SlideShare une entreprise Scribd logo
1  sur  18
University of California, Davis, Health System
                                         OFFICE OF CONTINUING MEDICAL EDUCATION
                                                            Neurology Update
Date: May 21, 2011                                                                    Location: Embassy Suites, Sacramento
Course Chair(s): Bjorn Oskarasson                                                     Attendance - 60 Actual:

INCOME
                                                                 PROJECTED                 ACTUAL                     DESCRIPTION
REGISTRATION INCOME                                                       235
                                                                                                    0.00
                                                    40 @ 235              9,400.00                  0.00
                                                    20 @ 188              3,760.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00
7 credits @ $33.50                                                            0.00                  0.00 (attendance report attached)
                        SUBTOTAL REGISTRATION INCOME                    18,572.00                   0.00
COMMERCIAL SUPPORT (Educational Grants)
                                                  1 @ $5,000              5,000.00                  0.00
                                                                              0.00                  0.00
                                                                              0.00                  0.00 ( see attached)
                                                                              0.00                  0.00
EXHIBIIT FEE
                                                  3 @ $1,500              4,500.00                  0.00 ( see attached)
                                                                              0.00                  0.00
                     SUBTOTAL PHARMACEUTICAL INCOME                     18,250.00                   0.00
OTHER INCOME
                                                                              0.00                  0.00
 UCD mandate- 4% of income                                                 (906.40)                 0.00
 Less Refunds/Overpayments                                                    0.00                  0.00
                                           TOTAL INCOME:               $35,915.60                  $0.00

DIRECT EXPENSES
                          EXPENSES                               PROJECTED                 ACTUAL                     DESCRIPTION
MARKETING
    Email Lists: MMS (4649 @ $.28)                                        1,301.72                  0.00 First Push
    Email List: PTM (NP's, PA's) (3977 @ $.32)                            1,284.77                  0.00 First Push
    Brochure (3,000 @ $.43)                                               1,302.00                  0.00 Second Push, if necessary
    Processing: UCD Bulk Mail (3,000 @ $.06)                               180.00                   0.00 Second Push, if necessary
    Postage: USPS (3,000 @ $.14)                                           420.00                   0.00 Second Push, if necessary
    Press Release/Course Announcements                                        0.00                  0.00
    Grant Request Letter: Print, Mail                                         0.00                  0.00
Other:                                                                        0.00                  0.00
    1.                                                                        0.00                  0.00
    2.                                                                        0.00                  0.00
                              TOTAL MARKETING EXPENSES                  $4,488.49                  $0.00 ACTUAL COST:




                                                                                                                                     neuro11-110831105229-phpapp01.xls
EXPENSES                                 PROJECTED       ACTUAL                     DESCRIPTION
PRINTING/PROGRAM MATERIALS
    Syllabus     60 @ $10                                                  600.00            0.00
    Program Packet Materials                                                 0.00            0.00
Other:
    1.                                                                       0.00            0.00
    2.                                                                       0.00            0.00
                                   TOTAL PRINTING/SUPPLIES                $600.00        $0.00
FACILITY
Room Block: 40 rooms (20% slippage, 32 rooms min)                                                   Room Pick-Up: xxx rooms
F&B Minimum per contract: $ $1,600 + 10% discount + service + tax
   Meeting Room Rental                                                       0.00            0.00
   Audio Visual Equipment                                                1,000.00            0.00
   Breakfast: 60 @ $26 X 1 day                                           1,560.00            0.00
   Breaks: 60 @ $10 X 2                                                  1,200.00            0.00
   Lunch: 60 X $38                                                       2,280.00            0.00
   Dinner:                                                                   0.00            0.00
   Reception:                                                                0.00            0.00
   Workshops/Breakout Refreshments:                                          0.00            0.00
   Faculty Lunch/Dinner (if paid on facility invoice)                        0.00            0.00
Tips:
    Banquet Staff (1%-2.5% of F&B)                                           0.00            0.00
   Bell Staff (equipment loading/unloading)                                  0.00            0.00
Other:
   Exhibit Tables (no charge)                                                0.00            0.00
    Staff Meals                                                              0.00            0.00
    Speaker Amenities (VIP)                                                  0.00            0.00
    Other                                                                    0.00            0.00
                                          BANQUET SUBTOTAL               6,040.00            0.00
Sleeping Rooms:
    Speakers                                                                 0.00            0.00
    CME Staff                                                                0.00            0.00
                                 SLEEPING ROOM SUBTOTAL                      0.00            0.00
Hotel Business Center:
    1. Copies                                                                0.00            0.00
   2.                                                                        0.00            0.00
Special Activity: (if paid on facility invoice)
    1.                                                                       0.00            0.00
    2.                                                                       0.00            0.00
                                           FACILITY SUBTOTAL                 0.00            0.00
    Less: Comped Rooms (1 per 50)                                            0.00            0.00
    Plus: Attrition                                                          0.00            0.00
                                  TOTAL FACILITY EXPENSES               $6,040.00        $0.00
SPEAKER EXPENSES
   Honoraria                                                                 0.00            0.00
   Travel                                                                    0.00            0.00
   Meals                                                                     0.00            0.00
   Hotel (included under FACILITY EXPENSES)
   Fringe Benefits (UC only-11% of honoraria)                                0.00            0.00
                                  TOTAL SPEAKER EXPENSES                    $0.00        $0.00




                                                                                                                              neuro11-110831105229-phpapp01.xls
EXPENSES                                  PROJECTED        ACTUAL          DESCRIPTION
MISCELLANEOUS
    Accreditation Costs (External Fees) AAFP                               100.00             0.00
    Vehicle Rental                                                         100.00             0.00
    Staff Travel/Meals                                                      50.00             0.00
    Evaluation Summary Reports                                             500.00             0.00
    Fed Ex charges - evaluations                                              0.00            0.00
    Fed Ex charges - other                                                    0.00            0.00
Special Activity (not on facility invoice)                                    0.00            0.00
    Site Fees                                                                 0.00            0.00
    Catering                                                                  0.00            0.00
    Transportation                                                            0.00            0.00
Other                                                                         0.00            0.00
   Prizes for Workshops                                                       0.00            0.00
                         TOTAL MISCELLANEOUS EXPENSE                      $750.00         $0.00
SUBTOTAL DIRECT EXPENSES                                                $11,878.49        $0.00

INDIRECT EXPENSES CHARGED TO BUDGET
Fixed Indirect Expenses
    CME Accreditation Fee (internal)                                      1,750.00            0.00
    Mail List Maintenance (4292 @ $.06 x 2)                                260.16             0.00
    E-mail blasts: $250/blast                                              500.00             0.00
    Internal Duplicating Costs (1,ooo@ $.04/copy)                           40.00             0.00
    Internal Audio Visual Costs ($125 per day )                            125.00             0.00
    Internal Audio Response Costs ($200 per day)                           200.00             0.00
    Staff Overtime (if applicable)                                            0.00            0.00
                                         Sub-Total Fixed Indirect         2,875.16            0.00
Variable Indirect Expenses
    Portfolios, Nametags, Certificates
         66 @ $25 (includes faculty)                                      1,650.00            0.00
   Cashier Processing Fees 60 @ $3.75/pp                                   225.00             0.00
  Jointly Sponsored Activity Fee: 10% of Grant Income                         0.00            0.00
    ACPE Accreditation Fee
           @ $25                                                              0.00            0.00
Refund Service Charge:
                $25 per person for 1 day course or
                             $50 per person for 2-5 day
course                                                                      75.00             0.00
                                     Sub-Total Variable Indirects         1,950.00            0.00

TOTAL INDIRECTS CHARGED TO BUDGET                                        $4,825.16        $0.00

TOTAL EXPENSES                                                         16,703.65          0.00
TOTAL INCOME                                                           35,915.60          0.00

PROGRAM PROFIT/(LOSS)                                                 $19,211.95         $0.00




                                                                                                               neuro11-110831105229-phpapp01.xls
INDIRECT EXPENSES ABSORBED BY CME DEPT (educational grant budget categories)
Activity Development Fees
CME Activity Management Fee                                          3,300.00                 0.00 $3,300 first day plus $1,100 each add'l day

Development of Marketing Materials                                   2,000.00                 0.00
Development of Mail Lists and Marketing Strategies                   2,000.00                 0.00
Development of Online Calendar and Registration System               1,000.00                 0.00
Participant Identification/Recruitment/Confirmation/Followup         1,000.00                 0.00
Development of Syllabus and Handout Materials                        2,000.00                 0.00
Activity Production Fees, Services
Production of Marketing Materials/Mail Services                       500.00                  0.00
Production of Slides/Presentations                                   1,000.00                 0.00
Production of Syllabus and Handouts                                    500.00                 0.00
Audiovisual Technical Planning and Services                           500.00                  0.00
On-Site Staffing (Overtime)                                              0.00                 0.00

                                TOTAL ABSORBED BY OCME             $13,800.00                $0.00
                                                                                NOTE
                                                                                OCME absorbed $      of indirect expenses.

INDIRECT EXPENSES ABSORBED BY SPONSORING DEPT (educational grant budget categories)
Activity Development Fees
Planning Committee                                                   5,000.00                 0.00
Documentation for Planning, Objectives, Needs Assessment             1,000.00                 0.00
Development of Strategy/Agenda                                       1,000.00                 0.00

Faculty Recruitment                                                  1,000.00                 0.00

Development of Presentations                                         2,000.00                 0.00

Activity Production Fees, Services
Content Review and Validation                                        2,000.00                 0.00

Faculty Management/ACCME Accreditation Requirements                  2,000.00                 0.00

                    TOTAL ABSORBED BY SPONSORING DEPT              $14,000.00                $0.00
                                                                                NOTE

                                                                                Sponsoring dept absorbed $    of indirect expenses.

BREAK EVEN ANALYSES
FIXED COSTS                                                    PROJECTED             ACTUAL
   A-V                                                               1,000.00                 0.00
   Facility Meeting Room Rental                                          0.00                 0.00
   Facility Reception                                                    0.00                 0.00
   Facility Other                                                        0.00                 0.00
   Speaker                                                               0.00                 0.00
   Other Indirect Expenses                                           4,825.16                 0.00
   Marketing                                                         4,488.49                 0.00
   Miscellaneous                                                      750.00                  0.00
                                          TOTAL FIXED COSTS        $11,063.65                $0.00

VARIABLE COSTS                                                 PROJECTED             ACTUAL
   Breakfast(s)                                                        26.00                  0.00
   Break(s)                                                            20.00                  0.00
   Lunch(s)                                                            38.00                  0.00
   Dinner(s) (not Faculty)                                               0.00                 0.00
   Reception                                                             0.00                 0.00
   Portfolios, Nametags, Certificates (Inc. Faculty)                   25.00                  0.00
   Program Packet (printing other than syllabus)                         0.00                 0.00
   Syllabus                                                            10.00                  0.00
                                     TOTAL VARIABLE COSTS            $119.00                 $0.00




                                                                                                                                neuro11-110831105229-phpapp01.xls
BREAK EVEN                                                PROJECTED         ACTUAL

See BREAK EVEN spreadsheet

BREAKEVEN = FIXED COSTS - PHARMO X (REG FEE M- VAR PP)

HIGHEST REG FEE - VAR COSTPP                           116.00

                                                                            INCOME
              BREAK EVEN ANALYSIS WITH PROJECTED EXPENSES AND INCOMEINCLUDING
                                                   PARTICIPANTS
                                                    NEEDED TO      PHARMCO TO
                 PHARMCO SUPPORT                    BREAK EVEN     BREAK EVEN

                         0.00                                   95         11,063.65

                       10,000.00                                 9          1,063.65
                       20,000.00                                -77        (8,936.35)
                       25,000.00                                -120       (13,936.35)
                       30,000.00                                -163       (18,936.35)

                       35,000.00                                -206       (23,936.35)
                                                                                         PROJECTED

ATTENDANCE                                                  ACTUAL                       FINAL PENDING
  Preregistered                                                        0
  At Door                                                              0                 FINAL
  Less Cancellations                                                   0
  Less No Shows                                                        0
                                   ACTUAL ATTENDANCE                   0




                                                                                                         neuro11-110831105229-phpapp01.xls
ALLOABLE AMTS.
             Attendees                          200                                                                                        Breakfast     $26
             Speakers                           6                                                                                          Lunch         $38
             Exhibitors                         0                                                                                          Dinner        $64
             Staff                              2                                                                                          Break         $17
Total number of attendees:                      208      MINIMUM F&B CONTRACTED: $20,150         CONTRACTED AT NON-INCLUSIVE W/ 20% REDUCTION

                                                                                                                                                                 amt OVER
                                                COST     ATTENDEES
                                                                         SUB-        22%      SUB-             4.166 %                      cost pp UCD      UCD
DATE         FUNCTION                           EACH     or # of items   TOTAL       GRATUITY TOTAL            TAX           TOTAL          inclusive MAX PP allowable
 8/10/2010         Continental Breakfast        $23.00      200          $4,600.00   $1,012.00   $5,612.00     $233.80       $5,845.80           $29.23 $26.00      $3.23
                 Modified addition, Yogurt      $9.50       200          $1,900.00   $418.00     $2,318.00     $96.57        $2,414.57           $12.07 $17.00     $(4.93)
                 Coffee Refresh/ per gallon     $82.00       11          $902.00     $198.44     $1,100.44     $45.84        $1,146.28            $5.73 $17.00    $(11.27)

 8/11/2010         Continental Breakfast        $23.00      200          $4,600.00   $1,012.00   $5,612.00     $233.80       $5,845.80           $29.23 $26.00      $3.23
                 Modified addition, Frittatas   $9.25       200          $1,850.00   $407.00     $2,257.00     $94.03        $2,351.03           $11.76 $17.00     $(5.24)
                 Coffee Refresh/ per gallon     $82.00       10          $820.00     $180.40     $1,000.40     $41.68        $1,042.08            $5.21 $17.00    $(11.79)

 8/12/2010         Continental Breakfast        $23.00      200          $4,600.00   $1,012.00   $5,612.00     $233.80       $5,845.80           $29.23 $26.00      $3.23
                 Modified addition, Frittatas   $9.25       200          $1,850.00   $407.00     $2,257.00     $94.03        $2,351.03           $11.76 $17.00     $(5.24)
                 Coffee Refresh/ per gallon     $82.00       9           $738.00     $162.36     $900.36       $37.51        $937.87              $4.69 $17.00    $(12.31)


 8/13/2010         Continental Breakfast        $23.00      200          $4,600.00   $1,012.00   $5,612.00     $233.80       $5,845.80           $29.23 $26.00      $3.23
                 Modified addition, Yogurt      $9.25       200          $1,850.00   $407.00     $2,257.00     $94.03        $2,351.03           $11.76 $17.00     $(5.24)
                 Coffee Refresh/ per gallon     $82.00       7           $574.00     $126.28     $700.28       $29.17        $729.45              $3.65 $17.00    $(13.35)




                                                                                                  TOTAL F&B COSTS:           $36,706.52

                                                                                                 DESPOSIT DUE:                $23,416.05
Date: May 21, 2011
    Location: Embassy Suites, Sacramento


                                       UC Emp   Residence                                 PROJECTED                                                                       ACTUAL
                                                                                                            FEES
                                                                                          # HOTEL       (resort, park,
               SPEAKER                 Yes/No   City/State   HON      TRAVEL    MEALS      NITES            bag)         $ HOTEL      TOTAL         HON      TRAVEL         MEALS
1   Steven Brass, M.D., M.P.H.                                 0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
2   Charles DeCarli, M.D.                                      0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
3   Fredric Gorin, M.D., Ph.D.                                 0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
4   Bjorn Erik Oskarsson, M.D.                                 0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
5   Michael A. Rogawski, M.D., Ph.D.                           0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
6   Piero Verro, M.D.                                          0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
7   Vicki L. Wheelock, M.D.                                    0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
                                                               0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
                                                               0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
                                                               0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
                                                               0.00      0.00      0.00          0             0.00            0.00       0.00       0.00          0.00          0.00
    TOTAL SPEAKER COSTS                                       $0.00     $0.00     $0.00          0             $0.00         $0.00       $0.00     $0.00         $0.00         $0.00


                                                                                                            FEES
                                                                                          # HOTEL       (resort, park,
             OCME STAFF                                      HON      TRAVEL    MEALS      NITES            bag)         $ HOTEL      TOTAL         HON      TRAVEL         MEALS
1                                       Yes                    0.00      0.00      0.00          0             $0.00           0.00       0.00       0.00          0.00          0.00
2                                       Yes                    0.00      0.00      0.00          0             $0.00           0.00       0.00       0.00          0.00          0.00
3                                       Yes                    0.00      0.00      0.00          0             $0.00           0.00       0.00       0.00          0.00          0.00
4                                       Yes                    0.00      0.00      0.00          0             $0.00           0.00       0.00       0.00          0.00          0.00
    TOTAL STAFF COSTS                                         $0.00     $0.00     $0.00          0             $0.00         $0.00       $0.00     $0.00         $0.00         $0.00


    GRAND TOTAL                                               $0.00     $0.00     $0.00             0         $0.00          $0.00       $0.00     $0.00         $0.00         $0.00




                                                                                            file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
ACTUAL STAFF OVERTIME ALLOCATION
            CME STAFF                  HOURS O/T        PAY (inc fringe)
Larry Jacinth
Natoshia Benvenuti
0
TOTAL                                                     $0.00




                                                                           file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
UAL


      HOTEL     TOTAL
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
        $0.00     $0.00




      HOTEL     TOTAL
         0.00      0.00
         0.00      0.00
         0.00      0.00
         0.00      0.00
        $0.00     $0.00


        $0.00     $0.00




                          file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
COMMERCIAL SUPPORT and EXHIBIT SUMMARY
Neurology Update                                                        Date: May 21, 2011                             Amt Pending
                                                                                                                                          LOA or
                                                                                                                                                        DATE                     AMOUNT
                                                                                                            Exhibit
                                                                                                                      Exhib Fee Com Sup     Exhib                 CHECK #
                                                                                                                                                        REC                       REC'D
NOTES         COMPANY                                NAME OF REP          EMAIL ADDRESS                       (Y/N)                       Conf

              RECEIVED
                                                                                  COMMERCIAL SUPPORT

              Avanir                                 Scott Siegert        ssiegert@avanir.com                          3000                             3/18/11        54152        $3,000.00




                                                                                      EXHIBIT FEES

     02/28/11 Athena Diagnostics                     Ona Saras            ona.saras@athenadiagnostics.com        1500
     04/07/11 Allergan                               Amanda Jason         jason_amanda@allergan.com              1500                                    4/7/11       74711         $1,500.00
    03/30/11 Biogen                                                       grantsoffice@biogenidec.com            1500                                   4/15/11      514816         $1,500.00
     04/14/11 Genetch                                Katharina Kepus      kkepus@gene.com                        1500                                   4/14/11     6013523         $1,500.00
     05/17/11 Registry of Physician Specialists      Faviola Ribeiro      fabiola@mdregistry.org                 1500                                   5/18/11          CC         $1,500.00
     02/28/11 Teva                                   Jonica Eberbach      jonica.eberbach@tevaneuro.com          1500                                   5/16/11   100013412         $1,500.00
     04/15/11 boehringer-ingelheim                   Michele Pettengill                                          1000
                                                                          michele.pettengill@boehringer-ingelheim.com
     03/18/11 Ipsen                                  Paulette Jacobson    Paulette.jacobson@ipsen.com             750
     05/11/11 Medtronic                              Webb Stallings       webb.r.stallings@medtronic.com         1500
     04/07/11 Pfiser                                 Mark Murphy          jennifer.pagador@kingpharm.com         1500




              APPROVED



              PENDING
     02/28/11 GSK                                    Jimmie Dougan        jimmie.dougan@gsk.com
     02/28/11 Novartis                               Nancy Montanana      nancy.montanana@novartis.com




              DENIED
              Abbott - 5-3
              Biogen 3-25
              Eisai 3-25
              Lilly - grant 3-29
              sanofi-aventis 5/10 back out exhibit   Todd Owre            todd.owre@sanofi-aventis.com
              UCB - 4-1


                                                                                                                      16750                                   Received           $10,500.00
                                                                                                                                                        TOAL EXPECTED            $16,750.00




        08/31/2011   Page 6 of 7                                                                                        file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xlsCommercial Supprt
Hotel Invoice Breakdown
Neurology Update
Date: May 21, 2011                                                         Location: Embassy Suites, Sacramento
                                                   PROJECTED date   date   date     date      TOTALS           $/person
FACILITY
Room Block: 0 rooms ( 20% slippage, rooms min)
Room Pick-Up: rooms
    Meeting Room Rental                                    0.00                                         0.00
   Audio Visual Equipment                                  0.00                                         0.00
   Breakfast:                                              0.00                                         0.00
   Lunch:                                                  0.00                                         0.00
   Dinner:                                                 0.00                                         0.00
   Breaks:                                                 0.00                                         0.00
   Reception:                                              0.00                                         0.00
   Workshops/Breakout Refreshments:                        0.00                                         0.00
   Faculty Lunch/Dinner (if paid on facility invoice)      0.00                                         0.00
Tips:
     Banquet Staff                                         0.00                                         0.00
     Bell Staff (equipment loading/unloading)              0.00                                         0.00
Other:
    Exhibit Tables ( @ $ ea)                               0.00                                         0.00
    Staff Meals                                            0.00                                         0.00
    Speaker Amenities (VIP)                                0.00                                         0.00
                                                           0.00                                         0.00
BANQUET SUBTOTAL                                           0.00                                         0.00
Sleeping Rooms:
    Speakers                                               0.00                                         0.00
    CME Staff                                              0.00                                         0.00
SLEEPING ROOM SUBTOTAL                                     0.00                                         0.00
Hotel Business Center:
    1.                                                     0.00                                         0.00
    2.                                                     0.00                                         0.00
Special Activity: (if paid on facility invoice)
    1.                                                     0.00                                         0.00
    2.                                                     0.00                                         0.00
FACILITY SUBTOTAL                                          0.00                                         0.00
    Less: Deposits                                         0.00                                         0.00
    Less: Comped Rooms (1 per 50)                          0.00                                         0.00
    Plus: Attrition                                        0.00                                         0.00
TOTAL FACILITY EXPENSES                                   $0.00                                        $0.00
COMPARISON REPORT:
                                                       Neurology Update
            FISCAL YEAR                            2006/2007               2007/2008             2008/2009              2009/2010
       DATES OF PROGRAM
              LOCATION
           ENROLLMENT:
MD ENROLLMENTS
OTHER ENROLLMENTS
TOTAL ENROLLMENTS
CME HOURS
MD FEE (highest fee before rate increase)
SPECIAL EVENTS INCOME
VARIABLE COST/PERSON
               INCOME:
REGISTRATION                                                   $0.00                $0.00                  $0.00                   $0.00
COMMERCIAL SUPPORT                                             $0.00                $0.00                  $0.00                   $0.00
EXHIBIT FEES
OTHER
LESS (REFUNDS/SERVICE FEES)                                    $0.00                $0.00                  $0.00                   $0.00
TOTAL INCOME                                                 $0.00                 $0.00                  $0.00                   $0.00
             EXPENSES:
AUDIO-VISUAL                                                   $0.00                $0.00                  $0.00                   $0.00
FACILITY: (DAYS OF THE PROGRAM)                                $0.00                $0.00                  $0.00                   $0.00
ROOM BLOCK TOTAL                                                   0                    0                      0                       0
ROOMS PICKED UP                                                    0                    0                      0                       0
ATTRITION                                                      $0.00                $0.00                  $0.00                   $0.00
SPECIAL EVENTS EXPENSE                                         $0.00                $0.00                  $0.00                   $0.00
MARKETING EXPENSE                                              $0.00                $0.00                  $0.00                   $0.00
# BROCHURES PRINTED/DATE, WKS OUT                              $0.00                $0.00                  $0.00                   $0.00
MARKETING COST PER PIECE                                       $0.00                $0.00                  $0.00                   $0.00
COURSE MATERIALS                                               $0.00                $0.00                  $0.00                   $0.00
SPEAKER EXPENSE                                                $0.00                $0.00                  $0.00                   $0.00
MISCELLANEOUS                                                  $0.00                $0.00                  $0.00                   $0.00
TOTAL DIRECT EXPENSES                                        $0.00                 $0.00                  $0.00                   $0.00

INDIRECT EXPENSES CHARGED TO BDGT                              $0.00                $0.00                  $0.00                   $0.00
TOTAL EXPENSES                                                 $0.00                $0.00                  $0.00                   $0.00
TOTAL INCOME                                                   $0.00                $0.00                  $0.00                   $0.00


NET GAIN/LOSS                                                $0.00                 $0.00                  $0.00                   $0.00

Cost absorbed by OCME                                          $0.00                $0.00                  $0.00                   $0.00

Profit/Loss to Department                                      $0.00                $0.00                  $0.00                   $0.00
Profit/Loss to CME                                             $0.00                $0.00                  $0.00                   $0.00




        08/31/2011 Page 7 of 7        file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xlsComparison Report
Neurology Update
        0




                                         largest screen that will fit in room                 R
                    n,                                                                      ta iser
                  ur                                                                      m e bl w
                ct dium                                                                    ics fo ith
             Le o                                                                                  r 6 pa
           th , p                                                                                     an ne
       r wi ble                                                                                         d l
     se l ta                                                                                             3
   Ri al                  speakers must be able to see the screen from podium and panel
     sm ic
       m




                                                        LCD                                                   4X4 TABLE WITH
                                                        STAND                                                 MIXER ON IT
                                                                                                              NEXT TO LIGHT
                                                                                                              SWITCHES - 1
                                                                                                              CHAIR




water, pens, paper and candy on each table



Registration: 2 six foot tables in front, skirted and draped. 2 skinny six foot tables in back, skirted and draped.
waste basket, water and phone on back table.

one eight foot table skirted and draped for CME display board in registration area

Exhibits - in pre-function area around perimeter.         15 six foot tables, skirted
F&B in center
Neurology Update
Date: May 21, 2011
Location: Embassy Suites, Sacramento

                                               General             Total
            A/V Type                 Price     Session   Lunch    Quanity   Total



Data LCD Projector                We provide
Screen 12''                               $-     1                   2              $-
Podium mic                               $-      1                   1              $-
Wireless Mic                             $-      1                   1              $-
3 table mics on panl                     $-      1                   1              $-


                         Totals                                                     $-

                                                            18% Srvc Chg            $-
                                                                Sub Total           $-
                                                          4.17% Sales Tax           $-

                                                                 Total          $-
Neurology Update
Date: May 21, 2011
Location: Embassy Suites, Sacramento
Meeting Planner: Kimber Chavez , phone 916-734-1394, fax 916-734-0776
UC Davis Health System Continuing Medical Education
PO #UCD 0XX-XXXXXX for master bill (room and tax only)                add parking and/or resort fee if it applies

Room Block:                        xx room nights (10% slippage = )
                                   x deluxe upgrades at, x deluxe upgrades at 25% off gp rate
                                   3 Speaker Upgrades to Fireplace suites at gp rate
Room Rates:                        Single/double $219 + 10% tax @ $0.00 = $240.90                      Comps 1:50


Submitted on:
Name + guest name                  Arrival    Depart       NIGHTS
                                                           PAID ON
                                                                    NIGHTS K= King
                                                                    AND/OR Q= 2 queen
                                                                                         # of people
                                                                                         in room
                                                                                                       S=Smoking Late Check VIP,      CHANGES CHANGES
                                   Date/ Time Date/ Time                                               NS= Non-      Out    Amenity   TO      TO
                                                           MASTER, UPGRADES S=Suite                    Smoking   Needed for
                                                            RM,TX     IPO
                                                                           Upgrade                               1:30pm on
                                                                             ST= Staff                              9/16
                                                                           Rate
SPEAKERS                                                        0
Vicki L. Wheelock, M.D.                                         0
Steven Brass, M.D., M.P.H.                                      0
Charles DeCarli, M.D.                                           0
Fredric Gorin, M.D., Ph.D.                                      0
Michael A. Rogawski, M.D., Ph.D.                                0
Piero Verro, M.D.                                               0
                           #REF!                             #REF!
OCME STAFF                                                   #REF!
                           #REF!                             #REF!
                           #REF!                             #REF!
DEPARTMENT STAFF                                             #REF!
UCD 1                                                        #REF!
UCD 2                                                        #REF!
UCD 3                                                        #REF!
UCD 4                                                           0
                               0                                0
                               0                                0
Neurology Update
Date: May 21, 2011                                                                         Location: Embassy Suites, Sacramento
                                              05/21/11
                       Sponsorship                                                                                             Room rate
              Expected attendance                                                                                            Cut off date
                   Accreditations                                                                                      Release rooms by
                    Target audience                                                                                            Display fee
                    Registration fee                                                                                 Audience response?
            Special events planned                                                                                     Syllabus due date
Course chair planning mtg: prev yr
                                                                                                      Faculty letter/forms sent
eval, needs assess doc, OCME            400   04/16/10                                                                                       100   02/10/11
ACCME policies                                            Element 2.1-.2, 3.1; Standard 1.1, 2.1, 3.2 Bio/forms due_______
Hotel contract signed                   363   05/23/10                                                2nd display fee letter w/broch         90    02/20/11
                                                                                                      Faculty/staff rooming list to hotel
Course title/date to CME cal            361   05/25/10                                                (inc fakes)
                                                                                                                                             70    03/12/11 Standard 3.10, 3.12

                                                                                                     Start discussions for next year's
PO set up/deposit paid                  359   05/27/10                                               venue/program
                                                                                                                                             65    03/17/11

CME application received (parts I,                                                                   Faculty comp agr, disclosure, bios
II, III)
                                        345   06/10/10                                               received
                                                                                                                                             60    03/22/11
                                                                                                                                                              Element 3.3; Standard 2.1-.3, 3.7-.10, 6
                                                                                                     Food & beverage, room set up, AV
Projected budget                        335   06/20/10 Element 3.1-.2; Standard 3.1, 3.3, 3.13       needs to hotel
                                                                                                                                             45    04/06/11
Agreement letter, proj budget,                                                                       Syllabus info/outstanding forms
ACCME standards to chair
                                        344   06/11/10 Element 3                                     email sent
                                                                                                                                             40    04/11/11
Highlights from chair for postcard,                                                                  Vendor conf/info emailed                                 Element 3.3, Standard 3.1-.6, .12, 4.1, .
web, etc
                                        260   09/03/10                                               Signed LOAs for all grants
                                                                                                                                             28    04/23/11 2, .4
Faculty credentials/ contact info
from chair
                                        229   10/04/10                                               Prepare signs                           17    05/04/11
                                                                                                     Syl prep: info, accred (to reg for
Program draft from chair                229   10/04/10                                               certs), disclos, ackn, eval
                                                                                                                                             16    05/05/11 Element 2.3-.4, 3.3; Standard 6
Accreditations: Prepare aps/pay by 228                                                               PPTs to course syl folder (allow 5
cc or request check                           10/05/10                                               days to prep for printer)
                                                                                                                                             13    05/08/11

Draft in Word blank bro: Confirm
                                                                                                     Comp agree/speaker budget to
mission stmt, disclosure, accred,       225   10/08/10                                               travel asst.
                                                                                                                                             14    05/07/11
target aud, learner objec                                 Element 1.1-.2, 2.3
1st display fee request letters sent/                                                                Independent review of syl content/
enter online grant aps
                                        200   11/02/10                                               reviewer disclosure
                                                                                                                                             10    05/11/11
Marketing plan: mail lists,                                                                          Syl to printer (5 days to print + 4
brochure quantity
                                        190   11/12/10                                               bus days to ship} #______
                                                                                                                                             10    05/11/11
Brochure draft proofed by VH, PS,             11/17/10                                               Meet w/registrar for special
GW and CR
                                        185
                                                                                                     instructions (tickets, badges)
                                                                                                                                             9     05/12/11
Bro to printer                                11/22/10
                                                                                                     Info mtg w/prog assts re set up,
1st draft:
2nd draft: READ OUT LOUD
                                        180                                                          equip, schedule. E-mail to mgr re       9     05/12/11
                                                                                                     OCME staff guests.
      3rd draft:

                                                                                                     Away programs: ship equipment
Sign off blueline #_______              150   12/22/10                                               and syllabus
                                                                                                                                             5     05/16/11
Broch mailed, 1st push
         (6 mo out) {4 mo out for       140   11/27/10                                               Final F&B guarantee #______             4     05/17/11
local)
Broch mailed, 2nd push (4 mos                                                                        Local programs: load van, out the                        Don’t forget cash, thank you cards, business
out) {local 2.5 mo)
                                        112   01/29/11                                               door!!
                                                                                                                                             1     05/20/11   cards, post program eval
1) UCD vehicle reservation                                                                           Program set up day:
2) UCD parking                                                                                          Starts on:                                         Ends on:
3) Airfare/car rental          4)
                                        120   01/21/11
Travel Insurance




     08/31/2011                                                     file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Pre Program Monitoring
COURSE TITLE
Date: May 21, 2011                                                     Location: Embassy Suites, Sacramento
                                     09/14/08
Final room pick up                                                            Financial agreement:
Attrition
Final reg #
Grant income

                                                                              Signed/countersigned LOAs on file
Cash box to registrar            1   09/15/08                                                                   42       10/26/08     Element 3.3, Standard 3.4-3.6
                                                                              for all grants

                                                                              Syl acknowl filed and grant budget
Revised comp forms/speaker
                                 2   09/16/08    Standard 3.7-3.10            page updated. F/u on pending          45   10/29/08     Element 3.3, Standard 3.13
budget to travel asst
                                                                              grants.


                                                                              UC Davis speakers honorarium paid
Evals to John w/ final numbers   5   09/19/08    Element 2.4                                                    47       10/31/08     Element 3.2
                                                                              if applicable



Final PPT CD and final SYL CD in
                                 5   09/19/08                                 Next year's facility confirmed        56   11/09/08
historical file



Outside speakers honoraria paid                                               Post program review with course
                                7    09/21/08    Element 3.2                                                        63   11/16/08     Element 2.2, 2.4
(including other UC's)                                                        chair



Check on outstanding travel      15 09/29/08     Element 3.2                  Final budget complete                 70   11/23/08     Element 3.2


Check on outstanding                                                          Budget comparison report
                                 15 09/29/08     Element 3.2, Standard 3.13                                         70   11/23/08     Element 3.2
grants/display fees                                                           completed


Submit all post program grant
                                 28 10/10/08     Element 3.2, Standard 3.13   Final budget to chair                 84   12/07/08     Element 3.2
reports and budgets




Eval report rcvd, copies to course                                            Transfer funds, copy of DaFIS doc
                                   30 10/14/08   Element 2.4                                                    88       12/11/08     Element 3.2
chair & OCME mgr                                                              to file




Registration income reconciled                                                Binder review, purge. Purge course
                                 30 10/14/08     Element 3.2                                                     95      12/18/08     Element 3.3
(registrar)                                                                   directory in computer.




Hotel bill rcvd, budget breakdown
                                                                              File binder in historical cabinet - only
& invoice to accountant for       35 10/19/08    Element 3.2                                                           120 01/12/09
                                                                              after all items are completed.
payment




    08/31/2011                        file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Post Program Monitoring

Contenu connexe

Tendances

Characteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactorsCharacteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactors★ Beatriz Barrera Garmón
 
Do not submit acc 422 week 3 wiley plus assignment exercises
Do not submit acc 422 week 3 wiley plus assignment    exercisesDo not submit acc 422 week 3 wiley plus assignment    exercises
Do not submit acc 422 week 3 wiley plus assignment exercisesjefferysbush1
 
Deutsche EuroShop | Company Presentation | 01/10
Deutsche EuroShop | Company Presentation | 01/10Deutsche EuroShop | Company Presentation | 01/10
Deutsche EuroShop | Company Presentation | 01/10Deutsche EuroShop AG
 
Leo mikkonen optiscan
Leo mikkonen optiscanLeo mikkonen optiscan
Leo mikkonen optiscanECR Community
 
Proforma cf (1)
Proforma cf (1)Proforma cf (1)
Proforma cf (1)barsara09
 
Debt Collection Report - using R in Finance
Debt Collection Report  - using R in FinanceDebt Collection Report  - using R in Finance
Debt Collection Report - using R in FinanceAndrija Djurovic
 
The Lazy Place - nap by appointment facilities
The Lazy Place - nap by appointment facilitiesThe Lazy Place - nap by appointment facilities
The Lazy Place - nap by appointment facilitiesEugene Tarasov
 
Poster presentation
Poster presentationPoster presentation
Poster presentationredsys
 
Line by environment interaction, yield stability and grouping of test locatio...
Line by environment interaction, yield stability and grouping of test locatio...Line by environment interaction, yield stability and grouping of test locatio...
Line by environment interaction, yield stability and grouping of test locatio...ILRI
 
Humanitarian disaster reponse committee financial report
Humanitarian disaster reponse committee financial report Humanitarian disaster reponse committee financial report
Humanitarian disaster reponse committee financial report Mohammed Omer
 
Brief survey on Three-Dimensional Displays
Brief survey on Three-Dimensional DisplaysBrief survey on Three-Dimensional Displays
Brief survey on Three-Dimensional DisplaysTaufiq Widjanarko
 
Sysmax Risk Management Pptx
Sysmax Risk Management PptxSysmax Risk Management Pptx
Sysmax Risk Management Pptxchrissim
 
Sop control paradox slides - 07 feb12
Sop control paradox slides - 07 feb12Sop control paradox slides - 07 feb12
Sop control paradox slides - 07 feb12Steelwedge_Software
 
Auto Loan Calculator421
Auto Loan Calculator421Auto Loan Calculator421
Auto Loan Calculator421guesta23df43
 
Transformasi nelayan
Transformasi nelayanTransformasi nelayan
Transformasi nelayanIca Ashida
 
Dental Network Trends - Updated July 2012
Dental Network Trends - Updated July 2012Dental Network Trends - Updated July 2012
Dental Network Trends - Updated July 2012agroffman
 

Tendances (19)

Characteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactorsCharacteristics of the kinase mutant TPK2 in bioreactors
Characteristics of the kinase mutant TPK2 in bioreactors
 
Modeling & Simulation
Modeling & SimulationModeling & Simulation
Modeling & Simulation
 
Do not submit acc 422 week 3 wiley plus assignment exercises
Do not submit acc 422 week 3 wiley plus assignment    exercisesDo not submit acc 422 week 3 wiley plus assignment    exercises
Do not submit acc 422 week 3 wiley plus assignment exercises
 
Deutsche EuroShop | Company Presentation | 01/10
Deutsche EuroShop | Company Presentation | 01/10Deutsche EuroShop | Company Presentation | 01/10
Deutsche EuroShop | Company Presentation | 01/10
 
Leo mikkonen optiscan
Leo mikkonen optiscanLeo mikkonen optiscan
Leo mikkonen optiscan
 
Proforma cf (1)
Proforma cf (1)Proforma cf (1)
Proforma cf (1)
 
Debt Collection Report - using R in Finance
Debt Collection Report  - using R in FinanceDebt Collection Report  - using R in Finance
Debt Collection Report - using R in Finance
 
The Lazy Place - nap by appointment facilities
The Lazy Place - nap by appointment facilitiesThe Lazy Place - nap by appointment facilities
The Lazy Place - nap by appointment facilities
 
Julee mineral water
Julee mineral waterJulee mineral water
Julee mineral water
 
Poster presentation
Poster presentationPoster presentation
Poster presentation
 
Line by environment interaction, yield stability and grouping of test locatio...
Line by environment interaction, yield stability and grouping of test locatio...Line by environment interaction, yield stability and grouping of test locatio...
Line by environment interaction, yield stability and grouping of test locatio...
 
Humanitarian disaster reponse committee financial report
Humanitarian disaster reponse committee financial report Humanitarian disaster reponse committee financial report
Humanitarian disaster reponse committee financial report
 
Brief survey on Three-Dimensional Displays
Brief survey on Three-Dimensional DisplaysBrief survey on Three-Dimensional Displays
Brief survey on Three-Dimensional Displays
 
Sysmax Risk Management Pptx
Sysmax Risk Management PptxSysmax Risk Management Pptx
Sysmax Risk Management Pptx
 
Sop control paradox slides - 07 feb12
Sop control paradox slides - 07 feb12Sop control paradox slides - 07 feb12
Sop control paradox slides - 07 feb12
 
Auto Loan Calculator421
Auto Loan Calculator421Auto Loan Calculator421
Auto Loan Calculator421
 
Transformasi nelayan
Transformasi nelayanTransformasi nelayan
Transformasi nelayan
 
Fall 2012- Global Manufacturing
Fall 2012- Global ManufacturingFall 2012- Global Manufacturing
Fall 2012- Global Manufacturing
 
Dental Network Trends - Updated July 2012
Dental Network Trends - Updated July 2012Dental Network Trends - Updated July 2012
Dental Network Trends - Updated July 2012
 

Similaire à Neuro11

E2 financial oep report
E2 financial oep reportE2 financial oep report
E2 financial oep reportSteve Santora
 
Cotizacion computadora Puebla
Cotizacion computadora PueblaCotizacion computadora Puebla
Cotizacion computadora PueblaBen R
 
Bms 9to5 worksched1
Bms 9to5 worksched1Bms 9to5 worksched1
Bms 9to5 worksched1Confidential
 
12357 (201101)-2357
12357 (201101)-235712357 (201101)-2357
12357 (201101)-2357irshadsandhi
 
Mileage Log 2009
Mileage Log 2009Mileage Log 2009
Mileage Log 2009guest78aa88
 
F Y 11 School Committee Approved Budget (1)
F Y 11  School  Committee  Approved  Budget (1)F Y 11  School  Committee  Approved  Budget (1)
F Y 11 School Committee Approved Budget (1)Michael Webber
 
Budget Forecast Project
Budget Forecast ProjectBudget Forecast Project
Budget Forecast Projectdavisdemers
 
Big kola company team alpha presentation wk 4
Big kola company team alpha presentation wk 4Big kola company team alpha presentation wk 4
Big kola company team alpha presentation wk 4Peggy Sue Carpenter
 
RNP Meeting - January 27th 2013
RNP Meeting - January 27th 2013RNP Meeting - January 27th 2013
RNP Meeting - January 27th 2013radionorthwickpark
 
Hadm 8606 -_jw_-_client_presentation_-_2
Hadm 8606 -_jw_-_client_presentation_-_2Hadm 8606 -_jw_-_client_presentation_-_2
Hadm 8606 -_jw_-_client_presentation_-_2jk2243
 
Concept Models ~ Interaction08
Concept Models ~ Interaction08Concept Models ~ Interaction08
Concept Models ~ Interaction08Dan Brown
 
Travel expense report (online form)
Travel expense report (online form)Travel expense report (online form)
Travel expense report (online form)Confidential
 

Similaire à Neuro11 (20)

E2 financial oep report
E2 financial oep reportE2 financial oep report
E2 financial oep report
 
Cotizacion computadora Puebla
Cotizacion computadora PueblaCotizacion computadora Puebla
Cotizacion computadora Puebla
 
Bms 9to5 worksched1
Bms 9to5 worksched1Bms 9to5 worksched1
Bms 9to5 worksched1
 
12357 (201101)-2357
12357 (201101)-235712357 (201101)-2357
12357 (201101)-2357
 
Ts0011725632
Ts0011725632Ts0011725632
Ts0011725632
 
Mileage Log 2009
Mileage Log 2009Mileage Log 2009
Mileage Log 2009
 
Cash Flow Projection
Cash Flow ProjectionCash Flow Projection
Cash Flow Projection
 
F Y 11 School Committee Approved Budget (1)
F Y 11  School  Committee  Approved  Budget (1)F Y 11  School  Committee  Approved  Budget (1)
F Y 11 School Committee Approved Budget (1)
 
Budget Forecast Project
Budget Forecast ProjectBudget Forecast Project
Budget Forecast Project
 
Accruals 16.02.09
Accruals 16.02.09Accruals 16.02.09
Accruals 16.02.09
 
Accruals 16.02.09
Accruals 16.02.09Accruals 16.02.09
Accruals 16.02.09
 
Muni
MuniMuni
Muni
 
Big kola company team alpha presentation wk 4
Big kola company team alpha presentation wk 4Big kola company team alpha presentation wk 4
Big kola company team alpha presentation wk 4
 
RNP Meeting - January 27th 2013
RNP Meeting - January 27th 2013RNP Meeting - January 27th 2013
RNP Meeting - January 27th 2013
 
Hadm 8606 -_jw_-_client_presentation_-_2
Hadm 8606 -_jw_-_client_presentation_-_2Hadm 8606 -_jw_-_client_presentation_-_2
Hadm 8606 -_jw_-_client_presentation_-_2
 
AR2004
AR2004AR2004
AR2004
 
Concept Models ~ Interaction08
Concept Models ~ Interaction08Concept Models ~ Interaction08
Concept Models ~ Interaction08
 
Accruals 16.02.09
Accruals 16.02.09Accruals 16.02.09
Accruals 16.02.09
 
Travel expense report (online form)
Travel expense report (online form)Travel expense report (online form)
Travel expense report (online form)
 
Utah Adult Education Report Card (2008-2009)
Utah Adult Education Report Card (2008-2009)Utah Adult Education Report Card (2008-2009)
Utah Adult Education Report Card (2008-2009)
 

Dernier

USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...Postal Advocate Inc.
 
What is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPWhat is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPCeline George
 
Activity 2-unit 2-update 2024. English translation
Activity 2-unit 2-update 2024. English translationActivity 2-unit 2-update 2024. English translation
Activity 2-unit 2-update 2024. English translationRosabel UA
 
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptx
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptxMusic 9 - 4th quarter - Vocal Music of the Romantic Period.pptx
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptxleah joy valeriano
 
Integumentary System SMP B. Pharm Sem I.ppt
Integumentary System SMP B. Pharm Sem I.pptIntegumentary System SMP B. Pharm Sem I.ppt
Integumentary System SMP B. Pharm Sem I.pptshraddhaparab530
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)lakshayb543
 
Global Lehigh Strategic Initiatives (without descriptions)
Global Lehigh Strategic Initiatives (without descriptions)Global Lehigh Strategic Initiatives (without descriptions)
Global Lehigh Strategic Initiatives (without descriptions)cama23
 
Concurrency Control in Database Management system
Concurrency Control in Database Management systemConcurrency Control in Database Management system
Concurrency Control in Database Management systemChristalin Nelson
 
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITY
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITYISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITY
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITYKayeClaireEstoconing
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxiammrhaywood
 
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Celine George
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for BeginnersSabitha Banu
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17Celine George
 
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdf
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdfVirtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdf
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdfErwinPantujan2
 
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONTHEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONHumphrey A Beña
 
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...JojoEDelaCruz
 
Daily Lesson Plan in Mathematics Quarter 4
Daily Lesson Plan in Mathematics Quarter 4Daily Lesson Plan in Mathematics Quarter 4
Daily Lesson Plan in Mathematics Quarter 4JOYLYNSAMANIEGO
 
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxBarangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxCarlos105
 

Dernier (20)

USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
USPS® Forced Meter Migration - How to Know if Your Postage Meter Will Soon be...
 
What is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERPWhat is Model Inheritance in Odoo 17 ERP
What is Model Inheritance in Odoo 17 ERP
 
Activity 2-unit 2-update 2024. English translation
Activity 2-unit 2-update 2024. English translationActivity 2-unit 2-update 2024. English translation
Activity 2-unit 2-update 2024. English translation
 
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptx
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptxMusic 9 - 4th quarter - Vocal Music of the Romantic Period.pptx
Music 9 - 4th quarter - Vocal Music of the Romantic Period.pptx
 
Integumentary System SMP B. Pharm Sem I.ppt
Integumentary System SMP B. Pharm Sem I.pptIntegumentary System SMP B. Pharm Sem I.ppt
Integumentary System SMP B. Pharm Sem I.ppt
 
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
Visit to a blind student's school🧑‍🦯🧑‍🦯(community medicine)
 
Global Lehigh Strategic Initiatives (without descriptions)
Global Lehigh Strategic Initiatives (without descriptions)Global Lehigh Strategic Initiatives (without descriptions)
Global Lehigh Strategic Initiatives (without descriptions)
 
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptxYOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
YOUVE GOT EMAIL_FINALS_EL_DORADO_2024.pptx
 
Concurrency Control in Database Management system
Concurrency Control in Database Management systemConcurrency Control in Database Management system
Concurrency Control in Database Management system
 
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptxFINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
FINALS_OF_LEFT_ON_C'N_EL_DORADO_2024.pptx
 
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITY
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITYISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITY
ISYU TUNGKOL SA SEKSWLADIDA (ISSUE ABOUT SEXUALITY
 
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptxECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
ECONOMIC CONTEXT - PAPER 1 Q3: NEWSPAPERS.pptx
 
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
Incoming and Outgoing Shipments in 3 STEPS Using Odoo 17
 
Full Stack Web Development Course for Beginners
Full Stack Web Development Course  for BeginnersFull Stack Web Development Course  for Beginners
Full Stack Web Development Course for Beginners
 
How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17How to Add Barcode on PDF Report in Odoo 17
How to Add Barcode on PDF Report in Odoo 17
 
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdf
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdfVirtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdf
Virtual-Orientation-on-the-Administration-of-NATG12-NATG6-and-ELLNA.pdf
 
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATIONTHEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
THEORIES OF ORGANIZATION-PUBLIC ADMINISTRATION
 
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...
ENG 5 Q4 WEEk 1 DAY 1 Restate sentences heard in one’s own words. Use appropr...
 
Daily Lesson Plan in Mathematics Quarter 4
Daily Lesson Plan in Mathematics Quarter 4Daily Lesson Plan in Mathematics Quarter 4
Daily Lesson Plan in Mathematics Quarter 4
 
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptxBarangay Council for the Protection of Children (BCPC) Orientation.pptx
Barangay Council for the Protection of Children (BCPC) Orientation.pptx
 

Neuro11

  • 1. University of California, Davis, Health System OFFICE OF CONTINUING MEDICAL EDUCATION Neurology Update Date: May 21, 2011 Location: Embassy Suites, Sacramento Course Chair(s): Bjorn Oskarasson Attendance - 60 Actual: INCOME PROJECTED ACTUAL DESCRIPTION REGISTRATION INCOME 235 0.00 40 @ 235 9,400.00 0.00 20 @ 188 3,760.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 7 credits @ $33.50 0.00 0.00 (attendance report attached) SUBTOTAL REGISTRATION INCOME 18,572.00 0.00 COMMERCIAL SUPPORT (Educational Grants) 1 @ $5,000 5,000.00 0.00 0.00 0.00 0.00 0.00 ( see attached) 0.00 0.00 EXHIBIIT FEE 3 @ $1,500 4,500.00 0.00 ( see attached) 0.00 0.00 SUBTOTAL PHARMACEUTICAL INCOME 18,250.00 0.00 OTHER INCOME 0.00 0.00 UCD mandate- 4% of income (906.40) 0.00 Less Refunds/Overpayments 0.00 0.00 TOTAL INCOME: $35,915.60 $0.00 DIRECT EXPENSES EXPENSES PROJECTED ACTUAL DESCRIPTION MARKETING Email Lists: MMS (4649 @ $.28) 1,301.72 0.00 First Push Email List: PTM (NP's, PA's) (3977 @ $.32) 1,284.77 0.00 First Push Brochure (3,000 @ $.43) 1,302.00 0.00 Second Push, if necessary Processing: UCD Bulk Mail (3,000 @ $.06) 180.00 0.00 Second Push, if necessary Postage: USPS (3,000 @ $.14) 420.00 0.00 Second Push, if necessary Press Release/Course Announcements 0.00 0.00 Grant Request Letter: Print, Mail 0.00 0.00 Other: 0.00 0.00 1. 0.00 0.00 2. 0.00 0.00 TOTAL MARKETING EXPENSES $4,488.49 $0.00 ACTUAL COST: neuro11-110831105229-phpapp01.xls
  • 2. EXPENSES PROJECTED ACTUAL DESCRIPTION PRINTING/PROGRAM MATERIALS Syllabus 60 @ $10 600.00 0.00 Program Packet Materials 0.00 0.00 Other: 1. 0.00 0.00 2. 0.00 0.00 TOTAL PRINTING/SUPPLIES $600.00 $0.00 FACILITY Room Block: 40 rooms (20% slippage, 32 rooms min) Room Pick-Up: xxx rooms F&B Minimum per contract: $ $1,600 + 10% discount + service + tax Meeting Room Rental 0.00 0.00 Audio Visual Equipment 1,000.00 0.00 Breakfast: 60 @ $26 X 1 day 1,560.00 0.00 Breaks: 60 @ $10 X 2 1,200.00 0.00 Lunch: 60 X $38 2,280.00 0.00 Dinner: 0.00 0.00 Reception: 0.00 0.00 Workshops/Breakout Refreshments: 0.00 0.00 Faculty Lunch/Dinner (if paid on facility invoice) 0.00 0.00 Tips: Banquet Staff (1%-2.5% of F&B) 0.00 0.00 Bell Staff (equipment loading/unloading) 0.00 0.00 Other: Exhibit Tables (no charge) 0.00 0.00 Staff Meals 0.00 0.00 Speaker Amenities (VIP) 0.00 0.00 Other 0.00 0.00 BANQUET SUBTOTAL 6,040.00 0.00 Sleeping Rooms: Speakers 0.00 0.00 CME Staff 0.00 0.00 SLEEPING ROOM SUBTOTAL 0.00 0.00 Hotel Business Center: 1. Copies 0.00 0.00 2. 0.00 0.00 Special Activity: (if paid on facility invoice) 1. 0.00 0.00 2. 0.00 0.00 FACILITY SUBTOTAL 0.00 0.00 Less: Comped Rooms (1 per 50) 0.00 0.00 Plus: Attrition 0.00 0.00 TOTAL FACILITY EXPENSES $6,040.00 $0.00 SPEAKER EXPENSES Honoraria 0.00 0.00 Travel 0.00 0.00 Meals 0.00 0.00 Hotel (included under FACILITY EXPENSES) Fringe Benefits (UC only-11% of honoraria) 0.00 0.00 TOTAL SPEAKER EXPENSES $0.00 $0.00 neuro11-110831105229-phpapp01.xls
  • 3. EXPENSES PROJECTED ACTUAL DESCRIPTION MISCELLANEOUS Accreditation Costs (External Fees) AAFP 100.00 0.00 Vehicle Rental 100.00 0.00 Staff Travel/Meals 50.00 0.00 Evaluation Summary Reports 500.00 0.00 Fed Ex charges - evaluations 0.00 0.00 Fed Ex charges - other 0.00 0.00 Special Activity (not on facility invoice) 0.00 0.00 Site Fees 0.00 0.00 Catering 0.00 0.00 Transportation 0.00 0.00 Other 0.00 0.00 Prizes for Workshops 0.00 0.00 TOTAL MISCELLANEOUS EXPENSE $750.00 $0.00 SUBTOTAL DIRECT EXPENSES $11,878.49 $0.00 INDIRECT EXPENSES CHARGED TO BUDGET Fixed Indirect Expenses CME Accreditation Fee (internal) 1,750.00 0.00 Mail List Maintenance (4292 @ $.06 x 2) 260.16 0.00 E-mail blasts: $250/blast 500.00 0.00 Internal Duplicating Costs (1,ooo@ $.04/copy) 40.00 0.00 Internal Audio Visual Costs ($125 per day ) 125.00 0.00 Internal Audio Response Costs ($200 per day) 200.00 0.00 Staff Overtime (if applicable) 0.00 0.00 Sub-Total Fixed Indirect 2,875.16 0.00 Variable Indirect Expenses Portfolios, Nametags, Certificates 66 @ $25 (includes faculty) 1,650.00 0.00 Cashier Processing Fees 60 @ $3.75/pp 225.00 0.00 Jointly Sponsored Activity Fee: 10% of Grant Income 0.00 0.00 ACPE Accreditation Fee @ $25 0.00 0.00 Refund Service Charge: $25 per person for 1 day course or $50 per person for 2-5 day course 75.00 0.00 Sub-Total Variable Indirects 1,950.00 0.00 TOTAL INDIRECTS CHARGED TO BUDGET $4,825.16 $0.00 TOTAL EXPENSES 16,703.65 0.00 TOTAL INCOME 35,915.60 0.00 PROGRAM PROFIT/(LOSS) $19,211.95 $0.00 neuro11-110831105229-phpapp01.xls
  • 4. INDIRECT EXPENSES ABSORBED BY CME DEPT (educational grant budget categories) Activity Development Fees CME Activity Management Fee 3,300.00 0.00 $3,300 first day plus $1,100 each add'l day Development of Marketing Materials 2,000.00 0.00 Development of Mail Lists and Marketing Strategies 2,000.00 0.00 Development of Online Calendar and Registration System 1,000.00 0.00 Participant Identification/Recruitment/Confirmation/Followup 1,000.00 0.00 Development of Syllabus and Handout Materials 2,000.00 0.00 Activity Production Fees, Services Production of Marketing Materials/Mail Services 500.00 0.00 Production of Slides/Presentations 1,000.00 0.00 Production of Syllabus and Handouts 500.00 0.00 Audiovisual Technical Planning and Services 500.00 0.00 On-Site Staffing (Overtime) 0.00 0.00 TOTAL ABSORBED BY OCME $13,800.00 $0.00 NOTE OCME absorbed $ of indirect expenses. INDIRECT EXPENSES ABSORBED BY SPONSORING DEPT (educational grant budget categories) Activity Development Fees Planning Committee 5,000.00 0.00 Documentation for Planning, Objectives, Needs Assessment 1,000.00 0.00 Development of Strategy/Agenda 1,000.00 0.00 Faculty Recruitment 1,000.00 0.00 Development of Presentations 2,000.00 0.00 Activity Production Fees, Services Content Review and Validation 2,000.00 0.00 Faculty Management/ACCME Accreditation Requirements 2,000.00 0.00 TOTAL ABSORBED BY SPONSORING DEPT $14,000.00 $0.00 NOTE Sponsoring dept absorbed $ of indirect expenses. BREAK EVEN ANALYSES FIXED COSTS PROJECTED ACTUAL A-V 1,000.00 0.00 Facility Meeting Room Rental 0.00 0.00 Facility Reception 0.00 0.00 Facility Other 0.00 0.00 Speaker 0.00 0.00 Other Indirect Expenses 4,825.16 0.00 Marketing 4,488.49 0.00 Miscellaneous 750.00 0.00 TOTAL FIXED COSTS $11,063.65 $0.00 VARIABLE COSTS PROJECTED ACTUAL Breakfast(s) 26.00 0.00 Break(s) 20.00 0.00 Lunch(s) 38.00 0.00 Dinner(s) (not Faculty) 0.00 0.00 Reception 0.00 0.00 Portfolios, Nametags, Certificates (Inc. Faculty) 25.00 0.00 Program Packet (printing other than syllabus) 0.00 0.00 Syllabus 10.00 0.00 TOTAL VARIABLE COSTS $119.00 $0.00 neuro11-110831105229-phpapp01.xls
  • 5. BREAK EVEN PROJECTED ACTUAL See BREAK EVEN spreadsheet BREAKEVEN = FIXED COSTS - PHARMO X (REG FEE M- VAR PP) HIGHEST REG FEE - VAR COSTPP 116.00 INCOME BREAK EVEN ANALYSIS WITH PROJECTED EXPENSES AND INCOMEINCLUDING PARTICIPANTS NEEDED TO PHARMCO TO PHARMCO SUPPORT BREAK EVEN BREAK EVEN 0.00 95 11,063.65 10,000.00 9 1,063.65 20,000.00 -77 (8,936.35) 25,000.00 -120 (13,936.35) 30,000.00 -163 (18,936.35) 35,000.00 -206 (23,936.35) PROJECTED ATTENDANCE ACTUAL FINAL PENDING Preregistered 0 At Door 0 FINAL Less Cancellations 0 Less No Shows 0 ACTUAL ATTENDANCE 0 neuro11-110831105229-phpapp01.xls
  • 6. ALLOABLE AMTS. Attendees 200 Breakfast $26 Speakers 6 Lunch $38 Exhibitors 0 Dinner $64 Staff 2 Break $17 Total number of attendees: 208 MINIMUM F&B CONTRACTED: $20,150 CONTRACTED AT NON-INCLUSIVE W/ 20% REDUCTION amt OVER COST ATTENDEES SUB- 22% SUB- 4.166 % cost pp UCD UCD DATE FUNCTION EACH or # of items TOTAL GRATUITY TOTAL TAX TOTAL inclusive MAX PP allowable 8/10/2010 Continental Breakfast $23.00 200 $4,600.00 $1,012.00 $5,612.00 $233.80 $5,845.80 $29.23 $26.00 $3.23 Modified addition, Yogurt $9.50 200 $1,900.00 $418.00 $2,318.00 $96.57 $2,414.57 $12.07 $17.00 $(4.93) Coffee Refresh/ per gallon $82.00 11 $902.00 $198.44 $1,100.44 $45.84 $1,146.28 $5.73 $17.00 $(11.27) 8/11/2010 Continental Breakfast $23.00 200 $4,600.00 $1,012.00 $5,612.00 $233.80 $5,845.80 $29.23 $26.00 $3.23 Modified addition, Frittatas $9.25 200 $1,850.00 $407.00 $2,257.00 $94.03 $2,351.03 $11.76 $17.00 $(5.24) Coffee Refresh/ per gallon $82.00 10 $820.00 $180.40 $1,000.40 $41.68 $1,042.08 $5.21 $17.00 $(11.79) 8/12/2010 Continental Breakfast $23.00 200 $4,600.00 $1,012.00 $5,612.00 $233.80 $5,845.80 $29.23 $26.00 $3.23 Modified addition, Frittatas $9.25 200 $1,850.00 $407.00 $2,257.00 $94.03 $2,351.03 $11.76 $17.00 $(5.24) Coffee Refresh/ per gallon $82.00 9 $738.00 $162.36 $900.36 $37.51 $937.87 $4.69 $17.00 $(12.31) 8/13/2010 Continental Breakfast $23.00 200 $4,600.00 $1,012.00 $5,612.00 $233.80 $5,845.80 $29.23 $26.00 $3.23 Modified addition, Yogurt $9.25 200 $1,850.00 $407.00 $2,257.00 $94.03 $2,351.03 $11.76 $17.00 $(5.24) Coffee Refresh/ per gallon $82.00 7 $574.00 $126.28 $700.28 $29.17 $729.45 $3.65 $17.00 $(13.35) TOTAL F&B COSTS: $36,706.52 DESPOSIT DUE: $23,416.05
  • 7. Date: May 21, 2011 Location: Embassy Suites, Sacramento UC Emp Residence PROJECTED ACTUAL FEES # HOTEL (resort, park, SPEAKER Yes/No City/State HON TRAVEL MEALS NITES bag) $ HOTEL TOTAL HON TRAVEL MEALS 1 Steven Brass, M.D., M.P.H. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 2 Charles DeCarli, M.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 3 Fredric Gorin, M.D., Ph.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 4 Bjorn Erik Oskarsson, M.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 5 Michael A. Rogawski, M.D., Ph.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 6 Piero Verro, M.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 7 Vicki L. Wheelock, M.D. 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0 0.00 0.00 0.00 0.00 0.00 0.00 TOTAL SPEAKER COSTS $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 FEES # HOTEL (resort, park, OCME STAFF HON TRAVEL MEALS NITES bag) $ HOTEL TOTAL HON TRAVEL MEALS 1 Yes 0.00 0.00 0.00 0 $0.00 0.00 0.00 0.00 0.00 0.00 2 Yes 0.00 0.00 0.00 0 $0.00 0.00 0.00 0.00 0.00 0.00 3 Yes 0.00 0.00 0.00 0 $0.00 0.00 0.00 0.00 0.00 0.00 4 Yes 0.00 0.00 0.00 0 $0.00 0.00 0.00 0.00 0.00 0.00 TOTAL STAFF COSTS $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 GRAND TOTAL $0.00 $0.00 $0.00 0 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
  • 8. ACTUAL STAFF OVERTIME ALLOCATION CME STAFF HOURS O/T PAY (inc fringe) Larry Jacinth Natoshia Benvenuti 0 TOTAL $0.00 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
  • 9. UAL HOTEL TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 $0.00 $0.00 HOTEL TOTAL 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 $0.00 $0.00 $0.00 $0.00 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Speaker Costs
  • 11. COMMERCIAL SUPPORT and EXHIBIT SUMMARY Neurology Update Date: May 21, 2011 Amt Pending LOA or DATE AMOUNT Exhibit Exhib Fee Com Sup Exhib CHECK # REC REC'D NOTES COMPANY NAME OF REP EMAIL ADDRESS (Y/N) Conf RECEIVED COMMERCIAL SUPPORT Avanir Scott Siegert ssiegert@avanir.com 3000 3/18/11 54152 $3,000.00 EXHIBIT FEES 02/28/11 Athena Diagnostics Ona Saras ona.saras@athenadiagnostics.com 1500 04/07/11 Allergan Amanda Jason jason_amanda@allergan.com 1500 4/7/11 74711 $1,500.00 03/30/11 Biogen grantsoffice@biogenidec.com 1500 4/15/11 514816 $1,500.00 04/14/11 Genetch Katharina Kepus kkepus@gene.com 1500 4/14/11 6013523 $1,500.00 05/17/11 Registry of Physician Specialists Faviola Ribeiro fabiola@mdregistry.org 1500 5/18/11 CC $1,500.00 02/28/11 Teva Jonica Eberbach jonica.eberbach@tevaneuro.com 1500 5/16/11 100013412 $1,500.00 04/15/11 boehringer-ingelheim Michele Pettengill 1000 michele.pettengill@boehringer-ingelheim.com 03/18/11 Ipsen Paulette Jacobson Paulette.jacobson@ipsen.com 750 05/11/11 Medtronic Webb Stallings webb.r.stallings@medtronic.com 1500 04/07/11 Pfiser Mark Murphy jennifer.pagador@kingpharm.com 1500 APPROVED PENDING 02/28/11 GSK Jimmie Dougan jimmie.dougan@gsk.com 02/28/11 Novartis Nancy Montanana nancy.montanana@novartis.com DENIED Abbott - 5-3 Biogen 3-25 Eisai 3-25 Lilly - grant 3-29 sanofi-aventis 5/10 back out exhibit Todd Owre todd.owre@sanofi-aventis.com UCB - 4-1 16750 Received $10,500.00 TOAL EXPECTED $16,750.00 08/31/2011 Page 6 of 7 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xlsCommercial Supprt
  • 12. Hotel Invoice Breakdown Neurology Update Date: May 21, 2011 Location: Embassy Suites, Sacramento PROJECTED date date date date TOTALS $/person FACILITY Room Block: 0 rooms ( 20% slippage, rooms min) Room Pick-Up: rooms Meeting Room Rental 0.00 0.00 Audio Visual Equipment 0.00 0.00 Breakfast: 0.00 0.00 Lunch: 0.00 0.00 Dinner: 0.00 0.00 Breaks: 0.00 0.00 Reception: 0.00 0.00 Workshops/Breakout Refreshments: 0.00 0.00 Faculty Lunch/Dinner (if paid on facility invoice) 0.00 0.00 Tips: Banquet Staff 0.00 0.00 Bell Staff (equipment loading/unloading) 0.00 0.00 Other: Exhibit Tables ( @ $ ea) 0.00 0.00 Staff Meals 0.00 0.00 Speaker Amenities (VIP) 0.00 0.00 0.00 0.00 BANQUET SUBTOTAL 0.00 0.00 Sleeping Rooms: Speakers 0.00 0.00 CME Staff 0.00 0.00 SLEEPING ROOM SUBTOTAL 0.00 0.00 Hotel Business Center: 1. 0.00 0.00 2. 0.00 0.00 Special Activity: (if paid on facility invoice) 1. 0.00 0.00 2. 0.00 0.00 FACILITY SUBTOTAL 0.00 0.00 Less: Deposits 0.00 0.00 Less: Comped Rooms (1 per 50) 0.00 0.00 Plus: Attrition 0.00 0.00 TOTAL FACILITY EXPENSES $0.00 $0.00
  • 13. COMPARISON REPORT: Neurology Update FISCAL YEAR 2006/2007 2007/2008 2008/2009 2009/2010 DATES OF PROGRAM LOCATION ENROLLMENT: MD ENROLLMENTS OTHER ENROLLMENTS TOTAL ENROLLMENTS CME HOURS MD FEE (highest fee before rate increase) SPECIAL EVENTS INCOME VARIABLE COST/PERSON INCOME: REGISTRATION $0.00 $0.00 $0.00 $0.00 COMMERCIAL SUPPORT $0.00 $0.00 $0.00 $0.00 EXHIBIT FEES OTHER LESS (REFUNDS/SERVICE FEES) $0.00 $0.00 $0.00 $0.00 TOTAL INCOME $0.00 $0.00 $0.00 $0.00 EXPENSES: AUDIO-VISUAL $0.00 $0.00 $0.00 $0.00 FACILITY: (DAYS OF THE PROGRAM) $0.00 $0.00 $0.00 $0.00 ROOM BLOCK TOTAL 0 0 0 0 ROOMS PICKED UP 0 0 0 0 ATTRITION $0.00 $0.00 $0.00 $0.00 SPECIAL EVENTS EXPENSE $0.00 $0.00 $0.00 $0.00 MARKETING EXPENSE $0.00 $0.00 $0.00 $0.00 # BROCHURES PRINTED/DATE, WKS OUT $0.00 $0.00 $0.00 $0.00 MARKETING COST PER PIECE $0.00 $0.00 $0.00 $0.00 COURSE MATERIALS $0.00 $0.00 $0.00 $0.00 SPEAKER EXPENSE $0.00 $0.00 $0.00 $0.00 MISCELLANEOUS $0.00 $0.00 $0.00 $0.00 TOTAL DIRECT EXPENSES $0.00 $0.00 $0.00 $0.00 INDIRECT EXPENSES CHARGED TO BDGT $0.00 $0.00 $0.00 $0.00 TOTAL EXPENSES $0.00 $0.00 $0.00 $0.00 TOTAL INCOME $0.00 $0.00 $0.00 $0.00 NET GAIN/LOSS $0.00 $0.00 $0.00 $0.00 Cost absorbed by OCME $0.00 $0.00 $0.00 $0.00 Profit/Loss to Department $0.00 $0.00 $0.00 $0.00 Profit/Loss to CME $0.00 $0.00 $0.00 $0.00 08/31/2011 Page 7 of 7 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xlsComparison Report
  • 14. Neurology Update 0 largest screen that will fit in room R n, ta iser ur m e bl w ct dium ics fo ith Le o r 6 pa th , p an ne r wi ble d l se l ta 3 Ri al speakers must be able to see the screen from podium and panel sm ic m LCD 4X4 TABLE WITH STAND MIXER ON IT NEXT TO LIGHT SWITCHES - 1 CHAIR water, pens, paper and candy on each table Registration: 2 six foot tables in front, skirted and draped. 2 skinny six foot tables in back, skirted and draped. waste basket, water and phone on back table. one eight foot table skirted and draped for CME display board in registration area Exhibits - in pre-function area around perimeter. 15 six foot tables, skirted F&B in center
  • 15. Neurology Update Date: May 21, 2011 Location: Embassy Suites, Sacramento General Total A/V Type Price Session Lunch Quanity Total Data LCD Projector We provide Screen 12'' $- 1 2 $- Podium mic $- 1 1 $- Wireless Mic $- 1 1 $- 3 table mics on panl $- 1 1 $- Totals $- 18% Srvc Chg $- Sub Total $- 4.17% Sales Tax $- Total $-
  • 16. Neurology Update Date: May 21, 2011 Location: Embassy Suites, Sacramento Meeting Planner: Kimber Chavez , phone 916-734-1394, fax 916-734-0776 UC Davis Health System Continuing Medical Education PO #UCD 0XX-XXXXXX for master bill (room and tax only) add parking and/or resort fee if it applies Room Block: xx room nights (10% slippage = ) x deluxe upgrades at, x deluxe upgrades at 25% off gp rate 3 Speaker Upgrades to Fireplace suites at gp rate Room Rates: Single/double $219 + 10% tax @ $0.00 = $240.90 Comps 1:50 Submitted on: Name + guest name Arrival Depart NIGHTS PAID ON NIGHTS K= King AND/OR Q= 2 queen # of people in room S=Smoking Late Check VIP, CHANGES CHANGES Date/ Time Date/ Time NS= Non- Out Amenity TO TO MASTER, UPGRADES S=Suite Smoking Needed for RM,TX IPO Upgrade 1:30pm on ST= Staff 9/16 Rate SPEAKERS 0 Vicki L. Wheelock, M.D. 0 Steven Brass, M.D., M.P.H. 0 Charles DeCarli, M.D. 0 Fredric Gorin, M.D., Ph.D. 0 Michael A. Rogawski, M.D., Ph.D. 0 Piero Verro, M.D. 0 #REF! #REF! OCME STAFF #REF! #REF! #REF! #REF! #REF! DEPARTMENT STAFF #REF! UCD 1 #REF! UCD 2 #REF! UCD 3 #REF! UCD 4 0 0 0 0 0
  • 17. Neurology Update Date: May 21, 2011 Location: Embassy Suites, Sacramento 05/21/11 Sponsorship Room rate Expected attendance Cut off date Accreditations Release rooms by Target audience Display fee Registration fee Audience response? Special events planned Syllabus due date Course chair planning mtg: prev yr Faculty letter/forms sent eval, needs assess doc, OCME 400 04/16/10 100 02/10/11 ACCME policies Element 2.1-.2, 3.1; Standard 1.1, 2.1, 3.2 Bio/forms due_______ Hotel contract signed 363 05/23/10 2nd display fee letter w/broch 90 02/20/11 Faculty/staff rooming list to hotel Course title/date to CME cal 361 05/25/10 (inc fakes) 70 03/12/11 Standard 3.10, 3.12 Start discussions for next year's PO set up/deposit paid 359 05/27/10 venue/program 65 03/17/11 CME application received (parts I, Faculty comp agr, disclosure, bios II, III) 345 06/10/10 received 60 03/22/11 Element 3.3; Standard 2.1-.3, 3.7-.10, 6 Food & beverage, room set up, AV Projected budget 335 06/20/10 Element 3.1-.2; Standard 3.1, 3.3, 3.13 needs to hotel 45 04/06/11 Agreement letter, proj budget, Syllabus info/outstanding forms ACCME standards to chair 344 06/11/10 Element 3 email sent 40 04/11/11 Highlights from chair for postcard, Vendor conf/info emailed Element 3.3, Standard 3.1-.6, .12, 4.1, . web, etc 260 09/03/10 Signed LOAs for all grants 28 04/23/11 2, .4 Faculty credentials/ contact info from chair 229 10/04/10 Prepare signs 17 05/04/11 Syl prep: info, accred (to reg for Program draft from chair 229 10/04/10 certs), disclos, ackn, eval 16 05/05/11 Element 2.3-.4, 3.3; Standard 6 Accreditations: Prepare aps/pay by 228 PPTs to course syl folder (allow 5 cc or request check 10/05/10 days to prep for printer) 13 05/08/11 Draft in Word blank bro: Confirm Comp agree/speaker budget to mission stmt, disclosure, accred, 225 10/08/10 travel asst. 14 05/07/11 target aud, learner objec Element 1.1-.2, 2.3 1st display fee request letters sent/ Independent review of syl content/ enter online grant aps 200 11/02/10 reviewer disclosure 10 05/11/11 Marketing plan: mail lists, Syl to printer (5 days to print + 4 brochure quantity 190 11/12/10 bus days to ship} #______ 10 05/11/11 Brochure draft proofed by VH, PS, 11/17/10 Meet w/registrar for special GW and CR 185 instructions (tickets, badges) 9 05/12/11 Bro to printer 11/22/10 Info mtg w/prog assts re set up, 1st draft: 2nd draft: READ OUT LOUD 180 equip, schedule. E-mail to mgr re 9 05/12/11 OCME staff guests. 3rd draft: Away programs: ship equipment Sign off blueline #_______ 150 12/22/10 and syllabus 5 05/16/11 Broch mailed, 1st push (6 mo out) {4 mo out for 140 11/27/10 Final F&B guarantee #______ 4 05/17/11 local) Broch mailed, 2nd push (4 mos Local programs: load van, out the Don’t forget cash, thank you cards, business out) {local 2.5 mo) 112 01/29/11 door!! 1 05/20/11 cards, post program eval 1) UCD vehicle reservation Program set up day: 2) UCD parking Starts on: Ends on: 3) Airfare/car rental 4) 120 01/21/11 Travel Insurance 08/31/2011 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Pre Program Monitoring
  • 18. COURSE TITLE Date: May 21, 2011 Location: Embassy Suites, Sacramento 09/14/08 Final room pick up Financial agreement: Attrition Final reg # Grant income Signed/countersigned LOAs on file Cash box to registrar 1 09/15/08 42 10/26/08 Element 3.3, Standard 3.4-3.6 for all grants Syl acknowl filed and grant budget Revised comp forms/speaker 2 09/16/08 Standard 3.7-3.10 page updated. F/u on pending 45 10/29/08 Element 3.3, Standard 3.13 budget to travel asst grants. UC Davis speakers honorarium paid Evals to John w/ final numbers 5 09/19/08 Element 2.4 47 10/31/08 Element 3.2 if applicable Final PPT CD and final SYL CD in 5 09/19/08 Next year's facility confirmed 56 11/09/08 historical file Outside speakers honoraria paid Post program review with course 7 09/21/08 Element 3.2 63 11/16/08 Element 2.2, 2.4 (including other UC's) chair Check on outstanding travel 15 09/29/08 Element 3.2 Final budget complete 70 11/23/08 Element 3.2 Check on outstanding Budget comparison report 15 09/29/08 Element 3.2, Standard 3.13 70 11/23/08 Element 3.2 grants/display fees completed Submit all post program grant 28 10/10/08 Element 3.2, Standard 3.13 Final budget to chair 84 12/07/08 Element 3.2 reports and budgets Eval report rcvd, copies to course Transfer funds, copy of DaFIS doc 30 10/14/08 Element 2.4 88 12/11/08 Element 3.2 chair & OCME mgr to file Registration income reconciled Binder review, purge. Purge course 30 10/14/08 Element 3.2 95 12/18/08 Element 3.3 (registrar) directory in computer. Hotel bill rcvd, budget breakdown File binder in historical cabinet - only & invoice to accountant for 35 10/19/08 Element 3.2 120 01/12/09 after all items are completed. payment 08/31/2011 file:///home/pptfactory/temp/20110831155232/neuro11-110831105229-phpapp01.xls Post Program Monitoring