Production #271 Created by:

"Shawshank Redemption" Loc Nguyen

SUMMARY OF COSTS ESTIMATE

1. Production Crew € 20,758
2. Prep/Wrap € 700
3. Location/Travel € 2,850
4. Props, wardrobe € 5,000
5. Studio/Set €0
6. Equipment € 2,950
7. Media € 750
8. Talent € 10,350
9. Post Production € 9,075
10. Story/Rights Acquisition €0
11. Production Staff € 28,100
12. Creative Fees €0
13. TOTAL COSTS € 80,533
14. Production Fee (15% of Line 14) € 12,080
15. General & Admin. (20% of Line14) € 16,107
16. ESTIMATED GRAND T € 108,719

Production Budget - 03/30/2021 - Page 1

 Production #271 Created by:
"Shawshank Redemption" Loc Nguyen

1. PRODUCTION CREW DAYS RATE TOTAL

1. Assoc. Producer 2 € 350.00 € 700.00
2. Assistant Director 2 € 350.00 € 700.00
3. Director of Photography 2 € 750.00 € 1,500.00
4. Camera Operator 2 € 500.00 € 1,000.00
5. Camera Assistant 2 € 350.00 € 700.00
6. Sound Recordist/Mixer 2 € 500.00 € 1,000.00
7. Sound Assistant 2 € 350.00 € 700.00
8. Gaffer/Lighting Director 2 € 500.00 € 1,000.00
9. Best Boy 2 € 350.00 € 700.00
10. Grip(s) (6) 2 € 250.00 € 3,000.00
11. Production Co-ordinator 2 € 350.00 € 700.00
12. Script Clerk 2 € 300.00 € 600.00
13. Production Assistants (3) 2 € 225.00 € 1,350.00
14. Make-up 2 € 350.00 € 700.00
15. Hair 2 € 350.00 € 700.00
16. Wardrobe 2 € 350.00 € 700.00
17. Set Design/Dresser 2 € 750.00 € 1,500.00
18. Props (1) 2 € 400.00 € 800.00
19. Teleprompter Operator € 350.00 € 0.00
20. Location Scout/Contact (3 days) € 350.00 € 0.00
21. Fireman € 0.00
22. Policeman € 0.00
23. Studio Teacher € 0.00
24. Storyboard Artist € 350.00 € 0.00
25 € 0.00
26 € 0.00
SUB-TOTAL PRODUCTION CREW € 18,050.00
OT (15%) € 2,707.50
1. PRODUCTION CREW TOTAL € 20,757.50

2. PREP/WRAP ESTIMATE
Messengers & Deliveries (2) € 400.00
Trucking (2) € 300.00
Casting Days

2. PREP/WRAP TOTAL € 700.00

3. LOCATION EXPENSES ESTIMATE

Location Fees & Permits (1) € 1,000.00
Vehicle Rentals (5 vehicles, two days) € 1,000.00
Parking, Gas & Tolls (5 vehicles, two da € 500.00
Trucking (1) € 350.00
Meals ()
Security

3. LOCATION EXPENSES TOTAL € 2,850.00

4. PROPS/WARDROBE ESTIMATE
Props (1) € 500.00
Wardrobe (9) € 4,500.00

4. PROPS/WARDROBE TOTAL € 5,000.00

Production Budget - 03/30/2021 - Page 2

 Production #271 Created by:
"Shawshank Redemption" Loc Nguyen

5. STUDIO/SET ESTIMATE
Build Days
Pre-Light Days
Shoot Days
Strike Days
Designer
Materials
Labor
Trucking

5. SET/STUDIO TOTAL € 0.00

6. EQUIPMENT ESTIMATE
Camera Equipment Rental (€500/dayx2 € 1,000.00
Sound Rental ( €200/dayx2days) € 400.00
Lighting Rental (€500/dayx2days) € 1,000.00
Grip Rental (€150/dayx2days) € 300.00
Production Supplies (1) € 250.00
Teleprompter
Digitization/Scanning
Other Equipment/Peripherals

6. EQUIPMENT TOTAL € 2,950.00

7. MEDIA
Acquisition Media (3 CFAST cards) € 750.00
Edit and Protection Stock
Duplication Media

7. MEDIA TOTAL € 750.00

8. TALENT EXPENSES ESTIMATE

Principals (€1000/day per person) € 9,000.00
Extras (€100/day per person)
Narration (€1000)

Agent's Commission (15%) € 1,350.00

8. TALENT TOTAL € 10,350.00

9. POST PRODUCTION ESTIMATE

Viewing (€75/day x 1day) € 75.00
Off-Line(€500/hr x 8 hours) € 4,000.00
On-Line(€750/hr x 4 hours) € 3,000.00
EFX (hrs.)
Computer Graphics ()
Library Footage ()
Pre-lay Room ()
Sweetening Studio (3 hrs.) € 1,500.00
Music/SFX
Narration (hrs.)
Audio Laydown/Layback (1 hrs.) € 500.00

9. POST PRODUCTION TOTAL € 9,075.00

Production Budget - 03/30/2021 - Page 3

 Production #271 Created by:
"Shawshank Redemption" Loc Nguyen

10. STORY/RIGHTS ACQUISITION ESTIMATE

Story Rights/Option Agreement € 0.00
Image Rights € 0.00
Sound/Music Rights € 0.00
Film/Video Footage Fee € 0.00
Music Library Fee € 0.00
Legal Fee € 0.00
Other € 0.00
TOTAL STORY/RIGHTS ACQUISITION € 0.00

11. PRODUCTION STAFF ESTIMATE

PRODUCER @€1000/day
Creative Development (3 days) € 3,000.00
Pre-production (2 days) € 2,000.00
Production (2 days) € 2,000.00
Post-Production (3 days) € 3,000.00
PRODUCER TOTAL € 10,000.00
DIRECTOR @€1000/day
Creative Development (5 days) € 5,000.00
Pre-production (3 days) € 3,000.00
Production (2 days) € 2,000.00
Post-Production (3 days) € 3,000.00
DIRECTOR TOTAL € 13,000.00
PRODUCTION MANAGER @€500/day
Creative Development (1 days) € 500.00
Pre-production (3 days) € 1,500.00
Production (2 days) € 1,000.00
Post-Production (1 days) € 500.00
PRODUCTION MANAGER TOTAL € 3,500.00
PRODUCTION ASSISTANT @ €200/day
Pre-production (3 days) € 600.00
Production (2 days) € 400.00
Post Production (3 days) € 600.00
PRODUCTION ASSISTANT TOTAL € 1,600.00
11. PRODUCTION STAFF TOTAL € 28,100.00

12. CREATIVE FEES ESTIMATE

Writer
Creative Consultant
Composer
Research
Transcription
12. CREATIVE FEES TOTAL € 0.00

Production Budget - 03/30/2021 - Page 4