{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["报价汇总","Sheet1","Creative创意设计","Event搭建制作","Video视频","同传","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":2,"defined_names":7,"comments":0,"pivot_tables":3},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"报价汇总","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,4],[3,1,3,2],[4,1,4,2],[5,1,5,2],[8,1,8,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[14,0,14,2],[15,0,15,2],[17,1,17,2]]}
["施维雅市场服务报价单"]
[]
[]
["项目名称:","2017/18 1st Cycle Meeting",null,"供应商名称:"]
["预计完成日期:","2018, Mar 28th",null,"供应商联系电话:"]
["项目地点：","Su Zhou",null,"电子邮箱："]
[]
[]
["序号","服务类目",null,"预算小计","说明"]
[1,"创意设计",null,{"$f":"Creative创意设计!H53","v":69724}]
[2,"搭建制作",null,{"$f":"Event搭建制作!I197","v":2261182}]
[3,"Video视频",null,{"$f":"Video视频!G43","v":70835}]
[null,"不含税总计",null,{"$f":"SUM(D10:D12)","v":2401741}]
[]
["增值税金额小计(CNY):",null,null,{"$f":"D13*0.06","v":144104.46},"施维雅只接受6%的增值税专用税,其他税费请含进单价中"]
["含税总计(CNY):",null,"含税总计(CNY)",{"$f":"D13+D15","v":2545845.46},"整体打折优惠至2500000元。"]
[]
["备注：","其他项费用总计：",null,47000,"施维雅采购部内部使用，请勿修改内部公式"]
[]
["说明:"]
["1.此报价模板内有公式，各项服务小计都自动来自于各类目的明细表，请不要擅自修改；"]
["2.此报价模板为报价单首页，报价时请在分项明细页填写分项合计需与首页一致；"]

{"sheet":"Sheet1","index":1,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
["Creative",null,null,null,null,"Event&Production",null,null,null,null,"Video Production"]
["求和项:总价",null,null,null,null,"求和项:总价",null,null,null,null,"行标签","求和项:总价\nSubtotal"]
["大会环节","类别\nCategory","汇总",null,null,"大会环节","类别","项目\nItem","汇总",null,"Opening video (plenary session)（大会开场视频）",0]
["Closing ceremony","主形象设计",0,null,null,"Team Building","人员","人员费用",null,null,"Post-event video - Closing ceremony（闭幕式现场花絮视频）",0]
["For all sessions","微信相关",0,null,null,"(空白)","AV设备租赁","Camera（摄像器材）",0,null,"Post-event video - Gala dinner（晚宴现场花絮视频）",0]
["Gala dinner","主形象设计",0,null,null,null,null,"灯光设备租赁",0,null,"Post-event video - Opening cermony（大会现场花絮剪辑视频）",0]
["Plenary session","主形象设计",0,null,null,null,null,"视频设备租赁",0,null,"Post-event video - Team building（拓展活动现场花絮视频）",0]
["Team Building","主形象设计",0,null,null,null,null,"音频设备租赁",0,null,"Top Sales Video（销售明星视频）",0]
["(空白)","其他\n",0,null,null,null,"差旅费用","差旅费用",0,null,"Warm-up Video(大会暖场视频)",0]
[null,"图片",0,null,null,null,"搭建","搭建",0,null,"其他",0]
[null,"完稿",0,null,null,null,"道具/礼品","道具",null,null,"总计",0]
[null,"延展设计",0,null,null,null,null,"礼品"]
["总计",null,0,null,null,null,"其他","其他",0]
[null,null,null,null,null,null,"人员","人员费用",0]
[null,null,null,null,null,null,"运输费用","物料运输费用",0]
[null,null,null,null,null,null,"制作","KT板",0]
[null,null,null,null,null,null,null,"X架                                                                                                                               ",0]
[null,null,null,null,null,null,null,"横幅                                                                                                                                  ",0]
[null,null,null,null,null,null,null,"讲台前板",0]
[null,null,null,null,null,null,null,"热转印布拉网展架",0]
[null,null,null,null,null,null,null,"提示牌",0]
[null,null,null,null,null,null,null,"写真画面",0]
[null,null,null,null,null,null,null,"易拉宝                                                                                                                                     ",0]
[null,null,null,null,null,"总计",null,null,0]

{"sheet":"Creative创意设计","index":2,"n_rows":54,"n_cols":13,"rows_kept":54,"cut":false,"hidden":false,"merged":[[10,0,10,4],[10,5,10,12],[51,0,51,1],[0,0,1,7]]}
["施维雅报价明细-创意和设计"]
[]
[]
["Currency币种:CNY人民币"]
["说明："]
["*","施维雅只接受6%的增值税,其他税费请一律含进单价"]
["*","如有任何修改或添加行，请用红色字体显示"]
["*","请不要删除行"]
["*","所有单价都不含增值税"]
[]
[null,null,null,null,null,"具体项目预算\nQuotation"]
["类别\nCategory","项目\nItem ","内容描述\nDescription","大会环节","收费单位\nUnit","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用 ?（Y/N)\n","人员职务 Profile","Cost/ Day","人工天 days","备注"]
["主形象设计","KV","整体活动等形象的整体全新创意；特指从无到有 ","Plenary session","个",1000,1,{"$f":"F13*G13","v":1000},"N"]
["主形象设计","Slogan/Theme","整体活动等形象的整体全新创意；特指从无到有 ","Plenary session","个",500,1,500,"N"]
["主形象设计","KV","整体活动等形象的整体全新创意；特指从无到有 ","Gala dinner","个",1000,1,1000,"N"]
["主形象设计","Slogan/Theme","整体活动等形象的整体全新创意；特指从无到有 ","Gala dinner","个",500,1,500,"N"]
["主形象设计","KV","整体活动等形象的整体全新创意；特指从无到有 ","Team Building","个",1000,1,1000,"N"]
["主形象设计","Slogan/Theme","整体活动等形象的整体全新创意；特指从无到有 ","Team Building","个",500,1,500,"N"]
["主形象设计","KV","整体活动等形象的整体全新创意；特指从无到有 ","Team Building","个",1000,1,1000,"N"]
["主形象设计","Slogan/Theme","整体活动等形象的整体全新创意；特指从无到有 ","Team Building","个",500,1,500,"N"]
["主形象设计","项目策划及文案撰写费","整个项目活动策划创意、环节设计，包含活动流程设计及项目涉及到的所有文案类撰写","Plenary session","个",1000,1,1000,"N"]
["主形象设计","项目策划及文案撰写费","整个项目活动策划创意、环节设计，包含活动流程设计及项目涉及到的所有文案类撰写","Gala dinner","个",1000,1,1000,"N"]
["主形象设计","项目策划及文案撰写费","整个项目活动策划创意、环节设计，包含活动流程设计及项目涉及到的所有文案类撰写","Team Building","个",2000,1,2000,"N"]
["主形象设计","项目策划及文案撰写费","整个项目活动策划创意、环节设计，包含活动流程设计及项目涉及到的所有文案类撰写","Team Building","个",1000,1,1000,"N"]
["延展设计","会场背景板设计      ","与KV设计不同的情况下才另行收费",null,"个",null,null,0]
["延展设计","展板设计          ","展板不分材质和类型，包含易拉宝、X型展架、KT板等设计；每项目只支付一个设计，不分规格",null,"个",200,1,200,"N"]
["延展设计","会议邀请函设计     ",null,null,"个",null,null,0,"N"]
["延展设计","海报设计",null,null,"个",200,8,1600,"N"]
["延展设计","桌卡三面","每项目只支付一个设计，不分规格",null,"个",600,1,600,"N"]
["延展设计","桌卡","晚宴主桌领导桌卡",null,"个",200,1,200,"N"]
["延展设计","横幅","如果只涉及会议名称和logo,应免设计费",null,"个",null,null,0,"N"]
["延展设计","PPT模板设计","如果只涉及会议名称和logo,应免设计费",null,"套",300,1,300,"N"]
["3D设计","会议舞台设计","整体设计",null,"套",5000,1,5000,"N"]
["3D设计","晚宴舞台设计","整体设计",null,"套",5000,1,5000,"N"]
["图片","图片租赁",null,null,"幅",null,null,0,"N"]
["图片","漫画/插画 （手绘）","手绘卡通形象，例如应用在患教手册中的；游戏场景设计中的等",null,"个",null,null,0,"N"]
["完稿","4K/8K","幻灯片除外",null,"页",null,null,0,"N"]
["完稿","16K/32K ","幻灯片除外",null,"页",null,null,0,"N"]
["完稿","2K/易拉宝/拉网展架/背景板",null,null,"个",200,1,200,"N"]
["完稿","大型写真喷绘","最高不超10个小时",null,"个",null,null,0,"N"]
["完稿","图表描图","扫描需要图片的费用",null,"个",null,null,0,"N"]
["微信相关","数据维护、录入",null,"For all sessions","小时",80,48,3840,"Y"]
["微信相关","微信页面设计\\编辑",null,"For all sessions","页/page",2000,6,12000,"Y"]
["微信相关","流程管理、平台运行维护",null,"For all sessions","小时",50,480,{"$f":"G44*F44","v":24000},"Y"]
["微信相关","微信视频生成及运营",null,"For all sessions","项",1000,3,{"$f":"G45*F45","v":3000},"N"]
[null,null,null,null,null,null,null,{"$f":"G46*F46","v":0}]
[null,null,null,null,null,null,null,{"$f":"G47*F47","v":0}]
[null,null,null,null,null,null,null,{"$f":"G48*F48","v":0}]
[null,null,null,null,null,null,"创意和设计部分总计(不含服务费和税费):",{"$f":"SUM(H13:H48)","v":66940}]
[null,null,null,null,null,null,"其他项费用总计：",{"$f":"SUM(H44:H48)","v":27000}]
[null,null,null,null,null,null,"第三方费用小计 Total 3rd party cost:",{"$f":"H44+H42","v":27840}]
["服务费\nService Fee",null,"市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,null,0.1,{"$f":"H51*G52","v":2784}]
[null,null,null,null,null,null,"不含税总计:",{"$f":"H52+H49","v":69724}]
[null,null,null,null,null,"税金\nTax",0.06,{"$f":"H53*0.06","v":4183.44}]

{"sheet":"Event搭建制作","index":3,"n_rows":198,"n_cols":11,"rows_kept":198,"cut":false,"hidden":false,"merged":[[12,1,12,5],[12,6,12,10],[192,6,192,7],[195,1,195,2],[2,0,3,7]]}
[]
[]
["施维雅报价明细-制作搭建"]
[]
[]
["Currency币种:CNY人民币"]
["说明："]
["*","施维雅只接受6%的增值税,其他税费请一律含进单价"]
["*","如有任何修改或添加行，请用红色字体显示"]
["*","请不要删除行"]
["*","所有单价都不含增值税"]
[]
[null,null,null,null,null,null,"具体项目预算\nQuotation"]
["类别","项目\nItem","规格\nSpecification","内容描述\nDescription","大会环节","收费单位\nUnit","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用?（Y/N)\n","备注"]
["制作","热转印布拉网展架","3×3 M","展架外包装为塑料硬质包装箱；展架材质为挤压无缝铝合金管，塑料模块为ABS工程塑料；画面材质为1440DPI高光相纸喷绘，背覆PVC片。",null,"个 ",null,null,{"$f":"G15*H15","v":0},"Y"]
["制作","热转印布拉网展架","3×4 M ","展架外包装为塑料硬质包装箱；展架材质为挤压无缝铝合金管，塑料模块为ABS工程塑料；画面材质为1441DPI高光相纸喷绘，背覆PVC片。",null,"个",null,null,0,"Y"]
["制作","热转印布拉网展架","2x3 M","展架外包装为塑料硬质包装箱；展架材质为挤压无缝铝合金管，塑料模块为ABS工程塑料；画面材质为1442DPI高光相纸喷绘，背覆PVC片。",null,"个",null,null,0,"Y"]
["制作","易拉宝                                                                                                                                     ","2x0.8 M","铝合金3节杆65mm弹簧内芯，高光相纸220克厚覆亚膜（1.2米以上宽度用双支撑杆），全铝合金底脚","For all sessions","个"]
["制作","易拉宝                                                                                                                                     ","2×0.85 M","铝合金3节杆65mm弹簧内芯，高光相纸220克厚覆亚膜（1.3米以上宽度用双支撑杆），全铝合金底脚",null,"个",null,null,0,"Y"]
["制作","易拉宝                                                                                                                                     ","2×1.2 M","铝合金3节杆65mm弹簧内芯，高光相纸220克厚覆亚膜（1.4米以上宽度用双支撑杆），全铝合金底脚",null,"个",null,null,0,"Y"]
["制作","易拉宝                                                                                                                                     ","2×1.5 M","铝合金3节杆65mm弹簧内芯，高光相纸220克厚覆亚膜（1.5米以上宽度用双支撑杆），全铝合金底脚",null,"个",null,null,0,"Y"]
["制作","X架                                                                                                                               ","1.6×0.6 M","展架底部材质为无缝钢管，上部为碳铅杆；画面为背胶裱pvc片",null,"个",null,null,0,"Y"]
["制作","X架                                                                                                                               ","1.8×0.8M","展架底部材质为无缝钢管，上部为碳铅杆；画面为背胶裱pvc片",null,"个",null,null,0,"Y"]
["制作","X架                                                                                                                               ","2×1.2 M","展架底部材质为无缝钢管，上部为碳铅杆；画面为背胶裱pvc片",null,"个",null,null,0,"Y"]
["制作","横幅                                                                                                                                  ","单色","设计免费",null,"8至10米",null,null,0,"Y"]
["制作","横幅                                                                                                                                  ","4色 喷绘布",null,null,"8至10米",null,null,0,"Y"]
["制作","写真画面","单面",null,null,"平米",null,null,0,"Y"]
["制作","KT板","单面",null,null,"平米",null,null,0,"Y"]
["制作","提示牌","写真 KT板","亚展板；1440DPI写真喷绘",null,"个",null,null,0,"Y"]
["制作","讲台前板","写真 KT板 ","亚展板；1440DPI写真喷绘",null,"个",null,null,0,"Y"]
["制作","手卡","主持人手卡",null,"For all sessions","张",6,60,{"$f":"G31*H31","v":360},"Y"]
["制作","席位卡","不干胶贴纸",null,"Plenary session","个",5,1600,{"$f":"G32*H32","v":8000},"Y"]
["制作","台卡","铜版纸","铜板纸 三面印刷","Gala dinner","张",10,160,{"$f":"G33*H33","v":1600},"Y"]
["制作","VIP台卡","苏绣",null,"Gala dinner","个",200,20,{"$f":"G34*H34","v":4000},"Y"]
["搭建","搭建","场地找平板","18mm夹板找平场地保护；36000mm*20000mm","Plenary session","平米",80,720,{"$f":"H35*G35","v":57600},"Y"]
["搭建","搭建","地毯","展览地毯；36000mm*20000mm","Plenary session","平米",20,726,{"$f":"H36*G36","v":14520},"Y"]
["搭建","搭建","全场黑丝绒遮挡","黑丝绒加工穿不锈钢管；1100000mm*15000mmh","Plenary session","平米",70,1650,{"$f":"H37*G37","v":115500},"Y"]
["搭建","搭建","天花遮挡","黑白宝丽布（展馆室顶部高空作业）；3000000mm*3200mm","Plenary session","平米",60,960,{"$f":"H38*G38","v":57600},"Y"]
["搭建","搭建","移动看台","租赁看台","Plenary session","座",300,160,{"$f":"H39*G39","v":48000},"Y"]
["搭建","搭建","地屏架","钢结构；20000mm*8000mm","Plenary session","平米",160,160,{"$f":"G40*H40","v":25600},"Y"]
["搭建","搭建","搭建人员费用","舞美搭建-布展搭建人工","Plenary session","位",300,80,24000,"Y"]
["搭建","搭建","搭建人员交通","舞美搭建-上海布展搭建人工交通","Plenary session","趟",1000,4,4000,"Y"]
["搭建","搭建","搭建物料运输费用","舞美搭建-所有物料运输","Plenary session","趟",2000,4,{"$f":"G43*H43","v":8000},"Y"]
["搭建","搭建","主舞台","专用车台板；20000mm*7000mm","Gala dinner","平米",160,140,{"$f":"G44*H44","v":22400},"Y"]
["搭建","搭建","找平板","18mm夹板找平板；20000mm*7000mm","Gala dinner","平米",80,140,11200,"Y"]
["搭建","搭建","舞台围边","19mm夹板围边；34000mm*800mmh","Gala dinner","项",8000,1,8000,"Y"]
["搭建","搭建","地毯","展览地毯；20000mm*7000mm*800mmh","Gala dinner","平米",20,168,3360,"Y"]
["搭建","搭建","舞台踏步","夹板展览地毯（正面两侧）；13000mm*600mmh","Gala dinner","项",5000,1,5000,"Y"]
["搭建","搭建","LED大屏底座","钢木结构","Gala dinner","项",12000,30,{"$f":"G49*H49","v":360000},"Y"]
["搭建","搭建","T型舞台","专用车台板；7000mm*2000mm","Gala dinner","平米",160,14,2240,"Y"]
["搭建","搭建","找平板","18mm夹板找平板；7000mm*2000mm","Gala dinner","平米",80,14,1120,"Y"]
["搭建","搭建","舞台围边","19mm夹板围边；16000mm*800mmh","Gala dinner","项",3000,1,3000,"Y"]
["搭建","搭建","地毯","展览地毯；7000mm*2000mm*800mmh","Gala dinner","平米",20,21,420,"Y"]
["搭建","搭建","施维雅大旗",null,"Gala dinner","平米",0,0,0,"Y"]
["搭建","搭建","栏杆遮挡画面",null,"Gala dinner","平米",0,0,0,"Y"]
["搭建","搭建","搭建人员费用","舞美搭建-布展搭建人工","Gala dinner","位",300,40,{"$f":"G56*H56","v":12000},"Y"]
["搭建","搭建","搭建人员交通","舞美搭建-上海布展搭建人工交通","Plenary session","趟",1000,2,{"$f":"G57*H57","v":2000},"Y"]
["搭建","搭建","搭建物料运输费用","舞美搭建-所有物料运输","Gala dinner","趟",2000,2,{"$f":"G58*H58","v":4000},"Y"]
["AV设备租赁","视频设备租赁","处理器-大屏幕","Gloshine 560 LED Controller","Plenary session","台/天",1000,1,{"$f":"G59*H59","v":1000},"Y"]
["AV设备租赁","视频设备租赁","处理器-高清地砖LED","Gloshine 560 LED Controller","Plenary session","台/天",1000,6,6000,"Y"]
["AV设备租赁","视频设备","LED大屏幕","Gloshine P3 LED Display (Unit:500mm*500mm )（8000mmX4500mm）","Plenary session","平米",600,36,21600,"Y"]
["AV设备租赁","视频设备","LED高清地砖","Gloshine P4 (Unit:500mm*500mm )（23000mmX8000mm）","Plenary session","平米",500,184,92000,"Y"]
["AV设备租赁","视频设备租赁","液晶电视(55寸全高清)","SHARP LCD-55","Plenary session","台/天",1000,4,{"$f":"G63*H63","v":4000},"Y"]
["AV设备租赁","视频设备租赁","视频处理器(HD/SDI）","BARCO  EVENT  MASTER E2  Video  Processor","Plenary session","台/天",50000,1,{"$f":"G64*H64","v":50000},"Y"]
["AV设备租赁","视频设备租赁","大型控制台","BARCO  EC-200  EVENT  Controller ","Plenary session","个/天",15000,1,{"$f":"G65*H65","v":15000},"Y"]
["AV设备租赁","视频设备租赁","频率转换器 ","BARCO  FOLSOM  IMAGEPRO-II  Converte","Plenary session","个/天",1500,1,{"$f":"G66*H66","v":1500},"Y"]
["AV设备租赁","视频设备租赁","翻页提示器套装\n(带PC-AS4遥控器)     ","D’SAN  PC-433  PerfectCue  Light  Kit","Plenary session","套/天",600,2,{"$f":"G67*H67","v":1200},"Y"]
["AV设备租赁","视频设备租赁","处理器","DATATON WATCHOUT Video Processo","Plenary session","个/天",1000,6,{"$f":"G68*H68","v":6000},"Y"]
["AV设备租赁","视频设备租赁","解密狗(5.0版本)","DATATON WATCHOUT License Key","Plenary session","个/天",2000,6,12000,"Y"]
["AV设备租赁","视频设备租赁","网络交换机","NETGEAR JGS524 Network Switch（千兆，24路）","Plenary session","个/天",1000,2,{"$f":"G70*H70","v":2000},"Y"]
["AV设备租赁","视频设备租赁","光纤延长器","EXTRON DVI104 Tx/Rx DVI Fiber Optic Extender","Plenary session","个/天",800,10,8000,"Y"]
["AV设备租赁","视频设备租赁","光缆","KORNING LC-LC Fiber Cable(多模，双工，100m)","Plenary session","个/天",500,10,5000,"Y"]
["AV设备租赁","视频设备租赁","监视器","PHILIPS  Monitor (液晶  ，20\")","Plenary session","台/天",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","Mac Pro","（六核，Intel Xeon E5 处理器）","Plenary session","台/天",500,1,500,"Y"]
["AV设备租赁","视频设备租赁","笔记本电脑","Laptop(APPLE , MACBOOK)","Plenary session","台/天",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","Layer架","Layer Truss","Plenary session","米/天",1000,6,{"$f":"G76*H76","v":6000},"Y"]
["AV设备租赁","视频设备租赁","处理器","Gloshine 560 LED Controller","Gala dinner","台/天",1000,5,{"$f":"G77*H77","v":5000},"Y"]
["AV设备租赁","视频设备","LED大屏幕","Gloshine P3 LED Display LED大屏幕(Unit:500mm*500mm )（16000mmX5500mm）","Gala dinner","平米",600,88,{"$f":"G78*H78","v":52800},"Y"]
["AV设备租赁","视频设备","LED侧屏","Gloshine P3 LED Display LED大屏幕(Unit:500mm*500mm )（5000mmX4500mm）*2","Gala dinner","平米",600,45,27000,"Y"]
["AV设备租赁","视频设备租赁","液晶电视(65寸全高清)","SHARP LCD-65","Gala dinner","台/天",1500,2,3000,"Y"]
["AV设备租赁","视频设备租赁","视频处理器(HD/SDI）","BARCO  EVENT  MASTER E2  Video  Processor","Gala dinner","台/天",50000,1,50000,"Y"]
["AV设备租赁","视频设备租赁","大型控制台","BARCO  EC-200  EVENT  Controller ","Gala dinner","个/天",15000,1,15000,"Y"]
["AV设备租赁","视频设备租赁","频率转换器 ","BARCO  FOLSOM  IMAGEPRO-II  Converte","Gala dinner","个/天",1500,1,1500,"Y"]
["AV设备租赁","视频设备租赁","翻页提示器套装\n(带PC-AS4遥控器)     ","D’SAN  PC-433  PerfectCue  Light  Kit","Gala dinner","套/天",600,1,600,"Y"]
["AV设备租赁","视频设备租赁","处理器","DATATON WATCHOUT Video Processo","Gala dinner","个/天",1000,5,5000,"Y"]
["AV设备租赁","视频设备租赁","解密狗(5.0版本)","DATATON WATCHOUT License Key","Gala dinner","个/天",2000,5,10000,"Y"]
["AV设备租赁","视频设备租赁","网络交换机","NETGEAR JGS524 Network Switch（千兆，24路）","Gala dinner","个/天",1000,2,2000,"Y"]
["AV设备租赁","视频设备租赁","光纤延长器","EXTRON DVI104 Tx/Rx DVI Fiber Optic Extender","Gala dinner","个/天",800,7,5600,"Y"]
["AV设备租赁","视频设备租赁","光缆","KORNING LC-LC Fiber Cable(多模，双工，100m)","Gala dinner","个/天",500,7,3500,"Y"]
["AV设备租赁","视频设备租赁","监视器","PHILIPS  Monitor (液晶  ，20\")","Gala dinner","台/天",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","Mac Pro","（六核，Intel Xeon E5 处理器）","Gala dinner","台/天",500,1,500,"Y"]
["AV设备租赁","视频设备租赁","笔记本电脑","Laptop(APPLE , MACBOOK)","Gala dinner","台/天",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","Layer架","Layer Truss","Gala dinner","米/天",1000,14,14000,"Y"]
["AV设备租赁","音频设备租赁","全频音箱（线阵列系列）","d&b Audiotechnik V8 Loudspeaker","Plenary session","台/天",1500,22,{"$f":"G94*H94","v":33000},"Y"]
["AV设备租赁","音频设备租赁","低频音箱","d&b Audiotechnik V-Sub Subwoofer","Plenary session","台/天",1500,10,{"$f":"G95*H95","v":15000},"Y"]
["AV设备租赁","音频设备租赁","全频音箱","d&b Audiotechnik Y7p Loudspeaker","Plenary session","台/天",1000,8,{"$f":"G96*H96","v":8000},"Y"]
["AV设备租赁","音频设备租赁","全频返送音箱","d&b Audiotechnik Max2 Loudspeaker","Plenary session","台/天",800,6,{"$f":"G97*H97","v":4800},"Y"]
["AV设备租赁","音频设备租赁","数字功放","d&b  D40 Digital Power Amplifier","Plenary session","台/天",1500,6,{"$f":"G98*H98","v":9000},"Y"]
["AV设备租赁","音频设备租赁","数字调音台  ","YAMAHA  QL-5  Digital  Mixer(32ch) ","Plenary session","台/天",8000,1,{"$f":"G99*H99","v":8000},"Y"]
["AV设备租赁","音频设备租赁","舒尔UR4D+接收机","SHURE UR4D+ Dual channel diversity receiver","Plenary session","台/天",400,8,{"$f":"G100*H100","v":3200},"Y"]
["AV设备租赁","音频设备租赁","无线手持式话筒 ","SHURE UR2/Beta 58A  Wireless Hand-hold Mic","Plenary session","个/天",200,6,{"$f":"G101*H101","v":1200},"Y"]
["AV设备租赁","音频设备租赁","头戴式话筒","SHURE UR1/WBH53 Headworn Microphone","Plenary session","个/天",200,6,{"$f":"G102*H102","v":1200},"Y"]
["AV设备租赁","音频设备租赁","U段天线放大传输系统","SHURE  UA845E  UHF  Antenna  Distribution  System","Plenary session","台/天",700,2,1400,"Y"]
["AV设备租赁","音频设备租赁","有线对讲系统主机","PRDUCTION  INTERCOM  MS-200  Master  Station","Plenary session","套",1500,1,1500,"Y"]
["AV设备租赁","音频设备租赁","有线对讲系统接收点","PRDUCTION INTERCOM  Receiver","Plenary session","个/天",150,6,900,"Y"]
["AV设备租赁","音频设备租赁","接口箱","YAMAHA RIO32-24","Plenary session","个/天",4000,1,{"$f":"G106*H106","v":4000},"Y"]
["AV设备租赁","音频设备租赁","无线对讲系统基站","CLEARCOM  Master Station","Plenary session","个",1500,1,{"$f":"G107*H107","v":1500},"Y"]
["AV设备租赁","音频设备租赁","无线对讲系统接收点","CLEARCOM   Receiver","Plenary session","个/天",500,4,{"$f":"G108*H108","v":2000},"Y"]
["AV设备租赁","音频设备租赁","DI盒","RADIAL Pro48 Active DI Box","Plenary session","个/天",300,4,{"$f":"G109*H109","v":1200},"Y"]
["AV设备租赁","音频设备租赁","Layer架","Layer Truss","Plenary session","套",1000,2,{"$f":"G110*H110","v":2000},"Y"]
["AV设备租赁","灯光设备租赁","图案电脑灯（切片）","Moving lights,1500w Spot-Performance ","Plenary session","个/天",800,24,{"$f":"G111*H111","v":19200},"Y"]
["AV设备租赁","灯光设备租赁","光束电脑灯","JOLLY X-15R-Beam ","Plenary session","个/天",600,16,{"$f":"G112*H112","v":9600},"Y"]
["AV设备租赁","灯光设备租赁","LED变色灯","TERBLY  OVAL  48D  Light ","Plenary session","个/天",150,24,{"$f":"G113*H113","v":3600},"Y"]
["AV设备租赁","灯光设备租赁","灯光版块","EXPLORER Ovation LED Moving Heads Light","Plenary session","个/天",500,16,{"$f":"G114*H114","v":8000},"Y"]
["AV设备租赁","灯光设备租赁","四头灯","4  Bulb  Flood  Light  ","Plenary session","个/天",200,6,{"$f":"G115*H115","v":1200},"Y"]
["AV设备租赁","灯光设备租赁","调光台","MA  grandMA2  Light  Console  ","Plenary session","台/天",15000,1,{"$f":"G116*H116","v":15000},"Y"]
["AV设备租赁","灯光设备租赁","信号放大器","Lighting DA ","Plenary session","台/天",500,4,{"$f":"G117*H117","v":2000},"Y"]
["AV设备租赁","灯光设备租赁","灯光架","Truss    (300mmx400mm)","Plenary session","米",100,100,{"$f":"G118*H118","v":10000},"Y"]
["AV设备租赁","灯光设备租赁","追光灯","AURORA  HMI-2500  Follow Spot       ","Plenary session","个/天",1500,2,3000,"Y"]
["AV设备租赁","灯光设备租赁","控制器","COLUMBUS  MCKINNON  CMC-800-B  Controller ( 8路,带RC-8遥控)","Plenary session","台/天",1200,2,2400,"Y"]
["AV设备租赁","灯光设备租赁","电动葫芦","COLUMBUS  MCKINNON  SPC2003  Electric  Chain  Hoist (1吨，20米)","Plenary session","台/天",200,14,2800,"Y"]
["AV设备租赁","灯光设备租赁","灯光版块","Power  Distributor  Cabinet  配电箱(三相,200A)","Plenary session","台/天",2000,2,4000,"Y"]
["AV设备租赁","技术人员","控台技术人员",null,"Plenary session","人次",500,21,10500,"Y"]
["AV设备租赁","搭建人员","布展工作人员",null,"Plenary session","人次",300,30,9000,"Y"]
["AV设备租赁","人员差旅","AV部分人员差旅",null,"Plenary session","人",800,17,13600,"Y"]
["AV设备租赁","运输费","物料往返运输",null,"Plenary session","趟",4000,2,8000,"Y"]
["AV设备租赁","音频设备租赁","全频音箱（线阵列系列）","Zsound Loudspeake","Gala dinner","台/天",800,16,{"$f":"G127*H127","v":12800},"Y"]
["AV设备租赁","音频设备租赁","低频音箱","Zsound Sub Subwoofer","Gala dinner","台/天",800,8,6400,"Y"]
["AV设备租赁","音频设备租赁","全频音箱","Zsound Loudspeaker","Gala dinner","台/天",600,8,4800,"Y"]
["AV设备租赁","音频设备租赁","全频返送音箱","Zsound Loudspeaker","Gala dinner","台/天",500,4,2000,"Y"]
["AV设备租赁","音频设备租赁","数字功放","Zsound Digital Power Amplifier","Gala dinner","台/天",800,5,4000,"Y"]
["AV设备租赁","音频设备租赁","数字调音台  ","YAMAHA  QL-5  Digital  Mixer(32ch) ","Gala dinner","台/天",8000,1,8000,"Y"]
["AV设备租赁","音频设备租赁","舒尔UR4D+接收机","SHURE UR4D+ Dual channel diversity receiver","Gala dinner","台/天",400,9,3600,"Y"]
["AV设备租赁","音频设备租赁","无线手持式话筒 ","SHURE UR2/Beta 58A  Wireless Hand-hold Mic","Gala dinner","个/天",200,12,2400,"Y"]
["AV设备租赁","音频设备租赁","头戴式话筒","SHURE UR1/WBH53 Headworn Microphone","Gala dinner","个/天",200,6,1200,"Y"]
["AV设备租赁","音频设备租赁","个人监听系统(无线)","SHURE  PSM 600  Personal  Monitor  Systems","Gala dinner","个/天",500,2,1000,"Y"]
["AV设备租赁","音频设备租赁","U段天线放大传输系统","SHURE  UA845E  UHF  Antenna  Distribution  System","Gala dinner","台/天",700,2,{"$f":"G137*H137","v":1400},"Y"]
["AV设备租赁","音频设备租赁","有线对讲系统主机","PRDUCTION  INTERCOM  MS-200  Master  Station","Gala dinner","套",1500,1,{"$f":"G138*H138","v":1500},"Y"]
["AV设备租赁","音频设备租赁","有线对讲系统接收点","PRDUCTION INTERCOM  Receiver","Gala dinner","个/天",150,8,{"$f":"G139*H139","v":1200},"Y"]
["AV设备租赁","音频设备租赁","接口箱","YAMAHA RIO32-24","Gala dinner","个/天",4000,1,{"$f":"G140*H140","v":4000},"Y"]
["AV设备租赁","音频设备租赁","无线对讲系统基站","CLEARCOM  Master Station","Gala dinner","个",1500,1,{"$f":"G141*H141","v":1500},"Y"]
["AV设备租赁","音频设备租赁","无线对讲系统接收点","CLEARCOM   Receiver","Gala dinner","个/天",500,6,{"$f":"G142*H142","v":3000},"Y"]
["AV设备租赁","音频设备租赁","DI盒","RADIAL Pro48 Active DI Box","Gala dinner","个/天",300,4,{"$f":"G143*H143","v":1200},"Y"]
["AV设备租赁","音频设备租赁","Layer架","Layer Truss","Gala dinner","套",1000,2,{"$f":"G144*H144","v":2000},"Y"]
["AV设备租赁","灯光设备租赁","图案电脑灯（切片）","Moving lights,1500w Spot-Performance ","Gala dinner","个/天",800,20,{"$f":"G145*H145","v":16000},"Y"]
["AV设备租赁","灯光设备租赁","光束电脑灯","JOLLY X-15R-Beam ","Gala dinner","个/天",600,28,16800,"Y"]
["AV设备租赁","灯光设备租赁","LED变色灯","TERBLY  OVAL  48D  Light ","Gala dinner","个/天",150,60,9000,"Y"]
["AV设备租赁","灯光设备租赁","灯光版块","EXPLORER Ovation LED Moving Heads Light","Gala dinner","个/天",500,16,8000,"Y"]
["AV设备租赁","灯光设备租赁","四头灯","4  Bulb  Flood  Light  ","Gala dinner","个/天",200,8,1600,"Y"]
["AV设备租赁","灯光设备租赁","雾机","Fog Machine","Gala dinner","个/天",800,2,1600,"Y"]
["AV设备租赁","灯光设备租赁","调光台","MA  grandMA2  Light  Console  ","Gala dinner","台/天",15000,1,{"$f":"G151*H151","v":15000},"Y"]
["AV设备租赁","灯光设备租赁","信号放大器","Lighting DA ","Gala dinner","台/天",500,6,3000,"Y"]
["AV设备租赁","灯光设备租赁","灯光架","Truss  灯光架  (300mmx400mm)","Gala dinner","米",100,100,10000,"Y"]
["AV设备租赁","灯光设备租赁","Layer架","Layer架","Gala dinner","米",1500,6,9000,"Y"]
["AV设备租赁","灯光设备租赁","手动葫芦","COLUMBUS  MCKINNON   Chain  Hoist","Gala dinner","台/天",200,4,{"$f":"G155*H155","v":800},"Y"]
["AV设备租赁","灯光设备租赁","灯光版块","Power  Distributor  Cabinet  配电箱(三相,200A)","Gala dinner","台/天",2000,2,4000,"Y"]
["AV设备租赁","技术人员","控台技术人员",null,"Gala dinner","人次",500,21,10500,"Y"]
["AV设备租赁","搭建人员","布展工作人员",null,"Gala dinner","人次",300,39,{"$f":"G158*H158","v":11700},"Y"]
["AV设备租赁","人员差旅","AV部分人员差旅",null,"Gala dinner","人",800,20,{"$f":"G159*H159","v":16000},"Y"]
["AV设备租赁","运输费","物料往返运输",null,"Gala dinner","趟",15000,2,{"$f":"G160*H160","v":30000},"Y"]
["道具","道具","运动会","围巾印logo","Team Building","件",50,1600,80000,"Y"]
["道具","道具","运动会","篮球吉祥物；每个zone2个","Gala dinner","个",2500,12,30000,"Y"]
["道具","采购","晚宴道具",null,"Gala dinner","项",5000,1,5000,"Y"]
["人员","人员费用","礼仪","礼仪及服装","Gala dinner","人/天",600,2,1200,"Y"]
["人员","人员费用","晚宴节目演员","人屏互动","Gala dinner","人/天",3500,6,21000,"Y"]
["人员","人员费用","MC","上海主持人","Gala dinner","人/天",8000,1,{"$f":"G166*H166","v":8000},"Y"]
["人员","人员费用","客户总监","此项收费适用于活动和项目执行中的人工费用，包括沟通，咨询及现场支持，不适用于创意、设计以及医学支持类工作","For all sessions","人/天",1000,12,{"$f":"G167*H167","v":12000},"N","2人*6天"]
["人员","人员费用","客户经理","此项收费适用于活动和项目执行中的人工费用，包括沟通，咨询及现场支持，不适用于创意、设计以及医学支持类工作","For all sessions","人/天",800,12,{"$f":"G168*H168","v":9600},"N","2人*6天"]
["人员","人员费用","客户主管","此项收费适用于活动和项目执行中的人工费用，包括沟通，咨询及现场支持，不适用于创意、设计以及医学支持类工作","For all sessions","人/天",500,12,{"$f":"G169*H169","v":6000},"N","2人*6天"]
["人员","人员费用","项目经理","此项收费适用于活动和项目执行中的人工费用，包括沟通，咨询及现场支持，不适用于创意、设计以及医学支持类工作","For all sessions","人/天",500,24,{"$f":"G170*H170","v":12000},"N","4人*6天"]
["人员","人员费用","活动现场支持",null,"For all sessions","人/天",500,24,{"$f":"G171*H171","v":12000},"N","8人*3天"]
["人员","人员费用","摄像师","本地 2人","Plenary session","人/天",2500,2,{"$f":"G172*H172","v":5000},"Y"]
["人员","人员费用","摄影师","北京 2人","Plenary session","人/天",5000,2,{"$f":"G173*H173","v":10000},"Y","宇群摄影"]
["人员","人员费用","摄像师","本地 2人","Gala dinner","人/天",2500,2,{"$f":"G174*H174","v":5000},"Y"]
["人员","人员费用","摄影师","北京 2人","Gala dinner","人/天",5000,2,10000,"Y","宇群摄影"]
["人员","人员费用","摄像师","本地 4人；足球赛和篮球赛各2人","Team Building","人/天",2500,4,{"$f":"G176*H176","v":10000},"Y"]
["人员","人员费用","摄影师","北京 2人","Team Building","人/天",5000,2,10000,"Y"]
["人员","人员费用","摄影师","本地 2人","Team Building","人/天",2500,2,5000,"Y","宇群摄影"]
["人员","人员费用","摇臂","大会、晚宴、TB","For all sessions","人/天",8000,4,{"$f":"G179*H179","v":32000},"Y"]
["人员","人员费用","云摄影","微信实时上传（含设备及修图）","For all sessions","场",2500,4,{"$f":"G180*H180","v":10000},"Y"]
["人员","人员费用","导播","导播","Plenary session","人/天",6000,1,{"$f":"G181*H181","v":6000},"Y"]
["人员","人员费用","化妆师","晚宴","Gala dinner","人/天",1000,10,{"$f":"G182*H182","v":10000},"Y"]
["人员","人员费用","技术人员","灯光，音响，视频，美工，电工",null,"人/天",null,null,{"$f":"G183*H183","v":0},"Y"]
["人员","人员费用","现场沟通人员",null,null,"人/天",null,null,{"$f":"G184*H184","v":0},"Y"]
["道具","道具","区域","给区域提供服装、老师等","Gala dinner","区域",0,0,{"$f":"G185*H185","v":0},"Y"]
["道具","道具","团建","运动会加油道具","Team Building","组",5000,1,5000,"Y"]
["差旅费用","差旅费用","交通+餐饮","舞蹈演员；上海-苏州","Gala dinner","人",400,6,{"$f":"G187*H187","v":2400},"Y"]
["差旅费用","差旅费用","考察","前期踩点测量等","For all sessions","人",3000,5,{"$f":"G188*H188","v":15000},"Y"]
["差旅费用","差旅费用","交通+食宿","北京摄影师2人","For all sessions","人",4000,2,{"$f":"G189*H189","v":8000},"Y"]
["差旅费用","差旅费用","交通费","6位工作人员","For all sessions","人/天",1100,6,{"$f":"G190*H190","v":6600},"Y"]
["差旅费用","差旅费用","住宿费","3间工作人员8晚住宿","For all sessions","人/天",600,24,14400,"Y"]
["差旅费用","差旅费用","餐费+当地交通费+通讯费","6位工作人员*8天","For all sessions","人/天",300,48,14400,"Y"]
[null,null,null,null,null,null,"搭建制作总计(不含服务费和税费):",null,{"$f":"SUM(I15:I192)","v":2059220}]
[null,null,null,null,null,null,null,"其他项费用小计："]
[null,null,null,null,null,null,null,"第三方费用小计 Total 3rd party cost:",{"$f":"SUM(I15:I192)-I168-I167-I169-I170","v":2019620}]
[null,"服务费\nService Fee",null,"市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,null,0.1,{"$f":"I195*H196","v":201962}]
[null,null,null,null,null,null,null,"不含税总计:",{"$f":"I193+I196","v":2261182}]
[null,null,null,null,null,null,"税金\nTax",0.06,{"$f":"I197*H198","v":135670.92}]

{"sheet":"Video视频","index":4,"n_rows":44,"n_cols":9,"rows_kept":44,"cut":false,"hidden":false,"merged":[[0,0,0,5],[10,0,10,3],[10,4,10,8],[38,0,38,5],[40,1,40,5],[41,2,41,4],[42,1,42,5],[43,1,43,4]]}
["施维雅报价明细-视频制作"]
[]
[]
["Currency币种:CNY人民币"]
["说明："]
["*","施维雅只接受6%的增值税,其他税费请一律含进单价"]
["*","如有任何修改或添加行，请用红色字体显示"]
["*","请不要删除行"]
["*","所有单价都不含增值税"]
[]
[null,null,null,null,"具体项目预算\nQuotation"]
["视频名称","项目\nItem","内容描述\nDescription","收费单位\nUnit","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用? （Y/N)\n","备注"]
["Warm-up Video(大会暖场视频)","二维动画制作（Flash）",null,"秒/Sec",300,0,{"$f":"E13*F13","v":0},"Y"]
["Warm-up Video(大会暖场视频)","三维动画制作",null,"秒/Sec",500,0,{"$f":"E14*F14","v":0},"Y"]
["Warm-up Video(大会暖场视频)","动态幻灯片",null,"秒/Sec",200,0,0,"Y"]
["Warm-up Video(大会暖场视频)","脚本大纲 ","视频主线，大纲发展","个/pc",3000,1,3000,"N"]
["Warm-up Video(大会暖场视频)","脚本编辑","活动或拍摄活动前期的脚本编写","小时/hour",500,8,4000,"N"]
["Warm-up Video(大会暖场视频)","视频素材收集","包含拍摄前采访、图片检索、对施维雅提供的素材进行整理等","小时/hour",150,20,3000,"N"]
["Warm-up Video(大会暖场视频)","拍摄","全天拍摄（单机位），含1位拍摄人员的费用","天/day",4000,0,0,"Y"]
["Warm-up Video(大会暖场视频)","特效","转场特效，字幕特效，logo特效等","个/pc",300,2,600,"Y"]
["Warm-up Video(大会暖场视频)","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y"]
["Warm-up Video(大会暖场视频)","字幕","按照剧本为视频添加字幕(不包括特效字幕)","分钟",200,0,0,"Y"]
["Warm-up Video(大会暖场视频)","配音","按照剧本进行配音，专业级配音演员","分钟",500,0,0,"Y"]
["Warm-up Video(大会暖场视频)","三维特效",null,"秒",500,0,0,"Y"]
["Warm-up Video(大会暖场视频)","修图\nPatch up","对实拍的人物照片进行修补","张/pc",150,15,2250,"Y"]
["Warm-up Video(大会暖场视频)","后期加工及内容剪辑\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",500,20,10000,"Y"]
["Warm-up Video(大会暖场视频)","多媒体的合成","包含配音、配乐、字幕的合成；收费标准指一套成品","个/pc",200,5,1000,"Y"]
["opening Video(大会暖场视频)","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E28*F28","v":500},"Y"]
["opening Video(大会暖场视频)","后期加工及内容剪辑（大会结束和H5）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",500,15,7500,"Y"]
["人屏互动视频","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y"]
["Post-event video - Gala dinner（晚宴现场花絮视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E31*F31","v":500},"Y"]
["Post-event video - Gala dinner（晚宴现场花絮视频）","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y"]
["Post-event video - Team building（足球篮球赛现场花絮视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E33*F33","v":500},"Y"]
["Post-event video - Team building（足球篮球赛现场花絮视频）","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,{"$f":"E34*F34","v":10000},"Y"]
["整体活动剪辑","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E35*F35","v":500},"Y"]
["整体活动剪辑","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y"]
["动态KV","配乐","特效音","个/pc",500,1,500,"Y"]
["动态KV","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","动态特效制作","小时/hour",1000,4,4000,"Y"]
["视频总计(不含服务费和税费):",null,null,null,null,null,{"$f":"SUM(G13:G36)","v":64350}]
[null,null,null,null,null,"其他项费用小计：",{"$f":"SUM(#REF!)","v":{"$error":"#REF!"}}]
[null,"第三方费用小计 Total 3rd party cost:",null,null,null,null,{"$f":"SUM(G13:G38)--G18-G17-G16","v":64850}]
[null,"服务费\nService Fee","市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,0.1,{"$f":"G41*F42","v":6485}]
[null,"不含税总计:",null,null,null,null,{"$f":"G39+G42","v":70835}]
[null,"税金\nTax",null,null,null,0.06,{"$f":"G43*F44","v":4250.1}]

{"sheet":"同传","index":5,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[12,1,12,5],[12,6,12,10],[21,6,21,7],[24,1,24,2],[2,0,3,7]]}
[]
[]
["施维雅报价明细-制作搭建"]
[]
[]
["Currency币种:CNY人民币"]
["说明："]
["*","施维雅只接受6%的增值税,其他税费请一律含进单价"]
["*","如有任何修改或添加行，请用红色字体显示"]
["*","请不要删除行"]
["*","所有单价都不含增值税"]
[]
[null,null,null,null,null,null,"具体项目预算\nQuotation"]
["类别","项目\nItem","规格\nSpecification","内容描述\nDescription","大会环节","收费单位\nUnit","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用?（Y/N)\n","备注"]
["同传系统","同传设备","1套","1台中控+1台发射机+1台辐射板+2台译员机+2台译员耳机+3根线材","Plenary session","套",3000,1,{"$f":"G15*H15","v":3000},"Y"]
["同传系统","接收器",null,"BOSCH Receiver LBB4540/08","Plenary session","个",30,1600,{"$f":"G16*H16","v":48000},"Y"]
["同传系统","辐射板",null,"BOSCH RadiatorLBB4512/0","Plenary session","个",600,5,{"$f":"G17*H17","v":3000},"Y"]
["同传系统","译员","中英互译",null,"Plenary session","个",15000,2,{"$f":"G18*H18","v":30000},"Y"]
["同传系统","兼职",null,"派发接收器","Plenary session","人/天",300,10,{"$f":"G19*H19","v":3000},"Y"]
["同传系统","差旅费","翻译人员差旅",null,"Plenary session","人次",1000,2,{"$f":"G20*H20","v":2000},"Y"]
["同传系统","差旅费","技术人员差旅",null,"Plenary session","人次",3000,2,{"$f":"G21*H21","v":6000},"Y"]
[null,null,null,null,null,null,"同传设备总计(不含服务费和税费):",null,{"$f":"SUM(I15:I21)","v":95000}]
[null,null,null,null,null,null,null,"其他项费用小计："]
[null,null,null,null,null,null,null,"第三方费用小计 Total 3rd party cost:",{"$f":"SUM(I15:I21)","v":95000}]
[null,"服务费\nService Fee",null,"市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,null,0.1,{"$f":"I24*H25","v":9500}]
[null,null,null,null,null,null,null,"不含税总计:",{"$f":"I22+I25","v":104500}]
[null,null,null,null,null,null,"税金\nTax",0.06,{"$f":"I26*H27","v":6270}]

{"sheet":"Sheet3","index":6,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Plenary session","Creative director"]
[null,"Gala dinner","Associate Creative Director "]
[null,"Team Building","Copywriter"]
[null,"Closing ceremony","2D designer "]
[null,"For all sessions","Senior Project Manager "]
[null,null,"Project Manager "]
[null,null,"3D designer "]
[null,null,"Developer"]
[null,null,"Technicals"]