Project: Real Estate Monologues
Producer: Alvin Liong
Writer: Timothy Sullivan
Time-frame: tbd
Character/Social Demographic Unit Size
Cost
Method
Cost Rate
Distribution
Reach
MRI Audience
Size
Imps Spend
Andrea Collingswood/Women 25-29 (Millenial)
Character Blog 160x600,300x250,728x90 CPM $5.00 1% 751,000 7,510 $37.55
Character Email 160x600,728x90 CPM $6.00 1% 1,237,000 12,370 $74.22
Twitter post 1x1 CPM $6.00 1% 1,237,000 12,370 $74.22
Product Integration N/A Flat Fee $1,000.00 1% 2,792,000 0 $0.00
Pre-roll video 15 second spot CPC $7.00 1% 2,792,000 27,920 $195.44
In-stream video 15 second spot CPC $7.00 1% 2,792,000 27,920 $195.44
ADSERVING $0.00
Andrea Collingswood Total 88,090 $576.87
Spacious Forbes/Women 50-54 (Boomer)
Character Blog 160x600,300x250,728x90 CPM $5.00 1% 307,000 3,070 $15.35
Character Email 160x600,728x90 CPM $6.00 1% 760,000 7,600 $45.60
Twitter post 1x1 CPM $6.00 1% 760,000 7,600 $45.60
Product Integration N/A Flat Fee $1,000.00 1% 1,431,000 0 $0.00
Pre-roll video 15 second spot CPM $7.00 1% 1,431,000 14,310 $100.17
In-stream video 15 second spot CPM $7.00 1% 1,431,000 14,310 $100.17
ADSERVING $0.00
Spacious Forbes Total 46,890 $306.89
Stefan Malik/Men 30-34 (Gen X)
Character Blog 160x600,300x250,728x90 CPM $5.00 1% 528,000 5,280 $26.40
Character Email 160x600,728x90 CPM $6.00 1% 1,240,000 12,400 $74.40
Twitter post 1x1 CPM $6.00 1% 1,240,000 12,400 $74.40
Product Integration N/A Flat Fee $1,000.00 1% 3,112,000 0 $0.00
Pre-roll video 15 second spot CPM $7.00 1% 3,112,000 31,120 $217.84
In-stream video 15 second spot CPM $7.00 1% 3,112,000 31,120 $217.84
ADSERVING $0.00
Stefan Malik Total 92,320 $610.88
Max Hightower/Men 50-54 (Boomer)
Character Blog 160x600,300x250,728x90 CPM $5.00 1% 198,000 1,980 $9.90
Character Email 160x600,728x90 CPM $6.00 1% 875,000 8,750 $52.50
Twitter post 1x1 CPM $6.00 1% 857,000 8,570 $51.42
Product Integration N/A Flat Fee $1,000.00 1% 1,675,000 0 $0.00
Pre-roll video 15 second spot CPM $7.00 1% 1,675,000 16,750 $117.25
In-stream video 15 second spot CPM $7.00 1% 1,675,000 16,750 $117.25
ADSERVING $0.00
Max Hightower Total 52,800 $348.32
Selected Characters Total 280,100 $1,842.96
Month 1

Web Series Sample Ad Revenue Projections

  • 1.
    Project: Real EstateMonologues Producer: Alvin Liong Writer: Timothy Sullivan Time-frame: tbd Character/Social Demographic Unit Size Cost Method Cost Rate Distribution Reach MRI Audience Size Imps Spend Andrea Collingswood/Women 25-29 (Millenial) Character Blog 160x600,300x250,728x90 CPM $5.00 1% 751,000 7,510 $37.55 Character Email 160x600,728x90 CPM $6.00 1% 1,237,000 12,370 $74.22 Twitter post 1x1 CPM $6.00 1% 1,237,000 12,370 $74.22 Product Integration N/A Flat Fee $1,000.00 1% 2,792,000 0 $0.00 Pre-roll video 15 second spot CPC $7.00 1% 2,792,000 27,920 $195.44 In-stream video 15 second spot CPC $7.00 1% 2,792,000 27,920 $195.44 ADSERVING $0.00 Andrea Collingswood Total 88,090 $576.87 Spacious Forbes/Women 50-54 (Boomer) Character Blog 160x600,300x250,728x90 CPM $5.00 1% 307,000 3,070 $15.35 Character Email 160x600,728x90 CPM $6.00 1% 760,000 7,600 $45.60 Twitter post 1x1 CPM $6.00 1% 760,000 7,600 $45.60 Product Integration N/A Flat Fee $1,000.00 1% 1,431,000 0 $0.00 Pre-roll video 15 second spot CPM $7.00 1% 1,431,000 14,310 $100.17 In-stream video 15 second spot CPM $7.00 1% 1,431,000 14,310 $100.17 ADSERVING $0.00 Spacious Forbes Total 46,890 $306.89 Stefan Malik/Men 30-34 (Gen X) Character Blog 160x600,300x250,728x90 CPM $5.00 1% 528,000 5,280 $26.40 Character Email 160x600,728x90 CPM $6.00 1% 1,240,000 12,400 $74.40 Twitter post 1x1 CPM $6.00 1% 1,240,000 12,400 $74.40 Product Integration N/A Flat Fee $1,000.00 1% 3,112,000 0 $0.00 Pre-roll video 15 second spot CPM $7.00 1% 3,112,000 31,120 $217.84 In-stream video 15 second spot CPM $7.00 1% 3,112,000 31,120 $217.84 ADSERVING $0.00 Stefan Malik Total 92,320 $610.88 Max Hightower/Men 50-54 (Boomer) Character Blog 160x600,300x250,728x90 CPM $5.00 1% 198,000 1,980 $9.90 Character Email 160x600,728x90 CPM $6.00 1% 875,000 8,750 $52.50 Twitter post 1x1 CPM $6.00 1% 857,000 8,570 $51.42 Product Integration N/A Flat Fee $1,000.00 1% 1,675,000 0 $0.00 Pre-roll video 15 second spot CPM $7.00 1% 1,675,000 16,750 $117.25 In-stream video 15 second spot CPM $7.00 1% 1,675,000 16,750 $117.25 ADSERVING $0.00 Max Hightower Total 52,800 $348.32 Selected Characters Total 280,100 $1,842.96 Month 1