THKPBNG TNG HP CHI PH XY LPTTHng mc chi phKhiuCch tnhThnh
tinICHI PH TRC TIPTVL+NC+M+TT2,771,762,4321Chi ph vt
liuVLVL2,011,689,7422Chi ph nhn cngNCNC1*1,44676,762,371Chi ph nhn
cng theo n giNC1469,973,8693Chi ph my thi cngMM1*1,1441,806,358Chi
ph my thi cng theo n giM136,672,2444Trc tip ph
khcTT(VL+NC+M)*1.5%41,503,961IICHI PH CHUNGCT*6%166,305,746IIITHU
NHP CHU THU TNH TRCTL(T+C)*5.5%161,593,750IVGI TR XY LP TRC
THUGT+C+TL3,099,661,927- Thu gi tr gia tngVATG*10%309,966,193VGI TR
XY LP SAU THUGxlG+VAT3,409,628,120
Du toanBNG TIN LNGsttNI DUNG CNG VICnKhi lngn giThnh tinvVt
liuNhn cngMyVt liuNhn cngMy123567910ITNG
1833,784,976189,872,67514,066,5971o t mng bng rng D25.641Tr
VK7-17.640Tr VK8-8.946Trc 4 A=>D82.845tng trong nhTr ca
D2-6.600Tr ca D5-4.860Trc C 2=>460.291Xy bc cp cu thang
113.200Xy bc cp cu thang 211.440127B matic vo tng trong
nhm2328.086328.086( Bng din tch trt tng trong nh ) - cu thang128B
matic vo tng ngoi nhm2196.410196.410( Bng din tch trt tng ngoi nh
)129B matic vo ct, dm, trn, cu thangm2755.081755.081( Bng din tch
trt ct dm ,trn, cu thang )130Sn trong nh : ct dm ,trn ,tng b, sn
ICI Duluxm21,083.1661,083.1661 lt 2 ph :131Sn ngoi nh b, sn ICI
Dulux 1 lt 2 phm2196.410196.410( Bng din tch b tng ngoi nh )132Lt
nn v sinh gch chng trt 250x250
granitm22.8001.0002.0001.4002.8002.800133p gch men 20x25 tng v
sinhm212.1002.0002.0002.0008.0002.0001.4002.0005.600Tr ca
D6-1.0000.7502.000-1.500134Lt gch granito cu
thangm21.0003.0002.5007.5007.500Lt granit t nhin bc cp cu
thangm238.680S 1 - Bc cp :22.0001.5000.50016.500- Chiu ngh
:2.0001.5001.5004.500S 2 - Bc cp :22.0001.3000.50014.300- Chiu ngh
:2.0001.3001.3003.380135Lt nn gch granit 600x600 mu vng
nhtm21.00013.50013.980188.730174.330Tr cu
thangm2-1.0004.5003.200-14.400136Lng nn xi mng
nhm21.00014.5309.470137.599137.599137Lt nn gch granit
400x400m21.0009.9002.81527.86927.869138Lt nn gch granit 600x600 mu
nu m21.0009.9001.30012.87012.870139Gia cng SXLD khun ca s nhm
knhm26.840S11.0001.8001.5502.790S53.0001.0001.3504.050140Gia cng
SXLD khun ca i nhm
knhm215.675D21.0002.2001.5003.300D43.0002.2000.9005.940D52.0002.7000.9004.860D61.0002.1000.7501.575141Gia
cng SXLD Vch
knhm242.438VK31.0003.6000.8002.880VK42.0003.6000.6504.680VK72.0002.4001.8508.880VK82.0003.6002.84020.448VK91.0003.0001.8505.550142Gia
cng SXLD lan can st ,tay vn gm238.880Cu thang s
12.00010.8000.90019.440Cu thang s 22.00010.8000.90019.440TNG MI +
TNG TUM143B tng ct s4m,1x2,M250m32.112Ct
C1A4.0000.3300.3302.40012.6721.045Ct
C2A4.0000.3300.2202.40010.5600.697Ct
C3A2.0000.3500.2202.4005.4720.370144Vn khun ctm228.704Ct
C1A12.672Ct C2A10.560Ct C3A5.472145Ct thp ct
d51.00019.6902.4000.22047.25610.396Tr
D8-2.0002.1000.7500.220-3.150-0.693Tng
bao1.00056.8000.8500.22048.28010.622159Trt tng ngoi dy 1,5 cm , vxm
75m2245.126tng u hi36.960Trc C 1=>547.256Tr D8-3.150Tng
bao96.560Trc D 1=>7 (t +11,2=>+13,6)20.064Tr ca S1-2.790Trc D
1=>7 (t +10=>+13,6)29.106Trc 1; 4&521.120160Trt tng trong
nh dy 1,5 cm , vxm 75m2390.758Tng din tch trt635.884Din tch trt
ngoi nh245.126161B matic vo tng trong nhm2390.758390.758( Bng din
tch trt tng trong nh )162B matic vo tng ngoi nhm2245.126245.126(
Bng din tch trt tng ngoi nh )163B matic vo ct, dm, trn, cu
thangm2195.182195.182( Bng din tch trt ct dm ,trn, cu thang )164Sn
trong nh : ct dm ,trn ,tng b, sn ICI Duluxm2585.940585.9401 lt 2 ph
:165Sn ngoi nh b, sn ICI Dulux 1 lt 2 phm2245.126245.126( Bng din
tch b tng ngoi nh )166Lt nn v sinh gch chng trt 250x250
granitm22.8001.0002.0001.4002.8002.800167p gch men 20x25 tng v
sinhm212.1002.0002.0002.0008.0002.0001.4002.0005.600Tr ca
D6-1.0000.7502.000-1.500168Lt nn gch granit
400x400m21.0009.9002.81527.86927.869169Lt nn gch granit 600x600 mu
nu m21.0009.9001.30012.87012.870170Gia cng SXLD khun ca i nhm
knhm215.525D82.0002.1000.7503.150D43.0002.2000.9005.940D52.0002.7000.9004.860D61.0002.1000.7501.575171Gia
cng SXLD khun ca s nhm knhm24.050S53.0001.0001.3504.050172Lt gch
chng nngm2320.481173Sn xut x g thp C100x40x20x2tn3.690174Lp dng x g
thptn3.690175Lp mi tn km dy 0,42
lym2190.000363.26039.00029.260105.000