Capture The Flag Budget

Capture The Flag Budget

Estimated Budget For Capture The Flag

	SUMMARY OF ESTIMATED PRODUCTION COSTS		ESTIMATE
1	PRE-PRODUCTION & WRAP COSTS	TOTAL A & C	$400,000
2	SHOOTING CREW LABOR	TOTAL B	$400,000
3	LOCATION & TRAVEL EXPENSES	TOTAL D	$100,000
4	PROPS, WARDROBE, ANIMALS	TOTAL E	$250,000
5	STUDIO & SET CONSTRUCTION COSTS	TOTALS F, G, & H	$200,000
6	EQUIPMENT COSTS	TOTAL I	$650,000
7	STOCK COST	TOTAL J	$125,000
8	MISCELLANEOUS	TOTAL K	$250,000
9	SUB-TOTAL	SUB-TOTAL A to K	$2,375,000
10	INSURANCE	2% OF A TO K	$55,500
11	DIRECT COST	SUB-TOTAL COST	$2,430,500
12	DIRECTOR/CREATIVE FEES	TOTAL L	$400,000
13	PRODUCTION FEES	15% A to K	$416,250
14	TALENT COST AND EXPENSES	TOTAL M & N	$1,003,250
15	EDITORIAL AND FINISHING PER:	TOTAL O to S	$750,000
17	GRAND TOTAL		$5,000,00
18	CONTINGENCY (subject to variance ±20% )