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 Title Page Total
1100 STORY & SCREENPLAY 1 $345,442.61
1200 PRODUCER 1 $233,045.92
1300 DIRECTION 1 $229,404.00
1400 CAST 1 $1,973,122.14
1500 TRAVEL & LIVING 1 $77,681.97
1600 A-T-L FRINGES 2 $248,582.32
TOTAL ABOVE-THE-LINE $3,107,278.96
2000 PRODUCTION STAFF 2 $742,522.94
2100 EXTRA TALENT 3 $89,377.76
2200 SET DESIGN 3 $240,632.43
2300 SET CONSTRUCTION 4 $653,145.18
2500 SET OPERATIONS 5 $481,264.87
2600 SPECIAL EFFECTS 6 $206,256.37
2700 SET DRESSING 6 $403,927.16
2800 PROPERTY 7 $211,412.78
2900 WARDROBE 7 $151,254.67
3100 MAKEUP & HAIRDRESSING 7 $137,504.25
3200 ELECTRICAL 8 $453,764.02
3300 CAMERA 8 $602,782.43
3400 PRODUCTION SOUND 9 $180,474.33
3500 TRANSPORTATION 9 $422,825.56
3600 LOCATIONS 10 $498,452.90
3700 PIX VEHICLES/ANIMALS 11 $34,376.06
3800 FILM AND LAB 12 $343,837.80
3900 SPECIAL VISUAL EFFECTS 12 $103,128.19
4000 SECOND UNIT 12 $80,661.63
4100 TESTS 12 $4,000.00
4300 PRODUCTION FRINGES 12 $833,611.07
TOTAL PRODUCTION $6,875,212.43
5000 EDITING & PROJECTION 13 $514,245.64
5100 MUSIC 13 $117,441.08
5200 POST PRODUCTION SOUND 13 $234,882.15
5300 POST PRODUCTION LABORATORY 13 $102,320.00
5400 OPTICAL EFFECTS 14 $322,962.96
5500 TITLES 14 $44,040.40
5700 POST-PRODUCTION FRINGES 14 $132,121.21
TOTAL POST PRODUCTION $1,468,013.44
6500 PUBLICITY 14 $20,552.19
6700 INSURANCE 14 $158,545.45
6800 GENERAL EXPENSES 14 $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# Description Amount Units X Rate Subtotal Total
1100 STORY & SCREENPLAY
1101 WRITER(S)
Chris Schrieber 1 Fee $164,612.32 $164,612.32
Todd Mespar 1 Fee $164,612.32 $164,612.32 $329,224.64
1102 SCRIPT CLEARANCE
TITLE SEARCH ALLOW $3,500.00 $3,500.00
CLEARANCE ALLOW $4,000.00 $4,000.00
COPYRIGHT ALLOW $2,500.00 $2,500.00 $10,000.00
1104 SCRIPT COPYING ALLOW $2,763.54 $2,763.54 $2,763.54
1150 HOTEL & LIVING ALLOW $3,454.43 $3,454.43 $3,454.43
Total for 1100 $345,442.61
1200 PRODUCER
1201 PRODUCERS 1 FEE $73,797.88 $73,797.88 $73,797.88
1210 EXEC PRODUCERS 2 FEE $73,797.88 $147,595.75 $147,595.75
1240 AIRFARE ALLOW $2,330.46 $2,330.46 $2,330.46
1250 HOTEL ALLOW $9,321.84 $9,321.84 $9,321.84
Total for 1200 $233,045.92
1300 DIRECTION
1301 DIRECTOR ALLOW $196,404.00 $196,404.00 $196,404.00
1305 ASST TO DIRECTOR 33.0 Weeks $1,000.00 $33,000.00 $33,000.00
Total for 1300 $229,404.00
1400 CAST
1401 PRINCIPAL CAST
1. Adam Michael 1 ALLOW $289,391.25 $289,391.25
2. Linda Susan 1 ALLOW $289,391.25 $289,391.25
3. Joseph Alan 1 ALLOW $289,391.25 $289,391.25 $868,173.74
1402 SUPPORTING CAST
3. Supporting Cast #1 7.0 Weeks $4,550.00 $31,850.00
4. Supporting Cast #2 7.0 Weeks $4,550.00 $31,850.00
5. Supporting Cast #3 7.0 Weeks $4,550.00 $31,850.00
6. Supporting Cast #4 7.0 Weeks $4,550.00 $31,850.00
7. Supporting Cast #5 7.0 Weeks $4,550.00 $31,850.00
8. Supporting Cast #6 7.0 Weeks $4,550.00 $31,850.00
9. Supporting Cast #7 7.0 Weeks $4,550.00 $31,850.00
10. Supporting Cast #8 7.0 Weeks $4,550.00 $31,850.00
11. Supporting Cast #9 7.0 Weeks $4,550.00 $31,850.00
12. Supporting Cast #10 7.0 Weeks $4,550.00 $31,850.00 $318,500.00
1406 LOOPING ALLOW $25,000.00 $25,000.00 $25,000.00
1407 STUNT COORDINATOR 4.7 Weeks $4,650.00 $21,700.00 $21,700.00
1408 STUNT PLAYERS 2.3 Weeks $4,885.00 $11,398.33 $11,398.33
1421 CASTING ALLOW $98,656.11 $98,656.11 $98,656.11
1429 REHEARSALS ALLOW $4,932.81 $4,932.81 $4,932.81
1480 STAR COSTS ALLOW $624,761.15 $624,761.15 $624,761.15
Total for 1400 $1,973,122.14
1500 TRAVEL & LIVING
Page 2
Acct# Description Amount Units X Rate Subtotal Total
1501 PRODUCERS ALLOW $19,420.49 $19,420.49 $19,420.49
1503 DIRECTOR ALLOW $11,652.30 $11,652.30 $11,652.30
1505 CAST ALLOW $42,725.09 $42,725.09 $42,725.09
1510 A-T-L CARS ALLOW $3,884.10 $3,884.10 $3,884.10
Total for 1500 $77,681.97
1600 A-T-L FRINGES
1699 WGA 14.50% $23,868.79 $3,460.97
DGA 14.00% $196,404.00 $27,496.56
SAG 14.80% $512,185.00 $75,803.38
Payroll ALLOW $141,821.40 $141,821.40 $248,582.32
Total for 1600 $248,582.32
TOTAL ABOVE-THE-LINE $3,107,278.96
2000 PRODUCTION STAFF
2001 UNIT PRODUCTION MANAGER
Prep 6.0 WEEKS $9,996.00 $59,976.00
Shoot 7.0 WEEKS $9,996.00 $69,972.00
Wrap 2.0 WEEKS $9,996.00 $19,992.00 $149,940.00
2002 1st AD
Prep 3.0 WEEKS $9,318.00 $27,954.00
Shoot 7.0 WEEKS $9,318.00 $65,226.00
Wrap 1.0 WEEKS $9,318.00 $9,318.00 $102,498.00
2003 2nd AD
Prep 1.5 WEEKS $6,426.00 $9,639.00
Shoot 7.0 WEEKS $6,426.00 $44,982.00
Wrap 1.0 WEEKS $6,426.00 $6,426.00 $61,047.00
2004 2nd 2nd AD
Prep 1.0 WEEKS $5,067.00 $5,067.00
Shoot 7.0 WEEKS $5,067.00 $35,469.00 $40,536.00
2005 ADD'L 2nd 7.0 WEEKS $3,096.00 $21,672.00 $21,672.00
2006 TRAINEE 7.0 WEEKS $2,625.00 $18,375.00 $18,375.00
2007 SCRIPT SUPERVISOR
Prep 1.5 WEEKS $2,224.60 $3,336.90
Shoot 7.0 WEEKS $2,224.60 $15,572.20
Wrap 1.0 WEEKS $2,224.60 $2,224.60 $21,133.70
2008 PRODN COORDINATOR
Prep 6.0 WEEKS $1,800.00 $10,800.00
Shoot 7.0 WEEKS $1,800.00 $12,600.00
Wrap 2.0 WEEKS $1,800.00 $3,600.00 $27,000.00
2009 ASST PRODN COORDINATOR
Prep 6.0 WEEKS $1,100.00 $6,600.00
Shoot 7.0 WEEKS $1,100.00 $7,700.00
Wrap 3.0 WEEKS $1,100.00 $3,300.00 $17,600.00
2010 PRODN ASSTS
Office PA #1
Prep 1.5 WEEKS $800.00 $1,200.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 2.0 WEEKS $800.00 $1,600.00 $8,400.00
Office PA #2
Prep 6.0 WEEKS $800.00 $4,800.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 10.0 WEEKS $800.00 $8,000.00 $18,400.00
Office PA #3
Prep 6.0 WEEKS $800.00 $4,800.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 10.0 WEEKS $800.00 $8,000.00 $18,400.00
Office PA #4
Page 3
Acct# Description Amount Units X Rate Subtotal Total
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
Key Set PA
Prep 0.6 WEEKS $800.00 $480.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 1.0 WEEKS $800.00 $800.00 $6,880.00
Set PA #1
Prep 1.5 WEEKS $800.00 $1,200.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 10.0 WEEKS $800.00 $8,000.00 $14,800.00
Set PA #2
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
Set PA #3
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
Set PA #4
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
Set PA #5
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
Set PA #6
Prep 0.0 WEEKS $800.00 $0.00
Shoot 7.0 WEEKS $800.00 $5,600.00
Wrap 0.0 WEEKS $800.00 $0.00 $5,600.00
2011 PRODN ACCOUNTANT
Prep 3.0 WEEKS $2,500.00 $7,500.00
Shoot 7.0 WEEKS $2,500.00 $17,500.00
Wrap 2.0 WEEKS $2,500.00 $5,000.00 $30,000.00
2012 ASST ACCOUNTANT
Prep 3.0 WEEKS $1,400.00 $4,200.00
Shoot 3.5 WEEKS $1,400.00 $4,900.00
Wrap 2.0 WEEKS $1,400.00 $2,800.00 $11,900.00
2014 TEACHER - WELFARE 5.3 WEEKS $2,867.20 $15,052.80 $15,052.80
2080 CAR ALLOWANCE ALLOW $3,712.61 $3,712.61 $3,712.61
2090 MISCELLANEOUS EXPENSES
01 - CPU Rentals ALLOW $55,924.88 $55,924.88
02 - Accounting Software ALLOW $12,157.58 $12,157.58
03 - Checks/Envelopes ALLOW $24,315.17 $24,315.17
04 - Board & Budget Prep ALLOW $29,178.20 $29,178.20 $121,575.83
Total for 2000 $742,522.94
2100 EXTRA TALENT
2101 STAND-INS 35.0 DAYS 3 $254.00 $26,670.00 $26,670.00
2102 SAG - GENERAL EXTRAS 181.0 DAYS $228.00 $41,256.60 $41,256.60
2103 EXTRAS (NON-UNION) 0.0 DAYS $83.00 $0.00 $0.00
2110 FITTINGS ALLOW $6,703.83 $6,703.83 $6,703.83
2120 ATMOSPHERE CARS ALLOW $1,787.56 $1,787.56 $1,787.56
2130 EXTRA CASTING FEE ALLOW $8,937.78 $8,937.78 $8,937.78
2180 MISC EXPENSES ALLOW $4,022.00 $4,022.00 $4,022.00
Total for 2100 $89,377.76
2200 SET DESIGN
Page 4
Acct# Description Amount Units X Rate Subtotal Total
2201 PRODN DESIGNER
Prep 4.5 WEEKS $4,500.00 $20,250.00
Shoot 7.0 WEEKS $4,500.00 $31,500.00
Wrap 2.0 WEEKS $4,500.00 $9,000.00 $60,750.00
2202 ART DIRECTOR
Prep 3.0 WEEKS $2,963.00 $8,889.00
Shoot 7.0 WEEKS $2,963.00 $20,741.00
Wrap 2.0 WEEKS $2,963.00 $5,926.00 $35,556.00
2203 ASST ART DIRECTOR
Prep 3.0 WEEKS $2,237.00 $6,711.00
Shoot 7.0 WEEKS $2,237.00 $15,659.00
Wrap 1.0 WEEKS $2,237.00 $2,237.00 $24,607.00
2204 SR. SET DESIGNER
Prep 3.0 WEEKS $2,780.40 $8,341.20
Shoot 7.0 WEEKS $2,780.40 $19,462.80
Wrap 1.0 WEEKS $2,780.40 $2,780.40 $30,584.40
2210 STORYBOARD ALLOW $2,097.00 $2,097.00 $2,097.00
2215 PURCHASES
Expendable Supplies ALLOW $4,812.65 $4,812.65
Photography ALLOW $2,406.32 $2,406.32
Craft Services ALLOW $1,804.74 $1,804.74
Graphics ALLOW $3,609.49 $3,609.49
Picture Cars ALLOW $1,203.16 $1,203.16 $13,836.37
2217 RENTALS ALLOW $12,031.62 $12,031.62 $12,031.62
2218 RESEARCH ALLOW $7,218.97 $7,218.97 $7,218.97
2219 BLUEPRINTS ALLOW $1,203.16 $1,203.16 $1,203.16
2278 BOX RENTALS
Prodn Designer 13.5 WEEKS $2,402.49 $32,433.64
Art Director 12.0 WEEKS $1,455.36 $17,464.27 $49,897.91
2279 CAR EXPENSE/ALLOWANCE
Prodn Designer 13.5 WEEKS $100.00 $1,350.00
Art Director 12.0 WEEKS $125.00 $1,500.00 $2,850.00
Total for 2200 $240,632.43
2300 SET CONSTRUCTION
2301 CONSTRUCTION COORDINATOR
Prep 4.5 WEEKS $2,232.00 $10,044.00
Shoot 7.0 WEEKS $2,232.00 $15,624.00
Wrap 2.0 WEEKS $2,232.00 $4,464.00 $30,132.00
2302 PROPMAKER FOREMAN
Prep 3.0 WEEKS $2,657.20 $7,971.60
Shoot 7.0 WEEKS $2,657.20 $18,600.40
Wrap 1.0 WEEKS $2,657.20 $2,657.20 $29,229.20
2303 GANG BOSS
Prep 3.0 WEEKS $2,460.50 $7,381.50
Shoot 7.0 WEEKS $2,460.50 $17,223.50
Wrap 1.0 WEEKS $2,460.50 $2,460.50 $27,065.50
2304 PROPMAKER/CARPENTER
Prep 3.0 WEEKS $2,325.40 $6,976.20
Shoot 7.0 WEEKS $2,325.40 $16,277.80
Wrap 2.0 WEEKS $2,325.40 $4,650.80 $27,904.80
2305 LEAD SCENIC
Prep 3.0 WEEKS $3,402.70 $10,208.10
Shoot 7.0 WEEKS $3,402.70 $23,818.90
Wrap 1.0 WEEKS $3,402.70 $3,402.70 $37,429.70
2306 PAINT DECORATOR
Prep 3.0 WEEKS $2,510.90 $7,532.70
Shoot 7.0 WEEKS $2,510.90 $17,576.30
Wrap 1.0 WEEKS $2,510.90 $2,510.90 $27,619.90
Page 5
Acct# Description Amount Units X Rate Subtotal Total
2307 LABORER
Prep 3.0 WEEKS $2,121.70 $6,365.10
Shoot 7.0 WEEKS $2,121.70 $14,851.90
Wrap 2.0 WEEKS $2,121.70 $4,243.40 $25,460.40
2310 TRUCKS ALLOW $979.72 $979.72 $979.72
2315 SET LABOR & MATERIAL
Location
1. House ALLOW $87,086.02 $87,086.02
2. Kitchen ALLOW $87,086.02 $87,086.02
3. Hospital ALLOW $87,086.02 $87,086.02 $261,258.07
2320 OTHER COSTS
Greens ALLOW $6,531.45 $6,531.45
Backings ALLOW $13,062.90 $13,062.90
Signage ALLOW $3,265.73 $3,265.73
Trash ALLOW $653.15 $653.15
Equipment Rentals ALLOW $16,328.63 $16,328.63
Safety ALLOW $2,612.58 $2,612.58
Set Operations ALLOW $9,797.18 $9,797.18
Shop Setup ALLOW $8,164.31 $8,164.31
Strike ALLOW $19,594.36 $19,594.36 $80,010.28
2378 BOX RENTAL ALLOW $13,062.90 $13,062.90 $13,062.90
2380 MISCELLANEOUS EXPENSES ALLOW $92,992.70 $92,992.70 $92,992.70
Total for 2300 $653,145.18
2500 SET OPERATIONS
2501 KEY GRIP
Prep 1.5 WEEKS $2,620.80 $3,931.20
Shoot 7.0 WEEKS $2,620.80 $18,345.60
Wrap 1.0 WEEKS $2,620.80 $2,620.80 $24,897.60
2502 BEST BOY GRIP
Prep 1.5 WEEKS $2,378.60 $3,567.90
Shoot 7.0 WEEKS $2,378.60 $16,650.20
Wrap 1.0 WEEKS $2,378.60 $2,378.60 $22,596.70
2503 DOLLY GRIP
Prep 1.5 WEEKS $2,460.50 $3,690.75
Shoot 7.0 WEEKS $2,460.50 $17,223.50
Wrap 1.0 WEEKS $2,460.50 $2,460.50 $23,374.75
2504 GRIP
Prep 1.5 WEEKS $2,276.40 $3,414.60
Shoot 7.0 WEEKS $2,276.40 $15,934.80
Wrap 1.0 WEEKS $2,276.40 $2,276.40 $21,625.80
2505 CRAFT SVC FOREMAN
Prep 1.5 WEEKS $2,177.70 $3,266.55
Shoot 7.0 WEEKS $2,177.70 $15,243.90
Wrap 1.0 WEEKS $2,177.70 $2,177.70 $20,688.15
2506 CRAFT SVC PERSON
Prep 1.5 WEEKS $1,941.80 $2,912.70
Shoot 7.0 WEEKS $1,941.80 $13,592.60
Wrap 1.0 WEEKS $1,941.80 $1,941.80 $18,447.10
2507 GREENS
Prep 1.5 WEEKS $2,441.60 $3,662.40
Shoot 7.0 WEEKS $2,441.60 $17,091.20
Wrap 1.0 WEEKS $2,441.60 $2,441.60 $23,195.20
2508 PAINTER
Prep 1.5 WEEKS $2,441.60 $3,662.40
Shoot 7.0 WEEKS $2,441.60 $17,091.20
Wrap 1.0 WEEKS $2,441.60 $2,441.60 $23,195.20
2509 FIRST AID PERSON
Prep 1.5 WEEKS $2,086.70 $3,130.05
Page 6
Acct# Description Amount Units X Rate Subtotal Total
Shoot 7.0 WEEKS $2,086.70 $14,606.90
Wrap 1.0 WEEKS $2,086.70 $2,086.70 $19,823.65
2525 PURCHASES ALLOW $148,572.88 $148,572.88 $148,572.88
2530 CRANES ALLOW $38,501.19 $38,501.19 $38,501.19
2535 RIGGING EQUIP ALLOW $52,939.14 $52,939.14 $52,939.14
2540 OTHER COSTS
1st Aid Supplies, Dust Masks, Etc. ALLOW $2,406.32 $2,406.32 $2,406.32
2550 OUTSIDE RENTALS
Condors/Scissors ALLOW $25,988.30 $25,988.30
Car Mounts ALLOW $2,887.59 $2,887.59 $28,875.89
2578 BOX RENTAL ALLOW $9,625.30 $9,625.30 $9,625.30
2598 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 2500 $481,264.87
2600 SPECIAL EFFECTS
2601 EFX COORDINATOR
Prep 4.5 WEEKS $3,150.00 $14,175.00
Shoot 7.0 WEEKS $3,150.00 $22,050.00
Wrap 1.0 WEEKS $3,150.00 $3,150.00 $39,375.00
2602 EFX FOREMAN
Prep 1.5 WEEKS $2,657.20 $3,985.80
Shoot 7.0 WEEKS $2,657.20 $18,600.40
Wrap 1.0 WEEKS $2,657.20 $2,657.20 $25,243.40
2603 STDBY EFX
Prep 1.5 WEEKS $2,460.50 $3,690.75
Shoot 7.0 WEEKS $2,460.50 $17,223.50
Wrap 1.0 WEEKS $2,460.50 $2,460.50 $23,374.75
2604 ADD'L STDBY EFX
Prep 0.6 WEEKS $2,325.40 $1,395.24
Shoot 7.0 WEEKS $2,325.40 $16,277.80
Wrap 1.0 WEEKS $2,325.40 $2,325.40 $19,998.44
2605 ADD'L STDBY EFX
Prep 0.6 WEEKS $2,325.40 $1,395.24
Shoot 7.0 WEEKS $2,325.40 $16,277.80
Wrap 1.0 WEEKS $2,325.40 $2,325.40 $19,998.44
2610 MANUFACTURING ALLOW $6,187.69 $6,187.69 $6,187.69
2614 RIGGING & STRIKING ALLOW $2,062.56 $2,062.56 $2,062.56
2615 PURCHASES ALLOW $28,875.89 $28,875.89 $28,875.89
2616 RENTALS ALLOW $37,015.07 $37,015.07 $37,015.07
2617 CARS ALLOW $2,062.56 $2,062.56 $2,062.56
2698 LOSS & DAMAGE ALLOW $2,062.56 $2,062.56 $2,062.56
Total for 2600 $206,256.37
2700 SET DRESSING
2701 SET DECORATOR
Prep 4.5 WEEKS $2,292.00 $10,314.00
Shoot 7.0 WEEKS $2,292.00 $16,044.00
Wrap 2.0 WEEKS $2,292.00 $4,584.00 $30,942.00
2702 LEADPERSON
Prep 3.0 WEEKS $2,277.10 $6,831.30
Shoot 7.0 WEEKS $2,277.10 $15,939.70
Wrap 1.0 WEEKS $2,277.10 $2,277.10 $25,048.10
2703 SWING GANG
Prep 1.5 WEEKS 1 $2,178.40 $3,267.60
Shoot 7.0 WEEKS 2 $2,178.40 $30,497.60
Wrap 0.0 WEEKS 0 $2,178.40 $0.00 $33,765.20
2704 DRAPER FOREPERSON
Prep 1.5 WEEKS $2,441.60 $3,662.40
Shoot 7.0 WEEKS $2,441.60 $17,091.20
Page 7
Acct# Description Amount Units X Rate Subtotal Total
Wrap 1.0 WEEKS $2,441.60 $2,441.60 $23,195.20
2716 PURCHASES ALLOW $133,295.96 $133,295.96 $133,295.96
2717 RENTALS ALLOW $4,039.27 $4,039.27 $4,039.27
2770 CAR ALLOWANCE ALLOW $2,019.64 $2,019.64 $2,019.64
2778 BOX RENTALS ALLOW $149,121.79 $149,121.79 $149,121.79
2798 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 2700 $403,927.16
2800 PROPERTY
2801 PROP MASTER
Prep 3.0 WEEKS $2,620.80 $7,862.40
Shoot 7.0 WEEKS $2,620.80 $18,345.60
Wrap 2.0 WEEKS $2,620.80 $5,241.60 $31,449.60
2802 ASST PROPS
Prep 3.0 WEEKS $2,324.70 $6,974.10
Shoot 7.0 WEEKS $2,324.70 $16,272.90
Wrap 2.0 WEEKS $2,324.70 $4,649.40 $27,896.40
2803 PROP PERSON
Prep 1.5 WEEKS $2,178.40 $3,267.60
Shoot 7.0 WEEKS $2,178.40 $15,248.80
Wrap 1.0 WEEKS $2,178.40 $2,178.40 $20,694.80
2810 MANUFACTURING ALLOW $6,342.38 $6,342.38 $6,342.38
2820 RENTALS ALLOW $114,073.09 $114,073.09 $114,073.09
2870 CAR ALLOWANCE ALLOW $4,228.26 $4,228.26 $4,228.26
2878 BOX RENTALS ALLOW $4,228.26 $4,228.26 $4,228.26
2898 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 2800 $211,412.78
2900 WARDROBE
2901 COSTUME DESIGNER
Prep 3.0 WEEKS $3,500.00 $10,500.00
Shoot 7.0 WEEKS $3,500.00 $24,500.00
Wrap 2.0 WEEKS $3,500.00 $7,000.00 $42,000.00
2902 KEY COSTUMER
Prep 3.0 WEEKS $2,424.80 $7,274.40
Shoot 7.0 WEEKS $2,424.80 $16,973.60
Wrap 1.0 WEEKS $2,424.80 $2,424.80 $26,672.80
2903 COSTUMER
Prep 1.5 WEEKS 1 $2,304.40 $3,456.60
Shoot 7.0 WEEKS 1 $2,304.40 $16,130.80
Wrap 1.0 WEEKS 1 $2,304.40 $2,304.40 $21,891.80
2911 MANUFACTURING ALLOW $1,512.55 $1,512.55 $1,512.55
2915 PURCHASES/RENTALS ALLOW $34,745.60 $34,745.60 $34,745.60
2920 ALTERATIONS & REPAIRS ALLOW $7,562.73 $7,562.73 $7,562.73
2940 CLEANING & DYEING ALLOW $7,562.73 $7,562.73 $7,562.73
2950 CAR ALLOWANCE ALLOW $2,268.82 $2,268.82 $2,268.82
2970 MISC. EXPENSES ALLOW $1,512.55 $1,512.55 $1,512.55
2978 BOX RENTALS ALLOW $3,025.09 $3,025.09 $3,025.09
2998 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 2900 $151,254.67
3100 MAKEUP & HAIRDRESSING
3101 HEAD MAKEUP ARTIST
Prep 0.8 WEEKS $3,305.40 $2,479.05
Shoot 7.0 WEEKS $3,305.40 $23,137.80
Wrap 1.0 WEEKS $3,305.40 $3,305.40 $28,922.25
3102 MAKEUP ARTIST
Prep 0.0 WEEKS 1 $2,998.80 $0.00
Shoot 7.0 WEEKS 1 $2,998.80 $20,991.60
Page 8
Acct# Description Amount Units X Rate Subtotal Total
Wrap 0.0 WEEKS 0 $2,998.80 $0.00 $20,991.60
3103 HEAD HAIR STYLIST
Prep 0.8 WEEKS $2,972.90 $2,229.68
Shoot 7.0 WEEKS $2,972.90 $20,810.30
Wrap 1.0 WEEKS $2,972.90 $2,972.90 $26,012.88
3104 HAIR STYLIST
Prep 0.0 WEEKS 1 $2,622.20 $0.00
Shoot 7.0 WEEKS 1 $2,622.20 $18,355.40
Wrap 0.0 WEEKS 0 $2,622.20 $0.00 $18,355.40
3115 PURCHASES ALLOW $36,346.91 $36,346.91 $36,346.91
3116 RENTALS ALLOW $2,750.08 $2,750.08 $2,750.08
3178 BOX RENTALS ALLOW $4,125.13 $4,125.13 $4,125.13
Total for 3100 $137,504.25
3200 ELECTRICAL
3201 GAFFER
Prep 3.0 WEEKS $2,620.80 $7,862.40
Shoot 7.0 WEEKS $2,620.80 $18,345.60
Wrap 1.0 WEEKS $2,620.80 $2,620.80 $28,828.80
3202 BEST BOY
Prep 1.5 WEEKS $2,378.60 $3,567.90
Shoot 7.0 WEEKS $2,378.60 $16,650.20
Wrap 1.0 WEEKS $2,378.60 $2,378.60 $22,596.70
3203 SPECIAL OPERATOR
Prep 0.8 WEEKS $2,325.40 $1,744.05
Shoot 7.0 WEEKS $2,325.40 $16,277.80
Wrap 1.0 WEEKS $2,325.40 $2,325.40 $20,347.25
3204 LIGHTING TECHNICIAN
Prep 0.8 WEEKS 2 $2,276.40 $3,414.60
Shoot 7.0 WEEKS 2 $2,276.40 $31,869.60
Wrap 1.0 WEEKS 2 $2,276.40 $4,552.80 $39,837.00
3205 CHIEF RIGGER
Prep 0.8 WEEKS $2,464.00 $1,848.00
Shoot 7.0 WEEKS $2,464.00 $17,248.00
Wrap 1.0 WEEKS $2,464.00 $2,464.00 $21,560.00
3206 GENIE OPERATOR
Prep 0.8 WEEKS $2,542.40 $1,906.80
Shoot 7.0 WEEKS $2,542.40 $17,796.80
Wrap 1.0 WEEKS $2,542.40 $2,542.40 $22,246.00
3210 GENERATORS & GAS 7.0 WEEKS 2 $2,000.00 $28,000.00 $28,000.00
3216 PURCHASES ALLOW $31,763.48 $31,763.48 $31,763.48
3217 RENTALS ALLOW $154,279.77 $154,279.77 $154,279.77
3245 BURNOUTS/GLOBES/CARBONS ALLOW $6,806.46 $6,806.46 $6,806.46
3278 BOX RENTALS ALLOW $74,998.56 $74,998.56 $74,998.56
3298 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 3200 $453,764.02
3300 CAMERA
3301 DIRECTOR OF PHOTOGRAPHY
Prep 3.0 WEEKS $10,000.00 $30,000.00
Shoot 7.0 WEEKS $10,000.00 $70,000.00
Wrap 2.0 WEEKS $10,000.00 $20,000.00 $120,000.00
3302 CAMERA OPERATOR
Prep 1.5 WEEKS $3,738.70 $5,608.05
Shoot 7.0 WEEKS $3,738.70 $26,170.90
Wrap 1.0 WEEKS $3,738.70 $3,738.70 $35,517.65
3303 STEADICAM OPERATOR
Shoot 7.0 WEEKS $5,250.00 $36,750.00 $36,750.00
3304 1st ASST CAMERA
Page 9
Acct# Description Amount Units X Rate Subtotal Total
Prep 0.6 WEEKS $2,730.70 $1,638.42
Shoot 7.0 WEEKS $2,730.70 $19,114.90
Wrap 1.0 WEEKS $2,730.70 $2,730.70 $23,484.02
3305 2nd ASST CAMERA
Prep 0.6 WEEKS $2,518.60 $1,511.16
Shoot 7.0 WEEKS $2,518.60 $17,630.20
Wrap 1.0 WEEKS $2,518.60 $2,518.60 $21,659.96
3306 LOADER
Prep 0.6 WEEKS $2,163.70 $1,298.22
Shoot 7.0 WEEKS $2,163.70 $15,145.90
Wrap 1.0 WEEKS $2,163.70 $2,163.70 $18,607.82
3307 STILL PHOTOGRAPHER
Prep 0.6 WEEKS $3,257.10 $1,954.26
Shoot 7.0 WEEKS $3,257.10 $22,799.70
Wrap 1.0 WEEKS $3,257.10 $3,257.10 $28,011.06
3320 PURCHASES ALLOW $3,013.91 $3,013.91 $3,013.91
3330 CAMERA RENTALS
Camera Package
Prep 1.5 WEEKS $10,000.00 $15,000.00
Shoot 7.0 WEEKS $10,000.00 $70,000.00
Wrap 1.0 WEEKS $10,000.00 $10,000.00
Accessories 7.0 WEEKS $2,000.00 $14,000.00
Monitor 7.0 WEEKS $1,000.00 $7,000.00 $116,000.00
3378 BOX RENTALS ALLOW $197,238.01 $197,238.01 $197,238.01
3398 LOSS & DAMAGE ALLOW $2,500.00 $2,500.00 $2,500.00
Total for 3300 $602,782.43
3400 PRODUCTION SOUND
3401 MIXER
Prep 1.5 WEEKS $4,160.10 $6,240.15
Shoot 7.0 WEEKS $4,160.10 $29,120.70
Wrap 1.0 WEEKS $4,160.10 $4,160.10 $39,520.95
3402 BOOM OPERATOR
Prep 0.6 WEEKS 1 $3,230.50 $1,938.30
Shoot 7.0 WEEKS 1 $3,230.50 $22,613.50
Wrap 1.0 WEEKS 1 $3,230.50 $3,230.50 $27,782.30
3403 CABLEMAN
Prep 0.0 WEEKS $2,837.10 $0.00
Shoot 7.0 WEEKS $2,837.10 $19,859.70
Wrap 1.0 WEEKS $2,837.10 $2,837.10 $22,696.80
3404 VIDEO ASSIST/PLAYBACK
Prep 0.6 WEEKS $2,837.10 $1,702.26
Shoot 7.0 WEEKS $2,837.10 $19,859.70
Wrap 1.0 WEEKS $2,837.10 $2,837.10 $24,399.06
3410 PURCHASES - Tape/Batteries 35.0 DAYS $150.00 $5,250.00 $5,250.00
3415 RENTALS
1. Sound Package 7.0 WEEKS $1,500.00 $10,500.00
2. Walkie Talkies 7.0 WEEKS 40 $20.00 $5,600.00
3. Video Asst Equipment 7.0 WEEKS $750.00 $5,250.00 $21,350.00
3498 LOSS & DAMAGE ALLOW $39,475.22 $39,475.22 $39,475.22
Total for 3400 $180,474.33
3500 TRANSPORTATION
3501 TRANSPORTATION COORDINATOR
Prep 3.0 WEEKS $3,000.00 $9,000.00
Shoot 7.0 WEEKS $3,000.00 $21,000.00
Wrap 1.0 WEEKS $3,000.00 $3,000.00 $33,000.00
Page 10
Acct# Description Amount Units X Rate Subtotal Total
3502 CAPTAIN
Prep 1.5 WEEKS $2,988.72 $4,483.08
Shoot 7.0 WEEKS $2,988.72 $20,921.04
Wrap 1.0 WEEKS $2,988.72 $2,988.72 $28,392.84
3503 PRODN VAN DRIVER
Prep 0.6 WEEKS $3,050.88 $1,830.53
Shoot 7.0 WEEKS $3,050.88 $21,356.16
Wrap 1.0 WEEKS $3,050.88 $3,050.88 $26,237.57
3504 CAMERA CAR/CRANE DRIVER
Prep 0.6 WEEKS $2,988.72 $1,793.23
Shoot 7.0 WEEKS $2,988.72 $20,921.04
Wrap 1.0 WEEKS $2,988.72 $2,988.72 $25,702.99
3505 10-T DRIVER
Prep 0.6 WEEKS $2,597.28 $1,558.37
Shoot 7.0 WEEKS $2,597.28 $18,180.96
Wrap 1.0 WEEKS $2,597.28 $2,597.28 $22,336.61
3506 CREW CAB DRIVER
Prep 0.3 WEEKS $2,208.36 $662.51
Shoot 7.0 WEEKS $2,208.36 $15,458.52
Wrap 1.0 WEEKS $2,208.36 $2,208.36 $18,329.39
3507 SEDAN DRIVER
Prep 0.3 WEEKS $2,084.04 $625.21
Shoot 7.0 WEEKS $2,084.04 $14,588.28
Wrap 1.0 WEEKS $2,084.04 $2,084.04 $17,297.53
3508 5-T / Maxivan DRIVER
Prep 0.3 WEEKS $2,409.12 $722.74
Shoot 7.0 WEEKS $2,409.12 $16,863.84
Wrap 1.0 WEEKS $2,409.12 $2,409.12 $19,995.70
3509 SEMI/HONEYWAGON DRIVER
Prep 0.3 WEEKS $2,597.28 $779.18
Shoot 7.0 WEEKS $2,597.28 $18,180.96
Wrap 1.0 WEEKS $2,597.28 $2,597.28 $21,557.42
3520 VEHICLE RENTALS
Coordinator Van/Trailer 7.0 WEEKS 1 $500.00 $3,500.00
Captain Vehicle 7.0 WEEKS 1 $1,250.00 $8,750.00
Crew Maxi Van 7.0 WEEKS 1 $350.00 $2,450.00
Camera 5-Ton 8.0 WEEKS 1 $550.00 $4,400.00
Grip 10-Ton 7.0 WEEKS 1 $350.00 $2,450.00
Production Van 7.0 WEEKS 1 $1,800.00 $12,600.00
Props 5-Ton 7.0 WEEKS 1 $350.00 $2,450.00
SFX Truck 7.0 WEEKS 1 $450.00 $3,150.00
Honeywagon 7.0 WEEKS 2 $1,350.00 $18,900.00
Wardrobe Truck 7.0 WEEKS 1 $1,450.00 $10,150.00
Stakebed 7.0 WEEKS 1 $450.00 $3,150.00
Set Dressing 5-Ton 7.0 WEEKS 1 $475.00 $3,325.00
Make-Up Truck 7.0 WEEKS 1 $700.00 $4,900.00
Water Truck 7.0 WEEKS 1 $750.00 $5,250.00
Cast Truck 7.0 WEEKS 1 $750.00 $5,250.00 $90,675.00
3530 PUMPING SUPPLIES ALLOW $2,959.78 $2,959.78 $2,959.78
3540 GAS & OIL 7.0 WEEKS $3,000.00 $21,000.00 $21,000.00
3545 REPAIRS & MAINTENANCE ALLOW $91,112.48 $91,112.48 $91,112.48
3550 PERMITS ALLOW $4,228.26 $4,228.26 $4,228.26
3598 LOSS & DAMAGE ALLOW $1,500.00 $1,500.00 $1,500.00
Total for 3500 $422,825.56
3600 LOCATION
3601 LOCATION MGR
Prep 6.0 WEEKS $2,995.20 $17,971.20
Shoot 7.0 WEEKS $2,995.20 $20,966.40
