BRC 455 Production Budget

BRC 455 Student Production Budget

Above-The-Line Costs

Section Item Title/Element Cost per day/unit/session Days - Estimated Days - Actual Difference

1 Story Unit
1.1 Story Rights Secured
Totals: 0 0 0
2 Script Unit
2.1 Script $1,000 1000 1000 0
2.2 Writer $400/day for rewrites 0 0 0
Totals: 1000 1000 0
3 Producer's Unit
3.1 Executive Producer
Prep $350/day-1 day prep/five days worked 0 0 0
Shoot $420/day 0 0 0
Post $300/day 0 0 0
Totals: 0 0 0
4 Director's Unit
4.1 Director
Prep $350/day-1day prep/five days worked 0 0 0
Shoot $480/day 0 0 0
Post $250/day 0 0 0
Totals: 0 0 0
5 Cast Unit
5.1 Principal Cast
Rehearsal $200/day-1/2 day minimum 0 0 0
Shoot $350/day-1/2 day minimum 0 0 0
5.2 Day Players
Shoot $125/day-1/2 day minimum 0 0 0
Totals: 0 0 0

Above-the-Line Totals: 1000 1000 0

BRC 455 Production Budget
2

Below -The-Line Costs

10 Production Staff
10.1 Assoc. Prod/UPM $250/day or any part thereof 0 0 0
10.2 Casting Associate $250/day or any part thereof 0 0 0
10.3 1st AD $150/day or any part thereof 0 0 0
10.4 2nd AD's $128/day or any part thereof 0 0 0
10.5 Script Super/1st PA $75/day or any part thereof 0 0 0
10.6 2nd PA's $42/day-1/2 day minimum 0 0 0
Totals: 0 0 0
12 Sound Stage
12.1 Stage Rent (Studio A) $483/day-1/2 day minimum 0 0 0
12.2 Stage Rent (Studio B) $483/day-1/2 day minimum 0 0 0
12.3 Set & Light/Strike $168/day-1/2 day minimum 0 0 0
Totals: 0 0 0
13 Production Design
13.1 Production Designer
Prep $200/day-1 day prep/5 days worked 0 0 0
Shoot $250/day or any part thereof 0 0 0
Wrap $175/day-1/2 day minimum 0 0 0
Totals: 0 0 0
15 Set Operations
15.1 Key Grip
Prep $100/day-1/2 day minimum 0 0 0
Shoot $150/day or any part thereof 0 0 0
Wrap $75/day-1/2 day minimum 0 0 0
15.2 Grips $42/day-1/2 day minimum 0 0 0
15.3 Head Carpenter $125/day or any part thereof 0 0 0
15.4 Carpenters $42/day-1/2 day minimum 0 0 0
15.5 Craft Services $100/day or any part thereof 0 0 0
Totals: 0 0 0
17 Set Dressing
17.1 Set Dresser
Prep $90/day-1/2 day minimum 0 0 0
Shoot $110/day or any part thereof 0 0 0
Wrap $75/day-1/2 day minimum 0 0 0
17.2 Assistant Set Dresser $42day-1/2 day minimum 0 0 0
BRC 455 Production Budget
3

Totals: 0 0 0
BRC 455 Production Budget
4

18 Props
18.1 Property Master
Prep $100/day-1/2 day minimum 0 0 0
Shoot $125/day or any part thereof 0 0 0
Wrap $75/day or any part thereof 0 0 0
18.2 Property Assistant $42/day-1/2 day minimum 0 0 0
Totals: 0 0 0
19 Wardrobe
19.1 Wardrobe Coordinator
Prep $75/day-1/2 day minimum 0 0 0
Shoot $100/day or any part thereof 0 0 0
Wrap $50/day-1/2 day minimum 0 0 0
19.2 Wardrobe Assistant $42/day-1/2 day minimum 0 0 0
Totals: 0 0 0
20 Makeup/Hair
20.1 Makeup/Hair - 1st $100/day or any part thereof 0 0 0
20.2 Makeup/Hair Assistant $42/day-1/2 day minimum 0 0 0
Totals: 0 0 0
21 Electrical
21.1 Lighting Director
Prep $200/day-1day prep/five days worked 0 0 0
Shoot $250/day or any part thereof 0 0 0
Wrap $175/day-1/2 day minimum 0 0 0
21.2 Best Boy $128/day or any part thereof 0 0 0
21.3 Lighting Crew $42/day-1/2 day minimum 0 0 0
Field Lighting Kit $100/day-1/2 day minimum 0 0 0
Totals: 0 0 0
22 Camera
22.1 Director of Photography
Prep $250/day-1day prep/five days worked 0 0 0
Shoot $300/day or any part thereof 0 0 0
Wrap $200/day-1/2 day minimum 0 0 0
22.2 Camera Operators $150/day-1/2 day minimum 0 0 0
22.3 Prompter/Q Cards $105/day-1/2 day min. (equip & op.) 0 0 0
22.4 Field Cam/Audio Pack $250/day-1/2 day minimum 0 0 0
Totals: 0 0 0
BRC 455 Production Budget
5

23 Sound
23.1 Audio Mixer - A1
Prep $110/day-1/2 day minimum 0 0 0
Shoot $150/day or any part thereof 0 0 0
23.2 Audio Assist. - A2 $42/day-1/2 day minimum 0 0 0
23.3 Audio Tape Stock $5/each 0 0 0
Totals: 0 0 0
25 Location
25.1 Permits 0
25.2 Meals 0
25.3 Location Site Rental 0
Totals: 0 0 0
26 Vehicles/Animals
26.1 Vehicles 0
26.2 Animals 0
Totals: 0 0 0
27 Film/Tape Stock
27.1 Film Stock 0
27.2 Tape Stock $35/tape-DVCam (1 hour) 0 0 0
Totals: 0 0 0
30 Editorial
30.1 Supervising Editor
Prep $225/day - 1 day prep/5 days worked 0 0 0
Edit $300/day or any part thereof 0 0 0
30.2 Assistant Editors $128/day-1/2 day minimum 0 0 0
30.3 On-Line Edit Suite $390/day-1/2 day minimum 0 0 0
FCP Digitizing/Capture $36/hour-4 hour minimum 0 0 0
FCP Logging $16/hour-4 hour minimum 0 0 0
30.4 Dubs/Stock $35/tape-DVCam (1 hour) 0 0 0
30.5 Viewing Copies $5/tape-VHS (non-broadcast format) 0 0 0
30.6 Master/Protection Copy $35/tape-DVCam (1 hour) 0 0 0
Totals: 0 0 0
33 Music
33.1 Composer/Score $1000/composer and score 0
33.2 Session Days $300/session day-1/2 day minimum 0 0 0
Totals: 0 0 0
BRC 455 Production Budget
6

34 Post-Prod. Sound
34.1 Laydown $36/hour-2 hour minimum 0 0 0
43.2 Mix $60/hour-4 hour minimum 0 0 0
34.3 Layback $36/hour-2 hour minimum 0 0 0
34.4 Stock/Dubs/Transfers $35/hour (DVCam to Beta) 0 0 0
Totals: 0 0 0
35 Titles/Graphics
35.1 Designer/Workstation $390/day-1/2 day minimum 0 0 0
35.2 Stock/Dubs $35/tape-DVCam (1 hour) 0 0 0
Totals: 0 0 0
37 Insurance
37.1 Production Package 0
Stock 0
Equipment 0
Props/Sets 0
Extra Expense 0
3rd Party Damage 0
Office Contents 0
37.2 General Liability 0
37.3 Hired Auto 0
37.4 Cast Insurance 0
37.5 Workers Compensation 0
37.6 Errors & Omissions 0
Totals: 0 0 0
38 General/Admin.
38.1 Legal 0
38.2 Accounting Fees 0
38.3 Phone/Fax 0
38.4 Phototcopying $.05 cents per page 0 0 0
38.5 Postage & Freight 0
38.6 Office Space Rental $112/day or any part thereof 0 0 0
38.7 Office Furniture $56/day or any part thereof 0 0 0
38.8 Office Equip./Supplies $56/day or any part thereof 0 0 0
38.9 Parking $8/day per car 0 0 0
38.10 Storage $42/day or any part thereof 0 0 0
Totals: 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: 1000 1000 0

Total Below-the-Line: 0 0 0
Total Above-the-Line and Below-the-Line: 1000 1000 0