{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["12月"],"not_rendered":{"external_links":35,"defined_names":143,"comments":1},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"12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",44.5,11.54,2,0.1523,2.4546,{"v":1.2273,"d":"122.7%"},7.5837,6.9173,{"v":0.6571663778162913,"d":"65.7%"},"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13588米，占总长度14304米的95.0%；隧道衬砌12784米，占总量的89.4%。底基层35.9%，基层53.5%,沥青下面层7.1%，沥青中面层17.4%。"]
[2,"巴朗山\n隧道","隧道:7.954",9.7,1.06,0.1097,1.0624,{"v":1.0022641509433963,"d":"100.2%"},6.7436,6.027,{"v":0.6952164948453609,"d":"69.5%"},"隧道主洞开挖7954米，占总长度7954米的100%；完成隧道衬砌7844米，占总量的99.3%。"]
[null,null,"引道:0.846"]
[3,"东海路",270.5,45.64,2,0.1251,2.389,{"v":1.1945,"d":"119.5%"},40.3649,36.6018,{"v":0.8844193689745836,"d":"88.4%"},"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10755米，占总量的100%)。"]
[4,"G318雅安",120.082,12.63,3,1.2284,5.5089,{"v":1.8362999999999998,"d":"183.6%"},9.5263,7.4306,{"v":0.7542596991290578,"d":"75.4%"},"累计完成：路基土石方116.88万立方米，占总量的89.9%；挡防工程32.3万立方米，占总量90.7%；桥梁下部构造96.6%，上部构造安装73.6%；全线隧道累计开挖2394米，占总量3968米的60.3%；隧道衬砌1843米，占总量的46.4%；水泥砼上面层43.33万平方米，占总量44.67万平方米的97%；沥青砼上面层12.51万平方米，占总量32.57万平方米的38.4%。"]
[5,"G351乐\n英至夹\n金山",156.323,26.91,5.5,0.7528,6.5627,{"v":1.193218181818182,"d":"119.3%"},12.9917,10.9088,{"v":0.4827833519137867,"d":"48.3%"},"累计完成：路基土石方231.45万立方米，占总量的97.1%；挡防工程41.22万立方米,占总量的78.4%；桥梁下部构造93.8%，上部构造安装67.1%；隧道开挖13923米，占总量15477米的90%；隧道衬砌12630米,占总量的81.6%。"]
[6,"雪山梁子","隧道:7.966",12.12,1.8,0.3427,2.1764,{"v":1.2091111111111112,"d":"120.9%"},6.1688,6.0176,{"v":0.5089768976897691,"d":"50.9%"},"累计完成：隧道主洞开挖5580米，占总长度7966米的70.1%；隧道衬砌5203米，占总量的65.4%。"]
[null,null,"引道:10.946"]
[7,"亚赤路",75.27,5.02,1.85,0,2.3996,{"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,917.127,123.55999999999999,17.21,2.7110000000000003,22.5536,{"v":1.3104938988959907,"d":"131.0%"},87.0304,76.90039999999999,{"v":0.6223729362253156,"d":"62.2%"}]
["备注：雪山梁子项目其他费用不含设计、拆迁等。"]