| |
(Registered users can also download Budget in Excel, or a zipped Budget in Excel for those who might have problem downloading the excel file in Internet Explorer.)
The following spy budget draft has been prepared in FilmShareSM Units (FilmSharesSM are represented by "$pys"), which are indicative of the potential cost of this low budget feature film production.
The actual cash budget for spy may be different than this FilmSharesSM budget as many of the cast and crew, and service providers, are to receive equity participation (FilmSharesSM) in the film for 5 years from date of first sale in exchange for their services, which may result in a higher, or lower, cost than is indicated.
spy INDEPENDENT PRODUCERS
FILM & DIGITAL VIDEO PRODUCTION COST SUMMARY
Prepared by ALEX KLYMKO
| Production Company: |
Spy Productions, LLC |
Budget #: |
0302.1 |
| Project: |
spy |
| |
| Address: |
Spy Productions, LLC |
Email: |
budget@SpyTheMovie.com |
| Box 346 |
Contact: |
Alex Klymko |
| Cos Cos, CT 06807 |
| |
| Director: |
A Klymko |
Producer: |
J MacPherson |
| Director: |
J MacPherson |
Producer: |
A Klymko |
| Cameraman: |
A Schrager |
Assoc Producer: |
Zen |
| Writers: |
C Messina, L Sawyer |
Assoc Producer: |
R Michel |
| Editor: |
|
Prod Designer: |
T Cuckier |
| Pre-Pro Days: |
10 |
|
|
| Location Days: |
19 |
| Studio Days |
2 |
| |
| Project Title: |
spy: Produced for Theatrical Release... |
| in an OpenProductionSM environment at www.SPYtheMovie.com |
| 1st Draft |
| |
ESTIMATED in $pys |
| Pre-production & Wrap Costs: |
$pys |
17,767.00 |
|
| Shooting Crew Labor: |
122,750.00 |
| Location and Travel: |
11,076.00 |
| Props, Wardrobe, Animals: |
500.00 |
| Studio & Set Construction: |
1,400.00 |
| Equipment Costs: |
19,025.00 |
| Film Dev. & print: |
7,760.00 |
| Miscellaneous: |
250.00 |
|
| Sub-Total |
$pys |
180,528.00 |
|
| Script / Story development |
10,000.00 |
| Director/Creative:(Non- Direct) Total |
29,400.00 |
| Insurance: |
2500.00 |
|
| Sub-Total: Direct Costs |
$pys |
222,428.00 |
|
| Production Contingency: 7.50% |
16,682.10 |
| Talent Costs and exp: |
36,090.00 |
| Editorial & Finishing per: |
5,562.00 |
| Weather Contingency (Rain Out, etc.) |
|
|
| Grand Total |
$pys |
280,762.10 |
|
The preceding spy budget draft has been prepared in FilmShareSM Units (FilmSharesSM are represented by "$pys"), which are indicative of the potential cost of this low budget feature film production.
The actual cash budget for spy may be different than this FilmSharesSM budget as many of the cast and crew, and service providers, are to receive revenue participation in the film (FilmSharesSM) for 5 years from date of first sale in exchange for their services, which may result in a higher, or lower, cost than is indicated.
|
|
Budget
