Tattoo Party

Budget Top Sheet

202220218

Acct# Category Description Page Total

09-00 DEVELOPMENT 1 1,500
10-00 STORY AND SCREENPLAY 1 250
11-00 PRODUCER(S) / LINE PRODUCER UNIT 1 3,600
12-00 DIRECTORS UNIT 1 7,070
13-00 CAST UNIT 1 41,801
TOTAL ABOVE-THE-LINE 54,221
20-00 PRODUCTION DEPARTMENT 4 19,040
21-00 BACKGROUND TALENT 5 4,192
24-00 SET DRESSING 5 1,200
25-00 PROPERTY 5 500
26-00 PICTURE VEHICLES 6 1,300
28-00 CAMERA 6 21,047
30-00 SPECIAL EQUIPMENT 7 377
31-00 SOUND 7 14,203
32-00 GRIP 8 13,084
33-00 LIGHTING 9 14,920
34-00 WARDROBE 9 12,184
35-00 MAKEUP AND HAIR 10 12,360
36-00 SET OPERATIONS 11 28,074
40-00 LOCATION EXPENSE 12 3,800
46-00 TRANSPORTATION 13 3,700
47-00 STOCK AND LABORATORY 13 500
TOTAL BELOW-THE-LINE 150,481
51-00 FILM EDITING 14 7,735
TOTAL POST PRODUCTION 7,735
62-00 PERMITS 15 750
70-00 COVID-19 PROTOCOL 15 14,400
TOTAL OTHER COSTS 15,150
INSURANCE (Gen. Liability & Workers Comp) : 1.5% 3,414
INSURANCE (E&O) : 0.7% 1,500
CONTINGENCY : 2.0% 4,552
COMPLETION BOND : 0.0% 0
TOTAL CONTRACTUAL CHARGES 9,466

Grand Total 237,053

The Entertainment Partners Services Group, EP Budgeting v.1

Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 1

Tattoo Party
Budget Top Sheet
202220218

Acct# Description Amt Units X Rate Sub T Total

09-00 DEVELOPMENT
09-14 Budget Prep
Budget Prep 1 Allow 1 1,500 1,500

Total 1,500
Account Total for 09-00 1,500

10-00 STORY AND SCREENPLAY

10-05 SCRIPT DUPLICATION (casting)
1 Allow 1 250 250
Total 250
Account Total for 10-00 250

11-00 PRODUCER(S) / LINE PRODUCER UNIT

11-02 PRODUCER / LINE PRODUCER
PRODUCER #1
Development
Pre-Production
Shoot 1 Allow 1 3,600 3,600
Post Production 2 Weeks 1 0 0

Total 3,600
Account Total for 11-00 3,600

12-00 DIRECTORS UNIT

12-01 DIRECTOR (/ Director of Photography)
Prep (1) Weeks 1 2,500 (2,500)
Shoot 14 Days 1 5 0 0 7,000
Post 1 Allow 1 2,500 2,500
Payroll Checks (@ 6 per employment period) 1 Check 6 0 0

Total
Payroll Svc. Fee 1% 7,000 70 7,070
Account Total for 12-00 7,070

13-00 CAST UNIT

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 2

Acct# Description Amt Units X Rate Sub T Total

13-00 PRINCIPAL PLAYERS
Taz 1 3 Days 1 211 2,743
Toe 1 3 Days 1 211 2,743
Payroll Checks (@ 3 per employment period) 1 Check 6 0 0
Total
FICA-Social Security 6.2% 5,486 340
FUI 0.6% 5,486 33
SUI 9.9% 5,486 543
Payroll Svc. Fee 1% 5,486 55
FICA-Medicare 1.45% 5,486 80
SAG p, h & w 20.5% 5,486 1,125 7,661
13-03 DAY PLAYERS
Kitty 1 Day 6 211 1,266
Jon Jon 1 Day 7 211 1,477
O 1 Day 8 211 1,688
Treats 1 Day 5 211 1,055
Penny 1 Day 3 211 633
Scroto 1 Day 6 211 1,266
Trouble 1 Day 3 211 633
Worse 1 Day 3 211 633
Client #2 1 Day 1 211 211
Alexis 1 Day 6 211 1,266
Big Man 1 Day 1 211 211
Joey 1 Day 2 211 422
Stan 1 Day 5 211 1,055
My'Long 1 Day 2 211 422
Me'Long 1 Day 2 211 422
Sol 1 Day 2 211 422
Russell 1 Day 2 211 422
Neil 1 Day 1 211 211
Gator Boy Rome 1 Day 3 211 633
Gator Boy Cody 1 Day 3 211 633
Lil Tony 1 Day 1 211 211
Weena 1 Day 1 211 211
Rhoda 1 Day 1 211 211
Garcia 1 Day 2 211 422
Big B 1 Day 3 211 633
Food Truck Owner 1 Day 1 211 211
Masked Leader 1 Day 1 211 211
Zebra Mask 1 Day 1 211 211
Big Bone 1 Day 1 211 211
Cashier 1 Day 1 211 211
Stripper #1 1 Day 1 211 211
Customer #1 1 Day 1 211 211
Customer #2 1 Day 1 211 211

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 3

Continuation of Account 13-03

Acct# Description Amt Units X Rate Sub T Total
Jezebel 1 Day 1 211 211
Barb 1 Day 3 211 633
Ratchet Girls 2 Days 2 211 844
Pool Man 1 Day 1 211 211
Girl Scout 1 Day 1 211 211
Girl Scout Big Sister 1 Day 1 211 211
Chief Inspector 1 Day 2 211 422
Flex 1 Day 1 211 211
Bo 1 Day 1 211 211
Big Freedia 1 Day 1 211 211
Big Guy 1 Day 1 211 211
Teenage Girl 1 Day 1 211 211
Lil Chris 1 Day 1 211 211
Big E 1 Day 1 211 211
Grandmother 1 Day 1 211 211
Mother 1 Day 1 211 211
Granddaughter (Teenager) 1 Day 1 211 211
Business Man 1 Day 1 211 211
Total
FICA-Social Security 6.2% 23,421 1,452
FUI 0.6% 20,293 122
SUI 9.9% 23,421 2,319
FICA-Medicare 1.45% 23,421 340
SAG p, h & w 20.5% 23,421 4,801 32,454
13-05 STUNT COORDINATOR/CHOREOGRAPHER/TECH ...
Prep
Shoot 1 Day 1 1,056 1,056
Total
FICA-Social Security 6.2% 1,056 65
FUI 0.6% 1,056 6
SUI 9.9% 1,056 105
Payroll Svc. Fee 1% 1,056 11
FICA-Medicare 1.45% 1,056 15
SAG p, h & w 20.5% 1,056 216 1,475
13-12 WELFARE WORKER / TEACHER
Shoot 1 Day 1 211 211

Total 211
Account Total for 13-00 41,801

TOTAL ABOVE-THE-LINE 54,221

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 4

Acct# Description Amt Units X Rate Sub T Total

20-00 PRODUCTION DEPARTMENT
20-01 PRODUCTION MANAGER
Prep 1 Week 1 750 750
Shoot 14 Days 1 200 2,800
Wrap 1 Day 1 200 200
Production Fee 13 Weeks 1 0 0
Completion of Assignment Fee
Total
Payroll Svc. Fee 1% 3,750 38 3,788
20-02 FIRST ASSISTANT DIRECTOR
Prep 1 Day 1 150 150
Shoot 14 Days 1 150 2,100
Wrap 1 Day 1 150 150
Production Fee 9 Weeks 1 0 0
Completion of Assignment Fee
Total
Payroll Svc. Fee 1% 2,400 24 2,424
20-06 LOCATION ASSISTANT
Prep
Shoot 1 4 Days 1 100 1,400
Wrap
Total
Payroll Svc. Fee 1% 1,400 14 1,414
20-07 PRODUCTION ACCOUNTANT
Prep 1 Week 1 1,000 1,000
Shoot 1 4 Days 1 200 2,800
Post 2 Weeks 1 1,000 2,000

Total
Payroll Svc. Fee 1% 5,800 58 5,858
20-12 KEY PA
Prep (1) Weeks 1 0 0
Shoot 1 4 Days 1 100 1,400
Post Production 5 Weeks 1 0 0
Total
Payroll Svc. Fee 1% 1,400 14 1,414
20-13 PRODUCTION ASSOCIATES - SET
Prep
Shoot 1 4 Days 1 100 1,400
Wrap
Total
Payroll Svc. Fee 1% 1,400 14 1,414
20-18 SCRIPT SUPERVISOR

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 5

Continuation of Account 20-18

Acct# Description Amt Units X Rate Sub T Total
Prep 2 Days 1 150 300
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150
Total
Payroll Svc. Fee 1% 2,550 26 2,576
20-24 SAFETY OFFICER/FIREMAN
Shoot 1 Day 1 150 150
Total
Payroll Svc. Fee 1% 150 2 152
Account Total for 20-00 19,040

21-00 BACKGROUND TALENT

21-05 EXTRAS & STAND-INS
Background Actors (Union & Non-Union) (83 @ $65) 1 Allow 8 3 50 4,150
Stand-In (Union)
Background Talent (Union/Non-Union) - Special Ability
Total
Payroll Svc. Fee 1% 4,150 42 4,192
Account Total for 21-00 4,192

24-00 SET DRESSING

24-11 RENTALS
Set Dressing 1 Allow 1 500 500
Paint Box
Greens
Total 500
24-12 PURCHASES
Set Dressing 1 Allow 1 500 500
Expendables
Paint
Greens
Carpet: Install/Strike
Total 500
24-16 LOSS, DAMAGE, REPAIR
See Production Insurance 1 Allow 1 200 200
Total 200
Account Total for 24-00 1,200

25-00 PROPERTY
25-06 PROP RENTALS
1 Allow 1 500 500

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 6

Continuation of Account 25-06

Acct# Description Amt Units X Rate Sub T Total
Total 500
Account Total for 25-00 500

26-00 PICTURE VEHICLES

26-03 RENTALS / CAST & BACKGROUND TALENT
Lead/Supporting Talent Vehicles
Gator Boys Truck (4 days)
Taz's Car (2 days)
Party Bus (2 days) 1 Day 1 750 750
Scotto's Luxury Car (3 days)
We Dats Chicken & Shrimp 1 Day 1 250 250
Background Talent Vehicles 4 Days 3 25 300

Total 1,300
Account Total for 26-00 1,300

28-00 CAMERA
28-01 DIRECTOR OF PHOTOGRAPY (see Director)
Prep 1 Week 1 1,500 1,500
Shoot 1 4 Days 1 300 4,200
Wrap 1 Day 1 300 300
Total
Payroll Svc. Fee 1% 6,000 60 6,060
28-02 CAMERA OPERATOR
Camera Operator #1
Prep 1 Day 1 150 150
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150

Total
Payroll Svc. Fee 1% 2,400 24 2,424
28-03 DIT
Shoot (includes equipment) 1 4 Days 1 175 2,450
Wrap
Total
Payroll Svc. Fee 1% 2,450 24 2,475
28-05 1ST ASSN'T CAMERAMAN
Prep 1 Day 1 150 150
Shoot 14 Days 1 150 2,100
Wrap 1 Day 1 150 150
Box Rental 14 Days 1 0 0
Total

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 7

Acct# Description Amt Units X Rate Sub T Total

Payroll Svc. Fee 1% 2,400 24 2,424
28-07 ADDT'L 2ND ASSN'T CAMERAMAN / PA
Prep
Shoot 1 4 Days 1 100 1,400
Wrap

Total
Payroll Svc. Fee 1% 1,400 14 1,414
28-11 RENTALS
First Camera System #1 (camera, lenses, accessories) 14 Days 1 250 3,500
First Camera System #2 11 Days 1 0 0
Second Camera System (Stedicam) 11 Days 1 0 0
Video Assist System (Analog to HD converter box) 14 Days 1 100 1,400
Filters 14 Days 1 75 1,050
Total 5,950
28-12 PURCHASES
1 Allow 1 300 300
Total 300
Account Total for 28-00 21,047

30-00 SPECIAL EQUIPMENT

30-07 JIB ARM
Jib Arm - Labor 1 Day 1 200 200
Jib Arm 1 Day 1 175 175

Total
Payroll Svc. Fee 1% 200 2 377
Account Total for 30-00 377

31-00 SOUND
31-01 MIXER
Prep 1 Day 1 200 200
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200
Total
Payroll Svc. Fee 1% 3,200 32 3,232
31-02 MIKE BOOM OPERATOR
Prep
Shoot 1 4 Days 1 150 2,100
Wrap
Total

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 8

Acct# Description Amt Units X Rate Sub T Total

Payroll Svc. Fee 1% 2,100 21 2,121
31-08 EQUIPMENT RENTALS
Sound Package (including lavs) 1 4 Days 1 125 1,750
Radio Mikes 1 4 Days 1 0 0
Walkie-Talkies (30) 1 4 Days 1 500 7,000
Total 8,750
31-12 LOSS, DAMAGE, REPAIR
1 Allow 1 100 100
Total 100
Account Total for 31-00 14,203

32-00 GRIP
32-01 KEY GRIP
Prep 1 Day 1 200 200
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200
Total
Payroll Svc. Fee 1% 3,200 32 3,232
32-02 2ND CO. GRIP / BEST BOY
Prep 1 Day 1 150 150
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150
Total
Payroll Svc. Fee 1% 2,400 24 2,424
32-06 ADDITIONAL HIRE / PA
Prep
Shoot 1 4 Days 2 100 2,800
Wrap

Total
Payroll Svc. Fee 1% 2,800 28 2,828
32-08 RENTAL
Dolly 1 4 Days 1 0 0
Dolly Track 1 4 Days 1 0 0
Crane (see 30-06)
Grip Package / 5 Ton Truck (including dolly and tracks) 1 4 Days 1 250 3,500
Car Mount(s) (5 dys.) 1 Allow 1 600 600
Total 4,100
32-09 PURCHASES
Gels/Diffusion/Tarping 1 Allow 1 500 500
Total 500

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 9

Acct# Description Amt Units X Rate Sub T Total

Account Total for 32-00 13,084

33-00 LIGHTING
33-01 GAFFER
Prep 1 Day 1 200 200
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200

Total
Payroll Svc. Fee 1% 3,200 32 3,232
33-02 BEST BOY
Prep 1 Day 1 150 150
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150

Total
FICA-Social Security 6.2% 2,400 149
FUI 0.6% 2,400 14
SUI 9.9% 2,400 238
Payroll Svc. Fee 1% 2,400 24
FICA-Medicare 1.45% 2,400 35 2,860
33-05 ADDITIONAL HIRE / PA
Prep
Shoot 1 4 Days 2 100 2,800
Wrap

Total
Payroll Svc. Fee 1% 2,800 28 2,828
33-07 EQUIPMENT RENTALS
Generator (A.C. / D.C. power) 1 4 Days 1 175 2,450
Equipment Package 1 4 Days 1 150 2,100
Addt'l Equipment / x-tra night pkg.
Total 4,550
33-08 EQUIPMENT PURCHASES
Globes & Carbons 1 Allow 1 300 300
Fuses, Plugs, Tapes, expendables 1 Allow 1 100 100
Generator Gas & Oil 1 Allow 1 1,050 1,050
Total 1,450
Account Total for 33-00 14,920

34-00 WARDROBE
34-01 COSTUME DESIGNER

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 10

Continuation of Account 34-01

Acct# Description Amt Units X Rate Sub T Total
Prep 1 Week 1 1,000 1,000
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200

Total
Payroll Svc. Fee 1% 4,000 40 4,040
34-02 ASSN'T TO COSTUME DESIGNER
Prep 1 Week 1 750 750
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150

Total
Payroll Svc. Fee 1% 3,000 30 3,030
34-09 ADDITIONAL HIRE / PA
Prep
Shoot 1 4 Days 1 100 1,400
Wrap
Total
Payroll Svc. Fee 1% 1,400 14 1,414
34-11 PURCHASES
Wardrobe Purchases 1 Allow 1 3,000 3,000
Manufacturing
Equipment
Alteration Material - 10%- purchase/rental
Ponchos/raincoats
Total 3,000
34-12 DRY CLEANING & LAUNDRY
1 4 Days 1 50 700
Total 700
Account Total for 34-00 12,184

35-00 MAKEUP AND HAIR

35-01 1ST MAKEUP ARTIST
Prep 2 Days 1 200 400
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200
Total
Payroll Svc. Fee 1% 3,400 34 3,434
35-02 2ND MAKEUP ARTIST
Prep
Shoot 1 4 Days 1 150 2,100
Wrap

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 11

Continuation of Account 35-02

Acct# Description Amt Units X Rate Sub T Total
Total
Payroll Svc. Fee 1% 2,100 21 2,121
35-06 1ST HAIRSTYLIST
Prep 2 Days 1 200 400
Shoot 1 4 Days 1 200 2,800
Wrap 1 Day 1 200 200
Total
Payroll Svc. Fee 1% 3,400 34 3,434
35-07 2ND HAIRSTYLIST

Shoot 1 4 Days 1 150 2,100

Wrap
Total
Payroll Svc. Fee 1% 2,100 21 2,121
35-11 PURCHASES
Lights, Bulbs
Makeup Supplies 1 Allow 1 500 500
Hairdressing Supplies 1 Allow 1 500 500
Wigs & Hairpieces
SFX makeup 1 Allow 1 250 250
Total 1,250
Account Total for 35-00 12,360

36-00 SET OPERATIONS

36-03 CRAFT SERVICE
Prep 2 Days 1 150 300
Shoot 1 4 Days 1 150 2,100
Wrap 1 Day 1 150 150
Total
Payroll Svc. Fee 1% 2,550 26 2,576
36-04 CRAFT SERVICE ASSN'T / PA
Prep 2 Days 1 100 200
Shoot 1 4 Days 1 100 1,400
Wrap 1 Day 1 100 100
Total
Payroll Svc. Fee 1% 1,700 17 1,717
36-05 FIRST AID/NURSE
Prep
Shoot 1 4 Days 1 175 2,450
Wrap
Total
Payroll Svc. Fee 1% 2,450 24 2,475

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 12

Acct# Description Amt Units X Rate Sub T Total

36-07 POLICE
Prep
Shoot 4 Days 2 150 1,200
Wrap
Total
Payroll Svc. Fee 1% 1,200 12 1,212
36-09 GUARDS/WATCHMEN/SECURITY
Prep
Shoot 1 4 Days 1 125 1,750
Wrap 2 Days 1 0 0
Total
Payroll Svc. Fee 1% 1,750 18 1,768
36-14 CATERING COSTS (#people x #dys. x rate)
Hot Breakfast & Hot Lunch ($7 breakfast, $9 lunch) (cas... 1 4 Days 1 5 16 3,360
Hot Breakfast & Hot Lunch ($7 breakfast, $9 lunch) (crew) 1 4 Days 3 4 16 7,616
Hot Breakfast & Hot Lunch - extras (500 x 30/head)
Dinner (2nd meal/Meal Penalty)
Caterer - Mileage (see 4000)
Plates, utensils, cups, napkins 1 Allow 1 350 350
Beverages 1 4 Days 1 75 1,050
Restaurant Gratuities
Total 12,376
36-19 RENTALS
Craft Service Box Rental 1 4 Days 1 0 0
1st Aid Equipment Rental 1 4 Days 1 0 0
Tables, Chairs, Tents (catering) 1 Allow 1 1,050 1,050
Rental - Tables, Chairs, Tents 1,050
36-20 PURCHASES - CRAFT SERVICE
Craft Service 1 4 Days 1 350 4,900

Total 4,900
Account Total for 36-00 28,074

40-00 LOCATION EXPENSE

40-02 LOCATION SITE RENTAL
1 Allow 1 2,000 2,000
Holding Area - Lead/Supporting Talent
Holding Areas - Background Talent
Tables, Chairs, Tents (catering) 1 4 Days 1 75 1,050
Total 3,050
40-26 JANITORIAL/CLEANING
Shoot 1 Allow 1 750 750

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 13

Continuation of Account 40-26

Acct# Description Amt Units X Rate Sub T Total

Total 750
Account Total for 40-00 3,800

46-00 TRANSPORTATION
46-09 VEHICLES - RENTALS/LOCATION
Production Vehicles/Trucks/Honeywagons/Combo Trail... 1 Allow 1 2,100 2,100
Production Vehicles
Production Trucks
Star Waggons / Talent Trailer
Honeywagons
38 ft 3 Station Make-up & Wardrobe Combo Trailer 1 4 Days 1 0 0
Craft Services
Winnebago (onsite production office)
Miscellaneous (make-up / hair chairs) 1 4 Days 1 0 0
Total 2,100
46-10 GAS AND OIL
1 Allow 1 700 700
Total 700
46-11 GAS AND OIL - GENERATOR #1
1 4 Days 1 50 700
Total 700
46-24 TRUCK RIGGING/SHELVING
1 Allow 1 200 200
Total 200
Account Total for 46-00 3,700

47-00 STOCK AND LABORATORY

47-10 DIGITAL / VIDEO
Video Recording Stock (SD cards, hard drives)
Film to Digital Transfer (scanning) 1 foot 44 0 0
Restoration (Stabilization/grain removal)
SD Cards / Digital Storage Drives 1 Drive 1 0 50 500
Dailies 1 Hour 4 0 0
Total 500
Account Total for 47-00 500

TOTAL BELOW-THE-LINE 150,481

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 14

Acct# Description Amt Units X Rate Sub T Total

51-00 FILM EDITING
51-02 EDITOR
Shoot
Post 4 Weeks 1 1,500 6,000
Total
Payroll Svc. Fee 1% 6,000 60 6,060
51-22 PURCHASES
Supplies 1 Allow 1 300 300
Video Transfers
Total 300
51-23 CATERING - POST
Catering 1 Allow 1 750 750
Total 750
51-24 CRAFT SERVICE - POST
1 Allow 1 625 625
Total 625
Account Total for 51-00 7,735

TOTAL POST PRODUCTION 7,735

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 15

Acct# Description Amt Units X Rate Sub T Total

62-00 PERMITS
62-01 PERMITS
Drone
General Permits 1 Allow 1 750 750
Total 750
Account Total for 62-00 750

70-00 COVID-19 PROTOCOL

63-05 COVID-19 PROTOCOL
Covid-19 Protocol
Lead Cast Testing Payments (14dys x $100 x 2)
Supporting Cast Testing Payments (14 dys x $100 x 3)
Background Actors Testing Payments (14 dys x $100 x 5)
Lab Processing Expense (cast - 14 dys x $25 x 4) 1 Allow 1 1,400 1,400
Lab Processing Expense (crew - 8 tests x $25 x 40) 1 Allow 1 8,000 8,000
Lab Processing Expense (background - 14 dys x $25 x 8) 1 Allow 1 2,800 2,800
COVID Compliance Officer (administer & read test results) 14 Days 1 150 2,100
Masks 1 Allow 1 100 100

Total 14,400
Account Total for 70-00 14,400

TOTAL OTHER COSTS 15,150

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 16

Acct# Description Amt Units X Rate Sub T Total

INSURANCE (Gen. Liability & Workers Comp) : 1.5% 3,414
INSURANCE (E&O) : 0.7% 1,500
CONTINGENCY : 2.0% 4,552
COMPLETION BOND : 0.0% 0
TOTAL CONTRACTUAL CHARGES 9,466

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022
Tattoo Party, rev. v.1, Feb 21, 2022,Tattoo_150K_rev 2_1_22_rev 1.mbd Page 17

Acct# Description Amt Units X Rate Sub T Total

Grand Total 237,053

Screenplay Systems Inc. Movie Magic Budgeting, 7.7, Feb 21, 2022