<html xmlns:o="urn:schemas-microsoft-com:office:office"
xmlns:x="urn:schemas-microsoft-com:office:excel"
xmlns="http://www.w3.org/TR/REC-html40">
<head>
<meta http-equiv=Content-Type content="text/html; charset=windows-1252">
<meta name=ProgId content=Excel.Sheet>
<meta name=Generator content="Microsoft Excel 9">
<link rel=File-List href="./Project_Estimate_files/filelist.xml">
<link rel=Edit-Time-Data href="./Project_Estimate_files/editdata.mso">
<link rel=OLE-Object-Data href="./Project_Estimate_files/oledata.mso">
<title>Software Project Estimate</title>
<!--[if gte mso 9]><xml>
<o:DocumentProperties>
<o:Subject>Estimation and Costing</o:Subject>
<o:Author>Anil Almeida</o:Author>
<o:LastAuthor>Anil</o:LastAuthor>
<o:Created>2004-09-07T04:06:39Z</o:Created>
<o:LastSaved>2004-09-09T05:57:25Z</o:LastSaved>
<o:Version>9.3821</o:Version>
</o:DocumentProperties>
<o:OfficeDocumentSettings>
<o:DownloadComponents/>
<o:LocationOfComponents HRef="file://dhcp/D/msowc.cab"/>
</o:OfficeDocumentSettings>
</xml><![endif]-->
<style>
<!--table
{mso-displayed-decimal-separator:"\.";
mso-displayed-thousand-separator:"\,";}
@page
{margin:1.0in .75in 1.0in .75in;
mso-header-margin:.5in;
mso-footer-margin:.5in;}
tr
{mso-height-source:auto;}
col
{mso-width-source:auto;}
br
{mso-data-placement:same-cell;}
.style0
{mso-number-format:General;
text-align:general;
vertical-align:bottom;
white-space:nowrap;
mso-rotate:0;
mso-background-source:auto;
mso-pattern:auto;
color:windowtext;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Arial;
mso-generic-font-family:auto;
mso-font-charset:0;
border:none;
mso-protection:locked visible;
mso-style-name:Normal;
mso-style-id:0;}
td
{mso-style-parent:style0;
padding-top:1px;
padding-right:1px;
padding-left:1px;
mso-ignore:padding;
color:windowtext;
font-size:10.0pt;
font-weight:400;
font-style:normal;
text-decoration:none;
font-family:Arial;
mso-generic-font-family:auto;
mso-font-charset:0;
mso-number-format:General;
text-align:general;
vertical-align:bottom;
border:none;
mso-background-source:auto;
mso-pattern:auto;
mso-protection:locked visible;
white-space:nowrap;
mso-rotate:0;}
.xl24
{mso-style-parent:style0;
vertical-align:top;
white-space:normal;}
.xl25
{mso-style-parent:style0;
mso-number-format:Standard;
vertical-align:top;
white-space:normal;}
.xl26
{mso-style-parent:style0;
text-align:left;
vertical-align:top;
white-space:normal;}
.xl27
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl28
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
mso-number-format:Standard;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl29
{mso-style-parent:style0;
font-size:8.0pt;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl30
{mso-style-parent:style0;
font-size:8.0pt;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
mso-number-format:Standard;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl31
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
mso-number-format:"\0022$\0022\#\,\#\#0\.00";
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl32
{mso-style-parent:style0;
font-size:8.0pt;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
mso-number-format:"\0022$\0022\#\,\#\#0\.00";
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl33
{mso-style-parent:style0;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl34
{mso-style-parent:style0;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
mso-number-format:Standard;
text-align:left;
vertical-align:top;
white-space:normal;
padding-left:12px;
mso-char-indent-count:1;}
.xl35
{mso-style-parent:style0;
font-size:8.0pt;
vertical-align:top;
white-space:normal;}
.xl36
{mso-style-parent:style0;
font-size:8.0pt;
mso-number-format:Standard;
vertical-align:top;
white-space:normal;}
.xl37
{mso-style-parent:style0;
font-size:8.0pt;
text-align:left;
vertical-align:top;
white-space:normal;}
.xl38
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:Arial, sans-serif;
mso-font-charset:0;
vertical-align:top;
white-space:normal;}
.xl39
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:Arial, sans-serif;
mso-font-charset:0;
text-align:right;
vertical-align:top;
white-space:normal;}
.xl40
{mso-style-parent:style0;
font-size:8.0pt;
font-weight:700;
font-family:Arial, sans-serif;
mso-font-charset:0;
mso-number-format:Standard;
vertical-align:top;
white-space:normal;}
.xl41
{mso-style-parent:style0;
font-size:8.0pt;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:center;
vertical-align:top;
white-space:normal;}
.xl42
{mso-style-parent:style0;
text-align:center;
vertical-align:top;
white-space:normal;}
.xl43
{mso-style-parent:style0;
font-size:18.0pt;
font-weight:700;
text-decoration:underline;
text-underline-style:single;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:center;
vertical-align:top;
white-space:normal;}
.xl44
{mso-style-parent:style0;
font-size:16.0pt;
font-weight:700;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:center;
vertical-align:top;
white-space:normal;}
.xl45
{mso-style-parent:style0;
font-size:14.0pt;
font-weight:700;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:center;
vertical-align:middle;
white-space:normal;}
.xl46
{mso-style-parent:style0;
font-size:8.0pt;
font-family:"Palatino Linotype", serif;
mso-font-charset:0;
text-align:left;
vertical-align:top;
white-space:normal;}
-->
</style>
<!--[if gte mso 9]><xml>
<x:ExcelWorkbook>
<x:ExcelWorksheets>
<x:ExcelWorksheet>
<x:Name>Abstract</x:Name>
<x:WorksheetOptions>
<x:Print>
<x:ValidPrinterInfo/>
<x:HorizontalResolution>600</x:HorizontalResolution>
<x:VerticalResolution>600</x:VerticalResolution>
</x:Print>
<x:Selected/>
<x:Panes>
<x:Pane>
<x:Number>3</x:Number>
<x:ActiveRow>22</x:ActiveRow>
<x:ActiveCol>4</x:ActiveCol>
</x:Pane>
</x:Panes>
<x:ProtectContents>False</x:ProtectContents>
<x:ProtectObjects>False</x:ProtectObjects>
<x:ProtectScenarios>False</x:ProtectScenarios>
</x:WorksheetOptions>
</x:ExcelWorksheet>
<x:ExcelWorksheet>
<x:Name>Sheet2</x:Name>
<x:WorksheetOptions>
<x:ProtectContents>False</x:ProtectContents>
<x:ProtectObjects>False</x:ProtectObjects>
<x:ProtectScenarios>False</x:ProtectScenarios>
</x:WorksheetOptions>
</x:ExcelWorksheet>
<x:ExcelWorksheet>
<x:Name>Sheet3</x:Name>
<x:WorksheetOptions>
<x:ProtectContents>False</x:ProtectContents>
<x:ProtectObjects>False</x:ProtectObjects>
<x:ProtectScenarios>False</x:ProtectScenarios>
</x:WorksheetOptions>
</x:ExcelWorksheet>
</x:ExcelWorksheets>
<x:WindowHeight>9345</x:WindowHeight>
<x:WindowWidth>15180</x:WindowWidth>
<x:WindowTopX>120</x:WindowTopX>
<x:WindowTopY>60</x:WindowTopY>
<x:TabRatio>530</x:TabRatio>
<x:ProtectStructure>False</x:ProtectStructure>
<x:ProtectWindows>False</x:ProtectWindows>
</x:ExcelWorkbook>
</xml><![endif]-->
</head>
<body link=blue vlink=purple class=xl24>
<table x:str border=0 cellpadding=0 cellspacing=0 width=1461 style='border-collapse:
collapse;table-layout:fixed;width:1098pt'>
<col class=xl24 width=50 style='mso-width-source:userset;mso-width-alt:1828;
width:38pt'>
<col class=xl24 width=177 style='mso-width-source:userset;mso-width-alt:6473;
width:133pt'>
<col class=xl24 width=47 style='mso-width-source:userset;mso-width-alt:1718;
width:35pt'>
<col class=xl24 width=70 style='mso-width-source:userset;mso-width-alt:2560;
width:53pt'>
<col class=xl24 width=81 style='mso-width-source:userset;mso-width-alt:2962;
width:61pt'>
<col class=xl24 width=77 style='mso-width-source:userset;mso-width-alt:2816;
width:58pt'>
<col class=xl25 width=69 style='mso-width-source:userset;mso-width-alt:2523;
width:52pt'>
<col class=xl25 width=92 style='mso-width-source:userset;mso-width-alt:3364;
width:69pt'>
<col class=xl26 width=222 style='mso-width-source:userset;mso-width-alt:8118;
width:167pt'>
<col class=xl24 width=64 span=9 style='width:48pt'>
<tr height=49 style='mso-height-source:userset;height:36.75pt'>
<td colspan=9 height=49 class=xl43 width=885 style='height:36.75pt;
width:666pt'>Software Project Estimate</td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
<td class=xl24 width=64 style='width:48pt'></td>
</tr>
<tr height=32 style='mso-height-source:userset;height:24.0pt'>
<td colspan=9 height=32 class=xl44 width=885 style='height:24.0pt;width:666pt'>Abstract</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=35 style='mso-height-source:userset;height:26.25pt'>
<td height=35 class=xl27 width=50 style='height:26.25pt;width:38pt'>S.N.</td>
<td class=xl27 width=177 style='width:133pt'>Item</td>
<td class=xl27 width=47 style='width:35pt'>Unit</td>
<td class=xl27 width=70 style='width:53pt'>Quantity</td>
<td class=xl27 width=81 style='width:61pt'>Role/Skill</td>
<td class=xl27 width=77 style='width:58pt'>Man days</td>
<td class=xl27 width=69 style='width:52pt'>Rate (INR)</td>
<td class=xl28 width=92 style='width:69pt'>Amount (INR)</td>
<td class=xl27 width=222 style='width:167pt'>Remarks</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>1</td>
<td class=xl29 width=177 style='width:133pt'>Visionary doc</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D27">1</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=F27*D27">2</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000" x:fmla="=+H4/F4">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="8000" x:fmla="=H27">8,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>2</td>
<td class=xl29 width=177 style='width:133pt'>Workflows/Subworkflows</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D28">55</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=F28*D28">55</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000" x:fmla="=+H5/F5">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="220000" x:fmla="=H28">220,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>3</td>
<td class=xl29 width=177 style='width:133pt'>Use cases</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D29">50</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=F29*D29+F57*D57">250</td>
<td class=xl30 width=69 style='width:52pt' x:num="3200" x:fmla="=+H6/F6">3,200.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="800000" x:fmla="=H29+H57">800,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>4</td>
<td class=xl29 width=177 style='width:133pt'>Objects in hierarchy tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D30">210</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=F30*D30+F55*D55">262.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="3200" x:fmla="=+H7/F7">3,200.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="840000" x:fmla="=H30+H55">840,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>5</td>
<td class=xl29 width=177 style='width:133pt'>Technology</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>10</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F31*D31+F43*D43">5</td>
<td class=xl30 width=69 style='width:52pt' x:num="4700" x:fmla="=+H8/F8">4,700.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="23500" x:fmla="=H31+H43">23,500.00</td>
<td class=xl29 width=222 style='width:167pt' x:str="gathering+analysis ">gathering+analysis
</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>6</td>
<td class=xl29 width=177 style='width:133pt'>Non-functional req doc</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D32">1</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F32*D32">2</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000" x:fmla="=+H9/F9">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="8000" x:fmla="=H32">8,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 colspan=2 class=xl27 style='height:13.5pt;mso-ignore:colspan'></td>
<td colspan=4 class=xl29 style='mso-ignore:colspan'></td>
<td colspan=2 class=xl30 style='mso-ignore:colspan'></td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>7</td>
<td class=xl29 width=177 style='width:133pt'>Tiers</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D38">4</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F38*D38">2</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000" x:fmla="=+H11/F11">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="10000" x:fmla="=H38">10,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>8</td>
<td class=xl29 width=177 style='width:133pt'>Activity diagrams</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D39">100</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F39*D39+F53*D53">1050</td>
<td class=xl30 width=69 style='width:52pt' x:num="3047.6190476190477"
x:fmla="=+H12/F12">3,047.62</td>
<td class=xl30 width=92 style='width:69pt' x:num="3200000" x:fmla="=H39+H53">3,200,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>9</td>
<td class=xl29 width=177 style='width:133pt'>Flowchart/Processes</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D40">100</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F40*D40+F52*D52">800</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000" x:fmla="=+H13/F13">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="2400000" x:fmla="=H40+H52">2,400,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>10</td>
<td class=xl29 width=177 style='width:133pt'>Components</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D41">7</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F41*D41+F59*D59">98</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000" x:fmla="=+H14/F14">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="392000" x:fmla="=H41+H59">392,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>11</td>
<td class=xl29 width=177 style='width:133pt'>Objects in framework tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D42">150</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F42*D42+F42*D42">300</td>
<td class=xl30 width=69 style='width:52pt' x:num="3500" x:fmla="=+H15/F15">3,500.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="1050000" x:fmla="=H42+H56">1,050,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 colspan=6 class=xl29 style='height:13.5pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl30 style='mso-ignore:colspan'></td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>12</td>
<td class=xl29 width=177 style='width:133pt'>Deployment</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D44">2</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F44*D44+F58*D58">22</td>
<td class=xl30 width=69 style='width:52pt' x:num="3181.818181818182"
x:fmla="=+H17/F17">3,181.82</td>
<td class=xl30 width=92 style='width:69pt' x:num="70000" x:fmla="=H44+H58">70,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>13</td>
<td class=xl29 width=177 style='width:133pt'>Test case designs</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D45">400</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F45*D45+F54*D54">500</td>
<td class=xl30 width=69 style='width:52pt' x:num="3200" x:fmla="=+H18/F18">3,200.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="1600000" x:fmla="=H45+H54">1,600,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>14</td>
<td class=xl29 width=177 style='width:133pt'>Tools Requirement</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num x:fmla="=D46">6</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F46*D46">3</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000" x:fmla="=+H19/F19">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="15000" x:fmla="=H46">15,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>15</td>
<td class=xl29 width=177 style='width:133pt'>User Acceptance Testing</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>1</td>
<td class=xl29 width=81 style='width:61pt'>n/a</td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=+F60*D60">900</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000" x:fmla="=+H20/F20">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="2700000" x:fmla="=H60">2,700,000.00</td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl27 style='height:13.5pt'></td>
<td class=xl29></td>
<td colspan=4 class=xl27 style='mso-ignore:colspan'></td>
<td class=xl28></td>
<td class=xl30></td>
<td class=xl27></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl27 style='height:13.5pt'></td>
<td class=xl27 width=177 style='width:133pt'>total</td>
<td class=xl29></td>
<td class=xl27></td>
<td class=xl29></td>
<td class=xl27 width=77 style='width:58pt' x:num x:fmla="=SUM(F4:F20)">4251.5</td>
<td class=xl28 width=69 style='width:52pt' x:num="3136.8928613430553"
x:fmla="=+H22/F22">3,136.89</td>
<td class=xl28 width=92 style='width:69pt' x:num="13336500"
x:fmla="=SUM(H4:H20)">13,336,500.00</td>
<td class=xl31 width=222 style='width:167pt' x:num="296366.66666666669"
x:fmla="=+H22/45">$296,366.67</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 style='height:13.5pt'></td>
<td class=xl29 width=177 style='width:133pt'>Add Risk Factor</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>3</td>
<td colspan=2 class=xl29 style='mso-ignore:colspan'></td>
<td class=xl30 width=69 style='width:52pt' x:num>1.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="40009500" x:fmla="=+H22*D23">40,009,500.00</td>
<td class=xl32 width=222 style='width:167pt' x:num="889100" x:fmla="=+H23/45">$889,100.00</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=20 style='height:15.0pt'>
<td height=20 colspan=6 class=xl33 style='height:15.0pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl34 style='mso-ignore:colspan'></td>
<td class=xl33></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=32 style='mso-height-source:userset;height:24.0pt'>
<td colspan=9 height=32 class=xl45 width=885 style='height:24.0pt;width:666pt'>Requirements
Gathering</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=42 style='mso-height-source:userset;height:31.5pt'>
<td height=42 class=xl27 width=50 style='height:31.5pt;width:38pt'>S.N.</td>
<td class=xl27 width=177 style='width:133pt'>Item</td>
<td class=xl27 width=47 style='width:35pt'>Unit</td>
<td class=xl27 width=70 style='width:53pt'>Quantity</td>
<td class=xl27 width=81 style='width:61pt'>Role/Skill</td>
<td class=xl27 width=77 style='width:58pt'>Man days/Unit</td>
<td class=xl28 width=69 style='width:52pt'>Rate</td>
<td class=xl28 width=92 style='width:69pt'>Amount</td>
<td class=xl27 width=222 style='width:167pt'>Remarks</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>1</td>
<td class=xl29 width=177 style='width:133pt'>Visionary doc</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>1</td>
<td class=xl29 width=81 style='width:61pt'>BA</td>
<td class=xl29 width=77 style='width:58pt' x:num>2</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="8000" x:fmla="=D27*F27*G27">8,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>2</td>
<td class=xl29 width=177 style='width:133pt'>Workflows/Subworkflows</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>55</td>
<td class=xl29 width=81 style='width:61pt'>BA</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="220000"
x:fmla="=D28*F28*G28">220,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>3</td>
<td class=xl29 width=177 style='width:133pt'>Use cases (major only)</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>50</td>
<td class=xl29 width=81 style='width:61pt'>BA</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="200000"
x:fmla="=D29*F29*G29">200,000.00</td>
<td class=xl29 width=222 style='width:167pt'>user interface, user process
components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>4</td>
<td class=xl29 width=177 style='width:133pt'>Objects in hierarchy tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>210</td>
<td class=xl29 width=81 style='width:61pt'>Designer</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.25</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="210000"
x:fmla="=D30*F30*G30">210,000.00</td>
<td class=xl29 width=222 style='width:167pt'>business components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>5</td>
<td class=xl29 width=177 style='width:133pt'>Technology</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>3</td>
<td class=xl29 width=81 style='width:61pt'>BA</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="6000" x:fmla="=D31*F31*G31">6,000.00</td>
<td class=xl29 width=222 style='width:167pt'>IE, asp.net, sqlserver</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>6</td>
<td class=xl29 width=177 style='width:133pt'>Non-functional req doc</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>1</td>
<td class=xl29 width=81 style='width:61pt'>BA</td>
<td class=xl29 width=77 style='width:58pt' x:num>2</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="8000" x:fmla="=D32*F32*G32">8,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 colspan=6 class=xl29 style='height:13.5pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl30 style='mso-ignore:colspan'></td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 style='height:13.5pt'></td>
<td class=xl27 width=177 style='width:133pt'>total</td>
<td class=xl29></td>
<td class=xl27 width=70 style='width:53pt' x:num x:fmla="=SUM(D27:D33)">320</td>
<td colspan=2 class=xl29 style='mso-ignore:colspan'></td>
<td class=xl30></td>
<td class=xl28 width=92 style='width:69pt' x:num="652000"
x:fmla="=SUM(H27:H32)">652,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=20 style='height:15.0pt'>
<td height=20 colspan=9 class=xl33 style='height:15.0pt;mso-ignore:colspan'></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=31 style='mso-height-source:userset;height:23.25pt'>
<td colspan=9 height=31 class=xl45 width=885 style='height:23.25pt;
width:666pt'>Requirement Analysis</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=42 style='mso-height-source:userset;height:31.5pt'>
<td height=42 class=xl27 width=50 style='height:31.5pt;width:38pt'>S.N.</td>
<td class=xl27 width=177 style='width:133pt'>Item</td>
<td class=xl27 width=47 style='width:35pt'>Unit</td>
<td class=xl27 width=70 style='width:53pt'>Quantity</td>
<td class=xl27 width=81 style='width:61pt'>Role/Skill</td>
<td class=xl27 width=77 style='width:58pt'>Man days/Unit</td>
<td class=xl28 width=69 style='width:52pt'>Rate</td>
<td class=xl28 width=92 style='width:69pt'>Amount</td>
<td class=xl27 width=222 style='width:167pt'>Remarks</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>1</td>
<td class=xl29 width=177 style='width:133pt'>Tiers</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>4</td>
<td class=xl29 width=81 style='width:61pt'>Architect</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="10000" x:fmla="=D38*F38*G38">10,000.00</td>
<td class=xl29 width=222 style='width:167pt'>presentation, business, data
format, data storage</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>2</td>
<td class=xl29 width=177 style='width:133pt'>Activity diagrams</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>100</td>
<td class=xl29 width=81 style='width:61pt'>Designer</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="200000"
x:fmla="=D39*F39*G39">200,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='mso-height-source:userset;height:12.75pt'>
<td height=17 class=xl29 width=50 style='height:12.75pt;width:38pt' x:num>3</td>
<td class=xl29 width=177 style='width:133pt'>Flowchart/Processes</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>100</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="300000"
x:fmla="=D40*F40*G40">300,000.00</td>
<td class=xl29 width=222 style='width:167pt'>workflow components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>4</td>
<td class=xl29 width=177 style='width:133pt'>Components</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>7</td>
<td class=xl29 width=81 style='width:61pt'>Architect/Designer</td>
<td class=xl29 width=77 style='width:58pt' x:num>7</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="245000"
x:fmla="=D41*F41*G41">245,000.00</td>
<td class=xl29 width=222 style='width:167pt'>interfaces, controller, data
entities</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>5</td>
<td class=xl29 width=177 style='width:133pt'>Objects in framework tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>150</td>
<td class=xl29 width=81 style='width:61pt'>Designer</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="600000"
x:fmla="=D42*F42*G42">600,000.00</td>
<td class=xl29 width=222 style='width:167pt'>service interfaces, data access,
external interface, security</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>6</td>
<td class=xl29 width=177 style='width:133pt'>Technology</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>7</td>
<td class=xl29 width=81 style='width:61pt'>Architect</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="17500" x:fmla="=D43*F43*G43">17,500.00</td>
<td class=xl29 width=222 style='width:167pt'
x:str="html, xml, jscript, c#, asp.net, sql, com+, ">html, xml, jscript, c#,
asp.net, sql, com+, </td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>7</td>
<td class=xl29 width=177 style='width:133pt'>Deployment</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>2</td>
<td class=xl29 width=81 style='width:61pt'>Architect</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="10000" x:fmla="=D44*F44*G44">10,000.00</td>
<td class=xl29 width=222 style='width:167pt'>design</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>8</td>
<td class=xl29 width=177 style='width:133pt'>Test case designs</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>400</td>
<td class=xl29 width=81 style='width:61pt'>Test lead</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.25</td>
<td class=xl30 width=69 style='width:52pt' x:num="4000">4,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="400000"
x:fmla="=D45*F45*G45">400,000.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>9</td>
<td class=xl29 width=177 style='width:133pt'>Tools Requirement</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>6</td>
<td class=xl29 width=81 style='width:61pt'>Architect</td>
<td class=xl29 width=77 style='width:58pt' x:num>0.5</td>
<td class=xl30 width=69 style='width:52pt' x:num="5000">5,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="15000" x:fmla="=D46*F46*G46">15,000.00</td>
<td class=xl29 width=222 style='width:167pt'>vs.net, load runner, win runner,
nunit, vss, xml spy</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 style='height:13.5pt'></td>
<td class=xl27 width=177 style='width:133pt'>total</td>
<td class=xl29></td>
<td class=xl27 width=70 style='width:53pt' x:num x:fmla="=SUM(D38:D46)">776</td>
<td class=xl29></td>
<td class=xl29 width=77 style='width:58pt' x:num x:fmla="=SUM(F38:F46)">12.25</td>
<td class=xl30></td>
<td class=xl28 width=92 style='width:69pt' x:num="1797500"
x:fmla="=SUM(H38:H46)">1,797,500.00</td>
<td class=xl29></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=20 style='height:15.0pt'>
<td height=20 colspan=6 class=xl33 style='height:15.0pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl34 style='mso-ignore:colspan'></td>
<td class=xl33></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=20 style='height:15.0pt'>
<td height=20 colspan=6 class=xl33 style='height:15.0pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl34 style='mso-ignore:colspan'></td>
<td class=xl33></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=30 style='mso-height-source:userset;height:22.5pt'>
<td colspan=9 height=30 class=xl45 width=885 style='height:22.5pt;width:666pt'>Development
and Testing Entities in Above Items</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=42 style='mso-height-source:userset;height:31.5pt'>
<td height=42 class=xl27 width=50 style='height:31.5pt;width:38pt'>S.N.</td>
<td class=xl27 width=177 style='width:133pt'>Item</td>
<td class=xl27 width=47 style='width:35pt'>Unit</td>
<td class=xl27 width=70 style='width:53pt'>Quantity</td>
<td class=xl27 width=81 style='width:61pt'>Role/Skill</td>
<td class=xl27 width=77 style='width:58pt'>Man days/Unit</td>
<td class=xl28 width=69 style='width:52pt'>Rate</td>
<td class=xl28 width=92 style='width:69pt'>Amount</td>
<td class=xl27 width=222 style='width:167pt'>Remarks</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>1</td>
<td class=xl29 width=177 style='width:133pt'>Flowchart/Processes</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>100</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>7</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="2100000"
x:fmla="=D52*F52*G52">2,100,000.00</td>
<td class=xl29 width=222 style='width:167pt'>Development of the workflow
components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=54 style='height:40.5pt'>
<td height=54 class=xl29 width=50 style='height:40.5pt;width:38pt' x:num>2</td>
<td class=xl29 width=177 style='width:133pt'>Activity diagrams</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>100</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>10</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="3000000"
x:fmla="=D53*F53*G53">3,000,000.00</td>
<td class=xl29 width=222 style='width:167pt'>Development of the workflow
components other than those developed from the flowchart</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>3</td>
<td class=xl29 width=177 style='width:133pt'>Test case designs</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>400</td>
<td class=xl29 width=81 style='width:61pt'>Test lead</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="1200000"
x:fmla="=D54*F54*G54">1,200,000.00</td>
<td class=xl29 width=222 style='width:167pt'>Testing</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>4</td>
<td class=xl29 width=177 style='width:133pt'>Objects in hierarchy tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>210</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="630000"
x:fmla="=D55*F55*G55">630,000.00</td>
<td class=xl29 width=222 style='width:167pt'>Development of the business
components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=90 style='height:67.5pt'>
<td height=90 class=xl29 width=50 style='height:67.5pt;width:38pt' x:num>5</td>
<td class=xl29 width=177 style='width:133pt'>Objects in framework tree</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>150</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="450000"
x:fmla="=D56*F56*G56">450,000.00</td>
<td class=xl29 width=222 style='width:167pt'>development of service
interfaces, data access, external interface, security, logging, event
handling, constants, enumerations, globalization, localization</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>6</td>
<td class=xl29 width=177 style='width:133pt'>Use cases</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>200</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="600000"
x:fmla="=D57*F57*G57">600,000.00</td>
<td class=xl29 width=222 style='width:167pt'>user interface, user process
components</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=36 style='height:27.0pt'>
<td height=36 class=xl29 width=50 style='height:27.0pt;width:38pt' x:num>7</td>
<td class=xl29 width=177 style='width:133pt'>Deployment</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>20</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>1</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="60000" x:fmla="=D58*F58*G58">60,000.00</td>
<td class=xl29 width=222 style='width:167pt'>deployment script/files for sql,
dll's and exe's</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>8</td>
<td class=xl29 width=177 style='width:133pt'>Components</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>7</td>
<td class=xl29 width=81 style='width:61pt'>Sr.Dev/Dev</td>
<td class=xl29 width=77 style='width:58pt' x:num>7</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="147000"
x:fmla="=D59*F59*G59">147,000.00</td>
<td class=xl29 width=222 style='width:167pt'>interfaces, controller, data
entities</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=18 style='height:13.5pt'>
<td height=18 class=xl29 width=50 style='height:13.5pt;width:38pt' x:num>9</td>
<td class=xl29 width=177 style='width:133pt'>User Acceptance Testing</td>
<td class=xl29 width=47 style='width:35pt'>Nos</td>
<td class=xl29 width=70 style='width:53pt' x:num>1</td>
<td class=xl29 width=81 style='width:61pt'>Dev. Team</td>
<td class=xl29 width=77 style='width:58pt' x:num>900</td>
<td class=xl30 width=69 style='width:52pt' x:num="3000">3,000.00</td>
<td class=xl30 width=92 style='width:69pt' x:num="2700000"
x:fmla="=D60*F60*G60">2,700,000.00</td>
<td class=xl29 width=222 style='width:167pt'>interfaces, controller, data
entities</td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=8 class=xl35 style='height:12.75pt;mso-ignore:colspan'></td>
<td class=xl37></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 class=xl35 style='height:12.75pt'></td>
<td class=xl39 width=177 style='width:133pt'>total</td>
<td class=xl35></td>
<td class=xl38 align=right width=70 style='width:53pt' x:num
x:fmla="=SUM(D52:D61)">1188</td>
<td colspan=2 class=xl35 style='mso-ignore:colspan'></td>
<td class=xl36></td>
<td class=xl40 align=right width=92 style='width:69pt' x:num="7980000"
x:fmla="=SUM(H52:H57)">7,980,000.00</td>
<td class=xl37></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=6 class=xl24 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl25 style='mso-ignore:colspan'></td>
<td class=xl26></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=6 class=xl24 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl25 style='mso-ignore:colspan'></td>
<td class=xl26></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=6 class=xl24 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl25 style='mso-ignore:colspan'></td>
<td class=xl26></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=6 class=xl24 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl25 style='mso-ignore:colspan'></td>
<td class=xl26></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=6 class=xl24 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=2 class=xl25 style='mso-ignore:colspan'></td>
<td class=xl26></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=41 style='mso-height-source:userset;height:30.75pt'>
<td height=41 class=xl41 width=50 style='height:30.75pt;width:38pt'
x:str="Entities: ">Entities: </td>
<td colspan=8 class=xl46 width=835 style='width:628pt'
x:str="These are the objects in the diagrams created and/or items identified in requirement gathering & analysis . The diagrams include the object hierarchy tree (framework, business objects, forms), work flows, flow charts, activity, use cases, components and deployment ">These
are the objects in the diagrams created and/or items identified in
requirement gathering & analysis . The diagrams include the object
hierarchy tree (framework, business objects, forms), work flows, flow charts,
activity, use cases, components and deployment </td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=9 class=xl42 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<tr height=17 style='height:12.75pt'>
<td height=17 colspan=9 class=xl42 style='height:12.75pt;mso-ignore:colspan'></td>
<td colspan=9 class=xl24 style='mso-ignore:colspan'></td>
</tr>
<![if supportMisalignedColumns]>
<tr height=0 style='display:none'>
<td width=50 style='width:38pt'></td>
<td width=177 style='width:133pt'></td>
<td width=47 style='width:35pt'></td>
<td width=70 style='width:53pt'></td>
<td width=81 style='width:61pt'></td>
<td width=77 style='width:58pt'></td>
<td width=69 style='width:52pt'></td>
<td width=92 style='width:69pt'></td>
<td width=222 style='width:167pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
<td width=64 style='width:48pt'></td>
</tr>
<![endif]>
</table>
</body>
</html>