Pre Production
Production and Staff $20,000
Pre Production Travel 5,000
Sub Total $ 25,000
Production
Crew and Equipment $25,000
Production travel 75,000
Sub Total $100,000
Post
Production
Archive Material $25,000
Editing Off Line 25,000
Editing On Line 25,000
Sub Total $ 75,000
Overhead
Office and Administration $25,000
Legal and Professional 25,000
Insurance 25,000
Marketing 5,000
Miscellaneous 20,000
Sub Total $100,000
Grand Total: $300,000
Grand Total: $300,000
