Documents
Resources
Learning Center
Upload
Plans & pricing Sign in
Sign Out
Your Federal Quarterly Tax Payments are due April 15th Get Help Now >>

xmas

VIEWS: 3 PAGES: 6

  • pg 1
									FEATURE FILM BUDGET - Untitled Christmas Film
Fringe assumptions:
Payroll Tax 25%

SUMMARY BUDGET
01-00 Cast                                                 23,400
02-00 Travel & Living - Cast                               43,875
                                 TOTAL ABOVE-THE-LINE                 67,275
04-00 Production Design                                     5,000
05-00 Set Operations                                        6,500
06-00 Set Dressing                                         10,000
07-00 Property                                              4,000
08-00 Wardrobe                                              3,500
10-00 Electrical                                            5,000
11-00 Camera                                                3,500
12-00 Sound                                                 7,500
13-00 Travel & Living - Crew                               12,938
14-00 Location Expenses                                    16,000
                                       TOTAL PRODUCTION               73,938
17-00 Insurance                                             3,500
                                       TOTAL OTHER                     3,500
Total Above-The-Line                                                  67,275
Total Below-The-Line                                                  77,438
Total Above and Below-the-Line                                       144,713

             GRAND TOTAL                                            $144,713




                                                  Page 1
   ABOVE-THE-LINE                 Amt.        Units    x          Rate         Sub-Total   Total


01-00 Cast
01-01 Principal Performers
              Role of Sandra             6   Days     3                 100          600     1,800
              Role of Jennifer           6   Days     4                 100          600     2,400
              Role of Amber              6   Days     4                 100          600     2,400
              Role of Nicole             6   Days     4                 100          600     2,400
              Role of Andrea             6   Days     3                 100          600     1,800
              Role of Samuel             6   Days     3                 100          600     1,800
              Role of David              6   Days     2.75              100          600     1,650
              Role of Megan              6   Days     2.75              100          600     1,650
              Role of Frankie            6   Days     2.75              100          600     1,650
              Role of Andrew             6   Days     1.5               100          600       900
              Role of Rachael            6   Days     3                 100          600     1,800
              Role of Dawn               6   Days     1.25              100          600       750
              Role of Carter             6   Days     1                 100          600       600
              Role of Maddissin          6   Days     3                 100          600     1,800
                                                               Total for 01-00                       23,400

02-00 Travel & Living- Cast
02-01 Airfares
               Role of Jennifer          1 Fare            4             300         300     1,200
               Role of Amber             1 Fare            4             300         300     1,200
               Role of Nicole            1 Fare            2             300         300       600




                                                           Page 2
02-02 Hotels
               Role of Sandra      20   Nights   1            125      2,500   2,500
               Role of Jennifer    20   Nights   2            125      2,500   5,000
               Role of Amber       20   Nights   2            125      2,500   5,000
               Role of Nicole      20   Nights   1            125      2,500   2,500
               Role of Andrea      20   Nights   1            125      2,500   2,500
               Role of Samuel      20   Nights   1            125      2,500   2,500
               Role of David       20   Nights   1            125      2,500   2,500
               Role of Megan       20   Nights   1            125      2,500   2,500
               Role of Frankie     20   Nights   1            125      2,500   2,500
               Role of Andrew      11   Nights   1            125      1,375   1,375
               Role of Rachael     20   Nights   1            125      2,500   2,500
               Role of Dawn        11   Nights   2            125      1,375   2,750
               Role of Carter       7   Nights   2            125        875   1,750
               Role of Maddissin   20   Nights   2            125      2,500   5,000
                                                     Total for 02-00                   43,875

   BELOW-THE-LINE

04-00 Production Design
04-01 Purchases/Rentals             1 Allow      1          5,000      5,000   5,000
                                                     Total for 04-00                    5,000

05-00 Set Operations
05-01 Craft Service
        Purchases                  20 Days       1            50       1,000   1,000
        Rentals                     1 Allow      1           500         500     500
05-02 Grip Rentals
              Package               1 Month      1          5,000      5,000   5,000
                                                     Total for 05-00                    6,500

06-00 Set Dressing
06-01 Expendables                   1 Allow      1          1,500      1,500   1,500
06-02 Purchases                     1 Allow      1          5,000      5,000   5,000
06-03 Rentals                       1 Allow      1          3,500      3,500   3,500
                                                     Total for 06-00                   10,000




                                                 Page 3
07-00 Property
07-01 Rentals                          1 Allow    1          2,500      2,500    2,500
07-02 Loss & Damage                    1 Allow    1          1,500      1,500    1,500
                                                      Total for 07-00                     4,000

08-00 Wardrobe
08-01 Expendables                      1 Allow    1            500        500      500
08-02 Purchases                        1 Allow    1          3,000      3,000    3,000
                                                      Total for 08-00                     3,500

10-00 Electrical
10-01 Rentals
              Addl. Equip.             1 Allow    1          2,500      2,500    2,500
10-02 Lights                           1 Allow    1          2,500      2,500    2,500
                                                      Total for 10-00                     5,000

11-00 Camera
11-05 Compact Prime Rental             1 Allow    1          3,500      3,500    3,500
                                                      Total for 11-00                     3,500

12-00 Sound
12-01 Expendables (Batteries, etc.)    1 Allow    1           500         500      500
12-02 Sound Package                    4 Weeks    1           500       2,000    2,000
12-03 Boom Operator
             Shoot                    20 Days     1           100       2,000    2,000
12-04 Audio Mixer
             Shoot                    20 Days     1            150      3,000    3,000
                                                      Total for 12-00                     7,500

13-00 Travel & Living - Crew
19-01 Hotels                          23 Nights   5            125      2,875   12,938
                                                      Total for 12-00                    12,938




                                                  Page 4
14-00 Location Expenses
14-01 First Aid                       3   Weeks   1            500     1,500      1,500
14-02 Location Fees                   4   Weeks   1          3,000    12,000     12,000
14-04 Permits                         1   Allow   1          1,500     1,500      1,500
14-05 Parking                         1   Allow   1          1,000     1,000      1,000
                                                      Total for 14-00                       16,000

17-00 Insurance
(Allow 3% of Below-The Line)          1 Allow     1       140,000       3,500     3,500
17-01 Producers Entertainment Pckg.
  Negative                                                                  0         0
  Faulty Stock                                                              0         0
  Equipment                                                                 0         0
  Props/Sets                                                                0         0
  Extra Expense                                                             0         0
  3rd Party Property Damage                                                 0         0
  Office Contents                                                           0         0
17-02 General Liability                                                     0         0
17-03 Hired Auto                                                            0         0
17-04 Cast Insurance                                                        0         0
17-05 Workers Compensation                                                  0         0
17-06 Errors & Omissions                                                    0         0
                                                      Total for 17-00                        3,500


             GRAND TOTAL                                                                  $144,713

Total Above-The-Line                                                                        67,275
Total Below-The-Line                                                                        77,438
Total Above and Below-the-Line                                                             144,713

                                                      Check budget totals       144,713    144,713




                                                  Page 5
FS100                 4800
DLSR Cinema Bundle    2100
Lights               10000
Dolly




Tokina




Boom Mics            2000
Boom Pole             300
Zoom H4n              300
788T                 6500


                     26000

								
To top