|
|
 |
|
 |
|
|
 |
 |
|
|
|
Level I Regional 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 |
$1,250.00 |
$1,250.00 | |
1 |
Producer |
flat |
$750.00 |
$750.00 | |
1 |
Production Assist. |
flat |
$450.00 |
$450.00 | |
|
Pre Production Crew Sub Total |
|
|
$2,450.00 | |
|
Payroll & Taxes |
|
|
$539.00 | |
|
SUB TOTAL |
|
|
$2,989.00 | | |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
02 PRODUCTION CREW SHOOT ON LOCATION & IN-STUDIO |
|
3 |
Producers (Segment & Studio) |
2 |
$450.00 |
$2,700.00 | |
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 | |
2 |
Audio Engineer (Studio) |
1 |
$450.00 |
$900.00 | |
1 |
Audio Engineer (Location) |
1 |
$450.00 |
$450.00 | |
2 |
Lighting Directors (Studio) |
1 |
$450.00 |
$900.00 | |
1 |
Lighting Directors (Location) |
1 |
$450.00 |
$450.00 | |
1 |
Infinit Operator |
1 |
$450.00 |
$450.00 | |
2 |
Videotape Operators |
1 |
$450.00 |
$900.00 | |
1 |
Teleprompter |
1 |
$700.00 |
$700.00 | |
1 |
Stage Mangager |
1 |
$450.00 |
$450.00 | |
1 |
Production Manager |
1 |
$450.00 |
$450.00 | |
1 |
Make-up/Hair |
1 |
$500.00 |
$500.00 | |
2 |
Production Assist. |
2 |
$150.00 |
$600.00 | |
|
Pre Production Crew Sub Total |
|
|
$14,100.00 | |
|
Payroll & Taxes |
|
|
$3,102.00 | |
|
SUB TOTAL |
|
|
$17,202.00 | | |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
03 CAMERA / EQUIPMENT RENTAL | |
1 |
Sony Betacam Camera Package |
1 |
$850.00 |
$850.00 | |
2 |
Studio Cameras |
1 |
$900.00 |
$1,800.00 | |
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 |
|
|
$5,350.00 | | |
|
|
Qty. |
Item |
Days |
Rate |
Total | |
|
04 ON-CAMERA TALENT | |
1 |
Field Reporter |
1 |
$650.00 |
$650.00 | |
2 |
News Anchors |
1 |
$1,400.00 |
$2,800.00 | |
|
SUB TOTAL |
|
|
$3,450.00 | | |
|
|
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 |
$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 |
|
|
|
| |
Media 100 Online Bay w/Editor |
hours |
24 |
$125.00 |
$3,000.00 | |
Dialogue Clean-Up |
hours |
4 |
$125.00 |
$500.00 | |
Audio Sweetening |
hours |
2 |
$65.00 |
$130.00 | |
Music |
flat |
1 |
$250.00 |
$250.00 | |
Picture Scanning |
hours |
1 |
$125.00 |
$125.00 | |
Photoshop/Graphic Design |
hours |
5 |
$250.00 |
$1,250.00 | |
Stock Footage |
|
|
$550.00 |
$550.00 | |
Beta Broadcast Masters |
|
12 |
$55.00 |
$660.00 | |
3/4 inch Master |
|
1 |
$36.00 |
$36.00 | |
Computer Back-Up |
1
Gb |
5 |
$40.00 |
$200.00 | |
Freight |
|
2 |
$50.00 |
$100.00 | |
VHS Copies, fully packaged |
|
100 |
$2.25 |
$225.00 | |
SUB TOTAL |
|
|
|
$6,426.00 | | |
|
|
Item |
Qty. |
Rate |
Total | |
07 INTERNET |
|
|
| |
Sponsor Ad Banner & Hyperlinks Set up |
1 |
$250.00 |
$250.00 | |
SUB TOTAL |
|
|
$250.00 | | |
|
|
Item |
Qty. |
Rate |
Total | |
08 MEDIA & PROMOTION |
|
|
| |
Primetime Airings in cities selected by Licensee |
12 |
$450.00 |
$5,400.00 | |
Total est. airings in cities chosen by other Licensees |
48 |
$450.00 |
$21,600.00 | |
Media Alerts to TV newsrooms |
1100 |
$3.50 |
$3,850.00 | |
Trafficking & Distribution |
|
$450.00 |
$450.00 | |
Errors & Omissions Insurance |
|
$250.00 |
$250.00 | |
SUB TOTAL |
|
|
$31,550.00 | | |
|
|
SUMMARY OF PRODUCTION, MEDIA & PROMOTION ELEMENTS |
|
01 CREATIVE /PRE PRODUCTION |
$2,989.00 | |
02 PRODUCTION CREW |
$17,202.00 | |
03 CAMERA / EQUIPMENT RENTAL |
$5,350.00 | |
04 ON-CAMERA TALENT |
$3,450.00 | |
05 MISC. PRODUCTION EXPENSES |
$2,130.00 | |
06 POST PRODUCTION |
$6,426.00 | |
07 INTERNET |
$250.00 | |
08 MEDIA |
$31,550.00 | |
Project SubTotal |
$69,347.00 | |
Fees & Overhead |
$23,092.00 | |
Total:
|
$92,439.00* *NOT
YOUR ACTUAL COSTS! |
|
|
| |
| | | | |
Level I
Benefits Level
II Benefits Level
II Breakdown Level
III Benefits Level
III Breakdown | |
|  |
| |
|
| |
.gif) |
 |
 |
|
 | |
|