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

{"sheet":"车库灯箱","index":0,"n_rows":5,"n_cols":24,"rows_kept":5}
["城市","媒体名称","频次","发布总量(块)","购买周期(周)","刊例价","刊例价单位","实际购买刊例价","实际购买刊例价单位","折扣","媒体总净价(元)","首次制作安装费(元/次/块)","总制作费(元)","总净价(元)","总净价单位","成本折扣","媒体费总价","供应商","单日覆盖人流量/人次","总曝光/人次","CPM(元)","SOV","备注","对应比稿"]
["北京","车库灯箱30块套装","固定",30,2,{"v":900000,"d":"900,000"},"元/30块/4周",{"$f":"F2/30/E2*D2","v":450000},"元/30块/2周",{"$f":"65%*(1-2%)","v":{"v":0.637,"d":"63.70%"}},{"$f":"H2*J2","v":{"v":286650,"d":"286,650"}},500,{"$f":"L2*D2","v":{"v":15000,"d":"15,000"}},{"$f":"K2+M2","v":{"v":301650,"d":"301,650"}},"元/2周",{"v":0.3,"d":"30%"},{"$f":"H2*P2+M2","v":150000},"善行",{"$f":"12000*D2","v":{"v":360000,"d":"360,000"}},{"$f":"S2*14","v":{"v":5040000,"d":"5,040,000"}},{"$f":"N2/T2*1000","v":{"v":59.851190476190474,"d":"59.85"}},{"$f":"D2/385","v":{"v":0.07792207792207792,"d":"7.79%"}},"一、此媒体刊例分别有30块套装、50块套装、100块套装；\n1，投放30块以下，使用30块套装刊例；\n2，投放30块以上（含30块）、50块以下，使用使用30块套装刊例；\n3，投放50块以上（含50块）、100块以下，使用使用50块套装刊例；\n4，投放100块以上（含100块），使用使用100块套装刊例；\n\n二、此媒体4周起做，如做2周，需加收首次制作安装费，即500元/次/块\n\n三、固定周日上刊，周一开始算发布期。"]
["上海","车库灯箱30块套装","固定",30,2,{"v":900000,"d":"900,000"},"元/30块/4周",{"$f":"F3/30/E3*D3","v":450000},"元/30块/2周",{"$f":"65%*(1-2%)","v":{"v":0.637,"d":"63.70%"}},{"$f":"H3*J3","v":{"v":286650,"d":"286,650"}},500,{"$f":"L3*D3","v":{"v":15000,"d":"15,000"}},{"$f":"K3+M3","v":{"v":301650,"d":"301,650"}},"元/2周",{"v":0.3,"d":"30%"},{"$f":"H3*P3+M3","v":150000},"善行",{"$f":"13000*D3","v":{"v":390000,"d":"390,000"}},{"$f":"S3*14","v":{"v":5460000,"d":"5,460,000"}},{"$f":"N3/T3*1000","v":{"v":55.24725274725275,"d":"55.25"}},{"$f":"D3/150","v":{"v":0.2,"d":"20.00%"}},"一、此媒体刊例分别有30块套装、50块套装、100块套装；\n1，投放30块以下，使用30块套装刊例；\n2，投放30块以上（含30块）、50块以下，使用使用30块套装刊例；\n3，投放50块以上（含50块）、100块以下，使用使用50块套装刊例；\n4，投放100块以上（含100块），使用使用100块套装刊例；\n\n二、此媒体4周起做，如做2周，需加收首次制作安装费，即500元/次/块\n\n三、固定周日上刊，周一开始算发布期。"]
["广州","车库灯箱30块套装","固定",30,2,{"v":900000,"d":"900,000"},"元/30块/4周",{"$f":"F4/30/E4*D4","v":450000},"元/30块/2周",{"$f":"65%*(1-2%)","v":{"v":0.637,"d":"63.70%"}},{"$f":"H4*J4","v":{"v":286650,"d":"286,650"}},500,{"$f":"L4*D4","v":{"v":15000,"d":"15,000"}},{"$f":"K4+M4","v":{"v":301650,"d":"301,650"}},"元/2周",{"v":0.3,"d":"30%"},{"$f":"H4*P4+M4","v":150000},"善行",{"$f":"12000*D4","v":{"v":360000,"d":"360,000"}},{"$f":"S4*14","v":{"v":5040000,"d":"5,040,000"}},{"$f":"N4/T4*1000","v":{"v":59.851190476190474,"d":"59.85"}},{"$f":"D4/350","v":{"v":0.08571428571428572,"d":"8.57%"}},"一、此媒体刊例分别有30块套装、50块套装、100块套装；\n1，投放30块以下，使用30块套装刊例；\n2，投放30块以上（含30块）、50块以下，使用使用30块套装刊例；\n3，投放50块以上（含50块）、100块以下，使用使用50块套装刊例；\n4，投放100块以上（含100块），使用使用100块套装刊例；\n\n二、此媒体4周起做，如做2周，需加收首次制作安装费，即500元/次/块\n\n三、固定周日上刊，周一开始算发布期。"]
["深圳","车库灯箱30块套装","固定",30,2,{"v":900000,"d":"900,000"},"元/30块/4周",{"$f":"F5/30/E5*D5","v":450000},"元/30块/2周",{"$f":"65%*(1-2%)","v":{"v":0.637,"d":"63.70%"}},{"$f":"H5*J5","v":{"v":286650,"d":"286,650"}},500,{"$f":"L5*D5","v":{"v":15000,"d":"15,000"}},{"$f":"K5+M5","v":{"v":301650,"d":"301,650"}},"元/2周",{"v":0.3,"d":"30%"},{"$f":"H5*P5+M5","v":150000},"善行",{"$f":"11000*D5","v":{"v":330000,"d":"330,000"}},{"$f":"S5*14","v":{"v":4620000,"d":"4,620,000"}},{"$f":"N5/T5*1000","v":{"v":65.29220779220779,"d":"65.29"}},{"$f":"D5/210","v":{"v":0.14285714285714285,"d":"14.29%"}},"一、此媒体刊例分别有30块套装、50块套装、100块套装；\n1，投放30块以下，使用30块套装刊例；\n2，投放30块以上（含30块）、50块以下，使用使用30块套装刊例；\n3，投放50块以上（含50块）、100块以下，使用使用50块套装刊例；\n4，投放100块以上（含100块），使用使用100块套装刊例；\n\n二、此媒体4周起做，如做2周，需加收首次制作安装费，即500元/次/块\n\n三、固定周日上刊，周一开始算发布期。"]