{"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":33,"n_cols":25,"rows_kept":33,"flags":["formulas_cached_only"]}
[]
["EFT Nomination Change Requirements 2010"]
[]
["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"]
["EFTCS2010.04","Account Locking",0.2,0.1,0.2,0,1.5,0,0.1,0.5,0.2,0.3,0.5,{"v":0.18000000000000002,"d":"0.2"},0.5,{"v":4.28,"d":"4.3"},1,{"v":4.28,"d":"4.3"},{"v":3745,"d":"£3,745"},{"v":3745,"d":"£3,745"},{"v":4,"d":"4.0"},{"v":3500,"d":"£3,500.0"},0.30000000000000004,{"v":3.2800000000000002,"d":"3.3"},{"v":0.41999999999999993,"d":"0.4"}]
[]
["EFTCS2010.06","Multiple Contracts:"]
[null,"Contracts",0.5,0.3,0.5,0,2,0,0.5,0.5,0.2,0.5,0.5,{"v":0,"d":"0.0"},0.5,{"v":6,"d":"6.0"},1,{"v":6,"d":"6.0"},{"v":5250,"d":"£5,250"},{"v":5250,"d":"£5,250"},{"v":6,"d":"6.0"},{"v":5250,"d":"£5,250.0"},0.8,4.2,{"v":1,"d":"1.0"}]
[null,"Nominations",0.5,0.3,0.5,0,2,0,0.3,0.5,0.2,0.3,0.5,{"v":0,"d":"0.0"},{"v":1,"d":"1.0"},6.1,1,6.1,{"v":5337.5,"d":"£5,338"},{"v":5337.5,"d":"£5,338"},{"v":6,"d":"6.0"},{"v":5250,"d":"£5,250.0"},0.8,4.3,{"v":0.9000000000000004,"d":"0.9"}]
[null,"Confirmations",1,0.5,0.5,0,4,0,0,0.5,0.2,0.3,1.5,{"v":0,"d":"0.0"},{"v":2,"d":"2.0"},10.5,1.5,{"v":15.75,"d":"15.8"},{"v":9187.5,"d":"£9,188"},{"v":13781.25,"d":"£13,781"},{"v":16,"d":"16.0"},{"v":14000,"d":"£14,000.0"},1.5,{"v":8,"d":"8.0"},6.5]
[null,"Interruptions",0.5,0.5,0.5,0,3,0,0.5,0.5,0.2,0.3,0.5,{"v":0,"d":"0.0"},0.5,{"v":7,"d":"7.0"},{"v":1,"d":"1.0"},{"v":7,"d":"7.0"},{"v":6125,"d":"£6,125"},{"v":6125,"d":"£6,125"},{"v":7,"d":"7.0"},{"v":6125,"d":"£6,125.0"},1,{"v":5,"d":"5.0"},{"v":1,"d":"1.0"}]
[null,"Total",2.5,1.6,2,0,11,0,1.3,2,0.8,1.4000000000000001,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"v":4,"d":"4.0"},29.6,"N/A",{"v":34.85,"d":"34.9"},{"v":25900,"d":"£25,900"},{"v":30493.75,"d":"£30,494"},{"v":35,"d":"35.0"},{"v":30625,"d":"£30,625.0"},4.1,21.5,9.4]
[]
["EFTCS2010.07","View Contract Parameters",0.5,0.3,0.5,0,3,0,0,0.5,0.2,0.3,0.5,{"v":0,"d":"0.0"},0.5,6.3,{"v":1,"d":"1.0"},6.3,{"v":5512.5,"d":"£5,513"},{"v":5512.5,"d":"£5,513"},{"v":6,"d":"6.0"},{"v":5250,"d":"£5,250.0"},0.8,4.5,{"v":0.7000000000000002,"d":"0.7"}]
[]
["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"}]