Cities Index.
ATCH 1 - Sparkloft Media FY27 Scope of Work Budget

Napa City Council
June 16, 2026

Document
ATCH 1 - Sparkloft Media FY27 Scope of Work Budget
Meeting
June 16, 2026
Body
Napa City Council
Original file
247 KB
Text extracted from the city's file for reading and search. Open the original on napacity.legistar1.com. That file is the official record.

ATTACHMENT 1
Sparkloft Media / GoSeeTell Network, Inc.
225 SW Broadway, Ste 400, Portland, OR 97205
________________________________________________________________________________________________________________________________

Statement Of Work | 1
Statement Of Work
Project Start Date: July 1st, 2026
Project End Date: June 30th, 2027
This scope of work outlines the destination marketing services and media needs for the City of Napa

1. SERVICES AND DELIVERABLES: Consultant shall perform the following services:

BRAND REFRESH REFINEMENT & PRODUCTION
o Brand Strategy Refresh:
● Inclusive of two (2) rounds of client review
● Delivered as a PDF
o Creative Refresh & Refinement:
● Inclusive of two (2) rounds of client review
● Delivered as a PDF
o Production Services & Planning:
● Inclusive of Pre-Production
● Production On-The-Ground
o Inclusive of one (1) full day production in Napa
● Inclusive of Post-Production

ONGOING BRANDING, DESIGN, & CREATIVE ASSET DEVELOPMENT
o Creative Batches:
● Includes up to eighty (80) hours of creative for the year o Up to four (4) batches of creative for asset development o Inclusive of two (2) rounds of review per batch

QUARTERLY BLOG WRITING AND EMAIL MARKETING CAMPAIGNS
o Email & Blog Batches:
● Includes up to one hundred fifty-seven (157) hours of support for the year o Up to four (4) batches of email & blog strategy
▪ Excludes any rounds of review
o Up to four (4) batches of email & blog creative
▪ Inclusive of two (2) rounds of review per batch

QUARTERLY WEBSITE MANAGEMENT
o Website Refresh Management:
● Includes up to one hundred and eighteen (118) hours of support for the year o Up to four (4) batches of website refresh management and SEO support
▪ Excludes any rounds of review

PAID DIGITAL MEDIA ADVERTISING & EXECUTION
o Paid Media Digital Services:

Statement Of Work | 2
● Includes media buying and placement, baseline reporting, weekly optimizations, and audience targeting recommendations for up to ten (10) months
o Creative Support:
● Includes up to seventy-five (75) hours of support for the year o Up to five (5) bi-monthly batches of creative support o Inclusive of two (2) rounds of review

ORGANIC SOCIAL MEDIA DEVELOPMENT AND MANAGEMENT
o Creative Support:
● Includes up to ninety (90) hours of support for the year o Up to six (6) bi-monthly batches of creative support
o Inclusive of two (2) rounds of review
o Community Management:
● Includes up to forty-eight (48) hours of support for the year o Example: for up to four (4) hours per month [for a twelve (12) -month scope]

INFLUENCER ENGAGEMENT & CAMPAIGN MANAGEMENT
o Influencer Management:
● Up to two (2) influencer campaigns for the year
o Inclusive of contracting, management, and toolkit setup

ACCOUNT MANAGEMENT, ONBOARDING & CLIENT IN-PERSON MEETINGS o Account Management Support:
● Bi-weekly (twice a month) planning and collaboration meetings with the client for up to one (1) hour meetings
o Inclusive of two (2) Sparkloft representatives
● In-Person Meetings:
o Up to five (5) in -person meetings with two (2) Sparkloft representatives or ten (10) in -person meetings with one (1) Sparkloft representative local to the Napa Client

2. PROJECT ASSUMPTIONS AND DEPENDENCIES:
● Hourly rates for this project will be billed at $175.00 per hour; monthly on actuals ● Early termination of this scope may result in additional charges for the value of work performed to date, as well as administrative offboarding ● Delays on the part of the Client may require a revision in the project timeline and scope and result in a change order.
● All existing product and brand assets will be provided by the Client to Sparkloft prior to social-specific content creation.

3. PROJECT EXCLUSIONS:
● Custom financial reporting and accounting are not included in this scope. Client can request these services, but they will incur an additional blended hourly rate of $175.00.

4. SERVICES INVESTMENT:

Statement Of Work | 3
Service Total Cost
Brand Refresh Refinement & Production $36,225.00
Ongoing Branding, Design, & Creative Asset Development $21,350.00 Quarterly Blog Writing And Email Marketing Campaigns $27,475.00 Quarterly Website Management $20,650.00
Paid Digital Media Advertising & Execution; Creative Services $23,100.00 Organic Social Media Development And Management $36,050.00 Influencer Engagement & Campaign Management $6,300.00
Account Management, Onboarding & Client In-Person Meetings $36,440.00 Total Services $207,590.00

5. CONTINGENCY INVESTMENT:

Budget Total Cost
Contingency Bucket $72,852.00
Total Budget $72,852.00

6. MEDIA INVESTMENT:

Media Total Cost
Media Direct Spend $157,060.00
Paid Digital Media Advertising & Execution (14% Media Fee + Annual Data Fee) $24,400.00
Total Media $181,460.00

7. Hard Costs:

Hard Cost Expenses Total Cost
Estimated Tools + Licensing Costs $10,100.00
Total Travel Budget + 10% markup $11,058.00
Estimated Influencer Budget + 10% markup $22,000.00
Estimated Production Related Budget + 10% markup $22,000.00 Total Expenses $65,158.00
*Expenses are estimated based on initial research. Should the expenses exceed the estimated budget, the Client is responsible for covering any remaining costs based on actual expenses within a 10% contingency threshold. If overages exceed 10% of the total hard cost budget, a formal change order will be required to approve and account for the additional expenses.

8. COMPENSATION: In consideration of all services to be rendered by Consultant to Client, Client will pay to Consultant a total of $527,060.00 for all work completed on behalf of Client; billed monthly on actuals not to exceed $5 27,060.00 in the contract year from the Effective Date through the termination of this Agreement.

← All documents from this meeting