ABOVE THE LINE
Exec. Producer
% of backend
% of backendProducer / Recording Eng'r$8,000
$8,000Assoc. Producer$4,000
$4,000Studio: $110 PSH x 37.1 hrs =$4,081
$4,081Writer (Story Adaptation)$6,000
$6,000Composer$3,000
$3,000Actors + SAG-AFTRA P&H (13%)$59,900.00
$59,900.00BELOW THE LINE
Post-Production (@$75 PFH)$2,782.00
$2,782.00Legal$3,500
$3,500Bookkeeping (CFO)$2,000
$2,000Overhead (equip rental/Internet)$500
$500____________
SubTotal$93,760
$93,760Overage (10% of Budget) $9,376.30
$9,376.30____________
GRAND TOTAL$103,139.30
$103,139.30