Cost of Production

	A	B	C	D	E	F	G	H	I
1	Item	Price	Amount	Total		Total:	$3,747.20	Adjusted Total:	$4,121.92

2	Kickstarter Fee	5.00%				Kickstarter Fee	$187.36
3	Amazon Fee	5.00%				Amazon Fee	$187.36
4
5
6	Steam Greenlight	$100.00	1
7
8	Writing
9	Per word	0.02	24332	486.64
10
11
12
13
14
15
16
17
18	Music
19	0-1 Minute	15		$0.00
20	1-2 Minutes	20		$0.00
21	2-3 Minutes	30	7	$210.00	$210.00
22
23
24	BG Art
25
26	Simple BG	$60.00
27	Normal BG	$90.00	13	$1,170.00
28	Detailed BG	$140.00	0	$0.00
29					$0.00
30
31	Character Art
32	Waist Up			1132
33
34	Melow CGs
35	Waist			$0.00
36
37
38
39	Rewards
40	Art Books	14.8	20	296	296
41	Artbook Shipping
42	Artbook Tax
43
44	100 DVDs + Posters	$342.00	1	$368.00
45	DiscMakers Shipping	$49.10	1	$49.10
46	Discmakers Tax	$38.26	1	$35.46
47					$452.56
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100