Travel Plan

A8, B2, C3, D8( lombok, june, 1 leader and 4 subordinate, 17 entransts)

Name Rizki Pratama Pane

Team ACE

Budget Rp. 100.000.000

Travel Expense

Flight Fare Supplementary

- Pergi : garuda Rp. 20.973.600 - Bagasi 30 kg

indonesia - Makan
- Pulang : batik air Rp. 14.318.000

Additional Fare Supplementary

Hostelry

Lodging Cost Explanation

- Dmax hotel dan Rp. 6.682.500 ( 3 malam, 2 - Free airport shuttle

convention kamar ) service
- Free breakfast
- Double bad + ekstra
kasur

Additional Cost Explanation

Rental

Goods Fee Elucidation

- Meeting package Rp. 10.312.500 ( 25 org) - Full day( 8 jam)

- 2x coffe break & 1x
lunch
- Mobil alphard Rp. 2.350.000 ( 1 hari) - Sewa mobil 12 jam
Transformer ( cv. - Bbm
Sasaka travel) - Driver
- Parkir
 - Sewa boat Rp.600.000

Provision

Meal Price Explanation

Makan di resto hotel Rp. 300.000

Snack Price Explanation

Support Needs

Souvenir Cost Elucidation

Membeli kaos khas lombok Rp. 2.000.000

dan souvenir

Itinerary

Date Period Agenda Budget Commentary

Senin 05.45 - 08.55 Take off ke Lombok dari Jakarta Rp. - Bagasi
8-6-2020 WIB 35.291.6 30 kg
00 - Makan
09.55 - 10.10 Perjalanan ke Dmax hotel dan Di jemput orang
WITA convention hotel
Rp.100.
10.20 – Check in, un packing, makan di 000
13.00 WITA rumah makan dekat hotel serta
istirahat

13.00-19.00 Free time ke pantai malaka

WITA menikmati sore hari serta sunset

Selasa, 07.00 – Breakfast di hotel

9-6-2020 07.30 WITA

09.00 -12.00 Kegiatan seminar enterpreuner

WITA ship di meeting room

12.00 – ISHOMA
13.00 WITA

13.15 – Lanjutan seminar

15.30 WITA
Rp.
 19.00 WITA Makan malam di rumah makan 120.000
dekat hotel

Rabu, 07.00-07.30 Breakfast

10-6-2020 WITA
Rp.600.
08.00-14.30 Jalan jalan ke pantai pink naik 000 (
WITA boat ( mengelilingi bbrp pantai) sewa
Serta membeli oleh-oleh boat)

Rp.
15.00 WITA Check out dan ke bandara 2.000.00
0(
membeli
kaos
dan
souverni
r untuk
oleh-
oleh)

15.20 WITA Take off ke Jakarta

Tax Transcription

Description Qty PBT Taxation % Total Commentary

Tiket pesawat 4 Rp. PPN 10 Rp.

32.083.272,7 3.208.327,27

Kamar hotel 2 Rp. PPN 10 Rp. 586.184,2

5.861.842,11 PPh 23 4 Rp. 234.473,7

Meeting package 1 Rp. PPN 10 Rp. 904.605,3

9.046.052,63 PPh 23 4 Rp. 361.842,1

Sewa mobil 1 Rp. PPN 10 Rp. 206.140,3

2.061.403,51 PPh 23 4 Rp. 82.456,1

Sewa boat 1 Rp. PPN 10 Rp. 52.631.6

526.316,8 PPh 23 4 Rp. 21.053

Makan di restoran 4 Rp. PB 1 10 Rp. 27.273

hotel 272.727,3

Souvernir dan oleh- Rp. PP 23 0. Rp. 9.950.25

oleh lombok 1.990.050 5

Wage leader 1 Rp. Pasal 17 5 Rp. 207.000

3.450.000

Subordinate 4 Rp. 575.000 Pasal 17 5 Rp.34.500/

org

Luggage List

Cabin Weight
 Baggage Weight

- Koper 20 kg
- Oleh-oleh 3 kg

A B C D

1 Osaka May 1 Leader 5 Entrants

3 Subordinate
1 Interviewees

2 Auckland June 1 Leader 8 Entrants

2 Subordinate
2 Interviewees

3 New York July 1 Leader 10 Entrants

4 Subordinate
0 Interviewees

4 Jeju August 1 Leader 13 Entrants

2 Subordinate
1 Interviewees

5 Melbourne September 1 Leader 15 Entrants

3 Subordinate
 1 Interviewees

6 Istanbul October 1 Leader 12 Entrants

4 Subordinate
1 Interviewees

7 Hong Kong November 1 Leader 7 Entrants

2 Subordinate
2 Interviewees

8 Lombok December 1 Leader 17 Entrants

1 Subordinate
3 Interviewees

Budget Rp. 100.000.000 could expand it with Rp.1.000.000/point

Pick your own event area
Exclude Visa and Passport and all start from Soekarno-Hatta International Airport
Non Principal Taxpayers
All Transactions are PAT
Entrants are locals
Interviewees Wage is Rp. 1.000.000/d while Leader 15% more and Subordinate 50% less
Leader prefers lone room
Event period is 1 Day with max 5 days travel period
Travel Light with a precise budget
Airplane Baggage is 0 Kg
3-star standard
English Prefered
Creativity contributes to higher value