Loading...

f

LINE PRODUCTION

The Oranges Budget – With Tax Credit

The Oranges
Producers: Location: Philadelphia,PA
Writer: Ashton Segree Prep: 5 Weeks
Budget Prepared by: Brian David Cange Shoot: 25 Days
Budget Dated: 03/25/20 Start Shoot Date: October 18, 2020
Unions: IATSE -Tier 2, DGA Level 4c, SAG, Teamster Post 13 Weeks Picture editing// 5 Weeks Final Finishing
Acct # Category Description Page Total
1100 STORY, RIGHTS & CONTINUITY 1 107,087
1200 PRODUCERS UNIT 1 525,000
1300 DIRECTION 1 1,768,457
1400 CAST 3 1,426,004
1500 ATL TRAVEL & LIVING COSTS 12 272,122
TOTAL ABOVE-THE-LINE 4,098,670
2000 PRODUCTION STAFF 15 889,129
2100 EXTRA TALENT 22 144,701
2200 PRODUCTION DESIGN 23 192,813
2300 SET CONSTRUCTION 24 442,099
2400 SET OPERATIONS 26 321,150
2700 SET DECORATION 29 246,991
2800 PROPERTY 32 145,774
2900 ANIMALS & PICTURE CARS 33 120,548
3000 WARDROBE 35 417,263
3100 MAKEUP & HAIR 38 154,982
3200 ELECTRICAL 40 265,744
3300 CAMERA 42 414,749
3400 SOUND 45 77,887
3500 TRANSPORTATION 47 666,571
3600 LOCATION/OFFICE 52 531,935
3700 FILM & LABORATORY 57 18,750
3900 BTL TRAVEL AND LIVING 58 304,948
4000 WASHINGTON DC UNIT 60 288,415
4100 SFX & VFX (PRODUCTION) 72 105,249
TOTAL PRODUCTION 5,749,698
4500 FILM EDITING 74 256,479
4600 MUSIC 75 160,000
4700 POST PRODUCTION SOUND 76 102,004
4800 POST PRODUCTION FILM & LAB 77 474,500
5600 DELIVERABLES 78 20,500
5900 MAIN AND END TITLES 79 20,000
TOTAL POST PRODUCTION 1,033,483
6500 PUBLICITY 80 36,538
6600 MARKETING 80 55,000
6700 INSURANCE 81 94,588
6800 LEGAL & BANKING FEES 81 116,470
TOTAL OTHER 302,596
8300 CONTINGENCY 500,000
Total Above-The-Line 4,098,670
Total Below-The-Line 7,085,776
Total Above and Below-The-Line 11,184,446
Grand Total 11,684,446
9000 PENN PRODUCTION TAX CREDIT (25%) (2,572,383)
Net Total 9,112,063

The Oranges Budget – NO PA Tax Credit

The Oranges
Producers: Location: Philadelphia,PA
Writer: Ashton Segree Prep: 5 Weeks
Budget Prepared by: Brian David Cange Shoot: 25 Days
Budget Dated: 03/25/20 Start Shoot Date: October 18, 2020
Unions: IATSE -Tier 2, DGA Level 4c, SAG, Teamster Post 13 Weeks Picture editing// 5 Weeks Final Finishing
Acct # Category Description Page Total
1100 STORY, RIGHTS & CONTINUITY 1 107,087
1200 PRODUCERS UNIT 1 525,000
1300 DIRECTION 1 1,768,457
1400 CAST 3 1,426,004
1500 ATL TRAVEL & LIVING COSTS 12 272,122
TOTAL ABOVE-THE-LINE 4,098,670
2000 PRODUCTION STAFF 15 889,129
2100 EXTRA TALENT 22 144,701
2200 PRODUCTION DESIGN 23 192,813
2300 SET CONSTRUCTION 24 442,099
2400 SET OPERATIONS 26 321,150
2700 SET DECORATION 29 246,991
2800 PROPERTY 32 145,774
2900 ANIMALS & PICTURE CARS 33 120,548
3000 WARDROBE 35 417,263
3100 MAKEUP & HAIR 38 154,982
3200 ELECTRICAL 40 265,744
3300 CAMERA 42 414,749
3400 SOUND 45 77,887
3500 TRANSPORTATION 47 666,571
3600 LOCATION/OFFICE 52 531,935
3700 FILM & LABORATORY 57 18,750
3900 BTL TRAVEL AND LIVING 58 304,948
4000 WASHINGTON DC UNIT 60 288,415
4100 SFX & VFX (PRODUCTION) 72 105,249
TOTAL PRODUCTION 5,749,698
4500 FILM EDITING 74 256,479
4600 MUSIC 75 160,000
4700 POST PRODUCTION SOUND 76 102,004
4800 POST PRODUCTION FILM & LAB 77 474,500
5600 DELIVERABLES 78 20,500
5900 MAIN AND END TITLES 79 20,000
TOTAL POST PRODUCTION 1,033,483
6500 PUBLICITY 80 36,538
6600 MARKETING 80 55,000
6700 INSURANCE 81 94,588
6800 LEGAL & BANKING FEES 81 116,470
TOTAL OTHER 302,596
8300 CONTINGENCY 500,000
Total Above-The-Line 4,098,670
Total Below-The-Line 7,085,776
Total Above and Below-The-Line 11,184,446
Grand Total 11,684,446