Page 1 of 7

"Title"
Shoot Days: Shoot Dates:
Local: Executive Producer:
Distant: Producer:
Production Co.: Director:

Summary Sheet

Acct. Description TOTAL

1100 Story, Rights & Continuity
1200 Producer's Unit
1300 Director
1400 Cast
ATL Fringe
TOTAL ABOVE-THE-LINE
2000 Production Staff
2200 Set Design
2300 Extras
2500 Set Operations
2800 Property
2900 Wardrobe
3100 Make-up & Hair
3200 Lighting
3300 Camera
3400 Production Sound
3500 Transportation
3600 Locations
3700 Production Film & Lab
BTL Fringe
TOTAL BELOW-THE-LINE
4500 Film Editing
4700 Post-Production Sound
4800 Post Production Film & Lab
4900 Titles
5000 Publicity
Post Fringe
TOTAL POST-PRODUCTION
5100 Insurance
5200 General Expenses
5300 Completion Bond
5400 Contingency
Total Other
TOTAL ATL
TOTAL BTL
TOTAL POST-PRODUCTION
GRAND TOTAL

printed:03/30/2021 516632712.xls
 Page 2 of 7

Budget Detail

Acct. Description Amt. Unit x Rate Budgeted

1100 STORY, RIGHTS & CONTINUITY
1101 Writer Flat
1102 Research Weeks
1103 Title Flat
1105 Script Timing Flat
1106 Xeroxing Copies
1110 Miscellaneous Allow
TOTAL FOR 1100

1200 PRODUCER'S UNIT

1203 Producer Flat
1204 Associate Producer Flat
1205 Secretary Weeks
1206 Gratuities Allow
1207 Entertainment Allow
1208 Airfares RT
1209 Hotels Days
1210 Per Deim Days
1211 Miscellaneous Allow
TOTAL FOR 1200

1300 DIRECTOR
1301 Director Flat
1351 Secretary Weeks
1352 Storyboard Artist Weeks
1353 Dialogue Coach Weeks
1354 Airfares RT
1355 Hotels Days
1356 Per Deim Days
1357 Miscellaneous Allow
TOTAL FOR 1300

1400 CAST
1401 Stars/Leads Flat
1402 Supporting Cast Weeks
1405 Weeks
1406 Weeks
1407 Weeks
1408 Weeks
1409 Weeks
1410 Weeks
1411 Day Players Days
1412 Days
1413 Days
1415 Days
1416 Days
1417 Days
1418 Days
1419 Days
1420 Casting Director Flat
1421 Stunt Coordinator Weeks
1422 Utility Stunts Weeks
1423 Welfare Worker Weeks
1424 Purchases Allow
1425 Airfares RT
1426 Hotels Days

printed:03/30/2021 516632712.xls
 Page 3 of 7

1427 Per Deim Days

1428 Miscellaneous Allow
TOTAL FOR 1400

Acct. Description Amt. Unit x Rate Budgeted

2000 PRODUCTION STAFF
2001 UPM/Co-Producer Weeks
2002 Production Coordinator Weeks
2003 Asst. Production Coordinator Weeks
2004 Office P.A.'s Weeks
2005 Script Supervisor Weeks
2006 1st AD Weeks
2007 2nd AD Weeks
2008 2nd 2nd AD Weeks
2009 Set P.A.'s Weeks
2013 Production Accountant Weeks
2014 1st Asst. Production Acct. Weeks
2015 2nd Asst. Production Acct. Weeks
2016 Airfares RT
2017 Hotels Days
2018 Per Deim Days
2019 Miscellaneous Allow
2020 TOTAL FOR 2000

2200 SET DESIGN

2201 Production Designer Flat
2202 Art Director Weeks
2203 Assistant to Art Director Weeks
2204 Art Department Coordinator Weeks
2205 Art Department P.A.'s Weeks
2206 Airfares RT
2207 Hotels Days
2208 Per Deim Days
2209 Graphics Allow
2210 Purchases Allow
2211 Art Dept. Rentals Allow
Miscellaneous Allow
TOTAL FOR 2200

2500 EXTRAS
2500 Stand-Ins Weeks
2501 Extras Weeks
2502 Wardrobe Fittings Weeks
2503 Wardrobe Manufacture Allow
2503 Loss & Damage Allow
2512 Miscellaneous Allow
TOTAL FOR 2500

2500 SET OPERATIONS

2500 Key Grip Weeks
2501 Best Boy Grip Weeks
2501 Company Grips Weeks
2501 Standby Painter Weeks
2504 Standby Greens Weeks
2505 Grip Package Weeks
2506 Dolly Weeks
2507 Jib Arm Weeks
2508 Purchases Allow

printed:03/30/2021 516632712.xls
 Page 4 of 7

2509 Security Weeks

2510 First Aid Allow
2511 Airfares RT
2512 Hotel Days
2513 Per Deim Days
2514 Loss & Damage Allow
2518 Craft Service Purchases Flat
2519 Craft Services Person Days
2520 Catering Days
2521 Miscellaneous Days
TOTAL FOR 2500

Acct. Description Amt. Unit x Rate Budgeted

2800 PROPERTY
2801 Prop master Weeks
2816 Asst. Prop master Weeks
2817 Airfares RT
2818 Hotel Days
2819 Per Deim Days
2820 Prop Purchases Allow
2821 Prop Manufacture Allow
2822 Rentals Allow
2823 Loss & Damage Allow
2824 Miscellaneous Allow
TOTAL FOR 2800

2900 WARDROBE
2901 Costume Designer Flat
2909 Asst. to Costume Designer Weeks
2911 Wardrobe Supervisor Weeks
2912 Men's Costumer Weeks
2913 Women's Costumer Weeks
2914 Purchases Allow
2915 Seamstress Weeks
2916 Airfares RT
2917 Hotel Allow
2918 Per Deim Days
2919 Outside Rentals Allow
2920 Manufacturing Labor Allow
2921 Cleaning & Dyeing Allow
2922 Loss & Damage Allow
2923 Miscellaneous Allow
TOTAL FOR 2900

3100 MAKEUP AND HAIR

3101 Key Make-up Artist Weeks
3102 Asst. Makeup Artist Weeks
3103 Key Hair Weeks
3104 Asst Hair Weeks
3105 Additional Hair Weeks
3106 Additional Makeup Weeks
3107 Prosthetics Allow
3108 Body Makeup Weeks
3110 Wigs Allow
3111 Airfares RT
3112 Hotel Days
3113 Per Deim Days
3114 Purchases Allow
3116 Rentals Allow

printed:03/30/2021 516632712.xls
 Page 5 of 7

3117 Box Rentals Weeks

3118 Misc. Expenses Allow
TOTAL FOR 3100

3200 LIGHTING
3201 Gaffer Weeks
3204 Best Boy Weeks
3205 Electrics Weeks
3206 Rigging Crew Weeks
3207 Generator Operator Weeks
3209 Purchases Allow
3210 Other Rentals Allow
3211 Loss & Damage Allow
3212 Lighting Package Weeks
3213 Airfares RT
Acct. Description Amt. Unit x Rate Budgeted
3214 Hotel Days
3215 Per Deim Days
3216 Globes/Gels Allow
3217 Electric Current Allow
3218 Generators Weeks
3219 Miscellaneous Allow
TOTAL FOR 3200

3300 CAMERA
3301 Director of Photography Flat
3302 Camera Operator Weeks
3303 Additional Camera Operators Weeks
3304 1st Asst. Camera Weeks
3305 2nd Asst. Camera Weeks
3306 Camera P.A.'s Weeks
3307 Steadicam Weeks
3308 Airfares RT
3309 Hotel Days
3310 Meals Days
3312 Camera Package Weeks
3314 Still Photographer rolls
3317 Loss & Damage Allow
3318 Miscellaneous Allow
TOTAL FOR 3300

3400 PRODUCTION SOUND

3401 Sound Mixer Weeks
3402 Boom Operator Weeks
3403 Sound P.A. Weeks
3405 Airfare RT
3406 Hotel Days
3407 Meals Days
3408 Sound Package Weeks
3409 Loss & Damage Allow
3410 Miscellaneous Allow
TOTAL FOR 3400

3500 TRANSPORTATION
3501 Transportation Coordinator Weeks
3502 Transportation Captains Weeks
3503 Drivers Weeks
3504 Vehicle Rental Allow
3506 Vehicle Purchase Allow

printed:03/30/2021 516632712.xls
 Page 6 of 7

3507 Gasoline, Oil & Mileage Allow

3508 Parking/Permits/Taxis Allow
3509 Loss & Damage Allow
3510 Miscellaneous Allow
TOTAL FOR 3500

3600 LOCATIONS
3601 Location Manager Weeks
3602 Asst. Location Manager Weeks
3603 Location P.A.'s Weeks
3607 Scout Weeks
3608 Airfare RT
3609 Hotel Days
3610 Meals Days
3611 Location Site Rental Fees Allow
3612 Courtesy Payments Allow
3614 Shipping-Customs Allow
3615 Miscellaneous Allow
TOTAL FOR 3600

Acct. Description Amt. Unit x Rate Budgeted

3700 PRODUCTION FILM & LAB
3702 Negative Raw Stock Feet
3703 Developing Feet
3704 Printing Feet
3705 Negative Prep Feet
3706 Video Dailies Feet
3707 Stock-Behind-the-Scenes tapes
3708 TOTAL FOR 3700

4500 FILM EDITING

4501 Editor Weeks
4502 1st Asst. Editor Weeks
4503 2nd Asst. Editor Weeks
4504 Editing Apprentice Weeks
4506 Avid Rental Weeks
4507 Masters Allow
Acct. Description Amt. Unit x Rate Budgeted
4508 Projection Flat
4509 Shipping Allow
4510 Film to Tape Transfers Allow
4511 Miscellaneous Allow
TOTAL FOR 4500

4700 POST-PRODUCTION SOUND

4707 Re-recording Mixer Weeks
4708 Sound Editor Weeks
4709 Sound Effects Editor Weeks
4710 Music Editor Weeks
4711 Dialogue Editor Weeks
4712 Sound Mix Weeks
4713 ADR Editor Weeks
4715 Foley Weeks
4716 Pro Tools Rentals Weeks
4718 Stock Allow
4719 Miscellaneous Allow
TOTAL FOR 4700

4800 POST PROD FILM & LAB

printed:03/30/2021 516632712.xls
 Page 7 of 7

4801 Answer Print Feet

4802 Optical Track Feet
4803 Negative Cutting Cuts
4804 Setup Fee Allow
4805 Reels Reels
4806 DVD Authoring Allow
4807 Video Dubs Dubs
4808 Stock Footage Feet
4809 Miscellaneous Allow
TOTAL FOR 4800

4900 TITLES
4901 Main & End Titles Allow
TOTAL FOR 5000 10000.00

5000 PUBLICITY
5001 Unit Publicist Weeks
5003 Still Develop & Print Rolls
5004 Previews Allow
5005 CD-RT Allow
TOTAL FOR 5000

printed:03/30/2021 516632712.xls