Budgets

	A	B	C	D	E	F
1	American Girl
2
3	Preproduction - $5710		Days	Total
4	Location Scout	$650	1	$650		? that seems super high. why? and why couldn't i just go?
5	Production Assistant	$140	4	$560
6	Assistant Director	$500	2	$1,000		? whay is the AD only 2 days? oh i just realized this is prepro only, nevermind
7	Art director	$500	4	$2,000		I feel like we could find a cheaper art director
8	Production Manager	$500	3	$1,500		they'd need 3 full days?
9
10	Cast - $3350
11	Miss Flores	$200	2	$400
12	Bobby	$200	2	$400
13	Principal Gardener (1/2 day)	$150	2	$300
14	Joan	$200	2	$400
15	Mom (1/2 day)	$200	1	$200
16	Davey (1/2 day)	$150	2	$300
17	Dr. Teller (1/2 day)	$150	1	$150
18	Jimmy/John/Ellen Judy	$75	6	$450	drawn from extras? maybe can remove one of these characters?
19	Extras (kids, 10@$75 1/2 day)	$75	10	$750
20
21
22	Crew $20320					Essentially same crew as Honest, with added wardrobe
23	Assistant Director	$500	4	$2,000
24	Production Manager	$500	4	$2,000
25	Art Director	$500	4	$2,000
26	Hair/Makeup	$500	4	$2,000
27	Wardrobe	$400	4	$1,600
28	DP / kit / lights	$1,000	4	$4,000		that's his current rate, but we could do $1000, we probably want to pay him for some preprpduction as well
29	Gaffer	$500	4	$2,000
30	Sound mixer	$600	4	$2,400
31	Grip	$300	4	$1,200
32	Production Assistant	$140	4	$560
33	Production Assistant	$140	4	$560
34
35
36	Crew $6750
37	Camera Package	$750	3	$2,250	over a weekend + Friday & Monday
38	Lights	$1,500	3	$4,500	over a weekend + Friday & Monday
39
40	Misc Production $5360
41	Car Rental/Gas	$60	6	$360
42	Craft Services ~20 people @ $50/	$50	80	$4,000
43	Permits	$1,000	1	$1,000
44				0
45	Location/Props - $15500			0
46	House rental	$3,000	1	$3,000
47	School rental	$6,000	1	$6,000
48	Set dressing	$5,000	1	$5,000
49	Props	$1,500	1	$1,500
50				0
51	Postproduction - $0			0
52	After Effects		1	$0		1500
53	Audio		1	$0		500
54	Color		1	$0		5000
55
56	Payroll fees/taxes			$2,000.0		$8,520
57
58	Total			$58,990.0
59
60	10% overage			$5,899.00
61
62
63	Total budget			$64,889.00
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100