Full_Breakdown                                                                                                                                                                                                                                  
                   EARWIG preview

Account # Description                                                                 Amt         Days         Rate         Subtotal Total   TOTAL
1200                
Producers Unit
1202 Producer                                                                              1              1            400                 400                 
Total                                                                                                                                                                        400
Account Total for 1200 “Producers”                                                                                                                        
400

1400                Cast
1401 Lead 1 – Henry – Production                                                1              4            300                1200
Lead 1 – Henry – Travel                                                                1               1           100                 100
Lead 1 – Henry – Lodging                                                              1              3           120                  360                 
Total                                                                                                                                                                         1660
1402 Lead 2 – Sylvie – Production                                                 1               3           250                 750
Lead 2 – Sylvie – Travel                                                                 1               1           100                 100
Lead 2 – Sylvie – Lodging                                                              1               2           120                  240                 
Total                                                                                                                                                                         1090

1403 Support – Narrator – Production                                            1                1          150                  150
1404 Support - Ping Pong Champ- Production                               1                1          250                  250
1405 Support – Kid on Bike – Production                                       1                1           125                 125
1406 Support – Extras Group 1                                                      1                1           100                 100
1407Support – Extras Group 2                                                       1                1           100                 100                 
Total                                                                                                                                                                           725
Account Total for 1400 “Cast”                                                                                                                                   
3475

2000                Production Staff
2001 Director                                                                                  1                4               0                    0
2002 1st AD/Production Coord.                                                      1                4           200                 800
2050 Key Grip                                                                                 1                4          200                 800
2100 Sound – Production                                                               1                4           400               1600
2100 Sound – Travel                                                                      1                1           100                 100
2200 Caterer                                                                                  1                4           100                 400
2300 Hair and Make-up                                                                  1                3           200                 600                 
Total                                                                                                                                                                         4300
Account Total for 2000 “Production Staff”                                                                                                               
 4300

3000                Camera & Lighting                                                                                                         0
3501 Gaffer – Production                                                                1                4          260               1040
    Gaffer – Travel                                                                         1                1          100                 100
    Gaffer – Lodging                                                                      1                4          120                 480                 
Total                                                                                                                                                                          1620

3502 Director of Photography – Production                                    1                 4         315               1260
    Director of Photography – Travel                                             1                 1         100                 100
    Director of Photography – Lodging                                          1                 4         120                 480                 
Total                                                                                                                                                                          1840

3503 Cam Op  1                                                                              1                 4         200                 800
3505 Grip 1                                                                                     1                 4         175                 700                 
Total                                                                                                                                                                          1500

3001 Camera Package                                                                   1                 4          500               2000
3002 Hard Drives – 2TB                                                                 2                 1          250                 500
3010 G&E Equipment Rentals                                                        1                 4          500                2000                 
Total                                                                                                                                                                          4500
Account Total for 3000 “Camera & Lighting”                                                                                                            
 9460

2500                Set Operations
2512 Crafty Purchases                                                                   1                 4            75                 300
2600 Meals                                                                                     1                 4          225                 900
2901 Taxes & Permits                                                                     2                 1          100                 200
2902  Props                                                                                    1                 1          500                 500
2903 Location Fees                                                                        4                 1          200                 800
2990 Insurance                                                                               1                 3          300                 900
Total                                                                                                                                                                          3600
Account Total for 2500 “Set Operations”                                                                                                                  
 3600

7000                Post Production
7001 Editor                                                                                     1                 1        1000               1000
7002 DIT                                                                                         1                 4          150                 600
2901 Errors & Omissions Insurance                                                1                 1          250                 250
Total                                                                                                                                                                          1850
Account Total for 7000 “Post Production”                                                                                                                 
 1850

                                                                                                                                                             TOTAL  $23,085.00
Summary_Breakdown

EARWIG

Producer                                                     $400.00
Cast                                                         $3,475.00
Production Staff                                       $4,300.00
Camera & Lighting                                   $9,460.00
Set Operations                                         $3,600.00
Post Production                                        $1,850.00

                                     TOTAL          
 $23,085.00
EARWIG PREVIEW BUDGET  4/25/2016