Professional Documents
Culture Documents
jml siswa
2750
2750
125
300
350
40
20
60
60
60
mei
0
jml siswa
10
juni
Juli
55000
18150
7500
9000
10500
55000
18150
100150
92650
Agt
Sep
Okt
18150
9000
10500
18150
190
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
spp
TOTAL KB
10
2 TK A
50
190
9500
9500
9500
9500
50
190
9500
9500
9500
9500
29550
11400
11400
11400
3 TK B
TOTAL TK
TOTAL PENERIMAAN
100150
92650
PENGELUARAN
Juli
Investasi (Franchise fee)
sewa gedung 5 th
renovasi gedung
Bangku perlengkapan kelas & mainan (- subsidi)
A. Gaji
1. Gaji Guru
2. Karyawan
Agt
Sep
Okt
150000
62500
50000
75000
3475
400
3475
400
3475
400
3475
400
B. HR / Tunjangan
1. HR Struktural
2. HR Non Struktural
C. Insentive / Overtime
1. Insidental
2. Rutin ( Hari Raya , Keg Akademik )
D. Perawatan
1. Gedung ( Berkala )
2. Rutin ( Listrik,telpon,air )
3. Service alat elektronik dan komputer
4. Service Meubel
E. Pengadaan sarana dan prasarana
1.Peralatan ATK Siswa
2. Seragam
3. Fotocopy
4. Pembelian Buku - buku pegangan guru dan perpus
5. Pembelian Meubel, papan tulis
6. Sempoa / Jarimatika
7. Drum band
8. Pelajaran Makan
F. Anggaran Event
1. 17 Agustus
2. Outdoor learning Idul Fitri / Ramadhan
3. Outdoor learning Idul Qurban
4. Open House / Lomba Mewarna
5. Pentas Seni Akhir Tahun
G. Kehumasan
1. Media cetak (bulatin)
H. Penerimaan Siswa Baru
1. Brosur
2. Spanduk
3. Baliho
4.Media cetak
5. Marketing
6. Dana Pengembangan
i. Manajemen fee & Royalti (10% penerimaan)
500
500
4,000
500
500
500
500
500
250
250
250
100
1000
1000
1000
18,000
21,000
250
100
1000
500
1,000
1,000
1,000
1,000
2000
2000
500
500
10015
9265
2955
1140
1140
1140
TOTAL PENGELUARAN
262500
SALDO
(262,500)
NPV
jml
75000
14515
(75,000)
(262,500)
10765
85,635
(176,865)
GAJI
1
1
1
3
81,885
(94,980)
50580
700
500
500
1350
3050
12265
8365
(21,030)
3,135
(865)
3,035
(116,010)
(112,875) (113,740) (110,705)
STR AK
700
500
500
450
8265
150
100
100
25
3475
5
6
7
8
9
10
11
12
13
14
15
16
550
475
450
450
450
400
400
400
100
25
50
50
25
25
25
450
350
250
TOTAL
5725
575
100
1900
650
550
525
450
475
400
425
400
450
350
250
0
0
0
0
11875
Nov
Des
Jan
Feb
Mar
Apr
Mei
Juni
55000
110000
7500
21000
18000
JUMLAH
165000
164450
15000
39000
39000
80500
10000
141000
10000
432450
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
1900
0
1900
9500
9500
9500
9500
9500
9500
9500
9500
22990
0
22800
0
114190
9500
9500
9500
9500
9500
9500
9500
9500
114190
0
11400
11400
11400
11400
11400
11400
91900
152400
569250
Nov
Des
Jan
Feb
Mar
Apr
Mei
3475
400
3475
400
3475
400
3475
400
3475
400
nominal
20
40
60
60
60
Mei
Juni
3475
400
3475
400
Juli
Agt
190
215
1900
4300
6200
1900
4300
6200
1900
4300
6200
50
215
10750
10750
10750
50
190
9500
9500
9500
20250
16200
16200
26450
22400
22400
130
Juli
41700
4800
Sep
2750
2750
125
350
300
Juni
150000
62500
50000
75000
3475
400
jml siswa
Agt
Sep
20000
7675
800
7675
800
7675
800
0
0
500
500
500
500
500
500
500
500
500
500
500
500
500
500
250
1000
250
1000
2,150
500
6150
6000
500
150
150
0
6000
150
150
250
100
250
250
250
100
250
250
400
400
400
400
400
400
1000
1000
1000
1000
1000
1000
18000
21000
3000
400
0
2400
0
12000
10,000
1000
1000
1000
2500
10000
1,000
4000
1000
2,500
1,000
1140
1140
1140
500
500
500
500
1140
1140
1140
9190
2000
2000
0
0
3000
0
15240
500
500
4,000
500
600
200
200
600
600
350
350
500
500
2000
2000
5000
18000
21,000
350
100
500
500
2000
1,000
1,000
1,000
2000
2000
2645
2240
2240
8265
7265
7765
3,135
4,135
3,635
(107,570) (103,435) (99,800)
TOTAL gaji
9165
10665
8265
2,235
(97,565)
735
(96,830)
3,135
(93,695)
16215
75,685
(18,010)
35215
545075
117,185
99,175
99,175
24000
99,175
99,175
99,175
jml
(24,000)
75,175
GAJI
1
1
1
9
6000
(6,000)
69,175
57,470
(31,020)
38,155
STR AK
850
650
650
550
850
650
650
4950
7100
150
100
100
25
15,665
6,735
44,890
19,665
2,735
47,625
Okt
Nov
Des
Jan
Feb
Mar
Apr
Mei
15000
49500
7500
9750
9000
Juni
15000
49500
90750
10000
93250
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
1900
4300
6200
10750
10750
10750
10750
10750
10750
10750
10750
10750
9500
9500
9500
9500
9500
9500
9500
9500
16200
16200
16200
16200
16200
16200
16200
22400
22400
22400
22400
22400
22400
22400
Nov
Des
Jan
Feb
Mar
Apr
9750
9000
Okt
JUMLAH
Mei
Juni
Juli
3000
3000
125
325
300
Agt
Sep
49500
49500
200
200
2000
4000
6000
2000
4000
6000
2000
4000
6000
60
200
12000
12000
12000
9500
50
200
10000
10000
10000
16200
16200
140
22000
22000
22000
22400
32,400
77500
28000
28000
Mei
Juni
0
jml siswa spp
10
20
282,850
JUMLAH
Juli
Agt
Sep
5000
7675
800
7675
800
7675
800
7675
800
7675
800
7675
800
7675
800
7675
800
7675
800
9675
800
9675
800
9675
800
625
500
500
500
600
600
600
650
500
500
1,500
500
500
500
2,150
500
600
600
600
600
600
625
625
500
500
3100
500
700
150
150
700
700
500
500
5000
600
200
200
19500
18000
500
300
350
100
350
350
350
100
350
350
350
100
350
350
500
500
500
500
500
500
500
500
500
600
600
600
2000
2000
2000
2000
2000
2000
2000
2000
2000
1750
1750
1750
1500
1500
1000
10,000
1,000
1,000
1000
1,000
3000
2000
2000
2240
2240
600
600
600
600
600
600
600
2240
2240
2240
2240
2240
2240
3240
7750
2800
2800
15,765
6,635
54,260
TOTAL gaji
1000
750
750
5175
7675
15,665
6,735
60,995
15,265
7,135
68,130
16,415
5,985
74,115
16,265
6,135
80,250
16,765
5,635
85,885
15,365
7,035
92,920
15,265
7,135
100,055
29,415
2,985
103,040
7000
278,985
-7000
103,040
103,040
103,040
jml
103,040
96,040
GAJI
1
1
1
11
6000
-6000
90,040
68400
9100
99,140
STR AK
950
750
750
600
950
750
750
6600
9050
150
100
100
25
19450
8550
107,690
22550
5450
113,140
Okt
Nov
Des
Jan
Feb
Mar
Apr
Mei
Juni
JUMLAH
12000
12000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
2000
4000
6000
12000
12000
12000
12000
12000
12000
12000
12000
12000
10000
10000
10000
10000
10000
10000
10000
10000
10000
22000
22000
22000
22000
22000
22000
22000
22000
22000
28000
28000
28000
28000
28000
28000
28000
28000
40000
Okt
Nov
9675
800
Des
9675
800
Jan
9675
800
Feb
9675
800
Mar
9675
800
Apr
9675
800
Mei
9675
800
Juni
9675
800
9675
800
61500
397500
625
625
625
625
650
500
625
625
500
1500
500
625
625
625
500
500
2150
500
500
500
500
700
700
700
700
150
150
700
700
700
700
700
150
150
500
300
500
500
500
300
500
500
500
300
500
500
600
600
600
600
600
600
600
600
600
1750
1750
1750
1750
1750
1750
1750
1750
1750
1500
3500
12000
1000
2800
1000
2800
2800
1000
750
750
750
750
750
750
2800
2800
2800
2800
2800
4000
19250
8750
121,890
19450
8550
130,440
TOTAL gaji
1100
850
850
6875
9675
11610
17950
10050
140,490
19950
8050
148,540
19700
8300
156,840
23700
4300
161,140
19000
9000
170,140
18700
9300
179,440
35350
4650
184,090
316450
81050
265,140