{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Scrum Summary","DataSummary","Instructions","Sprint-Prepare","Sprint 1-Sprint N","Sprint-Z Hardening","Consulting Services","Sprint-Prepare Task Details","CaseFeature Details","ReportsCorr","Interfaces","CDH","Sprint-Z Hardening Details","CTB Import","EZ Sizer Import","Scaling","Resource Planning","StaffingPlanExport","Rapid Delivery Planning","Calculations Page","DropDowns","Work Effort","DataExtract","EZS Data","ResourceAndOther"],"not_rendered":{"charts":3,"images":16,"macros":1,"external_links":0,"defined_names":137,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Scrum Summary","index":0,"n_rows":27,"n_cols":17,"rows_kept":27,"cut":false,"hidden":false,"merged":[[13,0,13,1],[8,6,8,7],[9,6,9,7],[10,6,10,7],[10,0,10,1],[10,4,10,5],[5,0,5,1],[5,4,5,5],[8,4,8,5],[9,4,9,5],[6,2,6,3],[8,0,8,1],[6,4,6,5],[6,6,6,7],[1,4,1,5],[0,0,0,18],[4,0,4,1],[7,0,7,1],[4,4,4,5],[6,0,6,1],[5,2,5,3],[7,2,7,3],[4,2,4,3],[1,0,1,1],[1,2,1,3],[1,6,1,7],[7,4,7,5],[1,8,1,18],[5,6,5,7],[3,0,3,7],[4,6,4,7],[7,6,7,7],[24,6,24,7],[26,0,26,9],[14,0,14,1],[15,0,15,1],[16,0,16,1],[10,2,10,3],[19,0,19,7],[13,6,13,7],[12,0,12,7],[20,0,20,1],[9,0,9,1],[8,2,8,3],[9,2,9,3],[26,10,26,18],[22,0,22,1],[23,0,23,1],[24,0,24,1],[21,0,21,1]]}
["PEGASYSTEMS SCRUM PROJECT EFFORT MODELING TOOL"]
["Sizing Tool Release Date:",null,"2021-05-13",null,"Sizing Tool Version:",null,"SCRUM V 24",null,{"$f":"\"© \" & YEAR(C2) &\" Pegasystems, Inc. All rights reserved.\"","v":"© 2021 Pegasystems, Inc. All rights reserved."}]
[]
["PROJECT SIZING SUMMARY"]
["*CLIENT NAME:",null,null,null,"* Engagement NAME:",null,null,null,null,null,null,null,null,null,{"$f":"D21","v":"Sprint-Initiate"},"Sprint 1-N","Sprint-Z Hardening"]
[null,null,null,null,"Multi-Release Schedule:",null,"N",null,null,null,null,null,null,"Pega Resource Hours:",480,520,360]
["*Pega Version:",null,8.5,null,"MLP to View:",null,"",null,null,null,null,null,null,"Client Resource Hours:",320,320,320]
["Application Name:",null,null,null,"Agile Studio In Use:",null,"N",null,null,null,null,null,null,"Partner Resource Hours:",0,0,0]
["Application Version:",null,null,null,"Engagement Lead:",null,"Pega Led / Pega Powered"]
["*DCO To Be Used:",null,null,null,"Staffing Model:",null,"Pega / Client "]
["*Sizing Generated By:",null,null,null,"*Sizing Verified By:"]
[]
["ESTIMATED SCRUM DETAILS"]
["Sprint","Start Date","Start Date","End Date","Sprint Len (wks)","Num of Sprints","Duration (wks)"]
["Sprint - Initiate:",null,{"$f":"IF('Sprint-Prepare'!$K$4 = \"\",\"\", 'Sprint-Prepare'!$K$4)","v":"2021-02-22"},{"$f":"IF('Sprint-Prepare'!$K$5 = \"\",\"\", 'Sprint-Prepare'!$K$5)","v":"2021-03-05"},{"$f":"'Sprint-Prepare'!D4","v":2},1,{"$f":"E15*F15","v":2}]
["Sprint 1 - N:",null,{"$f":"IF('Sprint 1-Sprint N'!K4 = \"\", \"\", 'Sprint 1-Sprint N'!K4)","v":"2021-03-08"},{"$f":"IF('Sprint 1-Sprint N'!K5 = \"\", \"\", 'Sprint 1-Sprint N'!K5)","v":"2021-03-19"},{"$f":"'Sprint 1-Sprint N'!D4","v":2},{"$f":"NumSprints","v":1},{"$f":"E16*F16","v":2}]
["Sprint - Z:",null,{"$f":"IFERROR('Sprint-Z Hardening'!K4, \"\")","v":"2021-03-22"},{"$f":"IFERROR('Sprint-Z Hardening'!K5, \"\")","v":"2021-04-02"},{"$f":"'Sprint-Z Hardening'!D4","v":2},1,{"$f":"E17*F17","v":2}]
[null,null,null,null,"Total:",{"$f":"SUM(F15:F17)","v":3},{"$f":"SUM(G15:G17)","v":6},{"$f":"G17+H17","v":2}]
[]
["SUMMARY RESOURCE ALLOCATION"]
["Source",null,"Resource Count","Sprint-Initiate","Sprint 1-N","Sprint-Z Hardening","Total Billable","% of Total Hours"]
["Pega",null,{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A22,'Rapid Delivery Planning'!$G$11:$G$67),SUMIF('Resource Planning'!$A$11:$A$67,A22,'Resource Planning'!$G$11:$G$67))","v":6.5},{"$f":"SUMIF('Sprint-Prepare'!$C$12:$C$23, $A22, 'Sprint-Prepare'!$F$12:$F$23)+SUMIF('Consulting Services'!$C$9:$C$14, $A22, 'Consulting Services'!$E$9:$E$14)","v":480},{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A22,'Rapid Delivery Planning'!$O$11:$O$67),SUMIF('Resource Planning'!$A$11:$A$67,A22,'Resource Planning'!$O$11:$O$67))-SUM(D22,F22)","v":520},{"$f":"SUMIF('Sprint-Z Hardening'!$C$12:$C$22, $A22, 'Sprint-Z Hardening'!$F$12:$F$22)+SUMIF('Consulting Services'!$C$9:$C$14, $A22, 'Consulting Services'!$I$9:$I$14)","v":360},{"$f":"SUM(D22:F22)","v":1360},{"$f":"G22/$G$25","v":0.58620689655172409}]
["Client",{"$f":"IF('Sprint-Prepare'!$K$4 = \"\",\"\", 'Sprint-Prepare'!$K$4)","v":44249},{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A23,'Rapid Delivery Planning'!$G$11:$G$67),SUMIF('Resource Planning'!$A$11:$A$67,A23,'Resource Planning'!$G$11:$G$67))","v":4},{"$f":"SUMIF('Sprint-Prepare'!$C$12:$C$23, $A23, 'Sprint-Prepare'!$F$12:$F$23)+SUMIF('Consulting Services'!$C$9:$C$14, $A23, 'Consulting Services'!$E$9:$E$14)","v":320},{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A23,'Rapid Delivery Planning'!$O$11:$O$67),SUMIF('Resource Planning'!$A$11:$A$67,A23,'Resource Planning'!$O$11:$O$67))-SUM(D23,F23)","v":320},{"$f":"SUMIF('Sprint-Z Hardening'!$C$12:$C$22, $A23, 'Sprint-Z Hardening'!$F$12:$F$22)+SUMIF('Consulting Services'!$C$9:$C$14, $A23, 'Consulting Services'!$I$9:$I$14)","v":320},{"$f":"SUM(D23:F23)","v":960},{"$f":"G23/$G$25","v":0.41379310344827586}]
["Partner",{"$f":"IF('Sprint-Prepare'!$K$4 = \"\",\"\", 'Sprint-Prepare'!$K$4)","v":44249},{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A24,'Rapid Delivery Planning'!$G$11:$G$67),SUMIF('Resource Planning'!$A$11:$A$67,A24,'Resource Planning'!$G$11:$G$67))","v":0},{"$f":"SUMIF('Sprint-Prepare'!$C$12:$C$23, $A24, 'Sprint-Prepare'!$F$12:$F$23)+SUMIF('Consulting Services'!$C$9:$C$14, $A24, 'Consulting Services'!$E$9:$E$14)","v":0},{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,A24,'Rapid Delivery Planning'!$O$11:$O$67),SUMIF('Resource Planning'!$A$11:$A$67,A24,'Resource Planning'!$O$11:$O$67))-SUM(D24,F24)","v":0},{"$f":"SUMIF('Sprint-Z Hardening'!$C$12:$C$22, $A24, 'Sprint-Z Hardening'!$F$12:$F$22)+SUMIF('Consulting Services'!$C$9:$C$14, $A24, 'Consulting Services'!$I$9:$I$14)","v":0},{"$f":"SUM(D24:F24)","v":0},{"$f":"G24/$G$25","v":0}]
["Total:",null,{"$f":"SUM(C22:C24)","v":10.5},{"$f":"SUM(D22:D24)","v":800},{"$f":"SUM(E22:E24)","v":840},{"$f":"SUM(F22:F24)","v":680},{"$f":"SUM(G22:G24)","v":2320}]
[]
["PROPOSED STAFFING PLAN",null,null,null,null,null,null,null,null,null,{"$f":"IF(RDFlag=\"Y\", 'Sprint 1-Sprint N'!I43, \"\")","v":""}]

{"sheet":"DataSummary","index":1,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Name","Value ","Units"]
["Sizing Type","Scrum"]
["Project Type",{"$f":"'Scrum Summary'!C6","v":0}]
["Initiate/Sprint- Duration",{"$f":"'Scrum Summary'!G15","v":2},"Weeks"]
["Iteration/Sprint Duration",{"$f":"'Scrum Summary'!F16","v":1}]
["Num of Iterations/Sprints",{"$f":"'Scrum Summary'!$E$16","v":2},"Weeks"]
["Release/Sprint-Z Duration",{"$f":"'Scrum Summary'!G17","v":2},"Weeks"]
["FPR Duration",{"$f":"IF(RDFlag=\"Y\", FPRSprint*Sprint1NLen+Sprint0Len, B9)","v":6},"Weeks"]
["Total Duration",{"$f":"'Scrum Summary'!G18","v":6},"Weeks"]
["Pega Hours",{"$f":"'Scrum Summary'!$G22","v":1360},"Hours"]
["Client Hours",{"$f":"'Scrum Summary'!$G23","v":960},"Hours"]
["Partner Hours",{"$f":"'Scrum Summary'!$G24","v":0},"Hours"]
["Initiate/Sprint-0 Pega Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Pega\",'Resource Planning'!$C$11:$C$67)","v":6},"Hours"]
["Initiate/Sprint-0 Partner Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Partner\",'Resource Planning'!$C$11:$C$67)","v":0},"Hours"]
["Initiate/Sprint-0 Client Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Client\",'Resource Planning'!$C$11:$C$67)","v":4},"Hours"]
["Iteration/Sprint Pega Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Pega\",'Resource Planning'!$G$11:$G$67)","v":6.5},"Hours"]
["Iteration/Sprint Partner Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Partner\",'Resource Planning'!$G$11:$G$67)","v":0},"Hours"]
["Iteration/Sprint Client Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Client\",'Resource Planning'!$G$11:$G$67)","v":4},"Hours"]
["Release/Sprint-Z Pega Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Pega\",'Resource Planning'!$K$11:$K$67)","v":4.5},"Hours"]
["Release/Sprint-Z Partner Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Partner\",'Resource Planning'!$K$11:$K$67)","v":0},"Hours"]
["Release/Sprint-Z Client Resources",{"$f":"SUMIF('Resource Planning'!$A$11:$A$67, \"Client\",'Resource Planning'!$K$11:$K$67)","v":4},"Hours"]
["FPR Pega Hours",{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,\"Pega\",'Rapid Delivery Planning'!$Q$11:$Q$67),B10)","v":1360},"Hours"]
["FPR Partner Hours",{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,\"Partner\",'Rapid Delivery Planning'!$Q$11:$Q$67),B12)","v":0},"Hours"]
["FPR Client Hours",{"$f":"IF(RDFlag=\"Y\",SUMIF('Rapid Delivery Planning'!$A$11:$A$67,\"Client\",'Rapid Delivery Planning'!$Q$11:$Q$67),B11)","v":960},"Hours"]
["Features",{"$f":"COUNTIF('CaseFeature Details'!F9:F12, \"- FEATURE SECTION -\")","v":0}]
["Reports",{"$f":"COUNTIF(ReportsCorr!M9:M12, \">\" & 0)","v":0}]
["Interfaces",{"$f":"COUNTIF(Interfaces!Q9:Q12, \">\" & 0)","v":0}]
["Robotics",{"$f":"COUNTIF(CDH!L9:L12, \">\" & 0)","v":0}]
["DSM",0]
["Start Date",{"$f":"'Sprint-Prepare'!K4","v":"2021-02-22"}]
["FPR Start Date",{"$f":"B30","v":"2021-02-22"}]
["FPR End Date",{"$f":"WORKDAY(B30,(B8*5)-1)","v":"2021-04-02"}]
["Project End Date",{"$f":"'Sprint-Z Hardening'!K5","v":"2021-04-02"}]
[]
["Case Types",{"$f":"COUNTIF('CaseFeature Details'!F9:F12, \"- CASE TYPE SECTION -\")","v":0}]
["Number of Stages",{"$f":"COUNTIFS('CaseFeature Details'!F9:F12, \"Stage\", 'CaseFeature Details'!T9:T12, \">\"&0)","v":0}]
["Avg Stages/Case Type",{"$f":"IFERROR(B36/B35,0)","v":0}]
["Avg Num of Steps/Stage",{"$f":"IFERROR(SUM('CaseFeature Details'!H9:H12)/B36,0)","v":0}]
[]
["Number of Epics",{"$f":"COUNTIFS('CaseFeature Details'!F9:F12, \"Epic\", 'CaseFeature Details'!T9:T12, \">\"&0)","v":0}]
["Number of User Stories",{"$f":"COUNTIFS('CaseFeature Details'!F9:F12, \"User Story\", 'CaseFeature Details'!T9:T12, \">\"&0)+ COUNTIFS('CaseFeature Details'!F9:F12, \"Screen/UI User Story\", 'CaseFeature Details'!T9:T12, \">\"&0)","v":0}]

{"sheet":"Instructions","index":2,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Tab Name","Help Text"]
[{"$f":"MID(CELL(\"filename\",'Scrum Summary'!A1),FIND(\"]\",CELL(\"filename\",'Scrum Summary'!A1))+1,255)","v":"Scrum Summary"},"In the “Project Sizing Summary” section, enter high-level details about your project. \n\nAll other sections, graphs, and timelines in this worksheet update in real time as you provide values in the cells of other worksheets in the tool."]
[{"$f":"MID(CELL(\"filename\",'Sprint-Prepare Task Details'!A1),FIND(\"]\",CELL(\"filename\",'Sprint-Prepare Task Details'!A1))+1,255)","v":"Sprint-Prepare Task Details"},"Default \"Best Practice\" tasks have been listed. These tasks assume activities the team must accomplish before they can begin development. Typical initialization tasks include: getting access to repositories, allocating hardware, or installing software. \nAction: Adjust the estimated effort in \"Column G\". "]
[{"$f":"MID(CELL(\"filename\",'CaseFeature Details'!A1),FIND(\"]\",CELL(\"filename\",'CaseFeature Details'!A1))+1,255)","v":"CaseFeature Details"},"Features are the key components or functionality of the Applications  whose development work can be described by one or many Epics or User Stories\nCase Type represent business work in your application that follows a life cycle, or path, to completion. For example, “Handle Claim” or “Raise Complaint”.\nAction: List the inheriant case types features for your application, then Collaborate with stakeholders to capture what your application does in specifications or stories. You can adjust the estimated hours for an item by providing a positive or negative delta in hours. \nBy default, specifications are created for the specifications and locally created stories that exist in your application."]
[{"$f":"MID(CELL(\"filename\",ReportsCorr!A1),FIND(\"]\",CELL(\"filename\",ReportsCorr!A1))+1,255)","v":"ReportsCorr"},"Action: List the Application OOTB Reports as needed. Collaborate with stakeholders to capture how your application reports information in specifications and stories. You can adjust the estimated hours for an item by providing a positive or negative delta in hours."]
[{"$f":"MID(CELL(\"filename\",Interfaces!A1),FIND(\"]\",CELL(\"filename\",Interfaces!A1))+1,255)","v":"Interfaces"},"Action: Include all known interfaces and services known. Collaborate with stakeholders to capture the integration points for your application in specifications and stories. You can adjust the estimated hours for an item by providing a positive or negative delta in hours."]
[{"$f":"MID(CELL(\"filename\",CDH!A1),FIND(\"]\",CELL(\"filename\",CDH!A1))+1,255)","v":"CDH"},"Pega CDH /  Pega Marketing Help Text"]
[{"$f":"MID(CELL(\"filename\",'Sprint-Z Hardening Details'!A6),FIND(\"]\",CELL(\"filename\",'Sprint-Z Hardening Details'!A6))+1,255)","v":"Sprint-Z Hardening Details"},"Default \"Best Practice\" tasks have been listed. These tasks assume activities the team must accomplish during hardening. Action: Adjust the estimated effort in \"Column G\". "]
[{"$f":"MID(CELL(\"filename\",'Consulting Services'!A1),FIND(\"]\",CELL(\"filename\",'Consulting Services'!A1))+1,255)","v":"Consulting Services"},"Action: Include one-time/drop-in  resources that your project requires. For example, you might need to consult a UX expert for two weeks or hire a test architect to work with the team for a few sprints."]
[{"$f":"MID(CELL(\"filename\",'Sprint-Prepare'!A1),FIND(\"]\",CELL(\"filename\",'Sprint-Prepare'!A1))+1,255)","v":"Sprint-Prepare"},"Action: In the “Pega Scrum” section, define an initialization sprint that you use to set up your environment and prepare for development.\n\nIn the “Sprint Resource Assignments” section, list the sprint participants by role. Ensure that you provide an accurate availability and productivity level for each participant, because these values influence the estimated timeline and duration for your project."]
[{"$f":"MID(CELL(\"filename\",'Sprint 1-Sprint N'!A1),FIND(\"]\",CELL(\"filename\",'Sprint 1-Sprint N'!A1))+1,255)","v":"Sprint 1-Sprint N"},"Action: In the “Pega Scrum” section, define development sprints that you use to implement the specifications, stories, reports, and interfaces for your application.\n\nIn the “Sprint Resource Assignments” section, list the sprint participants by role. Ensure that you provide an accurate availability and productivity level for each participant, because these values influence the estimated timeline and duration for your project.\n\nIn the “Effort Details” section, you can refine the estimates by indicating what percentage of time is reserved for testing."]
[{"$f":"MID(CELL(\"filename\",'Sprint-Z Hardening'!A1),FIND(\"]\",CELL(\"filename\",'Sprint-Z Hardening'!A1))+1,255)","v":"Sprint-Z Hardening"},"In the “Pega Scrum” section, define a hardening sprint that you use to prepare your application for production.\n\nIn the “Sprint Resource Assignments” section, list the sprint participants by role. Ensure that you provide an accurate availability and productivity level for each participant, because these values influence the estimated timeline and duration for your project."]

{"sheet":"Sprint-Prepare","index":3,"n_rows":31,"n_cols":17,"rows_kept":31,"cut":false,"hidden":false,"merged":[[25,0,25,5],[4,12,4,13],[5,0,5,2],[6,0,6,2],[6,5,6,9],[7,0,7,2],[7,5,7,9],[5,10,5,11],[6,10,6,11],[4,10,4,11],[5,12,5,15],[9,0,9,4],[9,5,9,9],[2,0,2,1],[2,2,2,11],[30,6,30,14],[0,0,0,11],[28,0,28,1],[26,0,27,1],[26,2,27,2],[26,3,26,4],[26,5,27,5],[3,10,3,11],[5,5,5,9],[3,0,3,2],[3,5,3,9],[4,0,4,2],[4,5,4,9],[29,0,29,1]]}
["SPRINT-INITIATE RESOURCE PLANNING"]
[]
["PEGA SCRUM",null,{"$f":"IF(F31>I24, \"WARNING! - Work effort is greater than productive capacity.  Please adjust resource model accordingly.\", \"\")","v":""}]
["Sprint- Initiate Length:",null,null,2,"Weeks","Estimated Sprint-Initiate Start Date:",null,null,null,null,"2021-02-22"]
["Workdays within Sprint - Initiate:",null,null,{"$f":"5*Sprint0Len","v":10},"Days","Estimated Sprint-Initiate End Date:",null,null,null,null,{"$f":"IF(LEN(K4)<1,\"\",WORKDAY(K4,(D4*5)-1))","v":"2021-03-05"}]
["Billable Hours/Work Day",null,null,8,"Hours",null,null,null,null,null,null,null,"# Resources to add",null,null,null,4]
["Sprint Hours/Day :",null,null,7,"Hours"]
["Sprint Backlog Planning %:",null,null,0,null,"Sprint Capacity Hours w/o planning per Resource:",null,null,null,null,{"$f":"(D5*D7)*(1-D8)","v":70},"Hours"]
[]
["SPRINT RESOURCE ASSIGNMENTS",null,null,null,null,"HOURS DEDICATED"]
["Team Number","Scrum Role","Source","Role","Days Available During Sprint","Total Billable Hours","Productivity","Allocation to Work Activities","Work Capacity","Sprint Ceremonies, Management, Mentoring, etc."]
[{"$f":"0","v":0},"<Select>","<Select>","<Select>",{"$f":"IF(AND(B12<>\"\", B12<>\"<Select>\"), $D$5, 0)* IF(D12=\"Practice Leader\", 0.1, 1)","v":0},{"$f":"E12*$D$6","v":0},1,1,{"$f":"IF(B12=\"Team Member\",ROUNDDOWN(E12*$D$7*(1-$D$8)*G12*H12,0),0)","v":0},{"$f":"F12-I12","v":0}]
[0,"Scrum Master","Pega","Project Delivery Leader",10,{"$f":"E13*$D$6","v":80},1,0,{"$f":"IF(B13=\"Team Member\",ROUNDDOWN(E13*$D$7*(1-$D$8)*G13*H13,0),0)","v":0},{"$f":"F13-I13","v":80}]
[0,"Team Member","Pega","(L/S) Business Architect",10,80,1,0.5,35,45]
[0,"Team Member","Pega","Lead System Architect",{"$f":"IF(AND(B15<>\"\", B15<>\"<Select>\"), $D$5, 0)* IF(D15=\"Practice Leader\", 0.1, 1)","v":10},{"$f":"E15*$D$6","v":80},1,0.8,{"$f":"IF(B15=\"Team Member\",ROUNDDOWN(E15*$D$7*(1-$D$8)*G15*H15,0),0)","v":56},24]
[0,"Team Member","Pega","(Sr) System Architect",10,{"$f":"E16*$D$6","v":80},1,1,{"$f":"IF(B16=\"Team Member\",ROUNDDOWN(E16*$D$7*(1-$D$8)*G16*H16,0),0)","v":70},10]
[{"$f":"0","v":0},"Team Member","Pega","(Sr) System Architect",10,{"$f":"E17*$D$6","v":80},1,1,{"$f":"IF(B17=\"Team Member\",ROUNDDOWN(E17*$D$7*(1-$D$8)*G17*H17,0),0)","v":70},10]
[{"$f":"0","v":0},"Team Member","Pega","Experience Designer",10,80,1,1,70,10]
[{"$f":"0","v":0},"Other (non-Dev)","Client","Product Owner",10,80,1,0,0,80]
[0,"Team Member","Client","Test Lead",10,{"$f":"E20*$D$6","v":80},0.4,1,{"$f":"IF(B20=\"Team Member\",ROUNDDOWN(E20*$D$7*(1-$D$8)*G20*H20,0),0)","v":28},{"$f":"F20-I20","v":52}]
[0,"Team Member","Client","Business Architect",10,80,0.4,1,28,52]
[0,"Team Member","Client","System Architect",10,80,0.4,1,28,52]
[{"$f":"0","v":0},"<Select>","<Select>","<Select>",0,0,1,1,0,0]
[null,null,null,null,null,{"$f":"SUM(F12:F23)","v":800},null,null,{"$f":"SUM(I12:I23)","v":385},{"$f":"SUM(J12:J23)","v":415}]
[]
["EFFORT DETAILS"]
["Effort Category",null,"Estimated Hrs","Testing Hrs",null,"Total"]
[null,null,null,"%","Hrs"]
["Initiate Tasks Hrs:",null,{"$f":"SUMIF('Sprint-Prepare Task Details'!E9:E84,\"Initiate Task\",'Sprint-Prepare Task Details'!H9:H84)","v":114},null,{"$f":"ROUNDUP(C29*D29,0)","v":0},{"$f":"ROUNDUP(C29+E29,0)","v":114}]
["Infrastructure Tasks Hours:",null,{"$f":"SUMIF('Sprint-Prepare Task Details'!E9:E84,\"Infrastructure Task\",'Sprint-Prepare Task Details'!H9:H84)","v":260},null,{"$f":"ROUNDUP(C30*D30,0)","v":0},{"$f":"ROUNDUP(C30+E30,0)","v":260}]
[null,null,{"$f":"SUM(C29:C30)","v":374},null,{"$f":"SUM(E29:E30)","v":0},{"$f":"SUM(F29:F30)","v":374}]

{"sheet":"Sprint 1-Sprint N","index":4,"n_rows":55,"n_cols":21,"rows_kept":55,"cut":false,"hidden":false,"merged":[[25,8,25,10],[37,0,37,5],[38,0,38,5],[28,2,29,2],[28,3,29,3],[27,0,27,7],[28,7,29,7],[28,5,28,6],[28,4,29,4],[34,0,34,1],[35,0,35,1],[34,7,35,7],[54,0,54,1],[40,0,40,6],[42,0,42,1],[43,0,43,1],[44,0,44,1],[51,0,51,1],[53,0,53,1],[52,0,52,1],[41,0,41,1],[45,0,45,1],[46,0,46,1],[47,0,47,1],[48,0,48,1],[49,0,49,1],[50,0,50,1],[3,0,3,2],[3,10,3,11],[5,5,5,9],[0,0,0,11],[4,10,4,11],[3,5,3,9],[4,0,4,2],[4,5,4,9],[5,0,5,2],[2,0,2,1],[2,2,2,11],[4,12,4,13],[5,12,5,13],[33,0,33,1],[7,5,7,9],[6,5,6,9],[6,0,6,2],[7,0,7,2],[32,0,32,1],[30,0,30,1],[31,0,31,1],[28,0,29,1],[9,0,9,4],[9,5,9,11],[24,3,25,3],[24,5,25,5],[24,11,25,11]]}
["SPRINT 1 - SPRINT N RESOURCE PLANNING"]
[]
["PEGA SCRUM",null,{"$f":"IF(OR(C36>ROUNDUP(I25,0)*$K$6,D36>ROUNDUP(J25,0)*$K$6,E36>ROUNDUP(K25,0)*$K$6), \"WARNING! - Work effort is greater than productive capacity.  Please adjust resource model accordingly.\", \"\")","v":""}]
["Single Sprint Length:",null,null,2,"Weeks","Estimated First Sprint Start Date:",null,null,null,null,{"$f":"IFERROR(WORKDAY('Sprint-Prepare'!K5, 1),\"\")","v":"2021-03-08"}]
["Workdays within Single Sprint:",null,null,{"$f":"Sprint1NLen*5","v":10},"Days","Estimated Last Sprint End Date:",null,null,null,null,{"$f":"IF(LEN(K4)<1,\"\",WORKDAY(K4,(D4*NumSprints*5)-1))","v":"2021-03-19"}]
["Billable Hours/Work Day",null,null,8,"Hours","Estimated Num of Sprints:",null,null,null,null,{"$f":"MAX(ROUNDUP(IF(RDFlag=\"Y\", U55, MAX(IFERROR(H35/I26,0),1)),0),1)","v":1},"Sprints","# Resources to add",null,0]
["Sprint Hours/Day :",null,null,6,"Hours","Sprint Capacity Hours w/o planning per Resource:",null,null,null,null,{"$f":"(D5*D7)*(1-D8)","v":54},"Hours"]
["Sprint Backlog Planning %:",null,null,0.1,null,"Excess/Unused Capacity",null,null,null,null,{"$f":"(NumSprints-IF(RDFlag=\"Y\", U55, MAX(IFERROR(H35/I26,0),1)))*D5","v":0},"Days"]
[]
["SPRINT RESOURCE ASSIGNMENTS",null,null,null,null,"HOURS DEDICATED"]
["Team Number","Scrum Role","Source","Role","Days Available During Sprint","Total Billable Hours","Productivity","Allocation to Work Activities","Design\n","Build & Unit Test","Test\n","Sprint Ceremonies, Management, Mentoring, etc.",null,null,null,null,null,"Available hours","Non-Available Hours","Sprint Planning","Available for Work"]
[{"$f":"0","v":0},"<Select>",null,"<Select>",{"$f":"IF(AND(B12<>\"\", B12<>\"<Select>\"), $D$5, 0)* IF(D12=\"Practice Leader\", 0.1, 1)","v":0},{"$f":"E12*$D$6","v":0},1,1,{"$f":"VLOOKUP($D12,DropDowns!$E$3:$H$22,2,0)*$U12*$H12*$G12","v":0},{"$f":"VLOOKUP($D12,DropDowns!$E$3:$H$22,3,0)*$U12*$H12*$G12","v":0},{"$f":"VLOOKUP($D12,DropDowns!$E$3:$H$22,4,0)*$U12*$H12*$G12","v":0},{"$f":"T12+U12-SUM(I12:K12)+S12","v":0},null,null,null,null,null,{"$f":"E12*$D$7","v":0},{"$f":"F12-R12","v":0},{"$f":"R12*$D$8","v":0},{"$f":"R12-T12","v":0}]
[0,"Scrum Master","Pega","Project Delivery Leader",{"$f":"1*Sprint1NDays","v":10},{"$f":"E13*$D$6","v":80},1,0,{"$f":"VLOOKUP($D13,DropDowns!$E$3:$H$22,2,0)*$U13*$H13*$G13","v":0},{"$f":"VLOOKUP($D13,DropDowns!$E$3:$H$22,3,0)*$U13*$H13*$G13","v":0},{"$f":"VLOOKUP($D13,DropDowns!$E$3:$H$22,4,0)*$U13*$H13*$G13","v":0},{"$f":"T13+U13-SUM(I13:K13)+S13","v":80},null,null,null,null,null,{"$f":"E13*$D$7","v":60},{"$f":"F13-R13","v":20},6,54]
[0,"Team Member","Pega","(L/S) Business Architect",10,80,1,1,{"$f":"VLOOKUP($D14,DropDowns!$E$3:$H$22,2,0)*$U14*$H14*$G14","v":43.2},{"$f":"VLOOKUP($D14,DropDowns!$E$3:$H$22,3,0)*$U14*$H14*$G14","v":5.4},{"$f":"VLOOKUP($D14,DropDowns!$E$3:$H$22,4,0)*$U14*$H14*$G14","v":5.4},26,null,null,null,null,null,60,20,6,54]
[0,"Team Member","Pega","Lead System Architect",10,80,1,1,{"$f":"VLOOKUP($D15,DropDowns!$E$3:$H$22,2,0)*$U15*$H15*$G15","v":43.2},{"$f":"VLOOKUP($D15,DropDowns!$E$3:$H$22,3,0)*$U15*$H15*$G15","v":10.8},{"$f":"VLOOKUP($D15,DropDowns!$E$3:$H$22,4,0)*$U15*$H15*$G15","v":0},26,null,null,null,null,null,60,20,6,54]
[0,"Team Member","Pega","(Sr) System Architect",10,80,1,1,{"$f":"VLOOKUP($D16,DropDowns!$E$3:$H$22,2,0)*$U16*$H16*$G16","v":10.8},{"$f":"VLOOKUP($D16,DropDowns!$E$3:$H$22,3,0)*$U16*$H16*$G16","v":43.2},{"$f":"VLOOKUP($D16,DropDowns!$E$3:$H$22,4,0)*$U16*$H16*$G16","v":0},26,null,null,null,null,null,60,20,6,54]
[0,"Team Member","Pega","(Sr) System Architect",10,80,1,1,{"$f":"VLOOKUP($D17,DropDowns!$E$3:$H$22,2,0)*$U17*$H17*$G17","v":10.8},{"$f":"VLOOKUP($D17,DropDowns!$E$3:$H$22,3,0)*$U17*$H17*$G17","v":43.2},{"$f":"VLOOKUP($D17,DropDowns!$E$3:$H$22,4,0)*$U17*$H17*$G17","v":0},{"$f":"T17+U17-SUM(I17:K17)+S17","v":26},null,null,null,null,null,{"$f":"E17*$D$7","v":60},{"$f":"F17-R17","v":20},{"$f":"R17*$D$8","v":6},{"$f":"R17-T17","v":54}]
[0,"Team Member","Pega","(Sr) System Architect",10,80,1,1,{"$f":"VLOOKUP($D18,DropDowns!$E$3:$H$22,2,0)*$U18*$H18*$G18","v":10.8},{"$f":"VLOOKUP($D18,DropDowns!$E$3:$H$22,3,0)*$U18*$H18*$G18","v":43.2},{"$f":"VLOOKUP($D18,DropDowns!$E$3:$H$22,4,0)*$U18*$H18*$G18","v":0},26,null,null,null,null,null,60,20,6,54]
[0,"Team Member","Pega","Experience Designer",{"$f":"0.5*Sprint1NDays","v":5},40,1,1,{"$f":"VLOOKUP($D19,DropDowns!$E$3:$H$22,2,0)*$U19*$H19*$G19","v":21.6},{"$f":"VLOOKUP($D19,DropDowns!$E$3:$H$22,3,0)*$U19*$H19*$G19","v":0},{"$f":"VLOOKUP($D19,DropDowns!$E$3:$H$22,4,0)*$U19*$H19*$G19","v":5.4},13,null,null,null,null,null,30,10,3,27]
[0,"Other (non-Dev)","Client","Product Owner",{"$f":"1*Sprint1NDays","v":10},80,1,0,{"$f":"VLOOKUP($D20,DropDowns!$E$3:$H$22,2,0)*$U20*$H20*$G20","v":0},{"$f":"VLOOKUP($D20,DropDowns!$E$3:$H$22,3,0)*$U20*$H20*$G20","v":0},{"$f":"VLOOKUP($D20,DropDowns!$E$3:$H$22,4,0)*$U20*$H20*$G20","v":0},80,null,null,null,null,null,60,20,{"$f":"R20*$D$8","v":6},{"$f":"R20-T20","v":54}]
[{"$f":"0","v":0},"Team Member","Client","Test Lead",{"$f":"1*Sprint1NDays","v":10},80,1,1,{"$f":"VLOOKUP($D21,DropDowns!$E$3:$H$22,2,0)*$U21*$H21*$G21","v":0},{"$f":"VLOOKUP($D21,DropDowns!$E$3:$H$22,3,0)*$U21*$H21*$G21","v":0},{"$f":"VLOOKUP($D21,DropDowns!$E$3:$H$22,4,0)*$U21*$H21*$G21","v":54},{"$f":"T21+U21-SUM(I21:K21)+S21","v":26},null,null,null,null,null,{"$f":"E21*$D$7","v":60},{"$f":"F21-R21","v":20},6,54]
[{"$f":"0","v":0},"Team Member","Client","Tester",{"$f":"1*Sprint1NDays","v":10},80,1,1,{"$f":"VLOOKUP($D22,DropDowns!$E$3:$H$22,2,0)*$U22*$H22*$G22","v":0},{"$f":"VLOOKUP($D22,DropDowns!$E$3:$H$22,3,0)*$U22*$H22*$G22","v":0},{"$f":"VLOOKUP($D22,DropDowns!$E$3:$H$22,4,0)*$U22*$H22*$G22","v":54},{"$f":"T22+U22-SUM(I22:K22)+S22","v":26},null,null,null,null,null,{"$f":"E22*$D$7","v":60},{"$f":"F22-R22","v":20},6,54]
[0,"Team Member","Client","Tester",{"$f":"1*Sprint1NDays","v":10},80,1,1,{"$f":"VLOOKUP($D23,DropDowns!$E$3:$H$22,2,0)*$U23*$H23*$G23","v":0},{"$f":"VLOOKUP($D23,DropDowns!$E$3:$H$22,3,0)*$U23*$H23*$G23","v":0},{"$f":"VLOOKUP($D23,DropDowns!$E$3:$H$22,4,0)*$U23*$H23*$G23","v":54},{"$f":"T23+U23-SUM(I23:K23)+S23","v":26},null,null,null,null,null,{"$f":"E23*$D$7","v":60},{"$f":"F23-R23","v":20},{"$f":"R23*$D$8","v":6},{"$f":"R23-T23","v":54}]
[null,"<Select>","<Select>","<Select>",0,0,1,1,{"$f":"VLOOKUP($D24,DropDowns!$E$3:$H$22,2,0)*$U24*$H24*$G24","v":0},{"$f":"VLOOKUP($D24,DropDowns!$E$3:$H$22,3,0)*$U24*$H24*$G24","v":0},{"$f":"VLOOKUP($D24,DropDowns!$E$3:$H$22,4,0)*$U24*$H24*$G24","v":0},0,null,null,null,null,null,0,0,0,0]
[null,null,null,{"$f":"COUNTA(D12:D24)-2","v":11},null,{"$f":"SUM(F12:F24)","v":840},null,null,{"$f":"SUM(I12:I24)","v":140.4},{"$f":"SUM(J12:J24)","v":145.80000000000001},{"$f":"SUM(K12:K24)","v":172.8},{"$f":"SUM(L12:L24)","v":381},null,null,null,null,null,{"$f":"SUM(R12:R24)","v":630},{"$f":"SUM(S12:S24)","v":210},{"$f":"SUM(T12:T24)","v":63},{"$f":"SUM(U12:U24)","v":567}]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I25:K25)","v":459.00000000000006}]
[]
["EFFORT DETAILS"]
["Effort Category",null,"Design","Build & Unit Test","Test","Additional Risk and Contingencies *",null,"Total"]
[null,null,null,null,null,"%","Hrs"]
["Case & Feature Effort Hrs:",null,{"$f":"'CaseFeature Details'!N13","v":0},{"$f":"'CaseFeature Details'!O13","v":0},{"$f":"'CaseFeature Details'!P13","v":0},0.1,{"$f":"ROUNDUP(SUM(C31:E31)*F31,0)","v":0},{"$f":"ROUNDUP(SUM(C31:E31,G31),0)","v":0}]
["CDH Hrs:",null,{"$f":"'Work Effort'!H5*CDH!L13","v":0},{"$f":"'Work Effort'!I5*CDH!L13","v":0},{"$f":"'Work Effort'!J5*CDH!L13","v":0},0.1,{"$f":"ROUNDUP(SUM(C32:E32)*F32,0)","v":0},{"$f":"ROUNDUP(SUM(C32:E32,G32),0)","v":0}]
["Interfaces Effort Hrs:",null,{"$f":"Interfaces!K13","v":0},{"$f":"Interfaces!L13","v":0},{"$f":"Interfaces!M13","v":0},0.1,0,0]
["Reports/ Corr Effort Hrs:",null,{"$f":"ReportsCorr!H13","v":0},{"$f":"ReportsCorr!I13","v":0},{"$f":"ReportsCorr!J13","v":0},0.1,0,0]
["Risk / Contingency",null,{"$f":"SUMPRODUCT(C31:C34,SprintRisk)","v":0},{"$f":"SUMPRODUCT(D31:D34,SprintRisk)","v":0},{"$f":"SUMPRODUCT(E31:E34,SprintRisk)","v":0},null,{"$f":"SUM(G31:G34)","v":0},{"$f":"SUM(H31:H34)","v":0}]
["Total Effort for Work Activities",null,{"$f":"SUM(C31:C35)","v":0},{"$f":"SUM(D31:D35)","v":0},0]
[]
["* Additional Risk and Contingencies Factors"]
["Data Conversion: Low\r\n"]
[]
["MULTI-RELEASE"]
["Release Name",null,"Short Name"," Hours\n(Specs, Reports, Interfaces, Robotics)","Num of Sprints","Release Sprint Needed","Release Sprint",null,null,null,null,null,null,null,null,null,null,"Hours","Num of Sprints","Release Sprint Needed","Release Sprint"]
["Release 1",null,"R1",{"$f":"R43+IF(T43=0,$R$54,0)","v":0},{"$f":"MAX(IFERROR(D43/I$26,0),0)","v":0},{"$f":"T43","v":0},{"$f":"IF(AND(D43>0,U43=$G$55,F43=0), \"Sprint-Z\", U43)","v":0},null,{"$f":"IFERROR(IF((Sprint1NLen*G43 + 'Sprint-Prepare'!D4)>13, \"Exceeded Rapid Delivery goal of 90 days/13 weeks (\"&  ROUNDDOWN((13-'Sprint-Prepare'!D4)/Sprint1NLen, 0)-1  &\" working sprints & 1 release sprint) for FPR. Please adjust accordingly.\",0),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C43,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C43,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C43,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C43,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},{"$f":"MAX(IFERROR(R43/I$26,0),0)","v":0},{"$f":"IF(AND(S43>0,SUM(S44:S$54)>0),1,0)","v":0},{"$f":"ROUNDUP($S$43,0)+$T$43","v":0}]
["Release 2",null,"R2",{"$f":"R44+IF(AND(T44=0, T43>0),$R$54,0)","v":0},{"$f":"MAX(IFERROR(D44/I$26,0),0)","v":0},{"$f":"T44","v":0},{"$f":"IF(AND(D44>0,U44=$G$55,F44=0), \"Sprint-Z\", U44)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C44,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C44,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C44,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C44,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},{"$f":"MAX(IFERROR(R44/I$26,0),0)","v":0},{"$f":"IF(AND(S44>0,SUM(S45:S$54)>0),1,0)","v":0},{"$f":"IF($E44>0, ROUNDUP(SUM($E$43:$F44),0),0)","v":0}]
["Release 3",null,"R3",{"$f":"R45+IF(AND(T45=0, T44>0),$R$54,0)","v":0},0,{"$f":"T45","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C45,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C45,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C45,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C45,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S45>0,SUM(S46:S$54)>0),1,0)","v":0},{"$f":"IF($E45>0, ROUNDUP(SUM($E$43:$F45),0),0)","v":0}]
["Release 4",null,"R4",{"$f":"R46+IF(AND(T46=0, T45>0),$R$54,0)","v":0},0,{"$f":"T46","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C46,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C46,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C46,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C46,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S46>0,SUM(S47:S$54)>0),1,0)","v":0},{"$f":"IF($E46>0, ROUNDUP(SUM($E$43:$F46),0),0)","v":0}]
["Release 5",null,"R5",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C47,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C47,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C47,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C47,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S47>0,SUM(S48:S$54)>0),1,0)","v":0},{"$f":"IF($E47>0, ROUNDUP(SUM($E$43:$F47),0),0)","v":0}]
["Release 6",null,"R6",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C48,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C48,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C48,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C48,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S48>0,SUM(S49:S$54)>0),1,0)","v":0},{"$f":"IF($E48>0, ROUNDUP(SUM($E$43:$F48),0),0)","v":0}]
["Release 7",null,"R7",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C49,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C49,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C49,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C49,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S49>0,SUM(S50:S$54)>0),1,0)","v":0},{"$f":"IF($E49>0, ROUNDUP(SUM($E$43:$F49),0),0)","v":0}]
["Release 8",null,"R8",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C50,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C50,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C50,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C50,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S50>0,SUM(S51:S$54)>0),1,0)","v":0},{"$f":"IF($E50>0, ROUNDUP(SUM($E$43:$F50),0),0)","v":0}]
["Release 9",null,"R9",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C51,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C51,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C51,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C51,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S51>0,SUM(S52:S$54)>0),1,0)","v":0},{"$f":"IF($E51>0, ROUNDUP(SUM($E$43:$F51),0),0)","v":0}]
["Release 10",null,"R10",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C52,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C52,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C52,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C52,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S52>0,SUM(S53:S$54)>0),1,0)","v":0},{"$f":"IF($E52>0, ROUNDUP(SUM($E$43:$F52),0),0)","v":0}]
["Release 11",null,"R11",0,0,0,0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,'Sprint 1-Sprint N'!C53,'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,'Sprint 1-Sprint N'!C53,CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,'Sprint 1-Sprint N'!C53,ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,'Sprint 1-Sprint N'!C53,Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,{"$f":"IF(AND(S53>0,SUM(S54:S$54)>0),1,0)","v":0},{"$f":"IF($E53>0, ROUNDUP(SUM($E$43:$F53),0),0)","v":0}]
["Unassigned",null,null,0,0,{"$f":"T54","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUNDUP(SUMIF('CaseFeature Details'!A$9:A$12,\"\",'CaseFeature Details'!T$9:T$12)*(1+$F$31)+SUMIF(CDH!$A$9:$A$12,\"\",CDH!$L$9:$L$12)*(1+$F$32)+SUMIF(ReportsCorr!$A$9:$A$12,\"\",ReportsCorr!$M$9:$M$12)*(1+$F$34)+SUMIF(Interfaces!$A$9:$A$12,\"\",Interfaces!$Q$9:$Q$12)*(1+$F$33),0)","v":0},0,0,0]
["Total",null,null,{"$f":"R55","v":0},{"$f":"S55","v":0},{"$f":"T55","v":0},{"$f":"ROUNDUP(SUM(E55:F55),0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R43:R54)","v":0},{"$f":"SUM(S43:S54)","v":0},{"$f":"SUM(T43:T54)","v":0},{"$f":"SUM(S55:T55)","v":0}]

{"sheet":"Sprint-Z Hardening","index":5,"n_rows":31,"n_cols":15,"rows_kept":31,"cut":false,"hidden":false,"merged":[[4,12,4,13],[5,0,5,2],[5,10,5,11],[5,12,5,13],[6,0,6,2],[6,5,6,9],[6,10,6,11],[4,0,4,2],[4,5,4,9],[4,10,4,11],[9,5,9,10],[9,0,9,4],[0,0,0,11],[7,0,7,2],[7,5,7,9],[3,0,3,2],[3,5,3,9],[3,10,3,11],[2,0,2,1],[2,2,2,11],[27,0,27,1],[29,0,29,1],[28,0,28,1],[24,0,24,5],[25,0,26,1],[25,2,26,2],[25,3,25,4],[25,5,26,5]]}
["SPRINT-Z HARDENING RESOURCE PLANNING"]
[]
["PEGA SCRUM",null,{"$f":"IF(F31>I23, \"WARNING! - Work effort is greater than productive capacity.  Please adjust resource model accordingly.\", \"\")","v":""}]
["Sprint-Z Length:",null,null,2,"Weeks","Estimated Sprint-Z Start Date:",null,null,null,null,{"$f":"IFERROR(WORKDAY('Sprint 1-Sprint N'!K5, 1),\"\")","v":"2021-03-22"}]
["Workdays within Sprint - Z:",null,null,{"$f":"SprintZLen*5","v":10},"Days","Estimated Sprint-Z End Date:",null,null,null,null,{"$f":"IFERROR(IF(WORKDAY(K4,D5-1)<K4,K4,WORKDAY(K4,D5-1)),\"\")","v":"2021-04-02"}]
["Billable Hours/Work Day",null,null,8,"Hours",null,null,null,null,null,null,null,"# Resources to add",null,1]
["Sprint Hours/Day :",null,null,7,"Hours"]
["Sprint Backlog Planning %:",null,null,0,null,"Sprint Capacity Hours w/o planning per Resource:",null,null,null,null,{"$f":"(D5*D7)*(1-D8)","v":70},"Hours"]
[]
["SPRINT RESOURCE ASSIGNMENTS",null,null,null,null,"HOURS DEDICATED"]
["Team Number","Scrum Role","Source","Role","Days Available During Sprint","Total Billable Hours","Productivity","Allocation to Work Activities","Work Effort Capacity","Sprint Governance/ Management","Other \nNon-Dev Activities"]
[{"$f":"0","v":0},"<Select>","<Select>","<Select>",{"$f":"IF(AND(B12<>\"\", B12<>\"<Select>\"), $D$5, 0)* IF(D12=\"Practice Leader\", 0.1, 1)","v":0},{"$f":"E12*$D$6","v":0},1,1,{"$f":"IF(B12=\"Team Member\",ROUNDDOWN(E12*$D$7*(1-$D$8)*G12*H12,0),0)","v":0},{"$f":"IF(OR(B12=\"Scrum Master\",B12=\"Product Owner\",D12=\"Practice Leader\"),ROUNDDOWN(E12*$D$7*(1-$D$8)*G12,0),0)","v":0},{"$f":"F12-SUM(I12:J12)","v":0}]
[{"$f":"0","v":0},"Scrum Master","Pega","Project Delivery Leader",{"$f":"IF(AND(B13<>\"\", B13<>\"<Select>\"), $D$5, 0)* IF(D13=\"Practice Leader\", 0.1, 1)","v":10},{"$f":"E13*$D$6","v":80},1,0,{"$f":"IF(B13=\"Team Member\",ROUNDDOWN(E13*$D$7*(1-$D$8)*G13*H13,0),0)","v":0},{"$f":"IF(OR(B13=\"Scrum Master\",B13=\"Product Owner\",D13=\"Practice Leader\"),ROUNDDOWN(E13*$D$7*(1-$D$8)*G13,0),0)","v":70},{"$f":"F13-SUM(I13:J13)","v":10}]
[{"$f":"0","v":0},"Team Member","Pega","(L/S) Business Architect",10,80,1,0.5,35,0,45]
[{"$f":"0","v":0},"Team Member","Pega","Lead System Architect",10,{"$f":"E15*$D$6","v":80},1,0.8,{"$f":"IF(B15=\"Team Member\",ROUNDDOWN(E15*$D$7*(1-$D$8)*G15*H15,0),0)","v":56},{"$f":"IF(OR(B15=\"Scrum Master\",B15=\"Product Owner\",D15=\"Practice Leader\"),ROUNDDOWN(E15*$D$7*(1-$D$8)*G15,0),0)","v":0},{"$f":"F15-SUM(I15:J15)","v":24}]
[{"$f":"0","v":0},"Team Member","Pega","(Sr) System Architect",10,80,1,1,70,0,10]
[{"$f":"0","v":0},"Team Member","Pega","Experience Designer",5,{"$f":"E17*$D$6","v":40},1,1,{"$f":"IF(B17=\"Team Member\",ROUNDDOWN(E17*$D$7*(1-$D$8)*G17*H17,0),0)","v":35},{"$f":"IF(OR(B17=\"Scrum Master\",B17=\"Product Owner\",D17=\"Practice Leader\"),ROUNDDOWN(E17*$D$7*(1-$D$8)*G17,0),0)","v":0},{"$f":"F17-SUM(I17:J17)","v":5}]
[{"$f":"0","v":0},"Other (non-Dev)","Client","Product Owner",{"$f":"IF(AND(B18<>\"\", B18<>\"<Select>\"), $D$5, 0)* IF(D18=\"Practice Leader\", 0.1, 1)","v":10},{"$f":"E18*$D$6","v":80},1,0,{"$f":"IF(B18=\"Team Member\",ROUNDDOWN(E18*$D$7*(1-$D$8)*G18*H18,0),0)","v":0},{"$f":"IF(OR(B18=\"Scrum Master\",B18=\"Product Owner\",D18=\"Practice Leader\"),ROUNDDOWN(E18*$D$7*(1-$D$8)*G18,0),0)","v":0},{"$f":"F18-SUM(I18:J18)","v":80}]
[{"$f":"0","v":0},"Team Member","Client","Test Lead",10,80,0.4,1,28,0,52]
[{"$f":"0","v":0},"Team Member","Client","Business Architect",10,80,0.4,1,28,0,52]
[{"$f":"0","v":0},"Team Member","Client","System Architect",10,80,0.4,1,28,0,52]
[{"$f":"0","v":0},"<Select>","<Select>","<Select>",0,0,1,1,0,0,0]
[null,null,null,null,null,{"$f":"SUM(F12:F22)","v":680},null,null,{"$f":"SUM(I12:I22)","v":280},{"$f":"SUM(J12:J22)","v":70},{"$f":"SUM(K12:K21)","v":330}]
[]
["EFFORT DETAILS"]
["Effort Category",null,"Estimated Hrs"," Additional Testing Hrs",null,"Total"]
[null,null,null,"%","Hrs"]
["Hardening Tasks Hrs:",null,{"$f":"SUMIF('Sprint-Z Hardening Details'!E9:E12,\"Hardening Task\",'Sprint-Z Hardening Details'!H9:H12)","v":0},null,{"$f":"ROUNDUP(C28*D28,0)","v":0},{"$f":"ROUNDUP(C28+E28,0)","v":0}]
["Handover Tasks Hours:",null,{"$f":"SUMIF('Sprint-Z Hardening Details'!E9:E12,\"Handover\",'Sprint-Z Hardening Details'!H9:H12)","v":0},null,{"$f":"ROUNDUP(C29*D29,0)","v":0},{"$f":"ROUNDUP(C29+E29,0)","v":0}]
["UAT Support Hours:",null,{"$f":"SUMIF('Sprint-Z Hardening Details'!E9:E12,\"UAT Support\",'Sprint-Z Hardening Details'!H9:H12)","v":0},null,{"$f":"ROUNDUP(C30*D30,0)","v":0},{"$f":"ROUNDUP(C30+E30,0)","v":0}]
[null,null,{"$f":"SUM(C28:C30)","v":0},null,{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0}]

{"sheet":"Consulting Services","index":6,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,0,0,10],[14,5,14,7],[1,0,1,9],[6,8,7,8],[3,0,3,1],[5,0,5,9],[6,0,7,0],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,6,7],[6,9,7,9]]}
["CONSULTING SERVICES"]
["Items added into this section will not impact the overall project duration.  These items add Consulting Services across the project implementation."]
[]
["# Services to Add",null,1]
[]
["CONSULTING SERVICES"]
["ID","Consulting Service","Source","Role","Sprint-0 Hours","Sprint 1-N Hours",null,null,"Sprint-Z Hours","Total Estimated Hours"]
[null,null,null,null,null,"Sprint-0","Sprint-1","Sprint-11"]
[{"$f":"ROW()-9","v":0},"<Select a Service>","<Select>","<Select>",null,null,null,null,null,{"$f":"SUM(E9:I9)","v":0}]
[1,"Design Review","Pega","Lead System Architect",null,null,null,null,null,0]
[2,"Performance Review/Tuning Level-1","Pega","Lead System Architect",null,null,null,null,null,0]
[3,"Usability Reviews","Pega","Business Architect",null,null,null,null,null,0]
[4,"User Experience Design/Config Srvs","Pega","UX Sr. Director",null,null,null,null,null,0]
[5,"<Select a Service>","Pega","<Select>",null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E9:E14)","v":0},{"$f":"SUM(F9:H14)","v":0},null,null,{"$f":"SUM(I9:I14)","v":0},{"$f":"SUM(J9:J14)","v":0}]

{"sheet":"Sprint-Prepare Task Details","index":7,"n_rows":85,"n_cols":8,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,0,0,8],[6,2,7,2],[6,3,7,3],[6,5,7,5],[6,4,7,4],[6,6,7,6],[6,7,7,7],[3,4,3,7],[6,0,7,0]]}
["SPRINT-INITIATE DETAILS"]
[]
[null,null,null,"Number of Rows to add:",70]
[null,null,null,"Release(s) to View (Read-only, copied from Feature Details worksheet)",{"$f":"IF(MLPFilter =\"\", \"\", MLPFilter)","v":""}]
[]
[]
["Release Tag",null,"ID","Task Name","Task Type","In scope for this project?","Estimated Hours","Total Hours"]
[]
[null,{"$f":"CTL(A9,$E$4)","v":1},{"$f":"ROW()-9","v":0},null,"<Select>","Yes",null,{"$f":"IF(F9=\"yes\",G9,0)","v":0}]
[null,{"$f":"CTL(A10,$E$4)","v":1},{"$f":"ROW()-9","v":1},"Agreed steering committee and governance plan for project and business as usual operations","Initiate Task","Yes",4,{"$f":"IF(F10=\"yes\",G10,0)","v":4}]
[null,1,2,"Agreed risk and issue management process and escalation","Initiate Task","Yes",4,4]
[null,1,3,"Revision management and deployment roles & responsibilities (IT - business delegation)","Initiate Task","Yes",4,4]
[null,1,4,"Agreed workstreams, workstream ownership, resource estimates and concurrence on who will provide resources","Initiate Task","Yes",4,4]
[null,1,5,"Agreed change management plan and change control process","Initiate Task","Yes",4,4]
[null,1,6,"Agreed gateway points for solution and design review sign-off","Initiate Task","Yes",4,4]
[null,1,7,"Enablement / training plan for delivery team resources","Initiate Task","Yes",4,4]
[null,1,8,"Review and agreement to Pega Agile Enabled Methodology","Initiate Task","Yes",4,4]
[null,1,9,"2 or 3 specific, measurable, relevant, time-bound business objectives with agreed metrics for determining success","Initiate Task","Yes",4,4]
[null,1,10,"Agreed focus, channel enablement, demonstrable capabilities and defined results for first three phases","Initiate Task","Yes",4,4]
[null,1,11,"PREPARE Phase","- SECTION HEADER -",null,null,0]
[null,1,12,"   CASE TYPE BACKLOG REVIEW","- SECTION HEADER -",null,null,0]
[null,1,13,"      conduct Case Type Gap analysis","Infrastructure Task","Yes",8,8]
[null,1,14,"      review and map case type to OOTB","Infrastructure Task","Yes",2,2]
[null,1,15,"         if no OOTB fits, build application using Plaform","Infrastructure Task",null,null,0]
[null,1,16,"         Add case types and features to a new case type backlog","Infrastructure Task",null,null,0]
[null,1,17,"      Identify existing customer journeys for MLP","Initiate Task","Yes",8,8]
[null,1,18,"      modify existing case types ","Infrastructure Task","Yes",4,4]
[null,1,19,"      add case types and requirements","Initiate Task","Yes",8,8]
[null,1,20,"      remove unneeded case types and requirements","Initiate Task","Yes",2,2]
[null,1,21,"      prioritize case types and features","Infrastructure Task","Yes",4,4]
[null,1,22,"      Building a Case type Backlog","- SECTION HEADER -",null,null,0]
[null,1,23,"         start with 6-10 case types",null,null,null,0]
[null,1,24,"         investigate and refine the case types to select top three (MLP)","Initiate Task","Yes",6,6]
[null,1,25,"      Case Type Backlog Prioritization","- SECTION HEADER -",null,null,0]
[null,1,26,"         prioritize case types and features backlog by given business scenario","Initiate Task","Yes",4,4]
[null,1,27,"      Gather existng process documentation","- SECTION HEADER -",null,null,0]
[null,1,28,"         identify data entities and personsa","Initiate Task","Yes",4,4]
[null,1,29,"         list the type of information gathered when identify data and personas","Initiate Task","Yes",4,4]
[null,1,30,"         Define when to defer a case type based on data and persona","Initiate Task","Yes",2,2]
[null,1,31,"Data","- SECTION HEADER -",null,null,0]
[null,1,32,"   Required data to support the case type","Infrastructure Task","Yes",2,2]
[null,1,33,"   Define where the data comes from","Infrastructure Task","Yes",2,2]
[null,1,34,"   define special requirements needed by persona and by channel","Infrastructure Task","Yes",2,2]
[null,1,35,"   define the data format, if known","Infrastructure Task","Yes",2,2]
[null,1,36,"   define integrations you need to source and update data","Infrastructure Task","Yes",2,2]
[null,1,37,"   consider sizing and effort to complete integration","Infrastructure Task","Yes",2,2]
[null,1,38,"   existing or new integration is needed","Infrastructure Task","Yes",2,2]
[null,1,39,"   define timeline for integration availability","Infrastructure Task","Yes",2,2]
[null,1,40,"   Refine Scope with Integration Designer","Infrastructure Task","Yes",2,2]
[null,1,41,"   Expose SOR and current availability","Infrastructure Task","Yes",2,2]
[null,1,42,"Persona","- SECTION HEADER -",null,null,0]
[null,1,43,"   special requirements for that particular persona within a channel to complete a case","Infrastructure Task","Yes",1,1]
[null,1,44,"   Review/define any special hardware , offline processes or training requirements","Infrastructure Task","Yes",1,1]
[null,{"$f":"CTL(A54,$E$4)","v":1},{"$f":"ROW()-9","v":45},"Enhanced reporting specifications  (i.e., ‘To Be’)","Initiate Task","Yes",4,4]
[null,1,46,"Data source access and channel application integration high level diagram","Initiate Task","Yes",4,4]
[null,1,47,"Capacity sizing inputs for Pega (number of agents, customers, interactions, etc. – daily, monthly, peak hour)","Initiate Task","Yes",4,4]
[null,1,48,"High level environment & infrastructure plan with general delivery dates by customer","Initiate Task","Yes",4,4]
[null,1,49,"Identification of any real time data services and review of impact on performance","Initiate Task","Yes",4,4]
[null,1,50,"General agreement on ‘definition of done’ for each phase","Initiate Task","Yes",4,4]
[null,1,51,"Review of business and IT testing requirements (specifications, test cycles, performance SLA’s)","Initiate Task","Yes",4,4]
[null,1,52,"Review of test data / automated testing","Initiate Task","Yes",4,4]
[null,1,53,"Facilites, badging, phone, network, desks","Initiate Task","Yes",4,4]
[null,1,54,"Set up Application Profile","- SECTION HEADER -","Yes",0,0]
[null,1,55,"Generate the Application Profile","Infrastructure Task","Yes",2,2]
[null,1,56,"Generate the Application Document","Infrastructure Task","Yes",2,2]
[null,1,57,"Run the New Application Wizard","Infrastructure Task","Yes",2,2]
[null,1,58,"Update a case type (one for each needing update)","Infrastructure Task","Yes",4,4]
[null,1,59,"Add a case type (one for each needed)","Infrastructure Task","Yes",4,4]
[null,1,60,"Define the data model","Infrastructure Task","Yes",8,8]
[null,1,61,"Case Specialization ","Infrastructure Task","Yes",8,8]
[null,1,62,"Prep Designer Studio/Agile Studio for DCO Sessions","Infrastructure Task","Yes",8,8]
[null,1,63,"Technical Application Foundational","- SECTION HEADER -","Yes",null,0]
[null,1,64,"Supporting the installation of the environments – Recommend 16 hours ","Infrastructure Task","Yes",16,16]
[null,1,65,"Initial Data Model –  Recommend 40 hours ","Infrastructure Task","Yes",40,40]
[null,1,66,"Layer cake and Enterprise Class Structure  - Recommend 24 hours (Deciding on the Enterprise Class Structure/ time with the client to define the FW layer and how many implementation layers should be built. Coming up with the ECS on paper.)","Infrastructure Task","Yes",24,24]
[null,1,67,"Establish Rule set strategy - Recommend 2 hours","Infrastructure Task","Yes",2,2]
[null,1,68,"Establish Deployment Strategy – Recommend 4 hours ","Infrastructure Task","Yes",4,4]
[null,1,69,"Dev Ops ( Optional 20 per week) ","Infrastructure Task","Yes",20,20]
[null,1,70,"Collaborate on Unit and Integration Testing Strategy – Recommend 4 hours ","Infrastructure Task","Yes",4,4]
[null,1,71,"Ongoing Engagement Recommendations","- SECTION HEADER -","Yes",null,0]
[null,1,72,"Data Model –  Recommend 40 hours. ( Justification: The data model requires regular effort by the LSA - to manage adding new classes, new properties) ","Infrastructure Task","Yes",40,40]
[null,1,73,"Design and Code reviews – Recommend 1 hour for design review and 1 hour for code review per use case. ","Infrastructure Task","Yes",null,0]
[null,1,74,"IF using Cloud, Recommend triaging connectivity issues - 32 hours – ","Infrastructure Task","Yes",32,32]
[null,{"$f":"CTL(A84,$E$4)","v":1},{"$f":"ROW()-9","v":75},null,"<Select>","Yes",null,0]
[null,null,null,null,null,"Totals:",{"$f":"SUM(G9:G84)","v":374},{"$f":"SUM(H9:H84)","v":374}]

{"sheet":"CaseFeature Details","index":8,"n_rows":13,"n_cols":27,"rows_kept":13,"cut":false,"hidden":false,"merged":[[6,2,7,2],[6,1,7,1],[6,0,7,0],[12,8,12,12],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7],[6,17,7,17],[6,18,7,18],[6,19,7,19],[6,20,7,20],[6,8,6,12],[6,15,7,15],[6,16,7,16],[6,13,7,13],[6,14,7,14],[0,0,0,5],[2,2,2,3],[3,2,3,3],[3,4,3,5],[4,2,4,3],[4,4,4,5]]}
["CASE TYPE & FEATURE DETAILS"]
[]
[null,null,"Number of Rows to add:",null,24]
[null,null,"Release(s) to View (comma delimited list)",null,{"$f":"IF(MLPFilter =\"\", \"\", MLPFilter)","v":""}]
[null,null,"Sprints(s) to View (comma delimited list)"]
[]
["Release Tag","Sprint Number","ID","Case, Feature, Stage, Epic, or User Story","Item Maturity","Item Type","Complexity","Num of Steps\n(Stages only)","Channels\nDoubliclick cell or enter 'X' \n(cases only)",null,null,null,null,"Design","Build & \nUnit Test","Test","Subtotal","Auto Estimated Hrs","Total Adj Hrs","Total Effort","Adjustment Justification"]
[null,null,null,null,null,null,null,null,"Web","Call Center","Mobile",null,"Other",null,null,null,null,null,null,null,null,"Tag logic","Sprint logic","Tag & Sprint logic","Design","build","test"]
[null,null,{"$f":"ROW()-9","v":0},null,"<Select>","<Select>","<Select> ",null,null,null,null,null,null,{"$f":"$T9*'Work Effort'!H$2","v":0},{"$f":"$T9*'Work Effort'!I$2","v":0},{"$f":"$T9*'Work Effort'!J$2","v":0},{"$f":"ROUNDUP(SUM(Y9:AA9),0)*IF('Scrum Summary'!$C$10=\"No\",(Scaling!$C$102),1)*(1+IF(I9=\"X\",Scaling!$C$166,0)+IF(J9=\"X\",Scaling!$C$167,0)+IF(K9=\"X\",Scaling!$C$168,0)+IF(L9=\"X\",Scaling!$C$169,0)+IF(M9=\"X\",Scaling!$C$170,0))","v":0},{"$f":"Q9*$X9","v":0},0,{"$f":"SUM(R9:S9)*$X9","v":0},null,{"$f":"CTL(A9, $E$4)","v":1},{"$f":"CTL(B9, $E$5)","v":1},{"$f":"V9*W9","v":1},{"$f":"IFERROR((VLOOKUP($E9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,2,0)),3,0)*VLOOKUP($G9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,3,0)),3,0)),0)*MAX(1,H9*0.9)","v":0},{"$f":"IFERROR((VLOOKUP($E9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,2,0)),4,0)*VLOOKUP($G9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,3,0)),4,0)),0)*MAX(1,H9*0.9)","v":0},{"$f":"IFERROR((VLOOKUP($E9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,2,0)),5,0)*VLOOKUP($G9, INDIRECT(VLOOKUP($F9,ScaleRngLkup,3,0)),5,0)),0)*MAX(1,H9*0.9)","v":0}]
[null,null,{"$f":"ROW()-9","v":1},null,"<Select>","<Select>","<Select> ",null,null,null,null,null,null,{"$f":"$T10*'Work Effort'!H$2","v":0},{"$f":"$T10*'Work Effort'!I$2","v":0},{"$f":"$T10*'Work Effort'!J$2","v":0},{"$f":"ROUNDUP(SUM(Y10:AA10),0)*IF('Scrum Summary'!$C$10=\"No\",(Scaling!$C$102),1)*(1+IF(I10=\"X\",Scaling!$C$166,0)+IF(J10=\"X\",Scaling!$C$167,0)+IF(K10=\"X\",Scaling!$C$168,0)+IF(L10=\"X\",Scaling!$C$169,0)+IF(M10=\"X\",Scaling!$C$170,0))","v":0},{"$f":"Q10*$X10","v":0},0,{"$f":"SUM(R10:S10)*$X10","v":0},null,{"$f":"CTL(A10, $E$4)","v":1},{"$f":"CTL(B10, $E$5)","v":1},{"$f":"V10*W10","v":1},{"$f":"IFERROR((VLOOKUP($E10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,2,0)),3,0)*VLOOKUP($G10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,3,0)),3,0)),0)*MAX(1,H10*0.9)","v":0},{"$f":"IFERROR((VLOOKUP($E10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,2,0)),4,0)*VLOOKUP($G10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,3,0)),4,0)),0)*MAX(1,H10*0.9)","v":0},{"$f":"IFERROR((VLOOKUP($E10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,2,0)),5,0)*VLOOKUP($G10, INDIRECT(VLOOKUP($F10,ScaleRngLkup,3,0)),5,0)),0)*MAX(1,H10*0.9)","v":0}]
[null,null,2,null,"<Select>","<Select>","<Select> ",null,null,null,null,null,null,{"$f":"$T11*'Work Effort'!H$2","v":0},{"$f":"$T11*'Work Effort'!I$2","v":0},{"$f":"$T11*'Work Effort'!J$2","v":0},{"$f":"ROUNDUP(SUM(Y11:AA11),0)*IF('Scrum Summary'!$C$10=\"No\",(Scaling!$C$102),1)*(1+IF(I11=\"X\",Scaling!$C$166,0)+IF(J11=\"X\",Scaling!$C$167,0)+IF(K11=\"X\",Scaling!$C$168,0)+IF(L11=\"X\",Scaling!$C$169,0)+IF(M11=\"X\",Scaling!$C$170,0))","v":0},0,0,0,null,1,1,1,0,0,0]
[null,null,{"$f":"ROW()-9","v":3},null,"<Select>","<Select>","<Select> ",null,null,null,null,null,null,{"$f":"$T12*'Work Effort'!H$2","v":0},{"$f":"$T12*'Work Effort'!I$2","v":0},{"$f":"$T12*'Work Effort'!J$2","v":0},{"$f":"ROUNDUP(SUM(Y12:AA12),0)*IF('Scrum Summary'!$C$10=\"No\",(Scaling!$C$102),1)*(1+IF(I12=\"X\",Scaling!$C$166,0)+IF(J12=\"X\",Scaling!$C$167,0)+IF(K12=\"X\",Scaling!$C$168,0)+IF(L12=\"X\",Scaling!$C$169,0)+IF(M12=\"X\",Scaling!$C$170,0))","v":0},{"$f":"Q12*$X12","v":0},0,{"$f":"SUM(R12:S12)*$X12","v":0},null,{"$f":"CTL(A12, $E$4)","v":1},{"$f":"CTL(B12, $E$5)","v":1},{"$f":"V12*W12","v":1},0,0,0]
[null,null,null,null,null,null,null,null,"Totals",null,null,null,null,{"$f":"SUM(N9:N12)","v":0},0,0,0,0,0,0]

{"sheet":"ReportsCorr","index":9,"n_rows":13,"n_cols":20,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,3],[0,0,0,12],[3,4,3,6],[6,0,6,6],[4,1,4,3],[4,4,4,6]]}
["REPORTS AND CORRESPONDENCES"]
[]
[null,"Number of Rows to add:",null,null,1]
[null,"Release(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF(MLPFilter =\"\", \"\", MLPFilter)","v":""}]
[null,"Sprints(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF('CaseFeature Details'!E5=\"\", \"\", 'CaseFeature Details'!E5)","v":""}]
[]
["REPORTS AND CORRESPONDENCES"]
["Release Tag","Sprint Tag","ID","Report/Correspondence Name","Type","Business Impact","Complexity","Design","Build & Unit Test","Testing","Auto Estimated Hrs","Hrs Adjustment","Total Effort","Adjustment Justification","Tag logic","Sprint logic","Tag & Sprint logic","Design","Build & Unit Test","Testing"]
[null,null,{"$f":"ROW()-9","v":0},null,null,"<Select>",null,{"$f":"$M9*'Work Effort'!H$3","v":0},{"$f":"$M9*'Work Effort'!I$3","v":0},{"$f":"$M9*'Work Effort'!J$3","v":0},{"$f":"ROUNDUP(SUM(R9:T9)*$Q9,0)","v":0},0,{"$f":"SUM(K9:L9)*$Q9","v":0},null,{"$f":"CTL(A9, $E$4)","v":1},{"$f":"CTL(B9,$E$5)","v":1},{"$f":"O9*P9","v":1},{"$f":"ROUND(S9/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$4,0)*$Q9","v":0},{"$f":"IFERROR(ROUNDUP((IF((LEN(G9)=0),0,(VLOOKUP(E9,Scaling!$B$92:$F$95,2,FALSE)*HLOOKUP(CONCATENATE(LEFT(E9,1),\"-\",LEFT(G9,1)),Scaling!$C$127:$N$128,2,FALSE)))*(IF(G9=\"Low\",VLOOKUP(E9,Scaling!$B$92:$F$95,5,FALSE),0)+IF(G9=\"Medium\",VLOOKUP(E9,Scaling!$B$92:$F$95,4,FALSE),0)+IF(G9=\"High\",VLOOKUP(E9,Scaling!$B$92:$F$95,3,FALSE),0))),0)*$Q9,0)","v":0},{"$f":"ROUNDUP(ROUND(S9/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$6,0)*Scaling!$E$7,0)*$Q9","v":0}]
[null,null,1,null,null,null,null,{"$f":"$M10*'Work Effort'!H$3","v":0},{"$f":"$M10*'Work Effort'!I$3","v":0},{"$f":"$M10*'Work Effort'!J$3","v":0},{"$f":"ROUNDUP(SUM(R10:T10)*$Q10,0)","v":0},0,{"$f":"SUM(K10:L10)*$Q10","v":0},null,{"$f":"CTL(A10, $E$4)","v":1},{"$f":"CTL(B10,$E$5)","v":1},{"$f":"O10*P10","v":1},{"$f":"ROUND(S10/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$4,0)*$Q10","v":0},{"$f":"IFERROR(ROUNDUP((IF((LEN(G10)=0),0,(VLOOKUP(E10,Scaling!$B$92:$F$95,2,FALSE)*HLOOKUP(CONCATENATE(LEFT(E10,1),\"-\",LEFT(G10,1)),Scaling!$C$127:$N$128,2,FALSE)))*(IF(G10=\"Low\",VLOOKUP(E10,Scaling!$B$92:$F$95,5,FALSE),0)+IF(G10=\"Medium\",VLOOKUP(E10,Scaling!$B$92:$F$95,4,FALSE),0)+IF(G10=\"High\",VLOOKUP(E10,Scaling!$B$92:$F$95,3,FALSE),0))),0)*$Q10,0)","v":0},{"$f":"ROUNDUP(ROUND(S10/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$6,0)*Scaling!$E$7,0)*$Q10","v":0}]
[null,null,2,null,null,null,null,{"$f":"$M11*'Work Effort'!H$3","v":0},{"$f":"$M11*'Work Effort'!I$3","v":0},{"$f":"$M11*'Work Effort'!J$3","v":0},{"$f":"ROUNDUP(SUM(R11:T11)*$Q11,0)","v":0},0,{"$f":"SUM(K11:L11)*$Q11","v":0},null,{"$f":"CTL(A11, $E$4)","v":1},{"$f":"CTL(B11,$E$5)","v":1},{"$f":"O11*P11","v":1},{"$f":"ROUND(S11/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$4,0)*$Q11","v":0},{"$f":"IFERROR(ROUNDUP((IF((LEN(G11)=0),0,(VLOOKUP(E11,Scaling!$B$92:$F$95,2,FALSE)*HLOOKUP(CONCATENATE(LEFT(E11,1),\"-\",LEFT(G11,1)),Scaling!$C$127:$N$128,2,FALSE)))*(IF(G11=\"Low\",VLOOKUP(E11,Scaling!$B$92:$F$95,5,FALSE),0)+IF(G11=\"Medium\",VLOOKUP(E11,Scaling!$B$92:$F$95,4,FALSE),0)+IF(G11=\"High\",VLOOKUP(E11,Scaling!$B$92:$F$95,3,FALSE),0))),0)*$Q11,0)","v":0},{"$f":"ROUNDUP(ROUND(S11/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$6,0)*Scaling!$E$7,0)*$Q11","v":0}]
[null,null,3,null,"<Select>","<Select>","<Select>",{"$f":"$M12*'Work Effort'!H$3","v":0},{"$f":"$M12*'Work Effort'!I$3","v":0},{"$f":"$M12*'Work Effort'!J$3","v":0},0,0,0,null,{"$f":"CTL(A12, $E$4)","v":1},{"$f":"CTL(B12,$E$5)","v":1},{"$f":"O12*P12","v":1},{"$f":"ROUND(S12/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$4,0)*$Q12","v":0},{"$f":"IFERROR(ROUNDUP((IF((LEN(G12)=0),0,(VLOOKUP(E12,Scaling!$B$92:$F$95,2,FALSE)*HLOOKUP(CONCATENATE(LEFT(E12,1),\"-\",LEFT(G12,1)),Scaling!$C$127:$N$128,2,FALSE)))*(IF(G12=\"Low\",VLOOKUP(E12,Scaling!$B$92:$F$95,5,FALSE),0)+IF(G12=\"Medium\",VLOOKUP(E12,Scaling!$B$92:$F$95,4,FALSE),0)+IF(G12=\"High\",VLOOKUP(E12,Scaling!$B$92:$F$95,3,FALSE),0))),0)*$Q12,0)","v":0},{"$f":"ROUNDUP(ROUND(S12/(Scaling!$E$5+Scaling!$E$6)*Scaling!$E$6,0)*Scaling!$E$7,0)*$Q12","v":0}]
[null,null,null,null,null,null,"Totals",{"$f":"SUM(H9:H12)","v":0},0,0,0,0,0]

{"sheet":"Interfaces","index":10,"n_rows":13,"n_cols":22,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,3],[3,4,3,7],[0,0,0,16],[6,0,6,9],[4,1,4,3],[4,4,4,7]]}
["INTERFACES"]
[]
[null,"Number of Rows to add:",null,null,11]
[null,"Release(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF(MLPFilter =\"\", \"\", MLPFilter)","v":""}]
[null,"Sprints(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF('CaseFeature Details'!E5=\"\", \"\", 'CaseFeature Details'!E5)","v":""}]
[]
["INTERFACES"]
["Release Tag","Sprint Tag","ID","Interface Name","Type","System","Complexity","Data Source Exists","# of Interchanges","Hrs Per Interchange","Design","Build & Unit Test","Testing","Subtotal","Auto Estimated Hrs","Hrs Adjustment","Total Effort","Justification Required","Tag logic","Sprint logic","is source Pega","Tag, Sprint, Pega logic"]
[null,null,{"$f":"ROW()-9","v":0},null,"<Select>",null,"<Select>","<Select>",null,null,{"$f":"'Work Effort'!H$4*Interfaces!$N9","v":0},{"$f":"'Work Effort'!I$4*Interfaces!$N9","v":0},{"$f":"'Work Effort'!J$4*Interfaces!$N9","v":0},{"$f":"IFERROR(ROUNDUP(IF((LEN(G9)=0),0,VLOOKUP(E9,Scaling!$B$48:$F$89,2,FALSE))*(IF(G9=\"OOTB\", 0.1)+IF(G9=\"Low\",VLOOKUP(E9,Scaling!$B$48:$F$89,5,FALSE),0)+IF(G9=\"Medium\",VLOOKUP(E9,Scaling!$B$48:$F$89,4,FALSE),0)+IF(G9=\"High\",VLOOKUP(E9,Scaling!$B$48:$F$89,3,FALSE),0))*IF(H9=\"No\",VLOOKUP(E9,Scaling!$B$47:$G$89,6,FALSE),1)+(I9*J9),0)*IF(LEN(E9)>0,VLOOKUP(E9,Scaling!$B$48:$H$89,7,FALSE),0),100)/SUM('Work Effort'!$I$4:$J$4)","v":0},{"$f":"N9*$V9","v":0},0,{"$f":"SUM(O9:P9)*$V9","v":0},null,{"$f":"CTL(A9, $E$4)","v":1},{"$f":"CTL(A9, $E$5)","v":1},{"$f":"IF(F9=\"Pega\", 0.8,1)","v":1},{"$f":"S9*T9*U9","v":1}]
[null,null,{"$f":"ROW()-9","v":1},null,"<Select>",null,"<Select>","<Select>",null,null,{"$f":"'Work Effort'!H$4*Interfaces!$N10","v":0},{"$f":"'Work Effort'!I$4*Interfaces!$N10","v":0},{"$f":"'Work Effort'!J$4*Interfaces!$N10","v":0},{"$f":"IFERROR(ROUNDUP(IF((LEN(G10)=0),0,VLOOKUP(E10,Scaling!$B$48:$F$89,2,FALSE))*(IF(G10=\"OOTB\", 0.1)+IF(G10=\"Low\",VLOOKUP(E10,Scaling!$B$48:$F$89,5,FALSE),0)+IF(G10=\"Medium\",VLOOKUP(E10,Scaling!$B$48:$F$89,4,FALSE),0)+IF(G10=\"High\",VLOOKUP(E10,Scaling!$B$48:$F$89,3,FALSE),0))*IF(H10=\"No\",VLOOKUP(E10,Scaling!$B$47:$G$89,6,FALSE),1)+(I10*J10),0)*IF(LEN(E10)>0,VLOOKUP(E10,Scaling!$B$48:$H$89,7,FALSE),0),100)/SUM('Work Effort'!$I$4:$J$4)","v":0},{"$f":"N10*$V10","v":0},0,{"$f":"SUM(O10:P10)*$V10","v":0},null,{"$f":"CTL(A10, $E$4)","v":1},{"$f":"CTL(A10, $E$5)","v":1},{"$f":"IF(F10=\"Pega\", 0.8,1)","v":1},{"$f":"S10*T10*U10","v":1}]
[null,null,2,null,"<Select>",null,"<Select>","<Select>",null,null,{"$f":"'Work Effort'!H$4*Interfaces!$N11","v":0},{"$f":"'Work Effort'!I$4*Interfaces!$N11","v":0},{"$f":"'Work Effort'!J$4*Interfaces!$N11","v":0},{"$f":"IFERROR(ROUNDUP(IF((LEN(G11)=0),0,VLOOKUP(E11,Scaling!$B$48:$F$89,2,FALSE))*(IF(G11=\"OOTB\", 0.1)+IF(G11=\"Low\",VLOOKUP(E11,Scaling!$B$48:$F$89,5,FALSE),0)+IF(G11=\"Medium\",VLOOKUP(E11,Scaling!$B$48:$F$89,4,FALSE),0)+IF(G11=\"High\",VLOOKUP(E11,Scaling!$B$48:$F$89,3,FALSE),0))*IF(H11=\"No\",VLOOKUP(E11,Scaling!$B$47:$G$89,6,FALSE),1)+(I11*J11),0)*IF(LEN(E11)>0,VLOOKUP(E11,Scaling!$B$48:$H$89,7,FALSE),0),100)/SUM('Work Effort'!$I$4:$J$4)","v":0},0,0,0,null,1,1,1,1]
[null,null,{"$f":"ROW()-9","v":3},null,"<Select>",null,"<Select>","<Select>",null,null,{"$f":"'Work Effort'!H$4*Interfaces!$N12","v":0},{"$f":"'Work Effort'!I$4*Interfaces!$N12","v":0},{"$f":"'Work Effort'!J$4*Interfaces!$N12","v":0},{"$f":"IFERROR(ROUNDUP(IF((LEN(G12)=0),0,VLOOKUP(E12,Scaling!$B$48:$F$89,2,FALSE))*(IF(G12=\"OOTB\", 0.1)+IF(G12=\"Low\",VLOOKUP(E12,Scaling!$B$48:$F$89,5,FALSE),0)+IF(G12=\"Medium\",VLOOKUP(E12,Scaling!$B$48:$F$89,4,FALSE),0)+IF(G12=\"High\",VLOOKUP(E12,Scaling!$B$48:$F$89,3,FALSE),0))*IF(H12=\"No\",VLOOKUP(E12,Scaling!$B$47:$G$89,6,FALSE),1)+(I12*J12),0)*IF(LEN(E12)>0,VLOOKUP(E12,Scaling!$B$48:$H$89,7,FALSE),0),100)/SUM('Work Effort'!$I$4:$J$4)","v":0},{"$f":"N12*$V12","v":0},0,{"$f":"SUM(O12:P12)*$V12","v":0},null,{"$f":"CTL(A12, $E$4)","v":1},{"$f":"CTL(A12, $E$5)","v":1},1,1]
[null,null,null,null,null,null,null,null,null,"Totals",{"$f":"SUM(K9:K12)","v":0},0,0,0,0,0,0]

{"sheet":"CDH","index":11,"n_rows":13,"n_cols":16,"rows_kept":13,"cut":false,"hidden":false,"merged":[[2,1,2,3],[3,1,3,3],[0,0,0,11],[6,0,6,6],[4,1,4,3],[3,4,3,9],[4,4,4,9]]}
["PEGA CUSTOMER DECISION HUB"]
[]
[null,"Number of Rows to add:",null,null,2]
[null,"Release(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF(MLPFilter =\"\", \"\", MLPFilter)","v":""}]
[null,"Sprints(s) to View (Read-only, copied from CaseFeature Details worksheet)",null,null,{"$f":"IF('CaseFeature Details'!E5=\"\", \"\", 'CaseFeature Details'!E5)","v":""}]
[]
["PEGA CDH"]
["Release Tag","Sprint Tag","ID","CDH Specification Name","Type","Business Impact","Complexity","Subtotal","Unit Testing","Auto Estimated Hrs","Hrs Adjustment","Total Effort","Adjustment Justification","Tag logic","Sprint logic","Tag & Sprint logic"]
[null,null,{"$f":"ROW()-9","v":0},null,"<Select>","<Select>","<Select>",{"$f":"IFERROR(ROUNDUP(IF((LEN(G9)=0),0,VLOOKUP(E9,Scaling!$B$153:$H$155,2,FALSE))*VLOOKUP(E9,Scaling!$B$153:$H$155,HLOOKUP(G9,Scaling!$D$151:$H$152,2,0),FALSE),0)*$P9,0)","v":0},{"$f":"IFERROR(MROUND((H9*0.5)-VLOOKUP(E9,Scaling!$B$153:$H$155,HLOOKUP(G9,Scaling!$D$151:$H$152,2,0),0),4)*$P9,0)","v":0},{"$f":"SUM(H9:I9)*$P9","v":0},0,{"$f":"SUM(J9:K9)*$P9","v":0},null,{"$f":"CTL(A9, $E$4)","v":1},{"$f":"CTL(B9, $E$5)","v":1},{"$f":"N9*O9","v":1}]
[null,null,{"$f":"ROW()-9","v":1},null,"<Select>","<Select>","<Select>",{"$f":"IFERROR(ROUNDUP(IF((LEN(G10)=0),0,VLOOKUP(E10,Scaling!$B$153:$H$155,2,FALSE))*VLOOKUP(E10,Scaling!$B$153:$H$155,HLOOKUP(G10,Scaling!$D$151:$H$152,2,0),FALSE),0)*$P10,0)","v":0},{"$f":"IFERROR(MROUND((H10*0.5)-VLOOKUP(E10,Scaling!$B$153:$H$155,HLOOKUP(G10,Scaling!$D$151:$H$152,2,0),0),4)*$P10,0)","v":0},{"$f":"SUM(H10:I10)*$P10","v":0},0,{"$f":"SUM(J10:K10)*$P10","v":0},null,{"$f":"CTL(A10, $E$4)","v":1},{"$f":"CTL(B10, $E$5)","v":1},{"$f":"N10*O10","v":1}]
[null,null,2,null,"<Select>","<Select>","<Select>",{"$f":"IFERROR(ROUNDUP(IF((LEN(G11)=0),0,VLOOKUP(E11,Scaling!$B$153:$H$155,2,FALSE))*VLOOKUP(E11,Scaling!$B$153:$H$155,HLOOKUP(G11,Scaling!$D$151:$H$152,2,0),FALSE),0)*$P11,0)","v":0},{"$f":"IFERROR(MROUND((H11*0.5)-VLOOKUP(E11,Scaling!$B$153:$H$155,HLOOKUP(G11,Scaling!$D$151:$H$152,2,0),0),4)*$P11,0)","v":0},0,0,0,null,1,1,1]
[null,null,{"$f":"ROW()-9","v":3},null,"<Select>","<Select>","<Select>",{"$f":"IFERROR(ROUNDUP(IF((LEN(G12)=0),0,VLOOKUP(E12,Scaling!$B$153:$H$155,2,FALSE))*VLOOKUP(E12,Scaling!$B$153:$H$155,HLOOKUP(G12,Scaling!$D$151:$H$152,2,0),FALSE),0)*$P12,0)","v":0},{"$f":"IFERROR(MROUND((H12*0.5)-VLOOKUP(E12,Scaling!$B$153:$H$155,HLOOKUP(G12,Scaling!$D$151:$H$152,2,0),0),4)*$P12,0)","v":0},{"$f":"SUM(H12:I12)*$P12","v":0},0,{"$f":"SUM(J12:K12)*$P12","v":0},null,{"$f":"CTL(A12, $E$4)","v":1},{"$f":"CTL(B12, $E$5)","v":1},{"$f":"N12*O12","v":1}]
[null,null,null,null,null,null,"Totals",{"$f":"SUM(H9:H12)","v":0},{"$f":"SUM(I9:I12)","v":0},{"$f":"SUM(J9:J12)","v":0},{"$f":"SUM(K9:K12)","v":0},{"$f":"SUM(L9:L12)","v":0}]

{"sheet":"Sprint-Z Hardening Details","index":12,"n_rows":13,"n_cols":8,"rows_kept":13,"cut":false,"hidden":false,"merged":[[0,0,0,8],[3,4,3,7],[6,0,7,0],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[6,7,7,7]]}
["SPRINT-Z HARDENING DETAILS"]
[]
[null,null,null,"Number of Rows to add:",1]
[null,null,null,"Release(s) to View (Read-only, copied from Feature Details worksheet)"]
[]
[]
["Release Tag",null,"ID","Task Name","Task Type","Business Impact","Estimated Hours","Total Hours"]
[]
[null,null,{"$f":"ROW()-9","v":0},null,"<Select>","<Select>",null,{"$f":"G9","v":0}]
[null,null,{"$f":"ROW()-9","v":1},null,"<Select>","<Select>",null,{"$f":"G10","v":0}]
[null,null,{"$f":"ROW()-9","v":2},null,"<Select>","<Select>",null,{"$f":"G11","v":0}]
[null,null,{"$f":"ROW()-9","v":3},null,"<Select>","<Select>",null,{"$f":"G12","v":0}]
[null,null,null,null,null,"Totals:",{"$f":"SUM(G9:G12)","v":0},{"$f":"SUM(H9:H12)","v":0}]

{"sheet":"CTB Import","index":13,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[[0,0,0,11],[2,1,2,10],[3,1,3,10],[6,1,6,10]]}
["CASE TYPE BACKLOG DATA IMPORT TOOL"]
[]
[null,"Select Case Type Backlog File to import (CTB file must be v24 or newer)"]
[]
[]
[]
[null,"Import process may take a few minutes.  Please be patient."]

{"sheet":"EZ Sizer Import","index":14,"n_rows":7,"n_cols":2,"rows_kept":7,"cut":false,"hidden":true,"merged":[[0,0,0,11],[2,1,2,10],[3,1,3,10],[6,1,6,10]]}
["EZ SIZER DATA IMPORT TOOL"]
[]
[null,"Select the EZ Sizer export file to import "]
[]
[]
[]
[null,"Import process may take a few minutes.  Please be patient."]

{"sheet":"Scaling","index":15,"n_rows":170,"n_cols":26,"rows_kept":170,"cut":false,"hidden":true,"merged":[[110,22,110,25],[125,11,125,13],[158,4,158,8],[15,18,15,20],[110,18,110,21],[41,1,44,1],[37,1,40,1],[15,9,15,15],[125,2,125,4],[125,5,125,7],[110,10,110,13],[110,2,110,5],[110,6,110,9],[110,14,110,17],[125,8,125,10],[0,0,0,6],[10,1,10,2],[15,2,15,8],[27,1,31,1],[32,1,36,1],[22,1,26,1],[17,1,21,1]]}
["CUSTOM SCALING SETTINGS"]
[]
["General Project","Design/Test Factors","Use Cases %","Interfaces %","Reports/ Corr %"]
[null,"I",0.13,0.1,0.05]
[null,"E",0.32,0.2,0.2]
[null,"C",0.55000000000000004,0.7,0.75]
[null,"T",0.65,0.26,0.25]
[]
[]
[]
["Baseline Effort","Baseline Effort for Refinement / Develop  Hrs"]
[null,"Screen Hours",3.4]
[null,"Interfaces Hours",1.7]
[]
[]
["Work Estimates",null,"Feature/Case Details",null,null,null,null,null,null,"Multiplication Factor",null,null,null,null,null,null,null,null,"Range Lookup"]
[null,null,"Maturity",null,"Design","Build & Unit Test","Test","Total",null,null,null,"Design","Build & Unit Test","Test",null,null,null,null,"Lookup","Scale Range","Factor Range"]
[null,"Epic","New",0,{"$f":"$H18*'Work Effort'!H$2","v":12.299999999999999},{"$f":"$H18*'Work Effort'!I$2","v":16.400000000000002},{"$f":"$H18*'Work Effort'!J$2","v":12.299999999999999},41,0,"OOTB",0,0,0,1,0,0,null,null,"Epic","EpicScale","EpicFactor"]
[null,null,"Extend",{"$f":"3*D24","v":0},{"$f":"$H19*'Work Effort'!H$2","v":5.7},{"$f":"$H19*'Work Effort'!I$2","v":7.6000000000000005},{"$f":"$H19*'Work Effort'!J$2","v":5.7},19,0,"Low",0,1,1,1,0,0,null,null,"User Story","UserStoryScale","UserStoryFactor"]
[null,null,"OOB (Existing)",{"$f":"3*D25","v":0},{"$f":"$H20*'Work Effort'!H$2","v":0.78},{"$f":"$H20*'Work Effort'!I$2","v":1.04},{"$f":"$H20*'Work Effort'!J$2","v":0.78},2.6,0,"Medium",0,2,2,2,0,0,null,null,"Stage","StepScale","StepFactor"]
[null,null,"Custom",0,{"$f":"$H21*'Work Effort'!H$2","v":0},{"$f":"$H21*'Work Effort'!I$2","v":0},{"$f":"$H21*'Work Effort'!J$2","v":0},0,0,"High",0,2.7,2.7,2.7,0,0,null,null,"Case Type","CaseScale","CaseFactor"]
[null,null,"Custom2",0,{"$f":"$H22*'Work Effort'!H$2","v":0},{"$f":"$H22*'Work Effort'!I$2","v":0},{"$f":"$H22*'Work Effort'!J$2","v":0},0,0,"Complex",0,3.5,3.5,3.5,0,0,null,null,"EMPTY"]
[null,"User Story","New",0,{"$f":"$H23*'Work Effort'!H$2","v":4.5},{"$f":"$H23*'Work Effort'!I$2","v":6},{"$f":"$H23*'Work Effort'!J$2","v":4.5},15,0,"OOTB",0,0,0,1,0,0,null,null,"EMPTY"]
[null,null,"Extend",0,{"$f":"$H24*'Work Effort'!H$2","v":2.4},{"$f":"$H24*'Work Effort'!I$2","v":3.2},{"$f":"$H24*'Work Effort'!J$2","v":2.4},8,0,"Low",0,1,1,1,0,0,null,null,"EMPTY"]
[null,null,"OOB (Existing)",0,{"$f":"$H25*'Work Effort'!H$2","v":0.3},{"$f":"$H25*'Work Effort'!I$2","v":0.4},{"$f":"$H25*'Work Effort'!J$2","v":0.3},1,0,"Medium",0,1.8,1.8,1.8,0,0,null,null,"EMPTY"]
[null,null,"Custom",0,{"$f":"$H26*'Work Effort'!H$2","v":0},{"$f":"$H26*'Work Effort'!I$2","v":0},{"$f":"$H26*'Work Effort'!J$2","v":0},0,0,"High",0,2.6,2.6,2.6,0,0]
[null,null,"Custom2",0,{"$f":"$H27*'Work Effort'!H$2","v":0},{"$f":"$H27*'Work Effort'!I$2","v":0},{"$f":"$H27*'Work Effort'!J$2","v":0},0,0,"Complex",0,3.3,3.3,3.3,0,0]
[null,"Case Type","New",0,{"$f":"$H28*'Work Effort'!H$2","v":8.4},{"$f":"$H28*'Work Effort'!I$2","v":11.200000000000001},{"$f":"$H28*'Work Effort'!J$2","v":8.4},28,0,"OOTB",0,0,0,1,0,0]
[null,null,"Extend",0,{"$f":"$H29*'Work Effort'!H$2","v":4.2},{"$f":"$H29*'Work Effort'!I$2","v":5.6000000000000005},{"$f":"$H29*'Work Effort'!J$2","v":4.2},14,0,"Low",0,1,1,1,0,0]
[null,null,"OOB (Existing)",0,{"$f":"$H30*'Work Effort'!H$2","v":0.6},{"$f":"$H30*'Work Effort'!I$2","v":0.8},{"$f":"$H30*'Work Effort'!J$2","v":0.6},2,0,"Medium",0,1.8,1.9,1.8,0,0]
[null,null,"Custom",0,{"$f":"$H31*'Work Effort'!H$2","v":0},{"$f":"$H31*'Work Effort'!I$2","v":0},{"$f":"$H31*'Work Effort'!J$2","v":0},0,0,"High",0,2.5,2.6,2.5,0,0]
[null,null,"Custom2",0,{"$f":"$H32*'Work Effort'!H$2","v":0},{"$f":"$H32*'Work Effort'!I$2","v":0},{"$f":"$H32*'Work Effort'!J$2","v":0},0,0,"Complex",0,3.3,3.3,3.3,0,0]
[null,"Step","New",0,{"$f":"$H33*'Work Effort'!H$2","v":3.5999999999999996},{"$f":"$H33*'Work Effort'!I$2","v":4.8000000000000007},{"$f":"$H33*'Work Effort'!J$2","v":3.5999999999999996},12,0,"OOTB",0,0,0,1,0,0]
[null,null,"Extend",0,{"$f":"$H34*'Work Effort'!H$2","v":1.7999999999999998},{"$f":"$H34*'Work Effort'!I$2","v":2.4000000000000004},{"$f":"$H34*'Work Effort'!J$2","v":1.7999999999999998},6,0,"Low",0,1,1,1,0,0]
[null,null,"OOB (Existing)",0,{"$f":"$H35*'Work Effort'!H$2","v":0.3},{"$f":"$H35*'Work Effort'!I$2","v":0.4},{"$f":"$H35*'Work Effort'!J$2","v":0.3},1,0,"Medium",0,1.8,1.8,1.8,0,0]
[null,null,"Custom",0,{"$f":"$H36*'Work Effort'!H$2","v":0},{"$f":"$H36*'Work Effort'!I$2","v":0},{"$f":"$H36*'Work Effort'!J$2","v":0},0,0,"High",0,2.6,2.6,2.6,0,0]
[null,null,"Custom2",0,{"$f":"$H37*'Work Effort'!H$2","v":0},{"$f":"$H37*'Work Effort'!I$2","v":0},{"$f":"$H37*'Work Effort'!J$2","v":0},0,0,"Complex",0,3.3,3.3,3.3,0,0]
[null,"EMPTY","New",0,0,0,0,0,0,"Low",0,0,0,0,0,0]
[null,null,"Extend",{"$f":"D34*2","v":0},0,0,0,0,0,"Medium",0,0,0,0,0,0]
[null,null,"OOB (Existing)",{"$f":"D35*2","v":0},0,0,0,0,0,"High",0,0,0,0,0,0]
[null,null,"Custom",0,0,0,0,0,0,"Complex",0,0,0,0,0,0]
[null,"EMPTY","New",0,0,0,0,0,0,"Low",0,0,0,0,0,0]
[null,null,"Extend",0,0,0,0,0,0,"Medium",0,0,0,0,0,0]
[null,null,"OOB (Existing)",0,0,0,0,0,0,"High",0,0,0,0,0,0]
[null,null,"Custom",0,0,0,0,0,0,"Complex",0,0,0,0,0,0]
[]
["row 47",null,"Base Line Hrs","High","Medium","Low","DataSource Does not Exist","PRPC Version Master Factor","7.x","8.x","6.x"]
["Interface","<Select>",0,2.2599999999999998,1.5,1,1.1000000000000001,{"$f":"IF(LEFT(TRIM(PRPCVer),1)=\"7\",I48,IF(LEFT(TRIM(PRPCVer),1)=\"8\",J48,1))","v":0.8},0.9,0.8,1]
[null,"Connector",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect Adobe PDF",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect CMIS",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect dotNet",52,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect Directed Web Access",80,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect EJB",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect File",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect FTP",51,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect HTTP",51,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect Java",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect JCA",107,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect JMS",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect MQ",80,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect PegaDISTRIBUTION Manager",100,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect PegaIMAGE Manager",97,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect REST",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect SAP",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect SOAP",51,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Connect SQL",51,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Pega",80,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service",100,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Adobe PDF",60,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service BPEL",93,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service COM",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service CORBA",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service dotNet",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service EJB",88,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Email",46,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service File",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Http",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Java",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service JMS",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service JSR94",100,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service MQ",80,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Pegasystems SnapStart",51,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service Portlet",84,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service REST",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service SAP",70,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Service SOAP",65,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[null,"Other / Unknown",107,2.2599999999999998,1.5,1,1.1000000000000001,{"$f":"IF(LEFT(TRIM(PRPCVer),1)=\"7\",I88,IF(LEFT(TRIM(PRPCVer),1)=\"8\",J88,1))","v":0.8},0.9,0.8,1]
[null,"Attachment",40,2.2599999999999998,1.5,1,1.1000000000000001,0.8,0.9,0.8,1]
[]
[null,null,"Base Line Hrs","High","Medium","Low"]
["Reports","Emulate Existing",20,2,1.4,1]
[null,"Brand New",32,2,1.4,1]
[null,"Out of Box",3,2,1.4,1]
[null,"Correspondence",8,2,1.4,1]
[]
[]
[null,null,"Base Line Hrs","High","Medium","Low","Complex"]
["UseCase/Work type DCO Effort","Inception",2,1.75,1.5,1,2.25]
[]
[null,null,"% Increase W/out DCO"]
["non-DCO Effort Increase","Elab/Const",1.25]
[]
["Unit Testing","Level","Design","Elaboration","Construction","Transition"]
[null,"Level 3",0.04,7.0000000000000007E-2,0.1,0.01]
[null,"Level 2",0.03,0.05,0.06,0]
[null,"Level 1",0.02,0.05,0.04,0]
[null,"N/A",0,0,0,0]
[]
[]
["PRPC Version Factor for Use Cases","PRPC Version","Screens (Count)",null,null,null,"Complex UI Components (hrs)",null,null,null,"Declarative and Decision rules (hrs)",null,null,null,"Flow Development (hrs)",null,null,null,"Activities (hrs)",null,null,null,"Interfaces (Count)"]
[null,null,"Low","Medium","High","Complex","Low","Medium","High","Complex","Low","Medium","High","Complex","Low","Medium","High","Complex","Low","Medium","High","Complex","Low","Medium","High","Complex"]
[null,"Characteristic Factor",{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,2,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,3,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,4,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,5,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,6,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,7,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,8,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,9,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,10,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,11,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,12,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,13,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,14,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,15,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,16,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,17,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,18,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,19,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,20,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,21,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,22,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,23,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,24,FALSE))","v":0.9},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$114:$Z$124,25,FALSE))","v":0.9}]
[null,8.6,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,8.5,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
[null,8.4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,8.3000000000000007,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,8.1999999999999993,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,8.1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,7.4,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,7.3,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,7.2,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
["PRPC Version Factor for Reports/Corr","PRPC Version","Emulate Existing",null,null,"Brand New",null,null,"Out of Box",null,null,"Correspondence"]
[null,null,"E-L","E-M","E-H","B-L","B-M","B-H","O-L","O-M","O-H","C-L","C-M","C-H"]
[null,"Characteristic Factor",{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,2,FALSE))","v":0.51},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,3,FALSE))","v":0.4335},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,4,FALSE))","v":0.35699999999999998},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,5,FALSE))","v":0.47600000000000003},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,6,FALSE))","v":0.442},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,7,FALSE))","v":0.38250000000000001},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,8,FALSE))","v":0.85},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,9,FALSE))","v":0.60349999999999993},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,10,FALSE))","v":0.42499999999999999},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,11,FALSE))","v":0.85},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,12,FALSE))","v":0.85},{"$f":"IF((LEN(PRPCVer)=0),0,VLOOKUP(PRPCVer,$B$129:$N$139,13,FALSE))","v":0.85}]
[null,8.6,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,8.5,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,8.4,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,8.3000000000000007,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,8.1999999999999993,0.6,0.51,0.42,0.56000000000000005,0.52,0.45,1,0.71,0.5,1,1,1]
[null,8.1,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,7.4,0.51,0.4335,0.35699999999999998,0.47600000000000003,0.442,0.38250000000000001,0.85,0.60349999999999993,0.42499999999999999,0.85,0.85,0.85]
[null,7.3,0.6,0.51,0.42,0.56000000000000005,0.52,0.45,1,0.71,0.5,1,1,1]
[null,7.2,0.6,0.51,0.42,0.56000000000000005,0.52,0.45,1,0.71,0.5,1,1,1]
[]
[]
[]
[null,null,"Base Line Hrs","High","Medium","Low"]
["Infrastructure","Implement Foundation Structure (Org, Classes, ETC)",12,1.7,1.5,1]
[null,"Enterprise Vulnerability Assessment",88,1.91,1.45,1]
[null,"Development Server Setup",16,1.5,1.3,1]
[null,"QA System Setup",12,1.5,1.3,1]
[null,"Production System Setup",24,1.5,1.3,1]
[null,"Training System Setup",12,1.5,1.3,1]
[null,"SandBox System Setup",12,1.5,1.3,1]
[null,"Framework Installations",6,1.5,1.3,1]
[]
[null,null,"Base Line Hrs","High","Medium-High","Medium","Low-Medium","Low"]
[null,null,2,3,4,5,6,7]
["CDH-Marketing","Feature",8,4,3,2,1.5,1]
[null,"Sub-feature",8,4,3,2,1.5,1]
[null,"Sub-sub-feature",8,4,3,2,1.5,1]
[]
[]
[]
[]
[null,null,"Hours-New","Hours-OOTB"]
["Case Type","Step",8,2]
[null,"Persona",2,1]
[]
[null,null,"Factor"]
["Channels"]
[null,"Web",0.25]
[null,"Call Center",0.5]
[null,"Mobile",0.5]
[]
[null,"Other",0.5]

{"sheet":"Resource Planning","index":16,"n_rows":69,"n_cols":20,"rows_kept":69,"cut":false,"hidden":true,"merged":[[1,19,1,20],[1,3,1,14],[0,0,0,14],[3,1,9,1],[6,2,9,2],[6,10,9,10],[3,0,9,0],[2,0,2,14],[5,6,9,6],[3,2,5,5],[1,17,1,18],[68,3,68,5],[67,0,67,1],[68,0,68,1],[67,2,68,2],[67,6,68,6],[67,15,68,15],[3,6,3,9],[3,10,5,13],[68,7,68,9],[68,11,68,13],[67,10,68,10],[3,14,5,14],[67,14,68,14],[5,7,5,8]]}
["RESOURCE PLANNING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elapsed Time: ",null,"0.02 sec"]
["PROPOSED STAFFING PLAN"]
["SOURCE","ROLE","SPRINT-INITIATE",null,null,null,"SPRINT 1- N",null,null,null,"SPRINT-Z",null,null,null,"TOTAL \n(HRS)",1]
[null,null,null,null,null,null,null,"Sprint-1","Sprint-1","Sprint-9",null,null,null,null,null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,null,null,null,"#","Sprint-1",null,null,null,null,null,null,null,1]
[null,null,"#",{"$f":"'Sprint-Prepare'!$K$4","v":"2021-02-22"},{"$f":"($D$7+((E8-1)*7))*E$9","v":"2021-03-01"},{"$f":"($D$7+((F8-1)*7))*F$9","v":"00:00:00"},null,{"$f":"($D$7+((H8-1)*7))*H$9","v":"2021-03-08"},{"$f":"($D$7+((I8-1)*7))*I$9","v":"2021-03-15"},"00:00:00","#",{"$f":"($D$7+((L8-1)*7))*L$9","v":"2021-03-22"},{"$f":"($D$7+((M8-1)*7))*M$9","v":"2021-03-29"},"00:00:00",{"$f":"'Sprint-Z Hardening'!$K$5","v":"2021-04-02"},1]
[null,null,null,{"$f":"COLUMN()-3","v":1},{"$f":"COLUMN()-3","v":2},{"$f":"COLUMN()-3","v":3},null,{"$f":"COLUMN()-5","v":3},{"$f":"COLUMN()-5","v":4},{"$f":"COLUMN()-5","v":5},null,{"$f":"COLUMN()-7","v":5},{"$f":"COLUMN()-7","v":6},{"$f":"COLUMN()-7","v":7},null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,{"$f":"NOT(COLUMNS(Sprint0)=D8)","v":true},{"$f":"NOT(COLUMNS(Sprint0)=E8)","v":true},{"$f":"NOT(COLUMNS(Sprint0)=F8)","v":false},null,{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)-1)=H8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)-1)=I8)","v":true},false,null,{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=L8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=M8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=N8)","v":false},null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,{"$f":"\"w\"&D8*D9","v":"w1"},{"$f":"\"w\"&E8*E9","v":"w2"},{"$f":"\"w\"&F8*F9","v":"w0"},null,{"$f":"\"w\"&H8*H9","v":"w3"},{"$f":"\"w\"&I8*I9","v":"w4"},{"$f":"\"w\"&J8*J9","v":"w0"},null,{"$f":"\"w\"&L8*L9","v":"w5"},{"$f":"\"w\"&M8*M9","v":"w6"},{"$f":"\"w\"&N8*N9","v":"w0"},{"$f":"(N8-1) & \" Wks\"","v":"6 Wks"},1]
["Pega","Practice Leader",{"$f":"SUM(D11:F11)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H11:J11)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B11)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B11)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B11)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L11:N11)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B11)/SprintZLen)*N$9","v":0},{"$f":"SUM(D11:F11,H11:J11,L11:N11)","v":0},{"$f":"IF(O11=0, \"Hide\",O11)","v":"Hide"}]
["Pega","Project Delivery Leader",{"$f":"SUM(D12:F12)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H12:J12)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B12)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B12)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B12)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L12:N12)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B12)/SprintZLen)*N$9","v":0},240,{"$f":"IF(O12=0, \"Hide\",O12)","v":240}]
["Pega","(L/S) Business Architect",{"$f":"SUM(D13:F13)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H13:J13)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B13)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B13)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B13)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L13:N13)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B13)/SprintZLen)*N$9","v":0},240,240]
["Pega","Lead System Architect",{"$f":"SUM(D14:F14)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H14:J14)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B14)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B14)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B14)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L14:N14)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B14)/SprintZLen)*N$9","v":0},240,240]
["Pega","(Sr) System Architect",{"$f":"SUM(D15:F15)/'Calculations Page'!$C$5","v":2},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/Sprint0Len)*D$9","v":80},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/Sprint0Len)*E$9","v":80},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H15:J15)/'Calculations Page'!$C$6,0)","v":3},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B15)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":120},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B15)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":120},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B15)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L15:N15)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B15)/SprintZLen)*N$9","v":0},480,480]
["Pega","Experience Designer",{"$f":"SUM(D16:F16)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H16:J16)/'Calculations Page'!$C$6,0)","v":0.5},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B16)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":20},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B16)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":20},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B16)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L16:N16)/'Calculations Page'!$C$7","v":0.5},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/SprintZLen)*L$9","v":20},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/SprintZLen)*M$9","v":20},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B16)/SprintZLen)*N$9","v":0},160,160]
["Pega","Lead Robotics BA",{"$f":"SUM(D17:F17)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H17:J17)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B17)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B17)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B17)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L17:N17)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B17)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Lead Robotics SA",{"$f":"SUM(D18:F18)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H18:J18)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B18)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B18)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B18)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L18:N18)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B18)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","(Sr) Robotics SA",{"$f":"SUM(D19:F19)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H19:J19)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B19)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B19)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B19)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L19:N19)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B19)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Lead Decisioning Architect",{"$f":"SUM(D20:F20)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H20:J20)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B20)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B20)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B20)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L20:N20)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B20)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Sr. Decisioning Architect",{"$f":"SUM(D21:F21)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H21:J21)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B21)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B21)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B21)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L21:N21)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B21)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Mktg & Dec Bus Consultant",{"$f":"SUM(D22:F22)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H22:J22)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B22)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B22)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B22)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L22:N22)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B22)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Product Owner",{"$f":"SUM(D23:F23)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H23:J23)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B23)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B23)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B23)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L23:N23)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B23)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Test Lead",{"$f":"SUM(D24:F24)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H24:J24)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B24)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B24)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B24)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L24:N24)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B24)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Tester",{"$f":"SUM(D25:F25)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H25:J25)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B25)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B25)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B25)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L25:N25)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B25)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Business Architect",{"$f":"SUM(D26:F26)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H26:J26)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B26)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B26)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B26)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L26:N26)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B26)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","System Architect",{"$f":"SUM(D27:F27)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H27:J27)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B27)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B27)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B27)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L27:N27)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B27)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Deployment Architect",{"$f":"SUM(D28:F28)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H28:J28)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B28)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B28)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B28)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L28:N28)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B28)/SprintZLen)*N$9","v":0},0,"Hide"]
["Pega","Associate System Architect",{"$f":"SUM(D29:F29)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H29:J29)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B29)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B29)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B29)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L29:N29)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B29)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Practice Leader",{"$f":"SUM(D30:F30)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H30:J30)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B30)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B30)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B30)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L30:N30)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B30)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Project Delivery Leader",{"$f":"SUM(D31:F31)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H31:J31)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B31)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B31)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B31)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L31:N31)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B31)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","(L/S) Business Architect",{"$f":"SUM(D32:F32)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H32:J32)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B32)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B32)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B32)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L32:N32)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B32)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Lead System Architect",{"$f":"SUM(D33:F33)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H33:J33)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B33)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B33)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B33)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L33:N33)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B33)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","(Sr) System Architect",{"$f":"SUM(D34:F34)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H34:J34)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B34)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B34)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B34)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L34:N34)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B34)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Experience Designer",{"$f":"SUM(D35:F35)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H35:J35)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B35)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B35)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B35)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L35:N35)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B35)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Lead Robotics BA",{"$f":"SUM(D36:F36)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H36:J36)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B36)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B36)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B36)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L36:N36)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B36)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Lead Robotics SA",{"$f":"SUM(D37:F37)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H37:J37)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B37)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B37)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B37)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L37:N37)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B37)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","(Sr) Robotics SA",{"$f":"SUM(D38:F38)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H38:J38)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B38)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B38)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B38)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L38:N38)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B38)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Lead Decisioning Architect",{"$f":"SUM(D39:F39)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H39:J39)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B39)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B39)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B39)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L39:N39)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B39)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Sr. Decisioning Architect",{"$f":"SUM(D40:F40)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H40:J40)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B40)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B40)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B40)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L40:N40)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B40)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Mktg & Dec Bus Consultant",{"$f":"SUM(D41:F41)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H41:J41)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B41)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B41)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B41)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L41:N41)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B41)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Product Owner",{"$f":"SUM(D42:F42)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H42:J42)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B42)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B42)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B42)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L42:N42)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B42)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Test Lead",{"$f":"SUM(D43:F43)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H43:J43)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B43)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B43)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B43)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L43:N43)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B43)/SprintZLen)*N$9","v":0},{"$f":"SUM(D43:F43,H43:J43,L43:N43)","v":0},"Hide"]
["Partner","Tester",{"$f":"SUM(D44:F44)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H44:J44)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B44)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B44)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B44)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L44:N44)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B44)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Business Architect",{"$f":"SUM(D45:F45)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H45:J45)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B45)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B45)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B45)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L45:N45)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B45)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","System Architect",{"$f":"SUM(D46:F46)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H46:J46)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B46)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B46)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B46)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L46:N46)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B46)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Deployment Architect",{"$f":"SUM(D47:F47)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H47:J47)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B47)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B47)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B47)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L47:N47)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B47)/SprintZLen)*N$9","v":0},0,"Hide"]
["Partner","Associate System Architect",{"$f":"SUM(D48:F48)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H48:J48)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B48)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B48)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B48)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L48:N48)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B48)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Practice Leader",{"$f":"SUM(D49:F49)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H49:J49)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B49)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B49)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B49)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L49:N49)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B49)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Project Delivery Leader",{"$f":"SUM(D50:F50)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H50:J50)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B50)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B50)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B50)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L50:N50)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B50)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","(L/S) Business Architect",{"$f":"SUM(D51:F51)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H51:J51)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B51)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B51)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B51)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L51:N51)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B51)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Lead System Architect",{"$f":"SUM(D52:F52)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H52:J52)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B52)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B52)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B52)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L52:N52)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B52)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","(Sr) System Architect",{"$f":"SUM(D53:F53)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H53:J53)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B53)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B53)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B53)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L53:N53)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B53)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Experience Designer",{"$f":"SUM(D54:F54)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H54:J54)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B54)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B54)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B54)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L54:N54)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B54)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Lead Robotics BA",{"$f":"SUM(D55:F55)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H55:J55)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B55)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B55)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B55)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L55:N55)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B55)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Lead Robotics SA",{"$f":"SUM(D56:F56)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H56:J56)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B56)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B56)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B56)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L56:N56)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B56)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","(Sr) Robotics SA",{"$f":"SUM(D57:F57)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H57:J57)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B57)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B57)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B57)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L57:N57)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B57)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Lead Decisioning Architect",{"$f":"SUM(D58:F58)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H58:J58)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B58)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B58)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B58)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L58:N58)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B58)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Sr. Decisioning Architect",{"$f":"SUM(D59:F59)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H59:J59)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B59)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B59)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B59)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L59:N59)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B59)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Mktg & Dec Bus Consultant",{"$f":"SUM(D60:F60)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H60:J60)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B60)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B60)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B60)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L60:N60)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B60)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Product Owner",{"$f":"SUM(D61:F61)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H61:J61)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B61)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B61)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B61)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L61:N61)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B61)/SprintZLen)*N$9","v":0},240,240]
["Client","Test Lead",{"$f":"SUM(D62:F62)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H62:J62)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B62)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B62)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B62)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L62:N62)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B62)/SprintZLen)*N$9","v":0},240,240]
["Client","Tester",{"$f":"SUM(D63:F63)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H63:J63)/'Calculations Page'!$C$6,0)","v":2},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B63)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":80},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B63)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":80},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B63)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L63:N63)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B63)/SprintZLen)*N$9","v":0},160,160]
["Client","Business Architect",{"$f":"SUM(D64:F64)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H64:J64)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B64)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B64)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B64)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L64:N64)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B64)/SprintZLen)*N$9","v":0},160,160]
["Client","System Architect",{"$f":"SUM(D65:F65)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H65:J65)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B65)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B65)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B65)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L65:N65)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B65)/SprintZLen)*N$9","v":0},160,160]
["Client","Deployment Architect",{"$f":"SUM(D66:F66)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H66:J66)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B66)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B66)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B66)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L66:N66)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B66)/SprintZLen)*N$9","v":0},0,"Hide"]
["Client","Associate System Architect",{"$f":"SUM(D67:F67)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Resource Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Resource Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H67:J67)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B67)*(Sprint1NSvc='Resource Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B67)*(Sprint1NSvc='Resource Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Resource Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Resource Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Resource Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Resource Planning'!$B67)*(Sprint1NSvc='Resource Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L67:N67)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Resource Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Resource Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Resource Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Resource Planning'!$B67)/SprintZLen)*N$9","v":0},0,"Hide"]
["Weekly Subtotal",null,{"$f":"SUM(C10:C67)","v":10},{"$f":"SUM(D11:D67)","v":400},{"$f":"SUM(E11:E67)","v":400},{"$f":"SUM(F11:F67)","v":0},{"$f":"SUM(G10:G67)","v":10.5},{"$f":"SUM(H11:H67)","v":420},{"$f":"SUM(I11:I67)","v":420},{"$f":"SUM(J11:J67)","v":0},{"$f":"SUM(K10:K67)","v":8.5},{"$f":"SUM(L11:L67)","v":340},{"$f":"SUM(M11:M67)","v":340},{"$f":"SUM(N11:N67)","v":0},{"$f":"SUM(O11:O67)","v":2320},{"$f":"O68","v":2320}]
["Sprint Total",null,null,{"$f":"SUM(D68:F68)","v":800},null,null,null,{"$f":"SUM(H68:J68)","v":840},null,null,null,{"$f":"SUM(L68:N68)","v":680},null,null,null,{"$f":"O68","v":2320}]

{"sheet":"StaffingPlanExport","index":17,"n_rows":18,"n_cols":22,"rows_kept":18,"cut":false,"hidden":true,"merged":[[0,0,3,0],[0,1,3,1],[0,2,1,4],[0,5,0,17],[0,18,1,20],[2,2,3,2],[16,21,17,21],[0,21,1,21],[1,5,3,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[2,18,3,18],[17,0,17,1],[17,3,17,4],[17,6,17,17],[17,19,17,20],[16,0,16,1],[16,2,17,2],[16,5,17,5],[16,18,17,18]]}
["SOURCE","ROLE","SPRINT-INITIATE",null,null,"SPRINT 1- N",null,null,null,null,null,null,null,null,null,null,null,null,"SPRINT-Z",null,null,"TOTAL \n(HRS)"]
[null,null,null,null,null,"#","Sprint-1",null,"Sprint-2",null,"Sprint-3",null,"Sprint-4",null,"Sprint-5",null,"Sprint-6"]
[null,null,"#","2021-02-22","2021-03-01",null,"2021-03-08","2021-03-15","2021-03-22","2021-03-29","2021-04-05","2021-04-12","2021-04-19","2021-04-26","2021-05-03","2021-05-10","2021-05-17","2021-05-24","#","2021-05-31","2021-06-07","2021-06-11"]
[null,null,null,"w1","w2",null,"w3","w4","w5","w6","w7","w8","w9","w10","w11","w12","w13","w14",null,"w15","w16","16 Wks"]
["Pega","Project Delivery Leader",1,60,60,1,40,40,40,40,40,40,40,40,40,40,40,40,1,40,40,680]
["Pega","(L/S) Business Architect",0,0,0,1,40,40,40,40,40,40,40,40,40,40,40,40,0,0,0,480]
["Pega","Lead System Architect",1,60,60,1,40,40,40,40,40,40,40,40,40,40,40,40,1,40,40,680]
["Pega","(Sr) System Architect",1,60,60,2,80,80,80,80,80,80,80,80,80,80,80,80,2,80,80,1240]
["Pega","Experience Designer",0,0,0,0.5,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,240]
["Pega","Sr. Decisioning Architect",1,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,1,40,40,200]
["Client","(Sr) System Architect",1,60,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120]
["Client","Product Owner",1,60,60,1,40,40,40,40,40,40,40,40,40,40,40,40,1,40,40,680]
["Client","Test Lead",1,60,60,1,40,40,40,40,40,40,40,40,40,40,40,40,1,40,40,680]
["Client","Tester",0,0,0,2,80,80,80,80,80,80,80,80,80,80,80,80,0,0,0,960]
["Client","Business Architect",1,60,60,1,40,40,40,40,40,40,40,40,40,40,40,40,2,80,80,760]
["Client","System Architect",0,0,0,2,80,80,80,80,80,80,80,80,80,80,80,80,1,40,40,1040]
["Weekly Subtotal",null,8,480,480,12.5,500,500,500,500,500,500,500,500,500,500,500,500,10,400,400,7760]
["Sprint Total",null,null,960,null,null,6000,null,null,null,null,null,null,null,null,null,null,null,null,800]

{"sheet":"Rapid Delivery Planning","index":18,"n_rows":69,"n_cols":20,"rows_kept":69,"cut":false,"hidden":true,"merged":[[67,16,68,16],[67,10,68,10],[67,15,68,15],[67,14,68,14],[3,14,5,14],[6,10,9,10],[68,11,68,13],[3,10,5,13],[3,16,9,16],[3,0,9,0],[5,6,9,6],[6,2,9,2],[3,2,5,5],[3,1,9,1],[3,6,3,9],[5,7,5,8],[0,0,0,20],[1,3,1,14],[1,17,1,18],[1,19,1,20],[2,0,2,14],[68,7,68,9],[67,0,67,1],[67,2,68,2],[67,6,68,6],[68,0,68,1],[68,3,68,5]]}
["RAPID DELIVERY RESOURCE PLANNING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elapsed Time: ",null,"0.06 sec"]
["PROPOSED STAFFING PLAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I"]
["SOURCE","ROLE","SPRINT-INITIATE",null,null,null,"Release 2",null,null,null,"SPRINT-Z",null,null,null,"TOTAL \n(HRS)",1,"FPR Hours"]
[null,null,null,null,null,null,null,"Sprint-1","Sprint-1",null,null,null,null,null,null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,null,null,null,"#","Sprint-1",null,null,null,null,null,null,null,1]
[null,null,"#",{"$f":"'Sprint-Prepare'!$K$4","v":"2021-02-22"},{"$f":"($D$7+((E8-1)*7))*E$9","v":"2021-03-01"},{"$f":"($D$7+((F8-1)*7))*F$9","v":"00:00:00"},null,{"$f":"($D$7+((H8-1)*7))*H$9","v":"2021-03-08"},{"$f":"($D$7+((I8-1)*7))*I$9","v":"2021-03-15"},{"$f":"($D$7+((J8-1)*7))*J$9","v":"00:00:00"},"#",{"$f":"($D$7+((L8-1)*7))*L$9","v":"2021-03-22"},{"$f":"($D$7+((M8-1)*7))*M$9","v":"2021-03-29"},"00:00:00",{"$f":"'Sprint-Z Hardening'!$K$5","v":"2021-04-02"},1]
[null,null,null,{"$f":"COLUMN()-3","v":1},{"$f":"COLUMN()-3","v":2},{"$f":"COLUMN()-3","v":3},null,{"$f":"COLUMN()-5","v":3},{"$f":"COLUMN()-5","v":4},{"$f":"COLUMN()-5","v":5},null,{"$f":"COLUMN()-7","v":5},{"$f":"COLUMN()-7","v":6},{"$f":"COLUMN()-7","v":7},null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,{"$f":"NOT(COLUMNS(Sprint0)=D8)","v":true},{"$f":"NOT(COLUMNS(Sprint0)=E8)","v":true},{"$f":"NOT(COLUMNS(Sprint0)=F8)","v":false},null,{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)-1)=H8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)-1)=I8)","v":true},false,null,{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=L8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=M8)","v":true},{"$f":"NOT((COLUMNS(Sprint0)+COLUMNS(Sprint1N)+COLUMNS(SprintZ)-2)=N8)","v":false},null,{"$f":"\"Hide\"","v":"Hide"}]
[null,null,null,{"$f":"\"w\"&D8*D9","v":"w1"},{"$f":"\"w\"&E8*E9","v":"w2"},{"$f":"\"w\"&F8*F9","v":"w0"},null,{"$f":"\"w\"&H8*H9","v":"w3"},{"$f":"\"w\"&I8*I9","v":"w4"},{"$f":"\"w\"&J8*J9","v":"w0"},null,{"$f":"\"w\"&L8*L9","v":"w5"},{"$f":"\"w\"&M8*M9","v":"w6"},{"$f":"\"w\"&N8*N9","v":"w0"},{"$f":"(N8-1) & \" Wks\"","v":"6 Wks"},1]
["Pega","Practice Leader",{"$f":"SUM(D11:F11)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A11, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B11)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H11:J11)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B11)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B11)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A11, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B11)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A11)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B11)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L11:N11)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A11, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B11)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A11,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B11)/SprintZLen)*N$9","v":0},{"$f":"SUM(D11:F11,H11:J11,L11:N11)","v":0},{"$f":"IF(O11=0, \"Hide\",O11)","v":"Hide"},{"$f":"SUM(INDIRECT(\"I\"& ROW() & \":\"& FPRend & ROW()))","v":0}]
["Pega","Project Delivery Leader",{"$f":"SUM(D12:F12)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A12, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B12)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H12:J12)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B12)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B12)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A12, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B12)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A12)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B12)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L12:N12)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A12, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B12)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A12,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B12)/SprintZLen)*N$9","v":0},240,{"$f":"IF(O12=0, \"Hide\",O12)","v":240},40]
["Pega","(L/S) Business Architect",{"$f":"SUM(D13:F13)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A13, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B13)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H13:J13)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B13)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B13)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A13, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B13)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A13)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B13)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L13:N13)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A13, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B13)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A13,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B13)/SprintZLen)*N$9","v":0},240,240,40]
["Pega","Lead System Architect",{"$f":"SUM(D14:F14)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A14, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B14)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H14:J14)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B14)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B14)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A14, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B14)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A14)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B14)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L14:N14)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A14, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B14)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A14,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B14)/SprintZLen)*N$9","v":0},240,240,40]
["Pega","(Sr) System Architect",{"$f":"SUM(D15:F15)/'Calculations Page'!$C$5","v":2},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/Sprint0Len)*D$9","v":80},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/Sprint0Len)*E$9","v":80},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A15, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B15)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H15:J15)/'Calculations Page'!$C$6,0)","v":3},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B15)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":120},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B15)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":120},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A15, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B15)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A15)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B15)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L15:N15)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A15, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B15)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A15,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B15)/SprintZLen)*N$9","v":0},480,480,120]
["Pega","Experience Designer",{"$f":"SUM(D16:F16)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A16, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B16)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H16:J16)/'Calculations Page'!$C$6,0)","v":0.5},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B16)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":20},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B16)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":20},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A16, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B16)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A16)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B16)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L16:N16)/'Calculations Page'!$C$7","v":0.5},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/SprintZLen)*L$9","v":20},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/SprintZLen)*M$9","v":20},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A16, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B16)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A16,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B16)/SprintZLen)*N$9","v":0},160,160,20]
["Pega","Lead Robotics BA",{"$f":"SUM(D17:F17)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A17, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B17)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H17:J17)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B17)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B17)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A17, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B17)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A17)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B17)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L17:N17)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A17, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B17)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A17,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B17)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Lead Robotics SA",{"$f":"SUM(D18:F18)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A18, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B18)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H18:J18)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B18)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B18)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A18, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B18)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A18)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B18)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L18:N18)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A18, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B18)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A18,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B18)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","(Sr) Robotics SA",{"$f":"SUM(D19:F19)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A19, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B19)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H19:J19)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B19)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B19)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A19, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B19)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A19)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B19)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L19:N19)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A19, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B19)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A19,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B19)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Lead Decisioning Architect",{"$f":"SUM(D20:F20)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A20, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B20)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H20:J20)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B20)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B20)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A20, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B20)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A20)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B20)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L20:N20)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A20, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B20)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A20,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B20)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Sr. Decisioning Architect",{"$f":"SUM(D21:F21)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A21, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B21)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H21:J21)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B21)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B21)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A21, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B21)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A21)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B21)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L21:N21)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A21, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B21)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A21,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B21)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Mktg & Dec Bus Consultant",{"$f":"SUM(D22:F22)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A22, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B22)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H22:J22)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B22)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B22)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A22, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B22)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A22)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B22)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L22:N22)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A22, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B22)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A22,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B22)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Product Owner",{"$f":"SUM(D23:F23)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A23, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B23)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H23:J23)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B23)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B23)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A23, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B23)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A23)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B23)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L23:N23)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A23, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B23)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A23,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B23)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Test Lead",{"$f":"SUM(D24:F24)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A24, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B24)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H24:J24)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B24)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B24)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A24, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B24)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A24)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B24)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L24:N24)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A24, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B24)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A24,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B24)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Tester",{"$f":"SUM(D25:F25)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A25, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B25)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H25:J25)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B25)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B25)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A25, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B25)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A25)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B25)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L25:N25)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A25, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B25)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A25,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B25)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Business Architect",{"$f":"SUM(D26:F26)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A26, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B26)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H26:J26)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B26)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B26)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A26, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B26)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A26)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B26)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L26:N26)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A26, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B26)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A26,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B26)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","System Architect",{"$f":"SUM(D27:F27)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A27, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B27)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H27:J27)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B27)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B27)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A27, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B27)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A27)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B27)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L27:N27)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A27, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B27)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A27,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B27)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Deployment Architect",{"$f":"SUM(D28:F28)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A28, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B28)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H28:J28)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B28)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B28)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A28, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B28)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A28)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B28)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L28:N28)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A28, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B28)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A28,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B28)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Pega","Associate System Architect",{"$f":"SUM(D29:F29)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A29, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B29)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H29:J29)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B29)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B29)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A29, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B29)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A29)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B29)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L29:N29)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A29, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B29)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A29,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B29)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Practice Leader",{"$f":"SUM(D30:F30)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A30, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B30)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H30:J30)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B30)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B30)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A30, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B30)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A30)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B30)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L30:N30)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A30, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B30)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A30,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B30)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Project Delivery Leader",{"$f":"SUM(D31:F31)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A31, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B31)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H31:J31)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B31)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B31)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A31, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B31)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A31)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B31)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L31:N31)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A31, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B31)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A31,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B31)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","(L/S) Business Architect",{"$f":"SUM(D32:F32)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A32, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B32)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H32:J32)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B32)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B32)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A32, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B32)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A32)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B32)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L32:N32)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A32, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B32)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A32,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B32)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Lead System Architect",{"$f":"SUM(D33:F33)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A33, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B33)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H33:J33)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B33)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B33)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A33, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B33)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A33)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B33)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L33:N33)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A33, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B33)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A33,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B33)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","(Sr) System Architect",{"$f":"SUM(D34:F34)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A34, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B34)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H34:J34)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B34)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B34)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A34, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B34)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A34)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B34)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L34:N34)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A34, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B34)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A34,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B34)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Experience Designer",{"$f":"SUM(D35:F35)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A35, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B35)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H35:J35)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B35)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B35)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A35, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B35)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A35)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B35)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L35:N35)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A35, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B35)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A35,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B35)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Lead Robotics BA",{"$f":"SUM(D36:F36)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A36, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B36)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H36:J36)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B36)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B36)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A36, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B36)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A36)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B36)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L36:N36)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A36, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B36)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A36,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B36)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Lead Robotics SA",{"$f":"SUM(D37:F37)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A37, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B37)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H37:J37)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B37)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B37)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A37, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B37)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A37)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B37)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L37:N37)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A37, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B37)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A37,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B37)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","(Sr) Robotics SA",{"$f":"SUM(D38:F38)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A38, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B38)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H38:J38)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B38)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B38)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A38, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B38)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A38)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B38)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L38:N38)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A38, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B38)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A38,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B38)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Lead Decisioning Architect",{"$f":"SUM(D39:F39)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A39, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B39)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H39:J39)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B39)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B39)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A39, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B39)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A39)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B39)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L39:N39)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A39, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B39)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A39,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B39)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Sr. Decisioning Architect",{"$f":"SUM(D40:F40)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A40, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B40)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H40:J40)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B40)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B40)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A40, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B40)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A40)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B40)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L40:N40)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A40, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B40)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A40,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B40)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Mktg & Dec Bus Consultant",{"$f":"SUM(D41:F41)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A41, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B41)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H41:J41)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B41)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B41)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A41, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B41)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A41)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B41)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L41:N41)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A41, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B41)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A41,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B41)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Product Owner",{"$f":"SUM(D42:F42)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A42, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B42)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H42:J42)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B42)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B42)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A42, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B42)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A42)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B42)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L42:N42)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A42, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B42)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A42,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B42)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Test Lead",{"$f":"SUM(D43:F43)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A43, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B43)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H43:J43)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B43)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B43)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A43, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B43)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A43)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B43)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L43:N43)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A43, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B43)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A43,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B43)/SprintZLen)*N$9","v":0},{"$f":"SUM(D43:F43,H43:J43,L43:N43)","v":0},"Hide",0]
["Partner","Tester",{"$f":"SUM(D44:F44)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A44, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B44)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H44:J44)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B44)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B44)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A44, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B44)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A44)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B44)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L44:N44)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A44, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B44)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A44,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B44)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Business Architect",{"$f":"SUM(D45:F45)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A45, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B45)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H45:J45)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B45)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B45)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A45, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B45)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A45)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B45)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L45:N45)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A45, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B45)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A45,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B45)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","System Architect",{"$f":"SUM(D46:F46)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A46, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B46)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H46:J46)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B46)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B46)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A46, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B46)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A46)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B46)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L46:N46)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A46, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B46)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A46,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B46)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Deployment Architect",{"$f":"SUM(D47:F47)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A47, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B47)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H47:J47)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B47)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B47)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A47, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B47)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A47)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B47)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L47:N47)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A47, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B47)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A47,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B47)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Partner","Associate System Architect",{"$f":"SUM(D48:F48)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A48, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B48)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H48:J48)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B48)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B48)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A48, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B48)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A48)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B48)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L48:N48)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A48, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B48)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A48,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B48)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Practice Leader",{"$f":"SUM(D49:F49)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A49, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B49)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H49:J49)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B49)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B49)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A49, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B49)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A49)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B49)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L49:N49)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A49, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B49)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A49,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B49)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Project Delivery Leader",{"$f":"SUM(D50:F50)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A50, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B50)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H50:J50)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B50)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B50)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A50, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B50)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A50)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B50)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L50:N50)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A50, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B50)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A50,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B50)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","(L/S) Business Architect",{"$f":"SUM(D51:F51)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A51, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B51)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H51:J51)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B51)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B51)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A51, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B51)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A51)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B51)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L51:N51)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A51, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B51)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A51,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B51)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Lead System Architect",{"$f":"SUM(D52:F52)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A52, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B52)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H52:J52)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B52)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B52)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A52, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B52)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A52)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B52)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L52:N52)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A52, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B52)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A52,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B52)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","(Sr) System Architect",{"$f":"SUM(D53:F53)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A53, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B53)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H53:J53)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B53)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B53)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A53, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B53)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A53)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B53)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L53:N53)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A53, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B53)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A53,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B53)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Experience Designer",{"$f":"SUM(D54:F54)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A54, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B54)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H54:J54)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B54)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B54)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A54, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B54)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A54)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B54)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L54:N54)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A54, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B54)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A54,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B54)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Lead Robotics BA",{"$f":"SUM(D55:F55)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A55, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B55)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H55:J55)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B55)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B55)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A55, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B55)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A55)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B55)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L55:N55)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A55, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B55)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A55,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B55)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Lead Robotics SA",{"$f":"SUM(D56:F56)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A56, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B56)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H56:J56)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B56)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B56)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A56, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B56)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A56)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B56)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L56:N56)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A56, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B56)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A56,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B56)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","(Sr) Robotics SA",{"$f":"SUM(D57:F57)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A57, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B57)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H57:J57)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B57)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B57)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A57, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B57)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A57)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B57)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L57:N57)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A57, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B57)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A57,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B57)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Lead Decisioning Architect",{"$f":"SUM(D58:F58)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A58, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B58)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H58:J58)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B58)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B58)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A58, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B58)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A58)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B58)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L58:N58)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A58, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B58)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A58,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B58)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Sr. Decisioning Architect",{"$f":"SUM(D59:F59)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A59, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B59)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H59:J59)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B59)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B59)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A59, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B59)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A59)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B59)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L59:N59)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A59, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B59)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A59,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B59)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Mktg & Dec Bus Consultant",{"$f":"SUM(D60:F60)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A60, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B60)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H60:J60)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B60)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B60)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A60, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B60)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A60)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B60)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L60:N60)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A60, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B60)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A60,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B60)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Product Owner",{"$f":"SUM(D61:F61)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A61, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B61)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H61:J61)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B61)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B61)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A61, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B61)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A61)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B61)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L61:N61)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A61, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B61)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A61,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B61)/SprintZLen)*N$9","v":0},240,240,40]
["Client","Test Lead",{"$f":"SUM(D62:F62)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A62, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B62)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H62:J62)/'Calculations Page'!$C$6,0)","v":1},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B62)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B62)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":40},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A62, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B62)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A62)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B62)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L62:N62)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A62, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B62)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A62,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B62)/SprintZLen)*N$9","v":0},240,240,40]
["Client","Tester",{"$f":"SUM(D63:F63)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A63, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B63)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H63:J63)/'Calculations Page'!$C$6,0)","v":2},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B63)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":80},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B63)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":80},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A63, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B63)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A63)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B63)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L63:N63)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A63, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B63)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A63,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B63)/SprintZLen)*N$9","v":0},160,160,80]
["Client","Business Architect",{"$f":"SUM(D64:F64)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A64, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B64)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H64:J64)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B64)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B64)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A64, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B64)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A64)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B64)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L64:N64)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A64, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B64)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A64,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B64)/SprintZLen)*N$9","v":0},160,160,0]
["Client","System Architect",{"$f":"SUM(D65:F65)/'Calculations Page'!$C$5","v":1},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/Sprint0Len)*D$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/Sprint0Len)*E$9","v":40},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A65, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B65)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H65:J65)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B65)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B65)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A65, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B65)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A65)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B65)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L65:N65)/'Calculations Page'!$C$7","v":1},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/SprintZLen)*L$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/SprintZLen)*M$9","v":40},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A65, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B65)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A65,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B65)/SprintZLen)*N$9","v":0},160,160,0]
["Client","Deployment Architect",{"$f":"SUM(D66:F66)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A66, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B66)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H66:J66)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B66)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B66)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A66, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B66)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A66)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B66)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L66:N66)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A66, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B66)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A66,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B66)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Client","Associate System Architect",{"$f":"SUM(D67:F67)/'Calculations Page'!$C$5","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/Sprint0Len)*D$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/Sprint0Len)*E$9","v":0},{"$f":"(SUMIFS('Sprint-Prepare'!$E$12:$E$23,'Sprint-Prepare'!$C$12:$C$23,'Rapid Delivery Planning'!$A67, 'Sprint-Prepare'!$D$12:$D$23,'Rapid Delivery Planning'!$B67)*'Sprint-Prepare'!$D$6/'Sprint-Prepare'!$D$4+ SUMIFS('Consulting Services'!$E$9:$E$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/Sprint0Len)*F$9","v":0},{"$f":"IFERROR(SUM(H67:J67)/'Calculations Page'!$C$6,0)","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B67)*(Sprint1NSvc='Rapid Delivery Planning'!H$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*H$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B67)*(Sprint1NSvc='Rapid Delivery Planning'!I$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*I$9","v":0},{"$f":"(SUMIFS('Sprint 1-Sprint N'!$E$12:$E$24,'Sprint 1-Sprint N'!$C$12:$C$24,'Rapid Delivery Planning'!$A67, 'Sprint 1-Sprint N'!$D$12:$D$24,'Rapid Delivery Planning'!$B67)*'Sprint 1-Sprint N'!$D$6/'Sprint 1-Sprint N'!$D$4 + SUMPRODUCT(('Consulting Services'!$C$9:$C$14='Rapid Delivery Planning'!$A67)*('Consulting Services'!$D$9:$D$14='Rapid Delivery Planning'!$B67)*(Sprint1NSvc='Rapid Delivery Planning'!J$5)*('Consulting Services'!$F$9:$H$14))/Sprint1NLen)*J$9","v":0},{"$f":"SUM(L67:N67)/'Calculations Page'!$C$7","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/SprintZLen)*L$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/SprintZLen)*M$9","v":0},{"$f":"(SUMIFS('Sprint-Z Hardening'!$E$12:$E$22,'Sprint-Z Hardening'!$C$12:$C$22,'Rapid Delivery Planning'!$A67, 'Sprint-Z Hardening'!$D$12:$D$22,'Rapid Delivery Planning'!$B67)*'Sprint-Z Hardening'!$D$6/'Sprint-Z Hardening'!$D$4 + SUMIFS('Consulting Services'!$I$9:$I$14,'Consulting Services'!$C$9:$C$14,'Rapid Delivery Planning'!$A67,'Consulting Services'!$D$9:$D$14,'Rapid Delivery Planning'!$B67)/SprintZLen)*N$9","v":0},0,"Hide",0]
["Weekly Subtotal",null,{"$f":"SUM(C10:C67)","v":10},{"$f":"SUM(D11:D67)","v":400},{"$f":"SUM(E11:E67)","v":400},{"$f":"SUM(F11:F67)","v":0},{"$f":"SUM(G10:G67)","v":10.5},{"$f":"SUM(H11:H67)","v":420},{"$f":"SUM(I11:I67)","v":420},{"$f":"SUM(J11:J67)","v":0},{"$f":"SUM(K10:K67)","v":8.5},{"$f":"SUM(L11:L67)","v":340},{"$f":"SUM(M11:M67)","v":340},{"$f":"SUM(N11:N67)","v":0},{"$f":"SUM(O11:O67)","v":2320},{"$f":"O68","v":2320},{"$f":"SUM(Q11:Q67)","v":420}]
["Sprint Total",null,null,{"$f":"SUM(D68:F68)","v":800},null,null,null,{"$f":"SUM($H$68:$J$68)","v":840},null,null,null,{"$f":"SUM(L68:N68)","v":680},null,null,null,{"$f":"O68","v":2320},{"$f":"P68","v":2320}]

{"sheet":"Calculations Page","index":19,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,"BRE Factor:",{"$f":"IF('Scrum Summary'!C6 = \"BRE\",0,1)","v":1}]
[]
[]
[null,"Sprint0MaxBill",{"$f":"'Sprint-Prepare'!D5*'Sprint-Prepare'!D6","v":80}]
[null,"Sprint1NMaxBill",{"$f":"'Sprint 1-Sprint N'!D5*'Sprint 1-Sprint N'!D6*NumSprints","v":80}]
[null,"SprintZMaxBill",{"$f":"'Sprint-Z Hardening'!D5*'Sprint-Z Hardening'!D6","v":80}]
[null,"Total",{"$f":"SUM(C5:C7)","v":240}]
[]
[]
[]
[null,"Sprint",null,"Duration (wks)","Partial Sprint Adj"]
[null,"Sprint-Initiate",0,{"$f":"'Scrum Summary'!G15","v":2},{"$f":"IFERROR(IF(AND(VLOOKUP(B13,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"Sprint 1 - N",{"$f":" SUM(C13:D13)","v":2},{"$f":"IF(RDFlag=\"Y\", 0, 'Scrum Summary'!G16)","v":2},{"$f":"IFERROR(IF(AND(VLOOKUP(B14,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R1",{"$f":" SUM(C14:D14)","v":4},{"$f":"IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U43>0), 'Sprint 1-Sprint N'!U43*Sprint1NLen,0),0)-E15","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B15,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R2",{"$f":" SUM(C15:D15)","v":4},{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U44>0), 'Sprint 1-Sprint N'!U44*Sprint1NLen,0),0)-D15,0)-E16","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B16,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R3",{"$f":" SUM(C16:D16)","v":4},{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U45>0), 'Sprint 1-Sprint N'!U45*Sprint1NLen,0),0)-SUM(D$15:D16),0)-E17","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B17,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R4",{"$f":" SUM(C17:D17)","v":4},{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U46>0), 'Sprint 1-Sprint N'!U46*Sprint1NLen,0),0)-SUM(D$15:D17),0)-E18","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B18,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R5",{"$f":" SUM(C18:D18)","v":4},{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U47>0), 'Sprint 1-Sprint N'!U47*Sprint1NLen,0),0)-SUM(D$15:D18),0)-E19","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B19,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R6",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U48>0), 'Sprint 1-Sprint N'!U48*Sprint1NLen,0),0)-SUM(D$15:D19),0)-E20","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B20,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R7",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U49>0), 'Sprint 1-Sprint N'!U49*Sprint1NLen,0),0)-SUM(D$15:D20),0)-E21","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B21,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R8",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U50>0), 'Sprint 1-Sprint N'!U50*Sprint1NLen,0),0)-SUM(D$15:D21),0)-E22","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B22,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R9",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U51>0), 'Sprint 1-Sprint N'!U51*Sprint1NLen,0),0)-SUM(D$15:D22),0)-E23","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B23,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R10",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U52>0), 'Sprint 1-Sprint N'!U52*Sprint1NLen,0),0)-SUM(D$15:D23),0)-E24","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B24,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"R11",4,{"$f":"MAX(IFERROR(IF(AND(RDFlag = \"Y\", 'Sprint 1-Sprint N'!U53>0), 'Sprint 1-Sprint N'!U53*Sprint1NLen,0),0)-SUM(D$15:D24),0)-E25","v":0},{"$f":"IFERROR(IF(AND(VLOOKUP(B25,'Sprint 1-Sprint N'!$C$43:$G$53,5,0)=\"Sprint-Z\", RDFlag =\"Y\"), $E$26,0),0)","v":0}]
[null,"Sprint-Z Hardening",{"$f":" SUM(C25:D25)","v":4},{"$f":"'Scrum Summary'!G17","v":2},{"$f":"(NumSprints- TRUNC(NumSprints))*Sprint1NLen","v":0}]
[null,null,null,{"$f":"SUM(DurationCol)","v":6}]

{"sheet":"DropDowns","index":20,"n_rows":33,"n_cols":26,"rows_kept":33,"cut":false,"hidden":true,"merged":[]}
[]
["Item Maturity",null,"Case Item Types",null,"Work Effort Resource Roles","Design","Build","Test",null,"Scrum Roles",null,"Resource Source",null,"Staffing",null,"PRPC Version",null,"Project Lead",null,"Consulting Services",null,"Tab Order",null,"Sprint-0 Item Types",null,"Complexity"]
["<Select>",null,"<Select>",null,"<Select>",{"$f":"IFERROR(VLOOKUP(DropDowns!$E3,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E3,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E3,Table2[],4,0),0)","v":0},null,"<Select>",null,"<Select>",null,"<Select>",null,"<Select>",null,"<Select>",null,"<Select a Service>",null,{"$f":"MID(CELL(\"filename\",'Scrum Summary'!$A$1),FIND(\"]\",CELL(\"filename\",'Scrum Summary'!$A$1))+1,255)","v":"Scrum Summary"},null,"<Select>",null,"<Select>"]
["New",null,"- CASE TYPE SECTION -",null,"Practice Leader",{"$f":"IFERROR(VLOOKUP(DropDowns!$E4,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E4,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E4,Table2[],4,0),0)","v":0},null,"Scrum Master",null,"Pega",null,"Pega ",null,8.6,null,"Pega Led / Pega Powered",null,"Application Governance",null,{"$f":"MID(CELL(\"filename\",'Sprint-Prepare'!$A$1),FIND(\"]\",CELL(\"filename\",'Sprint-Prepare'!$A$1))+1,255)","v":"Sprint-Prepare"},null,"- SECTION HEADER -",null,"OOTB"]
["Extend",null,"Case Type",null,"Project Delivery Leader",{"$f":"IFERROR(VLOOKUP(DropDowns!$E5,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E5,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E5,Table2[],4,0),0)","v":0},null,"Team Member",null,"Client",null,"Client ",null,8.5,null,"Pega Led / Partner Powered",null,"Delivery Excellence Workshop (DEW)",null,{"$f":"MID(CELL(\"filename\",'Sprint 1-Sprint N'!$A$1),FIND(\"]\",CELL(\"filename\",'Sprint 1-Sprint N'!$A$1))+1,255)","v":"Sprint 1-Sprint N"},null,"Initiate Task",null,"Low"]
["OOB (Existing)",null,"Stage",null,"(L/S) Business Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E6,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E6,Table2[],3,0),0)","v":0.1},{"$f":"IFERROR(VLOOKUP(DropDowns!$E6,Table2[],4,0),0)","v":0.1},null,"Other (non-Dev)",null,"Partner",null,"Partner ",null,8.4,null,"Partner Led ",null,"Deployment",null,{"$f":"MID(CELL(\"filename\",'Sprint-Z Hardening'!$A$1),FIND(\"]\",CELL(\"filename\",'Sprint-Z Hardening'!$A$1))+1,255)","v":"Sprint-Z Hardening"},null,"Infrastructure Task",null,"Medium"]
[null,null,"- FEATURE SECTION -",null,"Lead System Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E7,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E7,Table2[],3,0),0)","v":0.2},{"$f":"IFERROR(VLOOKUP(DropDowns!$E7,Table2[],4,0),0)","v":0},null,null,null,null,null,"Pega / Client ",null,8.3000000000000007,null,"CoProduction",null,"Design Review",null,{"$f":"MID(CELL(\"filename\",'Sprint-Prepare Task Details'!$A$1),FIND(\"]\",CELL(\"filename\",'Sprint-Prepare Task Details'!$A$1))+1,255)","v":"Sprint-Prepare Task Details"},null,null,null,"High"]
[null,null,"Epic",null,"(Sr) System Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E8,Table2[],2,0),0)","v":0.2},{"$f":"IFERROR(VLOOKUP(DropDowns!$E8,Table2[],3,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E8,Table2[],4,0),0)","v":0},null,null,null,null,null,"Client / Partner ",null,8.1999999999999993,null,"Pega Led / Client Powered",null,"Implementation Meth Review",null,{"$f":"MID(CELL(\"filename\",'CaseFeature Details'!$A$1),FIND(\"]\",CELL(\"filename\",'CaseFeature Details'!$A$1))+1,255)","v":"CaseFeature Details"},null,null,null,"Complex"]
[null,null,"User Story",null,"Experience Designer",{"$f":"IFERROR(VLOOKUP(DropDowns!$E9,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E9,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E9,Table2[],4,0),0)","v":0.2},null,null,null,null,null,"Pega / Partner ",null,8.1,null,"Staff Aug",null,"Installation Setup",null,{"$f":"MID(CELL(\"filename\",ReportsCorr!$A$1),FIND(\"]\",CELL(\"filename\",ReportsCorr!$A$1))+1,255)","v":"ReportsCorr"}]
[null,null,null,null,"Lead Robotics BA",{"$f":"IFERROR(VLOOKUP(DropDowns!$E10,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E10,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E10,Table2[],4,0),0)","v":0.2},null,null,null,null,null,"Pega / Client / Partner ",null,7.4,null,"Pega Advisory Services",null,"Load Testing Level-1",null,{"$f":"MID(CELL(\"filename\",Interfaces!$A$1),FIND(\"]\",CELL(\"filename\",Interfaces!$A$1))+1,255)","v":"Interfaces"}]
[null,null,null,null,"Lead Robotics SA",{"$f":"IFERROR(VLOOKUP(DropDowns!$E11,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E11,Table2[],3,0),0)","v":0.2},{"$f":"IFERROR(VLOOKUP(DropDowns!$E11,Table2[],4,0),0)","v":0},null,null,null,null,null,null,null,7.3,null,null,null,"Performance Review/Tuning Level-1",null,{"$f":"MID(CELL(\"filename\",CDH!$A$1),FIND(\"]\",CELL(\"filename\",CDH!$A$1))+1,255)","v":"CDH"}]
[null,null,null,null,"(Sr) Robotics SA",{"$f":"IFERROR(VLOOKUP(DropDowns!$E12,Table2[],2,0),0)","v":0.2},{"$f":"IFERROR(VLOOKUP(DropDowns!$E12,Table2[],3,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E12,Table2[],4,0),0)","v":0},null,null,null,null,null,null,null,7.2,null,null,null,"Production Readiness Assessment",null,"Sprint-Z Hardening Details"]
[null,null,null,null,"Lead Decisioning Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E13,Table2[],2,0),0)","v":0.4},{"$f":"IFERROR(VLOOKUP(DropDowns!$E13,Table2[],3,0),0)","v":0.4},{"$f":"IFERROR(VLOOKUP(DropDowns!$E13,Table2[],4,0),0)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,"Usability Reviews",null,{"$f":"MID(CELL(\"filename\",'Consulting Services'!$A$1),FIND(\"]\",CELL(\"filename\",'Consulting Services'!$A$1))+1,255)","v":"Consulting Services"}]
[null,null,null,null,"Sr. Decisioning Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E14,Table2[],2,0),0)","v":0.2},{"$f":"IFERROR(VLOOKUP(DropDowns!$E14,Table2[],3,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E14,Table2[],4,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"User Experience Design / Config Srvs",null,{"$f":"MID(CELL(\"filename\",'Scrum Summary'!$A$1),FIND(\"]\",CELL(\"filename\",'Scrum Summary'!$A$1))+1,255)","v":"Scrum Summary"}]
[null,null,null,null,"Mktg & Dec Bus Consultant",{"$f":"IFERROR(VLOOKUP(DropDowns!$E15,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E15,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E15,Table2[],4,0),0)","v":0.2}]
[null,null,null,null,"Product Owner",{"$f":"IFERROR(VLOOKUP(DropDowns!$E16,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E16,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E16,Table2[],4,0),0)","v":0}]
[null,null,null,null,"Test Lead",{"$f":"IFERROR(VLOOKUP(DropDowns!$E17,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E17,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E17,Table2[],4,0),0)","v":1}]
[null,null,null,null,"Tester",{"$f":"IFERROR(VLOOKUP(DropDowns!$E18,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E18,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E18,Table2[],4,0),0)","v":1}]
[null,null,null,null,"Business Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E19,Table2[],2,0),0)","v":0.8},{"$f":"IFERROR(VLOOKUP(DropDowns!$E19,Table2[],3,0),0)","v":0.1},{"$f":"IFERROR(VLOOKUP(DropDowns!$E19,Table2[],4,0),0)","v":0.1}]
[null,null,null,null,"System Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E20,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E20,Table2[],3,0),0)","v":1},{"$f":"IFERROR(VLOOKUP(DropDowns!$E20,Table2[],4,0),0)","v":0}]
[null,null,null,null,"Deployment Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E21,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E21,Table2[],3,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E21,Table2[],4,0),0)","v":0}]
[null,null,null,null,"Associate System Architect",{"$f":"IFERROR(VLOOKUP(DropDowns!$E22,Table2[],2,0),0)","v":0},{"$f":"IFERROR(VLOOKUP(DropDowns!$E22,Table2[],3,0),0)","v":1},{"$f":"IFERROR(VLOOKUP(DropDowns!$E22,Table2[],4,0),0)","v":0}]
[]
[]
[]
[]
[]
[]
["Unique List of MLPs",null,"List of MLPs"]
[{"$f":"_xlfn.UNIQUE(_xlfn.ANCHORARRAY(C30))","v":""},null,{"$f":"IF(ISBLANK(_xlfn._xlws.SORT(MLPList,1,1)), \"\", _xlfn._xlws.SORT(MLPList,1,1))","v":""}]
[null,null,""]
[null,null,""]
[null,null,""]

{"sheet":"Work Effort","index":21,"n_rows":20,"n_cols":10,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Work Effort Resource Roles","Design","Build","Test",null,null,"Type","Design","Build","Test"]
["Practice Leader",0,0,0,null,null,"CaseFeatures",0.3,0.4,0.3]
["Project Delivery Leader",0,0,0,null,null,"Reports",0.04,0.8,0.16]
["(L/S) Business Architect",0.8,0.1,0.1,null,null,"Interfaces",0.3,0.4,0.3]
["Lead System Architect",0.8,0.2,0,null,null,"Marketing",0.25,0.5,0.25]
["(Sr) System Architect",0.2,0.8,0]
["Experience Designer",0.8,0,0.2]
["Lead Robotics BA",0.8,0,0.2]
["Lead Robotics SA",0.8,0.2,0]
["(Sr) Robotics SA",0.2,0.8,0]
["Lead Decisioning Architect",0.4,0.4,0.2]
["Sr. Decisioning Architect",0.2,0.8,0]
["Mktg & Dec Bus Consultant",0.8,0,0.2]
["Product Owner",0,0,0]
["Test Lead",0,0,1]
["Tester",0,0,1]
["Business Architect",0.8,0.1,0.1]
["System Architect",0,1,0]
["Deployment Architect",0,0,0]
["Associate System Architect",0,1,0]

{"sheet":"DataExtract","index":22,"n_rows":61,"n_cols":26,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["Client/Organization"]
["Project"]
[]
["Area","Grouping"]
["AP ID"]
["AP Mode",null,"{"]
["AP Label"]
[]
["WT/UC Section",24,"Name","Item Maturity","Type","Complexity","Release","Iteration","Web","Call Center","Mobile","Blank","Other "]
["WT/UC Section",1,"FG SKU DATA COLLECTION E2E",null,"- CASE TYPE SECTION -"]
["WT/UC Section",1,"Begin data collection","Extend","Stage","High","MLP 1",null,"X"]
["WT/UC Section",1,"Data sales/plant data capture","Extend","Stage","Medium","MLP 2",null,"X"]
["WT/UC Section",1,"Production creation","Extend","Stage","Medium","MLP n",null,"X"]
["WT/UC Section",1,"MARKETING TEXT COLLECTION",null,"- CASE TYPE SECTION -"]
["WT/UC Section",1,"Produce Copy","Extend","Stage","OOTB","MLP n",null,"X"]
["WT/UC Section",1,"Product Copy Review","Extend","Stage","OOTB","MLP n",null,"X"]
["WT/UC Section",1,"PROJECT INITIATION",null,"- CASE TYPE SECTION -"]
["WT/UC Section",1,"Create SKU level data collection","Extend","Stage","Low","MLP 1",null,"X"]
["WT/UC Section",1,"Initiate data collection process","Extend","Stage","Medium","MLP 1",null,"X"]
["WT/UC Section",1,"FEATURES",null,"- FEATURE SECTION -"]
["WT/UC Section",1,"PDC-E2E","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Project Initiation","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Marketing Text Collection","Extend","Epic","Low","MLP n"]
["WT/UC Section",1,"E2E Data Collection","Extend","Epic","Low","Future"]
["WT/UC Section",1,"ATO Review","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"SKU Creation Logic","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Timeline Change Approvals","Extend","Epic","Medium","MLP 2"]
["WT/UC Section",1,"Placeholder for Dynamic Forms","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Placeholder for Business Rules","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Placeholder for Validation Rules","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"Lead Time Configuration Tables","Extend","Epic","Low","MLP 1"]
["WT/UC Section",1,"PCM Portal Grid","Extend","Epic","Medium","MLP 2"]
["WT/UC Section",1,"Placeholder - See Sku data from Accolade","Extend","Epic","Low","MLP 1"]
["Interfaces Section",11,"Name","Type","Complexity","Data source Exists","# Interchanges","Hrs Per Interchange","Release","Iteration","Business Impact"]
["Interfaces Section",1,"ProductListData","Service","Medium","No",null,null,"MLP 1",null,"Pega",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"ProductListData","Service","High","No",null,null,"MLP 1",null,"MDG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"RegionalLeadTime","Connector","Low","No",null,null,"MLP 1",null,"Pega",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"Compass Project Data","Service","Medium","No",null,null,"MLP 2",null,"Accolade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 2"]
["Interfaces Section",1,"SKU Data","Connector","Medium","No",null,null,"MLP 1",null,"MDG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"RDQ Data","Service","Medium","No",null,null,"MLP 2",null,"RDQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 2"]
["Interfaces Section",1,"Regional Data Managers","Connector","Low","No",null,null,"MLP 2",null,"Pega",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 2"]
["Interfaces Section",1,"Sales Org","Service","High","No",null,null,"MLP n",null,"Pega",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP n"]
["Interfaces Section",1,"Compass Project Data","Service","Medium","No",null,null,"MLP 1",null,"Accolade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"ProductListData","Connector","Low","No",null,null,"MLP 1",null,"Pega",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP 1"]
["Interfaces Section",1,"PIM","Service","Medium","No",null,null,"MLP n",null,"PIM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MLP n"]
["Reports/Corr Section",0,"Name","Type","Business Impact","Complexity","Release"]
["Reports/Corr Section",1]
["Staff Section",11,"Scrum Role","Source","Role","Part Time %","Productivity","Allocation"]
["Staff Section",1,"Scrum Master","Pega","Project Delivery Leader",{"$f":"1*Sprint1NDays","v":10},1,0]
["Staff Section",1,"Team Member","Pega","(L/S) Business Architect",10,1,1]
["Staff Section",1,"Team Member","Pega","Lead System Architect",10,1,1]
["Staff Section",1,"Team Member","Pega","(Sr) System Architect",10,1,1]
["Staff Section",1,"Team Member","Pega","(Sr) System Architect",10,1,1]
["Staff Section",1,"Team Member","Pega","(Sr) System Architect",10,1,1]
["Staff Section",1,"Team Member","Pega","Experience Designer",{"$f":"0.5*Sprint1NDays","v":5},1,1]
["Staff Section",1,"Other (non-Dev)","Client","Product Owner",{"$f":"1*Sprint1NDays","v":10},1,0]
["Staff Section",1,"Team Member","Client","Test Lead",{"$f":"1*Sprint1NDays","v":10},1,1]
["Staff Section",1,"Team Member","Client","Tester",{"$f":"1*Sprint1NDays","v":10},1,1]
["Staff Section",1,"Team Member","Client","Tester",{"$f":"1*Sprint1NDays","v":10},1,1]
["Other Section",1,"Parameter","Percent"]
["Other Section",1,"Data Conversion: Low",0.1]

{"sheet":"EZS Data","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"ResourceAndOther","index":24,"n_rows":31,"n_cols":13,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,0,0,5],[17,0,17,5]]}
["Co-production"]
["Scrum Role","Source","Role","Part Time %","Productivity","Allocation",null,null,"Attributes","Values","Vlookup ID","Parameter","% increase"]
["Scrum Master","Pega","Project Delivery Leader",1,1,0,null,null,"Delivery","Waterfall/Other","Delivery:Waterfall/Other","Non Scrum",0.2]
["Team Member","Pega","(L/S) Business Architect",1,1,0.5,null,null,"Scrum maturity","Low","Scrum maturity:2","Scrum maturity: Low",7.4999999999999997E-2]
["Team Member","Pega","Lead System Architect",1,1,0.5,null,null,"Scrum maturity","Medium","Scrum maturity:3","Scrum maturity: Medium",0.15]
["Team Member","Pega","(Sr) System Architect",1,1,1,null,null,"Environment","New on Prem","Environment:New on Prem","New On-Prem implementation",0.1]
["Team Member","Pega","(Sr) System Architect",1,1,1,null,null,"Organization complexity","High","Organization complexity:4","Highly Regulated or Complex Company",0.2]
["Team Member","Pega","Experience Designer",0.5,1,1,null,null,"Data import effort","Low","Data import effort:2","Data Conversion: Low",0.1]
["Other (non-Dev)","Client","Product Owner",1,1,0,null,null,"Data import effort","Medium","Data import effort:3","Data Conversion: Medium",0.2]
["Team Member","Client","Test Lead",1,1,1,null,null,"Data import effort","High","Data import effort:4","Data Conversion: High",0.3]
["Team Member","Client","Tester",1,1,1]
["Team Member","Client","Tester",1,1,1]
["Team Member","Client","Business Architect",1,0.4,1,null,null,null,"Complexity","Weight","Complexity2"]
["Team Member","Client","System Architect",1,0.4,1,null,null,null,"OOTB",1,"OOTB"]
["Team Member","Client","System Architect",1,0.4,1,null,null,null,"Low",2,"Low"]
[{"$f":"COUNTA(Table4[Scrum Role])","v":13},null,null,null,null,null,null,null,null,"Medium",3,"Medium"]
[null,null,null,null,null,null,null,null,null,"High",4,"High"]
["Non Co-production",null,null,null,null,null,null,null,null,"Complex",5,"Complex"]
["Scrum Role","Source","Role","Part Time %","Productivity","Allocation"]
["Scrum Master","Pega","Project Delivery Leader",1,1,0]
["Team Member","Pega","(L/S) Business Architect",1,1,1]
["Team Member","Pega","Lead System Architect",1,1,1]
["Team Member","Pega","(Sr) System Architect",1,1,1]
["Team Member","Pega","(Sr) System Architect",1,1,1]
["Team Member","Pega","(Sr) System Architect",1,1,1]
["Team Member","Pega","Experience Designer",0.5,1,1]
["Other (non-Dev)","Client","Product Owner",1,1,0]
["Team Member","Client","Test Lead",1,1,1]
["Team Member","Client","Tester",1,1,1]
["Team Member","Client","Tester",1,1,1]
[{"$f":"COUNTA(Table5[Scrum Role])","v":11}]