Proposal biaya sekolah Rafiardi

Penanggung Annas Ahmad

rate tahun 2009
umur sekolah uang pangkal uang bulanan tahunan
0
1
2 2009 Now here
3 Kelompok Bermain 5000000 650000 7800000 2010 1
4 TK A 8000000 650000 7800000 2011 2
5 TK B 6000000 650000 7800000 2012 3
6 SD 14000000 850000 10200000 2013 4
7 850000 10200000 2014 5
8 850000 10200000 2015 6
9 850000 10200000 2016 7
10 850000 10200000 2017 8
11 850000 10200000 2018 9
12 SMP 12500000 900000 10800000 2019 10
13 900000 10800000 2020 11
14 900000 10800000 2021 12
15 SMU 20000000 1000000 12000000 2022 13
16 1000000 12000000 2023 14
17 1000000 12000000 2024 15
18 Universitas 30000000 1500000 18000000 2025 16
19 1500000 18000000 2026 17
20 1500000 18000000 2027 18
21 1500000 18000000 2028 19
Ahmad

uang pangkal uang bulanan tahunan Total

Rp5,500,000.00 Rp715,000.00 Rp8,580,000.00 Rp14,080,000.00

Rp9,680,000.00 Rp786,500.00 Rp9,438,000.00 Rp19,118,000.00
Rp7,986,000.00 Rp865,150.00 Rp10,381,800.00 Rp18,367,800.00
Rp20,497,400.00 Rp1,244,485.00 Rp14,933,820.00 Rp35,431,220.00
Rp0.00 Rp1,368,933.50 Rp16,427,202.00 Rp16,427,202.00
Rp0.00 Rp1,505,826.85 Rp18,069,922.20 Rp18,069,922.20
Rp0.00 Rp1,656,409.54 Rp19,876,914.42 Rp19,876,914.42
Rp0.00 Rp1,822,050.49 Rp21,864,605.86 Rp21,864,605.86
Rp0.00 Rp2,004,255.54 Rp24,051,066.45 Rp24,051,066.45
Rp32,421,780.75 Rp2,334,368.21 Rp28,012,418.57 Rp60,434,199.32
Rp0.00 Rp2,567,805.04 Rp30,813,660.43 Rp30,813,660.43
Rp0.00 Rp2,824,585.54 Rp33,895,026.47 Rp33,895,026.47
Rp69,045,424.29 Rp3,452,271.21 Rp41,427,254.57 Rp110,472,678.86
Rp0.00 Rp3,797,498.34 Rp45,569,980.03 Rp45,569,980.03
Rp0.00 Rp4,177,248.17 Rp50,126,978.03 Rp50,126,978.03
Rp137,849,189.59 Rp6,892,459.48 Rp82,709,513.75 Rp220,558,703.35
Rp0.00 Rp7,581,705.43 Rp90,980,465.13 Rp90,980,465.13
Rp0.00 Rp8,339,875.97 Rp100,078,511.64 Rp100,078,511.64
Rp0.00 Rp9,173,863.57 Rp110,086,362.81 Rp110,086,362.81
Rp1,040,303,296.99