SlideShare a Scribd company logo
1 of 18
Download to read offline
Acct# Category Description Page Total
1000 Story and Rights 1 $0
1100 Producers 1 $198
1200 Directors 1 $0
1300 Cast 1 $0
1400 Above-The-Line Travel/Other 2 $0
Total Above-The-Line $198
1500 Extra Talent 3 $0
1600 Production Staff 3 $0
1700 Production Film & Lab 3 $0
1800 Camera 3 $0
1900 Wardrobe 4 $367
2000 Makeup and Hairdressing 5 $485
2100 Set Dressing 6 $0
2200 Props 6 $84
2300 Art Department 7 $0
2400 Set Construction 7 $0
2500 Video 7 $0
2600 Sound Recording 8 $0
2700 Set Lighting 8 $198
2800 Set Operation 9 $1,269
2900 Facilities 10 $68
3000 Special Effect 10 $0
3100 Locations 10 $970
3200 Transportation 11 $684
3300 Second Unit 12 $13
Total Production $4,138
3400 Editing 14 $185
3500 Music 14 $0
3600 Post Production Sound 14 $0
3700 Post Production Film & Lab 14 $0
3800 Titles & Opticals 15 $0
Total Post Production $185
3900 Insurance 16 $0
4000 Publicity 16 $0
4100 Product Placement 16 $0
4200 General Expense 16 $0
Total Other $0
Total Above-The-Line $198
Total Below-The-Line $4,323
Total Above and Below-The-Line $4,521
Total Fringes $0
Grand Total $4,521
The Entertainment Partners Services Group, EP Budgeting Subset Info - Cur: All Loc: All Set: All Grp: All
Acct# Description Amt Units X Rate Sub T Total
1000 Story and Rights
1001 Writer Fee $0
1002 Story Rights $0
1003 Script Registration $0
1004 Copyright $0
1010 Supplies $0
Account Total for 1000 $0
1100 Producers
1101 Executive Producer $0
1102 Associate Producer $0
1103 Producer Misc. Expenses
Movie Magic Software 1 Production 2 99 198
Total $198
Account Total for 1100 $198
1200 Directors
1201 1st Unit Director $0
1202 2nd Unit Director $0
1203 Choreographer $0
1230 Miscellaneous Expenses $0
Account Total for 1200 $0
1300 Cast
1301 Principal Players $0
1302 Day Players $0
1303 Stunt Coordinator $0
1304 Stunt Players $0
1306 Stunt Equipment $0
1307 Cast Looping & Expenses $0
1308 SAG Costs
Total $0
1312 Overtime/Adjustments $0
1330 Miscellaneous Expenses
Continuation of Account 1330
Acct# Description Amt Units X Rate Sub T Total
Total $0
Account Total for 1300 $0
1400 Above-The-Line Travel/Other
1501 (Travel/other name required) $0
1502 (Travel/other name required) $0
1503 (Travel/other name required) $0
1504 (Travel/other name required) $0
Account Total for 1400 $0
Total Above-The-Line $198
Acct# Description Amt Units X Rate Sub T Total
1500 Extra Talent
1501 Stand-ins $0
1502 General Background $0
1503 Mileage/Car Allowances $0
1504 FIttings/Interviews $0
1512 Overtime/Adjustments $0
Account Total for 1500 $0
1600 Production Staff
1601 Unit Production Manager $0
1602 1st Assistant Director $0
1603 2nd Assistant Director $0
1604 Production Coordinator $0
1605 Script Supervisor $0
1606 Location Manager $0
1607 Production Assitants $0
1608 Teacher-Welfare Worker $0
1610 Supplies $0
1611 Purchases $0
1613 Rentals $0
1630 Miscellaneous Expenses $0
Account Total for 1600 $0
1700 Production Film & Lab
1701 Raw Film Stock $0
1702 Negative Developing $0
1703 Positive Prints $0
1704 1/4" Tape $0
1705 Sound Transfer $0
1706 Telecine Transfer $0
1707 Poloroid Film $0
1730 Miscellaneous Expense $0
Account Total for 1700 $0
1800 Camera
1801 Director of Photography $0
1802 Camera Operator $0
Acct# Description Amt Units X Rate Sub T Total
1803 1st Asst. Cameraman $0
1804 2nd Asst. Cameraman $0
1805 Still Photographer $0
1811 Purchases $0
1813 Rentals
0
0
0
0
Total $0
1814 Loss, Damage, & Repair $0
1830 Miscellaneous Expenses $0
Account Total for 1800 $0
1900 Wardrobe
1901 Designers $0
1902 Lead Costumers
Total $0
1910 Materials/Supplies $0
1911 Purchases
Tee Plus-Valencia 1 Weekend 1 11.98 12
Party City-Valencia 1 Weekend 1 70.71 71
Party City-Valencia 1 Weekend 1 19.02 19
Dollar Tree-Reseda 1 Weekend 1 1.09 1
Party City-Reseda 1 Weekend 1 148.11 148
Spencer's Gifts-Northridge 1 Weekend 1 8.71 9
Continuation of Account 1911
Acct# Description Amt Units X Rate Sub T Total
Old Navy-Northridge 1 Weekend 1 25.06 25
Walmart-Stevenson Ranch 1 Weekend 1 43.41 43
Party City-Valencia 1 Weekend 1 39.16 39
Total $367
1913 Rentals $0
1914 Loss & Damage $0
1930 Miscellaneous Expense $0
Account Total for 1900 $367
2000 Makeup and Hairdressing
2001 Key Makeup Artist $0
2002 Head Hair Stylist
Total $0
2003 SPFX Makeup
Total $0
2011 Purchases
MAC-Make Up Supplies 1 weekend 1 64.31 64
Party City-Make Up Supplies 1 weekend 1 18.48 18
Target-Make Up Supplies 1 weekend 1 79.73 80
Target-Make Up Supplies 1 weekend 1 23.1 23
Continuation of Account 2011
Acct# Description Amt Units X Rate Sub T Total
Target-Make Up Supplies 1 weekend 1 146.59 147
JC Penny-Make Up Supplies 1 weekend 1 152.6 153
Total $485
2013 Rentals $0
2014 Loss and Damages $0
2030 Miscellaneous Expenses $0
Account Total for 2000 $485
2100 Set Dressing
2101 Set Decorator $0
2102 On-set Dresser $0
2111 Purchases $0
2113 Rentals $0
2114 Loss & Damage $0
2130 Miscellaneous Expense $0
Account Total for 2100 $0
2200 Props
2201 Propmaster $0
2202 Asst Propmaster $0
2203 Wranglers/Handlers $0
2204 Animals
Live Cricket-Petco 1 Weekend 1 1.83 2
Total $2
2205 Picture Vehicles $0
2211 Purchases
Target-Northridge 1 Weekend 1 65.56 66
Office Depot-Northridge 1 Weekend 1 16.34 16
Total $82
2213 Rentrals
Total $0
Acct# Description Amt Units X Rate Sub T Total
2214 Loss & Damage $0
2230 Miscellaneous Expenses $0
Account Total for 2200 $84
2300 Art Department
2301 Production Designer $0
2302 Art Director $0
2303 Set Designers $0
2304 Production Assistants $0
2311 Purchases $0
2313 Art Department Rentals $0
2330 Miscellaneous Expenses $0
Account Total for 2300 $0
2400 Set Construction
2401 Construction Coordinator $0
2402 Construction Labor $0
2403 Strike & Restorations $0
2404 Trash Removal $0
2410 Materials & Supplies $0
2413 Equipment Rentals $0
2414 Loss & Damages $0
2430 Misc. Expenses $0
Account Total for 2400 $0
2500 Video
2501 Supervisor $0
2502 Video Operator $0
2503 Additional Labor $0
2504 Video Editiing $0
2505 Video Transfers $0
2506 Video Contracts $0
2511 Purchases $0
2513 Rentals $0
2514 Loss & Damages $0
2530 Miscellaneous $0
Account Total for 2500 $0
Acct# Description Amt Units X Rate Sub T Total
2600 Sound Recording
2601 Production Mixer $0
2602 Boom Operator
Boom Operator
Total $0
2603 Audio Playback $0
2604 Walkie Talkies
Total $0
2610 Sound Equp. Supplies $0
2611 Sound Equp. Purchases $0
2613 Sound Equp. Rentals
Total $0
2614 Loss & Damage $0
2630 Miscellaneous Exoenses $0
Account Total for 2600 $0
2700 Set Lighting
2701 Gaffer $0
2702 Best Boy $0
2703 Generator Operators
0
Total $0
2704 Rig/Strike Labor
Total $0
2705 Globes & Carbons $0
Acct# Description Amt Units X Rate Sub T Total
2711 Purchases $0
2713 Rentals
EVS Rental House-Equipment 1 Weekend 1 198.38 198
Total $198
2714 Loss & Damages $0
2730 Miscellaneous Expenses $0
Account Total for 2700 $198
2800 Set Operation
2801 Key Grip $0
2802 Best Boy $0
2803 Dolly Grip/Crane Grip $0
2804 Rig/Strike Labor $0
2805 Craft Service
Starbucks Coffee-Reseda 1 Weekend 1 56.1 56
Yum Yum Donuts-Nordhoff 1 Weekend 1 31.45 31
Starbucks-San Fernando 1 Weekend 1 55.85 56
Total $143
2806 Craft Service Supplies
Craft Service Supplies-99 Cent Store 1 Weekend 3 0.99 3
Craft Service Supplies-99 Cent Store 1 Weekend 1 0.99 1
Craft Service Supplies-99 Cent Store 1 Weekend 1 0.99 1
Craft Service Supplies-99 Cent Store 1 Weekend 1 6.55 7
Craft Service Supplies-Rite Aid 1 Weekend 1 16.32 16
Craft Service Supplies-Costco 1 Weekend 1 248.11 248
Lassens-Echo Park 1 Weekend 1 41.17 41
Total $317
2807 Dolly Rentals $0
2808 Crane Rentals $0
2809 First Aid $0
2810 Materials & Supplies $0
2811 Purchases
Pad lock-Home Depot 1 Weekend 1 17.95 18
Total $18
2813 Rentals
CFG Rental House 1 Weekend 1 791.44 791
Total $791
2814 Loss & Damage $0
2830 Miscellaneous Expenses $0
Account Total for 2800 $1,269
Acct# Description Amt Units X Rate Sub T Total
2900 Facilities
2901 Producers Office
Space Station 1 Day 1 68 68
Total $68
2902 Production Office $0
2903 Directors Office $0
2904 Stage #1 $0
2905 Stage #2 $0
2906 Storage $0
Account Total for 2900 $68
3000 Special Effect
3001 Speical Effects Foreman
Total $0
3002 Special Effects Technician
0
Total $0
3003 Labor $0
3010 Supplies $0
3011 Purchases $0
3013 Rentals $0
3030 Miscellaneous Expenses $0
Account Total for 3000 $0
3100 Locations
3101 Site Rentals, Fees, & Permits
Total $0
3102 Fireman/Police/Watchmen $0
3103 Scouting Expenses $0
3104 First Aid & Medical Services $0
3105 Location Employees $0
3106 Catered Meals
Catering Prep-Vons 1 Weekend 1 2.49 2
Continuation of Account 3106
Acct# Description Amt Units X Rate Sub T Total
Catering Prep-Vons 1 Weekend 1 2.49 2
Catering Prep-Vons 1 Weekend 1 4.85 5
Catering Prep-Vons 1 Weekend 1 3.56 4
Catering Prep-Vons 1 Weekend 1 5.99 6
Catering Prep-Vons 1 Weekend 1 5.97 6
Catering Prep-Vons 1 Weekend 1 6.87 7
Catering Prep-Vons 1 Weekend 1 58.34 58
Baked Goods-Vons 1 Weekned 1 5.48 5
Catering Prep-Food 4 Less 1 Weekned 1 48.22 48
Catering Prep-Vons 1 Weekend 1 86.75 87
Catering Prep-Food 4 Less 1 Weekend 1 107.72 108
Catering Prep-Ralphs 1 Weekned 1 61.52 62
Catering Prep-Celaya Bakery 1 Weekend 1 21 21
Total $421
3107 Catering Staff
Catering Prep.Supplies-99 Cent Store 1 Weekend 1 21.32 21
Catering Prep. Supplies-Alberstons 1 Weekend 1 7.6 8
Catering Prep. Supplies-Alberstons-Food 4 Less 1 Weekend 1 4.67 5
Catering Prep. Supplies-Food 4 Less 1 Weekend 1 3.24 3
Catering Prep. Supplies-Vons 1 Weekend 1 12.61 13
Total $49
3108 Location Parking $0
3109 Shipping & Forwarding Costs $0
3110 Special Equipment $0
3111 Purchases $0
3113 Rentals
Room Rental-JJ's Bar 1 Day 1 500 500
Total $500
3114 Loss & Damages $0
3130 Miscellaneous Expenses $0
Account Total for 3100 $970
3200 Transportation
3201 Coordinator $0
3202 Trans Captin $0
3203 Location Drivers
Total $0
3204 Truck Rental
Continuation of Account 3204
Acct# Description Amt Units X Rate Sub T Total
AVON-GMC SAVANA WHITE 1 Weekend 1 504.8 505
AVON-Service Fee 1 Weekend 1 38.7 39
Total $544
3205 Dressing Room Rental $0
3206 Location Equipment $0
3207 Gas, Oil & Vehicle Washes $0
3208 Repairs & Maintenance
Total $0
3209 Self-Drivers $0
3313 Rentals $0
3314 Loss & Damages
CFG-18X24 Recovery 1 Weekend 1 140 140
Total $140
3330 Miscellaneous Expenses $0
Account Total for 3200 $684
3300 Second Unit
3301 Producer $0
3302 Director $0
3303 Cast
Starbucks-Rehearsal Day Coffee Run 1 Day 1 12.8 13
Total $13
3304 Bits & Stunts $0
3305 Extras $0
3306 Travel/Expenses $0
3307 Production Staff $0
3308 Makeup & Hair $0
3309 Camera $0
3314 Loss & Damage $0
3315 Film/Lab $0
3316 Set Construction/Design $0
3317 Set Lighting $0
3318 Sound $0
3319 Locations $0
3320 Transportation $0
Acct# Description Amt Units X Rate Sub T Total
3330 Miscellaneous $0
Account Total for 3300 $13
Total Production $4,138
Acct# Description Amt Units X Rate Sub T Total
3400 Editing
3401 Editor $0
3402 Assistant Editor $0
3411 Purchases
Best Buy-Northridge 1 Weekend 1 185.25 185
Total $185
3413 Rentals $0
3430 Miscellaneous Expenses $0
Account Total for 3400 $185
3500 Music
3501 Clearences $0
3502 Song Writers $0
3503 Composers $0
3504 Music Supervisor $0
3530 Miscellaneous Expenses $0
Account Total for 3500 $0
3600 Post Production Sound
3601 Dubbing Stage $0
3602 ADR Stage $0
3603 Foley and EFX Recording $0
3604 Tape Transfers $0
3611 Purcahses $0
3613 Rentals $0
3630 Miscellaneous Expenses $0
Account Total for 3600 $0
3700 Post Production Film & Lab
3701 Film Leader $0
3702 Negative Splicing $0
3703 Picture Reprints $0
3704 Stock Shots $0
3705 Opticals $0
3706 Video Dupes $0
3707 Video Cassette $0
3708 Video Delivery $0
Acct# Description Amt Units X Rate Sub T Total
3711 Purchases $0
3712 Lab Overtime $0
3713 Rentals $0
3730 Miscellaneous Expenses $0
Account Total for 3700 $0
3800 Titles & Opticals
3801 Titles $0
3802 Main & End Titles $0
3803 Optical Development $0
3830 Miscellaneous Expenses $0
Account Total for 3800 $0
Total Post Production $185
Acct# Description Amt Units X Rate Sub T Total
3900 Insurance
3901 Cast Insurance
Total $0
3902 Negative Insurance $0
3903 Extra Expense $0
3930 Miscellaneous Expense $0
Account Total for 3900 $0
4000 Publicity
4001 Publicist $0
4002 Film Festivals $0
4003 Marketing Materials $0
4030 Miscellaneous Expenses $0
Account Total for 4000 $0
4100 Product Placement
4101 Product 1 $0
4102 Product 2 $0
Account Total for 4100 $0
4200 General Expense
4201 Office Supplies $0
4202 Local Meals
Total $0
4203 Photocopies $0
4204 Office Postage & Shipping $0
4205 Telephones $0
4206 Fax $0
4213 Rentals $0
4230 Miscellaneous Expense $0
Account Total for 4200 $0
Total Other $0
Acct# Description Amt Units X Rate Sub T Total
Total Above-The-Line $198
Total Below-The-Line $4,323
Total Above and Below-The-Line $4,521
Total Fringes $0
Grand Total $4,521

More Related Content

Similar to Actualized Budget-Witches of the Valley

SSFinancialStatements
SSFinancialStatementsSSFinancialStatements
SSFinancialStatementsScott Nunn
 
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesId intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesSlideTeam
 
Catherine fisher pwr point
Catherine fisher pwr point Catherine fisher pwr point
Catherine fisher pwr point Catherine Fisher
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesSlideTeam
 
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesFinance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesSlideTeam
 
Hoyt_Project1_Deliverable3 (3)
Hoyt_Project1_Deliverable3 (3)Hoyt_Project1_Deliverable3 (3)
Hoyt_Project1_Deliverable3 (3)Diana Hoyt
 
Financial Food For Thought: Entrepreneur Foodie Session
Financial Food For Thought: Entrepreneur Foodie SessionFinancial Food For Thought: Entrepreneur Foodie Session
Financial Food For Thought: Entrepreneur Foodie SessionAccion Texas & Delta
 
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAz intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAmerican Lands Council
 
Https _doc-0c-78-apps-viewer.googleusercontent
Https  _doc-0c-78-apps-viewer.googleusercontentHttps  _doc-0c-78-apps-viewer.googleusercontent
Https _doc-0c-78-apps-viewer.googleusercontentfoilicj1
 
nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011Salah Saleh
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work ExampleDavid Urbia
 
Spark Up The Night
Spark Up The NightSpark Up The Night
Spark Up The NightRobbyBarbaro
 
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - HarambeeClinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - HarambeeBig Fish Presentations
 
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation SlidesForecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation SlidesSlideTeam
 
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides SlideTeam
 

Similar to Actualized Budget-Witches of the Valley (20)

SSFinancialStatements
SSFinancialStatementsSSFinancialStatements
SSFinancialStatements
 
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesId intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Id intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
Budget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation SlidesBudget Projection PowerPoint Presentation Slides
Budget Projection PowerPoint Presentation Slides
 
Maria reino ejercicios con referencias, filtros
Maria reino ejercicios con referencias, filtrosMaria reino ejercicios con referencias, filtros
Maria reino ejercicios con referencias, filtros
 
Catherine fisher pwr point
Catherine fisher pwr point Catherine fisher pwr point
Catherine fisher pwr point
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
 
Finance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation SlidesFinance Budgeting Powerpoint Presentation Slides
Finance Budgeting Powerpoint Presentation Slides
 
Hoyt_Project1_Deliverable3 (3)
Hoyt_Project1_Deliverable3 (3)Hoyt_Project1_Deliverable3 (3)
Hoyt_Project1_Deliverable3 (3)
 
Cost of living
Cost of livingCost of living
Cost of living
 
Financial Food For Thought: Entrepreneur Foodie Session
Financial Food For Thought: Entrepreneur Foodie SessionFinancial Food For Thought: Entrepreneur Foodie Session
Financial Food For Thought: Entrepreneur Foodie Session
 
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tablesAz intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
Az intertech-preliminary-draft-public-land-mgmt-task-force-report-tables
 
Https _doc-0c-78-apps-viewer.googleusercontent
Https  _doc-0c-78-apps-viewer.googleusercontentHttps  _doc-0c-78-apps-viewer.googleusercontent
Https _doc-0c-78-apps-viewer.googleusercontent
 
5 filtros
5 filtros 5 filtros
5 filtros
 
nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011nSemble PPPresentation, June 2011
nSemble PPPresentation, June 2011
 
Budget Work Example
Budget Work ExampleBudget Work Example
Budget Work Example
 
Spark Up The Night
Spark Up The NightSpark Up The Night
Spark Up The Night
 
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - HarambeeClinton Global Initiative Hult Prize Finalist Presentation - Harambee
Clinton Global Initiative Hult Prize Finalist Presentation - Harambee
 
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation SlidesForecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
 
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
 
Case 2
Case 2Case 2
Case 2
 

Actualized Budget-Witches of the Valley

  • 1. Acct# Category Description Page Total 1000 Story and Rights 1 $0 1100 Producers 1 $198 1200 Directors 1 $0 1300 Cast 1 $0 1400 Above-The-Line Travel/Other 2 $0 Total Above-The-Line $198 1500 Extra Talent 3 $0 1600 Production Staff 3 $0 1700 Production Film & Lab 3 $0 1800 Camera 3 $0 1900 Wardrobe 4 $367 2000 Makeup and Hairdressing 5 $485 2100 Set Dressing 6 $0 2200 Props 6 $84 2300 Art Department 7 $0 2400 Set Construction 7 $0 2500 Video 7 $0 2600 Sound Recording 8 $0 2700 Set Lighting 8 $198 2800 Set Operation 9 $1,269 2900 Facilities 10 $68 3000 Special Effect 10 $0 3100 Locations 10 $970 3200 Transportation 11 $684 3300 Second Unit 12 $13 Total Production $4,138 3400 Editing 14 $185 3500 Music 14 $0 3600 Post Production Sound 14 $0 3700 Post Production Film & Lab 14 $0 3800 Titles & Opticals 15 $0 Total Post Production $185 3900 Insurance 16 $0 4000 Publicity 16 $0 4100 Product Placement 16 $0 4200 General Expense 16 $0 Total Other $0 Total Above-The-Line $198 Total Below-The-Line $4,323 Total Above and Below-The-Line $4,521 Total Fringes $0 Grand Total $4,521 The Entertainment Partners Services Group, EP Budgeting Subset Info - Cur: All Loc: All Set: All Grp: All
  • 2. Acct# Description Amt Units X Rate Sub T Total 1000 Story and Rights 1001 Writer Fee $0 1002 Story Rights $0 1003 Script Registration $0 1004 Copyright $0 1010 Supplies $0 Account Total for 1000 $0 1100 Producers 1101 Executive Producer $0 1102 Associate Producer $0 1103 Producer Misc. Expenses Movie Magic Software 1 Production 2 99 198 Total $198 Account Total for 1100 $198 1200 Directors 1201 1st Unit Director $0 1202 2nd Unit Director $0 1203 Choreographer $0 1230 Miscellaneous Expenses $0 Account Total for 1200 $0 1300 Cast 1301 Principal Players $0 1302 Day Players $0 1303 Stunt Coordinator $0 1304 Stunt Players $0 1306 Stunt Equipment $0 1307 Cast Looping & Expenses $0 1308 SAG Costs Total $0 1312 Overtime/Adjustments $0 1330 Miscellaneous Expenses
  • 3. Continuation of Account 1330 Acct# Description Amt Units X Rate Sub T Total Total $0 Account Total for 1300 $0 1400 Above-The-Line Travel/Other 1501 (Travel/other name required) $0 1502 (Travel/other name required) $0 1503 (Travel/other name required) $0 1504 (Travel/other name required) $0 Account Total for 1400 $0 Total Above-The-Line $198
  • 4. Acct# Description Amt Units X Rate Sub T Total 1500 Extra Talent 1501 Stand-ins $0 1502 General Background $0 1503 Mileage/Car Allowances $0 1504 FIttings/Interviews $0 1512 Overtime/Adjustments $0 Account Total for 1500 $0 1600 Production Staff 1601 Unit Production Manager $0 1602 1st Assistant Director $0 1603 2nd Assistant Director $0 1604 Production Coordinator $0 1605 Script Supervisor $0 1606 Location Manager $0 1607 Production Assitants $0 1608 Teacher-Welfare Worker $0 1610 Supplies $0 1611 Purchases $0 1613 Rentals $0 1630 Miscellaneous Expenses $0 Account Total for 1600 $0 1700 Production Film & Lab 1701 Raw Film Stock $0 1702 Negative Developing $0 1703 Positive Prints $0 1704 1/4" Tape $0 1705 Sound Transfer $0 1706 Telecine Transfer $0 1707 Poloroid Film $0 1730 Miscellaneous Expense $0 Account Total for 1700 $0 1800 Camera 1801 Director of Photography $0 1802 Camera Operator $0
  • 5. Acct# Description Amt Units X Rate Sub T Total 1803 1st Asst. Cameraman $0 1804 2nd Asst. Cameraman $0 1805 Still Photographer $0 1811 Purchases $0 1813 Rentals 0 0 0 0 Total $0 1814 Loss, Damage, & Repair $0 1830 Miscellaneous Expenses $0 Account Total for 1800 $0 1900 Wardrobe 1901 Designers $0 1902 Lead Costumers Total $0 1910 Materials/Supplies $0 1911 Purchases Tee Plus-Valencia 1 Weekend 1 11.98 12 Party City-Valencia 1 Weekend 1 70.71 71 Party City-Valencia 1 Weekend 1 19.02 19 Dollar Tree-Reseda 1 Weekend 1 1.09 1 Party City-Reseda 1 Weekend 1 148.11 148 Spencer's Gifts-Northridge 1 Weekend 1 8.71 9
  • 6. Continuation of Account 1911 Acct# Description Amt Units X Rate Sub T Total Old Navy-Northridge 1 Weekend 1 25.06 25 Walmart-Stevenson Ranch 1 Weekend 1 43.41 43 Party City-Valencia 1 Weekend 1 39.16 39 Total $367 1913 Rentals $0 1914 Loss & Damage $0 1930 Miscellaneous Expense $0 Account Total for 1900 $367 2000 Makeup and Hairdressing 2001 Key Makeup Artist $0 2002 Head Hair Stylist Total $0 2003 SPFX Makeup Total $0 2011 Purchases MAC-Make Up Supplies 1 weekend 1 64.31 64 Party City-Make Up Supplies 1 weekend 1 18.48 18 Target-Make Up Supplies 1 weekend 1 79.73 80 Target-Make Up Supplies 1 weekend 1 23.1 23
  • 7. Continuation of Account 2011 Acct# Description Amt Units X Rate Sub T Total Target-Make Up Supplies 1 weekend 1 146.59 147 JC Penny-Make Up Supplies 1 weekend 1 152.6 153 Total $485 2013 Rentals $0 2014 Loss and Damages $0 2030 Miscellaneous Expenses $0 Account Total for 2000 $485 2100 Set Dressing 2101 Set Decorator $0 2102 On-set Dresser $0 2111 Purchases $0 2113 Rentals $0 2114 Loss & Damage $0 2130 Miscellaneous Expense $0 Account Total for 2100 $0 2200 Props 2201 Propmaster $0 2202 Asst Propmaster $0 2203 Wranglers/Handlers $0 2204 Animals Live Cricket-Petco 1 Weekend 1 1.83 2 Total $2 2205 Picture Vehicles $0 2211 Purchases Target-Northridge 1 Weekend 1 65.56 66 Office Depot-Northridge 1 Weekend 1 16.34 16 Total $82 2213 Rentrals Total $0
  • 8. Acct# Description Amt Units X Rate Sub T Total 2214 Loss & Damage $0 2230 Miscellaneous Expenses $0 Account Total for 2200 $84 2300 Art Department 2301 Production Designer $0 2302 Art Director $0 2303 Set Designers $0 2304 Production Assistants $0 2311 Purchases $0 2313 Art Department Rentals $0 2330 Miscellaneous Expenses $0 Account Total for 2300 $0 2400 Set Construction 2401 Construction Coordinator $0 2402 Construction Labor $0 2403 Strike & Restorations $0 2404 Trash Removal $0 2410 Materials & Supplies $0 2413 Equipment Rentals $0 2414 Loss & Damages $0 2430 Misc. Expenses $0 Account Total for 2400 $0 2500 Video 2501 Supervisor $0 2502 Video Operator $0 2503 Additional Labor $0 2504 Video Editiing $0 2505 Video Transfers $0 2506 Video Contracts $0 2511 Purchases $0 2513 Rentals $0 2514 Loss & Damages $0 2530 Miscellaneous $0 Account Total for 2500 $0
  • 9. Acct# Description Amt Units X Rate Sub T Total 2600 Sound Recording 2601 Production Mixer $0 2602 Boom Operator Boom Operator Total $0 2603 Audio Playback $0 2604 Walkie Talkies Total $0 2610 Sound Equp. Supplies $0 2611 Sound Equp. Purchases $0 2613 Sound Equp. Rentals Total $0 2614 Loss & Damage $0 2630 Miscellaneous Exoenses $0 Account Total for 2600 $0 2700 Set Lighting 2701 Gaffer $0 2702 Best Boy $0 2703 Generator Operators 0 Total $0 2704 Rig/Strike Labor Total $0 2705 Globes & Carbons $0
  • 10. Acct# Description Amt Units X Rate Sub T Total 2711 Purchases $0 2713 Rentals EVS Rental House-Equipment 1 Weekend 1 198.38 198 Total $198 2714 Loss & Damages $0 2730 Miscellaneous Expenses $0 Account Total for 2700 $198 2800 Set Operation 2801 Key Grip $0 2802 Best Boy $0 2803 Dolly Grip/Crane Grip $0 2804 Rig/Strike Labor $0 2805 Craft Service Starbucks Coffee-Reseda 1 Weekend 1 56.1 56 Yum Yum Donuts-Nordhoff 1 Weekend 1 31.45 31 Starbucks-San Fernando 1 Weekend 1 55.85 56 Total $143 2806 Craft Service Supplies Craft Service Supplies-99 Cent Store 1 Weekend 3 0.99 3 Craft Service Supplies-99 Cent Store 1 Weekend 1 0.99 1 Craft Service Supplies-99 Cent Store 1 Weekend 1 0.99 1 Craft Service Supplies-99 Cent Store 1 Weekend 1 6.55 7 Craft Service Supplies-Rite Aid 1 Weekend 1 16.32 16 Craft Service Supplies-Costco 1 Weekend 1 248.11 248 Lassens-Echo Park 1 Weekend 1 41.17 41 Total $317 2807 Dolly Rentals $0 2808 Crane Rentals $0 2809 First Aid $0 2810 Materials & Supplies $0 2811 Purchases Pad lock-Home Depot 1 Weekend 1 17.95 18 Total $18 2813 Rentals CFG Rental House 1 Weekend 1 791.44 791 Total $791 2814 Loss & Damage $0 2830 Miscellaneous Expenses $0 Account Total for 2800 $1,269
  • 11. Acct# Description Amt Units X Rate Sub T Total 2900 Facilities 2901 Producers Office Space Station 1 Day 1 68 68 Total $68 2902 Production Office $0 2903 Directors Office $0 2904 Stage #1 $0 2905 Stage #2 $0 2906 Storage $0 Account Total for 2900 $68 3000 Special Effect 3001 Speical Effects Foreman Total $0 3002 Special Effects Technician 0 Total $0 3003 Labor $0 3010 Supplies $0 3011 Purchases $0 3013 Rentals $0 3030 Miscellaneous Expenses $0 Account Total for 3000 $0 3100 Locations 3101 Site Rentals, Fees, & Permits Total $0 3102 Fireman/Police/Watchmen $0 3103 Scouting Expenses $0 3104 First Aid & Medical Services $0 3105 Location Employees $0 3106 Catered Meals Catering Prep-Vons 1 Weekend 1 2.49 2
  • 12. Continuation of Account 3106 Acct# Description Amt Units X Rate Sub T Total Catering Prep-Vons 1 Weekend 1 2.49 2 Catering Prep-Vons 1 Weekend 1 4.85 5 Catering Prep-Vons 1 Weekend 1 3.56 4 Catering Prep-Vons 1 Weekend 1 5.99 6 Catering Prep-Vons 1 Weekend 1 5.97 6 Catering Prep-Vons 1 Weekend 1 6.87 7 Catering Prep-Vons 1 Weekend 1 58.34 58 Baked Goods-Vons 1 Weekned 1 5.48 5 Catering Prep-Food 4 Less 1 Weekned 1 48.22 48 Catering Prep-Vons 1 Weekend 1 86.75 87 Catering Prep-Food 4 Less 1 Weekend 1 107.72 108 Catering Prep-Ralphs 1 Weekned 1 61.52 62 Catering Prep-Celaya Bakery 1 Weekend 1 21 21 Total $421 3107 Catering Staff Catering Prep.Supplies-99 Cent Store 1 Weekend 1 21.32 21 Catering Prep. Supplies-Alberstons 1 Weekend 1 7.6 8 Catering Prep. Supplies-Alberstons-Food 4 Less 1 Weekend 1 4.67 5 Catering Prep. Supplies-Food 4 Less 1 Weekend 1 3.24 3 Catering Prep. Supplies-Vons 1 Weekend 1 12.61 13 Total $49 3108 Location Parking $0 3109 Shipping & Forwarding Costs $0 3110 Special Equipment $0 3111 Purchases $0 3113 Rentals Room Rental-JJ's Bar 1 Day 1 500 500 Total $500 3114 Loss & Damages $0 3130 Miscellaneous Expenses $0 Account Total for 3100 $970 3200 Transportation 3201 Coordinator $0 3202 Trans Captin $0 3203 Location Drivers Total $0 3204 Truck Rental
  • 13. Continuation of Account 3204 Acct# Description Amt Units X Rate Sub T Total AVON-GMC SAVANA WHITE 1 Weekend 1 504.8 505 AVON-Service Fee 1 Weekend 1 38.7 39 Total $544 3205 Dressing Room Rental $0 3206 Location Equipment $0 3207 Gas, Oil & Vehicle Washes $0 3208 Repairs & Maintenance Total $0 3209 Self-Drivers $0 3313 Rentals $0 3314 Loss & Damages CFG-18X24 Recovery 1 Weekend 1 140 140 Total $140 3330 Miscellaneous Expenses $0 Account Total for 3200 $684 3300 Second Unit 3301 Producer $0 3302 Director $0 3303 Cast Starbucks-Rehearsal Day Coffee Run 1 Day 1 12.8 13 Total $13 3304 Bits & Stunts $0 3305 Extras $0 3306 Travel/Expenses $0 3307 Production Staff $0 3308 Makeup & Hair $0 3309 Camera $0 3314 Loss & Damage $0 3315 Film/Lab $0 3316 Set Construction/Design $0 3317 Set Lighting $0 3318 Sound $0 3319 Locations $0 3320 Transportation $0
  • 14. Acct# Description Amt Units X Rate Sub T Total 3330 Miscellaneous $0 Account Total for 3300 $13 Total Production $4,138
  • 15. Acct# Description Amt Units X Rate Sub T Total 3400 Editing 3401 Editor $0 3402 Assistant Editor $0 3411 Purchases Best Buy-Northridge 1 Weekend 1 185.25 185 Total $185 3413 Rentals $0 3430 Miscellaneous Expenses $0 Account Total for 3400 $185 3500 Music 3501 Clearences $0 3502 Song Writers $0 3503 Composers $0 3504 Music Supervisor $0 3530 Miscellaneous Expenses $0 Account Total for 3500 $0 3600 Post Production Sound 3601 Dubbing Stage $0 3602 ADR Stage $0 3603 Foley and EFX Recording $0 3604 Tape Transfers $0 3611 Purcahses $0 3613 Rentals $0 3630 Miscellaneous Expenses $0 Account Total for 3600 $0 3700 Post Production Film & Lab 3701 Film Leader $0 3702 Negative Splicing $0 3703 Picture Reprints $0 3704 Stock Shots $0 3705 Opticals $0 3706 Video Dupes $0 3707 Video Cassette $0 3708 Video Delivery $0
  • 16. Acct# Description Amt Units X Rate Sub T Total 3711 Purchases $0 3712 Lab Overtime $0 3713 Rentals $0 3730 Miscellaneous Expenses $0 Account Total for 3700 $0 3800 Titles & Opticals 3801 Titles $0 3802 Main & End Titles $0 3803 Optical Development $0 3830 Miscellaneous Expenses $0 Account Total for 3800 $0 Total Post Production $185
  • 17. Acct# Description Amt Units X Rate Sub T Total 3900 Insurance 3901 Cast Insurance Total $0 3902 Negative Insurance $0 3903 Extra Expense $0 3930 Miscellaneous Expense $0 Account Total for 3900 $0 4000 Publicity 4001 Publicist $0 4002 Film Festivals $0 4003 Marketing Materials $0 4030 Miscellaneous Expenses $0 Account Total for 4000 $0 4100 Product Placement 4101 Product 1 $0 4102 Product 2 $0 Account Total for 4100 $0 4200 General Expense 4201 Office Supplies $0 4202 Local Meals Total $0 4203 Photocopies $0 4204 Office Postage & Shipping $0 4205 Telephones $0 4206 Fax $0 4213 Rentals $0 4230 Miscellaneous Expense $0 Account Total for 4200 $0 Total Other $0
  • 18. Acct# Description Amt Units X Rate Sub T Total Total Above-The-Line $198 Total Below-The-Line $4,323 Total Above and Below-The-Line $4,521 Total Fringes $0 Grand Total $4,521