Exhibit
10.24


 


 


JOINT VENTURE AND PRODUCTION AGREEMENT


 


This Agreement is entered
into on the 17th day of August, 2004, by and between the following:
Neon DVD Inc. a Nevada corporation (hereafter referred to as “Producer”),
Public Media Works, Inc., a Delaware corporation (hereafter referred to as
“Production Company”), and Familian Productions, LLC, a Nevada limited
liability company (hereafter referred to as “Investor”) (each a “Party” and
collectively the “Parties”).


 


ARTICLE I


GENERAL PROVISIONS


 


1.01         Business Purpose. The business of the Joint Venture shall be
as follows: to create and exploit the “Property” tentatively titled “America’s
Strip Search”, beginning with a “pilot” product for distribution and sale into
the worldwide broadcast and media markets.


 


1.02         Term of the Agreement. This Joint Venture shall commence on
the date first above written and shall continue in existence until terminated,
liquidated, or dissolved by law or as hereinafter provided.


 


1.03.        Joint Venture and Formation.


 


a.                                       ENTITY FORMATION. Prior to Closing. The
Parties shall form a new Nevada Limited Liability Company, named NFPMW, LLC, in accordance with
the laws of Nevada and assisted by counsel licensed to practice law in Nevada,
to develop and produce the Property (the new entity hereinafter referred to as
the “Joint Venture”).


i.                                          Managers. The Producer shall be the managing
member of the Joint Venture and shall designate administrative personnel to manage the Joint Venture (the
“Managers”).


ii.                                       Operating Agreement. Within ten (10) days of
the execution of this Agreement, the Parties shall retain counsel to form the Joint Venture, and shall have executed
an operating agreement compatible with this Agreement on behalf of the Joint
Venture (the “Operating Agreement”).


b                                         OWNERSHIP. The shares of ownership shall be
Producer with fifty percent (50%), the Investor with twenty-five percent (25%) and Production
Company with twenty-five percent (25%).


c.                                       POWER TO BIND. The Parties agree that, as
promoters of the Joint Venture, and the expected sole owners of the Joint
Venture, they expressly have the power to bind the Joint Venture to the
obligations and duties set forth in this Agreement prior to the formation of
the Joint Venture and subject to the Operating Agreement thereafter.


d.                                      INITIAL TASKS AFTER FORMATION. The Joint
Venture shall, as soon as possible after formation, perform the following
tasks:


i.                                          Prepare Budgets - Prepare detailed production
and operations budgets subject to the Budget, as defined herein.


ii.                                       Establish Bank Accounts - Establish bank
accounts for the Joint Venture.


e.                                       BUDGET APPROVALS. All proposed budgets shall
require approval by the Parties.


f.                                         INDEPENDENT ENTITY. The Parties agree that the
Joint Venture shall be an independent entity capable of binding itself to other
agreements, including entering into television show production and distribution
agreements.


g.                                      ADDITIONAL CAPITAL. If the capital
contributions required by the Joint Venture from the Parties exceed
seventy-five thousand dollars ($75,000), then the Parties may either (i)
provide such additional capital as agreed to in writing by the Parties (the
“Additional Investment Sum”), or (iii) raise funds through such other means or
take such other actions as the Joint Venture may determine. Under no circumstances
shall the Investor be liable for, or required to contribute to, any Additional
Investment Sum without the specific written consent of the Investor.


 


ARTICLE II


GENERAL DEFINITIONS


 


The following comprise the
general definitions of terms utilized in this Agreement:


 


2.01         Affiliate. An Affiliate of an entity is a person that, directly or indirectly
through one or more intermediaries, controls, is controlled by or is under
common control of such entity.


 


2.02         Capital Contribution(s). The capital contribution to the
Joint Venture actually made by the parties, including property, cash and any
additional capital contributions made.


 


2.03         Property. Property shall mean the concept, pilot episode and
subsequent episodes of a reality-style television program about strippers,
exotic dancers, topless dancers or professional erotic dancers, tentatively set
in Las Vegas and tentatively titled “America’s Strip Search”.


 


2.04         Profits and Losses. Any income or loss of the Joint Venture
for federal income tax purposes determined by the Joint Venture’s fiscal year,
including, without limitation, each item of Joint Venture income, gain, loss or
deduction.


 


1





















 


2.05 Territory. Territory
shall mean the Universe.


 


ARTICLE III


OBLIGATIONS OF THE PARTIES TO THIS AGREEMENT


 


3.01         That Producer will act as the managing entity of the Joint
Venture, and assist in the exploitation of the Property in the worldwide
broadcast and media markets.


 


3.02         That the Production Company will have the exclusive right
and obligation to provide production services necessary for the production of
the pilot episode, air time of approximately thirty (30) minutes, and
subsequent episodes according to the terms herein and as may be further
described in the Operating Agreement, and assist in the exploitation of the
Property in the worldwide broadcast and media markets. Production Company shall
have the exclusive right and obligation to approve changes regarding materials,
actors, personnel, vendors (other than the vendor referenced in Section 10.08),
and make general “day-to-day” production decisions, which it may assign to
third parties and its Affiliates as necessary to produce the Property.


 


3.03         That Investor will advance the Joint Venture a Capital
Contribution of SEVENTY-FIVE THOUSAND DOLLARS ($75,000.00) (the “Investment”)
which shall be used to produce the initial pilot episode and pay the associated
start-up costs of the Joint Venture.


 


ARTICLE IV


ALLOCATIONS


 


4.01         Profits and Losses. Except as specifically provided for
herein, commencing on the date this Agreement is executed, and ending on the
termination of the business of the Joint Venture, all profits, losses and other
allocations to the Joint Venture shall be allocated as follows at the conclusion
of each fiscal year:


 


Producer: Fifty percent (50%)


 


Production Company:
Twenty-five percent (25%)


 


Investor: Twenty-five percent
(25%)


 


4.02         The allocated percentages above shall be construed to equal
a respective equity ownership of the Joint Venture and Property by each Party
to this Agreement. These ownership rights include all rights now or hereafter
known, but are not limited to, the copyright and all rights of copyright;
trademarks or tradenames; and any and all other ownership and exploitation rights
now or hereafter recognized in any Territory, including all rental, lending,
fixation, reproduction, broadcasting, distribution, spin-offs and syndication
and all other rights of communication by any and all means, media devices,
processes and technology, now known or later created.


 


4.03         Repayment of Investment. Prior to any distribution of
profits to Producer as set forth in Section 4.01, the Joint Venture shall
reimburse Investor for the value of the Investment. Such reimbursement shall
begin within thirty (30) days of the end of the first calendar month in which
the Joint Venture receives income from, related to, or arising out of the of
the Product or licensing the Product. The allocation of profits to Producer set
forth in Section 4.01 shall only occur after the full value of the Investment
has been paid to the Investor.


 


ARTICLE V


RIGHTS AND DUTIES OF THE PARTIES TO THIS AGREEMENT


 


5.01         Business of the Joint Venture.


 


5.02         Except as specifically provided for herein, Producer shall
have full, exclusive and complete authority and discretion in the management
and control of the business of the Joint Venture for the purposes herein stated
and shall make all decisions affecting the business of the Joint Venture. As
such, any action taken shall constitute the act of, and serve to bind, the
Joint Venture. Producer shall require prior written consent from the Production
Company for any extraordinary expenses paid or incurred by the Producer, and
shall not be permitted to bind the Joint Venture pursuant to Article VIII
hereto.


 


5.03         The Production Company shall manage and control the
productions of the Joint Venture to the best of its ability and shall use its
best efforts to carry out the business of the Joint Venture, and produce the
episodes in a professional manner with regards to industry standards. As such,
any action taken shall constitute the act of, and serve to bind, the Joint
Venture. Production Company shall require prior written consent from the
Producer for any extraordinary expenses paid or incurred by the Production
Company, and shall not be permitted to bind the Joint Venture pursuant to
Article VIII hereto.


 


5.04         Investor shall not participate in or have any control over
the Joint Venture business nor shall it have any authority or right to act for
or bind the Joint Venture. The Investor shall not be obligated to contribute
any funds exceeding the Investment. Subject to Article VIII herein, the
Investor shall not be liable for the debts, obligations, encumbrances or acts


 


2





















 


of the Joint Venture beyond
the amount of the Investor’s Capital Contribution and any Additional Investment
Sums paid by the investor to the Joint Venture, or as may be expressly agreed
by mutual written consent of the Parties.


 


5.05         The Parties warrant that each is free or has obtained
written permission to enter into and perform the Agreement, and they are not
under any restriction or obligation which will impair their full performance
hereunder, or impair Joint Venture’s full enjoyment of its rights hereunder.
Without limiting the foregoing, each of the Parties specifically warrants and
represents that none of the Parties, nor any other person rendering services in
connection with the production of the Property, is or will be a party to a
contract which would in any way impair the rights of the Joint Venture. All
episodes produced shall be free of all liens and encumbrances, and there will
be no claims, demands or actions pending or threatened with respect thereto,
other than such liens, encumbrances, claims, demands or actions arising from
Joint Venture’s acts or omissions. Neither any name(s) used by the Parties
hereunder, the Property, any other matters or materials supplied by Parties
hereunder, nor any exploitation or use of any of the foregoing, will knowingly
violate or infringe upon and civil, personal or proprietary right of any
person, including, but not limited to: trademarks, trade names, copyrights,
rights of privacy and publicity; and all credit and title information provided
by Parties hereunder upon delivery of each episode shall be accurate and
complete. The Parties agree to be bound by the applicable terms and conditions
of any distribution, licensing, exploitation or similar agreement that Joint
Venture enters into with a third party regarding the Property.


 


5.06         The Joint Venture shall take all necessary steps to be the
sole owner of, and to register, protect and maintain any and all copyright,
trademark, trade dress and other intellectual property right in the Property.
All contributions to the Property by the Parties herein and third parties shall
be deemed as “works for hire” commissioned by the Joint Venture.  To the extent that any contributions to the
Property by the Parties herein and third parties are not deemed to be “works
for hire” commissioned by the Joint Venture, then such contributions shall be
deemed assigned, transferred and conveyed in their entirety to the Joint
Venture. The Joint Venture and the Parties will take all necessary steps to
insure that all written agreements to this effect are entered into by third
parties. The Joint Venture shall secure from third parties that provide any
contribution to the Product, all copyrights, distribution rights, and rights of
publicity required to develop, produce and market the Product and shall secure
rights to permit the broadcast and distribution of the Product.


 


5.07         The Joint Venture shall obtain rights of publicity releases
from any performers, entertainers and dancers that appear in the Product. The Joint
Venture shall also comply with all federal, state and local regulations
regarding the filming, production and broadcast of the Product, including, but
not limited to, complying with the requirements of 18  U.S.C. §2257.


 


5.08         The Parties represent and warrant that there are no pending
or threatened legal actions which may impact the ability of any Party to
conduct its obligations pursuant to the Joint Venture and/or this Agreement.


 


ARTICLE VI


AGREEMENTS WITH THIRD PARTIES AMD WITH AFFILIATES


OF THE PARTIES TO THIS AGREEMENT


 


6.01         Validity of Transactions. Affiliates of the Parties to this
Agreement may be engaged to perform services for the Joint Venture. The
validity of any transaction, agreement or payment involving the Joint Venture
and any Affiliates of the Parties to this Agreement otherwise permitted by the
terms of this Agreement shall not be affected by reason of the relationship
between them and such Affiliates or the approval of said transactions,
agreement or payment. All agreements entered into pursuant to this Section 6.01
shall be entered into on terms consistent with a competitive or “arms-length”
transaction.


 


6.02         Other Business of the Parties to this Agreement. The Parties
to this Agreement and their respective Affiliates may have interests in
businesses other than the Joint Venture business. The Joint Venture shall not
have the right to the income or proceeds derived from such other business
interests and, even if they are competitive with the Partnership business, such
business interests shall not automatically be deemed wrongful or improper.
Nothing in this Agreement shall permit the Parties to pursue the development,
production or commercialization of similar concepts to the Property (including
concepts related to strippers, exotic dancers, or topless Las Vegas reviews and
shows) without the expressed written consent of the Parties.


 


ARTICLE VII


PAYMENT OF EXPENSES


 


7.01         All budgeted expenses of the Joint Venture have been
approved by the Parties and are attached hereto as Exhibit A (the “Budget”).
The Budget shall be fully funded by the Investment, and shall be paid to
Producer by Investor. Such investment shall be subsequently distributed to the
Production Company or third parties as necessary.


 


7.02         All production costs which, in the aggregate, amount to a
sum equal to or less than ten percent (10%) of the total Budget for the
Property, as defined in Section 7.01 hereto (the “Allowed Overage”), shall be
the sole responsibility of the Production Company, which may be paid by the
Production Company through its separate funds or by a completion bond or
insurance policy that the Production Company may purchase at its own expense.
In the event that the Production Company purchases a completion bond or
insurance policy, the other Parties shall comply with all reasonable requests
by the Production Company in the procurement of such bond or policy. All
Allowed Overage costs and expenses made by the Production Company shall not be
reimbursed to the Production Company by the Joint Venture or any parties to the
Joint Venture. Should the Production Company reasonably believe that production
costs will exceed the Allowed Overage; the Production Company shall provide
prompt notice to all Parties indicating such cost increase. Should production
costs exceed the Allowed Overage, the obligations of the Production Company
pursuant to this Agreement


 


3





















 


shall cease unless and until
all Parties provide a method for addressing and funding such additional costs
and expenses, over and above the Allowed Overage, including but not limited to
contributions of Additional Investment Sums by the Parties, and such method,
for which all Parties shall provide written consent, shall be addended to this
Agreement and shall become a part thereof.


 


7.03         The budget for the production of the pilot episode shall be
SEVENTY-FIVE THOUSAND DOLLARS ($75,000). Upon execution of this document, the
Production Company shall receive TWENTY THOUSAND DOLLARS ($20,000) as an
advance, to be used to begin the production of the pilot episode. Production of
the pilot episode shall commence within thirty (30) days of the execution of
this Agreement.


 


7.04         The balance of the budget (FIFTY-FIVE THOUSAND DOLLARS
($55,000)) for the production of the pilot episode shall be advanced in full by
the Investor to the Producer, and placed in a trust account established by the
Producer, which shall be administered by the Producer for the benefit of the
Joint Venture. Progress payments for the production will be paid by the
Producer to the Production Company, or third parties, as required to conduct
the business of the Joint Venture. This is to include ail items listed in the
Budget, as well as additional items including but not limited to payments to
outside vendors, equipment suppliers, talent, labor, unions, permits, and
insurance premiums. Payment requests shall be made to the Producer and be
accompanied by a Purchase Order, with payment to be made within five (5) days
of request.


 


ARTICLE VIII


INDEMNIFICATION OF THE PARTIES TO THIS AGREEMENT


 


8.01         No Party to this Agreement shall have liability to any other
Party to this Agreement for any loss suffered which arises out of any action or
inaction if such action or omission was not conducted in bad faith nor may be
deemed negligent and/or misconduct. Each Party shall fully indemnify every
other Party and its Affiliates for any loss, damage, costs and expenses
incurred in the settlement and/or defense of any threatened or pending claims
resulting from the action or omission of any other Party in connection with the
Joint Venture. Each Party shall fully indemnify every other Party and its
Affiliates for any loss, damage, costs and expenses incurred in the settlement
and/or defense of any threatened or pending claims resulting from acts or
omissions committed by such Party prior to, during or after the term of the
Joint Venture which may be outside the purview of the Joint Venture and/or this
Agreement for which any of the other Parties to this Agreement and/ or its Affiliates
may become liable.


 


8.02         The Parties agree to fully and effectively indemnify and
hold each other and their parent(s), subsidiaries, Affiliates, divisions,
successors, assigns, officers, directors, and employees harmless from and
against any claims, liability, damage, cost or expense (including all costs and
reasonable attorney’s fees and accountant’s fees) occasioned by or arising out
of any claim, demand or action, breach or alleged breach which is inconsistent
with any warranty, representation, agreement or grant of rights made or assumed
by the Parties in this Agreement. The Parties agree to pay and/or reimburse
each other on demand any amount for which a Party may be responsible under the
foregoing indemnity.


 


8.03         The Parties agree to give each other prompt and timely
notice of any claim, demand or action to which the foregoing indemnity applies,
and each may participate in the defense of same at their sole expense, through
counsel of their choice, provided that the final control and disposition of
same (by settlement, compromise or otherwise) shall remain with the original
Party to the claim, action, etc. The Parties shall cooperate fully with any
Party subject to this Article VIII, and shall cooperate fully with the Joint
Venture in any controversy which may arise with third parties, or litigation
which may be brought by third parties concerning this Agreement or any of the
Joint Venture’s rights hereunder. Without limiting any of the Joint Venture’s
other rights or remedies, upon the making or filing of any claim, demand or
action subject hereto, the indemnified Parties may require that the Joint
Venture withhold sums payable to the indemnifying Party under this Agreement or
any other agreement between the Parties hereto, in whole or in part, in an
amount reasonably related to the potential liability, plus costs and reasonable
attorney’s fees, for up to two (2) years from the date said sums were due and
payable to the respective Party, such sums to be used solely to offset costs
and expenses incurred by any other Party for which such Party is permitted
indemnification and/or contribution pursuant to this Article VIII. The
indemnifying Party may post a bond, with terms and amount approved by Joint
Venture, as security for payment of monies subject to withholding.


 


ARTICLE IX


DISSOLUTION


 


9.01         Events of the Parties. The Joint Venture shall be dissolved
upon the happening of any of the following events:


 


(a)     The filing of a petition pursuant to a Chapter of the Federal
Bankruptcy Act, withdrawal, removal or insolvency of any of the Parties.


(b)     The sale or other disposition, not including an exchange of all,
or substantially all, of the Joint Venture assets. Such sale shall not be
conducted without the prior written consent of all Parties.


(c)     Mutual written agreement of the Parties.


 


ARTICLE X


MISCELLANEOUS PROVISIONS


 


10.01       Accounting. The Joint Venture shall keep adequate books and
records at its place of business, setting forth a true and accurate account of
all business transactions arising out of and in connection with the conduct of
the Joint Venture. Each Party shall have the right to audit Joint Venture’s
books and records. Such audit shall only be conducted after receipt by the
Joint Venture of written notice at least ten (10) days prior to the date of
such audit; shall be commenced at a


 


4





















 


mutually convenient time and
place; and shall be conducted at Party’s sole cost and expense by an
independent certified public accountant designated by Party, but not if the
designated accountant or accounting firm has begun an examination of Joint
Venture’s books and records for any person other than said Party, unless the
examination has been concluded and any applicable audit issues have been
resolved.


 


10.02       Validity. In the event that any provision of this Agreement
shall be held to be invalid, the same shall not affect in any respect
whatsoever the validity of the remainder of this Agreement.


 


10.03       Integrated Agreement. This Agreement constitutes the entire
understanding and agreement among the Parties hereto with respect to the
subject matter herein, and there are no agreements, understandings,
restrictions or warranties among the Parties other than those set forth herein.


 


10.04       Headings. The headings, titles and subtitles used in this
Agreement are for ease of reference only and shall not control or affect the
meaning or construction of any provision.


 


10.05       Notices. Except as may be otherwise specifically provided in
this Agreement, all notices required or permitted hereunder shall be in writing
and shall be deemed to be delivered when deposited in the United States mail,
postage prepaid, certified or registered mail, return receipt requested,
addressed to the Parties at their respective addresses set forth in this
Agreement or at such other addresses as may be subsequently specified by
written notice.


 


Notices shall be sent to:


 


Producer


 


Neon DVD


1412 S. Jones Blvd.


Las Vegas, NV 89146


(702) 312-6333


Attn: Rich Newman


 


Copy to:


 


Dempsey, Roberts & Smith,
Ltd.


520 S. Fourth St.


Suite 360


Las Vegas, NV 89101


(702) 388-1216


Attn: Vincent Kostiw, Esq.


 


Production Company


 


Public Media Works, Inc.


14759 Oxnard St.


Van Nuys, CA 91411


(818) 904-9029


Attn: Shaun Edwardes


 


Copy to:


 


Law Offices of Alexandra C. Wortsman


P.O. Box 93582


Pasadena, CA 91109


Attn: Alexandra Wortsman


 


Investor


Bruce Familian


Familian Productions, LLC


4534 W Hacienda Ave


Las Vegas, NV 89118


 


Copy to:


 


Lionel Sawyer & Collins 


300 South 4th
Street, #1700


Las Vegas, NV 89101


 


Attn: Mark Lemmons, Esq.


 


5





















 


10.6         Applicable Law and Venue. This Agreement shall be construed
and enforced under the laws of the State of Nevada. Each Party hereto submits
to the exclusive jurisdiction of the District Courts of the State of Nevada and
the United States District Court for the District of Nevada, each as located in
Las Vegas, Nevada, for the enforcement of this Agreement or arbitration awards
related to this Agreement, and agrees to service of process by overnight mail.


 


10.7         Any controversy or claim entering into this Agreement or
breach thereof, unless otherwise settled by agreement of the Parties, will be
settled by binding arbitration in accordance with the Commercial Arbitration
rules of the American Arbitration Association, and judgment on the arbitrator’s
award may be entered in any court having jurisdiction thereof,


 


10.8         After the production of the pilot, Production Company
reserves the right, but not the obligation, to use the editing equipment owned
by Neon DVD, Inc. and/or DVE/DAVE Inc., for post production services relating
to the Property subject to availability of such equipment. This use shall not
affect either the equity position or the creative control of the program by
Production Company.


 


10.9         Other Instruments. The Parties hereto covenant and agree
that they will execute each such other and further instruments and documents as
are or may become reasonably necessary or convenient to effectuate and carry
out the purposes of this Agreement.


 


10.10       Incapacity/Force Majeure. In the event that the Parties do not
perform by reason of illness or other incapacity, or if the production is
prevented, rendered impossible or materially frustrated by any act, requirement
or regulation or action of any public authority or bureau, strike, lockout or
labor difficulty, emergency, act of God. act of terrorism, flood, fire, civil
tumult, effects of energy use restrictions, absence of power or other essential
services, failure of technical facilities, failure or delay of transportation
facilities, or any other cause beyond the Parties’ reasonable control, then
there shall be no claim for damages by any Party to this Agreement, and each
Party’s obligations interfered with by such cause, shall be temporarily waived.


 


10.11       Right to Injunctive Relief. Each Party acknowledges that the
services to be rendered hereunder and the rights and privileges granted
hereunder are of a special, unique, extraordinary and intellectual character
which gives them a particular value, the loss of which cannot be adequately
compensated in damages in an action of law, and the breach by any Party hereto
of any of the material provisions herein will cause irreparable injury and
damage.


 


10.12       Chance to Cure. If any Party has materially breached this
Agreement, any other Party to this Agreement shall so notify the breaching
Party in writing, specifying the nature of the breach. The breaching Party
shall then have ten (10) business days in which to take action to correct the
breach. If the breach is not fully cured within a reasonable time period, any
other Party to this Agreement may terminate the Agreement by providing the
other Parties with written notice of termination.


 


10.13       Amendments, Waiver. Except as expressly otherwise provided
herein, neither this Agreement nor any of the terms, provisions, obligations or
rights contained herein may be amended, modified, supplemented, augmented,
rescinded, discharged or terminated (other than by performance), except by a
written instrument or instruments signed by all of the Parties to this
Agreement. No waiver of any breach of any term, provision or agreement herein
contained, or of the performance of same, shall be effective and binding unless
such waiver shall be in a written instrument or instruments signed by each
Party claimed to have given or consented to such waiver and each Party affected
by such waiver.


 


10.14       Remedies Cumulative. The remedies of each Party under this
Agreement are cumulative and shall not exclude any other remedies to which such
party may be lawfully entitled.


 


10.15       Assignment and Delegation; Successors and Assigns. Except as
specifically provided in this Agreement, no Party may sell, license, transfer
or assign (by operation of law or otherwise) any of such Party’s rights or
interests in this Agreement or delegate such Party’s duties or obligations
under this Agreement, in whole or in part, without the prior written consent of
the other Parties, which consent may be withheld in each such other Party’s
discretion.  Subject to the foregoing,
all of the representations, warranties, covenants, conditions and provisions of
this Agreement shall be binding upon and shall inure to the benefit of each
Party and such Party’s respective successors and permitted assigns.


 


10.16       Neutral Interpretation and Representation. Each Party has had
the opportunity to be represented by counsel of its choice in negotiating this
Agreement. This Agreement shall therefore be deemed to have been negotiated and
prepared at the joint request, direction, and construction of the Parties, at
arms length, with the advice and participation of counsel, and shall be
interpreted in accordance with its terms without favor to any Party. The
Parties and their respective counsel have reviewed this Agreement, and the normal
rule of construction to the effect that any ambiguities in this Agreement are
to be resolved against the drafting Party shall not be employed in the
interpretation of this Agreement.


 


10.17       Independent Parties, The Parties are independent contractors. No
partnership or joint venture beyond ownership in the Joint Venture is intended
to be created by this Agreement, nor any principal agent or employer-employee
relationship. Neither Party has, and neither Party shall attempt to assert, the
authority to make commitments for or to bind any other Party to any obligation.


 


6





















 


10.18       Counterparts. This agreement may be executed in any number of
counterparts, each of which shall be considered an original, but ail of which
counterparts shall be deemed to be one and the same document. The Parties may
execute this agreement by signatures obtained through facsimile and those
signatures may be relied upon by any other Party as valid as if they were
signed in the presence of the other Party.


 


The
Parties hereto have executed this Agreement as of the day and year first above
written.


 


Producer


 


	
  /s/ RICH NEWMAN

  	
   

  
	
  By: RICH NEWMAN

  
	
  Title: Producer

  
	
   

  
	
  Production Company

  
	
   

  
	
  /s/ THOMAS A. SZABO

  	
   

  
	
  By:  THOMAS A.
  SZABO

  
	
  Title: CEO

  
	
   

  
	
  Investor

  
	
   

  
	
  /s/ BRUCE FAMILIAN

  	
   

  
	
  By:  BRUCE
  FAMILIAN, Managing Director

  Familian Productions, LLC

  
			



 


7





















 


strip budget


 


	
  

  	
  STROM
  MAGALLON ENTERTAINMENT  

  	
   

  
	
  15301
  VENTURA BLVD., STE 470  

  	
   

  
	
  SHERMAN
  OAKS CALIFORNIA 91403  

  	
   

  
	
  818/380-8128
  

  	
   

  	
   

  
	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
  BID
  DATE: 7/20/04  

  	
   

  	
   

  	
   

  
	
  PRODUCER:  /PUBLIC MEDIA WORKS/STROM MAGALLON ENT.
  

  	
   

  	
   

  	
   

  
	
  DIRECTOR:
  Doug Magallon/Mike Cevallas  

  	
   

  	
   

  	
   

  
	
  PRODUCTION
  CONTACT:  Doug Magallon/Mike Cevallos
  

  	
   

  	
   

  	
   

  
	
  SET
  DESIGNER:  TBD  

  	
   

  	
   

  	
   

  
	
  EDITOR:  TBD  

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
  NUMBER
  OF PRE-PRO DAYS:  8  

  	
   

  	
   

  	
   

  
	
  NUMBER
  OF LOCATION DAYS:  2  

  	
   

  	
   

  	
   

  
	
  LOCATION
  SITES: Las Vegas  

  	
   

  	
   

  	
   

  
	
  Film
  Format:  Video  

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
  Pilot
  for reality based show  

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  



 


	
   

  	
   

  	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  SUMMARY OF ESTIMATED COSTS:

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  1) PRE-PRO AND WRAP:

  	
   

  	
  TOTAL A &. C:

  	
   

  	
  6.018

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  2) SHOOTING CREW:

  	
   

  	
  TOTAL B:

  	
   

  	
  16,137

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  3) LOCATION AND TRAVEL

  	
   

  	
  TOTAL D:

  	
   

  	
  6.750

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  4) PROPS, WARDROBE AND ANIMALS

  	
   

  	
  TOTAL E:

  	
   

  	
  2,300

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  5) STUDIO, SET DESIGN AND CONSTRUCTION

  	
   

  	
  TOTAL F, G, & H:

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  6) EQUIPMENT COSTS

  	
   

  	
  TOTAL I:

  	
   

  	
  8,850

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  7) FILM STOCK DEVELOPMENT AND PRINT

  	
   

  	
  TOTAL J:

  	
   

  	
  300

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  8) MISCELLANEOUS COSTS

  	
   

  	
  TOTAL K:

  	
   

  	
  2,450

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
  SUB TOTAL A to K

  	
   

  	
  42,805

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  DIRECTOR/CREATIVE
  FEES

  	
   

  	
   

  	
   

  	
  20,000

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  INSURANCE

  	
   

  	
   

  	
   

  	
  1,070

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
  SUB TOTAL:

  	
   

  	
  63,875

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  PRODUCTION MARK
  UP @ 0%

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  POST PRODUCTION

  	
   

  	
   

  	
   

  	
  8,100

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  TALENT/EXTRAS

  	
   

  	
   

  	
   

  	
  4,000

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
  GRAND TOTAL:

  	
   

  	
  75,975

  	
   

  	
   

  	
   

  
	
  This is a firm
  bid.

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  



 


1
















 


A.            RE
- PROD/ WRAP


 


	
   

  	
   

  	
   

  	
   

  	
  DAYS

  	
   

  	
  RATE

  	
   

  	
  ESTIMATE

  	
   

  	
  ACTUAL

  	
   

  
	
   

  	
   

  	
  CREW LABOR

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  1)
  

  	
   

  	
  PRODUCER

  	
   

  	
  5

  	
   

  	
  400

  	
   

  	
  2,000

  	
   

  	
   

  	
   

  
	
  2)  

  	
   

  	
  ASST. DIR

  	
   

  	
  1

  	
   

  	
  450

  	
   

  	
  450

  	
   

  	
   

  	
   

  
	
  3)  

  	
   

  	
  DIR/DIR OF
  PHOTOS

  	
   

  	
  1

  	
   

  	
  750

  	
   

  	
  750

  	
   

  	
   

  	
   

  
	
  4)  

  	
   

  	
  CAMERA OPERATOR

  	
   

  	
   

  	
   

  	
  600

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  5)  

  	
   

  	
  CAMERA OPERATOR

  	
   

  	
   

  	
   

  	
  250

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  6)  

  	
   

  	
  ART DIRECTOR

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  7)  

  	
   

  	
  PROP MASTER

  	
   

  	
   

  	
   

  	
  350

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  8)  

  	
   

  	
  PROP ASST

  	
   

  	
   

  	
   

  	
  250

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  9)  

  	
   

  	
  RIGGER

  	
   

  	
   

  	
   

  	
  650

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  10)  

  	
   

  	
  RIGGER ASST

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  11)  

  	
   

  	
  GAFFER

  	
   

  	
  1

  	
   

  	
  250

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  12)  

  	
   

  	
  SWING

  	
   

  	
   

  	
   

  	
  475

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  13)  

  	
   

  	
  3rd ELECTRIC

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  14)  

  	
   

  	
  4th ELECTRIC

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  15)  

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  16)  

  	
   

  	
  KEY GRIP

  	
   

  	
  1

  	
   

  	
  250

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  17)  

  	
   

  	
  2nd GRIP

  	
   

  	
   

  	
   

  	
  475

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  18)

  	
   

  	
  3rd GRIP

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  19)

  	
   

  	
  DRIVER/SWING

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  20)

  	
   

  	
  MIXER

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  21)

  	
   

  	
  BOOM

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  22)

  	
   

  	
  RECORDIST

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  23)

  	
   

  	
  PLAYBACK

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  24)

  	
   

  	
  HAIR/MAKEUP

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  25)

  	
   

  	
  HAIR

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  26)

  	
   

  	
  WARDROBE STYLIS

  	
   

  	
  3

  	
   

  	
  300

  	
   

  	
  900

  	
   

  	
   

  	
   

  
	
  27)

  	
   

  	
  WARD ATTENDANT

  	
   

  	
   

  	
   

  	
  275

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  28)

  	
   

  	
  SCRIPT
  SUPERVISOR

  	
   

  	
   

  	
   

  	
  425

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  29)

  	
   

  	
  HOME ECONOMIST

  	
   

  	
   

  	
   

  	
  550

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  30)

  	
   

  	
  HOME ECON ASST

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  31)

  	
   

  	
  VTR

  	
   

  	
   

  	
   

  	
  475

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  32)

  	
   

  	
  EFX PERSON

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  33)

  	
   

  	
  SCENIC

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  34)

  	
   

  	
  TELEPROMPTER

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  35)

  	
   

  	
  GENERATOR OP

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  36)

  	
   

  	
  CHOREOGRAPHER

  	
   

  	
   

  	
   

  	
  650

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  37)

  	
   

  	
  2ND AD

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  38)

  	
   

  	
  PRODUCTION
  COORD.

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  39)

  	
   

  	
  PROD. MANAGER

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  40)

  	
   

  	
  KEY PA

  	
   

  	
  4

  	
   

  	
  125

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  41)

  	
   

  	
  PA

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  42)

  	
   

  	
  PA

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  43)

  	
   

  	
  FIREMAN

  	
   

  	
   

  	
   

  	
  100

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  44)

  	
   

  	
  RANGER

  	
   

  	
   

  	
   

  	
  300

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  45)

  	
   

  	
  WELFARE WORKER

  	
   

  	
   

  	
   

  	
  235

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  46)

  	
   

  	
  TEAMSTER

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  47)

  	
   

  	
  PA UTILITY

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  48)

  	
   

  	
  PA UTILITY

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  49)

  	
   

  	
  CRAFT SERVICES

  	
   

  	
   

  	
   

  	
  250

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  50)

  	
   

  	
  2nd A.C./LOADER

  	
   

  	
   

  	
   

  	
  350

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  Stotal A:

  	
   

  	
   

  	
   

  	
  5,100

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  PT/P&W

  	
   

  	
   

  	
   

  	
  918

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  TOT A:

  	
   

  	
   

  	
   

  	
  6,018

  	
   

  	
   

  	
   

  



 


B.PRE-LIGHT/SHOOT


 


	
   

  	
   

  	
  DAYS

  	
   

  	
  RATE

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  51)

  	
   

  	
  2.0

  	
   

  	
  400

  	
   

  	
  800

  	
   

  	
   

  	
   

  
	
  52)

  	
   

  	
  2.0

  	
   

  	
  450

  	
   

  	
  900

  	
   

  	
   

  	
   

  
	
  53)

  	
   

  	
  2.0

  	
   

  	
  750

  	
   

  	
  1,500

  	
   

  	
   

  	
   

  
	
  54)

  	
   

  	
  1.0

  	
   

  	
  450

  	
   

  	
  450

  	
   

  	
   

  	
   

  
	
  55)

  	
   

  	
  1

  	
   

  	
  450

  	
   

  	
  450

  	
   

  	
   

  	
   

  
	
  56)

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  57)

  	
   

  	
   

  	
   

  	
  350

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  58)

  	
   

  	
   

  	
   

  	
  250

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  59)

  	
   

  	
   

  	
   

  	
  650

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  60)

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  61)

  	
   

  	
  2

  	
   

  	
  500

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  62)

  	
   

  	
  2

  	
   

  	
  450

  	
   

  	
  900

  	
   

  	
   

  	
   

  
	
  63)

  	
   

  	
   

  	
   

  	
  475

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  64)

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  65) 

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  66)

  	
   

  	
  2

  	
   

  	
  500

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  67)

  	
   

  	
  2

  	
   

  	
  450

  	
   

  	
  900

  	
   

  	
   

  	
   

  
	
  68)

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  69)

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  70)

  	
   

  	
  2.0

  	
   

  	
  350

  	
   

  	
  700

  	
   

  	
   

  	
   

  
	
  71)

  	
   

  	
  1.0

  	
   

  	
  250

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  72)

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  73)

  	
   

  	
   

  	
   

  	
  475

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  74)

  	
   

  	
  2

  	
   

  	
  500

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  75)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  76)

  	
   

  	
  2.0

  	
   

  	
  300

  	
   

  	
  600

  	
   

  	
   

  	
   

  
	
  77)

  	
   

  	
  1.0

  	
   

  	
  275

  	
   

  	
  275

  	
   

  	
   

  	
   

  
	
  78)

  	
   

  	
   

  	
   

  	
  450

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  79)

  	
   

  	
   

  	
   

  	
  550

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  80)

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  81)

  	
   

  	
  2

  	
   

  	
  250

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  82)

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  83)

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  84)

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  85)

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  86)

  	
   

  	
   

  	
   

  	
  650

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  87)

  	
   

  	
  2.0

  	
   

  	
  400

  	
   

  	
  800

  	
   

  	
   

  	
   

  
	
  88)

  	
   

  	
   

  	
   

  	
  500

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  89)

  	
   

  	
   

  	
   

  	
  250

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  90)

  	
   

  	
  2.0

  	
   

  	
  125

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  91)

  	
   

  	
  2

  	
   

  	
  125

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  92)

  	
   

  	
  2

  	
   

  	
  125

  	
   

  	
  250

  	
   

  	
   

  	
   

  
	
  93)

  	
   

  	
  2.0

  	
   

  	
  450

  	
   

  	
  900

  	
   

  	
   

  	
   

  
	
  94)

  	
   

  	
   

  	
   

  	
  300

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  95)

  	
   

  	
   

  	
   

  	
  400

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  96)

  	
   

  	
   

  	
   

  	
  375

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  97)

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  98)

  	
   

  	
   

  	
   

  	
  150

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  99)

  	
   

  	
   

  	
   

  	
  200

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  100)

  	
   

  	
   

  	
   

  	
  300

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  Stotal B:

  	
   

  	
  13,675

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  PT/P&W

  	
   

  	
  2,462

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
  TOT B:

  	
   

  	
  16,137

  	
   

  	
   

  	
   

  



 


2
















 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  C: PRE-PRO & WRAP MATERIAL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  101) AUTO
  RENTALS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  102) AIR FARES, TRAVEL COST: SCOUT

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  103) PER DIEMS:
  SCOUT

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  104) STILL CAMERA
  RENTAL AND FILM INCLUDING PRINT FILM AND PROCESSING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  105) MESSENGERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  106)
  MILEAGE/TRUCKING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  107) DELIVERIES & TAXIS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  108) HOME
  ECONOMIST SUPPLIES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  109) CAST LOS
  ANGELES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  110) CASTING:
  PREP 1CAST1 CBACK 1

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  111) CASTING
  FACILITIES

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  112) WORKING
  MEALS

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  113) CASTING
  POLAROIDS/TAPES

  	
   

  	
  265

  	
   

  	
   

  	
   

  
	
  SUB TOTAL C:

  	
   

  	
   

  	
   

  	
   

  	
   

  



 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  D: LOCATION
  EXPENSES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  114) LOCATION
  FEE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  115) PERMITS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  116) PARKING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  117) BUS RENTALS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  118) DRESSING
  ROOM VEHICLES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  119) PARKING,
  TOLLS AND GAS

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  120) PRINT
  LOCATION

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  121) OTHER
  VEHICLES -

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  122) OTHER
  VEHICLES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  123) CUSTOMS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  124) AIR FARE: 5
  CREW MEMBERS

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  125) HOTELS 5
  CREW MEMBERS 3 NIGHTS

  	
   

  	
  2,250

  	
   

  	
   

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  127) PER DIEM: 5
  CREW MEMBERS 100 X 3 X 5

  	
   

  	
  1.500

  	
   

  	
   

  	
   

  
	
  128) HOTEL FOR
  CREW

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  129) PER DIEMS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  130) BREAKFAST

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  131) LUNCH

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  132) DINNER

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  133) GUARDS -
  NIGHT SECURITY

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  134) LIMOUSINES
  (Celebrity Services)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  135) CABS AND
  OTHER TRANSPORTATION

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  136) KIT RENTAL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  137) ARTWORK

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  138) GRATUITIES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  139) HOTEL
  ROOM/NIGHTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL D:

  	
   

  	
  6,750

  	
   

  	
  0

  	
   

  



 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  E: PROPS,
  WARDROBE & ANIMALS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  140) PROP RENTAL

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  141) PROP
  PURCHASE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  142) TRUCKING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  143) SUPPLEMENTAL
  WARDROBE PURCHASE/CREATED 6OUTFITS @ 300 PER

  	
   

  	
  1,800

  	
   

  	
   

  	
   

  
	
  144) PRINT
  WARDROBE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  145) ANIMALS AND
  HANDLERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  146) WIGS AND
  MUSTACHES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  147) COLOR
  CORRECTION

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  148) GREEN
  SCREEN SUIT ALTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  149) SPECIAL
  TREE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL

  	
   

  	
  2,300

  	
   

  	
  0

  	
   

  



 


3
















 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  F:  STUDIO RENTAL & EXPENSES - STAGE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  150) RENTAL FOR
  BUILD DAYS - 3 DAY BUILD

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  151) RENTAL FOR
  BUILD O.T. HOURS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  152) RENTAL FOR
  PRE-LIGHT DAYS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  153) RENTAL FOR
  PRE-LIGHT O.T. HOURS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  154) RENTAL FOR
  SHOOT DAYS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  155) RENTAL FOR
  SHOOT O.T. HOURS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  156) RENTAL FOR
  STRIKE DAYS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  157) RENTAL FOR
  STRIKE O.T. HOURS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  158) GENERATOR & OPERATOR

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  159) SET GUARDS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  160) TOTAL POWER
  CHARGE AND BULBS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  161) MISC STUDIO
  CHARGES (Cartage, Phone, Coffee)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  162) MEALS FOR
  CREW AND TALENT: BREAKFAST

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  163) MEALS FOR
  CREW AND TALENT: LUNCH

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  164) MEALS FOR
  CREW AND TALENT: DINNER

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  165)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  166)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL F:

  	
   

  	
  0

  	
   

  	
  0

  	
   

  



 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  G.  SET CONSTRUCTION
  (CREW FOR BUILD, PRE-LIGHT AND
  STRIKE)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  167) SET
  DESIGNER

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  168) CARPENTERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  169) GRIPS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  170) OUTSIDE
  PROPS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  171) INSIDE
  PROPS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  172) SCENIC
  ARTISTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  173)
  ELECTRICIANS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  174) TEAMSTERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  175) DRIVERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  176) STRIKE CREW

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  177) PA

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  178) PA

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  179) PA

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  180)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL 6:

  	
   

  	
  0

  	
   

  	
  0

  	
   

  



 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  H:  SET CONSTRUCTION MATERIALS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  181) PROPS (SET
  DRESSING PURCHASE)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  182) PROPS (SET
  DRESSINS RENTAL)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  183) LUMBER

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  184) PAINT

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  185) HARDWARE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  186) SPECIAL
  EFFECTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  187) SPECIAL
  OUTSIDE CONSTRUCTION/ CHRISTMAS SET AND TREE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  188) TRUCKING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  189)
  MESSENGERS/DELIVERIES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  190) KIT RENTAL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  191)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  192)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL H:

  	
   

  	
  0

  	
   

  	
  0

  	
   

  



 


4
















 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  I:  EQUIPMENT RENTAL

  	
   

  	
  4,000

  	
   

  	
   

  	
   

  
	
  193) CAMERA
  RENTAL AND SOUND RENTAL 3 24 P CAMERA

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  194) SOUND
  RENTAL: 2 DAYS

  	
   

  	
  600

  	
   

  	
   

  	
   

  
	
  195) LIGHTING
  RENTAL: 2 DAYS LIGHTEN PACKAGE

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  196) GRIP
  RENTAL: 2 DAYS

  	
   

  	
  750

  	
   

  	
   

  	
   

  
	
  197) GENERATOR
  RENTAL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  198)
  CRANE/CHERRY PICKER RENTAL/HOT HEAD

  	
   

  	
  750

  	
   

  	
   

  	
   

  
	
  199) VTR RENTAL

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  200) WALIKE
  TALKIES/BULL HORNS/COMM.

  	
   

  	
  450

  	
   

  	
   

  	
   

  
	
  201) DOLLY
  RENTAL 2 DAYS

  	
   

  	
  300

  	
   

  	
   

  	
   

  
	
  202) CAMERA CAR
  WITH CRANE, INCLUDING TRAVEL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  203) HELICOPTER

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  204) PRODUCTION
  SUPPLIES

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  205) SPECIAL
  CAMERA

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  206) SPECIAL
  RIGGING

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  207) STABILIZING
  RIG FOR OVERHEAD SHOT

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  208) PHOTOSONIC
  LIGHTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  209) WATER TRUCK

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  210) “ANIMOTION”
  SYSTEM

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL I:

  	
   

  	
  8,850

  	
   

  	
  0

  	
   

  



 


 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  J:  FILM STOCK DEVELOPMENT AND PRINT

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  211) PURCHASE OF
  RAW STOCK 6,000 FT

  	
   

  	
  300

  	
   

  	
   

  	
   

  
	
  212) PROCESSING
  FOOTAGE AMOUNT 6,000 ft

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  213) VIDEO
  DAILIES ON BETA DAY 1 & 2

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  214) SOUND
  TRANSFERS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  215) SYNC/SCREEN
  DAILIES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  216) NEGATIVE
  PREPARATION

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL J:

  	
   

  	
   

  	
   

  	
  0

  	
   

  



 


 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  K:  MISCELLANEOUS COSTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  217) PETTY CASH

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  218) AIR
  SHIPPING/SPECIAL CARRIERS

  	
   

  	
  450

  	
   

  	
   

  	
   

  
	
  219) PHONES AND
  CABLES

  	
   

  	
  500

  	
   

  	
   

  	
   

  
	
  220) ACCOUNTABLE
  CASH EXPENDITURES UNDER $15 EACH

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  221) EXTERNAL
  BILLING COSTS (Computer Accounting, Etc.)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  222) SPECIAL
  INSURANCE

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  223) LEGAL FEES

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  224)
  TELECOMMUNICATIONS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  225)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  226)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL K:

  	
   

  	
  2,450

  	
   

  	
  0

  	
   

  



 


 


	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  L:  DIRECTOR/CREATIVE/EDITORIAL FEES

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  227) PRE-LIGHT

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  228) PREP

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  229) SHOOT: 2
  DAYS

  	
   

  	
  20,000

  	
   

  	
   

  	
   

  
	
  230) EFFECTS

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  231) POST

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  232) TRAVEL

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  233)

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  SUB TOTAL L:

  	
   

  	
  20,000

  	
   

  	
  0

  	
   

  



 


5
















 


	
   

  	
   

  	
  NUMBER

  	
   

  	
  RATE

  	
   

  	
  DAYS

  	
   

  	
  TRAVEL

  	
   

  	
  O.T.

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  M: TALENT

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  234)
  ON CAMERA PRINCIPAL HOST

  	
   

  	
  1

  	
   

  	
  1,000

  	
   

  	
  1

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  
	
  235) ON CAMERA PRINCIPAL JUDGES

  	
   

  	
  3

  	
   

  	
  500

  	
   

  	
  1

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  1,500

  	
   

  	
   

  	
   

  
	
  236) PRINT

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  237) ON CAMERA PRINCIPAL 1- 10

  	
   

  	
  5

  	
   

  	
  300

  	
   

  	
  1

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  1,500

  	
   

  	
   

  	
   

  
	
  238) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  239) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  240) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  241) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  242) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  243) ON CAMERA
  PRINCIPAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  244)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  245)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  246)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  247) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  248) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  249) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  250) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  251) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  252) GENERAL
  EXTRAS

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  253)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  254)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  255)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  256) HAND MODEL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  257) HAND MODEL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  258)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  259) VOICE OVER

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  260) FITTING FEES:
  SAG/AFTRA

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  261) FITTING FEES:
  SAG/AFTRA

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  262)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  263) AUDITION FEES:
  SAG/AFTRA

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  264)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  265) AGENCY FEES

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  0

  	
   

  	
   

  	
   

  
	
  SUB TOTAL

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  4,000

  	
   

  	
   

  	
   

  
	
  266) PAYROLL &
  P&W TAXES

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  267) WARDROBE ALLOWANCE

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  268)

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  269) OTHER

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  270) MARK-UP

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  :

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  S TOT M

  	
   

  	
  4,000

  	
   

  	
  0

  	
   

  



 


 


	
   

  	
   

  	
  HOURS

  	
   

  	
  $ PER DAY

  	
   

  	
   

  	
   

  	
  $ FARE

  	
   

  	
   

  	
   

  	
  ESTIMATED

  	
   

  	
  ACTUAL

  	
   

  
	
  N: POST
  PRODUCTION

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  271) OFFLINE

  	
   

  	
  100

  	
   

  	
  45

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  4,500

  	
   

  
	
  272) ONLINE

  	
   

  	
  10

  	
   

  	
  75

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  750

  	
   

  
	
  273) GRAPHIC DESIGN -
  FLAME

  	
   

  	
  20

  	
   

  	
  45

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  900

  	
   

  
	
  274) TELECINE

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  
	
  275) AUDIO
  RECORDING/MIX

  	
   

  	
  25

  	
   

  	
  40

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  1,000

  	
   

  
	
  276) ORIGINAL
  MUSIC

  	
   

  	
  1

  	
   

  	
  1,000

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  1.000

  	
   

  
	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
   

  	
  S TOT N:

  	
   

  	
   

  	
   

  	
  8.150

  	
   

  



 


6