{"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":25,"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","Rounded","Rounded Total","A&D","Dev","Testing"]
["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"},{"v":0,"d":"0.0"},{"v":0,"d":"£0.0"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["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"},{"v":0,"d":"0.0"},{"v":0,"d":"£0.0"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
["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":0.2625,"d":"0.3"},{"v":5.5125,"d":"5.5"},1,{"v":5.5125,"d":"5.5"},{"v":4823.4375,"d":"£4,823"},{"v":4823.4375,"d":"£4,823"},5.5,{"v":4812.5,"d":"£4,812.5"},0.6,{"v":4.2125,"d":"4.2"},{"v":0.6875,"d":"0.7"}]
["EFTCS2009.04","Online User Registration",0.75,1,0.5,0,7.5,0,0.1,0.75,0.5,0.2,0.7,0.6,{"v":0.6299999999999999,"d":"0.6"},{"v":13.229999999999997,"d":"13.2"},1.2,{"v":15.875999999999996,"d":"15.9"},{"v":11576.249999999996,"d":"£11,576"},{"v":13891.499999999996,"d":"£13,892"},{"v":16,"d":"16.0"},{"v":14000,"d":"£14,000.0"},1.75,{"v":10.229999999999997,"d":"10.2"},{"v":4.020000000000003,"d":"4.0"}]
["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":0.20475000000000004,"d":"0.2"},{"v":4.29975,"d":"4.3"},1,{"v":4.29975,"d":"4.3"},{"v":3762.2812500000005,"d":"£3,762"},{"v":3762.2812500000005,"d":"£3,762"},{"v":4,"d":"4.0"},{"v":3500,"d":"£3,500.0"},0.4,{"v":3.1997500000000003,"d":"3.2"},{"v":0.4002499999999998,"d":"0.4"}]
["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":0.29400000000000004,"d":"0.3"},{"v":6.174000000000001,"d":"6.2"},1.1,{"v":6.791400000000002,"d":"6.8"},{"v":5402.250000000001,"d":"£5,402"},{"v":5942.475000000002,"d":"£5,942"},{"v":7,"d":"7.0"},{"v":6125,"d":"£6,125.0"},0.6,{"v":5.074,"d":"5.1"},{"v":1.3260000000000005,"d":"1.3"}]
["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":0.28350000000000003,"d":"0.3"},{"v":5.9535,"d":"6.0"},1,{"v":5.9535,"d":"6.0"},{"v":5209.3125,"d":"£5,209"},{"v":5209.3125,"d":"£5,209"},{"v":6,"d":"6.0"},{"v":5250,"d":"£5,250.0"},0.6,{"v":4.753500000000001,"d":"4.8"},{"v":0.6464999999999996,"d":"0.6"}]
["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":0.252,"d":"0.3"},{"v":5.292,"d":"5.3"},1,{"v":5.292,"d":"5.3"},{"v":4630.5,"d":"£4,631"},{"v":4630.5,"d":"£4,631"},{"v":5,"d":"5.0"},{"v":4375,"d":"£4,375.0"},0.4,{"v":4.392,"d":"4.4"},{"v":0.2079999999999993,"d":"0.2"}]
["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":0.021000000000000005,"d":"0.0"},{"v":0.44100000000000006,"d":"0.4"},1,{"v":0.44100000000000006,"d":"0.4"},{"v":385.87500000000006,"d":"£386"},{"v":385.87500000000006,"d":"£386"},0.5,{"v":437.5,"d":"£437.5"},0,{"v":0.44100000000000006,"d":"0.4"},{"v":0.05899999999999994,"d":"0.1"}]
["EFTCS2009.10","Numeric Formatting",0.3,0.5,0.5,0,5,0,0,0.5,0,0.3,1.4,{"v":0.42500000000000004,"d":"0.4"},{"v":0.44625000000000004,"d":"0.4"},{"v":9.37125,"d":"9.4"},1.2,{"v":11.2455,"d":"11.2"},{"v":8199.84375,"d":"£8,200"},{"v":9839.8125,"d":"£9,840"},{"v":11,"d":"11.0"},{"v":9625,"d":"£9,625.0"},0.8,{"v":7.571249999999999,"d":"7.6"},{"v":2.62875,"d":"2.6"}]
["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":0.021000000000000005,"d":"0.0"},{"v":0.44100000000000006,"d":"0.4"},1,{"v":0.44100000000000006,"d":"0.4"},{"v":385.87500000000006,"d":"£386"},{"v":385.87500000000006,"d":"£386"},0.5,{"v":437.5,"d":"£437.5"},0,{"v":0.44100000000000006,"d":"0.4"},{"v":0.05899999999999994,"d":"0.1"}]
["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"},{"v":0,"d":"£0"},{"v":0,"d":"£0"},0,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"}]
[{"$nulls":13},{"v":2.3000000000000003,"d":"2.3"},{"v":2.415,"d":"2.4"},{"v":50.715,"d":"50.7"},null,{"v":55.852650000000004,"d":"55.9"},{"v":44375.625,"d":"£44,376"},{"v":48871.06875,"d":"£48,871"},55.5,{"v":48562.5,"d":"£48,563"},5.15,{"v":40.315,"d":"40.3"},{"v":10.035000000000004,"d":"10.0"}]
[]
[]
[]
["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":0.05,"d":"5%"}]
["Developer Day Rate",{"v":875,"d":"£875"}]