EPHIZZIE FILMS

BUDGET PACK

Project Title:

Film Title:

Production Company: EPHIZZIE

Company Registration Nr:

Vat Number:

Producer/Contact Person:

Tel. No.:

Fax. No.:

Cell. No.:

E-mail Address:

Compiled by: TV Resource Management 00/01/26 : Updated 04/10/21 Printed: 11/04/2023 - Sheet 2
 Channel/s:

Genre of Programme:

Compiled by: TV Resource Management 00/01/26 : Updated 04/10/21 Printed: 11/04/2023 - Sheet 2
 EPHIZZIE FILMS, ETA & UNIVERSAL PICTURES

KOLADE SHASI

2348187241696

kolade.shasi@gmail.com

Compiled by: TV Resource Management 00/01/26 : Updated 04/10/21 Printed: 11/04/2023 - Sheet 2
 N/A

Compiled by: TV Resource Management 00/01/26 : Updated 04/10/21 Printed: 11/04/2023 - Sheet 2
 PRODUCTION SUMMARY
NAME OF PROJECT:

CLIENT: TWPFF PROJECT NO

NUMBER OF EPISODES: MINS/EP. TOTAL MINS:

NUMBER OF PROMO'S SECS/PROMO.

BUDGET CONTACT PERSON: KOLADE SHASI

TEL: 2348187241696 CELL:
FAX: E-MAIL: mailmeelive@gmail,com

PRE-PRODUCTION: TO: Weeks/Days:

SHOOT: TO: Weeks/Days:
POST-PRODUCTION: TO: Weeks/Days:

DELIVERY DATE

NO. DESCRIPTION TOTAL

A RESEARCH + DEVELOPMENT 0 R 1.00
B SCRIPT 0 R 1.00
C PRODUCER 0 R 1.00
D DIRECTOR 0 R 1.00
E TALENT 0 R 1.00
F VOICE OVERS 0 R 1.00
G PRODUCTION STAFF 0 R 1.00
H CAMERA DEPARTMENT 0 R 1.00
I SOUND DEPARTMENT 0 R 1.00
J LIGHTING DEPARTMENT 0 R 1.00
K GRIPS DEPARTMENT 0 R 1.00
L ART DEPARTMENT 0 R 1.00
M WARDROBE 0 R 1.00
N MAKE-UP + HAIR 0 R 1.00
O STUNTS 0 R 1.00
P PICTURE VEHICLES/ANIMALS 0 R 1.00
Q LOCATIONS 0 R 1.00
R VEHICLES 0 R 1.00
S TRAVEL 0 R 1.00
T ACCOMMODATION + MEALS 0 R 1.00
U STOCK 0 R 1.00
V ARCHIVE/STOCK SHOTS 0 R 1.00
W MUSIC 0 R 1.00
X POST PRODUCTION 0 R 1.00
Y OVERHEADS 0 R 1.00
SUB-TOTALS 0 R 1.00
Z PRODUCTION FEE 0 N.B. ALL EXCL V.A.T.
TOTALS 0 R 1.00
COST PER MINUTE #DIV/0!
 702540021.xlsx

DETAILED BUDGET

A. RESEARCH & DEVELOPMENT & CAST

SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL

weeks/
A1 Research materials 0 0 0 days/ units 0
A2 Development & Concept 0 0 0 wks/ds/uts 0
A3 Casting director 0 0 0 wks/ds/uts 0
A4 Casting cost 0 0 0 wks/ds/uts 0
A5 Recce & Scouting 0 0 0 wks/ds/uts 0

TOTAL: 0
#REF!

B. SCRIPT
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
B1 Scriptwriter 0 0 0 wks/ds/uts 0
B2 Scriptwriting resources & equipment 0 0 0 wks/ds/uts 0
B3 0 0 0 wks/ds/uts 0

TOTAL: 0
#REF!

C. PRODUCER
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
C1 Producer 0 0 0 wks/ds/uts 0
C2 Line-Producer 0 0 0 wks/ds/uts 0
C3 0 0 0 wks/ds/uts 0

TOTAL: 0
#REF!

D. DIRECTOR
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
D1 Director 0 0 0 wks/ds/uts 0
D2 Performance director 0 0 0 wks/ds/uts 0
D3 Assistant Director - AD 0 0 0 wks/ds/uts 0
D4 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 6 of 15

 702540021.xlsx

E. TALENT
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
LEADS
E1-1 0 0 0 wks/ds/uts 0
E1-2 0 0 0 wks/ds/uts 0
E1-3 0 0 0 wks/ds/uts 0
E1-4 0 0 0 wks/ds/uts 0
E1-5 0 0 0 wks/ds/uts 0
SUB-TOTAL 0
SUPPORTING LEADS
E2-1 0 0 0 wks/ds/uts 0
E2-2 0 0 0 wks/ds/uts 0
E2-3 0 0 0 wks/ds/uts 0
E2-4 0 0 0 wks/ds/uts 0
E2-5 0 0 0 wks/ds/uts 0
SUB-TOTAL 0
EXTRAS
E3-1 0 0 0 wks/ds/uts 0
E3-2 0 0 0 wks/ds/uts 0
E3-3 0 0 0 wks/ds/uts 0
E3-4 0 0 0 wks/ds/uts 0
E3-5 0 0 0 wks/ds/uts 0
SUB-TOTAL 0

TOTAL: 0
1

F. VOICE OVERS
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
F1 Voice over artist 0 0 0 wks/ds/uts 0
F2 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 7 of 15

 702540021.xlsx

G. PRODUCTION STAFF
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
G1 Project manager 0 0 0 wks/ds/uts 0
G2 Production manager 0 0 0 wks/ds/uts 0
G3 Production coordinator 0 0 0 wks/ds/uts 0
G4 Production assistant 0 0 0 wks/ds/uts 0
G5 Runner 0 0 0 wks/ds/uts 0
G6 Location Manager 0 0 0 wks/ds/uts 0
G7 0 0 0 wks/ds/uts 0

TOTAL: 0
1

H. LOCATION CAMERA DEPARTMENT

SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
H1 DOP - Director of Photography 0 0 0 wks/ds/uts 0
H2 Camera Operator1 0 0 0 wks/ds/uts 0
H3 Camera Operator2 0 0 0 wks/ds/uts 0
H4 Focus Puller 1 0 0 0 wks/ds/uts 0
H5 Focus Puller 2 0 0 0 wks/ds/uts 0
H6 Data Wrangler / DIT 0 0 0 wks/ds/uts 0
H7 Camera Assistant 0 0 0 wks/ds/uts 0
H8 Camera equipment 0 0 0 wks/ds/uts 0
H9 Lenses 0 0 0 wks/ds/uts 0
H10 ND filters & extras 0 0 0 wks/ds/uts 0
H11 Monitors 0 0 0 wks/ds/uts 0
H12 Location Data wrangling suite 0 0 0 wks/ds/uts 0
H13 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 8 of 15

 702540021.xlsx

I. LOCATION SOUND DEPARTMENT

SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
I1 Sound Operator 0 0 0 wks/ds/uts 0
I2 Sound Operating Assistant 0 0 0 wks/ds/uts 0
I3 Boom, MIC & Pole 0 0 0 wks/ds/uts 0
I4 Location Sound recorder / multitrack recorder 0 0 0 wks/ds/uts 0
I5 Consumables (Batteries) 0 0 0 wks/ds/uts 0
I6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

J. LOCATION LIGHTING DEPARTMENT

SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
J1 Spark/ Best Boy 0 0 0 wks/ds/uts 0
J2 Gaffer 0 0 0 wks/ds/uts 0
J3 Electrician 0 0 0 wks/ds/uts 0
J4 Lights 1 (LED, Kinoflow, Soft box, Blond, HMI, 2K, 5K) 0 0 0 wks/ds/uts 0
J5 Lights 2 (LED, Kinoflow, Soft box, Blond, HMI, 2K, 5K) 0 0 0 wks/ds/uts 0
J6 Lights 3 (LED, Kinoflow, Soft box, Blond, HMI, 2K, 5K) 0 0 0 wks/ds/uts 0
J7 Lights 4 (LED, Kinoflow, Soft box, Blond, HMI, 2K, 5K) 0 0 0 wks/ds/uts 0
J8 Reflector/ Bounce 0 0 0 wks/ds/uts 0
J9 Lighting stands 0 0 0 wks/ds/uts 0
J10 Cables & Extension 0 0 0 wks/ds/uts 0
J11 Generator 0 0 0 wks/ds/uts 0
J12 Consumables ( Gels, diffusers, batteries etc.) 0 0 0 wks/ds/uts
J13 0 0 0 wks/ds/uts 0

TOTAL: 0
1

K. LOCATION GRIPS DEPARTMENT

SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
K1 Grip 0 0 0 wks/ds/uts 0
K2 Dolly/ Slider/ JIB 0 0 0 wks/ds/uts 0
K3 Wooden blocks, ramps 0 0 0 wks/ds/uts 0
K4 Sandbags 0 0 0 wks/ds/uts 0
K5 Safety chains 0 0 0 wks/ds/uts 0
K6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

L. ART DEPARTMENT
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
L1 Art Director 0 0 0 wks/ds/uts 0
L2 Set Dresser 0 0 0 wks/ds/uts 0
L3 Continuity 0 0 0 wks/ds/uts 0
L4 Props (Buying) 0 0 0 wks/ds/uts 0
L5 Prop rentals 0 0 0 wks/ds/uts 0
Printed: 11/04/2023 - Sheet 5: Page 9 of 15
 702540021.xlsx

L6 Props (Consumables) 0 0 0 wks/ds/uts 0

L7 0 0 0 wks/ds/uts 0

TOTAL: 0
1

M. WARDROBE
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
M1 Wardrobe Mistress/ Stylist 0 0 0 wks/ds/uts 0
M2 Wardrobe assistant 0 0 0 wks/ds/uts 0
M3 Wardrobe rentals 0 0 0 wks/ds/uts 0
M4 Wardrobe (Buying) 0 0 0 wks/ds/uts 0
M5 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 10 of 15

 702540021.xlsx

N. MAKE-UP & HAIR

SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
N1 Make-up artist 0 0 0 wks/ds/uts 0
N2 Hair Stylist 0 0 0 wks/ds/uts 0
N3 Make-up consumables 0 0 0 wks/ds/uts 0
N4 Hair Consumables 0 0 0 wks/ds/uts 0
N5 SFX make-up 0 0 0 wks/ds/uts 0
N6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

O. STUNTS
SCH.NO. NAME / DETAIL NO. RATE QTY. UNITS TOTAL
O1 Stunt Coordinator/ Safety manager 0 0 0 wks/ds/uts 0
O2 Stunt equipment 0 0 0 wks/ds/uts 0
O3 Stunt consumables 0 0 0 wks/ds/uts 0
O4 0 0 0 wks/ds/uts 0

TOTAL: 0
1

P. PICTURE VEHICLES/ANIMALS
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
P1 Vehichle hire 0 0 0 wks/ds/uts 0
P2 Towing & Trailers 0 0 0 wks/ds/uts 0
P3 Transport 0 0 0 wks/ds/uts 0
P4 Animal rental 0 0 0 wks/ds/uts 0
P5 Animal wranlger 0 0 0 wks/ds/uts 0
P6 Fuel 0 0 0 wks/ds/uts 0
P7 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Q. LOCATIONS
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
Q1 Location 1 0 0 0 wks/ds/uts 0
Q2 Location 2 0 0 0 wks/ds/uts 0
Q3 Location 3 0 0 0 wks/ds/uts 0
Q4 Permits & Fees 0 0 0 wks/ds/uts 0
Q5 Security 0 0 0 wks/ds/uts 0
Q6 Fire & Safety 0 0 0 wks/ds/uts 0
Q7 Traffic control 0 0 0 wks/ds/uts 0
Q8 Refuse removal and clean-up 0 0 0 wks/ds/uts 0
Q9 Electricity/ telephone 0 0 0 wks/ds/uts 0
Q10 First Aid & Medical costs 0 0 0 wks/ds/uts
Q11 0 0 0 wks/ds/uts 0

Printed: 11/04/2023 - Sheet 5: Page 11 of 15

 702540021.xlsx

TOTAL: 0
1

R. VEHICLES
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
R1 Production vehicles 0 0 0 wks/ds/uts 0
R2 Fuel 0 0 0 wks/ds/uts 0
R3 Parking & Toll 0 0 0 wks/ds/uts 0
R4 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 12 of 15

 702540021.xlsx

S. TRAVEL
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
S1 Airfare 0 0 0 wks/ds/uts 0
S2 Transport vehicles 0 0 0 wks/ds/uts 0
S3 0 0 0 wks/ds/uts 0

TOTAL: 0
1

T. ACCOMMODATION & MEALS

SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
T1 Accommodation 0 0 0 wks/ds/uts 0
T2 Production Breakfast 0 0 0 wks/ds/uts 0
T3 Production Lunch 0 0 0 wks/ds/uts 0
T4 Production Dinner 0 0 0 wks/ds/uts 0
T5 Craft (water/tea/ coffee) 0 0 0 wks/ds/uts 0
T6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

U. STOCK/ DIGITAL STOCK

SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
U1 Hard drives 0 0 0 wks/ds/uts 0
U2 CF Cards 0 0 0 wks/ds/uts 0
U3 SD Cards 0 0 0 wks/ds/uts 0
U4 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 13 of 15

 702540021.xlsx

V. ARCHIVE SHOTS
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
V1 Archive sourcing and licence 0 0 0 wks/ds/uts 0
V2 0 0 0 wks/ds/uts 0

TOTAL: 0
1

W. MUSIC
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
W1 Music Rights & Royalties 0 0 0 wks/ds/uts 0
W2 Music Lisencing 0 0 0 wks/ds/uts 0
W3 Original score 0 0 0 wks/ds/uts 0
W4 Arranger & Composer 0 0 0 wks/ds/uts 0
W5 Musicians 0 0 0 wks/ds/uts 0
W6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Printed: 11/04/2023 - Sheet 5: Page 14 of 15

 702540021.xlsx

X. POST PRODUCTIONS
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
X1 Animator 0 0 0 wks/ds/uts 0
X2 Graphics & Design; titles and FX 0 0 0 wks/ds/uts 0
X3 Offline Editor 0 0 0 wks/ds/uts 0
X4 Offline Edit Suite 0 0 0 wks/ds/uts 0
X5 Online editor 0 0 0 wks/ds/uts 0
X6 Online edit suite 0 0 0 wks/ds/uts 0
X7 Grading 0 0 0 wks/ds/uts 0
X8 Audio Final Mix 0 0 0 wks/ds/uts 0
X9 0 0 0 wks/ds/uts 0

TOTAL: 0
1

Y. OVERHEADS
SCH.NO. DETAIL NO. RATE QTY. UNITS TOTAL
Y1 Petty Cash/ Miscelaneous 0 0 0 wks/ds/uts 0
Y2 Telephones and internet 0 0 0 wks/ds/uts 0
Y3 Fuel (pre/post production) 0 0 0 wks/ds/uts 0
Y4 Office & Stationary 0 0 0 wks/ds/uts 0
Y5 Printing 0 0 0 wks/ds/uts 0
Y6 0 0 0 wks/ds/uts 0

TOTAL: 0
1

SUB-TOTAL 0
#REF!

Z. PRODUCTION FEE

SCH.NO. DETAIL % TOTAL

Z1 PRODUCTION COMPANY FEE 10.0% allow 0.00
Z2

TOTAL: 0.00
#REF!

TOTAL PRODUCTION COST 0

#REF!

Printed: 11/04/2023 - Sheet 5: Page 15 of 15