{"text_format":"3","workbook":"xls","n_sheets":9,"sheets":["4","4(2)","5","5(2)","6","12","Sheet1","Sheet2","Sheet3"],"not_rendered":{"external_links":1,"defined_names":6},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"4","index":0,"n_rows":21,"n_cols":12,"rows_kept":21,"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],[18,0,18,1]],"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2022年4月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"扎红隧道",8.36,6.8307,0.7404,0.0545,0.1531,{"v":0.20678011885467318,"d":"20.68%"},4.9919,4.5919,{"v":0.730803577964191,"d":"73.08%"},"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6034.6米，占总量6420米的94%，二衬5676米，占总量的88.4%。"]
[2,"茂红路",158,29.8,1.8254,0.2181,0.314,{"v":0.1720170921441876,"d":"17.20%"},20.0593,17.7593,{"v":0.6731308724832215,"d":"67.31%"},"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99%，上面层97%；桥梁桩基完成234根，占总量的96%，小箱梁预制329片，占总量的99.1%，安装329片，占总量的99.1%；隧道掘进11491米，占总量11532米的99.6%，二衬完成11380米，占总量的98.7%。"]
[3,"理小路",96.1,19.5835,2.5,0.352,0.7059,{"v":0.28236,"d":"28.24%"},13.2185,11.1585,{"v":0.6749814895192381,"d":"67.50%"},"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97%，基层完成92%，下面层完成84%,上面层完成84%；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5317米，占总量7030米的75.6%，二衬5153米，占总量的73.3%。"]
[4,"卓小路",119.532,22.2835,1.2,0.1159,0.4181,{"v":0.3484166666666667,"d":"34.84%"},16.2082,13.519,{"v":0.727363295712074,"d":"72.74%"},"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100%完成；隧道掘进2004米，占总量3350米的59.8%，二衬完成1864.8米，占总量的56%"]
[5,"刷丹路",37,5.61,0.4988,0.0434,0.1776,{"v":0.35605453087409783,"d":"35.61%"},3.5971,2.9971,{"v":0.6411942959001783,"d":"64.12%"},"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1788米，占总量2224米的80.4%，二衬1698米，占总量的76.3%。"]
[6,"乡得路",99.253,25.7759,1.2596,0.1526,0.406,{"v":0.322324547475389,"d":"32.23%"},16.5154,14.3986,{"v":0.6407302945774929,"d":"64.07%"},"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396片，占总量的96%，梁片安装372片，占总量的89.8%；隧道掘进6547.5米，占总量8448米的77.5%,二衬完成4761米，占总量的56.4%。"]
[7,"九石路",143,41.92,5.8238,0.1728,0.4389,{"v":0.07536316494385109,"d":"7.54%"},7.627,6.697,{"v":0.18194179389312976,"d":"18.19%"},"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389根，梁板预制274片，安装174片,现浇箱梁36跨;隧道掘进2263米,二衬1985米。"]
[8,"道新路",120.95,12.9941,0.0677,0.0282,0.0282,{"v":0.41654357459379615,"d":"41.65%"},7.4191,6.7191,{"v":0.5709591276040665,"d":"57.10%"},"主体工程已基本完工"]
[9,"文木路",28.125,2.8946,1.1089,0.0941,0.2773,{"v":0.25006763459283976,"d":"25.01%"},1.1973,0.9373,{"v":0.41363228079872866,"d":"41.36%"},"累计完成：路基土石方25.6万方，占总量的90.4%，挡防工程2.9万方，占总量的46.8%,,涵洞完成总量的69.3%；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833米，占总量1218米的68.3%，二衬完成483.9米，占总量的39.7%。"]
[10,"小高山隧道",8.003,4.1623,1.0139,0.0476,0.1056,{"v":0.10415228326264918,"d":"10.42%"},1.7952,1.7952,{"v":0.4313000024025178,"d":"43.13%"},"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1796米，占总量3252的55.2%，二衬1708米，占总量的52.5%。"]
[11,"依牛路",51.962,5.1529,0.8035,0.0678,0.2348,{"v":0.29222153080273805,"d":"29.22%"},2.4723,2.4723,{"v":0.4797880804983602,"d":"47.98%"},"累计完成：路基土石方127.9万方，占总量的97.6%，挡防工程17.65万方，占总量的82.5%，涵洞完成道总量的97.9%；路面底基层完成97.3%，基层完成89.3%，下面层完成57.4%，上面层完成15%；桥梁100%完成。"]
[12,"普格路",109.617,10.9462,3.2,0.4389,1.2654,{"v":0.3954375,"d":"39.54%"},5.8732,5.8732,{"v":0.536551497323272,"d":"53.66%"},"累计完成：路基土石方305.6万方，占总量的94.3%，挡防工程40.6万方，占总量的93.1%，涵洞完成总量的93.7%；路面底基层完成总量的43.7%，基层42.2%，下面层34.9%，上面层2.1%；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%。"]
[13,"团普路",37.72,3.96,0.289,0.0971,0.2388,{"v":0.8262975778546714,"d":"82.63%"},2.3794,2.3794,{"v":0.6008585858585859,"d":"60.09%"},"主体工程已基本完工"]
[14,"夹金山隧道",9.945,18.4785,3,0.306,0.6152,{"v":0.20506666666666665,"d":"20.51%"},0.6152,0.6152,{"v":0.03329274562329193,"d":"3.33%"},"累计完成：路基土石方5.04万方，占总量的16.3%，挡防工程0.52万方，占总量的13.5%；隧道主洞掘进62米，平导洞掘进210米。"]
["合计",null,1027.567,210.3922,23.331000000000003,2.1890000000000005,5.3789,{"v":0.2305473404483305,"d":"23.05%"},103.9691,91.91309999999999,{"v":0.49416803474653526,"d":"49.42%"}]
[]
[null,"制表：陈红",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]

{"sheet":"4(2)","index":1,"n_rows":22,"n_cols":14,"rows_kept":22,"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2022年4月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"漳大路",67.8,4.3784,{"$nulls":4},3.9735,3.5235,{"v":0.9075232961812534,"d":"90.75%"},"主体工程已基本完工"]
[2,"理黑路",64.579,20.5502,null,0.057,0.0815,null,0.6067,0.4587,{"v":0.029522827028447413,"d":"2.95%"},"正在进行路面施工"]
[3,"迭玛路",98.855,11.4663,{"$nulls":4},9.0859,8.2735,{"v":0.7924003383829135,"d":"79.24%"},"主体工程全面完工，已移交"]
[4,"宜达路",134.308,10.3895,{"$nulls":4},6.8257,5.7702,{"v":0.6569806054189327,"d":"65.70%"},"主体工程已基本完工,目前进行养护用房施工"]
[5,"满洛路",72.441,7.968,{"$nulls":4},5.5724,4.8931,{"v":0.699347389558233,"d":"69.93%"},"主体工程已基本完工"]
[6,"石洛路",80.771,6.5763,{"$nulls":4},5.6045,4.817,{"v":0.8522269361190943,"d":"85.22%"},"主体工程已基本完工"]
[7,"色锣路",106.672,9.7665,{"$nulls":4},6.9475,6.1101,{"v":0.711360262120514,"d":"71.14%"},"主体工程已基本完工"]
[8,"川九路",123.142,33.3565]
[9,"九若路",169.063,22.4092]
[10,"桑然路",103.14,21.42]
["合计",null,1020.771,148.2809,0,0.057,0.0815,null,38.6162,33.8461,4.649361654809388]
[]
[null,"制表：陈红",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":"5","index":2,"n_rows":21,"n_cols":12,"rows_kept":21,"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],[18,0,18,1]],"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2022年5月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"扎红隧道",8.36,6.8307,0.7404,0.0469,0.2,{"v":0.27012425715829286,"d":"27.01%"},5.0388,4.6388,{"v":0.7376696385436339,"d":"73.77%"},"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6092米，占总量6420米的94.9%，二衬5762米，占总量的89.7%。"]
[2,"茂红路",158,29.8,1.8254,0.1609,0.4749,{"v":0.26016215623972827,"d":"26.02%"},20.2202,17.9202,{"v":0.6785302013422818,"d":"67.85%"},"累计完成：路基全部完成；路面底基层完成总量的99%，基层完99%,下面层99%，上面层97%；桥梁桩基完成234根，占总量的96%，小箱梁预制329片，占总量的99.1%，安装329片，占总量的99.1%；隧道掘进11509米，占总量11532米的99.8%，二衬完成11476米，占总量的99.5%。"]
[3,"理小路",96.1,19.5835,2.5,0.3811,1.087,{"v":0.43479999999999996,"d":"43.48%"},13.5996,11.5396,{"v":0.6944417494319197,"d":"69.44%"},"累计完成：路基土石方306万方，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97%，基层完成97%，下面层完成95%,上面层完成94%；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5423米，占总量7030米的77.1%，二衬5249米，占总量的74.7%。"]
[4,"卓小路",119.532,22.2835,1.2,0.2001,0.6182,{"v":0.5151666666666667,"d":"51.52%"},16.4083,13.7191,{"v":0.7363430340835148,"d":"73.63%"},"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100%完成；隧道掘进2101米，占总量3350米的62.7%，二衬完成1936米，占总量的57.8%"]
[5,"刷丹路",37,5.61,0.4988,0.0439,0.2215,{"v":0.444065757818765,"d":"44.41%"},3.641,3.041,{"v":0.6490196078431372,"d":"64.90%"},"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1807米，占总量2224米的81.3%，二衬1716米，占总量的77.2%。"]
[6,"乡得路",99.253,25.7759,1.2596,0.1407,0.5467,{"v":0.43402667513496346,"d":"43.40%"},16.6561,14.5393,{"v":0.6461888818625149,"d":"64.62%"},"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396片，占总量的96%，梁片安装372片，占总量的89.8%；隧道掘进6762米，占总量8448米的80%,二衬完成4868米，占总量的57.6%。"]
[7,"九石路",143,41.92,5.8238,0.2768,0.7157,{"v":0.12289226965211716,"d":"12.29%"},7.9038,6.9738,{"v":0.18854484732824428,"d":"18.85%"},"累计完成：路基土石方156万方，挡防工程24.9万方，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392根，梁板预制274片，安装174片,现浇箱梁36跨;隧道掘进2420米,二衬2189米。"]
[8,"道新路",120.95,12.9941,0.0677,0.0176,0.0458,{"v":0.6765140324963073,"d":"67.65%"},7.4367,6.7367,{"v":0.5723135884747693,"d":"57.23%"},"主体工程已基本完工"]
[9,"文木路",28.125,2.8946,1.1089,0.0986,0.3759,{"v":0.33898457931283255,"d":"33.90%"},1.2959,1.0359,{"v":0.4476957092517101,"d":"44.77%"},"累计完成：路基土石方25.6万方，占总量的90.4%，挡防工程3.6万方，占总量的58%,,涵洞完成总量的69.3%；路面底基层完成70.8%，基层完成70.8%；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873米，占总量1218米的71.7%，二衬完成553米，占总量的45.4%。"]
[10,"小高山隧道",8.003,4.1623,1.0139,0.1344,0.24,{"v":0.236709734687839,"d":"23.67%"},1.9296,1.9296,{"v":0.463589842154578,"d":"46.36%"},"累计完成：路基土石方87.8万方，占总量的80%，挡防工程2.3万方，占总量的71.2%；隧道掘进1956米，占总量3252的60.1%，二衬1868米，占总量的57.4%。"]
[11,"依牛路",51.962,5.1529,0.8035,0.0496,0.2844,{"v":0.3539514623522091,"d":"35.40%"},2.5219,2.5219,{"v":0.489413728191892,"d":"48.94%"},"累计完成：路基土石方136.5万方，占总量的90.2%，挡防工程19万方，占总量的97.2%，涵洞完成道总量的97.9%；路面底基层完成97.3%，基层完成91%，下面层完成57.4%，上面层完成15%；桥梁100%完成。"]
[12,"普格路",109.617,10.9462,3.2,0.471,1.7364,{"v":0.5426249999999999,"d":"54.26%"},6.3442,6.3442,{"v":0.5795801282636897,"d":"57.96%"},"累计完成：路基土石方316.8万方，占总量的92%，挡防工程41.6万方，占总量的91.6%，涵洞完成总量的97.9%；路面底基层完成总量的55.8%，基层52.8%，下面层44.3%，上面层4.8%；桥梁桩基91根，占总量的91%，梁板预制27片，占总量的100%,安装27片，占总量的100%。"]
[13,"团普路",37.72,3.96,0.289,0.0453,0.2841,{"v":0.9830449826989621,"d":"98.30%"},2.4247,2.4247,{"v":0.6122979797979798,"d":"61.23%"},"主体工程已基本完工"]
[14,"夹金山隧道",9.945,18.4785,3,0.2996,0.9148,{"v":0.30493333333333333,"d":"30.49%"},0.9148,0.9148,{"v":0.04950618286116297,"d":"4.95%"},"累计完成：路基土石方7.4万方，占总量的23.7%，挡防工程0.77万方，占总量的28.6%；隧道主洞掘进130米，二衬12米，平导洞掘进261米，二衬33米。"]
["合计",null,1027.567,210.3922,23.331000000000003,2.3665000000000003,7.745399999999998,{"v":0.3319789121769319,"d":"33.20%"},106.33560000000001,94.27959999999999,{"v":0.5054160753107768,"d":"50.54%"}]
[]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]

{"sheet":"5(2)","index":3,"n_rows":22,"n_cols":14,"rows_kept":22,"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2022年5月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"漳大路",67.8,4.3784,{"$nulls":4},3.9735,3.5235,{"v":0.9075232961812534,"d":"90.75%"},"主体工程已基本完工"]
[2,"理黑路",64.579,20.5502,null,0.0237,0.1052,null,0.6304,0.4824,{"v":0.030676100475907776,"d":"3.07%"},"正在进行路面施工"]
[3,"迭玛路",98.855,11.4663,{"$nulls":4},9.0859,8.2735,{"v":0.7924003383829135,"d":"79.24%"},"主体工程全面完工，已移交"]
[4,"宜达路",134.308,10.3895,{"$nulls":4},6.8257,5.7702,{"v":0.6569806054189327,"d":"65.70%"},"主体工程已基本完工,目前进行养护用房施工"]
[5,"满洛路",72.441,7.968,{"$nulls":4},5.5724,4.8931,{"v":0.699347389558233,"d":"69.93%"},"主体工程已基本完工"]
[6,"石洛路",80.771,6.5763,{"$nulls":4},5.6045,4.817,{"v":0.8522269361190943,"d":"85.22%"},"主体工程已基本完工"]
[7,"色锣路",106.672,9.7665,{"$nulls":4},6.9475,6.1101,{"v":0.711360262120514,"d":"71.14%"},"主体工程已基本完工"]
[8,"川九路",123.142,33.3565]
[9,"九若路",169.063,22.4092]
[10,"桑然路",103.14,21.42]
["合计",null,1020.771,148.2809,0,0.0237,0.1052,null,38.639900000000004,33.8698,4.6505149282568485]
[]
[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":"6","index":4,"n_rows":21,"n_cols":12,"rows_kept":21,"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],[18,0,18,1]],"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2022年6月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"扎红隧道",8.36,6.8307,0.7404,0.0465,0.2465,{"v":0.3329281469475959,"d":"33.29%"},5.0853,4.6853,{"v":0.7444771399710132,"d":"74.45%"},"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6136米，占总量6420米的95.6%，二衬5847米，占总量的91.1%。"]
[2,"茂红路",158,29.8,1.8254,0.1484,0.6233,{"v":0.3414594061575545,"d":"34.15%"},20.3686,18.0686,{"v":0.683510067114094,"d":"68.35%"},"累计完成：路基全部完成；路面底基层完成总量的99%，基层完99%,下面层99%，上面层97%；桥梁桩基完成234根，占总量的96%，小箱梁预制329片，占总量的99.1%，安装329片，占总量的99.1%；隧道掘进11532米，占总量11532米的100%，二衬完成11532米，占总量的100%。"]
[3,"理小路",96.1,19.5835,2.5,0.2988,1.3858,{"v":0.5543199999999999,"d":"55.43%"},13.8984,11.8384,{"v":0.7096994919192177,"d":"70.97%"},"累计完成：路基土石方306万方，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97%，基层完成97%，下面层完成95%,上面层完成94%；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5533米，占总量7030米的78.7%，二衬5357米，占总量的76.2%。"]
[4,"卓小路",119.532,22.2835,1.2,0.2545,0.8727,{"v":0.7272500000000001,"d":"72.73%"},16.6628,13.9736,{"v":0.7477640406578859,"d":"74.78%"},"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100%完成；隧道掘进2173米，占总量3350米的64.8%，二衬完成1975米，占总量的58.9%"]
[5,"刷丹路",37,5.61,0.4988,0.0266,0.2481,{"v":0.49739374498797106,"d":"49.74%"},3.6676,3.0676,{"v":0.6537611408199644,"d":"65.38%"},"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1862米，占总量2224米的83.7%，二衬1764米，占总量的79.3%。"]
[6,"乡得路",99.253,25.7759,1.2596,0.1776,0.7243,{"v":0.5750238170847889,"d":"57.50%"},16.8337,14.7169,{"v":0.6530790389472336,"d":"65.31%"},"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421片，占总量的100%，梁片安装390片，占总量的92.6%；隧道掘进7079米，占总量8448米的83.8%,二衬完成  米，占总量的  %。"]
[7,"九石路",143,41.92,5.8238,0.3448,1.0605,{"v":0.18209759950547752,"d":"18.21%"},8.2486,7.3186,{"v":0.19677003816793892,"d":"19.68%"},"累计完成：路基土石方156.5万方，挡防工程25.8万方，涵洞303道；路面底基层完成29.7万平方米,基层完成28.1万平方米，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405根，梁板预制274片，安装205片,现浇箱梁36跨;隧道掘进2671米,二衬2421米。"]
[8,"道新路",120.95,12.9941,0.0677,0.0051,0.0509,{"v":0.7518463810930577,"d":"75.18%"},7.4418,6.7418,{"v":0.5727060742952571,"d":"57.27%"},"主体工程已基本完工"]
[9,"文木路",28.125,2.8946,1.1089,0.0653,0.4412,{"v":0.39787176481197584,"d":"39.79%"},1.3612,1.1012,{"v":0.4702549575070821,"d":"47.03%"},"累计完成：路基土石方25.6万方，占总量的90.4%，挡防工程4万方，占总量的64.7%,,涵洞完成总量的69.3%；路面底基层完成77%，基层完成77%；桥梁桩基完成20根，占总量的100%,梁板预制30片，占总量的96.8%，安装28片，占总量的90.3%；隧道掘进918米，占总量1218米的75.4%，二衬完成714米，占总量的58.6%。"]
[10,"小高山隧道",8.003,4.1623,1.0139,0.114,0.354,{"v":0.3491468586645626,"d":"34.91%"},2.0436,2.0436,{"v":0.49097854551570047,"d":"49.10%"},"累计完成：路基土石方102.8万方，占总量的93.6%，挡防工程2.3万方，占总量的71.2%；隧道掘进2116米，占总量3252的65.1%，二衬2028米，占总量的62.4%。"]
[11,"依牛路",51.962,5.1529,0.8035,0.0856,0.37,{"v":0.46048537647790916,"d":"46.05%"},2.6075,2.6075,{"v":0.506025733082342,"d":"50.60%"},"累计完成：路基土石方136.5万方，占总量的90.2%，挡防工程19万方，占总量的97.2%，涵洞完成道总量的97.9%；路面底基层完成97.5%，基层完成96.5%，下面层完成57.6%，上面层完成41.5%；桥梁100%完成。"]
[12,"普格路",109.617,10.9462,3.2,0.2658,2.0022,{"v":0.6256875000000001,"d":"62.57%"},6.61,6.61,{"v":0.6038625276351611,"d":"60.39%"},"累计完成：路基土石方330.7万方，占总量的96.1%，挡防工程43.6万方，占总量的96%，涵洞完成总量的97.9%；路面底基层完成总量的58.2%，基层55.2%，下面层44.3%，上面层4.8%；桥梁桩基92根，占总量的93.8%，梁板预制27片，占总量的100%,安装27片，占总量的100%。"]
[13,"团普路",37.72,3.96,0.289,0.0122,0.2963,{"v":1.0252595155709343,"d":"102.53%"},2.4369,2.4369,{"v":0.6153787878787879,"d":"61.54%"},"主体工程已基本完工"]
[14,"夹金山隧道",9.945,18.4785,3,0.221,1.1358,{"v":0.3786,"d":"37.86%"},1.1358,1.1358,{"v":0.061466028086695344,"d":"6.15%"},"累计完成：路基土石方7.4万方，占总量的23.7%，挡防工程0.77万方，占总量的28.6%；隧道主洞掘进303米，二衬65米，平导洞掘进380米，二衬115米。"]
["合计",null,1027.567,210.3922,23.331000000000003,2.0662,9.8116,{"v":0.4205391967768205,"d":"42.05%"},108.4018,96.3458,{"v":0.5152367815917129,"d":"51.52%"}]
[]
[null,"制表：罗淑华",null,null,"复核：",{"$nulls":3},"部门负责人：   ",null,null,"  分管领导："]

{"sheet":"12","index":5,"n_rows":21,"n_cols":12,"rows_kept":21,"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],[18,0,18,1],[19,0,19,11]],"flags":["formulas_cached_only"]}
["兴蜀公司管理项目投资及形象进度完成情况（截止2022年12月底）"]
[{"$nulls":11},"统计：项目管理部"]
["序号","项目名称","建设规模\n(Km)","概算投资(亿元)","本年计划（亿元）","本月完成（亿元）","本年完成（亿元）","占年计划（%）","开工累计\n完成（亿元）",null,"占概算投资（%）","累计形象进度完成情况"]
[{"$nulls":8},"全部","其中\n建安"]
[1,"扎红隧道",8.36,6.8307,0.7404,0.0899,0.5961,{"v":0.8051053484602917,"d":"80.51%"},5.4349,5.0349,{"v":0.795657838874493,"d":"79.57%"},"累计完成：路基土石方9.6万方，占总量的87.9%；挡防工程1.6万方，占总量的88%；桥梁桩基54根，占总量的100%；隧道掘进6420米，占总量6420米的100%，二衬6297米，占总量的98%。"]
[2,"茂红路",158,29.8,1.8254,0.0368,1.8617,{"v":1.0198860523720827,"d":"101.99%"},21.607,19.307,{"v":0.7250671140939597,"d":"72.51%"},"累计完成：路基全部完成；路面底基层完成总量的100%，基层完100%,下面层100%，上面层100%；桥梁完成100%，隧道完成100%。机电安装工程完成。"]
[3,"理小路",96.1,19.5835,2.5,0.0978,2.7196,{"v":1.08784,"d":"108.78%"},15.2322,12.9722,{"v":0.777807848443843,"d":"77.78%"},"累计完成：路基土石方306万方，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97%，基层完成97%，下面层完成95%,上面层完成94%；桥梁100%完成；隧道掘进6530米，占总量7030米的92.9%，二衬6317米，占总量的89.9%。"]
[4,"卓小路",119.532,22.2835,1.2,0.1036,1.7064,{"v":1.422,"d":"142.20%"},17.4965,14.6073,{"v":0.7851773733928692,"d":"78.52%"},"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100%完成；隧道掘进2748米，占总量3350米的82%，二衬完成2482米，占总量的74.1%"]
[5,"刷丹路",37,5.61,0.4988,null,0.3002,{"v":0.6018444266238974,"d":"60.18%"},3.7197,3.1197,{"v":0.6630481283422459,"d":"66.30%"},"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1946米，已掘进完毕至交汇处，二衬1946米，已施工完毕至交汇处。"]
[6,"乡得路",99.253,25.7759,1.2596,0.0531,1.3528,{"v":1.0739917434106065,"d":"107.40%"},18.8418,16.725,{"v":0.7309851450385825,"d":"73.10%"},"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%；桥梁完成100%；隧道掘进8178米，占总量8448米的96.8%，二衬完成7761米，占总量的91.9%。"]
[7,"九石路",143,41.92,5.8238,0.7888,7.3332,{"v":1.2591778563824305,"d":"125.92%"},14.5213,12.0913,{"v":0.3464050572519084,"d":"34.64%"},"累计完成：路基土石方261万方，占总量的75.7%，挡防工程53.3万方，占总量的79%，涵洞完成64%；路面底基层完成47%,基层完成47%，下面层完成39%,上面层完成39%；桥梁桩基完成505根，占总量的68%，梁板预制337片，占总量的75.2%，安装274片,占总量的61.2%，现浇箱梁77跨，占总量的40.3%；隧道掘进4581米,占总量15116米的30.3%，二衬4203米，占总量的27.8%,其中贡嘎隧道掘进426米，占总量9961米的4.3%。"]
[8,"道新路",120.95,12.9941,0.0677,0.002,0.0677,{"v":1,"d":"100.00%"},7.4586,6.7586,{"v":0.5739989687627461,"d":"57.40%"},"主体工程已基本完工"]
[9,"文木路",28.125,2.8946,1.1089,0.2779,0.8989,{"v":0.810623140048697,"d":"81.06%"},1.8189,1.5589,{"v":0.6283769778207697,"d":"62.84%"},"累计完成：路基完成100%；路面完成100%；桥梁完成100%；隧道掘进1164米，占总量1359米的85.6%，二衬完成957米，占总量的70.4%。"]
[10,"小高山隧道",8.003,4.1623,1.0139,0.335,1.3672,{"v":1.348456455271723,"d":"134.85%"},3.0568,3.0568,{"v":0.734401652932273,"d":"73.44%"},"累计完成：路基土石方105.8万方，占总量的96.4%，挡防工程3.8万方，占总量的100%；路面底基层完成总量的100%，,基层完成总量的100%；隧道掘进3034米，占总量3252的93.3%，二衬2637米，占总量的81.1%。"]
[11,"依牛路",51.962,5.1529,0.8035,null,0.6725,{"v":0.8369632856253889,"d":"83.70%"},2.91,2.91,{"v":0.5647305400842245,"d":"56.47%"},"累计完成：主体工程完成，路面全部铺筑完毕。目前施工交安、房建工程。"]
[12,"普格路",109.617,10.9462,3.2,0.3236,3.5729,{"v":1.11653125,"d":"111.65%"},8.1807,8.1807,{"v":0.7473552465695859,"d":"74.74%"},"累计完成：路基土石方343.5万方，占总量的100%,涵洞完成总量的100%；路面底基层完成总量的94.9%，基层94.7%，下面层92.2%，上面层34.9%；桥梁桩基98根，占总量的100%，预制梁全部预制安装完成，现浇梁完成96.2%。"]
[13,"团普路",37.72,3.96,0.289,null,0.2963,{"v":1.0252595155709343,"d":"102.53%"},2.4369,2.4369,{"v":0.6153787878787879,"d":"61.54%"},"主体工程已基本完工"]
[14,"夹金山隧道",9.945,18.4785,3,0.2794,3.4629,{"v":1.1542999999999999,"d":"115.43%"},3.4629,2.9629,{"v":0.1874015748031496,"d":"18.74%"},"累计完成：路基土石方7.4万方，占总量的23.7%，挡防工程1.5万方，占总量的50%；隧道主洞掘进1410米，占总量9350米的15.1%，二衬1197米，占总量的12.8%，平导洞掘进3273米，占总量9364米的34.9%，二衬715米，占总量的7.6%。"]
["合计",null,1027.567,210.3922,23.331000000000003,2.3878999999999997,26.2084,{"v":1.1233294758047232,"d":"112.33%"},126.17819999999999,111.72219999999999,{"v":0.5997285070454133,"d":"59.97%"}]
["备注说明：1、刷丹路本年计划0.4988万元，因施工任务改变投资减少，工程实体已于本年8月掘进到电站交汇处，完成了本年计划；2、依牛路本年计划0.8035万元，因本年施工图清单单价批复后与原预估单价有偏差，导致投资任务减少，实际现场主体工程已于11月完成；3、未列入本年计划的收尾项目完成0.3226亿元，本年共计完成26.53亿元\n"]
[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":6,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet2","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}