Вы находитесь на странице: 1из 2

Perkiraan Biaya Proyek Sistem Informasi Perpustakaan Universitas Malikussaleh

No

Deskripsi Tugas / Pekerjaan (Task)

Waktu
Tenaga
Kerja
(hari)

Jumlah
Tarif Tenaga
tenaga
Kerja
Kerja

Sub Total

WBS Level 2

WBS level 1

% of
Total

Rp5,100,000.00

3.5%

Rp5,650,000.00

3.8%

Rp60,500,000.00

40.9%

Rp29,000,000.00

19.6%

1
1.1
1.2
1.2.1
1.2.2
1.3
1.3.1
1.3.2
1.3.3
1.4

KONSEP
Analisa sistem saat ini
Analisa kebutuhan sistem
Mendefinisikan kebutuhan user
Mendefinisikan kebutuhan fungsional sistem
Membangun rencana project
Menentukan team proyek
Pembuatan dokumen team proyek.
Persetujuan.
Team Breafing

2
2.1
2.1.1
2.1.2
2.1.3
2.2
2.3

PERENCANAAN.
Desain Sistem
Desain DFD & ERD
Desain Arsitektur
Desain User Interface
Review Desain
Dokumentasi Desain

5
4
5
2
2

Rp250,000.00
Rp250,000.00
Rp200,000.00
Rp200,000.00
Rp200,000.00

1
1
1
4
2

3
3.1
3.2
3.3
3.4
3.5

IMPLEMENTASI
Implementasi Database
Implementasi User Interface
Pemrograman
Testing Program
Membuat User Manual

2
70
70
14
7

Rp300,000.00
Rp50,000.00
Rp150,000.00
Rp100,000.00
Rp100,000.00

4
4
4
1
1

Rp2,400,000.00
Rp14,000,000.00
Rp42,000,000.00
Rp1,400,000.00
Rp700,000.00

4
4.1
4.2
4.3
4.4
4.5

INSTALASI DAN TESTING


Membuat rencana acceptance testing
Menyiapkan domain dan hosting
Instalasi program
Melaksanakan Acceptance Testing
Membuat Laporan Testing

3
1
1
4
2

Rp150,000.00
###
Rp250,000.00
Rp20,000.00
Rp150,000.00

1
1
1
100
1

Rp450,000.00
Rp20,000,000.00
Rp250,000.00
Rp8,000,000.00
Rp300,000.00

SOFTWARE MAINTENANCE

Rp200,000.00

Rp5,600,000.00 3.8%

PELATIHAN

Rp300,000.00

Rp4,500,000.00 3.0%

7
7.1
7.2
7.3

FINISHING
pembuatan arsip
serah terima proyek
pembubaran team

5
2
1
1

Rp150,000.00
Rp500,000.00
Rp100,000.00

1
4
10

8
9

Biaya Cadangan Operasional


Biaya Cadangan Tak Terduga
Total

Rp300,000.00

Rp900,000.00
Rp1,550,000.00

2
3

Rp250,000.00
Rp350,000.00

1
1

Rp500,000.00
Rp1,050,000.00

1
5
1
1

Rp250,000.00
Rp200,000.00
Rp200,000.00
Rp120,000.00

1
1
1
10

Rp250,000.00
Rp1,000,000.00
Rp200,000.00

Rp1,450,000.00

Rp1,200,000.00
Rp3,250,000.00
Rp1,250,000.00
Rp1,000,000.00
Rp1,000,000.00
Rp1,600,000.00
Rp800,000.00

Rp3,300,000.00

2.2%

Rp300,000.00
Rp2,000,000.00
Rp1,000,000.00
Rp11,365,000.00 7.7%
Rp22,730,000.00 15.4%
Rp147,745,000.00

Baseline Biaya Proyek bulan ke 1 sd 7


No
1
1.1
1.2
1.2.1
1.2.2
1.3
1.3.1
1.3.2
1.3.3
1.4

Kegiatan
KONSEP
Analisa sistem saat ini
Analisa kebutuhan sistem
Mendefinisikan kebutuhan user
Mendefinisikan kebutuhan fungsional sistem
Membangun rencana project
Menentukan team proyek
Pembuatan dokumen team proyek.
Persetujuan.
Team Breafing

2
2.1
2.1.1
2.1.2
2.1.3
2.2
2.3

PERENCANAAN.
Desain Sistem
Desain DFD & ERD
Desain Arsitektur
Desain User Interface
Review Desain
Dokumentasi Desain

3
3.1
3.2
3.3
3.4
3.5

IMPLEMENTASI
Implementasi Database
Implementasi User Interface
Pemrograman
Testing Program
Membuat User Manual

4
4.1
4.2
4.3
4.4
4.5

INSTALASI DAN TESTING


Membuat rencana acceptance testing
Menyiapkan domain dan hosting
Instalasi program
Melaksanakan Acceptance Testing
Membuat Laporan Testing

SOFTWARE MAINTENANCE

Bulan 1

Bulan 2

Bulan 3

Bulan 4

Rp600,000.00

Rp300,000.00

Rp900,000.00

Rp250,000.00
Rp500,000.00

Rp250,000.00
Rp550,000.00

Rp500,000.00
Rp1,050,000.00

Rp250,000.00
Rp1,000,000.00
Rp200,000.00
Rp200,000.00

Rp200,000.00

Rp200,000.00

Rp200,000.00

Rp250,000.00
Rp1,000,000.00
Rp200,000.00
Rp1,200,000.00

Rp100,000.00
Rp100,000.00
Rp100,000.00
Rp0.00
Rp200,000.00

Rp250,000.00
Rp500,000.00
Rp500,000.00
Rp400,000.00
Rp200,000.00

Rp650,000.00
Rp300,000.00
Rp300,000.00
Rp1,000,000.00
Rp200,000.00

Rp250,000.00
Rp100,000.00
Rp100,000.00
Rp200,000.00
Rp200,000.00

Rp200,000.00

Bulan 6

Bulan 7

Rp200,000.00

Total

Rp1,250,000.00
Rp1,000,000.00
Rp1,000,000.00
Rp1,600,000.00
Rp800,000.00
Rp500,000.00
Rp1,000,000.00
Rp8,000,000.00
Rp500,000.00
Rp350,000.00

Rp400,000.00
Rp500,000.00
Rp6,000,000.00
Rp500,000.00
Rp350,000.00

Rp2,400,000.00
Rp14,000,000.00
Rp42,000,000.00
Rp1,400,000.00
Rp700,000.00

Rp15,000,000.00
Rp100,000.00

Rp450,000.00
Rp5,000,000.00
Rp150,000.00
Rp4,000,000.00

Rp4,000,000.00
Rp300,000.00

Rp450,000.00
Rp20,000,000.00
Rp250,000.00
Rp8,000,000.00
Rp300,000.00

Rp2,400,000.00

Rp5,600,000.00

PELATIHAN

Rp4,500,000.00

Rp4,500,000.00

7
7.1
7.2
7.3

FINISHING
pembuatan arsip
serah terima proyek
pembubaran team

Rp300,000.00
Rp2,000,000.00
Rp1,000,000.00

Rp300,000.00
Rp2,000,000.00
Rp1,000,000.00

8
9

Biaya Cadangan Operasional


Biaya Cadangan Tak Terduga

Rp1,365,000.00
Rp2,730,000.00

Rp11,365,000.00
Rp22,730,000.00

Total

Rp500,000.00
Rp2,000,000.00

Rp500,000.00
Rp500,000.00
Rp500,000.00
Rp2,000,000.00 Rp5,000,000.00 Rp5,000,000.00
Rp2,000,000.00 Rp14,000,000.00 Rp10,000,000.00
Rp400,000.00

Bulan 5

Rp3,200,000.00

Rp2,000,000.00
Rp4,000,000.00

Rp2,000,000.00
Rp4,000,000.00

Rp2,000,000.00
Rp4,000,000.00

Rp2,000,000.00
Rp4,000,000.00

Rp1,000,000.00
Rp2,000,000.00

Rp1,000,000.00
Rp2,000,000.00

Rp12,000,000.00 Rp13,650,000.00 Rp28,150,000.00 Rp22,950,000.00 Rp28,650,000.00 Rp23,750,000.00 Rp18,595,000.00 Rp147,745,000.00

Вам также может понравиться