☝️
Harmony's Open Development
/
🦋
ONE Book: Create Wealth in Harmony
/
🕊️
“Blue to Fly 🦋” Women Event at Denver
/
Budget

Budget

Item
Items
Amount
1

Location – Grand Hyatt room (~$400/ day for 4 days)  Usual cost is $1,500/ day – but we were able to negotiate with them to get this incredible rate.

$1,600

2

AV Equipment rental  - Still waiting on quotation  Rough estimate ($200/ day for 4 days)

$800

3

Food & Beverages for attendees – Exploring multiple options below:    Option 1: Full Continental breakfast – pastries, fruits, coffee, juices @$34pp ++    Option 2: Breakfast in a Bag – Breakfast sandwich, coffee & fruit cup @$25pp ++    Option 3: Snacks of the Day - Daily snacks (Almonds, Dips etc.) @ $18/ pp ++  - Drinks 3 gallon coffee + 2 Gallon Hot Tea @$105/ gallon    Option 4: Bagels & Coffee Combo - Bagels and pastries: 100 pieces (@$5/piece)  - Drinks 3 gallon coffee + 2 Gallon Hot Tea @$105/ gallon    Note a 25% service charge and 8% tax. So, adding approx. 33% to the cost.

    Option 1: $10,900 cost $34 * 60 ppl  * 1.33 = $2,725 / day   Option 2: $8,000 cost $25 * 60 ppl  *1.33  = $2,000 / day   Option 3: $8,600 cost ($18 * 60 ppl) + (5 gallon * $105) *1.33 = $2,150 / day   Option 4: $5,500 cost (100 * $5) + (5 gallon * $105) *1.33 = $1,375 / day

4

Summary – Cost for 4 days   Total Location and AV = $2,400 - $3,000 (buffer for AV) Snacks / Breakfast = $5,500 - $11,000  (depending on Option 1, 2, 3, or 4) We can also use various options for different days to mix things up.   

Budget for Approval:  ·       Low end: $3,000 (no food)  ·       Medium tier A: $3,000 + Option 4 food $5,500 = $8,500 (basic food) ·       Medium tier B:  $3,000 + Combo of 1,2,3 and 4 for diff days: $8,500 = $11,500 ·       High End: $3,000 + Option 1 food $11,000 = $14,000