fv master final

7/26/2019 Fv Master Final

1/14

Master Budget TemplateFilm + Video Budgets, 6th edition

www.mwp.com

Page 1

SUMMAR BU!"#T

Fringe assumptions: Production:

Payroll Tax Shoot Days:

WGA Location:

DGA-o !nions:

SAG-AFT"A Shooting Format:

#$ertime Deli$ery %ormat:

&ontingency

$%&$$ Stor' ( Rights '(

$)&$$ *roducers Unit '(

$&$$ !irection '(

$&$$ -ast '(

$&$$ Tra/el ( 0i/ing 1 *roducers2!irector '(

$6&$$ Tra/el ( 0i/ing& -ast '(

$3&$$ Residuals '(

T4TA0 AB4V#&T5#&07# 8$

$9&$$ *roduction Sta: '(

$;&$$ Bac


2/14


www.mwp.com

Page )

AB4V#&T5#&07#

Amt. Units x Rate Sub-Total Total

$%&$$ Stor' ( Rights

(1-(1 "ights Purchases Allo* 1 ( (

(1-() #ptions Allo* 1 ( (

(1-(+ Writer Salaries,Screenplay Purchase Allo* 1 ( ((1-( "esearch,&learances Allo* 1 ( (

(1-(. Title "egistration Allo* 1 ( (

(1-(/ Script Timing Allo* 1 ( (

(1-(0 Storyoards,Pre-2i3 Allo* 1 ( (

(1-(4 WGA Pulication %ee Allo* 1 ( (

(1-1( De$elopment Allo* 1 ( (

Payroll ( (

WGA ( (

Total @or $%&$$ $

$)&$$ *roducers Unit

()-(1 5xecuti$e Producer Allo* 1 ( (

()-() Producer Allo* 1 ( (

()-(+ Associate Producer Allo* 1 ( (

()-( Assistant to Producer6s7 Wee86s7 1 ( (

()-(/ &onsultants Allo* 1 ( (

()-(0 9isc 5xpenses Allo* 1 ( (

Payroll ( (

Total @or $)&$$ $

$&$$ !irection

(+-(1 Director Allo* 1 ( (

(+-() Assistant to Director Wee8s 1 ( (

Payroll ( (

DGA ( (

Total @or $&$$ $

$&$$ -ast

(-(1 Lead ActorsActor ;1 "ehearsal Wee86s7 1 (

Wee8ly Scale Wee86s7 1 (

#$ertime6(


3/14


www.mwp.com

Page +


(-(/ &horeographer Wee8s 1 ( (

(-(0 Assistant6s7 to &horeographer Wee8s 1 ( (

(-(4 Dialect &oach Wee8s 1 ( (

(-(= arrator,2oiceo$er Artist Wee8s 1 ( (

(-1( Stunt &oordinator Wee8s 1 ( (

(-11 Stunt Players Days 1 ( (

Stunt Dri$ers Days 1 ( (

(-1) Stunt &osts,Ad?ustments Allo* 1 ( ((-1+ Stunt 5@uipment Allo* 1 ( (

(-1 AD" 6Actors %ees7 6 hrs7 Days 1 ( (

Payroll ( (

SAG-AFT"A ( (

Total @or $&$$ $

$&$$ Tra/el ( 0i/ing 1 *roducers2!irector

(.-(1 Air%ares "T 1 ( (

(.-() Botel 9onth 1 ( (

(.-(+ Taxi,Limo Allo* 1 ( (

(.-( Auto 9onths 1 ( (

(.-(. Train Allo* 1 ( (

(.-(/ 5xcess Caggage Allo* 1 ( (

(.-(0 Phone Allo* 1 ( (

(.-(4 Gratuities Allo* 1 ( (

(.-(= Per Diem Days 1 ( (

Total @or $&$$ $

$6&$$ Tra/el ( 0i/ing& -ast

(/-(1 Air%ares "T 1 ( (

(/-() Botels ights 1 ( (

(/-(+ Taxi,Limo "T 1 ( (

(/-( Auto Wee8s 1 ( (

(/-(. Train Allo* 1 ( (

(/-(/ 5xcess Caggage Allo* 1 ( (

(/-(0 Phone Allo* 1 ( (

(/-(4 Gratuities Allo* 1 ( (

(/-(= Per Diem Wee8s 1 ( (

Total @or $6&$$ $

$3&$$ Residuals Allo* 1 ( (

Total @or $3&$$ $

T4TA0 AB4V#&T5# &07# $


4/14


www.mwp.com

Page


B#04>&T5#&07#

$9&$$ *roduction Sta:

(4-(1 Line Producer

Prep,Tra$el Wee8s 1 (

Shoot Wee8s 1 (

Wrap Wee8s 1 (Se$erance Allo* 1 ( (

(4-() Assistant Directors

First AD


Shoot Wee8s 1 (

Prod Fee 6shoot days7 Days 1 (

Se$erance Allo* 1 (

#$ertime Allo* Days 1 ( (

)nd AD

Prep,Tra$el Days 1 (

Shoot Days 1 (


)nd )nd AD

Prep Days 1 (

Shoot Days 1 ( (

(4-(+ Production Super$isor


Shoot Wee8s 1 (

Wrap Wee8s 1 (


(4-( Production &oordinator


Shoot Days 1 (

Wrap Days 1 ( (

Asst &oord

Prep Days 1 (

Shoot Days 1 (

Wrap Day 1 ( (

(4-(. Script Super$isorPrep Days 1 (

Shoot Days 1 (

) -&amera ump Days 1 (

Wrap Days 1 (

)nd &amera Days Days 1 (

#$ertime Allo* ( (

(4-(/ Production Accountant


Shoot Wee8s 1 (

Wrap Wee8s 1 (

Post-Production Wee8s 1 ( (

Assistant Accountant


Shoot Wee8s 1 (

Wrap Wee8s 1 ( ((4-(0 Technical Ad$isors Flat 1 ( (

(4-(4 Production Assistants

#ce Prod Assistant6s7

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

Set Prod Assistant6s7

Prep Days 1 (

Shoot Days 1 ( (

(4-(= Studio Teacher,Tutor Days 1 ( (

Payroll ( (

DGA ( (

Total @or $9&$$ $

$;&$$ Bac


5/14


www.mwp.com

Page .


(=-() 5xtras-SAG-AFT"A 5xtras 1 ( (

(=-(+ 5xtras-on-!nion 5xtras 1 ( (

(=-( &asting Director Allo* 1 ( (

(=-(. 5xtras Agency Fee Allo* 1 ( (

Payroll ( (

SAG-AFT"A PEB ( (

Total @or $;&$$ $

%$&$$ Sound Stage

1(-(1 Stage "ental Allo* 1 ( (

Prep Allo* 1 ( (

Pre-Light Allo* 1 ( (

Shoot Allo* 1 ( (

Wrap Allo* 1 ( (

#$ertime Allo* 1 ( (

1(-() Stage Lighting "ental Allo* 1 ( (

1(-(+ Stage Grip "ental Allo* 1 ( (

1(-( Phones, nternet Allo* 1 ( (

1(-(. Garage remo$al Allo* 1 ( (

1(-(/ Green "oom Allo* 1 ( (

1(-(0 9a8e !p "oom Allo* 1 ( (

1(-(4 #ce "ental Allo* 1 ( (

1(-(= Par8ing Allo* 1 ( (

Total @or %$&$$ $

%%&$$ *roduction !esign

11-(1 Production Designer

Prep Wee8s 1 (

Shoot Wee8s 1 (

Wrap Wee8s 1 (

Tra$el Wee8s 1 ( (

11-() Art Director,Set Designer

Prep Wee8s 1 (

Shoot Wee8s 1 (

Wrap Wee8s 1 ( (

11-(+ Art Assistants

Prep Days 1 (Shoot Days 1 ( (

Wrap Wee8s 1 ( (

11-( Art &oordinator

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 ( (

11-(0 Signage E Graphics Allo* 1 ( (

11-(4 Storage 9onths 1 ( (

11-(= Product Placement,&learance Allo*ance Allo* 1 ( (

11-1( Purchases,"entals Allo* 1 ( (

Payroll ( (

Total @or %%&$$ $

%)&$$ Set -onstruction

1)-(1 &onstruction &oordinatorPrep Days 1 (

1)-() Foreman

Prep Days 1 (

Shoot Days 1 (

&arpenters Allo* 1 ( (

1)-(+ Scenic Painters

Lead Scenic Painter

Prep Days 1 (

Shoot Days 1 (

Painters Allo* 1 ( (

1)-(. Greensmen Allo* 1 ( (

1)-(/ &onstruction materials - Purchases Allo* 1 ( (

1)-(0 &onstruction materials - "entals Allo* 1 ( (

1)-(4 &onstruction 5@uipment Allo* 1 ( (

1)-(= Set Stri8e Allo* 1 ( (Payroll ( (


6/14


www.mwp.com

Page /


Total @or %)&$$ $

%&$$ Set 4perations

1+-(1 ey Grip

Prep,Scout Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime Allo* 1 ( ( (1+-() Cest Coy Grip,Dolly Grip

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime Allo* 1 ( ( (

1+-(+ Grips

+rd Grip

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


th Grip

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


Additional Grips Days 1 (

#$ertime Allo* 1 ( (

1+-( Dolly,&rane Grips

Prep Days 1 (

Shoot Days 1 (


1+-(/ Grip "entals

Pac8age Wee8s 1 (

Dollies Wee8s 1 (

&ranes 6incl Dri$er7 Days 1 (

Addl 5@uip Allo* 1 ( (

1+-(0 5xpendales Allo* 1 ( (

1+-(4 it "entals ey Grip Wee8s 1 ( (

&ra%t Ser$ice Days 1 ). ( (

1+-1( &ra%t Ser$ice

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


Purchases Days 1 ( (

5xtras Allo* 1 ( (

1+-1. Air &onditioning,Beating Days 1 ( (

Payroll ( (

Total @or %&$$ $

%&$$ Special #:ects

1-(1 Special 5>ects PersonPrep Days 1 (

Shoot Days 1 (


1-() SFH Assistant6s7

Shoot Days 1 (


1-(+ Additional Laor

Shoot Days 1 (


1-(/ 9anu%acturing Laor Allo* 1 ( (

1-(0 Farication Allo* 1 ( (

1-(= "entals E Purchases Allo* 1 ( (

Payroll ( ( (

Total @or %&$$ $


7/14


www.mwp.com

Page 0


%&$$ Set !ressing

1.-(1 Set Decorator

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

1.-() Lead Person

Prep,Tra$el Days 1 (Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

1.-(+ S*ing Gang,Set Dressers

Set Dresser ;1

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

Set Dresser ;)

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

Set Dresser ;+

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

1.-( Additional Laor

#n-Set Dresser 6Shoot7 Days 1 (

#$ertime ( ( (

1.-(. 5xpendales Allo* 1 ( (

1.-(/ Purchases Allo* 1 ( (

1.-(0 "entals Allo* 1 ( (

1.-(4 Loss E Damage Allo* 1 ( (

1.-(= it "entals ( (

Set Decorator Wee8s 1 ( (

Lead Person Wee8s 1 ( (1.-1( 2ehicle 5xpenses

Set Decorator Wee8s 1 ( (

Lead Person Wee8s 1 ( (

Payroll ( ( (

Total @or %&$$ $

%6&$$ *ropert'

1/-(1 Property 9aster

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime ( ( (

1/-() Prop Assistant

Prep Days 1 (

Shoot Days 1 (Wrap Days 1 (

#$ertime ( ( (

1/-(+ Purchases Allo* 1 ( (

1/-( "entals Allo* 1 ( (

1/-(. Loss E Damage Allo* 1 ( (

1/-(/ it "entals

Prop 9aster Wee8s 1 ( (

1/-(4 Armorer Days 1 ( (

Payroll ( ( (

Total @or %6&$$ $

%3&$$ >ardro?e

10-(1 &ostume Designer


Shoot Days 1 (Wrap Days 1 ( (


8/14


www.mwp.com

Page 4


10-() &ostumer


Shoot Days 1 (

Wrap Days 1 (


10-(+ 5xtras &ostumer

Shoot Days 1 (

Wrap Days 1 (#$ertime Allo* 1 ( ( (

10-( 5xpendales Allo* 1 ( (

10-(. Purchases Allo* 1 ( (

10-(/ "entals Allo* 1 ( (

10-(0 Alteration E "epairs Allo* 1 ( (

10-(4 &leaning E Dyeing Allo* 1 ( (

10-(= it "entals

&ostume Designer Wee8s 1 ( (

10-1) &ostume Prod Assistants

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


Payroll ( ( (

Total @or %3&$$ $

%9&$$ Maer

Prep,Scout Days 1 (

Shoot Days 1 (

Wrap,Tra$el Days 1 (


1=-() Cest Coy 5lectric,Genny #perator

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


1=-(+ 5lectrics

+rd 5lectric

Prep Days 1 (Shoot Days 1 (


9/14


www.mwp.com

Page =


Wrap Days 1 (


th 5lectric

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


1=-( Additional LaorShoot Days 1 (


1=-(. 5xpendales,Purchases Wee8s 1 ( (

1=-(/ Lighting Pac8age "ental Wee8s 1 ( (

Addl 5@uip6night shooting7 Allo* 1 ( (

&ondors Allo* 1 ( (

Additional Generator Allo* 1 ( (

1=-(0 Additional "entals Allo* 1 ( (

1=-(4 5lectrical Generator,Dri$er Days 1 ( (

1=-(= Loss E Damage Allo* 1 ( (

1=-1( it "entals

Ga>er Wee8s 1 ( (

Payroll ( ( (

Total @or %;&$$ $

)$&$$ -amera

)(-(1 Director o% Photography


Shoot Days 1 (

Post 6D7 Days 1 ( (

)(-() C &amera,Steadicam #perator

Prep Days 1 (

Shoot Days 1 (


)(-(+ 1st Assistant &amera 6AEC &ameras7


Shoot Days 1 (

Wrap Days 1 (

#$ertime Allo* 1 ( ( ()(-( )nd Asst &amera 6AEC &ameras7

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


)(-(. Digital maging Technician 6DT7 Wee8 1 ( (

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (


)(-(/ Still Photographer Days 1 ( (

)(-(0 &amera Pac8age "ental 6AEC7 Allo* 1 ( (

)(-11 Steadicam "ig "ental Wee8s 1 ( (

)(-1) Teleprompter,#perator Days 1 ( (

)(-1+ 2ideo Assist,#perator Days 1 ( ()(-1 Aerial Photography Days 1 ( (

)(-1. !nder*ater and Topside Photography Days 1 ( (

)(-1/ Drones,GoPros Days 1 ( (

)(-10 Loss E Damage Allo* 1 ( (

)(-14 9otion &ontrol Allo* 1 ( (

)(-1= 5xpendales Wee8s 1 ( (

)(-)( 2ideo Truc8 Wee8s 1 ( (

)(-). 2ideo Truc8 &re* Wee8s 1 ( (

)(-)/ it "entals

1st Asst &am 6AIC7 I DT Days 1 ( (

Payroll ( ( (

Total @or )$&$$ $

)%&$$ *roduction Sound

)1-(1 9ixerPrep Days 1 (


10/14


www.mwp.com

Page 1(


Shoot Days 1 (


)1-() Coom #perator

Shoot Days 1 (


)1-(+ 5xpendales,Catteries Days 1 ( (

)1-( Sound Pac8age Days 1 ( (

)1-(. Wal8ie-Tal8ies Wee8s 1 ( ()1-(/ Sound Truc8 Wee8s 1 ( (

)1-(4 9isc"entals,Loss E Damage Allo* 1 ( (

Payroll ( ( (

Total @or )%&$$ $

))&$$ Transportation

))-(1 Transportation &oord

Prep Days 1 (

Shoot Days 1 (

Wrap Days 1 (

#$ertime 6)(


11/14


www.mwp.com

Page 11


)&$$ 0ocation #=penses

)+-(1 Location 9anager

Prep Wee8s 1 ( (

Shoot Wee8s 1 ( (

)+-() Assistant Location 9anager

Prep Wee8s 1 ( (

Shoot Wee8s 1 ( (

)+-(+ First Aid,9edic Days 1 ( ( it "ental Days 1 ( (

)+-( Fire #cers

Shoot Days 1 ( (

)+-(. Security

Prep ights - 1) hr ights 1 ( (

Shoot ights - 1)hr ights 1 ( (

dle Days - 1) hr Days 1 ( (

dle ights - 1) hr ights 1 ( (

)+-(/ Police Days 1 ( (

)+-(0 Permits Allo* 1 ( (

)+-(4 Par8ing ( (

&re* E Case &amp Par8ing Days 1 ( (

CG Par8ing 5xtras 1 ( (

)+-(= &atering Ser$ices

&re* 9eals Days 1 ( (

SAG 5xtras 9eals 1 ( (

9isc 5xtras Allo* 1 ( (

Wor8ing 9eals Days 1 ( (

Wal8ing Wrap 9eals Days 1 ( (

Prep,Wrap meals Allo* 1 ( (

)+-11 Location #ce Space "ental 9onths 1 ( (

)+-1) Location #ce Supplies Allo* 1 ( (

)+-1+ Location 5@uipment Wee8s 1 ( (

)+-1 Location #ce Telephone,Fax Allo* 1 ( (

)+-1. Site &leaning,Trash "emo$al

Dumpsters Allo* 1 ( (

Allo* 1 ( (

)+-10 Location Site "ental Fees

Shoot Allo* 1 ( ()+-14 Location Scout Wor8ing 9eals Allo* 1 ( (

)+-1= Auto "entals

Location 9anager Wee8s 1 ( (

Assistants Wee8s 1 ( (

)+-)( 9iscellaneous 5xpenses Allo* 1 ( (

9ileage,DGA,SAG-AFT"A,&re* Allo* 1 ( (

Payroll ( ( (

Total @or )&$$ $

)&$$ *icture Vehicles2Animals

)-(1 Animal Trainers

Coss Wrangler Wee8s 1 ( (

Assistant Wrangler Wee8s 1 ( (

Wranglers Wee8 1 ( (

"iders,BandlersJ etc Day 1 ( ()-() Animals

Borses Allo* 1 ( (

2eterinary 5xpenses Allo* 1 ( (

Feed,Shelter Allo* 1 ( (

Transportation Allo* 1 ( (

)-(+ Picture &ars

&ars Days 1 ( (

2an Days 1 ( (

Police &ar,Amulance Days 1 ( (

Stunt &ars Days 1 ( (

Payroll ( ( (

Total @or )&$$ $

)&$$ Media

).-(1 Digital 9edia - Bard dri$es Allo* 1 ( (

).-() "a* Film Stoc8 Feet 1 ( ().-(+ Film La-egati$e Prep E Process Feet 1 ( (


12/14


www.mwp.com

Page 1)


).-( Telecine,Film to Digital trans%er Allo* 1 ( (

).-(. 2ideotape stoc8 5ach 1 ( (

Total @or )&$$ $

)6&$$ Tra/el and 0i/ing & -rew

)/-(1 Air%ares Fares 1 ( (

)/-() Botels ites 1 ( (

)/-(+ Taxi Allo* 1 ( ()/-( Auto Wee8s 1 ( (

)/-(. Train "T 1 ( (

)/-(/ 5xcess Caggage Allo* 1 ( (

)/-(4 Per Diem Days 1 ( (

)/-(= Gratuities Days 1 ( (

Total @or )6&$$ $

T4TA0 *R4!U-T47 $

)3&$$ #ditorial

)0-(1 5ditor - Shoot,Post

Shoot Wee8s 1 ( (

Post Wee8s 1 ( (

)0-() Assistant 5ditor - Shoot,Post 1

Shoot Wee8s 1 ( (

Post Wee8s 1 ( (

)0-( Post-Production Super$isor Wee8s 1 ( (

)0-(. 5diting "oom "ental - n Bome Wee8s 1 ( (

)0-(/ 5dit System "ental Wee8s 1 ( (

)0-(0 #nline Screening Accounts Allo* 1 ( (

)0-1( #n-Line 5diting,&on%orm Days 1 ( (

Payroll ( ( (

Total @or )3&$$ $

)9&$$ Music

)4-(1 &omposer Fee Allo* 1 ( (

)4-() 9usicians Allo* 1 ( (

)4-(+ 9usic Prep Allo* 1 ( ()4-( Studio &osts Allo* 1 ( (

)4-(. 9usic Scoring Stage Allo* 1 ( (

)4-(/ &artage and "entals Allo* 1 ( (

)4-(0 9usic 9ix "oom Allo* 1 ( (

)4-(4 Singers Allo* 1 ( (

)4-(= Payroll Ser$ice Allo* 1 ( (

)4-1( 9iscellaneous Allo* 1 ( (

)4-11 9usic Licensing Allo* 1 ( (

)4-1) 9usic Super$isor,&learance Allo* 1 ( (

Total @or )9&$$ $

);&$$ *ost&*roduction Sound

)=-(1 Sound 5ditor Wee8s 1 ( (

)=-() Assistant Sound 5ditor Wee8s 1 ( (

)=-(+ 9usic 5ditor Wee8s 1 ( ()=-( Dialogue 5ditor Wee8s 1 ( (

)=-(. Spotting 69usic E FH7 Bours 1 ( (

)=-(4 AD" 6Studio,5ditor7 Days 1 ( (

)=-(= Foley Stage,5ditor Days 1 ( (

)=-1( Foley Artists Days 1 ( (

)=-1) arration "ecording Bours 1 ( (

)=-1+ Audio Laydo*n Bours 1 ( (

)=-1. Audio 9ix Allo* 1 ( (

)=-10 Doly License Allo* 1 ( (

)=-14 9iscellaneous 5xpenses Allo* 1 ( (

Total @or );&$$ $

$&$$ *ost&*roducton & !igital and Film

+(-(1 Stoc8 Footage Allo* 1 ( (

+(-() Archi$e Film,Tele$ision &lips Allo* 1 ( (+(-( Archi$al "esearcher Wee8s 1 ( (


13/14


www.mwp.com

Page 1+


+(-(/ &learance Super$isor Wee8s 1 ( (

+(-(= Screeners Allo* 1 ( (

+(-11 Film Prints Allo* 1 ( (

+(-1) 9iscellaneous 5xpenses Allo* 1 ( (

Total @or $&$$ $

%&$$ !igital ntermediate

+1-(1 Digital ntermediate

D 6includes KT Pro"es7 Allo* 1 ( (Archi$e 5xport "eels 1 ( (

+1-() Bard Dri$e Purchases Allo* 1 ( (

Total @or %&$$ $

)&$$ Titling and "raphics

+)-(1 Titling - #pening E 5nd &redits Allo* 1 ( (

+)-() Graphic Designer Allo* 1 ( (

+)-(. Special Graphic 5>ects Allo* 1 ( (

+)-(/ 9otion &ontrol Allo* 1 ( (

+)-(4 &losed &aptioning Allo* 1 ( (

+)-(= Sutitling Allo* 1 ( (

Total @or )&$$ $

&$$ !eli/era?les

++-(1 9asters,&lones

D&P ) Allo* 1 ( (

BD&am S" 9aster #A" Bours 1 ( (

BD&am S" 9aster 104 Bours 1 ( (

BD&am S" 9aster6PanEScan7 Bours 1 ( (

BD&am Audio Layac8 Bours 1 ( (

PanEScan 5ditorial Bours 1 ( (

BD&am S" Tape Stoc8 Allo* 1 ( (

DCeta TS& Allo* 1 ( (

DCeta PAL Allo* 1 ( (

D2D 9aster &reation Bours 1 ( (

++-(+ Trans%ers and Dus Allo* 1 ( (

++-(. Screening &opies Allo* 1 ( (

Total @or &$$ $

&$$ !igital Visual #:ects2Animation

+-(1 2FH 2FH Super$isor Days 1 ( (

&G 5nhancement,2FH Allo* 1 ( (

+-(0 Animation Allo* 1 ( (

Total @or &$$ $

*4ST&*R4!U-T47 T4TA0 $

&$$ nsurance

+.-(1 Producers 5ntertainment Pc8g

9edia,egati$e Allo* 1 ( (

Faulty Stoc8 Allo* 1 ( (

5@uipment Allo* 1 ( (

Props,Sets Allo* 1 ( (

5xtra 5xpense Allo* 1 ( (

+rd Party Property Damage Allo* 1 ( (

#ce &ontents Allo* 1 ( (+.-() General Liaility Allo* 1 ( (

+.-(+ Bired Auto Allo* 1 ( (

+.-( &ast nsurance Allo* 1 ( (

+.-(. Wor8ers &ompensation Allo* 1 ( (

+.-(/ 5rrors E #missions Allo* 1 ( (

Total @or &$$ $

6&$$ "eneral ( Administrati/e #=penses

+/-(1 Cusiness License,Taxes

LL& Set !p &osts Allo* 1 ( (

&A State Filing Fee Allo* 1 ( (

Annual State tax %ee Allo* 1 ( (

+/-() Legal Allo* 1 ( (

+/-(+ Accounting %ees Allo* 1 ( (

+/-(. Telephone,Fax Allo* 1 ( (+/-(/ &opying,Scanning Allo* 1 ( (


14/14


www.mwp.com

Page 1


+/-(0 #ce &ra%t Ser$ices Wee8s 1 ( (

+/-(4 #ce Space "ental Allo* 1 ( (

Prep Wee8s 1 ( (

Shoot Wee8s 1 ( (

Wrap 9onths 1 ( (

+/-(= #ce Furniture Allo* 1 ( (

+/-1( #ce 5@uipment E Supplies Allo* 1 ( (

+/-11 &omputer Printers#ce Printer Allo* 1 ( (

Accounting Printer Allo* 1 ( (

+/-1) So%t*are,Apps,FTP Allo* 1 ( (

+/-1+ Transcription Bours 1 ( (

+/-1 9essenger,#$ernight Shipping Days 1 ( (

+/-1. Can8 %ees Allo* 1 ( (

+/-1/ Storage Allo* 1 ( (

+/-10 #ce &leaning Allo* 1 ( (

+/-14 Pulicity Allo* 1 ( (

+/-1= Wrap Party Allo* 1 ( (

+/-)( Wor8ing 9eals Allo* 1 ( (

+/-)1 #$erhead 6Production %ee7 Allo* 1 ( (

+/-)) &ompletion Cond Allo* 1 ( (

Total @or 6&$$ $

3&$$ *u?licit' and Mar

fv master final

Documents