HomeMy WebLinkAbout04b. VLMD 2020 Supplemental Request BreakdownVLMD 2020 Supplemental Budget Request
2.27.2020
Project Description Details Responsibility/
Vendor
Professional
Services
One-time Setup
Fee
Direct
Expense
Subscriptions Paid Media TOTAL Notes
Social Strategy Development $650
In past the VLMD had relied on Vail
Mountain's social channels. With
DiscoverVail.com, we are creating all new
social channels for our marketing efforts.
The social presence is to complement and
raise awareness of DiscoverVail.com
Destination website, specifically to gather
data on our guests to re-target them in
SalesForce.
- Content Strategy including objectives, competitors,
profile SEO, visuals, voice, audience, etc.
- Posting Guidelines including captions, hashtags,
geotags, giveaways
Natif Creative -
Kinsey Streib
$650 $650
Social Channel Development: Engagement, Outreach, Calendar and Scheduling $10,200
The social presence is to complement and
raise awareness of DiscoverVail.com
Destination website, specifically to gather
data on our guests to re-target them in
SalesForce.
- 1:1 Deep Dive Consultation
- Engagement Management
- Targeted Outreach: audience targeting, commenting
and direct messaging
- Gathering User-generated content: gathering related
posts, tagged stories and collecting content
- Monthly analytics report, KPIs will be created for
measurement of goal achievement
- Calendar planning, caption, media, hashtags
- Post Scheduling: Daily posts and 2x/week Instagram
story
- Contract March through September 2020 at $1,700
/month
Natif Creative -
Kinsey Streib
$10,200 $10,200
Event Activation: Awareness and Data Aquisition $3,790
The first event will be at Burton US Open, a
few days before the planned launch of the
website, followed by GoPro Mountain
Games in June.
- 10x10 branded tent and sides TOV $1,790 $1,790
- Additional tent elements to transform the tent into a
summer immersion experience including turf grass,
small picnic table, etc. plus charging station to keep
sign up Ipads charged and for guest use
TOV $2,000 $2,000
Trip Giveaway Sweepstakes $6,000
1x Summer trip for 2 to Vail given away this
spring. Giveaway will be promoted at
Burton US Open, Spring Back to Vail,
Powabunga and as part of a social
giveaway
- Free trip to Vail for two this summer including air,
lodging, gondola passes, etc. as needed
TOV $3,000 $3,000
1x Fall trip for 2 to Vail, promoted at GoPro
Mountain Games
- Free trip to Vail for two this fall including air, lodging,
gondola passes, etc as needed
TOV $3,000 $3,000
WIfi Gating $18,700
Aislelab WiFi Gating and Heat Mapping
capabilities for Vail Free WiFi to collect
guest data and understand their movement
throughout town and target them with guest
journey emails
Feb - Dec $1,700/mo Aislelab $18,700 $18,700 $0
MailChimp Subscription $3,000
VLMD 2020 Supplemental Budget Request
2.27.2020
Project Description Details Responsibility/
Vendor
Professional
Services
One-time Setup
Fee
Direct
Expense
Subscriptions Paid Media TOTAL Notes
SalesForce is the tool for collecting data
but it's not set up to easily manage
customized emails for the guest journey.
This subscription will allow email data to be
pulled in from SalesForce and then deploy
emails through MailChimp
$300/month (x10 months)MailChimp $3,000 $3,000 $0
Mountain Travel Symposium $3,841
Video featuring vail in the winter, weaving
in summer at the end of the video. To cover
summer components of the video.
Steep $760 $760
DiscoverVail.com branded blankets - 200 total quantity TOV $3,081 $3,081
Air Marketing Videos $4,435
6x air marketing videos including new
version for new Chicago non-stop. Includes
new end cards with DiscoverVail.com URL
and 1 year usage for VO talent
- Edit for 6 total spots (:15 and :30 for Dallas, :15 and :
30 for Houston, :15 and :30 for Chicago)
Steep $1,500 $1,500
- Voice Over recording session and studio time Cactus $450 $450
- Voice Over talent, broadcast and online use fee for
one year (3/2020-2/2021)
Cactus $2,485 $2,485
Event Videos $6,250
13x event videos including 6x :15 Culinary,
3x :15 Outdoor, 3x :15 Culture and 1x
Oktoberfest with new end cards with
DiscoverVail.com URL and 1 year usage
for VO talent
- Edit for new end cards with DiscoverVail.com URL Steep $2,800 $2,800
- Voice Over talent, broadcast and online use fee for
one year (3/2020-2/2021)
Cactus $3,450 $3,450
Brand Video $7,398
Additional production costs for the :60, :30
and :15 Find What Moves You Brand spot
- Talent use fee for :30 and :15 cut downs from
3/2020 through 9/2020 for 4 on-camera talent
Cactus $1,610 $1,610
- Additional edit costs for :60, :30 and :15 Cactus $5,788 $5,788 Covers $5,788 of
previously signed
estimate ($19,287.50)
Boomer Videos $3,288
VLMD 2020 Supplemental Budget Request
2.27.2020
Project Description Details Responsibility/
Vendor
Professional
Services
One-time Setup
Fee
Direct
Expense
Subscriptions Paid Media TOTAL Notes
3x Boomer videos including :15 Early
Season, and :15 and :30 Fall with new end
cards with DiscoverVail.com URL and 1
year usage for VO talent
- Edit for new end cards with DiscoverVail.com URL Steep $700 $700
- Voice Over talent use fee for one year Cactus $2,588 $2,588
Active Professional Video $2,563
New :15 Active Professional spot - Voice Over recording session and studio time Cactus $1,125 $1,125
- Voice Over talent use for one year for broadcast,
industrial and online use
Cactus $1,438 $1,438
Campaign Layout Edits $7,875
New VO recording session and studio time
to replace "Vail. Like Nothing on Earth. VO
with alternative option.
- Voice Over recording session and studio time for
new ending to 20 videos
Cactus $3,375 $3,375 Note that this is included
in hope that Vail Mountain
agrees to the use of the
Vail Mountain Brand and
LNOE in Vail Summer
efforts.
Updated digital layouts adding back in the
bug and LNOE to materials that are
delivered prior to March 30.
- Updated layout and animated banners
- Updated end card and final brand spot edits
Cactus $3,500 $1,000 $4,500
B-roll Video $3,000
Updateing B-roll with new content -Development of a 4 minute B-roll asset to include
footage for community wide partners/media/events,
etc. to access to enhance their marketing efforts and
the overall promotion of Summer in Vail.
Steep $3,000 $3,000
Lodging Booking Platform $24,010
Initial set up fee for Book Direct lodging
website integration
Book Direct $5,010 $5,010
Yearly subscription for Book Direct lodging
website platform
Book Direct $19,000 $19,000
Vail.com / DiscoverVail.com Content Audit/Entry $5,000
Contract with Katie Kukar for content audit
and entry
Website Content:
- Ongoing Audit of vailsummer.com general content
with emphasis on events and cross linking to
DiscoverVail.com when appropriate
- On-going audit of discovervail.com for errors,
linking, content quality and quantity, making content,
image, video updates
- Lodging outreach for property photos and content
approval – outside of VCBA
Katie Kukar $5,000 $5,000
SUB TOTAL $110,000
VLMD 2020 Supplemental Budget Request
2.27.2020
Project Description Details Responsibility/
Vendor
Professional
Services
One-time Setup
Fee
Direct
Expense
Subscriptions Paid Media TOTAL Notes
Cactus Reallocating of Media Funds -$15,000
Cactus can re-allocate media funds to cover some of
these unforseen expenses
-$15,000
TOTAL SUPPLEMENTAL REQUEST $95,000