{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Sheet1"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":428,"n_cols":8,"rows_kept":428,"merged":[[0,0,0,1],[0,2,0,7],[1,0,1,1],[1,2,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,7],[4,0,4,7],[5,0,5,7],[6,0,6,7],[7,0,7,7],[8,0,8,7],[9,0,9,7],[10,0,10,7],[11,1,11,6],[12,1,12,6],[13,1,13,6],[14,1,14,6],[15,1,15,6],[16,1,16,6],[17,1,17,6],[18,1,18,6],[19,1,19,6],[20,1,20,6],[21,1,21,6],[22,1,22,6],[23,1,23,6],[24,1,24,6],[25,1,25,6],[26,1,26,6],[27,1,27,6],[28,1,28,6],[29,1,29,6],[30,1,30,6],[31,1,31,6],[32,1,32,6],[33,1,33,6],[34,1,34,6],[35,1,35,6],[36,1,36,6],[37,1,37,6],[38,1,38,6],[39,1,39,6],[40,1,40,6],[41,1,41,6],[42,1,42,6],[43,1,43,6],[44,0,48,0],[44,1,44,6],[45,1,45,6],[46,1,46,2],[46,4,46,5],[47,1,47,6],[48,1,48,6],[406,0,407,7],[408,0,408,7],[409,0,409,7],[410,0,410,7],[411,0,419,7],[420,0,420,6],[421,0,421,6],[422,0,422,6],[423,0,423,6],[424,0,424,6],[425,0,425,6],[426,0,426,6],[427,0,427,6]]}
["Producer: ",null,"[Production Company Name]"]
["Director: ",null,"[Company Address]"]
[null,null,"Phone: "]
[null,null,"E-Mail: "]
["Notes/Assumptions: "]
[]
[]
[]
[]
[]
[]
["Account","Item",{"$nulls":5},"Total"]
[1000,"Script",{"$nulls":5},{"$f":"H57","v":0}]
[1100,"Fundraising",{"$nulls":5},{"$f":"H65","v":0}]
[1200,"Casting",{"$nulls":5},{"$f":"H72","v":0}]
[1300,"Location Scouting",{"$nulls":5},{"$f":"H78","v":0}]
[1400,"Other Preproduction Expenses",{"$nulls":5},{"$f":"H83","v":0}]
[null,"Total Preproduction",{"$nulls":5},{"$f":"SUM(H13:H17)","v":0}]
[2000,"Crew",{"$nulls":5},{"$f":"H136","v":0}]
[2100,"Cast",{"$nulls":5},{"$f":"H158","v":0}]
[2200,"Extras",{"$nulls":5},{"$f":"H163","v":0}]
[2300,"Camera/Lighting/Grip",{"$nulls":5},{"$f":"H191","v":0}]
[2400,"Production Audio",{"$nulls":5},{"$f":"H197","v":0}]
[2500,"Production Media",{"$nulls":5},{"$f":"H202","v":0}]
[2600,"Craft Services",{"$nulls":5},{"$f":"H229","v":0}]
[2700,"Transportation",{"$nulls":5},{"$f":"H250","v":0}]
[2800,"Lodging",{"$nulls":5},{"$f":"H255","v":0}]
[2900,"Locations",{"$nulls":5},{"$f":"H269","v":0}]
[3000,"Props",{"$nulls":5},{"$f":"H284","v":0}]
[3100,"Wardrobe",{"$nulls":5},{"$f":"H294","v":0}]
[3200,"Make-up & Hairdressing",{"$nulls":5},{"$f":"H300","v":0}]
[3300,"Stunts"]
[3400,"Weapons"]
[3500,"Sets"]
[3600,"Production Insurance",{"$nulls":5},{"$f":"H327","v":0}]
[3700,"Other Production Expenses"]
[null,"Total Production",{"$nulls":5},{"$f":"SUM(H19:H36)","v":0}]
[4000,"Editing",{"$nulls":5},{"$f":"H340","v":0}]
[4100,"Post-Production Media",{"$nulls":5},{"$f":"H347","v":0}]
[4200,"Music",{"$nulls":5},{"$f":"H359","v":0}]
[4300,"Postproduction Audio",{"$nulls":5},{"$f":"H365","v":0}]
[4400,"Titles & Effects"]
[4500,"Publicity & Distribution",{"$nulls":5},{"$f":"H400","v":0}]
[4600,"Other Postproduction Expenses",{"$nulls":5},{"$f":"H404","v":0}]
[null,"Total Postproduction",{"$nulls":5},{"$f":"SUM(H38:H44)","v":0}]
[null,"Total Prepro/Production/Post",{"$nulls":5},{"$f":"H18+H37+H45","v":0}]
[null,"Sales Tax                                 Total Taxable Goods:",null,0,"Tax Rate:",null,{"$f":"H423","v":6.25},{"$f":"(H423*0.01)*D47","v":0}]
[null,"Contingency - 10%",{"$nulls":5},{"$f":"(H46+H47)*0.1","v":0}]
[null,"Grand Total",{"$nulls":5},{"$f":"SUM(H46:H48)","v":0}]
["Account","Item","Qty","Units","X","Rate","Subtotal","Total"]
[1000,"Script"]
[1001,"Story Rights",{"$nulls":5},{"$f":"C52*E52*F52","v":0}]
[1002,"Writer's Fee",{"$nulls":5},{"$f":"C53*E53*F53","v":0}]
[1003,"Registration",{"$nulls":5},{"$f":"C54*E54*F54","v":0}]
[1004,"Copying",{"$nulls":5},{"$f":"C55*E55*F55","v":0}]
[1005,"Postage",{"$nulls":5},{"$f":"C56*E56*F56","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H52:H56)","v":0}]
[]
[1100,"Fundraising"]
[1101,"Support Materials",{"$nulls":5},{"$f":"C60*E60*F60","v":0}]
[1102,"Travel",{"$nulls":5},{"$f":"C61*E61*F61","v":0}]
[1103,"Postage",{"$nulls":5},{"$f":"C62*E62*F62","v":0}]
[1104,"Phone",{"$nulls":5},{"$f":"C63*E63*F63","v":0}]
[1105,"Thank-you Gifts",{"$nulls":5},{"$f":"C64*E64*F64","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H60,H61,H62,H63,H64)","v":0}]
[]
[1200,"Casting"]
[1201,"Travel",{"$nulls":5},{"$f":"C68*E68*F68","v":0}]
[1202,"Snacks & Water",{"$nulls":5},{"$f":"C69*E69*F69","v":0}]
[1203,"Casting Studio Space",{"$nulls":5},{"$f":"C70*E70*F70","v":0}]
[1204,"Casting Agency Fee",{"$nulls":5},{"$f":"C71*E71*F71","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(G67,H68,H69,H70,H71)","v":0}]
[]
[1300,"Location Scouting"]
[1301,"Travel",{"$nulls":5},{"$f":"C75*E75*F75","v":0}]
[1302,"Parking",{"$nulls":5},{"$f":"C76*E76*F76","v":0}]
[1303,"Meals",{"$nulls":5},{"$f":"C77*E77*F77","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(G74,H75,H76,H77)","v":0}]
[]
[1400,"Other Preproduction Expenses"]
[1401,"Meals with Prospective Cast & Crew",{"$nulls":5},{"$f":"C81*E81*F81","v":0}]
[1402,"Miscellaneous Phone Use",{"$nulls":5},{"$f":"C82*E82*F82","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H81,H82)","v":0}]
[]
[null,"Total Preproduction",{"$nulls":5},{"$f":"H57+H65+H72+H78+H83","v":0}]
[2000,"Crew"]
[2001,"Producer"]
[null,"Prep",{"$nulls":4},{"$f":"C88*E88*F88","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C89*E89*F89","v":0}]
[null,"Post",{"$nulls":4},{"$f":"C90*E90*F90","v":0},{"$f":"SUM(G88:G90)","v":0}]
[2002,"Director"]
[null,"Prep",{"$nulls":4},{"$f":"C92*E92*F92","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C93*E93*F93","v":0}]
[null,"Post",{"$nulls":4},{"$f":"C94*E94*F94","v":0},{"$f":"SUM(G92:G94)","v":0}]
[2003,"Director of Photography"]
[null,"Prep",{"$nulls":4},{"$f":"C96*E96*F96","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C97*E97*F97","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C98*E98*F98","v":0},{"$f":"SUM(G96:G98)","v":0}]
[2004,"Assistant Camera"]
[null,"Prep",{"$nulls":4},{"$f":"C100*E100*F100","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C101*E101*F101","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C102*E102*F102","v":0},{"$f":"SUM(G100:G102)","v":0}]
[2005,"Gaffer/Grip"]
[null,"Prep",{"$nulls":4},{"$f":"C104*E104*F104","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C105*E105*F105","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C106*E106*F106","v":0},{"$f":"SUM(G104:G106)","v":0}]
[2006,"Sound Recordist"]
[null,"Prep",{"$nulls":4},{"$f":"C108*E108*F108","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C109*E109*F109","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C110*E110*F110","v":0},{"$f":"SUM(G108:G110)","v":0}]
[2007,"Boom Operator"]
[null,"Shoot",{"$nulls":5},{"$f":"C112*E112*F112","v":0}]
[2008,"Production Designer"]
[null,"Prep",{"$nulls":4},{"$f":"C114*E114*F114","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C115*E115*F115","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C116*E116*F116","v":0},{"$f":"SUM(G114:G116)","v":0}]
[2009,"Assistant Director"]
[null,"Prep",{"$nulls":4},{"$f":"C118*E118*F118","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C119*E119*F119","v":0},{"$f":"SUM(G118:G119)","v":0}]
[2010,"Make-Up/Hair/Wardrobe Personnel"]
[null,"Prep",{"$nulls":4},{"$f":"C121*E121*F121","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C122*E122*F122","v":0},{"$f":"SUM(G121:G122)","v":0}]
[2011,"Digital Imaging Technician"]
[null,"Prep",{"$nulls":4},{"$f":"C124*E124*F124","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C125*E125*F125","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C126*E126*F126","v":0},{"$f":"SUM(G124:G126)","v":0}]
[2012,"Script Supervisor"]
[null,"Prep",{"$nulls":4},{"$f":"C128*E128*F128","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C129*E129*F129","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C130*E130*F130","v":0},{"$f":"SUM(G128:G130)","v":0}]
[2013,"Production Assistants"]
[null,"Prep",{"$nulls":4},{"$f":"C132*E132*F132","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C133*E133*F133","v":0}]
[null,"Wrap",{"$nulls":4},{"$f":"C134*E134*F134","v":0},{"$f":"SUM(G132:G134)","v":0}]
[2014,"Gifts & Considerations for Crew",{"$nulls":5},{"$f":"C135*E135*F135","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H87:H135)","v":0}]
[]
[2100,"Cast"]
[2101,"Matt"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C140*E140*F140","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C141*E141*F141","v":0},{"$f":"SUM(G140:G141)","v":0}]
[2102,"Ryan"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C143*E143*F143","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C144*E144*F144","v":0},{"$f":"SUM(G143:G144)","v":0}]
[2103,"Ira"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C146*E146*F146","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C147*E147*F147","v":0},{"$f":"SUM(G146:G147)","v":0}]
[2104,"Old Woman"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C149*E149*F149","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C150*E150*F150","v":0},{"$f":"SUM(G149:G150)","v":0}]
[2105,"Mandi"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C152*E152*F152","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C153*E153*F153","v":0},{"$f":"SUM(G152:G153)","v":0}]
[2105,"Jacki"]
[null,"Rehearsal",{"$nulls":4},{"$f":"C155*E155*F155","v":0}]
[null,"Shoot",{"$nulls":4},{"$f":"C156*E156*F156","v":0},{"$f":"SUM(G155:G156)","v":0}]
[2107,"Gifts & Considerations for Cast",{"$nulls":5},{"$f":"C157*E157*F157","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H139:H157)","v":0}]
[]
[2200,"Extras"]
[2201,"Fees for Extras"]
[2202,"Gifts & Considerations for Extras",{"$nulls":5},{"$f":"C162*E162*F162","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H144:H162)","v":0}]
[]
[2300,"Camera, Lighting & Grip"]
[2301,"Camera Package",{"$nulls":5},{"$f":"C166*E166*F166","v":0}]
[2302,"Camera Support Rentals"]
[null,"Tripod",{"$nulls":4},{"$f":"C168*E168*F168","v":0}]
[null,"Baby Legs",{"$nulls":4},{"$f":"C169*E169*F169","v":0}]
[null,"Hi-Hat",{"$nulls":4},{"$f":"C170*E170*F170","v":0},{"$f":"SUM(G168:G170)","v":0}]
[2303,"Lens Rentals",{"$nulls":5},{"$f":"C171*E171*F171","v":0}]
[2304,"Matte Box & Follow Focus Kit",{"$nulls":5},0]
[2305,"Filters",{"$nulls":5},0]
[2306,"Monitor",{"$nulls":5},{"$f":"C174*E174*F174","v":0}]
[2307,"SDHC Card Adapter",{"$nulls":5},0]
[2308,"Camera Department Expendables",{"$nulls":5},0]
[2309,"Lighting Rentals"]
[null,"Light Kit",{"$nulls":4},{"$f":"C178*E178*F178","v":0}]
[null,"Portable LED Kit",{"$nulls":4},{"$f":"C179*E179*F179","v":0},{"$f":"SUM(G178:G179)","v":0}]
[null,"Lighting Department Expendables",{"$nulls":5},{"$f":"C180*E180*F180","v":0}]
[2310,"Grip Rentals"]
[null,"Dolly"]
[null,"Car Mount"]
[null,"Jib Arm"]
[null,"Gobos & Stands"]
[null,"12 x 12 Silk with Stand"]
[null,"Apple Boxes"]
[null,"Sandbags",{"$nulls":5},{"$f":"SUM(G182:G188)","v":0}]
[2311,"Grip Department Expendables",{"$nulls":5},{"$f":"C189*E189*F189","v":0}]
[2312," Loss & Damage for Camera, Lighting & Grip",{"$nulls":5},{"$f":"C190*E190*F190","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H166:H190)","v":0}]
[]
[2400,"Production Audio"]
[2401,"Audio Kit Rental",{"$nulls":5},{"$f":"C194*E194*F194","v":0}]
[2402,"Additional Audio Rentals",{"$nulls":5},{"$f":"C195*E195*F195","v":0}]
[2403,"Audio Expendables",{"$nulls":5},{"$f":"C196*E196*F196","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H194:H196)","v":0}]
[]
[2500,"Production Media"]
[2501,"Camera Media",{"$nulls":5},{"$f":"C200*E200*F200","v":0}]
[2502,"Audio Media",{"$nulls":5},{"$f":"C201*E201*F201","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H200:H201)","v":0}]
[]
[2600,"Craft Services"]
[2601,"Breakfast"]
[null,"Day One"]
[null,"Day Two"]
[null,"Day Three"]
[null,"Day Four",{"$nulls":5},{"$f":"SUM(G206:G209)","v":0}]
[2602,"Lunch"]
[null,"Day One"]
[null,"Day Two"]
[null,"Day Three"]
[null,"Day Four",{"$nulls":5},{"$f":"SUM(G211:G214)","v":0}]
[2603,"Dinner"]
[null,"Day One"]
[null,"Day Two"]
[null,"Day Three"]
[null,"Day Four",{"$nulls":5},{"$f":"SUM(G216:G219)","v":0}]
[2604,"Snacks and Beverages"]
[null,"Day One"]
[null,"Day Two"]
[null,"Day Three"]
[null,"Day Four",{"$nulls":5},{"$f":"SUM(G221:G224)","v":0}]
[2605,"Wrap Party"]
[null,"Food"]
[null,"Drinks",{"$nulls":5},{"$f":"SUM(G226:G227)","v":0}]
[2606,"Craft Services Expendables",{"$nulls":5},{"$f":"C228*E228*F228","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H205:H228)","v":0}]
[]
[2700,"Transportation"]
[2701,"Production Transportation"]
[null,"Mini-Van"]
[null,"Cube Truck or Cargo Van"]
[null,"Production Transportation Mileage"]
[null,"Production Transportation Gas",{"$nulls":5},{"$f":"SUM(G233:G236)","v":0}]
[2702,"Crew Transportation"]
[null,"Flights"]
[null,"Train/Bus"]
[null,"Mileage Reimbursement",{"$nulls":5},{"$f":"SUM(G237:G240)","v":0}]
[2703,"Cast Transportation"]
[null,"Flights"]
[null,"Train/Bus"]
[null,"Mileage Reimbursement",{"$nulls":5},{"$f":"SUM(G241:G244)","v":0}]
[2704,"Extra Transportation"]
[null,"Bus Rental"]
[null,"Mileage Reimbursement",{"$nulls":5},{"$f":"SUM(G246:G247)","v":0}]
[2705,"Tolls",{"$nulls":5},{"$f":"C248*E248*F248","v":0}]
[2706,"Parking",{"$nulls":5},{"$f":"C249*E249*F249","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H237:H247)","v":0}]
[]
[2800,"Lodging"]
[2801,"Crew Lodging",{"$nulls":5},{"$f":"C253*E253*F253","v":0}]
[2802,"Cast Lodging",{"$nulls":5},{"$f":"C254*E254*F254","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H253:H254)","v":0}]
[]
[2900,"Locations"]
[2901,"Location Rentals"]
[null,"Bowling Alley Bar"]
[null,"Deal Lake Point Road"]
[null,"Garage Sale House"]
[null,"Fourth Avenue Field"]
[null,"Big Top Drive-In"]
[null,"Webster Avenue"]
[null,"Seaside Beach",{"$nulls":5},{"$f":"SUM(F259:F265)","v":0}]
[2902,"Location Permits",{"$nulls":5},{"$f":"C266*E266*F266","v":0}]
[2903,"Security & Police Details",{"$nulls":5},{"$f":"C267*E267*F267","v":0}]
[2902,"Gifts & Considerations for Locations",{"$nulls":5},{"$f":"C268*E268*F268","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H265:H268)","v":0}]
[]
[3000,"Props"]
[3001,"Prop Purchases"]
[null,"Air Freshener"]
[null,"Card Tables"]
[null,"Sweatin to the Oldies Tape"]
[null,"Polaroid Camera"]
[null,"Polaroid Film"]
[null,"Cigarettes"]
[null,"Misc. Garage Sale Junk"]
[null,"Folding Chairs"]
[null,"Burger Samples"]
[null,"Old Cassette Tapes",{"$nulls":5},{"$f":"SUM(G273:G282)","v":0}]
[3002,"Prop Rentals",{"$nulls":5},{"$f":"C283*E283*F283","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H273:H283)","v":0}]
[]
[3100,"Wardrobe"]
[3101,"Wardrobe Purchases"]
[null,"Nylon Jogging Suits"]
[null,"Clown Suit"]
[null,"Clown Wig"]
[null,"Clown Nose"]
[null,"Clown Shoes",{"$nulls":5},{"$f":"SUM(G288:G292)","v":0}]
[3102,"Wardrobe Rentals",{"$nulls":5},{"$f":"C293*E293*F293","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H288:H293)","v":0}]
[]
[3200,"Make-up & Hairdressing"]
[3201,"Make-up Kit Rental",{"$nulls":5},{"$f":"C297*E297*F297","v":0}]
[3202,"Clown Make-up Kit",{"$nulls":5},{"$f":"C298*E298*F298","v":0}]
[3203,"Hair Spray",{"$nulls":5},{"$f":"C299*E299*F299","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H297:H299)","v":0}]
[]
[3300,"Stunts"]
[3301,"Stunt Person",{"$nulls":5},{"$f":"C303*E303*F303","v":0}]
[3302,"Stunt Supplies",{"$nulls":5},{"$f":"C304*E304*F304","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H303:H304)","v":0}]
[]
[3400,"Weapons"]
[3401,"Weapons Specialist",{"$nulls":5},{"$f":"C308*E308*F308","v":0}]
[3402,"Weapons Supplies"]
[null,"Weapons Rentals"]
[null,"Blanks"]
[null,"Squibs",{"$nulls":5},{"$f":"SUM(G310:G312)","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H308:H312)","v":0}]
[]
[3500,"Sets"]
[3501,"Studio Expenses"]
[null,"Studio Rental"]
[null,"Studio Personnel",{"$nulls":5},{"$f":"SUM(G317:G318)","v":0}]
[3502,"Set Construction"]
[null,"Lumber"]
[null,"Hardware"]
[null,"Fixtures",{"$nulls":5},{"$f":"SUM(G320:G322)","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H316:H322)","v":0}]
[]
[3600,"Production Insurance"]
[3601,"Insurance for Shoot",{"$nulls":5},{"$f":"C326*E326*F326","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H325:H326)","v":0}]
[]
[3700,"Other Production Expenses"]
[3701,"Miscellaneous Gratuities",{"$nulls":5},{"$f":"C330*E330*F330","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H329:H330)","v":0}]
[]
[null,"Total Production",{"$nulls":5},{"$f":"H136+H158+H163+H191+H197+H202+H229+H250+H255+H269+H284+H294+H300+H305+H313+H323+H327+H331","v":0}]
[4000,"Editing"]
[4001,"Editor",{"$nulls":5},{"$f":"C335*E335*F335","v":0}]
[4002,"Editing Software",{"$nulls":5},{"$f":"C336*E336*F336","v":0}]
[4003,"Mastering Expenses"]
[null,"Color Grading"]
[null,"Output to Tape",{"$nulls":5},{"$f":"SUM(G338:G339)","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H335:H339)","v":0}]
[]
[4100,"Post-Production Media"]
[4101,"Hard Drives",{"$nulls":5},{"$f":"C343*E343*F343","v":0}]
[4102,"Music Recording Media",{"$nulls":5},{"$f":"C344*E344*F344","v":0}]
[4103,"Media for Final Audio Mix",{"$nulls":5},{"$f":"C345*E345*F345","v":0}]
[4104,"Tape Stock for Master & Submaster",{"$nulls":5},{"$f":"C346*E346*F346","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H343:H346)","v":0}]
[]
[4200,"Music"]
[4201,"Stock Music Licenses",{"$nulls":5},{"$f":"C350*E350*F350","v":0}]
[4202,"Publishing Rights",{"$nulls":5},{"$f":"C351*E351*F351","v":0}]
[4203,"Synchronization Rights",{"$nulls":5},{"$f":"C352*E352*F352","v":0}]
[4204,"Scoring"]
[null,"Composer"]
[null,"Musicians"]
[null,"Recording Studio"]
[null,"Music Mix"]
[null,"Gifts & Consideration for Musicians",{"$nulls":5},{"$f":"SUM(G354:G358)","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H350:H358)","v":0}]
[]
[4300,"Post-Production Audio"]
[4301,"Sound Effects",{"$nulls":5},{"$f":"C362*E362*F362","v":0}]
[4302,"Sweetening",{"$nulls":5},{"$f":"C363*E363*F363","v":0}]
[4303,"Final Audio Mix",{"$nulls":5},{"$f":"C364*E364*F364","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H362:H364)","v":0}]
[]
[4400,"Titles & Effects"]
[4401,"Graphic Artist for Title Design",{"$nulls":5},{"$f":"C368*E368*F368","v":0}]
[4402,"Title Supplies",{"$nulls":5},{"$f":"C369*E369*F369","v":0}]
[4403,"Visual Efffects Artist",{"$nulls":5},{"$f":"C370*E370*F370","v":0}]
[4404,"Visual Effect Supplies",{"$nulls":5},{"$f":"C371*E371*F371","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H368:H371)","v":0}]
[]
[4500,"Publicity & Distribution"]
[4501,"Publicity Materials"]
[null,"Graphic Artist for Publicity"]
[null,"Flyer Duplication"]
[null,"Postcard Duplication",{"$nulls":5},{"$f":"SUM(G376:G378)","v":0}]
[4502,"Tape Duplication"]
[null,"Duplication of Exhibition Copies"]
[null,"Tape Stock for Exhibition Copies",{"$nulls":5},{"$f":"SUM(G380:G381)","v":0}]
[4502,"DVD Duplication"]
[null,"DVD Authoring"]
[null,"Disc Duplication"]
[null,"Covers & Sleeves",{"$nulls":5},{"$f":"SUM(G383:G385)","v":0}]
[4503,"Blu-Ray Duplication"]
[null,"Blu-Ray Authoring"]
[null,"Disc Duplication"]
[null,"Covers & Sleeves",{"$nulls":5},{"$f":"SUM(G387:G389)","v":0}]
[4504,"Film Festivals"]
[null,"Entry Fees"]
[null,"Postage for Festival Entry"]
[null,"Postage for Shipping Tapes & Flyers"]
[null,"Travel"]
[null,"Lodging"]
[null,"Food",{"$nulls":5},{"$f":"SUM(G391:G396)","v":0}]
[4505,"Website"]
[null,"Web Designer"]
[null,"Registration and Hosting Fees",{"$nulls":5},{"$f":"SUM(G398:G399)","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"SUM(H375:H399)","v":0}]
[]
[4600,"Other Production Expenses"]
[4601,"Post-Production Meals",{"$nulls":5},{"$f":"C403*E403*F403","v":0}]
[null,"Account Total",{"$nulls":5},{"$f":"H403","v":0}]
[]
[null,"Total Post-Production",{"$nulls":5},{"$f":"H340+H347+H359+H365+H372+H400+H404","v":0}]
[]
[]
["STANDARD RATES"]
[]
["HOW TO USE THIS TOOL:"]
["If you are repeatedly using a standard rate for a budget item, you can use the rates in the chart below to make sure whatever value you use is applied consistently throughout your budget. Using these shortcuts also allows you to revise or update rates easily and uniformly. In drawing up your budget, simply enter the cell reference from the table below (e.g. H433) for the relevant rate. The figure in the cell then will be \"plugged in\" automatically anywhere it is cited. When you change an amount in the table, that change then is also immediately reflected anywhere that the rate is used within the budget. The items included in the table are just examples; you can edit and add to the table to make it suit your needs. The last item (Three Day Week) is a way of indicating in the budget where a weekly rate based on the standard three-day rate is in use."]
{"$rows_empty":8}
["ITEM",{"$nulls":6},"RATE"]
["Mileage",{"$nulls":6},0.555]
["Massachusetts Sales Tax",{"$nulls":6},6.25]
["Will Work for Food/No Charge",{"$nulls":6},0]
["Uniform Flat Day Rate",{"$nulls":6},100]
["Three Day Week Rate",{"$nulls":6},3]
["10% Student Discount (use in multiplier column)",{"$nulls":6},0.9]
["10% Student Discount Applied to Three Day Week (use in multiplier column)",{"$nulls":6},2.7]