TONG CONG TY CAP NO& SAI GON TRACH NHItM HUH HAN MOT THANH VIEN CONG TY C6 PHAN CAP NOOC CHO LON CONG HOA XA HOI CHO NGHIA VItT NAM DOc Lap - Tty Do - Hanh Pink Qu an 5, Ngdy thing Ncim 2017 So :.D.OLIMICT,KT BANG CHIE.T TiNH DO! BONG H6 NHOC Ten khach hang: _ Dia • chi : P - Q Ddn gia S611n1ng ' Diin vi M6 tat cong viec V5t lieu Thanh tin N.C6ng Mdy.TC Vdt lieu N.Cong May.TC - B6C MAT BT XI MANG TRONG NHA 0,060 M3 843.107 0 50.586 - DAO PHUI MIXING ONG 0,540 M3 684.545 0 369.654 - TRA I CAT LOT ONG 0,420 M3 109.091 113.234 45.818 47.558 - LAP DAT PHUI DA0 0,180 M3 109.329 0 19.679 - CONG X0C VA VAN CHUYfhl DAT THUA 0,420 M3 0 56.747 0 23.834 - CAN DAT ONG Nal LONG 25 1,000 BO 25.199 7.755 25.199 7.755 - CAN DAT ONG NHIIA HDPE 025 4,000 M 14.864 13.868 59.456 55.472 -JOINT DHN 15 LY 2,000 CAP 1.060 0 2.120 0 - GAN DAT DHN 15 LY (SDL) 1,000 CAI 170.610 0 170.610 - LAP DAT KHAU NOI DHN 15 LY (SDL) 1,000 CAI o 25.850 0 25.850 - VAN BI 015LY (1/2") (SDL) 1,000 ci1/4 25.850 0 25.850 - Nude phttc int Ong tdc Up clat DHN 1,000 M3 10.560 0 10.560 0 143.153 773.015 23.834 (A) (C) (B) ToNG Kft KIM! PHI Chi phi v5t UI Wink thue) : Chi phi nhan cang : Chi phi may thi cong : C VL NC = MTC = 143.153 773.015 Chi phi khan sat thi6t k6 :2,07% x 1,2 x I K 23.834 Chi phi Om sat thi c6ng : 2,566% x I L = = 26.719 940.002 Chi phi chung : 5%xD D+E Thu nh5p chju thu6 tinh tuft : 5,5% x G Trtrc ti6p phi khac : G+H 2,% x (Gid tri chcqc ghi bang cht? 47.000 G = H = 54.285 1.041.287 = M = 1.088.832 N = 108.883 987.002 Thu6 gid tri gia tang: 10% x M CONG: = 1.197.715 20.826 TONG CONG: MOt trieu mot tram chin mita bay ngan bay tram mutli lam deing 1.197.715 Mita s6"04 : Ap dyng cho Inking h9p diii tiding 4M,deri thcing tit ngoai - MIN Lily (Bang giti dapc áp thing tit 20/09/2017, nhang bang gia ca tradc 20/0912017 khong can hifu hp) Trang : TONG CON° TY CAP NU& SAIGON TRACH NHIBM HOU HAN MOT THANH VIEN CONG TY CO PHAN CAP ND& CHO LON CONG HOA XA HOI CHI:/ NOILTA VIETNAM Doc Lap - Tti Do - Hanh Pink Quan 5, Ngdy thetng Nam 2017 So :DOILM.ELKT BANG CHIgT TiNH DOI DoNG Ho NH& Ten khdch hang : Dia chi : P -Q Dan gid Se lurtng Me tã co/1g viec Dan vi V41 lieu Thanh ti6n N.COng May.TC Vat lieu N.Cong May.TC - 86C MAT BT XI MANG TRONG NHA 0,015 M3 843.107 0 12.647 - DAD PHUI MIXING ONG 0,135 M3 684.545 0 92.414 -CAT LAP PHUI 0,105 M3 109.091 113.234 11.455 11.890 - LAP DAT PHIJI DAD 0,045 M3 109.329 0 4.920 -0,105 M3 - VAN CHUYE'N DAT THtlA BANG TO , I 56.747 0 5.958 BO 25.199 7.755 25.199 7.755 1;000 M 14.864 13.868 14.864 13.868 - JOINT DHN 15 LY j 2,000 CAI 1.060 0 2.120 0 - Nunc pluic vu c6ng ta6 Igp gat DHN i - GAN DAT DHN 15 Ly (SDL) , 1,000 M3 10.560 0 10.560 0 1,000 cAI 170.610 0 170.610 - LAP DAT KHAU Noi DHN 15 LY (SDL) 1,000 CAI 25.850 0 25.850 - VAN B1 015LY (1/2' (SDL) Ismo CAI 25.850 0 25.850 64.198 365.803 5.958 - GAN DAT ONG N6I LONG 25 h000 - GAN DAT ONG NHIciAt HOPE 025 (A) (C) (B) TONG KfT KINH PHI Chi phi vat tif (Mt& thue) : Chi phi nhan c6ng VL Chi phi may thi cong : MTC = Chi phi chung : Thu nhap chiu thu6 tinh NC 5%xD D+E G : 5,5% x G H G+H Trip ti6p phi Ichac = = 2,% x I (Gici trt chtqc ghi bag! chi? = = 64.198 365.803 Chi phi khao sat thith kg : 2,07% x 1,2 x I Chi phi earn sat thi cOng : 2,566% x 5.958 L 435.959 21.798 M = 504.985 N = 50.499 12.392 = 457.757 25.177 Thu6 gia tri gin tang: 482.934 J = K• = 10% x M ONG: = 555.484 9.659 TONG CONG: = Nam tram nam math lam ngan Mn tram tam mut:1i Mn cl A 555.484 d-d Mitu sical : Ap dyng cho (raring hap dai thcing 1M,dai tang ta ngoai - DHN 150 (Bang gici durac,ap dyng tit 20/09/2017, nhang being gici ca trait 20/09/2017 khong hiau htc) Trang : TONG CONG TY CAP NHOC SAT GON TRACH NHIM Hal HAN MOT THANH VIEN CONG TY CO PHAN CAP Nlidc DV LON CONG H()A XA Hol CHO NGHIA VIST NAM • Dec Ldp - To Do - Hdnh Pink Quán5,Ngay thong Nam 2017 S6 :.D.012.M.ET:KT BANG CHTEeT TiNH DOI BONG H6 NDOC Ten khach hang: Dia chi : P -Q Ddn gid S6 lacing M6 ta ding viOc Dcfn vi V5t Ii41.1 Thanh tin N.COng MAy.TC Vdt lieu N.COng Mdy.TC - Bac MAT BT X1 MANG TRONG NHA 0,030 M3 843.107 0 25.293 - DAC PHUI MUONG ONG 0,270 M3 684.545 0 184.827 - TRA I CAT LOT ONG 0,210 M3 109.091 113.234 22.909 23.779 0,090 M3 109.329 0 9.840 - LAP DAT PHUI DA° ' - CONG XOC VA VAN CHUNIN DAT THOA , 0,210 M3 0 56.747 0 11.917 - GAN DAT ONG Nor LONG 025 1,000 BO 25.199 7.755 25.199 7.755 - GAN DAT ONG NH0A HOPE 25 2,000 M 14.864 13.868 29.728 27.736 - JOINT DHN 15 LY 2,000 CAI 1.060 0 2.120 0 - Nit& phgc vg cong tic Igp dit DHN 1,000 M3 10.560 0 10.560 0 - GAN DAT DHN 15 LY (SDL) 1,000 CAI 170.610 0 170.610 - LAP DAT KHAU N61 DHN 15 LY.(SDL) 1,000 CAI 25.850 0 25.850 - VAN BI 015LY (1/2") (SDL) Loop CAI o 25.850 0 25.850 90.516 501.540 11.917 (C) (B) (A) , TONG KfT KINH PHI Chi phi v5t lit (ha thu0) : Chi phi nhan cOng : VL NC = = 501.540 Chi phi khdo sat thiet Xi : 2,07% x 1,2 x I K Chi phi may thi cOng MTC = 11.917 Chi phi gidin sat thi oang : 2,566% x I L 90.516 = 17.168 603.973 Chi phi chung : %xD D+E Thu nhap chin thue tinh tritdc : 5,5% x G G+H Trite tiep phi Ichac : 2,% x I (Giti trt ch.tqc ghi bang chi.? 30.199 G = H I = = M = 699.600 N = 69.960 634.172 34.879 Thue gid tri gia tang: 669.051 10% x M CONG: = 769.560 13.381 TONG CONG : = Bay tram sdu midi chin ngan nam tram sau 'midi thing 769.560 Min s602 : Ap icing cho traang hop dtii thing 2M,diii thing tit ngold - DHN 151y (Bang gid dupc ápdyngtft 20/09/2017, nhang bang gid ca trade ngify 20/09/2017 khong hieu lttc) Trang : TONG CONG TY CAP NYOC SAT GON CONG HOA XA HOT CHO NOHIA VItT NAM DOc Ldp - Ttt Do - Hanh Phtic TRACH NHItM HMI HAN MOT THANH VIEN CONG TY C6 PHAN CAP NU& CHO LON Nam 2017 Qui/in 5, Ngety tilting S6 :.1,1013.M.ICTTKT BANG CHIgT TiNH DO! BONG H6 NDOC Ten khach hang: Dia chi : P -Q Ddn gid S6 lutIng MO ta cong viec Deb vi Va lieu Thanh tin N.Cong Mdy.TC - B6C MAT BT XI MANG TRONG NHA 0,045 M3 843.107 - DAC) PHUI MUONG ONG 0,405 M3 684.545 - TRA I CAT LOT ONG 0,315 M3 109.091 - LAP DAT PHUI DA0 0,135 M3 - CONG XeC VA VAN CHUYE'N DXT TM-5A 0,315 - GAN DAT ONG Nal LONG 025 1,000 - GAN DAT ONG NHVA HDPE 25 3000 - JOINT DHN 15 LY , 37.940 0 277.241 113.234 34.364 35.669 0 109.329 0 14.759 M3 0 56.747 0 17.875 BO 25.199 7.755 25.199 7.755 M 14.864 13.868 44.592 41.604 1.060 0 2.120 0 M3 10.560 0 10.560 0 cAi 1,000 CAI 1,000 cAi 170.610 0 170.610 25.850 - Nuldc phnc vu c6ng tic Idp adt DHN 1,000 - GAN DAT DHN 15 LY (SDL) 1,000 - VAN 131015LY (1/2") (SDL) Mdy.TC N.COng 2,000 CAI - LAP DAT KHAU N61 DHN 15 LY (SDL) Vdt lieu ' 0 25.850 0 o 25.850 0 25.850 116.835 637.278 17.875 (C) (B) (A) TONG KfT K1NH Pill Chi phi vdt tit (txtrac.thue) : Chi phi nhan Ong: VL NC = = 116.835 637.278 Chi phi khan sat thiet ke : 2,07% x 1,2 x I K = Chi phi may thi Ong: MTC = 17.875 Chi phi giam sat ['hi cong : 2,566% x I L = 21.944 M= 894.216 N=• 89.422 Chi phi chung : 5%xD 771.988 38.599 D+E 810.587 Thu nhdp chiu thue tinh int& : 5,5% x G 44.582 G+H Trut khac : 2,% x I Thue gid tri gin tang: 855.169 = 10% xM 983.638 CONG: = 17.103 TONG CONG: = (GUI tri Ave ghi bang cha 983.638 Chin tram tam mirth ba ngan sdu tram mttdi tam d8ng D667111 tIOr CONG C6 PHA CAP N IP 1:„11 'It P Mehl so 03 : Ap dyng cho trulang hop (di thcing thcing tiltrong ngoii - OLIN 151y (Bang gici du'yc dp dyng ta 20/09/2017, nheng bdng gid ca fru& 20/09/2017 khong hifze 1n) Trang : TONG CONG TY CAP Nil& SAI GON TRACH NHIBM HOU HAN MOT THANH VIEN CONG TY CO P1-IAN CAP NuOc cHO LON CONG HOA XA HOI CHf.I NGHIA VIETNAM DOc Lap - Tit Do - Hanh Plnic Quan 5, Ngdy thdng Mtn 2017 So :.D.016M.ICT:KT BANG CHItT TiNH Deli D6NG H6 NHOC TOn khach hang : Dia chi : P -Q Den gid Sd luOng MO ti c6ng viec - HOC MAT BT XI MANG TRONG NBA 0,090 - DAG PHUI MUONG ONG Dun vi Vkt lieu Thanh lien N.Cong May.TC Vat lieu N.COng May.TC M3 843.107 0 75.880 0,810 M3 684.545 0 554.481 - TRA I CAT LOT ONG 0,630 M3 109.091 113.234 68.727 71.337 - LAP DAT PHUI DAG 0,270 M3 109.329 0 29.519 - CONG X0C VA VAN CHUYEN DAT THO.A 0,630 M3 0 56.747 0 35.751 - GAN DAT ONG NOT LONG 025 1,000 BO ,25.199 7.755 25.199 7.755 - GAN DAT ONG NHUA HDPE 25 6,000 M - 14.864 13.868 89.184 83.208 - JOINT DHN 15 LY - Nu'dc phne vi cang tac lgp dgt DHN 2,000 cAi 1.060 0 2.120 0 1,000 M3 10.560 0 10360 0 - GAN DAT DHN 15 LY (SDL) 1,000 CAI 170.610 0 170.610 -LAP DAT KHAU Nal DHN 15 LY (SDL) 1,000 CAI 25.850 0 25.850 - VAN BI 015LY (1/2") (SDL) 1,000 CAI o 25.850 0 25.850 195.790 1.044.490 35.751 (A) (C) (B) T6NG KfT KINH nil Chi phi vat td (trade thud): VL Chi phi nhan Ong : NC Chi phi may thi cong : C = = MTC 35.751 = CM phi chung : %xD 2,% x I (Gid trj chive ghi bang cha K Chi phi gidm sat ihi Ong: 2,566% x L = = 36.271 1.276.031 M = 1.478.065 N = 147.807 1.339.833 H 73.691 • G+H Trtic tigp phi khac : Chi phi khao sat thigt kg: 2,07% x 1,2 x 63.802 D+E Thu nhkp chili thug tinh [nide : 5,5% x G 195.790 1.044.490 1.413.524 = Thug gia tri gin tang: 10% x M CONG : = 1.625.872 28.270 TONG CONG: Met trieu sau tram hai mirth lam ngan tdm tram bay mach hai dong 1.625.872 Mdii s106 : Ap dyng cho frilling hpp ddi thang 6131, dai tha2ng tit ngold - DUN 151y (Bang gia &eye tip dyng tit 20/09/2017, nhdng bang gid ea trurdc 20/09/2017.khing can hieu l(le) Trang : TONG CONG TY CXP NUOC SAI GON TRACH NI-HEM HCIU HAN MOT THANH VIEN CONG TY CO PHAN CAP NU& CHO LON CONG HOA XA HOI CHET' NGHIA VIET NAM Dec Ldp - Ttf Do - Hdnh Phtic so :.D.015.10.1CLKT Quan 5, Ngay theing Nam 2017 BANG CHIteT TiNH DdI BONG Ho NHoiC Ten Ichdch hang: Dia chi : P - Q Dcfn gid Se luting M6 ta c6ng viec Dcln 1/1 VP Ii4n Thanh tin N.Ceng Mdy.TC Vdt lieu N.C6ng MS y.TC - BoC MAT BT XI MANG TRONG NHA 0,075 M3 843.107 0 63.233 - DAC, PHUI MLIONG ONG 0,675 M3 684.545 0 462.068 - TRA I CAT LOT ONG 0,525 M3 109.091 113.234 57.273 59.448 - LAP DAT PHUI DA° 0,225 M3 109.329 0 24.599 - CONG X0C VA VAN CHUYE'N DAT TM:CA 0,525 M3 0 56.747 0 29.792 1,000 BO 25.199 7.755 25.199 7.755 M 14.864 13.868 74.320 69.340 2,000 CAI 1.060 0 2.120 0 1,000 M3 10.560 0 10.560 0 1,000 cA 170.610 0 170.610 25.850 0 25.850 0 25.850 169.472 908.753 29.792 - CAN DAT ONG Nal LONG 025 - CAN DAT ONG NHHA HDPE 025 ' • 5,000 - JOINT DHN 15 LY - Ntrac phgc vu ceing Mc Up (I4t DHN - CAN DAT DHN 15 LY (SDL) • - LAP DAT KHAU NCil DHN 015 LY (SDL) 1,000 CAI -VAN BI 015LY (1/2") (SDL) 1,000 CAI 25.850 (A) (C) (B) TONG KET KINH PHI Chi phi vdt iv* (trli& thu6) : VL 169.472 Chi phi nhan c6ng : NC 908.753 Chi phi khao sat thigt ke# : 2,07% x 1;2 x I K Chi phi may thi cong MTC 29.792 Chi phi giam sdt thi col-1g: 2,566% x I L = 1s4 = 1.283.449 N = 128.345 = = D Chi phi chung : 5%xD E D+E Thu nhap chit] thud' tinh thief c : 5,5% x G 2,% x I (Gid tri &cac ghi bang cha 31.495 1.108.017 55.401 1.163.418 H• 63.988 G+H Trite ti6p phi khdc : = Thue gid Uj gia [Aug: 1.227.406 J = 10% x M CONG: = 1.411.794 24.548 TONG CONG: = Met trieu ben tram midi met ngan bay tram chin mac:lib& deng 1.411.794 Mitu sit 05 : Ap dyng cho trilling hyp dlii thcing 5M, dal thdng tit ngoai - DHN 151y (Bang gid dutrc dpdyng ta' 20/09/2017, nhting bang gid cii tradc'ngity 20/09/2017 kh6ng can keit litc) Trang : 1 TONG CONG TY CAP MAC SAI GON TRACH NH* M HIM HAN MOT THANH VIEN CONG TY CO PHAN CAP NH& CHO LON CONG HOA XA HOI CHO NGH1A VIETNAM Dec Lap- - Ttf Do - Hdnh Phtic Qu an 5, Ngay theing Nam 2017 S6 :.D.OILM:25./CT-KT BANG CHI'EPT TiNH BOI BONG Ho Ne0C 25LY Ten khdch hang: Ella chi : P - Q Den gid S6 luting M6 td tong viec Ddn vi - DAG PHUI ML1ONG ONG 0,135 M3 - TRAI CAT LOT ONG 0,105 - LAP DAT PHUI DAG V4t lieu Thanh tien N.C6ng Mdy.TC N.Cong Vat lieu May.TC 684.545 0 92.414 M3 109.091 113.234 11.455 11.890 0,045 M3 109.329 0 4.920 - CONG XOC VA VAN CHUYEN DAT THI:IA 0,105 M3 0 56.747 0 5.958 - LAP DAT KHAU NC/INCA:hi 025 1,000 CAI 39.220 28.742 39.220 28.742 59.360 51.700 - LAP DAT YONG REPT 025 - LAP DAT ac LA 25PE : 2,000 CA I 29.680 25.850 1,000 CAI 53.000 25.850 53.000 25.850 - JOINT KI-16A GOC 25 1,000 CAI 500 0 500 0 -JOINT DHN 25 LY 2,000 CAI - 1.590 0 3.180 0 - Nil& pht.ic vu Ong tic lip cl4t DHN 1,000 M3 10.560 0 10.560 0 Ism CAI 255.915 0 255.915 - LAP DAT KHAU NO' DHN 25 LY (SDL) 1,000 CAI 25.850 0 25.850 - GAN DAT KHOA THAU 25 (SDL) 1,000 CAI 36.190 0 36.190 - GAN DAT ONG NI-10A HDPE OD 32 1,000 M 23.344 14.251 23.344 14.251 - BoC MAT HT X1 MANG TRONG NHA 0,015 M3 843.107 0 12.647 -CAN DAT DHN 25 LY (SDL) : 560.368 : 200.619 (A) 5.958 (C) (B) T6NG KKT KINH PHI Chi phi v4t hi thu6; Chi phi nhAn c6ng : Chi phi may thi c6ng : Chi phi chung : VL = = MTC = 200.619 NC 560.368 = = 766.945 38.347 5%xD D E D+E G 5.958 = Tryc tieep phi khdc : 2,% x I (Ghl 111 chivc ghi king cht? 44.291 I = = K Chi phi giam sat thi cong : 2,566% x I L = = M 21.800 888.375 805.292 Thu nhap chju thu6 tinh trink : 5,5% x G G+H Chi phi khan sat thiel k6 : 2,07% x 1,2 x I Thu6 gia tri gia tang: 849.583 • 10% x M CONG: N = = 88.838 977.213 16.992 TONG CONG : = Chin tram bay math bdy ngan hai tram mddi deng 977.213 Mau sôOl: Ap dyng cho tritang hap dari thank IM - DHN 251y (Bang gia dr* tip dyng tit 20/09/2017, nht?ng bang gia cii hit& ngity 20/09/2017 khong can ken h(c) Trang TONG CONG TY CAP Nu& SAI GON TRACH NHIEM HI:TU HAN MOT THANH VIEN CONG TY CO PHAN CAP MAC CHO LON CONG HOA XA HOI CHU' NGHTA VIET NAM Doc Lap - TV Do - Hanh Phtic Quan 5, Ngay dicing Nam 2017 SO :.D.OI2M,25./CT-KT BANG CHIte T TiNH DdI DoNG Ho NHUC 25LY Ten Ichdch hang: Diachi: P - Q Ddn gid S6 Wring M6 ta Ong viec Ddli vi - B6C MiNT BT XI MANG TRONG NHA 0,030 M3 - DA0 PHUI MUCJNG ONG 0270 - TRA I CAT LOT ONG 0,210 - LAP DAT PHUI Dit0 V•I lieu Thanh tin N.C6ng Ma.y.TC 843.107 M3 684.545 M3 109.091 113.234 0,090 M3 - CONG X1.1C VA VAN CHUYE'N DAT THUA 0,210 M3 - LAP DAT KHAU Nal NGAN 025 1,000 GA I - LAP DAT VONG Sift 25 2,000 Vat lieu N.Cong Mdy.TC 25.293 0 184.827 0 22.909 23.779 109.329 0 9.840 0 56.747 0 11.917 39.220 28.742 39.220 28.742 CAI 29.680 25.850 59.360 51.700 - LAP DAT ac LA 25PE 1,000 CAI 53.000 25.850 53.000 25.850 - JOINT KW/A GOC 025 1,000 cAi 500 0 500 0 -JOINT DHN 25 LY 2,000 CAI 1.590 0 3.180 0 - NtOc phac vi) gong Iac Hp r1M DHN 1,000 M3 10.560 0 10.560 0 - CAN DAT DHN 25 LY (SDL) 1,000 CA I 255.915 0 255.915 - LAP DAT KHAU Nal DHN 025 LY (SDL) 1,000 CAI 25.850 0 25.850 - CAN DAT KW/A THAU 025 (SDL) 1,000 cAi 36.190 0 36.190 2,000 M 23.344 14.251 46.688 28.502 235.417 696.488 11.917 - CAN DAT ONG N1-11,1A 14DPE OD 32 (A) (C) (B) TONG KfT KINH PHI Chi phi vat tit (Int& ihu6) : Chi phi nhan cang : Vi NC = = 235.417 696.488 Chi phi khan sat thigt kg : 2,07% x 1,2 x I K Chi phi may thi c6ng : MTC = 11.917 Chi phi earn sat thi Ong: 2,566% x I L Chi phi chung : 943.822 47.191 5%xD D+E G 54.506 G+H 2,% x I Thug gia tri gia Ong: 1.045.519 = 10% x M CONG: = 26.828 M = 1.093.257 N = 109.326 1.202.583 -0.910 TONG CONG : (Cid tri duc,ic ghi bang chff = 991.013 Thu nhap chiu thug tinh tru'dc : 5,5% x G Trtic t11113 phi khac : = 1.202.583 MOt trieu hai tram le hai ngan nam tram tam mach ba 251y Mau so-02 : Ap dyng cho tritang dtti Cluing 2M (Being gid di* cip dyng th' 20/09/2017, nhang bring gici eli trade ngity 20/09/2017 khong can hien ltic) Trang : TONG CONG TY CAP Nu& -SAl GO& TRACH NHIBM Hilt HAN MOT THANH VIEN CONG TY CO PHAN CAP Nu& CHO LON CONG HOA XA HOT CHO NGHTA VIETNAM Dclic Lap - Ttc Do - Hanh Phtic &an 5, Ngely thcing Ncim 2017 SO :.D0I3M725./CT-KT BANG CHIgT TiNH DO! BONG H6 NIX1C 25LY Ten khach hang : Dia chi : P - Q Ddn gia S6 Itidng MO ta viec Ddn vi ; T KHAU N61 DHN 0•25 LY (SDL) - LAP Di‘ 1,000 CAI - GAN DAT KHOA THAU 25 (SDL) 1,000 - Nadc phnc 'in cong tdc lgp dgt DHN 1,000 - CONG XOC VA VAN CHUYgN DAT THOA Vat lieu Thanh tin N.Cong May.TC 25.850 CAI o 36.190 M3 10.560 0,315 M3 - B6C MAT BT XI MANG TRONG NHA 0,045 M3 - DAG PHUI MLIONG ONG 0,405 - TRAI CAT LOT ONO - LAP DAT PHUI DAG Vat lieu N.C6ing May.TC 25.850 0 36.190 0 10.560 0 56.747 0 17.875 843.107 0 37.940 M3 684.545 0 277.241 0,315 M3 109.091 113.234 34.364 35.669 0,135 M3 109.329 14.759 - LAP DAT KHAU N61 NGXN 0.25 1,000 cid 39.220 28.742 39.220 28.742 - LAP DAT VONG SIgT 025 2,000 CAI 29.680 25.850 59.360 51.700 - LAP DAT ac LA 25PE 1,000 CAI 53.000 25.850 53.000 25.850 - JOINT KHOA GOC 025 1,000 CAI 500 0 500 0 - JOINT DHN 25 LY 2,000 CAI 1.590 0 3.180 0 - GAN DAT ONG NHVA HDPE OD 32 3,000 M 23.344 14.251 70.032 42.753 - GAN DAT DHN 25 LY(SDL) 1,000 CA I 255.915 0 255.915 270.216 832.609 17.875 (A) (B) (C) TONG KE'T K1NH PlIt Chi phi vat EY (trudc thu6) : Chi phi nhan ding: VL NC = = 270.216 832.609 Chi phi may thi c6ng : MTC = 17.875 Chi phi chung : Thu nhap chju thue tinh Wu& : 5,5% x G 0tH Tryc ti6p pki khac : 2,%- x I Chi phi giarn sat thi c6ng 2,566% x I 1.120.700 56.035 5%xD D+E Chi phi !chin sat thith k6 : 2,07% x 1,2 x I G H I= = = K L = = 31.856 M = 1.298.140 N = 129.814 1.176.735 64.720 Thue gia tri gin tang: 1.241 455 10% x M CONG: 1.427.954 24.871 TONG CONG: = 1.427.954 (Gici tri chtqc ghi bang chi? Is 40t trieu b6n tram hai mddi bay ngan chin tram nam mirth b Mitt a03 : Ap thing cho trilling hvp diti thing 3M - PHN 251y (Bang giel chiqc apdyng a 20/09/2017, nhang btintgid Oil fru& ngity 20/09/2017 khong can hifu h/c) Trang : TONG CONG TY CAP Nu& SAI CON' TRACH NHIBM HUU HAN-MOT THANH VIEN CONG TY CO PHAN CAP bittliC CHO LON CONG BOA XA Hol CHO bIGHTA VIETNAM DOc Lap - W Do - Hanh Pink Quan 5, Ngpay thdng Alam 2017 So :.D.01414,25./CT-KT BANG CHIgT TiNH DOI BONG HO NC& 25LY Ten khach hang: Dia chi : P -Q DOn gia 86 long M6 td cong viec Don vi Vat lieu Thanh lien N.C6ng May.TC Vat li'Qu N.Ceng May.TC - Boc MAT BT XI MANG TRONG NHA 0,060 M3 843.107 0 50.586 - DAC) PHUI MYONG ONG 0,540 M3 684.545 0 369.654 - TRA I CAT LOT ONG 0,420 M3 109.091 113.234 45.818 47.558 - LAP DAT PHUT DAC) 0,180 M3 109.329 0 19.679 - GONG XOC VA VAN CHUYeN DAT THCIA 0,420 M3 0 56.747 0 23.834 - LAP DAT KHAU N6I NGAN 025 1,000 CAI 39.220 28.742 39.220 28.742 - LAP DAT VONG Sift 025 2,000 CA I 29.680 25.850 59.360 51.700 - LAP DAT ac LA 25PE 1,000 CAI 53.000 25.850 53.000 25.850 - JOINT KHOA GOC 25 1,000 cA I 500 0 500 0 - JOINT DHN 25 LY 2,000 CAI 1.590 0 3.180 0 - CAN DAT 6NG NHVA HDPE OD 32 4,000 M 23.344 14.251 93.376 57.004 - GAN DAT DHN 25 LY (SDL) 1,000 CAI 255.915 0 255.915 - LAP DAT KHAU N6I DUN 25 LY (SDL) 1,000 cA t o 25.850 0 25.850 - GAN DAT KW/A THAU 25 (SDL) 1,000 CA I 36.190 0 36.190 - Nude phgc vtfr ang tic lip ctit DHN 1,000 M3 10.560 0 10.560 0 968.729 23.834 305.014 (A) (C) (B) WING KfT KINH PHI Chi phi vat tti (tunic thu6) : Chi phi than cong : Chi phi ,ndy thi ang : Chi phi chung = NC a- MTC = 305.014 968.729 Chi phi khan sat thi6t ket : 2,07% x 1,2xI K 23.334 Chi phi giam sat thi c6ng : 2,566% x I L = = 1.297.577 M = 1.503.022 N = 150.302 VL 5%xD 64.879 D+ E Thu nhap ch u thu6 tinh tilt& : 5,5% x G Trtfc tie-p phi frhac : G+H 2,% x I = 36.883 1.362.456 H = I = = • 74.935 1.437.391 Thu6 gid tri gia tang: 10% x M CONG: = 1.653.324 28.748 TONG CONG: = (GM tri ducc ghi bang cha Môt triéu sau tram ram !midi ba ngan ba tram hai mirth bdn d6ng 1.653.324 Mau so"04 : Ap dyng cho (Wang hap dai tilting 4M - DHN 251y (Bang gilt dapc dp dyng ta 20/09/2017,-nhang bang gid ca trade 20/09/2017 khong can hieu lyc) Trang :