{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["12"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"12","index":0,"n_rows":23,"n_cols":12,"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]]}
["兴蜀公司管理项目投资及形象进度完成情况（截止2021年12底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"川九路",123.142,33.3565,1.7,null,1.7749,{"$f":"G5/E5","v":{"v":1.0440588235294117,"d":"104.41%"}},25.9471,22.0361,{"$f":"I5/D5","v":{"v":0.7778723786968058,"d":"77.79%"}},"主体工程基本完工,已交工验收"]
[2,"若九路",169.063,22.4092,0.2491,null,0.251,{"v":1.0076274588518668,"d":"100.76%"},8.177,6.9553,{"v":0.36489477536011994,"d":"36.49%"},"主体工程基本完工,已交工验收"]
[3,"扎红隧道",8.36,6.8307,1.0385,0.0861,1.0898,{"v":1.049398170438132,"d":"104.94%"},4.8388,4.4388,{"v":0.7083900625118948,"d":"70.84%"},"累计完成：路基土石方9.6万方，占总量的71.3%；挡防工程1.6万方，占总量的88%；桥梁桩基50根，占总量的100%；隧道掘进5815米，占总量6420米的90.6%，二衬5576米，占总量的86.8%。"]
[4,"茂红路",158,29.8,4.0729,0.3171,5.2237,{"v":1.2825505168307596,"d":"128.26%"},19.7453,17.4453,{"v":0.6625939597315437,"d":"66.26%"},"累计完成：路基土石方178.6万方，占总量的99%，挡防工程77.6万方，占总量的99.3%，涵洞完成总量的99%；路面底基层完成总量的99%，基层完99%,下面层95%，上面层93%；桥梁桩基完成234根，占总量的96%，小箱梁预制320片，占总量的96.4%，安装259片，占总量的78%；隧道掘进11277米，占总量11532米的97.8%，二衬完成11126米，占总量的96.5%。"]
[5,"理小路",96.1,19.5835,3.7593,0.196,3.7658,{"v":1.0017290453009868,"d":"100.17%"},12.5126,10.4526,{"v":0.6389358388439248,"d":"63.89%"},"累计完成：路基土石方299.5万方，占总量的99%，挡防工程42.2万立方米，占总量的100%，涵洞完成99%；路面底基层完成88%，基层完成80%，下面层完成78%,上面层完成78%；桥梁桩基115根，占总量的100%，梁板预制113片，占总量的100%，安装113片，占总量的100%；隧道掘进4916米，占总量7030米的69.9%，二衬4745米，占总量的67.5%。"]
[6,"卓小路",119.532,22.2835,3.039,0.2901,4.4136,{"v":1.4523198420533068,"d":"145.23%"},15.7901,13.1009,{"v":0.7086005340274194,"d":"70.86%"},"累计完成：路基土石方314.2万方，占总量的97.9%，挡防工程88.5万方，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99%,下面层完成98.5%，上面层完成87%；桥梁桩基351根，占总量的100%，梁板预制384片，占总量的100%，安装384片，占总量的100%；隧道掘进1839米，占总量3350米的54.9%，二衬完成1698米，占总量的50.7%"]
[7,"刷丹路",37,5.61,0.5,0.0541,0.5496,{"v":1.0992,"d":"109.92%"},3.4195,2.8195,{"v":0.609536541889483,"d":"60.95%"},"累计完成：路基完成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99.5%；桥梁桩基完成58根，占总量的96.7%，梁板预制63片，占总量的75%，安装60片，占总量的71.4%；隧道掘进1748米，占总量2224米的78.6%，二衬1638米，占总量的73.6%。"]
[8,"乡得路",99.253,25.7759,1.8168,0.1616,1.9786,{"v":1.0890576838397181,"d":"108.91%"},16.1094,13.9926,{"v":0.6249791471878771,"d":"62.50%"},"累计完成：路基完成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6121米，占总量8448米的72.4%,二衬完成4552米，占总量的53.8%。"]
[9,"桑然路",103.14,21.42,0.5283,null,0.5469,{"v":1.0352072685973879,"d":"103.52%"},16.724,14.4556,{"v":0.780765639589169,"d":"78.08%"},"主体工程已基本完工"]
[10,"九石路",143,41.92,2.73,0.1379,2.8777,{"v":1.054102564102564,"d":"105.41%"},7.1881,6.2581,{"v":0.17147185114503816,"d":"17.15%"},"累计完成：路基土石方156万方，挡防工程23.5万方，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，下面层完成23万平方米,上面层完成13万平方米；桥梁桩基完成385根，梁板预制274片，安装174片,现浇箱梁33跨;隧道掘进1695米,二衬1446米。"]
[11,"道新路",120.95,12.9941,1.2851,null,1.3054,{"v":1.0157964360750136,"d":"101.58%"},7.3909,6.6909,{"v":0.5687889118907813,"d":"56.88%"},"主体工程已基本完工"]
[12,"文木路",28.125,2.8946,0.8715,0.1436,0.92,{"v":1.0556511761331038,"d":"105.57%"},0.92,0.66,{"v":0.3178332066606785,"d":"31.78%"},"累计完成：路基土石方20.2万方，占总量的71.4%，挡防工程2.2万方，占总量的36.2%,；桥梁桩基完成20根，占总量的100%,梁板预制28片，占总量的90.3%；隧道掘进612米，占总量1421米的43.1%，二衬完成290米，占总量的20.4%。"]
[13,"小高山隧道",8.003,4.1623,0.9,0.0385,0.9316,{"v":1.035111111111111,"d":"103.51%"},1.6896,1.6896,{"v":0.4059294140258991,"d":"40.59%"},"累计完成：路基土石方85.8万方，占总量的78.2%，挡防工程2.3万方，占总量的71.2%；隧道掘进1673米，占总量3252的51.4%，二衬1627米，占总量的50%。"]
[14,"依牛路",51.962,5.1529,0.7,0.0661,0.7106,{"v":1.0151428571428571,"d":"101.51%"},2.2375,2.2375,{"v":0.43422150633623785,"d":"43.42%"},"累计完成：路基土石方127.9万方，占总量的97.6%，挡防工程16.5万方，占总量的76.9%，涵洞完成道总量的93.5%；路面底基层完成78.2%，基层完成78.1%，下面层完成57.4%，上面层完成15%；桥梁桩基完成34根，占总量的100%，梁板预制118片，占总量的100%，安装118片，占总量的100%。"]
[15,"普格路",109.617,10.9462,2,0.496,2.4235,{"v":1.21175,"d":"121.18%"},4.6078,4.6078,{"v":0.42094973598143653,"d":"42.09%"},"累计完成：路基土石方248.4万方，占总量的79.5%，挡防工程30.8万方，占总量的78.6%，涵洞完成总量的75.4%；路面底基层完成总量的36%，基层34.9%，下面层30.4%，上面层0.4%；桥梁桩基84根，占总量的97.7%，梁板预制27片，占总量的100%,安装27片，占总量的100%。"]
[16,"团普路",37.72,3.96,0.9474,0.1963,0.9787,{"v":1.0330377876293013,"d":"103.30%"},2.1406,2.1406,{"v":0.5405555555555556,"d":"54.06%"},"累计完成：路基完成100%；路面底基层完成总量的100%，基层完成100%，下面层完成100%,上面层完成95.8%；桥梁100%完成。"]
["合计",null,{"$f":"SUM(C5:C20)","v":1412.967},{"$f":"SUM(D5:D20)","v":269.09939999999995},{"$f":"SUM(E5:E20)","v":26.137900000000002},{"$f":"SUM(F5:F20)","v":2.1834},{"$f":"SUM(G5:G20)","v":29.741400000000006},{"v":1.1378649394174745,"d":"113.79%"},{"$f":"SUM(I5:I20)","v":149.4383},{"$f":"SUM(J5:J20)","v":129.9812},{"v":0.5553275109494857,"d":"55.53%"}]
[]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]