{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["11月"],"not_rendered":{"macros":1,"external_links":35,"defined_names":143,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"11月","index":0,"n_rows":15,"n_cols":12,"rows_kept":15,"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],[10,0,11,0],[10,1,11,1],[10,3,11,3],[10,4,11,4],[10,5,11,5],[10,6,11,6],[10,7,11,7],[10,8,11,8],[10,9,11,9],[10,10,11,10],[10,11,11,11],[13,0,13,1]],"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2015年11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",44.5,11.54,2,0.129,2.3023,{"v":1.15115,"d":"115.1%"},7.4314,6.7789,{"v":0.6439688041594455,"d":"64.4%"},"累计完成：路基土石方38.68万立方米，占总量的99%；挡防工程100%；桥梁下部构造100%，上部构造100%；隧道开挖13502米，占总长度14304米的94.4%；隧道衬砌12576米，占总量的87.9%。"]
[2,"巴朗山\n隧道","隧道:7.954",9.7,1.06,0.1431,0.9527,{"v":0.8987735849056603,"d":"89.9%"},6.6339,5.9173,{"v":0.6839072164948454,"d":"68.4%"},"隧道主洞开挖7954米，占总长度7954米的100%；完成隧道衬砌7806米，占总量的98.8%。"]
[null,null,"引道:0.846"]
[3,"东海路",270.5,45.64,2,0.4301,2.2639,{"v":1.13195,"d":"113.2%"},40.2398,36.4767,{"v":0.8816783523225241,"d":"88.2%"},"除隧道外已完成交工验收(隧道开挖10755米，占总量10755米的100%；完成隧道衬砌10741米，占总量的99.9%)。"]
[4,"G318雅安",120.082,12.63,3,0.8066,4.2805,{"v":1.4268333333333334,"d":"142.7%"},8.2979,6.2175,{"v":0.6569992082343626,"d":"65.7%"},"累计完成：路基土石方116.24万立方米，占总量的89.4%；挡防工程30.4万立方米，占总量85.4%；桥梁下部构造95.5%，上部构造安装68.7%；全线隧道累计开挖2136米，占总量3968米的53.8%；隧道衬砌1661米，占总量的41.9%；水泥砼上面层42.51万平方米，占总量44.67万平方米的95.2%；沥青砼上面层0.39万平方米，占总量32.57万平方米的1.2%。"]
[5,"G351乐\n英至夹\n金山",156.323,26.91,5.5,0.6212,5.8099,{"v":1.0563454545454545,"d":"105.6%"},12.2389,10.166,{"v":0.45480862133036043,"d":"45.5%"},"累计完成：路基土石方223.41万立方米，占总量的93.8%；挡防工程40.48万立方米,占总量的77%；桥梁下部构造93.8%，上部构造安装63.8%；隧道开挖12983米，占总量15477米的83.9%；隧道衬砌11484米,占总量的74.2%。"]
[6,"雪山梁子","隧道:7.966",12.12,1.8,0.1897,1.8337,{"v":1.0187222222222223,"d":"101.9%"},5.8261,5.68,{"v":0.4807013201320133,"d":"48.1%"},"累计完成：隧道主洞开挖5305米，占总长度7966米的66.7%；隧道衬砌4951米，占总量的62.2%。"]
[null,null,"引道:10.946"]
[7,"亚赤路",75.27,5.02,1.85,0.3022,2.3996,{"v":1.2970810810810809,"d":"129.7%"},3.6514,2.9973,{"v":0.727370517928287,"d":"72.7%"},"累计完成：路基土石方226万立方米，占总量的100%；挡防工程12.93万立方米，占总量98%；桥梁下部构造100%；涵洞工程98.1%；底基层100%，基层100%,沥青下面层100%，沥青上面层62.5%。"]
["合计",null,917.127,123.55999999999999,17.21,2.6219,19.8426,{"v":1.1529692039511912,"d":"115.3%"},84.31939999999999,74.2337,{"v":0.6007907089673034,"d":"60.1%"}]
["备注：雪山梁子项目其他费用不含设计、拆迁等。"]