Version:1.0 StartHTML:0000000201 EndHTML:0000051666 StartFragment:0000029049 EndFragment:0000051620 SourceURL:file:///Users/sugarapples/Desktop/uwi09%2F10/PRODUCING/DiabeticVideo/SlipSlipper.xls
| |
|
|
| FILM PRODUCTION ESTIMATE |
|
 |
|
|
|
|
|
|
|
|
|
| Client |
|
|
|
| Job # |
|
|
| Production |
|
|
| Duration |
|
|
| Title | Sliping Slipper |
|
|
| Due Date |
|
|
| Date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hr | Day | Rate | Extension | Totals |
| Total BF >>>>>>>> |
| $41,100.00 |
| PRE-PRODUCTION |
|
|
|
|
|
|
|
|
|
| Research |
|
|
|
|
|
| Items |
| Totals |
| Script/concept |
|
|
| $3,000.00 |
|
| Wadrobe |
|
|
| Main Perfor(s)* |
|
|
|
|
|
| Backgrounds |
|
|
| Patients? |
|
|
| $3,000.00 |
|
| Stills |
|
|
| Hands/Feet |
|
|
|
|
|
| FAW |
|
|
| Reshoot |
|
|
|
|
|
| Mock ups |
|
|
| Make up |
|
|
| $1,000.00 |
|
| Location-Set |
|
|
| Narrator |
|
|
| $1,000.00 |
|
| Studio-Set |
|
|
| Music- stock |
|
|
| $900.00 |
|
| Location-Other |
|
|
| Music - composed |
|
|
|
|
|
| Props |
|
|
| Music - COTT |
|
|
|
|
|
| Transportation |
|
|
| Singers |
|
|
|
|
|
| Insurance-equip |
|
|
| Audio Studio - Narration |
|
|
| $800.00 |
|
| Insurance-crew |
|
|
| Catering- |
|
|
| $900.00 |
|
|
|
|
|
| Post/Tel/Fax |
|
|
|
|
|
|
|
|
|
| Disbursments |
|
|
|
|
|
|
|
|
|
| Miscel |
|
|
|
|
|
|
|
|
|
| Dir - prep/scout |
|
|
| $0.00 |
|
|
|
|
|
| Producer prep |
|
|
| $0.00 |
|
|
|
|
|
| Sub-total >>>>>>>> |
|
|
|
| $10,600.00 |
| Sub-total >>>>>>>> | $0.00 |
|
|
|
|
|
|
|
|
|
|
| PRODUCTION |
|
|
|
|
|
|
|
|
|
| Location Cam |
| 2 | $3,000.00 | $6,000.00 |
|
| GRAND TOTAL >>> |
| $41,100.00 |
| Location / Cam with Audio |
| 1 | $3,000.00 | $3,000.00 |
|
|
|
|
|
| Studio Cam |
|
|
| $0.00 |
|
| Contingency @ 10% Total >>> | $4,110.00 |
| Studio Cam with Audio |
|
|
| $0.00 |
|
|
|
|
|
| Audio Engi.& Sound Equip |
|
|
| $0.00 |
|
| Mark Up @ 15% Total >>> | $6,165.00 |
| Tp. Stock mini DV |
|
|
| $500.00 |
|
|
|
|
|
| Tp. Stock mini beta |
|
|
|
|
|
| PRODUCTION TOTAL >>> | $51,375.00 |
| Tp. Stock mini other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 15% VAT on PRODUCTION TOTAL >>> | $7,706.25 |
| Miscellaneous Production |
|
|
| $1,000.00 |
|
|
|
|
|
| Director |
|
|
| $5,000.00 |
|
| PRODUCTION TOTAL + VAT>>> | $59,081.25 |
| Producer |
|
|
| $3,000.00 |
|
|
|
|
|
| Other |
|
|
|
|
|
| * Young doctors compliments client |
| Sub-total >>>>>>>> |
|
|
|
| $18,500.00 |
| ? Incase we have to pay something |
|
|
|
|
|
|
|
|
|
|
| POST-PRODUCTION |
|
|
|
|
|
|
|
|
|
| Log & Digi |
|
|
| $0.00 |
|
|
|
|
|
| Online Editing |
| 3 | $3,000.00 | $9,000.00 |
|
|
|
|
|
| Dir/Prod - Log & Digi |
|
|
| $0.00 |
|
|
|
|
|
| Dir/Prod - Online Edit |
|
|
| $0.00 |
|
|
|
|
|
| Animation |
|
|
|
|
|
|
|
|
|
| Graphics |
| 1 | $2,000.00 | $2,000.00 |
|
|
|
|
|
| DVD copies |
|
|
| $1,000.00 |
|
|
|
|
|
| TX Dubs & DVDs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sub-total >>>>>>>> |
|
|
|
| $12,000.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total CF >>>>>>>> |
|
|
|
| $41,100.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
No comments:
Post a Comment