The Letters of Paul

Letters of Paul |
| Chapters | Verses | Words | Est. Shoot (days) | Budget |
46 | 1 Corinthians | 16 | 437 | 9462 | 2 | $ 8,000 |
47 | 2 Corinthians | 13 | 257 | 6046 | 2 | $ 8,000 |
48 | Galatians | 6 | 149 | 3084 | 1 | $ 5,000 |
49 | Ephesians | 6 | 155 | 3022 | 1 | $ 5,000 |
50 | Philippians | 4 | 104 | 2183 | 1 | $ 5,000 |
51 | Colossians | 4 | 95 | 1979 | 1 | $ 5,000 |
52 | 1 Thessalonians | 5 | 89 | 1837 | 1 | $ 5,000 |
53 | 2 Thessalonians | 3 | 47 | 1022 | 1 | $ 5,000 |
54 | 1 Timothy | 6 | 113 | 2244 | 1 | $ 5,000 |
55 | 2 Timothy | 4 | 83 | 1666 | 1 | $ 5,000 |
56 | Titus | 3 | 46 | 896 | 1 | $ 5,000 |
57 | Philemon | 1 | 25 | 430 | 1 | $ 5,000 |
58 | Hebrews | 13 | 303 | 6897 | 2 | $ 8,000 |
Total |
| 84 | 1903 | 40768 | 16 | $ 748,000 |
Apostles Letters |
| Chapters | Verses | Words | Est. Shoot (days) | Budget |
59 | James | 5 | 108 | 2,304 | 1 | $ 5,000 |
60 | 1 Peter | 5 | 105 | 2,476 | 1 | $ 5,000 |
61 | 2 Peter | 3 | 61 | 1,553 | 1 | $ 5,000 |
62 | 1 John | 5 | 105 | 2,517 | 1 | $ 5,000 |
63 | 2 John | 1 | 13 | 298 | 0.5 | $ 3,500 |
64 | 3 John | 1 | 14 | 294 | 0.5 | $ 3,500 |
65 | Jude | 1 | 25 | 608 | 1 | $ 3,000 |
Total |
| 126 | 2791 | 60707 | 27 | $ 30,500 |
PROJECT | Titus | ||
SHOOT DURATION (days): | 1 | ||
EDIT DURATION | 4 | ||
PROGRAMME DURATION: | 25 | minutes | |
1. PRE-PRODUCTION | Time hrs | $ per hr | Est. Budget |
Script writer | 0 | $50.00 | $0.00 |
Producer Fee | 10 | $50.00 | $500.00 |
Director Fee | 15 | $45.00 | $675.00 |
Production Manager | 0 | $50.00 | $0.00 |
Production Assistant | 0 | $18.00 | $0.00 |
Administration Fee | 0 | $45.00 | $0.00 |
Sub Total |
|
| $1,175.00 |
2. PRODUCTION - FILMING | No of Days | Rate/Day | Budget |
Camera hire (Equipment) (5) | 0 | $250.00 | $0.00 |
DOP | 0 | $400.00 | $0.00 |
Camera Operator | 1 | $250.00 | $250.00 |
Camera Operator | 1 | $250.00 | $250.00 |
Camera Assistant | 0 | $178.00 | $0.00 |
Sound Recordist | 0 | $250.00 | $0.00 |
Grip | 0 | $150.00 | $0.00 |
Assistant Grip | 0 | $180.00 | $0.00 |
Gaffer | 0 | $150.00 | $0.00 |
Best Boy | 0 | $180.00 | $0.00 |
Production Assistant | 0 | $178.00 | $0.00 |
Makeup | 0 | $300.00 | $300.00 |
Wardrobe | 1 | $170.00 | $170.00 |
Autocue | 0 | $300.00 | $0.00 |
Digital Wrangling (1) | 1 | $178.00 | $178.00 |
|
| ||
Studio Hire | 0 | $300.00 | $300.00 |
Location Fees | 0 | $300.00 | $0.00 |
Set Designer | 0 | $250.00 | $0.00 |
Equipment hire / Misc (3) | 0 | $0.00 | $0.00 |
|
| ||
Travel | 0 | $400.00 | $0.00 |
Transport -(Petrol / R&M) | 0 | $80.00 | $0.00 |
Accomodation | 0 | $250.00 | $0.00 |
Catering | 1 | $150.00 | $150.00 |
Petty Cash | 0 | $100.00 | $0.00 |
Sub Total |
|
| $1,598.00 |
3. TALENT | No of Days | Rate/Day | Budget |
Paul | 1 | $250.00 | $250.00 |
| 0 | $350.00 | $0.00 |
| 0 | $350.00 | $0.00 |
| 0 | $350.00 | $0.00 |
| 0 | $350.00 | $0.00 |
| 0 | $350.00 | $0.00 |
| 0 | $350.00 | $0.00 |
SUB-TOTAL |
|
| $250.00 |
ITEM | days | $ per day | Budget |
4. POST PRODUCTION |
|
|
|
4.1 AUDIO: |
|
|
|
Voice Over | 1 | $250.00 | $250.00 |
Voice Over Record | 0 | $150.00 | $0.00 |
Music Copyright Royalties | 0 | $1,000.00 | $0.00 |
Soundtrack - Write/Record | 0 | $700.00 | $0.00 |
Audio Sweetening | 0 | $100.00 | $0.00 |
Tapestock | 0 | $30.00 | $0.00 |
Misc | 0 | $1,000.00 | $0.00 |
SUB TOTAL |
|
| $250.00 |
4.2 GRAPHICS | Qty | Rate | Budget |
Paintbox | 0 | $350.00 | $0.00 |
Animation | 0 | $700.00 | $0.00 |
After effects and layering | 0 | $80.00 | $0.00 |
Digital | 0 | $30.00 | $0.00 |
SUB TOTAL |
|
| $0.00 |
4.3 EDIT | Qty | Rate | Budget |
Stock footage purchase ($30/sec) | 15 | $30.00 | $450.00 |
Editor Fees (4) | 50 | $40.00 | $2,000.00 |
Rendering | 0 | $45.00 | $0.00 |
Mastering | 0 | $30.00 | $0.00 |
SUB TOTAL |
|
| $2,450.00 |
3) MASTER & AUTHOR | Qty | Rate | Budget |
Mpeg Video encode ($/minute) | 0 | $15.00 | $0.00 |
Web/email encoding ($/hour) | 0 | $20.00 | $0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
SUB TOTAL |
|
| $0.00 |
TOTAL OF ALL COLUMNS |
| $5,473.00 | |
Contingency Allowance |
| 7.00% | $383.00 |
Commissions | 0.00% | ||
TOTAL WITH CONTINGENCY | $5,856.00 |