Case File
efta-efta01190996DOJ Data Set 9OtherEstimated Expense Budget *
Date
Unknown
Source
DOJ Data Set 9
Reference
efta-efta01190996
Pages
2
Persons
0
Integrity
Extracted Text (OCR)
Text extracted via OCR from the original document. May contain errors from the scanning process.
Estimated Expense Budget *
Project Poetry In America for Middle School and High School Teachers
for the period 1/1/15 through 6/30/16
Cost Estimate
Human Capital:
Program Director pre-production stage
fringe
Program Director production and post-produc
fringe
Senior Editor (1 FTE):
fringe
Line Editor/Media Manager
fringe
Instructional Designer/Curriculum Developer:
fringe
Finance, HR, Administrative, etc. Support:
Copyright Costs/poems
$18.750 quarter-time annual salary
6 months
42.60% fringe rate
$37500 half-time annual salary
12 months
42.60% fringe rate
$75,000 annual salary
12 months
42.60% fringe rate
$25,000 half-time annual salary
12 months
42.60% fringe rate
$37,500 half-time annual salary
18 months
42.60% fringe rate
18 months
$5.000 /month
$3,000 /poem
11 poems
$9,375
$4,000
$37,500
$16,000
$75,000
$32,000
$25,000
$11,000
$56,250
$24,000
$90,000
$33,000
Graphics, Animation, Music copyrights
$21,675
EFTA01190996
Harvard-contributed services:
Drafting, review, and approval of agreements
Fundraising agreement negotiations
Office space and miscellaneous office expenses
Total Direct Costs
$434.800
Assumed HU overhead rate
15%
Assumed HU overhead costs
$65.200
Total Cost
$500,000
* This is a draft document for discussion purposes only, and should not be relied upon for any other purpose or
referenced in, attached to, or become a part of any other Instrument.
EFTA01190997
Technical Artifacts (1)
View in Artifacts BrowserEmail addresses, URLs, phone numbers, and other technical indicators extracted from this document.
Wire Ref
referencedForum Discussions
This document was digitized, indexed, and cross-referenced with 1,500+ persons in the Epstein files. 100% free, ad-free, and independent.
Annotations powered by Hypothesis. Select any text on this page to annotate or highlight it.