Sample Line Item Budget Category Days Needed Daily Rate TOTAL (15 Day Shoot) Actors ###
Sample Line Item Budget Category Days Needed Daily Rate TOTAL (15 Day Shoot) Actors ###
CATEGORY
DAYS NEEDED
DAILY RATE
TOTAL (15 Day Shoot)
ACTORS *** includes 49% upward adjustment for pension, taxes, and payroll fees
Employee 1
8
$100.00
$800.00
Employee 2
7
$100.00
$700.00
Employee 3
5
$100.00
$500.00
Employee 4
3
$100.00
$300.00
Employee 5
3
$100.00
$300.00
Employee 6
2
$100.00
$200.00
Employee 7
2
$100.00
$200.00
Employee 8
2
$100.00
$200.00
Employee 9
2
$100.00
$200.00
Employee 10
2
$100.00
$200.00
Employee 11
1
$100.00
$100.00
Employee 12
1
$100.00
$100.00
Employee 13
1
$100.00
$100.00
Employee 14
1
$100.00
$100.00
Employee 15
1
$100.00
$100.00
Employee 16
1
$100.00
$100.00
Employee 17
1
$100.00
$100.00
Employee 18
1
$100.00
$100.00
Employee 19
1
$100.00
$100.00
Employee 20
1
$100.00
$100.00
Employee 21
1
$100.00
$100.00
Employee 22
1
$100.00
$100.00
Employee 23
1
$100.00
$100.00
Employee 24
1
$100.00
$100.00
CREW
Director of Photography
15
$125.00
$1,875.00
Camera Assistant
15
$125.00
$1,875.00
Gaffer
15
$125.00
$1,875.00
Grip
15
$125.00
$1,875.00
Production Assistant
15
$75.00
$1,125.00
Sound Recordist
15
$125.00
$1,875.00
EQUIPMENT
###
###
###
15
15
$500.00
$200.00
$7,500.00
$3,000.00
PERMITS/INSURANCE
###
State Farm -- Commercial Policy
Permits
15
15
$15.00
$100.00
$225.00
$1,500.00
Office Space
15
$200.00
$3,000.00
LOCATIONS
###
PROPS
Props
WARDROBE
Wardrobe -- for actors.
FOOD
Food on set.
GRAND TOTAL
N/A
Already had, made or aquired through donations.
N/A
Already had, made or aquired through donations.
$750.00
15
$50.00
$750.00
###