This document contains a proposal and budget plan for a training, bimbel, and outbound center in Magelang, Indonesia. It includes income of Rp23,966,000 from training investments. Expenses include facility rentals, trainer and guide fees, accommodations for guides, trainers, and participants, and food costs. The total proposed budget equals the total expected income of Rp23,966,000.