SlideShare a Scribd company logo
1 of 1
Production:The Plague
Length:Trailer:1 min (estimate)
Location:Brixton, South London, England
Shooting Dates:8Dec 2011


Account #     Category       Specifics           Budget         Cost
       001 Script &                                   £100              £50
            Rights
       002 Producer                              n/a            n/a
       003 Director                              n/a            n/a
       004 Cast                                         £800            £800
ABOVE THE LINE TOTAL:£900          £850
       005 Travel                                       £750            £750
       006 Hotel &                                      £300            £250
            Lodging
       007 Food                                  Free           Free
       008 Camera         Kit, Crew,                    £200            £200
                          Expendables
       009 Lighting       Kit, Crew,                    £200            £200
                          Expendables
       010 Sound          Kit, Crew,                    £250            £250
                          Accessories
       011 Locations      Fees & Permits         Free           Free
       012 Art Dept       Props,Wardrobe,etc.           £200            £150
       013 Office         Paper supplies, fax,   Free           Free
            Expenses      internet etc.
       014 Petty Cash                                                    £50
       015 Film or Tape                          £35                     £20
            Stock
       016 Lab            Developing,dailies,    £100           £100
                          etc.
       018 Editing                               £200           £200
       019 Shipping                              n/a            n/a
       020 Still Photos   Photographer, film,    Free           Free
                          developing, etc.
       021 Contingency    10% of production
                          costs
PRODUCTION TOTAL:                                       £2235          £2170
       022 Final Post     Conform, colour                £50             £50
            Online        correction, etc.
       023 Final Post Mix Sound mixing                  £100             £50
                          session
       024 Marketing      Festival fees,                 £30             £25
                          screeners, postage
GRAND TOTAL ESTIMATE:             £3315
GRAND TOTAL BUDGET:               £4000
ACTUAL GRAND TOTAL:               £3145

More Related Content

Similar to Naomi's Budget Breakdown Sheet

Budget by Veera Serebrova
Budget by Veera SerebrovaBudget by Veera Serebrova
Budget by Veera Serebrovaveeras1997
 
8.4 t3a graph starter
8.4 t3a graph starter8.4 t3a graph starter
8.4 t3a graph starterEmmaWear960
 
Copy of ig2 task 1_budget_template_final
Copy of ig2 task 1_budget_template_finalCopy of ig2 task 1_budget_template_final
Copy of ig2 task 1_budget_template_finalChristianO96
 
Backstage magazine pitch
Backstage magazine pitchBackstage magazine pitch
Backstage magazine pitch038342
 
backstage magazine pitch
backstage magazine pitchbackstage magazine pitch
backstage magazine pitch038342
 
Backstage magazine pitch
Backstage magazine pitchBackstage magazine pitch
Backstage magazine pitch038342
 
Footy fanatics cashflow forecasts
Footy fanatics cashflow forecastsFooty fanatics cashflow forecasts
Footy fanatics cashflow forecastsHonori
 
Charging Schedules- Michael Davies, RTPI West Midlands CPD
Charging Schedules- Michael Davies, RTPI West Midlands CPDCharging Schedules- Michael Davies, RTPI West Midlands CPD
Charging Schedules- Michael Davies, RTPI West Midlands CPDDesign South East
 

Similar to Naomi's Budget Breakdown Sheet (9)

Equipment
EquipmentEquipment
Equipment
 
Budget by Veera Serebrova
Budget by Veera SerebrovaBudget by Veera Serebrova
Budget by Veera Serebrova
 
8.4 t3a graph starter
8.4 t3a graph starter8.4 t3a graph starter
8.4 t3a graph starter
 
Copy of ig2 task 1_budget_template_final
Copy of ig2 task 1_budget_template_finalCopy of ig2 task 1_budget_template_final
Copy of ig2 task 1_budget_template_final
 
Backstage magazine pitch
Backstage magazine pitchBackstage magazine pitch
Backstage magazine pitch
 
backstage magazine pitch
backstage magazine pitchbackstage magazine pitch
backstage magazine pitch
 
Backstage magazine pitch
Backstage magazine pitchBackstage magazine pitch
Backstage magazine pitch
 
Footy fanatics cashflow forecasts
Footy fanatics cashflow forecastsFooty fanatics cashflow forecasts
Footy fanatics cashflow forecasts
 
Charging Schedules- Michael Davies, RTPI West Midlands CPD
Charging Schedules- Michael Davies, RTPI West Midlands CPDCharging Schedules- Michael Davies, RTPI West Midlands CPD
Charging Schedules- Michael Davies, RTPI West Midlands CPD
 

More from Naomi Collins

Statement Of Intent For Main Task
Statement Of Intent For Main TaskStatement Of Intent For Main Task
Statement Of Intent For Main TaskNaomi Collins
 
Magazine Cover & Poster Research
Magazine Cover & Poster ResearchMagazine Cover & Poster Research
Magazine Cover & Poster ResearchNaomi Collins
 
Storyboard For Trailer
Storyboard For TrailerStoryboard For Trailer
Storyboard For TrailerNaomi Collins
 
Synopsis & Development
Synopsis & DevelopmentSynopsis & Development
Synopsis & DevelopmentNaomi Collins
 
Target audience and genre for teaser trailer
Target audience and genre for teaser trailerTarget audience and genre for teaser trailer
Target audience and genre for teaser trailerNaomi Collins
 
Analysis of preliminary task
Analysis of preliminary taskAnalysis of preliminary task
Analysis of preliminary taskNaomi Collins
 
Movie Magazine Cover & Poster analysis
Movie Magazine Cover & Poster analysis Movie Magazine Cover & Poster analysis
Movie Magazine Cover & Poster analysis Naomi Collins
 
Camera shots:Exorcist+Final Destanation
Camera shots:Exorcist+Final DestanationCamera shots:Exorcist+Final Destanation
Camera shots:Exorcist+Final DestanationNaomi Collins
 

More from Naomi Collins (10)

Production Log
Production LogProduction Log
Production Log
 
Statement Of Intent For Main Task
Statement Of Intent For Main TaskStatement Of Intent For Main Task
Statement Of Intent For Main Task
 
Magazine Cover & Poster Research
Magazine Cover & Poster ResearchMagazine Cover & Poster Research
Magazine Cover & Poster Research
 
Storyboard For Trailer
Storyboard For TrailerStoryboard For Trailer
Storyboard For Trailer
 
Synopsis & Development
Synopsis & DevelopmentSynopsis & Development
Synopsis & Development
 
Target audience and genre for teaser trailer
Target audience and genre for teaser trailerTarget audience and genre for teaser trailer
Target audience and genre for teaser trailer
 
History of horror
History of horrorHistory of horror
History of horror
 
Analysis of preliminary task
Analysis of preliminary taskAnalysis of preliminary task
Analysis of preliminary task
 
Movie Magazine Cover & Poster analysis
Movie Magazine Cover & Poster analysis Movie Magazine Cover & Poster analysis
Movie Magazine Cover & Poster analysis
 
Camera shots:Exorcist+Final Destanation
Camera shots:Exorcist+Final DestanationCamera shots:Exorcist+Final Destanation
Camera shots:Exorcist+Final Destanation
 

Recently uploaded

5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...Apsara Of India
 
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser... Shivani Pandey
 
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...noor ahmed
 
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...rahim quresi
 
👙 Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service
👙  Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service👙  Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service
👙 Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Serviceanamikaraghav4
 
Top Rated Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...
Top Rated  Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...Top Rated  Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...
Top Rated Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...Call Girls in Nagpur High Profile
 
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Apsara Of India
 
👙 Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service
👙  Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service👙  Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service
👙 Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Serviceanamikaraghav4
 
Call Girl Nashik Amaira 7001305949 Independent Escort Service Nashik
Call Girl Nashik Amaira 7001305949 Independent Escort Service NashikCall Girl Nashik Amaira 7001305949 Independent Escort Service Nashik
Call Girl Nashik Amaira 7001305949 Independent Escort Service NashikCall Girls in Nagpur High Profile
 
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...aamir
 
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...noor ahmed
 
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...noor ahmed
 
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034 Independent Chenna...
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034  Independent Chenna...Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034  Independent Chenna...
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034 Independent Chenna... Shivani Pandey
 
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...anamikaraghav4
 
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escorts
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur EscortsVIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escorts
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escortsranjana rawat
 
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser... Shivani Pandey
 

Recently uploaded (20)

5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
5* Hotels Call Girls In Goa {{07028418221}} Call Girls In North Goa Escort Se...
 
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Velappanchavadi WhatsApp Booking 7427069034 call girl ser...
 
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service NashikCall Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
Call Girls Nashik Gayatri 7001305949 Independent Escort Service Nashik
 
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
↑Top Model (Kolkata) Call Girls Behala ⟟ 8250192130 ⟟ High Class Call Girl In...
 
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
𓀤Call On 6297143586 𓀤 Sonagachi Call Girls In All Kolkata 24/7 Provide Call W...
 
👙 Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service
👙  Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service👙  Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service
👙 Kolkata Call Girls Shyam Bazar 💫💫7001035870 Model escorts Service
 
Top Rated Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...
Top Rated  Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...Top Rated  Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...
Top Rated Pune Call Girls Pimpri Chinchwad ⟟ 6297143586 ⟟ Call Me For Genuin...
 
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
Karnal Call Girls 8860008073 Dyal Singh Colony Call Girls Service in Karnal E...
 
👙 Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service
👙  Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service👙  Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service
👙 Kolkata Call Girls Park Circus 💫💫7001035870 Model escorts Service
 
Call Girl Nashik Amaira 7001305949 Independent Escort Service Nashik
Call Girl Nashik Amaira 7001305949 Independent Escort Service NashikCall Girl Nashik Amaira 7001305949 Independent Escort Service Nashik
Call Girl Nashik Amaira 7001305949 Independent Escort Service Nashik
 
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
Dakshineswar Call Girls ✔ 8005736733 ✔ Hot Model With Sexy Bhabi Ready For Se...
 
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...
↑Top Model (Kolkata) Call Girls Sonagachi ⟟ 8250192130 ⟟ High Class Call Girl...
 
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
Independent Joka Escorts ✔ 8250192130 ✔ Full Night With Room Online Booking 2...
 
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034 Independent Chenna...
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034  Independent Chenna...Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034  Independent Chenna...
Verified Trusted Call Girls Tambaram Chennai ✔✔7427069034 Independent Chenna...
 
Desi Bhabhi Call Girls In Goa 💃 730 02 72 001💃desi Bhabhi Escort Goa
Desi Bhabhi Call Girls  In Goa  💃 730 02 72 001💃desi Bhabhi Escort GoaDesi Bhabhi Call Girls  In Goa  💃 730 02 72 001💃desi Bhabhi Escort Goa
Desi Bhabhi Call Girls In Goa 💃 730 02 72 001💃desi Bhabhi Escort Goa
 
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...
College Call Girls New Alipore - For 7001035870 Cheap & Best with original Ph...
 
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escorts
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur EscortsVIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escorts
VIP Call Girls Nagpur Megha Call 7001035870 Meet With Nagpur Escorts
 
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...
Model Call Girls In Pazhavanthangal WhatsApp Booking 7427069034 call girl ser...
 
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
Call Girls New Ashok Nagar Delhi WhatsApp Number 9711199171
 
Call Girls Chirag Delhi Delhi WhatsApp Number 9711199171
Call Girls Chirag Delhi Delhi WhatsApp Number 9711199171Call Girls Chirag Delhi Delhi WhatsApp Number 9711199171
Call Girls Chirag Delhi Delhi WhatsApp Number 9711199171
 

Naomi's Budget Breakdown Sheet

  • 1. Production:The Plague Length:Trailer:1 min (estimate) Location:Brixton, South London, England Shooting Dates:8Dec 2011 Account # Category Specifics Budget Cost 001 Script & £100 £50 Rights 002 Producer n/a n/a 003 Director n/a n/a 004 Cast £800 £800 ABOVE THE LINE TOTAL:£900 £850 005 Travel £750 £750 006 Hotel & £300 £250 Lodging 007 Food Free Free 008 Camera Kit, Crew, £200 £200 Expendables 009 Lighting Kit, Crew, £200 £200 Expendables 010 Sound Kit, Crew, £250 £250 Accessories 011 Locations Fees & Permits Free Free 012 Art Dept Props,Wardrobe,etc. £200 £150 013 Office Paper supplies, fax, Free Free Expenses internet etc. 014 Petty Cash £50 015 Film or Tape £35 £20 Stock 016 Lab Developing,dailies, £100 £100 etc. 018 Editing £200 £200 019 Shipping n/a n/a 020 Still Photos Photographer, film, Free Free developing, etc. 021 Contingency 10% of production costs PRODUCTION TOTAL: £2235 £2170 022 Final Post Conform, colour £50 £50 Online correction, etc. 023 Final Post Mix Sound mixing £100 £50 session 024 Marketing Festival fees, £30 £25 screeners, postage GRAND TOTAL ESTIMATE: £3315 GRAND TOTAL BUDGET: £4000 ACTUAL GRAND TOTAL: £3145