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

Pallawi ❣ 💓 Pallawi 09167673311 💓Call Girl in Thane Near Hiranandani Estate ...
Pallawi ❣ 💓 Pallawi  09167673311 💓Call Girl in Thane Near Hiranandani Estate ...Pallawi ❣ 💓 Pallawi  09167673311 💓Call Girl in Thane Near Hiranandani Estate ...
Pallawi ❣ 💓 Pallawi 09167673311 💓Call Girl in Thane Near Hiranandani Estate ...Pooja Nehwal
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607dollysharma2066
 
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICE
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICEGV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICE
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICEApsara Of India
 
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort Services
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort ServicesHi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort Services
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort ServicesApsara Of India
 
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urges
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual UrgesVIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urges
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urgesanamikaraghav4
 
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
 
1681275559_haunting-adeline and hunting.pdf
1681275559_haunting-adeline and hunting.pdf1681275559_haunting-adeline and hunting.pdf
1681275559_haunting-adeline and hunting.pdfTanjirokamado769606
 
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7Riya Pathan
 
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...Riya Pathan
 
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji Escorts
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji EscortsFun Call Girls In Goa 7028418221 Call Girl Service In Panaji Escorts
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji EscortsApsara Of India
 
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Me
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near MeBook Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Me
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Meanamikaraghav4
 
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls
 
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girls in Nagpur High Profile
 
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...Riya Pathan
 
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts Service
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts ServiceVip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts Service
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts ServiceApsara Of India
 
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
 
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7Riya Pathan
 
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...anamikaraghav4
 
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near Me
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near MePrivate Call Girls Bally - 8250192130 | 24x7 Service Available Near Me
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near MeRiya Pathan
 
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceCall Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceTina Ji
 

Recently uploaded (20)

Pallawi ❣ 💓 Pallawi 09167673311 💓Call Girl in Thane Near Hiranandani Estate ...
Pallawi ❣ 💓 Pallawi  09167673311 💓Call Girl in Thane Near Hiranandani Estate ...Pallawi ❣ 💓 Pallawi  09167673311 💓Call Girl in Thane Near Hiranandani Estate ...
Pallawi ❣ 💓 Pallawi 09167673311 💓Call Girl in Thane Near Hiranandani Estate ...
 
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607
FULL ENJOY Call Girls In Mahipalpur Delhi Contact Us 8377087607
 
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICE
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICEGV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICE
GV'S 24 CLUB & BAR CONTACT 09602870969 CALL GIRLS IN UDAIPUR ESCORT SERVICE
 
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort Services
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort ServicesHi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort Services
Hi Class Call Girls In Goa 7028418221 Call Girls In Anjuna Beach Escort Services
 
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urges
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual UrgesVIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urges
VIP Call Girls Bara Bazar - Phone No 8250192130 For Ultimate Sexual Urges
 
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
 
1681275559_haunting-adeline and hunting.pdf
1681275559_haunting-adeline and hunting.pdf1681275559_haunting-adeline and hunting.pdf
1681275559_haunting-adeline and hunting.pdf
 
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Airport Kolkata 👉 8250192130 ❣️💯 Available With Room 24×7
 
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...
Housewife Call Girls Sonagachi - 8250192130 Booking and charges genuine rate ...
 
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji Escorts
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji EscortsFun Call Girls In Goa 7028418221 Call Girl Service In Panaji Escorts
Fun Call Girls In Goa 7028418221 Call Girl Service In Panaji Escorts
 
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Me
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near MeBook Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Me
Book Call Girls in Panchpota - 8250192130 | 24x7 Service Available Near Me
 
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.comKolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
Kolkata Call Girls Service +918240919228 - Kolkatanightgirls.com
 
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur EscortsCall Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
Call Girl Nagpur Roshni Call 7001035870 Meet With Nagpur Escorts
 
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...
VIP Russian Call Girls Nanded Chhaya 8250192130 Independent Escort Service Na...
 
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts Service
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts ServiceVip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts Service
Vip Udaipur Call Girls 9602870969 Dabok Airport Udaipur Escorts Service
 
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
 
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7
Kolkata Call Girl Howrah 👉 8250192130 ❣️💯 Available With Room 24×7
 
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...
Verified Call Girls Esplanade - [ Cash on Delivery ] Contact 8250192130 Escor...
 
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near Me
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near MePrivate Call Girls Bally - 8250192130 | 24x7 Service Available Near Me
Private Call Girls Bally - 8250192130 | 24x7 Service Available Near Me
 
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts ServiceCall Girls in Faridabad 9000000000 Faridabad Escorts Service
Call Girls in Faridabad 9000000000 Faridabad Escorts Service
 

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