Operating Budget (top sheet)
Prep = 8/W
Shoot = 7/W (6/D)
Post = 16/W (5/D)
Format = 35MM
Location= CA. Desert, L.A.
Period: Present
GHOST TOWN
Story, Right, Continuity |
$55,800 |
Producers Unit |
$132,300 |
Direction |
$133,650 |
Cast & Stunts |
$1, 571,187 |
Travel & Living |
$58,510 |
A-T-L Fringes |
$137,921 |
TOTAL ABOVE-THE-LINE |
= $2, 089,368 |
Prodcution Staff |
$268, 850 |
Extra Talent |
$45,750 |
Set Design |
$54,750 |
Set Construction |
$75,100 |
Set Operations |
$67,765 |
Special Effects |
$16,000 |
Set Dressing |
$58,531 |
Property |
$36,563 |
Wardrobe |
$38,713 |
Make-Up and Hair |
$30,750 |
Electricity |
$59,510 |
Camera |
$119,639 |
Production Sound |
$32,350 |
Transportation |
$155,401 |
Locations |
$181,310 |
Animals |
$39,425 |
Film & Lab |
$161,841 |
Lic. Fees |
$3,500 |
2nd Unit |
$102,625 |
Tests |
$1,000 |
Stage Rentals |
$68,631 |
O.T. |
$3,500 |
Picture Vehicles |
$25,575 |
B-T-L Fringes |
$162,579 |
PRODUCTION PERIOD TOTAL |
= $1, 809,608 |
Film Editing |
$162,770 |
Music |
$40,050 |
Post Production Sound |
$66,550 |
Post Prod. Film & Lab |
$49,083 |
Optical Effects |
$9,000 |
Titles |
$9,000 |
Post Prod Fringes |
$11,658 |
TOTAL POST PRODUCTION |
= $348,111 |
Publicity |
$2,500 |
Insurance |
$56,650 |
General Expenses |
$60,575 |
TOTAL OTHER |
= $119,725 |
Completion Bond (4.5%) |
$196,507 |
Contingency (10%) |
$436,681 |
GRAND TOTAL |
= $5,000,000 |