PB&C0.00Project Budget & ControlPB&CProject :
BIOMINEM&EContact Amounts:5,098,374,000.00G&ABudget
Cost:4,188,235,858.73Confirm Purchase $
:4,256,403,520.4516.51%Budget G&A :910,138,141.27Variance ( as
extral G&A )(68,167,661.72)841,970,479.55S/No.ItemContract
PricesBudget PricePurchase PriceName of supplier/
contracterVarianceMaterial (US $)Labours (US $)Material (US
$)Labours (US $)Material (US $)Labours (US $)Total (US
$)MaterialLaboursSub-
Total5,098,374,00003,314,058,008874,177,8513,306,599,884949,803,6364,256,403,5207,458,124(75,625,785)Contract
Price4,600,000,000000A.CHI PH QUN L0001000QUAN LY
PHI204,374,215100,000,000100,000,0000104,374,215Hoa
Hong92,000,00092,000,00092,000,00000THUE
COTANER11,000,00011,000,000(11,000,000)0Luong PM&
SM200,000,000200,000,0000(200,000,000)000000000000B.THU
PH000000THAU PHU DIEN$207,000,000207,000,000207,000,00000THAU PHU
PCCC$254,993,636254,993,636254,993,63600THAU PHU
hvac35,000,00035,000,00035,000,00000000000000000000TRAM
DIEN$645,454,545$645,454,545645,454,54500TU
DIEN$344,758,029$344,758,029344,758,02900TU DIEU KIEN
BOM31,805,00031,805,00031,805,00000000ONG DIEN + PHU
KiN$15,475,48317,505,34017,505,340(2,029,857)0TRUNKING$108,688,67064,008,00064,008,00044,680,6700CAP$462,979,160438,310,950438,310,95024,668,2100CAP
TAISIN7,364,0007,364,000(7,364,000)0CAP
LOA$10,395,75010,395,750(10,395,750)0CAP DIEN
CADIVI$27,693,73927,693,739(27,693,739)0CAP DIEN
taisin$8,253,0008,253,000(8,253,000)0CAP DONG
TRUC3,719,0343,719,034(3,719,034)0CAP DIEN
CADIVI9,347,0089,347,008(9,347,008)000FA$35,164,89025,543,00025,543,0009,621,8900PA$24,967,48020,636,36420,636,3644,331,1160ONG
GI$463,931,988439,114,465439,114,46524,817,5230mat bich+phu
kien3,316,2733,316,273(3,316,273)0ong GI+phu
kien15,770,09115,770,091(15,770,091)0phu kien ong
GI1,060,0001,060,000(1,060,000)0LOC
GIO$28,240,000$14,685,00014,685,00013,555,0000DONG
HO$1,833,000$1,833,0001,833,00000ONG
NUOC$7,889,4306,792,1496,792,1491,097,2810BOM+B QUN
TINH$341,833,000$334,777,000334,777,0007,056,0000VAN$103,072,00067,667,60067,667,60035,404,4000van
oho$9,140,0009,140,000(9,140,000)0VAN
ALARM10,355,000.0010,355,000(10,355,000)0VAN
ALARM$19,380,00019,380,000(19,380,000)0VAN ( PHAT
SINH)$15,292,00015,292,000(15,292,000)0van$3,045,0003,045,000(3,045,000)0CUM
TREO+TY+V+BULON$26,230,158026,230,1580DEN$91,201,32052,284,50052,284,50038,916,8200SSO$5,985,6803,399,8603,399,8602,585,8200SO218,165218,165(218,165)0ONG
DONG$6,285,7646,089,0946,089,094196,6700ONG
GIO$146,701,23867,451,10067,451,10079,250,1380CACH
NHIET$15,649,59215,649,592(15,649,592)0CACH
NHIET$4,474,5284,474,528(4,474,528)0ONG
GIO13,158,20013,158,200(13,158,200)0CACH NHIET TIEU
AM$6,102,2736,102,273(6,102,273)0bang keo
bac$900,000900,000(900,000)0CACH
NHIET$3,048,6223,048,622(3,048,622)0simily$550,000550,000(550,000)0PCCC$50,470,00038,260,00038,260,00012,210,0000DAU
SPRINLER+CHUP21,150,80021,150,800(21,150,800)0dau
chuyen720,000720,000(720,000)0ONG DIEN
gi$21,233,87314,551,00014,551,0006,682,8730CUM TREO+TY+V+BULON+PHU
KIEN73,013,65573,013,655(73,013,655)0PHU KIEN CAC
LAOI14,633,79214,633,792(14,633,792)0QUAT$27,762,000$27,762,00027,762,00000CAMERA$32,333,70030,324,00030,324,0002,009,7000VAT
TU PHU8,523,0918,523,091(8,523,091)0VAT TU
PHU6,552,6756,552,675(6,552,675)000E.VARIATIONPHAN PHT
SINH498,374,000000CAP DIEN
TAISIN10,944,00010,944,00010,944,00000CAP DIEN
TAISIN128,835,480128,835,480128,835,48000BAO
CHAY5,240,0005,240,0005,240,00000ONG
DIEN1,299,6801,299,6801,299,68000ONG DIEN451,818451,818451,81800ONG
GI9,004,9459,004,9459,004,94500MCCB2,223,8192,223,8192,223,81900VAT
TU PHU1,868,0001,868,0001,868,00000VAN880,000880,000880,00000Pht
sinh nhn cng PCCC10,810,00010,810,00010,810,00000Pht sinh nhn cng
in70,000,00050,000,00050,000,000020,000,000TU
DIEN45,000,00045,000,00045,000,00000TU
DIEN84,013,85884,013,85884,013,8580000000
SummaryTh s : IEC/1493/RV1/2012Ngy : 08/ 06/
2012MatLabRoundVND1.051.00221000Trm bin pD n: SAPAI BNH
DNG1.201.20221000T ina im : KCN RCH BP, HUYN BN CT , TNH BNH
DNG1.201.20221000Cp v ng dyHng Mc : TNG KT1.201.20221000n, cng tc,
cmBUGDETGI HP NGPROFIT1.201.20221000Tip aSttHng McS.Lgn VTngThnh
Tin(VND)TngThnh Tin(VND)Vt tNhn cngTngPercentageGhi
Ch1.201.20221000CCTV, Bo chy, PAVt tNhn cngVt tNhn
cng1.201.20221000Phng schATRM BIN P1.201.20221000Bm CCITRM BIN P
630kVA$605,968,8600.0$605,968,860$711,857,160$105,888,30017.47%Giao
trn gi1.201.20221000CchyBC IN NH XNGIH THNG
IN1gi$1,259,732,670$220,749,480$1,480,482,150$1,589,310,030$279,771,450$1,869,081,480$329,577,360$59,021,970$388,599,33026.25%1T
in1gi$344,843,940$15,960,000$360,803,940Mnh Tn - MG2Cp
in1gi$461,290,200$92,293,740$553,583,940LS3Cp tn hiu (RG6,
20p)1gi$5,340,300$2,310,000$7,650,300Alantek, Saicom4n chiu
sng1gi$136,315,410$14,112,000$150,427,410Duhal5Cng tc,
cm1gi$7,435,680$6,321,000$13,756,680Sino6Tray/
trunking1gi$73,641,540$26,838,000$100,479,5407ng
uPVC1gi$11,379,900$2,011,800$13,391,700Binh Minh8ng
PVC1gi$17,514,000$14,595,000$32,109,000SP9ng
GI1gi$15,891,120$3,593,100$19,484,220CVL10Man
hole1gi$10,000,200$2,000,040$12,000,24011Ph kin (cho u cp,ty treo,
cho trunking, ng,)1gi$54,460,350$16,823,520$71,283,87012H thng tip
a1gi$11,218,200$10,724,280$21,942,48013H thng
camera1gi$45,445,470$1,260,000$46,705,470Taiwan14H thng
PA1gi$20,391,000$1,071,000$21,462,000TOA15H thng
FA1gi$38,265,360$5,586,000$43,851,360Horing16Nghim thu
PCCC1gi$6,300,000$6,300,00017Chi ph vn
chuyn1gi$5,250,000$5,250,000IIH THNG PHNG
SCH1gi$246,803,744$63,494,272$310,298,017$293,124,869$75,145,689$368,270,558$46,321,125$11,651,416$57,972,54118.68%1AHU
km cao su chng rung1gi$1,050,000$5,512,500$6,562,500Ch lp
t2Qut1gi$29,778,000$2,452,800$32,230,800Fantech3Phin lc, ng
h1gi$34,126,260$2,520,000$36,646,260VAF4H thng ng
ng1gi$11,123,070$2,829,750$13,952,820Hailiang-Maxflex5H thng ng nc
ngng1gi$1,067,640$320,040$1,387,680Bnh Minh-Maxflex6H thng ng
gi1gi$167,574,734$41,168,752$208,743,487Huy Phat7T
in1gi$1,680,000$1,680,000Ch lp t8Cp
in1gi$2,084,040$3,318,000$5,402,040LS9Chi ph vn
chuyn1gi$5,250,000$5,250,000IIIH THNG CHA
CHY1gi$1,136,161,059$241,926,037$1,378,087,097$1,402,040,285$285,105,886$1,687,146,171$265,879,226$43,179,848$309,059,07422.43%1H
thng bm cha chy1gi$341,116,020$10,516,800$351,632,820Mitshuky2T iu
khin bm cha chy1gi$75,600,000$1,680,000$77,280,000Vit
Nam3Van1gi$111,849,150$4,200,000$116,049,150Rinco4ng ng Trng km v
ph kin1gi$540,893,169$174,646,237$715,539,407Seah/China5T cha chy (
Bao gm van gc, lng phun, ngm ni
)1gi$23,197,020$3,780,000$26,977,020Vit Nam6Bnh cha chy CO2+ gi
treo1gi$15,971,760$1,512,000$17,483,760China7Bnh cha chy ABC+ gi
treo1gi$6,733,440$1,512,000$8,245,440China8u cha chy
Spinler2gi$20,800,500$17,829,000$38,629,500Tycho/China9Chi ph vn
chuyn3gi$5,250,000$5,250,00010Chi ph nghim thu
PCCC4gi$21,000,000$21,000,000IVCHI PH
KHC1gi$43,000,000$43,000,000$43,000,0000.00.00%20,000VCOMMISSIONINGHI
LI TUN0.008TNG CNG (Sau gim
gi)$3,248,666,333$569,169,790$3,817,836,123$3,284,475,184$640,023,025$4,679,355,368$861,519,24518.41%THU
VAT (10%)$324,866,633$56,916,979$381,783,612$467,935,537THNH
TIN$3,573,532,967$626,086,769$4,199,619,735$5,147,290,905
&CTrang &P/&N&R&A
TramTh s : IEC/1493/RV1/2012Ngy : 08/ 06/ 2012BNG KHI LNGD n:
SAPAI BNH DNGa im : KCN RCH BP, HUYN BN CT , TNH BNH DNGHNG MC :
TRM BIN P605,968,860.00STTNi Dung Cng VicS.LgVTUnit Price
(usd)Unit. MTotal MTotal Ln gi (VND)Thnh tin (VND)n giThnh tinGhi
chMatLabRoundVNDMat.Lab.DisA/T Dis.A/T Dis.Vt tNhn cngVt tNhn
cng(VND)(VND)11221000Trm bin pITrm Bin
p21.00362,181.1217,246.720.0$362,181,1200.0$362,181,120MBT III-
630KVA-22/0.4KV1My15,952.3815,952.3815,952.380.0$334,999,9800.0$334,999,9800.0$334,999,980$334,999,980THIBIDI/VNTI
/ TU1b0.00.00.00.00.00.00.00.00.0Phi tha thun L Bn Ct cpin k in t
120/208V-5A1Ci0.00.00.00.00.00.00.00.00.0L cpLA
18KV3Ci57.8657.86173.580.0$1,215,0600.0$3,645,1800.0$1,215,060$3,645,180Hn
QucFCO Polymer 27KV-100A +
ch3Ci83.5783.57250.710.0$1,754,9700.0$5,264,9100.0$1,754,970$5,264,910Hn
Quc FCO 2400
Composit1B95.2495.2495.240.0$2,000,0400.0$2,000,0400.0$2,000,040$2,000,040VNB
2400 +
chng2B92.9592.95185.900.0$1,951,9500.0$3,903,9000.0$1,951,950$3,903,900VNDy
ng bc 25mm2 -
24KV36m4.054.05145.800.0$85,0500.0$3,061,8000.0$85,050$3,061,800Th.Pht,
Ng.LanS ng
24KV6Ci12.8112.8176.860.0$269,0100.0$1,614,0600.0$269,010$1,614,060Minh
Longng PVC
11424m4.054.0597.200.0$85,0500.0$2,041,2000.0$85,050$2,041,200Bnh
MinhCo
D1142Ci3.573.577.140.0$74,9700.0$149,9400.0$74,970$149,940Bnh
MinhChp bo v
MBA,FCO,LA1B214.29214.29214.290.0$4,500,0900.0$4,500,0900.0$4,500,090$4,500,090HQPh
kin u ni (u coss,
kp,..)1L47.6247.6247.620.0$1,000,0200.0$1,000,0200.0$1,000,020$1,000,020VNIITip
a Trm846.130.0$17,768,7300.0$17,768,730Ging tip
a3Ging71.4371.43214.290.0$1,500,0300.0$4,500,0900.0$1,500,030$4,500,090VNDy
ng trn
M2530kg13.7613.76412.800.0$288,9600.0$8,668,8000.0$288,960$8,668,800Th.Pht,
Ng.LanCc tip
a3Ci7.147.1421.420.0$149,9400.0$449,8200.0$149,940$449,820VNKp cc
loi10Ci2.622.6226.200.0$55,0200.0$550,2000.0$55,020$550,200VNHa cht
gim in
tr6Bao28.5728.57171.420.0$599,9700.0$3,599,8200.0$599,970$3,599,820VNIIIng
Dy6,555.810.0$137,672,0100.0$137,672,010LA
18KV3Ci57.8657.86173.580.0$1,215,0600.0$3,645,1800.0$1,215,060$3,645,180Hn
QucFCO Polymer 27KV-100A +
ch3Ci83.5783.57250.710.0$1,754,9700.0$5,264,9100.0$1,754,970$5,264,910Hn
QucTr BTLT 12
M2Tr119.05119.05238.100.0$2,500,0500.0$5,000,1000.0$2,500,050$5,000,100Th
c cn
1,2m4Ci9.299.2937.160.0$195,0900.0$780,3600.0$195,090$780,360VNMng
b
tng2Mng14.2914.2928.580.0$300,0900.0$600,1800.0$300,090$600,180VNB
2400 +
chng4B64.2964.29257.160.0$1,350,0900.0$5,400,3600.0$1,350,090$5,400,360VNBu
lng 22 x
6004B2.382.389.520.0$49,9800.0$199,9200.0$49,980$199,920VNLng dn
2432Ci0.240.247.680.0$5,0400.0$161,2800.0$5,040$161,280VNDy ng bc
25mm2 -
24KV18m3.803.8068.400.0$79,8000.0$1,436,4000.0$79,800$1,436,400Th.Pht,
Ng.LanKp quai U + dy
nng3B8.298.2924.870.0$174,0900.0$522,2700.0$174,090$522,270VNCp As
50mm2 (on ng dy i ni dng cp
trn)75Kg2.862.86214.500.0$60,0600.0$4,504,5000.0$60,060$4,504,500Cp
Cu/XLPE/DSTA/PVC-3x50mm2120m27.6227.623,314.400.0$580,0200.0$69,602,4000.0$580,020$69,602,400LSCp
ng bc 50 mm2 - 24KV (trung
ha)120m5.985.98717.600.0$125,5800.0$15,069,6000.0$125,580$15,069,600Th.Pht,
Ng.Lanu cp ngm 3
pha2B271.43271.43542.860.0$5,700,0300.0$11,400,0600.0$5,700,030$11,400,060VNng
st trng km
11420m11.9011.90238.000.0$249,9000.0$4,998,0000.0$249,900$4,998,000VNng
PVC
11424m4.054.0597.200.0$85,0500.0$2,041,2000.0$85,050$2,041,200Bnh
MinhPh kin cp
ngm1L23.8123.8123.810.0$500,0100.0$500,0100.0$500,010$500,010VNS ng
24KV6Ci12.8112.8176.860.0$269,0100.0$1,614,0600.0$269,010$1,614,060Minh
LongChui
Polimer6B14.0514.0584.300.0$295,0500.0$1,770,3000.0$295,050$1,770,300Minh
LongVt t ph (Bulon,bng nguy him,bng
g,.)1L47.6247.6247.620.0$1,000,0200.0$1,000,0200.0$1,000,020$1,000,020VNCp
tn
hiu30m3.433.43102.900.0$72,0300.0$2,160,9000.0$72,030$2,160,900Ngc
LanIVChi Ph
Khc88,347.004,207.000.0$1,855,287,000$88,347,0000.0$88,347,000Chi
ph thit
k1L1,028.571,028.571,028.570.0$21,599,9700.0$21,599,9700.0$21,599,970$21,599,970Chi
ph ng - ct
in1L166.67166.67166.670.0$3,500,0700.0$3,500,0700.0$3,500,070$3,500,070Chi
ph gim st thi
cng1L738.10738.10738.100.0$15,500,1000.0$15,500,1000.0$15,500,100$15,500,100Chi
ph nghim
thu1L233.17233.17233.170.0$4,896,5700.0$4,896,5700.0$4,896,570$4,896,570Thm
nh T/ k +tha thun u
ni1L714.29714.29714.290.0$15,000,0900.0$15,000,0900.0$15,000,090$15,000,090Chi
ph kim nh vt t, thit
b1L392.86392.86392.860.0$8,250,0600.0$8,250,0600.0$8,250,060$8,250,060Nhn
cng1L666.67666.67666.670.0$14,000,0700.0$14,000,0700.0$14,000,070$14,000,070My
thi cng + vn
chuyn1L266.67266.67266.670.0$5,600,0700.0$5,600,0700.0$5,600,070$5,600,070TNG28,855.660.0$605,968,8600.0$605,968,860VAT
(10%)2,885.570.0$60,596,8860.0$60,596,886TNG
CNG31,741.230.0$666,565,7460.0$666,565,746605,968,860.000.00.00%605,968.8617,493.00
&CTrang &P/&N&R&"Times New
Roman,Italic"&11&Avantruong:gi hi Thibidi 331tr759
DienTh s : IEC/1493/RV1/2012Ngy : 08/ 06/ 2012BNG KHI LNGD n:
SAPAI BNH DNGMatLabRoundVNDa im : KCN RCH BP, HUYN BN CT , TNH BNH
DNG108381.50%11221000T inHNG MC : H THNG IN - KHU NH XNG11221000Cp
v ng dy21.001,480,482,15011221000n, cng tc, cmSTTNi Dung Cng
VicS.LgVTUnit Price (usd)Unit. MTotal MTotal Ln gi (VND)Thnh tin
(VND)n giThnh tinGhi ch11221000Tip aMat.Lab.DisA/T Dis.A/T Dis.Vt
tNhn cngVt tNhn cng(VND)(VND)11221000CCTV, Bo chy, PAIT
in4.63%16,421.14760.00$344,843,940$15,960,000$360,803,9401T in
MSB1Ci13,382.14200.0013,382.1413,382.14200.00$281,024,940$4,200,000$281,024,940$4,200,000$285,224,940$285,224,940V
t in 2080Hx2100Wx1000D-IP43, Tole 2.00mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/2A2BTelemecaniqueng h o
vn(0-500V) v cng tc chn2CiSchneiderng h o ampe(0-1000V) v cng tc
chn2CiSchneiderMCT 1000/5A Class 1.0, 15VA7CiRisesun/ TaiwanR le bo
v chm t2CiMikro/ MalaysiaPCT 1000/5A Class 5P10, 15VA8CiRisesun/
TaiwanATS 3P 1000A 50KA (2 x MCCB 3P 1000A) & Ph kin
ATS1BSchneiderATS Controller (LOGO, UPS, relay.)1BSchneiderMCCB 3P
350A 36KA.1CiSchneiderMCCB 3P 300A 36KA.1CiSchneiderMCCB 3P 175A
18KA.1CiSchneiderMCCB 3P 150A 18KA.1CiSchneiderMCCB 3P 125A
18KA.1CiSchneiderMCCB 3P 100A 15KA.1CiSchneiderMCCB 3P 75A
10KA.1CiSchneiderMCCB 3P 80A 10KA.1CiSchneiderMCCB 3P 60A
10KA.1CiSchneiderMCCB 3P 50A 10KA.1CiSchneiderMCCB 3P 40A
10KA1CiSchneiderMCCB 3P 30A 10KA.1CiSchneiderNgn T BCiMCCB 3P 630A
50KA.1CiSchneiderMCCB 3P 100A 18KA.6CiSchneiderCng tc t cho T 3P
50KVAr 220V6CiSchneiderT b 3P 50KVAr 440V6CiEpcos/ IndiaB iu khin t
b 6 cp-220V1BMikro/ MalaysiaQut ht & Cm bin nhit1CiTaiwanNhn
Cng, Ph kin1BViet Nam2T in
DB-CK1Ci201.9080.00201.90201.9080.00$4,239,900$1,680,000$4,239,900$1,680,000$5,919,900$5,919,900V
t in 500Hx400Wx200D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/5A1BTelemecaniqueMCB 3P
32A 6KA.1CiSchneiderMCB 3P 25A 6KA.1CiSchneiderRCCB 4P 40A
100mA1CiSchneiderMCB 1P 16A 4.5KA.8CiSchneiderNhn Cng, Ph kin1LViet
Nam3T in
DB-LP-011Ci406.5780.00406.57406.5780.00$8,537,970$1,680,000$8,537,970$1,680,000$10,217,970$10,217,970V
t in 1600Hx600Wx400D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/2A1BTelemecaniqueMCCB 3P
80A 10KA.1CiSchneiderMCB 3P 32A 6KA.1CiSchneiderRCCB 4P 40A
100mA.1CiSchneiderMCB 1P 16A 4.5KA.39CiSchneiderNhn Cng, Ph
kin1LViet Nam4T in DB-1 (Khu c kh &
Panel)1Ci789.43120.00789.43789.43120.00$16,578,030$2,520,000$16,578,030$2,520,000$19,098,030$19,098,030V
t in 1800Hx600Wx400D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/2A1BTelemecaniqueMCCB 3P
175A 18KA.1CiSchneiderMCB 3P 40A 4.5KA.1CiSchneiderMCB 3P 32A
4.5KA.3CiSchneiderMCB 3P 25A 4.5KA.5CiSchneiderMCB 3P 20A
4.5KA.8CiSchneiderMCB 3P 16A 4.5KA.7CiSchneiderMCB 1P 32A
4.5KA.2CiSchneiderMCB 1P 20A 4.5KA.4CiSchneiderMCB 1P 16A
4.5KA.2CiSchneiderNhn Cng, Ph kin1LViet Nam5T in DB-2 (Khu
giy)1Ci196.4880.00196.48196.4880.00$4,126,080$1,680,000$4,126,080$1,680,000$5,806,080$5,806,080V
t in 800Hx600Wx220D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1Ci80.00Viet Namn bo pha (R,Y,B) + Cu ch
220V/2A1B80.00TelemecaniqueMCCB 3P 50A 10KA.1Ci80.00SchneiderMCB 3P
40A 4.5KA.1Ci80.00SchneiderMCB 3P 20A 4.5KA.2Ci80.00SchneiderMCB 1P
20A 4.5KA.2Ci80.00SchneiderMCB 1P 16A 4.5KA.2Ci80.00SchneiderNhn
Cng, Ph kin1L80.00Viet Nam6T in DB-3 (Khu
may)1Ci404.1080.00404.10404.1080.00$8,486,100$1,680,000$8,486,100$1,680,000$10,166,100$10,166,100V
t in 800Hx600Wx220D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/2A1BTelemecaniqueMCCB 3P
60A 10KA.1CiSchneiderRCCB 4P 63A 100mA1CiSchneiderMCB 3P 20A
4.5KA.1CiSchneiderMCB 3P 16A 4.5KA.5CiSchneiderMCB 1P 20A
4.5KA.2CiSchneiderMCB 1P 16A 4.5KA.10CiSchneiderNhn Cng, Ph
kin1LViet Nam7T in DB-4 (Khu
git)1Ci1,040.52120.001,040.521,040.52120.00$21,850,920$2,520,000$21,850,920$2,520,000$24,370,920$24,370,920V
t in 1800Hx600Wx400D-IP43, Tole 1.5mm T ng, trong nh, Sn tnh
in1CiViet Namn bo pha (R,Y,B) + Cu ch 220V/2A1BTelemecaniqueMCCB 3P
350A 36KA.1CiSchneiderMCCB 3P 100A 10KA.2CiSchneiderMCCB 3P 75A
10KA.1CiSchneiderMCB 3P 40A 4.5KA.2CiSchneiderMCB 3P 32A
4.5KA.4CiSchneiderMCB 3P 25A 4.5KA.2CiSchneiderMCB 3P 20A
4.5KA.2CiSchneiderMCB 1P 20A 4.5KA.5CiSchneiderMCB 1P 16A
4.5KA.8CiSchneiderNhn Cng, Ph kin1LViet NamIICp chnh v ng
dy13.6%0.1921,513.214,047.75$451,777,410$85,002,750$536,780,1601Cp
6x1Cx240mm2 Cu/XLPE/PVC + 2x1Cx185mm2 Cu/XLPE/PVC + E120mm2 Cu/PVC
t trm bin p n
MSB9m188.3024.404%180.761,626.84219.60$3,795,960$512,400$34,163,640$4,611,600$4,308,360$38,775,240LS/
t2Cp 4x1Cx10mm2 Cu/XLPE/PVC + E10mm2 Cu/PVC t MSB n
DB-GH165m5.210.804%5.00825.00132.00$105,000$16,800$17,325,000$2,772,000$121,800$20,097,000LS/
t3Cp 4x1Cx50mm2 Cu/XLPE/PVC + E25mm2 Cu/PVC t MSB n
DB-OFF120m20.832.264%20.002,400.00271.20$420,000$47,460$50,400,000$5,695,200$467,460$56,095,200LS/
t4Cp 4x1Cx25mm2 Cu/XLPE/PVC + E16mm2 Cu/PVC t DB-OFF n
DB-OFF120m11.541.264%11.08221.6025.20$232,680$26,460$4,653,600$529,200$259,140$5,182,800LS/
t5Cp 4x1Cx95mm2 Cu/XLPE/PVC + E50mm2 Cu/PVC t MSB n Phng
bm110m40.686.104%39.054,295.50671.00$820,050$128,100$90,205,500$14,091,000$948,150$104,296,500LS/
t6Cp 4x1Cx25mm2 Cu/XLPE/PVC + E16mm2 Cu/PVC t MSB n
DB-LP62m11.541.264%11.08686.9678.12$232,680$26,460$14,426,160$1,640,520$259,140$16,066,680LS/
t7Cp 4x1Cx6mm2 Cu/XLPE/PVC + E6mm2 Cu/PVC t MSB n
DB-CK35m3.440.704%3.31115.8524.50$69,510$14,700$2,432,850$514,500$84,210$2,947,350LS/
t8Cp 4x1Cx50mm2 Cu/XLPE/PVC + E25mm2 Cu/PVC t MSB n
DB-136m20.832.264%20.00720.0081.36$420,000$47,460$15,120,000$1,708,560$467,460$16,828,560LS/
t10Cp 4x1Cx16mm2 Cu/XLPE/PVC + E16mm2 Cu/PVC t MSB n
DB-250m8.021.104%7.70385.0055.00$161,700$23,100$8,085,000$1,155,000$184,800$9,240,000LS/
t11Cp 4x1Cx16mm2 Cu/XLPE/PVC + E16mm2 Cu/PVC t MSB n
DB-362m8.021.104%7.70477.4068.20$161,700$23,100$10,025,400$1,432,200$184,800$11,457,600LS/
t12Cp 4x1Cx120mm2 Cu/XLPE/PVC + E50mm2 Cu/PVC t MSB n
DB-474m49.996.104%47.993,551.26451.40$1,007,790$128,100$74,576,460$9,479,400$1,135,890$84,055,860LS/
t13Ph kin u ni (u coss,
gland,..)1gi153.0545.92153.05153.0545.92$3,214,050$964,320$3,214,050$964,320$4,178,370$4,178,370Viet
Nam14H ga
1200x12001Ci190.4838.10190.48190.4838.10$4,000,080$800,100$4,000,080$800,100$4,800,180$4,800,180Viet
Nam15H ga
800x8002Ci142.8628.57142.86285.7257.14$3,000,060$599,970$6,000,120$1,199,940$3,600,030$7,200,060Viet
Nam16ng lun uPVC
16840m10.801.363%10.48419.2054.40$220,080$28,560$8,803,200$1,142,400$248,640$9,945,600Bnh
Minh/ t17ng lun uPVC
11415m3.860.963%3.7456.1014.40$78,540$20,160$1,178,100$302,400$98,700$1,480,500Bnh
Minh/ t18ng lun uPVC
6030m1.490.483%1.4443.2014.40$30,240$10,080$907,200$302,400$40,320$1,209,600Bnh
Minh/ t19Thang cp 600x100x1.5 m tnh
in23m8.954.0010%8.06185.3892.00$169,260$84,000$3,892,980$1,932,000$253,260$5,824,980Viet
Nam20Thang cp 400x100x1.2 m tnh
in75m7.103.0010%6.39479.25225.00$134,190$63,000$10,064,250$4,725,000$197,190$14,789,250Viet
Nam21Thang cp 300x100x1.2 m tnh
in116m6.482.5010%5.83676.28290.00$122,430$52,500$14,201,880$6,090,000$174,930$20,291,880Viet
Nam22Thang cp 200x100x1.0 m tnh
in131m4.762.0010%4.29561.99262.00$90,090$42,000$11,801,790$5,502,000$132,090$17,303,790Viet
Nam23Mng cp 200x75x1.0 m tnh
in46m8.292.0010%7.46343.1692.00$156,660$42,000$7,206,360$1,932,000$198,660$9,138,360Viet
Nam24Mng cp 100x50x1.0 m tnh
in30m4.811.0010%4.33129.9030.00$90,930$21,000$2,727,900$630,000$111,930$3,357,900Viet
Nam25Mng cp 75x50x1.0 m tnh
in277m4.381.0010%3.941,091.38277.00$82,740$21,000$22,918,980$5,817,000$103,740$28,735,980Viet
Nam26Vt t ph (tee, co,
ni,..)1l424.51127.35424.51424.51127.35$8,914,710$2,674,350$8,914,710$2,674,350$11,589,060$11,589,060Viet
Nam27Ph kin (ty treo,
ni,)1l1,168.20350.461,168.201,168.20350.46$24,532,200$7,359,660$24,532,200$7,359,660$31,891,860$31,891,860Viet
NamIIIn, cm, Cng tc Nh
Xng0.239,000.152,082.58$4,830$189,003,150$43,734,180$232,737,3301n
hunh quang 2x36w khng cha, gn
ni113B13.432.0013.431,517.59226.00$282,030$42,000$31,869,390$4,746,000$324,030$36,615,390Duhal/
t2n hunh quang 1x36 khng cha, gn
ni59B4.862.004.86286.74118.00$102,060$42,000$6,021,540$2,478,000$144,060$8,499,540Duhal/
t3n cao p Metal halide
250W34B47.235.0047.231,605.82170.00$991,830$105,000$33,722,220$3,570,000$1,096,830$37,292,220Duhal/
t4n thot
him12B16.502.0016.50198.0024.00$346,500$42,000$4,158,000$504,000$388,500$4,662,000Duhal/
t5n chiu sng
khn22B20.432.0020.43449.4644.00$429,030$42,000$9,438,660$924,000$471,030$10,362,660Duhal/
t6n phng sch 2x36W, m
trn36B67.602.500%67.602,433.6090.00$1,419,600$52,500$51,105,600$1,890,000$1,472,100$52,995,600Paragon/
t7Ph kin cho n cao p (ty
treo)1L102.0030.60102.00102.0030.60$2,142,000$642,600$2,142,000$642,600$2,784,600$2,784,600Viet
Nam8Cng tc cho mi n khu
may46B1.002.001.0046.0092.00$21,000$42,000$966,000$1,932,000$63,000$2,898,000Viet
Nam9Cng tc n, 1
chiu5B1.061.501.065.307.50$22,260$31,500$111,300$157,500$53,760$268,800Sino-
S18 Series10Cng tc i, 1
chiu11B1.341.501.3414.7416.50$28,140$31,500$309,540$346,500$59,640$656,040Sino-
S18 Series11Cng tc ba, 1
chiu1B1.621.501.621.621.50$34,020$31,500$34,020$31,500$65,520$65,520Sino-
S18 Series12Cng tc n, 2
chiu2B1.272.001.272.544.00$26,670$42,000$53,340$84,000$68,670$137,340Sino-
S18 Series13 cm n 3 chu,
16A36B1.792.001.7964.4472.00$37,590$42,000$1,353,240$1,512,000$79,590$2,865,240Sino-
S18 Series14 cm i 3 chu,
16A37B2.302.002.3085.1074.00$48,300$42,000$1,787,100$1,554,000$90,300$3,341,100Sino-
S18 Series15 cm cng nghip, 4P, IP44,
16A10B8.702.008.7087.0020.00$182,700$42,000$1,827,000$420,000$224,700$2,247,000Sino-
J Series16Cp 1Cx2.5mm2
Cu/PVC3,040m0.270.104%0.26790.40304.00$5,460$2,100$16,598,400$6,384,000$7,560$22,982,400LS/
t17Cp 1Cx1.5mm2
Cu/PVC6,113m0.170.104%0.171,039.21611.30$3,570$2,100$21,823,410$12,837,300$5,670$34,660,710LS/
t18ng lun PVC
D20600m0.450.2534%0.30180.00150.00$6,300$5,250$3,780,000$3,150,000$11,550$6,930,000SP19Ph
kin1L90.5927.1890.5990.5927.18$1,902,390$570,780$1,902,390$570,780$2,473,170$2,473,170Viet
NamIVH thng tip a534.20510.71$11,218,200$10,724,280$21,942,4801Ging
khoan tip
a3Ging104.760.00.0314.290.0$2,199,9600.0$6,599,880$2,199,960$6,599,880Viet
Nam2Cp ng trn
70mm270m6.731.0010%6.06424.2070.00$127,260$21,000$8,908,200$1,470,000$148,260$10,378,200Viet
Nam3Mi hn ha
nhit6Mi11.900.00.071.430.0$249,9000.0$1,499,400$249,900$1,499,400Viet
Nam4Hp kim tra tip
a1Ci10.005.0010.0010.005.00$210,000$105,000$210,000$105,000$315,000$315,000Viet
Nam5Ph kin v kim tra in tr
t1L100.0050.00100.00100.0050.00$2,100,000$1,050,000$2,100,000$1,050,000$3,150,000$3,150,000Viet
NamVH thng Camera2,794.61431.00$58,686,810$9,051,000$67,737,8101u
ghi hnh 16 knh + HDD
1000GB1ci804.7610.005%764.52764.5210.00$16,054,920$210,000$16,054,920$210,000$16,264,920$16,264,920Taiwan2Mn
hnh LCD 32
inch1Ci280.955.005%266.90266.905.00$5,604,900$105,000$5,604,900$105,000$5,709,900$5,709,900Samsung3Camera
c nh ngoi tri, chng
thm9Ci132.485.005%125.851,132.6545.00$2,642,850$105,000$23,785,650$945,000$2,747,850$24,730,650Taiwan4
cm n 16A, chng
thm9Ci5.261.505.2647.3413.50$110,460$31,500$994,140$283,500$141,960$1,277,640Sino-
S18 Series5Rack
BNC25Ci0.480.100.4812.002.50$10,080$2,100$252,000$52,500$12,180$304,500Taiwan6Cp
1Cx1.5mm2
Cu/PVC500m0.170.104%0.1785.0050.00$3,570$2,100$1,785,000$1,050,000$5,670$2,835,000LS/
t7Cp ng trc
RG6800m0.250.100.25200.0080.00$5,250$2,100$4,200,000$1,680,000$7,350$5,880,000Alantek8ng
lun PVC
D20700m0.450.2534%0.30210.00175.00$6,300$5,250$4,410,000$3,675,000$11,550$8,085,000SP9Vt
t ph, kim
tra1l76.2050.0076.2076.2050.00$1,600,200$1,050,000$1,600,200$1,050,000$2,650,200$2,650,200Viet
NamVIH thng bo
chy3,363.01870.81$70,623,210$18,287,010$88,910,2201Trung tm bo
chy(10
Zone)1ci298.2950.005%283.37283.3750.00$5,950,770$1,050,000$5,950,770$1,050,000$7,000,770$7,000,770Horing2u
bo khi
quang78Ci15.902.005%15.111,178.58156.00$317,310$42,000$24,750,180$3,276,000$359,310$28,026,180Horing3u
bo
nhit4Ci8.002.005%7.6030.408.00$159,600$42,000$638,400$168,000$201,600$806,400Horing4Nt
nhn
khn13Ci12.862.005%12.21158.7326.00$256,410$42,000$3,333,330$546,000$298,410$3,879,330Horing5Chung
bo
chy13Ci13.862.005%13.16171.0826.00$276,360$42,000$3,592,680$546,000$318,360$4,138,680Horing6in
tr cui ng
dy6Ci1.000.501.006.003.00$21,000$10,500$126,000$63,000$31,500$189,000Viet
Nam7Hp ni
dy1Ci14.295.0014.2914.295.00$300,090$105,000$300,090$105,000$405,090$405,090Viet
Nam8Cp 20p-0.5
mm30m1.811.001.8154.3030.00$38,010$21,000$1,140,300$630,000$59,010$1,770,300Saicom9Cp
2Cx2.5mm2
Cu/PVC/PVC400m0.720.204%0.69276.0080.00$14,490$4,200$5,796,000$1,680,000$18,690$7,476,000LS/
t10Cp 2Cx1.5mm2
Cu/PVC/PVC1,000m0.490.204%0.47470.00200.00$9,870$4,200$9,870,000$4,200,000$14,070$14,070,000LS/
t11ng lun PVC
D201,000m0.450.2534%0.30300.00250.00$6,300$5,250$6,300,000$5,250,000$11,550$11,550,000SP12ng
lun uPVC
4230m0.780.420.7823.4012.60$16,380$8,820$491,400$264,600$25,200$756,000Bnh
Minh13Ph
kin1l96.8624.2196.8696.8624.21$2,034,060$508,410$2,034,060$508,410$2,542,470$2,542,470Viet
Nam14Nghim thu
PCCC1gi300.00300.00300.000.0$6,300,0000.0$6,300,0000.0$6,300,000$6,300,000VIIH
thng thng bo cng
cng1,798.52323.26$37,768,920$6,788,460$44,557,3801Mixer Amplifier
120W km b chn 5 vng
loa1ci523.8110.0010%471.43471.4310.00$9,900,030$210,000$9,900,030$210,000$10,110,030$10,110,030TOA2Micro
iu khin t xa dng vi
VM-20001Ci279.575.0010%251.61251.615.00$5,283,810$105,000$5,283,810$105,000$5,388,810$5,388,810TOA3Loa
ci
10W8Ci28.483.0010%25.64205.1224.00$538,440$63,000$4,307,520$504,000$601,440$4,811,520TOA4Loa
trn
6W4Ci11.903.0010%10.7142.8412.00$224,910$63,000$899,640$252,000$287,910$1,151,640TOA5Cp
loa
2x1Cx1.5mm2600m1.000.204%0.96576.00120.00$20,160$4,200$12,096,000$2,520,000$24,360$14,616,000Alantek6ng
lun PVC
D20480m0.450.2534%0.30144.00120.00$6,300$5,250$3,024,000$2,520,000$11,550$5,544,000SP7Ph
kin1l107.5232.26107.52107.5232.26$2,257,920$677,460$2,257,920$677,460$2,935,380$2,935,380Viet
NamVIIICp ngun cho
my4,562.431,235.8095,811,030.0025,951,800.00$121,762,8301Cp ngun
cho my khu c
kh2,096.52635.6344,026,920.0013,348,230.00$57,375,150Cp 4Cx4mm2
Cu/XLPE/PVC150m1.900.484%1.82273.0072.00$38,220$10,080$5,733,000$1,512,000$48,300$7,245,000LS/
tCp 4Cx2.5mm2
Cu/XLPE/PVC750m1.230.404%1.18885.00300.00$24,780$8,400$18,585,000$6,300,000$33,180$24,885,000LS/
tCp 3Cx4mm2
Cu/XLPE/PVC50m1.680.364%1.6180.5018.00$33,810$7,560$1,690,500$378,000$41,370$2,068,500LS/
tCp 3Cx2.5mm2
Cu/XLPE/PVC200m1.110.304%1.07214.0060.00$22,470$6,300$4,494,000$1,260,000$28,770$5,754,000LS/
tCp 1Cx4mm2
Cu/PVC150m0.440.124%0.4263.0018.00$8,820$2,520$1,323,000$378,000$11,340$1,701,000LS/
tCp 1Cx2.5mm2
Cu/PVC750m0.270.104%0.26195.0075.00$5,460$2,100$4,095,000$1,575,000$7,560$5,670,000LS/
tng thp GI
D2540m0.940.25-10%1.0441.6010.00$21,840$5,250$873,600$210,000$27,090$1,083,600Ct
Vn Ling thp GI
D32150m1.320.30-10%1.46219.0045.00$30,660$6,300$4,599,000$945,000$36,960$5,544,000Ct
Vn LiPh
kin1l125.4237.63125.42125.4237.63$2,633,820$790,230$2,633,820$790,230$3,424,050$3,424,050Viet
Nam2Cp ngun cho my khu
giy188.3351.623,954,930.001,084,020.00$5,038,950Cp 4Cx4mm2
Cu/XLPE/PVC14m1.900.484%1.8225.486.72$38,220$10,080$535,080$141,120$48,300$676,200LS/
tCp 4Cx2.5mm2
Cu/XLPE/PVC18m1.230.404%1.1821.247.20$24,780$8,400$446,040$151,200$33,180$597,240LS/
tCp 3Cx2.5mm2
Cu/XLPE/PVC50m1.110.304%1.0753.5015.00$22,470$6,300$1,123,500$315,000$28,770$1,438,500LS/
tCp 1Cx4mm2
Cu/PVC14m0.440.124%0.425.881.68$8,820$2,520$123,480$35,280$11,340$158,760LS/
tCp 1Cx2.5mm2
Cu/PVC18m0.270.104%0.264.681.80$5,460$2,100$98,280$37,800$7,560$136,080LS/
tng thp GI
D2534m0.940.25-10%1.0435.368.50$21,840$5,250$742,560$178,500$27,090$921,060Ct
Vn Ling thp GI
D3214m1.320.30-10%1.4620.444.20$30,660$6,300$429,240$88,200$36,960$517,440Ct
Vn LiPh
kin1l21.756.5221.7521.756.52$456,750$136,920$456,750$136,920$593,670$593,670Viet
Nam3Cp ngun cho cm khu
may375.36142.217,882,560.002,986,410.00$10,868,970Cp 4x1Cx2.5mm2
Cu/PVC +
E2.5100m1.370.504%1.31131.0050.00$27,510$10,500$2,751,000$1,050,000$38,010$3,801,000LS/
tCp 2x1Cx2.5mm2 Cu/PVC +
E2.5300m0.820.304%0.79237.0090.00$16,590$6,300$4,977,000$1,890,000$22,890$6,867,000LS/
tPh
kin1l7.362.217.367.362.21$154,560$46,410$154,560$46,410$200,970$200,970Viet
Nam4Cp ngun cho my khu
git1,902.22406.3439,946,620.008,533,140.00$48,479,760Cp 4Cx35mm2
Cu/XLPE/PVC17m15.311.204%14.70249.9020.40$308,700$25,200$5,247,900$428,400$333,900$5,676,300LS/
tCp 4Cx25mm2
Cu/XLPE/PVC27m11.301.044%10.84292.6828.08$227,640$21,840$6,146,280$589,680$249,480$6,735,960LS/
tCp 4Cx4mm2
Cu/XLPE/PVC60m1.900.484%1.82109.2028.80$38,220$10,080$2,293,200$604,800$48,300$2,898,000LS/
tCp 4Cx2.5mm2
Cu/XLPE/PVC45m1.230.404%1.1853.1018.00$24,780$8,400$1,115,100$378,000$33,180$1,493,100LS/
tCp 3Cx2.5mm2
Cu/XLPE/PVC400m1.110.304%1.07428.00120.00$22,470$6,300$8,988,000$2,520,000$28,770$11,508,000LS/
tCp 1Cx16mm2
Cu/PVC44m1.540.224%1.4865.129.68$31,080$4,620$1,367,520$203,280$35,700$1,570,800LS/
tCp 1Cx4mm2
Cu/PVC60m0.440.124%0.4225.207.20$8,820$2,520$529,200$151,200$11,340$680,400LS/
tCp 1Cx2.5mm2
Cu/PVC45m0.270.104%0.2611.704.50$5,460$2,100$245,700$94,500$7,560$340,200LS/
tng thp GI
D25356m0.940.25-10%1.04370.2489.00$21,840$5,250$7,775,040$1,869,000$27,090$9,644,040Ct
Vn Ling thp GI
D3248m1.320.30-10%1.4670.0814.40$30,660$6,300$1,471,680$302,400$36,960$1,774,080Ct
Vn LiMng cp 75x50x1.0 m tnh
in10m4.381.0010%3.9439.4010.00$82,740$21,000$827,400$210,000$103,740$1,037,400Viet
NamPh
kin1l187.6056.28187.60187.6056.28$3,939,600$1,181,880$3,939,600$1,181,880$5,121,480$5,121,480Viet
NamIXChi ph vn
chuyn1Gi250.000.00.0250.000.0$5,250,0000.0$5,250,000$5,250,000$5,250,000TNG59,987.2710,511.91$1,259,732,670$220,749,480$1,480,482,150VAT
(10%)5,998.731,051.19$125,973,267$22,074,948$148,048,215TNG
CNG65,986.0011,563.10$1,385,705,937$242,824,428$1,628,530,3651,480,482,702.27Ghi
ch: Cc hng mc sau khng bao gm trong bo gi(552.27)-0.0%1)Cp t my may
ln cm gn trn trunking2)My pht in v cp t my pht in n ATS
&CTrang &P/&N&R&"Times New
Roman,Italic"&11&Avantruong:Bo gi LS-Kit,
Cu=7.8vantruong:Bo gi Duhalvantruong:gi Paragonvantruong:11
CMkimyen:Ly gi LS # Cu=7800.vantruong:gim t 630A xung
350Avantruong:gim t 2 ci cn 1 civantruong:thm 1 ci
175Avantruong:gim t 4x1C 95 + E 50 xungvantruong: gim t 4x1C 150 +
E 120 xung
P.SchTh s : IEC/1493/RV1/2012Ngy : 08/ 06/ 2012BNG KHI LNGD n:
SAPAI BNH DNGa im : KCN RCH BP, HUYN BN CT , TNH BNH DNGHNG MC : IU
HA KHNG KHSTTNi Dung Cng VicS.LgVTUnit Price (usd)Unit. MTotal
MTotal Ln gi (VND)Thnh tin (VND)n giThnh tinGhi
chMatLabRoundVNDMat.Lab.DisA/T Dis.A/T Dis.Vt tNhn cngVt tNhn
cng(VND)(VND)11221000Phng schIThit
b21.003,093.06499.30$64,954,260$10,485,300$75,439,56011My lnh
AHU/CU 35 kW 2000l/s 700Pa, v sinh v cn chnh ph hp vi cng sut yu cu
mi1B250.000.00.0250.000.0$5,250,0000.0$5,250,000$5,250,000$5,250,000Ch
lp t2B cho dn lnh1GiBi xy dng3B b tng cho dn nng1GiBi xy dng4Cao su
chng
rung1B50.0012.5050.0050.0012.50$1,050,000$262,500$1,050,000$262,500$1,312,500$1,312,500Vit
Nam5Qut tr p cho AHU t p 1200Pa cho phng
sch1B1,362.00100.001,362.001,362.00100.00$28,602,000$2,100,000$28,602,000$2,100,000$30,702,000$30,702,000Fantech/t6Ty
treo+l xo chng rung cho
qut1B56.0016.8056.0056.0016.80$1,176,000$352,800$1,176,000$352,800$1,528,800$1,528,800Vit
Nam7Phin lc th G4 - VAF
R29-594x594x462B17.625.0017.6235.2410.00$370,020$105,000$740,040$210,000$475,020$950,040Hn
quc/t8Phin lc th G4 - VAF
R29-289x594x462B12.105.0012.1024.2010.00$254,100$105,000$508,200$210,000$359,100$718,200Hn
quc/t9Phin lc tinh F8- Vpak
-594x594x462B23.815.0023.8147.6210.00$500,010$105,000$1,000,020$210,000$605,010$1,210,020Hn
quc/t10Phin lc HEPA13 610x610, spare 1 cho
maintenance4B222.0010.00222.00888.0040.00$4,662,000$210,000$18,648,000$840,000$4,872,000$19,488,000Hn
quc/t11Phin lc HEPA13 610x305, spare 1 cho
maintenance2B170.0010.00170.00340.0020.00$3,570,000$210,000$7,140,000$420,000$3,780,000$7,560,000Hn
quc/t12ng h chnh lch p
sut1B90.0010.0090.0090.0010.00$1,890,000$210,000$1,890,000$210,000$2,100,000$2,100,000Hn
quc/t13Relief
Damper2B100.0010.00100.00200.0020.00$2,100,000$210,000$4,200,000$420,000$2,310,000$4,620,000IIng
ng km cch nhit529.67134.75$11,123,070$2,829,750$13,952,8201ng ng
12.7 dy 0.71mm km cch nhit dy
13mm15m3.921.003.9258.8015.00$82,320$21,000$1,234,800$315,000$103,320$1,549,800Hailiang-
Maxflex2ng ng 34.9 dy 0.91 km cch nhit dy
19mm15m14.103.0014.10211.5045.00$296,100$63,000$4,441,500$945,000$359,100$5,386,500Hailiang-
Maxflex3Gas
R222Bnh60.6115.1560.61121.2230.30$1,272,810$318,150$2,545,620$636,300$1,590,960$3,181,920Vit
Nam4Trunking
200x10010m9.003.009.0090.0030.00$189,000$63,000$1,890,000$630,000$252,000$2,520,000Vit
Nam5Vt t ph,
fitting1Gi48.1514.4548.1548.1514.45$1,011,150$303,450$1,011,150$303,450$1,314,600$1,314,600Vit
NamIIIng nc ngng km cch
nhit50.8415.26$1,067,640$320,040$1,387,6801ng nc 49 km cch nhit dy
10
mm15m2.370.712.3735.5510.67$49,770$14,910$746,550$223,650$64,680$970,200Bnh
Minh-Aeroflex2Ph kin ng thot nc
ngng1Gi10.673.2010.6710.673.20$224,070$67,200$224,070$67,200$291,270$291,270Bnh
Minh-Aeroflex3Vt t
ph1Gi4.621.394.624.621.39$97,020$29,190$97,020$29,190$126,210$126,210Vit
NamIVH thng ng ng gi, p sut
1200Pa0.170.307,979.751,960.52$167,574,734$41,168,752$208,743,48711000x500
km tiu m dy
1.15mm26m103.5717.61103.572,692.82457.79$2,174,970$369,810$56,549,220$9,615,060$2,544,780$66,164,280GI-Phng
Nam21000x500 dy
1.15mm12m48.7114.6148.71584.52175.37$1,022,910$306,810$12,274,920$3,681,720$1,329,720$15,956,640GI-Phng
Nam3700x400 dy
1.15mm4m35.7210.7235.72125.0237.51$750,120$225,120$2,625,420$787,920$975,240$3,413,340GI-Phng
Nam4600x400 dy
0.95mm25m27.338.2027.33683.25205.00$573,930$172,200$14,348,250$4,305,000$746,130$18,653,250GI-Phng
Nam5400x400 dy
0.95mm5m21.876.5621.87109.3532.80$459,270$137,760$2,296,350$688,800$597,030$2,985,150GI-Phng
Nam6400x200 dy
0.95mm18m16.404.9216.40295.2088.56$344,400$103,320$6,199,200$1,859,760$447,720$8,058,960GI-Phng
Nam7200x100 dy
0.95mm3m8.202.468.2024.607.38$172,200$51,660$516,600$154,980$223,860$671,580GI-Phng
Nam8Co 90 - 1000x500 tiu m dy
1.15mm4Ci160.7248.21160.72642.88192.86$3,375,120$1,012,410$13,500,480$4,049,640$4,387,530$17,550,120GI-Phng
Nam9Co 90 - 600x400 dy
0.95mm3Ci28.898.6728.8986.6726.00$606,690$182,070$1,820,070$546,210$788,760$2,366,280GI-Phng
Nam10Co 90 - 400x400 dy
0.95mm1Ci17.785.3317.7817.785.33$373,380$111,930$373,380$111,930$485,310$485,310GI-Phng
Nam11Co 90 - 400x200 dy
0.95mm1Ci14.024.2114.0214.024.21$294,420$88,410$294,420$88,410$382,830$382,830GI-Phng
Nam12Gim 1900x300/100x500 dy
1.15mm2Ci48.5014.5548.5097.0029.10$1,018,500$305,550$2,037,000$611,100$1,324,050$2,648,100GI-Phng
Nam13Gim 1000x500/700x400 dy
1.15mm1Ci33.079.9233.0733.079.92$694,470$208,320$694,470$208,320$902,790$902,790GI-Phng
Nam14Gim 1000x500/600x400 dy
1.15mm1Ci33.079.9233.0733.079.92$694,470$208,320$694,470$208,320$902,790$902,790GI-Phng
Nam15Gim 700x400/400x400 dy
1.15mm1Ci24.257.2824.2524.257.28$509,250$152,880$509,250$152,880$662,130$662,130GI-Phng
Nam16Gim 400x400/400x200 dy
0.95mm1Ci13.684.1013.6813.684.10$287,280$86,100$287,280$86,100$373,380$373,380GI-Phng
Nam17T 400x400/350x200/350x200 dy
0.95mm1Ci35.7310.7235.7335.7310.72$750,330$225,120$750,330$225,120$975,450$975,450GI-Phng
Nam18Vung chuyn trn 1000x500/Qut(400-1000) dy 1.15mm, km tiu
m2Ci76.0022.8076.00152.0045.60$1,596,000$478,800$3,192,000$957,600$2,074,800$4,149,600GI-Phng
Nam19Vung chuyn trn 400x200/400 dy
0.95mm7Ci14.104.2314.1098.7029.60$296,100$88,830$2,072,700$621,810$384,930$2,694,510GI-Phng
Nam20Ming gi cp 600x600 c/w
OBD6B41.384.0041.38248.2824.00$868,980$84,000$5,213,880$504,000$952,980$5,717,880GI-Phng
Nam21Ming gi cp 450x450 c/w
OBD1B23.954.0023.9523.954.00$502,950$84,000$502,950$84,000$586,950$586,950GI-Phng
Nam22Ming gi hi
600x6002B35.483.0035.4870.966.00$745,080$63,000$1,490,160$126,000$808,080$1,616,160GI-Phng
Nam23Ming gi hi
450x4501B34.293.0034.2934.293.00$720,090$63,000$720,090$63,000$783,090$783,090GI-Phng
Nam25VCD
400x2002Ci16.433.0016.4332.866.00$345,030$63,000$690,060$126,000$408,030$816,060Phng
t/Huy Pht26VCD
200x1001Ci15.192.0015.1915.192.00$318,990$42,000$318,990$42,000$360,990$360,990Phng
t/Huy Pht27Plenum box 600x600 km cch nhit
ngoi6Ci19.485.8419.48116.8835.06$409,080$122,640$2,454,480$735,840$531,720$3,190,320GI-Phng
Nam28Plenum box 450x450 km cch nhit
ngoi1Ci9.192.769.199.192.76$192,990$57,960$192,990$57,960$250,950$250,950GI-Phng
Nam29Louver 300x200 km
LCCT1Ci12.383.0012.3812.383.00$259,980$63,000$259,980$63,000$322,980$322,980Phng
t/Huy Pht30Cch nhit ng gi dy
13mm148m5.501.655.50811.49243.45$115,500$34,650$17,041,274$5,112,382$150,150$22,153,657Neolon31ng
gi mm km cch nhit
40030m7.382.217.38221.4066.43$154,980$46,410$4,649,400$1,392,300$201,390$6,041,700Interlock/t32Ty
treo ng
gi1Gi251.2575.38251.25251.2575.38$5,276,250$1,582,980$5,276,250$1,582,980$6,859,230$6,859,230Vit
Nam33Vt t
ph1Gi368.02110.41368.02368.02110.41$7,728,420$2,318,610$7,728,420$2,318,610$10,047,030$10,047,030Vit
NamVCp khin99.24163.83$2,084,040$3,440,430$5,524,4701T iu khin km
LCD
remote1Gi80.000.00.080.000.0$1,680,0000.0$1,680,000$1,680,000$1,680,000Ch
lp t2Cp
5x1C2.5mm260m0.300.500.3018.0030.00$6,300$10,500$378,000$630,000$16,800$1,008,000LS/Thnh
pht3Conduit60Gi1.030.801.0361.8048.00$21,630$16,800$1,297,800$1,008,000$38,430$2,305,800Comet4Terminal,
conduit
fitting1Gi19.445.8319.4419.445.83$408,240$122,430$408,240$122,430$530,670$530,670Vit
NamIVChi ph vn
chuyn1Gi250.000.00.0250.000.0$5,250,0000.0$5,250,000$5,250,000$5,250,000TNG11,752.563,023.66$246,803,744$63,494,272$310,298,017VAT
(10%)1,175.26302.37$24,680,374$6,349,427$31,029,802TNG
CNG12,927.823,326.03$271,484,119$69,843,700$341,327,818310,300,684.68Ghi
ch:(2,668.15)-0.0%1. Khng bao gm ph vn chuyn AHU&CU t nh my c
sang nh my mi.2. Cc thit b lc c th c cp bi Ch u t.
&CTrang &P/&N&R&A
PCCC -VNTh s : IEC/1493/RV1/2012Ngy : 08/ 06/ 2012BNG KHI LNGD
n: SAPAI BNH DNGa im : KCN RCH BP, HUYN BN CT , TNH BNH DNGHNG MC :
H THNG PCCCSTTNi Dung Cng VicS.LgVTUnit Price (usd)Unit. MTotal
MTotal Ln gi (VND)Thnh tin (VND)n giThnh tinGhi
chMatLabRoundVNDMat.Lab.DisA/T Dis.A/T Dis.Vt tNhn cngVt tNhn
cng(VND)(VND)11221000Bm CCITHIT B PHNG
BM21.0019,843.62580.80$416,716,020$12,196,800$428,912,82011221000Cchy1Bm
cha chy Diesel- Q=
390m3/h,H=80mH201Ci8,952.38150.008,952.388,952.38150.00187,999,9803,150,000$187,999,980$3,150,000$191,149,980$191,149,980Mitsuky-Vit
Nam2Bm cha chy in Q=
390m3/h,H=80mH201Ci6,095.24150.006,095.246,095.24150.00128,000,0403,150,000$128,000,040$3,150,000$131,150,040$131,150,040Mitsuky-Vit
Nam3Bm b p
Q=10m3/h,H=82mH201Ci460.0060.00460.00460.0060.009,660,0001,260,000$9,660,000$1,260,000$10,920,000$10,920,000Mitsuky-Vit
Nam4Bnh tng p 200
Lit1Ci400.0040.00400.00400.0040.008,400,000840,000$8,400,000$840,000$9,240,000$9,240,000Aquasystem5B
qun tnh cho
bm3Ci112.0033.60112.00336.00100.802,352,000705,600$7,056,000$2,116,800$3,057,600$9,172,800Vit
Nam6T iu khin h thng bm cha
chy1Ci3,600.0080.003,600.003,600.0080.0075,600,0001,680,000$75,600,000$1,680,000$77,280,000$77,280,000Vit
NamIIH THNG VAN V NG
NG31,082.978,513.12$652,742,319$178,846,237$831,588,557Ga
c1Van5,326.15200.00$111,849,150$4,200,000$116,049,150116,182,000.00Van
bm
DN2004Ci98.766.0098.76395.0424.002,073,960126,000$8,295,840$504,000$2,199,960$8,799,840Unival/t129.00516.00Van
bm
DN1504Ci63.385.5063.38253.5222.001,330,980115,500$5,323,920$462,000$1,446,480$5,785,920Unival/t65.00260.00Van
Bm
DN1002Ci41.244.0041.2482.488.00866,04084,000$1,732,080$168,000$950,040$1,900,080Unival/t45.0090.00Van
Cng
DN802Ci99.573.7599.57199.147.502,090,97078,750$4,181,940$157,500$2,169,720$4,339,440Rinco/t100.00200.00Van
Cng
DN504Ci36.143.2536.14144.5613.00758,94068,250$3,035,760$273,000$827,190$3,308,760Rinco/t38.00152.00Van
Bo ng
DN1502Ci581.107.00581.101,162.2014.0012,203,100147,000$24,406,200$294,000$12,350,100$24,700,200CD/t546.001,092.00Van
Bo ng
DN1001Ci502.866.00502.86502.866.0010,560,060126,000$10,560,060$126,000$10,686,060$10,686,060CD/t472.00472.00Van
Bi
DN154Ci3.242.003.2412.968.0068,04042,000$272,160$168,000$110,040$440,160Rinco/t4.0016.00Van
1 Chiu
DN2002Ci130.766.00130.76261.5212.002,745,960126,000$5,491,920$252,000$2,871,960$5,743,920Rinco/t171.00342.00Van
1 chiu
DN501Ci35.243.5035.2435.243.50740,04073,500$740,040$73,500$813,540$813,540Rinco/t37.0037.00Khp
ni mm
DN2004Ci92.575.5092.57370.2822.001,943,970115,500$7,775,880$462,000$2,059,470$8,237,880Rinco/t92.00368.00Khp
ni mm
DN502Ci20.953.0020.9541.906.00439,95063,000$879,900$126,000$502,950$1,005,900Rinco/t22.0044.00Van
y
DN2002Ci561.197.00561.191,122.3814.0011,784,990147,000$23,569,980$294,000$11,931,990$23,863,980Rinco/t586.001,172.00Van
y
DN501Ci48.054.0048.0548.054.001,009,05084,000$1,009,050$84,000$1,093,050$1,093,050Rinco/t51.0051.00Van
phao
DN801Ci297.716.00297.71297.716.006,251,910126,000$6,251,910$126,000$6,377,910$6,377,910ZT/t313.00313.00ng
h p
sut6Ci24.143.0024.14144.8418.00506,94063,000$3,041,640$378,000$569,940$3,419,640Unival/t26.00156.00Cng
tc p
sut3Ci24.143.0024.1472.429.00506,94063,000$1,520,820$189,000$569,940$1,709,820Unival/t24.1472.43Cng
tc mc
nc1Ci179.053.00179.05179.053.003,760,05063,000$3,760,050$63,000$3,823,050$3,823,050Omron179.05179.052ng
thp trng km - BS1387 class
M25,756.828,313.12$540,893,169$174,646,237$715,539,407ng thp trng
km DN250 dy
5.16mm6m46.355.0046.35278.1030.00973,350105,000$5,840,100$630,000$1,078,350$6,470,100Seah/tng
thp trng km DN200 dy
5.16mm276m29.104.5029.108,031.601,242.00611,10094,500$168,663,600$26,082,000$705,600$194,745,600Seah/tng
thp trng km DN150 dy
5.0mm190m20.604.0020.603,914.00760.00432,60084,000$82,194,000$15,960,000$516,600$98,154,000Seah/tng
thp trng km DN100 dy
4.5mm144m12.583.7512.581,811.52540.00264,18078,750$38,041,920$11,340,000$342,930$49,381,920Seah/tng
thp trng km DN65 dy
3.6mm540m6.653.506.653,591.001,890.00139,65073,500$75,411,000$39,690,000$213,150$115,101,000Seah/tng
thp trng km DN50 dy
3.6mm30m5.212.755.21156.3082.50109,41057,750$3,282,300$1,732,500$167,160$5,014,800Seah/tng
thp trng km DN40 dy
3.2mm36m3.692.503.69132.8490.0077,49052,500$2,789,640$1,890,000$129,990$4,679,640Seah/tng
thp trng km DN32 dy
3.2mm60m3.212.253.21192.60135.0067,41047,250$4,044,600$2,835,000$114,660$6,879,600Seah/tng
thp trng km DN20 dy
2.6mm180m1.602.001.60288.00360.0033,60042,000$6,048,000$7,560,000$75,600$13,608,000Seah/tng
thp trng km DN15 dy
2.6mm630m1.251.751.25787.501,102.5026,25036,750$16,537,500$23,152,500$63,000$39,690,000Seah/tPh
kin0.300.40T gim
DN250/2003Ci61.712.0061.71185.136.001,295,91042,000$3,887,730$126,000$1,337,910$4,013,730Trung
QucT gim
DN200/1508Ci36.571.8036.57292.5614.40767,97037,800$6,143,760$302,400$805,770$6,446,160Trung
QucT gim
DN250/503Ci61.712.0061.71185.136.001,295,91042,000$3,887,730$126,000$1,337,910$4,013,730Trung
QucT gim
DN200/506Ci36.571.8036.57219.4210.80767,97037,800$4,607,820$226,800$805,770$4,834,620Trung
QucT gim
DN150/6514Ci23.241.6023.24325.3622.40488,04033,600$6,832,560$470,400$521,640$7,302,960Trung
QucT gim
DN100/651Ci10.521.5010.5210.521.50220,92031,500$220,920$31,500$252,420$252,420Trung
QucT gim
DN100/502Ci10.521.5010.5221.043.00220,92031,500$441,840$63,000$252,420$504,840Trung
QucT gim
DN100/405Ci10.521.5010.5252.607.50220,92031,500$1,104,600$157,500$252,420$1,262,100Trung
QucT gim
DN100/328Ci10.521.5010.5284.1612.00220,92031,500$1,767,360$252,000$252,420$2,019,360Trung
QucT gim
DN65/501Ci3.901.403.903.901.4081,90029,400$81,900$29,400$111,300$111,300Trung
QucT gim
DN65/20113Ci3.901.403.90440.70158.2081,90029,400$9,254,700$3,322,200$111,300$12,576,900Trung
QucT gim
DN40/1510Ci1.571.001.5715.7010.0032,97021,000$329,700$210,000$53,970$539,700Trung
QucT gim
DN32/1516Ci1.330.901.3321.2814.4027,93018,900$446,880$302,400$46,830$749,280Trung
QucT gim
DN20/15132Ci0.500.800.5066.00105.6010,50016,800$1,386,000$2,217,600$27,300$3,603,600Trung
QucT
DN2001Ci35.101.8035.1035.101.80737,10037,800$737,100$37,800$774,900$774,900Trung
QucT
DN1501Ci21.431.6021.4321.431.60450,03033,600$450,030$33,600$483,630$483,630Trung
QucT
DN1002Ci8.861.508.8617.723.00186,06031,500$372,120$63,000$217,560$435,120Trung
QucCo 90
DN2008Ci26.331.3526.33210.6410.80552,93028,350$4,423,440$226,800$581,280$4,650,240Trung
QucCo 90
DN15010Ci12.571.2012.57125.7012.00263,97025,200$2,639,700$252,000$289,170$2,891,700Trung
QucCo 90
DN10011Ci8.571.138.5794.2712.38179,97023,730$1,979,670$261,030$203,700$2,240,700Trung
QucCo 90
DN6521Ci3.381.053.3870.9822.0570,98022,050$1,490,580$463,050$93,030$1,953,630Trung
QucCo 90
DN5020Ci2.000.832.0040.0016.5042,00017,430$840,000$348,600$59,430$1,188,600Trung
QucCo 90
DN15122Ci0.240.530.2429.2864.055,04011,130$614,880$1,357,860$16,170$1,972,740Trung
QucCn thu lch tm
DN200/1502Ci16.951.3516.9533.902.70355,95028,350$711,900$56,700$384,300$768,600Trung
QucGim ren
DN20/15130Ci0.710.530.7192.3068.2514,91011,130$1,938,300$1,446,900$26,040$3,385,200Trung
QucMt bch b DN250 -
BS16K2Ci31.112.2031.1162.224.40653,31046,200$1,306,620$92,400$699,510$1,399,020Trung
QucMt bch c DN250 -
BS16K2Ci38.902.2038.9077.804.40816,90046,200$1,633,800$92,400$863,100$1,726,200Trung
QucMt bch DN200 -
BS16K22Ci20.902.0020.90459.8044.00438,90042,000$9,655,800$924,000$480,900$10,579,800Trung
QucMt bch DN150 -
BS16K17Ci13.621.8013.62231.5430.60286,02037,800$4,862,340$642,600$323,820$5,504,940Trung
QucMt bch DN100 -
BS16K6Ci7.392.227.3944.3413.29155,19046,620$931,140$279,720$201,810$1,210,860Trung
QucMt bch DN80 -
BS16K6Ci5.971.795.9735.8210.75125,37037,590$752,220$225,540$162,960$977,760Trung
QucMt bch DN65 -
BS16K28Ci5.401.625.40151.2045.32113,40034,020$3,175,200$952,560$147,420$4,127,760Trung
QucGi ng
DN15063B2.570.772.57162.7748.8653,97016,170$3,418,100$1,024,100$70,140$4,442,200Vit
NamGi ng
DN10048B2.380.712.38114.2434.2949,98014,910$2,399,040$715,680$64,890$3,114,720Vit
NamCm treo ng
DN65180B1.290.391.29232.2069.4327,0908,190$4,876,200$1,474,200$35,280$6,350,400Vit
NamCm treo ng
DN4012B1.220.371.2214.644.3925,6207,770$307,440$93,240$33,390$400,680Vit
NamCm treo ng
DN3220B1.200.361.2024.007.1725,2007,560$504,000$151,200$32,760$655,200Vit
NamCm treo ng
DN2060B1.120.341.1267.2020.2323,5207,140$1,411,200$428,400$30,660$1,839,600Vit
NamCm treo ng
DN15210B1.120.341.12235.2070.8023,5207,140$4,939,200$1,499,400$30,660$6,438,600Vit
Namo v lp
t132m34.760.00.0630.860.099,9600.0$13,242,701$99,960$13,242,701Vit
NamSn ng 2 loi
nc998m21.000.251.00998.02249.5021,0005,250$20,958,370$5,239,592$26,250$26,197,962Vit
NamBitum qut
ng191Gi1.140.291.14217.3554.4723,9406,090$4,564,420$1,161,124$30,030$5,725,544Vit
NamVt t
ph1Gi750.20150.04750.20750.20150.0415,754,2003,150,840$15,754,200$3,150,840$18,905,040$18,905,040Vit
NamIIITHIT B CHA
CHY3,176.321,173.00$66,702,720$24,633,000$91,335,7201T cha chy ngoi
nh ( Bao gm van gc, cun vi, lng phun, ngm ni
)4B66.1012.0066.10264.4048.001,388,100252,000$5,552,400$1,008,000$1,640,100$6,560,400Vit
Nam2T cha chy Trong nh ( Bao gm van gc, cun vi, lng phun, ngm ni
)10B77.6312.0077.63776.30120.001,630,230252,000$16,302,300$2,520,000$1,882,230$18,822,300Vit
Nam3Tr tip nc cha
chy1B63.9212.0063.9263.9212.001,342,320252,000$1,342,320$252,000$1,594,320$1,594,320Vit
Nam4Bnh cha chy
CO2-5kg24B31.693.0031.69760.5672.00665,49063,000$15,971,760$1,512,000$728,490$17,483,760Trung
Quc5Bnh cha chy ABC-
4kg24B13.363.0013.36320.6472.00280,56063,000$6,733,440$1,512,000$343,560$8,245,440Trung
Quc6u cha chy
Sprinler283Ci3.503.003.50990.50849.0073,50063,000$20,800,500$17,829,000$136,500$38,629,500Tyco/tIVCHI
PH VN
CHUYN1Gi250.000.00.0250.000.0$5,250,0000.0$5,250,000$5,250,000$5,250,000Vit
NamVCHI PH NGHIM THU
PCCC1Gi1,000.000.00.01,000.000.0$21,000,0000.0$21,000,000$21,000,000$21,000,000Vit
NamTNG54,102.9111,516.92$1,136,161,059$241,926,037$1,378,087,097VAT
(10%)5,410.291,151.69$113,616,106$24,192,604$137,808,710TNG
CNG59,513.2012,668.62$1,249,777,165$266,118,641$1,515,895,8061,378,016,455Ghi
ch:70,6410.0%Thay i Bm Pentax thnh bm Mitsuky Viet Nam t yu cu v lu
lng v ct p, gim gi thnh sn phm.Thay i ton b van Cng thnh c kch thc
(DN65- DN150) thnh Van Bm (DN65- DN150) gim gi thnh.Thay i ng st
theo chun ASTM A53 thnh ng BS1387-M.
&CTrang &P/&N&R&"Times New
Roman,Italic"&11&Avannam:cp nc cho cha chyvannam:cp nc cho
cha chyvannam:Da bao gom trong tu dieu khien nen ko canvannam:Da
bao gom trong tu dieu khien nen ko cantamthanh:khong
make-uptamthanh:khong make-up