|
|
 |
|
 |
|
|
 |
 |
|
|
|
Level II National Media Package | |
| |
IMPORTANT: The following breakdown illustrates
AICP Industry Standard Rates - NOT
YOUR ACTUAL COSTS! | |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
01 CREATIVE /PRE PRODUCTION | |
1 |
Writer (incl. Corp. Video, website capsules, PR, etc) |
flat |
$1,950.00 |
$1,950.00 | |
1 |
Production Supervisor |
flat |
$900.00 |
$900.00 | |
1 |
Producer |
flat |
$1,500.00 |
$1,500.00 | |
1 |
Production Assist. |
flat |
$450.00 |
$450.00 | |
|
Pre Production Crew Sub Total |
|
|
$4,800.00 | |
|
Payroll & Taxes |
|
|
$1,056.00 | |
|
SUB TOTAL |
|
|
$5,856.00 | |
| |
|
Qty. |
Item |
Days |
Rate |
Total |
|
|
02 PRODUCTION
CREW SHOOT ON LOCATION & IN-STUDIO |
|
2 |
Producers (Segment & Studio) |
2 |
$450.00 |
$1,800.00 |
|
2 |
Directors (Segment & Studio) |
2 |
$500.00 |
$2,000.00 |
|
1 |
Technical Director (Studio) |
1 |
$450.00 |
$450.00 |
|
1 |
Director of Photography |
2 |
$350.00 |
$700.00 |
|
2 |
Camera Operators |
1 |
$450.00 |
$900.00 |
|
1 |
Robotics |
1 |
$600.00 |
$600.00 |
|
1 |
Audio Engineer (Studio) |
1 |
$450.00 |
$450.00 |
|
1 |
Audio Engineer (Location) |
1 |
$450.00 |
$450.00 |
|
1 |
Lighting Director (Studio) |
1 |
$450.00 |
$450.00 |
|
1 |
Lighting Director (Location) |
1 |
$450.00 |
$450.00 |
|
1 |
Infinit Operator |
1 |
$450.00 |
$450.00 |
|
1 |
Videotape Operator |
1 |
$450.00 |
$450.00 |
|
1 |
Teleprompter |
1 |
$750.00 |
$750.00 |
|
1 |
Stage Manager |
1 |
$450.00 |
$450.00 |
|
1 |
Make-up/Hair |
1 |
$500.00 |
$500.00 |
|
2 |
Production Assist. |
2 |
$150.00 |
$600.00 |
|
|
Production Crew Sub Total |
|
|
$11,450.00 |
|
|
Payroll & Taxes |
|
|
$2,519.00 |
|
|
SUB TOTAL |
|
|
$13,969.00 |
| |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
03 CAMERA / EQUIPMENT RENTAL |
|
1 |
Sony Betacam Camera Package |
1 |
$850.00 |
$850.00 | |
1 |
Location Lighting & Sound Package |
1 |
$450.00 |
$450.00 | |
3 |
Studio Cameras |
1 |
$900.00 |
$2,700.00 | |
1 |
Studio Lighting & Sound |
1 |
$1,200.00 |
$1,200.00 | |
1 |
News Set, Stage & Props |
1 |
$1,500.00 |
$1,500.00 | |
|
SUB TOTAL |
|
|
$6,700.00 | |
| |
|
Qty. |
Item |
Days |
Rate |
Total | |
|
04 ON-CAMERA TALENT | |
1 |
Field Reporter |
1 |
$650.00 |
$650.00 | |
2 |
News Anchors |
1 |
$800.00 |
$1,600.00 | |
|
SUB TOTAL |
|
|
$2,250.00 | | |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
05 MISC. PRODUCTION EXPENSES |
|
1 |
Tape Stock |
|
$280.00 |
$280.00 | |
1 |
Petty Cash / Expendables |
|
$250.00 |
$250.00 | |
1 |
Make-up Kit |
|
$75.00 |
$75.00 | |
10 |
Gas mileage for crew |
2 |
$15.00 |
$300.00 | |
1 |
Production Insurance Policy |
|
|
$450.00 | |
10 |
Food for Crew and Talent |
2 |
$25.00 |
$500.00 | |
|
Phone, Faxes, Fed Ex |
|
$275.00 |
$275.00 | |
|
SUB TOTAL |
|
|
$2,130.00 | |
| |
|
Item |
|
Qty. |
Rate |
Total |
|
06 POST PRODUCTION |
|
|
|
|
|
Post Production Supervisor |
days |
2 |
$450.00 |
$900.00 |
|
Media 100 Online Bay w/Editor |
hours |
36 |
$175.00 |
$6,300.00 |
|
Dialogue Clean-Up |
hours |
4 |
$125.00 |
$500.00 |
|
Audio Sweetening |
hours |
2 |
$95.00 |
$190.00 |
|
Music |
flat |
1 |
$250.00 |
$250.00 |
|
Picture Scanning |
hours |
1 |
$125.00 |
$125.00 |
|
Photoshop/Graphic Design |
hours |
10 |
$250.00 |
$2,500.00 |
|
Stock Footage |
|
|
$250.00 |
$250.00 |
|
Beta Broadcast Masters |
|
12 |
$65.00 |
$660.00 |
|
Computer Back-Up |
1
Gb |
5 |
$40.00 |
$200.00 |
|
Freight |
|
4 |
$50.00 |
$200.00 |
|
Trade Show Loop Tape Editing |
|
1 |
$600.00 |
$600.00 |
|
T-120 VHS copies of Loop Tape |
|
5 |
$5.00 |
$25.00 |
|
VHS Copies of Corporate Video, fully
packaged |
|
400 |
$2.25 |
$900.00 |
|
SUB TOTAL |
|
|
|
$13,600.00 |
|
| |
|
Item |
Qty. |
Rate |
Total | |
07 INTERNET & CD-ROM |
|
|
| |
Sponsor Ad Banner & Hyperlinks Set up |
1 |
$250.00 |
$250.00 | |
Ad Banner, Capsules, Transcript & Hyperlinks |
6 mo |
$1,950.00 |
$11,700.00 | |
Internet Streaming Setup/Encoding |
1 |
$2,000 |
$2,000.00 | |
CD-Rom Transfers & Mastering |
1 |
$275.00 |
$275.00 | |
CD-Rom Replication |
100 |
$3.25 |
$325.00 | |
SUB TOTAL |
|
|
$14,550.00 | |
| |
|
Item |
Qty. |
Rate |
Total |
|
08
MEDIA |
|
|
|
|
National Broadcasts/Cablecast |
1 |
$3,000 |
$3,000.00 |
|
Local Broadcasts/Cablecasts |
350 |
$90.00 |
$31,500.00 |
|
Media Alerts to TV newsrooms |
1100 |
$3.50 |
$3,850.00 |
|
Trafficking & Distribution |
|
$500.00 |
$500.00 |
|
Airlines & Cruise line Distribution |
|
$14,950.00 |
$14,950.00 |
|
Errors & Omissions Insurance |
|
$450.00 |
$450.00 |
|
SUB TOTAL |
|
|
$54,250.00 |
|
| |
|
SUMMARY OF PRODUCTION, MEDIA & PROMOTION
ELEMENTS | |
01 CREATIVE /PRE PRODUCTION |
$5,856.00 | |
02 PRODUCTION CREW |
$13,969.00 | |
03 CAMERA / EQUIPMENT RENTAL |
$6,700.00 | |
04 ON-CAMERA TALENT |
$2,250.00 | |
05 MISC. PRODUCTION EXPENSES |
$2,130.00 | |
06 POST PRODUCTION |
$13,600.00 | |
07 INTERNET & CD-ROM |
$14,550.00 | |
08 MEDIA |
$50,400.00 | |
Project – SubTotal |
$113,305.00 |
|
Fees & Overhead (25% ) |
$28,326.00 | |
Total: |
$141,631.00*
*NOT YOUR
ACTUAL COSTS | |
| |
| | |
| Level
I Benefits Level
I Budget Level
II Benefits Level
III Benefits Level
III Budget | |
|  |
|
| < |
.gif) |
 |
 |
|
 | |
|