| 01-0101 |
Travel and Transportation |
3,900 |
| 01-0102 |
Sets and Locations |
18,750 |
| 01-0103 |
Camera and Optics |
100,000 |
| 01-0104 |
Sound Recording and Support |
75,000 |
| 01-0105 |
Electrical and Apparatus |
45,000 |
| 01-0106 |
Crew |
12,000 |
| 01-0107 |
Cast |
75,000 |
| 01-0108 |
Hair and Makeup |
4,600 |
| 01-0109 |
Wardrobe |
1,950 |
| 01-0110 |
Props |
5,700 |
| 01-0111 |
Catering |
2,230 |
| 01-0112 |
Extra Talent |
2,660 |
| 01-0113 |
Insurance and Permits |
2,360 |
| |
TOTAL PRODUCTION |
349,150 |
| 02-0101 |
Legal |
20,000 |
| 02-0102 |
Digital Storage |
10,000 |
| 02-0103 |
Producers Fees |
59,000 |
| 02-0104 |
Direction |
50,000 |
| 02-0105 |
Administration (General) |
20,000 |
| |
TOTAL ADMINISTRATION |
159,000 |
| |
|
|
| |
Production |
349,150 |
| |
Administration |
159,000 |
| |
Post Production |
130,000 |
| 03-0101 |
10% Contingency |
63,815 |
| |
PR & Advertising |
105,000 |
| |
PRODUCTION TOTAL |
806,965 |
| 10-0101 |
Production |
220,000 |
| 10-0102 |
Committed Production |
14,285 |
| |
COMMITTED AND IN-KIND TOTAL |
234,285 |
| |
ACTIVE RAISE |
572,680 |