BUDGET TOPSHEET

Production Co. CWC Productions Producers

Project Title The Garden of Eden Locations
Shoot days 13/06/2018

ABOVE THE LINE

13-00 Director & Staf FREE

14-00 Cast £ 20

15-00 Travel £ 2.8

Total Above the Line £

PRODUCTION EXPENSES

28-00 Wardrobe £

30-00 Camera £

31-00 Production Sound £

32-00 Make-up & Hair £

34-00 Locations £

Total Production £

POST-PRODUCTION EXPENSES

45-00 Film Editing £

46-00 Music £

47-00 Visual Efects £

49-00 Post Production Film & Lab £

Total Post Production £

 ###

Julio Alves
N9 0DA, 27 Fraser Road, London

x4 80

x2 5.6

85.6

0
 ABOVE THE LINE
10-00 DEVELOPMENT COSTS AMOUNT UNIT X

10-01 Prelim Breakdown 1

10-02 Office Expenses 1

10-03 Survey/Scouting 1

10-04 Travel Expenses 1

10-05 Legal 1

10-06 All in 1

10-00 Subtotal

11-00 STORY & RIGHTS AMOUNT UNIT X

11-01 Writers 1

11-02 Script Purchase 1

11-03 Script Copies 1

11-04 Script Timing 1

11-05 Script Clearance Report 1

11-00 Subtotal

12-00 PRODUCERS UNIT AMOUNT UNIT X

12-01 Producer 1

12-02 Co-Producer 1

12-03 Asst to Producers 1

12-04 Producers Entertainment 1

12-05 All In 1
12-00 Subtotal

13-00 DIRECTOR & STAFF AMOUNT UNIT X

13-01 Director 1

13-02 Asst to Director 1

13-03 Director Entertainment 1

13-04 Storyboard Artist 1

13-05 Choreographer 1

13-06 Technical Advisor 1

13-00 Subtotal

14-00 CAST AMOUNT UNIT X

14-01 Lead Cast 1

14-02 Supporting Cast 1

14-03 Day Players 1

14-04 Stunt Coordinators 1

14-05 Stunts & Adjustments 1

14-06 Stunt Equipment 1

14-07 Casting Director 1

14-08 Casting Asst 1

14-09 Casting Expenses 1

14-10 Rehearsal Expenses 1

14-11 Looping / ADR 1

14-12 Mileage 1
14-13 Cast Drivers 1

14-14 Cast Payroll Handling Fees 1

14-00 Subtotal

15-00 TRAVEL & LIVING AMOUNT UNIT X

15-01 Airfares 1

15-02 Transportation 1

15-03 Hotel / Lodging 1

15-04 Per Diem 1

15-05 Self Drive Vehicles & Gas 1

15-00 Subtotal
 #NAME?
RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0

1 0

RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0

RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0
 0

RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0

1 0

RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0

1 0

1 0

1 0

1 0

1 0

1 0

1 0
 1 0

1 0

RATE TAB TOTAL

1 0

1 0

1 0

1 0

1 0

0
 PRODUCTION EXPENSES
20-00 PRODUCTION STAFF AMOUNT UNIT X

20-01 Line Producer 1

20-02 Production Manager 1

20-03 1st Assistant Director 1

20-04 2nd Assistant Director 1

20-05 2nd 2nd Assistant Director 1

20-06 Script Supervisor 1

20-07 Production Coordinator 1

20-08 Asst Prod Coordinator 1

20-09 Production Secretary 1

20-10 Production Assistants 1

20-11 Production Accountant 1

20-12 1st Asst Accountant 1

20-13 Payroll Accountant 1

20-14 Box Rentals 1

20-00 Subtotal

21-00 EXTRA TALENT AMOUNT UNIT X

21-01 Stand-ins 1

20-11 Union Extras 1

20-12 Non-Union Extras 1

20-13 Dancers 1

20-14 Extras Coordinator 1

20-15 Fitting / MPV / Wardrobe Allow 1

20-16 Mileage 1

21-00 Subtotal

22-00 SET DESIGN AMOUNT UNIT X

22-01 Production Designer 1

22-02 Art Director 1

22-03 Research 1

22-04 Expendables 1

22-05 Signage 1

22-06 Blueprints 1

22-07 Box Rentals 1

22-08 Car Allowance 1

22-00 Subtotal

23-00 SET CONSTRUCTION AMOUNT UNIT X

23-01 Construction Coordinator 1

23-02 Construction Labor 1

23-03 Construction Office Coordinator 1

23-04 Purchases 1

23-05 Rentals 1

23-06 Paint Disposal 1

23-07 Box Rentals 1

23-08 Shop Rentals 1

23-09 Loss & Damage 1

23-00 Subtotal

24-00 SET PRE-RIG & STRIKE AMOUNT UNIT X

24-01 Pre-rig & Strike Crews 1

24-02 Rentals 1

24-03 Miscellaneous Expenses 1

24-00 Subtotal

25-00 SET OPERATIONS AMOUNT UNIT X

25-01 Key Grip 1

25-02 Best Boy Grip 1

25-03 Dolly Grip 1

25-04 Company Grip 1

25-05 Addl Labor 1

25-06 Purchases & Expendables 1

25-07 Dolly Rentals 1

25-08 Crane Rentals 1

25-09 Grip Package Rentals 1

25-10 Addl Equipment 1

25-11 Box Rentals 1

25-12 Car Allowances 1

25-13 Loss & Damage 1

25-14 Other 1
24-00 Subtotal

26-00 SET DRESSING AMOUNT UNIT X

26-01 Set Decorator 1

26-02 On Set Dresser 1

26-03 Leadman 1

26-04 Set Dressers 1

26-05 Swing Gang 1

26-06 Greensman 1

26-07 Purchases 1

26-08 Green Purchases 1

26-09 Rentals 1

26-10 Expendables 1

26-11 Clearances & Fees 1

26-12 Box Rentals 1

26-13 Car Allowances 1

26-14 Loss & Damage 1

26-15 Other 1

26-00 Subtotal

27-00 PROPERTY AMOUNT UNIT X

27-01 Property Master 1

27-02 Asst Props 1

27-03 Addl Property Labor 1

27-04 Armorer 1

27-05 Purchases 1

27-06 Rentals 1

27-07 Box Rentals 1

27-08 Weapons & Ammo 1

27-09 Car Allowances 1

27-10 Loss & Damage 1

27-11 Other 1

27-00 Subtotal

28-00 WARDROBE AMOUNT UNIT X

28-01 Costume Designer 1

28-02 Wardrobe Supervisor 1

28-03 Costumers 1

28-04 Addl Labor 1

28-05 Manufacturing & Seamstress 1

28-06 Purchases 1

28-07 Rentals 1

28-08 Cleaning & Dying 1

28-09 Alterations & Repairs 1

28-10 Box Rentals 1

28-11 Car Allowances 1

28-12 Loss & Damage 1

28-13 Other 1
28-00 Subtotal

29-00 ELECTRIC AMOUNT UNIT X

29-01 Gafer 1

29-02 Best Boy Electrician 1

29-03 Company Electricians 1

29-04 Addl Labor 1

29-05 Pre Rigging Electricians 1

29-06 Expendables 1

29-07 Purchases 1

29-08 Electric Package 1

29-09 Addl Rentals 1

29-10 Condor/ Crane/ Balloon 1

29-11 Box Rental 1

29-12 Los & Damage 1

29-13 Other 1

29-00 Subtotal

30-00 CAMERA AMOUNT UNIT X

30-01 Director of Photography 1

30-02 Camera Operator 1

30-03 1st Asst Camera 1

30-04 2nd Asst Camera 1

30-05 DIT 1
30-06 B Camera Crew 1

30-07 Steadicam 1

30-08 Equipment Rental 1

30-09 Camera Package 1

30-10 Addl Rentals 1

30-11 Purchases 1

30-12 Camera Car 1

30-13 Box Rental 1

30-14 Loss & Damage 1

30-15 Other 1

30-00 Subtotal

31-00 PRODUCTION SOUND AMOUNT UNIT X

31-01 Sound Mixer 1

31-02 Cable Wrangler 1

31-03 Playback Rental & Labor 1

31-04 Purchases 1

31-05 Rentals 1

31-06 Expendables 1

31-07 Loss & Damage 1

31-08 Other 1

31-00 Subtotal

32-00 MAKEUP & HAIR AMOUNT UNIT X

32-01 Key Make-up 1

32-02 Asst Make-up 1

32-03 Key Hair 1

32-04 Asst Hair 1

32-05 Addl Labor 1

32-06 Wigs / Hairpieces 1

32-07 Purchases 1

32-08 Rentals 1

32-09 Salon Services 1

32-10 Box Rentals 1

32-11 Car Allowances 1

32-12 Other 1

32-00 Subtotal

33-00 TRANSPORATION AMOUNT UNIT X

33-01 Transpo Coordinator 1

33-02 Transpo Captain 1

33-03 Drivers 1

33-04 Truck Rentals 1

33-05 Generator Rentals 1

33-06 Fuel & Oil 1

33-07 Meals 1

33-08 Repairs & Maintenance 1

33-09 Mileage 1
33-10 Vehicle Rentals 1

33-11 Car Rentals 1

33-12 Box Rentals 1

33-13 Motorhome Rentals 1

33-14 Loss & Damage 1

33-15 Other 1

33-00 Subtotal

34-00 LOCATIONS AMOUNT UNIT X

34-01 Location Manager 1

34-02 Asst Location Manager 1

34-03 Scouting 1

34-04 Police 1

34-05 Set Security 1

34-06 Fire Safety Officer 1

34-07 Medic 1

34-08 Site Fees & Rentals 1

34-09 Survey Costs 1

34-10 Fees & Permits 1

34-11 Mileage & Parking 1

34-12 Site Restoration 1

34-13 Air Conditioning 1

34-14 Catering 1

34-15 Extras Catering 1

34-16 Baggage & Equipment 1

34-17 Other 1

34-00 Subtotal

35-00 PICTURE VEHICLES & ANIMALS AMOUNT UNIT X

35-01 Picture Car Coordinator 1

35-02 Drivers 1

35-03 Rentals 1

35-04 Aircraft & Helicopter 1

35-05 Manufacturing 1

35-06 Mechanic 1

35-07 Animals 1

35-08 Wranglers & Handlers 1

35-09 Feeding & Stabling 1

35-10 Loss & Damage 1

35-00 Subtotal

36-00 SPECIAL EFFECTS AMOUNT UNIT X

36-01 SPFX Coordinator 1

36-02 SPFX Labor 1

36-03 Fire Department 1

36-04 Purchase & Rentals 1

36-05 Additional Permits 1

36-06 Box Rentals 1

36-07 Loss & Damage 1

36-08 Other 1

36-00 Subtotal

37-00 VISUAL EFFECTS - POST AMOUNT UNIT X

37-01 Visual Efects Supervisor 1

37-02 Minatures 1

37-03 Wire Removal 1

37-04 Mattes 1

37-05 Purchases 1

37-06 Misc Expenses 1

37-00 Subtotal

38-00 FILM & LAB AMOUNT UNIT X

38-01 Raw Stock 1

38-02 Develop Film 1

38-03 Telecine 1

38-04 Dailes 1

38-05 Shipping 1

38-06 Hard Drives (all files and backups) 1

38-07 Other 1

38-00 Subtotal

38-00 BELOW THE LINE TRAVEL AMOUNT UNIT X

38-01 Travel Coordinator 1

38-02 Airfares 1

38-03 Hotel & Lodging 1

38-04 Per Diem 1

38-05 Rental Cars 1

38-06 Taxi & Shuttle 1

38-07 Baggage 1

38-08 Carnet 1

38-09 Visa 1

38-10 Other 1

38-00 Subtotal
 #NAME?
RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0
 2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0
 2 0

RATE TAB TOTAL

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0
 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0
 2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0
 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0
 2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

 2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0
 2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0
 2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0
 2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0

2 0

2 0

2 0

2 0

2 0

2 0

RATE TAB TOTAL

2 0
2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

2 0

0
 POST-PRODUCTION EXPENSES
45-00 FILM EDITING AMOUNT UNIT X

45-01 Editor 1

45-02 Asst Editor 1

45-03 Music Editor 1

45-04 Music Editor Room & Equipment 1

45-05 Post Prod Accountant 1

45-06 Messenger 1

45-07 Expendables 1

45-08 Cutting Room 1

45-09 Equipement Rentals 1

45-10 Cartage 1

45-11 Continuity 1

45-00 Subtotal

46-00 MUSIC AMOUNT UNIT X

46-01 Music Supervisor 1

46-02 Composer Fee 1

46-03 Musicians 1

46-04 Singers 1

46-05 Song Writers 1

46-06 Music Rights 1

46-07 Clearance & Legal 1

46-08 Original Song Purchase 1

46-09 Recording Facility & Labor 1

46-00 Subtotal

47-00 VISUAL EFFECTS AMOUNT UNIT X

47-01 Efects Supervisor 1

47-02 CGI 1

47-03 Transfers 1

47-04 Conversions 1

47-05 Other 1

47-00 Subtotal

48-00 POST PRODUCTION SOUND AMOUNT UNIT X

48-01 Post Sound Package 1

48-02 ADR Facilities & Labor 1

48-03 Foley Sound FX 1

48-04 License Fees 1

48-05 Other 1

48-00 Subtotal

49-00 POST PRODUCTION FILM & LAB AMOUNT UNIT X

49-01 Stock Footage 1

49-02 Sound Neg Develop 1

49-03 Answer Prints / Protect Masters 1

49-04 Data Backup 1

49-05 Opticals 1
49-06 Digital Video Elements 1

49-07 Release Prints 1

49-08 Titles 1

49-00 Subtotal
 #NAME?
RATE TAB TOTAL

3 0

3 0

3 0

3 0

3 0

3 0

3 0

3 0

3 0

3 0

3 0

RATE TAB TOTAL

3 0

3 0

3 0

3 0

3 0

3 0

3 0

3 0
 3 0

RATE TAB TOTAL

3 0

3 0

3 0

3 0

3 0

RATE TAB TOTAL

3 0

3 0

3 0

3 0

3 0

RATE TAB TOTAL

3 0

3 0

3 0

3 0

3 0
3 0

3 0

3 0

0
 OTHER EXPENSES
55-00 PUBLICITY AMOUNT UNIT X

55-01 Still Photographer 1

55-02 Still Film & Lab 1

55-03 Graphic Art 1

55-04 Markets & Film Festival 1

55-05 Publicist 1

55-06 Sales Agent 1

55-00 Subtotal

56-00 LEGAL & ACCOUNTING AMOUNT UNIT X

56-01 Production Legal 1

56-02 Outside Legal 1

56-03 LLC & Pass Through Audits 1

56-04 Bank Charges 1

56-05 Post Accounting 1

56-06 Accounting Software 1

56-07 Audits 1

56-08 MPAA Rating 1

56-09 Accounting Adminstration 1

56-10 Other 1

56-00 Subtotal

57-00 GENERAL EXPENSE AMOUNT UNIT X

57-01 Production Office Lease 1

57-02 Shipping & Postage 1

57-03 Copier 1

57-04 Production Office Supplies 1

57-05 Furniture & Equipment Rentals 1

57-06 Phone & Communication Rentals 1

57-07 Wrap Party & Crew Relations 1

57-00 Subtotal

58-00 INSURANCE AMOUNT UNIT X

58-01 Insurance Policy Package 1

58-02 Insurance Exams 1

58-00 Subtotal
 #NAME?
RATE TAB TOTAL

4 0

4 0

4 0

4 0

4 0

4 0

RATE TAB TOTAL

4 0

4 0

4 0

4 0

4 0

4 0

4 0

4 0

4 0

4 0

RATE TAB TOTAL

 4 0

4 0

4 0

4 0

4 0

4 0

4 0

RATE TAB TOTAL

4 0

4 0