{"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":1,"external_links":1,"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":29,"n_cols":6,"rows_kept":29,"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:","2017/18 1st Cycle Meeting",null,null,"供应商名称:"]
["预计完成日期:","2017, Oct 20th",null,null,"供应商联系电话:"]
["项目地点：","San Ya",null,null,"电子邮箱："]
[]
[]
["序号","服务类目",null,"预算小计","结算小计","说明"]
[1,"创意设计",null,{"$f":"Creative创意设计!H53","v":69524},{"$f":"Creative创意设计!O53","v":69724}]
[2,"搭建制作",null,{"$f":"Event搭建制作!I187","v":1961745.5},{"$f":"Event搭建制作!M187","v":2023541.3}]
[3,"Video视频",null,{"$f":"Video视频!G63","v":287165},{"$f":"Video视频!K63","v":286350}]
[null,"不含税总计",null,{"$f":"SUM(D10:D12)","v":2318434.5},{"$f":"SUM(E10:E12)","v":2379615.2999999998}]
[]
["增值税金额小计(CNY):",null,null,{"$f":"D13*0.06","v":139106.07},{"$f":"E13*0.06","v":142776.91799999998},"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)",{"$f":"D13+D15","v":2457540.5699999998},{"$f":"E15+E13","v":2522392.2179999999},"整体打折优惠至2500000元。"]
[]
["备注：","其他项费用总计：",null,null,{"$f":"Creative创意设计!H50+Event搭建制作!I184+Video视频!G60","v":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；"]
[]
[]
[null,null,null,null,"报价人：\n"]
[]
[null,null,null,null,"报价公司名称:"]
[]
[null,null,null,null,"日期:"]

{"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":16,"rows_kept":54,"cut":false,"hidden":false,"merged":[[10,0,10,4],[51,0,51,1],[0,0,1,7],[10,12,10,15],[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,null,null,null,"具体项目结算"]
["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","结算单价","结算数量","结算总价","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,{"$f":"F13*G13","v":1000},"N",null,null,null,1000,1,{"$f":"M13*N13","v":1000}]
["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",null,null,null,500,1,500]
["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",null,null,null,1000,1,1000]
["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",null,null,null,500,1,500]
["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",null,null,null,1000,1,1000]
["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",null,null,null,500,1,500]
["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 ","Closing ceremony","个",1000,1,1000,"N",null,null,null,1000,1,1000]
["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 ","Closing ceremony","个",500,1,500,"N",null,null,null,500,1,500]
["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",null,null,null,1000,1,1000]
["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",null,null,null,1000,1,1000]
["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",null,null,null,2000,1,2000]
["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","Closing ceremony","个",1000,1,1000,"N",null,null,null,1000,1,1000]
["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",0,0,0,null,null,null,null,0,0,0]
["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",0,0,0,"N",null,null,null,200,2,{"$f":"M26*N26","v":400},"增加项"]
["延展设计","会议邀请函设计     ",null,null,"个",null,null,0,"N",null,null,null,null,null,{"$f":"M27*N27","v":0}]
["延展设计","海报设计",null,null,"个",200,8,1600,"N",null,null,null,200,8,1600]
["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",null,null,null,600,1,600]
["延展设计","桌卡","晚宴主桌领导桌卡",null,"个",200,1,200,"N",null,null,null,0,0,0,"减少项"]
["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",null,null,null,300,1,{"$f":"M32*N32","v":300}]
["3D设计","会议舞台设计","整体设计",null,"套",5000,1,5000,"N",null,null,null,5000,1,5000]
["3D设计","晚宴舞台设计","整体设计",null,"套",5000,1,5000,"N",null,null,null,5000,1,5000]
["图片","图片租赁",null,null,"幅",null,null,0,"N"]
["图片","漫画/插画 （手绘）","手绘卡通形象，例如应用在患教手册中的；游戏场景设计中的等",null,"个",null,null,0,"N"]
["完稿","4K/8K","幻灯片除外",null,"页",null,null,0,"N"]
["完稿","16K/32K ","幻灯片除外",null,"页",null,null,0,"N"]
["完稿","2K/易拉宝/拉网展架/背景板",null,null,"个",200,1,200,"N",null,null,null,200,1,{"$f":"M39*N39","v":200}]
["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",null,null,null,80,48,{"$f":"M42*N42","v":3840}]
["微信相关","微信页面设计\\编辑",null,"For all sessions","页/page",2000,6,12000,"Y",null,null,null,2000,6,12000]
["微信相关","流程管理、平台运行维护",null,"For all sessions","小时",50,480,{"$f":"G44*F44","v":24000},"Y",null,null,null,50,480,{"$f":"N44*M44","v":24000}]
["微信相关","微信视频生成及运营",null,"For all sessions","项",1000,3,{"$f":"G45*F45","v":3000},"N",null,null,null,1000,3,{"$f":"N45*M45","v":3000}]
[null,null,null,null,null,null,null,{"$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):",{"$f":"SUM(H13:H48)","v":66740},null,null,null,null,null,null,{"$f":"SUM(O13:O48)","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},null,null,null,null,null,null,{"$f":"H51","v":27840}]
["服务费\nService Fee",null,"市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,null,0.1,{"$f":"H51*G52","v":2784},null,null,null,null,null,null,{"$f":"H52","v":2784}]
[null,null,null,null,null,null,"不含税总计:",{"$f":"H52+H49","v":69524},null,null,null,null,null,null,{"$f":"O49+O52","v":69724}]
[null,null,null,null,null,"税金\nTax",0.06,{"$f":"H53*0.06","v":4171.4399999999996},null,null,null,null,null,null,{"$f":"O53*0.06","v":4183.4399999999996}]

{"sheet":"Event搭建制作","index":3,"n_rows":188,"n_cols":14,"rows_kept":188,"cut":false,"hidden":false,"merged":[[12,10,12,12],[12,1,12,5],[185,1,185,2],[2,0,3,7],[182,6,182,7],[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"]
["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","结算单价","结算数量","结算总价","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",null,"个",null,null,0,"Y"]
["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"]
["搭建","搭建","主舞台","圆形舞台+木板封边+灯带镶嵌\n规格：14m直径*H0.6m","Plenary session","平米",48000,1,48000,"Y",48000,1,{"$f":"K31*L31","v":48000}]
["搭建","搭建","主舞台","灰色加厚拉绒毯\n规格：14m直径","Plenary session","平米",35,200,7000,"Y",35,200,7000]
["搭建","搭建","投影布","方管架+双层绷弹力布\n规格：3m*7m*4+3m*2m*4","Plenary session","米",350,120,{"$f":"G33*H33","v":42000},"Y",350,120,42000]
["搭建","搭建","搭建人员费用","舞美搭建-布展搭建人工","Plenary session","位",300,30,9000,"Y",300,30,9000]
["搭建","搭建","搭建物料运输费用","舞美搭建-所有物料运输","Plenary session","趟",400,12,4800,"Y",400,12,4800]
["搭建","搭建","腰幕","LED底座 5*2*4","Plenary session","平米",1000,4,4000,"Y",1000,4,4000]
["搭建","搭建","主舞台区域","力压架舞台+模板封边\n规格：34m*10m","Gala dinner","平米",140,340,{"$f":"G37*H37","v":47600},"Y",140,340,47600]
["搭建","搭建","主舞台区域","灰色加厚拉绒毯\n规格：14m直径","Gala dinner","平米",35,340,11900,"Y",35,340,11900]
["搭建","搭建","主舞台区域","三步台阶  34米","Gala dinner","组",18000,1,18000,"Y",18000,1,18000]
["搭建","搭建","LED支撑","16米","Gala dinner","组",110,16,1760,"Y",110,16,1760]
["搭建","搭建","彩幕背架","5米宽*4个","Gala dinner","组",1000,4,4000,"Y",1000,4,4000]
["搭建","搭建","搭建人员费用","舞美搭建-布展搭建人工","Gala dinner","位",300,30,{"$f":"G42*H42","v":9000},"Y",300,30,9000]
["搭建","搭建","搭建物料运输费用","舞美搭建-所有物料运输","Gala dinner","趟",400,12,4800,"Y",400,12,4800]
["搭建","搭建","晚宴外场搭建","实际：TRUSS架17米+Par灯6只+5张台布","Gala dinner","组",20000,1,20000,"Y",1000,1,1000,"内容减少"]
["AV设备租赁","视频设备租赁","视频切换器","630 高清视频切换器","Plenary session","台/天",1500,2,{"$f":"G45*H45","v":3000},"Y",1500,2,3000]
["AV设备租赁","视频设备租赁","翻页器","QL翻页器","Plenary session","台/天",800,2,1600,"Y",800,2,1600]
["AV设备租赁","视频设备","LED","4*2*4；共4块","Plenary session","平米",450,32,14400,"Y",450,32,14400]
["AV设备租赁","视频设备租赁","投影仪租赁                                                                        ","爱普生CB-L1505U","Plenary session","台/天",8500,8,{"$f":"G48*H48","v":68000},"Y",8500,8,68000]
["AV设备租赁","视频设备租赁","Watchout视频控制软件","多画面视频拼接系统","Plenary session","台/天",3000,1,{"$f":"G49*H49","v":3000},"Y",3000,1,3000]
["AV设备租赁","视频设备租赁","等离子电视租赁                                                                         ","55寸   租赁 55寸液晶电视机（提示器）","Plenary session","台/天",1000,4,4000,"Y",1000,4,4000]
["AV设备租赁","视频设备租赁","导播台",null,"Plenary session","个/天",5000,1,5000,"Y",5000,1,5000]
["AV设备租赁","视频设备租赁","苹果电脑租赁",null,"Plenary session","台/天",500,4,2000,"Y",500,4,2000]
["AV设备租赁","视频设备租赁","室外P4屏","P4户外LED主屏（20m*6m)","Gala dinner","平米",400,120,48000,"Y",400,120,48000]
["AV设备租赁","视频设备租赁","视频切换器","630 高清视频切换器","Gala dinner","台/天",1500,2,{"$f":"G54*H54","v":3000},"Y",1500,2,3000]
["AV设备租赁","视频设备租赁","切换器","高清视频切换器","Gala dinner","台/天",1200,1,1200,"Y",0,0,0,"减少"]
["AV设备租赁","视频设备租赁","分屏器","V3+迈思那","Gala dinner","台/天",null,null,null,"Y",5500,1,5500,"节目需要增加项"]
["AV设备租赁","视频设备租赁","苹果电脑租赁","苹果笔记本PRO","Gala dinner","台/天",500,1,500,"Y",500,1,500]
["AV设备租赁","视频设备租赁","IBM笔记本电脑租赁","IBM笔记本420","Gala dinner","台/天",200,3,600,"Y",200,3,600]
["AV设备租赁","视频设备租赁","55寸液晶电视","55寸液晶电视机","Gala dinner","台/天",1000,2,2000,"Y",0,0,0,"减少项"]
["AV设备租赁","视频设备租赁","光钎线缆","数字光纤线缆","Gala dinner","台/天",2000,1,2000,"Y",2000,1,2000]
["AV设备租赁","音频设备租赁","数字48路调音台","YAMAHA M7CL    DIGITAL AUDIO MIXER   ","Plenary session","台/天",4400,1,4400,"Y",4400,1,4400]
["AV设备租赁","音频设备租赁","返送","MIX WOOFER SPEAKER（NEXO PS--15）","Plenary session","台/天",600,8,{"$f":"G62*H62","v":4800},"Y",600,8,4800]
["AV设备租赁","音频设备租赁","线阵列音箱","RCF   LINE ARRAY LOUDSPEAKERR","Plenary session","台/天",550,24,13200,"Y",550,24,13200]
["AV设备租赁","音频设备租赁","线阵列低音音箱","RCF   SUB LINE ARRAY LOUDSPEAKER","Plenary session","台/天",800,10,8000,"Y",800,10,8000]
["AV设备租赁","音频设备租赁","数字功率放大器","RCF   AMP","Plenary session","台/天",300,17,5100,"Y",300,17,5100]
["AV设备租赁","音频设备租赁","数字功率放大器","QSC   AMP","Plenary session","台/天",300,8,2400,"Y",300,8,2400]
["AV设备租赁","音频设备租赁","无线手持","SHURE UR4D BETA87 UHF HANDHELD MIC","Plenary session","台/天",200,6,1200,"Y",200,6,1200]
["AV设备租赁","音频设备租赁","无线头戴","SHURE UR4D WH20TQG UHF HEADWORN MIC","Plenary session","台/天",200,6,1200,"Y",200,6,1200]
["AV设备租赁","音频设备租赁","天线放大器","SHURE UA845 UA830A ","Plenary session","台/天",500,2,1000,"Y",500,2,1000]
["AV设备租赁","音频设备租赁","数字音频处理器","XTA--390 ","Plenary session","台/天",1000,2,2000,"Y",1000,2,2000]
["AV设备租赁","音频设备租赁","苹果笔记本","MAC  BOOK PRO ","Plenary session","台/天",500,2,{"$f":"G71*H71","v":1000},"Y",500,2,1000]
["AV设备租赁","音频设备租赁","音频版块","Antenna amplifier U段天线放大传输系统 SENNHEISER  AB2 UHF","Plenary session","台/天",500,2,1000,"Y",500,2,1000]
["AV设备租赁","音频设备租赁","音频版块","Signal Cable 配套线材","Plenary session","套",0,1,0,"Y",0,1,0]
["AV设备租赁","灯光设备租赁","灯光版块","Lighting Mixing Console  灯光控台    Highend PEARL 2010","Plenary session","台/天",1000,1,1000,"Y",1000,1,1000]
["AV设备租赁","灯光设备租赁","灯光版块","Moving Light/Spot   电脑灯-图案  ROBE1500W ","Plenary session","台/天",350,10,{"$f":"G75*H75","v":3500},"Y",350,10,3500]
["AV设备租赁","灯光设备租赁","灯光版块","logo片  37.5","Plenary session","个",120,4,480,"Y",120,6,720,"增加数量"]
["AV设备租赁","灯光设备租赁","灯光版块","摇头LED par  Q3","Plenary session","台/天",400,24,9600,"Y",400,24,9600]
["AV设备租赁","灯光设备租赁","灯光版块","Moving Light/wash  电脑灯-光束   ROBE-BM15R-330","Plenary session","台/天",400,48,19200,"Y",400,48,19200]
["AV设备租赁","灯光设备租赁","灯光版块","LED par  vikey 54珠","Plenary session","台/天",150,68,10200,"Y",150,68,10200]
["AV设备租赁","灯光设备租赁","灯光版块","DMX Splitters DMX信号分配放大器  MTL DS-106A","Plenary session","台/天",150,4,600,"Y",150,4,600]
["AV设备租赁","灯光设备租赁","灯光版块","四头灯  MONON","Plenary session","台/天",200,4,800,"Y",200,4,800]
["AV设备租赁","灯光设备租赁","灯光版块","Source Four Zoom ETC 成像灯26度  MONON 750W","Plenary session","台/天",200,24,4800,"Y",200,24,4800]
["AV设备租赁","灯光设备租赁","灯光版块","追光  MONON 2500W","Plenary session","台/天",600,2,1200,"Y",600,2,1200]
["AV设备租赁","灯光设备租赁","灯光版块","ETCpar    MONON 750W","Plenary session","台/天",200,2,400,"Y",200,2,400]
["AV设备租赁","灯光设备租赁","灯光版块","Digital Dimmer Pack  24路可控硅箱   MTL","Plenary session","台/天",400,1,400,"Y",400,1,400]
["AV设备租赁","灯光设备租赁","灯光版块","380V 3Phance Power Box  电源箱   MTL","Plenary session","台/天",500,2,1000,"Y",500,2,1000]
["AV设备租赁","灯光设备租赁","灯光版块","TURSS架    600X760","Plenary session","米",100,260,26000,"Y",100,260,26000]
["AV设备租赁","灯光设备租赁","灯光版块","TURSS架    400X500","Plenary session","米",65,48,3120,"Y",65,48,3120]
["AV设备租赁","灯光设备租赁","灯光版块","LFA 烟机(舞台专业数位薄雾机）  LFA","Plenary session","台/天",300,4,1200,"Y",300,4,1200]
["AV设备租赁","灯光设备租赁","灯光版块","2 Ton Electric Chain Hoists 电葫芦  CM","Plenary session","台/天",350,10,3500,"Y",350,10,3500]
["AV设备租赁","灯光设备租赁","灯光版块","Signal Cable 配套线材","Plenary session","台/天",0,1,0,"Y",0,1,0]
["AV设备租赁","灯光设备租赁","灯光版块","灯光音响-所有物料进撤场搭建人工","Plenary session","位/天",300,60,18000,"Y",300,60,18000]
["AV设备租赁","灯光设备租赁","灯光版块","灯光音响-所有物料往返运输","Plenary session","趟/辆",400,16,6400,"Y",400,16,6400]
["AV设备租赁","搭建人员","布展工作人员",null,"Plenary session","位",300,32,{"$f":"G94*H94","v":9600},"Y",300,32,9600]
["AV设备租赁","运输费","物料往返运输",null,"Plenary session","趟",400,8,3200,"Y",400,8,3200]
["AV设备租赁","音频设备租赁","数字48路调音台","YAMAHA M7CL    DIGITAL AUDIO MIXER   ","Gala dinner","台/天",4400,1,{"$f":"G96*H96","v":4400},"Y",4400,1,{"$f":"K96*L96","v":4400}]
["AV设备租赁","音频设备租赁","返送","MIX WOOFER SPEAKER（NEXO PS--15）","Gala dinner","台/天",600,12,{"$f":"G97*H97","v":7200},"Y",600,12,7200]
["AV设备租赁","音频设备租赁","线阵列音箱","RCF   LINE ARRAY LOUDSPEAKERR","Gala dinner","台/天",550,26,14300,"Y",550,26,14300]
["AV设备租赁","音频设备租赁","线阵列低音音箱","RCF   SUB LINE ARRAY LOUDSPEAKER","Gala dinner","台/天",800,10,8000,"Y",800,10,8000]
["AV设备租赁","音频设备租赁","数字功率放大器","RCF   AMP","Gala dinner","台/天",300,17,5100,"Y",300,17,5100]
["AV设备租赁","音频设备租赁","数字功率放大器","QSC   AMP","Gala dinner","台/天",300,8,2400,"Y",300,8,2400]
["AV设备租赁","音频设备租赁","无线手持","SHURE UR4D BETA87 UHF HANDHELD MIC","Gala dinner","台/天",200,12,2400,"Y",200,12,2400]
["AV设备租赁","音频设备租赁","无线头戴","SHURE UR4D WH20TQG UHF HEADWORN MIC","Gala dinner","台/天",200,6,1200,"Y",200,6,1200]
["AV设备租赁","音频设备租赁","天线放大器","SHURE UA845 UA830A ","Gala dinner","台/天",500,2,1000,"Y",500,2,1000]
["AV设备租赁","音频设备租赁","数字音频处理器","XTA--390 ","Gala dinner","台/天",1000,2,2000,"Y",1000,2,2000]
["AV设备租赁","音频设备租赁","苹果笔记本","MAC  BOOK PRO ","Gala dinner","台/天",500,2,1000,"Y",500,2,1000]
["AV设备租赁","灯光设备租赁","灯光版块","Lighting Mixing Console  灯光控台   MA2","Gala dinner","台/天",3900,1,3900,"Y",3900,1,3900]
["AV设备租赁","灯光设备租赁","灯光版块","Moving Light/Spot   电脑灯-图案  ROBE1500W ","Gala dinner","台/天",350,16,5600,"Y",350,16,5600]
["AV设备租赁","灯光设备租赁","灯光版块","logo片  37.5","Gala dinner","个",120,6,720,"Y",120,6,720]
["AV设备租赁","灯光设备租赁","灯光版块","摇头LED par  Q3","Gala dinner","台/天",400,50,20000,"Y",400,50,20000]
["AV设备租赁","灯光设备租赁","灯光版块","Moving Light/wash  电脑灯-光束   ROBE-BM15R-330","Gala dinner","台/天",400,120,48000,"Y",400,120,48000]
["AV设备租赁","灯光设备租赁","灯光版块","LED par  vikey 54珠","Gala dinner","台/天",150,120,18000,"Y",150,120,18000]
["AV设备租赁","灯光设备租赁","灯光版块","DMX Splitters DMX信号分配放大器    MTL DS-106A","Gala dinner","台/天",150,5,750,"Y",150,5,750]
["AV设备租赁","灯光设备租赁","灯光版块","四头灯  MONON","Gala dinner","台/天",200,6,1200,"Y",200,6,1200]
["AV设备租赁","灯光设备租赁","灯光版块","Source Four Zoom ETC 成像灯19度  MONON 750W","Gala dinner","台/天",200,32,6400,"Y",200,32,6400]
["AV设备租赁","灯光设备租赁","灯光版块","追光  MONON 2500W","Gala dinner","台/天",800,4,3200,"Y",800,4,3200]
["AV设备租赁","灯光设备租赁","灯光版块","Digital Dimmer Pack  24路可控硅箱   MTL","Gala dinner","台/天",450,1,450,"Y",450,1,450]
["AV设备租赁","灯光设备租赁","灯光版块","380V 3Phance Power Box  电源箱   MTL","Gala dinner","台/天",600,1,600,"Y",600,1,600]
["AV设备租赁","灯光设备租赁","灯光版块","LAY架 2M*2M","Gala dinner","根",20,2500,50000,"Y",20,2500,50000]
["AV设备租赁","灯光设备租赁","灯光版块","TURSS架    600X760","Gala dinner","米",100,180,18000,"Y",100,180,18000]
["AV设备租赁","灯光设备租赁","灯光版块","LFA 烟机(舞台专业数位薄雾机）  LFA","Gala dinner","台/天",300,4,{"$f":"G121*H121","v":1200},"Y",300,4,1200]
["AV设备租赁","灯光设备租赁","灯光版块","Signal Cable 配套线材","Gala dinner","项",0,0,0,"Y",0,0,0]
["AV设备租赁","灯光设备租赁","灯光版块","灯光音响-所有物料进撤场搭建人工","Gala dinner","位/天",300,60,18000,"Y",300,60,18000]
["AV设备租赁","灯光设备租赁","灯光版块","灯光音响-所有物料往返运输","Gala dinner","趟/辆",400,16,6400,"Y",400,16,6400]
["区域","区域","搭建&AV","区域晚宴搭建&AV套餐","Closing ceremony","项",35000,6,210000,"Y",35000,6,{"$f":"K125*L125","v":210000}]
["道具","道具","晚宴","服装+印logo","Gala dinner","件",55,1600,{"$f":"G126*H126","v":88000},"Y",55,1600,{"$f":"K126*L126","v":88000}]
["道具","道具","晚宴","夜光漆","Gala dinner","项",5000,1,{"$f":"G127*H127","v":5000},"Y",7850,1,{"$f":"K127*L127","v":7850},"三亚现场增加采购"]
["道具","道具","制作","易拉宝（画画3个，晚宴入场2个，TB6个）","For all sessions","个",200,11,2200,"Y",200,11,{"$f":"K128*L128","v":2200}]
["道具","道具","租赁","吉他租赁（2把5天）","Gala dinner","个",null,null,null,"Y",250,10,{"$f":"K129*L129","v":2500},"后增加项"]
["道具","道具","制作","KT板支票7个（1.5米长）","Closing ceremony","个",null,null,null,"Y",70,7,490,"后增加项"]
["道具","道具","制作","区域手举牌","Team Building","个",null,null,null,"Y",80,6,480,"后增加项"]
["道具","道具","制作","区域指示牌","Plenary session","个",null,null,null,"Y",280,7,1960,"后增加项"]
["道具","道具","租赁","主持人服装","Gala dinner","套",null,null,null,"Y",580,1,580,"后增加项"]
["道具","道具","模具","画服装模具","Gala dinner","套",null,null,null,"Y",350,1,350,"后增加项"]
["道具","道具","制作","主持人手卡","Gala dinner","个",null,null,null,"Y",6,60,360,"后增加项"]
["席位卡","制作","制作","铜版纸+贴胶","Gala dinner","个",5,1600,8000,"Y",5,1722,8610,"增加数量"]
["桌卡托","采购","三面","三面旋转台卡-亚克力","Gala dinner","个",15,160,2400,"Y",0,0,0,"减项"]
["桌卡","制作","三面","铜板纸 三面印刷","Gala dinner","个",10,160,1600,"Y",10,160,{"$f":"K138*L138","v":1600}]
["人名沙瓶","采购","定制人名","人名定制夜光沙瓶 晚宴使用","Gala dinner","个",70,20,1400,"Y",100,22,{"$f":"K139*L139","v":2200},"增加logo定制及数量"]
["晚宴道具","采购",null,"配饰（耳环、手环、头戴、发卡等）","Gala dinner","个",35,155,5425,"Y",35,155,{"$f":"K140*L140","v":5425}]
["人员","人员费用","画师","给老板画衣服","Gala dinner","人/天",null,null,null,"Y",1600,2,{"$f":"K141*L141","v":3200},"增加项"]
["人员","人员费用","礼仪","礼仪及服装","Gala dinner","人/天",null,null,null,"Y",600,2,{"$f":"K142*L142","v":1200},"增加项"]
["人员","人员费用","Dancing","不含差旅","Gala dinner","人/天",3500,12,{"$f":"G143*H143","v":42000},"Y",3500,12,{"$f":"K143*L143","v":42000},"开场表演"]
["人员","人员费用","Dancing","不含差旅","Gala dinner","人/天",1500,12,18000,"Y",1500,12,18000,"串场表演"]
["人员","人员及费用","沙画","大会开场演艺","Plenary session","人",25000,1,25000,"Y",25000,1,25000]
["人员","人员及费用","演员","晚宴入场欢迎仪式","Gala dinner","人",3000,10,30000,"Y",3000,10,30000]
["人员","人员费用","MC","本地","Gala dinner","人/天",8000,1,8000,"Y",8000,1,8000,"主持1场费用"]
["人员","人员费用","团建培训师","策划服务费","Team Building","项",50000,1,{"$f":"G148*H148","v":50000},"Y",50000,1,{"$f":"K148*L148","v":50000}]
["人员","人员费用","团建培训师","36人","Team Building","人/天",1500,36,54000,"Y",1500,36,{"$f":"K149*L149","v":54000}]
["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,"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",800,12,9600,"N",800,12,9600,"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",500,12,6000,"N",500,12,6000,"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",500,24,12000,"N",500,24,12000,"4人*6天"]
["人员","人员费用","活动现场支持","每个酒店2人负责画服装，会议及晚宴兼职，TB搬运物料，区域晚宴兼职","For all sessions","人/天",500,40,20000,"Y",500,40,20000,"8人*6天"]
["人员","人员费用","摄像师","本地 4人","Plenary session","人/天",2500,4,10000,"Y",2500,4,10000]
["人员","人员费用","摄影师","北京 2人","Plenary session","人/天",5000,2,10000,"Y",5000,2,10000]
["人员","人员费用","摇臂",null,"Plenary session","人/天",null,null,null,"Y",7000,1,7000,"增加项"]
["人员","人员费用","云台摄影","拍摄人浪及颁奖","Plenary session","人/天",null,null,null,"Y",5000,1,5000,"增加项"]
["人员","人员费用","摄像师","本地 2人","Gala dinner","人/天",2500,2,{"$f":"G159*H159","v":5000},"Y",2500,2,{"$f":"K159*L159","v":5000}]
["人员","人员费用","摄影师","北京 2人","Gala dinner","人/天",5000,2,10000,"Y",5000,2,10000]
["人员","人员费用","摄像师","本地 3人","Team Building","人/天",2500,2,{"$f":"G161*H161","v":5000},"Y",2500,3,7500,"增加人数"]
["人员","人员费用","摄影师","北京 2人","Team Building","人/天",5000,2,10000,"Y",5000,2,10000]
["人员","人员费用","摄像师","区域晚宴 4人","Closing ceremony","人/天",2500,4,{"$f":"G163*H163","v":10000},"Y",2500,6,15000,"增加人数"]
["人员","人员费用","摄影师","区域晚宴 4人","Closing ceremony","人/天",3000,4,12000,"Y",3000,4,12000]
["人员","人员费用","摄影师","区域晚宴 北京 2人","Closing ceremony","人/天",5000,2,10000,"Y",5000,2,10000]
["人员","人员费用","摇臂","晚宴","Gala dinner","人/天",7000,1,7000,"Y",7000,1,7000]
["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",2500,9,22500,"Y",2500,9,22500]
["人员","人员费用","导播","导播","Plenary session","人/天",6000,1,6000,"Y",6000,1,6000]
["人员","人员费用","航拍","团建","Team Building","人/天",8000,1,8000,"Y",8000,1,8000]
["人员","人员费用","化妆师","晚宴","Gala dinner","人/天",1000,10,10000,"Y",1000,10,10000]
["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,0,"Y",null,null,0]
["人员","人员费用","现场沟通人员",null,null,"人/天",null,null,0,"Y",null,null,0]
["道具","道具","区域","给区域提供服装、老师等","Gala dinner","区域",5000,6,{"$f":"G173*H173","v":30000},"Y",5000,6,30000]
["道具","道具","团建","运动会道具，计分道具","Team Building","组",70000,1,{"$f":"G174*H174","v":70000},"Y",80000,1,{"$f":"K174*L174","v":80000},"增加大型设备"]
["道具","道具","团建","冰袖","Team Building","件",12,1600,{"$f":"G175*H175","v":19200},"Y",12,1600,{"$f":"K175*L175","v":19200}]
["差旅费用","差旅费用","交通+食宿","团建师差旅（上海）","Team Building","人",null,null,null,"Y",3500,10,35000,"增加项"]
["差旅费用","差旅费用","交通+食宿","舞蹈演员","Gala dinner","人",3000,14,{"$f":"G177*H177","v":42000},"Y",3000,14,{"$f":"K177*L177","v":42000}]
["差旅费用","差旅费用","考察","前期踩点测量等","For all sessions","人",3000,4,{"$f":"G178*H178","v":12000},"Y",3000,4,{"$f":"K178*L178","v":12000}]
["差旅费用","差旅费用","交通+食宿","摄影师2人","For all sessions","人",4000,2,{"$f":"G179*H179","v":8000},"Y",4000,2,{"$f":"K179*L179","v":8000}]
["差旅费用","差旅费用","交通费","6位工作人员","For all sessions","人/天",3300,6,{"$f":"G180*H180","v":19800},"Y",2493,6,{"$f":"K180*L180","v":14958},"减少"]
["差旅费用","差旅费用","住宿费","3间工作人员8晚住宿","For all sessions","人/天",600,24,14400,"Y",600,24,14400]
["差旅费用","差旅费用","餐费+当地交通费+通讯费","6位工作人员*8天","For all sessions","人/天",300,48,14400,"Y",300,48,14400]
[null,null,null,null,null,null,"搭建制作总计(不含服务费和税费):",null,{"$f":"SUM(I15:I182)","v":1787005},null,null,null,{"$f":"SUM(M31:M182)","v":1843183}]
[null,null,null,null,null,null,null,"其他项费用小计："]
[null,null,null,null,null,null,null,"第三方费用小计 Total 3rd party cost:",{"$f":"SUM(I15:I182)-I151-I150-I152-I153","v":1747405},null,null,null,{"$f":"M183-M150-M151-M152-M153","v":1803583}]
[null,"服务费\nService Fee",null,"市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,null,0.1,{"$f":"I185*H186","v":174740.5},null,null,null,{"$f":"M185*0.1","v":180358.30000000002}]
[null,null,null,null,null,null,null,"不含税总计:",{"$f":"I183+I186","v":1961745.5},null,null,null,{"$f":"M183+M186","v":2023541.3}]
[null,null,null,null,null,null,"税金\nTax",0.06,{"$f":"I187*H188","v":117704.73},null,null,null,{"$f":"M187*0.06","v":121412.478}]

{"sheet":"Video视频","index":4,"n_rows":64,"n_cols":12,"rows_kept":64,"cut":false,"hidden":false,"merged":[[10,8,10,10],[61,2,61,4],[62,1,62,5],[63,1,63,4],[0,0,0,5],[10,0,10,3],[58,0,58,5],[60,1,60,5],[10,4,10,7]]}
["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"]
["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","结算单价","结算数量","结算总计","备注"]
["Warm-up Video(大会暖场视频)","二维动画制作（Flash）",null,"秒/Sec",300,0,{"$f":"E13*F13","v":0},"Y",300,0,{"$f":"I13*J13","v":0}]
["Warm-up Video(大会暖场视频)","三维动画制作",null,"秒/Sec",500,0,{"$f":"E14*F14","v":0},"Y",500,0,0]
["Warm-up Video(大会暖场视频)","动态幻灯片",null,"秒/Sec",200,0,0,"Y",200,0,0]
["Warm-up Video(大会暖场视频)","脚本大纲 ","视频主线，大纲发展","个/pc",3000,1,3000,"N",3000,1,3000]
["Warm-up Video(大会暖场视频)","脚本编辑","活动或拍摄活动前期的脚本编写","小时/hour",500,8,4000,"N",500,8,4000]
["Warm-up Video(大会暖场视频)","视频素材收集","包含拍摄前采访、图片检索、对施维雅提供的素材进行整理等","小时/hour",150,20,3000,"N",150,20,3000]
["Warm-up Video(大会暖场视频)","拍摄","全天拍摄（单机位），含1位拍摄人员的费用","天/day",4000,0,0,"Y",4000,0,0]
["Warm-up Video(大会暖场视频)","特效","转场特效，字幕特效，logo特效等","个/pc",300,2,600,"Y",300,2,600]
["Warm-up Video(大会暖场视频)","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y",500,1,500]
["Warm-up Video(大会暖场视频)","字幕","按照剧本为视频添加字幕(不包括特效字幕)","分钟",200,0,0,"Y",200,0,0]
["Warm-up Video(大会暖场视频)","配音","按照剧本进行配音，专业级配音演员","分钟",500,0,0,"Y",500,0,0]
["Warm-up Video(大会暖场视频)","三维特效",null,"秒",500,0,0,"Y",500,0,0]
["Warm-up Video(大会暖场视频)","修图\nPatch up","对实拍的人物照片进行修补","张/pc",150,15,2250,"Y",150,15,2250]
["Warm-up Video(大会暖场视频)","后期加工及内容剪辑\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",500,20,10000,"Y",500,20,10000]
["Warm-up Video(大会暖场视频)","多媒体的合成","包含配音、配乐、字幕的合成；收费标准指一套成品","个/pc",200,5,1000,"Y",200,5,1000]
["暖场视频（增加）","大屏幕使用","单独制作一个不同尺寸的暖场视频，每一分钟后出现KV","个/pc",8000,1,8000,"Y",8000,1,8000]
["Top Sales Video（销售明星视频）","二维动画制作（Flash）",null,"秒/Sec",300,20,6000,"Y",300,20,6000]
["Top Sales Video（销售明星视频）","三维动画制作",null,"秒/Sec",500,30,{"$f":"E30*F30","v":15000},"Y",500,30,15000]
["Top Sales Video（销售明星视频）","动态幻灯片",null,"秒/Sec",200,0,0,"Y",200,0,0]
["Top Sales Video（销售明星视频）","脚本大纲 ","视频主线，大纲发展","个/pc",3000,1,3000,"N",3000,1,3000]
["Top Sales Video（销售明星视频）","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",500,8,4000]
["Top Sales Video（销售明星视频）","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",150,10,1500,"N",150,10,1500]
["Top Sales Video（销售明星视频）","拍摄","全天拍摄（单机位），含位拍摄人员的费用","天/day",4000,13,52000,"Y",4000,12,{"$f":"I35*J35","v":48000},"减少天数"]
["Top Sales Video（销售明星视频）","差旅","北京-全国4-5地","人",4000,5,20000,"Y",16850,1,{"$f":"I36*J36","v":16850},"实际发生减少"]
["Top Sales Video（销售明星视频）","特效","转场特效，字幕特效，logo特效等","个/pc",300,5,1500,"Y",300,5,{"$f":"I37*J37","v":1500}]
["Top Sales Video（销售明星视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,500,"Y",500,1,500]
["Top Sales Video（销售明星视频）","字幕","按照剧本为视频添加字幕(不包括特效字幕)","分钟",200,0,0,"Y",200,0,0]
["Top Sales Video（销售明星视频）","配音","按照剧本进行配音，专业级配音演员","分钟",500,0,0,"Y",500,0,0]
["Top Sales Video（销售明星视频）","三维特效",null,"秒",500,25,12500,"Y",500,25,12500]
["Top Sales Video（销售明星视频）","修图\nPatch up","对实拍的人物照片进行修补","张/pc",150,30,4500,"Y",150,30,4500]
["Top Sales Video（销售明星视频）","后期加工及内容剪辑\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",500,30,15000,"Y",500,30,15000]
["Top Sales Video（销售明星视频）","多媒体的合成","包含配音、配乐、字幕的合成；收费标准指一套成品","个/pc",200,4,800,"Y",200,4,800]
["沙画视频剪辑","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E45*F45","v":500},"Y",500,1,500]
["沙画视频剪辑","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",500,15,7500]
["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,{"$f":"E47*F47","v":500},"Y",500,1,500]
["Post-event video - Gala dinner（晚宴现场花絮视频）","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y",1000,10,10000]
["Post-event video - Team building（拓展活动现场花絮视频）","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,1,{"$f":"E49*F49","v":500},"Y",500,1,500]
["Post-event video - Team building（拓展活动现场花絮视频）","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",1000,10,10000]
["区域晚宴视频剪辑7个","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]
["区域晚宴视频剪辑7个","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",500,70,35000,"Y",500,70,35000]
["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,{"$f":"E53*F53","v":500},"Y",500,1,500]
["整体活动剪辑","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","视频剪辑，指对母带进行剪辑，按工作时间收取","小时/hour",1000,10,10000,"Y",1000,10,10000]
["晚宴20周年视频剪辑2个","配乐","为视频提供背景音乐(不包括版权音乐的版权费)","个/pc",500,2,{"$f":"E55*F55","v":1000},"Y",500,2,1000]
["晚宴20周年视频剪辑2个","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",1000,20,20000,"Y",1000,20,20000]
["动态KV","配乐","特效音","个/pc",null,null,null,"Y",500,1,{"$f":"I57*J57","v":500},"增加项"]
["动态KV","后期加工及内容剪辑（连夜剪辑）\nFilming Editing","动态特效制作","小时/hour",null,null,null,"Y",1000,4,{"$f":"I58*J58","v":4000},"增加项"]
["视频总计(不含服务费和税费):",null,null,null,null,null,{"$f":"SUM(G13:G56)","v":264650},null,null,null,{"$f":"SUM(K13:K58)","v":262000}]
[null,null,null,null,null,"其他项费用小计：",{"$f":"SUM(G56:G56)","v":20000}]
[null,"第三方费用小计 Total 3rd party cost:",null,null,null,null,{"$f":"SUM(G13:G54)-G34-G33-G32-G18-G17-G16","v":225150},null,null,null,{"$f":"K59-K16-K17-K18-K32-K33-K34","v":243500}]
[null,"服务费\nService Fee","市场营销公司垫付的零星第三方支出，需要收取在实际发生基础上收取服务费的部分。请注意需要付款时提供第三方发票作为支持文件。",null,null,0.1,{"$f":"G61*F62","v":22515},null,null,null,{"$f":"K61*0.1","v":24350}]
[null,"不含税总计:",null,null,null,null,{"$f":"G59+G62","v":287165},null,null,null,{"$f":"K59+K62","v":286350}]
[null,"税金\nTax",null,null,null,0.06,{"$f":"G63*F64","v":17229.899999999998},null,null,null,{"$f":"K63*0.06","v":17181}]

{"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"]