Movie Magic Budget - First Light Video

Acct# Description Amount Units X Rate Subtotal Total
300-00 EDITORIAL
300-01
300-02
300-03
300-04
TOTAL PRODUCTION $393,520
FILM EDITOR
PREP/SHOOT 2.2 Weeks 1 700 1,540
POST 7 Weeks 1 700 4,900 $6,440
POST PRODUCTION SUPVR
TO INVOICE NO FRINGES 1 Flat 1 5,000 5,000 $5,000
EDITORIAL SUPPLIES
TAPE STOCK
1 ALLOW 1 150 150 $150
VHS DUBS OF DAILIES 2-SETS 24 TAPES 1 2 48
(HAVE ASST.RUN DUBS) 1 1 0 0 $48
300-05 AVID RENTAL 9 Weeks 1 1,200 10,800 $10,800
301-00 POST PRODUCTION LAB
301-01
DOWN CONVERSIONS
Total For 300-00 $22,438
25 Hours 1 225 5,625 $5,625
301-02 DUBS FOR SOUND & COMPOSER 1 Allow 1 300 300 $300
301-03 ONLINE EDIT TO D5/TITLES 1 Allow 1 7,500 7,500 $7,500
301-04 TAPE TO TAPE COLOR CORR. 10 Hours 1 525 5,250 $5,250
301-05 DIALOUGE/ACTION CONTINUITY 1 ALLOW 1 2,000 2,000 $2,000
301-06 AUDIO LAYBACK TO D5 2.5 Hours 1 225 563 $563
301-07 D5 STOCK 1 Allow 1 500 500 $500
301-30
OTHER CHARGES
302-00 POST PRODUCTION SOUND
302-01
POST SOUND PACKAGE
0 1 0 0 $0
TBD 0 1 0 0
Total For 301-00 $21,738
PACKAGE-ALL COSTS 1 Allow 1 15,000 15,000 $15,000
303-00 TITLE/OPTICAL/INSERT/ETC.
304-00 MUSIC
304-01
COMPOSER
1 Allow 1 5,000 5,000
Total For 302-00 $15,000
Total For 303-00 $0
EQUIPT./SUPPLIES 1 Allow 1 1,000 1,000 $6,000
305-00 PAYROLL TAX & FRINGE
305-00 Total Fringes
400-00 INSURANCE
400-01
Total For 304-00 $6,000
$0
Total For 305-00 $0
EDITORIAL 17% 6,440 $1,095
Total For 305-00 $1,095
TOTAL POST PRODUCTION $66,271
INSURANCE PACKAGE
INSURANCE - ENT.PKG 1 Allow 1 15,000 15,000
E&O COVERAGE 1 Allow 1 10,000 10,000 $25,000