{"text_format":"3","workbook":"xls","n_sheets":1,"sheets":["EFT Costings"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"EFT Costings","index":0,"n_rows":38,"n_cols":20,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
["EFT Nomination Change Requirements 2009"]
[]
["Change Identifier","Change Description","Analysis","Design","Test Plan","Unit Spec","Code Change","Metadata Changes","Database Schema Changes","Test Execution","User Documentation","Implementation","UAT Support","Proj Mgmt","Contingency","Sub Total","Risk Factor","Risk Total","Sub Total","Risk Total"]
["EFTCS2009.01","New Nomination Types",0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1,{"v":0,"d":"0.0"},{"v":0,"d":"£0"},{"v":0,"d":"£0"}]
["EFTCS2009.02","Provision of a B2B interface with external systems",0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1,{"v":0,"d":"0.0"},{"v":0,"d":"£0"},{"v":0,"d":"£0"}]
["EFTCS2009.03","Screen Usability Changes",0.3,0.3,0.2,0,2.5,0,0,0.5,0.5,0.2,0.5,{"v":0.25,"d":"0.3"},{"v":0.7875,"d":"0.8"},{"v":6.0375,"d":"6.0"},1,{"v":6.0375,"d":"6.0"},{"v":5282.8125,"d":"£5,283"},{"v":5282.8125,"d":"£5,283"}]
["EFTCS2009.04","Online User Registration",0.75,1,0.5,0,7.5,0,0.1,0.75,0.5,0.2,1,{"v":0.615,"d":"0.6"},{"v":1.9372499999999997,"d":"1.9"},{"v":14.852249999999998,"d":"14.9"},1.2,{"v":17.822699999999998,"d":"17.8"},{"v":12995.718749999998,"d":"£12,996"},{"v":15594.862499999997,"d":"£15,595"}]
["EFTCS2009.05","Modification to nomination template validation",0.2,0.2,0.2,0,2,0,0.1,0.5,0,0.2,0.5,{"v":0.19500000000000003,"d":"0.2"},{"v":0.6142500000000001,"d":"0.6"},{"v":4.709250000000001,"d":"4.7"},1,{"v":4.709250000000001,"d":"4.7"},{"v":4120.593750000001,"d":"£4,121"},{"v":4120.593750000001,"d":"£4,121"}]
["EFTCS2009.06","Modification to multi-day nominations",0.3,0.3,0.2,0,3,0,0.1,0.3,0.2,0.2,1,{"v":0.28,"d":"0.3"},{"v":0.8820000000000001,"d":"0.9"},{"v":6.7620000000000005,"d":"6.8"},1.1,{"v":7.438200000000001,"d":"7.4"},{"v":5916.75,"d":"£5,917"},{"v":6508.425000000001,"d":"£6,508"}]
["EFTCS2009.07","SMS Messaging",0.3,0.3,0.3,0,3.5,0,0.1,0.3,0.2,0.2,0.2,{"v":0.27,"d":"0.3"},{"v":0.8504999999999999,"d":"0.9"},{"v":6.5205,"d":"6.5"},1,{"v":6.5205,"d":"6.5"},{"v":5705.4375,"d":"£5,705"},{"v":5705.4375,"d":"£5,705"}]
["EFTCS2009.08","Nomination Energy Calculations",0.2,0.2,0.2,0,3,0,0,0.3,0.2,0.2,0.5,{"v":0.24,"d":"0.2"},{"v":0.756,"d":"0.8"},{"v":5.796,"d":"5.8"},1,{"v":5.796,"d":"5.8"},{"v":5071.5,"d":"£5,072"},{"v":5071.5,"d":"£5,072"}]
["EFTCS2009.09","Modification to the view nomination screen",0,0,0,0,0.1,0,0,0,0.1,0.1,0.1,{"v":0.020000000000000004,"d":"0.0"},{"v":0.063,"d":"0.1"},{"v":0.48300000000000004,"d":"0.5"},1,{"v":0.48300000000000004,"d":"0.5"},{"v":422.62500000000006,"d":"£423"},{"v":422.62500000000006,"d":"£423"}]
["EFTCS2009.10","Numeric Formatting",0.3,0.5,0.5,0,5,0,0,0.5,0,0.3,1.5,{"v":0.43,"d":"0.4"},{"v":1.3544999999999998,"d":"1.4"},{"v":10.3845,"d":"10.4"},1.2,{"v":12.4614,"d":"12.5"},{"v":9086.4375,"d":"£9,086"},{"v":10903.724999999999,"d":"£10,904"}]
["EFTCS2009.11","Modify message subscriptions for a user",0,0,0,0,0.1,0,0,0,0.1,0.1,0.1,{"v":0.020000000000000004,"d":"0.0"},{"v":0.063,"d":"0.1"},{"v":0.48300000000000004,"d":"0.5"},1,{"v":0.48300000000000004,"d":"0.5"},{"v":422.62500000000006,"d":"£423"},{"v":422.62500000000006,"d":"£423"}]
["EFTCS2009.12","Interface Update",0,0,0,0,0,0,0,0,0,0,0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},1,{"v":0,"d":"0.0"},{"v":0,"d":"£0"},{"v":0,"d":"£0"}]
[{"$nulls":13},{"v":2.3200000000000003,"d":"2.3"},{"v":7.308,"d":"7.3"},{"v":56.028,"d":"56.0"},null,{"v":61.75154999999999,"d":"61.8"},{"v":49024.5,"d":"£49,025"},{"v":54032.60625,"d":"£54,033"}]
[]
[]
[]
["Analysis","Agree reqts, detailed impact analysis and update and agree FDS"]
["Design","Mapping FDS changes into db schema, metadata and code components"]
["Test Plan","Unit test plan based on FDS - includes test data and cases"]
["Unit Spec","Generally not required as FDS will be used"]
["Code Change","All changes"]
["Metadata Changes","Base data changes to implement differences to rules"]
["Database Schema Changes","Designer updates plus scripts"]
["Test Execution","By other resource, not original developer"]
["User Documentation","Modification to the current user guide in English only"]
["Implementation","Installation scripts and applying to UAT"]
["Project Mgmt","Project management effort"]
["Contingency","Allowing for the Hungarian factor"]
["Risk Factor","Risk that GL have failed to assess the impacts correct in the indicative costing"]
[]
["Constants"]
["PM Effort",{"v":0.05,"d":"5%"}]
["Contingency",{"v":0.15,"d":"15%"}]
["Developer Day Rate",{"v":875,"d":"£875"}]