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

{"sheet":"Sheet1","index":0,"n_rows":72,"n_cols":7,"rows_kept":72,"merged":[[0,0,0,6],[2,0,3,0],[2,1,3,1],[2,2,2,4],[2,5,3,5],[2,6,3,6],[6,6,7,6],[8,6,10,6],[17,6,18,6],[45,6,48,6]],"flags":["formulas_cached_only"]}
["2012年第二季度计划执行情况及第三季度计划安排"]
[]
["工程项目名称","年度计划     （万元）","第二季度产值（万元）",null,null,"第三季度（万元）","阶段目标"]
[null,null,"计划产值","实际完成","完成比率"]
["合   计",{"v":237900,"d":"237900.00"},{"v":74374,"d":"74374.00"},{"v":65213.510500000004,"d":"65213.51"},{"v":0.8768320985828382,"d":"87.68%"},{"v":81409,"d":"81409.00"}]
["第一工程公司小计",{"v":35850,"d":"35850.00"},{"v":11900,"d":"11900.00"},{"v":7619.779600000001,"d":"7619.78"},{"v":0.6403176134453782,"d":"64.03%"},{"v":12953,"d":"12953.00"}]
["京台公路廊坊段路基桥隧LQ1标",{"v":20000,"d":"20000.00"},{"v":8600,"d":"8600.00"},{"v":5912.5914,"d":"5912.59"},{"v":0.6875106279069768,"d":"68.75%"},{"v":9000,"d":"9000.00"},"水泥搅拌桩13万米，CFG桩11万米，填方54万米，桩基314根，承台、系梁143座，墩柱240根，盖梁35座，箱梁预制104片，通道涵洞13道"]
["榆商高速公路神谷段LJ-11标",{"v":1500,"d":"1500.00"},{"v":500,"d":"500.00"},{"v":135.49120000000002,"d":"135.49"},{"v":0.27098240000000007,"d":"27.10%"},{"v":360,"d":"360.00"}]
["十堰至天水高速公路汉中段H-C21标",{"v":2300,"d":"2300.00"},{"v":600,"d":"600.00"},{"v":976.2294999999999,"d":"976.23"},{"v":1.6270491666666664,"d":"162.70%"},{"v":1143,"d":"1143.00"},"加快变更索赔进度，及时回笼资金"]
["青兰公路陕西段高速公路第LJ20标",{"v":450,"d":"450.00"},{"v":200,"d":"200.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":450,"d":"450.00"}]
["十天公路陕西段高速公路A-C10标",{"v":450,"d":"450.00"},null,{"v":566.5724,"d":"566.57"}]
["陕西西乡县子路段家营大桥QL标段",null,null,{"v":28.8951,"d":"28.90"}]
["待定任务",{"v":11150,"d":"11150.00"},{"v":2000,"d":"2000.00"},null,null,{"v":2000,"d":"2000.00"}]
["第二工程公司小计",{"v":31650,"d":"31650.00"},{"v":8474,"d":"8474.00"},{"v":8492.7225,"d":"8492.72"},{"v":1.0022094052395563,"d":"100.22%"},{"v":16847,"d":"16847.00"}]
["佛坪隧道",{"v":5500,"d":"5500.00"},{"v":2100,"d":"2100.00"},{"v":1981.2633999999998,"d":"1981.26"},{"v":0.9434587619047619,"d":"94.35%"},{"v":2200,"d":"2200.00"},"主体工程贯通"]
["西宁绕城公路11标",{"v":9800,"d":"9800.00"},{"v":2000,"d":"2000.00"},{"v":753.2845,"d":"753.28"},{"v":0.37664225,"d":"37.66%"},{"v":3000,"d":"3000.00"},"桩145根，墩柱65根、盖梁25座、预制65片，涵洞8道及土方。"]
["榆绥公路交安设施（四个标段）",{"v":10000,"d":"10000.00"},{"v":3000,"d":"3000.00"},3515.02,{"v":1.1716733333333333,"d":"117.17%"},{"v":6486,"d":"6486.00"},"按期完成合同任务"]
["西商高速公路LJ-25标",{"v":2200,"d":"2200.00"},null,68.27,null,{"v":3300,"d":"3300.00"},"加快变更索赔进度，及时回笼资金"]
["陕甘界至永寿起点段路基路面交安绿化55标",{"v":150,"d":"150.00"},{"v":150,"d":"150.00"},null,{"v":0,"d":"0.00%"},{"v":65,"d":"65.00"}]
["西长四个一房建工程3标",{"v":548,"d":"548.00"},{"v":186,"d":"186.00"},227.38,{"v":1.2224731182795698,"d":"122.25%"},{"v":321,"d":"321.00"},"完成剩余工程量"]
["福银高速彬县东收费站3标",null,null,{"v":1205.5982,"d":"1205.60"},null,{"v":768,"d":"768.00"},"完成剩余工程量"]
["福银高速彬县东收费站4标",{"v":1725,"d":"1725.00"},{"v":430,"d":"430.00"},198.41,{"v":0.4614186046511628,"d":"46.14%"},{"v":350,"d":"350.00"},"完成剩余工程量"]
["西宁海东军分区民兵训练综合楼",{"v":869,"d":"869.00"},{"v":300,"d":"300.00"},{"v":403,"d":"403.00"},{"v":1.3433333333333333,"d":"134.33%"},{"v":200,"d":"200.00"}]
["2011年水毁治理工程JT-ZL-1标段",{"v":157,"d":"157.00"},{"v":157,"d":"157.00"},null,{"v":0,"d":"0.00%"},{"v":157,"d":"157.00"},"完成合同工程量"]
["江苏省322省道庞庄桥维修工程",{"v":151,"d":"151.00"},{"v":151,"d":"151.00"},{"v":140.4964,"d":"140.50"},{"v":0.9304397350993378,"d":"93.04%"}]
["待定任务",{"v":550,"d":"550.00"},0]
["第三工程公司小计",{"v":36000,"d":"36000.00"},{"v":10310,"d":"10310.00"},{"v":5470.9136,"d":"5470.91"},{"v":0.5306414742967992,"d":"53.06%"},{"v":12000,"d":"12000.00"}]
["蓝田至周至哑柏公路A6标",{"v":1600,"d":"1600.00"},{"v":660,"d":"660.00"},{"v":165.3312,"d":"165.33"},{"v":0.25050181818181816,"d":"25.05%"},null,"抓紧尾留工程施工"]
["青海省共和至玉树公路GYI-SGA4标",{"v":7500,"d":"7500.00"},{"v":1969,"d":"1969.00"},{"v":170.1985,"d":"170.20"},{"v":0.08643905535804977,"d":"8.64%"},{"v":4500,"d":"4500.00"},"预制箱梁400片、矩形板130片、空心板155片，安装箱梁、矩形板、空心板分别为380片、240片、145片。"]
["西宁绕城公路9标",{"v":13900,"d":"13900.00"},{"v":3900,"d":"3900.00"},{"v":3374.8264999999997,"d":"3374.83"},{"v":0.8653401282051281,"d":"86.53%"},{"v":4500,"d":"4500.00"},"桩34根，墩柱34根、盖梁12座、预制安装50片，隧道掘进、支护245米"]
["西宁绕城公路12标",{"v":10000,"d":"10000.00"},{"v":3181,"d":"3181.00"},{"v":664.5933,"d":"664.59"},{"v":0.20892590380383527,"d":"20.89%"},{"v":2000,"d":"2000.00"},"碎石桩13万米，桩25根，墩柱38根、盖梁15座、预制120片。"]
["十堰至天水高速公路ACD-27标段",{"v":1600,"d":"1600.00"},{"v":500,"d":"500.00"},{"v":757.5356,"d":"757.54"},{"v":1.5150712000000002,"d":"151.51%"},{"v":400,"d":"400.00"}]
["西商隧道及跨线桥装修工程",null,null,{"v":261.3291,"d":"261.33"}]
["设备租赁及安装工程",null,null,{"v":77.0994,"d":"77.10"}]
["咸阳东收费站改扩建工程",{"v":1173,"d":"1173.00"},{"v":100,"d":"100.00"},null,null,{"v":600,"d":"600.00"}]
["待定任务",{"v":227,"d":"227.00"}]
["第四工程公司小计",{"v":27850,"d":"27850.00"},{"v":7600,"d":"7600.00"},{"v":5978.2868,"d":"5978.29"},{"v":0.7866166842105263,"d":"78.66%"},{"v":3220,"d":"3220.00"}]
["神木至盘塘公路改扩建工程石窑村段路基LJ1标",{"v":4500,"d":"4500.00"},{"v":3800,"d":"3800.00"},{"v":2883.246,"d":"2883.25"},{"v":0.758748947368421,"d":"75.87%"},{"v":1510,"d":"1510.00"},"8月31日完工"]
["十堰至天水高速公路ACD-34标段",{"v":450,"d":"450.00"},{"v":300,"d":"300.00"},{"v":707.5214,"d":"707.52"},{"v":2.3584046666666665,"d":"235.84%"},null,"加快变更索赔进度，及时回笼资金"]
["西铜公路陵前立交庄里连接线立交桥",{"v":900,"d":"900.00"},{"v":450,"d":"450.00"},{"v":2387.5194,"d":"2387.52"},{"v":5.305598666666667,"d":"530.56%"},null,"加快变更索赔进度，及时回笼资金"]
["西咸新区北环线1标",null,{"v":500,"d":"500.00"}]
["铜黄高速公路TH-20标",{"$nulls":4},{"v":710,"d":"710.00"},"前期准备工作"]
["待定任务",{"v":22000,"d":"22000.00"},{"v":2550,"d":"2550.00"},{"v":0,"d":"0.00"},null,{"v":1000,"d":"1000.00"}]
["西京路面工程有限公司小计",{"v":66550,"d":"66550.00"},{"v":26540,"d":"26540.00"},{"v":27743.362900000004,"d":"27743.36"},{"v":1.045341480783723,"d":"104.53%"},{"v":24339,"d":"24339.00"}]
["榆绥高速公路路面LM-2标段",{"v":18000,"d":"18000.00"},{"v":7605,"d":"7605.00"},{"v":8318.0419,"d":"8318.04"},{"v":1.0937596186719263,"d":"109.38%"},{"v":9600,"d":"9600.00"},"9月底完工。"]
["神府高速公路路面第14标段",{"v":2000,"d":"2000.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":500,"d":"500.00"},"加快变更索赔进度，及时回笼资金"]
["十天高速公路汉略路面HL-M01标 ",{"v":1800,"d":"1800.00"},{"v":500,"d":"500.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00%"},{"v":1000,"d":"1000.00"}]
["十天高速公路安康东路面AD-M03标 ",{"v":4600,"d":"4600.00"},{"v":500,"d":"500.00"},{"v":2859.5628,"d":"2859.56"},{"v":5.7191256,"d":"571.91%"},{"v":500,"d":"500.00"}]
["十天高速公路安康西路面M02标",{"v":450,"d":"450.00"},{"v":450,"d":"450.00"},{"v":0,"d":"0.00"},null,{"v":450,"d":"450.00"}]
["连云港徐圩新区港前大道工程建设",{"v":22010,"d":"22010.00"},{"v":9300,"d":"9300.00"},{"v":9307.6386,"d":"9307.64"},{"v":1.0008213548387097,"d":"100.08%"},{"v":3500,"d":"3500.00"},"完成一期工程及部分雨水管道"]
["陕晋界收费站改扩建工程",{"v":959,"d":"959.00"},{"v":500,"d":"500.00"},{"v":202.9843,"d":"202.98"},{"v":0.40596859999999996,"d":"40.60%"},{"v":391,"d":"391.00"},"按期完成合同任务"]
["吴靖水毁治理工程JT-ZL-5标段",{"v":710,"d":"710.00"},{"v":710,"d":"710.00"},{"v":298.2838,"d":"298.28"},{"v":0.42011802816901406,"d":"42.01%"},{"v":412,"d":"412.00"},"7月底完工"]
["延志吴高速公路LM-3标",{"v":2000,"d":"2000.00"},{"v":1000,"d":"1000.00"},{"v":816.2475,"d":"816.25"},{"v":0.8162474999999999,"d":"81.62%"},{"v":1184,"d":"1184.00"},"部分底基层、基层、面层"]
["吴靖2012WJLM标段",{"v":1160,"d":"1160.00"},null,{"v":665.136,"d":"665.14"},null,{"v":503,"d":"503.00"},"8月底完工"]
["汉中职业技术学校路面",{"v":476,"d":"476.00"},null,{"v":476.2186,"d":"476.22"}]
["2012年铜延高速公路路面养护工程TYLM-2012",{"v":400,"d":"400.00"},{"$nulls":3},{"v":400,"d":"400.00"},"9月中旬完工"]
["2012年西禹高速公路路面养护工程XYLM-2012",{"v":2000,"d":"2000.00"},{"$nulls":3},{"v":2000,"d":"2000.00"},"8月底完工"]
["新海至徐圩新区XX-2标",{"$nulls":4},{"v":2000,"d":"2000.00"},"底基层、基层、下面层完工。　"]
["青兰高速公路路面工程",{"v":5960,"d":"5960.00"},{"v":5075,"d":"5075.00"},{"v":4411.5128,"d":"4411.51"},{"v":0.8692636059113301,"d":"86.93%"},{"v":1899,"d":"1899.00"},"完成剩余工程量"]
["青银高速公路吴靖段刘家坪和问沟隧道砼路面防滑处理工程项目",null,null,{"v":49.7466,"d":"49.75"}]
["吴靖段路面车辙处治工程LM-WJ-2标",null,null,337.99]
["待定任务",{"v":4025,"d":"4025.00"}]
["集团公司合作项目",{"v":40000,"d":"40000.00"},{"v":9550,"d":"9550.00"},{"v":9908.4451,"d":"9908.45"},{"v":1.0375335183246075,"d":"103.75%"},{"v":12050,"d":"12050.00"}]
["郑洛高速公路改扩建路面第6标段",{"v":1600,"d":"1600.00"},{"v":800,"d":"800.00"},null,{"v":0,"d":"0.00%"}]
["梅大高速公路土建工程4标段",{"v":14500,"d":"14500.00"},{"v":3500,"d":"3500.00"},{"v":2957.2526000000007,"d":"2957.25"},{"v":0.8449293142857145,"d":"84.49%"},{"v":4000,"d":"4000.00"},"按合同要求交工"]
["大广公路龙杨段路基路面工程A2标",{"v":3800,"d":"3800.00"},{"v":1800,"d":"1800.00"},{"v":1115.1354000000001,"d":"1115.14"},{"v":0.6195196666666667,"d":"61.95%"},{"v":600,"d":"600.00"},"按合同要求交工"]
["粤湘高速博深段第8标段",{"v":13900,"d":"13900.00"},{"v":3000,"d":"3000.00"},{"v":3822.3271,"d":"3822.33"},{"v":1.2741090333333334,"d":"127.41%"},{"v":4000,"d":"4000.00"},"按合同要求交工"]
["包茂高速公路柞小段改移高边坡整治"]
["省道303线二级公路长米段土建工程第ZM3标段",{"v":1200,"d":"1200.00"},{"v":450,"d":"450.00"},453.81,{"v":1.0084666666666666,"d":"100.85%"},{"v":450,"d":"450.00"},"按合同要求交工"]
["延延高速公路",{"v":5000,"d":"5000.00"},{"v":0,"d":"0.00"}]
["西安国际港务区大道下穿绕城高速巩固桥梁改造工程",null,null,1559.92,null,{"v":3000,"d":"3000.00"},"按合同要求安排进度"]
["集团公司尾留项目",null,{"v":0,"d":"0.00"}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}