Fillable Printable Quick Film Budget Form
Fillable Printable Quick Film Budget Form
Quick Film Budget Form
"Bloody Movie!"
BUDGET
12 hr-shoot day / 5 day week
Producer: Joe Smith
Director: David Ways
Writer: Chris Schrieber, Todd Mespar
Executive Producer: Beth Pocket, Larry Gelt
DGA, WGA, SAG, IATSE, TEAMSTERS
Budget Dated: 11/9/2009
Shoot Schedule: 35 days
Location: Los Angeles, CA
PREP: 6 Weeks (11/30/2009-1/8/2010)
SHOOT: 7 Weeks (1/11/2010-2/26/2010)
POST: 20 Weeks (3/1/2010-7/16/2010)
Acct#Category TitlePageTotal
1100STORY & SCREENPLAY1$345,442.61
1200PRODUCER1$233,045.92
1300DIRECTION1$229,404.00
1400CAST1$1,973,122.14
1500TRAVEL & LIVING1$77,681.97
1600A-T-L FRINGES2$248,582.32
TOTAL ABOVE-THE-LINE$3,107,278.96
2000PRODUCTION STAFF2$742,522.94
2100EXTRA TALENT3$89,377.76
2200SET DESIGN3$240,632.43
2300SET CONSTRUCTION4$653,145.18
2500SET OPERATIONS5$481,264.87
2600SPECIAL EFFECTS6$206,256.37
2700SET DRESSING6$403,927.16
2800PROPERTY7$211,412.78
2900WARDROBE7$151,254.67
3100MAKEUP & HAIRDRESSING7$137,504.25
3200ELECTRICAL8$453,764.02
3300CAMERA8$602,782.43
3400PRODUCTION SOUND9$180,474.33
3500TRANSPORTATION9$422,825.56
3600LOCATIONS10$498,452.90
3700PIX VEHICLES/ANIMALS11$34,376.06
3800FILM AND LAB12$343,837.80
3900SPECIAL VISUAL EFFECTS12$103,128.19
4000SECOND UNIT12$80,661.63
4100TESTS12$4,000.00
4300PRODUCTION FRINGES12$833,611.07
TOTAL PRODUCTION$6,875,212.43
5000EDITING & PROJECTION13$514,245.64
5100MUSIC13$117,441.08
5200POST PRODUCTION SOUND13$234,882.15
5300POST PRODUCTION LABORATORY13$102,320.00
5400OPTICAL EFFECTS14$322,962.96
5500TITLES14$44,040.40
5700POST-PRODUCTION FRINGES14$132,121.21
TOTAL POST PRODUCTION$1,468,013.44
6500PUBLICITY14$20,552.19
6700INSURANCE14$158,545.45
6800GENERAL EXPENSES14$114,505.05
TOTAL OTHER$293,602.69
TOTAL ABOVE-THE-LINE$3,107,278.96
TOTAL BELOW-THE-LINE$8,636,828.56
ABOVE & BELOW-THE-LINE$11,744,107.51
TOTAL FRINGES$1,214,314.60
CONTINGENCY$1,174,423.67
GRAND TOTAL$12,918,531.18
"Bloody Movie!"
BUDGET
12 hr-shoot day / 5 day week
Producer: Joe Smith
Director: David Ways
Writer: Chris Schrieber, Todd Mespar
Executive Producer: Beth Pocket, Larry Gelt
DGA, WGA, SAG, IATSE, TEAMSTERS
Budget Dated: 11/9/2009
Shoot Schedule: 35 days
Location: Los Angeles, CA
PREP: 6 Weeks (11/30/2009-1/8/2010)
SHOOT: 7 Weeks (1/11/2010-2/26/2010)
POST: 20 Weeks (3/1/2010-7/16/2010)
Acct#DescriptionAmountUnitsXRateSubtotalTotal
1100STORY & SCREENPLAY
1101WRITER(S)
Chris Schrieber1Fee$164,612.32$164,612.32
Todd Mespar1Fee$164,612.32$164,612.32$329,224.64
1102SCRIPT CLEARANCE
TITLE SEARCHALLOW$3,500.00$3,500.00
CLEARANCEALLOW$4,000.00$4,000.00
COPYRIGHTALLOW$2,500.00$2,500.00$10,000.00
1104SCRIPT COPYINGALLOW$2,763.54$2,763.54$2,763.54
1150HOTEL & LIVINGALLOW$3,454.43$3,454.43$3,454.43
Total for 1100$345,442.61
1200PRODUCER
1201PRODUCERS1FEE$73,797.88$73,797.88$73,797.88
1210EXEC PRODUCERS2FEE$73,797.88$147,595.75$147,595.75
1240AIRFAREALLOW$2,330.46$2,330.46$2,330.46
1250HOTELALLOW$9,321.84$9,321.84$9,321.84
Total for 1200$233,045.92
1300DIRECTION
1301DIRECTORALLOW$196,404.00$196,404.00$196,404.00
1305ASST TO DIRECTOR33.0Weeks$1,000.00$33,000.00$33,000.00
Total for 1300$229,404.00
1400CAST
1401PRINCIPAL CAST
1. Adam Michael1ALLOW$289,391.25$289,391.25
2. Linda Susan1ALLOW$289,391.25$289,391.25
3. Joseph Alan1ALLOW$289,391.25$289,391.25$868,173.74
1402SUPPORTING CAST
3. Supporting Cast #17.0Weeks$4,550.00$31,850.00
4. Supporting Cast #27.0Weeks$4,550.00$31,850.00
5. Supporting Cast #37.0Weeks$4,550.00$31,850.00
6. Supporting Cast #47.0Weeks$4,550.00$31,850.00
7. Supporting Cast #57.0Weeks$4,550.00$31,850.00
8. Supporting Cast #67.0Weeks$4,550.00$31,850.00
9. Supporting Cast #77.0Weeks$4,550.00$31,850.00
10. Supporting Cast #87.0Weeks$4,550.00$31,850.00
11. Supporting Cast #97.0Weeks$4,550.00$31,850.00
12. Supporting Cast #107.0Weeks$4,550.00$31,850.00$318,500.00
1406LOOPINGALLOW$25,000.00$25,000.00$25,000.00
1407STUNT COORDINATOR4.7Weeks$4,650.00$21,700.00$21,700.00
1408STUNT PLAYERS2.3Weeks$4,885.00$11,398.33$11,398.33
1421CASTINGALLOW$98,656.11$98,656.11$98,656.11
1429REHEARSALSALLOW$4,932.81$4,932.81$4,932.81
1480STAR COSTSALLOW$624,761.15$624,761.15$624,761.15
Total for 1400$1,973,122.14
1500TRAVEL & LIVING
Page 2
Acct#DescriptionAmountUnitsXRateSubtotalTotal
1501PRODUCERSALLOW$19,420.49$19,420.49$19,420.49
1503DIRECTORALLOW$11,652.30$11,652.30$11,652.30
1505CASTALLOW$42,725.09$42,725.09$42,725.09
1510A-T-L CARSALLOW$3,884.10$3,884.10$3,884.10
Total for 1500$77,681.97
1600A-T-L FRINGES
1699WGA14.50%$23,868.79$3,460.97
DGA14.00%$196,404.00$27,496.56
SAG14.80%$512,185.00$75,803.38
PayrollALLOW$141,821.40$141,821.40$248,582.32
Total for 1600$248,582.32
TOTAL ABOVE-THE-LINE$3,107,278.96
2000PRODUCTION STAFF
2001UNIT PRODUCTION MANAGER
Prep6.0WEEKS$9,996.00$59,976.00
Shoot7.0WEEKS$9,996.00$69,972.00
Wrap2.0WEEKS$9,996.00$19,992.00$149,940.00
20021st AD
Prep3.0WEEKS$9,318.00$27,954.00
Shoot7.0WEEKS$9,318.00$65,226.00
Wrap1.0WEEKS$9,318.00$9,318.00$102,498.00
20032nd AD
Prep1.5WEEKS$6,426.00$9,639.00
Shoot7.0WEEKS$6,426.00$44,982.00
Wrap1.0WEEKS$6,426.00$6,426.00$61,047.00
20042nd 2nd AD
Prep1.0WEEKS$5,067.00$5,067.00
Shoot7.0WEEKS$5,067.00$35,469.00$40,536.00
2005ADD'L 2nd7.0WEEKS$3,096.00$21,672.00$21,672.00
2006TRAINEE7.0WEEKS$2,625.00$18,375.00$18,375.00
2007SCRIPT SUPERVISOR
Prep1.5WEEKS$2,224.60$3,336.90
Shoot7.0WEEKS$2,224.60$15,572.20
Wrap1.0WEEKS$2,224.60$2,224.60$21,133.70
2008PRODN COORDINATOR
Prep6.0WEEKS$1,800.00$10,800.00
Shoot7.0WEEKS$1,800.00$12,600.00
Wrap2.0WEEKS$1,800.00$3,600.00$27,000.00
2009ASST PRODN COORDINATOR
Prep6.0WEEKS$1,100.00$6,600.00
Shoot7.0WEEKS$1,100.00$7,700.00
Wrap3.0WEEKS$1,100.00$3,300.00$17,600.00
2010PRODN ASSTS
Office PA #1
Prep1.5WEEKS$800.00$1,200.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap2.0WEEKS$800.00$1,600.00$8,400.00
Office PA #2
Prep6.0WEEKS$800.00$4,800.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap10.0WEEKS$800.00$8,000.00$18,400.00
Office PA #3
Prep6.0WEEKS$800.00$4,800.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap10.0WEEKS$800.00$8,000.00$18,400.00
Office PA #4
Page 3
Acct#DescriptionAmountUnitsXRateSubtotalTotal
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
Key Set PA
Prep0.6WEEKS$800.00$480.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap1.0WEEKS$800.00$800.00$6,880.00
Set PA #1
Prep1.5WEEKS$800.00$1,200.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap10.0WEEKS$800.00$8,000.00$14,800.00
Set PA #2
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
Set PA #3
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
Set PA #4
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
Set PA #5
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
Set PA #6
Prep0.0WEEKS$800.00$0.00
Shoot7.0WEEKS$800.00$5,600.00
Wrap0.0WEEKS$800.00$0.00$5,600.00
2011PRODN ACCOUNTANT
Prep3.0WEEKS$2,500.00$7,500.00
Shoot7.0WEEKS$2,500.00$17,500.00
Wrap2.0WEEKS$2,500.00$5,000.00$30,000.00
2012ASST ACCOUNTANT
Prep3.0WEEKS$1,400.00$4,200.00
Shoot3.5WEEKS$1,400.00$4,900.00
Wrap2.0WEEKS$1,400.00$2,800.00$11,900.00
2014TEACHER - WELFARE5.3WEEKS$2,867.20$15,052.80$15,052.80
2080CAR ALLOWANCEALLOW$3,712.61$3,712.61$3,712.61
2090MISCELLANEOUS EXPENSES
01 - CPU RentalsALLOW$55,924.88$55,924.88
02 - Accounting SoftwareALLOW$12,157.58$12,157.58
03 - Checks/EnvelopesALLOW$24,315.17$24,315.17
04 - Board & Budget PrepALLOW$29,178.20$29,178.20$121,575.83
Total for 2000$742,522.94
2100EXTRA TALENT
2101STAND-INS35.0DAYS3$254.00$26,670.00$26,670.00
2102SAG - GENERAL EXTRAS181.0DAYS$228.00$41,256.60$41,256.60
2103EXTRAS (NON-UNION)0.0DAYS$83.00$0.00$0.00
2110FITTINGSALLOW$6,703.83$6,703.83$6,703.83
2120ATMOSPHERE CARSALLOW$1,787.56$1,787.56$1,787.56
2130EXTRA CASTING FEEALLOW$8,937.78$8,937.78$8,937.78
2180MISC EXPENSESALLOW$4,022.00$4,022.00$4,022.00
Total for 2100$89,377.76
2200SET DESIGN
Page 4
Acct#DescriptionAmountUnitsXRateSubtotalTotal
2201PRODN DESIGNER
Prep4.5WEEKS$4,500.00$20,250.00
Shoot7.0WEEKS$4,500.00$31,500.00
Wrap2.0WEEKS$4,500.00$9,000.00$60,750.00
2202ART DIRECTOR
Prep3.0WEEKS$2,963.00$8,889.00
Shoot7.0WEEKS$2,963.00$20,741.00
Wrap2.0WEEKS$2,963.00$5,926.00$35,556.00
2203ASST ART DIRECTOR
Prep3.0WEEKS$2,237.00$6,711.00
Shoot7.0WEEKS$2,237.00$15,659.00
Wrap1.0WEEKS$2,237.00$2,237.00$24,607.00
2204SR. SET DESIGNER
Prep3.0WEEKS$2,780.40$8,341.20
Shoot7.0WEEKS$2,780.40$19,462.80
Wrap1.0WEEKS$2,780.40$2,780.40$30,584.40
2210STORYBOARDALLOW$2,097.00$2,097.00$2,097.00
2215PURCHASES
Expendable SuppliesALLOW$4,812.65$4,812.65
PhotographyALLOW$2,406.32$2,406.32
Craft ServicesALLOW$1,804.74$1,804.74
GraphicsALLOW$3,609.49$3,609.49
Picture CarsALLOW$1,203.16$1,203.16$13,836.37
2217RENTALSALLOW$12,031.62$12,031.62$12,031.62
2218RESEARCHALLOW$7,218.97$7,218.97$7,218.97
2219BLUEPRINTSALLOW$1,203.16$1,203.16$1,203.16
2278BOX RENTALS
Prodn Designer13.5WEEKS$2,402.49$32,433.64
Art Director12.0WEEKS$1,455.36$17,464.27$49,897.91
2279CAR EXPENSE/ALLOWANCE
Prodn Designer13.5WEEKS$100.00$1,350.00
Art Director12.0WEEKS$125.00$1,500.00$2,850.00
Total for 2200$240,632.43
2300SET CONSTRUCTION
2301CONSTRUCTION COORDINATOR
Prep4.5WEEKS$2,232.00$10,044.00
Shoot7.0WEEKS$2,232.00$15,624.00
Wrap2.0WEEKS$2,232.00$4,464.00$30,132.00
2302PROPMAKER FOREMAN
Prep3.0WEEKS$2,657.20$7,971.60
Shoot7.0WEEKS$2,657.20$18,600.40
Wrap1.0WEEKS$2,657.20$2,657.20$29,229.20
2303GANG BOSS
Prep3.0WEEKS$2,460.50$7,381.50
Shoot7.0WEEKS$2,460.50$17,223.50
Wrap1.0WEEKS$2,460.50$2,460.50$27,065.50
2304PROPMAKER/CARPENTER
Prep3.0WEEKS$2,325.40$6,976.20
Shoot7.0WEEKS$2,325.40$16,277.80
Wrap2.0WEEKS$2,325.40$4,650.80$27,904.80
2305LEAD SCENIC
Prep3.0WEEKS$3,402.70$10,208.10
Shoot7.0WEEKS$3,402.70$23,818.90
Wrap1.0WEEKS$3,402.70$3,402.70$37,429.70
2306PAINT DECORATOR
Prep3.0WEEKS$2,510.90$7,532.70
Shoot7.0WEEKS$2,510.90$17,576.30
Wrap1.0WEEKS$2,510.90$2,510.90$27,619.90
Page 5
Acct#DescriptionAmountUnitsXRateSubtotalTotal
2307LABORER
Prep3.0WEEKS$2,121.70$6,365.10
Shoot7.0WEEKS$2,121.70$14,851.90
Wrap2.0WEEKS$2,121.70$4,243.40$25,460.40
2310TRUCKSALLOW$979.72$979.72$979.72
2315SET LABOR & MATERIAL
Location
1. HouseALLOW$87,086.02$87,086.02
2. KitchenALLOW$87,086.02$87,086.02
3. HospitalALLOW$87,086.02$87,086.02$261,258.07
2320OTHER COSTS
GreensALLOW$6,531.45$6,531.45
BackingsALLOW$13,062.90$13,062.90
SignageALLOW$3,265.73$3,265.73
TrashALLOW$653.15$653.15
Equipment RentalsALLOW$16,328.63$16,328.63
SafetyALLOW$2,612.58$2,612.58
Set OperationsALLOW$9,797.18$9,797.18
Shop SetupALLOW$8,164.31$8,164.31
StrikeALLOW$19,594.36$19,594.36$80,010.28
2378BOX RENTALALLOW$13,062.90$13,062.90$13,062.90
2380MISCELLANEOUS EXPENSESALLOW$92,992.70$92,992.70$92,992.70
Total for 2300$653,145.18
2500SET OPERATIONS
2501KEY GRIP
Prep1.5WEEKS$2,620.80$3,931.20
Shoot7.0WEEKS$2,620.80$18,345.60
Wrap1.0WEEKS$2,620.80$2,620.80$24,897.60
2502BEST BOY GRIP
Prep1.5WEEKS$2,378.60$3,567.90
Shoot7.0WEEKS$2,378.60$16,650.20
Wrap1.0WEEKS$2,378.60$2,378.60$22,596.70
2503DOLLY GRIP
Prep1.5WEEKS$2,460.50$3,690.75
Shoot7.0WEEKS$2,460.50$17,223.50
Wrap1.0WEEKS$2,460.50$2,460.50$23,374.75
2504GRIP
Prep1.5WEEKS$2,276.40$3,414.60
Shoot7.0WEEKS$2,276.40$15,934.80
Wrap1.0WEEKS$2,276.40$2,276.40$21,625.80
2505CRAFT SVC FOREMAN
Prep1.5WEEKS$2,177.70$3,266.55
Shoot7.0WEEKS$2,177.70$15,243.90
Wrap1.0WEEKS$2,177.70$2,177.70$20,688.15
2506CRAFT SVC PERSON
Prep1.5WEEKS$1,941.80$2,912.70
Shoot7.0WEEKS$1,941.80$13,592.60
Wrap1.0WEEKS$1,941.80$1,941.80$18,447.10
2507GREENS
Prep1.5WEEKS$2,441.60$3,662.40
Shoot7.0WEEKS$2,441.60$17,091.20
Wrap1.0WEEKS$2,441.60$2,441.60$23,195.20
2508PAINTER
Prep1.5WEEKS$2,441.60$3,662.40
Shoot7.0WEEKS$2,441.60$17,091.20
Wrap1.0WEEKS$2,441.60$2,441.60$23,195.20
2509FIRST AID PERSON
Prep1.5WEEKS$2,086.70$3,130.05
Page 6
Acct#DescriptionAmountUnitsXRateSubtotalTotal
Shoot7.0WEEKS$2,086.70$14,606.90
Wrap1.0WEEKS$2,086.70$2,086.70$19,823.65
2525PURCHASESALLOW$148,572.88$148,572.88$148,572.88
2530CRANESALLOW$38,501.19$38,501.19$38,501.19
2535RIGGING EQUIPALLOW$52,939.14$52,939.14$52,939.14
2540OTHER COSTS
1st Aid Supplies, Dust Masks, Etc.ALLOW$2,406.32$2,406.32$2,406.32
2550OUTSIDE RENTALS
Condors/ScissorsALLOW$25,988.30$25,988.30
Car MountsALLOW$2,887.59$2,887.59$28,875.89
2578BOX RENTALALLOW$9,625.30$9,625.30$9,625.30
2598LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 2500$481,264.87
2600SPECIAL EFFECTS
2601EFX COORDINATOR
Prep4.5WEEKS$3,150.00$14,175.00
Shoot7.0WEEKS$3,150.00$22,050.00
Wrap1.0WEEKS$3,150.00$3,150.00$39,375.00
2602EFX FOREMAN
Prep1.5WEEKS$2,657.20$3,985.80
Shoot7.0WEEKS$2,657.20$18,600.40
Wrap1.0WEEKS$2,657.20$2,657.20$25,243.40
2603STDBY EFX
Prep1.5WEEKS$2,460.50$3,690.75
Shoot7.0WEEKS$2,460.50$17,223.50
Wrap1.0WEEKS$2,460.50$2,460.50$23,374.75
2604ADD'L STDBY EFX
Prep0.6WEEKS$2,325.40$1,395.24
Shoot7.0WEEKS$2,325.40$16,277.80
Wrap1.0WEEKS$2,325.40$2,325.40$19,998.44
2605ADD'L STDBY EFX
Prep0.6WEEKS$2,325.40$1,395.24
Shoot7.0WEEKS$2,325.40$16,277.80
Wrap1.0WEEKS$2,325.40$2,325.40$19,998.44
2610MANUFACTURINGALLOW$6,187.69$6,187.69$6,187.69
2614RIGGING & STRIKINGALLOW$2,062.56$2,062.56$2,062.56
2615PURCHASESALLOW$28,875.89$28,875.89$28,875.89
2616RENTALSALLOW$37,015.07$37,015.07$37,015.07
2617CARSALLOW$2,062.56$2,062.56$2,062.56
2698LOSS & DAMAGEALLOW$2,062.56$2,062.56$2,062.56
Total for 2600$206,256.37
2700SET DRESSING
2701SET DECORATOR
Prep4.5WEEKS$2,292.00$10,314.00
Shoot7.0WEEKS$2,292.00$16,044.00
Wrap2.0WEEKS$2,292.00$4,584.00$30,942.00
2702LEADPERSON
Prep3.0WEEKS$2,277.10$6,831.30
Shoot7.0WEEKS$2,277.10$15,939.70
Wrap1.0WEEKS$2,277.10$2,277.10$25,048.10
2703SWING GANG
Prep1.5WEEKS1$2,178.40$3,267.60
Shoot7.0WEEKS2$2,178.40$30,497.60
Wrap0.0WEEKS0$2,178.40$0.00$33,765.20
2704DRAPER FOREPERSON
Prep1.5WEEKS$2,441.60$3,662.40
Shoot7.0WEEKS$2,441.60$17,091.20
Page 7
Acct#DescriptionAmountUnitsXRateSubtotalTotal
Wrap1.0WEEKS$2,441.60$2,441.60$23,195.20
2716PURCHASESALLOW$133,295.96$133,295.96$133,295.96
2717RENTALSALLOW$4,039.27$4,039.27$4,039.27
2770CAR ALLOWANCEALLOW$2,019.64$2,019.64$2,019.64
2778BOX RENTALSALLOW$149,121.79$149,121.79$149,121.79
2798LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 2700$403,927.16
2800PROPERTY
2801PROP MASTER
Prep3.0WEEKS$2,620.80$7,862.40
Shoot7.0WEEKS$2,620.80$18,345.60
Wrap2.0WEEKS$2,620.80$5,241.60$31,449.60
2802ASST PROPS
Prep3.0WEEKS$2,324.70$6,974.10
Shoot7.0WEEKS$2,324.70$16,272.90
Wrap2.0WEEKS$2,324.70$4,649.40$27,896.40
2803PROP PERSON
Prep1.5WEEKS$2,178.40$3,267.60
Shoot7.0WEEKS$2,178.40$15,248.80
Wrap1.0WEEKS$2,178.40$2,178.40$20,694.80
2810MANUFACTURINGALLOW$6,342.38$6,342.38$6,342.38
2820RENTALSALLOW$114,073.09$114,073.09$114,073.09
2870CAR ALLOWANCEALLOW$4,228.26$4,228.26$4,228.26
2878BOX RENTALSALLOW$4,228.26$4,228.26$4,228.26
2898LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 2800$211,412.78
2900WARDROBE
2901COSTUME DESIGNER
Prep3.0WEEKS$3,500.00$10,500.00
Shoot7.0WEEKS$3,500.00$24,500.00
Wrap2.0WEEKS$3,500.00$7,000.00$42,000.00
2902KEY COSTUMER
Prep3.0WEEKS$2,424.80$7,274.40
Shoot7.0WEEKS$2,424.80$16,973.60
Wrap1.0WEEKS$2,424.80$2,424.80$26,672.80
2903COSTUMER
Prep1.5WEEKS1$2,304.40$3,456.60
Shoot7.0WEEKS1$2,304.40$16,130.80
Wrap1.0WEEKS1$2,304.40$2,304.40$21,891.80
2911MANUFACTURINGALLOW$1,512.55$1,512.55$1,512.55
2915PURCHASES/RENTALSALLOW$34,745.60$34,745.60$34,745.60
2920ALTERATIONS & REPAIRSALLOW$7,562.73$7,562.73$7,562.73
2940CLEANING & DYEINGALLOW$7,562.73$7,562.73$7,562.73
2950CAR ALLOWANCEALLOW$2,268.82$2,268.82$2,268.82
2970MISC. EXPENSESALLOW$1,512.55$1,512.55$1,512.55
2978BOX RENTALSALLOW$3,025.09$3,025.09$3,025.09
2998LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 2900$151,254.67
3100MAKEUP & HAIRDRESSING
3101HEAD MAKEUP ARTIST
Prep0.8WEEKS$3,305.40$2,479.05
Shoot7.0WEEKS$3,305.40$23,137.80
Wrap1.0WEEKS$3,305.40$3,305.40$28,922.25
3102MAKEUP ARTIST
Prep0.0WEEKS1$2,998.80$0.00
Shoot7.0WEEKS1$2,998.80$20,991.60
Page 8
Acct#DescriptionAmountUnitsXRateSubtotalTotal
Wrap0.0WEEKS0$2,998.80$0.00$20,991.60
3103HEAD HAIR STYLIST
Prep0.8WEEKS$2,972.90$2,229.68
Shoot7.0WEEKS$2,972.90$20,810.30
Wrap1.0WEEKS$2,972.90$2,972.90$26,012.88
3104HAIR STYLIST
Prep0.0WEEKS1$2,622.20$0.00
Shoot7.0WEEKS1$2,622.20$18,355.40
Wrap0.0WEEKS0$2,622.20$0.00$18,355.40
3115PURCHASESALLOW$36,346.91$36,346.91$36,346.91
3116RENTALSALLOW$2,750.08$2,750.08$2,750.08
3178BOX RENTALSALLOW$4,125.13$4,125.13$4,125.13
Total for 3100$137,504.25
3200ELECTRICAL
3201GAFFER
Prep3.0WEEKS$2,620.80$7,862.40
Shoot7.0WEEKS$2,620.80$18,345.60
Wrap1.0WEEKS$2,620.80$2,620.80$28,828.80
3202BEST BOY
Prep1.5WEEKS$2,378.60$3,567.90
Shoot7.0WEEKS$2,378.60$16,650.20
Wrap1.0WEEKS$2,378.60$2,378.60$22,596.70
3203SPECIAL OPERATOR
Prep0.8WEEKS$2,325.40$1,744.05
Shoot7.0WEEKS$2,325.40$16,277.80
Wrap1.0WEEKS$2,325.40$2,325.40$20,347.25
3204LIGHTING TECHNICIAN
Prep0.8WEEKS2$2,276.40$3,414.60
Shoot7.0WEEKS2$2,276.40$31,869.60
Wrap1.0WEEKS2$2,276.40$4,552.80$39,837.00
3205CHIEF RIGGER
Prep0.8WEEKS$2,464.00$1,848.00
Shoot7.0WEEKS$2,464.00$17,248.00
Wrap1.0WEEKS$2,464.00$2,464.00$21,560.00
3206GENIE OPERATOR
Prep0.8WEEKS$2,542.40$1,906.80
Shoot7.0WEEKS$2,542.40$17,796.80
Wrap1.0WEEKS$2,542.40$2,542.40$22,246.00
3210GENERATORS & GAS7.0WEEKS2$2,000.00$28,000.00$28,000.00
3216PURCHASESALLOW$31,763.48$31,763.48$31,763.48
3217RENTALSALLOW$154,279.77$154,279.77$154,279.77
3245BURNOUTS/GLOBES/CARBONSALLOW$6,806.46$6,806.46$6,806.46
3278BOX RENTALSALLOW$74,998.56$74,998.56$74,998.56
3298LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 3200$453,764.02
3300CAMERA
3301DIRECTOR OF PHOTOGRAPHY
Prep3.0WEEKS$10,000.00$30,000.00
Shoot7.0WEEKS$10,000.00$70,000.00
Wrap2.0WEEKS$10,000.00$20,000.00$120,000.00
3302CAMERA OPERATOR
Prep1.5WEEKS$3,738.70$5,608.05
Shoot7.0WEEKS$3,738.70$26,170.90
Wrap1.0WEEKS$3,738.70$3,738.70$35,517.65
3303STEADICAM OPERATOR
Shoot7.0WEEKS$5,250.00$36,750.00$36,750.00
33041st ASST CAMERA
Page 9
Acct#DescriptionAmountUnitsXRateSubtotalTotal
Prep0.6WEEKS$2,730.70$1,638.42
Shoot7.0WEEKS$2,730.70$19,114.90
Wrap1.0WEEKS$2,730.70$2,730.70$23,484.02
33052nd ASST CAMERA
Prep0.6WEEKS$2,518.60$1,511.16
Shoot7.0WEEKS$2,518.60$17,630.20
Wrap1.0WEEKS$2,518.60$2,518.60$21,659.96
3306LOADER
Prep0.6WEEKS$2,163.70$1,298.22
Shoot7.0WEEKS$2,163.70$15,145.90
Wrap1.0WEEKS$2,163.70$2,163.70$18,607.82
3307STILL PHOTOGRAPHER
Prep0.6WEEKS$3,257.10$1,954.26
Shoot7.0WEEKS$3,257.10$22,799.70
Wrap1.0WEEKS$3,257.10$3,257.10$28,011.06
3320PURCHASESALLOW$3,013.91$3,013.91$3,013.91
3330CAMERA RENTALS
Camera Package
Prep1.5WEEKS$10,000.00$15,000.00
Shoot7.0WEEKS$10,000.00$70,000.00
Wrap1.0WEEKS$10,000.00$10,000.00
Accessories7.0WEEKS$2,000.00$14,000.00
Monitor7.0WEEKS$1,000.00$7,000.00$116,000.00
3378BOX RENTALSALLOW$197,238.01$197,238.01$197,238.01
3398LOSS & DAMAGEALLOW$2,500.00$2,500.00$2,500.00
Total for 3300$602,782.43
3400PRODUCTION SOUND
3401MIXER
Prep1.5WEEKS$4,160.10$6,240.15
Shoot7.0WEEKS$4,160.10$29,120.70
Wrap1.0WEEKS$4,160.10$4,160.10$39,520.95
3402BOOM OPERATOR
Prep0.6WEEKS1$3,230.50$1,938.30
Shoot7.0WEEKS1$3,230.50$22,613.50
Wrap1.0WEEKS1$3,230.50$3,230.50$27,782.30
3403CABLEMAN
Prep0.0WEEKS$2,837.10$0.00
Shoot7.0WEEKS$2,837.10$19,859.70
Wrap1.0WEEKS$2,837.10$2,837.10$22,696.80
3404VIDEO ASSIST/PLAYBACK
Prep0.6WEEKS$2,837.10$1,702.26
Shoot7.0WEEKS$2,837.10$19,859.70
Wrap1.0WEEKS$2,837.10$2,837.10$24,399.06
3410PURCHASES - Tape/Batteries35.0DAYS$150.00$5,250.00$5,250.00
3415RENTALS
1. Sound Package7.0WEEKS$1,500.00$10,500.00
2. Walkie Talkies7.0WEEKS40$20.00$5,600.00
3. Video Asst Equipment7.0WEEKS$750.00$5,250.00$21,350.00
3498LOSS & DAMAGEALLOW$39,475.22$39,475.22$39,475.22
Total for 3400$180,474.33
3500TRANSPORTATION
3501TRANSPORTATION COORDINATOR
Prep3.0WEEKS$3,000.00$9,000.00
Shoot7.0WEEKS$3,000.00$21,000.00
Wrap1.0WEEKS$3,000.00$3,000.00$33,000.00
Page 10
Acct#DescriptionAmountUnitsXRateSubtotalTotal
3502CAPTAIN
Prep1.5WEEKS$2,988.72$4,483.08
Shoot7.0WEEKS$2,988.72$20,921.04
Wrap1.0WEEKS$2,988.72$2,988.72$28,392.84
3503PRODN VAN DRIVER
Prep0.6WEEKS$3,050.88$1,830.53
Shoot7.0WEEKS$3,050.88$21,356.16
Wrap1.0WEEKS$3,050.88$3,050.88$26,237.57
3504CAMERA CAR/CRANE DRIVER
Prep0.6WEEKS$2,988.72$1,793.23
Shoot7.0WEEKS$2,988.72$20,921.04
Wrap1.0WEEKS$2,988.72$2,988.72$25,702.99
350510-T DRIVER
Prep0.6WEEKS$2,597.28$1,558.37
Shoot7.0WEEKS$2,597.28$18,180.96
Wrap1.0WEEKS$2,597.28$2,597.28$22,336.61
3506CREW CAB DRIVER
Prep0.3WEEKS$2,208.36$662.51
Shoot7.0WEEKS$2,208.36$15,458.52
Wrap1.0WEEKS$2,208.36$2,208.36$18,329.39
3507SEDAN DRIVER
Prep0.3WEEKS$2,084.04$625.21
Shoot7.0WEEKS$2,084.04$14,588.28
Wrap1.0WEEKS$2,084.04$2,084.04$17,297.53
35085-T / Maxivan DRIVER
Prep0.3WEEKS$2,409.12$722.74
Shoot7.0WEEKS$2,409.12$16,863.84
Wrap1.0WEEKS$2,409.12$2,409.12$19,995.70
3509SEMI/HONEYWAGON DRIVER
Prep0.3WEEKS$2,597.28$779.18
Shoot7.0WEEKS$2,597.28$18,180.96
Wrap1.0WEEKS$2,597.28$2,597.28$21,557.42
3520VEHICLE RENTALS
Coordinator Van/Trailer7.0WEEKS1$500.00$3,500.00
Captain Vehicle7.0WEEKS1$1,250.00$8,750.00
Crew Maxi Van7.0WEEKS1$350.00$2,450.00
Camera 5-Ton8.0WEEKS1$550.00$4,400.00
Grip 10-Ton7.0WEEKS1$350.00$2,450.00
Production Van7.0WEEKS1$1,800.00$12,600.00
Props 5-Ton7.0WEEKS1$350.00$2,450.00
SFX Truck7.0WEEKS1$450.00$3,150.00
Honeywagon7.0WEEKS2$1,350.00$18,900.00
Wardrobe Truck7.0WEEKS1$1,450.00$10,150.00
Stakebed7.0WEEKS1$450.00$3,150.00
Set Dressing 5-Ton7.0WEEKS1$475.00$3,325.00
Make-Up Truck7.0WEEKS1$700.00$4,900.00
Water Truck7.0WEEKS1$750.00$5,250.00
Cast Truck7.0WEEKS1$750.00$5,250.00$90,675.00
3530PUMPING SUPPLIESALLOW$2,959.78$2,959.78$2,959.78
3540GAS & OIL7.0WEEKS$3,000.00$21,000.00$21,000.00
3545REPAIRS & MAINTENANCEALLOW$91,112.48$91,112.48$91,112.48
3550PERMITSALLOW$4,228.26$4,228.26$4,228.26
3598LOSS & DAMAGEALLOW$1,500.00$1,500.00$1,500.00
Total for 3500$422,825.56
3600LOCATION
3601LOCATION MGR
Prep6.0WEEKS$2,995.20$17,971.20
Shoot7.0WEEKS$2,995.20$20,966.40
