RENCANA ANGGARAN BIAYA

RANGKAIAN ANNIVERSARY 1st FELLOW MANAGEMENT

Lokasi : Ballroom Peninsula Hotel

Tanggal : 13 Agustus 2022

HARGA SATUAN TOTAL HARGA

NO URAIAN STN VOLUME KET
(Rp) (Rp)
A INTI
1 Balroom Pax 80 250,000 20,000,000 10
2 Jasa Photobooth Jam 2 400,000 800,000

B REWARD
1 Plakat amb 1,2,3 Pcs 4 375,000 1,500,000
2 Plakat award, competition Pcs 5 350,000 1,750,000
3 Selempang Pcs 19 60,000 1,140,000
4 Bingkai Pcs 21 40,000 840,000
5 Hadiah Lot 1 700,000 700,000

C DEKOR
1 Backdrop Lot 1 500,000 500,000
2 Kain hitam/kain glitter Pcs 7 50,000 350,000
3 Tirai Pcs 10 25,000 250,000
4 Tiang Tirai Pcs 2 125,000 250,000
5 Balon Lot 1 200,000 200,000
6 Sterofoam Pcs 8 25,000 200,000

D KONSUMSI
1 Permen Pcs 5 10,000 50,000
2 Snack Pcs 80 5,000 400,000
3 Tumpeng set 1 500,000 500,000

E LAIN-LAIN
1 HT Set 10 50,000 500,000
2 ID Card panitia Bh 5 50,000 250,000
3 Buku Tamu Bh 2 25,000 50,000
4 Prokes handsinitizer, masker Ls 4 50,000 200,000

TOTAL 30,430,000

TERBILANG
 LIST UNDANGAN FELLOWVERSARY
13 AGUSTUS 2022

NO NAMA JML KETERANGAN NO NAMA JML

1 YUDHA 1 1 DEDES 1
2 NANAD 1 2 KAES 1
3 HELGOY 1 3 DERRYNDRA 1
4 IANSYAH 1 4 RAIDEN 1
5 NAUFAL 1 5 ARUL 1
6 UUL 1 6 KHUN 1
7 GOODDAY 1
8 CHANDOIE 1 NO NAMA JML
9 OKKA 1 1 PRISIL 1
10 MAEL 1 2 ELIA WONG 2
11 ARKA 1 3 GEORGE 1
12 ADITIA CANDRA 1 4 INDRA SVIP 1
13 MAK TIRI 1 5 MISS FLO 1
14 CAKAPRI 1 FELLOW 6 TENDY 1
15 ABIM 1 7 ADAM 1
16 ALIJUAN 1
17 KIM 1 NO NAMA JML
18 NISRINA 1 1 MAK AYAM 1
19 MIRA 1 2 CUMIK 1
20 MAUNGZY 1 3 PIUPIU 1
21 DEN 1 4 FANNI 1
22 KHOLIK 1 5 ANDES 1
23 AFFANDY 1 6 GUSDI 1
24 RIO 1
25 MALVIN 1
26 ABAY 1
27 AJIEE 1

NO NAMA JML KETERANGAN

1 LV 2
2 NEWRAM 2
3 CATS 2
4 DEVA 2
5 QUEEN 2
6 BUFFALO 2
AGENCY
7 RSUN 2
8 BP 4
9 JAZ 2
10 ELITE 2
11 MISTER 2
12 PACEPUHA 2
NGAN FELLOWVERSARY
AGUSTUS 2022

KETERANGAN REKAPITULASI UNDANGAN

NO ITEM JUMLAH KET
1 FELLOW 27
FELLOW 2 FELLOW NEW 6
NEW TALENT 3 MICO INDONESIA 8
4 SPENDER 6
5 AGENCY 26
TOTAL 73
KETERANGAN

MICO INDONESIA
+ PRIVAT

KETERANGAN

SPENDER
 DAFTAR PENGHARGAAN COMPETI

NO KATEGORI PREDIKAT NAMA ID

WINNER IANSYAH 99969487

HUNTER AMBASADOR
A RUNNER UP 1 ANGGA 103204583
2022

RUNNER UP 2 PUTRA AJI 90782690

FELLOW COMPETITION WINNER CHANDOI 1100661884

B KATEGORI RUNNER UP 1 HELGOY 101884644
TALENT COMPETITION RUNNER UP 2 KIM 1638123026
FELLOW COMPETITION WINNER PUTRA AJI 90782690
C KATEGORI RUNNER UP 1 YUDHA 102627368
GIFT COMPETITION RUNNER UP 2 DEDES 1105773098
FELLOW COMPETITION WINNER DEDES 1105773098
KATEGORI
C RUNNER UP 1 KIM 1638123026
NEW TALENT
COMPETITION RUNNER UP 2 ABAY 1104086011
FELLOW COMPETITION WINNER AYAMZY NYA MAUNGZY 100624959
D KATEGORI RUNNER UP 1 ATTA 1104087308
USER RUNNER UP 2 MAUNGZY 100150185
WINNER BESTIE SEDUNIA X
RUNNER UP 1 CHERRY ON TOP X
RUNNER UP 2 TEAM WIDHI X
BEST TALENT OF VIDEO
FELLOW COMPETITION MIRA 106081223
PROFIL COMPETITION
E KATEGORI
GRUP COMPETITION
BEST OF DRAMA MUSICAL
BESTIE SEDUNIA X
COMPETITON

BEST OF VIDEO PROFIL

CHERRY ON TOP X
COMPETITON
WINNER ALDI BRAGI 1102233817
F LOGO COMPETITON RUNNER UP 1 HELGOY 101884644
RUNNER UP 2 MAUNGZY 100150185
BEST ATTRACTIVE HOST IANSYAH 99969487
BEST LIVE SHOW
WIDHI ARSYA 104660367
STREAMER
TOP TALENT OF THE YEAR PUTRA AJI 90782690

G FELLOW AWARD
 PIC FELLOW PRISIL WKWKWK

G FELLOW AWARD
THE BEST PERFORMANCE Ragil 100696594
THE MOST FUNNY VJ HELGOY 101884644
THE BEST TALENT OF
MAUNGZY 100150185
EVENT MICO
BEST FRIENDLY TALENT Rio 70109657
THE MOST CREATIVE
Mak Tiri 1100363681
TALENT
BEST COSTUME PRIA
H BEST COSTUME
BEST COSTUME WANITA
JUMLAH
HARGAAN COMPETITION DAN AWARD FELLOW 2021-2022

TITLE HADIAH
POIN SERTIFIKAT SERTIFIKAT DIAMON
PLAKAT BERBINGKAI ELECTRONIK SELEMPANGUANG TUNAI GIFT D SILVER

1,004 √ X √ √ 1,000,000 X X
40,000

976 √ X √ √ 750,000 X X
30,000

974 √ X √ √ 500,000 X X
20,000
1,400 √ √ X X 750,000 X X X
1,284 X √ X X 500,000 X X X
1,272 X √ X X 300,000 X X X
138,088 √ √ X X 750,000 10,000 30,000 X
84,899 X √ X X 500,000 5,000 15,000 X
50,920 X √ X X 250,000 2,599 5,000 X
706 √ √ X X 500,000 X X X
663 X √ X X 300,000 X X X
617 X √ X X 200,000 X X X
60,838 X X √ X X X X X
44,388 X X √ X X X X X
44,388 X X √ X X X X X
7,610 X X √ √ X X X 100,000
6,427 X X √ √ X X X 50,000
5,680 X X √ √ X X X 30,000

X √ X √ X X X X

2,410 X X √ √ X X X X

3,267 X X √ √ X X X X

√ √ X X 1,000,000 X X X
X √ X X 500,000 X X X
X √ X X 300,000 X X X
X √ X √ X X X X

X √ X √ X X X X

√ √ X √ X X X X
√ √ X X X X X X
X √ X √ X X X X
X √ X √ X X X X

X √ X √ X X X X

X √ X √ X X X X

X √ X √ X X X X

X X X √ X X X X
X X X √ X X X X
9 22 19
HADIAH
MERCHANDISE ARISTOKRAT

Voucer
X
Indomaret 500k

Voucer
X
Indomaret 300k

Voucer
X
Indomaret 200k

X √
X √
X √
√ √
X √
X √
√ √
X √
X √
X √
X √
X √
√ X
X X
X X

X X

X X

X X

X √
X √
X √
X X

X X

X X
X X
X X
X X

X X

X X

X X

√ X
√ X
 RUN DOWN ACARA

DURASI
Waktu Kegiatan
(Menit )
19:00 : 19:15 0:15 Opening Dancing
19:15 : 19:25 0:10 Opening MC
19:25 : 19:35 0:10 Indonesia Raya
19:35 : 19:40 0:05 Doa
19:40 : 19:50 0:10 Laporan Ketua Penyelenggara
19:50 : 20:00 0:10 Sambutan Founder FS
20:00 : 20:10 0:10 Sambutan PIC FS
20:10 : 20:20 0:10 Opening secara Simbolis
Photo Bersama
20:20 : 20:30 0:10 Launching New Logo Fellow
20:30 : 20:35 0:05 Penampilan Video Memories
20:35 : 20:40 0:05 Singing by Arka & Billy
Catwalk dan Awarding AMB
20:40 : 20:55 0:15
Hunter 2022
20:55 : 21:30 0:35 Dinner
21:30 : 21:40 0:10 Games Online
21:40 : 21:45 0:05 Tari Tradisional

21:45 : 22:15 0:30 Awarding

22:15 : 22:30 0:15 Top 10 Best Costume

22:30 : 22:45 0:15 Games
22:45 : 22:55 0:10 Closing
ACARA

Catatan Tempat
Perfome Special Kim & Mak Tiri
Acara Dibuka oleh MC
Dirigen: Nanad
Pembacaan doa oleh Mael
Ketua Penyelenggara : Yudha
Sambutan oleh Electrizen
Sambutan oleh Priscil
Potong Tumpeng dan Penyerahan
Plakat
a
Memperkenalkan Logo Baru
Pemutaran Video momen FS
Penempilan dari Member FS
Catwalk dan Penyerahan Plakat Ballroom
Ambassador Hunter 2022
Dinner
Games On Mico
Perfome Tari oleh Vicky
Penyerahan Hadih Talent
Competation, New Talent
Competition, Gift Competition,
Group Competition serta Fellow
Award
Fashion Show by Top 10 Best
Costume
Games Offline
Penutupan Acara
 SOCIAL EVENT PACKAGE 250.000 NETT MOHON DIISI SESUAI
NO CATEGORY QTY DESCRIPTION ITEM BANK MENU
1 Appetizer 1 Appetizer
2 Soup 1 Soup
3 Salad 2 Salad Dish
4 Carbo 1 Steamed Rice
5 Noodle 1 Noodle
6 1 Chicken
7 Main Dish 1 Beef
8 1 Fish
9 Vegetable 1 Veggie
10 1 Sliced Fruit
11 Dessert 1 Mini Pastry
12 1 Pudding
13 1 Mineral Water
Beverage
14 1 Ice Tea
 BANK MENU HOTEL M
APPETIZER
Assorted Fritter Stuffed Tofu

Spring Roll Vegetable Gyoza

Curry Puff American Risolles

Pastel Croquette

Martabak Telur Samosa

Mini Sandwich Bitter Ballen

POULTRY
Ayam Bakar Chicken Kung Pao

Ayam Woku Chicken Teriyaki

Ayam Kalio Chicken Yakiniku

Ayam Goreng Mentega Roasted Chicken Rosemary

Ayam Goreng Kecap Indian Chicken Curry

Ayam Goreng Lengkuas Chicken Finger Tartar Sauce

VEGETABLE
Cap cay Acar Kuning

Sapo Tahu Eggplant Balado

Sauteed String Bean Vegetable Tempura

Broccoli Oyster Sauce Sauteed Bean Sprout

Sauteed Long Bean Gulai Daun Singkong

Sauteed Baby Kailan Gulai Nangka

 DESSERT
Es Teler Es Buah

Fruit Cocktail Es Cendol

Seasonal Whole Fruit Mini Pastry

Es Campur Sliced Fruit

Jajanan Pasar Pudding

COFFEE BREAK SNACK

SWEET SNACK
Brownies Lapis Surabaya

Marble Cake Lapis Legit

Éclair Onde-Onde

Banana Cake Kue Lumpur

Rolled Cake Putu Ayu

NU HOTEL MENARA PENINSULA
SALAD
Fruit Salad Rujak Buah Campur

Greek Salad Asinan Bogor

Hawaiian Chicken Salad Thai Beef Salad

Karedok Nicoise Salad

Gado-gado Potato Salad

Urap Sayuran Salad Bar

MEAT
Beef Black Pepper Empal Gepuk

Stir Fried Beef Schezuan Style Dendeng Ragi

Beef Stroganoff Tongseng Sapi

Sauteed Beef with Broccoli Gulai Kambing

Semur Daging Tongseng Kambing

Beef Kalio Kare Kambing

SIDE DISH
Tahu Tempe Goreng Tahu Bandung

Tahu Tempe Bacem Lengko

Fu Yung Hai Perkedel Kentang

Semur Tahu Tempe Kentang Crispy Balado

Tahu Telur Perkedel Tahu

Bakwan Jagung Sambal Goreng Kentang

 BEVERAGE
Mineral Water Ice Lemon Tea

Infused Water Soft Drink

Ice Tea Ice Coffee

Hot Tea Hot Coffee

Mocktail Chilled Jiuce

FFEE BREAK SNACK

SAVORY SNACK
Mini Pizza Panada

Vegetable Samosa Sosis Solo

Chicken Sandwich Tahu Isi

Croquette Lemper Ayam

American Risolles Pastel

ENINSULA
SOUP
Sweet Corn Soup Soto Padang

Minesterone Chicken Cream Soup

Miso Soup Potato Soup

Soto Ayam Madura Mushroom Soup

Soto Mie Tomato Soup

Soto Bandung Soup Kimlo

FISH
Fried Fish with Sweet and Sour Sauce Gulai Ikan

Steam Fish with Thai Sauce Ikan Acar Kuning

Crispy Fish Fillet with Lemon Sauce Ikan Woku

Fried Fish with Honey Mayo Fish Salt & Chili

Breaded Fish Tartar Sauce Baked Garlic Butter Fish

Steam Cream Dory in Light Soy Sauce Steam Fish with Black Bean Sauce

NOODLE / PASTA
Mie Goreng Fettucine Pomodoro

Bihun Goreng Fettucine Carbonara

Soun Goreng Penne Arabiata

Kwetiaw Goreng Spaghetti Aglio e Olio

Mie Kangkung Spaghetti Bolognaise

Ketoprak Linguine Basil Pesto

 STALL*
Soto Ayam Sate Ayam

Bakso Mie Ayam

Siomay Empal Gentong

Pempek Batagor

Es Putar Es Doger

* STALL APPLICABLE FOR WEDDING ONLY

WEDDING ONLY