XLS《浴室整修成本》

浴室整修成本 "浴室整修成本工作表" "注意:实际金额与预估金额不符时,表格中的 [差额] 栏便会显示内容.

红色数字表示超出预估金额 (负数),黑色数字表示低於预估金额 (正数) ,,

,"支出细目 ($)",,

,"总成本 ($)",,

"区域","项目","数量","预估","实际","差额","预估 ","实际 ","差额 " "浴缸/淋浴","浴缸,铸铁,5 英,标准",1,250,265,-15,250,265,-15 "浴缸/淋浴","淋浴间门板,绞链门,标准",1,200,205,-5,200,205,-5 "浴缸/淋浴","莲蓬头,标准",1,50,65,-15,50,65,-15 "浴缸/淋浴","浴缸周围墙面,标准",1,200,207,-7,200,207,-7 "收纳柜","24 家┕,豪华",1,200,217,-17,200,217,-17 "收纳柜","30 际嶙碧ㄗ,标准",2,100,105,-5,200,210,-10 "洗手台","磁砖,豪华 (数量以直线距离的英占扑)",5,22.5,26,-3.5,112.5,130,-17.5 "水龙头","水龙头,浴缸,标准",1,90,96,-6,90,96,-6 "水龙头","水龙头,淋浴,单把手,标准",1,115,128,-13,115,128,-13 "水龙头","水槽水龙头,标准",1,95,109,-14,95,109,-14 "地板","磁砖,标准 (数量以平方英占扑)",35,12,26,-14,420,910,-490 "硬体","毛巾架,标准",2,15,18,-3,30,36,-6 "硬体","卫生纸架",1,10,23,-13,10,23,-13 "照明","嵌灯,标准",4,25,28,-3,100,112,-12 "水槽","盥洗室,标准",2,60,68,-8,120,136,-16 "其他",,

1,20,34,-14,20,34,-14 "小计",,

,1464.5,1620,-155.5,2212.5,2883,-670.5 "非预期成本 (预估外加 30%)",,

,439.34999999999997,,

,663.75,,

"总成本",,

,1464.5,,

,2876.25,,