breakdown. how to schedule & budget your feature film.
Short Description
When you prepare a film - any film - for production, you need a professional breakdown. The science to a breakdown is re...
Description
breakdown. how to properly break your film down for production.
www.buffalo8.com
CAST MEMBERS 1.NORA WEAVER 2. JESSE 3.JUNIOR 5.ERIC 4. GERTIE 6. PETER 7.ELVIS TANNER 8.SAM BIRDWOOD
9.JUDI 10.LIZ 11.MILDRED 12.DR.FROST 14.SARAH SULLIVAN 13.WOMAN 16.MODEL 17.SMALL MAN
18.OLDER WOMAN 15.LEROY WHITE 21.P.A. 20.SECRETARY 19.YOUNGER WOMAN
--- BIRDWOOD PRODUCTIONS --Sheet #: 16
2/8 pgs Sheet #: 17
1/8 pgs Sheet #: 18
2/8 pgs Sheet #: 19
2/8 pgs Sheet #: 20
2/8 pgs Sheet #: 21
3/8 pgs Sheet #: 47
5/8 pgs Sheet #: 11
7/8 pgs Sheet #: 22
4/8 pgs
Scenes:
INT
BIRDWOOD PROD - NORA'S CUBICLE
15
Day
NORA SITS DOWN AT HER DESK.
Scenes:
INT
BIRDWOOD PROD - NORA'S CUBICLE
16
Day
NORA BROWSES THE WEB.
Scenes:
INT
BIRDWOOD PROD - NORA'S CUBICLE
17
Day
NORA TALKS ON THE PHONE.
Scenes:
INT
BIRDWOOD PROD - NORA'S CUBICLE
18
Day
NORA CONTINUES CHATTING ON THE PHONE.
Scenes:
1
Est. Time
1
Est. Time
1
Est. Time
1
Est. Time
1
Est. Time
1
Est. Time
INT
BIRDWOOD PROD - NORA'S CUBICLE
19
Day
NORA CONTINUES CHATTING ON THE PHONE.
Scenes:
INT
BIRDWOOD PROD - NORA'S CUBICLE
20
Day
NORA BROWSES HER EMAIL AND STUMBLES UPON SOMETHING.
Scenes:
INT
BIRDWOOD PROD - JUDI'S CUBICLE
46
Day
JUDI CHATS WITH NORA ON THE PHONE.
Scenes:
INT
BIRDWOOD PROD - SAM'S OFFICE
10
Day
SAM BIRDWOOD TALKS TO THE CAMERA IN HIS OFFICE.
Scenes:
INT
BIRDWOOD PROD - SAM'S OFFICE
Day
NORA APPROACHES SAMS OFFICE.
21
9
Est. Time
8
Est. Time
1, 8
Est. Time
End of Shooting Day 1 -- Monday, March 4, 2013 -- 3 4/8 Pages -- Time Estimate: 0:00 Sheet #: 128 Scenes:
1 2/8 pgs
127
Sheet #: 130 Scenes:
INT
BIRDWOOD PROD - CONFERENCE ROOM
Day
SAM PITCHES THE SHOW TO HIS CREW.
8, 9, 10
Est. Time
1, 8, 9, 10
Est. Time
1, 9, 10, 13
Est. Time
INT
BIRDWOOD PROD - CONFERENCE ROOM
1 4/8 pgs
129
Day
NORA ATTACKS SAM BIRDWOOD.
Sheet #: 12
Scenes:
INT
BIRDWOOD PROD - BULLPEN
2 1/8 pgs
11
Day
NORA TALKS WITH JUDI ABOUT BECOMING A PRODUCER.
End of Shooting Day 2 -- Tuesday, March 5, 2013 -- 4 7/8 Pages -- Time Estimate: 0:00 Sheet #: 14
Scenes:
INT
BIRDWOOD PROD - CONFERENCE ROOM
5 3/8 pgs
13
Day
SAM IS HARSH ON HIS STAFF AT THE MORNING MEETING.
1, 2, 5, 6, 8, 9, 10, 20, 21
Est. Time
End of Shooting Day 3 -- Wednesday, March 6, 2013 -- 5 3/8 Pages -- Time Estimate: 0:00 Sheet #: 129 Scenes:
1/8 pgs Sheet #: 13
3/8 pgs Sheet #: 2
3/8 pgs Sheet #: 3
1/8 pgs Sheet #: 7
2/8 pgs
1
Est. Time
1, 8, 9
Est. Time
INT
BIRDWOOD PROD - HALLWAY
128
Day
NORA LIMPS IN TO THE CONFERENCE ROOM.
Scenes:
INT
BIRDWOOD PROD. - HALLWAY
12
Day
THE WORKERS FILE IN TO THE CONFERENCE ROOM.
Scenes:
8
Est. Time
18
Est. Time
INT
BIRDWOOD SOUND STAGE - BITCH SLAP
1
Day
SAM BIRDWOOD TURNS TO THE CAMERA.
Scenes:
INT
BIRDWOOD SOUND STAGE
2
Day
OLDER WOMAN RESPONDS TO THE ANNOUNCER.
Scenes:
INT
BIRDWOOD SOUND STAGE - PAG & PATS
6
Day
MODEL SPEAKS IN THE STUDIO.
16
Est. Time
Sheet #: 8
Scenes:
INT
BIRDWOOD SOUND STAGE - PAG & PATS
7
Day
THE MODEL STANDS IN FRONT OF THE AMERICAN FLAG WITH A GUN.
Scenes:
INT
BIRDWOOD SOUND STAGE - MY FAV. PIE
8
Day
WOMAN TALKS ABOUT PIE.
Scenes:
INT
COOKING SHOW SET - MY FAV. PIE
9
Day
WOMAN EATS PIE.
Sheet #: 15
Scenes:
EXT
BIRDWOOD PROD - BY DUMPSTER
1 4/8 pgs
14
Day
JUDI COMFORTS NORA.
Sheet #: 1
Scenes:
INT/EXTSIZZLE REEL FOR SAM BIRDWOOD PRODUCTIONS
1
Day
2/8 pgs Sheet #: 9
2/8 pgs Sheet #: 10
2/8 pgs
2/8 pgs
16
Est. Time
13
Est. Time
13
Est. Time
1, 9
Est. Time Est. Time
SIZZLE REEL FOOTAGE
End of Shooting Day 4 -- Thursday, March 7, 2013 -- 3 6/8 Pages -- Time Estimate: 0:00
--- TANNER HOUSE --Sheet #: 33
Scenes:
INT
TANNER HOUSE - FOYER
32
Day
NORA ENTERS IN TO THE HOUSE.
Scenes:
INT
TANNER HOUSE - LIVING ROOM
33
Day
GERTIE TALKS WITH NORA IN THE LIVING ROOM.
Sheet #: 61
Scenes:
INT
TANNER HOUSE - LIVING ROOM - CAMERA POV3, 4
1 3/8 pgs
60
Day
GERTIE CONTINUES HER INTERVIEW.
Sheet #: 79
Scenes:
INT
TANNER HOUSE - LIVING ROOM - CAMCORDER5POV
78
Day
THE CAMERA PANS THROUGHOUT THE HOUSE.
Scenes:
INT
TANNER HOUSE - LIVING ROOM - CAMCORDER POV
80
Day
ERIC PLAYS WITH THE JARRED FETUS.
Scenes:
INT
TANNER HOUSE - LIVING ROOM - CAMCORDER5POV
Day
ERIC CONTINUES TO FOOL AROUND THE FETUS.
2/8 pgs Sheet #: 34
3 pgs
3/8 pgs Sheet #: 81
1/8 pgs Sheet #: 83
3/8 pgs
82
1
Est. Time
1, 2, 4, 5, 6, 7
Est. Time Est. Time Est. Time Est. Time Est. Time
End of Shooting Day 5 -- Friday, March 8, 2013 -- 5 4/8 Pages -- Time Estimate: 0:00 Sheet #: 37
Scenes:
INT
TANNER HOUSE - LIVING ROOM
3 5/8 pgs
36
Day
THE GROUP FILM THEIR FIRST BITS OF FOOTAGE.
Sheet #: 60
Scenes:
INT
TANNER HOUSE - LIVING ROOM
59
Day
JUNIOR LICKS NORA.
Scenes:
INT
TANNER HOUSE - LIVING ROOM
Day
NORA BUMPS IN TO ELVIS.
3/8 pgs Sheet #: 87
6/8 pgs
86
1, 2, 3, 4, 5, 6, 7
Est. Time
1, 2, 4, 5, 6, 7
Est. Time
1, 2, 5, 6, 7
Est. Time
End of Shooting Day 6 -- Saturday, March 9, 2013 -- 4 6/8 Pages -- Time Estimate: 0:00 Sheet #: 96
3/8 pgs Sheet #: 99
1/8 pgs
Scenes:
INT
TANNER HOUSE - LIVING ROOM
95
Night
NORA RUNS OUTSIDE.
Scenes:
INT
TANNER HOUSE - LIVING ROOM
Night
ERIC WALKS UPSTAIRS.
INT
TANNER HOUSE - LIVING ROOM
Night
ELVIS GETS SHOT, GERTIE SHOOTS JESSE AND CHASES NORA.
98
Sheet #: 106 Scenes:
2 6/8 pgs
105
1, 2
Est. Time
5
Est. Time
1, 2, 3, 4, 7
Est. Time
End of Shooting Day 7 -- Monday, March 11, 2013 -- 3 2/8 Pages -- Time Estimate: 0:00
Sheet #: 88
5/8 pgs Sheet #: 89
7/8 pgs Sheet #: 70
3/8 pgs Sheet #: 90
1/8 pgs Sheet #: 91
2/8 pgs Sheet #: 92
2/8 pgs Sheet #: 93
2/8 pgs Sheet #: 94
3/8 pgs
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM
87
Day
GERTIE SITS IN JR'S ROOM AS HE IS GROWING MORE ILL.
Scenes:
INT
3, 4 TANNER HOUSE - JR'S BEDROOM - CAMERA POV
88
Day
GERTIE IS INTERVIEWED ABOUT JR'S ILLNESS.
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM
69
Night
JUNIOR LAYS IN BED IN PAIN.
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM
89
Night
JR SWEATS IN BED SHIVERING.
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM
90
Night
GERTIE TRIES TO CALM JUNIOR DOWN.
Scenes:
1 3/8 pgs
3, 4
Est. Time
3, 4
Est. Time
3, 4
Est. Time
1, 2, 3, 4
Est. Time
1, 2, 3, 4
Est. Time
TANNER HOUSE - JR'S BEDROOM
Night
GERTIE GIVES JUNIOR WATER.
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM - HALL
92
Night
JESSE FILMS THE SCENE IN THE BEDROOM.
Scenes:
INT
TANNER HOUSE - JR'S BEDROOM
93
Night
NORA WATCHES THE SCENE UNFOLD AND IS UPSET.
INT
TANNER HOUSE - JR'S BEDROOM
Night
JUNIOR TEARS AT ERICS JUGULAR.
INT
TANNER HOUSE - JR'S BEDROOM
Night
ERIC DIES ON THE BEDROOM FLOOR.
Sheet #: 102 Scenes: 101
Est. Time Est. Time
INT
99
Est. Time
1, 2, 3, 4
91
Sheet #: 100 Scenes:
7/8 pgs
1, 3, 4
3, 5
Est. Time
1, 2, 3, 4, 5, 7
Est. Time
End of Shooting Day 8 -- Tuesday, March 12, 2013 -- 5 3/8 Pages -- Time Estimate: 0:00 Sheet #: 36
Scenes:
EXT
TANNER HOUSE - NEARBY WOODS 1
1 5/8 pgs
35
Day
THE ARMADILLO ATTACKS JESSE AND NORA.
Sheet #: 56
Scenes:
5/8 pgs Sheet #: 57
2/8 pgs Sheet #: 63
1/8 pgs Sheet #: 64
2/8 pgs Sheet #: 65
2/8 pgs Sheet #: 66
3/8 pgs Sheet #: 67
5/8 pgs
1, 2
EXT
3, 4 TANNER HOUSE - NEARBY WOODS 2 - CAMERA1,POV
55
Day
GERTIE SHOWS NORA THE GRAVE.
Scenes:
EXT
TANNER HOUSE - NEARBY WOODS 2.5
56
Day
JUNIOR ROLLS IN MUD.
Scenes:
EXT
TANNER HOUSE - NEARBY WOODS 3
62
EveningJUNIOR CHASES THE ARMADILLO.
Scenes:
EXT
63
EveningELVIS RUNS OUT OF THE HOUSE WITH A SHOTGUN.
Scenes:
EXT
64
EveningJUNIOR SEARCHES FOR THE ARMADILLO.
Scenes:
EXT
65
EveningTHE GROUP CHASE AFTER JUNIOR.
Scenes:
EXT
66
EveningTHE ARMADILLO BITES JUNIOR.
TANNER HOUSE - FRONT YARD
TANNER HOUSE - NEARBY WOODS 4
TANNER HOUSE - NEARBY WOODS 5
TANNER HOUSE - NEARBY WOODS 4
Est. Time Est. Time
3, 4
Est. Time
3
Est. Time
1, 2, 5, 6, 7
Est. Time
3
Est. Time
1, 2, 3, 5, 6, 7
Est. Time
1, 3
Est. Time
End of Shooting Day 9 -- Wednesday, March 13, 2013 -- 4 1/8 Pages -- Time Estimate: 0:00 Sheet #: 68
3/8 pgs Sheet #: 69
7/8 pgs
Scenes:
EXT
67
EveningELVIS RUNS OFF IN THE DIRECTION OF THE SCREAM.
Scenes:
EXT
68
EveningTHE ARMADILLO IS SHOT AND EXPLODES.
TANNER HOUSE - NEARBY WOODS 5
TANNER HOUSE - NEARBY WOODS 4
1, 2, 5, 6, 7
1, 2, 3, 4, 5, 6, 7
Est. Time Est. Time
Sheet #: 117 Scenes:
2/8 pgs
116
Sheet #: 120 Scenes:
2/8 pgs
119
Sheet #: 121 Scenes:
1/8 pgs
120
Sheet #: 122 Scenes:
1/8 pgs
121
Sheet #: 123 Scenes:
1/8 pgs
122
Sheet #: 124 Scenes:
1 2/8 pgs
123
1
Est. Time
1
Est. Time
3
Est. Time
1
Est. Time
3
Est. Time
1, 3
Est. Time
EXT
TANNER HOUSE - NEARBY WOODS 6
Night
NORA DASHES THROUGH THE WOODS.
EXT
TANNER HOUSE - NEARBY WOODS 7
Night
NORA RACES THROUGH THE WOODS.
EXT
TANNER HOUSE - NEARBY WOODS 8
Night
JUNIOR RACES AFTER NORA.
EXT
TANNER HOUSE - NEARBY WOODS 7
Night
NORA RUNS THROUGH BRAMBLE.
EXT
TANNER HOUSE - NEARBY WOODS 8
Night
JUNIOR RACES TOWARDS NORA.
EXT
TANNER HOUSE - NEARBY WOODS 9
Night
NORA CONTINUES TO RUN FROM JUNIOR AFTER HITTING HIM WITH A ROCK.
End of Shooting Day 10 -- Thursday, March 14, 2013 -- 3 3/8 Pages -- Time Estimate: 0:00 Sheet #: 32
Scenes:
EXT
TANNER HOUSE - FRONT/INSIDE SUV
2 2/8 pgs
31
Day
THE GROUP ARRIVES AT THE TANNER HOUSE.
Sheet #: 35
Scenes:
EXT
TANNER HOUSE - FRONT YARD
34
Day
THE CREW UNPACKS AND PREPARES FOR SOME B-ROLL.
Sheet #: 51
Scenes:
EXT
TANNER HOUSE - FRONT YARD
2 4/8 pgs
50
Day
THE CREW ARRIVE AT THE HOUSE AND ARE GREETED BY THE FAMILY ONCE AGAIN.
6/8 pgs
1, 2, 4, 5, 6, 7
1, 2, 5, 6
1, 2, 3, 4, 5, 7
Est. Time Est. Time Est. Time
End of Shooting Day 11 -- Friday, March 15, 2013 -- 5 4/8 Pages -- Time Estimate: 0:00 Sheet #: 58
5/8 pgs Sheet #: 77
1/8 pgs Sheet #: 86
3/8 pgs Sheet #: 38
4/8 pgs Sheet #: 71
2/8 pgs
Scenes:
EXT
TANNER HOUSE - FRONT YARD
57
Day
GERTIE CONTINUES HER INTERVIEW.
Scenes:
EXT
TANNER HOUSE - FRONT YARD - CAMCORDER 5POV
76
Day
ERIC OPENS THE CAMCORDER AND WALKS TOWARDS THE HOUSE.
Scenes:
EXT
TANNER HOUSE - FRONT YARD
85
Day
THE GROUP ARRIVE AT THE HOUSE.
Scenes:
EXT
TANNER HOUSE - FRONT YARD
37
EveningNORA PARTS WITH GERTIE FOR THE EVENING.
Scenes:
EXT
TANNER HOUSE - FRONT YARD
70
Night
THE CREW PILE IN TO THE CAR.
EXT
TANNER HOUSE - FRONT YARD
Night
THE GROUP HEAR ERIC YELL.
EXT
TANNER HOUSE - FRONT YARD - SUV
Night
PETER IS KILLED BY JUNIOR AND THE SUV EXPLODES.
Sheet #: 101 Scenes:
3/8 pgs
100
Sheet #: 103 Scenes:
2 5/8 pgs
3, 4
102
Est. Time Est. Time
1, 2, 5, 6
Est. Time
1, 2, 4, 5, 6
Est. Time
1, 2, 5, 6
Est. Time
1, 2, 6
Est. Time
1, 2, 3, 6, 7
Est. Time
End of Shooting Day 12 -- Saturday, March 16, 2013 -- 4 7/8 Pages -- Time Estimate: 0:00 Sheet #: 62
Scenes:
EXT
TANNER HOUSE - BACK YARD
1 4/8 pgs
61
Day
THE ARMADILLO APPROACHES THE GROUP AND IS SCARED AWAY.
Sheet #: 97
Scenes:
EXT
TANNER HOUSE - FRONT PORCH
96
Night
NORA FREAKS OUT AND RUNS OUT OF THE HOUSE.
Scenes:
EXT
TANNER HOUSE - FRONT PORCH
97
Night
NORA TELLS THE GUYS THE PLAN.
1 pgs Sheet #: 98
4/8 pgs
2, 3, 4, 5, 6, 7
1, 2, 5, 6, 7
1, 2, 5, 6
Est. Time Est. Time Est. Time
Sheet #: 105 Scenes:
1/8 pgs
104
Sheet #: 116 Scenes:
3/8 pgs
115
Sheet #: 118 Scenes:
1/8 pgs
117
EXT
TANNER HOUSE - JR STALKS OUTSIDE
Night
JUNIOR STALKS OUTSIDE AS NORA RUNS TO THE PHONE.
EXT
TANNER HOUSE - SIDE YARD
Night
JUNIOR FALLS ON TOP OF NORA.
EXT
TANNER HOUSE - SIDE YARD
Night
JUNIOR RACES AFTER NORA.
1, 3
Est. Time
1, 3
Est. Time
3
Est. Time
End of Shooting Day 13 -- Monday, March 18, 2013 -- 3 5/8 Pages -- Time Estimate: 0:00 Sheet #: 52
Scenes:
INT
TANNER HOUSE - KITCHEN
2 2/8 pgs
51
Day
GERTIE AND NORA SPEAK IN THE KITCHEN.
Sheet #: 59
Scenes:
1, 4
Est. Time
1, 3, 4
Est. Time
1, 4, 7
Est. Time
INT
TANNER HOUSE - KITCHEN
58
Day
JUNIOR EATS DOG FOOD.
Sheet #: 95
Scenes:
INT
TANNER HOUSE - KITCHEN
2 1/8 pgs
94
Night
GERTIE SAYS SHE'S GOING TO PUT JUNIOR OUT OF HIS MISERY.
4/8 pgs
End of Shooting Day 14 -- Tuesday, March 19, 2013 -- 4 7/8 Pages -- Time Estimate: 0:00 Sheet #: 110 Scenes:
6/8 pgs
109
Sheet #: 112 Scenes:
1/8 pgs
111
Sheet #: 114 Scenes:
1/8 pgs
113
Sheet #: 109 Scenes:
2/8 pgs
108
Sheet #: 113 Scenes:
1 1/8 pgs
112
Sheet #: 104 Scenes:
4/8 pgs
103
Sheet #: 107 Scenes:
1/8 pgs
106
Sheet #: 108 Scenes:
1/8 pgs
107
Sheet #: 111 Scenes:
1/8 pgs
110
Sheet #: 115 Scenes:
2/8 pgs
114
INT
TANNER HOUSE - MASTER BEDROOM
Night
GERTIE SEARCHES FOR NORA - AS NORA HIDES.
INT
TANNER HOUSE - MASTER BEDROOM
Night
NORA GRABS HER PEPPER SPRAY.
INT
TANNER HOUSE - MASTER BEDROOM
Night
NORA RUNS IN THE ROOM AND LOCKS THE DOOR.
INT
TANNER HOUSE - UPSTAIRS HALLWAY
Night
GERTIE MARCHES THROUGH THE HALLYWAY WITH AN AXE.
INT
TANNER HOUSE - UPSTAIRS HALLWAY
Night
GERTIE DIES AND JUNIOR CHASES NORA.
INT
TANNER HOUSE - LIVING ROOM
Night
NORA TELLS GERTIE TO CALL THE POLICE.
INT
TANNER HOUSE - UPSTAIRS HALLWAY
Night
NORA RUNS DOWN THE HALLWAY.
INT
TANNER HOUSE - STAIRS
Night
GERTIE MARCHES UP THE STAIRS.
INT
TANNER HOUSE - UPPER BATHROOM
Night
GERTIE WAITS BEHIND THE DOOR.
EXT
TANNER HOUSE - ROOF
Night
NORA CLIMBS ON TO THE ROOF AND FALLS.
1, 4
Est. Time
1
Est. Time
1
Est. Time
4
Est. Time
1, 3, 4
Est. Time
1, 4
Est. Time
1
Est. Time
4
Est. Time
4
Est. Time
1
Est. Time
End of Shooting Day 15 -- Wednesday, March 20, 2013 -- 3 4/8 Pages -- Time Estimate: 0:00
--- LUCKY'S CONVENIENT STORE --Sheet #: 25
Scenes:
EXT
LUCKY'S CONVENIENCE STORE
24
Day
THE GROUP ARRIVE AT THE CONVENIENCE STORE TO GET SUPPLIES.
Sheet #: 26
Scenes:
INT
LUCKY'S CONVENIENCE STORE
1 1/8 pgs
25
Day
THE GROUP BUY SNACKS AT THE CONVENIENT STORE.
3/8 pgs
1, 2, 6
1, 2, 5, 11
Est. Time Est. Time
Sheet #: 50
Scenes:
INT
LUCKY'S CONVENIENCE STORE
1 2/8 pgs
49
Day
NORA SPEAKS WITH MILDRED ABOUT THE FAMILY.
INT
LUCKY'S CONVENIENCE STORE
Night
MILDRED SHOOTS JUNIOR.
EXT
LUCKY'S CONVENIENCE STORE
Night
NORA MAKES HER WAY TO THE CONVENIENT STORE.
EXT
LUCKY'S CONVENIENCE STORE
Night
THE POLICE ARRIVE AT THE SCENE.
Sheet #: 126 Scenes:
6/8 pgs
125
Sheet #: 125 Scenes:
2/8 pgs
124
Sheet #: 127 Scenes:
pgs
126
1, 11
Est. Time
1, 3, 11
Est. Time
1
Est. Time
1, 3, 11
Est. Time
End of Shooting Day 16 -- Thursday, March 21, 2013 -- 3 6/8 Pages -- Time Estimate: 0:00
--- MOTOR LODGE --Sheet #: 28
Scenes:
INT
MOTOR LODGE - NORA'S ROOM
27
Day
NORA CHECKS IN TO HER MOTEL ROOM.
Scenes:
INT
MOTOR LODGE - NORA'S ROOM
38
Night
NORA TALKS ON THE PHONE WITH JUDI.
Sheet #: 85
Scenes:
INT
MOTOR LODGE - NORA'S ROOM
2 2/8 pgs
84
Night
MILDRED COMES AND WARNS NORA.
Sheet #: 27
Scenes:
4/8 pgs Sheet #: 39
5/8 pgs
6/8 pgs Sheet #: 29
1 pgs Sheet #: 74
6/8 pgs
1
Est. Time
1
Est. Time
1, 11
Est. Time
1, 2, 5, 6
Est. Time
1, 2
Est. Time
EXT
MOTOR LODGE - PARKING LOT
26
Day
THE GROUP ARRIVES AT THE MOTOR LODGE.
Scenes:
EXT
MOTOR LODGE - PARKING LOT
28
EveningNORA AND JESSE SHARE A SMOKE BEFORE SHE HEADS TO SLEEP.
Scenes:
EXT
73
EveningNORA TRIES TO REASON WITH SAM.
MOTOR LODGE - PARKING LOT
1
Est. Time
End of Shooting Day 17 -- Friday, March 22, 2013 -- 5 7/8 Pages -- Time Estimate: 0:00 Sheet #: 72
1/8 pgs Sheet #: 76
1/8 pgs Sheet #: 78
3/8 pgs Sheet #: 80
Scenes:
EXT
MOTOR LODGE - PARKING LOT
71
Night
NORA DIALS ON HER IPHONE.
Scenes:
EXT
MOTOR LODGE - PARKING LOT
75
Night
NORA HANGS UP THE PHONE DEFEATED.
Scenes:
INT
MOTOR LODGE - JESSE'S ROOM
77
Night
THE GUYS WATCH THE FOOTAGE.
Scenes:
1
Est. Time
1
Est. Time
2, 5, 6
Est. Time
2, 5, 6
Est. Time
2, 5, 6
Est. Time
1, 2, 5, 6
Est. Time
INT
MOTOR LODGE - JESSE'S ROOM
79
Night
THE GUYS PASS A JOINT.
Scenes:
INT
MOTOR LODGE - JESSE'S ROOM
81
Night
THE GUYS CONTINUE PASSING THE JOINT.
Sheet #: 84
Scenes:
INT
MOTOR LODGE - JESSE'S ROOM
1 6/8 pgs
83
Night
THE GROUP FINDS OUT THEIR STAYING LONGER.
1/8 pgs Sheet #: 82
2/8 pgs
End of Shooting Day 18 -- Saturday, March 23, 2013 -- 2 6/8 Pages -- Time Estimate: 0:00
--- GOVERNMENT BUILDING --Sheet #: 41
4/8 pgs
Scenes:
EXT
GOVERNMENT BUILDING - CAMERA POV
40
Day
WE MEET SARAH SULLIVAN.
14
Est. Time
Sheet #: 43
4/8 pgs Sheet #: 44
3/8 pgs Sheet #: 45
3/8 pgs Sheet #: 46
3/8 pgs
Scenes:
EXT
GOVERNMENT BUILDING - CAMERA POV
42
14
Est. Time
Day
SARAH CONTINUES HER INTERVIEW.
Scenes:
EXT
GOVERNMENT BUILDING - CAMERA POV
43
Day
FROST CONTINUES HIS INTERVIEW.
12
Est. Time
Scenes:
EXT
GOVERNMENT BUILDING - CAMERA POV
44
14
Est. Time
Day
SULLIVANS INTERVIEW CONTINUES.
Scenes:
EXT
GOVERNMENT BUILDING
45
1
Est. Time
Day
NORA CONTINUE TO PANIC AS SHE TALKS WITH JUDI.
--- PSYCHIATRIST OFFICE --Sheet #: 40
2/8 pgs Sheet #: 42
3/8 pgs Sheet #: 49
7/8 pgs
Scenes:
INT
PSYCHIATRIST OFFICE - CAMERA POV
39
Day
WE MEET DR. FROST.
Scenes:
INT
PSYCHIATRIST OFFICE - CAMERA POV
41
Day
DR. FROST CONTINUES HIS INTERVIEW.
Scenes:
INT
PSYCHIATRIST OFFICE - CAMERA POV
48
Day
FROST CONTINUES HIS INTERVIEW.
12
Est. Time
12
Est. Time
12
Est. Time
End of Shooting Day 19 -- Monday, March 25, 2013 -- 3 5/8 Pages -- Time Estimate: 0:00
--- MISC. ROADS --Sheet #: 23
Scenes:
EXT
EAST TEXAS HIGHWAY
22
Day
AN SUV SPEEDS ON THE HIGHWAY.
Sheet #: 24
Scenes:
INT
EAST TEXAS HIGHWAY - SUV
1 4/8 pgs
23
Day
THE GROUP DOCUMENT THE BEGINNING OF THEIR TRIP.
Sheet #: 55
Scenes:
1/8 pgs
7/8 pgs Sheet #: 53
2/8 pgs Sheet #: 30
1/8 pgs Sheet #: 31
2/8 pgs Sheet #: 5
2/8 pgs Sheet #: 6
1/8 pgs
EXT
SIDE OF HIGHWAY
54
Day
JUNIOR CHASES A CAR.
Scenes:
EXT
COUNTRY ROADS - FOLLOW MONTAGE
52
Day
GERTIE FOLLOWS THE WHITE SUV.
Scenes:
EXT
PRIVATE RURAL ROAD - TEXAS
29
Day
WHITE SUV DRIVES DOWN THE ROAD.
Scenes:
INT
PRIVATE RURAL ROAD - TEXAS - SUV
30
Day
JESSE AND NORA DRIVE DOWN THE ROAD.
Scenes:
EXT
STREET - DWARF RACE
4
Day
SMALL MAN RACES.
Scenes:
EXT
STREET - DWARF RACE - FINISH LINE
5
Day
SMALL MAN WINS THE RACE.
Est. Time
1, 2, 5, 6
Est. Time
1, 2, 3, 4, 5, 6
Est. Time
1, 2, 3, 4, 5, 6
Est. Time Est. Time
1, 2
Est. Time
17
Est. Time
17
Est. Time
End of Shooting Day 20 -- Tuesday, March 26, 2013 -- 3 4/8 Pages -- Time Estimate: 0:00
--- OUTDOOR CAFE --Sheet #: 73
5/8 pgs Sheet #: 75
7/8 pgs
Scenes:
EXT
72
EveningSAM BIRDWOOD TALKS TO NORA.
Scenes:
EXT
74
EveningSAM YELLS AT NORA.
OUTDOOR CAFE
OUTDOOR CAFE
8, 10
Est. Time
8, 10
Est. Time
--- LEROY'S MOBILE HOME --Sheet #: 48
Scenes:
EXT
LEROY'S MOBILE HOME - CAMERA POV
1 2/8 pgs
47
Day
NORA INTERVIEWS LEROY WHITE.
EXT
LEROY'S MOBILE HOME
Night
LEROY SHOOTS AT NORA.
Sheet #: 119 Scenes:
1 3/8 pgs
118
15
Est. Time
1, 15
Est. Time
18, 19
Est. Time
--- MISC STUDIO & LOCATION --Sheet #: 4
1/8 pgs Sheet #: 54
4/8 pgs
Scenes:
INT
COFFEE SHOP
3
Day
OLDER WOMAN BITCH SLAPS A YOUNGER WOMAN.
Scenes:
EXT
LAKE STEINHAGEN - LAKESIDE - CAMERA POV 1, 2, 3, 4, 5, 6
Day
GERTIE SHOWS THE CREW THE LAKE.
53
Est. Time
End of Shooting Day 21 -- Wednesday, March 27, 2013 -- 4 6/8 Pages -- Time Estimate: 0:00
BAG DOG BUDGET 3.0 10/30/12 21 DAY SHOOT TEXAS TAX INCENTIVE : 10% BASED ON TYPICAL RESULTS ON LOCATION : TEXAS WITH NO LOS ANGELES SHOOT BUDGET DATED : 10/30/12 SAG : MODFIED LOW BUDGET PREPARED BY : MATTHEW HELDERMAN & BUFFALO 8 PRODUCTIONS NON - IATSE NON - DGA NON - WGA NON - TEAMSTER Acct#
Category Description
Page
Total
11-00 STORY, RIGHTS & CONTINUITY
1
$11,500
12-00 PRODUCERS UNIT
1
$69,900
13-00 DIRECTION
2
$13,500
14-00 CAST
2
$109,657
15-00 ATL TRAVEL & LIVING
3
$40,400
TOTAL ABOVE THE LINE COSTS
$244,957
20-00 PRODUCTION STAFF
5
$41,815
22-00 SET DESIGN
7
$12,300
23-00 SET CONSTRUCTION
7
$0
25-00 SET OPERATION
8
$28,075
26-00 SPECIAL EFFECTS
9
$13,000
27-00 SET DRESSING
9
$7,250
28-00 PROPERTY
10
$7,875
29-00 PICTURE VEHICLES & ANIMALS
10
$4,650
30-00 WARDROBE
10
$15,900
31-00 MAKE-UP & HAIRDRESSING
11
$10,725
32-00 LIGHTING
12
$11,750
33-00 CAMERA
13
$34,750
34-00 PRODUCTION SOUND
15
$9,550
35-00 TRANSPORTATION
15
$52,225
36-00 LOCATION
17
$105,286
37-00 FILM & LAB
18
$2,430
41-00 BTL TRAVEL & LIVING
19
$27,900
TOTAL PRODUCTION COSTS
$385,481
44-00 SPECIAL VISUAL EFFECTS
20
$8,500
45-00 EDITING
20
$37,350
46-00 MUSIC
21
$15,000
47-00 POST PRODUCTION SOUND
21
$16,000
48-00 DELIVERY
21
$3,600
TOTAL POST PRODUCTION COSTS
$80,450
Oct 30, 2012 09:24:15 AM
Acct#
Category Description
Page
Total
65-00 PUBLICITY - SEE LINE FOR SPECIFICS
23
$0
67-00 PRODUCTION INSURANCE
23
$13,000
68-00 GENERAL EXPENSES
23
$10,830
TOTAL OTHER COSTS
$23,830
CONTINGENCY : 5.5%
$40,410
Total Above-The-Line
$244,957
Total Below-The-Line
$489,761
Total Above and Below-The-Line
$734,718
Grand Total
$775,128
PAGE 1 Acct#
Description
Amt
Units
X
Rate
Allow
1
5,000
Sub T
Total
11-00 STORY, RIGHTS & CONTINUITY 11-01 STORY RIGHTS ALLOW - ASSUME LOAN OUT BUY ON STORY
1
5,000
Total
$5,000
11-02 COSTS TO DATE DEVELOPMENT
1
Allow
1
6,500
6,500
Total
$6,500
11-99 Total Fringes
$0
Account Total for 11-00
$11,500
12-00 PRODUCERS UNIT 12-01 PRODUCERS PRODUCER #1 ASSUME FLAT LOAN OUT FEE FOR RUN ...
1
Allow
1
25,000
25,000
1
Allow
1
25,000
25,000
PRODUCER #2 ASSUME FLAT LOAN OUT FEE FOR RUN ... Total
$50,000
12-02 CO-PRODUCER CO-PRODUCER / ACCOUNTANT SHARED DUTIES AT FLAT LOAN OUT FEE 1
Allow
1
15,000
15,000
Total
$15,000
12-04 ASSISTANTS SHARED PRODUCER'S ASSISTANT 1 Prep Shoot
3 Weeks
1
500
1,500
3.3 Weeks
1
500
1,650
2 Weeks
1
500
1,000
Wrap Total
$4,150
12-05 LEGAL & OUTSIDE AUDITING LEGAL/CA Corp Setup
1
Total
Allow
1
750
750 $750
12-99 Total Fringes
$0
Account Total for 12-00
$69,900
Oct 30, 2012 09:24:15 AM
PAGE 2 Acct#
Description
Amt
Units
X
Rate
Allow
1
10,000
Sub T
Total
13-00 DIRECTION 13-01 DIRECTOR DIRECTOR ASSUME FLAT LOAN OUT AGREEMENT FLAT ALLOW
1
10,000
Total
$10,000
13-04 CASTING DIRECTOR CASTING DIRECTOR - TBD Prep / Shoot / Wrap
1
Allow
1
3,500
3,500
Total
$3,500
13-99 Total Fringes
$0
Account Total for 13-00
$13,500
14-00 CAST 14-01 FULL CAST 1. NORA WEAVER
1
2. JESSE
1
20,000
20,000
3 Weeks
1
933
2,799
3. JUNIOR
3 Weeks
1
933
2,799
4. GERTIE
1
1
20,000
20,000
5. ERIC
3 Weeks
1
933
2,799
6. PETER
3 Weeks
1
933
2,799
7. ELVIS TANNER
2 Weeks
1
933
1,866
8. SAM BIRDWOOD
1
BUY
1
18,000
18,000
9. JUDI
4
Days
1
268
1,072
10. LIZ
3
Days
1
268
804
11. MILDRED
2
Days
1
268
536
12. DR. FROST
1
Day
1
268
268
13. WOMAN
2
Days
1
268
536
14. SARAH SULLIVAN
1
Day
1
268
268
15. LEROY WHITE
1
Day
1
268
268
16. MODEL
1
Day
1
268
268
17. SMALL MAN
1
Day
1
268
268
18. OLDER WOMAN
2
Days
1
268
536
19. YOUNGER WOMAN
1
Day
1
268
268
20. SECRETARY
1
Day
1
268
268
21. P.A.
1
Day
1
268
268
Total
BUY
BUY
$76,690
Oct 30, 2012 09:24:15 AM
PAGE 3 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
14-02 BACKGROUND CAST 1. EDITORS
1
Day
5
110
550
2. PRODUCTION ASSISTANTS
1
Day
5
110
550
3. WAITRESS
1
Day
1
110
110
4. WORKERS
1
Day
3
110
330
5. MIDDLE AGED WOMAN
1
Day
1
110
110
6. PATRONS
1
Day
6
110
660
7. EMT'S
1
Day
3
110
330
8. POLICE
1
Day
3
110
330
Total
$2,970
14-04 STUNTS COORDINATOR
5
Days
1
450
2,250
Total
$2,250
14-99 Total Fringes SAG P&H
15.3%
78,940
12,078
PR Handling
0.5%
81,910
410
FICA #1
6.2%
81,910
5,078
FICA #2
1.45%
81,910
1,188
FUI #1
0.8%
81,910
655
SUI-CA CA w/c
6.2% 3.98%
81,910 81,910
5,078 3,260
Account Total for 14-00
$27,747 $109,657
15-00 ATL TRAVEL & LIVING 15-00 ATL TRAVEL & LIVING 1. PRODUCER TRAVEL
3
Allow
1
500
1,500
2. DIRECTOR TRAVEL
1
Allow
1
500
500
3. TALENT TRAVEL
12
Allow
1
500
6,000
1. PRODUCER LODGING
30
Days
1
125
3,750
2. DIRECTOR LODGING
30
Days
1
125
3,750
3. TALENT LODGING
30
Days
1
125
3,750
1. PRODUCER TRANSPO
1
Allow
1
750
750
2. DIRECTOR TRANSPO
1
Allow
1
750
750
3. TALENT TRANSPO
1
Allow
1
750
750
1. PRODUCER PER DIEM
30
Days
3
70
6,300
1. DIRECTOR PER DIEM
30
Days
1
70
2,100
Oct 30, 2012 09:24:15 AM
PAGE 4 Continuation of Account 15-00 Acct#
Description 3. TALENT PER DIEM
Amt 30
Total
Units
X
Days
5
Rate 70
Sub T
Total
10,500 $40,400
15-99 Total Fringes
$0
Account Total for 15-00
$40,400
TOTAL ABOVE THE LINE COSTS
$244,957
Oct 30, 2012 09:24:15 AM
PAGE 5 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
3 Weeks
1
1,200
3,600
3.3 Weeks
1
1,200
3,960
2 Weeks
1
1,200
2,400
20-00 PRODUCTION STAFF 20-01 LINE PRODUCER LINE PRODUCER Prep Shoot Wrap Total
$9,960
20-03 FIRST ASSISTANT DIRECTOR 1ST AD - TBD Prep
15
Days
1
150
2,250
Shoot
21
Days
1
150
3,150
Wrap
1
Day
1
150
150
Total
$5,550
20-04 SECOND ASSISTANT DIRECTOR 2ND AD - TBD Prep
5
Days
1
100
500
Shoot
21
Days
1
100
2,100
Wrap
0
Days
1
100
0
Total
$2,600
20-05 SECOND SECOND ASSISTANT DIRECTOR 2ND 2ND AD - TBD Prep Shoot
0 Weeks 21
Wrap
Days
0 Weeks
1
75
0
1
75
1,575
1
75
0
Total
$1,575
20-06 SCRIPT SUPERVISOR SCRIPT SUPERVISOR - TBD Prep - Includes Timing
5
Days
1
125
625
Shoot
21
Days
1
125
2,625
Wrap
2
Days
1
125
250
Total
$3,500
20-07 LOCATION MANAGER LOCATION MANAGER - TBD
Oct 30, 2012 09:24:15 AM
PAGE 6 Continuation of Account 20-07 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
Prep
21
Days
1
175
3,675
Shoot
21
Days
1
175
3,675
Wrap
2
Days
1
175
350
Total
$7,700
20-08 LOCATION ASSISTANTS LOCATION ASSISTANT Prep
5
Days
1
125
625
Shoot
9
Days
1
125
1,125
Wrap
0
Days
1
125
0
Total
$1,750
20-09 PRODUCTION COORDINATOR PRODUCTION COORDINATOR - TBD Prep Shoot
3 Weeks
1
500
1,500
3.3 Weeks
1
500
1,650
2 Weeks
1
500
1,000
Wrap Total
$4,150
20-10 PRODUCTION ASSISTANTS KEY SET PA - TBD Prep Shoot
2 Weeks
1
350
700
3.3 Weeks
1
350
1,155
2 Weeks
1
350
700
0 Weeks
1
250
0
3.3 Weeks
1
250
825
0 Weeks
1
250
0
0 Weeks
1
250
0
3.3 Weeks
1
250
825
0 Weeks
1
250
0
0 Weeks
1
250
0
3.3 Weeks
1
250
825
0 Weeks
1
250
0
Wrap SET PA #1 - TBD Prep Shoot Wrap SET PA #2 - TBD Prep Shoot Wrap SET PA #3 - TBD Prep Shoot Wrap
Oct 30, 2012 09:24:15 AM
PAGE 7 Continuation of Account 20-10 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
Total $5,030
20-99 Total Fringes
$0
Account Total for 20-00
$41,815
22-00 SET DESIGN 22-01 PRODUCTION DESIGNER PRODUCTION DESIGNER - TBD Prep
15
Days
1
175
2,625
Shoot
21
Days
1
175
3,675
Wrap
5
Days
1
175
875
Total
$7,175
22-02 ART DIRECTOR ART DIRECTOR - TBD Prep
15
Days
1
125
1,875
Shoot
21
Days
1
125
2,625
Wrap
5
Days
1
125
625
Total
$5,125
22-03 BOX RENTALS ASSUME FLAT INCLUDED IN FEES Total
$0
22-99 Total Fringes
$0
Account Total for 22-00
$12,300
23-00 SET CONSTRUCTION 23-01 CONSTRUCTION FOREMAN ALL PRACTICALS - ZERO BUILDS Total
$0
23-02 CONSTRUCTION LABOR ALL PRACTICALS - ZERO BUILDS Total
$0
23-03 PURCHASES ALL PRACTICALS - ZERO BUILDS Total
$0
23-99 Total Fringes
$0
Account Total for 23-00
$0
Oct 30, 2012 09:24:15 AM
PAGE 8 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
3
Days
1
150
450
Shoot
21
Days
1
150
3,150
Wrap
1
Day
1
150
150
25-00 SET OPERATION 25-01 KEY GRIP KEY GRIP - TBD Prep
Total
$3,750
25-02 BEST BOY GRIP & DOLLY GRIP BEST BOY GRIP - TBD Prep
0
Days
1
125
0
Shoot
21
Days
1
125
2,625
Wrap
0
Days
1
125
0
Total
$2,625
25-03 OTHER COMPANY GRIPS OTHER COMPANY GRIPS - TBD Prep
0
Days
1
100
0
Shoot
21
Days
1
100
2,100
Wrap
0
Days
1
100
0
Total
$2,100
25-04 CRAFT SERVICES SUPPLIES SUPPLIES All food/drinks/ice 1.) SCRIPT READ-THRU
1
Allow
1
100
100
2.) TECH SCOUT
1
Allow
1
100
100
3.) PRODUCTION MEETING
1
Allow
1
100
100
4.) PREP CRAFTY
15
Days
1
30
450
5.) SHOOT DAYS
21
Days
1
150
3,150
Total
$3,900
25-15 PURCHASES Expendables
1
Allow
1
1,000
1,000
Total
$1,000
25-16 RENTALS CINEWORKS, INC. Grip/Electric Package incl Tow Genny
3.3 Weeks
Oct 30, 2012 09:24:15 AM
1
4,000
13,200
PAGE 9 Continuation of Account 25-16 Acct#
Description
Amt
Allowance for additional rentals
1
Units
X
Rate
Allow
1
1,500
Sub T
Total
1,500
Total
$14,700
25-17 BOX RENTALS
$0
25-99 Total Fringes
$0
Account Total for 25-00
$28,075
26-00 SPECIAL EFFECTS 26-01 PYROTECHNICS 1. CAR EXPLODING
1
Allow
1
5,000
5,000
Total
$5,000
26-02 WEAPONS EXPERT 1. GUN FIRINGS
1
Allow
1
7,000
7,000
Total
$7,000
26-03 WATER TRUCK 1. CAR EXPLODING
1
Allow
1
500
500
2. GUN FIRINGS
1
Allow
1
500
500
Total
$1,000
26-99 Total Fringes
$0
Account Total for 26-00
$13,000
27-00 SET DRESSING 27-01 SET DECORATOR SET DECORATOR - TBD Prep
5
Days
1
125
625
Shoot
21
Days
1
125
2,625
Wrap
0
Days
1
125
0
Total
$3,250
27-16 RENTALS & PURCHASES ALLOWANCE
1
Total
Allow
1
4,000
4,000 $4,000
27-17 BOX RENTALS ASSUME FEES ALL INCLUSIVE Total
$0
27-99 Total Fringes
$0
Account Total for 27-00
$7,250
Oct 30, 2012 09:24:15 AM
PAGE 10 Acct#
Description
Amt
Units
X
Rate
Sub T
5
Days
1
125
625
Shoot
21
Days
1
125
2,625
Wrap
5
Days
1
125
625
Total
28-00 PROPERTY 28-01 PROP MASTER PROP MASTER - TBD Prep
Total
$3,875
28-16 RENTALS & PURCHASES ALLOWANCE
1
Allow
1
4,000
4,000
Total
$4,000
28-18 BOX RENTALS ASSUME ALL FEES INCLUSIVE Total
$0
28-99 Total Fringes
$0
Account Total for 28-00
$7,875
29-00 PICTURE VEHICLES & ANIMALS 29-01 ANIMAL HANDLERS 1. ARMADILLO HANDLER
4
Days
1
200
800
Total
$800
29-02 ANIMALS 1. ARMADILLO
5
Days
1
250
1,250
Total
$1,250
29-03 PICTURE CARS 1. SUV
6
Days
1
350
2,100
2. DOUBLE SUV
1
Day
1
500
500
Total
$2,600
29-99 Total Fringes
$0
Account Total for 29-00
$4,650
30-00 WARDROBE 30-01 COSTUME DESIGNER COSTUME DESIGNER - TBD Prep
10
Days
1
150
1,500
Shoot
21
Days
1
150
3,150
Wrap
5
Days
1
150
750
Oct 30, 2012 09:24:15 AM
PAGE 11 Continuation of Account 30-01 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
Total
$5,400
30-02 KEY WARDROBE SUPERVISOR KEY WARDROBE SUPERVISOR - TBD Prep
5
Days
1
125
625
Shoot
21
Days
1
125
2,625
Wrap
2
Days
1
125
250
Total
$3,500
30-03 SET COSTUMERS SEE ASST COSTUMERS Total
$0
30-15 WAREHOUSE RENTAL SHARED WITH ART DEPARTMENT Prep/Shoot/Wrap
1
Allow
1
2,000
2,000
Total
$2,000
30-16 RENTALS & PURCHASES Misc rentals / purchases
1
Allow
1
5,000
5,000
Total
$5,000
30-17 BOX RENTALS
$0
30-99 Total Fringes
$0
Account Total for 30-00
$15,900
31-00 MAKE-UP & HAIRDRESSING 31-01 KEY MAKE-UP ARTIST KEY MAKE-UP ARTIST - TBD Prep
1
Day
1
150
150
Shoot
21
Days
1
150
3,150
Wrap
0
Days
1
150
0
Total
$3,300
31-02 ASST MAKE-UP ARTIST ASST MAKE-UP ARTIST - TBD Prep
0
Days
1
125
0
Shoot
21
Days
1
125
2,625
Wrap
0
Days
1
125
0
Oct 30, 2012 09:24:15 AM
PAGE 12 Continuation of Account 31-02 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
Total
$2,625
31-03 ADDITIONAL MAKE-UP LABOR ADDITIONAL MAKE-UP LABOR - TBD Shoot
21
Days
1
100
2,100
Total
$2,100
31-04 PROSTHETICS SFX MAKE-UP ARTIST - TBD Prep
1
Day
1
200
200
Shoot
2
Days
1
200
400
Wrap
0
Days
1
200
0
1
Allow
1
800
800
Allowance for all prosthetics materials Total
$1,400
31-16 PURCHASES ALL INCLUSIVE IN RENTALS FEES Total
$0
31-17 BOX RENTALS Make-up artist kit fee
1
Allow
1
500
500
SFX make-up kit fee
1
Allow
1
800
800
Total
$1,300
31-99 Total Fringes
$0
Account Total for 31-00
$10,725
32-00 LIGHTING 32-01 GAFFER GAFFER - TBD Prep
3
Days
1
200
600
Shoot
21
Days
1
200
4,200
Wrap
2
Days
1
200
400
Total
$5,200
32-02 BEST BOY ELECTRIC BEST BOY ELECTRIC - TBD Prep
1
Day
1
150
150
Shoot
21
Days
1
150
3,150
Wrap
1
Day
1
150
150
Oct 30, 2012 09:24:15 AM
PAGE 13 Continuation of Account 32-02 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
Total
$3,450
32-03 LIGHTING LABOR LIGHTING LABOR - TBD Prep
0
Days
1
100
0
Shoot
21
Days
1
100
2,100
Wrap
0
Days
1
100
0
Total
$2,100
32-15 EQUIPMENT RENTALS Electric package - see acct #2516 Total
$0
32-16 PURCHASES Expendable Purchases
1
Allow
1
1,000
1,000
Total
$1,000
32-17 BOX RENTALS
$0
32-99 Total Fringes
$0
Account Total for 32-00
$11,750
33-00 CAMERA 33-01 DIRECTOR OF PHOTOGRAPHY DIRECTOR OF PHOTOGRAPHY - TBD Prep Shoot
1
Week
1
1,500
1,500
3.3 Weeks
1
1,500
4,950
0 Weeks
1
1,500
0
Wrap Total
$6,450
33-02 CAMERA OPERATORS DP OPERATES Total
$0
33-03 1ST ASSISTANT CAMERA 1ST AC - TBD Prep
2
Days
1
200
400
Shoot
21
Days
1
200
4,200
Wrap
1
Day
1
200
200
Total
$4,800
Oct 30, 2012 09:24:15 AM
PAGE 14 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
1
Day
1
125
125
Shoot
21
Days
1
125
2,625
Wrap
1
Day
1
125
125
33-04 2ND ASSISTANT CAMERA 2ND AC - TBD Prep
Total
$2,875
33-05 DIGITAL IMAGING TECHNICIAN DIT - TBD Prep
0
Days
1
250
0
Shoot
21
Days
1
250
5,250
Wrap
0
Days
1
250
0
Total
$5,250
33-06 STILL PHOTOGRAPHER STILL PHOTOGRAPHER - TBD Prep
0
Days
1
75
0
Shoot
5
Days
1
150
750
Galleries
5
Days
1
150
750
Wrap
0
Days
1
75
0
Total
$1,500
33-07 EPK STILL PHOTOGRAPHER Total
$0
33-14 CAMERA RENTAL HOLLYWOOD CAMERA RENTAL RATE ASSUMES Rental
3.3 Weeks
Allowance for extra rentals
1
Allow
1
3,000
9,900
1
1,000
1,000
Total
$10,900
33-15 OTHER RENTAL Dolly Rental JL Fischer Rental
3.3 Weeks
Total
1
750
2,475 $2,475
33-16 PURCHASES
Oct 30, 2012 09:24:15 AM
PAGE 15 Continuation of Account 33-16 Acct#
Description
Amt
Expendable Purchases
1
Units
X
Allow
1
Rate 500
Sub T
Total
500
Total
$500
33-17 BOX RENTALS
$0
33-99 Total Fringes
$0
Account Total for 33-00
$34,750
34-00 PRODUCTION SOUND 34-01 SOUND MIXER SOUND MIXER - TBD Incl. equipment rental Prep
1
Day
1
250
250
Shoot
21
Days
1
250
5,250
Wrap
0
Days
1
250
0
Total
$5,500
34-02 BOOM OPERATOR BOOM OPERATOR - TBD Prep
0
Days
1
100
0
Shoot
21
Days
1
100
2,100
Wrap
0
Days
1
100
0
Total
$2,100
34-03 RENTALS Lectrosonic Lav Rental Shoot
3.3 Weeks
1
500
1,650
Total
$1,650
34-04 PURCHASES Batteries, Skin Tape, Etc.
1
Total
Allow
1
300
300 $300
34-99 Total Fringes
$0
Account Total for 34-00
$9,550
35-00 TRANSPORTATION 35-01 DRIVERS 001. GRIP TRUCK DRIVER - TBD
Oct 30, 2012 09:24:15 AM
PAGE 16 Continuation of Account 35-01 Acct#
Description
Amt
Units
X
1
Day
1
100
100
Shoot
21
Days
1
100
2,100
Wrap
1
Day
1
100
100
1
Day
1
100
100
Shoot
21
Days
1
100
2,100
Wrap
1
Day
1
100
100
1
Day
1
100
100
Shoot
21
Days
1
100
2,100
Wrap
1
Day
1
100
100
23
Days
2
200
9,200
Prep
Rate
Sub T
Total
002. PRODUCTION CUBE TRUCK DRIVER - TBD Prep
003. ART CUBE TRUCK DRIVER - TBD Prep
005. HONEYWAGON DRIVER Shoot Total
$16,100
35-02 LOCAL EQUIPMENT RENTALS 001. GRIP TRUCK Prep Shoot
1
Week
1
550
550
3.3 Weeks
1
550
1,815
Wrap
1
Week
1
550
550
1
Week
2
500
1,000
3.3 Weeks
2
500
3,300
Week
2
500
1,000
3.3 Weeks
1
350
1,155
3.3 Weeks
3
1,200
11,880
1
150
1,575
3.3 Weeks
1
500
1,650
3.3 Weeks
1
500
1,650
002. CUBE TRUCKS Prep Shoot Wrap
1
003. PASS VAN Prep 004. HONEYWAGONS Shoot Dump & Pump Cleaning
10.5
Days
005. HONEYWAGON TOW TRUCK Shoot Total
$26,125
Oct 30, 2012 09:24:15 AM
PAGE 17 Acct#
Description
Amt
Units
X
Rate
Allow
1
10,000
Sub T
Total
35-03 GASOLINE & OIL Gas allowance for all departments
1
10,000
Total
$10,000
35-99 Total Fringes
$0
Account Total for 35-00
$52,225
36-00 LOCATION 36-01 SITE RENTALS 001. BIRDWOOD PRODUCTIONS
4
Days
1
2,200
8,800
11
Days
1
2,200
24,200
003. LUCKY'S CONVENIENT STORE
1
Day
1
2,200
2,200
004. MOTOR LODGE
2
Days
1
2,200
4,400
005. GOVERNMENT BUILDING
1
Day
1
2,200
2,200
006. PSYCHIATRIST OFFICE
1
Day
1
2,200
2,200
007. MISC. ROADS
1
Day
1
2,200
2,200
008. OUTDOOR CAFE
1
Day
1
2,200
2,200
009. LEROY'S MOBILE HOME
1
Day
1
2,200
2,200
010. MISC. STUDIO & LOCATION
1
Day
1
2,200
2,200
002. TANNER HOUSE
Total
$52,800
36-02 PERMITS PERMITS Application Fee
1
Allow
1
800
800
Spot Check
1
Allow
1
350
350
Parking Posting
65
Allow
1
26
1,690
Notification Fee
10
Allow
1
155
1,550
Total
$4,390
36-10 COURTESY PAYMENTS GRATUITIES
1
Allow
1
2,500
2,500
Total
$2,500
36-11 CATERED MEALS 001. CATERING COMPANY - TBD Assume $20/head with 65 people Prep
0
Days
1
14
0
Shoot
24
Days
65
20
31,200
Wrap
0
Days
1
14
0
Oct 30, 2012 09:24:15 AM
PAGE 18 Continuation of Account 36-11 Acct#
Description
Amt
Units
X
Rate
Subtotal
Sub T
Total
$31,200
002. PREP MEALS
1
Allow
1
3,000
3,000
003. TECH SCOUT
1
Day
15
10
150
004. PRODUCTION MEETING
1
Day
15
10
150
005. SCRIPT READ THRU
1
Day
15
10
150
Total
$34,650
36-12 FIRST AID & MEDICAL SERVICES SET MEDIC - TBD Prep
0
Days
1
125
0
Shoot
21
Days
1
225
4,725
Wrap
0
Days
1
125
0
Total
$4,725
36-13 SECURITY SECURITY GUARD - TBD Shoot
21
Days
1
144
3,024
6.36363636
Days
1
150
955
TRUCK LOCK UP Days Off Total
$3,979
36-14 OTHER COSTS 001. Pop-ups, tables, chairs
3.3 Weeks
1
250
825
002. Walkies/Accessories
3.3 Weeks
1
325
1,073
003. J-Box
4.3 Weeks
1
80
344
Total
$2,242
36-17 BOX RENTALS ASSUME ALL FLAT INCENTIVES Total
$0
36-99 Total Fringes
$0
Account Total for 36-00
$105,286
37-00 FILM & LAB 37-01 VIDEO TAPE STOCK
$0
37-02 OTHER COSTS RED 500GB Shuttle Drives
1 Oct 30, 2012 09:24:15 AM
Allow
2
165
330
PAGE 19 Continuation of Account 37-02 Acct#
Description
Amt
RED 2TB Production Drives
1
Units
X
Allow
6
Rate 350
Sub T
Total
2,100
Total
$2,430
37-99 Total Fringes
$0
Account Total for 37-00
$2,430
41-00 BTL TRAVEL & LIVING 41-00 BTL TRAVEL & LIVING 1. DP TRAVEL
1
Flat
1
500
500
2. AD TRAVEL
1
Flat
1
500
500
3. PRODUCTION DESIGNER TRAVEL
1
Flat
1
500
500
4. GAFFER TRAVEL
1
Flat
1
500
500
1. DP LODING
30
Days
1
125
3,750
2. AD LODGING
30
Days
1
125
3,750
3. PRODUCTION DESIGNER LODGING
30
Days
1
125
3,750
4. GAFFER LODGING
30
Days
1
125
3,750
1. DP TRANSPO
5 Weeks
1
125
625
2. AD TRANSPO
5 Weeks
1
125
625
3. PRODUCTION DESIGNER TRANSPO
5 Weeks
1
125
625
4. GAFFER TRANSPO
5 Weeks
1
125
625
1. DP PER DIEM
30
Days
1
70
2,100
2. AD PER DIEM
30
Days
1
70
2,100
3. PRODUCTION DESIGNER PER DIEM
30
Days
1
70
2,100
4. GAFFER PER DIEM
30
Days
1
70
2,100
Total
$27,900
41-99 Total Fringes
$0
Account Total for 41-00
$27,900
TOTAL PRODUCTION COSTS
$385,481
Oct 30, 2012 09:24:15 AM
PAGE 20 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
44-00 SPECIAL VISUAL EFFECTS 44-00 VFX 1. ARMADILLO
1
Flat
1
3,000
3,000
2. GUN FIRINGS
1
Flat
1
1,500
1,500
3. CAR EXPLOSION
1
Flat
1
3,000
3,000
4. MISC
1
Flat
1
1,000
1,000
Total
$8,500
44-99 Total Fringes
$0
Account Total for 44-00
$8,500
45-00 EDITING 45-01 POST PRODUCTION SUPERVISOR POST PRODUCTION SUPERVISOR - TBD Post Delivery
6 Weeks
1
1,200
7,200
1
1
450
450
Allow
Total
$7,650
45-02 EDITOR FLAT LOAN OUT FEE
1
Allow
1
13,000
13,000
Total
$13,000
45-03 ASSISTANT EDITOR ASSISTANT EDITOR - TBD Post
3 Weeks
1
750
2,250
Total
$2,250
45-04 PURCHASES 2TB Hard Drive
1
Allow
6
350
2,100
Audio Drive
1
Allow
1
150
150
Total
$2,250
45-05 RENTALS ASSISTANT EDITING EQUIPMENT RENTAL Shoot
6 Weeks
EDITING EQUIPMENT RENTAL
Oct 30, 2012 09:24:15 AM
2
625
7,500
PAGE 21 Continuation of Account 45-05 Acct#
Description
Amt
Post
Units 8 Weeks
X 1
Rate 400
Sub T
Total
3,200
Total
$10,700
45-05 VIDEO TAPE & MISC. STOCK ASSUME FULL DIGITAL SHOOT/WRAP/DELIVERY
1
FlA
1
1,500
1,500
Total
$1,500
45-06 OTHER COSTS FEES FULLY INCLUSIVE Total
$0
45-99 Total Fringes
$0
Account Total for 45-00
$37,350
46-00 MUSIC 46-01 COMPOSER ASSUME FLAT COMPOSER RATE
1
Allow
1
15,000
15,000
Total
$15,000
46-02 MUSIC RIGHTS
$0
46-99 Total Fringes
$0
Account Total for 46-00
$15,000
47-00 POST PRODUCTION SOUND 47-01 SOUND MIX ASSUME FLAT SOUND MIX
1
Allow
1
15,000
15,000
Total
$15,000
47-02 OTHER M&E
1
Allow
1
1,000
1,000
5.1 Stereo Mix Total
$1,000
47-99 Total Fringes
$0
Account Total for 47-00
$16,000
48-00 DELIVERY 48-01 VIDEO MASTERS Downconvert
1
Oct 30, 2012 09:24:15 AM
Allow
1
1,000
1,000
PAGE 22 Continuation of Account 48-01 Acct#
Description
Amt
Units
X
Rate
Sub T
Cross Convert
1
Allow
1
1,000
1,000
QC
1
Allow
1
1,200
1,200
Total
Total
$3,200
48-02 DIALOGUE LIST Dialogue List
1
Total
Allow
1
400
400 $400
48-03 TRAILER SEPARATE ACCOUNT Total
$0
48-99 Total Fringes
$0
Account Total for 48-00
$3,600
TOTAL POST PRODUCTION COSTS
Oct 30, 2012 09:24:15 AM
$80,450
PAGE 23 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
65-00 PUBLICITY - SEE LINE FOR SPECIFICS 65-01 UNIT PUBLICIST SEPERATE ACCOUNT Total
$0
65-04 ENTERTAINMENT EXPENSES SEPARATE ACCOUNT Total
$0
65-20 WEBSITE SEPERATE ACCOUNT Total
$0
65-99 Total Fringes
$0
Account Total for 65-00
$0
67-00 PRODUCTION INSURANCE 67-01 PRODUCTION INSURANCE ASSUME ACORD THROUGH TRUMAN VAN DYKE
1
Allow
1
13,000
13,000
Total
$13,000
67-99 Total Fringes
$0
Account Total for 67-00
$13,000
68-00 GENERAL EXPENSES 68-01 OFFICE RENTALS Producer's Office Prep, Shoot, Wrap
3 Months
1
1,000
3,000
3 Months
1
1,000
3,000
Productions Office Prep, Shoot, Wrap Total
$6,000
68-02 OFFICE SUPPLIES Printer purchase
1
Allow
1
170
170
Printer cartridges
25
Allow
1
30
750
1
Allow
1
3,000
3,000
Allowance for all other office supplies Total
$3,920
68-03 ACCOUNTING FEES
Oct 30, 2012 09:24:15 AM
PAGE 24 Continuation of Account 68-03 Acct#
Description
Amt
PAYROLL START FEES
1
Units
X
Allow
1
Rate 250
Sub T
Total
250
Total
$250
68-04 OTHER EXPENSES INTERNET Monthly Charge
3 Months
1
70
210
Wrap Party
1
Allow
1
300
300
Quickbooks
1
Allow
1
150
150
Total
$660
68-99 Total Fringes
$0
Account Total for 68-00
$10,830
TOTAL OTHER COSTS
$23,830
Oct 30, 2012 09:24:15 AM
PAGE 25 Acct#
Description
Amt
Units
X
Rate
Sub T
Total
CONTINGENCY : 5.5%
$40,410
Total Above-The-Line
$244,957
Total Below-The-Line
$489,761
Total Above and Below-The-Line
$734,718
Grand Total
$775,128
Oct 30, 2012 09:24:15 AM
View more...
Comments
