Production Budget

BRC 455 Production Budget

1 BRC 455 Student Production Budget

Above-The-Line Costs Section Item 1

2

3

4

5

Title/Element

Story Unit 1.1 Story Rights

Cost per day/unit/session

Days - Estimated Days - Actual

Difference

Secured Totals:

0

0

0

Totals:

1000 0 1000

1000 0 1000

0 0 0

Prep $350/day-1 day prep/five days worked Shoot $420/day Post $300/day Totals:

0 0 0 0

0 0 0 0

0 0 0 0

Prep $350/day-1day prep/five days worked Shoot $480/day Post $250/day Totals:

0 0 0 0

0 0 0 0

0 0 0 0

0 0

0 0

0 0

Totals:

0 0

0 0

0 0

Above-the-Line Totals:

1000

1000

0

Script Unit 2.1 Script 2.2 Writer

$1,000 $400/day for rewrites

Producer's Unit 3.1 Executive Producer

Director's Unit 4.1 Director

Cast Unit 5.1 Principal Cast Rehearsal $200/day-1/2 day minimum Shoot $350/day-1/2 day minimum 5.2 Day Players Shoot $125/day-1/2 day minimum

BRC 455 Production Budget

2

Below -The-Line Costs 10 10.1 10.2 10.3 10.4 10.5 10.6

Production Staff Assoc. Prod/UPM Casting Associate 1st AD 2nd AD's Script Super/1st PA 2nd PA's

$250/day or any part thereof $250/day or any part thereof $150/day or any part thereof $128/day or any part thereof $75/day or any part thereof $42/day-1/2 day minimum Totals:

12

Sound Stage 12.1 Stage Rent (Studio A) 12.2 Stage Rent (Studio B) 12.3 Set & Light/Strike

13 13.1

15 15.1

15.2 15.3 15.4 15.5 17 17.1

17.2

$483/day-1/2 day minimum $483/day-1/2 day minimum $168/day-1/2 day minimum

Totals: Production Design Production Designer Prep $200/day-1 day prep/5 days worked Shoot $250/day or any part thereof Wrap $175/day-1/2 day minimum Totals: Set Operations Key Grip Prep $100/day-1/2 day minimum Shoot $150/day or any part thereof Wrap $75/day-1/2 day minimum Grips $42/day-1/2 day minimum Head Carpenter $125/day or any part thereof Carpenters $42/day-1/2 day minimum Craft Services $100/day or any part thereof Totals: Set Dressing Set Dresser Prep $90/day-1/2 day minimum Shoot $110/day or any part thereof Wrap $75/day-1/2 day minimum Assistant Set Dresser $42day-1/2 day minimum

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0

0 0 0 0

0 0 0 0

BRC 455 Production Budget

3 Totals:

0

0

0

BRC 455 Production Budget

18

4

Props 18.1 Property Master Prep $100/day-1/2 day minimum Shoot $125/day or any part thereof Wrap $75/day or any part thereof 18.2 Property Assistant $42/day-1/2 day minimum

19

20

21

Totals:

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

Totals:

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

Totals:

0 0 0

0 0 0

0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

Wardrobe 19.1 Wardrobe Coordinator Prep $75/day-1/2 day minimum Shoot $100/day or any part thereof Wrap $50/day-1/2 day minimum 19.2 Wardrobe Assistant $42/day-1/2 day minimum Makeup/Hair 20.1 Makeup/Hair - 1st 20.2 Makeup/Hair Assistant

$100/day or any part thereof $42/day-1/2 day minimum

Electrical 21.1 Lighting Director

21.2 21.3

22 22.1

22.2 22.3 22.4

Prep $200/day-1day prep/five days worked Shoot $250/day or any part thereof Wrap $175/day-1/2 day minimum Best Boy $128/day or any part thereof Lighting Crew $42/day-1/2 day minimum Field Lighting Kit $100/day-1/2 day minimum Totals: Camera Director of Photography Prep $250/day-1day prep/five days worked Shoot $300/day or any part thereof Wrap $200/day-1/2 day minimum Camera Operators $150/day-1/2 day minimum Prompter/Q Cards $105/day-1/2 day min. (equip & op.) Field Cam/Audio Pack $250/day-1/2 day minimum Totals:

BRC 455 Production Budget

23

5

Sound 23.1 Audio Mixer - A1 Prep $110/day-1/2 day minimum Shoot $150/day or any part thereof 23.2 Audio Assist. - A2 $42/day-1/2 day minimum 23.3 Audio Tape Stock $5/each Totals:

25

27

30

0 0 0 0 0

0 0 0 0 0

0

0 0 0 0

Location 25.1 Permits 25.2 Meals 25.3 Location Site Rental Totals:

26

0 0 0 0 0

0

Vehicles/Animals 26.1 Vehicles 26.2 Animals Film/Tape Stock 27.1 Film Stock 27.2 Tape Stock

Totals:

0

0

0 0 0

Totals:

0 0

0 0

0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0 0 0

0 0

0 0

0 0 0

$35/tape-DVCam (1 hour)

Editorial 30.1 Supervising Editor

30.2 30.3

30.4 30.5 30.6 33 33.1 33.2

Prep $225/day - 1 day prep/5 days worked Edit $300/day or any part thereof Assistant Editors $128/day-1/2 day minimum On-Line Edit Suite $390/day-1/2 day minimum FCP Digitizing/Capture $36/hour-4 hour minimum FCP Logging $16/hour-4 hour minimum Dubs/Stock $35/tape-DVCam (1 hour) Viewing Copies $5/tape-VHS (non-broadcast format) Master/Protection Copy $35/tape-DVCam (1 hour) Totals: Music Composer/Score $1000/composer and score Session Days $300/session day-1/2 day minimum Totals:

BRC 455 Production Budget

34 34.1 43.2 34.3 34.4 35

Post-Prod. Sound Laydown Mix Layback Stock/Dubs/Transfers

Titles/Graphics 35.1 Designer/Workstation 35.2 Stock/Dubs

37

37.2 37.3 37.4 37.5 37.6

Insurance Production Package Stock Equipment Props/Sets Extra Expense 3rd Party Damage Office Contents General Liability Hired Auto Cast Insurance Workers Compensation Errors & Omissions

38.1 38.2 38.3 38.4 38.5 38.6 38.7 38.8 38.9 38.10

General/Admin. Legal Accounting Fees Phone/Fax Phototcopying Postage & Freight Office Space Rental Office Furniture Office Equip./Supplies Parking Storage

37.1

6

$36/hour-2 hour minimum $60/hour-4 hour minimum $36/hour-2 hour minimum $35/hour (DVCam to Beta) Totals:

0 0 0 0 0

0 0 0 0 0

0 0 0 0 0

Totals:

0 0 0

0 0 0

0 0 0

0

0 0 0 0 0 0 0 0 0 0 0 0 0

$390/day-1/2 day minimum $35/tape-DVCam (1 hour)

Totals: 38

0

$.05 cents per page

0

0

$112/day or any part thereof $56/day or any part thereof $56/day or any part thereof $8/day per car $42/day or any part thereof

0 0 0 0 0 0

0 0 0 0 0 0

Totals:

0 0 0 0 0 0 0 0 0 0 0

BRC 455 Production Budget

7

Below-the-Line Totals:

0

0

0

Contingency - 10%:

100

100

0

Grand Totals:

1100

1100

0

Total Above-the-Line: Total Below-the-Line: Total Above-the-Line and Below-the-Line:

1000 0 1000

1000 0 1000

0 0 0