1. thao 70 tuyen truyen dan ha noi ok
TRANSCRIPT
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
1/29
Bng tng hp d t
phn: vn chuyn, tho d v
$$ %hon &'c chi %( hi)u *ch tnh
*hi ph lp tI Trc tip ph T1 Vt liu (chnh +ph) VL 588000 4!5"00 "384002 Vn chu$%n &t liu V' 2#5!84!! 32282110 412!11#8
3 hn c*n ' 2"20#!4!" 2"5885#30 318"012424 ,-$ thi c*n ,T' ,T' ( i/u chnh tn n tnh i- ,T') 5 'hi ph t6c ti7p ph h-c TT 29 x (VL+V'+'+,T')
Cng chi ph trc tip T VL+VC+NC+MTC+TT II Chi ph chung ' 359:TTIII TL 559 x (T+')
Gi tr d ton chi ph lp t T+C+TL+NT
Bng tnh chi tit
B; -tv1 t-n ;2 ,@x((;x=+;t) x 0"49A 1.000.000)
'hi ph thB> t@ Cu$7t t-n ;3 ,@x((;x=+;t) x 0389A 500.000) ? *hi ph d ph@ng /9 A -ld
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
2/29
4,804,152,616
527,27/,000
53,/17,88/
>
10,1/7,6073,/07,6071,100,000
//0,000>
8,106,114,271
8,106,114,000
-i t.# c +$WngE
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
3/29
Bng tng hp d ton kinh phtho d t.uyXn dYn khu vc h nFi
phn: vn chuyn, tho d thi!t "#
$$ %hon &'c chi %( hi)u *ch tnh+$ -i t.# +$
*hi ph lp tI Trc tip ph T1 Vt liu (chnh +ph) VL 5880002 Vn chu$%n &t liu V' 2#5!84!!3 hn c*n ' 2"20#!4!"4 ,-$ thi c*n ,T' ,T' ( i/u chnh tn n tnh i- ,T') 5 'hi ph t6c ti7p ph h-c TT 29 x (VL+V'+'+,T') 5805320
Cng chi ph trc tip T VL+VC+NC+MTC+TT 296,07,!"
II Chi ph chung ' 359:TT 103"24!"III TL 559 x (T+') 1"8538"0#i$ tr% & t'$n chi ph ()p *t T+C+TL+NT 424,237,570 109 42,423,757 4//,5
*hi ph t.Nc thu!-i t.#
W
-J?
' ( i/u chnh tn n tnh lDn ')
Thu nhp chu thu tnh trc-J?
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
4/29
322223840.xls
Sh' l'c
TT Dn &F ;hi chG
Z
1 ntIn &i@ JK 2 2
2 hMi NEO hMi 2 2
3 hMi PEO hMi 2 2
4 '-p tun tQn > 50 50
5 '-p R,' > 20 20
Bng thKng k[ cHng vi)c, thi!t "# vt t cho vi)c tho d t.uyXn dYn khu vc h nFi
TSn &t t thi7t F U ln hilWp XYt U ln Sn cZp 'hu$%n &/h
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
5/29
322223840.xls
Bng d t.\ kinh ph AGy lp
$$ U] hi)u $[n cHng vi)c
^_n gi
+t li)u `hGn cHng+J chnh +J ph' +J ch
$ho d tuy!n t.uyXn dYn
+n chuyn tha cHng
1 21.030500.03 '[u i\n 2 40434
2 21.030100.03 '[u i\n 2 1#"!0
$ho d thi!t "#
1 ".2.2 J] 2 42"!23
2 1#.3.4.2.2 hUi 2 3"#223
3 1#.3.4.2.1 Th- =^ hUi PEO tSn @c 1! hUi 2 118801
4 ".".2.1 Th- =^ c-p X`n tc 10> 5 3443"5
5 1.2.2.1 Th- =^ c-p R', 10> 2 4200 40013
*hi ph tho d 1 tuy!n $uy!n 1
$ng chi ph tho d 70 tuy!n $uy!n 70
^_n v#tnh bK lng Uy thi
cHng
Vn chu$%n @ntIn 'a200> thibt &idnth*ne1.2
Vn chu$%n hUi PEO &f NEO 'a200> thibt
&idn th*ne1.2
Th- =^ @ntIn &i@ tSn c]t cg X] c@ ha20>('tnh 509 XDn i-)
Th- =^ hUi &* tu$7n tSn c]t cg X] c@ ha20>
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
6/29
322223840.xls
`hGn cHng `*E
808"8
35381
853845
#3444"
23#"02
1#21825
8002"
4,784,664 >
252,076,865 >
Uy thi cHngU$*E
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
7/29
STT Tn n v tnh S lng Gi tin
1 B g anten km ng km 60 x 1m B 204 1,500,0002 phin Krone hi! 51 450,000" #hin Krone hi! "00 126,0004 $a!k 1%& B '5 1,(50,0005 B '5 '50,0006 ao )* non !*n "40 25,000
Tng chi ph
BNG TNG HP !T T" B S#NG $H% &'$ TH(% )* !N $H#+,N -.P /T &B0 T1&-"5& 6789
+p phi ng*-n #.B /p $a!k 1%&
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
8/29
Th:nh tin
"06,000,00022,%50,000"',(00,0001"(,'50,00056,250,000(,500,000
9;7
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
9/29
_n gi chi ti!t
th- =^ thu h`i c-c c*n t?nh th*n tin ( sU 8!CXhX>hXCt)
Dn i- th- =^ phQn thi7t F 2;
The' b$' gi$ - VLX. tr/n *% b1n thi cng21040/0004
Dn &F tnhj21040/0004 Dn &F Fnh >kc Dn i- Vt liu chnh Vt liu ph hn c*n
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
10/29
1221 > 886,554
s 308
s 308
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
11/29
cng3c45 in
,-$ thi c*n
>
cng3c45 in,-$ thi c*n
>
b
,-$ thi c*n
>
1 hun i
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
12/29
,-$ thi c*n
>
0m
,-$ thi c*n
>
0m,-$ thi c*n
>
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
13/29
V@n chu$In
*hi ph vn chuyn hng ho "ng HtH
( u$7t XFnh 23"TRT nf$ 18012008)
20
hn c-ch to tm> th- =^ s@n tm> J 5
hn c-ch to tm> th- =^ thk 2 &/ h V, P 15
Tn tP xIj 1.25 tZn
Hfn c 4 1.3
22"1 X1>
i/u chnh = tqn i- nhiSu liuj (1+409: tr l tqn nhiSn liu) 1.28
Tr'ng *: 'hi ph nhiSn liu chi7>j 409 i- thfnh;i- xqn hin tmi 1#!50
qn tqn i- ( s &i >Uc 10500 Xlt) #0.!59
1.30
Tr'ng *: #9 i- thfnh
2350000422.229
Tvn Cuwn Xn &n chu$%n th- =^ 1 tu$7n tu$/n =n
1 *Nc ph vn chuyn:
n lmi 2
Cc c% "ne125 tZn x13 x22"1X> x15>
i/u chnh = tqn lDn j ( 1+#9:tr l tqn lDn)
'hi ph ti/n lDn
LDn hin tmiTqn lDn ( s &i >Uc 450000)
'c ph &n chu$%nj
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
14/29
V@n chu$In
>
>
>
#3483
lt
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
15/29
^_n gi vt li)u !n chGn cHng t.Inh
JoMi vt li)u ^_n v#
+t li)u ph'1 Jqn =nh c@ tyn zn ]n cu]n 250002 I c@ su nn c@ tyn cu]n 250003 Jqn =nh c-ch Xin 50x20000 cu]n #100
4 qn !2 lt 1#!505 Lmt nh6@ 10x300>> c-i 500
" '`n c*n nhip 20000# JGt X-nh =Zu c-i 100008 Dn tvn hp 25000! ;iZ$ i-p sU 0 t 300010 ;iZ$ i-p sU 12 t "00011 E$ th{p |1 1!00012 E$ th{p |4 1!000
13 Ju l*n , 10A , 12 ] 300014 inh + &t n} ,34 ] 85#15 inh + &t n} ,8 ] 85#1" inh + &t n} ,14 ] 85#1# TI> X-nh =Zu c-i 500
18 ;iZ$ in >-$ X "0x20000>> cu]n 40000
1! Qu c c-i 100020 th@nh nUi c-i 243021 Lmt nh6@ c-c lmi c@i 500
$$ -i t.Nc +$
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
16/29
2,4/0,000 Th-n
`hL& Bc th ) K
09 09 09 091 4 8 / 5 7 3 6
`ho& 220# 2.0# 18#0!".2 0 0 0 0
1 21# 2.0!" 18!44".2 0 0 0 02 22# 2.122 1!1#!".2 0 0 0 03 23# 2.148 1!414".2 0 0 0 04 24# 2.1#4 1!"4!".2 0 0 0 05 25# 2.2 1!884".2 0 0 0 0" 2"# 2.22" 2011!".2 0 0 0 0# 2## 2.252 20354".2 0 0 0 08 28# 2.2#8 2058!".2 0 0 0 0
! 2!# 2.304 20824".2 0 0 0 030# 2.33 2105!".2 0 0 0 0
1 31# 2.383 21538".5 0 0 0 02 32# 2.43" 2201#".! 0 0 0 03 33# 2.48! 224!"#.3 0 0 0 04 34# 2.542 22!#5#.# 0 0 0 05 35# 2.5!5 234548.1 0.0 0 0.0 0.0" 3"# 2."48 23!338.5 0 0 0 0
# 3## 2.#01 244128.8 0 0 0 08 38# 2.#54 248!1!.2 0 0 0 0! 3!# 2.80# 253#0!." 0 0 0 0
40# 2.8" 258500.0 0 0 0 02 ! 2"3 0! " 0 0 0 0
"ng tnh l_ng tho thHng t 01201/tt>"Ad ngy 204201/
J_ng tKi thiu
J_ng c_"n
Sh' cRpkhHng ninh bT9J*BE
Sh' cRp luFng9J$$E
J_ng ph'9J*BE
*S %hon9J*BE
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
17/29
" ""# 4.3#4 3!5342.3 0 0 0 0# "## 4.443 4015#8.8 0 0 0 08 "8# 4.512 40#815.4 0 0 0 0! "!# 4.581 414051.! 0 0 0 0
#0# 4."5 420288.5 0 0 0 0
$ su 108 2.34 211500 0 0 0 0208 2."5 23!51! 0 0 0 0308 2.!" 2"#538 0 0 0 0408 3.2# 2!5558 0 0 0 0508 3.58 3235## 0 0 0 0
"08 3.8! 3515!" 0 0 0 0#08 4.2 3#!"15 0 0 0 0808 4.51 40#"35 0 0 0 0
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
18/29
10
18#0!"18!44"1!1#!"1!414"1!"4!"1!884"2011!"20354"2058!"
20824"2105!"21538#2201##224!"#22!#5823454823!338
24412!248!1!253#102585002"3 0
J_ng ngycHng
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
19/29
3!53424015#!40#815414052
420288
21150023!51!2"#5382!55583235##
3515!"3#!"1540#"35
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
20/29
Jn i- c@ >-$ 2350000
tt T/n m$8 *?n gi$ hin tBi
I cD &y tnh tho +qn "n K 2/7 B$$$$ > $* ngy 06022006 caD B
1 ,-$ XFnh &F 15#5002 ,-$ ] Xf> 5 4515
3 #54!1
4 >-$ hGt i 15 1#2"
5 ,-$ {p thur l6c 150#5
" ,-$ X XPn t} ti7p XZt 13804
# ,-$ X Xin t} suZt c@ XZt 2#43#
8 `n h` X XPn &mn nqn 2#50
! `n h` ,S*>{t 1"88
10 Opsi> #8"58
11 ,-$ h@i - cfP XYt 5!5!8
12 ,-$ tnh chu$Sn =n 2##3"
13 ,-$ lf> XQu c-p chu$Sn =n "225
14 ,-$ X ph@ Xinh 2##43
15 ,-$ X ' c@ tQn 48828
1" ,-$ phn tch phv 101311
1# ,-$ X Un =n sgn #"284
18 ,-$ X7> tQn 3"03"
1! ,-$ X X`n ] >mn 88!20
20 ,-$ X t li &f ittI 32!"4
ThI >kc lDn tUi thi%u
,-$ X chZt ln c-p
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
21/29
11 ,-$ cWt i> lmi 5 280"#"
12 ,-$ h@n sWt cQ> t@$115 2"5"40
13 ,-$ h@n 4.5 303528
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
22/29
X`n
;hi chG
$$$$
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
23/29
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
24/29
242!
B=ng gi c> ?@ v: thiAt thi cCng nD? 6789
STT 3E hiF
Gi c> ?@ thI J 9K LMc>O B nhin liF
nh ?Qc Nhin liF Tng R-ng ?i
Gi gc6I nhinliF< nDng lng 8 c>
Th:nh ph[nWcdp Vcth Mi _hifn ?@ Tin lng th
Mi _hifn?@
Gi th^iMif? 8887
$hnh lFchgi
%363D((07000;45000063
1x2;4 /on
1x1;4C1x";4 /on
0,(t + nEng (0m
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
25/29
252!
2%" A025 1,0 K 4750 Kh 1x";' 4%,("% 60,26( 210,4"1 (%5 1,02" 12(3@ M[? tCng< M[? cenh W cCng RdtZ 0
2%4 1,0 K 4750 Kh 1x";' 4%,("% 5(,601 210,4"1 (%5 1,02" 12(3@ M[? tCng< M[? bi W cCng RdtZ 0
2%( A02( 1,5 K 67'5 Kh 1x";' 4%,("% 62,%%' 210,4"1 (%5 1,02" 12("(' A220 5,50m";h 076" 89t ?ie@e/ 1x4;' 5',('0 66,616 244,"40 ',20% 1",0%1 5,((2
3@ n`n _h< Mang c MiFn W nDng RdtZ 0400 5,0m";h 17(5 Kh 1x";' 4%,("% 5",('% 210,4"1 (%5 1,02" 12(BiAn thA h:n I>@ chi W cCng RdtZ 0
416 A1'4 2",0 K 4(7"0 Kh 1x4;' 5',('0 115,(4' 244,"40 (%5 1,02" 12(3@ _hI>n MQng W cCng RdtZ 0
4"1 A1(4 4,5 K %745 Kh 1x";' 4%,("% %1,((' 210,4"1 (%5 1,02" 12(3@ _hI>n Rt c[? t>@< M^ng _nh _hI>nZ 0
4"2 1" mm 1705 Kh 1x";' 4%,("% 55,0'4 210,4"1 (%5 1,02" 12(3@ ct Rt c[? t>@ W cCng RdtZ 0
4"" A155 1,0 K 2710 Kh 1x";' 4%,("% 5%,42( 210,4"1 (%5 1,02" 12(4"4 1,' K "720 Kh 1x";' 4%,("% 60,502 210,4"1 (%5 1,02" 12(
3@ _hI>n tCng c[? t>@ W cCng RdtZ 04"% 1,05 K 175( Kh 1x";' 4%,("% 5%,6"( 210,4"1 (%5 1,02" 12(
3@ ct gech M W cCng RdtZ 0441 A152 1,' K "706 Kh 1x";' 4%,("% 64,140 210,4"1 (%5 1,02" 12(
3@ ct tCng W cCng RdtZ 0442 1,50 K 27'0 Kh 1x";' 4%,("% 62,'%2 210,4"1 (%5 1,02" 12(
3@ n ng W cCng RdtZ 044' A15( 2,( K 5704 Kh 1x";' 4%,("% 6%,('" 210,4"1 (%5 1,02" 12(
3@ ct tCn W cCng RdtZ 0
44( 5 K %7% Kh 1x";' 4%,("% 6(,%'' 210,4"1 (%5 1,02" 12(3@ ct ng W cCng RdtZ 0
450 5 K %7% Kh 1x";' 4%,("% '",640 210,4"1 (%5 1,02" 12(3@ ct Mat W cCng RdtZ 0
451 A120 2,( K 5704 Kh 1x";' 4%,("% '6,52' 210,4"1 (%5 1,02" 12(
452 12760 Kh 1x";' 4%,("% %',""% 210,4"1 (%5 1,02" 12(
3@ ct n ct th`p W cCng RdtZ 045" A15% 5,0 K %700 Kh 1x";' 4%,("% 6(,00% 210,4"1 (%5 1,02" 12(
3@ c> _i? lIei W cCng RdtZ 0455 1,' K "75' Kh 1x";' 4%,("% 65,144 210,4"1 (%5 1,02" 12(
3@ tiFn W cCng RdtZ 0
3@ ct th`pPl>?>
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
26/29
2"2!
45' 4,5 K %745 Kh 1x";' 4%,("% (0,114 210,4"1 (%5 1,02" 12(3@ ?:i W cCng RdtZ 0
45% A204 1,0 K 17(0 Kh 1x";' 4%,("% 5",'(" 210,4"1 (%5 1,02" 12(460 A205 2,' K 4705 Kh 1x";' 4%,("% 60,06" 210,4"1 (%5 1,02" 12(
3@ `p cYc tXc W lc `pZ 04%5 100 52750 Kh 1x";'C1x4;' 10','0% 1%%,"%" 454,''1 (%5 1,02" 12(
j n]ng W chi c>I n]ngZ 0
5"% 12 m 25720 89t ?ie@e/ 126,"(1 5'",5'2 5"",60% ',20% 1",0%1 5,((2
540 1( m 2%740 89t ?ie@e/ 126,"(1 '0",'56 5"",60% ',20% 1",0%1 5,((2
541 24 m "2755 89t ?ie@e/ 126,"(1 ("4,04% 5"",60% ',20% 1",0%1 5,((2
.F 8GHI JI LM
8NOng ti thiP* trong Q ROn gi83A 450,000 R;thng
8NOng ti thiP* theo S mTiA 2,"50,000 R;thng
Ui nhiVn /iW*, n:ng /NXng trNT! YA
b$$^+$
^_n gi E *h[nh l)ch
HiFn tei
1 qn lt 10045.45 14!0!.0! 48"3."4
2 EQu EiIIl lt #20!.0! 130!0.!1 5881.823 in 8!5.00 1023.00 128.00
4 ,@ Gt lt 5445.54 113"3."4 5!18.10
1x14C1x";4 /on
1x14C1x";4 /o
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
27/29
2#2!
Gi c> ?@
1431"3D"3 163'3C%3C143
5(,"64 5(0,42(
14',045 ("5,2"%
22",50% 1,16%,"6"
1'(,660 1,"14,5(1
21',62' 1,'6",04(
252,%1( 2,04%,0(4
',6(0 1,"02,06415,"60 2,1'4,2((1',2(0 2,'(4,621
2,6(( "5%,''5
1,"(2 2%6,'51
1,"(2 "0",1"%
6'6 2'(,5"5
B chnhlFch nhin
liF
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
28/29
282!
5'6 2'1,2'5
5'6 26%,60(
(64 2'4,2%2",6(( "14,644
2"6 264,546
6,1(2 "66,"6%
1,210 "0",52(
1"4 265,640
26% 2'0,12(410 2'1,"4"
202 2'0,2'1
"%2 2'4,%6"
"46 2'",56%
645 2(0,%4%
1,26' 2(0,6'6
1,26' 2(5,""%
645 2(',60"
1,61" "0%,"("
1,152 2'%,5%2
45' 2'6,0"2
-
7/25/2019 1. Thao 70 Tuyen Truyen Dan Ha Noi Ok
29/29
2!2!
1,210 2%1,'55
2"0 264,44551( 2'1,01"
6,'20 660,((4
14(,222 1,255,40"
1'2,%25 1,410,2%0
1%1,45" 1,55%,111