Download - Anne Meininger Usa
![Page 1: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/1.jpg)
![Page 2: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/2.jpg)
![Page 3: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/3.jpg)
![Page 4: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/4.jpg)
![Page 5: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/5.jpg)
PENN STATE
![Page 6: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/6.jpg)
University Park AirportUniversity Park Airport• Seven Minute Drive to Campus
![Page 7: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/7.jpg)
University Park AirportUniversity Park Airport• Two Taxi Services • Airport Shuttle Service
![Page 8: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/8.jpg)
University Park AirportUniversity Park Airport4 Major Carriers with 50 Flights In & Out Daily• Delta Connection - Cincinnati• Northwest Airlink - Detroit• United Express - Washington/Dulles• U.S. Airways - Pittsburgh & Philadelphia
![Page 9: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/9.jpg)
Penn State CampusPenn State CampusEstablished as an agricultural college in 1855, The Pennsylvania State University is one
of the original Land Grant Universities signed into law by Abraham Lincoln in 1862.
![Page 10: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/10.jpg)
Penn State CampusPenn State Campus
![Page 11: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/11.jpg)
Main Presentation SitesMain Presentation SitesHousing SitesHousing SitesBanquet & Social VenuesBanquet & Social Venues
Penn State CampusPenn State Campus
![Page 12: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/12.jpg)
Main Presentation Sites:Main Presentation Sites:
< 4 Thomas Aud’s(726, 242, 171, 94)
Wartik (70) > Osmond (341, 152) >
HUB >2 Aud’s (475, 385), Hall for Posters
Life Sciences (182) v
< White Gym (Exhibits)
< Chemistry (70)< Eisenhower Auditorium (2,500)
Penn State CampusPenn State Campus
![Page 13: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/13.jpg)
Housing SitesHousing Sites
< Eastview Terrace (800)
< Nittany Suites (100 +)
< Nittany Lion Inn 250 luxury rooms
Penn State CampusPenn State Campus
![Page 14: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/14.jpg)
Nittany Lion Inn•Council Meetings•Banquets
Alumni Center•Evening Mixers
Beaver Stadium• Tuesday Banquet
Tailgate Party and Old-Fashioned Ice Cream Social and Sock-Hop
Banquet & Social VenuesBanquet & Social Venues
Penn State CampusPenn State Campus
![Page 15: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/15.jpg)
Walking TimeWalking Time
![Page 16: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/16.jpg)
Eastview Terrace Eastview Terrace On-campus housing will primarily be in the newly built Eastview Terrace, a landscaped
cluster of houses made up of 12-15 private rooms. Each of the 808 air-conditioned single rooms have a private bathroom and a refrigerator/microwave. Houses share a study/social
space and laundry facilities.
![Page 17: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/17.jpg)
![Page 18: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/18.jpg)
![Page 19: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/19.jpg)
Nittany Apartments & SuitesNittany Apartments & SuitesMore housing is available in nearby Nittany Apartments:
Shared rooms in 2 & 4 bedroom suites with shared bath. Air conditioned.
Space for 100 +
![Page 20: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/20.jpg)
On-Campus Housing On-Campus Housing Walk Time to
Location Capacity Eisenhower
Eastview Terrace 800 12 minutes
Nittany Apartments 100 + 11 minutes
Redifer Dining Commons 1,100 11 minutes
Walk Time toLocation Capacity Eisenhower
Eastview Terrace 800 12 minutes
Nittany Apartments 100 + 11 minutes
Redifer Dining Commons 1,100 11 minutes
![Page 21: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/21.jpg)
Main Presentation Sites:Main Presentation Sites:
< Eisenhower Auditorium (2,500)
Penn State CampusPenn State Campus
![Page 22: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/22.jpg)
Eisenhower AuditoriumEisenhower AuditoriumOur main symposia will be held in Eisenhower Auditorium which seats up to
2,500. Concurrent sessions will all be within a five minute walk, as well as poster sessions, exhibits and breaks. Registration will be held in the lobby.
![Page 23: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/23.jpg)
Thomas Classroom BuildingThomas Classroom Building4 Auditoriums: • 171 • 242 • 94 • 726
![Page 24: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/24.jpg)
New Life Science & ChemistryNew Life Science & Chemistry2 Auditoriums: • 186 • 70
![Page 25: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/25.jpg)
Wartik LabWartik Lab2 Auditoriums: • 173 • 151 Classroom • 70
![Page 26: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/26.jpg)
Osmond LabOsmond Lab2 Auditoriums: • 341 • 152
![Page 27: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/27.jpg)
Hetzel Union BuildingHetzel Union Building2 Auditoriums: • 475 • 385 • Posters in Alumni Hall
![Page 28: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/28.jpg)
Penn State CampusPenn State Campus
Main Presentation Sites:Main Presentation Sites:
< 4 Thomas Aud’s(726, 242, 171, 94)
Wartik (70) >
Osmond (341, 152) >
HUB >2 Aud’s (475, 385), Hall for Posters
Life Sciences (182) v
< White Gym (Exhibits)
< Chemistry (70)< Eisenhower Auditorium (2,500)
![Page 29: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/29.jpg)
Auditoriums & Meeting Rooms*Auditoriums & Meeting Rooms*Walk Time from
Venue Seats Eisenhower
Eisenhower Auditorium 2,595/1,755 Home BaseThomas Auditoriums 726, 242, 171 2 minutesHUB Auditoriums 475, 385 5 minutesOsmond Classrooms 341, 152 5 minutesLife Sciences 186 2 minutesWartik Auditoriums 171, 153 4 minutes
Walk Time fromVenue Seats Eisenhower
Eisenhower Auditorium 2,595/1,755 Home BaseThomas Auditoriums 726, 242, 171 2 minutesHUB Auditoriums 475, 385 5 minutesOsmond Classrooms 341, 152 5 minutesLife Sciences 186 2 minutesWartik Auditoriums 171, 153 4 minutes
* > 15 smaller classrooms within 6 minutes’ walk, (50-150 seats)* > 15 smaller classrooms within 6 minutes’ walk, (50-150 seats)
![Page 30: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/30.jpg)
Penn State CampusPenn State Campus
Nittany Lion Inn•Council Meetings•Banquets
Alumni Center•Evening Mixers
Beaver Stadium• Tuesday Banquet
Tailgate Party and Old-Fashioned Ice Cream Social and Sock-Hop
Banquet & Social VenuesBanquet & Social Venues
![Page 31: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/31.jpg)
Walk Time toVenue Eisenhower Beaver Stadium Tuesday Night Banquet* 15 minutes Mt. Nittany Club All Sports Museum
* Tailgate Party w/ Old-Fashioned Ice Cream Social & Sock Hop
Hintz Alumni Building For Evening Mixers 12 minutes
Walk Time toVenue Eisenhower Beaver Stadium Tuesday Night Banquet* 15 minutes Mt. Nittany Club All Sports Museum
* Tailgate Party w/ Old-Fashioned Ice Cream Social & Sock Hop
Hintz Alumni Building For Evening Mixers 12 minutes
Social Events Social Events
![Page 32: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/32.jpg)
Hintz Alumni CenterHintz Alumni CenterEvening Mixers: • 400 Indoors • 400 Patio Seating
![Page 33: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/33.jpg)
Beaver StadiumBeaver StadiumTuesday Night Banquet - Tailgate Party and Old Fashioned Ice Cream Party and Sock-Hop
Nittany Club
Sports Museum
![Page 34: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/34.jpg)
Posters, Exhibits & Socials Posters, Exhibits & Socials Walk Time to
Venue Capacities Eisenhower Hetzel Union Building (HUB) 5 minutes Alumni Hall Posters up to 550 HUB Eateries Seating for 900
White Gym Exhibits 7 minutes
Nittany Lion Inn 15 minutes Ballroom Banquets up to 500 3 Banquet Rooms Banquets up to 160 4 Meeting Rooms Banquets up to 100
Walk Time toVenue Capacities Eisenhower Hetzel Union Building (HUB) 5 minutes Alumni Hall Posters up to 550 HUB Eateries Seating for 900
White Gym Exhibits 7 minutes
Nittany Lion Inn 15 minutes Ballroom Banquets up to 500 3 Banquet Rooms Banquets up to 160 4 Meeting Rooms Banquets up to 100
![Page 35: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/35.jpg)
Penn State has a full-service catering company on campus for breaks and meals. We also have our own bakery which supplies Java Co.
CateringCatering
![Page 36: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/36.jpg)
HotelsHotels
Nittany Lion Inn•Council Meetings•Banquets
Banquet & Social VenuesBanquet & Social Venues
![Page 37: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/37.jpg)
Nittany Lion Inn Nittany Lion Inn The Nittany Lion Inn is a gracious, colonial style hotel right on-campus.
A 15 minute walk to ASV sessions
A National Trust historic hotel
![Page 38: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/38.jpg)
A National Trust historic hotel
• For Banquets & Council Meetings • 220 Sleeping Rooms
Nittany Lion Inn Nittany Lion Inn
![Page 39: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/39.jpg)
Hotel Room Blocks
Hotel Rooms Rates Per Night*
Atherton Hotel 75 $90 - 6/18; $79 - 6/19-6/21
Courtyard Marriott 40 $99
Days Inn 100 $77 single / $87 double
Hampton Inn 50 $79
Hilton Garden Inn 30 $89 single / $99 double
Nittany Lion Inn 120 $99 single / $109 double
Penn Stater 100 $99 single / $109 double
The Ramada Inn 50 $79
*Not including tax.
All hotels have set aside some rooms for 6/17/05.
![Page 40: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/40.jpg)
Courtyard InnCourtyard Inn
Nittany Lion InnNittany Lion Inn
Days InnDays Inn
Hampton InnHampton Inn
Hilton Garden InnHilton Garden Inn
Ramada InnRamada Inn
AthertonAtherton
Penn Stater 2 mi from campus > Penn Stater 2 mi from campus >
![Page 41: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/41.jpg)
Conference CenterConference Center• 2 miles From Campus • 300 Luxury Rooms
![Page 42: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/42.jpg)
ExhibitsExhibits
![Page 43: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/43.jpg)
Penn State CampusPenn State Campus
Main Presentation Sites:Main Presentation Sites:< Eisenhower Auditorium (2,500)
![Page 44: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/44.jpg)
Downtown State College flanks the south side of campus, a five-minute walk from campus housing, and a 12 minute walk from
Eisenhower Auditorium.
![Page 45: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/45.jpg)
MEALS ON-CAMPUSBreakfast $ 5.75
Lunch $ 8.25
Dinner $10.00
Banquet $45.00
HOUSING ON-CAMPUS*
Single Room in Eastview Terrace $57.00/night
Double Room Nittany Suites $40.00/night
* Includes Breakfast
![Page 46: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/46.jpg)
BudgetBudgetINCOME
Description Fee 1200 Total 1400 Total 1600 Total1200
Variable1400
Variable1600
VariableCore Meeting RegistrationMember, Early Fee 240.00$ 112,800.00$ 120,000.00$ 144,000.00$ 470 500 600Member, Full Fee 290.00$ 17,400.00$ 23,200.00$ 27,550.00$ 60 80 95Non-member, Early Fee 380.00$ 66,500.00$ 76,000.00$ 85,500.00$ 175 200 225Non-member, Full Fee 435.00$ 19,575.00$ 23,925.00$ 26,100.00$ 45 55 60Student, Early Fee 170.00$ 51,850.00$ 70,550.00$ 77,350.00$ 305 415 455Student, Full Fee 225.00$ 9,000.00$ 10,125.00$ 12,375.00$ 40 45 55Guest 50.00$ 1,750.00$ 1,750.00$ 2,000.00$ 35 35 40Speaker $0.00 -$ -$ -$ 25 25 25Complimentary $0.00 -$ -$ -$ 45 45 45 -$ Parking Permits 60.00$ 18,000.00$ 21,000.00$ 24,000.00$ 300 350 400
Core Meeting Registration Total 296,875.00$ 346,550.00$ 398,875.00$ 1200 1400 1600
Other IncomeSatellite Symposia 55.00$ 17,875.00$ 22,000.00$ 26,125.00$ 325 400 475Vet & Plant Luncheons 25.00$ 3,125.00$ 4,375.00$ 5,000.00$ 125 175 200Tuesday Banquet 50.00$ 37,500.00$ 42,500.00$ 46,250.00$ 750 850 925Banquets - Veterinary and Medical 45.00$ 4,500.00$ 5,400.00$ 7,200.00$ 100 120 160Exhibitors 600.00$ 36,000.00$ 36,000.00$ 36,000.00$ 60 60 60Publishers 150.00$ 900.00$ 900.00$ 900.00$ 6 6 6Local Sponsorship 5,000.00$ 5,000.00$ 5,000.00$ 5,000.00$ 1 1 1Parking Permits 20.00$ 20,000.00$ 24,000.00$ 26,000.00$ 1000 1200 1300Other Income Total 124,900.00$ 140,175.00$ 152,475.00$
TOTAL INCOME 421,775.00$ 486,725.00$ 551,350.00$ 5962 6727
![Page 47: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/47.jpg)
EXPENSE
Core Meeting Expenses 1200 Total 1400 Total 1600 TotalCost Per Person
Cost Per Person
Staff Assistants 576.00$ 672 768.00$ Registration Clerks 576.00$ 672 768.00$
Staff Support 1,152.00$ 1,344.00$ 1,536.00$
Telephone/Fax 1,000.00$ 1,100.00$ 1,200.00$ Postage 2,000.00$ 2,100.00$ 2,200.00$
Office Communication 3,000.00$ 3,200.00$ 3,400.00$
Supplies 4,800.00$ 5,600.00$ 6,400.00$ $4Copying 2,400.00$ 2,800.00$ 3,200.00$ $2Posterboards & Set-up Labor 9,000.00$ 9,400.00$ 9,500.00$ Executive Bags 8,820.00$ 10,290.00$ 11,760.00$ 7.35Name Badge Holders 2,016.00$ 2,352.00$ 2,688.00$ 1.68Printing for Drink Tickets & Signage 1,000.00$ 1,000.00$ 1,000.00$
Materials & Production 28,036.00$ 31,442.00$ 34,548.00$
Brochures 1,020.00$ 1,020.00$ 1,020.00$ Bookmarks 271.81$ 271.81$ 271.81$ Note Pads 1,933.00$ 1,933.00$ 1,933.00$ Pens 179.05$ 179.05$ 179.05$ Marketing Design 300.00$ 300.00$ 300.00$ Web Site Design & URL 500.00$ 500.00$ 500.00$ Poster 1,000.00$ 1,000.00$ 1,000.00$
Marketing 5,203.86$ 5,203.86$ 5,203.86$
Lodging 1,000.00$ 1,000.00$ 1,000.00$ Accommodations & Travel 1,000.00$ 1,000.00$ 1,000.00$
`Planning Meals & Breaks 500.00$ 500.00$ 500.00$ Planning Travel 5,000.00$ 5,000.00$ 5,000.00$
Planning 5,500.00$ 5,500.00$ 5,500.00$
HUB Facilities (Posters, 2 Auditoriums) 12,000.00$ 12,000.00$ 12,000.00$ Eisenhower Auditorium (Main Venue) 11,000.00$ 11,000.00$ 11,000.00$ Beaver Stadium (Tuesday Banquet) 3,000.00$ 3,000.00$ 3,000.00$ Hintz Alumni Center (Mixers) 1,500.00$ 1,500.00$ 1,500.00$
Meeting Facilities 27,500.00$ 27,500.00$ 27,500.00$
![Page 48: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/48.jpg)
Expenses continued… Fixed Cost 1200 Total 1400 Total 1600 Total1200
Variable1400
Variable1600
Variable
Breaks (1 per day at $4.00 pp for 5 days) 20.00$ 24,000.00$ 28,000.00$ 32,000.00$ 1200 1400 1600
Welcome Reception 12.00$ 14,400.00$ 16,800.00$ 19,200.00$ 1200 1400 1600
Luncheons (Plant, Vet., Med. Councils) 20.00$ 2,500.00$ 3,500.00$ 4,000.00$ 125 175 200Tuesday Banquet 48.00$ 36,000.00$ 40,800.00$ 44,400.00$ 750 850 925Banquets - Veterinary and Medical 40.00$ 4,000.00$ 4,800.00$ 6,400.00$ 100 120 160President's Dinner 35.00$ 2,800.00$ 3,500.00$ 5,250.00$ 80 100 1503 Evening Mixers ($9 pp each) 27.00$ 13,500.00$ 15,525.00$ 16,875.00$ 500 575 625Council Meetings (2) 35.00$ 2,100.00$ 2,100.00$ 2,100.00$ 60 60 60Thank You Reception 35.00$ 1,400.00$ 1,400.00$ 1,400.00$ 40 40 40
Meals & Breaks 100,700.00$ 116,425.00$ 131,625.00$
Equipment Rental: Tents, Chairs, Tables 12,000.00$ 14,000.00$ 16,000.00$ AV including Technicians 30,000.00$ 35,000.00$ 40,000.00$
AV & Equipment Rental 42,000.00$ 49,000.00$ 56,000.00$
Credit Card Charges 0.02 4,320.00$ 5,040.00$ 5,760.00$ 900 1050 1200
Parking Permits 16.00$ 16,000.00$ 19,200.00$ 20,800.00$ 1000 1200 1300Bus 1,000.00$ 1,000.00$ 1,000.00$ Vans 1,000.00$ 1,000.00$ 1,000.00$ Phones or Walkie-talkies 1,000.00$ 1,000.00$ 1,000.00$
Transportation& Communication 18,000.00$ 21,200.00$ 22,800.00$
Entertainment 5,000.00$ 5,000.00$ 5,000.00$
DIRECT EXPENSES SUBTOTAL 237,091.86$ 266,814.86$ 294,112.86$
Contingency 7.00% 16,596.43$ 18,677.04$ 20,587.90$
Variable Conference Fee 48.00$ 57,600.00$ 67,200.00$ 76,800.00$ Fixed Conference Fee 3,400.00$ 3,400.00$ 3,400.00$
Conference Management 61,000.00$ 70,600.00$ 80,200.00$
TOTAL BUDGETED EXPENSES 314,688.29$ 356,091.90$ 394,900.76$
BALANCE = Income - Expenses 107,086.71$ 130,633.10$ 156,449.24$
![Page 49: Anne Meininger Usa](https://reader035.vdocuments.us/reader035/viewer/2022062711/55c34cd4bb61eb4a5d8b4605/html5/thumbnails/49.jpg)