ESTIMASI BIAYA AWAL MENDIRIKAN SEKOLAH PAUD

TK - KB - TPA - SPS - TPQ - RA - BA

No Item Qty Unit Harga (Rp) Total (Rp)

A Dokumen
1 Akte Notaris 1 set 4,000,000 4,000,000
2 Pengurusan Dokumen Operasional 1 all 5,000,000 5,000,000

B Bangunan
3 Sewa Bangunan/ Cicilan BTN 3 tahun 6,000,000 18,000,000
4 Lukisan Pagar 1 all 1,500,000 1,500,000
5 Cat Dinding Luar Dalam 1 all 2,000,000 2,000,000

C Perlengkapan
6 Kursi+Meja 30 set 100,000 3,000,000
7 White Board 4 set 125,000 500,000
8 Lemari 2 set 250,000 500,000
9 Megaphone TOA 1 set 450,000 450,000
10 Kipas Angin 4 set 250,000 1,000,000
11 Karpet Permadani 2x3 2 set 500,000 1,000,000
12 Mainan Outdoor 3 unit 1,500,000 4,500,000
13 Mainan Indoor 2 all 1,000,000 2,000,000

D Lain-lain
14 Seragam 3 orang Guru 6 stel 200,000 1,200,000
15 Foto-copy, brosur, spanduk 1 all 1,000,000 1,000,000
16 Alat Kebersihan 1 all 200,000 200,000
17 Lain-lain tak terduga 1 all 4,150,000 4,150,000

Total (Rp) 50,000,000