EP Budgeting

Budget Title : Hier

Script Dated : Hier D12 26.07.2015
Budget Draft Dated : Sep 2 2015
Total Days : 27
Post Weeks : 9
Last Modification : Sep 4, 2015 at 03:15 PM
Acct#
100
200
300
400
500

Category Description
PRODUCERS
DIRECTORS
SCREENWRITERS
CAST
ATL TRAVEL AND EXPENSES

Director : Reshad Kulenovic

Writer : Dana Teppert and Reshad Kulenovic
Location : Morocco
Prepared By : Louis B Lewarne
Page
1
1
1
1
2

Above the Line

1000
2000
3000
4000
5000
6000
7000
8000
9000
1100
1200
1300
1400
1500
1600
1700

PRODUCTION CREW
LOCATION CREW
CAMERA CREW
SOUND LABOUR
ART DEPARTMENT
PROPS CREW
CONSTRUCTION CREW
WARDROBE CREW
SPECIAL EFFECTS CREW
HAIR AND MAKE UP CREW
ELECTRICAL CREW
GRIP CREW
TRANSPORT CREW
CASTING CREW
BTL CAST
EXTRAS
OFFICE RENT AND PRODUCTION COSTS
CASTING COSTS
ACCOMMODATION, PER DIEMS, MEALS
TRANSPORT COSTS
CAMERA EQUIP
GRIP RENTAL
ELECTRIC RENTAL
SOUND EQUIP
ACTION VEHICLES
ART SUPPLIES
SET DRESSING
PROPS
SPECIAL EFFECTS
CONSTRUCTION MATERIALS
LOCATION COSTS

The Entertainment Partners Services Group, MM Budgeting v.1

$35,000
$50,000
$30,000
$173,652
$12,000
$300,652

3
5
6
7
7
9
10
12
13
13
13
14
15
16
16
18

Production Crew Total

1900
2000
2100
2200
2300
2400
2500
2600
2700
2800
2900
3000
3100
3200
3300

Total

$138,442
$41,635
$56,838
$14,426
$64,158
$16,990
$23,201
$37,334
$0
$10,842
$25,612
$14,848
$20,587
$8,571
$16,221
$4,122
$493,827

19
19
20
21
23
24
24
24
25
25
25
25
26
26
27

$27,867
$1,734
$113,190
$89,894
$32,602
$12,158
$14,949
$23,878
$12,959
$2,041
$10,204
$8,010
$3,368
$6,530
$77,572

Acct#
3400
3500
3600

Category Description
WARDROBE COSTS
HAIR AND MAKE UP COSTS
ANIMALS

Page
28
29
29

Material and Goods Total

3700
3800
3900
4000

EDIT
FILM AND LAB
SOUND
POST PRODUCTION OFFICE EXPENSES
FINANCE AND INSURANCE COSTS
Finance and Other Total

9000

Banking Charges : 1.0% (533,031 excluded)

9100

Local Prod Fee inc Line Producer : 3.0% (533,031 excluded)

30
30
30
30

$30,680
$30,000
$42,000
$7,000
$109,680

31

$42,061
$42,061
$8,678
$26,034

Total Above-The-Line

$300,652

Total Below-The-Line

$1,100,176

Total Above and Below-The-Line

$1,400,828

Total Fringes
GRAND TOTAL -9200

$14,081
$3,061
$510
$454,608

Post Production Total

4100

Total

ATL Deferrals
Net Total

$0
$1,435,540
$(77,000)
$1,358,540

Page 1

Currency Report
Con
v

Base

Name

Description

Smbl

Rt

Sep

Rate

Moroccan Dirhams

1.00000

EU

EUROPEAN UNION

10.52632

US

United States

9.80000

GB

GREAT BRITAIN

14.90600

The Entertainment Partners Services Group, EP Budgeting v.1

Page 1

Groups Report
Name

Description

ID

Morocco

Moroccan Cost

Bosnia

Boznia and Herzegovina

Cost
Above the Line Crew for
deferrals
Post Production costs

ATL
Post

Include
in
Budget
Totals

AT
L
Po

The Entertainment Partners Services Group, EP Budgeting v.1

Color

Line
s

Total

Active Total

457

845,975

845,975

37

453,423

453,423

110,000

110,000

12

149,400

149,400

Page 1
Budget Information Report
Budget Title

: Stranger_LBL_Sep2015

Budget Number : 1
Revision
:1
Number
Currency
Base
Conversion

: M Moroccan Dirhams 1.0

: US United States 9.8

Budget File
Current filename : /Users/louislewarne/Dropbox/Work/Projects/The Stranger who
Loved You/Accounts/Stranger_V1.mbd
Previous
: /Users/louislewarne/MMData/MM Budgeting/Templates/System
filename
Templates/_New Budget.mbt
Filename before : C:\epData\EP Global Budgeting\templates\_New Budget.ept
that
Date Created
: Fri Aug 28, 2015 at 10:34 AM WEST
Date Last
: Fri Sep 4, 2015 at 3:15 PM WEST
Updated

Remarks :
First Draft by LBL

The Entertainment Partners Services Group, EP Budgeting v.1

Total Number of
Items
Categories : 44
Accounts : 230
Details
Fringes
Globals
Groups
Units
Locations
Sets

:
:
:
:
:
:
:

798
2
6
4
8
1
0

Currencies : 4
4th level : 1