{"text_format":"3","workbook":"xls","n_sheets":5,"sheets":["6","7","Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"6","index":0,"n_rows":26,"n_cols":13,"rows_kept":26,"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],[25,1,25,2]],"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2019年6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,"川九路",123.142,33.3565,10,1.2549,4.6413,{"v":0.46413000000000004,"d":"46.41%"},11.3669,8.1288,{"v":0.3407701647355088,"d":"34.08%"},"累计完成：路基土石方71.24万方，占总量的44.2%，挡防工程33.14万方，占总量的99.1%，涵洞完成131道，占总量的87%；路面底基层完成27.8%，基层完成16.1%，下面层2.3%；桥梁桩基完成287根，占总量的99.3%，梁板预制122片，占总量的54.2%,安装58片，占总量的25.8%。隧道掘进3644米，占总量10184米的35.8%，二衬完成2728米，占总量的26.8%。",0.2]
[2,"若九路",169.063,22.4092,5.3739,0.3537,1.235,{"v":0.22981447365972574,"d":"22.98%"},3.2576,2.2359,{"v":0.14536886635845994,"d":"14.54%"},"累计完成：路基土石方86.72万方，占总量的61.3%，挡防工程9.9万方，占总量的47.3%，涵洞完成55%；路面底基层完成总量的32.6%，基层完成25.7%，下面层完成15.6%；桥梁桩基完成52根，占总量的63.4%,梁板预制17片，占总量的18.3%。"]
[3,"漳大路",67.8,3.6783,2.5952,0.287,0.9167,{"v":0.35322903822441426,"d":"35.32%"},0.9167,0.7167,{"v":0.24921838892966858,"d":"24.92%"},"累计完成：路基土石方55.1万方，占总量的45.4%，挡防工程6.97万方，占总量的47%，涵洞完成33.7%；桥梁桩基完成16根，占总量的100%，梁板预制8片占总量的100%，。"]
[4,"扎红隧道","8.36（其中隧道6.41）",6.8307,1.9806,0.0975,0.7214,{"v":0.3642330606886802,"d":"36.42%"},1.7498,1.5498,{"v":0.256167010701685,"d":"25.62%"},"累计完成：路基土石方7.8万方，占总量的58%；挡防工程1.06万方，占总量的80.3%；桥梁桩基49根，占总量的90.7%；隧道掘进2399米，占总量6420米的37.4%，二衬1744米，占总量6420米的27.2%"]
[5,"茂红路",158,29.8,4,0.1571,0.5939,{"v":0.148475,"d":"14.85%"},0.5939,0.2939,{"v":0.01992953020134228,"d":"1.99%"},"累计完成：挡防工程1.12万方，占总量的2%；桥梁桩基完成1根。"]
[6,"理小路",96.1,19.5835,1.936,0.3322,0.9036,{"v":0.46673553719008265,"d":"46.67%"},3.1859,2.0759,{"v":0.16268287078407845,"d":"16.27%"},"累计完成：路基土石方76.93万方，占总量的25.1%，挡防工程14.23万立方米，占总量的33.9%，涵洞完成8.4%；路面底基层完成8.1%，基层完成10%；桥梁桩基42根，占总量的37.3%，梁板预34片，占总量的41.5%，安装34片，占总量的41.5%；隧道掘进238米，占总量7030米的3.4%，二衬60米。"]
[7,"理黑路",64.579,20.5502,0.3107,0.0416,0.0708,{"v":0.22787254586417768,"d":"22.79%"},0.3509,0.2009,{"v":0.017075259608178996,"d":"1.71%"},"累计完成：路基土石方17.27万方,挡防工程完成3.66万方。"]
[8,"迭玛路",98.855,11.4663,4,0.49,1.6581,{"v":0.414525,"d":"41.45%"},4.9096,4.396,{"v":0.4281764823875182,"d":"42.82%"},"累计完成：路基土石方完成336万方，占总量84%；挡防完成14.59万方，占总量的64%；桥梁桩基134根，占总量的81%；涵洞完成198道，占总量的81%；梁板预制完成92片，占总量的29%；路面垫层完成总量的34%，底基层完成总量的17%，基层完成总量的1%。"]
[9,"唐花路",95.57,5.8033,0.6447,0.1675,0.4798,{"v":0.7442221188149526,"d":"74.42%"},3.6713,3.0312,{"v":0.6326228180517981,"d":"63.26%"},"累计完成：路基主体工程已完工，底基层完成总量的100%，基层完成总量的89%,下面层完成总量的33%"]
[10,"卓小路",119.532,22.2835,4.4957,0.1461,0.3964,{"v":0.08817314322574904,"d":"8.82%"},2.0237,1.2737,{"v":0.0908160746740862,"d":"9.08%"},"累计完成：路基土石方19.6万方，占总量的6.3%，挡防工程11.28万方，占总量的17.1%，涵洞2道；桥梁桩基55根，占总量的15.8%；隧道掘进161米，占总量3350米的4.8%，二衬完成72米，占总量的2.1%"]
[11,"刷丹路",37,5.61,1.4,0.0304,0.1375,{"v":0.09821428571428573,"d":"9.82%"},0.6116,0.4116,{"v":0.10901960784313726,"d":"10.90%"},"累计完成：路基土石方完成10.59万方，挡防工程5.99万方,涵洞完成15道；路面基层完成2.3万平方米；桥梁桩基完成14根，梁板预制9片，安装9片。"]
[12,"乡得路",99.253,25.7759,4.7252,1.0766,2.6139,{"v":0.5531829340557014,"d":"55.32%"},8.2456,7.1456,{"v":0.31989571654142046,"d":"31.99%"},"累计完成：路基土石方230.3万方，占总量的99.8%，挡防工程33.5万方，占总量的97.5%，涵洞完成总量的87.7%；路面垫层完成74%，底基层完成74%，基层完成74%，下面层完成31%；桥梁桩基完成433根，占总量的95.6%，梁板预制248片，占总量的59.9%，梁片安装202片，占总量的48.8%；隧道掘进1464米，占总量8448的17.3%，二衬完成871米，占总量的10.3%。"]
[13,"桑然路",103.14,21.42,2.3,0.2222,0.7759,{"v":0.33734782608695657,"d":"33.73%"},12.6637,10.5665,{"v":0.5912091503267973,"d":"59.12%"},"累计完成：路基土石方基本完成，涵洞全部完成；桥梁工程基本完成；隧道掘进4359米，占总量5839米的74.6%，二衬4109米占总量5839米的70.4%。路面垫层完成100%，底基层完成99.9%，基层完成99.8%，下面层完成97.5%，上面层完成67.3%；"]
[14,"九石路",143,41.92,3.4026,0.1043,0.2129,{"v":0.0625697995650385,"d":"6.26%"},1.4126,1.1326,{"v":0.033697519083969465,"d":"3.37%"},"累计完成：路基土石方57.94万方，挡防工程13万方，涵洞68道；桥梁桩基完成28根，梁板预制21片，安装18片。"]
[15,"稻木路",26.362,4.31,0.3824,null,0.3436,{"v":0.8985355648535565,"d":"89.85%"},3.164,2.6212,{"v":0.7341067285382832,"d":"73.41%"},"主体工程已基本完成"]
[16,"宜达路",134.308,10.3895,2.6838,0.6959,1.6599,{"v":0.6184887100380058,"d":"61.85%"},5.3322,4.3605,{"v":0.5132297030655951,"d":"51.32%"},"累计完成：路基土石方基本完成，涵洞完成总量的98.2%；桥梁已经完成；路面垫层完成91.4%，底基层完成67.4%，基层完成52%，下面层完成44.8%，上面层完成37.6%。",0.1017]
[17,"满洛路",72.441,7.968,2.7158,0.4059,1.1488,{"v":0.4230061123794094,"d":"42.30%"},3.8072,3.1279,{"v":0.47781124497991967,"d":"47.78%"},"累计完成：路基工程基本完成；桥梁桩基完成125根，占总量的99.2%，梁片预制108片，占总量的100%，梁片安装57片，占总量的52.8%。路面垫层完成总量的99%,底基层完成80%，基层完成80%，下面层完成35%，上面层完成13%；",0.0489]
[18,"石洛路",80.771,6.5763,3.782,0.3142,0.8392,{"v":0.22189317821258592,"d":"22.19%"},0.8392,0.6893,{"v":0.12760975016346576,"d":"12.76%"},"累计完成：路基土石方93.8万方，占总量的46.8%，挡防工程4.43万方，占总量的38.7%，涵洞88道，占总量的40.7%；路面垫层完成总量的16.7%，底基层完成总量的8.6%，基层完成总量的8.6%；桥梁桩基完成76根，占总量的34.5%，梁板预制2片。"]
[19,"色泥路",150.981,11.8069,0.3968,0.0975,0.257,{"v":0.6476814516129032,"d":"64.77%"},8.5372,7.5247,{"v":0.701301781161863,"d":"70.13%"},"主体工程已基本完工。"]
[20,"色锣路",106.672,9.7665,0.4144,0.1128,0.2957,{"v":0.7135617760617762,"d":"71.36%"},6.8266,5.9892,{"v":0.6687042440997286,"d":"66.87%"},"主体工程已基本完工。"]
["合计",null,1954.929,321.2898,57.5398,6.3873999999999995,19.901400000000002,{"v":0.3458719008408094,"d":"34.59%"},83.4662,67.4719,{"v":0.25978477997122845,"d":"25.98%"}]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：",null,null,"分管领导："]

{"sheet":"7","index":1,"n_rows":26,"n_cols":13,"rows_kept":26,"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],[25,1,25,2]],"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2019年7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,"川九路",123.142,33.3565,10,1.3708,6.0121,{"v":0.60121,"d":"60.12%"},12.7377,9.2256,{"v":0.38186560340563314,"d":"38.19%"},"累计完成：路基土石方85.79万方，占总量的53.2%，挡防工程33.55万方，占总量的99.2%，涵洞完成135道，占总量的90%；路面底基层完成37.1%，基层完成27.1%，下面层11.5%,上面层1.3%；桥梁桩基完成299根，占总量的99.7%，梁板预制146片，占总量的64.9%,安装66片，占总量的29.3%。隧道掘进4285米，占总量10184米的42.1%，二衬完成3283米，占总量的32.2%。",0.274]
[2,"若九路",169.063,22.4092,5.3739,0.3897,1.6247,{"v":0.3023316399635274,"d":"30.23%"},3.6473,2.6256,{"v":0.16275904539207112,"d":"16.28%"},"累计完成：路基土石方99.3万方，占总量的70.4%，挡防工程11.2万方，占总量的53.1%，涵洞完成66.6%；路面底基层完成总量的50.4%，基层完成37.9%，下面层完成20.1%；桥梁桩基完成59根，占总量的72%,梁板预制30片，占总量的32.6%，安装13片，占总量的14.1%。"]
[3,"漳大路",67.8,3.6783,2.5952,0.2941,1.2108,{"v":0.46655363748458695,"d":"46.66%"},1.2108,1.0108,{"v":0.3291738031155697,"d":"32.92%"},"累计完成：路基土石方74.9万方，占总量的61.7%，挡防工程8.75万方，占总量的59%，涵洞完成35%；桥梁桩基完成16根，占总量的100%，梁板预制8片占总量的100%，。"]
[4,"扎红隧道","8.36（其中隧道6.41）",6.8307,1.9806,0.1184,0.8398,{"v":0.42401292537614865,"d":"42.40%"},1.8682,1.6682,{"v":0.2735005197124746,"d":"27.35%"},"累计完成：路基土石方9.6万方，占总量的71.3%；挡防工程1.06万方，占总量的80.3%；桥梁桩基49根，占总量的90.7%；隧道掘进2607米，占总量6420米的40.6%，二衬1858米，占总量6420米的28.9%"]
[5,"茂红路",158,29.8,4,0.342,0.9359,{"v":0.233975,"d":"23.40%"},0.9359,0.6359,{"v":0.03140604026845637,"d":"3.14%"},"累计完成：路基土石方2.38万方，占总量的1.7%，挡防工程4.91万方，占总量的6.5%；桥梁桩基完成5根，占总量的2.2%。"]
[6,"理小路",96.1,19.5835,1.936,0.2597,1.1633,{"v":0.6008780991735537,"d":"60.09%"},3.4456,2.3356,{"v":0.17594403451885515,"d":"17.59%"},"累计完成：路基土石方80.6万方，占总量的26.3%，挡防工程15.2万立方米，占总量的36.3%，涵洞完成8.4%；路面底基层完成8.1%，基层完成10%，下面层完成12.4%，上面层完成12.4%；桥梁桩基44根，占总量的39.3%，梁板预34片，占总量的41.5%，安装34片，占总量的41.5%；隧道掘进336米，占总量7030米的4.8%，二衬96米，占总量的1.4%。"]
[7,"理黑路",64.579,20.5502,0.3107,0.0641,0.1349,{"v":0.43418088187962667,"d":"43.42%"},0.415,0.265,{"v":0.020194450662280657,"d":"2.02%"},"累计完成：路基土石方17.65万方,挡防工程完成4.94万方，涵洞完成3道。"]
[8,"迭玛路",98.855,11.4663,4,0.6395,2.2976,{"v":0.5744,"d":"57.44%"},5.5491,5.0355,{"v":0.48394861463593314,"d":"48.39%"},"累计完成：路基土石方完成338万方，占总量85%；挡防完成16.5万方，占总量的73%；桥梁桩基成孔136根，占总量的83%；涵洞完成214道，占总量的87%；梁板预制完成95片，占总量的44%；梁板架设完成76片，占总量的24%；路面垫层完成总量的46%，底基层完成总量的24%，基层完成总量的10%。"]
[9,"唐花路",95.57,5.8033,0.6447,0.16,0.6398,{"v":0.992399565689468,"d":"99.24%"},3.8313,3.1912,{"v":0.6601933382730516,"d":"66.02%"},"累计完成：路基主体工程已完工，底基层完成总量的100%，基层完成总量的98%,下面层完成总量的73%，上面层完成总量的22%。"]
[10,"卓小路",119.532,22.2835,4.4957,0.2322,0.6286,{"v":0.13982249705273928,"d":"13.98%"},2.2559,1.5059,{"v":0.10123634079027083,"d":"10.12%"},"累计完成：路基土石方24.8万方，占总量的8%，挡防工程15.02万方，占总量的21.4%，涵洞2道；桥梁桩基72根，占总量的20.5%；隧道掘进236米，占总量3350米的7%，二衬完成72米，占总量的2.1%。"]
[11,"刷丹路",37,5.61,1.4,0.0713,0.2088,{"v":0.14914285714285716,"d":"14.91%"},0.6829,0.4829,{"v":0.12172905525846701,"d":"12.17%"},"累计完成：路基土石方完成19.9万方，挡防工程6.1万方,涵洞完成15道；路面底基层完成4.4万平方米，基层完成3.5万平方米；桥梁桩基完成14根，梁板预制9片，安装9片。"]
[12,"乡得路",99.253,25.7759,4.7252,0.8455,3.4594,{"v":0.7321171590620503,"d":"73.21%"},9.0911,7.9911,{"v":0.35269767495994325,"d":"35.27%"},"累计完成：路基土石方230.7万方，占总量的100%，挡防工程39.7万方，占总量的100%，涵洞完成总量的93%；路面垫层完成79%，底基层完成79%，基层完成74%，下面层完成31%；桥梁桩基完成433根，占总量的95.6%，梁板预制315片，占总量的76.1%，梁片安装257片，占总量的62.1%；隧道掘进1700米，占总量8448的20.1%，二衬完成990米，占总量的11.7%。"]
[13,"桑然路",103.14,21.42,2.3,0.3075,1.0834,{"v":0.47104347826086956,"d":"47.10%"},12.9712,10.8228,{"v":0.605564892623716,"d":"60.56%"},"累计完成：路基土石方基本完成，涵洞全部完成；桥梁工程基本完成；隧道掘进4528米，占总量5839米的77.5%，二衬4245米占总量5839米的72.7%。路面垫层完成100%，底基层完成99.9%，基层完成99.8%，下面层完成97.5%，上面层完成84.8%。",0.0512]
[14,"九石路",143,41.92,3.4026,0.0934,0.3063,{"v":0.09001939693175807,"d":"9.00%"},1.506,1.226,{"v":0.035925572519083966,"d":"3.59%"},"累计完成：路基土石方61.2万方，挡防工程13.6万方，涵洞68道；桥梁桩基完成29根，梁板预制21片，安装18片。"]
[15,"稻木路",26.362,4.31,0.3824,null,0.3436,{"v":0.8985355648535565,"d":"89.85%"},3.164,2.6212,{"v":0.7341067285382832,"d":"73.41%"},"主体工程已基本完成"]
[16,"宜达路",134.308,10.3895,2.6838,0.4975,2.1574,{"v":0.8038601982263953,"d":"80.39%"},5.8297,4.858,{"v":0.5611145868424852,"d":"56.11%"},"累计完成：路基土石方基本完成，涵洞完成总量的98.2%；桥梁已经完成；路面垫层完成96%，底基层完成81%，基层完成81%，下面层完成69%，上面层完成68%。"]
[17,"满洛路",72.441,7.968,2.7158,0.2998,1.4486,{"v":0.533397157375359,"d":"53.34%"},4.107,3.4277,{"v":0.5154367469879518,"d":"51.54%"},"累计完成：路基工程基本完成；桥梁桩基完成126根，占总量的100%，梁片预制108片，占总量的100%，梁片安装66片，占总量的61.1%。路面垫层完成总量的99%,底基层完成95%，基层完成95%，下面层完成45%，上面层完成22%；"]
[18,"石洛路",80.771,6.5763,3.782,0.3562,1.1954,{"v":0.3160761501850873,"d":"31.61%"},1.1954,1.0455,{"v":0.18177394583580433,"d":"18.18%"},"累计完成：路基土石方113.7万方，占总量的56.8%，挡防工程6.72万方，占总量的58.7%，涵洞139道，占总量的64.4%；路面垫层完成总量的31.7%，底基层完成总量的18.6%，基层完成总量的18.3%；桥梁桩基完成112根，占总量的50.9%，梁板预制16片，占总量的7.4%。"]
[19,"色泥路",150.981,11.8069,0.3968,0.0927,0.3497,{"v":0.8813004032258065,"d":"88.13%"},8.6299,7.6174,{"v":0.701301781161863,"d":"70.13%"},"主体工程已基本完工。"]
[20,"色锣路",106.672,9.7665,0.4144,0.0542,0.3499,{"v":0.8443532818532818,"d":"84.44%"},6.8808,6.0434,{"v":0.6687042440997286,"d":"66.87%"},"主体工程已基本完工。"]
["合计",null,1954.929,321.2898,57.5398,6.4886,26.389999999999997,{"v":0.45863906374370433,"d":"45.86%"},89.9548,73.6353,{"v":0.2799802545863579,"d":"28.00%"}]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：",null,null,"分管领导："]

{"sheet":"Sheet1","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}