Nacriema
Spring Concert Proposal
Friday, April 26th 8:00pm- 2:00am
Carnesecca Arena
Requested Student Life Contribution:
Sound and Production $40,300
Public Safety/Facilities $9,361
Total: $49,661
SGI Contribution:
Trey Songz $45,000
Total: $45,000
Haraya Contribution (Earned Income):
Trey Songz $10,000
DJ ZEKE $2,000
Food for volunteers $900
Promotional items $5,000
Total: $17,900
Sponsorship Funding:
Trey Songz $35,000
Total: $35,000
Total from Above: $145,561
Cost Estimate for Performers and DJ’s:
Trey Songz $90,000
DJ’s:
DJ Zeke- $2, 000
Total for Performers and DJ: $92,000
Stage and Lighting/ Backline Estimate: * NYFF Events (includes sound, lighting, laser light show, pipe and drape and stage)
$36,300
Estimate subject to change depending on rider contract of performing artist
* DJ Lil Rich Sound and Entertainment (includes sound and DJ equipment with set-up)
$4,000
Estimate subject to change depending on rider contract of performing artist
Total for Sound and Production: $40,300
Public Safety/ Facilities Cost Assessment: | | | | | | | | | | | Regular Time | Overtime | | Quantity | Hours | Rate | Quantity | Hours | Rate | Sub-Total | Lieutenant | | | | | | $50.05 | $ - | Sergeant | | | | 2 | 16 | $44.35 | $ 709.60 | Officers | | | | 5 | 50 | $40.35 | $ 2,017.50 | Attendants | | | | | | $15.40 | $ - | Per-Diem | | | | 25 | 200 | $ 20.00 | $ 4,000.00 | | | | | | | | | | | | | | | | | Grand Total | $ 6,727.10 | | | | | | | | | | |
Above is from 2010. Estimate for 2011 could possibly be less but not more than $6,727.10
*Facilities Cost Assessment Detailed Below $2,634.00 does not include cost of electrician or hourly maintenance*
Itemized Spring Concert Production and Rental Cost for Spring 2011: Itemized List: | Budget Line: | Expense:
Friday, April 26th 8:00pm- 2:00am
Carnesecca Arena
Requested Student Life Contribution:
Sound and Production $40,300
Public Safety/Facilities $9,361
Total: $49,661
SGI Contribution:
Trey Songz $45,000
Total: $45,000
Haraya Contribution (Earned Income):
Trey Songz $10,000
DJ ZEKE $2,000
Food for volunteers $900
Promotional items $5,000
Total: $17,900
Sponsorship Funding:
Trey Songz $35,000
Total: $35,000
Total from Above: $145,561
Cost Estimate for Performers and DJ’s:
Trey Songz $90,000
DJ’s:
DJ Zeke- $2, 000
Total for Performers and DJ: $92,000
Stage and Lighting/ Backline Estimate: * NYFF Events (includes sound, lighting, laser light show, pipe and drape and stage)
$36,300
Estimate subject to change depending on rider contract of performing artist
* DJ Lil Rich Sound and Entertainment (includes sound and DJ equipment with set-up)
$4,000
Estimate subject to change depending on rider contract of performing artist
Total for Sound and Production: $40,300
Public Safety/ Facilities Cost Assessment: | | | | | | | | | | | Regular Time | Overtime | | Quantity | Hours | Rate | Quantity | Hours | Rate | Sub-Total | Lieutenant | | | | | | $50.05 | $ - | Sergeant | | | | 2 | 16 | $44.35 | $ 709.60 | Officers | | | | 5 | 50 | $40.35 | $ 2,017.50 | Attendants | | | | | | $15.40 | $ - | Per-Diem | | | | 25 | 200 | $ 20.00 | $ 4,000.00 | | | | | | | | | | | | | | | | | Grand Total | $ 6,727.10 | | | | | | | | | | |
Above is from 2010. Estimate for 2011 could possibly be less but not more than $6,727.10
*Facilities Cost Assessment Detailed Below $2,634.00 does not include cost of electrician or hourly maintenance*
Itemized Spring Concert Production and Rental Cost for Spring 2011: Itemized List: | Budget Line: | Expense: