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

{"sheet":"控制价","index":0,"n_rows":87,"n_cols":10,"rows_kept":87,"merged":[[0,0,0,9],[1,0,1,9],[26,0,26,5],[27,0,27,4],[28,0,28,5],[29,0,29,9],[51,0,51,5],[52,0,52,4],[53,0,53,5],[54,0,54,9],[80,0,80,5],[81,0,81,4],[82,0,82,5],[83,0,83,5]]}
["滨湖人文项目看房接待、开盘、职工推荐会服务控制价"]
["一、看房接待活动"]
["序号","类目","规格","数量","单位","单价","总价","单价","总价","备注"]
[1,"短信系统","发送通知短信",80000,"条",0.08,{"$f":"F4*D4","v":{"v":6400,"d":"6,400"}}]
[2,"贵宾椅","租（1-3天）",80,"把",15,{"$f":"F5*D5","v":{"v":1200,"d":"1,200"}}]
[3,"便携式扩音器","采购，可重复利用",6,"个",140,840]
[4,"消毒湿巾","清风",800,"片",0.3,240]
[5,"岗亭伞","3m圆形",1,"个",3500,{"v":3500,"d":"3,500"}]
[6,"体温枪","/",4,"个",70,280]
[7,"鸟瞰图灯箱","1.7*1.8m",1,"个",{"$f":"1.7*1.8*500","v":1530},{"v":1530,"d":"1,530"}]
[8,"区位图灯箱","1.75*1.8m",1,"个",{"$f":"1.75*1.8*500","v":1575},{"v":1575,"d":"1,575"}]
[9,"信息公示栏","1.7*1.75m(含亚克力盒）",3,"㎡",800,{"v":2400,"d":"2,400"}]
[10,"国产灯布","高精度530喷绘",400,"㎡",25,{"v":10000,"d":"10,000"},{"v":7500,"d":"7,500"}]
[11,"仿真草皮","厚20mm",40,"㎡",23.5,940]
[12,"玻璃贴膜","磨砂",200,"㎡",38,{"v":7600,"d":"7,600"}]
[13,"pvc字","厚度15mm",6000,"cm",1.8,{"v":10800,"d":"10,800"}]
[14,"户型臂贴","8公分不干胶，裁圆",5000,"张",1,{"v":5000,"d":"5,000"}]
[15,"德国大棚","铝合金、钢支架、双面PVC涂层布顶棚和外围结构、PVC采光窗户租（1-3天）",50,"㎡",80,{"v":4000,"d":"4,000"}]
[16,"矿泉水","怡宝",500,"瓶",2,{"v":1000,"d":"1,000"}]
[17,"立屏展架","常规",4,"套",330,{"v":1320,"d":"1,320"}]
[18,"交标牌","pvc",3,"块",150,450]
[19,"地毯","灰色",400,"㎡",20,{"v":8000,"d":"8,000"}]
[20,"签到桌","0.45*1.5M以上,含桌布",2,"张",120,240]
[21,"客服人员","10天",2,"人",3000,{"v":6000,"d":"6,000"}]
[22,"秩序保安","10天",2,"人",3000,{"v":6000,"d":"6,000"}]
[23,"保洁阿姨","10天",2,"人",3000,{"v":6000,"d":"6,000"}]
["小计：",{"$nulls":5},{"$f":"SUM(G4:G26)","v":{"v":85315,"d":"85,315"}},null,{"$f":"SUM(I3:I23)","v":0}]
["                  税率",{"$nulls":4},{"v":0.06,"d":"6%"},{"$f":"G27*0.06","v":{"v":5118.9,"d":"5,119"}}]
["合计",{"$nulls":5},{"$f":"G27+G28","v":{"v":90433.9,"d":"90,434"}}]
["二、开盘活动（签约布场）"]
["序号","类目","规格","数量","单位","单价","总价","单价","总价","备注"]
[1,"会议厅","200-300平方",4,"天",{"v":12000,"d":"12,000"},{"v":48000,"d":"48,000"},{"v":12000,"d":"12,000"},{"$f":"D32*H32","v":{"v":48000,"d":"48,000"}}]
[2,"桌子+桌布（4天）","签到区*2；按揭*8；审核*2；财务*4；复印1；合同打印*8；合同签署*5；复核*2",32,"张",90,{"v":2880,"d":"2,880"},90,{"$f":"D33*H33","v":{"v":2880,"d":"2,880"}}]
[3,"桌卡","含A4珠光内页",28,"个",5,140,5,140]
[4,"签约流程提示卡","A4白卡纸",350,"张",3,{"v":1050,"d":"1,050"},3,{"v":1050,"d":"1,050"}]
[5,"售后服务卡","A4白卡纸",350,"张",3,{"v":1050,"d":"1,050"},3,{"v":1050,"d":"1,050"}]
[6,"办理完成章",null,30,"个",16,480,16,480]
[7,"与原件一致章",null,20,"个",13,260,13,260]
[8,"全宗号章",null,5,"个",20,100,20,100]
[9,"臂贴","1-320；10cm",350,"张",4,{"v":1400,"d":"1,400"},4,{"v":1400,"d":"1,400"}]
[10,"加厚，立屏展架+KT板","签到区、按揭区、财务区、审核区、复印区、打印区、合同签署区、复核区、项目指引*2",10,"套",250,{"v":2500,"d":"2,500"},250,{"v":2500,"d":"2,500"}]
[11,"贵宾椅子（4天）","签到区*8；按揭*32；审核*8；财务*16；复印*2；合同打印*16；合同签署*20；复核*4；休息区*40；备10",156,"张",70,{"v":10920,"d":"10,920"},70,{"v":10920,"d":"10,920"}]
[12,"插线板","公牛，6插三孔，3m",22,"个",5,110,5,110]
[13,"电脑租赁","I5 固态，安装2013以上版本office",24,"台",50,{"v":1200,"d":"1,200"},50,{"v":1200,"d":"1,200"}]
[14,"打印机租赁",null,4,"台",500,{"v":2000,"d":"2,000"},500,{"v":2000,"d":"2,000"}]
[15,"湿巾","/",10,"包",2,20,2,20]
[16,"印泥",null,10,"个",5,50,5,50]
[17,"一米线","/",20,"个",30,600,30,600]
[18,"计算器",null,3,"个",5,15,5,15]
[19,"签约物料搭建与运输",null,2,"项",{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"},{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"}]
[20,"营销中心桌椅搬运",null,2,"趟",{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"},{"v":2000,"d":"2,000"},{"v":4000,"d":"4,000"}]
["小计：",{"$nulls":5},{"$f":"SUM(G32:G51)","v":{"v":80775,"d":"80,775"}},null,{"$f":"SUM(I32:I51)","v":{"v":80775,"d":"80,775"}}]
["                  税率",{"$nulls":4},{"v":0.06,"d":"6%"},{"$f":"G52*0.06","v":{"v":4846.5,"d":"4,847"}}]
["合计",{"$nulls":5},{"$f":"G52+G53","v":{"v":85621.5,"d":"85,622"}}]
["三、职工推介会"]
[1,"酒店租赁","融创乐园青花剧场",1,"天",{"v":20000,"d":"20,000"},{"$f":"F56*D56","v":{"v":20000,"d":"20,000"}},{"v":20000,"d":"20,000"},{"$f":"D56*H56","v":{"v":20000,"d":"20,000"}}]
[2,"签到桁架+单面黑白布","3*5",15,"平方",65,975,65,{"$f":"D57*H57","v":975}]
[3,"主题桁架","3*5",15,"平方",65,975,65,975]
[4,"签到桌","含围裙桌布",4,"张",45,180,45,180]
[5,"签到椅","含椅套",8,"个",35,280,35,280]
[6,"翻页笔",null,1,"套",200,200,200,200]
[7,"麦克风",null,4,"支",50,200,50,200]
[8,"演讲台",null,1,"项",500,500,500,500]
[9,"演讲台桌花","新鲜花艺",1,"项",300,300,350,350]
[10,"立屏展架+KT板",null,11,"套",300,{"v":3300,"d":"3,300"},500,{"v":5500,"d":"5,500"}]
[11,"水笔",null,900,"支",2,{"v":1800,"d":"1,800"},{"v":1.5,"d":"2"},{"v":1350,"d":"1,350"}]
[12,"口罩",null,900,"个",1,900,1,900]
[13,"印泥",null,20,"盒",18,360,18,360]
[14,"矿泉水",null,2500,"瓶",2,{"v":5000,"d":"5,000"},2,{"v":5000,"d":"5,000"}]
[15,"矿泉水",null,480,"瓶",2,960,2,960]
[16,"冷餐","糕点：（红丝绒慕斯 芒果慕斯 巧克力慕斯 抹茶慕斯 铜锣烧 彩针甜甜圈 巧克力豆曲奇饼）水果：（哈密瓜 圣女果 脐橙 凤梨）配置900份一次性餐盘，每场（上下午场）450份，两场900份。2名服务人员",900,"份",40,{"v":36000,"d":"36,000"},40,{"v":36000,"d":"36,000"}]
[17,"奶茶","现场制作",900,"杯",15,{"v":13500,"d":"13,500"},15,{"v":13500,"d":"13,500"}]
[18,"冷餐桌",null,12,"张",45,540,45,540]
[19,"电台主持人",null,1,"人",{"v":3000,"d":"3,000"},{"v":3000,"d":"3,000"},{"v":5000,"d":"5,000"},{"v":5000,"d":"5,000"}]
[20,"执行人员","物料装袋、现场配合",10,"人",400,{"v":4000,"d":"4,000"},400,{"v":4000,"d":"4,000"}]
[21,"安保","含服装、安全方案及场地审批",13,"人",300,{"v":3900,"d":"3,900"},300,{"v":3900,"d":"3,900"}]
[22,"印刷类采购",null,1,"项",{"v":16500,"d":"16,500"},{"$f":"F77","v":{"v":16500,"d":"16,500"}},{"v":16860,"d":"16,860"},{"v":16860,"d":"16,860"}]
[23,"人员服务费",null,30,"工日",null,{"v":10000,"d":"10,000"},null,{"v":10000,"d":"10,000"}]
[24,"物料运输、布场搭建",null,1,"项",{"v":2500,"d":"2,500"},{"$f":"F79*D79","v":{"v":2500,"d":"2,500"}},{"v":2500,"d":"2,500"},{"v":2500,"d":"2,500"}]
[25,"管理费","总金额的2%",1,"项",null,{"$f":"SUM(G56:G79)*0.2","v":{"v":25174,"d":"25,174"}},null,{"$f":"SUM(I56:I79)*0.2","v":{"v":26006,"d":"26,006"}}]
["小计：",{"$nulls":5},{"$f":"SUM(G56:G80)","v":{"v":151044,"d":"151,044"}},null,{"$f":"SUM(I56:I80)","v":{"v":156036,"d":"156,036"}}]
["                  税率",{"$nulls":4},{"v":0.06,"d":"6%"},{"$f":"G81*0.06","v":{"v":9062.64,"d":"9,063"}}]
["合计",{"$nulls":5},{"$f":"G81+G82","v":{"v":160106.64,"d":"160,107"}}]
["总计",{"$nulls":5},{"$f":"G83+G54+G29","v":{"v":336162.04,"d":"336,162"}},null,{"$f":"I81+I52","v":{"v":236811,"d":"236,811"}}]
["备注：1、单价为综合单价，包含人工、材料、机械、管理费、利润、税金等一切费用。"]
["2、数量为暂估的数量，最终以经过业甲方确认的实际数量进行结算。"]
[null,"编制人：",null,"审核人："]