ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2026 Evergreen International Conference Budget
2
 2026 Budget Projections 2026 Budget Actual2026 +/-Notes
3
RevenueActual v.
4
Line item amount quantity total amount quantity total Projected
5
6
Registration
Discussing timeline:
7
full conference, Super early (prior to 12/31/25) $ 275.00 60 $ 16,500.00
Super Early deadline if Dec 31, 2025
8
full conference, early (1/1/26-2/28/26) $ 300.00 60 $ 18,000.00 $ 300.00 0 $ - $ (18,000.00)
Jan 1 - Feb 28, 2026
9
full conference, regular (3/1/26 and later) $ 600.00 60 $ 36,000.00 $ 600.00 0 $ - $ (36,000.00)
Regular starts March 1, 2026
10
pre-conference $ 100.00 65 $ 6,500.00 $ 200.00 0 $ - $ (6,500.00)
11
0 $ - $ -
12
0 $ - $ -
13
Exhibitor/Sponsor free registration $ - 3 $ - $ - 0 $ - $ -
14
Remote attendee $ 50.00 0 $ - $ 50.00 0 $ - $ -
15
Registration sub-total180 $ 77,000.00 $ 1,150.00 0 $ - $ (77,000.00)
16
17
Exhibitors
18
Early $ 1,300.00 14 $ 18,200.00 $ (18,200.00)
19
Regular $ 2,500.00 0 $ - $ -
20
Included with Champion Sponsorship $ - 0
21
Exhibitors sub-total14 $ 18,200.00 0 $ - $ (18,200.00)
22
23
Sponsorships
24
 $ -
25
Sustaining $ 10,000.00 1 $ 10,000.00 $ (10,000.00)
26
Champion $ 5,000.00 3 $ 15,000.00 $ (15,000.00)
27
Advocate $ 2,500.00 3 $ 7,500.00 $ (7,500.00)
28
Ally $ 1,250.00 6 $ 7,500.00 $ (7,500.00)
29
Donations0 $ - $ -
30
extra reg, early $ 220.00 4 $ 880.00 $ (880.00)
31
extra reg, regular $ 250.00 0 $ - $ -
32
Sponsorship sub-total17 $ 40,880.00 0 $ - $ (40,880.00)
33
34
35
TOTAL ALL REVENUE $ 136,080.00 $ - $ (136,080.00)
36
37
38
2026 +/-
39
ExpensesActual v.
40
Line item amount quantity total amount quantity total Projected
41
42
Food and Beverage
Need to have $65,000 min for Food
43
Wednesday (pre-conference)
44
Breakfast
45
AM Break
46
Lunch $ - 65 $ -
47
PM Break $ 24.00 65 $ 1,560.00
48
All day beverage $ - 0 $ -
49
Wed subtotal$1,560.00 $ - $ (1,560.00)
50
Thursday
51
Breakfast $ 66.00 180 $ 11,880.00
52
All day beverage180 $ -
53
Lunch $ 77.00 0 $ -
54
PM Break $ 24.00 180 $ 4,320.00
55
Reception $ 55.00 180 $ 9,900.00
56
Thu subtotal$26,100.00 $ - $ (26,100.00)
57
Friday
58
Breakfast $ 66.00 180 $ 11,880.00
59
All day beverage180 $ -
60
Lunch $ 77.00 180 $ 13,860.00
61
PM Break $ 24.00 180 $ 4,320.00
62
Fri subtotal$30,060.00 $ - $ (30,060.00)
63
64
Saturday
65
Breakfast - Continental $ 56.00 180 $ 10,080.00 0
66
All day beverage80 $ -
67
Sat subtotal $ 10,080.00 $ - $ (10,080.00)
68
Food & Beverage sub-total $67,800.00 $ - $ (67,800.00)
69
F&B service charge (gratuity)25% $ 16,950.00 15%
70
Sales tax10% $ 6,983.40 7%
71
Bartender Fee $ 200.00 4 $ 800.00 $ 100.00 0 $ -
72
TOTAL Food & Beverage $ 92,533.40 $ - $ (92,533.40)
73
74
Meeting Room Rental
75
Meeting Rooms $ 10,000.00 1 $ 10,000.00 $ 200.00 0 $ -
76
 $ - $ 200.00 0 $ -
77
 $ - $ - $ 200.00 0 $ -
78
SubTotal $ 10,000.00 0 $ - $ (10,000.00)
79
sub-total w/Discount $ 10,000.00 $ - $ (10,000.00)
80
Admin Tax 10% $ 700.00 $ -
81
82
TOTAL Meeting Rooms $ 10,700.00 $ - $ (10,700.00)
83
84
Keynote Speaker
85
travel $ - 1 $ - $ -
86
meals & incidentals $ - 1 $ - $ -
87
honorarium $ - 1 $ - 0 $ -
88
hotel $ - 1 $ - $ -
89
TOTAL Keynote $ - $ - $ -
90
91
Technology & AV
92
A/V $ 5,000.00 3 $ 15,000.00
93
Setup and Strike $ 2,250.00 1 $ 3,450.00
94
Wi-Fi $ 2,810.00 4 $ 11,240.00
95
 $ -
96
 $ -
97
AV Subtotal Before Fees $ 29,690.00 $ - $ (29,690.00)
98
AV service charge (taxable)0% $ - 7% $ - $ -
99
AV Taxes10.10% $ 2,998.69 6.25% $ - $ (2,998.69)
100
Labor & Expenses $ - $ -