{"text_format":"3","workbook":"xls","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Sheet1","index":0,"n_rows":51,"n_cols":9,"rows_kept":51,"merged":[[0,0,0,8],[3,0,16,0],[3,1,16,1],[17,0,32,0],[17,1,32,1],[33,0,36,0],[33,1,36,1],[37,0,38,0],[37,1,38,1],[39,0,43,0],[39,1,43,1],[45,0,45,8],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,6]],"flags":["formulas_cached_only"]}
["    “水晶之恋”游船首航仪式活动项目需求清单及控制预算价（单位：元）"]
["序号","区域","名称","型号/规格","数量","单位","预算单价","预算总价（含税税率6%）","报价备注"]
[1,"入场迎宾","花箱","0.4*1.2m木制车贴花箱+鲜花花艺",12,"座",{"v":480,"d":"￥480.00"},{"v":6105.6,"d":"￥6,105.60"},"（租用）"]
[2,"舞台区","舞台","10*6m、专业铝合金舞台",60,"平方",{"v":55,"d":"￥55.00"},{"v":3498,"d":"￥3,498.00"},"（租用）"]
[null,null,"舞台楼梯","3m桁架+木板+地毯",6,"m",{"v":150,"d":"￥150.00"},{"v":954,"d":"￥954.00"},"（租用）"]
[null,null,"舞台LED屏幕","7*3mP3高清LED屏幕",21,"平方",{"v":300,"d":"￥300.00"},{"v":6678,"d":"￥6,678.00"},"（租用）"]
[null,null,"舞台侧背景","2*3.5m定制造型",2,"座",{"v":2800,"d":"￥2,800.00"},{"v":5936,"d":"￥5,936.00"},"（租用）桁架+（买断）定制木板车贴"]
[null,null,"蕾亚架","10*3*4m",1,"座",{"v":6500,"d":"￥6,500.00"},{"v":6890,"d":"￥6,890.00"},"（租用）"]
[null,null,"线阵音响全套","高音8+低音2+返听2，话筒6个，会议麦1个",1,"项",{"v":7500,"d":"￥7,500.00"},{"v":7950,"d":"￥7,950.00"},"（租用）"]
[null,null,"贵宾沙发椅+茶几","白色沙发+茶几",20,"套",{"v":300,"d":"￥300.00"},{"v":6360,"d":"￥6,360.00"},"（租用）"]
[null,null,"台花","鲜花花艺",20,"盆",{"v":150,"d":"￥150.00"},{"v":3180,"d":"￥3,180.00"},"（买断）"]
[null,null,"钥匙定制","PVC雕刻UV定制、花球装饰",1,"项",{"v":400,"d":"￥400.00"},{"v":424,"d":"￥424.00"},"（买断）"]
[null,null,"贵宾椅","含椅套+腰封",150,"张",{"v":25,"d":"￥25.00"},{"v":3975,"d":"￥3,975.00"},"（租用）"]
[null,null,"讲话台花","鲜花花艺",1,"盆",{"v":380,"d":"￥380.00"},{"v":402.8,"d":"￥402.80"},"（买断）"]
[null,null,"船帆启动","定制",1,"项",{"v":9500,"d":"￥9,500.00"},{"v":10070,"d":"￥10,070.00"},"（租用）"]
[null,null,"彩烟","26发，30米高",20,"组",{"v":400,"d":"￥400.00"},{"v":8480,"d":"￥8,480.00"},"制作安装"]
[null,null,"电子冷焰火","专业活动安全电子冷焰火",8,"台",{"v":400,"d":"￥400.00"},{"v":3392,"d":"￥3,392.00"},"（租用）"]
[3,"人员安排","主持人",null,1,"场",{"v":2000,"d":"￥2,000.00"},{"v":0,"d":"￥0.00"},"专业主持"]
[null,null,"女子水晶乐坊","专业演员",6,"位",{"v":1500,"d":"￥1,500.00"},{"v":9540,"d":"￥9,540.00"},"专业演员"]
[null,null,"模特礼仪","专业演员",10,"位",{"v":800,"d":"￥800.00"},{"v":8480,"d":"￥8,480.00"},"专业人员"]
[null,null,"模特服装","外地资源",10,"位",{"v":400,"d":"￥400.00"},{"v":4240,"d":"￥4,240.00"},"租用"]
[null,null,"摄影师","赣州专业摄影师、含9张精品修图",1,"位",{"v":1800,"d":"￥1,800.00"},{"v":1908,"d":"￥1,908.00"},"专业人员"]
[null,null,"摄像师","机位+小视频制作",1,"位",{"v":2000,"d":"￥2,000.00"},{"v":2120,"d":"￥2,120.00"},"专业人员"]
[null,null,"航拍师","专业人员",1,"场",{"v":2500,"d":"￥2,500.00"},{"v":2650,"d":"￥2,650.00"},"无人机"]
[null,null,"摄影直播","照片直播",1,"项",{"v":2000,"d":"￥2,000.00"},{"v":2120,"d":"￥2,120.00"},"照片直播"]
[null,null,"彩排费","所有人员提前1天到场彩排",1,"项",{"v":30000,"d":"￥30,000.00"},{"v":31800,"d":"￥31,800.00"}]
[null,null,"水艇表演","水上表演+拉国旗",1,"项",{"v":68000,"d":"￥68,000.00"},{"v":72080,"d":"￥72,080.00"}]
[null,null,"化妆","演绎化妆",20,"位",{"v":80,"d":"￥80.00"},{"v":1696,"d":"￥1,696.00"},"专业人员"]
[null,null,"泡泡绣表演","专业人员",1,"位",{"v":3800,"d":"￥3,800.00"},{"v":4028,"d":"￥4,028.00"},"专业人员"]
[null,null,"小提琴","专业人员",1,"位",{"v":2000,"d":"￥2,000.00"},{"v":2120,"d":"￥2,120.00"},"专业人员"]
[null,null,"演员差旅费","外地资源",1,"项",{"v":5000,"d":"￥5,000.00"},{"v":5300,"d":"￥5,300.00"}]
[null,null,"运输安装费用","现场活动物料布置安装",1,"场",{"v":6000,"d":"￥6,000.00"},{"v":6360,"d":"￥6,360.00"}]
[null,null,"驻场工作人员","现场下午晚上配合工作人员人员",2,"场",{"v":200,"d":"￥200.00"},{"v":424,"d":"￥424.00"}]
[4,"船上布置","护栏拉花装饰","一层二层沿路围栏",200,"m",{"v":45,"d":"￥45.00"},{"v":9540,"d":"￥9,540.00"},"（买断）"]
[null,null,"气球装饰","三层围栏氦气球装饰",600,"个",{"v":10,"d":"￥10.00"},{"v":6360,"d":"￥6,360.00"},"（买断）"]
[null,null,"充气气球","围栏装饰",500,"个",{"v":5,"d":"￥5.00"},{"v":2650,"d":"￥2,650.00"},"（买断）"]
[null,null,"掷油瓶布置","定制",1,"项",{"v":1000,"d":"￥1,000.00"},{"v":1060,"d":"￥1,060.00"},"（买断）"]
[5,"礼品","随手礼","定制水晶之恋船模，水晶雕刻",200,"份",{"v":165,"d":"￥165.00"},{"v":0,"d":"￥0.00"},"自备"]
[null,null,"定制矿泉水",null,500,"瓶",{"v":3.5,"d":"￥3.50"},{"v":0,"d":"￥0.00"},"自备"]
[6,"内场","圆形舞台","4m半圆",1,"座",{"v":2500,"d":"￥2,500.00"},{"v":2650,"d":"￥2,650.00"},"（买断）木工+车贴"]
[null,null,"水晶球芭蕾","专业表演",2,"位",{"v":3500,"d":"￥3,500.00"},{"v":7420,"d":"￥7,420.00"},"专业人员"]
[null,null,"花艺装饰","鲜花装饰",7,"m",{"v":300,"d":"￥300.00"},{"v":2226,"d":"￥2,226.00"},"（买断）"]
[null,null,"冷餐","含布置",200,"份",{"v":45,"d":"￥45.00"},{"v":9540,"d":"￥9,540.00"}]
[null,null,"乐队","赣州本都乐队",3,"位",{"v":1000,"d":"￥1,000.00"},{"v":3180,"d":"￥3,180.00"},"专业人员"]
[7,null,"人工运输费",null,1,"项",{"v":9000,"d":"￥9,000.00"},{"v":9540,"d":"￥9,540.00"},"现场布置人工费"]
["12月28号晚上招商晚宴"]
[8,null,"鸡尾酒","特调鸡尾酒",150,"杯",{"v":25,"d":"￥25.00"},{"v":3975,"d":"￥3,975.00"}]
[9,null,"调酒师","专业调酒师",1,"位",{"v":4800,"d":"￥4,800.00"},{"v":5088,"d":"￥5,088.00"}]
[10,null,"魔术","专业魔术师",2,"位",{"v":2600,"d":"￥2,600.00"},{"v":5512,"d":"￥5,512.00"}]
[11,null,"乐队","赣州本地3人乐队",3,"位",{"v":659.62,"d":"￥659.62"},{"v":2097.6,"d":"￥2,097.60"}]
["合计",{"$nulls":6},30]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}