{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["6月报","9月报 "],"not_rendered":{"external_links":35,"defined_names":318,"comments":3},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"6月报","index":0,"n_rows":28,"n_cols":18,"rows_kept":28,"merged":[[0,0,0,12],[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],[2,12,3,12],[4,15,5,15],[26,0,26,1]],"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2018年6月底）"]
[{"$nulls":12},"统计：工程部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计支付金额(万元）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"布拖冯家坪溜索改桥",7.834,1.0295,0.0999,0.006,0.0657,{"v":0.6576576576576576,"d":"65.8%"},1.0265,0.5992,{"v":0.9970859640602233,"d":"99.7%"},2688,"累计完成：路基土石方0.29万立方米，占总量的100%；桥梁下部构造100%，劲性骨架全部完成，主拱圈劲性骨架钢管混凝土浇筑，主桥拱肋合拢。拱圈混凝土完成总量的100%。小箱梁预制48片，占总量的100%,安装梁片45片，占总量的94%。",null,"        "]
[2,"金阳对坪溜索改桥",1.7,1.34,0.0945,0.0032,0.1389,{"v":1.4698412698412697,"d":"147.0%"},1.1628,0.8089,{"v":0.8677611940298507,"d":"86.8%"},3570,"累计完成：路基土石方8.31万立方米，占总量的100%；挡防工程2.25万立方米，占总量的98.78%。桥梁下部构造完成100%，劲性骨架加工完成100%，安装完成100%,梁片预制68片,完成占总量的100%，梁片安装50片，占总量的73.5%%；钢管混凝土完成总量的100%；路面基层完成总量的94.6%,面层完成总量的90.1%"]
[3,"箐口山隧道",5.855,2.0903,0.1502,null,0.2004,{"v":1.3342210386151798,"d":"133.4%"},1.8365,1.6263,{"v":0.8785820217193704,"d":"87.9%"},5165,"累计完成：路基土石方47.24万立方米，占总量的100%；挡防工程2.41万立方米，占总量的100%；涵洞完成总量的100%；路面底基层完成总量的100%，基层完成总量的100%，下面层完成总量的100%；隧道开挖2281米，占总量2281米的100%；隧道衬砌2281米，占总量2281米的100%。主体工程已基本完工"]
[4,"大雷路",90.74,3.867,0.3951,null,0.6227,{"v":1.5760566945077197,"d":"157.6%"},3.6116,2.5823,{"v":0.9339539694853892,"d":"93.4%"},8168,"累计完成：路基土石方42.7万立方米，占总量的100%；挡防工程11.11万立方米，占总量的100%；涵洞工程完成总量的100%;路面底基层完成总量的100%，路面基层完成总量的100%，路面下面层完成总量的100%，路面上面层完成总量的100%；桥梁桩基完成100%，梁片预制完成24片，占总量的100%,梁片安装24片，占总量的100%。"]
[5,"唐花路",95.57,5.8033,1.247,0.1617,0.2608,{"v":0.20914194065757816,"d":"20.9%"},1.9646,1.4888,{"v":0.3385315251667155,"d":"33.9%"},null,"累计完成：路基土石方195万立方米，占总量的100%；涵洞完成115道，占总量的98%；路面垫层完成14.3万平，占总量的16.9%。",{"$nulls":3}," "]
[6,"理小路",96.1,19.5835,2.8,0.1684,0.5006,{"v":0.17878571428571433,"d":"17.9%"},1.431,0.521,{"v":0.07307171853856563,"d":"7.3%"},null,"累计完成：路基土石方21.18万方，挡防工程6.82万立方米，涵洞25道；桥梁桩基543米，梁板预32片，安装20片。",{"$nulls":3}," "," "]
[7,"理黑路",64.579,20.5502,1.3,0.0112,0.0225,{"v":0.017307692307692305,"d":"1.7%"},0.0225,0.0225,{"v":0.0010948798551838911,"d":"0.1%"},null,"累计完成：路基土石方3.45万方,；挡防工程完成0.05万方。"]
[8,"卓小路",119.532,22.2835,2.3,0.1879,0.407,{"v":0.17695652173913043,"d":"17.7%"},0.407,0.307,{"v":0.018264635268247804,"d":"1.8%"},null,"累计完成：路基土石方0.3万方，挡防工程0.89万方；桥梁桩基2根"]
[9,"扎红隧道","8.36（其中隧道6.41）",6.8307,0.7,0.0904,0.2945,{"v":0.4207142857142857,"d":"42.1%"},0.2945,0.2445,{"v":0.043114175706735765,"d":"4.3%"},null,"累计完成：路基土石方4.45万方，占总量的33.1%；桥梁桩基26根，占总量的48.1%；隧道掘进71米占总量6420米的1.1%。"]
[10,"若九路",169.063,22.4092,3,0.1604,0.2293,{"v":0.07643333333333334,"d":"7.6%"},0.2293,0.2293,{"v":0.010232404548132018,"d":"1.0%"},null,"累计完成：路基土石方13.18万方，占总量的9.3%，挡防工程0.69万方，占总量的3.3%；桥梁桩基完成1根。"]
[11,"迭玛路",98.855,11.4663,2.5,0.2014,0.3081,{"v":0.12323999999999999,"d":"12.3%"},0.3081,0.3081,{"v":0.026870045263075272,"d":"2.7%"},null,"累计完成：路基土石方完成25.4万方，占总量的6.4%；挡防完成0.016万方，占总量的0.07%。"]
[12,"川九路",123.142,33.3565,7,0.5625,0.6329,{"v":0.09041428571428571,"d":"9.0%"},0.6329,0.1329,{"v":0.018973813199826123,"d":"1.9%"},null,"累计完成：路基土石方6.38万方，占总量的4%；桥梁桩基完成12根，占总量的4.7%。"]
[13,"桑然路",103.14,21.42,5,0.4863,1.4381,{"v":0.28762,"d":"28.8%"},9.0796,7.2324,{"v":0.4238842203548085,"d":"42.4%"},11675,"累计完成：路基土石方303.83万立方米，占总量的99.4%；挡防工程45.23万立方米,占总量的94%，涵洞完成占总量的98%；路面垫层完成44%，底基层完成49.7%，基层完成47.9%，下面层完成27.1%；桥梁桩基186根，占总量的100%，梁板预制181片，占总量的64.4%，安装130片，占总量的46.3%；隧道掘进2339米，占总量5839米的40.1%，二衬1872米占总量5839米的32.1%。"]
[14,"色泥路",150.981,11.8069,3.7306,0.3971,0.7906,{"v":0.21192301506460087,"d":"21.2%"},4.9625,4.1625,{"v":0.4203050758454802,"d":"42.0%"},null,"累计完成：路基土石方224.7万方，占总量的85%；挡防工程15.7万方，占总量的71.8%；涵洞工程完成总量的100%；路面底基层完成总量的53.4%，基层完成总量的52%，下面层完成总量的18.6%；桥梁桩基42根，占总量的100%，梁板预制95片，占总量的100%，安装95片，占总量的100%."]
[15,"色锣路",106.672,9.7665,2.889,0.3642,0.7614,{"v":0.2635514018691589,"d":"26.4%"},4.0699,3.3699,{"v":0.41672042185020214,"d":"41.7%"},null,"累计完成：路基土石方95.11万方，占总量的41.5%，挡防工程18.36万方，占总量的69.4%；涵洞完成总量的72.2%；路面底基层完成总量的40.3%，基层完成总量的37.5%，下面层完成总量的29.2%；桥梁桩基完成100%，梁片预制完成61片，占总量的71.7%，安装60片，占总量的70.6%。"]
[16,"稻木路",26.362,4.31,1.54,0.1378,0.6969,{"v":0.4525324675324675,"d":"45.3%"},1.8224,1.3724,{"v":0.42283062645011604,"d":"42.3%"},null,"累计完成：路基土石方103.9万方，占总量的94.8%，挡防工程11.25万方,占总量的86.5%，涵洞完成35道，占总量的49.3%；路面底基层完成总量的22%，基层完成总量的21.7%；桩基完成88根，占总量的100%，梁板预制30片，占总量的48.4%，安装12片，占总量的19.4%。"]
[17,"乡得路",99.253,25.7759,5.5,0.5008,1.419,{"v":0.258,"d":"25.8%"},2.2822,1.5822,{"v":0.08854007037581617,"d":"8.9%"},null,"累计完成：路基土石方95.25万方，占总量的41.3%，挡防工程13.04万方，占总量的38%，涵洞完成总量的31.7%；桥梁桩基完成167根，占总量的36.9%，梁板预制4片；隧道掘进141米，占总量8448的1.7%。"]
[18,"宜达路",134.308,10.3895,3,0.4063,1.1654,{"v":0.3884666666666667,"d":"38.8%"},1.1654,0.8954,{"v":0.1121709418162568,"d":"11.2%"},null,"累计完成：路基土石方180.4万方，占总量的43.5%,涵洞完成总量的27.3%；桥梁桩基62根，占总量的36%，梁板预制20片，占总量的7.5%。"]
[19,"满洛路",72.441,7.968,2.5,0.1497,0.2036,{"v":0.08144,"d":"8.1%"},0.2036,0.2036,{"v":0.025552208835341365,"d":"2.6%"},null,"累计完成：路基土石方35.73万方，占总量的21.1%，挡防工程0.79万方，占总量的5.4%，涵洞完成总量的6%；桥梁桩基完成4根，占总量的3.2%。"]
[20,"石洛路",80.771,6.5763,1.7,null,null,{"v":0,"d":"0.0%"},null,null,{"v":0,"d":"0.0%"}]
[21,"刷丹路",37,5.61,0.6,0.0192,0.1673,{"v":0.2788333333333334,"d":"27.9%"},0.1673,0.1673,{"v":0.029821746880570408,"d":"3.0%"},null,"累计完成：挡防工程2.74万方,涵洞1道。"]
[22,"九石路",143,41.92,3,0.0868,0.2855,{"v":0.09516666666666666,"d":"9.5%"},0.2855,0.1855,{"v":0.006810591603053434,"d":"0.7%"},null,"累计完成：路基土石方4.95万方，挡防工程2万方"]
["合计",null,null,296.1531,51.0463,4.1013,10.611199999999998,{"v":0.20787402808822575,"d":"20.8%"},36.9657,28.042000000000005,{"v":0.12481956123369972,"d":"12.5%"},31266]
[null,"制表：",null,null,"复核：",{"$nulls":3},"部门负责人：",{"$nulls":3},"分管领导："]

{"sheet":"9月报 ","index":1,"n_rows":28,"n_cols":16,"rows_kept":28,"merged":[[0,0,0,12],[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],[2,12,3,12],[26,0,26,1]],"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2018年9月底）"]
[{"$nulls":12},"统计：工程部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计支付金额(万元）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"布拖冯家坪溜索改桥",7.834,1.0295,0.0999,null,0.1087,{"v":1.088088088088088,"d":"108.8%"},1.0295,0.6422,{"v":1,"d":"100.0%"},2688,"主体工程已基本完工，正进行交工验收准备工作。",null,"        "]
[2,"金阳对坪溜索改桥",1.7,1.34,0.0945,null,0.1852,{"v":1.9597883597883599,"d":"196.0%"},1.2091,0.8552,{"v":0.9023134328358209,"d":"90.2%"},3570,"主体工程已基本完工，正进行交工验收准备工作。"]
[3,"箐口山隧道",5.855,2.0903,0.1502,null,0.2004,{"v":1.3342210386151798,"d":"133.4%"},1.8365,1.6263,{"v":0.8785820217193704,"d":"87.9%"},5165,"主体工程已基本完工，正进行交工验收准备工作。"]
[4,"大雷路",90.74,3.867,0.3951,null,0.6227,{"v":1.5760566945077197,"d":"157.6%"},3.6116,2.5823,{"v":0.9339539694853892,"d":"93.4%"},8168,"主体工程已基本完工，正进行交工验收准备工作。"]
[5,"唐花路",95.57,5.8033,1.247,0.3276,1.3211,{"v":1.059422614274258,"d":"105.9%"},3.0249,2.391,{"v":0.5212379163579343,"d":"52.1%"},null,"累计完成：路基土石方195万立方米，占总量的100%；涵洞完成118道，占总量的100%；路面级配碎石垫层完成总量的100%，底基层完成总量的64%，基层完成总量的5%；梁板预制完成31片，占总量的86%，梁板安装18片，占总量的50%。"]
[6,"理小路",96.1,19.5835,2.8,0.1522,1.3761,{"v":0.4914642857142858,"d":"49.1%"},2.3065,0.8965,{"v":0.117777721040672,"d":"11.8%"},null,"累计完成：路基土石方30.23万方，挡防工程9.44万立方米，涵洞25道；路面垫层完成2.1万平方米；桥梁桩基543米，梁板预34片，安装34片。"]
[7,"理黑路",64.579,20.5502,1.3,0.0209,0.2388,{"v":0.18369230769230768,"d":"18.4%"},0.2388,0.0888,{"v":0.011620324863018365,"d":"1.2%"},null,"累计完成：路基土石方11.14万方,；挡防工程完成1.43万方。"]
[8,"卓小路",119.532,22.2835,2.3,0.0883,1.4757,{"v":0.6416086956521739,"d":"64.2%"},1.4757,0.6257,{"v":0.06622388762986066,"d":"6.6%"},null,"累计完成：路基土石方6.22万方，挡防工程5.12万方；桥梁桩基31根"]
[9,"扎红隧道","8.36（其中隧道6.41）",6.8307,0.7,0.1438,0.766,{"v":1.0942857142857143,"d":"109.4%"},0.766,0.566,{"v":0.1121407762015606,"d":"11.2%"},null,"累计完成：路基土石方7.61万方，占总量的56.5%；挡防工程1.06万方，占总量的80.3%；桥梁桩基47根，占总量的87%；隧道掘进562米占总量6420米的8.7%，二衬140米，占总量6420米的1.8%。"]
[10,"若九路",169.063,22.4092,3,0.2227,1.4427,{"v":0.48090000000000005,"d":"48.1%"},1.4427,0.621,{"v":0.06437980829302252,"d":"6.4%"},null,"累计完成：路基土石方50.22万方，占总量的35.5%，挡防工程3.1万方，占总量的14.7%；涵洞完成25道，占总量的6.7%；桥梁桩基完成18根。"]
[11,"迭玛路",98.855,11.4663,2.5,0.8804,2.4554,{"v":0.98216,"d":"98.2%"},2.4554,1.951,{"v":0.21414056844840967,"d":"21.4%"},null,"累计完成：路基土石方完成99.52万方，占总量40%；挡防完成7.12万方，占总量的31%；桥梁桩基成孔61根，占总量的32.8%；涵洞完成55道，占总量的22.5%；梁板预制完成13片，占总量的4%。"]
[12,"川九路",123.142,33.3565,7,0.6889,2.7686,{"v":0.39551428571428576,"d":"39.6%"},2.7686,1.2686,{"v":0.08300031478122706,"d":"8.3%"},null,"累计完成：路基土石方13.08万方，占总量的8.1%，挡防工程6.66万方，占总量的28.2%，涵洞完成3道，占总量的2%；桥梁桩基完成71根，占总量的26%，梁板预制2片。隧道掘进135米，占总量10184米的1.3%。"]
[13,"桑然路",103.14,21.42,5,0.4027,2.7233,{"v":0.54466,"d":"54.5%"},10.3648,8.3176,{"v":0.4838842203548086,"d":"48.4%"},11675,"累计完成：路基土石方303.83万立方米，占总量的99.4%；挡防工程46.52万立方米,占总量的96.6%，涵洞完成占总量的98%；路面垫层完成67.4%，底基层完成74.6%，基层完成74.6%，下面层完成50.9%，上面层完成2.1%；桥梁桩基186根，占总量的100%，梁板预制226片，占总量的80.4%，安装154片，占总量的54.8%；隧道掘进3230米，占总量5839米的55.3%，二衬2569米占总量5839米的44%"]
[14,"色泥路",150.981,11.8069,3.7306,1.02,2.782,{"v":0.7457245483300273,"d":"74.6%"},6.9539,6.0539,{"v":0.5889691621001278,"d":"58.9%"},null,"累计完成：路基土石方224.7万方，占总量的99.3%；挡防工程18.46万方，占总量的88.1%；涵洞工程完成总量的100%；路面底基层完成总量的100%，基层完成总量的100%，下面层完成总量的88.2%，上面层完成3.4%；桥梁桩基42根，占总量的100%，梁板预制95片，占总量的100%，安装95片，占总量的100%.",null,null,"变更数量统计进入"]
[15,"色锣路",106.672,9.7665,2.889,0.8099,2.3439,{"v":0.8113187954309451,"d":"81.1%"},5.6524,4.915,{"v":0.5787539036502329,"d":"57.9%"},null,"累计完成：路基土石方116.9万方，占总量的94.3%，挡防工程22.7万方，占总量的94.8%；涵洞完成总量的100%；路面底基层完成总量的86.9%，基层完成总量的86.9%，下面层完成总量的66.6%，上面层18.1%；桥梁桩基完成100%，梁片预制100%，安装85片，占总量的100%。",null,null,"变更数量统计进入"]
[16,"稻木路",26.362,4.31,1.54,0.1424,1.1809,{"v":0.7668181818181818,"d":"76.7%"},2.3064,1.8064,{"v":0.5351276102088167,"d":"53.5%"},null,"累计完成：路基土石方121.2万方，占总量的100%，挡防工程12.94万方,占总量的97.3%，涵洞完成50道，占总量的80.6%；路面底基层完成总量的24.4%，基层完成总量的24%；桩基完成88根，占总量的100%，梁板预制45片，占总量的72.6%，安装29片，占总量的46.7%。"]
[17,"乡得路",99.253,25.7759,5.5,0.4369,2.7453,{"v":0.4991454545454545,"d":"49.9%"},3.6085,2.7085,{"v":0.13999511171287907,"d":"14.0%"},null,"累计完成：路基土石方133.06万方，占总量的57.7%，挡防工程19.09万方，占总量的55.6%，涵洞完成总量的51.6%；桥梁桩基完成298根，占总量的65.8%，梁板预制60片，占总量的14.5%；隧道掘进586米，占总量8448的6.9%，二衬完成47米。"]
[18,"宜达路",134.308,10.3895,3,1.0816,3.5386,{"v":1.1795333333333333,"d":"118.0%"},3.5386,2.6686,{"v":0.34059386880985615,"d":"34.1%"},null,"累计完成：路基土石方351.8万方，占总量的88.2%,挡防工程6.74万方，占总量的71.1%，涵洞完成总量的89.3%；桥梁桩基170根，占总量的98.8%，T梁预制16片，占总量的80%，空心板预制267片，占总量的99.6%，安装107片，占总量的39.9%。",null,null,"变更数量统计进入"]
[19,"满洛路",72.441,7.968,2.5,0.4462,2.0011,{"v":0.80044,"d":"80.0%"},2.0011,1.5207,{"v":0.2511420682730924,"d":"25.1%"},null,"累计完成：路基土石方114.67万方，占总量的70.5%，挡防工程13.85万方，占总量的72.5%，涵洞完成总量的74.1%；路面垫层完成总量的33.3%；桥梁桩基完成104根，占总量的82.5%，梁片预制50片，占总量的46.3%。"]
[20,"石洛路",80.771,6.5763,1.7,null,null,{"v":0,"d":"0.0%"},null,null,{"v":0,"d":"0.0%"}]
[21,"刷丹路",37,5.61,0.6,null,0.3688,{"v":0.6146666666666667,"d":"61.5%"},0.3688,0.1688,{"v":0.0657397504456328,"d":"6.6%"},null,"累计完成：挡防工程2.74万方,涵洞1道。"]
[22,"九石路",143,41.92,3,0.1368,0.8013,{"v":0.2671,"d":"26.7%"},0.8013,0.4013,{"v":0.019114980916030533,"d":"1.9%"},null,"累计完成：路基土石方8.16万方，挡防工程4.39万方，涵洞10道；梁板预制13片。"]
["合计",null,null,296.1531,51.0463,7.0013,31.446600000000007,{"v":0.6160407316495026,"d":"61.6%"},57.76109999999999,42.67539999999999,{"v":0.1950379719138513,"d":"19.5%"},31266]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：",{"$nulls":3},"分管领导："]