{"text_format":"3","workbook":"xls","n_sheets":4,"sheets":["12月","Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":35,"defined_names":145,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"12月","index":0,"n_rows":16,"n_cols":14,"rows_kept":16,"merged":[[0,0,0,11],[2,0,3,0],[2,1,3,1],[2,2,3,2],[2,3,3,3],[2,4,3,4],[2,5,3,5],[2,6,3,6],[2,7,3,7],[2,8,2,9],[2,10,3,10],[2,11,3,11],[5,0,6,0],[5,1,6,1],[5,3,6,3],[5,4,6,4],[5,5,6,5],[5,6,6,6],[5,7,6,7],[5,8,6,8],[5,9,6,9],[5,10,6,10],[5,11,6,11],[11,0,12,0],[11,1,12,1],[11,3,12,3],[11,4,12,4],[11,5,12,5],[11,6,12,6],[11,7,12,7],[11,8,12,8],[11,9,12,9],[11,10,12,10],[11,11,12,11],[14,0,14,1]],"flags":["formulas_cached_only"]}
["兴蜀公司管理项目投资及形象进度完成情况（截止2014年12月底）"]
[{"$nulls":11},"统计：工程部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"映卧路",44.5,11.54,1.8,0.2729,2.3909,{"v":1.3282777777777777,"d":"132.8%"},5.4888,4.7673,{"v":0.4756325823223571,"d":"47.6%"},"累计完成路基土石方38.08万立方米，占总量的99%。累计完成挡防工程4.3万立方米，占总量的81.1%。累计完成桥梁下部构造97%，上部构造安装完成78%。完成隧道开挖8817米，占总长度12722米的69.3%，完成隧道衬砌7521米，占总量的59.12%。",1.8,{"v":1.3282777777777777,"d":"132.83%"}]
[2,"巴朗山\n隧道","隧道:7.954",9.7,1.4,0.1161,1.5487,{"v":1.1062142857142858,"d":"110.6%"},5.6813,4.9341,{"v":0.5857010309278351,"d":"58.6%"},"隧道主洞开挖完成6993米，占总长度7955米的87.9%，完成隧道衬砌6720米，占总量的84.5%。",1.4,{"v":1.1062142857142858,"d":"110.62%"}]
[null,null,"引道:0.846"]
[3,"东海路",270.5,45.64,4.5,0.3469,4.8178,{"v":1.0706222222222221,"d":"107.1%"},37.9738,34.2346,{"v":0.8320289219982471,"d":"83.2%"},"除隧道外已完成交工验收。隧道完成开挖10412米，占总量10751m的96.85%，完成隧道衬砌9969米，占总量的92.7%。",4.74,{"v":1.0164135021097047,"d":"101.64%"}]
[4,"理亚路",224.7,22.95,5,null,5.5005,{"v":1.1000999999999999,"d":"110.0%"},19.5092,16.5993,{"v":0.8500740740740741,"d":"85.0%"},"已完成交工验收。",5.5,{"v":1.0000909090909091,"d":"100.01%"}]
[5,"G318雅安",120.082,12.63,3.2,0.4508,4.0655,{"v":1.27046875,"d":"127.0%"},4.0655,2.0356,{"v":0.3218923198733175,"d":"32.2%"},"已完成路基土石方47万m3，占总量的40.8%，挡防工程完成12万立方米，占总量59.4%。桥梁完成下部构造72.9%，上部构造安装完成11%，全线隧道累计开挖完成882m，占总量3968m的22.2%，完成隧道衬砌461m，占总量的11.6%",3.2,{"v":1.27046875,"d":"127.05%"}]
[6,"G351乐\n英至夹\n金山",156.323,26.91,5.8,0.8036,7.4289,{"v":1.2808448275862068,"d":"128.1%"},7.4289,4.4711,{"v":0.27606465997770346,"d":"27.6%"},"累计完成路基土石方102.6万立方米，占总量的43.1%。完成挡防工程21.4万立方米,占总量的40.7%,累计完成桥梁下部构造72.6%，完成隧道开挖4182m，占总量115477m的27%，完成隧道衬砌3439m,占总量的22.2%",5.8,{"v":1.2808448275862068,"d":"128.08%"}]
[7,"雪山梁子","隧道:7.966",12.12,1.4,0.162,1.6695,{"v":1.1925000000000001,"d":"119.3%"},4.0094,3.8786,{"v":0.33080858085808584,"d":"33.1%"},"隧道主洞开挖累计完成3505米，占总长度7966米的44%。完成隧道衬砌2989米，占总量的37.5%。",1.4,{"v":1.1925000000000001,"d":"119.25%"}]
[null,null,"引道:10.946"]
[8,"亚赤路",75.27,5.02,1.2,0.2097,1.5737,{"v":1.311416666666667,"d":"131.1%"},1.5737,1.0055,{"v":0.3134860557768925,"d":"31.3%"},"已完成路基土石方181.2万m3，占总量的82.3%，挡防工程完成6.5万方，占总量45.5%。桥梁完成下部构造39.5%。涵洞工程完成60.2%。",1.1,{"v":1.4306363636363637,"d":"143.06%"}]
["合计",null,917.127,146.51000000000002,24.299999999999997,2.362,28.995499999999996,{"v":1.1932304526748971,"d":"119.3%"},85.7306,71.9261,{"v":0.5851518667667734,"d":"58.5%"},null,24.94,{"v":1.1626102646351242,"d":"116.26%"}]
["备注：雪山梁子项目其他费用不含设计、拆迁等。"]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}