Details

Production Budget Details:

Format: Length: Ratio: Stock:

16 mm 0 min. 15 :1 0 0 0 0 0 0
ft. rls. ft. days days weeks

PRICES UPDATED

Prep: Shoot: Post: Equip PU: Equip Return: Test Day:

Title: Producer: Company: Director: Budget by: Date Prepared:

Prices Updated: Film House/P.F.A.

Kodak P.S./Sim Video: Frankont:

94 94 94 94

Page 1

Details

24-Jan-14

Page 2

"Title"

DATE PREPARED 1/24/2014

STORY AND SCRIPT

STORY RIGHTS WRITER AND SCREENPLAY TYPING AND DUPLICATION
TOTAL STORY AND SCRIPT

Time/Quantity

Rate

Total

0.00
Time/Quantity Rate Total

PRODUCER & DIRECTOR

EXECUTIVE PRODUCER PRODUCER DIRECTOR EXPENSES
TOTAL PRODUCER AND DIRECTOR

0.00
Time/Quantity Rate Total

PERFORMERS
PERFORMERS

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

EXTRAS STUNTPERSONS UNION FEES OTHER

TOTAL PERFORMERS

0.00
Time/Quantity Rate Total

PRODUCTION STAFF
PRODUCTION MANAGER

0 days

0.00

Page No.3

"Title"

DATE PREPARED 1/24/2014

ASSISTANT DIRECTOR PRODUCTION SECRETARY SCRIPT SUPERVISOR PRODUCTION ASSISTANTS DIRECTOR OF PHOTOGRAPHY CAMERA ASSISTANT GAFFER BEST BOY KEY GRIP DOLLY GRIP SOUND MIXER BOOM OPERATOR PROD DESIGNER/ART DIRECTOR ASSISTANT ART DIRECTOR PROPERTY MASTER WARDROBE SUPERVISOR MAKEUP ARTIST SPECIAL EFFECTS DRIVERS STILL PHOTOGRAPHER CASTING DIRECTOR
TOTAL PRODUCTION STAFF

0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days 0 days

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

LOCATIONS & STUDIO

TRANSPORTATION PER DIEMS PETTY CASH CATERING LOCATION FEES AND PERMITS TRAVEL EXPENSES

Time/Quantity

Rate

Total

Page No.4

"Title"

DATE PREPARED 1/24/2014

STUDIO RENTAL SET CONSTRUCTION/SUPPLIES

TOTAL LOCATIONS AND STUDIO

0.00

0.00
Time/Quantity Rate Total

PRODUCTION EQUIPMENT
CAMERA PACKAGE 0 Arriflex SR II Body, Magazine & Battery 0 Additional Magazines 0 Additional Battery 0 Extension Viewfinder 0 Digi-Tach 0 3x3 Matte Box 0 4x4 Matte Box with Hard Mattes 0 Arri Bridge Plate 0 Follow Focus Kit 0 Light Weight Follow Focus & Rods 0 Zeiss 10-100 T2.0/Chroiziel MF 5' 0 Canon 8-64 T2.0/Chroiziel MF 2' 0 Cooke 9-50 T2.5/Chroiziel MF 18" 0 5.9mm Angenieux T2, Shade & 85 Filt. 0 9.5mm Zeiss T1.3 MF 10" 0 12mm Zeiss T1.3 MF 8" 0 16mm Zeiss T1.3 MF 8" 0 25mm Zeiss T1.3 MF 10" 0 50mm Zeiss T1.3 MF 2'4" 0 85mm Zeiss T1.3 MF 3' 0 300mm Canon F2.8 0 Sachtler Studio, Legs & Spreader 0 Sachtler Horizon, Legs & Spreader 0 Sachtler Video 20, Legs & Spreader 0 Baby legs 0 Dolly Adaptor 0 High Hat Filters (3x3): 85's: (85), 85N3, (85N6), 85N9 ND's: N3, N6, N9 Pol's: 85 Pol, (Pol) Double Fogs: 1/8, 1/4, 1/2, 1-5 Fogs: 1/8, 1/4, 1/2, 1-5 Black Frosts: 00, (00+), (0), 0+, 1, 1+, 2 White Frosts: 00, 00+, 0, 0+, 1, 1+, 2 Diffusion: 1/8, 1/4, 1/2, 1-5 Black Dot Diff: 1/2, 1, 2, 3, 4, 5 Corals: 1/8, 1/4, 1/2, 1-7 ND Grads: N3, N6 Color Enhancer

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

days days days days days days days days days days days days days days days days days days days days days days days days days days days

285.00 55.00 30.00 50.00 125.00 30.00 55.00 25.00 60.00 45.00 225.00 225.00 275.00 75.00 75.00 75.00 75.00 75.00 75.00 75.00 225.00 135.00 105.00 70.00 25.00 10.00 5.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

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

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

days days days days days days days days days days days days

6.00 6.00 6.00 6.00 6.00 6.00 6.00 6.00 10.00 6.00 8.00 10.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

SOUND PACKAGE 1 Nagra IVL, Headsets, Battery & Electric Slate 0 Senheisser Shotgun 805 0 Sony ECM-50 Lav 0 Micron Wireless Transmitter

0 0 0 0

days days days days

50.00 25.00 20.00 55.00

0.00 0.00 0.00 0.00 Page No.5

"Title"

DATE PREPARED 1/24/2014

0 Fishpole 0 Microphone Cables 25' LIGHTING PACKAGE 0 12K HMI 0 6K HMI 0 4K HMI 0 2500W HMI 0 1200W HMI 0 575W HMI 0 200W HMI 0 2500W HMI PAR 0 1200W HMI PAR 0 4K HMI Xenon 0 2K HMI Xenon 0 2000W IANIRO BLONDE with scrims 0 1000W IANIRO REDHEAD with scrims 0 2000W FRESNEL with doors, scrims 0 1000W FRESNEL with doors, scrims 0 500W Arri, doors & snoots 0 300W Arri, doors & snoots 0 2000W SOFTLIGHT with grid 0 1000W SOFT with grid 0 Zoom Lekolite 0 4x2 Fluorescent Fix 48"lamps 0 Sungun, 200W HMI & Extra Batteries 0 Sungun, Tungsten & extra battery 0 Dedo light 0 Mini-Cool Kit 0 Stick Up Kit 0 Portable Location Kit: 4-650W, Stands, AC 0 Light Weight Stands 0 2K Stands 0 5K Senior Sky High Stands 0 Wind Up Stand 0 750 Hangers 0 2K Hangers 0 Gaffer Grip 0 Mafer Grip 0 Extension Chords 25' 0 2K Dimmer 0 60 KVA AC Blimped Generator 0 6.5K Honda Generator Tie-In, Seaway, Boxes, etc. DOLLY & GRIP PACKAGE 0 Cinejib Crane with Dolly 0 Chapman Pee Wee 0 Elemack 0 La Grue Crane 0 Straight Tracks 8' 0 Curved Tracks 0 Grip Stands/Head 0 Sky-High Grip Stand and Head 0 Grip Box (18x24) 0 Grip Box (24x30) 0 6x6 Butterfly Set

0 days 0 days

17.00 2.50

0.00 0.00

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

days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days days

550.00 490.00 285.00 190.00 150.00 100.00 75.00 300.00 175.00 600.00 300.00 44.00 30.00 55.00 36.00 32.00 32.00 40.00 23.00 20.00 15.00 160.00 65.00 30.00 20.00 35.00 100.00 3.00 3.00 6.00 20.00 1.50 2.50 2.50 2.50 1.00 10.00 550.00 75.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

0 0 0 0 0 0 0 0 0 0 0

days days days days days days days days days days days

650.00 300.00 200.00 150.00 12.00 15.00 6.00 12.00 40.00 55.00 48.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Page No.6

"Title"

DATE PREPARED 1/24/2014

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

12x12 Butterfly Set 12x12 Black Cloth 4x8 Bamboola Ianiro Pole Cat, Long Ianiro Pole Cat, Short Sandbags Wedges (box) 2-4-6 (box) Full Apple Boxes Half Apple Boxes Quarter Apple Boxes Step Ladder (6') Step Ladder (10') Fan Fog Machine

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

days days days days days days days days days days days days days days days

70.00 22.00 10.00 7.50 5.00 1.00 5.00 5.00 1.00 1.00 1.00 8.00 12.00 30.00 60.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

CAMERA, LIGHTING & GRIP PURCHASES 0 Gaffer Tape 2" 0 White Camera Tape 1" 0 Black Camera Tape 1" 0 Exposed Film Tape 0 Arri Eye Cup 0 Dulling Spray 0 Foamcore Large 0 Tracing Paper roll 48" 0 Clothes Pins 0 Camera Reports 0 Cans & Bags 0 Cleaning Fluid & Lens Tissue 0 Dust Off 0 Markers, Sharpies Light Gel Rolls & Sheets: 0 Black Scrim #3421 roll 0 Black Wrap 24"x25" roll 0 RoscoSun 85/3401 0 RoscoSun 1/2 CTO/3408 0 Light Bastard Amber/01 0 Tough MT2/3102 0 Golden Amber/21 0 Pale Amber Gold/09 0 Straw/12 0 Deep Straw/15 0 Full Blue/3202 0 Half Blue/3204 0 Tough White Flame Green/3110 0 Opal Tough Frost/3010 0 Light Tough Spun/3007 0 Rosco N6/3403 0 Fire/19 0 Broadway Pink/339 0 Lavender/57 0 Primary Blue/80 0 Kelly Green/94
TOTAL PRODUCTION EQUIPMENT

12.00 10.00 10.00 10.00 3.00 10.00 15.00 30.00 3.00 0.00 0.00 6.00 14.00 5.00 150.00 40.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00 8.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

RAW STOCK

Time/Quantity

Rate

Total

Page No.7

"Title"

DATE PREPARED 1/24/2014

16MM NEGATIVE

0 rolls 0 feet 0 rolls

135.00

0.00

1/4" AUDIO STOCK PROMO STILLS 35mm Stock & Lab

TOTAL RAW STOCK

10.00

0.00

0.00
Time/Quantity Rate Total

LABORATORY
PROCESSING WORKPRINT SOUND TRANSFERS
TOTAL LABORATORY

0 feet 0 feet 0 feet

0.184 0.315 0.160

0.00 0.00 0.00 0.00

MISCELLANEOUS
SET DRESSING PURCHASES & RENTALS PROPS PURCHASES & RENTALS WARDROBE PURCHASES & RENTALS OFFICE AND PHONE POSTAGE AND COURIERS ACCOUNTING/LEGAL/INSURANCE AUDITION EXPENSES TESTS & RETAKES PUBLICITY
TOTAL MISCELLANEOUS

Time/Quantity

Rate

Total

0.00
Time/Quantity Rate Total

10

SOUND AND MUSIC

COMPOSER STOCK MUSIC AND SOUND EFFECTS STUDIO COSTS FOLEY/ADR ADD'T SOUND TRANSFERS SOUND MIX Mixing Theatre

hours

365.00

0.00 Page No.8

"Title"

DATE PREPARED 1/24/2014

35mm Sound Stock

TOTAL SOUND AND MUSIC

ft

0.180

0.00 0.00

11

EDITING AND FINISHING

EDITING STAFF Editor Assistant Editor Sound Editor CUTTING ROOM RENTAL SUPPLIES, FILL, LEADERS EDGE NUMBERS AND CODING MAIN/END TITLES OPTICALS VIDEOS & SCRATCH PRINTS NEGATIVE CUTTING PRINTING Answer Print (includes B roll) Intermediate Optical Sound (transfer & stock) REELS, CANS AND CASES FILM TO TAPE TRANSFER Low Con Print 1" Video Transfer 1" Video Tape
TOTAL EDITING AND FINISHING

Time/Quantity

Rate

Total

0.00 0.00 0.00 0 weeks 300.00 0.00

0 feet

0.020

0.00

0 feet

0.730

0.00

0 feet hours min.

0.520 450.00 4.50

0.00 0.00 0.00 0.00

Page No.9

ESTIMATED

PICTURE BUDGET SUMMARY

YOUR COMPANY

TITLE

DATE PREPARED:

24-Jan-14 Preliminary

Producer: Director: Prep Period: Shoot Period: Post: days days weeks

Budget By: Approved By: Format: 16mm Length (min.):

NO.

DESCRIPTION

Totals

Totals

1 2 3 4 5 6 7 8 9

STORY AND SCRIPT PRODUCER AND DIRECTOR PERFORMERS PRODUCTION STAFF LOCATIONS AND STUDIO PRODUCTION EQUIPMENT RAW STOCK LABORATORY MISCELLANEOUS Sub Total

10 11

SOUND AND MUSIC EDITING AND FINISHING Sub Total Total

Contingency 10%

Grand Total