{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["报价汇总","Sheet1","Creative创意设计","Event搭建制作","Video视频","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"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":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,0,0,5],[3,1,3,2],[4,1,4,2],[5,1,5,2],[8,1,8,2],[15,0,15,2],[17,1,17,2],[9,1,9,2],[10,1,10,2],[11,1,11,2],[12,1,12,2],[14,0,14,2]]}
["施维雅市场服务报价单"]
[]
[]
["项目名称:","Servier 2018-2019  RiSe Up",null,"供应商名称:",null,"伯乐仕（北京）国际商业策划有限公司"]
["预计完成日期:","2018, Oct, 19th",null,"供应商联系电话:",null,"郭燕雷"]
["项目地点：","Xi'an",null,"电子邮箱：",null,15811515220]
[]
[]
["序号","服务类目",null,"预算小计","结算小计","说明"]
[1,"创意设计",null,{"$f":"Creative创意设计!H22","v":11000},{"$f":"Creative创意设计!L18","v":11000}]
[2,"搭建制作",null,{"$f":"Event搭建制作!I48","v":190509},{"$f":"Event搭建制作!M48","v":196350}]
[3,"Video视频",null,{"$f":"Video视频!G21","v":80550},{"$f":"Video视频!K21","v":80550}]
[null,"不含税总计",null,{"$f":"SUM(D10:D12)","v":282059},{"$f":"SUM(E10:E12)","v":287900}]
[]
["增值税金额小计(CNY):",null,null,{"$f":"D13*0.06","v":16923.54},{"$f":"E13*0.06","v":17274},"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)",{"$f":"D13+D15","v":298982.53999999998},{"$f":"E13+E15","v":305174}]
[]
["备注：","其他项费用总计：",null,47000,null,"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":23,"n_cols":17,"rows_kept":23,"cut":false,"hidden":false,"merged":[[10,0,10,4],[20,0,20,1],[0,0,1,7],[10,5,10,8],[10,9,10,15]]}
["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",null,null,null,"具体项目结算\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)","结算单价\nUnit Price","结算数量\nUnit","结算总价\nSubtotal","是否第三方费用 ?（Y/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 ","Rise up","个",1000,1,{"$f":"F13*G13","v":1000},"N",1000,1,{"$f":"J13*K13","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 ","Rise up","个",0,1,{"$f":"F14*G14","v":0},"N",0,1,{"$f":"J14*K14","v":0},"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","Rise up","个",1000,1,{"$f":"F15*G15","v":1000},"N",1000,1,{"$f":"J15*K15","v":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","Rise up","个",500,8,{"$f":"F16*G16","v":4000},"N",500,8,{"$f":"J16*K16","v":4000},"N",null,null,null,"5个治疗领域+1个仿制药背板+2个地理足迹"]
["3D设计","Rise up展板设计","整体设计","Rise up","套",5000,1,{"$f":"F17*G17","v":5000},"N",5000,1,{"$f":"J17*K17","v":5000},"N"]
[null,null,null,null,null,null,"创意和设计部分总计(不含服务费和税费):",{"$f":"SUM(H13:H17)","v":11000},null,null,"创意和设计部分总计(不含服务费和税费):",{"$f":"SUM(L13:L17)","v":11000}]
[null,null,null,null,null,null,"其他项费用总计：",0,null,null,"其他项费用总计：",0]
[null,null,null,null,null,null,"第三方费用小计 Total 3rd party cost:",0,null,null,"第三方费用小计 Total 3rd party cost:",0]
["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,{"$f":"H20*G21","v":0},null,null,0.1,{"$f":"L20*K21","v":0}]
[null,null,null,null,null,null,"不含税总计:",{"$f":"H21+H18","v":11000},null,null,"不含税总计:",{"$f":"L21+L18","v":11000}]
[null,null,null,null,null,"税金\nTax",0.06,{"$f":"H22*0.06","v":660},null,"税金\nTax",0.06,{"$f":"L22*0.06","v":660}]

{"sheet":"Event搭建制作","index":3,"n_rows":49,"n_cols":28,"rows_kept":49,"cut":false,"hidden":false,"merged":[[37,14,38,14],[12,10,12,13],[43,10,43,11],[44,10,44,11],[45,10,45,11],[47,10,47,11],[48,0,48,6],[47,0,47,7],[46,0,46,2],[12,1,12,5],[2,0,3,5],[46,3,46,6],[43,0,43,7],[44,0,44,7],[45,0,45,7],[12,6,12,9]]}
[]
[]
["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",null,null,null,"具体项目结算\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)","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用?（Y/N)","备注"]
["搭建","制作","PVC球","RiSe 4 All logo印制","Rise up","个",null,null,null,null,300,10,{"$f":"K15*L15","v":3000},"Y","增加项",null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","LED侧屏幕地台","1500mm*12000mm*2000mmh*2；打褶黑丝绒遮挡","Rise up","米",300,24,{"$f":"G16*H16","v":7200},"Y",300,0,0,"Y","费用调整到大会环节",null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","发光吧凳","租赁，方形发光吧凳","Rise up","个",150,80,{"$f":"G17*H17","v":12000},"Y",150,80,{"$f":"K17*L17","v":12000},"Y"]
["搭建","搭建","赋能热情的员工-液晶显示屏背板","木质车贴，边框LED发光带，下口配钢板；1000mm*2300mm*5个；内嵌55寸液晶屏","Rise up","套",3000,5,{"$f":"G18*H18","v":15000},"Y",5000,1,5000,"Y","方案调整，5个背板取消更改2个背板（一个内嵌3个55寸液晶电视）"]
["搭建","搭建","赋能热情的员工-绿幕拍照","抠像程序-实时抠像功能程序功能","Rise up","个",null,null,null,null,19417,1,19417,"Y","增加项-绿幕拍照"]
["搭建","搭建","赋能热情的员工-绿幕拍照","摄像头+8进8出输入卡+按钮+补光灯","Rise up","套",null,null,null,null,1942,1,1942,"Y","增加项-绿幕拍照"]
["搭建","搭建","赋能热情的员工-绿幕拍照","分享及下载程序","Rise up","个",null,null,null,null,4854,1,4854,"Y","增加项-绿幕拍照"]
["搭建","搭建","赋能热情的员工-绿幕拍照","网络服务器","Rise up","个",null,null,null,null,971,1,971,"Y","增加项-绿幕拍照"]
["搭建","搭建","遥控启动台","木质油漆；500mm*300mm*900mmh","Rise up","套",1500,1,{"$f":"G23*H23","v":1500},"Y",1500,1,1500,"Y"]
["搭建","搭建","聚焦5个治疗领域-背板","木质油漆+文字区域写真；24平米*5个","Rise up","平米",300,120,{"$f":"H24*G24","v":36000},"Y",300,120,{"$f":"L24*K24","v":36000},"Y"]
["搭建","搭建","背板立体字及暗光","立体字及暗光","Rise up","套",1000,5,{"$f":"H25*G25","v":5000},"Y",1000,5,{"$f":"L25*K25","v":5000},"Y"]
["搭建","搭建","积极协同生产仿制药-背板","木质车贴；3000mm*7000mmh","Rise up","平米",300,21,6300,"Y",300,21,6300,"Y"]
["搭建","搭建","书架方盒","木质油；四面及内外侧喷漆","Rise up","个",180,18,3240,"Y",180,18,3240,"Y"]
["搭建","搭建","书架立体字","亚克力雕刻立体字","Rise up","套",4000,1,4000,"Y",4000,1,4000,"Y"]
["搭建","搭建","高绩效组织-钢丝网背墙","钢丝网红色复古砖墙，12000mm*4000mmh","Rise up","平米",250,48,12000,"Y",250,48,12000,"Y"]
["搭建","搭建","复古地台","钢架龙骨面铺15大纤板2层","Rise up","平米",300,40,12000,"Y",300,40,12000,"Y"]
["搭建","搭建","装饰轮胎","装饰轮胎+图案彩绘","Rise up","个",120,18,2160,"Y",120,18,2160,"Y"]
["搭建","搭建","互动道具","摩托车游戏互动道具","Rise up","个",3000,2,{"$f":"H32*G32","v":6000},"Y",3000,2,6000,"Y"]
["搭建","搭建","差异化地域覆盖-地图外壳","木质油漆，暗光带","Rise up","米",800,16,12800,"Y",800,16,12800,"Y"]
["搭建","搭建","地图玻璃","10MM钢化玻璃","Rise up","平米",300,14,4200,"Y",300,14,4200,"Y"]
["搭建","搭建","地图","15PVC雕刻","Rise up","平米",360,14,5040,"Y",360,14,5040,"Y"]
["搭建","搭建","悬吊眉头","木质油漆","Rise up","米",500,4,2000,"Y",500,4,2000,"Y"]
["搭建","搭建","悬吊眉头立体字及暗光","3600mm*120mm*430mmh；立体字雕刻","Rise up","套",2000,1,2000,"Y",2000,1,2000,"Y"]
["搭建","搭建","亚克力背板","10MM亚克力","Rise up","平米",500,7.5,3750,"Y",500,0,0,"Y","搭建方案调整"]
["搭建","搭建","背板雕刻PVC","地图PVC雕刻","Rise up","平米",400,7.5,3000,"Y",400,0,0,"Y"]
["搭建","搭建","灯箱","发光灯箱+画面喷绘","Rise up","平米",null,null,null,"Y",580,7.2,{"$f":"L40*K40","v":4176},"Y","调整方案后灯箱报价"]
["AV设备租赁","视频设备租赁","LED大屏幕","Gloshine P3LED Display(5m*3m)","Rise up","平米",600,15,{"$f":"G41*H41","v":9000},"Y",600,15,{"$f":"K41*L41","v":9000},"Y"]
["AV设备租赁","视频设备租赁","液晶电视(55\"，全高清)","SHARP LCD-55 ","Rise up","台",800,5,{"$f":"G42*H42","v":4000},"Y",800,3,{"$f":"K42*L42","v":2400},"Y","方案调整数量减少"]
["AV设备租赁","视频设备租赁","Laptop  笔记本电脑","APPLE , MACBOOK","Rise up","台",500,10,{"$f":"G43*H43","v":5000},"Y",500,3,{"$f":"K43*L43","v":1500},"Y","方案调整数量减少"]
["搭建制作总计(不含服务费和税费)：",null,null,null,null,null,null,null,{"$f":"SUM(I16:I43)","v":173190},null,"搭建制作总计(不含服务费和税费)：",null,{"$f":"SUM(M15:M43)","v":178500}]
["其他项费用小计：",null,null,null,null,null,null,null,null,null,"其他项费用小计："]
["第三方费用小计 Total 3rd party cost:",null,null,null,null,null,null,null,{"$f":"SUM(I16:I43)","v":173190},null,"第三方费用小计 Total 3rd party cost:",null,{"$f":"SUM(M15:M43)","v":178500}]
["服务费\nService Fee",null,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,{"$f":"I46*H47","v":17319},null,"服务费\nService Fee",0.1,{"$f":"M46*L47","v":17850}]
["不含税总计:",null,null,null,null,null,null,null,{"$f":"I44+I47","v":190509},null,"不含税总计:",null,{"$f":"M44+M47","v":196350}]
["税金\nTax",null,null,null,null,null,null,0.06,{"$f":"I48*H49","v":11430.539999999999},null,"税金\nTax",0.06,{"$f":"M48*L49","v":11781}]

{"sheet":"Video视频","index":4,"n_rows":22,"n_cols":13,"rows_kept":22,"cut":false,"hidden":false,"merged":[[10,8,10,11],[20,0,20,5],[0,0,0,3],[10,0,10,3],[21,0,21,4],[16,0,16,5],[17,0,17,5],[18,0,18,5],[19,2,19,4],[10,4,10,7],[16,8,16,9],[17,8,17,9],[18,8,18,9],[20,8,20,9]]}
["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",null,null,null,"具体项目结算\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)","单价\nUnit Price","数量\nUnit","总价\nSubtotal","是否第三方费用? （Y/N)","备注"]
["opening  Video - RiSe 4 All","脚本大纲 ","视频主线，大纲发展","个/pc",3000,1,{"$f":"E13*F13","v":3000},"N",3000,1,{"$f":"I13*J13","v":3000},"N"]
["opening  Video - RiSe 4 All","视频制作","多媒体制作合成","个/pc",60000,1,60000,"Y",60000,1,{"$f":"I14*J14","v":60000},"Y"]
["Post-event video - rise up&plenary\n（rise up&plenary 花絮视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E15*F15","v":500},"Y",500,1,{"$f":"I15*J15","v":500},"Y"]
["Post-event video - rise up&plenary\n（rise up&plenary 花絮视频）","后期加工及内容剪辑（连夜剪辑）","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,{"$f":"E16*F16","v":10000},"Y",1000,10,{"$f":"I16*J16","v":10000},"Y"]
["视频总计(不含服务费和税费):",null,null,null,null,null,{"$f":"SUM(G13:G16)","v":73500},null,"视频总计(不含服务费和税费):",null,{"$f":"SUM(K13:K16)","v":73500}]
["其他项费用小计：",null,null,null,null,null,0,null,"其他项费用小计：",null,0]
["第三方费用小计 Total 3rd party cost:",null,null,null,null,null,{"$f":"G14+G15+G16","v":70500},null,"第三方费用小计 Total 3rd party cost:",null,{"$f":"K17-K13","v":70500}]
[null,"服务费\nService Fee","市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,0.1,{"$f":"G19*F20","v":7050},null,"服务费\nService Fee",0.1,{"$f":"K19*J20","v":7050}]
["不含税总计:",null,null,null,null,null,{"$f":"G17+G20","v":80550},null,"不含税总计:",null,{"$f":"K17+K20","v":80550}]
["税金\nTax",null,null,null,null,0.06,{"$f":"G21*F22","v":4833},null,"税金\nTax",0.06,{"$f":"K21*J22","v":4833}]

{"sheet":"Sheet3","index":5,"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"]