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

{"sheet":"地铁","index":0,"n_rows":18,"n_cols":38,"rows_kept":18}
["城市","线路","站点","级别","媒体形式","媒体名称","起投周期(周)","投放周期(周)","购买数量","购买数量单位","频次","刊例价(元)","刊例价单位","实际购买刊例价(元)","实际购买刊例价单位","短期附加费","创意附加费","折扣","媒体总净价(元)","媒体总净价单位","常规制作费(元/套/次)","创意制作费(元/套/次)","总制作费(元)","总净价(元)","总净价单位","底价","底价总","制作费","媒体费总价","供应商","单日覆盖人次(客流)","发布期内总曝光人次(客流)","同站内同类媒体数量或列车总量","SOV","CPM(元)","覆盖热区","备注","对应比稿"]
["北京","14号线（换乘15号线）","望京","S","大型媒体","璀璨光域\n（4x墙面超大灯箱+2x墙面电子屏+8侧x包柱电子屏+8侧x包柱灯箱）",4,4,1,"套","固定",{"v":1880000,"d":"1,880,000"},"元/套/4周",{"$f":"L2/G2*H2*(1+P2)","v":{"v":1880000,"d":"1,880,000"}},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"$f":"N2*R2","v":{"v":1222000,"d":"1,222,000"}},"元/套/4周",{"v":43000,"d":"43,000"},0,{"$f":"(U2+V2)*I2","v":{"v":43000,"d":"43,000"}},{"$f":"W2+S2","v":{"v":1265000,"d":"1,265,000"}},"元/套/4周",{"v":0.45,"d":"45.00%"},{"$f":"N2*Z2*I2","v":{"v":846000,"d":"846,000"}},{"$f":"W2","v":{"v":43000,"d":"43,000"}},{"$f":"AA2+AB2","v":{"v":889000,"d":"889,000"}},"三木",{"v":450000,"d":"450,000"},{"$f":"AE2*7*H2","v":{"v":12600000,"d":"12,600,000"}},1,{"$f":"I2/AG2","v":{"v":1,"d":"100%"}},{"$f":"X2/AF2*1000","v":{"v":100.3968253968254,"d":"100.40"}},"望京",null,"非比稿"]
["北京","14号线（换乘1号线）","大望路","S","大型媒体","品牌通道2",4,4,1,"套","固定",{"v":488000,"d":"488,000"},"元/套/4周",{"$f":"L3/G3*H3*(1+P3)","v":{"v":488000,"d":"488,000"}},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"$f":"N3*R3","v":{"v":317200,"d":"317,200"}},"元/套/4周",{"v":25000,"d":"25,000"},0,{"v":25000,"d":"25,000"},{"$f":"W3+S3","v":{"v":342200,"d":"342,200"}},"元/套/4周",{"v":0.45,"d":"45.00%"},{"$f":"N3*Z3*I3","v":{"v":219600,"d":"219,600"}},{"$f":"W3","v":{"v":25000,"d":"25,000"}},{"$f":"AA3+AB3","v":{"v":244600,"d":"244,600"}},"三木",{"v":610500,"d":"610,500"},{"$f":"AE3*7*H3","v":{"v":17094000,"d":"17,094,000"}},1,{"$f":"I3/AG3","v":{"v":1,"d":"100%"}},{"$f":"X3/AF3*1000","v":{"v":20.018720018720018,"d":"20.02"}},"SKP、光华路、华贸、金地中心、万达",null,"非比稿"]
["北京","昌平线（换乘13号线）","西二旗","S","大型媒体","品牌区域2\n（站厅梯侧贴：A口出站侧+B口出站侧）",4,4,1,"套","固定",{"v":688000,"d":"688,000"},"元/套/4周",{"v":688000,"d":"688,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":447200,"d":"447,200"},"元/套/4周",{"v":45000,"d":"45,000"},0,{"v":45000,"d":"45,000"},{"v":492200,"d":"492,200"},"元/套/4周",{"v":0.45,"d":"45.00%"},{"v":309600,"d":"309,600"},{"v":45000,"d":"45,000"},{"v":354600,"d":"354,600"},"三木",{"v":450000,"d":"450,000"},{"v":12600000,"d":"12,600,000"},1,{"$f":"I4/AG4","v":{"v":1,"d":"100%"}},{"$f":"X4/AF4*1000","v":{"v":39.06349206349206,"d":"39.06"}},"西二旗、元中心、后厂村等",null,"非比稿"]
["上海","L1/L9/L11","徐家汇","S","灯箱、墙贴 包柱","徐家汇 品牌站厅",4,4,1,"套","固定",{"v":1580000,"d":"1,580,000"},"元/套/4周",{"v":1580000,"d":"1,580,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":1027000,"d":"1,027,000"},"元/套/4周",{"v":95600,"d":"95,600"},0,{"v":95600,"d":"95,600"},{"v":1122600,"d":"1,122,600"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":632000,"d":"632,000"},{"v":95600,"d":"95,600"},{"v":727600,"d":"727,600"},"上海德高",{"$f":"224000*24","v":{"v":5376000,"d":"5,376,000"}},{"v":150528000,"d":"150,528,000"},1,{"$f":"I5/AG5","v":{"v":1,"d":"100%"}},{"$f":"X5/AF5*1000","v":{"v":7.457748724489796,"d":"7.46"}},"徐家汇",null,"非比稿"]
["上海","L1/L9/L11","徐家汇","S","灯箱、墙贴 包柱","徐家汇 品牌换乘通道B区",4,4,1,"套","固定",{"v":1980000,"d":"1,980,000"},"元/套/4周",{"v":1980000,"d":"1,980,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":1287000,"d":"1,287,000"},"元/套/4周",{"v":82300,"d":"82,300"},0,{"v":82300,"d":"82,300"},{"v":1369300,"d":"1,369,300"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":792000,"d":"792,000"},{"v":82300,"d":"82,300"},{"v":874300,"d":"874,300"},"上海德高",{"$f":"240000*23","v":{"v":5520000,"d":"5,520,000"}},{"v":154560000,"d":"154,560,000"},2,{"$f":"I6/AG6","v":{"v":0.5,"d":"50%"}},{"v":8.85934265010352,"d":"8.86"},"徐家汇",null,"非比稿"]
["上海","L01/L09/L11换乘","徐家汇\n（2号口）","A++","地铁出入口玻璃贴","地铁出入口玻璃贴",4,4,1,"套","固定",{"v":298000,"d":"298,000"},"元/套/4周",{"v":298000,"d":"298,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":193700,"d":"193,700"},"元/套/4周",{"v":2600,"d":"2,600"},0,{"v":2600,"d":"2,600"},{"v":196300,"d":"196,300"},"元/套/4周",{"v":0.0671,"d":"6.71%"},{"v":19995.800000000003,"d":"19,996"},{"v":2600,"d":"2,600"},{"v":22595.800000000003,"d":"22,596"},"新云",{"v":20857,"d":"20,857"},{"v":583996,"d":"583,996"},4,{"v":0.25,"d":"25%"},{"v":336.1324392632826,"d":"336.13"},"徐家汇|五芳斋(汇联商厦天钥桥路店)\n徐家汇|星巴克臻选咖啡·焙烤坊(港汇恒隆广场店)、   字节跳动、东方财富、蚂蚁金服","制作费为预估制作费，最终制作费以实际为准","非比稿"]
["上海","L01/L09/L11换乘","徐家汇\n（9号口）","A++","地铁出入口玻璃贴","地铁出入口玻璃贴",4,4,1,"套","固定",{"v":298000,"d":"298,000"},"元/套/4周",{"v":298000,"d":"298,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":193700,"d":"193,700"},"元/套/4周",{"v":4100,"d":"4,100"},0,{"v":4100,"d":"4,100"},{"v":197800,"d":"197,800"},"元/套/4周",{"v":0.0671,"d":"6.71%"},{"v":19995.800000000003,"d":"19,996"},{"v":4100,"d":"4,100"},{"v":24095.800000000003,"d":"24,096"},"新云",{"v":24462,"d":"24,462"},{"v":684936,"d":"684,936"},4,{"v":0.25,"d":"25%"},{"v":288.7861055631475,"d":"288.79"},"徐家汇|五芳斋(汇联商厦天钥桥路店)\n徐家汇|星巴克臻选咖啡·焙烤坊(港汇恒隆广场店)、   字节跳动、东方财富、蚂蚁金服","制作费为预估制作费，最终制作费以实际为准","非比稿"]
["广州","1&3号线","体育西路站","S","大型媒体","天环主题通道（东区+西区）",4,4,1,"套","固定",{"v":1080000,"d":"1,080,000"},"元/套/4周",{"v":1080000,"d":"1,080,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":702000,"d":"702,000"},"元/套/4周",{"v":57000,"d":"57,000"},0,{"v":57000,"d":"57,000"},{"v":759000,"d":"759,000"},"元/套/4周",{"v":0.35,"d":"35.00%"},{"v":378000,"d":"378,000"},{"v":57000,"d":"57,000"},{"v":435000,"d":"435,000"},"广铁",{"v":650382,"d":"650,382"},{"v":18210696,"d":"18,210,696"},1,{"v":1,"d":"100%"},{"v":41.67880239173726,"d":"41.68"},"体育西地铁站 天环广场",null,"非比稿"]
["广州","3&5号线","珠江新城","S","大型媒体","换乘B区",4,4,1,"组","固定",{"v":1480000,"d":"1,480,000"},"元/套/4周",{"v":1480000,"d":"1,480,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":962000,"d":"962,000"},"元/套/4周",{"v":72250,"d":"72,250"},0,{"v":72250,"d":"72,250"},{"v":1034250,"d":"1,034,250"},"元/套/4周",{"v":0.35,"d":"35.00%"},{"v":517999.99999999994,"d":"518,000"},{"v":72250,"d":"72,250"},{"v":590250,"d":"590,250"},"广铁",{"v":637856,"d":"637,856"},{"v":17859968,"d":"17,859,968"},1,{"v":1,"d":"100%"},{"v":57.90883835850098,"d":"57.91"},"珠江新城地铁站 周大福金融中心",null,"非比稿"]
["深圳","2(8)/11/13号线换乘","后海","S","包柱","品牌站厅2区：15×方柱（共213㎡）",4,4,1,"组","固定",{"v":788000,"d":"788,000"},"元/套/4周",{"v":788000,"d":"788,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":512200,"d":"512,200"},"元/套/4周",{"v":43000,"d":"43,000"},0,{"v":43000,"d":"43,000"},{"v":555200,"d":"555,200"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":315200,"d":"315,200"},{"v":43000,"d":"43,000"},{"v":358200,"d":"358,200"},"雅铁",{"v":220000,"d":"220,000"},{"v":6160000,"d":"6,160,000"},3,{"v":0.3333333333333333,"d":"33%"},{"v":90.12987012987013,"d":"90.13"},"后海",null,"非比稿"]
["深圳","2(8)/11/13号线换乘","后海","S","包柱","品牌站厅3区：10×方柱（共141m²）",4,4,1,"组","固定",{"v":788000,"d":"788,000"},"元/套/4周",{"v":788000,"d":"788,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65.0%"},{"v":512200,"d":"512,200"},"元/套/4周",{"v":29000,"d":"29,000"},0,{"v":29000,"d":"29,000"},{"v":541200,"d":"541,200"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":315200,"d":"315,200"},{"v":29000,"d":"29,000"},{"v":344200,"d":"344,200"},"雅铁",{"v":220000,"d":"220,000"},{"v":6160000,"d":"6,160,000"},3,{"v":0.3333333333333333,"d":"33%"},{"v":87.85714285714286,"d":"87.86"},"后海",null,"非比稿"]
["深圳","4号线换乘1号线","会展中心","S","大型媒体","换乘V型区：1×横版超级灯箱+6×竖版超级灯箱+2×圆柱+3×12封灯箱+墙贴(共181㎡)",4,4,1,"组","固定",{"v":780000,"d":"780,000"},"元/套/4周",{"v":780000,"d":"780,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":507000,"d":"507,000"},"元/套/4周",{"v":53000,"d":"53,000"},0,{"v":53000,"d":"53,000"},{"v":560000,"d":"560,000"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":312000,"d":"312,000"},{"v":53000,"d":"53,000"},{"v":365000,"d":"365,000"},"雅铁",{"v":320000,"d":"320,000"},{"v":8960000,"d":"8,960,000"},2,{"v":0.5,"d":"50%"},{"v":62.5,"d":"62.50"},"会展中心",null,"非比稿"]
["深圳","1&4号线","会展中心","S","包柱+吊旗+玻璃贴","主题站厅",4,4,1,"套","固定",{"v":1380000,"d":"1,380,000"},"元/套/4周",{"v":1380000,"d":"1,380,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":897000,"d":"897,000"},"元/套/4周",{"v":80000,"d":"80,000"},0,{"v":80000,"d":"80,000"},{"v":977000,"d":"977,000"},"元/套/4周",{"v":0.55,"d":"55.00%"},{"v":759000.0000000001,"d":"759,000"},{"v":80000,"d":"80,000"},{"v":839000.0000000001,"d":"839,000"},"深报",{"v":609300,"d":"609,300"},{"v":17060400,"d":"17,060,400"},1,{"v":1,"d":"100%"},{"v":57.26712152118356,"d":"57.27"},"会展中心",null,"非比稿"]
["深圳","1&4号线","会展中心","S","卡布灯箱K01\n（约50m²）","站厅卡布灯箱K01",4,2,1,"套","固定",{"v":600000,"d":"600,000"},"元/套/4周",{"v":345000,"d":"345,000"},"元/套/2周",{"v":0.15,"d":"15%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":224250,"d":"224,250"},"元/套/2周",{"v":20000,"d":"20,000"},0,{"v":20000,"d":"20,000"},{"v":244250,"d":"244,250"},"元/套/2周",{"v":0.55,"d":"55.00%"},{"v":189750.00000000003,"d":"189,750"},{"v":20000,"d":"20,000"},{"v":209750.00000000003,"d":"209,750"},"深报",{"v":609300,"d":"609,300"},{"v":8530200,"d":"8,530,200"},4,{"v":0.25,"d":"25%"},{"v":28.63356076059178,"d":"28.63"},"会展中心",null,"非比稿"]
["深圳","2&11&13号线","后海站","S","6个12封灯箱+墙贴","换乘通道W2单",4,4,1,"套","固定",{"v":880000,"d":"880,000"},"元/套/4周",{"v":880000,"d":"880,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":572000,"d":"572,000"},"元/套/4周",{"v":93200,"d":"93,200"},0,{"v":93200,"d":"93,200"},{"v":665200,"d":"665,200"},"元/套/4周",{"v":0.55,"d":"55.00%"},{"v":484000.00000000006,"d":"484,000"},{"v":93200,"d":"93,200"},{"v":577200,"d":"577,200"},"深报",{"v":406900,"d":"406,900"},{"v":11393200,"d":"11,393,200"},2,{"v":0.5,"d":"50%"},{"v":58.38570375311589,"d":"58.39"},"后海",null,"非比稿"]
["深圳","2&11&13号线","后海站","S","7个12封灯箱+墙贴","品牌墙B",4,4,1,"套","固定",{"v":550000,"d":"550,000"},"元/套/4周",{"v":550000,"d":"550,000"},"元/套/4周",{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0.65,"d":"65%"},{"v":357500,"d":"357,500"},"元/套/4周",{"v":47700,"d":"47,700"},0,{"v":47700,"d":"47,700"},{"v":405200,"d":"405,200"},"元/套/4周",{"v":0.55,"d":"55.00%"},{"v":302500,"d":"302,500"},{"v":47700,"d":"47,700"},{"v":350200,"d":"350,200"},"深报",406900,{"v":11393200,"d":"11,393,200"},2,{"v":0.5,"d":"50%"},{"v":35.56507390373205,"d":"35.57"},"后海",null,"非比稿"]
["长沙","2号线、5号线","万家丽","S","大型媒体","2/5号线品牌站厅 4根软膜灯箱包柱+横梁+2块下2号线站台灯箱梯眉",4,4,1,"套","固定",888000,"元/套/4周",{"v":888000,"d":"888,000"},"元/套/4周",0,0,{"v":0.65,"d":"65%"},{"v":577200,"d":"577,200"},"元/套/4周",40000,0,{"v":40000,"d":"40,000"},{"v":617200,"d":"617,200"},"元/套/4周",{"v":0.4,"d":"40.00%"},{"v":355200,"d":"355,200"},{"v":40000,"d":"40,000"},{"v":395200,"d":"395,200"},"天闻",{"v":250000,"d":"250,000"},{"v":7000000,"d":"7,000,000"},1,{"v":1,"d":"100%"},{"v":88.17142857142856,"d":"88.17"},"万家丽商圈",null,"非比稿"]