XLS《改造费用》

改造费用 "厨房改造费用工作表",,

,,

,,

"类别","物品?","数量","估计费用","实际支出","总估计费用","实际总支出" "橱柜","底柜:模块化标准(以直线英尺计)",25,5,,

125,0 "橱柜","吊柜:模块化标准(以直线英尺计)",25,3.

5,,

87.5,0 "清洁用具","洗碗机:标准",1,250,,

250,0 "清洁用具","污物碾碎器:标准",1,175,,

175,0 "烹饪用具","炉灶:标准推入式组合炉",1,375,,

375,0 "烹饪用具","微波炉:标准",1,300,,

300,0 "台面","坚固表面(以直线英尺计)",23,10,,

230,0 "门","室内:贴面实心",1,65,,

65,0 "额外用具","额外用具:标准快速热水装置",1,120,,

120,0 "额外用具","额外用具:给皂器",1,40,,

40,0 "水龙头","水龙头:标准杠杆式水龙头",1,130,,

130,0 "地板","强化(以平方英尺计)",165,3.5,,

577.5,0 "洗熨用具","洗涤器:标准",1,500,,

500,0 "洗熨用具","烘干机:标准",1,375,,

375,0 "照明","照明:内嵌式",4,35,,

140,0 "冰箱","冰箱:独立式豪华冰箱",1,1200,,

1200,0 "水槽","双盆不锈钢豪华水槽",1,125,,

125,0 "通风设备","排风罩单元:标准管道",1,180,,

180,0 "墙壁","墙板(以平方英尺计)",70,2,,

140,0 "窗户","滑动",2,120,,

240,0 "其他",,

,,

0,0 "汇总",,

,4014,0,5375,0 "小计",,

,,

,5375,0 "非预期支出 - 增加 30%",,

,,

,1612.5,0 "汇总",,

,,

,6987.5,0