{"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","Sheet3","费用明细"],"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":[[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],[0,0,0,5],[3,1,3,2],[4,1,4,2],[5,1,5,2],[8,1,8,2]]}
["施维雅市场服务报价单"]
[]
[]
["项目名称:","Servier 2018-2019 1st Cycle Meeting",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,{"$f":"Creative创意设计!H48","v":73324},{"$f":"Creative创意设计!L48","v":114624}]
[2,"搭建制作",null,{"$f":"Event搭建制作!I176","v":1975850},{"$f":"Event搭建制作!M176","v":1970788.2429999998}]
[3,"Video视频",null,{"$f":"Video视频!G48","v":269450},{"$f":"Video视频!K48","v":252750}]
[null,"不含税总计",null,{"$f":"SUM(D10:D12)","v":2318624},{"$f":"SUM(E10:E12)","v":2338162.2429999998}]
[]
["增值税金额小计(CNY):",null,null,{"$f":"D13*0.06","v":139117.44},{"$f":"E13*0.06","v":140289.73457999999},"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)",{"$f":"D13+D15","v":2457741.44},{"$f":"E13+E15","v":2478451.9775799997}]
[]
["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":49,"n_cols":17,"rows_kept":49,"cut":false,"hidden":false,"merged":[[10,9,10,12],[10,0,10,4],[46,0,46,1],[0,0,1,7],[10,5,10,8]]}
["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)","单价\nUnit Price","数量\nUnit","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 ","Plenary session","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 ","Plenary session","个",500,1,{"$f":"F14*G14","v":500},"N",500,1,{"$f":"J14*K14","v":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",1000,0,0,"N",null,null,null,"减少项"]
["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",500,0,0,"N",null,null,null,"减少项"]
["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 ","Zone dinner","个",1000,1,{"$f":"F17*G17","v":1000},"N",1000,1,1000,"N"]
["主形象设计","Slogan/Theme","整体活动等形象的整体全新创意；特指从无到有 ","Zone dinner","个",500,1,500,"N",500,1,500,"N"]
["主形象设计","项目策划及文案撰写费","整个项目活动策划创意、环节设计，包含活动流程设计及项目涉及到的所有文案类撰写","Plenary session","个",1000,1,{"$f":"F19*G19","v":1000},"N",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",1000,1,1000,"N",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","Zone dinner","个",1000,1,1000,"N",1000,1,1000,"N"]
["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","For all sessions","个",200,1,200,"N",200,1,200,"N"]
["延展设计","会议邀请函设计     ","H5页面设计","For all sessions","个",500,1,500,"N",500,6,3000,"N",null,null,null,"增加项，数量调整"]
["延展设计","海报设计","Rise up、Gala dinner、Plenary、TB、Zone dinner、Football game、Basketball game","For all sessions","个",200,7,1400,"N",200,6,1200,"N",null,null,null,"减少项，最终设计6个海报"]
["延展设计","桌卡三面","每项目只支付一个设计，不分规格","For all sessions","个",600,1,0,"N",600,1,0,"N"]
["延展设计","桌卡","晚宴主桌领导桌卡","Gala dinner","个",200,1,0,"N",200,1,0,"N"]
["延展设计","横幅","如果只涉及会议名称和logo,应免设计费","Team Building","个",0,2,0,"N",0,5,{"$f":"J27*K27","v":0},"N"]
["延展设计","PPT模板设计","如果只涉及会议名称和logo,应免设计费","Plenary session","套",300,2,600,"N",300,2,600,"N"]
["延展设计","拍照海报设计","拍照海报设计","Plenary session","组",null,null,null,null,2000,1,{"$f":"J29*K29","v":2000},"N"]
["延展设计","Keynote制作","内容制作与美化","Plenary session",null,null,null,null,null,35000,1,{"$f":"J30*K30","v":35000},"Y"]
["3D设计","会议舞台设计","整体设计","Plenary session","套",5000,1,{"$f":"F31*G31","v":5000},"N",5000,1,5000,"N"]
["3D设计","晚宴舞台设计","整体设计","Gala dinner","套",5000,1,5000,"N",5000,1,5000,"N"]
["图片","图片租赁",null,"For all sessions","幅",5000,1,5000,"N",5000,1,5000,"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","For all sessions","个",null,null,0,"N",null,null,0,"N"]
["完稿","4K/8K","幻灯片除外","For all sessions","页",null,null,0,"N",null,null,0,"N"]
["完稿","16K/32K ","幻灯片除外","For all sessions","页",null,null,0,"N",null,null,0,"N"]
["完稿","2K/易拉宝/拉网展架/背景板",null,"For all sessions","个",200,1,200,"N",200,1,200,"N"]
["完稿","大型写真喷绘","最高不超10个小时","For all sessions","个",null,null,0,"N",null,null,0,"N"]
["完稿","图表描图","扫描需要图片的费用","For all sessions","个",null,null,0,"N",null,null,0,"N"]
["微信相关","数据维护、录入",null,"For all sessions","小时",80,48,3840,"Y",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",2000,6,12000,"Y"]
["微信相关","流程管理、平台运行维护",null,"For all sessions","小时",50,500,{"$f":"G42*F42","v":25000},"Y",50,500,{"$f":"K42*J42","v":25000},"Y"]
["微信相关","微信视频生成及运营",null,"For all sessions","项",1000,3,{"$f":"G43*F43","v":3000},"N",1000,3,{"$f":"K43*J43","v":3000},"N"]
[null,null,null,null,null,null,"创意和设计部分总计(不含服务费和税费):",{"$f":"SUM(H13:H43)","v":69240},null,null,"创意和设计部分总计(不含服务费和税费):",{"$f":"SUM(L13:L43)","v":107040}]
[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:",{"$f":"H42+H40+H41","v":40840},null,null,"第三方费用小计 Total 3rd party cost:",{"$f":"L42+L40+L41+L30","v":75840}]
["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,{"$f":"H46*G47","v":4084},null,null,0.1,{"$f":"L46*K47","v":7584}]
[null,null,null,null,null,null,"不含税总计:",{"$f":"H47+H44","v":73324},null,null,"不含税总计:",{"$f":"L47+L44","v":114624}]
[null,null,null,null,null,"税金\nTax",0.06,{"$f":"H48*0.06","v":4399.4399999999996},null,"税金\nTax",0.06,{"$f":"L48*0.06","v":6877.44}]

{"sheet":"Event搭建制作","index":3,"n_rows":177,"n_cols":28,"rows_kept":177,"cut":false,"hidden":false,"merged":[[176,0,176,6],[175,0,175,7],[174,0,174,2],[12,1,12,5],[2,0,3,5],[174,3,174,6],[171,0,171,7],[172,0,172,7],[173,0,173,7],[12,6,12,9],[12,10,12,13],[171,10,171,11],[172,10,172,11],[173,10,173,11],[175,10,175,11]]}
[]
[]
["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)\n","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,{"$f":"G15*H15","v":0},"Y",null,null,{"$f":"K15*L15","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",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",null,null,0,"Y"]
["制作","易拉宝                                                                                                                                     ","2x0.8 M",null,"Plenary session","个",200,6,{"$f":"G18*H18","v":1200},"Y",200,2,{"$f":"K18*L18","v":400},"Y","减少项，座位图易拉宝"]
["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","For all sessions","个",null,null,{"$f":"G19*H19","v":0},"Y",null,null,{"$f":"K19*L19","v":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","For all sessions","个",null,null,0,"Y",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","For all sessions","个",null,null,0,"Y",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","For all sessions","个",null,null,0,"Y",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","For all sessions","个",null,null,0,"Y",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","For all sessions","个",null,null,0,"Y",null,null,0,"Y"]
["制作","横幅                                                                                                                                  ","单色，写真布","设计免费","Team Building","5米",200,4,{"$f":"G25*H25","v":800},"Y",200,5,{"$f":"K25*L25","v":1000},"Y","增加项，数量调整；Hugues\\Stephane\\Brad\\Esteve/张同贺"]
["制作","横幅                                                                                                                                  ","4色 喷绘布",null,"For all sessions","8至10米",null,null,0,"Y",null,null,{"$f":"K26*L26","v":0},"Y"]
["制作","写真画面","单面",null,"For all sessions","平米",null,null,0,"Y",null,null,0,"Y"]
["制作","手举牌","双面","40*60cm雪弗板+手举杆；zone1-zone6+HQ office","Plenary session","个",100,7,700,"Y",100,7,700,"Y"]
["制作","提示牌","写真 KT板","亚展板；1440DPI写真喷绘","For all sessions","个",null,null,0,"Y",null,null,0,"Y"]
["制作","指示牌","写真 KT板 ","KT板+铁质支架","Plenary session","个",null,null,null,null,150,7,1050,"Y","增加项，区域座位前指示牌"]
["制作","奖杯","奖杯制作",null,"Team Building","个",null,null,null,null,500,2,{"$f":"K31*L31","v":1000},"Y","增加项，足球赛篮球赛奖杯"]
["制作","手卡","主持人手卡",null,"For all sessions","张",6,100,600,"Y",6,0,0,"Y","减少项"]
["制作","席位卡","可转移背胶",null,"Plenary session","个",5,1600,8000,"Y",5,1000,5000,"Y","减少项；数量减少"]
["制作","麦标套","雪弗板","SERVIER logo","For all sessions","张",null,null,null,null,50,8,400,"Y","增加项，手持麦使用"]
["制作","旗子","施维雅40周年大旗","绸缎布，拼接，彩色印刷；14M*16M","Plenary session","平米",null,null,null,null,90,224,20160,"Y"]
["场地","场地","场地费用","吧桌布污损+墙面损坏","For all sessions","项",null,null,null,null,2240,1,2240,"Y","场地损坏费用"]
["搭建","搭建","场地吊点费用","西安绿地笔克场地吊点费用","For all sessions","处",null,null,null,null,500,28,{"$f":"K37*L37","v":14000},"Y","增加项；场地吊点费用"]
["搭建","搭建","椭圆舞台","木质结构，异形；16M*10M*0.8M","Gala dinner","平米",300,160,48000,"Y",300,160,48000,"Y"]
["搭建","搭建","圆弧台阶","木质结构，异形；20M三步台阶","Gala dinner","米",500,20,10000,"Y",500,20,10000,"Y"]
["搭建","搭建","T形舞台","钢木结构加一层找平板；14M*6M*0.8MH","Plenary session","平米",200,84,16800,"Y",200,84,16800,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,"Plenary session"]
["搭建","搭建","舞台","钢木结构加一层找平板；24M*1.2M*0.8MH","Plenary session","平米",null,null,null,null,200,28,{"$f":"K41*L41","v":5600},"Y","LED前侧舞台",null,null,null,null,null,null,null,null,null,null,null,null,"Plenary session"]
["搭建","搭建","舞台周边","18mm夹板围边","Plenary session","平米",80,28,2240,"Y",80,28,2240,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gala dinner"]
["搭建","搭建","舞台地毯","烟灰色拉绒地毯；16M*10M+14M*6M+20M台阶","Plenary session","平米",35,264,9240,"Y",35,264,9240,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rise up"]
["搭建","搭建","半场遮挡","黑丝绒+遮光布+隔断网架；50M*6M","Plenary session","平米",70,300,21000,"Y",70,300,21000,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,"Team Building"]
["搭建","搭建","舞台吊饰","吊挂发光灯球；1M直径","Gala dinner","套",1200,10,12000,"Y",1500,8,12000,"Y","灯带更改为灯球",null,null,null,null,null,null,null,null,null,null,null,null,"For all sessions"]
["搭建","搭建","两侧装饰","舞台两侧LED灯球装饰；80、60、40CM直径","Plenary session","套",4500,2,9000,"Y",10000,1,10000,"Y","更改为灯球",null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","LED主屏幕地台","24000m*1000mmh；打褶黑丝绒遮挡","Plenary session","米",300,24,{"$f":"G47*H47","v":7200},"Y",300,24,7200,"Y",null,null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","LED侧屏幕地台","12000mm*2000mmh*2；打褶黑丝绒遮挡","Plenary session","米",null,null,null,null,300,48,{"$f":"K48*L48","v":14400},"Y","增加项；尺寸调整",null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","纱幕背板","黑丝绒+遮光布+隔断网架；12M*8.5M*2","Plenary session","平米",null,null,null,null,70,204,{"$f":"K49*L49","v":14280},"Y","增加项；尺寸调整",null,null,null,null,null,null,null,null,null,null,null,null,"Zone dinner"]
["搭建","搭建","搭建人员费用","舞美搭建-布展搭建人工","For all sessions","人次",300,120,{"$f":"G50*H50","v":36000},"Y",300,120,36000,"Y"]
["搭建","搭建","搭建人员交通","舞美搭建-西安布展搭建人工交通","For all sessions","趟",500,48,24000,"Y",500,48,24000,"Y"]
["搭建","搭建","搭建物料运输费用","舞美搭建-所有物料运输；成都-西安","For all sessions","趟",10000,6,60000,"Y",10000,6,60000,"Y"]
["AV设备租赁","视频设备租赁","LED大屏幕","Gloshine P3 LED Display （24000mmX6000mm、12000mmX3000mm*2）","Plenary session","平米",600,216,129600,"Y",600,216,129600,"Y"]
["AV设备租赁","视频设备租赁","大屏处理器","Gloshine 560 LED Controller ","Plenary session","台",1000,8,8000,"Y",1000,8,8000,"Y"]
["AV设备租赁","视频设备租赁","全息纱幕","10000mmX8000mm*2","Plenary session","平米",500,160,80000,"Y",500,160,80000,"Y"]
["AV设备租赁","视频设备租赁","高清数字激光投影机","松下  Projector 21000流明 ","Plenary session","台",12000,4,48000,"Y",12000,4,48000,"Y"]
["AV设备租赁","视频设备租赁","变焦镜头(5.0-8.0,高亮)    ","松下 5.0-8.0  Zoom Lens  ","Plenary session","个",1500,4,6000,"Y",1500,4,6000,"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",30000,2,60000,"Y",30000,2,60000,"Y"]
["AV设备租赁","视频设备租赁","大型控制台","BARCO  EC-200  EVENT  Controller  ","Plenary session","套",10000,1,{"$f":"G59*H59","v":10000},"Y",10000,1,10000,"Y"]
["AV设备租赁","视频设备租赁","频率转换器","IMAGE PRO-II","Plenary session","个",2000,2,4000,"Y",2000,2,4000,"Y"]
["AV设备租赁","视频设备租赁","翻页提示器套装(带PC-AS4遥控器)   ","D’SAN  PC-433  PerfectCue  Light  Kit    ","Plenary session","套",600,2,1200,"Y",600,2,1200,"Y"]
["AV设备租赁","视频设备租赁","处理器","DATATON WATCHOUT Video Processor ","Plenary session","个",1000,8,8000,"Y",1000,8,8000,"Y"]
["AV设备租赁","视频设备租赁","解密狗(5.0版本)","DATATON WATCHOUT License Key DATATON WATCHOUT License Key ","Plenary session","个",2000,8,16000,"Y",2000,8,16000,"Y"]
["AV设备租赁","视频设备租赁","网络交换机（千兆，24路）","NETGEAR JGS524 Network Switch  ETGEAR JGS524 Network Switch  ","Plenary session","个",1000,2,2000,"Y",1000,2,2000,"Y"]
["AV设备租赁","视频设备租赁","光纤延长器","EXTRON DVI104 Tx/Rx DVI Fiber Optic Extender ","Plenary session","个",800,13,{"$f":"G65*H65","v":10400},"Y",800,13,10400,"Y","4个电视4个投影机2个耳屏中间3个主屏幕"]
["AV设备租赁","视频设备租赁","光缆(多模，双工，100m)","KORNING LC-LC Fiber Cable","Plenary session","组",500,13,6500,"Y",500,13,6500,"Y"]
["AV设备租赁","视频设备租赁","监视器(液晶  ，20\")","PHILIPS  Monitor ","Plenary session","台",500,4,2000,"Y",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","液晶电视(55\"，全高清)","SHARP LCD-55 ","Plenary session","台",800,2,1600,"Y",800,2,1600,"Y"]
["AV设备租赁","视频设备租赁","Mac Pro","六核，Intel Xeon E5 处理器 (Turbo Boost 最高可达 3.9GHz)，配备 12MB 三级缓存","Plenary session","台",800,1,800,"Y",800,1,800,"Y"]
["AV设备租赁","视频设备租赁","MAC笔记本电脑","APPLE , MACBOOK","Plenary session","台",500,4,2000,"Y",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","Laptop  笔记本电脑","i7CPU、8G以上内存、输出4K信号","Plenary session","台",500,1,500,"Y",500,1,500,"Y"]
["AV设备租赁","视频设备租赁","Layer架","2m*20m*6m（2*2m1组)；用于主LED屏后方，屏幕保护","Plenary session","组",800,10,8000,"Y",800,10,8000,"Y"]
["AV设备租赁","视频设备租赁","LED大屏幕","Gloshine P3LED Display(12000mm*6000mm）","Gala dinner","平米",600,72,43200,"Y",600,72,43200,"Y"]
["AV设备租赁","视频设备租赁","处理器","Gloshine 540 LED Controller ","Gala dinner","台",1000,5,{"$f":"G74*H74","v":5000},"Y",1000,5,5000,"Y"]
["AV设备租赁","视频设备租赁","视频处理器(3M/E , HD/SDI)","BARCO  FOLSOM  ENCORE  EVP-05  Video  Processor  ","Gala dinner","台",10000,1,10000,"Y",10000,1,10000,"Y"]
["AV设备租赁","视频设备租赁","小型控制台","BARCO  FOLSOM  ENCORE  Small  Controller  ","Gala dinner","台",7000,1,7000,"Y",7000,1,7000,"Y"]
["AV设备租赁","视频设备租赁","矩阵","BARCO  DVI 8X8 MARTIX ","Gala dinner","组",5000,1,5000,"Y",5000,1,5000,"Y"]
["AV设备租赁","视频设备租赁","翻页提示器套装(带PC-AS4遥控器)  ","D’SAN  PC-433  PerfectCue  Light  Kit ","Gala dinner","套",800,1,800,"Y",800,1,800,"Y"]
["AV设备租赁","视频设备租赁","光纤延长器","EXTRON DVI104 Tx/Rx DVI Fiber Optic Extender ","Gala dinner","个",800,4,3200,"Y",800,4,3200,"Y"]
["AV设备租赁","视频设备租赁","光缆(多模，双工，100m)","KORNING LC-LC Fiber Cable","Gala dinner","组",500,4,2000,"Y",500,4,2000,"Y"]
["AV设备租赁","视频设备租赁","液晶电视(55\"，全高清)","SHARP LCD-55 ","Gala dinner","台",800,2,1600,"Y",800,2,1600,"Y"]
["AV设备租赁","视频设备租赁","监视器(液晶  ，24\")","PHILIPS  Monitor ","Gala dinner","台",500,2,1000,"Y",500,2,1000,"Y"]
["AV设备租赁","视频设备租赁","Layer架","2m*10m*4m（2*2m1组)；用于主LED屏后方，屏幕保护","Plenary session","组",800,5,4000,"Y",800,5,4000,"Y"]
["AV设备租赁","音频设备租赁","全频音箱（线阵列系列）","d&b Audiotechnik V8 Loudspeaker ","Plenary session","只",1200,16,19200,"Y",1200,16,19200,"Y"]
["AV设备租赁","音频设备租赁","低频音箱（线阵列系列）","d&b Audiotechnik V-Sub Subwoofer ","Plenary session","只",1200,8,{"$f":"G85*H85","v":9600},"Y",1200,8,{"$f":"K85*L85","v":9600},"Y"]
["AV设备租赁","音频设备租赁","全频返送音箱","d&b Audiotechnik Max2 Loudspeaker ","Plenary session","只",800,8,{"$f":"G86*H86","v":6400},"Y",800,8,{"$f":"K86*L86","v":6400},"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",1000,6,6000,"Y",1000,6,6000,"Y"]
["AV设备租赁","音频设备租赁","数字调音台  ","YAMAHA  QL-5  Digital  Mixer(32ch)     Digital  Mixer(32ch)   ","Plenary session","台",4500,1,4500,"Y",4500,1,4500,"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","套",400,8,3200,"Y",400,8,3200,"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    Wireless Hand-hold Mic  ","Plenary session","个",200,8,1600,"Y",200,8,1600,"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",200,8,1600,"Y",200,8,1600,"Y"]
["AV设备租赁","音频设备租赁","U段天线放大传输系统(带UA870WB指向性天线)   ","SHURE  UA845E  UHF  Antenna  Distribution  System   ","Plenary session","套",700,2,1400,"Y",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","组",1500,1,1500,"Y",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",150,8,1200,"Y",150,8,1200,"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","组",1500,1,1500,"Y",1500,1,1500,"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",500,4,2000,"Y",500,4,2000,"Y"]
["AV设备租赁","音频设备租赁","DI盒","RADIAL Pro48 Active DI Box  ","Plenary session","个",300,4,1200,"Y",300,4,1200,"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","Gala dinner","只",1200,8,9600,"Y",1200,8,9600,"Y"]
["AV设备租赁","音频设备租赁","低频音箱（线阵列系列）","d&b Audiotechnik V-Sub Subwoofer ","Gala dinner","只",1200,4,4800,"Y",1200,4,4800,"Y"]
["AV设备租赁","音频设备租赁","全频音箱","d&b Audiotechnik Y7p Loudspeaker ","Gala dinner","只",1000,6,6000,"Y",1000,6,6000,"Y"]
["AV设备租赁","音频设备租赁","全频返送音箱","d&b Audiotechnik Max2 Loudspeaker ","Gala dinner","只",800,4,3200,"Y",800,4,3200,"Y"]
["AV设备租赁","音频设备租赁","数字功放","d&b  D40 Digital Power Amplifier  ","Gala dinner","台",1000,5,5000,"Y",1000,5,5000,"Y"]
["AV设备租赁","音频设备租赁","数字调音台  ","YAMAHA  LS-9  Digital  Mixer(16ch)   ","Gala dinner","台",3000,2,6000,"Y",3000,2,6000,"Y","设备型号调整；晚宴1个序厅1个伴宴音乐"]
["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","组",400,6,2400,"Y",400,6,2400,"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",200,8,1600,"Y",200,8,1600,"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",200,4,800,"Y",200,4,800,"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","组",500,2,1000,"Y",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(带UA870WB指向性天线)    ","SHURE  UA845E  UHF  Antenna  Distribution  System ","Gala dinner","组",700,2,1400,"Y",700,2,1400,"Y"]
["AV设备租赁","音频设备租赁","DI盒","RADIAL Pro48 Active DI Box  ","Gala dinner","台",300,2,600,"Y",300,2,600,"Y"]
["AV设备租赁","视频设备租赁","Laptop  笔记本电脑","APPLE , MACBOOK","Gala dinner","台",500,2,1000,"Y",500,2,1000,"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","只",350,48,16800,"Y",350,35,12250,"Y","数量减少"]
["AV设备租赁","灯光设备租赁","logo灯片","施维雅logo+RiSe 4All+40周年","Plenary session","个",null,null,null,null,120,6,{"$f":"K112*L112","v":720},"Y","增加项"]
["AV设备租赁","灯光设备租赁","光束电脑灯","JOLLY X-15R-Beam ","Plenary session","只",350,70,24500,"Y",350,70,24500,"Y"]
["AV设备租赁","灯光设备租赁","LED变色灯","TERBLY  OVAL  48D  Light  ","Plenary session","只",150,64,9600,"Y",150,64,9600,"Y"]
["AV设备租赁","灯光设备租赁","灯光版块","EXPLORER Ovation LED Moving Heads Light","Plenary session","只",400,60,24000,"Y",400,60,24000,"Y"]
["AV设备租赁","灯光设备租赁","四头灯","4  Bulb  Flood  Light  ","Plenary session","只",200,8,1600,"Y",200,8,1600,"Y"]
["AV设备租赁","灯光设备租赁","雾机","Fog Machine ","Plenary session","台",800,2,1600,"Y",800,2,1600,"Y"]
["AV设备租赁","灯光设备租赁","调光台","MA  grandMA2  Light  Console  ","Plenary session","台",8000,1,8000,"Y",8000,1,8000,"Y"]
["AV设备租赁","灯光设备租赁","网络信号处理器","MA grandMA NSP ","Plenary session","套",8000,1,8000,"Y",8000,1,8000,"Y"]
["AV设备租赁","灯光设备租赁","信号放大器","Lighting DA ","Plenary session","台",150,6,900,"Y",150,6,900,"Y"]
["AV设备租赁","灯光设备租赁","Truss  灯光架 "," 300mmx300mmx300000mm","Plenary session","组",80,300,24000,"Y",80,300,24000,"Y"]
["AV设备租赁","灯光设备租赁","圆形TRUSS灯光架 "," 300mmx400mm一组（直径依实际采购）","Plenary session","个",4000,1,4000,"Y",4000,1,4000,"Y"]
["AV设备租赁","灯光设备租赁","追光灯     ","AURORA  HMI-2500  Follow Spot ","Plenary session","只",800,2,{"$f":"G123*H123","v":1600},"Y",800,2,1600,"Y"]
["AV设备租赁","灯光设备租赁","控制器( 8路,带RC-8遥控)","COLUMBUS  MCKINNON  CMC-800-B  Controller ","Plenary session","台",1500,3,4500,"Y",1500,3,4500,"Y"]
["AV设备租赁","灯光设备租赁","手动葫芦(1吨,15米)","XIONGYING  HSZ-80B  Manual Hoist  ","Plenary session","个",200,40,8000,"Y",200,40,8000,"Y"]
["AV设备租赁","灯光设备租赁","配电箱(三相,200A)","Power  Distributor  Cabinet  ","Plenary session","个",2000,4,8000,"Y",2000,4,8000,"Y"]
["AV设备租赁","搭建人员","布展工作人员",null,"For all sessions","人次",300,90,{"$f":"G127*H127","v":27000},"Y",300,90,27000,"Y"]
["AV设备租赁","人员交通","AV部分人员交通","北京-西安","For all sessions","人",1031,12,12372,"Y",1031,12,12372,"Y"]
["AV设备租赁","运输费","物料往返运输","3辆往返2趟；北京-西安","For all sessions","趟",12000,6,72000,"Y",12000,6,72000,"Y"]
["Zone TB费用","团建费用","团建费用","Zone1城市定向回民街；Zone2非洲鼓；Zone3纳斯卡巨画；Zone5城市定向永兴坊；Zone6纳斯卡巨画","Team Building","项",35000,6,210000,"Y",35000,5,175000,"Y","减少项，Zone4未参加团建"]
["Zone dinner费用","区域晚宴","晚宴费用","搭建&AV套餐","Zone dinner","项",30000,6,{"$f":"G131*H131","v":180000},"Y",17000,6,102000,"Y","减少项"]
["Zone dinner费用","区域晚宴","晚宴费用","Zone4代采购","Gala dinner","项",null,null,null,"Y",9250,1,{"$f":"K132*L132","v":9250},"Y","Zone4特殊需求"]
["Zone dinner费用","报销","区域报销费用","Zone1 2180元+Zone2 3068元+Zone3 2991元+Zone4 22040.83元+Zone5 2539.4元+Zone6 2730.9元","Gala dinner","项",0,6,{"$f":"G133*H133","v":0},"Y",35550.129999999997,1,{"$f":"K133*L133","v":35550.129999999997},"Y","区域报销金额"]
["道具","采购","晚宴道具预留费用","气氛道具；荧光手环*2000+荧光棒*2000","Gala dinner","项",8000,1,8000,"Y",7000,1,{"$f":"K134*L134","v":7000},"Y","费用减少"]
["道具","采购","足球赛篮球赛道具","足球*5个+分组背心","Team Building","个",2000,1,2000,"Y",871,1,871,"Y","费用减少"]
["道具","运费","音箱运费","3个音箱","Team Building","个",500,1,{"$f":"G136*H136","v":500},"Y",500,1,500,"Y"]
["人员","人员费用","晚宴长期服务奖颁奖礼仪","礼仪","Gala dinner","人/天",800,2,0,"Y",800,2,0,"Y"]
["人员","人员费用","晚宴DJ","外籍DJ","Gala dinner","人/天",8000,1,8000,"Y",5000,4,{"$f":"K138*L138","v":20000},"Y","增加项；更换为乐队"]
["人员","人员费用","裁判","篮球赛裁判（1个主裁1个记分员*2）","Team Building","人/天",1500,4,6000,"Y",2500,1,2500,"Y","减少项；场地裁判"]
["人员","人员费用","裁判","足球赛裁判（1个主裁个边裁*2）","Team Building","人/天",1500,8,12000,"Y",2500,1,2500,"Y","减少项；场地裁判"]
["人员","人员费用","MC","主持人/长期服务奖颁奖","Plenary session","人/天",8000,1,0,"Y",8000,1,0,"Y"]
["人员","人员费用","MC服装","主持人服装费用预留","Plenary session","人/天",1000,1,1000,"Y",1000,0,{"$f":"K142*L142","v":0},"Y","减少项"]
["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",1000,12,12000,"N",1000,12,12000,"N","13日-18日6天2人"]
["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",800,12,9600,"N",800,12,9600,"N","13日-18日6天2人"]
["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",500,10,5000,"N",500,10,5000,"N","14日-18日5天2人"]
["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",500,10,5000,"N",500,10,5000,"N","14日-18日5天2人"]
["人员","人员费用","活动现场支持",null,"For all sessions","人/天",500,10,5000,"Y",500,16,8000,"Y","增加项；15日、16日现场兼职8人*2"]
["人员","人员费用","资深摄像师","北京拍摄老板视频（top sales&plenary）/2次拍摄","Plenary session","人/天",5000,1,{"$f":"G148*H148","v":5000},"Y",5000,1,5000,"Y","2次拍摄，4小时内"]
["人员","人员费用","摄像师","2人","Gala dinner","人/天",3000,2,6000,"Y",3000,3,9000,"Y","增加项，数量调整"]
["人员","人员费用","摄影师","3人","Gala dinner","人/天",5000,3,15000,"Y",5000,3,15000,"Y"]
["人员","人员费用","摄像师","2人","Plenary session","人/天",3000,2,6000,"Y",3000,3,9000,"Y","增加项，数量调整"]
["人员","人员费用","摄影师","3人","Plenary session","人/天",5000,3,15000,"Y",5000,3,15000,"Y"]
["人员","人员费用","摄像师","2人；足球赛、篮球赛各1人","Team Building","人/天",3000,2,6000,"Y",3000,2,6000,"Y"]
["人员","人员费用","摄影师","2人；足球赛、篮球赛各1人","Team Building","人/天",5000,2,10000,"Y",5000,2,10000,"Y"]
["人员","人员费用","摄像师","3人；2个场地1人","Team Building","人/天",3000,3,{"$f":"G155*H155","v":9000},"Y",2000,6,12000,"Y","增加项，西安当地摄像师"]
["人员","人员费用","摄影师","3人；2个场地1人","Team Building","人/天",5000,3,15000,"Y",3000,6,18000,"Y","增加项，西安当地摄像师"]
["人员","人员费用","摇臂","大会2个、晚宴2个","For all sessions","人/天",8000,4,32000,"Y",8000,2,16000,"Y","减少项；晚宴大会各1个"]
["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",2500,4,10000,"Y",2500,5,12500,"Y","增加项，区域晚宴2个修图老师"]
["人员","人员费用","导播","导播","Plenary session","人/天",6000,1,{"$f":"G159*H159","v":6000},"Y",6000,1,6000,"Y"]
["人员","人员费用","导播","导播","Gala dinner","人/天",6000,1,6000,"Y",6000,1,6000,"Y"]
["人员","人员费用","导播系统","导播台+监视器+2套录机+通话系统+配套线材等","Plenary session","套/天",5000,1,5000,"Y",5000,1,5000,"Y"]
["人员","人员费用","导播系统","导播台+监视器+2套录机+通话系统+配套线材等","Gala dinner","套/天",5000,1,{"$f":"G162*H162","v":5000},"Y",5000,1,5000,"Y"]
["人员","人员费用","化妆师","主持人化妆师；预算未含","Gala dinner","人/天",1000,1,0,"Y",1000,1,0,"Y"]
["人员","人员费用","技术人员","灯光，音响，视频，美工，电工；12人4天","Plenary session","人/天",400,48,{"$f":"G164*H164","v":19200},"Y",400,48,{"$f":"K164*L164","v":19200},"Y"]
["差旅费用","差旅费用","交通+食宿","Keynote设计师；西安往返差旅","Plenary session","人",null,null,null,null,3000,1,3000,"Y"]
["差旅费用","差旅费用","交通+食宿","控台技术总监；北京-西安","Plenary session","人",3000,3,9000,"Y",3000,3,9000,"Y"]
["差旅费用","差旅费用","前期考察","前期踩点测量等","For all sessions","人",2000,2,4000,"Y",2000,2,4000,"Y"]
["差旅费用","差旅费用","交通+食宿","摄影摄像/成都-西安","For all sessions","人",1000,9,9000,"Y",1000,7,7000,"Y"]
["差旅费用","差旅费用","交通费","8位工作人员；北京-西安往返高铁","For all sessions","人/天",1031,8,8248,"Y",1031,8,8248,"Y"]
["差旅费用","差旅费用","住宿费","4间工作人员5晚住宿","For all sessions","人/天",500,20,10000,"Y",500,20,10000,"Y","13日-18日住宿"]
["差旅费用","差旅费用","餐费+当地交通费+通讯费","8位工作人员*6天","For all sessions","人/天",200,48,9600,"Y",200,48,9600,"N"]
["搭建制作总计(不含服务费和税费)：",null,null,null,null,null,null,null,{"$f":"SUM(I15:I171)","v":1799100},null,"搭建制作总计(不含服务费和税费)：",null,{"$f":"SUM(M15:M171)","v":1795371.13}]
["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,{"$f":"SUM(I15:I171)-I144-I143-I145-I146","v":1767500},null,"第三方费用小计 Total 3rd party cost:",null,{"$f":"SUM(M15:M171)-M144-M143-M145-M146-M171","v":1754171.13}]
["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,{"$f":"I174*H175","v":176750},null,"服务费\nService Fee",0.1,{"$f":"M174*L175","v":175417.11300000001}]
["不含税总计:",null,null,null,null,null,null,null,{"$f":"I172+I175","v":1975850},null,"不含税总计:",null,{"$f":"M172+M175","v":1970788.2429999998}]
["税金\nTax",null,null,null,null,null,null,0.06,{"$f":"I176*H177","v":118551},null,"税金\nTax",0.06,{"$f":"M176*L177","v":118247.29457999999}]

{"sheet":"Video视频","index":4,"n_rows":49,"n_cols":13,"rows_kept":49,"cut":false,"hidden":false,"merged":[[47,0,47,5],[0,0,0,3],[10,0,10,3],[48,0,48,4],[43,0,43,5],[44,0,44,5],[45,0,45,5],[46,2,46,4],[10,4,10,7],[10,8,10,11],[43,8,43,9],[44,8,44,9],[45,8,45,9],[47,8,47,9]]}
["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 - plenary ","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 - plenary ","脚本编辑","活动或拍摄活动前期的脚本编写","小时/hour",null,null,null,null,500,8,4000,"N"]
["opening  Video - plenary ","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",null,null,null,null,150,24,3600,"Y"]
["opening  Video - plenary ","特效","转场特效，字幕特效，logo特效等","个/pc",null,null,null,null,600,25,15000,"Y"]
["opening  Video - plenary ","配乐","为视频提供背景音乐，音频剪辑(不包括版权音乐的版权费)","个/pc",null,null,null,null,3000,1,3000,"Y"]
["opening  Video - plenary ","字幕","按照剧本为视频添加字幕(不包括特效字幕)；3分钟内","个/pc",null,null,null,null,3000,1,3000,"Y"]
["opening  Video - plenary ","三维特效","声音特效、视觉特效等","秒",null,null,null,null,800,90,72000,"Y"]
["opening  Video - plenary ","后期加工及内容剪辑","视频剪辑，按工作时间收取","小时/hour",null,null,null,null,500,32,16000,"Y"]
["opening  Video - plenary ","侧屏视频剪辑合成","两侧纱幕+LED侧屏视频剪辑合成","个/pc",null,null,null,null,4500,4,18000,"Y"]
["opening  Video - plenary ","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",null,null,null,null,200,24,4800,"Y"]
["opening  Video - plenary ","视频制作","多媒体制作合成","个/pc",140000,1,{"$f":"E23*F23","v":140000},"Y",0,1,0,"Y"]
["top sales  Video","脚本大纲 ","视频主线，大纲发展","个/pc",3000,1,3000,"N",3000,1,3000,"N"]
["top sales  Video","视频素材收集","包含拍摄前采访、图片检索、对施维雅提供的素材进行整理等","小时/hour",null,null,null,null,150,16,{"$f":"I25*J25","v":2400},"N"]
["top sales  Video","特效","转场特效，字幕特效，logo特效等","个/pc",null,null,null,null,600,4,2400,"Y"]
["top sales  Video","配乐","为视频提供背景音乐，音频剪辑(不包括版权音乐的版权费)","个/pc",null,null,null,null,3000,1,3000,"Y"]
["top sales  Video","字幕","按照剧本为视频添加字幕(不包括特效字幕)；3分钟内","个/pc",null,null,null,null,3000,1,3000,"Y"]
["top sales  Video","二维动画制作（Flash）",null,"秒",null,null,null,null,300,60,18000,"Y"]
["top sales  Video","三维特效","视觉特效","秒",null,null,null,null,800,8,6400,"Y"]
["top sales  Video","后期加工及内容剪辑","视频剪辑，按工作时间收取","小时/hour",null,null,null,null,500,20,10000,"Y"]
["top sales  Video","侧屏视频剪辑合成","两侧纱幕","个/pc",null,null,null,null,3000,2,6000,"Y"]
["top sales  Video","修图","对实拍的人物照片进行修补；老板绿幕抠图部分","张/pc",null,null,null,null,200,15,3000,"Y"]
["top sales  Video","修图","对收集的top sales照片进行剪辑处理；","小时/hour",null,null,null,null,500,10,{"$f":"I34*J34","v":5000},"Y"]
["top sales  Video","多媒体的合成","包含配音、配乐、字幕的合成；收费标准指一套成品","个/pc",null,null,null,null,200,4,800,"Y"]
["top sales  Video","视频制作","多媒体制作合成","个/pc",60000,1,60000,"Y",0,1,0,"Y"]
["Post-event video - Plenaryr&sports\n（Plenaryr&sports花絮视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y",500,1,500,"Y"]
["Post-event video - Plenaryr&sports\n（Plenaryr&sports花絮视频）","后期加工及内容剪辑（连夜剪辑）","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y",1000,10,10000,"Y"]
["整体活动剪辑","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y",500,1,500,"Y"]
["整体活动剪辑","后期加工及内容剪辑","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y",1000,6,6000,"Y","此项6折优惠"]
["动态KV","配乐","特效音","个/pc",500,1,500,"Y",500,1,500,"Y"]
["动态KV","特效","循环动画；粒子特效，光线特效、logo特效等","小时/hour",800,10,8000,"Y",800,10,8000,"Y"]
["采访视频剪辑","视频剪辑","根据采访视频剪辑，加字幕，背景音乐","个/pc",5000,2,{"$f":"E43*F43","v":10000},"Y",5000,0,{"$f":"I43*J43","v":0},"Y","减少项"]
["视频总计(不含服务费和税费):",null,null,null,null,null,{"$f":"SUM(G13:G43)","v":245500},null,"视频总计(不含服务费和税费):",null,{"$f":"SUM(K13:K43)","v":230900}]
["其他项费用小计：",null,null,null,null,null,0,null,"其他项费用小计：",null,0]
["第三方费用小计 Total 3rd party cost:",null,null,null,null,null,{"$f":"SUM(G23,G36:G43)","v":239500},null,"第三方费用小计 Total 3rd party cost:",null,{"$f":"SUM(K13:K43)-K13-K14-K24-K25","v":218500}]
[null,"服务费\nService Fee","市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,0.1,{"$f":"G46*F47","v":23950},null,"服务费\nService Fee",0.1,{"$f":"K46*J47","v":21850}]
["不含税总计:",null,null,null,null,null,{"$f":"G44+G47","v":269450},null,"不含税总计:",null,{"$f":"K44+K47","v":252750}]
["税金\nTax",null,null,null,null,0.06,{"$f":"G48*F49","v":16167},null,"税金\nTax",0.06,{"$f":"K48*J49","v":15165}]

{"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"]

{"sheet":"费用明细","index":6,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"第三方费用合计",{"$f":"Creative创意设计!L46+Event搭建制作!M174+Video视频!K46","v":2048511.13}]
[null,"伯乐仕支付费用",{"$f":"SUM(C5:C10)","v":255950.13}]
[null,"keynote设计",{"$f":"Creative创意设计!L30+Event搭建制作!M165","v":38000}]
[null,"40周年大旗子",{"$f":"Event搭建制作!M35","v":20160}]
[null,"绿地笔克场地费用",{"$f":"Event搭建制作!M36+Event搭建制作!M37","v":16240}]
[null,"团建费用",{"$f":"Event搭建制作!M130","v":175000}]
[null,"活动现场支持",{"$f":"Event搭建制作!M147","v":8000}]
[null,"横幅",1000]
[null,"区域报销",{"$f":"Event搭建制作!M133","v":35550.129999999997}]
[null,"除伯乐仕支付康辉费用",{"$f":"C2-C3","v":1792561}]