The Right Methode Updated Budget

Download as pdf or txt
Download as pdf or txt
You are on page 1of 19

FILM TITLE: THE RIGHT METHOD

Writer: Sara

Acct# Category Description Page Total


1100 WRITING & Development 1 13,611
1200 PRODUCER 1 94,570
1300 DIRECTOR 2 103,005
1400 TALENT 2 63,190
1700 TRAVEL & LIVING 4 130,978
PRE-PRODUCTION 405,354
2000 PRODUCTION STAFF 6 33,215
2100 ART DEPARTMENT 7 7,180
2400 PROPS 8 7,955
2700 LIGHTING 9 30,610
2800 CAMERA 10 184,775
2900 SOUND 12 13,830
3100 WARDROBE 13 8,900
3200 MAKEUP & HAIR 13 37,000
3600 LOCATIONS 14 28,000
3700 FILM & LAB 14 8,000
PRODUCTION 359,465
6100 EDITORIAL 15 114,778
6300 MUSIC 16 0
6900 MASTERING + ARCHIVING 16 2,019
POST PRODUCTION 116,797
Total Below-The-Line Post 0
Contingency : 10.0% 91,444
Total Below-The-Line 405,354
Total Above and Below-The-Line 476,262
Total Fringes 881,616
Grand Total 32,824
Untitled Applied Credit 1,005,884
Page 1

Acct# Description Amt Units X Rate Sub T Total


1100 WRITING & Development
1101 WRITERS

Writer X2
1 Flat 2 4,605.5 9,211

Total 9,211
1105 RESEARCH + INTERVIEWS

Research + Interviews 1 Allow 1 3,500 3,500

Total 3,500
1108 STORYBOARDS

1 Allow 1 900 900

Total 900
Account Total for 1100 13,611

1200 PRODUCER
1202 PRODUCERS

producer #1
pre
shoot 1 Allow 1 8,945 8,945
post

Executer producer
pre 1 7 Days 1 5,000 85,000
shoot
wrap
Total 93,945
1240 RENTALS

Rental Box 1 7 Days 1 35 595

Total 595
1245 MEDICAL EXAMS

M-E
1 Flat 1 30 30

The Entertainment Partners Services Group, EP Budgeting


Page 2

Continuation of Account 1245


Acct# Description Amt Units X Rate Sub T Total
Total 30
Account Total for 1200 94,570

1300 DIRECTOR
1301 DIRECTOR

Director
pre 3 Days 1 4,000 12,000
shoot 1 7 Days 1 4,000 68,000
pro 5 Days 1 4,000 20,000

Total 100,000
1307 ASSISTANT/SECRETARY

Asst. Director
shoot 1 7 Days 1 140 2,380

Total 2,380
1340 RENTALS

Rental Box 1 7 Days 1 35 595

Total 595
1345 MEDICAL EXAMS

M-A
1 Flat 1 30 30

Total 30
Account Total for 1300 103,005

1400 TALENT
1401 PRINCIPAL CAST

Child
reh 1 Day 1 111 111
shoot 1 7 Days 1 211 3,587

Adult
reh 1 Day 1 111 111

The Entertainment Partners Services Group, EP Budgeting


Page 3

Continuation of Account 1401


Acct# Description Amt Units X Rate Sub T Total
shoot 1 7 Days 1 211 3,587

Family (of 3)
reh 1 Day 3 111 333
shoot 1 7 Days 3 2 1 1 10,761

Family (of 4)
reh 1 Day 4 111 444
shoot 1 7 Days 4 2 1 1 14,348

Client
reh 1 Day 1 111 111
shoot 1 7 Days 1 211 3,587

Total 36,980
1425 ACTING/DIALOG COACH

Dialogue Coach
reh 3 Days 1 150 450
shoot 1 7 Days 1 200 3,400

Total 3,850
1430 CASTING DIRECTOR

Casting Director
Casting Days 5 Days 1 3,500 17,500

Total 17,500
1431 CASTING ASSISTANT

Asst. Casting
Casting Days 1 0 Days 1 95 950

Total 950
1432 CASTING EXPENSES

Casting Expense 1 Allow 1 2,500 2,500

The Entertainment Partners Services Group, EP Budgeting


Page 4

Continuation of Account 1432


Acct# Description Amt Units X Rate Sub T Total
Total 2,500
1445 MEDICAL EXAMS

M-E 1 Allow 4 7 30 1,410

Total 1,410
Account Total for 1400 63,190

1700 TRAVEL & LIVING


1701 TRAVEL FARES - WRITER

Writer's Travels
1 Allow 1 559 559

Total 559
1702 TRAVEL FARES - PRODUCER

Producer's Travels
1 Allow 1 559 559

Total 559
1703 TRAVEL FARES - DIRECTOR

Director's Travels
1 Allow 1 559 559

Total 559
1704 TRAVEL FARES - TALENT

Talent's Travels
1 Allow 1 0 559 5,590

Total 5,590
1711 LIVING EXPENSES - WRITER

Writer's Living
1 Allow 2 175 350

Total 350
1712 LIVING EXPENSES - PRODUCER

Producer's Living

The Entertainment Partners Services Group, EP Budgeting


Page 5

Continuation of Account 1712


Acct# Description Amt Units X Rate Sub T Total
1 7 Days 15 1 7 5 44,625

Total 44,625
1713 LIVING EXPENSES - DIRECTOR

Director's Living
1 7 Days 3 175 8,925

Total 8,925
1714 LIVING EXPENSES - TALENT

Talent's Travel
1 7 Days 23 1 7 5 68,425

Total 68,425
1735 RENTAL CARS/LIMOS/TAXIS

Rental Cars
1 Allow 1 4 99 1,386

Total 1,386
Account Total for 1700 130,978

PRE-PRODUCTION 405,354

The Entertainment Partners Services Group, EP Budgeting


Page 6

Acct# Description Amt Units X Rate Sub T Total


2000 PRODUCTION STAFF
2001 PRODUCTION MANAGER

Production Manager
prep 1 Day 1 100 100
shoot 1 7 Days 1 350 5,950
wrap 1 Day 1 100 100

Total 6,150
2002 PRODUCTION SUPERVISOR

Supervisor
prep 1 Day 1 75 75
shoot 1 7 Days 1 190 3,230
wrap 1 Day 1 75 75

Total 3,380
2003 1ST ASST DIRECTOR

1st Asst. Director


prep 1 Week 1 525 525
shoot 1 7 Days 1 190 3,230
wrap 1 Day 1 75 75

Total 3,830
2005 SCRIPT SUPERVISOR

Script Supervisor
prep 2 1 150 300
shoot 1 7 Days 1 150 2,550
wrap 1 Day 1 150 150

Total 3,000
2006 LOCATION MANAGER

Location Manager
prep
shoot 1 7 Days 1 100 1,700
wrap

Total 1,700
2009 PRODUCTION ACCOUNTANT & ASSISTANTS

The Entertainment Partners Services Group, EP Budgeting


Page 7

Continuation of Account 2009


Acct# Description Amt Units X Rate Sub T Total
Production Accountant
prep 1 Week 1 1,000 1,000
shoot 1 7 Days 1 200 3,400
wrap 2 Weeks 1 1,000 2,000

Total 6,400
2010 PRODUCTION ASSOCIATES - SET

Production Associates - Set


prep
shoot 1 7 Days 1 100 1,700
wrap
Total 1,700
2012 KEY PA

Key PA
prep
shoot 1 7 Days 1 100 1,700
wrap

Total 1,700
2045 CAR/BOX RENTALS

box Rentals
1 7 Days 3 35 1,785

Car Rentals
1 7 Days 7 30 3,570
Total 5,355
Account Total for 2000 33,215

2100 ART DEPARTMENT


2101 PRODUCTION DESIGNER

Production Designer
prep 1 0 Days 1 75 750
shoot 1 7 Days 1 150 2,550
wrap 1 Day 1 75 75

Total 3,375
2102 ART DIRECTORS

Art Director

The Entertainment Partners Services Group, EP Budgeting


Page 8

Continuation of Account 2102


Acct# Description Amt Units X Rate Sub T Total
prep 1 Day 1 75 75
shoot 1 7 Days 1 150 2,550
wrap 1 Day 1 75 75

Total 2,700
2145 CAR/BOX RENTALS

Box REntals
1 7 Days 1 35 595

Car Rentals
1 7 Days 1 30 510

Total 1,105
Account Total for 2100 7,180

2400 PROPS
2401 PROPMASTER

Prop Master
prep 1 0 Days 1 150 1,500
shoot 1 7 Days 1 0 0
wrap 1 Day 1 150 150

Total 1,650
2403 PROP LABOR

Prop Labor
prep
shoot 1 7 Days 4 25 1,700
wrap

Total 1,700
2440 RENTALS

Rentals
1 Allow 1 3,500 3,500

Total 3,500
2445 CAR/BOX RENTALS

Car Rentals
1 7 Days 1 30 510

The Entertainment Partners Services Group, EP Budgeting


Page 9

Continuation of Account 2445


Acct# Description Amt Units X Rate Sub T Total

box rentals
1 7 Days 1 35 595

Total 1,105
Account Total for 2400 7,955

2700 LIGHTING
2701 GAFFER

Gaffer
prep 1 Day 1 1,000 1,000
shoot 1 7 Days 1 1,000 17,000
wrap 1 Day 1 1,000 1,000

Total 19,000
2702 BEST BOY

Best Boy
prep
shoot 1 7 Days 1 75 1,275
wrap
Total 1,275
2703 LIGHTING TECHNICIANS

Lighting Technician
prep 1 Day 1 25 25
shoot 1 7 Days 1 45 765
wrap 1 Day 1 25 25

Total 815
2705 ADD'L LIGHTING LABOR

Labor
prep
shoot 1 7 Days 3 25 1,275
wrap

Total 1,275
2708 GENERATOR OPERATOR

Generator Operator
prep

The Entertainment Partners Services Group, EP Budgeting


Page 10

Continuation of Account 2708


Acct# Description Amt Units X Rate Sub T Total
shoot 1 7 Days 1 25 425
wrap

Total 425
2740 RENTALS

Lights Rental
1 7 Days 1 350 5,950

Generator Rental
1 7 Days 1 75 1,275

Total 7,225
2745 BOX RENTALS

Box Rental
1 7 Days 1 35 595

Total 595
Account Total for 2700 30,610

2800 CAMERA
2801 DIRECTOR OF PHOTOGRAPHY

DOP
prep 3 Weeks 1 1,500 4,500
shoot 1 7 Days 1 1,500 25,500
wrap 5 Days 1 1,500 7,500

Total 37,500
2802 CAMERA OPERATOR

Camera Operator #1
prep 1 Day 1 250 250
shoot 1 7 Days 1 250 4,250
wrap 1 Day 1 250 250

Camera Operator #2
prep 1 Day 1 250 250
shoot 1 7 Days 1 250 4,250
wrap 1 Day 1 250 250

The Entertainment Partners Services Group, EP Budgeting


Page 11

Continuation of Account 2802


Acct# Description Amt Units X Rate Sub T Total
Total 9,500
2803 1ST ASSISTANT CAMERA

1st Asst. Camera


prep 1 Day 1 700 700
shoot 1 7 Days 1 7 0 0 11,900
wrap 1 Day 1 700 700

Total 13,300
2804 2ND ASSISTANT CAMERA

2nd Asst. Camera


prep
shoot 1 7 Days 1 390 6,630
wrap

Total 6,630
2805 LABOR GRIP

Laber Grip 3 guy


shoot 1 7 Days 1 500 8,500

Total 8,500
2810 STILL PHOTOGRAPHER

Still Photographer
shoot 2 Days 1 1,800 3,600

Total 3,600
2820 B-ROLL & AERIAL PHOTOGRAPHER

Photographer
Shoot 1 8 Days 1 4,000 72,000

Total 72,000
2840 RENTALS

SONY Venice
BrainBoxCameras.com 1 7 Days 2 9 7 5 33,150

Total 33,150
2845 BOX RENTALS

The Entertainment Partners Services Group, EP Budgeting


Page 12

Continuation of Account 2845


Acct# Description Amt Units X Rate Sub T Total
Box Rentals
1 7 Days 1 35 595

Total 595
Account Total for 2800 184,775

2900 SOUND
2901 MIXER

Mixer
prep 1 Day 1 75 75
shoot 1 7 Days 1 150 2,550
wrap 1 Day 1 75 75

Total 2,700
2902 BOOM OPERATOR

Boom Operator
prep
shoot 1 7 Days 1 55 935
wrap

Total 935
2912 PLAYBACK TRANSFERS

Playback Transfers
1 Allow 1 420 420

Total 420
2940 RENTALS

Sound Equipment
1 7 Days 1 540 9,180

Total 9,180
2945 BOX RENTALS

Box Rental
1 7 Days 1 35 595

Total 595
Account Total for 2900 13,830

The Entertainment Partners Services Group, EP Budgeting


Page 13

Acct# Description Amt Units X Rate Sub T Total

3100 WARDROBE
3101 DESIGNER

Custume Designer
prep 1 Week 1 1,000 1,000
shoot 1 7 Days 1 200 3,400
wrap 1 Day 1 200 200

Total 4,600
3102 ASSISTANT DESIGNER

Asst. Costume Designer


prep 1 Week 1 750 750
shoot 1 7 Days 1 150 2,550
wrap 1 Day 1 150 150

Total 3,450
3106 WARDROBE LABOR

Labor
1 7 Days 2 25 850

Total 850
Account Total for 3100 8,900

3200 MAKEUP & HAIR


3201 HMUA ARTIST

Key Makeup Artist


prep 8 Days 1 9 5 0 7,600
shoot 1 7 Days 1 9 5 0 16,150
wrap
Total 23,750
3202 ASSISTANT HMUA ARTISTS

Asst. Makeup Hair Artist


1 7 Days 1 7 5 0 12,750

Total 12,750
3220 MAKEUP SUPPLIES

The Entertainment Partners Services Group, EP Budgeting


Page 14

Continuation of Account 3220


Acct# Description Amt Units X Rate Sub T Total
MAKEUP Supplies
1 Allow 1 500 500

Total 500
Account Total for 3200 37,000

3600 LOCATIONS
3601 SCOUNTING EXPENSES

Location scouting 2-days, 2-team members (flight, hotel... 1 Allow 2 4,500 9,000

Total 9,000
3602 SITE FEES

site fees
1 Allow 1 500 500

Total 500
3616 CATERING/MEALS

Craft Services
1 7 Days 1 1,000 17,000

Total 17,000
3640 RENTALS

Location Rentals
1 Allow 1 1,500 1,500

Total 1,500
Account Total for 3600 28,000

3700 FILM & LAB


3701 STOCK & LABORATORY

SanDisk Professional – 32TB 1 Allow 1 8,000 8,000

Total 8,000
Account Total for 3700 8,000

PRODUCTION 359,465

The Entertainment Partners Services Group, EP Budgeting


Page 15

Acct# Description Amt Units X Rate Sub T Total


6100 EDITORIAL
6102 POST PRODUCTION SUPERVISOR

Post Production Supervisor


Editing 3 0 Days 1 150 4,500

Total 4,500
6103 EDITOR

Editor #1
editing 3 0 Days 1 120 3,600

Editor #2
Editing 3 0 Days 1 120 3,600

Total 7,200
6105 COLOR GRADING ARTISTS OVERALL

Total Videos Color Grading Videos


1 Allow 9 10,592 95,328

Total 95,328
6113 ADR EDITORS

ADR Editors
editing 1 0 Days 1 150 1,500

Total 1,500
6114 FOLEY EDITORS

Foley Editor
editing 1 0 Days 1 250 2,500

Total 2,500
6120 MUSIC EDITORS

Music Editor
editing 1 0 Days 1 105 1,050

Total 1,050
6135 PURCHASES

1 Allow 1 1,200 1,200

The Entertainment Partners Services Group, EP Budgeting


Page 16

Continuation of Account 6135


Acct# Description Amt Units X Rate Sub T Total

Total 1,200
6140 RENTALS

1 Allow 1 1,500 1,500

Total 1,500
Account Total for 6100 114,778

6300 MUSIC
6301 MUSIC RIGHTS

Royality Free
License

Total 0
6303 COMPOSER

Composer
3 Days 1 0

Total 0
Account Total for 6300 0

6900 MASTERING + ARCHIVING


6901 MINI PR PACKAGES CAMPAIGN

1 Allow 1 2,019 2,019

Total 2,019
Account Total for 6900 2,019

POST PRODUCTION 116,797

The Entertainment Partners Services Group, EP Budgeting


Page 17

Acct# Description Amt Units X Rate Sub T Total


Total Below-The-Line Post 0

The Entertainment Partners Services Group, EP Budgeting


Page 18

Acct# Description Amt Units X Rate Sub T Total


Contingency : 10.0% 91,444
Total Below-The-Line 405,354
Total Above and Below-The-Line 476,262
Total Fringes 881,616
Grand Total 32,824
Untitled Applied Credit 1,005,884

The Entertainment Partners Services Group, EP Budgeting

You might also like