Final- Копие на equipoise

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AS	AT	AV	AW	AX	AY	AZ
1																																												Building cost calculator v. 2.0
2																																													qty	Stone(stone)	Labor	Imports(m)
3																																												Demolition
4																																												Stone		0	0
5																																												Windows			0	0
6		1	2	3	4	5	6	7	8	9	10	1	2	3	4	5	6	7	8	9	20	1	2	3	4	5	6	7	8	9	30	1	2	3	4	5	6	7	8	9	40			Luxury%
7	1																																											Sqm demolished				0
8	2								2	2		2																															6	Luxury upgrade to an existing building
9	3							2					2																														2	Luxury% upgrade	0%
10	4				2									2		2																											10	Sqm upgraded	0		0	0
11	5					3	2						2																														4	Structural Elements
12	6			2		4	1		2								2																										8	Walls	300
13	7																																										3	Windows	68		2,720,000	13,056,000
14	8			2						2							2																										3	Floor-level windows	0		0	0
15	9				2		2		2		2		2	2		2																											14	Stained Glass W	0		0	0
16	10																																										50	Walls (net)	232	69,600	2,784,000
17																																												Ceiling,Roof	188	56,400	2,256,000
18																																												Special Stone	0	0	0
19																																												Pedestal/groundwork	496		1,488,000
20									2	2		2																																Paving	47	4,700	112,800
21								2					2																															Garden	257.00		1,285,000	0
22					2										2																													Gilding (area/sqm)	0		0	0
23						-2	-3						2																															Labor surcharges
24				2		-1	-4		2								2																											Grand Doors			0
25																																												Opulent Doors			0
26				2						2							2																											Strong Staircase	4		160,000
27					2		2		2		2		2	2		2																												Grand Staircase			0
28																																												Opulent Staircase			0
29																																												Columns			0
30																																												Strong Columns			0
31																																												High arch 3-6	36		1,800,000
32																																5												High arch 7-8			0
33																																2												High arch 9-10			0
34																																10												High arch 11-12			0
35																																4												Cupola (area)	0		0
36																																7												Extras
37																																3												Area sqm	84	130,700	14,285,800	13,056,000
38																																3												Luxuries	40%		4,032,000	2,688,000
39																																13												Number of floors	2		2,347,340	2,347,340
40																																												Architect	0.0 %			0
41																																3										height		Building Inspector	7,000,000			7,000,000
42																																141										Total wall blocks		TOTALS FOR REGISTRY		130,700	20,665,140	18,091,340
43																																												In XMR	58.36	19.61	20.67	18.09
44																																												per sqm	694,780	34%	35%	31%
45																																												TOTALS PER CATEGORY
46																																												PC	8,266,056		8,266,056
47																																												NPC	12,399,084		12,399,084
48																																												imports	18,091,340			18,091,340
49																																												TOTALS FOR BILLING		Stone	Moneretos	-19,605,000
50																																												Builder		-130,700	-45,756,480
51																																												Labor pool			4,133,028
52																																												Services pool			12,812,387
53																																												Town			21,811,065
54																																												Architect			0
55																																												Building Inspector			7,000,000
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100