Reclaiming the
Pieces
PRODUCTION BUDGET
Ethan Bach Productions Locations: US various
(505) 670 Ð 8126 Start Date: May 23, 2007
ethanbach@gmail.com Budget re-vision date: October 7, 2007
Producer: Ethan Bach
SUMMARY |
Production |
Post |
Outreach |
TOTAL |
Expended |
|
|
|
|
$6135.30 |
$6180.00 |
$8400.00 |
$20,715 |
$5135.30 |
|
|
Acct #
Description
Amount
Units X Rate Subtotal Total
|
|||||||
|
03-00
Producer & Staff |
|||||||
|
03-01 |
Producer |
8 |
Months |
1 |
Volunteer |
0.00 |
0.00 |
|
03-07 |
Misc. producer expenses |
|
|
|
|
|
|
|
|
Copies, phone calls,
postage |
|
Allow |
1 |
300.00 |
300.00 |
300.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL FOR 03-00 300.00
|
|||
|
05-00
Talent |
|||||||
|
05-01 |
Voice-Over Talent |
2 |
days |
1 |
Volunteer |
0.00 |
0.00 |
|
|
|
|
|
TOTAL FOR 05-00 0.00
|
|||
|
|
|||||||
|
TOTAL ABOVE-THE-LINE
300.00 |
|||||||
|
|
|||||||
|
07-00
Production Staff |
|||||||
|
07-04 |
Still Photographer |
20 |
days |
1 |
Volunteer |
0.00 |
0.00 |
|
07-01 |
Digital SLR Camera |
1 |
Unit |
1 |
1120.00 |
1120.00 |
1120.00 |
|
07-05 |
Sound Mixer |
10 |
days |
1 |
Volunteer |
0.00 |
0.00 |
|
|
|
|
|
TOTAL FOR 07-00 1120.00
|
|||
|
10-00
Set Operations |
|||||||
|
10-05 |
Food & Refreshments |
10 |
Meal/ interview |
5 |
15.00 |
750.00 |
750.00 |
|
|
|
|
|
TOTAL FOR 10-00 750.00
|
|||
|
11-00
Camera |
|||||||
|
11-01 |
Director of Photography |
20 |
days |
1 |
Volunteer |
0.00 |
0.00 |
|
11-02 |
Camera Assistant |
20 |
days |
1 |
Volunteer |
0.00 |
0.00 |
|
11-03 |
Camera Package |
|
|
|
|
|
|
|
|
Canon XL1 |
1 |
unit |
1 |
have |
0.00 |
0.00 |
|
11-04 |
Tripod for XL-1 |
1 |
unit |
1 |
225.00 |
225.00 |
225.00 |
|
11-05 |
Filter Package for XL1 |
1 |
Pack |
1 |
67.50 |
67.50 |
67.50 |
|
11-06 |
Sony Camera Package
w/tripod |
1 |
unit |
1 |
On loan (RPI) |
0.00 |
0.00 |
|
|
(includes tripod) |
|
|
|
|
|
|
|
|
|
|
|
TOTAL FOR 11-00 292.50
|
|||
|
15-00
ELECTRICAL |
|||||||
|
15-01 |
Light Kit |
1 |
kit |
1 |
Have |
0.00 |
0.00 |
|
15-02 |
Reflector |
1 |
Unit |
1 |
34.95 |
34.95 |
34.95 |
|
|
|
|
|
TOTAL FOR 15-00 34.95
|
|||
|
16-00
TRANSPORTATION |
|||||||
|
16-05 |
Gas & Oil |
|
|
|
|
|
1037.65 |
|
|
Misc including in city
travel +tolls |
|
ALLOW |
|
300.00 |
300.00 |
300.00 |
|
|
Vehicle Maintenance (oil
change, etc.) |
|
ALLOW |
|
250.00 |
250.00 |
250.00 |
|
|
Added Vehicle Insurance
(roadside) |
2 |
months |
|
136.50 |
136.50 |
136.50 |
|
|
|
|
|
TOTAL FOR 16-00 1724.35 |
|||
|
17-00 TRAVEL
EXPENSES |
|||||||
|
17-05 |
Tent-campgrounds |
1 |
night |
30 |
20 |
600.00 |
600.00 |
|
|
|
|
|
TOTAL FOR 17-00 600.00 |
|||
|
18-00
PRODUCTION SOUND |
|||||||
|
18-01 |
Digital Audio Package |
|
|
|
|
|
|
|
|
Microphone and digital
recorder |
1 |
package |
1 |
On loan (RPI) |
0.00 |
0.00 |
|
|
|
|
|
TOTAL FOR 18-00 0.00 |
|||
|
19-00
VIDEOTAPE STOCK |
|
|
|
|
|
|
|
|
19-01 |
DVC tape stock |
7 |
Tapes |
10 |
2.85 |
85.50 |
85.50 |
|
|
|
|
|
TOTAL FOR 19-00 313.50
|
|||
|
|
|
|
|
|
|
|
|
|
SUBTOTAL PRODUCTION (1)
$5135.30 |
|||||||
|
Misc. Addition |
Yasmeen Interview |
4 |
Days w travel |
|
ALLOW |
1000 |
1000 |
|
SUBTOTAL PRODUCTION (2)
$6135.30 |
|||||||
|
|
|||||||
|
20-00 POST- PRODUCTION: EDITING/ FILM COMPLETION |
|||||||
|
20-01 |
Editor, picture |
8 |
Months |
1 |
Volunteer |
0.00 |
0.00 |
|
20-02 |
Assistant Editor, picture |
2 |
Months |
||||