{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Estimados","Incurridos"],"not_rendered":{"images":2,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Estimados","index":0,"n_rows":175,"n_cols":28,"rows_kept":175,"merged":[[6,1,6,2],[6,3,6,4],[6,5,6,6],[7,1,7,2],[7,3,7,4],[10,1,10,13],[10,15,10,27],[11,1,11,2],[12,1,14,1],[15,1,15,2],[16,1,16,2],[18,1,18,13],[18,15,18,27],[19,1,19,2],[20,1,27,1],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2],[33,1,33,2],[35,1,35,13],[35,15,35,27],[36,1,36,2],[37,1,39,1],[40,1,40,2],[41,1,41,2],[42,1,42,2],[44,1,44,13],[44,15,44,27],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,2],[49,1,49,2],[50,1,50,2],[51,1,51,2],[52,1,52,2],[53,1,53,2],[54,1,54,2],[55,1,55,3],[56,1,56,3],[57,1,57,3],[58,1,58,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,65,3],[66,1,66,3],[67,1,67,3],[68,1,68,3],[69,1,69,3],[70,1,70,3],[71,1,71,3],[72,1,72,3],[73,1,73,3],[74,1,74,3],[75,1,75,3],[76,1,76,3],[77,1,77,3],[78,1,78,3],[79,1,79,3],[80,1,80,3],[81,1,81,3],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,2],[111,1,111,2],[113,1,113,13],[113,15,113,27],[114,1,114,2],[115,1,115,2],[116,1,116,2],[117,1,117,2],[118,1,118,2],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[136,1,136,3],[137,1,137,3],[138,1,138,3],[139,1,139,3],[140,1,140,3],[141,1,141,3],[142,1,142,3],[143,1,143,3],[144,1,144,3],[145,1,145,3],[146,1,146,3],[147,1,147,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[154,1,154,3],[155,1,155,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[167,1,167,3],[168,1,168,3],[169,1,169,2],[171,1,171,2],[171,4,171,5],[171,15,171,16],[171,17,171,18],[171,19,171,20],[171,21,171,22],[172,1,172,2],[172,4,172,5],[172,15,172,16],[172,17,172,18],[172,19,172,20],[172,21,172,22],[173,1,173,2],[173,4,173,5],[173,15,173,16],[173,17,173,18],[173,19,173,20],[173,21,173,22],[174,1,174,2],[174,4,174,5],[174,15,174,16],[174,17,174,18],[174,19,174,20],[174,21,174,22]]}
[]
[]
[]
[{"$nulls":13},"Estimación de la Orden de Trabajo"]
[]
[]
[null,"Estimación de la OT (HBS): ",null,{"$f":"$E175","v":{"v":0,"d":"0.00"}},null,{"$f":"R175","v":{"v":0,"d":"0.00"}}]
[null,"Fecha de inicio estimado: ",null,"DD/MM/AAAA",{"$nulls":7},"Duración estimada (días naturales):",0]
[]
[]
[null,"Orden de Trabajo de Requisitos (OTR)",{"$nulls":13},"Revisión de la Estimación de la OTR por la STIC"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Fichero EAP","Objetivos","SI/NO",{"$nulls":8},{"$f":"SUM(E13:L13)","v":0},{"$f":"$E13*[1]HBS!$C$3+$F13*[1]HBS!$C$4+$G13*[1]HBS!$C$5+$H13*[1]HBS!$C$6+$I13*[1]HBS!$C$7+$J13*[1]HBS!$C$8+$K13*[1]HBS!$C$10+$L13*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P13:W13)","v":0},{"$f":"$P13*[1]HBS!$C$3+$Q13*[1]HBS!$C$4+$R13*[1]HBS!$C$5+$S13*[1]HBS!$C$6+$T13*[1]HBS!$C$7+$U13*[1]HBS!$C$8+$V13*[1]HBS!$C$10+$W13*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y13-N13","v":{"v":0,"d":"0.00"}},{"$f":"IF($N13=0,0,IF($Z13<>0,$Z13/$N13,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Requisitos","SI/NO",{"$nulls":8},{"$f":"SUM(E14:L14)","v":0},{"$f":"$E14*[1]HBS!$C$3+$F14*[1]HBS!$C$4+$G14*[1]HBS!$C$5+$H14*[1]HBS!$C$6+$I14*[1]HBS!$C$7+$J14*[1]HBS!$C$8+$K14*[1]HBS!$C$10+$L14*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P14:W14)","v":0},{"$f":"$P14*[1]HBS!$C$3+$Q14*[1]HBS!$C$4+$R14*[1]HBS!$C$5+$S14*[1]HBS!$C$6+$T14*[1]HBS!$C$7+$U14*[1]HBS!$C$8+$V14*[1]HBS!$C$10+$W14*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y14-N14","v":{"v":0,"d":"0.00"}},{"$f":"IF($N14=0,0,IF($Z14<>0,$Z14/$N14,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Matriz Objetivos vs Requisitos","SI"]
[null,"Documento de Especificación de Requisitos",null,"SI"]
[null,"Estimación de OTR (HBS)",null,{"$f":"E17*[1]HBS!$C$3+F17*[1]HBS!$C$4+G17*[1]HBS!$C$5+H17*[1]HBS!$C$6+I17*[1]HBS!$C$7+J17*[1]HBS!$C$8+K17*[1]HBS!$C$10+L17*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E13:E16)","v":0},{"$f":"SUM(F13:F16)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(N13:N16)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P13:P16)","v":0},{"$f":"SUM(Q13:Q16)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Y13:Y16)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z13:Z16)","v":{"v":0,"d":"0.00"}},{"$f":"IF($N17=0,0,IF($Z17<>0,$Z17/$N17,0))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Orden de Trabajo de Análisis (OTA)",{"$nulls":13},"Revisión de la Estimación de la OTA por la STIC"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Fichero EAP","Casos de Uso","SI/NO",{"$nulls":8},{"$f":"SUM(E21:L21)","v":0},{"$f":"$E21*[1]HBS!$C$3+$F21*[1]HBS!$C$4+$G21*[1]HBS!$C$5+$H21*[1]HBS!$C$6+$I21*[1]HBS!$C$7+$J21*[1]HBS!$C$8+$K21*[1]HBS!$C$10+$L21*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P21:W21)","v":0},{"$f":"$P21*[1]HBS!$C$3+$Q21*[1]HBS!$C$4+$R21*[1]HBS!$C$5+$S21*[1]HBS!$C$6+$T21*[1]HBS!$C$7+$U21*[1]HBS!$C$8+$V21*[1]HBS!$C$10+$W21*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y21-N21","v":{"v":0,"d":"0.00"}},{"$f":"IF($N21=0,0,IF($Z21<>0,$Z21/$N21,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Diagrama BPMN","SI/NO",{"$nulls":8},{"$f":"SUM(E22:L22)","v":0},{"$f":"$E22*[1]HBS!$C$3+$F22*[1]HBS!$C$4+$G22*[1]HBS!$C$5+$H22*[1]HBS!$C$6+$I22*[1]HBS!$C$7+$J22*[1]HBS!$C$8+$K22*[1]HBS!$C$10+$L22*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P22:W22)","v":0},{"$f":"$P22*[1]HBS!$C$3+$Q22*[1]HBS!$C$4+$R22*[1]HBS!$C$5+$S22*[1]HBS!$C$6+$T22*[1]HBS!$C$7+$U22*[1]HBS!$C$8+$V22*[1]HBS!$C$10+$W22*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y22-N22","v":{"v":0,"d":"0.00"}},{"$f":"IF($N22=0,0,IF($Z22<>0,$Z22/$N22,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Catálogo de Actores","SI/NO",{"$nulls":8},{"$f":"SUM(E23:L23)","v":0},{"$f":"$E23*[1]HBS!$C$3+$F23*[1]HBS!$C$4+$G23*[1]HBS!$C$5+$H23*[1]HBS!$C$6+$I23*[1]HBS!$C$7+$J23*[1]HBS!$C$8+$K23*[1]HBS!$C$10+$L23*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P23*[1]HBS!$C$3+$Q23*[1]HBS!$C$4+$R23*[1]HBS!$C$5+$S23*[1]HBS!$C$6+$T23*[1]HBS!$C$7+$U23*[1]HBS!$C$8+$V23*[1]HBS!$C$10+$W23*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,null,"Casos de Uso de Test","SI/NO",{"$nulls":8},{"$f":"SUM(E24:L24)","v":0},{"$f":"$E24*[1]HBS!$C$3+$F24*[1]HBS!$C$4+$G24*[1]HBS!$C$5+$H24*[1]HBS!$C$6+$I24*[1]HBS!$C$7+$J24*[1]HBS!$C$8+$K24*[1]HBS!$C$10+$L24*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P24*[1]HBS!$C$3+$Q24*[1]HBS!$C$4+$R24*[1]HBS!$C$5+$S24*[1]HBS!$C$6+$T24*[1]HBS!$C$7+$U24*[1]HBS!$C$8+$V24*[1]HBS!$C$10+$W24*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,null,"Especificación de UI","SI/NO",{"$nulls":8},{"$f":"SUM(E25:L25)","v":0},{"$f":"$E25*[1]HBS!$C$3+$F25*[1]HBS!$C$4+$G25*[1]HBS!$C$5+$H25*[1]HBS!$C$6+$I25*[1]HBS!$C$7+$J25*[1]HBS!$C$8+$K25*[1]HBS!$C$10+$L25*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P25*[1]HBS!$C$3+$Q25*[1]HBS!$C$4+$R25*[1]HBS!$C$5+$S25*[1]HBS!$C$6+$T25*[1]HBS!$C$7+$U25*[1]HBS!$C$8+$V25*[1]HBS!$C$10+$W25*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,null,"Matriz Requisito vs CU","SI"]
[null,null,"Matriz Caso Prueba vs CU","SI"]
[null,null,"Modelo de Dominio","SI/NO",{"$nulls":8},{"$f":"SUM(E28:L28)","v":0},{"$f":"$E28*[1]HBS!$C$3+$F28*[1]HBS!$C$4+$G28*[1]HBS!$C$5+$H28*[1]HBS!$C$6+$I28*[1]HBS!$C$7+$J28*[1]HBS!$C$8+$K28*[1]HBS!$C$10+$L28*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P28*[1]HBS!$C$3+$Q28*[1]HBS!$C$4+$R28*[1]HBS!$C$5+$S28*[1]HBS!$C$6+$T28*[1]HBS!$C$7+$U28*[1]HBS!$C$8+$V28*[1]HBS!$C$10+$W28*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($N28=0,0,IF($Z28<>0,$Z28/$N28,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Documento de Análisis del Sistema",null,"SI"]
[null,"Prototipos",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E30:L30)","v":0},{"$f":"$E30*[1]HBS!$C$3+$F30*[1]HBS!$C$4+$G30*[1]HBS!$C$5+$H30*[1]HBS!$C$6+$I30*[1]HBS!$C$7+$J30*[1]HBS!$C$8+$K30*[1]HBS!$C$10+$L30*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P30*[1]HBS!$C$3+$Q30*[1]HBS!$C$4+$R30*[1]HBS!$C$5+$S30*[1]HBS!$C$6+$T30*[1]HBS!$C$7+$U30*[1]HBS!$C$8+$V30*[1]HBS!$C$10+$W30*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF($N30=0,0,IF($Z30<>0,$Z30/$N30,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Plan de Pruebas Funcionales",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E31:L31)","v":0},{"$f":"$E31*[1]HBS!$C$3+$F31*[1]HBS!$C$4+$G31*[1]HBS!$C$5+$H31*[1]HBS!$C$6+$I31*[1]HBS!$C$7+$J31*[1]HBS!$C$8+$K31*[1]HBS!$C$10+$L31*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P31*[1]HBS!$C$3+$Q31*[1]HBS!$C$4+$R31*[1]HBS!$C$5+$S31*[1]HBS!$C$6+$T31*[1]HBS!$C$7+$U31*[1]HBS!$C$8+$V31*[1]HBS!$C$10+$W31*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Documento Análisis SOA",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E32:L32)","v":0},{"$f":"$E32*[1]HBS!$C$3+$F32*[1]HBS!$C$4+$G32*[1]HBS!$C$5+$H32*[1]HBS!$C$6+$I32*[1]HBS!$C$7+$J32*[1]HBS!$C$8+$K32*[1]HBS!$C$10+$L32*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P32*[1]HBS!$C$3+$Q32*[1]HBS!$C$4+$R32*[1]HBS!$C$5+$S32*[1]HBS!$C$6+$T32*[1]HBS!$C$7+$U32*[1]HBS!$C$8+$V32*[1]HBS!$C$10+$W32*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Documento Entorno Tecnológico",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E33:L33)","v":0},{"$f":"$E33*[1]HBS!$C$3+$F33*[1]HBS!$C$4+$G33*[1]HBS!$C$5+$H33*[1]HBS!$C$6+$I33*[1]HBS!$C$7+$J33*[1]HBS!$C$8+$K33*[1]HBS!$C$10+$L33*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P33*[1]HBS!$C$3+$Q33*[1]HBS!$C$4+$R33*[1]HBS!$C$5+$S33*[1]HBS!$C$6+$T33*[1]HBS!$C$7+$U33*[1]HBS!$C$8+$V33*[1]HBS!$C$10+$W33*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Estimación de OTA (HBS)",null,{"$f":"E34*[1]HBS!$C$3+F34*[1]HBS!$C$4+G34*[1]HBS!$C$5+H34*[1]HBS!$C$6+I34*[1]HBS!$C$7+J34*[1]HBS!$C$8+K34*[1]HBS!$C$10+L34*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E21:E33)","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},null,{"$f":"SUM(P21:P33)","v":0},{"$f":"SUM(Q21:Q33)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Y21:Y33)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z21:Z33)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[]
[null,"Orden de Trabajo de Diseño (OTD)",{"$nulls":13},"Revisión de la Estimación de la OTD por la STIC"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Fichero EAP","Modelo de Clases","SI/NO",{"$nulls":8},{"$f":"SUM(E38:L38)","v":0},{"$f":"$E38*[1]HBS!$C$3+$F38*[1]HBS!$C$4+$G38*[1]HBS!$C$5+$H38*[1]HBS!$C$6+$I38*[1]HBS!$C$7+$J38*[1]HBS!$C$8+$K38*[1]HBS!$C$10+$L38*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P38:W38)","v":0},{"$f":"$P38*[1]HBS!$C$3+$Q38*[1]HBS!$C$4+$R38*[1]HBS!$C$5+$S38*[1]HBS!$C$6+$T38*[1]HBS!$C$7+$U38*[1]HBS!$C$8+$V38*[1]HBS!$C$10+$W38*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y38-N38","v":{"v":0,"d":"0.00"}},{"$f":"IF($N38=0,0,IF($Z38<>0,$Z38/$N38,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Modelo de Físico de Datos","SI/NO",{"$nulls":8},{"$f":"SUM(E39:L39)","v":0},{"$f":"$E39*[1]HBS!$C$3+$F39*[1]HBS!$C$4+$G39*[1]HBS!$C$5+$H39*[1]HBS!$C$6+$I39*[1]HBS!$C$7+$J39*[1]HBS!$C$8+$K39*[1]HBS!$C$10+$L39*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P39:W39)","v":0},{"$f":"$P39*[1]HBS!$C$3+$Q39*[1]HBS!$C$4+$R39*[1]HBS!$C$5+$S39*[1]HBS!$C$6+$T39*[1]HBS!$C$7+$U39*[1]HBS!$C$8+$V39*[1]HBS!$C$10+$W39*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y39-N39","v":{"v":0,"d":"0.00"}},{"$f":"IF($N39=0,0,IF($Z39<>0,$Z39/$N39,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Arquitectura Lógica del Sistema","SI/NO",{"$nulls":8},{"$f":"SUM(E40:L40)","v":0},{"$f":"$E40*[1]HBS!$C$3+$F40*[1]HBS!$C$4+$G40*[1]HBS!$C$5+$H40*[1]HBS!$C$6+$I40*[1]HBS!$C$7+$J40*[1]HBS!$C$8+$K40*[1]HBS!$C$10+$L40*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P40*[1]HBS!$C$3+$Q40*[1]HBS!$C$4+$R40*[1]HBS!$C$5+$S40*[1]HBS!$C$6+$T40*[1]HBS!$C$7+$U40*[1]HBS!$C$8+$V40*[1]HBS!$C$10+$W40*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Documento de Diseño del Sistema",null,"SI"]
[null,"Plan de Pruebas de Sistema",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E42:L42)","v":0},{"$f":"$E42*[1]HBS!$C$3+$F42*[1]HBS!$C$4+$G42*[1]HBS!$C$5+$H42*[1]HBS!$C$6+$I42*[1]HBS!$C$7+$J42*[1]HBS!$C$8+$K42*[1]HBS!$C$10+$L42*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P42:W42)","v":0},{"$f":"$P42*[1]HBS!$C$3+$Q42*[1]HBS!$C$4+$R42*[1]HBS!$C$5+$S42*[1]HBS!$C$6+$T42*[1]HBS!$C$7+$U42*[1]HBS!$C$8+$V42*[1]HBS!$C$10+$W42*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y42-N42","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[null,"Estimación de OTD (HBS)",null,{"$f":"E43*[1]HBS!$C$3+F43*[1]HBS!$C$4+G43*[1]HBS!$C$5+H43*[1]HBS!$C$6+I43*[1]HBS!$C$7+[1]Estimación!J43*[1]HBS!$C$8+K43*[1]HBS!$C$10+L43*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E38:E42)","v":0},{"$f":"SUM(F38:F42)","v":0},0,0,0,0,0,0,{"$f":"SUM(M38:M42)","v":0},{"$f":"SUM(N38:N42)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P38:P42)","v":0},{"$f":"SUM(Q38:Q42)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Y38:Y42)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z38:Z42)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[]
[null,"Orden de Trabajo de Construcción (OTC)",{"$nulls":13},"Revisión de la Estimación de la OTC por la STIC"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Paquete de código (SVN)",null,"SI"]
[null,"Plan de Pruebas Funcionales Detallado (PPF)",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E48:L48)","v":0},{"$f":"$E48*[1]HBS!$C$3+$F48*[1]HBS!$C$4+$G48*[1]HBS!$C$5+$H48*[1]HBS!$C$6+$I48*[1]HBS!$C$7+$J48*[1]HBS!$C$8+$K48*[1]HBS!$C$10+$L48*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P48:W48)","v":0},{"$f":"$P48*[1]HBS!$C$3+$Q48*[1]HBS!$C$4+$R48*[1]HBS!$C$5+$S48*[1]HBS!$C$6+$T48*[1]HBS!$C$7+$U48*[1]HBS!$C$8+$V48*[1]HBS!$C$10+$W48*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y48-N48","v":{"v":0,"d":"0.00"}},{"$f":"IF($N48=0,0,IF($Z48<>0,$Z48/$N48,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Guía de Migración",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E49:L49)","v":0},{"$f":"$E49*[1]HBS!$C$3+$F49*[1]HBS!$C$4+$G49*[1]HBS!$C$5+$H49*[1]HBS!$C$6+$I49*[1]HBS!$C$7+$J49*[1]HBS!$C$8+$K49*[1]HBS!$C$10+$L49*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P49:W49)","v":0},{"$f":"$P49*[1]HBS!$C$3+$Q49*[1]HBS!$C$4+$R49*[1]HBS!$C$5+$S49*[1]HBS!$C$6+$T49*[1]HBS!$C$7+$U49*[1]HBS!$C$8+$V49*[1]HBS!$C$10+$W49*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y49-N49","v":{"v":0,"d":"0.00"}},{"$f":"IF($N49=0,0,IF($Z49<>0,$Z49/$N49,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Guía de Parametrización",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E50:L50)","v":0},{"$f":"$E50*[1]HBS!$C$3+$F50*[1]HBS!$C$4+$G50*[1]HBS!$C$5+$H50*[1]HBS!$C$6+$I50*[1]HBS!$C$7+$J50*[1]HBS!$C$8+$K50*[1]HBS!$C$10+$L50*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P50*[1]HBS!$C$3+$Q50*[1]HBS!$C$4+$R50*[1]HBS!$C$5+$S50*[1]HBS!$C$6+$T50*[1]HBS!$C$7+$U50*[1]HBS!$C$8+$V50*[1]HBS!$C$10+$W50*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Definición del alcance de la migración",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E51:L51)","v":0},{"$f":"$E51*[1]HBS!$C$3+$F51*[1]HBS!$C$4+$G51*[1]HBS!$C$5+$H51*[1]HBS!$C$6+$I51*[1]HBS!$C$7+$J51*[1]HBS!$C$8+$K51*[1]HBS!$C$10+$L51*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P51*[1]HBS!$C$3+$Q51*[1]HBS!$C$4+$R51*[1]HBS!$C$5+$S51*[1]HBS!$C$6+$T51*[1]HBS!$C$7+$U51*[1]HBS!$C$8+$V51*[1]HBS!$C$10+$W51*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Registro de ejecución del PPF",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E52:L52)","v":0},{"$f":"$E52*[1]HBS!$C$3+$F52*[1]HBS!$C$4+$G52*[1]HBS!$C$5+$H52*[1]HBS!$C$6+$I52*[1]HBS!$C$7+$J52*[1]HBS!$C$8+$K52*[1]HBS!$C$10+$L52*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P52*[1]HBS!$C$3+$Q52*[1]HBS!$C$4+$R52*[1]HBS!$C$5+$S52*[1]HBS!$C$6+$T52*[1]HBS!$C$7+$U52*[1]HBS!$C$8+$V52*[1]HBS!$C$10+$W52*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Herramienta de Migración",null,"SI/NO",{"$nulls":8},0,{"$f":"$E53*[1]HBS!$C$3+$F53*[1]HBS!$C$4+$G53*[1]HBS!$C$5+$H53*[1]HBS!$C$6+$I53*[1]HBS!$C$7+$J53*[1]HBS!$C$8+$K53*[1]HBS!$C$10+$L53*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P53*[1]HBS!$C$3+$Q53*[1]HBS!$C$4+$R53*[1]HBS!$C$5+$S53*[1]HBS!$C$6+$T53*[1]HBS!$C$7+$U53*[1]HBS!$C$8+$V53*[1]HBS!$C$10+$W53*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Manual de Usuario",null,"SI/NO",{"$nulls":8},0,{"$f":"$E54*[1]HBS!$C$3+$F54*[1]HBS!$C$4+$G54*[1]HBS!$C$5+$H54*[1]HBS!$C$6+$I54*[1]HBS!$C$7+$J54*[1]HBS!$C$8+$K54*[1]HBS!$C$10+$L54*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P54*[1]HBS!$C$3+$Q54*[1]HBS!$C$4+$R54*[1]HBS!$C$5+$S54*[1]HBS!$C$6+$T54*[1]HBS!$C$7+$U54*[1]HBS!$C$8+$V54*[1]HBS!$C$10+$W54*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Estimación Entregables de OTC (HBS)",null,{"$f":"E55*[1]HBS!$C$3+F55*[1]HBS!$C$4+G55*[1]HBS!$C$5+H55*[1]HBS!$C$6+I55*[1]HBS!$C$7+J55*[1]HBS!$C$8+K55*[1]HBS!$C$10+L55*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E48:E54)","v":0},{"$f":"SUM(F48:F54)","v":0},{"$f":"SUM(G48:G54)","v":0},0,0,0,0,0,{"$f":"SUM(M48:M54)","v":0},{"$f":"SUM(N48:N54)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P47:P54)","v":0},{"$f":"SUM(Q47:Q54)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(Y47:Y54)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z47:Z54)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[null,"Actividad de Construcción",null,null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Construcción de Funcionalidades/Componentes",null,null,{"$f":"SUM(E58:E107)","v":0},0,0,0,0,0,{"$f":"SUM(K58:K107)","v":0},{"$f":"SUM(L58:L107)","v":0},{"$f":"SUM(E57:L57)","v":0},{"$f":"$E57*[1]HBS!$C$3+$F57*[1]HBS!$C$4+$G57*[1]HBS!$C$5+$H57*[1]HBS!$C$6+$I57*[1]HBS!$C$7+$J57*[1]HBS!$C$8+$K57*[1]HBS!$C$10+$L57*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P58:P107)","v":0},{"$f":"SUM(Q58:Q107)","v":0},{"$f":"SUM(R58:R107)","v":0},{"$f":"SUM(S58:S107)","v":0},0,0,{"$f":"SUM(V58:V107)","v":0},{"$f":"SUM(W58:W107)","v":0},{"$f":"SUM(P57:W57)","v":0},{"$f":"$P57*[1]HBS!$C$3+$Q57*[1]HBS!$C$4+$R57*[1]HBS!$C$5+$S57*[1]HBS!$C$6+$T57*[1]HBS!$C$7+$U57*[1]HBS!$C$8+$V57*[1]HBS!$C$10+$W57*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y57-N57","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 1",{"$nulls":10},{"$f":"SUM(E58:L58)","v":0},{"$f":"$E58*[1]HBS!$C$3+$F58*[1]HBS!$C$4+$G58*[1]HBS!$C$5+$H58*[1]HBS!$C$6+$I58*[1]HBS!$C$7+$J58*[1]HBS!$C$8+$K58*[1]HBS!$C$10+$L58*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P58:W58)","v":0},{"$f":"$P58*[1]HBS!$C$3+$Q58*[1]HBS!$C$4+$R58*[1]HBS!$C$5+$S58*[1]HBS!$C$6+$T58*[1]HBS!$C$7+$U58*[1]HBS!$C$8+$V58*[1]HBS!$C$10+$W58*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y58-N58","v":{"v":0,"d":"0.00"}},{"$f":"IF($N58=0,0,IF($Z58<>0,$Z58/$N58,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 2",{"$nulls":10},{"$f":"SUM(E59:L59)","v":0},{"$f":"$E59*[1]HBS!$C$3+$F59*[1]HBS!$C$4+$G59*[1]HBS!$C$5+$H59*[1]HBS!$C$6+$I59*[1]HBS!$C$7+$J59*[1]HBS!$C$8+$K59*[1]HBS!$C$10+$L59*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P59:W59)","v":0},{"$f":"$P59*[1]HBS!$C$3+$Q59*[1]HBS!$C$4+$R59*[1]HBS!$C$5+$S59*[1]HBS!$C$6+$T59*[1]HBS!$C$7+$U59*[1]HBS!$C$8+$V59*[1]HBS!$C$10+$W59*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y59-N59","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 3",{"$nulls":10},0,{"$f":"$E60*[1]HBS!$C$3+$F60*[1]HBS!$C$4+$G60*[1]HBS!$C$5+$H60*[1]HBS!$C$6+$I60*[1]HBS!$C$7+$J60*[1]HBS!$C$8+$K60*[1]HBS!$C$10+$L60*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P60*[1]HBS!$C$3+$Q60*[1]HBS!$C$4+$R60*[1]HBS!$C$5+$S60*[1]HBS!$C$6+$T60*[1]HBS!$C$7+$U60*[1]HBS!$C$8+$V60*[1]HBS!$C$10+$W60*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 4",{"$nulls":10},0,{"$f":"$E61*[1]HBS!$C$3+$F61*[1]HBS!$C$4+$G61*[1]HBS!$C$5+$H61*[1]HBS!$C$6+$I61*[1]HBS!$C$7+$J61*[1]HBS!$C$8+$K61*[1]HBS!$C$10+$L61*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P61*[1]HBS!$C$3+$Q61*[1]HBS!$C$4+$R61*[1]HBS!$C$5+$S61*[1]HBS!$C$6+$T61*[1]HBS!$C$7+$U61*[1]HBS!$C$8+$V61*[1]HBS!$C$10+$W61*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 5",{"$nulls":10},{"$f":"SUM(E62:L62)","v":0},{"$f":"$E62*[1]HBS!$C$3+$F62*[1]HBS!$C$4+$G62*[1]HBS!$C$5+$H62*[1]HBS!$C$6+$I62*[1]HBS!$C$7+$J62*[1]HBS!$C$8+$K62*[1]HBS!$C$10+$L62*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P62*[1]HBS!$C$3+$Q62*[1]HBS!$C$4+$R62*[1]HBS!$C$5+$S62*[1]HBS!$C$6+$T62*[1]HBS!$C$7+$U62*[1]HBS!$C$8+$V62*[1]HBS!$C$10+$W62*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 6",{"$nulls":10},0,{"$f":"$E63*[1]HBS!$C$3+$F63*[1]HBS!$C$4+$G63*[1]HBS!$C$5+$H63*[1]HBS!$C$6+$I63*[1]HBS!$C$7+$J63*[1]HBS!$C$8+$K63*[1]HBS!$C$10+$L63*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P63*[1]HBS!$C$3+$Q63*[1]HBS!$C$4+$R63*[1]HBS!$C$5+$S63*[1]HBS!$C$6+$T63*[1]HBS!$C$7+$U63*[1]HBS!$C$8+$V63*[1]HBS!$C$10+$W63*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 7",{"$nulls":10},0,{"$f":"$E64*[1]HBS!$C$3+$F64*[1]HBS!$C$4+$G64*[1]HBS!$C$5+$H64*[1]HBS!$C$6+$I64*[1]HBS!$C$7+$J64*[1]HBS!$C$8+$K64*[1]HBS!$C$10+$L64*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P64*[1]HBS!$C$3+$Q64*[1]HBS!$C$4+$R64*[1]HBS!$C$5+$S64*[1]HBS!$C$6+$T64*[1]HBS!$C$7+$U64*[1]HBS!$C$8+$V64*[1]HBS!$C$10+$W64*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 8",{"$nulls":10},0,{"$f":"$E65*[1]HBS!$C$3+$F65*[1]HBS!$C$4+$G65*[1]HBS!$C$5+$H65*[1]HBS!$C$6+$I65*[1]HBS!$C$7+$J65*[1]HBS!$C$8+$K65*[1]HBS!$C$10+$L65*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P65*[1]HBS!$C$3+$Q65*[1]HBS!$C$4+$R65*[1]HBS!$C$5+$S65*[1]HBS!$C$6+$T65*[1]HBS!$C$7+$U65*[1]HBS!$C$8+$V65*[1]HBS!$C$10+$W65*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 9",{"$nulls":10},0,{"$f":"$E66*[1]HBS!$C$3+$F66*[1]HBS!$C$4+$G66*[1]HBS!$C$5+$H66*[1]HBS!$C$6+$I66*[1]HBS!$C$7+$J66*[1]HBS!$C$8+$K66*[1]HBS!$C$10+$L66*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P66*[1]HBS!$C$3+$Q66*[1]HBS!$C$4+$R66*[1]HBS!$C$5+$S66*[1]HBS!$C$6+$T66*[1]HBS!$C$7+$U66*[1]HBS!$C$8+$V66*[1]HBS!$C$10+$W66*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Funcionalidad/Componente 10",{"$nulls":10},0,{"$f":"$E67*[1]HBS!$C$3+$F67*[1]HBS!$C$4+$G67*[1]HBS!$C$5+$H67*[1]HBS!$C$6+$I67*[1]HBS!$C$7+$J67*[1]HBS!$C$8+$K67*[1]HBS!$C$10+$L67*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P67*[1]HBS!$C$3+$Q67*[1]HBS!$C$4+$R67*[1]HBS!$C$5+$S67*[1]HBS!$C$6+$T67*[1]HBS!$C$7+$U67*[1]HBS!$C$8+$V67*[1]HBS!$C$10+$W67*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E68*[1]HBS!$C$3+$F68*[1]HBS!$C$4+$G68*[1]HBS!$C$5+$H68*[1]HBS!$C$6+$I68*[1]HBS!$C$7+$J68*[1]HBS!$C$8+$K68*[1]HBS!$C$10+$L68*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P68*[1]HBS!$C$3+$Q68*[1]HBS!$C$4+$R68*[1]HBS!$C$5+$S68*[1]HBS!$C$6+$T68*[1]HBS!$C$7+$U68*[1]HBS!$C$8+$V68*[1]HBS!$C$10+$W68*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E69*[1]HBS!$C$3+$F69*[1]HBS!$C$4+$G69*[1]HBS!$C$5+$H69*[1]HBS!$C$6+$I69*[1]HBS!$C$7+$J69*[1]HBS!$C$8+$K69*[1]HBS!$C$10+$L69*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P69*[1]HBS!$C$3+$Q69*[1]HBS!$C$4+$R69*[1]HBS!$C$5+$S69*[1]HBS!$C$6+$T69*[1]HBS!$C$7+$U69*[1]HBS!$C$8+$V69*[1]HBS!$C$10+$W69*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E70*[1]HBS!$C$3+$F70*[1]HBS!$C$4+$G70*[1]HBS!$C$5+$H70*[1]HBS!$C$6+$I70*[1]HBS!$C$7+$J70*[1]HBS!$C$8+$K70*[1]HBS!$C$10+$L70*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P70*[1]HBS!$C$3+$Q70*[1]HBS!$C$4+$R70*[1]HBS!$C$5+$S70*[1]HBS!$C$6+$T70*[1]HBS!$C$7+$U70*[1]HBS!$C$8+$V70*[1]HBS!$C$10+$W70*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E71*[1]HBS!$C$3+$F71*[1]HBS!$C$4+$G71*[1]HBS!$C$5+$H71*[1]HBS!$C$6+$I71*[1]HBS!$C$7+$J71*[1]HBS!$C$8+$K71*[1]HBS!$C$10+$L71*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P71*[1]HBS!$C$3+$Q71*[1]HBS!$C$4+$R71*[1]HBS!$C$5+$S71*[1]HBS!$C$6+$T71*[1]HBS!$C$7+$U71*[1]HBS!$C$8+$V71*[1]HBS!$C$10+$W71*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E72*[1]HBS!$C$3+$F72*[1]HBS!$C$4+$G72*[1]HBS!$C$5+$H72*[1]HBS!$C$6+$I72*[1]HBS!$C$7+$J72*[1]HBS!$C$8+$K72*[1]HBS!$C$10+$L72*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P72*[1]HBS!$C$3+$Q72*[1]HBS!$C$4+$R72*[1]HBS!$C$5+$S72*[1]HBS!$C$6+$T72*[1]HBS!$C$7+$U72*[1]HBS!$C$8+$V72*[1]HBS!$C$10+$W72*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E73*[1]HBS!$C$3+$F73*[1]HBS!$C$4+$G73*[1]HBS!$C$5+$H73*[1]HBS!$C$6+$I73*[1]HBS!$C$7+$J73*[1]HBS!$C$8+$K73*[1]HBS!$C$10+$L73*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P73*[1]HBS!$C$3+$Q73*[1]HBS!$C$4+$R73*[1]HBS!$C$5+$S73*[1]HBS!$C$6+$T73*[1]HBS!$C$7+$U73*[1]HBS!$C$8+$V73*[1]HBS!$C$10+$W73*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E74*[1]HBS!$C$3+$F74*[1]HBS!$C$4+$G74*[1]HBS!$C$5+$H74*[1]HBS!$C$6+$I74*[1]HBS!$C$7+$J74*[1]HBS!$C$8+$K74*[1]HBS!$C$10+$L74*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P74*[1]HBS!$C$3+$Q74*[1]HBS!$C$4+$R74*[1]HBS!$C$5+$S74*[1]HBS!$C$6+$T74*[1]HBS!$C$7+$U74*[1]HBS!$C$8+$V74*[1]HBS!$C$10+$W74*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E75*[1]HBS!$C$3+$F75*[1]HBS!$C$4+$G75*[1]HBS!$C$5+$H75*[1]HBS!$C$6+$I75*[1]HBS!$C$7+$J75*[1]HBS!$C$8+$K75*[1]HBS!$C$10+$L75*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P75*[1]HBS!$C$3+$Q75*[1]HBS!$C$4+$R75*[1]HBS!$C$5+$S75*[1]HBS!$C$6+$T75*[1]HBS!$C$7+$U75*[1]HBS!$C$8+$V75*[1]HBS!$C$10+$W75*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E76*[1]HBS!$C$3+$F76*[1]HBS!$C$4+$G76*[1]HBS!$C$5+$H76*[1]HBS!$C$6+$I76*[1]HBS!$C$7+$J76*[1]HBS!$C$8+$K76*[1]HBS!$C$10+$L76*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P76*[1]HBS!$C$3+$Q76*[1]HBS!$C$4+$R76*[1]HBS!$C$5+$S76*[1]HBS!$C$6+$T76*[1]HBS!$C$7+$U76*[1]HBS!$C$8+$V76*[1]HBS!$C$10+$W76*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E77*[1]HBS!$C$3+$F77*[1]HBS!$C$4+$G77*[1]HBS!$C$5+$H77*[1]HBS!$C$6+$I77*[1]HBS!$C$7+$J77*[1]HBS!$C$8+$K77*[1]HBS!$C$10+$L77*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P77*[1]HBS!$C$3+$Q77*[1]HBS!$C$4+$R77*[1]HBS!$C$5+$S77*[1]HBS!$C$6+$T77*[1]HBS!$C$7+$U77*[1]HBS!$C$8+$V77*[1]HBS!$C$10+$W77*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E78*[1]HBS!$C$3+$F78*[1]HBS!$C$4+$G78*[1]HBS!$C$5+$H78*[1]HBS!$C$6+$I78*[1]HBS!$C$7+$J78*[1]HBS!$C$8+$K78*[1]HBS!$C$10+$L78*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P78*[1]HBS!$C$3+$Q78*[1]HBS!$C$4+$R78*[1]HBS!$C$5+$S78*[1]HBS!$C$6+$T78*[1]HBS!$C$7+$U78*[1]HBS!$C$8+$V78*[1]HBS!$C$10+$W78*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E79*[1]HBS!$C$3+$F79*[1]HBS!$C$4+$G79*[1]HBS!$C$5+$H79*[1]HBS!$C$6+$I79*[1]HBS!$C$7+$J79*[1]HBS!$C$8+$K79*[1]HBS!$C$10+$L79*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P79*[1]HBS!$C$3+$Q79*[1]HBS!$C$4+$R79*[1]HBS!$C$5+$S79*[1]HBS!$C$6+$T79*[1]HBS!$C$7+$U79*[1]HBS!$C$8+$V79*[1]HBS!$C$10+$W79*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E80*[1]HBS!$C$3+$F80*[1]HBS!$C$4+$G80*[1]HBS!$C$5+$H80*[1]HBS!$C$6+$I80*[1]HBS!$C$7+$J80*[1]HBS!$C$8+$K80*[1]HBS!$C$10+$L80*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P80*[1]HBS!$C$3+$Q80*[1]HBS!$C$4+$R80*[1]HBS!$C$5+$S80*[1]HBS!$C$6+$T80*[1]HBS!$C$7+$U80*[1]HBS!$C$8+$V80*[1]HBS!$C$10+$W80*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E81*[1]HBS!$C$3+$F81*[1]HBS!$C$4+$G81*[1]HBS!$C$5+$H81*[1]HBS!$C$6+$I81*[1]HBS!$C$7+$J81*[1]HBS!$C$8+$K81*[1]HBS!$C$10+$L81*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P81*[1]HBS!$C$3+$Q81*[1]HBS!$C$4+$R81*[1]HBS!$C$5+$S81*[1]HBS!$C$6+$T81*[1]HBS!$C$7+$U81*[1]HBS!$C$8+$V81*[1]HBS!$C$10+$W81*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E82*[1]HBS!$C$3+$F82*[1]HBS!$C$4+$G82*[1]HBS!$C$5+$H82*[1]HBS!$C$6+$I82*[1]HBS!$C$7+$J82*[1]HBS!$C$8+$K82*[1]HBS!$C$10+$L82*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P82*[1]HBS!$C$3+$Q82*[1]HBS!$C$4+$R82*[1]HBS!$C$5+$S82*[1]HBS!$C$6+$T82*[1]HBS!$C$7+$U82*[1]HBS!$C$8+$V82*[1]HBS!$C$10+$W82*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E83*[1]HBS!$C$3+$F83*[1]HBS!$C$4+$G83*[1]HBS!$C$5+$H83*[1]HBS!$C$6+$I83*[1]HBS!$C$7+$J83*[1]HBS!$C$8+$K83*[1]HBS!$C$10+$L83*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P83*[1]HBS!$C$3+$Q83*[1]HBS!$C$4+$R83*[1]HBS!$C$5+$S83*[1]HBS!$C$6+$T83*[1]HBS!$C$7+$U83*[1]HBS!$C$8+$V83*[1]HBS!$C$10+$W83*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},{"$f":"SUM(E84:L84)","v":0},{"$f":"$E84*[1]HBS!$C$3+$F84*[1]HBS!$C$4+$G84*[1]HBS!$C$5+$H84*[1]HBS!$C$6+$I84*[1]HBS!$C$7+$J84*[1]HBS!$C$8+$K84*[1]HBS!$C$10+$L84*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P84*[1]HBS!$C$3+$Q84*[1]HBS!$C$4+$R84*[1]HBS!$C$5+$S84*[1]HBS!$C$6+$T84*[1]HBS!$C$7+$U84*[1]HBS!$C$8+$V84*[1]HBS!$C$10+$W84*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E85*[1]HBS!$C$3+$F85*[1]HBS!$C$4+$G85*[1]HBS!$C$5+$H85*[1]HBS!$C$6+$I85*[1]HBS!$C$7+$J85*[1]HBS!$C$8+$K85*[1]HBS!$C$10+$L85*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P85*[1]HBS!$C$3+$Q85*[1]HBS!$C$4+$R85*[1]HBS!$C$5+$S85*[1]HBS!$C$6+$T85*[1]HBS!$C$7+$U85*[1]HBS!$C$8+$V85*[1]HBS!$C$10+$W85*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E86*[1]HBS!$C$3+$F86*[1]HBS!$C$4+$G86*[1]HBS!$C$5+$H86*[1]HBS!$C$6+$I86*[1]HBS!$C$7+$J86*[1]HBS!$C$8+$K86*[1]HBS!$C$10+$L86*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P86*[1]HBS!$C$3+$Q86*[1]HBS!$C$4+$R86*[1]HBS!$C$5+$S86*[1]HBS!$C$6+$T86*[1]HBS!$C$7+$U86*[1]HBS!$C$8+$V86*[1]HBS!$C$10+$W86*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E87*[1]HBS!$C$3+$F87*[1]HBS!$C$4+$G87*[1]HBS!$C$5+$H87*[1]HBS!$C$6+$I87*[1]HBS!$C$7+$J87*[1]HBS!$C$8+$K87*[1]HBS!$C$10+$L87*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P87*[1]HBS!$C$3+$Q87*[1]HBS!$C$4+$R87*[1]HBS!$C$5+$S87*[1]HBS!$C$6+$T87*[1]HBS!$C$7+$U87*[1]HBS!$C$8+$V87*[1]HBS!$C$10+$W87*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E88*[1]HBS!$C$3+$F88*[1]HBS!$C$4+$G88*[1]HBS!$C$5+$H88*[1]HBS!$C$6+$I88*[1]HBS!$C$7+$J88*[1]HBS!$C$8+$K88*[1]HBS!$C$10+$L88*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P88*[1]HBS!$C$3+$Q88*[1]HBS!$C$4+$R88*[1]HBS!$C$5+$S88*[1]HBS!$C$6+$T88*[1]HBS!$C$7+$U88*[1]HBS!$C$8+$V88*[1]HBS!$C$10+$W88*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E89*[1]HBS!$C$3+$F89*[1]HBS!$C$4+$G89*[1]HBS!$C$5+$H89*[1]HBS!$C$6+$I89*[1]HBS!$C$7+$J89*[1]HBS!$C$8+$K89*[1]HBS!$C$10+$L89*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P89*[1]HBS!$C$3+$Q89*[1]HBS!$C$4+$R89*[1]HBS!$C$5+$S89*[1]HBS!$C$6+$T89*[1]HBS!$C$7+$U89*[1]HBS!$C$8+$V89*[1]HBS!$C$10+$W89*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E90*[1]HBS!$C$3+$F90*[1]HBS!$C$4+$G90*[1]HBS!$C$5+$H90*[1]HBS!$C$6+$I90*[1]HBS!$C$7+$J90*[1]HBS!$C$8+$K90*[1]HBS!$C$10+$L90*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P90*[1]HBS!$C$3+$Q90*[1]HBS!$C$4+$R90*[1]HBS!$C$5+$S90*[1]HBS!$C$6+$T90*[1]HBS!$C$7+$U90*[1]HBS!$C$8+$V90*[1]HBS!$C$10+$W90*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E91*[1]HBS!$C$3+$F91*[1]HBS!$C$4+$G91*[1]HBS!$C$5+$H91*[1]HBS!$C$6+$I91*[1]HBS!$C$7+$J91*[1]HBS!$C$8+$K91*[1]HBS!$C$10+$L91*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P91*[1]HBS!$C$3+$Q91*[1]HBS!$C$4+$R91*[1]HBS!$C$5+$S91*[1]HBS!$C$6+$T91*[1]HBS!$C$7+$U91*[1]HBS!$C$8+$V91*[1]HBS!$C$10+$W91*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E92*[1]HBS!$C$3+$F92*[1]HBS!$C$4+$G92*[1]HBS!$C$5+$H92*[1]HBS!$C$6+$I92*[1]HBS!$C$7+$J92*[1]HBS!$C$8+$K92*[1]HBS!$C$10+$L92*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P92*[1]HBS!$C$3+$Q92*[1]HBS!$C$4+$R92*[1]HBS!$C$5+$S92*[1]HBS!$C$6+$T92*[1]HBS!$C$7+$U92*[1]HBS!$C$8+$V92*[1]HBS!$C$10+$W92*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E93*[1]HBS!$C$3+$F93*[1]HBS!$C$4+$G93*[1]HBS!$C$5+$H93*[1]HBS!$C$6+$I93*[1]HBS!$C$7+$J93*[1]HBS!$C$8+$K93*[1]HBS!$C$10+$L93*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P93:W93)","v":0},{"$f":"$P93*[1]HBS!$C$3+$Q93*[1]HBS!$C$4+$R93*[1]HBS!$C$5+$S93*[1]HBS!$C$6+$T93*[1]HBS!$C$7+$U93*[1]HBS!$C$8+$V93*[1]HBS!$C$10+$W93*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y93-N93","v":{"v":0,"d":"0.00"}},{"$f":"IF($N93=0,0,IF($Z93<>0,$Z93/$N93,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E94*[1]HBS!$C$3+$F94*[1]HBS!$C$4+$G94*[1]HBS!$C$5+$H94*[1]HBS!$C$6+$I94*[1]HBS!$C$7+$J94*[1]HBS!$C$8+$K94*[1]HBS!$C$10+$L94*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P94:W94)","v":0},{"$f":"$P94*[1]HBS!$C$3+$Q94*[1]HBS!$C$4+$R94*[1]HBS!$C$5+$S94*[1]HBS!$C$6+$T94*[1]HBS!$C$7+$U94*[1]HBS!$C$8+$V94*[1]HBS!$C$10+$W94*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y94-N94","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E95*[1]HBS!$C$3+$F95*[1]HBS!$C$4+$G95*[1]HBS!$C$5+$H95*[1]HBS!$C$6+$I95*[1]HBS!$C$7+$J95*[1]HBS!$C$8+$K95*[1]HBS!$C$10+$L95*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P95*[1]HBS!$C$3+$Q95*[1]HBS!$C$4+$R95*[1]HBS!$C$5+$S95*[1]HBS!$C$6+$T95*[1]HBS!$C$7+$U95*[1]HBS!$C$8+$V95*[1]HBS!$C$10+$W95*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E96*[1]HBS!$C$3+$F96*[1]HBS!$C$4+$G96*[1]HBS!$C$5+$H96*[1]HBS!$C$6+$I96*[1]HBS!$C$7+$J96*[1]HBS!$C$8+$K96*[1]HBS!$C$10+$L96*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P96*[1]HBS!$C$3+$Q96*[1]HBS!$C$4+$R96*[1]HBS!$C$5+$S96*[1]HBS!$C$6+$T96*[1]HBS!$C$7+$U96*[1]HBS!$C$8+$V96*[1]HBS!$C$10+$W96*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E97*[1]HBS!$C$3+$F97*[1]HBS!$C$4+$G97*[1]HBS!$C$5+$H97*[1]HBS!$C$6+$I97*[1]HBS!$C$7+$J97*[1]HBS!$C$8+$K97*[1]HBS!$C$10+$L97*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P97*[1]HBS!$C$3+$Q97*[1]HBS!$C$4+$R97*[1]HBS!$C$5+$S97*[1]HBS!$C$6+$T97*[1]HBS!$C$7+$U97*[1]HBS!$C$8+$V97*[1]HBS!$C$10+$W97*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E98*[1]HBS!$C$3+$F98*[1]HBS!$C$4+$G98*[1]HBS!$C$5+$H98*[1]HBS!$C$6+$I98*[1]HBS!$C$7+$J98*[1]HBS!$C$8+$K98*[1]HBS!$C$10+$L98*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P98*[1]HBS!$C$3+$Q98*[1]HBS!$C$4+$R98*[1]HBS!$C$5+$S98*[1]HBS!$C$6+$T98*[1]HBS!$C$7+$U98*[1]HBS!$C$8+$V98*[1]HBS!$C$10+$W98*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E99*[1]HBS!$C$3+$F99*[1]HBS!$C$4+$G99*[1]HBS!$C$5+$H99*[1]HBS!$C$6+$I99*[1]HBS!$C$7+$J99*[1]HBS!$C$8+$K99*[1]HBS!$C$10+$L99*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P99*[1]HBS!$C$3+$Q99*[1]HBS!$C$4+$R99*[1]HBS!$C$5+$S99*[1]HBS!$C$6+$T99*[1]HBS!$C$7+$U99*[1]HBS!$C$8+$V99*[1]HBS!$C$10+$W99*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E100*[1]HBS!$C$3+$F100*[1]HBS!$C$4+$G100*[1]HBS!$C$5+$H100*[1]HBS!$C$6+$I100*[1]HBS!$C$7+$J100*[1]HBS!$C$8+$K100*[1]HBS!$C$10+$L100*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P100*[1]HBS!$C$3+$Q100*[1]HBS!$C$4+$R100*[1]HBS!$C$5+$S100*[1]HBS!$C$6+$T100*[1]HBS!$C$7+$U100*[1]HBS!$C$8+$V100*[1]HBS!$C$10+$W100*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E101*[1]HBS!$C$3+$F101*[1]HBS!$C$4+$G101*[1]HBS!$C$5+$H101*[1]HBS!$C$6+$I101*[1]HBS!$C$7+$J101*[1]HBS!$C$8+$K101*[1]HBS!$C$10+$L101*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P101*[1]HBS!$C$3+$Q101*[1]HBS!$C$4+$R101*[1]HBS!$C$5+$S101*[1]HBS!$C$6+$T101*[1]HBS!$C$7+$U101*[1]HBS!$C$8+$V101*[1]HBS!$C$10+$W101*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E102*[1]HBS!$C$3+$F102*[1]HBS!$C$4+$G102*[1]HBS!$C$5+$H102*[1]HBS!$C$6+$I102*[1]HBS!$C$7+$J102*[1]HBS!$C$8+$K102*[1]HBS!$C$10+$L102*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P102*[1]HBS!$C$3+$Q102*[1]HBS!$C$4+$R102*[1]HBS!$C$5+$S102*[1]HBS!$C$6+$T102*[1]HBS!$C$7+$U102*[1]HBS!$C$8+$V102*[1]HBS!$C$10+$W102*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E103*[1]HBS!$C$3+$F103*[1]HBS!$C$4+$G103*[1]HBS!$C$5+$H103*[1]HBS!$C$6+$I103*[1]HBS!$C$7+$J103*[1]HBS!$C$8+$K103*[1]HBS!$C$10+$L103*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P103*[1]HBS!$C$3+$Q103*[1]HBS!$C$4+$R103*[1]HBS!$C$5+$S103*[1]HBS!$C$6+$T103*[1]HBS!$C$7+$U103*[1]HBS!$C$8+$V103*[1]HBS!$C$10+$W103*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E104*[1]HBS!$C$3+$F104*[1]HBS!$C$4+$G104*[1]HBS!$C$5+$H104*[1]HBS!$C$6+$I104*[1]HBS!$C$7+$J104*[1]HBS!$C$8+$K104*[1]HBS!$C$10+$L104*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P104*[1]HBS!$C$3+$Q104*[1]HBS!$C$4+$R104*[1]HBS!$C$5+$S104*[1]HBS!$C$6+$T104*[1]HBS!$C$7+$U104*[1]HBS!$C$8+$V104*[1]HBS!$C$10+$W104*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E105*[1]HBS!$C$3+$F105*[1]HBS!$C$4+$G105*[1]HBS!$C$5+$H105*[1]HBS!$C$6+$I105*[1]HBS!$C$7+$J105*[1]HBS!$C$8+$K105*[1]HBS!$C$10+$L105*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P105*[1]HBS!$C$3+$Q105*[1]HBS!$C$4+$R105*[1]HBS!$C$5+$S105*[1]HBS!$C$6+$T105*[1]HBS!$C$7+$U105*[1]HBS!$C$8+$V105*[1]HBS!$C$10+$W105*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E106*[1]HBS!$C$3+$F106*[1]HBS!$C$4+$G106*[1]HBS!$C$5+$H106*[1]HBS!$C$6+$I106*[1]HBS!$C$7+$J106*[1]HBS!$C$8+$K106*[1]HBS!$C$10+$L106*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P106*[1]HBS!$C$3+$Q106*[1]HBS!$C$4+$R106*[1]HBS!$C$5+$S106*[1]HBS!$C$6+$T106*[1]HBS!$C$7+$U106*[1]HBS!$C$8+$V106*[1]HBS!$C$10+$W106*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E107*[1]HBS!$C$3+$F107*[1]HBS!$C$4+$G107*[1]HBS!$C$5+$H107*[1]HBS!$C$6+$I107*[1]HBS!$C$7+$J107*[1]HBS!$C$8+$K107*[1]HBS!$C$10+$L107*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P107*[1]HBS!$C$3+$Q107*[1]HBS!$C$4+$R107*[1]HBS!$C$5+$S107*[1]HBS!$C$6+$T107*[1]HBS!$C$7+$U107*[1]HBS!$C$8+$V107*[1]HBS!$C$10+$W107*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Pruebas",{"$nulls":10},{"$f":"SUM(E108:L108)","v":0},{"$f":"$E108*[1]HBS!$C$3+$F108*[1]HBS!$C$4+$G108*[1]HBS!$C$5+$H108*[1]HBS!$C$6+$I108*[1]HBS!$C$7+$J108*[1]HBS!$C$8+$K108*[1]HBS!$C$10+$L108*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P108*[1]HBS!$C$3+$Q108*[1]HBS!$C$4+$R108*[1]HBS!$C$5+$S108*[1]HBS!$C$6+$T108*[1]HBS!$C$7+$U108*[1]HBS!$C$8+$V108*[1]HBS!$C$10+$W108*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Validación del Alcance",{"$nulls":10},0,{"$f":"$E109*[1]HBS!$C$3+$F109*[1]HBS!$C$4+$G109*[1]HBS!$C$5+$H109*[1]HBS!$C$6+$I109*[1]HBS!$C$7+$J109*[1]HBS!$C$8+$K109*[1]HBS!$C$10+$L109*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P109*[1]HBS!$C$3+$Q109*[1]HBS!$C$4+$R109*[1]HBS!$C$5+$S109*[1]HBS!$C$6+$T109*[1]HBS!$C$7+$U109*[1]HBS!$C$8+$V109*[1]HBS!$C$10+$W109*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Otras actividades de construcción y pruebas",{"$nulls":10},0,{"$f":"$E110*[1]HBS!$C$3+$F110*[1]HBS!$C$4+$G110*[1]HBS!$C$5+$H110*[1]HBS!$C$6+$I110*[1]HBS!$C$7+$J110*[1]HBS!$C$8+$K110*[1]HBS!$C$10+$L110*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P110*[1]HBS!$C$3+$Q110*[1]HBS!$C$4+$R110*[1]HBS!$C$5+$S110*[1]HBS!$C$6+$T110*[1]HBS!$C$7+$U110*[1]HBS!$C$8+$V110*[1]HBS!$C$10+$W110*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Estimación Actividades de OTC (HBS)",null,{"$f":"E111*[1]HBS!$C$3+F111*[1]HBS!$C$4+G111*[1]HBS!$C$5+H111*[1]HBS!$C$6+I111*[1]HBS!$C$7+J111*[1]HBS!$C$8+K111*[1]HBS!$C$10+L111*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E108:E110,E57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(N108:N110,N57)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P108:P110,P57)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(Y108:Y110,Y57)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z108:Z110,Z57)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[null,"Estimación Total de OTC (HBS)",null,{"$f":"D55+D111","v":{"v":0,"d":"0.00"}},{"$nulls":8},{"$f":"$M55+$M111","v":0},{"$f":"$N55+$N111","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"$X55+$X111","v":0},{"$f":"$Y55+$Y111","v":{"v":0,"d":"0.00"}},{"$f":"Z55+Z111","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[]
[null,"Orden de Trabajo de Implantación (OTIMPL)",{"$nulls":13},"Revisión de la Estimación de la OTIMPL por la STIC"]
[null,"Entregable/Actividad",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DIF","% DIF","COMENTARIOS DE LA STIC"]
[null,"Plan de Formación",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E116:L116)","v":0},{"$f":"$E116*[1]HBS!$C$3+$F116*[1]HBS!$C$4+$G116*[1]HBS!$C$5+$H116*[1]HBS!$C$6+$I116*[1]HBS!$C$7+$J116*[1]HBS!$C$8+$K116*[1]HBS!$C$10+$L116*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P116:W116)","v":0},{"$f":"$P116*[1]HBS!$C$3+$Q116*[1]HBS!$C$4+$R116*[1]HBS!$C$5+$S116*[1]HBS!$C$6+$T116*[1]HBS!$C$7+$U116*[1]HBS!$C$8+$V116*[1]HBS!$C$10+$W116*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y116-N116","v":{"v":0,"d":"0.00"}},{"$f":"IF($N116=0,0,IF($Z116<>0,$Z116/$N116,0))","v":{"v":0,"d":"0.0%"}}]
[null,"PID",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E117:L117)","v":0},{"$f":"$E117*[1]HBS!$C$3+$F117*[1]HBS!$C$4+$G117*[1]HBS!$C$5+$H117*[1]HBS!$C$6+$I117*[1]HBS!$C$7+$J117*[1]HBS!$C$8+$K117*[1]HBS!$C$10+$L117*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P117:W117)","v":0},{"$f":"$P117*[1]HBS!$C$3+$Q117*[1]HBS!$C$4+$R117*[1]HBS!$C$5+$S117*[1]HBS!$C$6+$T117*[1]HBS!$C$7+$U117*[1]HBS!$C$8+$V117*[1]HBS!$C$10+$W117*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y117-N117","v":{"v":0,"d":"0.00"}},{"$f":"IF($N117=0,0,IF($Z117<>0,$Z117/$N117,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Instalable SW",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E118:L118)","v":0},{"$f":"$E118*[1]HBS!$C$3+$F118*[1]HBS!$C$4+$G118*[1]HBS!$C$5+$H118*[1]HBS!$C$6+$I118*[1]HBS!$C$7+$J118*[1]HBS!$C$8+$K118*[1]HBS!$C$10+$L118*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},{"$f":"SUM(P118:W118)","v":0},{"$f":"$P118*[1]HBS!$C$3+$Q118*[1]HBS!$C$4+$R118*[1]HBS!$C$5+$S118*[1]HBS!$C$6+$T118*[1]HBS!$C$7+$U118*[1]HBS!$C$8+$V118*[1]HBS!$C$10+$W118*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"Y118-N118","v":{"v":0,"d":"0.00"}},{"$f":"IF($N118=0,0,IF($Z118<>0,$Z118/$N118,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Gestión de la Instalación en FARO",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E119:L119)","v":0},{"$f":"$E119*[1]HBS!$C$3+$F119*[1]HBS!$C$4+$G119*[1]HBS!$C$5+$H119*[1]HBS!$C$6+$I119*[1]HBS!$C$7+$J119*[1]HBS!$C$8+$K119*[1]HBS!$C$10+$L119*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P119*[1]HBS!$C$3+$Q119*[1]HBS!$C$4+$R119*[1]HBS!$C$5+$S119*[1]HBS!$C$6+$T119*[1]HBS!$C$7+$U119*[1]HBS!$C$8+$V119*[1]HBS!$C$10+$W119*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},{"$f":"SUM(E120:L120)","v":0},{"$f":"$E120*[1]HBS!$C$3+$F120*[1]HBS!$C$4+$G120*[1]HBS!$C$5+$H120*[1]HBS!$C$6+$I120*[1]HBS!$C$7+$J120*[1]HBS!$C$8+$K120*[1]HBS!$C$10+$L120*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P120*[1]HBS!$C$3+$Q120*[1]HBS!$C$4+$R120*[1]HBS!$C$5+$S120*[1]HBS!$C$6+$T120*[1]HBS!$C$7+$U120*[1]HBS!$C$8+$V120*[1]HBS!$C$10+$W120*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E121*[1]HBS!$C$3+$F121*[1]HBS!$C$4+$G121*[1]HBS!$C$5+$H121*[1]HBS!$C$6+$I121*[1]HBS!$C$7+$J121*[1]HBS!$C$8+$K121*[1]HBS!$C$10+$L121*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P121*[1]HBS!$C$3+$Q121*[1]HBS!$C$4+$R121*[1]HBS!$C$5+$S121*[1]HBS!$C$6+$T121*[1]HBS!$C$7+$U121*[1]HBS!$C$8+$V121*[1]HBS!$C$10+$W121*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E122*[1]HBS!$C$3+$F122*[1]HBS!$C$4+$G122*[1]HBS!$C$5+$H122*[1]HBS!$C$6+$I122*[1]HBS!$C$7+$J122*[1]HBS!$C$8+$K122*[1]HBS!$C$10+$L122*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P122*[1]HBS!$C$3+$Q122*[1]HBS!$C$4+$R122*[1]HBS!$C$5+$S122*[1]HBS!$C$6+$T122*[1]HBS!$C$7+$U122*[1]HBS!$C$8+$V122*[1]HBS!$C$10+$W122*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E123*[1]HBS!$C$3+$F123*[1]HBS!$C$4+$G123*[1]HBS!$C$5+$H123*[1]HBS!$C$6+$I123*[1]HBS!$C$7+$J123*[1]HBS!$C$8+$K123*[1]HBS!$C$10+$L123*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P123*[1]HBS!$C$3+$Q123*[1]HBS!$C$4+$R123*[1]HBS!$C$5+$S123*[1]HBS!$C$6+$T123*[1]HBS!$C$7+$U123*[1]HBS!$C$8+$V123*[1]HBS!$C$10+$W123*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E124*[1]HBS!$C$3+$F124*[1]HBS!$C$4+$G124*[1]HBS!$C$5+$H124*[1]HBS!$C$6+$I124*[1]HBS!$C$7+$J124*[1]HBS!$C$8+$K124*[1]HBS!$C$10+$L124*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P124*[1]HBS!$C$3+$Q124*[1]HBS!$C$4+$R124*[1]HBS!$C$5+$S124*[1]HBS!$C$6+$T124*[1]HBS!$C$7+$U124*[1]HBS!$C$8+$V124*[1]HBS!$C$10+$W124*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E125*[1]HBS!$C$3+$F125*[1]HBS!$C$4+$G125*[1]HBS!$C$5+$H125*[1]HBS!$C$6+$I125*[1]HBS!$C$7+$J125*[1]HBS!$C$8+$K125*[1]HBS!$C$10+$L125*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P125*[1]HBS!$C$3+$Q125*[1]HBS!$C$4+$R125*[1]HBS!$C$5+$S125*[1]HBS!$C$6+$T125*[1]HBS!$C$7+$U125*[1]HBS!$C$8+$V125*[1]HBS!$C$10+$W125*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E126*[1]HBS!$C$3+$F126*[1]HBS!$C$4+$G126*[1]HBS!$C$5+$H126*[1]HBS!$C$6+$I126*[1]HBS!$C$7+$J126*[1]HBS!$C$8+$K126*[1]HBS!$C$10+$L126*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P126*[1]HBS!$C$3+$Q126*[1]HBS!$C$4+$R126*[1]HBS!$C$5+$S126*[1]HBS!$C$6+$T126*[1]HBS!$C$7+$U126*[1]HBS!$C$8+$V126*[1]HBS!$C$10+$W126*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E127*[1]HBS!$C$3+$F127*[1]HBS!$C$4+$G127*[1]HBS!$C$5+$H127*[1]HBS!$C$6+$I127*[1]HBS!$C$7+$J127*[1]HBS!$C$8+$K127*[1]HBS!$C$10+$L127*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P127*[1]HBS!$C$3+$Q127*[1]HBS!$C$4+$R127*[1]HBS!$C$5+$S127*[1]HBS!$C$6+$T127*[1]HBS!$C$7+$U127*[1]HBS!$C$8+$V127*[1]HBS!$C$10+$W127*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E128*[1]HBS!$C$3+$F128*[1]HBS!$C$4+$G128*[1]HBS!$C$5+$H128*[1]HBS!$C$6+$I128*[1]HBS!$C$7+$J128*[1]HBS!$C$8+$K128*[1]HBS!$C$10+$L128*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P128*[1]HBS!$C$3+$Q128*[1]HBS!$C$4+$R128*[1]HBS!$C$5+$S128*[1]HBS!$C$6+$T128*[1]HBS!$C$7+$U128*[1]HBS!$C$8+$V128*[1]HBS!$C$10+$W128*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E129*[1]HBS!$C$3+$F129*[1]HBS!$C$4+$G129*[1]HBS!$C$5+$H129*[1]HBS!$C$6+$I129*[1]HBS!$C$7+$J129*[1]HBS!$C$8+$K129*[1]HBS!$C$10+$L129*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P129*[1]HBS!$C$3+$Q129*[1]HBS!$C$4+$R129*[1]HBS!$C$5+$S129*[1]HBS!$C$6+$T129*[1]HBS!$C$7+$U129*[1]HBS!$C$8+$V129*[1]HBS!$C$10+$W129*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E130*[1]HBS!$C$3+$F130*[1]HBS!$C$4+$G130*[1]HBS!$C$5+$H130*[1]HBS!$C$6+$I130*[1]HBS!$C$7+$J130*[1]HBS!$C$8+$K130*[1]HBS!$C$10+$L130*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P130*[1]HBS!$C$3+$Q130*[1]HBS!$C$4+$R130*[1]HBS!$C$5+$S130*[1]HBS!$C$6+$T130*[1]HBS!$C$7+$U130*[1]HBS!$C$8+$V130*[1]HBS!$C$10+$W130*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E131*[1]HBS!$C$3+$F131*[1]HBS!$C$4+$G131*[1]HBS!$C$5+$H131*[1]HBS!$C$6+$I131*[1]HBS!$C$7+$J131*[1]HBS!$C$8+$K131*[1]HBS!$C$10+$L131*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P131*[1]HBS!$C$3+$Q131*[1]HBS!$C$4+$R131*[1]HBS!$C$5+$S131*[1]HBS!$C$6+$T131*[1]HBS!$C$7+$U131*[1]HBS!$C$8+$V131*[1]HBS!$C$10+$W131*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E132*[1]HBS!$C$3+$F132*[1]HBS!$C$4+$G132*[1]HBS!$C$5+$H132*[1]HBS!$C$6+$I132*[1]HBS!$C$7+$J132*[1]HBS!$C$8+$K132*[1]HBS!$C$10+$L132*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P132*[1]HBS!$C$3+$Q132*[1]HBS!$C$4+$R132*[1]HBS!$C$5+$S132*[1]HBS!$C$6+$T132*[1]HBS!$C$7+$U132*[1]HBS!$C$8+$V132*[1]HBS!$C$10+$W132*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E133*[1]HBS!$C$3+$F133*[1]HBS!$C$4+$G133*[1]HBS!$C$5+$H133*[1]HBS!$C$6+$I133*[1]HBS!$C$7+$J133*[1]HBS!$C$8+$K133*[1]HBS!$C$10+$L133*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P133*[1]HBS!$C$3+$Q133*[1]HBS!$C$4+$R133*[1]HBS!$C$5+$S133*[1]HBS!$C$6+$T133*[1]HBS!$C$7+$U133*[1]HBS!$C$8+$V133*[1]HBS!$C$10+$W133*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E134*[1]HBS!$C$3+$F134*[1]HBS!$C$4+$G134*[1]HBS!$C$5+$H134*[1]HBS!$C$6+$I134*[1]HBS!$C$7+$J134*[1]HBS!$C$8+$K134*[1]HBS!$C$10+$L134*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P134*[1]HBS!$C$3+$Q134*[1]HBS!$C$4+$R134*[1]HBS!$C$5+$S134*[1]HBS!$C$6+$T134*[1]HBS!$C$7+$U134*[1]HBS!$C$8+$V134*[1]HBS!$C$10+$W134*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E135*[1]HBS!$C$3+$F135*[1]HBS!$C$4+$G135*[1]HBS!$C$5+$H135*[1]HBS!$C$6+$I135*[1]HBS!$C$7+$J135*[1]HBS!$C$8+$K135*[1]HBS!$C$10+$L135*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P135*[1]HBS!$C$3+$Q135*[1]HBS!$C$4+$R135*[1]HBS!$C$5+$S135*[1]HBS!$C$6+$T135*[1]HBS!$C$7+$U135*[1]HBS!$C$8+$V135*[1]HBS!$C$10+$W135*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E136*[1]HBS!$C$3+$F136*[1]HBS!$C$4+$G136*[1]HBS!$C$5+$H136*[1]HBS!$C$6+$I136*[1]HBS!$C$7+$J136*[1]HBS!$C$8+$K136*[1]HBS!$C$10+$L136*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P136*[1]HBS!$C$3+$Q136*[1]HBS!$C$4+$R136*[1]HBS!$C$5+$S136*[1]HBS!$C$6+$T136*[1]HBS!$C$7+$U136*[1]HBS!$C$8+$V136*[1]HBS!$C$10+$W136*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E137*[1]HBS!$C$3+$F137*[1]HBS!$C$4+$G137*[1]HBS!$C$5+$H137*[1]HBS!$C$6+$I137*[1]HBS!$C$7+$J137*[1]HBS!$C$8+$K137*[1]HBS!$C$10+$L137*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P137*[1]HBS!$C$3+$Q137*[1]HBS!$C$4+$R137*[1]HBS!$C$5+$S137*[1]HBS!$C$6+$T137*[1]HBS!$C$7+$U137*[1]HBS!$C$8+$V137*[1]HBS!$C$10+$W137*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E138*[1]HBS!$C$3+$F138*[1]HBS!$C$4+$G138*[1]HBS!$C$5+$H138*[1]HBS!$C$6+$I138*[1]HBS!$C$7+$J138*[1]HBS!$C$8+$K138*[1]HBS!$C$10+$L138*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P138*[1]HBS!$C$3+$Q138*[1]HBS!$C$4+$R138*[1]HBS!$C$5+$S138*[1]HBS!$C$6+$T138*[1]HBS!$C$7+$U138*[1]HBS!$C$8+$V138*[1]HBS!$C$10+$W138*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E139*[1]HBS!$C$3+$F139*[1]HBS!$C$4+$G139*[1]HBS!$C$5+$H139*[1]HBS!$C$6+$I139*[1]HBS!$C$7+$J139*[1]HBS!$C$8+$K139*[1]HBS!$C$10+$L139*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P139*[1]HBS!$C$3+$Q139*[1]HBS!$C$4+$R139*[1]HBS!$C$5+$S139*[1]HBS!$C$6+$T139*[1]HBS!$C$7+$U139*[1]HBS!$C$8+$V139*[1]HBS!$C$10+$W139*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E140*[1]HBS!$C$3+$F140*[1]HBS!$C$4+$G140*[1]HBS!$C$5+$H140*[1]HBS!$C$6+$I140*[1]HBS!$C$7+$J140*[1]HBS!$C$8+$K140*[1]HBS!$C$10+$L140*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P140*[1]HBS!$C$3+$Q140*[1]HBS!$C$4+$R140*[1]HBS!$C$5+$S140*[1]HBS!$C$6+$T140*[1]HBS!$C$7+$U140*[1]HBS!$C$8+$V140*[1]HBS!$C$10+$W140*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E141*[1]HBS!$C$3+$F141*[1]HBS!$C$4+$G141*[1]HBS!$C$5+$H141*[1]HBS!$C$6+$I141*[1]HBS!$C$7+$J141*[1]HBS!$C$8+$K141*[1]HBS!$C$10+$L141*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P141*[1]HBS!$C$3+$Q141*[1]HBS!$C$4+$R141*[1]HBS!$C$5+$S141*[1]HBS!$C$6+$T141*[1]HBS!$C$7+$U141*[1]HBS!$C$8+$V141*[1]HBS!$C$10+$W141*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E142*[1]HBS!$C$3+$F142*[1]HBS!$C$4+$G142*[1]HBS!$C$5+$H142*[1]HBS!$C$6+$I142*[1]HBS!$C$7+$J142*[1]HBS!$C$8+$K142*[1]HBS!$C$10+$L142*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P142*[1]HBS!$C$3+$Q142*[1]HBS!$C$4+$R142*[1]HBS!$C$5+$S142*[1]HBS!$C$6+$T142*[1]HBS!$C$7+$U142*[1]HBS!$C$8+$V142*[1]HBS!$C$10+$W142*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E143*[1]HBS!$C$3+$F143*[1]HBS!$C$4+$G143*[1]HBS!$C$5+$H143*[1]HBS!$C$6+$I143*[1]HBS!$C$7+$J143*[1]HBS!$C$8+$K143*[1]HBS!$C$10+$L143*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P143*[1]HBS!$C$3+$Q143*[1]HBS!$C$4+$R143*[1]HBS!$C$5+$S143*[1]HBS!$C$6+$T143*[1]HBS!$C$7+$U143*[1]HBS!$C$8+$V143*[1]HBS!$C$10+$W143*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E144*[1]HBS!$C$3+$F144*[1]HBS!$C$4+$G144*[1]HBS!$C$5+$H144*[1]HBS!$C$6+$I144*[1]HBS!$C$7+$J144*[1]HBS!$C$8+$K144*[1]HBS!$C$10+$L144*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P144*[1]HBS!$C$3+$Q144*[1]HBS!$C$4+$R144*[1]HBS!$C$5+$S144*[1]HBS!$C$6+$T144*[1]HBS!$C$7+$U144*[1]HBS!$C$8+$V144*[1]HBS!$C$10+$W144*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E145*[1]HBS!$C$3+$F145*[1]HBS!$C$4+$G145*[1]HBS!$C$5+$H145*[1]HBS!$C$6+$I145*[1]HBS!$C$7+$J145*[1]HBS!$C$8+$K145*[1]HBS!$C$10+$L145*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P145*[1]HBS!$C$3+$Q145*[1]HBS!$C$4+$R145*[1]HBS!$C$5+$S145*[1]HBS!$C$6+$T145*[1]HBS!$C$7+$U145*[1]HBS!$C$8+$V145*[1]HBS!$C$10+$W145*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E146*[1]HBS!$C$3+$F146*[1]HBS!$C$4+$G146*[1]HBS!$C$5+$H146*[1]HBS!$C$6+$I146*[1]HBS!$C$7+$J146*[1]HBS!$C$8+$K146*[1]HBS!$C$10+$L146*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P146*[1]HBS!$C$3+$Q146*[1]HBS!$C$4+$R146*[1]HBS!$C$5+$S146*[1]HBS!$C$6+$T146*[1]HBS!$C$7+$U146*[1]HBS!$C$8+$V146*[1]HBS!$C$10+$W146*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E147*[1]HBS!$C$3+$F147*[1]HBS!$C$4+$G147*[1]HBS!$C$5+$H147*[1]HBS!$C$6+$I147*[1]HBS!$C$7+$J147*[1]HBS!$C$8+$K147*[1]HBS!$C$10+$L147*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P147*[1]HBS!$C$3+$Q147*[1]HBS!$C$4+$R147*[1]HBS!$C$5+$S147*[1]HBS!$C$6+$T147*[1]HBS!$C$7+$U147*[1]HBS!$C$8+$V147*[1]HBS!$C$10+$W147*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E148*[1]HBS!$C$3+$F148*[1]HBS!$C$4+$G148*[1]HBS!$C$5+$H148*[1]HBS!$C$6+$I148*[1]HBS!$C$7+$J148*[1]HBS!$C$8+$K148*[1]HBS!$C$10+$L148*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P148*[1]HBS!$C$3+$Q148*[1]HBS!$C$4+$R148*[1]HBS!$C$5+$S148*[1]HBS!$C$6+$T148*[1]HBS!$C$7+$U148*[1]HBS!$C$8+$V148*[1]HBS!$C$10+$W148*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E149*[1]HBS!$C$3+$F149*[1]HBS!$C$4+$G149*[1]HBS!$C$5+$H149*[1]HBS!$C$6+$I149*[1]HBS!$C$7+$J149*[1]HBS!$C$8+$K149*[1]HBS!$C$10+$L149*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P149*[1]HBS!$C$3+$Q149*[1]HBS!$C$4+$R149*[1]HBS!$C$5+$S149*[1]HBS!$C$6+$T149*[1]HBS!$C$7+$U149*[1]HBS!$C$8+$V149*[1]HBS!$C$10+$W149*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E150*[1]HBS!$C$3+$F150*[1]HBS!$C$4+$G150*[1]HBS!$C$5+$H150*[1]HBS!$C$6+$I150*[1]HBS!$C$7+$J150*[1]HBS!$C$8+$K150*[1]HBS!$C$10+$L150*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P150*[1]HBS!$C$3+$Q150*[1]HBS!$C$4+$R150*[1]HBS!$C$5+$S150*[1]HBS!$C$6+$T150*[1]HBS!$C$7+$U150*[1]HBS!$C$8+$V150*[1]HBS!$C$10+$W150*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E151*[1]HBS!$C$3+$F151*[1]HBS!$C$4+$G151*[1]HBS!$C$5+$H151*[1]HBS!$C$6+$I151*[1]HBS!$C$7+$J151*[1]HBS!$C$8+$K151*[1]HBS!$C$10+$L151*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P151*[1]HBS!$C$3+$Q151*[1]HBS!$C$4+$R151*[1]HBS!$C$5+$S151*[1]HBS!$C$6+$T151*[1]HBS!$C$7+$U151*[1]HBS!$C$8+$V151*[1]HBS!$C$10+$W151*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E152*[1]HBS!$C$3+$F152*[1]HBS!$C$4+$G152*[1]HBS!$C$5+$H152*[1]HBS!$C$6+$I152*[1]HBS!$C$7+$J152*[1]HBS!$C$8+$K152*[1]HBS!$C$10+$L152*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P152*[1]HBS!$C$3+$Q152*[1]HBS!$C$4+$R152*[1]HBS!$C$5+$S152*[1]HBS!$C$6+$T152*[1]HBS!$C$7+$U152*[1]HBS!$C$8+$V152*[1]HBS!$C$10+$W152*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E153*[1]HBS!$C$3+$F153*[1]HBS!$C$4+$G153*[1]HBS!$C$5+$H153*[1]HBS!$C$6+$I153*[1]HBS!$C$7+$J153*[1]HBS!$C$8+$K153*[1]HBS!$C$10+$L153*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P153*[1]HBS!$C$3+$Q153*[1]HBS!$C$4+$R153*[1]HBS!$C$5+$S153*[1]HBS!$C$6+$T153*[1]HBS!$C$7+$U153*[1]HBS!$C$8+$V153*[1]HBS!$C$10+$W153*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E154*[1]HBS!$C$3+$F154*[1]HBS!$C$4+$G154*[1]HBS!$C$5+$H154*[1]HBS!$C$6+$I154*[1]HBS!$C$7+$J154*[1]HBS!$C$8+$K154*[1]HBS!$C$10+$L154*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P154*[1]HBS!$C$3+$Q154*[1]HBS!$C$4+$R154*[1]HBS!$C$5+$S154*[1]HBS!$C$6+$T154*[1]HBS!$C$7+$U154*[1]HBS!$C$8+$V154*[1]HBS!$C$10+$W154*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E155*[1]HBS!$C$3+$F155*[1]HBS!$C$4+$G155*[1]HBS!$C$5+$H155*[1]HBS!$C$6+$I155*[1]HBS!$C$7+$J155*[1]HBS!$C$8+$K155*[1]HBS!$C$10+$L155*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P155*[1]HBS!$C$3+$Q155*[1]HBS!$C$4+$R155*[1]HBS!$C$5+$S155*[1]HBS!$C$6+$T155*[1]HBS!$C$7+$U155*[1]HBS!$C$8+$V155*[1]HBS!$C$10+$W155*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E156*[1]HBS!$C$3+$F156*[1]HBS!$C$4+$G156*[1]HBS!$C$5+$H156*[1]HBS!$C$6+$I156*[1]HBS!$C$7+$J156*[1]HBS!$C$8+$K156*[1]HBS!$C$10+$L156*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P156*[1]HBS!$C$3+$Q156*[1]HBS!$C$4+$R156*[1]HBS!$C$5+$S156*[1]HBS!$C$6+$T156*[1]HBS!$C$7+$U156*[1]HBS!$C$8+$V156*[1]HBS!$C$10+$W156*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E157*[1]HBS!$C$3+$F157*[1]HBS!$C$4+$G157*[1]HBS!$C$5+$H157*[1]HBS!$C$6+$I157*[1]HBS!$C$7+$J157*[1]HBS!$C$8+$K157*[1]HBS!$C$10+$L157*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P157*[1]HBS!$C$3+$Q157*[1]HBS!$C$4+$R157*[1]HBS!$C$5+$S157*[1]HBS!$C$6+$T157*[1]HBS!$C$7+$U157*[1]HBS!$C$8+$V157*[1]HBS!$C$10+$W157*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E158*[1]HBS!$C$3+$F158*[1]HBS!$C$4+$G158*[1]HBS!$C$5+$H158*[1]HBS!$C$6+$I158*[1]HBS!$C$7+$J158*[1]HBS!$C$8+$K158*[1]HBS!$C$10+$L158*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P158*[1]HBS!$C$3+$Q158*[1]HBS!$C$4+$R158*[1]HBS!$C$5+$S158*[1]HBS!$C$6+$T158*[1]HBS!$C$7+$U158*[1]HBS!$C$8+$V158*[1]HBS!$C$10+$W158*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E159*[1]HBS!$C$3+$F159*[1]HBS!$C$4+$G159*[1]HBS!$C$5+$H159*[1]HBS!$C$6+$I159*[1]HBS!$C$7+$J159*[1]HBS!$C$8+$K159*[1]HBS!$C$10+$L159*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P159*[1]HBS!$C$3+$Q159*[1]HBS!$C$4+$R159*[1]HBS!$C$5+$S159*[1]HBS!$C$6+$T159*[1]HBS!$C$7+$U159*[1]HBS!$C$8+$V159*[1]HBS!$C$10+$W159*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E160*[1]HBS!$C$3+$F160*[1]HBS!$C$4+$G160*[1]HBS!$C$5+$H160*[1]HBS!$C$6+$I160*[1]HBS!$C$7+$J160*[1]HBS!$C$8+$K160*[1]HBS!$C$10+$L160*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P160*[1]HBS!$C$3+$Q160*[1]HBS!$C$4+$R160*[1]HBS!$C$5+$S160*[1]HBS!$C$6+$T160*[1]HBS!$C$7+$U160*[1]HBS!$C$8+$V160*[1]HBS!$C$10+$W160*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E161*[1]HBS!$C$3+$F161*[1]HBS!$C$4+$G161*[1]HBS!$C$5+$H161*[1]HBS!$C$6+$I161*[1]HBS!$C$7+$J161*[1]HBS!$C$8+$K161*[1]HBS!$C$10+$L161*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P161*[1]HBS!$C$3+$Q161*[1]HBS!$C$4+$R161*[1]HBS!$C$5+$S161*[1]HBS!$C$6+$T161*[1]HBS!$C$7+$U161*[1]HBS!$C$8+$V161*[1]HBS!$C$10+$W161*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E162*[1]HBS!$C$3+$F162*[1]HBS!$C$4+$G162*[1]HBS!$C$5+$H162*[1]HBS!$C$6+$I162*[1]HBS!$C$7+$J162*[1]HBS!$C$8+$K162*[1]HBS!$C$10+$L162*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P162*[1]HBS!$C$3+$Q162*[1]HBS!$C$4+$R162*[1]HBS!$C$5+$S162*[1]HBS!$C$6+$T162*[1]HBS!$C$7+$U162*[1]HBS!$C$8+$V162*[1]HBS!$C$10+$W162*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E163*[1]HBS!$C$3+$F163*[1]HBS!$C$4+$G163*[1]HBS!$C$5+$H163*[1]HBS!$C$6+$I163*[1]HBS!$C$7+$J163*[1]HBS!$C$8+$K163*[1]HBS!$C$10+$L163*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P163*[1]HBS!$C$3+$Q163*[1]HBS!$C$4+$R163*[1]HBS!$C$5+$S163*[1]HBS!$C$6+$T163*[1]HBS!$C$7+$U163*[1]HBS!$C$8+$V163*[1]HBS!$C$10+$W163*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E164*[1]HBS!$C$3+$F164*[1]HBS!$C$4+$G164*[1]HBS!$C$5+$H164*[1]HBS!$C$6+$I164*[1]HBS!$C$7+$J164*[1]HBS!$C$8+$K164*[1]HBS!$C$10+$L164*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P164*[1]HBS!$C$3+$Q164*[1]HBS!$C$4+$R164*[1]HBS!$C$5+$S164*[1]HBS!$C$6+$T164*[1]HBS!$C$7+$U164*[1]HBS!$C$8+$V164*[1]HBS!$C$10+$W164*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E165*[1]HBS!$C$3+$F165*[1]HBS!$C$4+$G165*[1]HBS!$C$5+$H165*[1]HBS!$C$6+$I165*[1]HBS!$C$7+$J165*[1]HBS!$C$8+$K165*[1]HBS!$C$10+$L165*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P165*[1]HBS!$C$3+$Q165*[1]HBS!$C$4+$R165*[1]HBS!$C$5+$S165*[1]HBS!$C$6+$T165*[1]HBS!$C$7+$U165*[1]HBS!$C$8+$V165*[1]HBS!$C$10+$W165*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E166*[1]HBS!$C$3+$F166*[1]HBS!$C$4+$G166*[1]HBS!$C$5+$H166*[1]HBS!$C$6+$I166*[1]HBS!$C$7+$J166*[1]HBS!$C$8+$K166*[1]HBS!$C$10+$L166*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P166*[1]HBS!$C$3+$Q166*[1]HBS!$C$4+$R166*[1]HBS!$C$5+$S166*[1]HBS!$C$6+$T166*[1]HBS!$C$7+$U166*[1]HBS!$C$8+$V166*[1]HBS!$C$10+$W166*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E167*[1]HBS!$C$3+$F167*[1]HBS!$C$4+$G167*[1]HBS!$C$5+$H167*[1]HBS!$C$6+$I167*[1]HBS!$C$7+$J167*[1]HBS!$C$8+$K167*[1]HBS!$C$10+$L167*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P167*[1]HBS!$C$3+$Q167*[1]HBS!$C$4+$R167*[1]HBS!$C$5+$S167*[1]HBS!$C$6+$T167*[1]HBS!$C$7+$U167*[1]HBS!$C$8+$V167*[1]HBS!$C$10+$W167*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E168*[1]HBS!$C$3+$F168*[1]HBS!$C$4+$G168*[1]HBS!$C$5+$H168*[1]HBS!$C$6+$I168*[1]HBS!$C$7+$J168*[1]HBS!$C$8+$K168*[1]HBS!$C$10+$L168*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P168*[1]HBS!$C$3+$Q168*[1]HBS!$C$4+$R168*[1]HBS!$C$5+$S168*[1]HBS!$C$6+$T168*[1]HBS!$C$7+$U168*[1]HBS!$C$8+$V168*[1]HBS!$C$10+$W168*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[{"$nulls":12},0,{"$f":"$E169*[1]HBS!$C$3+$F169*[1]HBS!$C$4+$G169*[1]HBS!$C$5+$H169*[1]HBS!$C$6+$I169*[1]HBS!$C$7+$J169*[1]HBS!$C$8+$K169*[1]HBS!$C$10+$L169*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$nulls":9},0,{"$f":"$P169*[1]HBS!$C$3+$Q169*[1]HBS!$C$4+$R169*[1]HBS!$C$5+$S169*[1]HBS!$C$6+$T169*[1]HBS!$C$7+$U169*[1]HBS!$C$8+$V169*[1]HBS!$C$10+$W169*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.0%"}]
[null,"Estimación de OTIMPL (HBS)",null,{"$f":"E170*[1]HBS!$C$3+F170*[1]HBS!$C$4+G170*[1]HBS!$C$5+H170*[1]HBS!$C$6+I170*[1]HBS!$C$7+[1]Estimación!J170*[1]HBS!$C$8+K170*[1]HBS!$C$10+L170*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E116:E169)","v":0},{"$f":"SUM(F116:F169)","v":0},0,0,0,0,0,0,{"$f":"SUM(M116:M169)","v":0},{"$f":"SUM(N116:N169)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(P116:P169)","v":0},{"$f":"SUM(Q116:Q169)","v":0},0,0,0,0,0,0,{"$f":"SUM(X116:X169)","v":0},{"$f":"SUM(Y116:Y169)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(Z116:Z169)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.0%"}]
[]
[null,"Estimación Total de la OT",null,"Horas","HBS",{"$nulls":10},"Horas",null,"HBS",null,"DIF",null,"% DIF"]
[null,"Entregables y Actividades",null,{"$f":"M17+M34+M43+M112+M170","v":{"v":0,"d":"0.00"}},{"$f":"D17+D34+D43+D112+D170","v":{"v":0,"d":"0.00"}},{"$nulls":10},{"$f":"X17+X34+X43+X112+X170","v":{"v":0,"d":"0.00"}},null,{"$f":"Y17+Y34+Y43+Y112+Y170","v":{"v":0,"d":"0.00"}},null,{"$f":"R173-E173","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($E173=0,0,IF($T173<>0,$T173/$E173,0))","v":{"v":0,"d":"0.0%"}},{"$f":"IF($N173=0,0,IF($Z173<>0,$Z173/$N173,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Gestión del Proyecto",null,{"$f":"$D$173*$G$174","v":{"v":0,"d":"0.00"}},{"$f":"$D174*[1]HBS!$C$2","v":{"v":0,"d":"0.00"}},null,{"v":0.05,"d":"5%"},"de dedicación de JP sobre el total de horas",{"$nulls":7},{"$f":"P173*G174","v":{"v":0,"d":"0.00"}},null,{"$f":"$P174*[1]HBS!$C$2","v":{"v":0,"d":"0.00"}},null,{"$f":"R174-E174","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($E174=0,0,IF($T174<>0,$T174/$E174,0))","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"}]
[null,"Estimación Total de la OT ",null,{"$f":"SUM(D173:D174)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E173:F174)","v":{"v":0,"d":"0.00"}},{"$nulls":10},{"$f":"SUM(P173:Q174)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(R173:S174)","v":{"v":0,"d":"0.00"}},null,{"$f":"R175-E175","v":{"v":0,"d":"0.00"}},null,{"$f":"IF($E175=0,0,IF($T175<>0,$T175/$E175,0))","v":{"v":0,"d":"0.0%"}},{"v":0,"d":"0.0%"}]

{"sheet":"Incurridos","index":1,"n_rows":202,"n_cols":17,"rows_kept":202,"merged":[[6,6,6,7],[7,6,7,7],[7,14,7,15],[10,1,10,16],[11,1,11,2],[12,1,14,1],[15,1,15,2],[16,1,16,2],[18,1,18,16],[19,1,19,2],[20,1,54,1],[21,2,21,3],[21,13,21,14],[22,2,22,3],[22,13,22,14],[23,2,23,3],[23,13,23,14],[24,2,24,3],[24,13,24,14],[25,2,25,3],[25,13,25,14],[26,2,26,3],[26,13,26,14],[27,2,27,3],[27,13,27,14],[28,2,28,3],[28,13,28,14],[29,2,29,3],[29,13,29,14],[30,2,30,3],[30,13,30,14],[31,2,31,3],[31,13,31,14],[32,2,32,3],[32,13,32,14],[33,2,33,3],[33,13,33,14],[34,2,34,3],[34,13,34,14],[35,2,35,3],[35,13,35,14],[36,2,36,3],[36,13,36,14],[37,2,37,3],[37,13,37,14],[38,2,38,3],[38,13,38,14],[39,2,39,3],[39,13,39,14],[40,2,40,3],[40,13,40,14],[41,2,41,3],[41,13,41,14],[42,2,42,3],[42,13,42,14],[43,2,43,3],[43,13,43,14],[44,2,44,3],[44,13,44,14],[45,2,45,3],[45,13,45,14],[46,2,46,3],[46,13,46,14],[47,4,47,6],[47,8,47,10],[47,12,47,14],[55,1,55,2],[56,1,56,2],[57,1,57,2],[58,1,58,2],[59,1,59,2],[60,1,60,2],[62,1,62,16],[63,1,63,2],[64,1,66,1],[67,1,67,2],[68,1,68,2],[69,1,69,2],[71,1,71,16],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[77,1,77,2],[78,1,78,2],[79,1,79,2],[80,1,80,2],[81,1,81,2],[82,1,82,3],[83,1,83,3],[84,1,84,3],[85,1,85,3],[86,1,86,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[94,1,94,3],[95,1,95,3],[96,1,96,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[100,1,100,3],[101,1,101,3],[102,1,102,3],[103,1,103,3],[104,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,109,3],[110,1,110,3],[111,1,111,3],[112,1,112,3],[113,1,113,3],[114,1,114,3],[115,1,115,3],[116,1,116,3],[117,1,117,3],[118,1,118,3],[119,1,119,3],[120,1,120,3],[121,1,121,3],[122,1,122,3],[123,1,123,3],[124,1,124,3],[125,1,125,3],[126,1,126,3],[127,1,127,3],[128,1,128,3],[129,1,129,3],[130,1,130,3],[131,1,131,3],[132,1,132,3],[133,1,133,3],[134,1,134,3],[135,1,135,3],[136,1,136,3],[137,1,137,2],[138,1,138,2],[140,1,140,16],[141,1,141,2],[142,1,142,2],[143,1,143,2],[144,1,144,2],[145,1,145,2],[146,1,146,3],[147,1,147,3],[148,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,153,3],[154,1,154,3],[155,1,155,3],[156,1,156,3],[157,1,157,3],[158,1,158,3],[159,1,159,3],[160,1,160,3],[161,1,161,3],[162,1,162,3],[163,1,163,3],[164,1,164,3],[165,1,165,3],[166,1,166,3],[167,1,167,3],[168,1,168,3],[169,1,169,3],[170,1,170,3],[171,1,171,3],[172,1,172,3],[173,1,173,3],[174,1,174,3],[175,1,175,3],[176,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[181,1,181,3],[182,1,182,3],[183,1,183,3],[184,1,184,3],[185,1,185,3],[186,1,186,3],[187,1,187,3],[188,1,188,3],[189,1,189,3],[190,1,190,3],[191,1,191,3],[192,1,192,3],[193,1,193,3],[194,1,194,3],[195,1,195,3],[196,1,196,2],[198,1,198,2],[198,4,198,5],[198,6,198,7],[198,8,198,9],[199,1,199,2],[199,4,199,5],[199,6,199,7],[199,8,199,9],[199,10,199,15],[200,1,200,2],[200,4,200,5],[200,6,200,7],[200,8,200,9],[200,10,200,15],[201,1,201,2],[201,4,201,5],[201,6,201,7],[201,8,201,9]]}
[]
[]
[]
[{"$nulls":16},"Incurrido de la Orden de Trabajo"]
[]
[]
[{"$nulls":5},"Incurrido de la OT (HBS): ",{"$f":"$E202","v":{"v":0,"d":"0.00"}}]
[{"$nulls":5},"Fecha de inicio: ","DD/MM/AAAA",{"$nulls":6},"Fecha de entrega: ","DD/MM/AAAA"]
[]
[]
[null,"Orden de Trabajo de Requisitos (OTR)"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Fichero EAP","Objetivos","SI/NO",{"$nulls":8},{"$f":"SUM(E13:L13)","v":0},{"$f":"$E13*[1]HBS!$C$3+$F13*[1]HBS!$C$4+$G13*[1]HBS!$C$5+$H13*[1]HBS!$C$6+$I13*[1]HBS!$C$7+$J13*[1]HBS!$C$8+$K13*[1]HBS!$C$10+$L13*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N13-[1]Estimación!$N13","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N13=0,0,IF($O13<>0,$O13/[1]Estimación!$N13))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Requisitos","SI/NO",{"$nulls":8},{"$f":"SUM(E14:L14)","v":0},{"$f":"$E14*[1]HBS!$C$3+$F14*[1]HBS!$C$4+$G14*[1]HBS!$C$5+$H14*[1]HBS!$C$6+$I14*[1]HBS!$C$7+$J14*[1]HBS!$C$8+$K14*[1]HBS!$C$10+$L14*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N14-[1]Estimación!$N14","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N14=0,0,IF($O14<>0,$O14/[1]Estimación!$N14))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Matriz Objetivos vs Requisitos","SI"]
[null,"Documento de Especificación de Requisitos",null,"SI"]
[null,"Incurrido de OTD (HBS)",null,{"$f":"E17*[1]HBS!$C$3+F17*[1]HBS!$C$4+G17*[1]HBS!$C$5+H17*[1]HBS!$C$6+I17*[1]HBS!$C$7+[1]Real!J17*[1]HBS!$C$8+K17*[1]HBS!$C$10+L17*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E13:E16)","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF([1]Estimación!$N17=0,0,IF($O17<>0,$O17/[1]Estimación!$N17))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Orden de Trabajo de Análisis (OTA)"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Fichero EAP","Casos de Uso","SI/NO",{"$f":"SUM(E23:E47)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(E21:L21)","v":0},{"$f":"$E21*[1]HBS!$C$3+$F21*[1]HBS!$C$4+$G21*[1]HBS!$C$5+$H21*[1]HBS!$C$6+$I21*[1]HBS!$C$7+$J21*[1]HBS!$C$8+$K21*[1]HBS!$C$10+$L21*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N21-[1]Estimación!$N21","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N21=0,0,IF($O21<>0,$O21/[1]Estimación!$N21,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Nombre del Caso de Uso",null,"CO","TS","EF","ET","AF","AP","PR","TP","H","Complejidad",null,"Nº Actores"]
[null,null,"Caso de Uso 1",{"$nulls":9},{"$f":"SUM(E23:L23)","v":0}]
[null,null,"Caso de Uso 2",{"$nulls":9},{"$f":"SUM(E24:L24)","v":0}]
[null,null,"Caso de Uso 3",{"$nulls":9},0]
[null,null,"Caso de Uso 4",{"$nulls":9},0]
[null,null,"Caso de Uso 5",{"$nulls":9},0]
[null,null,"Caso de Uso 6",{"$nulls":9},0]
[null,null,"Total CS",{"$nulls":9},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[{"$nulls":12},0]
[null,null,"Nº Casos de Uso:",{"$f":"H48+L48+P48","v":0},"Nº CU C. Alta:",null,null,{"$f":"COUNTIF(N23:O47,\"ALTA\")","v":0},"Nº CU C. Media:",null,null,{"$f":"COUNTIF(N23:O47,\"MEDIA\")","v":0},"Nº CU C. Baja:",null,null,{"$f":"COUNTIF(N23:O47,\"BAJA\")","v":0}]
[null,null,"Diagrama BPMN","SI/NO",{"$nulls":8},{"$f":"SUM(E49:L49)","v":0},{"$f":"$E49*[1]HBS!$C$3+$F49*[1]HBS!$C$4+$G49*[1]HBS!$C$5+$H49*[1]HBS!$C$6+$I49*[1]HBS!$C$7+$J49*[1]HBS!$C$8+$K49*[1]HBS!$C$10+$L49*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N49-[1]Estimación!$N22","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N22=0,0,IF($O49<>0,$O49/[1]Estimación!$N22,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Catálogo de Actores","SI/NO",{"$nulls":8},{"$f":"SUM(E50:L50)","v":0},{"$f":"$E50*[1]HBS!$C$3+$F50*[1]HBS!$C$4+$G50*[1]HBS!$C$5+$H50*[1]HBS!$C$6+$I50*[1]HBS!$C$7+$J50*[1]HBS!$C$8+$K50*[1]HBS!$C$10+$L50*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N50-[1]Estimación!$N23","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N23=0,0,IF($O50<>0,$O50/[1]Estimación!$N23,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Casos de Uso de Test","SI/NO",{"$nulls":8},{"$f":"SUM(E51:L51)","v":0},{"$f":"$E51*[1]HBS!$C$3+$F51*[1]HBS!$C$4+$G51*[1]HBS!$C$5+$H51*[1]HBS!$C$6+$I51*[1]HBS!$C$7+$J51*[1]HBS!$C$8+$K51*[1]HBS!$C$10+$L51*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N51-[1]Estimación!$N24","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N24=0,0,IF($O51<>0,$O51/[1]Estimación!$N24,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Especificación de UI","SI/NO",{"$nulls":8},{"$f":"SUM(E52:L52)","v":0},{"$f":"$E52*[1]HBS!$C$3+$F52*[1]HBS!$C$4+$G52*[1]HBS!$C$5+$H52*[1]HBS!$C$6+$I52*[1]HBS!$C$7+$J52*[1]HBS!$C$8+$K52*[1]HBS!$C$10+$L52*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N52-[1]Estimación!$N25","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N25=0,0,IF($O52<>0,$O52/[1]Estimación!$N25,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Matriz Requisito vs CU","SI"]
[null,null,"Matriz Caso Prueba vs CU","SI"]
[null,null,"Modelo de Dominio","SI/NO",{"$nulls":8},{"$f":"SUM(E55:L55)","v":0},{"$f":"$E55*[1]HBS!$C$3+$F55*[1]HBS!$C$4+$G55*[1]HBS!$C$5+$H55*[1]HBS!$C$6+$I55*[1]HBS!$C$7+$J55*[1]HBS!$C$8+$K55*[1]HBS!$C$10+$L55*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N55-[1]Estimación!$N28","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N28=0,0,IF($O55<>0,$O55/[1]Estimación!$N28,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Documento de Análisis del Sistema",null,"SI"]
[null,"Prototipos",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E57:L57)","v":0},{"$f":"$E57*[1]HBS!$C$3+$F57*[1]HBS!$C$4+$G57*[1]HBS!$C$5+$H57*[1]HBS!$C$6+$I57*[1]HBS!$C$7+$J57*[1]HBS!$C$8+$K57*[1]HBS!$C$10+$L57*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N57-[1]Estimación!$N30","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N30=0,0,IF($O57<>0,$O57/[1]Estimación!$N30,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Plan de Pruebas Funcionales",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E58:L58)","v":0},{"$f":"$E58*[1]HBS!$C$3+$F58*[1]HBS!$C$4+$G58*[1]HBS!$C$5+$H58*[1]HBS!$C$6+$I58*[1]HBS!$C$7+$J58*[1]HBS!$C$8+$K58*[1]HBS!$C$10+$L58*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N58-[1]Estimación!$N31","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N31=0,0,IF($O58<>0,$O58/[1]Estimación!$N31,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Documento Análisis SOA",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E59:L59)","v":0},{"$f":"$E59*[1]HBS!$C$3+$F59*[1]HBS!$C$4+$G59*[1]HBS!$C$5+$H59*[1]HBS!$C$6+$I59*[1]HBS!$C$7+$J59*[1]HBS!$C$8+$K59*[1]HBS!$C$10+$L59*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N59-[1]Estimación!$N32","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N32=0,0,IF($O59<>0,$O59/[1]Estimación!$N32,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Documento Entorno Tecnológico",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E60:L60)","v":0},{"$f":"$E60*[1]HBS!$C$3+$F60*[1]HBS!$C$4+$G60*[1]HBS!$C$5+$H60*[1]HBS!$C$6+$I60*[1]HBS!$C$7+$J60*[1]HBS!$C$8+$K60*[1]HBS!$C$10+$L60*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N60-[1]Estimación!$N33","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N33=0,0,IF($O60<>0,$O60/[1]Estimación!$N33,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido de OTA (HBS)",null,{"$f":"E61*[1]HBS!$C$3+F61*[1]HBS!$C$4+G61*[1]HBS!$C$5+H61*[1]HBS!$C$6+I61*[1]HBS!$C$7+J61*[1]HBS!$C$8+K61*[1]HBS!$C$10+L61*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E49:E60,E21)","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF([1]Estimación!$N34=0,0,IF($O61<>0,$O61/[1]Estimación!$N34,0))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Orden de Trabajo de Diseño (OTD)"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Fichero EAP","Modelo de Clases","SI/NO",{"$nulls":8},{"$f":"SUM(E65:L65)","v":0},{"$f":"$E65*[1]HBS!$C$3+$F65*[1]HBS!$C$4+$G65*[1]HBS!$C$5+$H65*[1]HBS!$C$6+$I65*[1]HBS!$C$7+$J65*[1]HBS!$C$8+$K65*[1]HBS!$C$10+$L65*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N65-[1]Estimación!$N38","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N38=0,0,IF($O65<>0,$O65/[1]Estimación!$N38,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Modelo de Físico de Datos","SI/NO",{"$nulls":8},{"$f":"SUM(E66:L66)","v":0},{"$f":"$E66*[1]HBS!$C$3+$F66*[1]HBS!$C$4+$G66*[1]HBS!$C$5+$H66*[1]HBS!$C$6+$I66*[1]HBS!$C$7+$J66*[1]HBS!$C$8+$K66*[1]HBS!$C$10+$L66*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N66-[1]Estimación!$N39","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N39=0,0,IF($O66<>0,$O66/[1]Estimación!$N39,0))","v":{"v":0,"d":"0.0%"}}]
[null,null,"Arquitectura Lógica del Sistema","SI/NO",{"$nulls":8},{"$f":"SUM(E67:L67)","v":0},{"$f":"$E67*[1]HBS!$C$3+$F67*[1]HBS!$C$4+$G67*[1]HBS!$C$5+$H67*[1]HBS!$C$6+$I67*[1]HBS!$C$7+$J67*[1]HBS!$C$8+$K67*[1]HBS!$C$10+$L67*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N67-[1]Estimación!$N40","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N40=0,0,IF($O67<>0,$O67/[1]Estimación!$N40,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Documento de Diseño del Sistema",null,"SI"]
[null,"Plan de Pruebas de Sistema",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E69:L69)","v":0},{"$f":"$E69*[1]HBS!$C$3+$F69*[1]HBS!$C$4+$G69*[1]HBS!$C$5+$H69*[1]HBS!$C$6+$I69*[1]HBS!$C$7+$J69*[1]HBS!$C$8+$K69*[1]HBS!$C$10+$L69*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N69-[1]Estimación!$N42","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N42=0,0,IF($O69<>0,$O69/[1]Estimación!$N42,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido de OTD (HBS)",null,{"$f":"E70*[1]HBS!$C$3+F70*[1]HBS!$C$4+G70*[1]HBS!$C$5+H70*[1]HBS!$C$6+I70*[1]HBS!$C$7+[1]Real!J70*[1]HBS!$C$8+K70*[1]HBS!$C$10+L70*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E65:E69)","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF([1]Estimación!$N43=0,0,IF($O70<>0,$O70/[1]Estimación!$N43,0))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Orden de Trabajo de Construcción (OTC)"]
[null,"Entregable",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Paquete de código (SVN)",null,"SI"]
[null,"Plan de Pruebas Funcionales Detallado (PPF)",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E75:L75)","v":0},{"$f":"$E75*[1]HBS!$C$3+$F75*[1]HBS!$C$4+$G75*[1]HBS!$C$5+$H75*[1]HBS!$C$6+$I75*[1]HBS!$C$7+$J75*[1]HBS!$C$8+$K75*[1]HBS!$C$10+$L75*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N75-[1]Estimación!$N48","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N48=0,0,IF($O75<>0,$O75/[1]Estimación!$N48,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Guía de Migración",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E76:L76)","v":0},{"$f":"$E76*[1]HBS!$C$3+$F76*[1]HBS!$C$4+$G76*[1]HBS!$C$5+$H76*[1]HBS!$C$6+$I76*[1]HBS!$C$7+$J76*[1]HBS!$C$8+$K76*[1]HBS!$C$10+$L76*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N76-[1]Estimación!$N49","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N49=0,0,IF($O76<>0,$O76/[1]Estimación!$N49,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Guía de Parametrización",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E77:L77)","v":0},{"$f":"$E77*[1]HBS!$C$3+$F77*[1]HBS!$C$4+$G77*[1]HBS!$C$5+$H77*[1]HBS!$C$6+$I77*[1]HBS!$C$7+$J77*[1]HBS!$C$8+$K77*[1]HBS!$C$10+$L77*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N77-[1]Estimación!$N50","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N50=0,0,IF($O77<>0,$O77/[1]Estimación!$N50,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Definición del alcance de la migración",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E78:L78)","v":0},{"$f":"$E78*[1]HBS!$C$3+$F78*[1]HBS!$C$4+$G78*[1]HBS!$C$5+$H78*[1]HBS!$C$6+$I78*[1]HBS!$C$7+$J78*[1]HBS!$C$8+$K78*[1]HBS!$C$10+$L78*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N78-[1]Estimación!$N51","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N51=0,0,IF($O78<>0,$O78/[1]Estimación!$N51,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Registro de ejecución del PPF",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E79:L79)","v":0},{"$f":"$E79*[1]HBS!$C$3+$F79*[1]HBS!$C$4+$G79*[1]HBS!$C$5+$H79*[1]HBS!$C$6+$I79*[1]HBS!$C$7+$J79*[1]HBS!$C$8+$K79*[1]HBS!$C$10+$L79*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N79-[1]Estimación!$N52","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N52=0,0,IF($O79<>0,$O79/[1]Estimación!$N52,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Herramienta de Migración",null,"SI/NO",{"$nulls":8},0,{"$f":"$E80*[1]HBS!$C$3+$F80*[1]HBS!$C$4+$G80*[1]HBS!$C$5+$H80*[1]HBS!$C$6+$I80*[1]HBS!$C$7+$J80*[1]HBS!$C$8+$K80*[1]HBS!$C$10+$L80*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N80-[1]Estimación!$N53","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N53=0,0,IF($O80<>0,$O80/[1]Estimación!$N53,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Manual de Usuario",null,"SI/NO",{"$nulls":8},0,{"$f":"$E81*[1]HBS!$C$3+$F81*[1]HBS!$C$4+$G81*[1]HBS!$C$5+$H81*[1]HBS!$C$6+$I81*[1]HBS!$C$7+$J81*[1]HBS!$C$8+$K81*[1]HBS!$C$10+$L81*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N81-[1]Estimación!$N54","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N54=0,0,IF($O81<>0,$O81/[1]Estimación!$N54,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido de Entregables de OTC (HBS)",null,{"$f":"E82*[1]HBS!$C$3+F82*[1]HBS!$C$4+G82*[1]HBS!$C$5+H82*[1]HBS!$C$6+I82*[1]HBS!$C$7+J82*[1]HBS!$C$8+K82*[1]HBS!$C$10+L82*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E75:E81)","v":0},{"$f":"SUM(F75:F81)","v":0},{"$f":"SUM(G75:G81)","v":0},0,0,0,0,0,{"$f":"SUM(M75:M81)","v":0},{"$f":"SUM(N75:N81)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O74:O81)","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N55=0,0,IF($O82<>0,$O82/[1]Estimación!$N55,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Actividad de Construcción",null,null,"CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Construcción de Funcionalidades/Componentes",null,null,{"$f":"SUM(E85:E134)","v":0},{"$f":"SUM(F85:F134)","v":0},0,0,0,0,0,0,0,{"$f":"$E84*[1]HBS!$C$3+$F84*[1]HBS!$C$4+$G84*[1]HBS!$C$5+$H84*[1]HBS!$C$6+$I84*[1]HBS!$C$7+$J84*[1]HBS!$C$8+$K84*[1]HBS!$C$10+$L84*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N84-[1]Estimación!$N57","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N57=0,0,IF($O84<>0,$O84/[1]Estimación!$N57,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 1",{"$nulls":10},{"$f":"SUM(E85:L85)","v":0},{"$f":"$E85*[1]HBS!$C$3+$F85*[1]HBS!$C$4+$G85*[1]HBS!$C$5+$H85*[1]HBS!$C$6+$I85*[1]HBS!$C$7+$J85*[1]HBS!$C$8+$K85*[1]HBS!$C$10+$L85*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N85-[1]Estimación!$N58","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N58=0,0,IF($O85<>0,$O85/[1]Estimación!$N58,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 2",{"$nulls":10},0,{"$f":"$E86*[1]HBS!$C$3+$F86*[1]HBS!$C$4+$G86*[1]HBS!$C$5+$H86*[1]HBS!$C$6+$I86*[1]HBS!$C$7+$J86*[1]HBS!$C$8+$K86*[1]HBS!$C$10+$L86*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N86-[1]Estimación!$N59","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N59=0,0,IF($O86<>0,$O86/[1]Estimación!$N59,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 3",{"$nulls":10},0,{"$f":"$E87*[1]HBS!$C$3+$F87*[1]HBS!$C$4+$G87*[1]HBS!$C$5+$H87*[1]HBS!$C$6+$I87*[1]HBS!$C$7+$J87*[1]HBS!$C$8+$K87*[1]HBS!$C$10+$L87*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N87-[1]Estimación!$N60","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N60=0,0,IF($O87<>0,$O87/[1]Estimación!$N60,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 4",{"$nulls":10},0,{"$f":"$E88*[1]HBS!$C$3+$F88*[1]HBS!$C$4+$G88*[1]HBS!$C$5+$H88*[1]HBS!$C$6+$I88*[1]HBS!$C$7+$J88*[1]HBS!$C$8+$K88*[1]HBS!$C$10+$L88*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N88-[1]Estimación!$N61","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N61=0,0,IF($O88<>0,$O88/[1]Estimación!$N61,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 5",{"$nulls":10},0,{"$f":"$E89*[1]HBS!$C$3+$F89*[1]HBS!$C$4+$G89*[1]HBS!$C$5+$H89*[1]HBS!$C$6+$I89*[1]HBS!$C$7+$J89*[1]HBS!$C$8+$K89*[1]HBS!$C$10+$L89*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N89-[1]Estimación!$N62","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N62=0,0,IF($O89<>0,$O89/[1]Estimación!$N62,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 6",{"$nulls":10},0,{"$f":"$E90*[1]HBS!$C$3+$F90*[1]HBS!$C$4+$G90*[1]HBS!$C$5+$H90*[1]HBS!$C$6+$I90*[1]HBS!$C$7+$J90*[1]HBS!$C$8+$K90*[1]HBS!$C$10+$L90*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N90-[1]Estimación!$N63","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N63=0,0,IF($O90<>0,$O90/[1]Estimación!$N63,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 7",{"$nulls":10},0,{"$f":"$E91*[1]HBS!$C$3+$F91*[1]HBS!$C$4+$G91*[1]HBS!$C$5+$H91*[1]HBS!$C$6+$I91*[1]HBS!$C$7+$J91*[1]HBS!$C$8+$K91*[1]HBS!$C$10+$L91*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N91-[1]Estimación!$N64","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N64=0,0,IF($O91<>0,$O91/[1]Estimación!$N64,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 8",{"$nulls":10},0,{"$f":"$E92*[1]HBS!$C$3+$F92*[1]HBS!$C$4+$G92*[1]HBS!$C$5+$H92*[1]HBS!$C$6+$I92*[1]HBS!$C$7+$J92*[1]HBS!$C$8+$K92*[1]HBS!$C$10+$L92*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N92-[1]Estimación!$N65","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N65=0,0,IF($O92<>0,$O92/[1]Estimación!$N65,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 9",{"$nulls":10},0,{"$f":"$E93*[1]HBS!$C$3+$F93*[1]HBS!$C$4+$G93*[1]HBS!$C$5+$H93*[1]HBS!$C$6+$I93*[1]HBS!$C$7+$J93*[1]HBS!$C$8+$K93*[1]HBS!$C$10+$L93*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N93-[1]Estimación!$N66","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N66=0,0,IF($O93<>0,$O93/[1]Estimación!$N66,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Funcionalidad/Componente 10",{"$nulls":10},0,{"$f":"$E94*[1]HBS!$C$3+$F94*[1]HBS!$C$4+$G94*[1]HBS!$C$5+$H94*[1]HBS!$C$6+$I94*[1]HBS!$C$7+$J94*[1]HBS!$C$8+$K94*[1]HBS!$C$10+$L94*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N94-[1]Estimación!$N67","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N67=0,0,IF($O94<>0,$O94/[1]Estimación!$N67,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E95*[1]HBS!$C$3+$F95*[1]HBS!$C$4+$G95*[1]HBS!$C$5+$H95*[1]HBS!$C$6+$I95*[1]HBS!$C$7+$J95*[1]HBS!$C$8+$K95*[1]HBS!$C$10+$L95*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N95-[1]Estimación!$N68","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N68=0,0,IF($O95<>0,$O95/[1]Estimación!$N68,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E96*[1]HBS!$C$3+$F96*[1]HBS!$C$4+$G96*[1]HBS!$C$5+$H96*[1]HBS!$C$6+$I96*[1]HBS!$C$7+$J96*[1]HBS!$C$8+$K96*[1]HBS!$C$10+$L96*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N96-[1]Estimación!$N69","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N69=0,0,IF($O96<>0,$O96/[1]Estimación!$N69,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E97*[1]HBS!$C$3+$F97*[1]HBS!$C$4+$G97*[1]HBS!$C$5+$H97*[1]HBS!$C$6+$I97*[1]HBS!$C$7+$J97*[1]HBS!$C$8+$K97*[1]HBS!$C$10+$L97*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N97-[1]Estimación!$N70","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N70=0,0,IF($O97<>0,$O97/[1]Estimación!$N70,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E98*[1]HBS!$C$3+$F98*[1]HBS!$C$4+$G98*[1]HBS!$C$5+$H98*[1]HBS!$C$6+$I98*[1]HBS!$C$7+$J98*[1]HBS!$C$8+$K98*[1]HBS!$C$10+$L98*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N98-[1]Estimación!$N71","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N71=0,0,IF($O98<>0,$O98/[1]Estimación!$N71,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E99*[1]HBS!$C$3+$F99*[1]HBS!$C$4+$G99*[1]HBS!$C$5+$H99*[1]HBS!$C$6+$I99*[1]HBS!$C$7+$J99*[1]HBS!$C$8+$K99*[1]HBS!$C$10+$L99*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N99-[1]Estimación!$N72","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N72=0,0,IF($O99<>0,$O99/[1]Estimación!$N72,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E100*[1]HBS!$C$3+$F100*[1]HBS!$C$4+$G100*[1]HBS!$C$5+$H100*[1]HBS!$C$6+$I100*[1]HBS!$C$7+$J100*[1]HBS!$C$8+$K100*[1]HBS!$C$10+$L100*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N100-[1]Estimación!$N73","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N73=0,0,IF($O100<>0,$O100/[1]Estimación!$N73,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E101*[1]HBS!$C$3+$F101*[1]HBS!$C$4+$G101*[1]HBS!$C$5+$H101*[1]HBS!$C$6+$I101*[1]HBS!$C$7+$J101*[1]HBS!$C$8+$K101*[1]HBS!$C$10+$L101*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N101-[1]Estimación!$N74","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N74=0,0,IF($O101<>0,$O101/[1]Estimación!$N74,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E102*[1]HBS!$C$3+$F102*[1]HBS!$C$4+$G102*[1]HBS!$C$5+$H102*[1]HBS!$C$6+$I102*[1]HBS!$C$7+$J102*[1]HBS!$C$8+$K102*[1]HBS!$C$10+$L102*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N102-[1]Estimación!$N75","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N75=0,0,IF($O102<>0,$O102/[1]Estimación!$N75,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E103*[1]HBS!$C$3+$F103*[1]HBS!$C$4+$G103*[1]HBS!$C$5+$H103*[1]HBS!$C$6+$I103*[1]HBS!$C$7+$J103*[1]HBS!$C$8+$K103*[1]HBS!$C$10+$L103*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N103-[1]Estimación!$N76","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N76=0,0,IF($O103<>0,$O103/[1]Estimación!$N76,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E104*[1]HBS!$C$3+$F104*[1]HBS!$C$4+$G104*[1]HBS!$C$5+$H104*[1]HBS!$C$6+$I104*[1]HBS!$C$7+$J104*[1]HBS!$C$8+$K104*[1]HBS!$C$10+$L104*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N104-[1]Estimación!$N77","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N77=0,0,IF($O104<>0,$O104/[1]Estimación!$N77,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E105*[1]HBS!$C$3+$F105*[1]HBS!$C$4+$G105*[1]HBS!$C$5+$H105*[1]HBS!$C$6+$I105*[1]HBS!$C$7+$J105*[1]HBS!$C$8+$K105*[1]HBS!$C$10+$L105*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N105-[1]Estimación!$N78","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N78=0,0,IF($O105<>0,$O105/[1]Estimación!$N78,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E106*[1]HBS!$C$3+$F106*[1]HBS!$C$4+$G106*[1]HBS!$C$5+$H106*[1]HBS!$C$6+$I106*[1]HBS!$C$7+$J106*[1]HBS!$C$8+$K106*[1]HBS!$C$10+$L106*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N106-[1]Estimación!$N79","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N79=0,0,IF($O106<>0,$O106/[1]Estimación!$N79,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E107*[1]HBS!$C$3+$F107*[1]HBS!$C$4+$G107*[1]HBS!$C$5+$H107*[1]HBS!$C$6+$I107*[1]HBS!$C$7+$J107*[1]HBS!$C$8+$K107*[1]HBS!$C$10+$L107*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N107-[1]Estimación!$N80","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N80=0,0,IF($O107<>0,$O107/[1]Estimación!$N80,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E108*[1]HBS!$C$3+$F108*[1]HBS!$C$4+$G108*[1]HBS!$C$5+$H108*[1]HBS!$C$6+$I108*[1]HBS!$C$7+$J108*[1]HBS!$C$8+$K108*[1]HBS!$C$10+$L108*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N108-[1]Estimación!$N81","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N81=0,0,IF($O108<>0,$O108/[1]Estimación!$N81,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E109*[1]HBS!$C$3+$F109*[1]HBS!$C$4+$G109*[1]HBS!$C$5+$H109*[1]HBS!$C$6+$I109*[1]HBS!$C$7+$J109*[1]HBS!$C$8+$K109*[1]HBS!$C$10+$L109*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N109-[1]Estimación!$N82","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N82=0,0,IF($O109<>0,$O109/[1]Estimación!$N82,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E110*[1]HBS!$C$3+$F110*[1]HBS!$C$4+$G110*[1]HBS!$C$5+$H110*[1]HBS!$C$6+$I110*[1]HBS!$C$7+$J110*[1]HBS!$C$8+$K110*[1]HBS!$C$10+$L110*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N110-[1]Estimación!$N83","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N83=0,0,IF($O110<>0,$O110/[1]Estimación!$N83,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E111*[1]HBS!$C$3+$F111*[1]HBS!$C$4+$G111*[1]HBS!$C$5+$H111*[1]HBS!$C$6+$I111*[1]HBS!$C$7+$J111*[1]HBS!$C$8+$K111*[1]HBS!$C$10+$L111*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N111-[1]Estimación!$N84","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N84=0,0,IF($O111<>0,$O111/[1]Estimación!$N84,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E112*[1]HBS!$C$3+$F112*[1]HBS!$C$4+$G112*[1]HBS!$C$5+$H112*[1]HBS!$C$6+$I112*[1]HBS!$C$7+$J112*[1]HBS!$C$8+$K112*[1]HBS!$C$10+$L112*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N112-[1]Estimación!$N85","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N85=0,0,IF($O112<>0,$O112/[1]Estimación!$N85,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E113*[1]HBS!$C$3+$F113*[1]HBS!$C$4+$G113*[1]HBS!$C$5+$H113*[1]HBS!$C$6+$I113*[1]HBS!$C$7+$J113*[1]HBS!$C$8+$K113*[1]HBS!$C$10+$L113*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N113-[1]Estimación!$N86","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N86=0,0,IF($O113<>0,$O113/[1]Estimación!$N86,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E114*[1]HBS!$C$3+$F114*[1]HBS!$C$4+$G114*[1]HBS!$C$5+$H114*[1]HBS!$C$6+$I114*[1]HBS!$C$7+$J114*[1]HBS!$C$8+$K114*[1]HBS!$C$10+$L114*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N114-[1]Estimación!$N87","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N87=0,0,IF($O114<>0,$O114/[1]Estimación!$N87,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E115*[1]HBS!$C$3+$F115*[1]HBS!$C$4+$G115*[1]HBS!$C$5+$H115*[1]HBS!$C$6+$I115*[1]HBS!$C$7+$J115*[1]HBS!$C$8+$K115*[1]HBS!$C$10+$L115*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N115-[1]Estimación!$N88","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N88=0,0,IF($O115<>0,$O115/[1]Estimación!$N88,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E116*[1]HBS!$C$3+$F116*[1]HBS!$C$4+$G116*[1]HBS!$C$5+$H116*[1]HBS!$C$6+$I116*[1]HBS!$C$7+$J116*[1]HBS!$C$8+$K116*[1]HBS!$C$10+$L116*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N116-[1]Estimación!$N89","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N89=0,0,IF($O116<>0,$O116/[1]Estimación!$N89,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E117*[1]HBS!$C$3+$F117*[1]HBS!$C$4+$G117*[1]HBS!$C$5+$H117*[1]HBS!$C$6+$I117*[1]HBS!$C$7+$J117*[1]HBS!$C$8+$K117*[1]HBS!$C$10+$L117*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N117-[1]Estimación!$N90","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N90=0,0,IF($O117<>0,$O117/[1]Estimación!$N90,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E118*[1]HBS!$C$3+$F118*[1]HBS!$C$4+$G118*[1]HBS!$C$5+$H118*[1]HBS!$C$6+$I118*[1]HBS!$C$7+$J118*[1]HBS!$C$8+$K118*[1]HBS!$C$10+$L118*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N118-[1]Estimación!$N91","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N91=0,0,IF($O118<>0,$O118/[1]Estimación!$N91,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E119*[1]HBS!$C$3+$F119*[1]HBS!$C$4+$G119*[1]HBS!$C$5+$H119*[1]HBS!$C$6+$I119*[1]HBS!$C$7+$J119*[1]HBS!$C$8+$K119*[1]HBS!$C$10+$L119*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N119-[1]Estimación!$N92","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N92=0,0,IF($O119<>0,$O119/[1]Estimación!$N92,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E120*[1]HBS!$C$3+$F120*[1]HBS!$C$4+$G120*[1]HBS!$C$5+$H120*[1]HBS!$C$6+$I120*[1]HBS!$C$7+$J120*[1]HBS!$C$8+$K120*[1]HBS!$C$10+$L120*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N120-[1]Estimación!$N93","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N93=0,0,IF($O120<>0,$O120/[1]Estimación!$N93,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E121*[1]HBS!$C$3+$F121*[1]HBS!$C$4+$G121*[1]HBS!$C$5+$H121*[1]HBS!$C$6+$I121*[1]HBS!$C$7+$J121*[1]HBS!$C$8+$K121*[1]HBS!$C$10+$L121*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N121-[1]Estimación!$N94","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N94=0,0,IF($O121<>0,$O121/[1]Estimación!$N94,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E122*[1]HBS!$C$3+$F122*[1]HBS!$C$4+$G122*[1]HBS!$C$5+$H122*[1]HBS!$C$6+$I122*[1]HBS!$C$7+$J122*[1]HBS!$C$8+$K122*[1]HBS!$C$10+$L122*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N122-[1]Estimación!$N95","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N95=0,0,IF($O122<>0,$O122/[1]Estimación!$N95,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E123*[1]HBS!$C$3+$F123*[1]HBS!$C$4+$G123*[1]HBS!$C$5+$H123*[1]HBS!$C$6+$I123*[1]HBS!$C$7+$J123*[1]HBS!$C$8+$K123*[1]HBS!$C$10+$L123*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N123-[1]Estimación!$N96","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N96=0,0,IF($O123<>0,$O123/[1]Estimación!$N96,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E124*[1]HBS!$C$3+$F124*[1]HBS!$C$4+$G124*[1]HBS!$C$5+$H124*[1]HBS!$C$6+$I124*[1]HBS!$C$7+$J124*[1]HBS!$C$8+$K124*[1]HBS!$C$10+$L124*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N124-[1]Estimación!$N97","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N97=0,0,IF($O124<>0,$O124/[1]Estimación!$N97,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E125*[1]HBS!$C$3+$F125*[1]HBS!$C$4+$G125*[1]HBS!$C$5+$H125*[1]HBS!$C$6+$I125*[1]HBS!$C$7+$J125*[1]HBS!$C$8+$K125*[1]HBS!$C$10+$L125*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N125-[1]Estimación!$N98","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N98=0,0,IF($O125<>0,$O125/[1]Estimación!$N98,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E126*[1]HBS!$C$3+$F126*[1]HBS!$C$4+$G126*[1]HBS!$C$5+$H126*[1]HBS!$C$6+$I126*[1]HBS!$C$7+$J126*[1]HBS!$C$8+$K126*[1]HBS!$C$10+$L126*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N126-[1]Estimación!$N99","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N99=0,0,IF($O126<>0,$O126/[1]Estimación!$N99,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E127*[1]HBS!$C$3+$F127*[1]HBS!$C$4+$G127*[1]HBS!$C$5+$H127*[1]HBS!$C$6+$I127*[1]HBS!$C$7+$J127*[1]HBS!$C$8+$K127*[1]HBS!$C$10+$L127*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N127-[1]Estimación!$N100","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N100=0,0,IF($O127<>0,$O127/[1]Estimación!$N100,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E128*[1]HBS!$C$3+$F128*[1]HBS!$C$4+$G128*[1]HBS!$C$5+$H128*[1]HBS!$C$6+$I128*[1]HBS!$C$7+$J128*[1]HBS!$C$8+$K128*[1]HBS!$C$10+$L128*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N128-[1]Estimación!$N101","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N101=0,0,IF($O128<>0,$O128/[1]Estimación!$N101,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E129*[1]HBS!$C$3+$F129*[1]HBS!$C$4+$G129*[1]HBS!$C$5+$H129*[1]HBS!$C$6+$I129*[1]HBS!$C$7+$J129*[1]HBS!$C$8+$K129*[1]HBS!$C$10+$L129*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N129-[1]Estimación!$N102","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N102=0,0,IF($O129<>0,$O129/[1]Estimación!$N102,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E130*[1]HBS!$C$3+$F130*[1]HBS!$C$4+$G130*[1]HBS!$C$5+$H130*[1]HBS!$C$6+$I130*[1]HBS!$C$7+$J130*[1]HBS!$C$8+$K130*[1]HBS!$C$10+$L130*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N130-[1]Estimación!$N103","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N103=0,0,IF($O130<>0,$O130/[1]Estimación!$N103,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E131*[1]HBS!$C$3+$F131*[1]HBS!$C$4+$G131*[1]HBS!$C$5+$H131*[1]HBS!$C$6+$I131*[1]HBS!$C$7+$J131*[1]HBS!$C$8+$K131*[1]HBS!$C$10+$L131*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N131-[1]Estimación!$N104","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N104=0,0,IF($O131<>0,$O131/[1]Estimación!$N104,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E132*[1]HBS!$C$3+$F132*[1]HBS!$C$4+$G132*[1]HBS!$C$5+$H132*[1]HBS!$C$6+$I132*[1]HBS!$C$7+$J132*[1]HBS!$C$8+$K132*[1]HBS!$C$10+$L132*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N132-[1]Estimación!$N105","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N105=0,0,IF($O132<>0,$O132/[1]Estimación!$N105,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},{"$f":"SUM(E133:L133)","v":0},{"$f":"$E133*[1]HBS!$C$3+$F133*[1]HBS!$C$4+$G133*[1]HBS!$C$5+$H133*[1]HBS!$C$6+$I133*[1]HBS!$C$7+$J133*[1]HBS!$C$8+$K133*[1]HBS!$C$10+$L133*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N133-[1]Estimación!$N106","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N106=0,0,IF($O133<>0,$O133/[1]Estimación!$N106,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},{"$f":"SUM(E134:L134)","v":0},{"$f":"$E134*[1]HBS!$C$3+$F134*[1]HBS!$C$4+$G134*[1]HBS!$C$5+$H134*[1]HBS!$C$6+$I134*[1]HBS!$C$7+$J134*[1]HBS!$C$8+$K134*[1]HBS!$C$10+$L134*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N134-[1]Estimación!$N107","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N107=0,0,IF($O134<>0,$O134/[1]Estimación!$N107,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Pruebas",{"$nulls":10},{"$f":"SUM(E135:L135)","v":0},{"$f":"$E135*[1]HBS!$C$3+$F135*[1]HBS!$C$4+$G135*[1]HBS!$C$5+$H135*[1]HBS!$C$6+$I135*[1]HBS!$C$7+$J135*[1]HBS!$C$8+$K135*[1]HBS!$C$10+$L135*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N135-[1]Estimación!$N108","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N108=0,0,IF($O135<>0,$O135/[1]Estimación!$N108,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Validación del Alcance",{"$nulls":10},0,{"$f":"$E136*[1]HBS!$C$3+$F136*[1]HBS!$C$4+$G136*[1]HBS!$C$5+$H136*[1]HBS!$C$6+$I136*[1]HBS!$C$7+$J136*[1]HBS!$C$8+$K136*[1]HBS!$C$10+$L136*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N136-[1]Estimación!$N109","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N109=0,0,IF($O136<>0,$O136/[1]Estimación!$N109,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Otras actividades de construcción y pruebas",{"$nulls":10},0,{"$f":"$E137*[1]HBS!$C$3+$F137*[1]HBS!$C$4+$G137*[1]HBS!$C$5+$H137*[1]HBS!$C$6+$I137*[1]HBS!$C$7+$J137*[1]HBS!$C$8+$K137*[1]HBS!$C$10+$L137*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N137-[1]Estimación!$N110","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N110=0,0,IF($O137<>0,$O137/[1]Estimación!$N110,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido de Actividades de OTC (HBS)",null,{"$f":"E138*[1]HBS!$C$3+F138*[1]HBS!$C$4+G138*[1]HBS!$C$5+H138*[1]HBS!$C$6+I138*[1]HBS!$C$7+J138*[1]HBS!$C$8+K138*[1]HBS!$C$10+L138*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E135:E137,E84)","v":0},0,0,0,0,0,0,0,0,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF([1]Estimación!$N111=0,0,IF($O138<>0,$O138/[1]Estimación!$N111,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido Total de OTC (HBS)",null,{"$f":"D82+D138","v":{"v":0,"d":"0.00"}},{"$nulls":8},{"$f":"$M82+$M138","v":0},{"$f":"$N82+$N138","v":{"v":0,"d":"0.00"}},{"$f":"O138+O82","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N112=0,0,IF($O139<>0,$O139/[1]Estimación!$N112,0))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Orden de Trabajo de Implantación (OTIMPL)"]
[null,"Entregable/Actividad",null,"Req.","CO","TS","EF","ET","AF","AP","PR","TP","H","HBS","DES","% D","JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Plan de Formación",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E143:L143)","v":0},{"$f":"$E143*[1]HBS!$C$3+$F143*[1]HBS!$C$4+$G143*[1]HBS!$C$5+$H143*[1]HBS!$C$6+$I143*[1]HBS!$C$7+$J143*[1]HBS!$C$8+$K143*[1]HBS!$C$10+$L143*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N143-[1]Estimación!$N116","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N116=0,0,IF($O143<>0,$O143/[1]Estimación!$N116,0))","v":{"v":0,"d":"0.0%"}}]
[null,"PID",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E144:L144)","v":0},{"$f":"$E144*[1]HBS!$C$3+$F144*[1]HBS!$C$4+$G144*[1]HBS!$C$5+$H144*[1]HBS!$C$6+$I144*[1]HBS!$C$7+$J144*[1]HBS!$C$8+$K144*[1]HBS!$C$10+$L144*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N144-[1]Estimación!$N117","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N117=0,0,IF($O144<>0,$O144/[1]Estimación!$N117,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Instalable SW",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E145:L145)","v":0},{"$f":"$E145*[1]HBS!$C$3+$F145*[1]HBS!$C$4+$G145*[1]HBS!$C$5+$H145*[1]HBS!$C$6+$I145*[1]HBS!$C$7+$J145*[1]HBS!$C$8+$K145*[1]HBS!$C$10+$L145*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N145-[1]Estimación!$N118","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N119=0,0,IF($O145<>0,$O145/[1]Estimación!$N119,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Gestión de la Implantación en FARO",null,"SI/NO",{"$nulls":8},{"$f":"SUM(E146:L146)","v":0},{"$f":"$E146*[1]HBS!$C$3+$F146*[1]HBS!$C$4+$G146*[1]HBS!$C$5+$H146*[1]HBS!$C$6+$I146*[1]HBS!$C$7+$J146*[1]HBS!$C$8+$K146*[1]HBS!$C$10+$L146*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N146-[1]Estimación!$N119","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N119=0,0,IF($O146<>0,$O146/[1]Estimación!$N119,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},{"$f":"SUM(E147:L147)","v":0},{"$f":"$E147*[1]HBS!$C$3+$F147*[1]HBS!$C$4+$G147*[1]HBS!$C$5+$H147*[1]HBS!$C$6+$I147*[1]HBS!$C$7+$J147*[1]HBS!$C$8+$K147*[1]HBS!$C$10+$L147*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N147-[1]Estimación!$N120","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N120=0,0,IF($O147<>0,$O147/[1]Estimación!$N120,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E148*[1]HBS!$C$3+$F148*[1]HBS!$C$4+$G148*[1]HBS!$C$5+$H148*[1]HBS!$C$6+$I148*[1]HBS!$C$7+$J148*[1]HBS!$C$8+$K148*[1]HBS!$C$10+$L148*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N148-[1]Estimación!$N121","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N121=0,0,IF($O148<>0,$O148/[1]Estimación!$N121,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E149*[1]HBS!$C$3+$F149*[1]HBS!$C$4+$G149*[1]HBS!$C$5+$H149*[1]HBS!$C$6+$I149*[1]HBS!$C$7+$J149*[1]HBS!$C$8+$K149*[1]HBS!$C$10+$L149*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N149-[1]Estimación!$N122","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N122=0,0,IF($O149<>0,$O149/[1]Estimación!$N122,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E150*[1]HBS!$C$3+$F150*[1]HBS!$C$4+$G150*[1]HBS!$C$5+$H150*[1]HBS!$C$6+$I150*[1]HBS!$C$7+$J150*[1]HBS!$C$8+$K150*[1]HBS!$C$10+$L150*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N150-[1]Estimación!$N123","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N123=0,0,IF($O150<>0,$O150/[1]Estimación!$N123,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E151*[1]HBS!$C$3+$F151*[1]HBS!$C$4+$G151*[1]HBS!$C$5+$H151*[1]HBS!$C$6+$I151*[1]HBS!$C$7+$J151*[1]HBS!$C$8+$K151*[1]HBS!$C$10+$L151*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N151-[1]Estimación!$N124","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N124=0,0,IF($O151<>0,$O151/[1]Estimación!$N124,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E152*[1]HBS!$C$3+$F152*[1]HBS!$C$4+$G152*[1]HBS!$C$5+$H152*[1]HBS!$C$6+$I152*[1]HBS!$C$7+$J152*[1]HBS!$C$8+$K152*[1]HBS!$C$10+$L152*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N152-[1]Estimación!$N125","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N125=0,0,IF($O152<>0,$O152/[1]Estimación!$N125,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E153*[1]HBS!$C$3+$F153*[1]HBS!$C$4+$G153*[1]HBS!$C$5+$H153*[1]HBS!$C$6+$I153*[1]HBS!$C$7+$J153*[1]HBS!$C$8+$K153*[1]HBS!$C$10+$L153*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N153-[1]Estimación!$N126","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N126=0,0,IF($O153<>0,$O153/[1]Estimación!$N126,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E154*[1]HBS!$C$3+$F154*[1]HBS!$C$4+$G154*[1]HBS!$C$5+$H154*[1]HBS!$C$6+$I154*[1]HBS!$C$7+$J154*[1]HBS!$C$8+$K154*[1]HBS!$C$10+$L154*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N154-[1]Estimación!$N127","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N127=0,0,IF($O154<>0,$O154/[1]Estimación!$N127,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E155*[1]HBS!$C$3+$F155*[1]HBS!$C$4+$G155*[1]HBS!$C$5+$H155*[1]HBS!$C$6+$I155*[1]HBS!$C$7+$J155*[1]HBS!$C$8+$K155*[1]HBS!$C$10+$L155*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N155-[1]Estimación!$N128","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N128=0,0,IF($O155<>0,$O155/[1]Estimación!$N128,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E156*[1]HBS!$C$3+$F156*[1]HBS!$C$4+$G156*[1]HBS!$C$5+$H156*[1]HBS!$C$6+$I156*[1]HBS!$C$7+$J156*[1]HBS!$C$8+$K156*[1]HBS!$C$10+$L156*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N156-[1]Estimación!$N129","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N129=0,0,IF($O156<>0,$O156/[1]Estimación!$N129,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E157*[1]HBS!$C$3+$F157*[1]HBS!$C$4+$G157*[1]HBS!$C$5+$H157*[1]HBS!$C$6+$I157*[1]HBS!$C$7+$J157*[1]HBS!$C$8+$K157*[1]HBS!$C$10+$L157*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N157-[1]Estimación!$N130","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N130=0,0,IF($O157<>0,$O157/[1]Estimación!$N130,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E158*[1]HBS!$C$3+$F158*[1]HBS!$C$4+$G158*[1]HBS!$C$5+$H158*[1]HBS!$C$6+$I158*[1]HBS!$C$7+$J158*[1]HBS!$C$8+$K158*[1]HBS!$C$10+$L158*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N158-[1]Estimación!$N131","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N131=0,0,IF($O158<>0,$O158/[1]Estimación!$N131,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E159*[1]HBS!$C$3+$F159*[1]HBS!$C$4+$G159*[1]HBS!$C$5+$H159*[1]HBS!$C$6+$I159*[1]HBS!$C$7+$J159*[1]HBS!$C$8+$K159*[1]HBS!$C$10+$L159*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N159-[1]Estimación!$N132","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N132=0,0,IF($O159<>0,$O159/[1]Estimación!$N132,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E160*[1]HBS!$C$3+$F160*[1]HBS!$C$4+$G160*[1]HBS!$C$5+$H160*[1]HBS!$C$6+$I160*[1]HBS!$C$7+$J160*[1]HBS!$C$8+$K160*[1]HBS!$C$10+$L160*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N160-[1]Estimación!$N133","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N133=0,0,IF($O160<>0,$O160/[1]Estimación!$N133,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E161*[1]HBS!$C$3+$F161*[1]HBS!$C$4+$G161*[1]HBS!$C$5+$H161*[1]HBS!$C$6+$I161*[1]HBS!$C$7+$J161*[1]HBS!$C$8+$K161*[1]HBS!$C$10+$L161*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N161-[1]Estimación!$N134","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N134=0,0,IF($O161<>0,$O161/[1]Estimación!$N134,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E162*[1]HBS!$C$3+$F162*[1]HBS!$C$4+$G162*[1]HBS!$C$5+$H162*[1]HBS!$C$6+$I162*[1]HBS!$C$7+$J162*[1]HBS!$C$8+$K162*[1]HBS!$C$10+$L162*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N162-[1]Estimación!$N135","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N135=0,0,IF($O162<>0,$O162/[1]Estimación!$N135,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E163*[1]HBS!$C$3+$F163*[1]HBS!$C$4+$G163*[1]HBS!$C$5+$H163*[1]HBS!$C$6+$I163*[1]HBS!$C$7+$J163*[1]HBS!$C$8+$K163*[1]HBS!$C$10+$L163*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N163-[1]Estimación!$N136","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N136=0,0,IF($O163<>0,$O163/[1]Estimación!$N136,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E164*[1]HBS!$C$3+$F164*[1]HBS!$C$4+$G164*[1]HBS!$C$5+$H164*[1]HBS!$C$6+$I164*[1]HBS!$C$7+$J164*[1]HBS!$C$8+$K164*[1]HBS!$C$10+$L164*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N164-[1]Estimación!$N137","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N137=0,0,IF($O164<>0,$O164/[1]Estimación!$N137,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E165*[1]HBS!$C$3+$F165*[1]HBS!$C$4+$G165*[1]HBS!$C$5+$H165*[1]HBS!$C$6+$I165*[1]HBS!$C$7+$J165*[1]HBS!$C$8+$K165*[1]HBS!$C$10+$L165*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N165-[1]Estimación!$N138","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N138=0,0,IF($O165<>0,$O165/[1]Estimación!$N138,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E166*[1]HBS!$C$3+$F166*[1]HBS!$C$4+$G166*[1]HBS!$C$5+$H166*[1]HBS!$C$6+$I166*[1]HBS!$C$7+$J166*[1]HBS!$C$8+$K166*[1]HBS!$C$10+$L166*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N166-[1]Estimación!$N139","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N139=0,0,IF($O166<>0,$O166/[1]Estimación!$N139,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E167*[1]HBS!$C$3+$F167*[1]HBS!$C$4+$G167*[1]HBS!$C$5+$H167*[1]HBS!$C$6+$I167*[1]HBS!$C$7+$J167*[1]HBS!$C$8+$K167*[1]HBS!$C$10+$L167*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N167-[1]Estimación!$N140","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N140=0,0,IF($O167<>0,$O167/[1]Estimación!$N140,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E168*[1]HBS!$C$3+$F168*[1]HBS!$C$4+$G168*[1]HBS!$C$5+$H168*[1]HBS!$C$6+$I168*[1]HBS!$C$7+$J168*[1]HBS!$C$8+$K168*[1]HBS!$C$10+$L168*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N168-[1]Estimación!$N141","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N141=0,0,IF($O168<>0,$O168/[1]Estimación!$N141,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E169*[1]HBS!$C$3+$F169*[1]HBS!$C$4+$G169*[1]HBS!$C$5+$H169*[1]HBS!$C$6+$I169*[1]HBS!$C$7+$J169*[1]HBS!$C$8+$K169*[1]HBS!$C$10+$L169*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N169-[1]Estimación!$N142","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N142=0,0,IF($O169<>0,$O169/[1]Estimación!$N142,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E170*[1]HBS!$C$3+$F170*[1]HBS!$C$4+$G170*[1]HBS!$C$5+$H170*[1]HBS!$C$6+$I170*[1]HBS!$C$7+$J170*[1]HBS!$C$8+$K170*[1]HBS!$C$10+$L170*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N170-[1]Estimación!$N143","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N143=0,0,IF($O170<>0,$O170/[1]Estimación!$N143,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E171*[1]HBS!$C$3+$F171*[1]HBS!$C$4+$G171*[1]HBS!$C$5+$H171*[1]HBS!$C$6+$I171*[1]HBS!$C$7+$J171*[1]HBS!$C$8+$K171*[1]HBS!$C$10+$L171*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N171-[1]Estimación!$N144","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N144=0,0,IF($O171<>0,$O171/[1]Estimación!$N144,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E172*[1]HBS!$C$3+$F172*[1]HBS!$C$4+$G172*[1]HBS!$C$5+$H172*[1]HBS!$C$6+$I172*[1]HBS!$C$7+$J172*[1]HBS!$C$8+$K172*[1]HBS!$C$10+$L172*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N172-[1]Estimación!$N145","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N145=0,0,IF($O172<>0,$O172/[1]Estimación!$N145,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E173*[1]HBS!$C$3+$F173*[1]HBS!$C$4+$G173*[1]HBS!$C$5+$H173*[1]HBS!$C$6+$I173*[1]HBS!$C$7+$J173*[1]HBS!$C$8+$K173*[1]HBS!$C$10+$L173*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N173-[1]Estimación!$N146","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N146=0,0,IF($O173<>0,$O173/[1]Estimación!$N146,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E174*[1]HBS!$C$3+$F174*[1]HBS!$C$4+$G174*[1]HBS!$C$5+$H174*[1]HBS!$C$6+$I174*[1]HBS!$C$7+$J174*[1]HBS!$C$8+$K174*[1]HBS!$C$10+$L174*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N174-[1]Estimación!$N147","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N147=0,0,IF($O174<>0,$O174/[1]Estimación!$N147,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E175*[1]HBS!$C$3+$F175*[1]HBS!$C$4+$G175*[1]HBS!$C$5+$H175*[1]HBS!$C$6+$I175*[1]HBS!$C$7+$J175*[1]HBS!$C$8+$K175*[1]HBS!$C$10+$L175*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N175-[1]Estimación!$N148","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N148=0,0,IF($O175<>0,$O175/[1]Estimación!$N148,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E176*[1]HBS!$C$3+$F176*[1]HBS!$C$4+$G176*[1]HBS!$C$5+$H176*[1]HBS!$C$6+$I176*[1]HBS!$C$7+$J176*[1]HBS!$C$8+$K176*[1]HBS!$C$10+$L176*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N176-[1]Estimación!$N149","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N149=0,0,IF($O176<>0,$O176/[1]Estimación!$N149,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E177*[1]HBS!$C$3+$F177*[1]HBS!$C$4+$G177*[1]HBS!$C$5+$H177*[1]HBS!$C$6+$I177*[1]HBS!$C$7+$J177*[1]HBS!$C$8+$K177*[1]HBS!$C$10+$L177*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N177-[1]Estimación!$N150","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N150=0,0,IF($O177<>0,$O177/[1]Estimación!$N150,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E178*[1]HBS!$C$3+$F178*[1]HBS!$C$4+$G178*[1]HBS!$C$5+$H178*[1]HBS!$C$6+$I178*[1]HBS!$C$7+$J178*[1]HBS!$C$8+$K178*[1]HBS!$C$10+$L178*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N178-[1]Estimación!$N151","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N151=0,0,IF($O178<>0,$O178/[1]Estimación!$N151,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E179*[1]HBS!$C$3+$F179*[1]HBS!$C$4+$G179*[1]HBS!$C$5+$H179*[1]HBS!$C$6+$I179*[1]HBS!$C$7+$J179*[1]HBS!$C$8+$K179*[1]HBS!$C$10+$L179*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N179-[1]Estimación!$N152","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N152=0,0,IF($O179<>0,$O179/[1]Estimación!$N152,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E180*[1]HBS!$C$3+$F180*[1]HBS!$C$4+$G180*[1]HBS!$C$5+$H180*[1]HBS!$C$6+$I180*[1]HBS!$C$7+$J180*[1]HBS!$C$8+$K180*[1]HBS!$C$10+$L180*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N180-[1]Estimación!$N153","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N153=0,0,IF($O180<>0,$O180/[1]Estimación!$N153,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E181*[1]HBS!$C$3+$F181*[1]HBS!$C$4+$G181*[1]HBS!$C$5+$H181*[1]HBS!$C$6+$I181*[1]HBS!$C$7+$J181*[1]HBS!$C$8+$K181*[1]HBS!$C$10+$L181*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N181-[1]Estimación!$N154","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N154=0,0,IF($O181<>0,$O181/[1]Estimación!$N154,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E182*[1]HBS!$C$3+$F182*[1]HBS!$C$4+$G182*[1]HBS!$C$5+$H182*[1]HBS!$C$6+$I182*[1]HBS!$C$7+$J182*[1]HBS!$C$8+$K182*[1]HBS!$C$10+$L182*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N182-[1]Estimación!$N155","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N155=0,0,IF($O182<>0,$O182/[1]Estimación!$N155,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E183*[1]HBS!$C$3+$F183*[1]HBS!$C$4+$G183*[1]HBS!$C$5+$H183*[1]HBS!$C$6+$I183*[1]HBS!$C$7+$J183*[1]HBS!$C$8+$K183*[1]HBS!$C$10+$L183*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N183-[1]Estimación!$N156","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N156=0,0,IF($O183<>0,$O183/[1]Estimación!$N156,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E184*[1]HBS!$C$3+$F184*[1]HBS!$C$4+$G184*[1]HBS!$C$5+$H184*[1]HBS!$C$6+$I184*[1]HBS!$C$7+$J184*[1]HBS!$C$8+$K184*[1]HBS!$C$10+$L184*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N184-[1]Estimación!$N157","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N157=0,0,IF($O184<>0,$O184/[1]Estimación!$N157,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E185*[1]HBS!$C$3+$F185*[1]HBS!$C$4+$G185*[1]HBS!$C$5+$H185*[1]HBS!$C$6+$I185*[1]HBS!$C$7+$J185*[1]HBS!$C$8+$K185*[1]HBS!$C$10+$L185*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N185-[1]Estimación!$N158","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N158=0,0,IF($O185<>0,$O185/[1]Estimación!$N158,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E186*[1]HBS!$C$3+$F186*[1]HBS!$C$4+$G186*[1]HBS!$C$5+$H186*[1]HBS!$C$6+$I186*[1]HBS!$C$7+$J186*[1]HBS!$C$8+$K186*[1]HBS!$C$10+$L186*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N186-[1]Estimación!$N159","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N159=0,0,IF($O186<>0,$O186/[1]Estimación!$N159,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E187*[1]HBS!$C$3+$F187*[1]HBS!$C$4+$G187*[1]HBS!$C$5+$H187*[1]HBS!$C$6+$I187*[1]HBS!$C$7+$J187*[1]HBS!$C$8+$K187*[1]HBS!$C$10+$L187*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N187-[1]Estimación!$N160","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N160=0,0,IF($O187<>0,$O187/[1]Estimación!$N160,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E188*[1]HBS!$C$3+$F188*[1]HBS!$C$4+$G188*[1]HBS!$C$5+$H188*[1]HBS!$C$6+$I188*[1]HBS!$C$7+$J188*[1]HBS!$C$8+$K188*[1]HBS!$C$10+$L188*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N188-[1]Estimación!$N161","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N161=0,0,IF($O188<>0,$O188/[1]Estimación!$N161,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E189*[1]HBS!$C$3+$F189*[1]HBS!$C$4+$G189*[1]HBS!$C$5+$H189*[1]HBS!$C$6+$I189*[1]HBS!$C$7+$J189*[1]HBS!$C$8+$K189*[1]HBS!$C$10+$L189*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N189-[1]Estimación!$N162","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N162=0,0,IF($O189<>0,$O189/[1]Estimación!$N162,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E190*[1]HBS!$C$3+$F190*[1]HBS!$C$4+$G190*[1]HBS!$C$5+$H190*[1]HBS!$C$6+$I190*[1]HBS!$C$7+$J190*[1]HBS!$C$8+$K190*[1]HBS!$C$10+$L190*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N190-[1]Estimación!$N163","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N163=0,0,IF($O190<>0,$O190/[1]Estimación!$N163,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E191*[1]HBS!$C$3+$F191*[1]HBS!$C$4+$G191*[1]HBS!$C$5+$H191*[1]HBS!$C$6+$I191*[1]HBS!$C$7+$J191*[1]HBS!$C$8+$K191*[1]HBS!$C$10+$L191*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N191-[1]Estimación!$N164","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N164=0,0,IF($O191<>0,$O191/[1]Estimación!$N164,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E192*[1]HBS!$C$3+$F192*[1]HBS!$C$4+$G192*[1]HBS!$C$5+$H192*[1]HBS!$C$6+$I192*[1]HBS!$C$7+$J192*[1]HBS!$C$8+$K192*[1]HBS!$C$10+$L192*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N192-[1]Estimación!$N165","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N165=0,0,IF($O192<>0,$O192/[1]Estimación!$N165,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E193*[1]HBS!$C$3+$F193*[1]HBS!$C$4+$G193*[1]HBS!$C$5+$H193*[1]HBS!$C$6+$I193*[1]HBS!$C$7+$J193*[1]HBS!$C$8+$K193*[1]HBS!$C$10+$L193*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N193-[1]Estimación!$N166","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N166=0,0,IF($O193<>0,$O193/[1]Estimación!$N166,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E194*[1]HBS!$C$3+$F194*[1]HBS!$C$4+$G194*[1]HBS!$C$5+$H194*[1]HBS!$C$6+$I194*[1]HBS!$C$7+$J194*[1]HBS!$C$8+$K194*[1]HBS!$C$10+$L194*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N194-[1]Estimación!$N167","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N167=0,0,IF($O194<>0,$O194/[1]Estimación!$N167,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E195*[1]HBS!$C$3+$F195*[1]HBS!$C$4+$G195*[1]HBS!$C$5+$H195*[1]HBS!$C$6+$I195*[1]HBS!$C$7+$J195*[1]HBS!$C$8+$K195*[1]HBS!$C$10+$L195*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N195-[1]Estimación!$N168","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N168=0,0,IF($O195<>0,$O195/[1]Estimación!$N168,0))","v":{"v":0,"d":"0.0%"}}]
[{"$nulls":12},0,{"$f":"$E196*[1]HBS!$C$3+$F196*[1]HBS!$C$4+$G196*[1]HBS!$C$5+$H196*[1]HBS!$C$6+$I196*[1]HBS!$C$7+$J196*[1]HBS!$C$8+$K196*[1]HBS!$C$10+$L196*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"$N196-[1]Estimación!$N169","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N169=0,0,IF($O196<>0,$O196/[1]Estimación!$N169,0))","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido de OTIMPL (HBS)",null,{"$f":"E197*[1]HBS!$C$3+F197*[1]HBS!$C$4+G197*[1]HBS!$C$5+H197*[1]HBS!$C$6+I197*[1]HBS!$C$7+[1]Real!J197*[1]HBS!$C$8+K197*[1]HBS!$C$10+L197*[1]HBS!$C$11","v":{"v":0,"d":"0.00"}},{"$f":"SUM(E143:E196)","v":0},{"$f":"SUM(F143:F196)","v":0},0,0,0,0,0,0,{"$f":"SUM(M143:M196)","v":0},{"$f":"SUM(N143:N196)","v":{"v":0,"d":"0.00"}},{"$f":"SUM(O143:O196)","v":{"v":0,"d":"0.00"}},{"$f":"IF([1]Estimación!$N170=0,0,IF($O197<>0,$O197/[1]Estimación!$N170,0))","v":{"v":0,"d":"0.0%"}}]
[]
[null,"Incurrido Total de la OT",null,"Horas","HBS",null,"DES",null,"% D"]
[null,"Entregables y Actividades",null,{"$f":"M17+M61+M70+M139+M197","v":0},{"$f":"D17+D61+D70+D139+D197","v":{"v":0,"d":"0.00"}},null,{"$f":"$E200-[1]Estimación!$E173","v":{"v":0,"d":"0.00"}},null,{"$f":"IF([1]Estimación!$E173<>0,$G200/[1]Estimación!$E173,0)","v":{"v":0,"d":"0.0%"}},null,"JUSTIFICACIÓN DE LA DESVIACIÓN"]
[null,"Gestión del Proyecto",null,null,{"$f":"$D201*[1]HBS!$C$2","v":{"v":0,"d":"0.00"}},null,{"$f":"$E201-[1]Estimación!$E174","v":{"v":0,"d":"0.00"}},null,{"$f":"IF([1]Estimación!$E174<>0,$G201/[1]Estimación!$E174,0)","v":{"v":0,"d":"0.0%"}}]
[null,"Incurrido Total de la OT   ",null,{"$f":"SUM(D200:D201)","v":0},{"$f":"SUM(E200:F201)","v":{"v":0,"d":"0.00"}},null,{"$f":"SUM(G200:H201)","v":{"v":0,"d":"0.00"}},null,{"$f":"IF([1]Estimación!$E175<>0,$G202/[1]Estimación!$E175,0)","v":{"v":0,"d":"0.0%"}}]