{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["汇总"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"汇总","index":0,"n_rows":131,"n_cols":10,"rows_kept":131,"merged":[[0,0,0,9],[1,0,1,9],[2,0,2,4],[2,5,2,9],[3,0,3,4],[3,5,3,9],[4,0,4,4],[4,5,4,9],[5,0,6,0],[5,1,6,1],[5,2,6,2],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,5,9],[7,0,7,9],[10,2,11,2],[12,2,15,2],[16,0,16,8],[17,0,17,9],[18,2,21,2],[22,0,22,8],[23,0,23,9],[32,2,35,2],[36,0,36,8],[37,0,37,9],[38,2,46,2],[47,0,47,8],[48,0,48,9],[49,1,51,1],[49,2,54,2],[55,0,55,8],[56,0,56,9],[57,2,64,2],[65,0,65,8],[66,0,66,9],[69,0,69,8],[70,0,70,8],[71,0,71,7],[72,0,72,7],[73,0,73,7],[74,0,74,9],[75,0,75,9],[76,0,76,4],[76,5,76,9],[77,0,77,4],[77,5,77,9],[78,0,78,4],[78,5,78,9],[79,0,80,0],[79,1,80,1],[79,2,80,2],[79,3,80,3],[79,4,80,4],[79,5,80,5],[79,6,80,6],[79,7,80,7],[79,8,79,9],[81,0,81,9],[83,2,88,2],[89,0,89,8],[90,0,90,9],[91,2,97,2],[98,0,98,8],[99,0,99,9],[100,2,102,2],[103,0,103,8],[104,0,104,9],[105,1,107,1],[105,2,110,2],[111,0,111,8],[112,0,112,9],[113,2,119,2],[120,0,120,8],[121,0,121,9],[124,0,124,8],[125,0,125,8],[126,0,126,7],[127,0,127,7],[128,0,128,7],[129,0,129,7],[130,0,130,7]]}
["预算单  "]
["项目名称： 中国石油大学（北京）MBA办学15周年文艺晚会"]
["项目地址：中油大厦三层",{"$nulls":4},"策划执行单位：北京众石未来科技有限公司"]
["进场时间：2024年11月29日",{"$nulls":4},"联系人：吴天昊"]
["活动时间：2024年11月30日",{"$nulls":4},"联系方式：13810889432"]
["序号","项目名称","位置","内容描述","尺寸 ","数量","天数","单位","北京众石未来科技有限公司"]
[{"$nulls":8},"单价（元）","小计（元）"]
["舞美制作部分"]
[1,"T型指引牌",null,"丽屏展架（内容：主会场左箭头1个）","尺寸：长0.8米高2米",1,1,"套",{"v":400,"d":"￥400.00"},{"$f":"I9*G9*F9","v":{"v":400,"d":"¥400"}}]
[2,"T型指引牌","通道区","丽屏展架（内容：主会场左箭头1个；右箭头1个）","尺寸：长0.8米高2米",2,1,"套",{"v":400,"d":"￥400.00"},{"v":800,"d":"¥800"}]
[3,"签名合影背板","序厅区","桁架安装黑底宝丽布","尺寸：长5米高2.4米厚0.6米",15,1,"平米",{"v":100,"d":"￥100.00"},{"v":1500,"d":"¥1,500"}]
[4,"签名合影背板射灯",null,"LED ","LED ",5,1,"支",{"v":80,"d":"￥80.00"},{"v":400,"d":"¥400"}]
[5,"PVC麦标盒","会务区","PVC麦标盒 ","尺寸：长8厘米高6厘米",4,1,"个",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[6,"主持人手卡",null,"相纸/300克铜版纸","尺寸：长15厘米高10厘米",30,1,"张",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[7,"流程单",null,"A3对折打印 300克","尺寸：A3",50,1,"份",{"v":15,"d":"￥15.00"},{"v":750,"d":"¥750"}]
[8,"椅背贴",null,"可移除车贴","尺寸：长20厘米高10厘米 ",20,1,"套",{"v":15,"d":"￥15.00"},{"v":300,"d":"¥300"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J9:J16)","v":{"v":4150,"d":"¥4,150"}}]
["LED视频设备部分（使用场地LED屏幕）"]
[1,"多功能视屏控台",null," NOVASTAR -C1","控制场地屏幕",1,1,"台",{"v":2500,"d":"￥2,500.00"},{"$f":"I19*G19*F19","v":{"v":2500,"d":"¥2,500"}}]
[2,"多功能视屏服务器",null,"NOVASTAR -N9","8通道拼接服务器采集多路信号",1,1,"台",{"v":1000,"d":"￥1,000.00"},{"$f":"I20*G20*F20","v":{"v":1000,"d":"¥1,000"}}]
[3,"多功能媒体播放器",null,"Hirender-S3","工程文件服务器播控/一主一备",2,1,"台",{"v":2000,"d":"￥2,000.00"},{"$f":"I21*G21*F21","v":{"v":4000,"d":"¥4,000"}}]
[4,"监视器",null,"27寸","预览",2,1,"台",{"v":0,"d":"￥0.00"},{"$f":"I22*G22*F22","v":{"v":0,"d":"¥0"}}]
["合计  ",{"$nulls":8},{"$f":"SUM(J19:J22)","v":{"v":7500,"d":"¥7,500"}}]
["AV灯光设备部分"]
[1,"LED染色灯","顶部吊杆","ACME ","ACME543",20,1,"台",{"v":100,"d":"￥100.00"},{"$f":"I25*G25*F25","v":{"v":2000,"d":"¥2,000"}}]
[2,"电脑光束图案灯","顶部吊杆","ACME ","ACME380",20,1,"台",{"v":300,"d":"￥300.00"},{"$f":"I26*G26*F26","v":{"v":6000,"d":"¥6,000"}}]
[3,"电脑光束图案灯","LED两侧","ACME ","ACME380",8,1,"台",{"v":300,"d":"￥300.00"},{"v":2400,"d":"¥2,400"}]
[4,"电脑光束图案灯","LED下方","ACME ","ACME380",10,1,"台",{"v":300,"d":"￥300.00"},{"v":3000,"d":"¥3,000"}]
[5,"电脑切割面光灯","面光龙门","CKC","CKC-p10",8,1,"台",{"v":500,"d":"￥500.00"},{"v":4000,"d":"¥4,000"}]
[6,"电脑切割定点灯","顶部吊杆","CKC","CKC-p10",2,1,"台",{"v":500,"d":"￥500.00"},{"v":1000,"d":"¥1,000"}]
[7,"TRUSS灯架","面光龙门","长8米高5米","300*400",18,1,"延米",{"v":100,"d":"￥100.00"},{"v":1800,"d":"¥1,800"}]
[8,"TRUSS灯架立柱","LED两侧","高5米*2根","300*400",10,1,"延米",{"v":100,"d":"￥100.00"},{"$f":"I32*G32*F32","v":{"v":1000,"d":"¥1,000"}}]
[9,"灯光控制台",null,"控台区","MA 2 ",1,1,"台",{"v":1500,"d":"￥1,500.00"},{"v":1500,"d":"¥1,500"}]
[10,"灯光柜",null,"舞台区","灯光电源接口箱",2,1,"台",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[11,"特效雾机",null,"特效雾机","特效雾机",2,1,"台",{"v":300,"d":"￥300.00"},{"v":600,"d":"¥600"}]
[12,"线槽板",null,"序厅及主厅","序厅及主厅",20,1,"块",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J25:J36)","v":{"v":23300,"d":"¥23,300"}}]
["AV音响设备部分"]
[1,"线阵列全频音箱","主会场","ZSOUND  ","ZSOUND VCM",8,1,"支",{"v":600,"d":"￥600.00"},{"$f":"I39*G39*F39","v":{"v":4800,"d":"¥4,800"}}]
[2,"线阵列超低音箱",null,"ZSOUND  ","ZSOUND VCS",4,1,"支",{"v":600,"d":"￥600.00"},{"v":2400,"d":"¥2,400"}]
[3,"线阵列返送音箱",null,"ZSOUND M15","ZSOUND M15",4,1,"支",{"v":600,"d":"￥600.00"},{"v":2400,"d":"¥2,400"}]
[4,"线阵列音箱数字处理器",null,"ZSOUND M44","ZSOUND M44",2,1,"台",{"v":200,"d":"￥200.00"},{"v":400,"d":"¥400"}]
[5,"线阵列功率放大器",null,"ZSOUND MA1300Q","ZSOUND MA1300Q",2,1,"台",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[6,"数字32路调音台",null,"MLDAS  ","MLDAS M32   ",1,1,"台",{"v":2000,"d":"￥2,000.00"},{"v":2000,"d":"¥2,000"}]
[7,"无线手持话筒 ",null,"SHUERDSLX58","SHUERDSLX58",6,1,"支",{"v":200,"d":"￥200.00"},{"v":1200,"d":"¥1,200"}]
[8,"鹅颈麦克风 ",null,"SHURE  ","SHURE  418   GOOSENECK ",2,1,"支",{"v":200,"d":"￥200.00"},{"v":400,"d":"¥400"}]
[9,"电熔麦克风",null,"纽曼184","纽曼184",6,1,"支",{"v":200,"d":"￥200.00"},{"v":1200,"d":"¥1,200"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J39:J47)","v":{"v":14800,"d":"¥14,800"}}]
["影像直播部分"]
[1,"云摄影机位","翠宫内场","15年以上资深摄影师","/专业相机/大三元镜头/含摄影师 ",1,1,"机位",{"v":2500,"d":"￥2,500.00"},{"$f":"I50*F50","v":{"v":2500,"d":"¥2,500"}}]
[2,null,null,"云直播相册系统","云直播相册系统",1,1,"项",{"v":1000,"d":"￥1,000.00"},{"v":1000,"d":"¥1,000"}]
[3,null,null,"修图师精修","修图师精修",1,1,"人",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[4,"特种拍摄机位",null,"移动花絮机位设备","大疆+索尼A7系列",1,1,"人",{"v":1000,"d":"￥1,000.00"},{"v":1000,"d":"¥1,000"}]
[5,"花絮机位拍摄师",null,"花絮机位拍摄师","专业摄像师",1,1,"人",{"v":2000,"d":"￥2,000.00"},{"v":2000,"d":"¥2,000"}]
[6,"剪辑包装",null,"花絮剪辑","晚会花絮剪辑",1,1,"条",{"v":1500,"d":"￥1,500.00"},{"v":1500,"d":"¥1,500"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J50:J55)","v":{"v":8000,"d":"¥8,000"}}]
["执行策划团队部分"]
[1,"总控导演","主会场","负责环节流程总控及对接","8年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"$f":"I58*G58*F58","v":{"v":0,"d":"¥0"}}]
[2,"执行导演",null,"负责环节流程配合管理对接","8年以上行业经验",2,1,"人次",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[3,"视频总监",null,"视频控台全流程管理","15年以上行业经验",1,1,"人次",{"v":800,"d":"￥800.00"},{"v":800,"d":"¥800"}]
[4,"视频技术经理",null,"视频设备控制包含彩排 ","10年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[5,"灯光总监",null,"灯光设备变成及全流程效果管理","15年以上行业经验",1,1,"人次",{"v":800,"d":"￥800.00"},{"v":800,"d":"¥800"}]
[6,"音频总监",null,"音频设备控制包含彩排","15年以上行业经验",1,1,"人次",{"v":800,"d":"￥800.00"},{"v":800,"d":"¥800"}]
[7,"音频技术经理",null,"负责后台麦克风管理及设备配合","6年以上行业经验",1,1,"人次",{"v":500,"d":"￥500.00"},{"v":500,"d":"¥500"}]
[8,"平面设计",null,"包含主视觉及延展物料设计，屏幕上环节画面设计等"," ",1,1,"项",{"v":3000,"d":"￥3,000.00"},{"v":3000,"d":"¥3,000"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J58:J65)","v":{"v":5900,"d":"¥5,900"}}]
["施工搭建部分"]
[1,"施工搭建",null,"搭建一天/撤场一天 ","搭建一天/撤场一天 ",8,2,"工次",{"v":300,"d":"￥300.00"},{"$f":"I68*G68*F68","v":{"v":4800,"d":"¥4,800"}}]
[2,"施工运输",null,"搭建及撤场 ","搭建及撤场",2,2,"车次",{"v":800,"d":"￥800.00"},{"$f":"I69*G69*F69","v":{"v":3200,"d":"¥3,200"}}]
["合计  ",{"$nulls":8},{"$f":"SUM(J68:J69)","v":{"v":8000,"d":"¥8,000"}}]
["合计 （不含税）",{"$nulls":8},{"$f":"J70+J66+J48+J37+J23+J17+J56","v":{"v":71650,"d":"¥71,650"}}]
["服务费5% （赠送）",{"$nulls":8},{"$f":"J71*0","v":{"v":0,"d":"¥0.00"}}]
["税金3%（增值税普通发票）",{"$nulls":8},{"$f":"(J71+J72)*0.03","v":{"v":2149.5,"d":"¥2,149.50"}}]
["含税总计 ",{"$nulls":8},{"$f":"SUM(J71:J73)","v":{"v":73799.5,"d":"¥73,799.50"}}]
["预算单  "]
["项目名称：梦溪论坛"]
["项目地址：翠宫",{"$nulls":4},"策划执行单位：北京众石未来科技有限公司"]
["进场时间：2024年11月29日",{"$nulls":4},"联系人：吴天昊"]
["活动时间：2024年11月30日",{"$nulls":4},"联系方式：13810889432"]
["序号","项目名称","位置","内容描述","尺寸 ","数量","天数","单位","北京众石未来科技有限公司"]
[{"$nulls":8},"单价（元）","小计（元）"]
["舞美制作部分"]
[1,"5米道旗",null,"5米道旗","尺寸：长1.3米高3.5米 ",10,1,"套",{"v":450,"d":"￥450.00"},{"$f":"I83*G83*F83","v":{"v":4500,"d":"￥4,500.00"}}]
[2,"梦溪论坛合影背板","翠宫内场","桁架结构UV精喷黑底宝丽布 ","尺寸：长5米高3米厚度0.6米",18,1,"平米",{"v":100,"d":"￥100.00"},{"$f":"I84*G84*F84","v":{"v":1800,"d":"￥1,800.00"}}]
[3,"签名合影背板射灯",null,"LED ","LED ",5,1,"支",{"v":80,"d":"￥80.00"},{"$f":"I85*G85*F85","v":{"v":400,"d":"¥400"}}]
[4,"异型合影牌",null,"KT板","如方案",8,1,"块",{"v":80,"d":"￥80.00"},{"$f":"I86*G86*F86","v":{"v":640,"d":"¥640"}}]
[5,"翠宫大堂指引",null,"丽屏展架（2层主会场指引）","尺寸：长0.8米高2米",1,1,"套",{"v":350,"d":"￥350.00"},{"$f":"I87*G87*F87","v":{"v":350,"d":"￥350.00"}}]
[6,"议程单",null,"A3对折打印 300克","尺寸：A3",50,1,"份",{"v":15,"d":"￥15.00"},{"$f":"I88*G88*F88","v":{"v":750,"d":"¥750"}}]
[7,"嘉宾台卡",null,"亚克力","尺寸：长20厘米高10厘米 ",30,1,"套",{"v":15,"d":"￥15.00"},{"$f":"I89*G89*F89","v":{"v":450,"d":"¥450"}}]
["合计  ",{"$nulls":8},{"$f":"SUM(J83:J89)","v":{"v":8890,"d":"¥8,890"}}]
["LED视频设备部分"]
[1,"多功能视屏控台","翠宫内场"," NOVASTAR -C1","多通道拼接多窗口编程",1,1,"台",{"v":2500,"d":"￥2,500.00"},{"$f":"I92*G92*F92","v":{"v":2500,"d":"¥2,500"}}]
[2,"多功能视屏服务器",null,"NOVASTAR -N9","8通道拼接服务器采集多路信号",1,1,"台",{"v":1000,"d":"￥1,000.00"},{"v":1000,"d":"¥1,000"}]
[3,"多功能媒体播放器",null,"Hirender-S3","工程文件服务器播控/一主一备",1,1,"台",{"v":2000,"d":"￥2,000.00"},{"v":2000,"d":"¥2,000"}]
[4,"LED处理器",null,"迈普视通-550","LED处理器",2,1,"台",{"v":500,"d":"￥500.00"},{"v":1000,"d":"¥1,000"}]
[5,"视频切换器（无缝）",null,"ESSIC","视频切换器（无缝）",1,1,"台",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[6,"CUE翻页器",null,"CUE","CUE",1,1,"台",{"v":500,"d":"￥500.00"},{"v":500,"d":"¥500"}]
[7,"监视器",null,"27寸","预览",2,1,"台",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J92:J98)","v":{"v":7000,"d":"¥7,000"}}]
["AV音响控制设备部分"]
[1,"数字32路调音台","翠宫内场","MLDAS  ","MLDAS M32   ",1,1,"台",{"v":2000,"d":"￥2,000.00"},{"$f":"I101*G101*F101","v":{"v":2000,"d":"¥2,000"}}]
[2,"无线手持话筒 ",null,"SHUERDSLX58","SHUERDSLX58",6,1,"支",{"v":200,"d":"￥200.00"},{"v":1200,"d":"¥1,200"}]
[3,"鹅颈麦克风 ",null,"SHURE  ","SHURE  418   GOOSENECK ",2,1,"支",{"v":200,"d":"￥200.00"},{"v":400,"d":"¥400"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J101:J103)","v":{"v":3600,"d":"¥3,600"}}]
["影像直播部分"]
[1,"云摄影机位","翠宫内场","15年以上资深摄影师","/专业相机/大三元镜头/含摄影师 ",1,1,"机位",{"v":0,"d":"￥0.00"},{"$f":"I106*F106","v":{"v":0,"d":"¥0"}}]
[2,null,null,"云直播相册系统","云直播相册系统",1,1,"项",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[3,null,null,"修图师精修","修图师精修",1,1,"人",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[4,"特种拍摄机位",null,"移动花絮机位设备","大疆+索尼A7系列",1,1,"人",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[5,"花絮机位拍摄师",null,"花絮机位拍摄师","专业摄像师",1,1,"人",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[6,"剪辑包装",null,"花絮剪辑","晚会花絮剪辑",1,1,"条",{"v":1500,"d":"￥1,500.00"},{"v":1500,"d":"¥1,500"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J106:J111)","v":{"v":1500,"d":"¥1,500"}}]
["执行策划团队部分"]
[1,"总控导演","翠宫内场","负责环节流程总控及对接","8年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"$f":"I114*G114*F114","v":{"v":0,"d":"¥0"}}]
[2,"执行导演",null,"负责环节流程配合管理对接","8年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[3,"视频总监",null,"视频控台全流程管理","15年以上行业经验",1,1,"人次",{"v":800,"d":"￥800.00"},{"v":800,"d":"¥800"}]
[4,"视频技术经理",null,"视频设备控制包含彩排 ","10年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[5,"音频总监",null,"音频设备控制包含彩排","15年以上行业经验",1,1,"人次",{"v":800,"d":"￥800.00"},{"v":800,"d":"¥800"}]
[6,"音频技术经理",null,"负责后台麦克风管理及设备配合","6年以上行业经验",1,1,"人次",{"v":0,"d":"￥0.00"},{"v":0,"d":"¥0"}]
[7,"平面设计",null,"包含主视觉及延展物料设计，屏幕上环节画面设计等"," ",1,1,"项",{"v":3000,"d":"￥3,000.00"},{"v":3000,"d":"¥3,000"}]
["合计  ",{"$nulls":8},{"$f":"SUM(J114:J120)","v":{"v":4600,"d":"¥4,600"}}]
["施工搭建部分"]
[1,"施工搭建",null,"搭建一天/撤场一天 ","搭建一天/撤场一天 ",4,2,"工次",{"v":300,"d":"￥300.00"},{"$f":"I123*G123*F123","v":{"v":2400,"d":"¥2,400"}}]
[2,"施工运输",null,"搭建及撤场 ","搭建及撤场",2,2,"车次",{"v":800,"d":"￥800.00"},{"$f":"I124*G124*F124","v":{"v":3200,"d":"¥3,200"}}]
["合计  ",{"$nulls":8},{"$f":"SUM(J123:J124)","v":{"v":5600,"d":"¥5,600"}}]
["合计 （不含税）",{"$nulls":8},{"$f":"J125+J121+J112+J104+J99+J90","v":{"v":31190,"d":"¥31,190"}}]
["服务费5% （赠送）",{"$nulls":8},{"$f":"J126*0","v":{"v":0,"d":"¥0.00"}}]
["税金3%（增值税普通发票）",{"$nulls":8},{"$f":"(J126+J127)*0.03","v":{"v":935.7,"d":"¥935.70"}}]
["含税总计 ",{"$nulls":8},{"$f":"SUM(J126:J128)","v":{"v":32125.7,"d":"¥32,125.70"}}]
["梦溪论坛+文艺晚会汇总总计 ",{"$nulls":8},{"$f":"J129+J74","v":{"v":105925.2,"d":"¥105,925.20"}}]
["梦溪论坛+文艺晚会汇总总计 （最后汇总优惠）",{"$nulls":8},{"v":95000,"d":"¥95,000.00"}]