Professional Documents
Culture Documents
Cost Estimation KOKOMO RONOTO
Cost Estimation KOKOMO RONOTO
Requirement Analysis
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 3 100 Rp 415,151
2 System Analyst 1 3 100 Rp 365,151
Subtotal Rp 2,340,906
Database Design
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 2 100 Rp 415,151
2 Designer 1 1 2 100 Rp 306,818
3 Designer 2 1 2 100 Rp 306,818
4 Designer 3 1 2 100 Rp 306,818
Subtotal Rp 2,671,210
System Design
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 7 100 Rp 415,151
2 Designer 1 1 5 100 Rp 306,818
3 Designer 2 1 4 100 Rp 306,818
4 Designer 3 1 7 100 Rp 306,818
Subtotal Rp 7,815,145
System Implementation
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 0 0 Rp 415,151
2 Quality Assurance 1 9 100 Rp 365,151
3 Developer 1 1 5 100 Rp 281,818
4 Developer 2 1 6 100 Rp 281,818
5 Developer 3 1 4 100 Rp 281,818
Subtotal Rp 7,513,629
Testing
No Resource Man Days Effort ManDay IDR
1 Tester 1 1 3 100 Rp 265,151
2 Tester 2 1 3 100 Rp 265,151
3 Tester 3 1 2 100 Rp 265,151
Subtotal Rp 2,121,208
Deployment
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 3 100 Rp 415,151
2 Developer 1 1 3 100 Rp 281,818
3 Developer 2 1 3 100 Rp 281,818
4 Developer 3 1 3 100 Rp 281,818
Subtotal Rp 3,781,815
Training
No Resource Man Days Effort ManDay IDR
1 Project Manager 1 4 100 Rp 415,151
2 Developer 1 1 4 100 Rp 281,818
3 Developer 2 1 4 100 Rp 281,818
4 Developer 3 1 4 100 Rp 281,818
Subtotal Rp 5,042,420
Maintenance
No Resource Man Days Effort ManDay IDR
1 Developer 2 1 15 100 Rp 250,000
Subtotal Rp 3,750,000
Overhead Cost 1
Problem Analysis and Requierement Analysis
Man Days Plane Hotel Room Hotel Allowance
2 6 3028000 Rp 2,573,886 1 Rp 3,000,000
Overhead Cost 2
Deployment and Training
Man Days Plane Hotel Room Hotel Allowance
4 7 6056000 Rp 6,005,734 1 Rp 7,000,000
Catatan : Mandays -> outcome itu apa sih, apakah termasuk uang makan, premium motor
COST ESTIMATION
Perhitungan ManDay
No Resource Income /Month
1 Project Manager Rp 11,500,000
2 System Analyst Rp 10,000,000
3 Designer Rp 8,250,000
4 Developer Rp 7,500,000
5 Tester Rp 7,000,000
6 Quality Assurance Rp 10,000,000
No
I
II
III
Total
Grand Total
Subtotal
Rp8,601,886
Subtotal
Rp19,061,734
premium motor
Perhitungan ManDay
Outcome /Month Income /Day Outcome /Day Manday
Rp 700,000 Rp 383,333 Rp 31,818 Rp 415,151
Rp 700,000 Rp 333,333 Rp 31,818 Rp 365,151
Rp 700,000 Rp 275,000 Rp 31,818 Rp 306,818
Rp 700,000 Rp 250,000 Rp 31,818 Rp 281,818
Rp 700,000 Rp 233,333 Rp 31,818 Rp 265,151
Rp 700,000 Rp 333,333 Rp 31,818 Rp 365,151
Total Costs
Software Implementation Rp 33,627,239
Overhead Cost Rp 27,663,620
Post Go Live Support (1 Month) Rp 3,750,000
Total Rp 72,516,307
Grand Total Rp 79,767,937