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

{"sheet":"3","index":0,"n_rows":23,"n_cols":14,"rows_kept":23,"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]],"flags":["formulas_cached_only"]}
["兴蜀公司管理项目投资及形象进度完成情况（截至2021年3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",123.142,33.3565,1.7,0.23,0.23,{"v":0.13529411764705884,"d":"13.53%"},24.4022,20.4912,{"v":0.7315575674905941,"d":"73.16%"},"累计完成：路基土石方169万方，占总量的100%，挡防工程34.7万方，占总量的100%，涵洞完成总量的100%；路面底基层完成92%，基层完成92%，下面层92%,上面层92%；桥梁桩基完成306根，占总量的100%，梁板预制239片，占总量的100%,安装239片，占总量的100%。隧道掘进10184米，占总量10184米的100%，二衬完成10184米，占总量的100%。"]
[2,"若九路",169.063,22.4092,0.473,0.008,0.008,{"v":0.016913319238900635,"d":"1.69%"},7.934,6.8123,{"v":0.3540510147617943,"d":"35.41%"},"主体工程已基本完工"]
[3,"扎红隧道","8.36（其中隧道6.41）",6.8307,1.3185,0.2054,0.2054,{"v":0.1557830868411073,"d":"15.58%"},3.9544,3.7544,{"v":0.5789157772995447,"d":"57.89%"},"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50根，占总量的100%；隧道掘进5152米，占总量6420米的80.2%，二衬4894米，占总量的76.2%。"]
[4,"茂红路",158,29.8,4.0729,0.6613,0.6613,{"v":0.16236588180411993,"d":"16.24%"},15.1829,13.8829,{"v":0.509493288590604,"d":"50.95%"},"累计完成：路基土石方107.1万方，占总量的64.4%，挡防工程59.6万方，占总量的80.2%，涵洞完成总量的96%；路面底基层完成总量的82%，基层完79%,下面层73%；桥梁桩基完成227根，占总量的88.7%，小箱梁预制103片，占总量的30.1%，安装71片，占总量的21.3%；隧道掘进9274米，占总量11688米的79.3%，二衬完成8215米，占总量的70.3%。"]
[5,"理小路",96.1,19.5835,3.7593,0.4368,0.4368,{"v":0.11619184422631873,"d":"11.62%"},9.1836,7.6236,{"v":0.46894579620598975,"d":"46.89%"},"累计完成：路基土石方286.8万方，占总量的93.6%，挡防工程33.3万立方米，占总量的79.4%，涵洞完成29.4%；路面底基层完成23.6%，基层完成12.4%，下面层完成12.4%，上面层完成12.4%；桥梁桩基90根，占总量的79.6%，梁板预103片，占总量的75.6%，安装92片，占总量的66.6%；隧道掘进2838米，占总量7030米的40.4%，二衬2303米，占总量的32.7%。"]
[6,"卓小路",119.532,22.2835,3.039,0.08,0.08,{"v":0.026324448831852584,"d":"2.63%"},11.4565,9.2673,{"v":0.514124800861624,"d":"51.41%"},"累计完成：路基土石方226.4万方，占总量的73.1%，挡防工程76.2万方，占总量的100%，涵洞完成总量的73.4%；路面底基层完成总量的55.2%，基层完成43.3%,下面层完成24.1%；桥梁桩基280根，占总量的79.7%，梁板预制191片，占总量的45.4%，安装85片，占总量的20.2%；隧道掘进1240米，占总量3350米的37%，二衬完成1131米，占总量的33.7%。"]
[7,"刷丹路",37,5.61,0.5,0.0728,0.0728,{"v":0.1456,"d":"14.56%"},2.9427,2.3427,{"v":0.5245454545454545,"d":"52.45%"},"累计完成：路基土石方完成52.3万方，占总量的100%，挡防工程11.9万方,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%,上面层完成总量的45.7%；桥梁桩基完成58根，占总量的96.7%，梁板预制47片，占总量的55.9%，安装40片，占总量的47.6%；隧道掘进822米，占总量2224米的37%，二衬700米，占总量的31.5%。"]
[8,"乡得路",99.253,25.7759,2.1325,0.075,0.075,{"v":0.035169988276670575,"d":"3.52%"},14.2058,12.6058,{"v":0.5511272157325253,"d":"55.11%"},"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100%；路面底基层完成95%，基层完成95%，下面层完成95%，上面层完成63%；桥梁桩基完成447根，占总量的98.7%，梁板预制389片，占总量的94%，梁片安装372片，占总量的89.8%；隧道掘进4469米，占总量8448的52.9%，二衬完成3081米，占总量的36.5%。"]
[9,"桑然路",103.14,21.42,0.5283,0.112,0.112,{"v":0.21200075714556124,"d":"21.20%"},16.2891,14.0207,{"v":0.7604621848739496,"d":"76.05%"},"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；路面垫层完成100%，底基层完成100%，基层完成100%，下面层完成97.5%，上面层完成96%;隧道掘进5839米，占总量5839米的100%，二衬5805米,占总量的99.4%。"]
[10,"九石路",143,41.92,2.94,0.045,0.045,{"v":0.015306122448979591,"d":"1.53%"},4.3554,3.9254,{"v":0.10389790076335878,"d":"10.39%"},"累计完成：路基土石方143.8方，挡防工程26.7万方，涵洞303道；路面垫层完成26.3万平方米，底基层完成25.1万平方米,基层完成23.8万平方米；桥梁桩基完成168根，梁板预制115片，安装92片,现浇箱梁300立方米;隧道掘进175米,二衬48米。"]
[11,"道新路",120.95,12.9941,1.2851,{"$nulls":3},6.0855,5.4855,{"v":0.46832793344671814,"d":"46.83%"},"累计完成：路基土石方372.1万方，占总量的99%，挡防工程18.2万方，占总量的100%，涵洞完成总量的99.5%；路面底基层完成总量的58.7%，基层完成总量的46.9%，下面层完成总量的21%，上面层完成总量的5.6%；桥梁桩基完成46根，占总量的100%，梁板预制52片，占总量的100%,安装35片，占总量的67.3%。"]
[12,"文木路",28.125,2.8946,1.0631]
[13,"小高山隧道",8.003,4.1623,1.4,0.2277,0.2277,{"v":0.16264285714285717,"d":"16.26%"},0.9857,0.9857,{"v":0.23681618336016144,"d":"23.68%"},"累计完成：隧道掘进1131米，占总量3252的34.7%，二衬1029米，占总量的31.6%。",null,0.8]
[14,"依牛路",51.962,5.1529,1.5284,0.0971,0.0971,{"v":0.06353048940068046,"d":"6.35%"},1.624,1.624,{"v":0.3151623357720895,"d":"31.52%"},"累计完成：路基土石方91.4万方，占总量的100%，挡防工程10.5万方，占总量的75.3%，涵洞完成道总量的93.5%；路面底基层完成62.2%，基层完成62.2%；桥梁桩基完成34根，占总量的100%，梁板预制95片，占总量的80.5%，安装79片，占总量的66.9%。"]
[15,"普格路",109.617,10.9462,3.2,0.4093,0.4093,{"v":0.12790625,"d":"12.79%"},2.5936,2.5936,{"v":0.23694067347572675,"d":"23.69%"},"累计完成：路基土石方129.5万方，占总量的40.8%，挡防工程16.1万方，占总量的42.4%，涵洞完成107道，占总量的39.1%；路面底基层完成总量的31.6%，基层30.4%，下面层30.4%，上面层3.2%；桥梁桩基39根，占总量的48.1%，梁板预制21片，占总量的36.8%,安装21片，占总量的36.8%。",null,"1/0.852*0.8"]
[16,"团普路",37.72,3.96,1.26,0.1106,0.1106,{"v":0.08777777777777777,"d":"8.78%"},1.2725,1.2725,{"v":0.3213383838383838,"d":"32.13%"},"累计完成：路基土石方91.1万方，占总量的94.3%，挡防工程14.3万方，占总量的100%，涵洞完成24道，占总量的39.3%;路面底基层完成总量的42.8%，基层完成18.2%，下面层完成14.9%,上面层完成3.2%。"]
["合计",null,2161.249,269.09939999999995,30.200100000000003,2.771,2.771,{"v":0.09175466306402957,"d":"9.18%"},122.46789999999999,106.68759999999997,{"v":0.4551028356064711,"d":"45.51%"}]
[]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]

{"sheet":"3 (2)","index":1,"n_rows":19,"n_cols":14,"rows_kept":19,"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]],"flags":["formulas_cached_only"]}
["兴蜀公司管理项目(收尾项目）投资及形象进度完成情况（截止2021年3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,"漳大路",67.8,4.3784,0.02,{"$nulls":3},3.9735,3.5235,{"v":0.9075232961812534,"d":"90.75%"},"主体工程已基本完工"]
[2,"理黑路",64.579,20.5502,{"$nulls":4},0.5072,0.3592,{"v":0.024681025002189758,"d":"2.47%"},"累计完成：路基土石方18.6万方,挡防工程完成5.1万方，涵洞完成17道,隔离护栏88.9%。"]
[3,"迭玛路",98.855,11.4663,0.018,{"$nulls":3},9.0679,8.2555,{"v":0.7908305207433958,"d":"79.08%"},"主体工程已基本完工"]
[4,"宜达路",134.308,10.3895,0.1216,{"$nulls":3},6.7597,5.7042,{"v":0.6506280379229029,"d":"65.06%"},"主体工程已基本完工"]
[5,"满洛路",72.441,7.968,0.32,{"$nulls":3},5.4314,4.7521,{"v":0.6816516064257028,"d":"68.17%"},"主体工程已基本完工"]
[6,"石洛路",80.771,6.5763,{"$nulls":4},5.3978,4.6103,{"v":0.820795888265438,"d":"82.08%"},"主体工程已基本完工"]
[7,"色泥路",150.981,11.8069,{"$nulls":4},8.7801,7.7676,{"v":0.7436414300112645,"d":"74.36%"},"主体工程已基本完工"]
[8,"色锣路",106.672,9.7665,{"$nulls":4},6.9475,6.1101,{"v":0.711360262120514,"d":"71.14%"},"主体工程已基本完工"]
["合计",null,2161.249,82.90209999999999,0.4796,0,0,{"v":0,"d":"0.00%"},46.8651,41.082499999999996,{"v":0.5653065483262789,"d":"56.53%"}]
[]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]
[]
[{"$nulls":13},0.8]
[]
[{"$nulls":13},"1/0.852*0.8"]

{"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"]}