   |
 |
Math geeks? Students of film production? Plain old curious folk who just want to see where the money is going? Slide on your reading glasses and knock yourselves out! |
Onward Amazing People - Simplified Budget 8 weeks Pre-Production / 5 weeks Shoot / 16 weeks Post-Production |
||||||||
| Acct # | Amount | Units | Rate | Subtotal | Total | |||
| 1200 | DIRECTION |
|||||||
| 1201 | Director |
$7,000 | ||||||
| 1202 | Assistant to Director |
$750 | ||||||
| 1300 | PRODUCERS |
|||||||
| 1301 | Producer #1 |
29 | weeks | $400 | $11,600 | |||
| 1302 | Producer #2 |
29 | weeks | $400 | $11,600 | |||
| TOTAL | ||||||||
| $30,950 | ||||||||
| 1400 | CAST |
|||||||
| 1401 | Principal Cast |
$24,000 | ||||||
| 1402 | Supporting Cast |
$16,150 | ||||||
| 1403 | Stunt Coordinator |
1 | week | $1,000 | ||||
| TOTAL | ||||||||
| $41,150 | ||||||||
| 1500 | TRAVEL & LIVING |
|||||||
| 1501 | Director |
2 | months | $750 | $1,500 | |||
| 1502 | Cast - 3 from U.S. |
1.5 | months | $1,200 | $1,800 | |||
| 1503 | ATL Flights - 4 |
$6,000 | ||||||
| TOTAL | ||||||||
| $9,300 | ||||||||
| TOTAL ATL | ||||||||
| $81,400 | ||||||||
| 2000 | PRODUCTION STAFF |
|||||||
| 2001 | Production Manager |
$5,000 | ||||||
| 2002 | 1st A.D. |
$5,000 | ||||||
| 2003 | Script Supervisor |
$2,450 | ||||||
| 2004 | Production Coordinator |
$4,000 | ||||||
| 2005 | Office P.A. |
$1,800 | ||||||
| 2006 | Production Accountant |
$3,000 | ||||||
| TOTAL | ||||||||
| $21,250 | ||||||||
| 2100 | EXTRAS TALENT |
|||||||
| 2101 | Non-Union Extras |
100 | days | $100 | $10,000 | |||
| 2102 | Extras Transport |
2 | vans | $3,000 | ||||
| TOTAL | ||||||||
| $13,000 | ||||||||
| 2200 | SET DESIGN |
|||||||
| 2201 | Production Designer |
$3,000 | ||||||
| 2202 | Expendable Supplies |
$1,000 | ||||||
| 2203 | Photography |
$1,000 | ||||||
| 2202 | Car Allowance |
$500 | ||||||
| 2298 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $5,700 | ||||||||
| 2300 | SET OPERATIONS |
|||||||
| 2301 | Key Grip |
$1,750 | ||||||
| 2302 | Best Boy Grip |
$1,500 | ||||||
| 2303 | First Aid Supplies |
$200 | ||||||
| 2304 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $3,600 | ||||||||
| 2400 | SET DECORATION |
|||||||
| 2401 | Set Decorator |
$1,750 | ||||||
| 2402 | Purchases |
$1,000 | ||||||
| 2403 | Car Allowance |
$500 | ||||||
| 2498 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $3,450 | ||||||||
| 2500 | PROPS |
|||||||
| 2501 | Prop Master |
$1,500 | ||||||
| 2502 | Prop Master Assistant |
$500 | ||||||
| 2503 | Purchases |
$500 | ||||||
| 2504 | Car Allowance |
$500 | ||||||
| 2505 | Loss & Damage |
200 | ||||||
| TOTAL | ||||||||
| $3,200 | ||||||||
| 2600 | WARDROBE |
|||||||
| 2601 | Costume Designer |
$1,000 | ||||||
| 2602 | Key Costumer |
$1,000 | ||||||
| 2603 | Purchases |
$500 | ||||||
| 2604 | Alterations & Repairs |
$200 | ||||||
| 2605 | Transportation |
$200 | ||||||
| 2606 | Miscellaneous Expenses |
$200 | ||||||
| 2698 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $3,300 | ||||||||
| 2700 | HAIR & MAKE-UP |
|||||||
| 2701 | Head Make-Up Artist |
$1,500 | ||||||
| 2702 | Make-Up Artist |
$1,500 | ||||||
| 2703 | Head Hair Stylist |
$1,500 | ||||||
| 2704 | Purchases |
$500 | ||||||
| TOTAL | ||||||||
| $5,000 | ||||||||
| 2800 | ELECTRICAL |
|||||||
| 2801 | Gaffer |
$1,500 | ||||||
| 2802 | Best Boy |
$1,500 | ||||||
| 2803 | Purchases |
$1,500 | ||||||
| 2804 | Rentals |
$4,500 | ||||||
| 2805 | Burnouts |
$500 | ||||||
| 2898 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $9,700 | ||||||||
| 2900 | CAMERA |
|||||||
| 2901 | Director of Photography |
$4,000 | ||||||
| 2902 | 1st Assitant Camera |
$1,500 | ||||||
| 2903 | Camera Purchase |
$70,000 | ||||||
| 2904 | Monitor |
$150 | ||||||
| 2905 | Computers |
$2,000 | ||||||
| 2998 | Loss & Damage |
$1,000 | ||||||
| TOTAL | ||||||||
| $78,650 | ||||||||
| 3000 | PRODUCTION SOUND |
|||||||
| 3001 | Mixer |
$1,500 | ||||||
| 3002 | Boom Operator |
$1,500 | ||||||
| 3003 | Rentals |
$2,400 | ||||||
| 3098 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $5,600 | ||||||||
| 3100 | TRANSPORTATION |
|||||||
| 3101 | Production Van Driver |
$1,500 | ||||||
| 3102 | Crew Driver |
$1,500 | ||||||
| 3103 | Cast Driver |
$1,500 | ||||||
| 3104 | Gas & Oil |
$500 | ||||||
| 3198 | Loss & Damage |
$200 | ||||||
| TOTAL | ||||||||
| $5,200 | ||||||||
| 3200 | LOCATIONS |
|||||||
| 3201 | Location Manager |
$1,500 | ||||||
| 3202 | Production Office Rent |
4 | months | $800 | $3,200 | |||
| 3203 | Production Office Supplies |
$1,600 | ||||||
| 3204 | Location Site Restoration |
$500 | ||||||
| 3205 | Meals, Cook, Shopper |
$10,000 | ||||||
| 3298 | Loss & Damages |
$200 | ||||||
| TOTAL | ||||||||
| $17,000 | ||||||||
| 3300 | EDITING |
|||||||
| 3301 | Editor |
$5,000 | ||||||
| TOTAL | ||||||||
| $5,000 | ||||||||
| 3400 | MUSIC |
|||||||
| 3401 | Composer |
$1,500 | ||||||
| TOTAL | ||||||||
| $1,500 | ||||||||
| 3500 | POST PRODUCTION SOUND |
|||||||
| 3501 | Pitch Perfect Studios, Berlin |
$2,000 | ||||||
| TOTAL | ||||||||
| $2,000 | ||||||||
| 3600 | INSURANCE |
|||||||
| 3601 | General Liability |
$10,000 | ||||||
| TOTAL | ||||||||
| $10,000 | ||||||||
| 3700 | GENERAL EXPENSES |
|||||||
| 3701 | Legal Fees |
$2,000 | ||||||
| 3702 | Bank Charges & Fees |
$100 | ||||||
| 3703 | Copying |
$500 | ||||||
| 3704 | Post Production Supplies |
$500 | ||||||
| 3705 | Preview Expenses |
$500 | ||||||
| TOTAL | ||||||||
| $3,600 | ||||||||
| TOTAL BLT | ||||||||
| $196,750 | ||||||||
TOTAL ATL |
$81,400 | |||||||
TOTAL BTL |
$196,750 | |||||||
ABOVE & BELOW TL |
$278,150 | |||||||
CONTINGENCY |
$20,000 | |||||||
GRAND TOTAL |
$298,150 | |||||||
|
|
|
|
|