,375
1,474,434
416,318
9.754
9.059
14,888,109
1,649,177
417,330
10.910
24.406
14,939,109
1,649,177
417,330
10.910
54.538
14,953,375
1,254,644
427,491
8.300
4.401
14,888,109
1,649,177
407,731
10.910
6.853
14,939,109
1,649,177
407,731
10.910
41.041
14,953,375
1,254,644
417,892
8.300
0.498
14,254,000
1.680
14,304,000
4.800
14,304,000
4,240.12
200.48
725,925
265,289
374,746
1.755
879.10
930,678
265,289
63,960
1.755
66.87
731,248
294,766
374,746
1.950
18.45
936,001
294,766
63,960
1.950
566.69
739,213
327,568
374,746
2.167
54.92
943,966
327,568
63,960
2.167
23.66
749,871
363,998
374,746
2.408
108.19
765,813
404,509
374,746
2.676
78.08
970,567
404,509
63,960
2.676
180.89
970,567
404,509
63,960
2.676
106.28
1,085,675
446,835
63,960
2.956
279.67
951,546
238,836
63,960
1.580
295.31
952,561
238,836
63,960
1.580
1,342.51
954,204
238,836
63,960
1.580
24.70
1,007,356
404,509
63,960
2.676
14.32
991,414
363,998
63,960
2.408
3,323.34
8,459
116,395
0.060
0.004
990.04
8,459
116,395
0.060
0.004
43.1338
10.80
31,994
23,485
0.155
337.48
219,387
61,306
1,336
0.380
134.30
47,920
75,581
0.500
155.33
76,918
114,883
0.760
20.75
133,623
354,932
2.200
10.65
441,000
354,932
2.200
10.3302
2,436,087
6,175,820
344,008
38.280
847.14
75,419
154,248
1,424,671
0.890
739.38
75,419
154,248
186,198
0.890
15.7738
2,621,709
5,404,649
1,153,069
33.500
6.153
14,939,589
1,781,897
2,096,079
11.788
32.960
14,953,375
1,474,434
2,105,340
9.754
1.834
14,888,589
1,781,897
407,057
11.788
5.437
15.971
14,939,589
14,953,375
1,781,897
1,474,434
407,057
416,318
11.788
9.754
6,778,770
38,00m - T my 5:
209.1430
13.129
14,888,109
1,649,177
407,731
10.910
33.629
14,939,109
1,649,177
407,731
10.910
100.030
14,953,375
1,254,644
417,892
8.300
0.449
14,254,000
1.357
14,304,000
4.469
14,304,000
3,600.87
904.39
725,925
265,289
374,746
1.755
88.53
929,412
265,289
63,960
1.755
149.52
739,213
327,568
374,746
2.167
474.19
942,700
327,568
63,960
2.167
19.58
765,813
404,509
374,746
2.676
22.33
970,567
404,509
63,960
2.676
166.17
969,300
404,509
63,960
2.676
44.00
1,085,675
446,835
63,960
2.956
493.72
951,546
238,836
63,960
1.580
85.09
870,723
238,836
79,910
1.580
718.48
9,448
238,836
63,960
1.580
130.19
936,004
238,836
79,910
1.580
130.14
875,271
238,836
79,910
1.580
128.44
886,172
238,836
79,910
1.580
24.47
928,423
404,509
85,225
2.676
21.63
964,949
404,509
85,225
2.676
2,035.49
8,459
116,395
0.060
0.004
1,635.35
8,459
116,395
0.060
0.004
36.7288
25.17
31,994
23,485
0.155
0.95
38,398
27,553
0.182
307.01
219,387
61,306
1,336
0.380
73.49
47,920
75,581
0.500
161.50
76,918
114,883
0.760
57.65
133,623
354,932
2.200
6.55
441,000
354,932
2.200
9.4461
2,436,087
6,175,820
344,008
38.280
776.47
75,419
154,248
1,424,671
0.890
603.12
75,419
154,248
186,198
0.890
14.6998
2,621,709
5,404,649
1,153,069
33.500
5.838
14,939,589
1,781,897
2,096,079
11.788
28.751
14,953,375
1,474,434
2,105,340
9.754
0.058
14,571,521
1,781,897
407,057
11.788
1.393
14,888,589
1,781,897
407,057
11.788
6,778,770
38,00m - T my 6:
174.166
5.347
14,939,589
1,781,897
407,057
11.788
15.025
14,953,375
1,474,434
416,318
9.754
3.161
14,571,041
1,649,177
407,731
10.910
3.418
14,888,109
1,649,177
407,731
10.910
33.084
14,939,109
1,649,177
407,731
10.910
78.091
14,953,375
1,254,644
417,892
8.300
0.097
13,943,000
0.144
14,254,000
1.328
14,304,000
3.656
14,304,000
3,292.11
773.26
725,925
265,289
374,746
1.755
143.97
929,412
265,289
63,960
1.755
555.81
942,700
327,568
63,960
2.167
156.36
739,213
327,568
374,746
2.167
47.53
765,813
404,509
374,746
2.676
10.34
1,004,698
404,509
63,960
2.676
160.16
969,300
404,509
63,960
2.676
395.66
951,546
238,836
63,960
1.580
157.20
870,723
238,836
79,910
1.580
250.08
954,204
238,836
63,960
1.580
572.28
936,004
238,836
79,910
1.580
50.05
989,155
404,509
85,225
2.676
1.79
1,004,698
404,509
63,960
2.676
4.69
1,007,356
404,509
63,960
2.676
8.25
973,213
363,998
79,910
2.408
4.68
1,212,372
962,902
12.740
2,049.74
8,459
116,395
0.060
0.004
1,304.48
8,459
116,395
0.060
0.004
33.5422
6.75
31,994
23,485
3.00
11,792
9,070
315.93
219,387
4.86
6,778,770
0.155
61,306
1,336
0.380
47,920
75,581
0.500
111.39
76,918
114,883
0.760
70.29
133,623
354,932
2.200
12.45
441,000
354,932
2.200
5.0090
2,436,087
6,175,820
344,008
38.280
87.00
75,419
154,248
202,576
0.890
852.31
75,419
154,248
186,198
0.890
1.3104
2,621,709
5,404,649
1,153,069
33.500
0.0150
2,621,709
5,404,649
1,153,069
33.500
38,00m - KHI S 7:
46.196
1.644
14,939,589
1,781,897
417,517
11.788
6.250
14,953,375
1,474,434
426,778
9.754
5.787
14,939,589
1,781,897
407,057
11.788
19.974
14,953,375
1,474,434
416,318
9.754
0.041
14,888,109
1,649,177
418,191
10.910
2.822
14,939,109
1,649,177
418,191
10.910
9.678
14,953,375
1,254,644
428,352
8.300
0.001
14,254,000
0.308
14,304,000
1.077
14,304,000
2,275.39
47.09
739,213
327,568
79,910
2.167
39.30
969,300
404,509
63,960
2.676
1,027.51
953,358
363,998
63,960
2.408
379.97
942,700
327,568
63,960
2.167
6.72
17,421
294,766
63,960
1.950
346.73
929,412
265,289
63,960
1.755
95.44
951,546
238,836
63,960
1.580
91.36
870,723
238,836
84,710
1.580
150.25
954,204
238,836
63,960
1.580
69.94
936,004
238,836
92,925
1.580
10.18
989,155
404,509
100,709
2.676
3.74
907,933
363,998
92,925
2.408
7.16
973,213
363,998
92,925
2.408
2,076.60
8,459
116,395
0.060
0.004
235.21
8,459
116,395
0.060
0.004
23.1181
6,778,770
610.06
219,387
61,306
1,336
0.380
0.45
441,000
354,932
0.380
125.92
76,918
114,883
0.760
117.12
47,920
75,581
0.500
2,779,117
6,962,930
391,461
38.280
59.00
1,047,472
165,117
61,137
1.040
2.13
1,293,899
1,085,006
42,123
12.740
118,600
0.060
(5)
38,00m - T my 4:
0.1276
61.13
62.05
9,526
0.6205
70.0800
43,037
82,862
838
0.486
0.021
18,635,002
4,286,694
154,997
27.000
0.072
18,635,002
4,286,694
154,997
27.000
20.90
20.90
228,990
19,355
69,120
64,726
1,619
-
0.380
0.380
9,049,562
0.004
0.35
0.40
170,331
443,106
1.000
2,779,117
6,962,930
391,461
38.280
0.038
69.89
17,706,258
2,007,857
478,244
134596.250
50.00
1,047,472
165,117
61,137
1.040
8.99
1,293,899
1,085,006
42,123
12.740
5.87
960,610
165,117
83,321
1.040
0.43
960,610
165,117
15,428
1.040
2.44
941,774
60,331
74,268
0.380
2.16
1,071,760
455,805
117,200
2.676
38,00m - T my 5:
0.2774
0.038
60.31
9,526
118,600
0.060
0.004
8.67
9,526
118,600
0.060
0.004
0.6898
69.28
43,037
82,862
838
0.49
0.050
18,635,002
4,286,694
154,997
27.00
0.021
18,635,002
4,286,694
154,997
27.00
18.95
18.95
228,990
19,355
69,120
64,726
1,619
-
0.38
0.38
2.1712
2,779,117
6,962,930
391,461
38.28
236.68
90,655
174,008
219,512
38.28
2.1283
2,997,741
6,093,473
1,242,774
33.50
9,049,562
0.28
38,00m - T my 6:
34.272
0.064
17,706,258
2,007,857
449,218
11.79
1.798
17,706,258
2,007,857
478,244
11.79
4.361
17,719,291
1,661,405
488,674
9.75
2.764
17,027,354
1,858,307
479,012
10.91
0.072
17,651,363
1,858,307
479,012
10.91
3.273
21.940
17,705,804
17,719,291
1,858,307
1,413,744
479,012
490,465
10.91
8.30
0.083
16,351,000
0.002
16,963,000
0.154
17,016,000
0.789
359.40
17,016,000
5.87
165,117
1.04
57.58
1,048,553
165,117
61,137
1.04
0.43
960,610
165,117
15,428
1.04
15.35
1,167,202
503,497
77,227
2.96
28.65
1,154,968
503,497
77,227
2.96
246.67
1,018,608
269,122
108,148
1.58
4.85
1,293,899
1,085,006
42,123
12.74
114.42
9,526
118,600
0.06
252.84
9,526
118,600
0.06
3.6726
70.08
43,037
82,862
838
0.49
0.067
18,635,002
4,286,694
154,997
27.00
0.053
18,635,002
4,286,694
154,997
27.00
30.95
228,990
69,120
1,619
0.38
10.79
228,990
69,120
1,619
0.38
2.24
93,255
129,451
0.76
30.95
0.70
19,355
64,726
0.38
9,049,562
0.32
170,331
443,106
1.00
1.42
1,040,128
327,035
6,512
1.92
6.45
19,177
40,017
554
0.22
31.98
133,623
400,168
2.20
9.6646
2,779,117
6,962,930
391,461
38.28
1,186.65
90,655
174,008
219,512
0.89
8.16
90,655
174,008
187,662
0.89
10.5433
2,997,741
6,093,473
1,242,774
33.50
1.839
17,651,817
2,007,857
478,244
11.79
21.824
18.807
17,706,258
17,719,291
2,007,857
1,661,405
478,244
488,674
11.79
9.75
0.388
17,719,291
1,661,405
459,648
9.75
1.085
17,027,354
1,858,307
479,012
10.9100
4.747
17,651,363
1,858,307
479,012
10.9100
21.368
49.042
17,705,804
17,719,291
1,858,307
1,413,744
479,012
490,465
10.9100
0.033
0.198
1.296
2.047
1,491.64
16,351,000
16,963,000
17,016,000
17,016,000
87.06
811,058
369,106
108,148
2.17
2.44
905,782
60,331
74,268
0.38
25.87
821,716
410,156
108,148
2.41
7.57
1,088,872
503,497
117,200
2.96
11.39
915,978
503,497
117,200
2.96
38,00m - KHI S 7:
119.100
8.30
0.40
1,168,674
503,497
77,227
2.96
57.60
1,127,858
503,497
77,227
2.96
7.88
1,090,355
455,805
77,227
2.68
89.38
1,049,539
455,805
77,227
2.68
93.20
1,033,597
410,156
77,227
2.41
287.07
1,022,938
369,106
77,227
2.17
248.72
1,037,203
269,122
77,227
1.58
137.92
1,023,497
269,122
77,227
1.58
131.66
1,035,731
269,122
77,227
1.58
66.78
961,824
269,122
108,148
1.58
231.08
957,401
269,122
108,148
1.58
5.62
1,076,649
455,805
77,227
2.68
1,075.34
9,526
118,600
0.06
442.99
9,526
118,600
0.06
15.1834
9,049,562
103.98
228,990
69,120
1,619
0.38
4.87
133,623
400,168
2.20
89.65
58,811
85,165
0.50
My
bm
BT
My i
1x1/4+1 1x3/7+1
x3/4
x5/7
2
Nhn cng trong my

My
Ba
Vn
nn
cn
t 12 t vc
Thp
Thp
MD900
thng
kh
kh
tn
6m3
10 T
25 T
lng
660m3/
nn
h
1x3/4
1x1/4+1 2x4/7+1
1x3/7 1x4/7 L7,51x3/7+1 1x3/7+1 1x3/7
x3/4 x6/7+1x
16,5T
x5/7
x6/7
L7,57/7
1
1
1
2
4
2
2
1
0.250
0.026
0.065
0.065
0.250
0.250
0.250
0.250
0.250
0.250
0.034
0.034
0.034
0.040
0.040
0.040
0.040
0.040
0.040
0.040
0.040
0.040
0.040
0.040
0.007
0.023
0.007
0.023
0.007
0.023
0.007
0.007
0.023
0.023
0.023
0.023
0.023
0.023
0.023
0.023
0.003
0.003
4.200
0.250
0.026
0.065
0.250
0.034
0.034
0.040
0.040
0.040
0.250
0.040
0.040
0.040
0.007
0.023
0.007
0.023
0.007
0.023
0.023
0.023
0.023
0.020
0.023
0.020
0.020
0.020
0.022
0.022
0.003
0.003
4.200
0.250
0.026
0.065
0.250
0.034
0.034
0.040
0.040
0.250
0.040
0.040
0.040
0.040
0.040
0.040
0.007
0.023
0.023
0.007
0.023
0.023
0.023
0.020
0.023
0.020
0.022
0.023
0.023
0.020
0.022
0.003
0.003
4.200
0.250
0.065
0.065
0.250
0.250
0.250
0.250
0.030
0.030
0.040
0.040
0.030
0.030
0.030
0.020
0.023
0.023
0.023
0.023
0.023
0.023
0.020
0.023
0.017
0.019
0.017
0.017
0.003
0.003
4.200
0.250
0.023
0.022
0.003
4.200
0.750
0.220
0.250
0.030
0.023
0.022
0.015
0.015
0.015
0.019
0.003
0.003
4.20
0.25
0.07
0.25
0.25
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0
0
0.02
0
0
0.02
0.0220
0.00
0.00
4.20
0.75
0.22
0.25
0.07
0.07
0.25
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.02
0.01
0.02
0.02
0.02
0.25
0
0
0.02
0.02
0
0.00
0.00
4.20
trong my
My
My
hn XC khoan
23kw 4,5 KW
My
mi
My
ct
un ct
thp
5kw
m
di
1x3/7
1x4/7
1x3/7
1x3/7
1x3/7
1.500
Trm
trn
S
Trm cng
lnh trc
tip
S cng
trong my
2x3/7+1
1x3/7+1
x4/7+1x
x6/7
6/7
1
4
2
573.71
26.23
0.030
1067.53
98.07
0.030
402.10
72.29
0.030
306.57
55.11
1.500
60.59
4.07
1.500
146.27
9.82
1.500
349.20
23.45
0.00
0.00
0.00
0.00
1.120
0.320
1.10
0.14
1.120
0.320
181.57
23.24
1.270
0.160
399.66
61.41
0.00
0.00
32.05
71.07
124.26
4.13
9.16
19.24
0.00
0.00
1.120
1.120
1.270
0.320
0.320
0.160
1.120
0.320
3.96
0.48
1.120
0.320
39.07
5.04
1.270
0.160
104.47
16.17
0.00
0.00
1.123
0.320
98.83
13.80
1.123
0.320
266.27
37.17
1.123
0.320
452.67
83.06
0.00
0.00
1.123
0.320
48.01
6.70
1.123
0.320
74.77
10.44
1.277
0.160
340.64
62.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.180
351.84
2.67
0.180
1542.82
40.44
0.180
130.40
0.89
0.180
35.98
0.85
0.180
1228.02
7.55
0.180
119.01
2.53
0.180
56.97
0.32
0.180
289.52
1.44
0.180
208.94
3.59
0.180
484.06
8.32
0.180
314.16
4.89
0.180
441.88
12.86
0.180
466.59
13.58
0.180
2121.17
61.76
0.180
66.10
0.180
34.48
0.66
0.004
0.004
199.40
73.11
0.004
0.004
59.40
21.78
0.00
362.32
0.00
0.00
1.68
0.00
128.24
0.00
67.15
0.00
118.05
0.00
45.65
0.00
23.43
0.00
0.00
0.00
0.00
0.00
395.44
18.08
0.030
753.95
69.26
0.030
658.05
118.30
528.42
35.49
0.00
0.00
0.00
0.00
1.500
1.500
1.120
0.320
72.53
9.28
1.270
0.160
321.49
49.40
0.00
0.00
21.62
64.09
155.78
2.79
8.26
24.12
0.00
0.00
1.120
1.120
1.270
0.320
0.320
0.160
1.123
0.320
143.24
20.00
1.123
0.320
366.89
51.22
1.277
0.160
830.25
151.75
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.180
1587.20
12.05
0.180
155.37
4.07
0.180
324.01
1.99
0.180
1027.57
21.81
0.180
52.40
0.26
0.180
59.76
1.03
0.180
444.67
7.64
0.180
130.06
2.02
0.180
780.08
22.71
0.180
134.44
3.40
0.180
1135.20
33.05
0.180
205.70
5.21
0.180
205.62
5.21
0.180
202.94
5.14
0.180
65.48
1.08
0.180
57.88
0.95
0.004
0.004
122.13
44.78
0.004
0.004
98.12
35.98
0.00
308.52
0.00
0.00
3.91
0.00
0.17
0.00
116.66
0.00
36.75
0.00
122.74
0.00
126.83
0.00
14.41
0.00
0.00
0.00
0.00
0.00
361.60
16.53
0.030
691.06
63.48
0.030
536.78
96.50
492.44
33.07
0.00
0.00
0.00
0.00
1.500
1.500
1.120
0.320
68.82
8.81
1.270
0.160
280.44
43.09
0.00
0.00
1.120
0.320
0.68
0.09
1.120
0.320
16.42
2.12
1.120
0.320
63.03
8.13
1.270
0.160
146.55
22.69
0.00
0.00
1.123
0.320
34.49
4.81
1.123
0.320
37.29
5.21
1.123
0.320
360.95
50.39
1.277
0.160
648.16
118.46
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.180
1357.07
10.30
0.180
252.67
6.62
0.180
1204.44
25.57
0.180
338.83
0.00
0.180
127.19
0.63
0.180
27.67
0.48
0.180
428.59
7.37
0.180
625.14
18.20
0.180
248.38
6.29
0.180
395.13
11.50
0.180
904.20
22.89
0.180
133.93
2.20
0.180
4.79
0.08
0.180
12.55
0.22
0.180
19.87
0.33
0.243
59.62
0.21
0.004
0.004
122.98
45.09
0.004
0.004
78.27
28.70
0.00
281.75
0.00
0.00
1.05
0.00
0.00
0.00
120.05
0.00
2.43
0.00
84.66
0.00
154.64
0.00
27.39
0.00
0.00
0.00
0.00
0.00
191.74
8.77
0.030
77.43
13.92
0.030
758.56
136.37
1.500
43.90
2.95
1.500
0.50
0.03
1.500
0.00
0.00
0.00
0.00
1.120
0.320
19.38
2.47
1.270
0.160
60.96
9.31
0.00
0.00
1.120
0.320
68.22
8.80
1.270
0.160
194.83
30.16
0.00
0.00
1.123
0.320
0.45
0.06
1.123
0.320
30.79
4.24
1.277
0.160
80.33
14.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.180
102.04
1.88
0.180
105.17
1.81
0.180
2474.24
47.27
0.180
823.39
17.48
0.180
13.10
0.31
0.180
608.50
15.95
0.180
150.80
4.39
0.180
144.35
3.65
0.180
237.40
6.91
0.180
110.51
2.38
0.180
27.24
0.39
0.180
9.01
0.13
0.180
17.24
0.24
0.004
0.004
124.60
45.69
0.004
0.004
14.11
5.17
0.00
194.19
0.00
0.00
231.82
0.00
0.17
0.00
95.70
0.00
58.56
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.88
0.00
0.22
0.00
0.089
61.36
2.71
0.243
27.14
0.09
3.72
1.37
0.00
5.21
0.00
0.00
0.003
34.09
0.22
0.037
0.55
0.00
0.037
0.037
1.93
7.94
7.94
0.00
0.77
0.00
1.500
0.004
0.004
0.00
0.00
0.40
0.00
0.00
0.39
0.00
0.00
10.62
0.00
0.00
5114.66
0.00
0.49
0.00
0.00
0.06
0.00
0.089
52.00
2.30
0.243
114.53
0.40
0.089
6.10
0.18
0.089
0.45
0.01
0.089
0.93
0.07
0.180
5.78
0.08
1.500
1.120
0.320
0.004
0.004
3.62
1.33
0.004
0.004
0.52
0.19
0.00
0.00
5.79
0.00
0.00
33.70
0.22
0.04
1.36
0.00
0.04
0.04
0.58
7.20
7.20
0.00
0.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
83.11
3.80
9060.11
37.87
71.30
0.00
0.00
4.79
0.00
0.00
1.50
0.03
1.50
1.12
0.32
0.75
0.10
0.00
0.00
1.12
0.32
21.19
2.70
1.27
0.16
42.54
6.50
0.00
0.00
1.12
0.32
30.16
4.15
1.12
1.12
1.28
0.32
0.32
0.16
0.79
35.71
182.10
0.00
0.11
4.92
32.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.09
6.10
0.27
0.09
59.88
2.65
0.09
0.45
0.01
0.18
45.37
0.71
0.18
84.69
1.32
0.18
389.74
8.39
0.24
61.79
0.21
0.00
0.00
6.87
2.52
0.00
0.00
15.17
5.56
0.00
0.00
30.85
0.00
0.00
34.09
0.22
0.04
1.80
0.00
0.04
0.01
1.43
11.76
0.00
0.15
4.10
0.00
1.70
11.76
0.00
0.00
0.00
0.00
0.32
0.31
2.73
0.00
1.42
0.00
70.36
0.00
0.00
0.00
0.00
0.00
369.96
16.91
0.03
1056.12
189.86
0.03
7.26
1.31
353.20
0.00
0.00
23.72
0.00
0.00
1.50
1.50
1.12
1.12
1.27
0.32
0.32
0.16
21.68
257.26
183.44
0.00
2.76
32.74
28.02
0.00
1.27
0.16
3.78
0.00
0.59
0.00
1.12
0.32
11.84
1.63
1.12
0.32
51.79
7.13
1.12
1.28
0.32
0.16
233.12
407.05
0.00
0.00
0.00
0.00
0.00
0.00
32.12
73.42
0.00
0.00
0.00
0.00
0.00
0.00
0.18
188.66
2.96
0.18
0.93
0.06
0.18
62.29
0.88
0.18
22.38
0.29
0.18
33.67
0.43
0.18
1.18
0.02
0.18
170.27
2.65
0.18
21.09
0.36
0.18
239.18
4.11
0.18
224.43
4.29
0.18
622.08
13.21
0.18
392.98
11.44
0.18
217.91
6.34
0.18
208.02
6.06
0.18
105.51
2.27
0.18
365.11
7.86
0.18
15.04
0.26
0.00
0.00
64.52
23.66
0.00
0.00
26.58
9.75
0.00
0.00
127.54
0.00
39.51
0.00
10.71
0.00
44.83
0.00
42546.43
3857.10
21881.89
808.38
(Km theo bng QT s
Ph lc
/QT-DATSL-KH-TCKT ngy
thng
nm 2013)
Bng tng quyt ton

Chi ph xy lp Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T my
4 n 6 v khi 7 - Cng trnh thu in Sn La.
Cn c:
- Quyt nh s 333/Q-DATSL-BG ngy 21/6/2011 ca Ban n gi cng trnh thy in Sn La
v vic ban hnh n gi cng trnh nm 2010 - D n Nh my thy in Sn La;
-Quyt nh ph duyt d ton s 83/Q-DATSL-KT ngy 14/3/2011 ca Trng ban Ban QLDA NMT Sn
La;
- Quyt nh s 977/Q-DATSL-KH ngy 26/7/2012 ca Tr-ng ban Ban QLDA NMT Sn La.
- Bin bn nghim thu quyt ton s 91/2013/DATSL-KTVT-QTC ngy 27/6/2013.
TT
Khon mc chi ph
K
Chi ph xy lp Chi ph n ca
hiu
Gi tr (ng)
Gi tr khi l-ng thi cng nm

2010
G1
49,479,004,000
877,511,000
50,356,515,000
Gi tr khi l-ng thi cng nm

2011
G2
9,354,488,000
146,208,000
9,500,696,000
Gi tr nghim thu quyt

ton
Gqt
58,833,492,000
1,023,719,000
Chi ph xy lp
Chi ph n ca
II
Gi tr thanh ton
58,833,492,000
1,023,719,000
Chi tit 3
Gtt
Chi ph xy lp
Chi ph n ca
III
Gi tr thanh ton t ny
59,857,211,000
54,408,032,000
53,452,911,000
955,121,000
Gtt
Gqt - Gtt
5,449,179,000
Chi ph xy lp
Chi ph n ca
XII Gi tr tr k ny t BH
5,380,581,000
68,598,000
Gpp
181,859,535
+
+
-
Trc tip ph theo Cv 2128 cho S 11.1

Tr ph ph theo Q s 155 (a+b)
Gi tr B chnh (Gxl - TTp) x 1,5%
Gi tr BH -c h-ng 1%
Tr ph ph theo NQ s
XIII 13/CT-HQT ngy
24/02/2012
- Gi tr tr-c thu
- Thu gi tr gia tng
Chi tit 4
48,066,000
133,793,535
79,987,725
53,805,810
(Gxl - Gpp)*3%
155,962,000
141,783,636
14,178,364
XIV Gi tr n v -c h-ng
5,111,357,465
4,646,688,605
464,668,860
- Gi tr tr-c thu
- Thu GTGT 10%
phng kinh t - u t-
N V THI CNG
1
PHNG KT - VTCG
GIM c
Ng-i lp
L Khc Lc
Tr-ng phng
Quc Hng
Chi tit 1
Chi ph xy lp Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T my
4 n 6 v khi 7 - Cng trnh thu in Sn La.
Khi l-ng thi cng nm 2010
Cn c:
La;
TT
Khon mc chi ph
K hiu
Din gii
Chi ph vt liu theo n gi
VLg
Chi tit 1.1
23,318,449,175
Chi ph nhn cng theo n gi
NCg
Chi tit 1.1
6,577,134,244
Mg
Chi tit 1.1
9,507,724,351
VL+NC+M+TT
40,936,743,881
Chi ph my theo n gi
Gi tr (ng)
Chi ph trc tip
Chi ph vt liu
VL
VLg
23,318,449,175
Nhn cng
NC
NCg x 1,09
7,169,076,326
My thi cng
Mg x 1,0146
9,646,537,126
Trc tip ph khc
TT
(VL+NC+M) x 2%
II
Chi ph chung
1,05 x 5,5% x T
2,364,096,959
(T + C) x 6%
T + C + TL
gxl + 10%
gxl + VAT
Gxl x 2%
Gxl - Cg (lm trn)
2,598,050,450
45,898,891,290
4,589,889,129
50,488,780,419
1,009,775,608
49,479,004,000
III
IV
V
VI
V
VII
TL
Thu nhp chu thu tnh tr-c
gxl
Gi tr xy lp tr-c thu
VAT
Thu gi tr gia tng
Gxl
Gi tr xy lp sau thu
Gi tr chit gim ch nh thu Gg
Gct
Gi tr xy lp sau chit gim CT
VIII
Chi ph n ca tr-c thu
Aca
(0,0991 x NCg + 0,01535

x Mg)x 1,1 (lm trn)
IX
Gi tr xy lp NT thanh ton
G1
Gct + Aca
802,681,253
877,511,000
50,356,515,000
Ghi ch:
1. Chi ph lm ca 3 thanh ton theo bin bn tho thun ngy 22/05/2008 gia Ban QLDA NMT Sn La
v Tng cng ty Sng vi cc Nh thu thnh vin
2. Khi l-ng thp thi cng (t-ng ng vi 3% thp kt cu) trong bng QT l:
0,097 tn
Nm 2010
1,093 tn
4,672 tn
14,002 tn
Chi tit 1.1

TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
NC
Thnh tin (ng)

M

A
Cng tc cp pha:
SX5.9201 SXLD v tho d cp pha thp tm nh bng th

+ CT.1 cng.
SX5.9303
3
4
5
6
7
SXLD v tho d cp pha thp tm ln cng trnh

thy cng bng cn trc thp MD2200.
SX5.9301
thu cng bng cn trc xch 25T.
SX5.9301 SXLD v tho d cp pha thp tm ln cng trnh
+ CT.2 thu cng bng cn trc thp 25T.
VD
SX5.9222
VD
SX5.9222
VD
SX5.9222
SXLD v tho d cp pha thp dm, sn bng cn

trc thp MD2200.
trc thp 25T.
trc xch 25T.
6,175,820
344,008
36,510,117
92,558,248
m2
1,199.47
75,419
154,248
1,424,671
90,462,235
185,015,280
m2
451.80
75,419
154,248
202,576
34,074,081
69,689,032
m2
344.46
75,419
154,248
186,198
25,978,658
53,132,103
100m2
1.8086
2,621,709
5,404,649
1,153,069
4,741,623
9,774,848
100m2
4.3664
2,621,709
5,404,649
1,153,069
11,447,430
23,598,860
100m2
10.4238
2,621,709
5,404,649
1,153,069
27,328,169
56,336,981
Tn
232.615
VD
SX5.7642
VD
SX5.7643
6,577,134,244
2,436,087
23,318,449,175
14.9872
Cng tc ct thp:
VD
SX5.7642 Thp kt cu F 18 CII.
+ CT.4
NC
100m2
II
VL
Tn
0.093
14,888,589
1,781,897
2,096,079
1,384,639
165,716
Tn
15.403
14,939,589
1,781,897
2,096,079
230,114,497
27,446,559
Tn
40.974
14,953,375
1,474,434
2,105,340
612,699,583
60,413,442
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
2
-
NC
Thnh tin (ng)

M

VD
+ CT.4
VD
SX5.7602
VD
SX5.7603
VL
NC
-
Tn
2.719
14,888,589
1,781,897
416,656
40,482,075
4,844,978
Tn
6.029
14,939,589
1,781,897
416,656
90,070,785
10,743,057
Tn
12.739
14,953,375
1,474,434
425,917
190,491,043
18,782,809
SX5.7605
Thp kt cu F 18 CII.
+ CT.4
Tn
0.336
14,888,589
1,781,897
407,057
5,002,566
598,717
SX5.7605 Thp kt cu F 18 CIII.
Tn
3.314
14,939,589
1,781,897
407,057
49,509,799
5,905,207
SX5.7606 Thp kt cu F > 18 CIII.
Tn
10.710
14,953,375
1,474,434
416,318
160,150,645
15,791,184
SX5.8122
Thp kt cu F 18 CII.
+ CT.5
Tn
9.059
14,888,109
1,649,177
417,330
134,871,380
14,939,893
Tn
24.406
14,939,109
1,649,177
417,330
364,603,896
40,249,809
Tn
54.538
14,953,375
1,254,644
427,491
815,527,160
68,425,781
SX5.8132
Thp kt cu F 18 CII.
+ CT.5
Tn
4.401
14,888,109
1,649,177
407,731
65,522,568
7,258,027
Tn
6.853
14,939,109
1,649,177
407,731
102,377,714
11,301,809
Tn
41.041
14,953,375
1,254,644
417,892
613,701,459
51,491,849
VL-251
Tn
0.498
14,254,000
7,101,913
VL-246
Tn
1.680
14,304,000
24,032,866
VL-247
Tn
4.800
14,304,000
68,660,058
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
III
Cng tc b tng:
m3
4,240.12
NC
Thnh tin (ng)

M
VL
NC
-
SX5.3257a b tng t-ng > 5m, m cp phi: M20-44, ph

+ CT.6 gia Placc 02A bng cn trc thp MD2200.
m3
200.48
725,925
265,289
374,746
145,533,378
53,185,181
SX5.4251 b tng t-ng > 5m, m cp phi: M20-17, ph

+ CT.6A gia Selfill bng my bm b tng cng sut 91m3/h.
m3
879.10
930,678
265,289
63,960
818,159,309
233,215,743
SX5.3247a b tng tng 5m, m cp phi: M2044, ph

m3
66.87
731,248
294,766
374,746
48,898,536
19,710,988
SX5.4241 b tng tng 5m, m cp phi: M2017, ph

m3
18.45
936,001
294,766
63,960
17,269,225
5,438,429

m3
566.69
739,213
327,568
374,746
418,904,400
185,629,470

m3
54.92
943,966
327,568
63,960
51,842,627
17,990,031

m3
23.66
749,871
363,998
374,746
17,741,950
8,612,192

m3
108.19
765,813
404,509
374,746
82,853,335
43,763,867

m3
78.08
970,567
404,509
63,960
75,781,863
31,584,091
10

m3
180.89
970,567
404,509
63,960
175,565,846
73,171,698
11
SX5.4201 b tng tng 0,45m, m cp phi: M3010, ph

+ CT.11 gia Selfill bng my bm b tng cng sut 91m3/h.
m3
106.28
1,085,675
446,835
63,960
115,385,555
47,489,592
12
b tng dm, sn m: M250, R28, Dmax20,

SX5.4802 OK10-:-12, ct sng l+ct xay, ph gia siu do cao
+ CT.12 selfill 2020RS bng my bm b tng cng sut
91m3/h.
m3
279.67
951,546
238,836
63,960
266,118,970
66,795,227
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
Thnh tin (ng)

M
NC
VL
NC
13
SX5.4802 b tng dm, sn m cp phi: M25-14, ph gia

+ CT.12A Selfill bng my bm b tng cng sut 91m3/h.
m3
295.31
952,561
238,836
63,960
281,300,811
70,530,620
14

+ CT.12B Selfill bng my bm b tng cng sut 91m3/h.
m3
1,342.51
954,204
238,836
63,960
1,281,028,869
320,639,542
15
VD
b tng ct (tit din 1mx1m) m cp phi: M30SX5.4212 10, ph gia siu do Selfill bng my bm b tng
+ CT.10B cng sut 91m3/h.
m3
24.70
1,007,356
404,509
63,960
24,881,697
9,991,381
16
VD
b tng ct (tit din 1mx1,5m) m cp phi:
SX5.4222 M30-10, ph gia siu do Selfill bng my bm b
+ CT.9A tng cng sut 91m3/h.
m3
14.32
991,414
363,998
63,960
14,197,049
5,212,451
17
SX5.6104
m3
3,323.34
8,459
116,395
28,113,706
m3
990.04
8,459
116,395
8,375,185
100m3
43.1338
6,778,770
18
19
Sn xut va b tng lnh qua dy chuyn trm trn

120m3/h. (nhn h s 1,015)
SX5.6104
120m3/h. (nhn h s 1,025)
Vn chuyn va b tng t trm trn ra khi
SX5.6113
bng xe chuyn trn 6m3 c ly 1,35km.
IV
Cng tc khc:
SX7.3116
SXLD ng nha PVC D=100mm bng th cng

(theo tiu chun ng thot).
md
10.80
31,994
23,485
SX9.1422
SXLD thp khng g dy 2mm, rng 200mm bng

th cng.
md
337.48
219,387
61,306
SX8.5201
SXLD bao ti ay tm nha -ng dy 1cm(1 lp vi

ay 2 lp nha -ng) bng th cng.
m2
134.30
47,920
SX8.5202

m2
155.33
SX9.1411
SXLD bng chng thm PVC (dy 4,8mm, rng

150mm) bng th cng.
md
SX9.1412

225mm) bng th cng.
md
345,533
253,641
1,336
74,038,835
20,689,706
75,581
6,435,708
10,150,524
76,918
114,883
11,947,686
17,844,788
20.75
133,623
354,932
2,772,677
7,364,843
10.65
441,000
354,932
4,696,650
3,780,028
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
I
1
2
NC
Thnh tin (ng)

M
Cng tc cp pha:
+CT.1
cng.
SX5.9303

+CT.2
thu cng bng cn trc thp 25T.
VD
SX5.9222 trc thp 25T.
VL
NC
-
100m2
10.3302
2,436,087
6,175,820
344,008
25,165,261
63,797,455
m2
847.14
75,419
154,248
1,424,671
63,890,033
130,669,249
m2
739.38
75,419
154,248
186,198
55,762,935
114,047,536
100m2
15.7738
2,621,709
5,404,649
1,153,069
41,354,311
85,251,853
Tn
209.1430
II
Cng tc ct thp:
Tn
6.153
14,939,589
1,781,897
2,096,079
91,923,294
10,964,012
Tn
32.960
14,953,375
1,474,434
2,105,340
492,863,236
48,597,331
2
4

VD
+ CT.4
VD
SX5.7605
VD
SX5.7606
Tn
1.834
14,888,589
1,781,897
407,057
27,305,673
3,267,999
Tn
5.437
14,939,589
1,781,897
407,057
81,226,548
9,688,174
Tn
15.971
14,953,375
1,474,434
416,318
238,820,350
23,548,179
SX5.8132
Thp kt cu F 18 CII.
+ CT.5
Tn
13.129
14,888,109
1,649,177
407,731
195,465,984
21,652,042
Tn
33.629
14,939,109
1,649,177
407,731
502,387,299
55,460,166
Tn
100.030
14,953,375
1,254,644
417,892
1,495,786,090
125,502,051
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
NC
Thnh tin (ng)

M
VL
NC
VL-251
Tn
0.449
14,254,000
6,398,478
VL-246
Tn
1.357
14,304,000
19,404,377
VL-247
Tn
4.469
14,304,000
63,922,144
m3
3,600.87
III
Cng tc b tng:

m3
904.39
725,925
265,289
374,746
656,519,011
239,924,908
b tng t-ng > 5m m: M200, R28, Dmax20,

+ CT.6C selfill 2020RS bng my bm b tng cng sut
91m3/h.
m3
88.53
929,412
265,289
63,960
82,280,836
23,486,054

m3
149.52
739,213
327,568
374,746
110,527,071
48,977,957
b tng tng 3m, m: M200, R28, Dmax20,

91m3/h.
m3
474.19
942,700
327,568
63,960
447,018,847
155,329,436

m3
19.58
765,813
404,509
374,746
14,994,623
7,920,293
SX5.4211 b tng tng 1m m cp phi: M2017, ph gia

+ CT.10A Selfill bng my bm b tng cng sut 91m3/h.
m3
22.33
970,567
404,509
63,960
21,672,759
9,032,694

91m3/h.
m3
166.17
969,300
404,509
63,960
161,068,662
67,217,320
SX5.4202 b tng tng 0,45m, m cp phi: M3010, ph

+ CT.11 gia Selfill bng my bm b tng cng sut 91m3/h.
m3
44.00
1,085,675
446,835
63,960
47,769,706
19,660,727
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
Thnh tin (ng)

M
NC
VL
NC

91m3/h.
m3
493.72
951,546
238,836
63,960
469,797,468
117,918,045
10

+ CT.12C Placc 02A bng cn trc thp 25T.
m3
85.09
870,723
238,836
79,910
74,089,840
20,322,544
11

+ CT.12B Selfill bng my bm b tng cng sut 91m3/h.
m3
718.48
954,204
238,836
63,960
685,576,735
171,598,795
12

+ CT.12D Selfill bng cn trc thp 25T.
m3
130.19
936,004
238,836
79,910
121,858,300
31,094,042
13

+ CT.12F siu do cao Selfill 2020RS bng cn trc thp 25T.
m3
130.14
875,271
238,836
79,910
113,907,735
31,082,100
14

+ CT.12E siu do cao SP8S bng cn trc thp 25T.
m3
128.44
886,172
238,836
79,910
113,819,887
30,676,079
15
VD
b tng ct m cp phi: M30-15, ph gia siu
SX5.3213
do cao Selfill 2020RS bng cn trc thp 25T.
+ CT.10D
m3
24.47
928,423
404,509
85,225
22,718,500
9,898,344
16
VD
b tng ct (tit din 1mx1m) m cp phi: M30SX5.3213
14, ph gia Selfill bng cn trc thp 25T.
+ CT.10E
m3
21.63
964,949
404,509
85,225
20,871,842
8,749,537
17
SX5.6104
m3
2,035.49
8,459
116,395
17,219,136
m3
1,635.35
8,459
116,395
13,834,185
100m3
36.7288
6,778,770
18
19

120m3/h.
SX5.6104
120m3/h.
SX5.6113
IV
Cng tc khc:
SX7.3116

md
25.17
31,994
23,485
805,284
591,124
SX7.3118

md
0.95
38,398
27,553
36,478
26,175
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
Thnh tin (ng)
NC
VL
NC
SX9.1422

th cng.
md
307.01
219,387
61,306
1,336
67,354,103
18,821,698
SX8.5201

m2
73.49
47,920
75,581
3,521,669
5,554,446
SX8.5202

m2
161.50
76,918
114,883
12,422,271
18,553,617
SX9.1411

150mm) bng th cng.
md
57.65
133,623
354,932
7,703,366
20,461,840
SX9.1412

225mm) bng th cng.
md
6.55
441,000
354,932
2,888,550
2,324,806
Cng tc cp pha:

+CT.1
cng.
SX5.9303
100m2
9.4461
2,436,087
6,175,820
344,008
23,011,517
58,337,412

m2
776.47
75,419
154,248
1,424,671
58,560,207
119,768,576

+CT.2
m2
603.12
75,419
154,248
186,198
45,486,409
93,029,768
VD
100m2
14.6998
2,621,709
5,404,649
1,153,069
38,538,596
79,447,260
Tn
174.166
II
Cng tc ct thp:
Tn
5.838
14,939,589
1,781,897
2,096,079
87,217,323
10,402,715
Tn
28.751
14,953,375
1,474,434
2,105,340
429,924,481
42,391,440
2
-

VD
SX5.7605 Thp kt cu F 18 CI.
+ CT.4A
Tn
0.058
14,571,521
10
1,781,897
407,057
845,148
103,350
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
Tng
VD
+ CT.4
VD
SX5.7605
VD
SX5.7606
VL
NC
Thnh tin (ng)

M
VL
NC
Tn
1.393
14,888,589
1,781,897
407,057
20,739,805
2,482,182
Tn
5.347
14,939,589
1,781,897
407,057
79,881,985
9,527,803
Tn
15.025
14,953,375
1,474,434
416,318
224,674,458
22,153,365
SX5.8132
Thp kt cu F 18 CI.
+ CT.5A
Tn
3.161
14,571,041
1,649,177
407,731
46,059,060
5,213,048
SX5.8132
Thp kt cu F 18 CII.
+ CT.5
Tn
3.418
14,888,109
1,649,177
407,731
50,887,557
5,636,886
Tn
33.084
14,939,109
1,649,177
407,731
494,245,484
54,561,365
Tn
78.091
14,953,375
1,254,644
417,892
1,167,723,998
97,976,414
VL-241
Tn
0.097
13,943,000
1,346,476
VL-251
Tn
0.144
14,254,000
2,057,280
VL-246
Tn
1.328
14,304,000
18,996,713
VL-247
Tn
3.656
14,304,000
52,295,567
m3
3,292.11
III
Cng tc b tng:

m3
773.26
725,925
265,289
374,746
561,328,509
205,137,534
b tng t-ng > 5m, m: M200, R28, Dmax20,

91m3/h.
m3
143.97
929,412
265,289
63,960
133,807,433
38,193,687
11
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
NC
Thnh tin (ng)

M
VL
NC

91m3/h.
m3
555.81
942,700
327,568
63,960
523,962,010
182,065,531

m3
156.36
739,213
327,568
374,746
115,583,285
51,218,521

m3
47.53
765,813
404,509
374,746
36,399,104
19,226,330
m3
10.34
1,004,698
404,509
63,960
10,388,579
4,182,627
m3
160.16
969,300
404,509
63,960
155,243,166
64,786,219
m3
395.66
951,546
238,836
63,960
376,488,832
94,497,800
m3
157.20
870,723
238,836
79,910
136,877,693
37,544,999
m3
250.08
954,204
238,836
63,960
238,627,421
59,728,074
9
10

+ CT.10F selfill 2020RS bng my bm b tng cng sut
91m3/h.
91m3/h.
91m3/h.
+ CT.12C placc 02A bng cn trc thp 25T.
b tng dm, sn m cp phi: M30-10, ph gia
SX5.4803
siu do Selfill bng my bm b tng cng sut
+ CT.12B
91m3/h.
11

+ CT.12D siu do Selfill bng cn trc thp 25T.
m3
572.28
936,004
238,836
79,910
535,656,102
136,680,991
12
VD
b tng ct (tit din 1mx1m) m cp phi: M30SX5.3213
09, ph gia siu do Selfill bng cn trc thp 25T.
+ CT.10G
m3
50.05
989,155
404,509
85,225
49,507,225
20,245,693
13

+ CT.10F selfill 2020RS bng my bm b tng cng sut
91m3/h.
m3
1.79
1,004,698
404,509
63,960
1,798,410
724,072
12
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
Thnh tin (ng)

M
NC
VL
NC
14
VD
b tng ct (tit din 1mx1m) m cp phi: M30SX5.4212 10 ph gia siu do Selfill bng my bm cng sut
+ CT.10B 91m3/h.
m3
4.69
1,007,356
404,509
63,960
4,724,500
1,897,149
15
VD
b tng ct (tit din 1x1,5m) m cp phi: M30SX5.3223
09, ph gia siu do Selfill bng cn trc thp 25T.
+ CT.9B
m3
8.25
973,213
363,998
79,910
8,029,009
3,002,983
16
VD
b tng chn -ng ray m cp phi: M30-10,
SX5.3933 ph gia siu do Selfill bng ph-ng php trc
+ CT.13 tip. (NCx0,5)
m3
4.68
1,212,372
962,902
5,673,901
4,506,379
17
SX5.6104
m3
1,550.09
8,459
116,395
13,112,912
18
SX5.6104
m3
1,809.05
8,459
116,395
15,303,622
100m3
33.5914
6,778,770
19

120m3/h.

120m3/h.
SX5.6113
IV
Cng tc khc:
SX7.3116
2
3

md
6.75
31,994
23,485
VD
SXLD ct ng nha PVC D=100mm bng th cng
SL05.6186 (theo tiu chun ng thot).
ci
3.00
11,792
9,070
SX9.1422

th cng.
md
315.93
219,387
61,306
1,336
SX8.5201

m2
4.86
47,920
75,581
SX8.5202

m2
111.39
76,918
SX9.1411
md
70.29
md
12.45
7
B

150mm) bng th cng.
SX9.1412
225mm) bng th cng.
13
215,958
158,526
35,377
27,209
69,311,038
19,368,552
232,893
367,324
114,883
8,567,905
12,796,826
133,623
354,932
9,392,361
24,948,183
441,000
354,932
5,490,450
4,418,906
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
I
NC
Thnh tin (ng)

M
Cng tc cp pha:

+CT.1
cng.
SX5.9301
VL
NC
-
100m2
5.0090
2,436,087
6,175,820
344,008
12,202,358
30,934,682

thy cng bng cn trc xch 55T.
m2
87.00
75,419
154,248
202,576
6,561,410
13,419,535

+CT.2
m2
852.31
75,419
154,248
186,198
64,279,947
131,466,709
VD
SX5.9222 trc xch 55T.
100m2
1.3104
2,621,709
5,404,649
1,153,069
3,435,487
7,082,252
VD
100m2
0.0150
2,621,709
5,404,649
1,153,069
39,326
81,070
Tn
46.196
II
Cng tc ct thp:
VD
SX5.7612
Tn
1.644
14,939,589
1,781,897
417,517
24,560,685
2,929,439
VD
SX5.7613
Tn
6.250
14,953,375
1,474,434
426,778
93,458,593
9,215,210
2
3

VD
SX5.7605
VD
SX5.7606
Tn
5.787
14,939,589
1,781,897
407,057
86,455,404
10,311,838
Tn
19.974
14,953,375
1,474,434
416,318
298,678,710
29,450,336
VD
+ CT.5
Tn
0.041
14,888,109
1,649,177
418,191
610,412
67,616
VD
SX5.8142
Tn
2.822
14,939,109
1,649,177
418,191
42,158,166
4,653,977
14
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
NC
14,953,375
1,254,644
Tng
-
VD
SX5.8143
Tn
9.678
Thnh tin (ng)

M
428,352
VL
NC
144,718,762
12,142,446
VL-251
Tn
0.001
14,254,000
17,532
VL-246
Tn
0.308
14,304,000
4,399,767
VL-247
Tn
1.077
14,304,000
15,406,266
m3
2,275.39
III
Cng tc b tng:

+ CT.8 gia Placc 02A bng cn trc thp 25T
m3
47.09
739,213
327,568
79,910
34,809,522
15,425,174

91m3/h.
m3
39.30
969,300
404,509
63,960
38,093,509
15,897,218

91m3/h.
m3
1,027.51
953,358
363,998
63,960
979,585,239
374,011,541

91m3/h.
m3
379.97
942,700
327,568
63,960
358,197,666
124,465,986
m3
6.72
934,735
294,766
63,960
6,281,419
1,980,826
m3
346.73
929,412
265,289
63,960
322,251,274
91,982,666

+ CT.6E selfill 2020RS bng my bm b tng cng sut
91m3/h.
b tng t-ng > 5m, m: M200, R28, Dmax20,
91m3/h.
15
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
VL
Tng
Thnh tin (ng)

M
NC
VL
NC

SX5.4802
OK10-12, ct xay+sng l, ph gia siu do cao selfill
+ CT.12
2020RS bng my bm b tng cng sut 91m3/h.
m3
95.44
951,546
238,836
63,960
90,815,584
22,794,495

+ CT.12C placc 02A bng cn trc xch 25T
m3
91.36
870,723
238,836
84,710
79,549,275
21,820,045
b tng dm, sn m cp phi: M30-10, ph gia

SX5.4803
+ CT.12B
91m3/h.
m3
150.25
954,204
238,836
63,960
143,369,202
35,885,089
10

+ CT.12D siu do cao Selfill bng cn trc xch 55T.
m3
69.94
936,004
238,836
92,925
65,464,087
16,704,181
11
VD
b tng ct (tit din 1x1m) m cp phi: M30SX5.3214
09, ph gia siu do Selfill bng cn trc xch 55T.
+ CT.10G
m3
10.18
989,155
404,509
100,709
10,069,601
4,117,905
b tng ct (tit din 1x1,5m) m cp phi: M2501, ph gia Placc 02A bng cn trc xch 55T.
m3
3.74
907,933
363,998
92,925
3,395,669
1,361,352
b tng ct (tit din 1x1,5m) m cp phi: M3009, ph gia siu do Selfill bng cn trc xch 55T.
m3
7.16
973,213
363,998
92,925
6,968,207
2,606,225
m3
2,076.60
8,459
116,395
17,566,924
m3
235.21
8,459
116,395
1,989,751
100m3
23.1181
6,778,770
12
13
14
15
16
VD
SX5.3224
+ CT.9D
VD
SX5.3224
+ CT.9B

120m3/h. (nhn h s 1,015)
SX5.6104
120m3/h. (nhn h s 1,025)
SX5.6113
SX5.6104
IV
1
3
Cng tc khc:
th cng.
SX9.1412
225mm) bng th cng.
SX8.5202
SX9.1422
610.06
219,387
61,306
1,336
md
0.45
441,000
354,932
m2
125.92
76,918
114,883
md
16
133,839,432
37,400,623
198,450
159,719
9,685,525
14,466,077
TT
MHM
Ni dung cng vic
n v
n gi (ng)
Khi l-ng
Tng
SX8.5201

m2
117.12
VL
NC
47,920
75,581
Thnh tin (ng)

M
VL
-
NC
5,612,436
-
17
8,852,043
-
ng)
M
9,507,724,351
5,155,717
1,708,849,684
91,523,807
64,137,695
2,085,441
5,034,760
12,019,360
194,935
32,285,900
86,264,202
18
ng)
M
1,132,887
2,512,017
5,425,757
136,771
1,348,986
4,458,767
3,780,595
10,185,362
23,314,500
1,794,426
2,794,183
17,150,706
-
19
ng)
M
75,129,146
56,226,819
25,059,288
1,180,053
212,365,004
3,512,657
8,866,498
40,543,807
4,993,960
11,569,639
6,797,618
17,887,560
20
ng)
M
18,887,887
85,866,302
1,579,800
915,900
386,820,917
115,235,492
292,394,151
450,745
-
21
ng)
M
3,553,672
1,206,895,480
137,670,930
18,188,279
12,897,172
69,392,007
746,542
2,213,168
6,649,017
5,353,105
13,711,597
41,801,739
-
22
ng)
M
338,916,843
5,662,337
56,032,073
30,328,967
7,337,533
1,428,216
10,628,154
2,814,219
23
ng)
M
31,578,097
6,799,565
45,953,640
10,403,518
10,399,523
10,263,675
2,085,467
1,843,427
236,920,807
190,346,738
248,976,083
-
24
ng)
M
410,048
3,249,534
1,106,214,006
112,299,618
16,949,883
12,236,907
60,530,631
23,609
25
ng)
M
567,030
2,176,533
6,255,180
1,288,839
1,393,626
13,489,383
32,633,606
289,776,355
9,208,253
26
ng)
M
35,549,344
58,595,338
17,811,694
661,341
10,243,758
25,306,226
12,561,895
15,994,998
45,731,051
4,265,535
114,488
27
ng)
M
299,970
659,260
180,422,624
210,564,947
227,708,435
421,962
-
28
ng)
M
1,723,136
17,624,106
158,698,248
1,510,982
17,296
686,398
2,667,364
2,355,638
8,315,538
17,146
1,180,136
29
ng)
M
4,145,592
3,762,975
2,513,609
65,719,052
24,302,701
429,808
22,176,430
30
ng)
M
6,104,297
7,739,081
9,609,919
6,499,146
1,025,216
347,538
665,340
241,706,079
27,377,293
156,712,280
814,808
-
31
ng)
M
-
32
Chi tit 1.2

Chit tnh n gi
454
215
999
nh
n gi
Thnh tin
mc
(ng )
(ng)
SX5.9201 SXLD v tho d cp pha thp tm nh bng th cng.
VT: 100m2
344 008
My thi cng
ca
1.5000
224,842
337 263
My hn XC 23kw
%
2.0000
337 263
6 745
My khc
2
SX5.9301
VT: m
cn trc thp 25T.
186 198
My thi cng
ca
0.0300
152,906
4 587
My ct un 5kw
ca
0.0650
2,657,601
172 744
Cn cu thp n 25T
%
5.0000
177 331
8 867
My khc
CT.3
SX5.9222 SXLD v tho d cp pha thp dm, sn bng cn trc thp MD2200.
TT
CT.1
423
999
CT.2
423
613
SHM
Thnh phn cng vic
My thi cng
My hn XC 23kw
Vn thng lng 3T
VT: 100m2
ca
ca
1.5000
0.2500
224,842
515,187
5 780 330
337 263
128 797
572
Cn cu thp MD2200
(M=0,25*0,02588/0,065; 0,065:SX5.9301;
0,02588:SX5.9303; 0,25:SX5.9202)
ca
0.0995
52,250,464
5 200 931
999
My khc
2.0000
5 666 990
113 340
CT.4
251
370
380
CT.4A
241
370
380
CT.5
251
370
380
CT.5A
241
370
380
CT.6
SX5.7602
SX5.7642 SXLD ct thp t-ng, ct bng cn trc Thp MD2200. Fi<18, CII
SX5.7605
Vt liu
Thp trn t fi <=18mm, CII
Dy thp buc
Que hn
kg
kg
kg
1020.00
14.28
4.64
14,254
17,721
20 887
SX5.7`605
SX5.7602 SXLD ct thp t-ng, ct bng cn trc Thp MD2200. Fi<18, CI
SX5.7642
Vt liu
Thp trn t fi <=18mm, CI
Dy thp buc
Que hn
kg
kg
kg
1020.00
14.28
4.64
13,943
17,721
20 887
SX5.8122
SXLD ct thp sn bng cn trc Thp MD900B;MD2200; F<=18,
SX5.8132
CII; Xch 40T
SX5.8142
Vt liu
Dy thp buc
Que hn
kg
kg
kg
1020.00
14.28
4.617
14,254
17,721
20 887
VT: tn
14 888 589
14 538 613
253 061
96 916
VT: tn
14 571 521
14 221 544
253 061
96 916
VT: tn
14 888 109
14 538 613
253 061
96 435
SX5.8122 SXLD ct thp sn bng cn trc Thp MD900B;MD2200; F<=18, CI
VT: tn
Vt liu
kg 1020.00
13,943
kg
14.28
17,721
Dy thp buc
kg
4.617
20 887
Que hn
b tng t-ng > 5m, m cp phi: M20-44, ph gia Placc 02A bng
SX5.3257
cn trc thp MD2200.
Vt liu
14 571 041
14 221 544
253 061
96 435
18
VT: /m
725 925
TT
SHM
Thnh phn cng vic
VL953 HC Va B tng m M20-44, ph gia Placc 02A

201
360
365
999
CT.6A
nh
mc
m3
1.0250
n gi
(ng )
Thnh tin
(ng)
688 396
705 605
m3
0.0050
2 488 660
G vn cu cng tc
kg
0.0120
14 544
inh cc loi
ci
0.0840
6 120
inh a cc loi
%
1.0000
718 737
Vt liu khc
b tng t-ng > 5m, m cp phi: M20-17, ph gia Selfill bng my
SX5.4251
Vt liu
12 443
175
514
7 187
VL926 HC Va B tng m M20-17, ph gia Selfill

201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
VT: /m3
930 678
m3
1.0150
894 908
908 332
m3
kg
ci
%
0.0050
0.0120
0.0840
1.0000
2 488 660
14 544
6 120
921 464
12 443
175
514
9 215
b tng t-ng > 5m m: M200, R28, Dmax20, OK10-:-12, ct sng

CT.6C
SX5.4251 l+ct xay, ph gia siu do cao selfill 2020RS bng my bm b tng
VT: /m3
cng sut 91m3/h.

Vt liu
929 412
m3
1.0150
893 673
907 078
201
Va B tng m M200R28, xi mng PCB30,

ct nghin khng ra+sng l, Dmax20,
OK 10-:-12, ph gia siu siu do cao Selfill
2020RS
G vn cu cng tc
m3
0.0050
2 488 660
12 443
360
inh cc loi
kg
0.0120
14 544
175
365
inh a cc loi
ci
0.0840
6 120
514
999
Vt liu khc
1.0000
920 210
9 202
CP.2
b tng t-ng 5m, m: M200, R28, Dmax20, OK10-:-12, ct sng

CT.6E
VT: /m3
cng sut 91m3/h.
201
360
365
999
CT.7
Vt liu
CP2
1.0150
893 673
m3
2020RS
m3
0.0070
2 488 660
G vn cu cng tc
kg
0.0170
14 544
inh cc loi
ci
0.1200
6 120
inh a cc loi
%
1.0000
925
480
Vt liu khc
b tng t-ng 5m, m cp phi: M20-44, ph gia Placc 02A bng
SX5.3247a
cn trc thp MD2200.
Vt liu
201
360
365
999
CT.7A
907 078
17 421
247
734
9 255
VT: /m3
731 248
688 396
705 605
m3
0.0070
2 488 660
G vn cu cng tc
kg
0.0170
14 544
inh cc loi
ci
0.1200
6 120
inh a cc loi
%
1.0000
724 008
Vt liu khc
b tng t-ng 5m, m cp phi: M20-17, ph gia Selfill bng my
SX5.4241
Vt liu
17 421
247
734
7 240
19
1.0250
934 735
VT: /m
936 001
TT
SHM
Thnh phn cng vic

201
360
365
999
CT.7B
CP.2
201
360
365
999
CT.8
CT.8A
m3
1.0150
n gi
(ng )
Thnh tin
(ng)
908 332
m3
0.0070
2 488 660
G vn cu cng tc
kg
0.0170
14 544
inh cc loi
ci
0.1200
6 120
inh a cc loi
%
1.0000
926 734
Vt liu khc
cng sut 91m3/h.
17 421
247
734
9 267
Vt liu
1.0150
893 673
m3
2020RS
m3
0.0070
2 488 660
G vn cu cng tc
kg
0.0170
14 544
inh cc loi
ci
0.1200
6 120
inh a cc loi
%
1.0000
925 480
Vt liu khc
SX5.3237a b tng t-ng 3m, m cp phi: M20-44, ph gia Placc 02A bng
SX5.3233a cn trc thp MD2200; cn trc thp 25T
Vt liu
m3
934 735
907 078
17 421
247
734
9 255
VT: /m3
739 213
705 605
m3
0.0100
2 488 660
G vn cu cng tc
kg
0.0240
14 544
inh cc loi
ci
0.1720
6 120
inh a cc loi
%
1.0000
731 894
Vt liu khc
SX5.4231
Vt liu
24 887
349
1 053
7 319
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
1.0250
VT: /m3
688 396

201
360
365
999
nh
mc
894 908

201
360
365
999
VT: /m3
943 966
m3
1.0150
894 908
908 332
m3
kg
ci
%
0.0100
0.0240
0.1720
1.0000
2 488 660
14 544
6 120
934 620
24 887
349
1 053
9 346

CT.8C
VT: /m3
cng sut 91m3/h.

942 700
Vt liu
CP.2
201
360
365
999
CT.9

2020RS
m3
893 673
907 078
m3
0.0100
2 488 660
G vn cu cng tc
kg
0.0240
14 544
inh cc loi
ci
0.1720
6 120
inh a cc loi
%
1.0000
933 366
Vt liu khc
SX5.3227a
cn trc thp MD2200.
Vt liu
24 887
349
1 053
9 334
20
1.0150
VT: /m
749 871
TT
SHM
Thnh phn cng vic

201
360
365
999
CT.9A
CT.9B
m3
1.0250
n gi
(ng )
Thnh tin
(ng)
705 605
m3
0.0140
2 488 660
G vn cu cng tc
kg
0.0340
14 544
inh cc loi
ci
0.2460
6 120
inh a cc loi
%
1.0000
742 447
Vt liu khc
b tng ct (tit din 1mx1,5m) m cp phi: M30-10, ph gia
SX5.4222
Vt liu
34 841
494
1 506
7 424
m3
m3
G vn cu cng tc
kg
inh cc loi
ci
inh a cc loi
%
Vt liu khc
SX5.3223 b tng ct (tit din 1x1,5m) m cp phi:
SX5.3224 do Selfill bng cn trc thp 25T. Xch 55T
Vt liu
201
360
365
999
nh
mc
688 396

201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
1.0150
VT: /m3
991 414
930 795
944 757
0.0140
2 488 660
0.0340
14 544
0.2460
6 120
1.0000
981 598
M30-09, ph gia siu
34 841
494
1 506
9 816
VT: /m3
973 213
m3
1.0250
904 133
926 736
m3
kg
ci
%
0.0140
0.0340
0.2460
1.0000
2 488 660
14 544
6 120
963 577
34 841
494
1 506
9 636

CT.9C
VT: /m3
cng sut 91m3/h.
CP.2
201
360
365
999
CT.9D
Vt liu
1.0150
893 673
m3
2020RS
m3
0.0140
2 488 660
G vn cu cng tc
kg
0.0340
14 544
inh cc loi
ci
0.2460
6 120
inh a cc loi
%
1.0000
943 919
Vt liu khc
SX5.3224
Vt liu
201
360
365
999
CT.10
34 841
494
1 506
9 439
VT: /m3
907 933
862 102
m3
0.0140
2 488 660
G vn cu cng tc
kg
0.0340
14 544
inh cc loi
ci
0.2460
6 120
inh a cc loi
%
1.0000
898 943
Vt liu khc
SX5.3217a
cn trc thp MD2200.
Vt liu
34 841
494
1 506
8 989
G vn cu cng tc
inh cc loi
inh a cc loi
21
1.0250
907 078
841 075

201
360
365
m3
953 358
VT: /m3
765 813
1.0250
688 396
705 605
m3
kg
ci
0.0200
0.0480
0.3520
2 488 660
14 544
6 120
49 773
698
2 154
TT
999
CT.10A
nh
n gi
Thnh tin
mc
(ng )
(ng)
%
1.0000
758 231
7 582
Vt liu khc
3
SX5.4211
VT: /m
970 567
Vt liu
SHM
Thnh phn cng vic

201
360
365
999
CT.10B
894 908
908 332
m3
0.0200
2 488 660
G vn cu cng tc
kg
0.0480
14 544
inh cc loi
ci
0.3520
6 120
inh a cc loi
%
1.0000
960 957
Vt liu khc
b tng ct (tit din 1mx1m) m cp phi: M30-10, ph gia siu
SX5.4212
Vt liu
49 773
698
2 154
9 610
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
201
360
365
999
1.0150
VT: /m
1 007 356
m3
1.0150
930 795
944 757
m3
kg
ci
%
0.0200
0.0480
0.3520
1.0000
2 488 660
14 544
6 120
997 382
49 773
698
2 154
9 974

CT.10C
VT: /m3
cng sut 91m3/h.
CP.2
201
360
365
999
CT.10D
SX5.3213
VL987 HC
201
360
365
999
CT.10E
SX5.3213
VL986 HC
201
360
365
999
Vt liu
1.0150
893 673
m3
2020RS
m3
0.0200
2 488 660
G vn cu cng tc
kg
0.0480
14 544
inh cc loi
ci
0.3520
6 120
inh a cc loi
%
1.0000
959 703
Vt liu khc
b tng ct m cp phi: M30-15, ph gia siu do cao Selfill
Vt liu
Va B tng m M30-15, ph gia Selfil
1.0250
845 468
m3
2020RS
m3
0.0200
2 488 660
G vn cu cng tc
kg
0.0480
14 544
inh cc loi
ci
0.3520
6 120
inh a cc loi
%
1.0000
919 230
Vt liu khc
b tng ct (tit din 1mx1m) m cp phi: M30-14, ph gia
Vt liu
1.0250
880 751
m3
m3
0.0200
2 488 660
G vn cu cng tc
kg
0.0480
14 544
inh cc loi
ci
0.3520
6 120
inh a cc loi
%
1.0000
955 395
Vt liu khc
969 300
907 078
49 773
698
2 154
9 597
VT: /m3
928 423
866 605
49 773
698
2 154
9 192
VT: /m3
964 949
902 769
49 773
698
2 154
9 554

CT.10F
VT: /m3
cng sut 91m3/h.

1 004 698
Vt liu
22
TT
CP.1
201
360
365
999
CT.10G
SHM
Thnh phn cng vic
Va B tng m M250, R28, Dmax20,

OK10-:-12, ct sng l+ct xay, ph gia siu
do cao selfill 2020RS
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
SX5.3213 b tng ct (tit din 1mx1m) m cp
SX5.3214 do Selfill bng cn trc thp 25T.
Vt liu
201
360
365
999
CT.11
nh
mc
m3
1.0150
m3
kg
ci
%
phi:
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
201
360
365
999
Thnh tin
(ng)
928 202
942 125
0.0200
2 488 660
0.0480
14 544
0.3520
6 120
1.0000
994 751
M30-09, ph gia siu
49 773
698
2 154
9 948
VT: /m3
989 155
m3
m3
G vn cu cng tc
kg
inh cc loi
ci
inh a cc loi
%
Vt liu khc
b tng t-ng 0,45m, m cp phi: M30-10,
SX5.4202
Vt liu
n gi
(ng )
1.0250
904 133
926 736
0.0200
2 488 660
0.0480
14 544
0.3520
6 120
1.0000
979 362
ph gia Selfill bng
49 773
698
2 154
9 794
VT: /m3
1 085 675
m3
1.0150
930 795
944 757
m3
kg
ci
%
0.0490
0.1990
0.8710
1.0000
2 488 660
14 544
6 120
1 074 926
121 944
2 894
5 331
10 749

CT.12
VT: /m3
cng sut 91m3/h.

Vt liu
Va B tng m M250, R28, Dmax20,
OK10-:-12, ct sng l+ct xay, ph gia siu
do cao selfill 2020RS
Vt liu khc
CP.1
999
CT.12A
SX5.4802
951 546
m3
1.0150
928 202
942 125
1.0000
942 125
9 421

952 561
Vt liu
VL972c HC Va B tng m M25-14, ph gia Selfill
Vt liu khc
999
CT.12B
SX5.4803
m3
1.0150
929 192
943 130
1.0000
943 130
9 431

CT.12C
VT: /m
954 204
Vt liu
999
VT: /m3
Vt liu khc
1.0150
930 795
944 757
1.0000
944 757
9 448
SX5.3903 b tng dm, sn m cp phi: M25-01, ph gia Placc 02A bng

SX5.3902 cn trc thp 25T.
VT: /m3
870 723
Vt liu
23
TT
SHM
Thnh phn cng vic
Vt liu khc
999
CT.12D
nh
mc
n gi
(ng )
m3
1.0250
841 075
862 102
1.0000
862 102
8 621
SX5.3903 b tng dm, sn m cp phi: M30-09, ph gia siu do Selfill

SX5.3904 bng cn trc thp 25T. Xch 55T
CT.12E
Vt liu khc
SX5.4801
VT: /m3
936 004
Vt liu
999
Thnh tin
(ng)
m3
1.0250
904 133
926 736
1.0000
926 736
9 267

VT: /m
886 172
Vt liu
987
Va B tng m M30-15, ph gia SP8S
m3
1.0250
855 998
877 398
999
Vt liu khc
1.0000
877 398
8 774
CT.12F
999
CT.13
SX5.3903

Vt liu
VL987 HC
1.0250
845 468
m3
2020RS
%
1.0000
866 605
Vt liu khc
SX5.3933
Vt liu
201
360
365
999
CT.14
473f
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
875 271
866 605
8 666
VT: /m3
1 212 372
1.0150
930 795
944 757
m3
kg
ci
%
0.0910
1.0360
2.3000
1.0000
2 488 660
14 544
6 120
1 200 368
226 468
15 068
14 076
12 004
SX9.1412 GCLD Bng chng thm PVC ( dy 12,7 mm, rng 225 mm)
Vt liu
Tm nha PVC rng 225, dy 12,7
Vt liu khc
VT: /m3
m
%
1.0500
5.0000
VT: /m
727 273
763 636
801 818
763 636
38 182
cp phi M250R28, xi mng PCB30, Dmax20, ct xay khng
CP.1
CP ngy
ra+Sng L, ok 10-:-12, ph gia Selfill2020RS (CP s 5 bng 397/CP
23/6/2010
VT: /m3
ngy 23/6/2010)
928,202
Vt liu
232
001
002
016
424h
400
Xi mng PCB30 (370x1,01 = 373,7 kg)
kg
373.70
1 311
489,921
0.1881
429 953
80,892
m3
0.4218
238 073
100,409
dm 5x20 (1055x1,05/1540=0,7193)
m3
0.7193
196 863
141,607
Ph gia Sellpilll 2020RS

N-c
lt
3
m
4.4000
0.2020
26 000
4 815
114,400
973
Ct vng Sng L
(272/1546x(1+4,84%)x1,02=0,1881)
Ct xay khng ra
(634/1610x(1+4,49%)x1,025=0,4218)
24
TT
CP.2
SHM
Thnh phn cng vic
nh
mc
n gi
(ng )
CP ngy cp phi M200R28, xi mng PCB30, Dmax20, ct xay khng

23/06/2010 ra+Sng l, ok 10-:-12, ph gia Selfill 2020RS (CP1 - 397/CP)
Thnh tin
(ng)
VT: /m
893,673
Vt liu
232
001
002
016
424h
400
Xi mng PCB30 (345x1,01 = 348,45 kg)
kg
348.45
1 311
456,969
Ct vng Sng L
(280/1546x(1+4,84%)x1,02=0,1937)
Ct xay khng ra
(654/1610x(1+4,49%)x1,025=0,4351)
m3
0.1937
429 953
83,272
0.4351
238 073
103,577
dm 5x20 (1060x1,05/1540=0,7227)
m3
0.7227
196 863
142,278
Ph gia Selfill 2020RS

N-c
lt
m
4.1000
0.2030
26 000
4 815
106,600
977
Ghi ch
- Cp phi b tng ti VL962 HC: M s cp phi M25-01, ph gia Placc 02A (M25-01)
+ VL962 HC= 841.904 - 1,73 x (10.979 - 10.500) =
841,075 /m3
+ VL953 HC= 689.114 - 1,5 x (10.979 - 10.500) =
688,396 /m3
- Cp phi b tng ti VL926 HC: M s cp phi M20-17, ph gia Selfill (M20-17)

+ VL926 HC= 896.471 - 3,45 x (16.403 - 15.950) =
894,908 /m3
- Cp phi b tng ti VL972c HC: M s cp phi M25-14, ph gia Selfill (M25-14)

+ VL972c HC= 930.868 - 3,7 x (16.403 - 15.950) =
929,192 /m3

+ VL982 HC= 932.403 - 3,55 x (16.403 - 15.950) =
930,795 /m3

+ VL986 HC= 882.259 - 3,33 x (16.403 - 15.950) =
880,751 /m3
- Cp phi b tng ti VL987 HC: M s cp phi M30-15, ph gia Selfill 2020RS (M30-15)
+ VL987 HC= 855.998 - 3,51 x (29.000 - 26.000) =
845,468 /m3

+ VL981 HC= 905.741 - 3,55 x (16.403 - 15.950) =
904,133 /m3
Trong :
- 841.904; 689.114; 896.471; 930.868; 932.403; 882.259; 855.998; 905.741: n gi
VL962; VL953; VL926; VL972c; VL982; VL986; VL987; VL981
- 10.500; 15.950: n gi ph gia Placc 02A; Selfill
- 10.979; 16.403: n gi ph gia cp phi
25
Chi tit 2
Chi ph xy lp Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T
my 4 n 6 v khi 7 - Cng trnh thu in Sn La.
Cn c:
La;
TT
Khon mc chi ph
K hiu
Din gii
Gi tr (ng)
Chi ph vt liu theo n gi
VLg
Chi tit 2.1
5,077,004,713
Chi ph nhn cng theo n gi
NCg
Chi tit 2.1
1,371,905,008
Mg
Chi tit 2.1
1,002,126,978
Chi ph my theo n gi
I
Chi ph trc tip
VL+NC+M+TT
7,739,490,950
Chi ph vt liu
VL
VLg
5,077,004,713
Nhn cng
NC
NCg x 1,09
1,495,376,459
My thi cng
Mg x 1,0132
1,015,355,054
Trc tip ph khc
TT
(VL+NC+M) x 2%
151,754,725
II
Chi ph chung
1,05 x 5,5% x T
446,955,602
III
IV
V
VI
V
VII
TL
Thu nhp chu thu tnh tr-c
gxl
Gi tr xy lp tr-c thu
VAT
Thu gi tr gia tng
Gxl
Gi tr xy lp sau thu
Gi tr chit gim ch nh thu Gg
Gi tr xy lp sau chit gim CT Gct
(T + C) x 6%
T + C + TL
gxl + 10%
gxl + VAT
Gxl x 2%
Gxl - Cg (lm trn)
VIII
Chi ph n ca tr-c thu
Aca
(0,0879 x NCg + 0,01123

x Mg)x 1,1 (lm trn)
IX
Gi tr xy lp NT thanh ton
G2
Gct + Aca
491,186,793
8,677,633,346
867,763,335
9,545,396,680
190,907,934
9,354,488,000
146,208,000
9,500,696,000
Ghi ch:
1. Chi ph lm ca 3 thanh ton theo bin bn tho thun ngy 22/05/2008 gia Ban QLDA NMT Sn
La v Tng cng ty Sng vi cc Nh thu thnh vin
2. Khi l-ng thp thi cng (t-ng ng vi 3% thp kt cu) trong bng QT l:
Nm 2011
26
0,115 tn

0,200 tn
1,450 tn
2,836 tn
Chi tit 2.1

n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
(1)
Khi l-ng thi cng T 01/01/2011-:- 30/09/2011
A
I
1
2
3
4
(3)
NC
(5)
VL
NC
5,077,004,713
1,371,905,008
1,002,126,978
354,615
888,470
49,950

Cng tc cp pha:
+CT.1
cng.
II
1
Thnh tin (ng)
Cng tc b tng:
VD
b tng pha 2 m: M250, R28, Dmax20, OK10-:SX5.4112 12, ct sng l+ct xay, ph gia siu do cao selfill
+CT.5
VD
b tng chn m cp phi: M30-10, ph gia
SX5.3933
Selfill bng th cng. (NCx0,5)
+CT.6
Sn xut va b tng lnh qua dy chuyn trm
SX5.6104
trn 120m3/h. (nhn h s 1,015)
SX5.6113
IV

100m2
0.1276
2,779,117
6,962,930
391,461
m3
61.13
m3
59.00
1,047,472
165,117
61,137
61,800,857
9,741,910
3,607,104
m3
2.13
1,293,899
1,085,006
42,123
2,756,005
2,311,063
89,722
m3
62.05
9,526
118,600
591,058
7,358,742
100m3
0.6205
9,049,562
Cng tc khc:
SXLD ng thp D=50mm bng th cng (theo tiu
chun ng thot).
SX7.3104
VD
SXLD tn trng km dy 1mm, rng 270mm bng
SX9.1421 th cng. (KL=9,69*270/10^6*7850/1000)
3
4
5,614,977
-
70.0800
43,037
82,862
838
3,015,998
5,806,999
58,740
Tn
0.021
18,635,002
4,286,694
154,997
382,725
88,040
3,183
VD
SX9.1421 th cng. (KL=33,8*270/10^6*7850/1000)
Tn
0.072
18,635,002
4,286,694
154,997
1,334,995
307,095
11,104
VD
SXLD tm ng dy 1,5mm, rng 600mm bng
SX9.1422 th cng.
md
20.90
228,990
69,120
1,619
4,785,885
1,444,608
33,836
27
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
5
6
7
B
I
1
II
1
III
SX8.5221 SXLD dy thng tm nha -ng bng th cng.

nha -ng nng bng th cng ( tnh trong
n gi)
Thnh tin (ng)
md
20.90
m3
0.35
19,355
VD
m3
0.40
c b tng ct thp M300 bng ba ph.
SX2.4504
Cng tc cp pha:
100m2
0.2774
2,779,117
+CT.1
cng.
Cng tc ct thp:
Tn
0.038
VD
Tn
0.038
17,706,258
SX5.7612
Cng tc b tng:
m3
69.89
NC
64,726
170,331
6,962,930
VL
-
443,106
391,461
NC
404,523
478,244
1,352,766
68,132
770,927
-
2,007,857
672,838
-
1,931,517
177,242
108,591
76,299
18,173
VD
+CT.5
m3
50.00
1,047,472
165,117
61,137
52,373,608
8,255,856
3,056,868
VD
b tng chn ray my bin p m cp phi:
SX5.3933 M30-10, ph gia siu do cao Selfill bng th cng.
+CT.6
(NC x 0,5)
m3
8.99
1,293,899
1,085,006
42,123
11,632,154
9,754,203
378,685
VD
b tng pha 2 m cp phi: M25-01, ph gia
SX5.3114
+CT.7
m3
5.87
960,610
165,117
83,321
5,638,780
969,237
489,093
VD
SX5.3113
Placc 02A bng th cng.
+CT.7
m3
0.43
960,610
165,117
15,428
413,062
71,000
6,634
VD
b tng mng ct n m cp phi: M25-01,
SX5.3104
ph gia Placc 02A bng cn trc xch 55T.
+CT.8
m3
2.44
941,774
60,331
74,268
2,297,930
147,208
181,215
VD
b tng ct m cp phi: M30-09, ph gia siu
SX5.3214
+CT.9
m3
2.16
1,071,760
455,805
117,200
2,315,002
984,538
253,152
28
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
7
8

trn 120m3/h. (nhn h s 1,015)
SX5.6104
trn 120m3/h. (nhn h s 1,025)
SX5.6104

SX5.6113
IV
Cng tc khc:
SX7.3104
chun ng thot).
Thnh tin (ng)

M
NC
VL
NC
m3
60.31
9,526
118,600
574,525
7,152,895
m3
8.67
9,526
118,600
82,590
1,028,258
0.6898
9,049,562
6,242,505
100m3
md
69.28
43,037
82,862
838
2,981,569
5,740,709
58,070
VD
SXLD tn trng km dy 1,5mm, rng 200mm bng
SX9.1421 th cng. (KL=21,4*1,5*200/10^6*7850/1000)
Tn
0.050
18,635,002
4,286,694
154,997
939,148
216,037
7,811
VD
SXLD tn trng km dy 1,5mm, rng 180mm bng
SX9.1421 th cng. (KL=10,1*1,5*180/10^6*7850/1000)
Tn
0.021
18,635,002
4,286,694
154,997
398,919
91,765
3,318
VD
SX9.1422 th cng.
md
18.95
228,990
69,120
1,619
4,339,355
1,309,824
30,679
md
18.95
19,355
64,726
366,781
1,226,551
m3
0.28
6
C
I
1
2
3
II
1
2
nha -ng nng bng th cng. ( tnh

trong n gi)

Cng tc cp pha:
100m2
2.1712
2,779,117
+CT.1
cng.
VD
m2
236.68
90,655
SX5.9301 thu cng bng cn trc xch 55T.
VD
100m2
2.1283
2,997,741
Cng tc ct thp:
Tn
34.272
VD
Tn
0.064
17,706,258
SX5.7605
6,962,930
391,461
6,034,018
15,117,914
849,941
174,008
219,512
21,456,317
41,184,236
51,954,152
6,093,473
1,242,774
6,380,092
12,968,740
2,644,996
2,007,857
449,218
1,133,200
-
29
128,503
-
28,750
-
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
Thnh tin (ng)
n v
VL
Tng
NC
VL
NC
VD
SX5.7612
Tn
1.798
17,706,258
2,007,857
478,244
31,835,851
3,610,127
859,883
VD
SX5.7613
Tn
4.361
17,719,291
1,661,405
488,674
77,273,828
7,245,386
2,131,105
3
-

VD
SX5.8142
+CT.4A
VD
SX5.8142
+CT.4
VD
SX5.8142
VD
SX5.8143
Tn
2.764
17,027,354
1,858,307
479,012
47,063,608
5,136,360
1,323,988
Thp kt cu F 18 CII.
Tn
0.072
17,651,363
1,858,307
479,012
1,270,898
133,798
34,489
Tn
3.273
17,705,804
1,858,307
479,012
57,951,095
6,082,238
1,567,805
Tn
21.940
17,719,291
1,413,744
490,465
388,761,243
31,017,542
10,760,791
VL-241

Tn
0.083
16,351,000
VL-251
Tn
0.002
VL-246
Tn
0.154
III
VL-247

Cng tc b tng:
Tn
m3
1,355,825
16,963,000
36,640
17,016,000
2,621,315
0.789
359.40
17,016,000
13,426,134
-
m3
5.87
1,047,472
165,117
15,428
6,148,662
969,237
90,561

91m3/h.
m3
57.58
1,048,553
165,117
61,137
60,375,669
9,507,444
3,520,289

Placc 02A bng th cng.
m3
0.43
960,610
165,117
15,428
413,062
71,000
6,634
b tng tng 0,45m, m cp phi: M3010,

ph gia siu do Selfill bng my bm b tng cng
sut 91m3/h.
m3
15.35
1,167,202
503,497
77,227
17,916,555
7,728,683
1,185,439
VD
+CT.5B 2020RS bng th cng.
VD
SX5.4112
+CT.5A
VD
SX5.3113
+CT.7
VD
SX5.4201
+CT.13
Thp kt cu F 18 CI.
4
-
30
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
7
8
9
VD
SX5.4201
+CT.13A
VD
SX5.3904
+CT.14
VD
SX5.3933
+CT.6
NC
VL
NC
b tng tng 0,45m, m cp phi: M3007,

ph gia siu do Selfill bng my bm b tng cng
sut 91m3/h.
m3
28.65
1,154,968
503,497
77,227
33,089,826
14,425,196
2,212,562
b tng dm, sn m cp phi: M30-09, ph

gia siu do Selfill bng cn trc xch 55T.
m3
246.67
1,018,608
269,122
108,148
251,260,085
66,384,408
26,676,778
m3
4.85
1,293,899
1,085,006
42,123
6,275,411
5,262,279
204,296
m3
114.42
9,526
118,600
1,089,973
13,570,276
m3
252.84
9,526
118,600
2,408,520
29,986,332
100m3
3.6726
9,049,562
b tng chn -ng ray m cp phi: M30-10,

ph gia siu do Selfill bng ph-ng php trc
tip. (NCx0,5)
SX5.6104
trn 120m3/h.
SX5.6104
trn 120m3/h (nhn h s 1,025)
10
SX5.6113
IV
Cng tc khc:
SX7.3104
chun ng thot).
Thnh tin (ng)
33,235,212
-
md
70.08
43,037
82,862
838
3,015,998
5,806,999
58,740
VD
SX9.1421 th cng. (KL=31,48*270/10^6*7850/1000)
Tn
0.067
18,635,002
4,286,694
154,997
1,243,362
286,016
10,342
VD
SX9.1421 th cng. (KL=13,19*510/10^6*7850/1000)
Tn
0.053
18,635,002
4,286,694
154,997
984,043
226,364
8,185
md
30.95
228,990
69,120
1,619
7,087,232
2,139,264
50,107
md
10.79
228,990
69,120
1,619
2,470,799
745,805
17,469
4
5
VD
SX9.1422 th cng.
SXLD thp khng g dy 2mm, rng 200mm
SX9.1422
bng th cng.
SX8.5202
SXLD bao ti ay tm nha -ng dy 2cm(2 lp

vi ay 3 lp nha -ng) bng th cng.
m2
2.24
93,255
129,451
208,890
289,971
md
30.95
19,355
64,726
599,043
2,003,258
m3
0.70
nha -ng nng bng th cng. ( tnh

trong n gi)
31
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
9
10
11
VD
SX2.4504
SX4.2121
+CT.16
SX8.2133
+CT.17
c b tng ct thp M300 bng ba ph.

Xy t-ng gch c dy 220mm, va xy M100
bng th cng.
Trt t-ng phng dy 20mm, va trt M100 bng
th cng.
150mm) bng th cng.
m3
0.32
m3
1.42
m2
md
NC
-
VL
170,331
443,106
1,040,128
327,035
6,512
6.45
19,177
40,017
554
31.98
133,623
400,168
12
SX9.1411
B
I

Cng tc cp pha:
100m2
9.6646
2,779,117
+CT.1
cng.
Thnh tin (ng)
NC
-
54,506
141,794
1,476,982
464,389
9,247
123,694
258,109
3,570
4,273,264
12,797,386
6,962,930
391,461
26,859,052
67,293,936
3,783,317
SX5.9301

thy cng bng cn trc xch 55T.
m2
1,186.65
90,655
174,008
219,512
107,576,213
206,486,704
260,484,175

+CT.2
m2
8.16
90,655
174,008
187,662
739,748
1,419,906
1,531,326
10.5433
2,997,741
6,093,473
1,242,774
31,606,083
64,245,319
13,102,939
4
II
1
2
3
-
VD
100m2
Cng tc ct thp:
Tn
VD
Tn
+CT.3
VD
Tn
SX5.7612
VD
Tn
SX5.7613
Tn
VD
Tn
SX5.8142 Thp kt cu F 18 CI.
+CT.4A
119.100
1.839
17,651,817
2,007,857
478,244
32,461,692
3,692,449
879,491
21.824
17,706,258
2,007,857
478,244
386,421,369
43,819,473
10,437,196
18.807
17,719,291
1,661,405
488,674
333,246,704
31,246,037
9,190,483
0.388
17,719,291
1,661,405
459,648
6,875,085
-
644,625
-
178,343
-
1.085
17,027,354
1,858,307
479,012
18,474,680
2,016,263
519,727
32
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
4
III
1
VD
+CT.4
VD
SX5.8142
VD
SX5.8143
VL-241 Thp thi cng F 18 CI.
VL-251 Thp thi cng F 18 CII.
VL-246 Thp thi cng F 18 CIII.
VL-247 Thp thi cng F > 18 CIII.
Cng tc b tng:
VD
b tng tng 3m, m cp phi: M2044, ph
SX5.3234
gia Placc 02A bng cn trc xch 55T.
+CT.10A
b tng mng ct n m cp phi: M250, R28,
VD
Dmax40, OK3-:-5, ct xay, xi mng PCB30, ph gia
SX5.3104
siu do cao selfill 2020RS bng cn trc xch
+CT.8A
55T.
VD
b tng tng 2m, m cp phi: M2044, ph
SX5.3224
gia Placc 02A bng cn trc xch 55T.
+CT.11A
VD
b tng tng 0,45m m cp phi: M3015,
SX5.3204 ph gia siu do cao Selfill 2020RS bng cn trc
+CT.13B xch 55T.
VD
b tng tng 0,45m m cp phi: M2044,
SX5.3204
ph gia Placc 02A bng cn trc xch 55T.
+CT.13C
b tng tng 0,45m m: M250, R28,
VD
Dmax20, OK10-:-12, ct sng l+ct xay, ph gia
SX5.4201
siu do cao selfill 2020RS bng my bm b tng
+CT.13D
cng sut 91m3/h.
Thnh tin (ng)
NC
VL
NC
Tn
4.747
17,651,363
1,858,307
479,012
83,791,020
8,821,382
2,273,868
Tn
21.368
17,705,804
1,858,307
479,012
378,337,610
39,708,300
10,235,518
Tn
49.042
17,719,291
1,413,744
490,465
868,989,465
69,332,831
24,053,360
Tn
Tn
Tn
Tn
m3
0.033
0.198
1.296
2.047
1,491.64
16,351,000
16,963,000
17,016,000
17,016,000
m3
87.06
811,058
369,106
108,148
70,610,704
32,134,403
9,415,333
m3
2.44
905,782
60,331
74,268
2,210,108
147,208
181,215
m3
25.87
821,716
410,156
108,148
21,257,804
10,610,738
2,797,779
m3
7.57
1,088,872
503,497
117,200
8,242,762
3,811,474
887,204
m3
11.39
915,978
503,497
117,200
10,432,984
5,734,834
1,334,908
m3
0.40
1,168,674
503,497
77,227
467,469
201,399
30,891
33
532,225
3,351,550
22,048,652
34,833,624
-
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
10
11
12
13
14
15
16
b tng tng 0,45m, m: M200, R28,

VD
Dmax20, OK10-:-12, ct sng l+ct xay, ph gia
SX5.4201
siu do cao selfill 2020RS bng my bm b tng
+CT.13E
cng sut 91m3/h.
b tng tng 1m m: M250, R28, Dmax20,
VD
OK10-:-12, ct sng l+ct xay, ph gia siu do
SX5.4211
cao selfill 2020RS bng my bm b tng cng
+CT.12
sut 91m3/h.
VD
SX5.4211
+CT.12B
sut 91m3/h.
VD
SX5.4221
+CT.11B
sut 91m3/h.
VD
SX5.4231
+CT.10B
sut 91m3/h.
VD
OK10-12, ct xay+sng l, ph gia siu do cao
SX5.4801
selfill 2020RS bng my bm b tng cng sut
+CT.14A
91m3/h.
VD
b tng dm, sn m cp phi: M30-07, xi
SX5.4801 mng PC40, ph gia siu do Selfill bng my bm
+CT.14B b tng cng sut 91m3/h.
VD
SX5.4801 gia siu do Selfill bng my bm b tng cng sut
+CT.14C 91m3/h.
VD
SX5.3904
gia siu do Selfill bng cn trc xch 55T.
+CT.14E
VD
SX5.3904 gia siu do Selfill 2020RS bng cn trc xch
+CT.14F 55T.
Thnh tin (ng)
NC
VL
NC
m3
57.60
1,127,858
503,497
77,227
64,964,602
29,001,441
4,448,292
m3
7.88
1,090,355
455,805
77,227
8,591,994
3,591,741
608,551
m3
89.38
1,049,539
455,805
77,227
93,807,766
40,739,822
6,902,575
m3
93.20
1,033,597
410,156
77,227
96,331,197
38,226,546
7,197,584
m3
287.07
1,022,938
369,106
77,227
293,654,824
105,959,375
22,169,639
m3
248.72
1,037,203
269,122
77,227
257,973,086
66,936,109
19,207,972
m3
137.92
1,023,497
269,122
77,227
141,160,699
37,117,353
10,651,188
m3
131.66
1,035,731
269,122
77,227
136,364,402
35,432,648
10,167,745
m3
66.78
961,824
269,122
108,148
64,230,635
17,971,990
7,222,099
m3
231.08
957,401
269,122
108,148
221,236,286
62,188,791
24,990,756
34
n gi (ng)
Khi l-ng
TT
MHM
Ni dung cng vic
n v
VL
Tng
17
VD
b tng ct (tit din 1x1m) m, m cp phi:
SX5.4211 M30-07, xi mng PC40 Bt Sn,, ph gia siu do
+CT.15 Selfill bng my bm b tng cng sut 91m3/h.
18
SX5.6104
19

trn 120m3/h. (nhn h s 1,015)
SX5.6104
trn 120m3/h. (nhn h s 1,025)
20
SX5.6113
IV
Cng tc khc:
SXLD thp khng g dy 2mm, rng 200mm
SX9.1422
bng th cng.
SX9.1411
150mm) bng th cng.
1
2
3
SX8.5201
SXLD bao ti ay tm nha -ng dy 1cm(1 lp

vi ay 2 lp nha -ng) bng th cng.
Thnh tin (ng)

M
VL
455,805
77,227
2,561,622
434,017
5.62
m3
1,075.34
9,526
118,600
10,243,692
127,535,077
m3
442.99
9,526
118,600
4,219,963
52,538,990
100m3
15.1834
9,049,562
md
m2
103.98
228,990
69,120
1,619
4.87
133,623
400,168
89.65
58,811
85,165
35
6,050,766
NC
m3
md
1,076,649
NC
137,402,797
-
23,810,350
7,187,097
168,339
650,744
1,948,820
5,272,443
7,635,069
Chi tit 2.2

Chit tnh n gi
TT
CT.1
SHM
Thnh phn cng vic
nh
mc
n gi
(ng )
SX5.9201 SXLD v tho d cp pha thp tm nh bng th cng.

My thi cng
My hn XC 23kw
My khc
423
999
CT.2
SX5.9301
0.0300
0.0650
5.0000
174,681
2,669,011
178 726
kg
kg
kg
1020.00
14.28
4.64
16,963
18,098
19,747
1020.00
14.28
4.62
16,963
18,098
19,747
1020.00
14.28
4.617
16,351
18,098
19,747
SX5.8142 SXLD ct thp sn bng cn trc xch 55T; F<=18, CII

Vt liu
Dy thp buc
Que hn
kg
kg
kg
SX5.8142 SXLD ct thp sn bng cn trc xch 55T; F<=18, CI

Vt liu
Dy thp buc
Que hn
241
370
380
CT.5
ca
ca
%
Vt liu
Dy thp buc
Que hn
251
370
380
CT.4A
255,857
383 786
SX5.7612 SXLD ct thp t-ng bng cn trc xch 55T. F<=18, CII
251
370
380
CT.4
1.5000
2.0000
SXLD v tho d cp pha thp tm ln cng trnh thu cng bng cn trc
thp 25T.
My thi cng
My ct un 5kw
Cn cu thp n 25T
My khc
454
215
999
CT.3
ca
%
SX5.4112
kg
kg
kg
b tng pha 2 m: M250, R28, Dmax20, OK10-:-12, ct sng l+ct xay,

ph gia siu do cao selfill 2020RS bng my bm b tng cng sut 91m3/h.
Vt liu
CP.1
Va B tng m M250, R28, Dmax20, OK10-:-12, ct

sng l+ct xay, ph gia siu do cao selfill 2020RS
m3
1.0150
1 011 757
999
Vt liu khc
2.0000
1 026 933
CT.5A
SX5.4112
b tng pha 2 m cp phi: M25-14, ph gia siu do Selfill bng my bm

Vt liu
VL972c HC Va B tng m M25-14, ph gia Selfill

Vt liu khc
999
CT.5B
SX5.4112
m3
1.0150
1,012,801
2.0000
1 027 993
b tng pha 2 m: M250, R28, Dmax20, OK10-:-12, ct sng l+ct xay,

ph gia siu do cao selfill 2020RS bng th cng.
36
TT
SHM
Thnh phn cng vic
nh
mc
n gi
(ng )
Vt liu
CP.1

m3
1.0150
1 011 757
999
Vt liu khc
2.0000
1 026 933
ca
0.0890
173,346
My thi cng
m di 1,5kw
310
CT.6
201
360
365
999
310
b tng chn m cp phi: M30-10, ph gia Selfill bng th cng.

VD
SX5.3933 (NCx0,5)
Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
My thi cng
m di 1,5kw
m3
m3
kg
ci
%
1.0150
0.091
1.036
2.3
1
1,010,322
2,488,660
14,544
6,120
1 281 088
ca
0.2430
173 346
CT.7
b tng pha 2 m cp phi: M25-01, ph gia Placc 02A bng cn trc

SX5.3114
xch 55T.
999
Vt liu
Vt liu khc
My thi cng
m di 1,5kw
310
CT.8
1.0250
2.0000
918,804
941 774
ca
0.0890
173,346
b tng mng ct n m cp phi: M25-01, ph gia Placc 02A bng cn

SX5.3104
trc xch 55T.
Vt liu
CT.8A
m3
%
SX5.3104
m3
1.0250
918,804
b tng mng ct n m cp phi: M250, R28, Dmax40, OK3-:-5, ct xay,

xi mng PCB30, ph gia siu do cao selfill 2020RS bng cn trc xch 55T.
Vt liu
xay, ph gia siu do cao selfill 2020RS
CP.3
SX5.3214
201
360
365
999
Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
201
360
365
999
SX5.3234
1.0250
883 690
b tng ct m cp phi: M30-09, ph gia siu do Selfill bng cn trc

xch 55T.
CT.9
CT.10A
m3
m3
m3
kg
ci
%
1.0250
0.0200
0.0480
0.3520
1.0000
983,925
2,488,660
14,544
6,120
1 061 149
b tng t-ng 3m, m cp phi: M20-44, ph gia Placc 02A bng cn

trc xch 55T.
Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
37
m3
m3
kg
ci
%
1.0250
0.0100
0.0240
0.1720
1.0000
757,795
2,488,660
14,544
6,120
803 028
TT
CT.10B
SHM
Thnh phn cng vic
nh
mc
n gi
(ng )
b tng t-ng 3m, m: M200, R28, Dmax20, OK10-:-12, ct sng l+ct

SX5.4231 xay, ph gia siu do cao selfill 2020RS bng my bm b tng cng sut
91m3/h.
Vt liu
CP.2

m3
1.0150
971 943
201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
kg
ci
%
0.0100
0.0240
0.1720
1.0000
2,488,660
14,544
6,120
1 012 810
CT.11A
201
360
365
999
CT.11B
SX5.3224
b tng t-ng 2m, m cp phi: M20-44, ph gia Placc 02A bng cn

trc xch 55T.
Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
m3
kg
ci
%
1.0250
0.0140
0.0340
0.2460
1.0000
757,795
2,488,660
14,544
6,120
813 581

91m3/h.
Vt liu
CP.2

m3
1.0150
971 943
201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
kg
ci
%
0.0140
0.0340
0.2460
1.0000
2,488,660
14,544
6,120
1 023 363
CT.12
b tng t-ng 1m m: M250, R28, Dmax20, OK10-:-12, ct sng l+ct

91m3/h.
Vt liu
CP.1

m3
1.0150
1 011 757
201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
kg
ci
%
0.0200
0.0480
0.3520
1.0000
2,488,660
14,544
6,120
1 079 559
CT.12B

91m3/h.
Vt liu
CP.2

m3
1.0150
971 943
201
360
G vn cu cng tc
inh cc loi
m3
kg
0.0200
0.0480
2,488,660
14,544
38
TT
SHM
inh a cc loi
Vt liu khc
365
999
CT.13
201
360
365
999
CT.13A
201
360
365
999
CT.13B
Thnh phn cng vic
SX5.4201
ci
%
0.3520
1.0000
n gi
(ng )
6,120
1 039 147
m3
m3
kg
ci
%
1.0150
0.0490
0.1990
0.8710
1.0000
1,010,322
2,488,660
14,544
6,120
1 155 646
b tng t-ng 0,45m, m cp phi: M30-07, ph gia siu do Selfill bng

Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
SX5.3204
nh
mc
b tng t-ng 0,45m, m cp phi: M30-10, ph gia siu do Selfill bng

Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
SX5.4201
m3
m3
kg
ci
%
1.0150
0.0490
0.1990
0.8710
1.0000
998,388
2,488,660
14,544
6,120
1 143 532
b tng t-ng 0,45m m cp phi: M30-15, ph gia siu do cao Selfill

Vt liu
VL987 HC Va B tng m M30-15, ph gia Selfill 2020RS

G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
201
360
365
999
CT.13C
201
360
365
999
CT.13D
SX5.3204
m3
1.0250
924,802
m3
kg
ci
%
0.0490
0.1990
0.8710
1.0000
2,488,660
14,544
6,120
1 078 091
b tng t-ng 0,45m m cp phi: M20-44, ph gia Placc 02A bng cn

trc xch 55T.
Vt liu
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
m3
kg
ci
%
1.0250
0.0490
0.1990
0.8710
1.0000
757,795
2,488,660
14,544
6,120
906 908
b tng t-ng 0,45m m: M250, R28, Dmax20, OK10-:-12, ct sng l+ct

91m3/h.
Vt liu
CP.1

m3
1.0150
1 011 757
201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
kg
ci
%
0.0490
0.1990
0.8710
1.0000
2,488,660
14,544
6,120
1 157 103
CT.13E
b tng t-ng 0,45m, m: M200, R28, Dmax20, OK10-:-12, ct sng l+ct

91m3/h.
Vt liu
39
TT
nh
mc
n gi
(ng )
Thnh phn cng vic
CP.2

m3
1.0150
971 943
201
360
365
999
G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
m3
kg
ci
%
0.0490
0.1990
0.8710
1.0000
2,488,660
14,544
6,120
1 116 691
CT.14
SHM
SX5.3904
b tng dm, sn m cp phi: M30-09, ph gia siu do Selfill bng cn

trc xch 55T.
Vt liu

Vt liu khc
999
CT.14A
SX5.4801
m3
1.0250
983,925
1.0000
1,008,523
b tng dm, sn m: M250, R28, Dmax20, OK10-12, ct xay+sng l, ph

gia siu do cao selfill 2020RS bng my bm b tng cng sut 91m3/h.
Vt liu
CP.1

m3
1.0150
1 011 757
999
Vt liu khc
1.0000
1,026,933
CT.14B
999
CT.14C
SX5.4801
b tng dm, sn m cp phi: M30-07, xi mng PC40, ph gia siu do

Vt liu
Vt liu khc
SX5.4801
m3
%
1.0150
1.0000
998,388
1,013,363
b tng dm, sn m cp phi: M30-10, ph gia siu do Selfill bng my

Vt liu

Vt liu khc
999
CT.14E
999
CT.14F
m3
1.0150
1,010,322
1.0000
1,025,477
b tng dm, sn m cp phi: M30-12, ph gia siu do Selfill bng cn

SX5.3904
trc xch 55T.
Vt liu
Vt liu khc
SX5.3904
m3
%
1.0250
1.0000
929,075
952,301
b tng dm, sn m cp phi: M30-15, ph gia siu do Selfill 2020RS

bng cn trc xch 55T.
Vt liu

Vt liu khc
999
CT.15
SX5.4211
m3
1.0250
924,802
1.0000
947,922
b tng ct (tit din 1x1m) m, m cp phi: M30-07, xi mng PC40 Bt

Sn,, ph gia siu do Selfill bng my bm b tng cng sut 91m3/h.
Vt liu
40
TT
201
360
365
999
CT.16
101
507
999
CT.17
SHM
Thnh phn cng vic

G vn cu cng tc
inh cc loi
inh a cc loi
Vt liu khc
nh
mc
m3
m3
kg
ci
%
1.0150
0.0200
0.0480
0.3520
1.0000
n gi
(ng )
998,388
2,488,660
14,544
6,120
1 065 989
SX4.2121 Xy t-ng gch c dy 220mm, va xy M100 bng th cng.

Vt liu
Gch ch (6,5x10,5x22)
Va XM V100
Vt liu khc
vin
m3
%
550.00
0.2900
5.0000
1 364
829 649
990 598
0.02
0.5000
829 649
19 082
3.1000
0.4100
1.0000
180 000
14 299
13 881
SX8.2133 Trt t-ng phng dy 20mm, va trt M100 bng th cng.

Vt liu
507
999
CT.18
261
256
354
CP.1
232
001
002
016
424h
400
CP.2
232
001
002
016
424h
400
CP.3
232
002
Va XM M100
Vt liu khc
m3
%
SX9.1422 SXLD tm ng dy 1,5mm, rng 600mm bng th cng.

Vt liu
Tm ng dy 1,5mm rng 600mm
Thp tm 2ly
Bulng M20
kg
kg
ci
CP ngy cp phi M250R28, xi mng PCB30, Dmax20, ct xay khng ra+Sng L, ok

23/6/2010 10-:-12, ph gia Selfill2020RS (CP s 5 bng 397/CP)
Vt liu
Xi mng PCB30 (370x1,01 = 373,7 kg)
Ct vng Sng L
(272/1546x(1+4,84%)x1,02=0,1881)
Ct xay khng ra
(634/1610x(1+4,49%)x1,025=0,4218)
dm 5x20 (1055x1,05/1540=0,7193)
Ph gia Sellpilll 2020RS
N-c
kg
373.70
1,512
0.1881
429,953
m3
0.4218
239,763
m3
lt
0.7193
4.4000
0.2020
207,347
26,000
5,163
m3
CP ngy cp phi M200R28, xi mng PCB30, Dmax20, ct xay khng ra+Sng l, ok
23/06/2010 10:12, ph gia Selfill 2020RS (CP s 1 bng 397/CP)
Vt liu
Xi mng PCB30 (345x1,01 = 348,45 kg)
kg
348.45
1,512
Ct vng Sng L
0.1937
429,953
m3
(280/1546x(1+4,84%)x1,02=0,1937)
Ct xay khng ra
0.4351
239,763
m3
(654/1610x(1+4,49%)x1,025=0,4351)
3
dm 5x20 (1060x1,05/1540=0,7227)
0.7227
207,347
m
Ph gia Selfill 2020RS
lt
4.1000
26,000
3
N-c
0.2030
5,163
m
CP ngy cp phi M250R28, xi mng PCB30, Dmax40, ct xay khng ra ok 13-:-15,
19/9/2009 ph gia Selfill 2020RS (CP s 2 bng 126/CP)
Vt liu
Xi mng PCB30 (348x1,01 = 351,48 kg)
kg
351.48
1,512
Ct xay khng ra
3
0.4989
239,763
m
(750/1610x(1+4,49%)x1,025=0,4989)
41
TT
SHM
016
017
424
400
Thnh phn cng vic
dm 5x20 (624x1,05/1540=0,7227)
dm 20 x 40 (674x1,015/1492=0,4585)
Ph gia G1
N-c
m3
m3
lt
m3
nh
mc
0.4255
0.4585
3.4800
0.1950
n gi
(ng )
207,347
188,265
16,403
5,163
Ghi ch
+ VL982 HC= 1.011.930 - 3,55 x (16.403 - 15.950) =
1,010,322

+ VL984 HC= 930.728 - 3,65 x (16.403 - 15.950) =
929,075
- Cp phi b tng ti VL987 HC: M s cp phi M30-15, ph gia Selfill 2020RS(M30-15)

+ VL987 HC= 935.332 - 3,51 x (29.000 - 26.000) =
924,802

+ VL979 HC= 999.973 - 3,50 x (16.403 - 15.950) =
998,388
+ VL962 HC= 919.633 - 1,73 x (10.979 - 10.500) =
918,804
- Cp phi b tng ti VL972c HC: M s cp phi M25-14, ph gia Selfill (M25-14)

+ VL972c HC= 1.014.477 - 3,7 x (16.403 - 15.950) =
1,012,801
+ VL953 HC= 758.513 - 1,5 x (10.979 - 10.500) =
757,795

+ VL981 HC= 985.533 - 3,55 x (16.403 - 15.950) =
983,925
Trong :
- 1.011.930; 930.728; 935.332; 999.973; 919.663; 1.014.477; 758.513; 985.533: n gi VL982;
VL984; VL987; VL979; VL962; VL972c; VL953; VL981
- 10.500; 15.950; 26.000: n gi ph gia Placc 02A; Selfill; Selfil 2020RS
- 10.979; 16.403; 29.000: n gi ph gia cp phi
42
Thnh tin
(ng)
VT: 100m2
391 461
383 786
7 676
VT: m2
187 662
5 240
173 486
8 936
VT: tn
17 651 817
17 301 750
258 439
91 627
VT: tn
17 651 363
17 301 750
258 439
91 173
VT: tn
17 027 354
16 677 742
258 439
91 173
VT: /m3
1 047 472
1 026 933
20 539
VT: /m3
1 048 553
1 027 993
20 560
VT: /m3
43
Thnh tin
(ng)
1 047 472
1 026 933
20 539
15 428
15 428
VT: /m3
1 293 899
1 025 477
226 468
15 068
14 076
12 811
42 123
42 123
VT: /m3
960 610
941 774
18 835
15 428
15 428
VT: /m3
941 774
941 774
VT: /m3
905 782
905 782
VT: /m3
1 071 760
1 008 523
49 773
698
2 154
10 611
VT: /m3
811 058
776 739
24 887
349
1 053
8 030
44
Thnh tin
(ng)
VT: /m3
1 022 938
986 522
24 887
349
1 053
10 128
VT: /m3
821 716
776 739
34 841
494
1 506
8 136
VT: /m3
1 033 597
986 522
34 841
494
1 506
10 234
VT: /m3
1 090 355
1 026 933
49 773
698
2 154
10 796
VT: /m3
1 049 539
986 522
49 773
698
45
Thnh tin
(ng)
2 154
10 391
VT: /m3
1 167 202
1 025 477
121 944
2 894
5 331
11 556
VT: /m3
1 154 968
1 013 363
121 944
2 894
5 331
11 435
VT: /m3
1 088 872
947 922
121 944
2 894
5 331
10 781
VT: /m3
915 978
776 739
121 944
2 894
5 331
9 069
VT: /m3
1 168 674
1 026 933
121 944
2 894
5 331
11 571
VT: /m3
1 127 858
46
Thnh tin
(ng)
986 522
121 944
2 894
5 331
11 167
VT: /m3
1 018 608
1 008 523
10 085
VT: /m3
1 037 203
1 026 933
10 269
VT: /m3
1 023 497
1 013 363
10 134
VT: /m3
1 035 731
1 025 477
10 255
VT: /m3
961 824
952 301
9 523
VT: /m3
957 401
947 922
9 479
VT: /m3
1 076 649
47
Thnh tin
(ng)
1 013 363
49 773
698
2 154
10 660
VT: /m3
1 040 128
750 000
240 598
49 530
VT: /m2
19 177
19 082
95
VT: /m
577 744
558 000
5 863
13 881
VT: /m3
1,011,757
565,152
80,892
101,122
149,148
114,400
1,043
VT: /m3
971,943
526,856
83,272
104,312
149,855
106,600
1,048
VT: /m3
883,690
531,438
119,623
48
Thnh tin
(ng)
88,217
86,323
57,082
1,007
/m3
/m3
15)
/m3
/m3
/m3
/m3
/m3
/m3
58.513; 985.533: n gi VL982;
49
Chi tit 3
Bng tng hp gi tr thanh ton

t
S BBNT
S 299/2010/DATSL-KTH ngy 24/06/2010
S 312/2010/DATSLKTH ngy 02/07/2010
S 368/2010/DATSLKTH ngy 29/07/2010
S 409/2010/DATSLKTSL ngy 25/08/2010
S507/2010/DATSLKTSL ngy 05/10/2010
Bng tng hp thanh ton

S 703/10/TTDATSLKHTCKT ngy 6/07/2010
S 561/2010/DATSLKTSL ngy 27/10/2010
3,056,158,182
305,615,818
3,361,774,000
635,804,545
63,580,455
699,385,000
2,991,830,000
299,183,000
3,291,013,000
661,359,091
66,135,909
727,495,000
186,530,909
18,653,091
205,184,000
2,682,890,000
268,289,000
2,951,179,000
600,449,091
60,044,909
660,494,000
217,891,818
21,789,182
239,681,000
10
5,078,178,182
507,817,818
5,585,996,000
11
886,103,636
469,620,000
88,610,364
46,962,000
974,714,000
516,582,000
12
13
3,678,723,636
367,872,364
4,046,596,000
14
621,253,636
320,386,364
62,125,364
32,038,636
683,379,000
352,425,000
15
16
3,712,339,091
371,233,909
4,083,573,000
17
632,586,364
63,258,636
695,845,000
18
348,683,636
34,868,364
383,552,000
19
4,062,435,455
406,243,545
4,468,679,000
20
661,401,818
66,140,182
727,542,000
21
362,796,364
36,279,636
399,076,000
22
3,083,717,273
308,371,727
3,392,089,000
23
489,615,455
48,961,545
538,577,000
24
S 609/2010/DATSLKTSL ngy 13/12/2010
S 641/2010/DATSLKTSL ngy 31/12/2010
S 27/2011/DATSLKTSL ngy 27/1/2011
Ghi
ch
1
2

6
Gi tr tr-c thu Thu GTGT (10%) Gi tr thanh ton

()
()
()
2,797,300,909
279,730,091
3,077,031,000
611,469,091
61,146,909
672,616,000
43
t
S BBNTngy 27/1/2011
9 S 27/2011/DATSLKTSL
Bng tng hp thanh ton
Gi tr tr-c thu Thu GTGT (10%) Gi tr thanh ton

()
()
()
Ghi
ch
309,562,727
30,956,273
340,519,000
25
3,748,801,818
374,880,182
4,123,682,000
26
449,033,636
44,903,364
493,937,000
27
11 S 330/2011/DATSLKTVT ngy 27/9/2011
4,266,054,545
426,605,455
4,692,660,000
28
12 S 427/2011/DATSLKTVT ngy 10/12/2011
1,838,870,000
183,887,000
2,022,757,000
29
49,461,847,272
4,946,184,728
54,408,032,000
10 S 141/2011/DATSLKTSL ngy 27/4/2011
Cng
44
Chi tit 4
Bng tng hp trc tip ph khc

Gi tr (ng)
TT
Khon mc chi ph
K hiu
Trc tip ph khc

Nm 2010
Nm 2011
1 Chi ph trc tip
T
2 Chi ph chung
C
3 Thu nhp chu thu tnh tr-c
TL
4 Gi tr tr-c thu
gtt
5 Thu gi tr gia tng
VAT
6 Gi tr TTP sau thu
Gtp
7 Gi tr sau chit gim
Cg
8 Gi tr NT thanh ton t ny
Gtt
9 Gi tr thanh ton
Gtt
10 Gi tr cn li
9 Chi ph BH 1%
Gbh
12 Gi tr n v cn -c h-ng lmGTT
trn
+ Gi tr tr-c thu
+ Thu gi tr gia tng
Din gii
TT/2
T x 1,05 x 5,5%
(T + C) x 6%
T + C + TL
gtt x 10%
gtt + VAT
Gtp x 2%
(Gtp - Cg)
Gtt x 1%
Gtt - Gbh
954,435,977
802,681,253
151,754,725
477,217,989
27,559,339
30,286,640
535,063,967
53,506,397
588,570,364
11,771,407
576,798,956
522,965,000
53,833,956
5,767,990
48,066,000
43,696,364
4,369,636
#REF!
32597000

An Ca SD7.Quyet Toan Gian Bien The Tu Cao Trinh 126.05 - 138m (BBNT 91-2013)

Enviado por

Dados do documento

Título original

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

An Ca SD7.Quyet Toan Gian Bien The Tu Cao Trinh 126.05 - 138m (BBNT 91-2013)

Enviado por

Direitos autorais:

Formatos disponíveis

so snh chi ph n

Thi gian thi cng

Chi tit 1.1A

Ni dung cng vic

nh mc nhn cng trong 1 ca my

Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T my 4:

SXLD v tho d cp pha thp tm nh bng th cng.

SXLD ct thp t-ng, ct bng cn trc Thp MD2200.

VD SX5.7642 Thp kt cu F 18 CIII.

VD SX5.7643 Thp kt cu F > 18 CIII.

SXLD ct thp t-ng, ct bng cn trc xch 25T.

VD SX5.7603 Thp kt cu F > 18 CIII.

SXLD ct thp t-ng, ct bng cn thp 25T.

Thp kt cu F > 18 CIII.

SXLD ct thp dm sn bng cn trc xch 25T.

Thp kt cu F > 18 CIII.

SXLD ct thp dm sn bng cn trc thp 25T.

Thp kt cu F > 18 CIII.

Thp thi cng (Tnh 3% thp kt cu).

Thp thi cng F 18 CII.

Thp thi cng F 18 CIII.

Thp thi cng F > 18 CIII.

b tng t-ng > 5m, m cp phi: M20-17, ph gia Selfill bng

b tng tng 5m, m cp phi: M2017, ph gia Selfill bng

SX5.3237a + b tng tng 3m, m cp phi: M2044, ph gia Placc 02A

SX5.3227a + b tng tng 2m, m cp phi: M2044, ph gia Placc 02A

SX5.3217a + b tng tng 1m, m cp phi: M2044, ph gia Placc 02A

b tng tng 3m, m cp phi: M2017, ph gia Selfill bng

b tng tng 1m, m cp phi: M2017, ph gia Selfill bng

b tng tng 1m, m cp phi: M2017, ph gia Selfill bng

VD SX5.4212 b tng ct (tit din 1mx1m) m cp phi: M30-10, ph gia siu

VD SX5.4222 b tng ct (tit din 1mx1,5m) m cp phi: M30-10, ph gia

Sn xut va b tng lnh qua dy chuyn trm trn 120m3/h. (nhn

SXLD ng nha PVC D=100mm bng th cng (theo tiu chun ng

SXLD thp khng g dy 2mm, rng 200mm bng th cng.

SXLD bao ti ay tm nha -ng dy 1cm(1 lp vi ay 2 lp nha

SXLD bao ti ay tm nha -ng dy 2cm(2 lp vi ay 3 lp nha

Gian bin th - T cao trnh 126,05m n cao trnh 138,00m - T my 5:

SXLD v tho d cp pha thp tm nh bng th cng.

SXLD v tho d cp pha thp tm ln cng trnh thy cng bng

SXLD v tho d cp pha thp tm ln cng trnh thu cng bng

SXLD ct thp t-ng, ct bng cn trc Thp MD2200.

Thp kt cu F > 18 CIII.

SXLD ct thp t-ng, ct bng cn thp 25T.

SXLD ct thp dm sn bng cn trc thp 25T.

Thp kt cu F > 18 CIII.

Thp thi cng (Tnh 3% thp kt cu).

Thp thi cng F 18 CII.

Thp thi cng F 18 CIII.

Thp thi cng F > 18 CIII.

SX5.3237a + b tng tng 3m, m cp phi: M2044, ph gia Placc 02A

SX5.3217a + b tng tng 1m, m cp phi: M2044, ph gia Placc 02A

b tng tng 1m m cp phi: M2017, ph gia Selfill bng my

b tng tng 1m, m: M200, R28, Dmax20, OK10:12, ct

b tng tng 0,45m, m cp phi: M3010, ph gia Selfill bng

b tng t-ng > 5m m: M200, R28, Dmax20, OK10-:-12, ct sng

b tng tng 3m, m: M200, R28, Dmax20, OK10:12, ct

b tng dm, sn m: M250, R28, Dmax20, OK10-:-12, ct sng

b tng dm, sn m cp phi: M25-01, ph gia Placc 02A bng

b tng dm, sn m cp phi: M30-10, ph gia Selfill bng my

b tng dm, sn m cp phi: M30-09, ph gia Selfill bng cn

b tng dm, sn m cp phi: M30-15, ph gia siu do cao

b tng dm, sn m cp phi: M30-15, ph gia siu do cao