|
|
 |
|
 |
|
|
 |
 |
|
|
|
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 |
|
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 |
|
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 |
$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 |
$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 |
$175.00 |
$4,200.00 |
|
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 |
|
|
|
$8,226.00 |
|
| |
|
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 |
|
|
|
|
Local Broadcasts/Cablecasts |
350 |
$90.00 |
$31,500.00 |
|
Trafficking & Distribution |
|
$450.00 |
$250.00 |
|
Errors & Omissions Insurance |
|
$250.00 |
$250.00 |
|
SUB TOTAL |
|
|
$32,000.00 |
|
| |
|
SUMMARY OF PRODUCTION, MEDIA
& PROMOTION ELEMENTS |
|
01 CREATIVE /PRE PRODUCTION |
$2,989.00 |
|
02 PRODUCTION CREW |
$13,969.00 |
|
03 CAMERA / EQUIPMENT RENTAL |
$5,350.00 |
|
04 ON-CAMERA TALENT |
$2,250.00 |
|
05 MISC. PRODUCTION EXPENSES |
$2,130.00 |
|
06 POST PRODUCTION |
$8,226.00 |
|
07 INTERNET |
$250.00 |
|
08 MEDIA |
$32,000.00 |
|
Project – SubTotal |
$67,164.00 |
|
Fees & Overhead |
$16,791.00 |
|
Total:
|
$83,955.00*
*NOT YOUR
ACTUAL COSTS |
|
|
|
|
| |
| |
| Level
I Benefits
Level
II Benefits
Level
II Breakdown
Level
III Benefits
Level
III Breakdown |
|
|  |
| |
|
.gif) |
 |
 |
|
 | |
|