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
RegistrationTimeline:
7
full conference, Super early (prior to 12/31/25) $ 275.00 60 $ 16,500.00 $ 275.00 28 $ 7,700.00 $ (8,800.00)
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 31 $ 9,300.00 $ (8,700.00)
Jan 1 - Feb 28, 2026
9
full conference, regular (3/1/26 and later) $ 600.00 60 $ 36,000.00 $ 600.00 60 $ 36,000.00 $ -
Regular starts March 1, 2026
10
pre-conference $ 100.00 65 $ 6,500.00 $ 100.00 54 $ 5,400.00 $ (1,100.00)
Extend early bird to March 9
11
0 $ - $ -
12
0 $ - $ -
13
Exhibitor/Sponsor free registration $ - 3 $ - $ - 0 $ - $ -
14
Registration sub-total248 $ 77,000.00 173 $ 58,400.00 $ (18,600.00)
15
16
Exhibitors
17
Early $ 1,300.00 14 $ 18,200.00 $ 1,300.00 3 $ 3,900.00 $ (14,300.00)
18
Regular $ 2,500.00 0 $ - $ 2,500.00 0 $ - $ -
19
Included with Sponsorship $ - 0 $ - 5
20
Exhibitors sub-total14 $ 18,200.00 8 $ 3,900.00 $ (14,300.00)
21
22
Sponsorships
23
 $ -
24
Sustaining $ 10,000.00 1 $ 10,000.00 $ 10,000.00 2 $ 20,000.00 $ 10,000.00
25
Champion $ 5,000.00 3 $ 15,000.00 $ 5,000.00 2 $ 10,000.00 $ (5,000.00)
26
Advocate $ 2,500.00 3 $ 7,500.00 $ 2,500.00 2 $ 5,000.00 $ (2,500.00)
27
Ally $ 1,250.00 6 $ 7,500.00 $ 1,250.00 2 $ 2,500.00 $ (5,000.00)
28
Donations0 $ - $ - $ -
29
extra reg, early $ 220.00 4 $ 880.00 $ 220.00 $ - $ (880.00)
30
extra reg, regular $ 250.00 0 $ - $ 250.00 $ - $ -
31
Sponsorship sub-total17 $ 40,880.00 8 $ 37,500.00 $ (3,380.00)
32
33
34
TOTAL ALL REVENUE $ 136,080.00 $ 99,800.00 $ (36,280.00)
35
36
37
2026 +/-
38
ExpensesActual v.
39
Line item amount quantity total amount quantity total Projected
40
41
Food and Beverage
Need to have $65,000 min for Food
42
Wednesday (pre-conference)
43
Breakfast
44
AM Break
45
Lunch $ - 65 $ -
46
PM Break $ 24.00 65 $ 1,560.00
47
All day beverage $ - 0 $ -
48
Wed subtotal$1,560.00 $ - $ (1,560.00)
49
Thursday
50
Breakfast $ 66.00 180 $ 11,880.00
51
All day beverage180 $ -
52
Lunch $ 77.00 0 $ -
53
PM Break $ 24.00 180 $ 4,320.00
54
Reception $ 55.00 180 $ 9,900.00
55
Thu subtotal$26,100.00 $ - $ (26,100.00)
56
Friday
57
Breakfast $ 66.00 180 $ 11,880.00
58
All day beverage180 $ -
59
Lunch $ 77.00 180 $ 13,860.00
60
PM Break $ 24.00 180 $ 4,320.00
61
Fri subtotal$30,060.00 $ - $ (30,060.00)
62
63
Saturday
64
Breakfast - Continental $ 56.00 180 $ 10,080.00 0
65
All day beverage80 $ -
66
Sat subtotal $ 10,080.00 $ - $ (10,080.00)
67
Food & Beverage sub-total $67,800.00 $ - $ (67,800.00)
68
F&B service charge (gratuity)25% $ 16,950.00 15%
69
Sales tax10% $ 6,983.40 7%
70
Bartender Fee $ 200.00 4 $ 800.00 $ 100.00 0 $ -
71
TOTAL Food & Beverage $ 92,533.40 $ - $ (92,533.40)
72
73
Meeting Room Rental
74
Meeting Rooms $ 10,000.00 1 $ 10,000.00 $ 10,000.00 1 $ 10,000.00
75
 $ - $ 200.00 0 $ -
76
 $ - $ - $ 200.00 0 $ -
77
SubTotal $ 10,000.00 1 $ 10,000.00 $ -
78
sub-total w/Discount $ 10,000.00 $ 10,000.00 $ -
79
Admin Tax 10% $ 700.00 $ -
80
81
TOTAL Meeting Rooms $ 10,700.00 $ 10,000.00 $ (700.00)
82
83
Keynote Speaker
84
travel $ - 1 $ - $ -
85
meals & incidentals $ - 1 $ - $ -
86
honorarium $ - 1 $ - 0 $ -
87
hotel $ - 1 $ - $ -
88
TOTAL Keynote $ - $ - $ -
89
90
Technology & AV
91
A/V $ 5,000.00 3 $ 15,000.00 $ 25,653.75
92
Setup and Strike $ 2,250.00 1 $ 3,450.00
93
Wi-Fi $ 2,810.00 4 $ 11,240.00
94
 $ -
95
 $ -
96
AV Subtotal Before Fees $ 29,690.00 $ 25,653.75 $ (4,036.25)
97
AV service charge (taxable)0% $ - $ - $ -
98
AV Taxes10.10% $ 2,998.69 $ 2,362.11 $ (636.58)
99
Labor & Expenses $ - $ -
100
TOTAL AV $ 32,688.69 $ 28,015.86 $ (4,672.83)