This document is a production schedule and budget for a television show called "All Stars of Miami" that was created on February 17, 2018. It shows 8 episodes being produced over 24 weeks, with activities like pre-production, shooting, editing, revisions, and air dates. The budget outlines the unit costs and totals for each production activity, with total revenues of $64,000 for airing the episodes, expenses of $34,000, and profits of $30,000 in June.

1. All Stars of Miami
Alisson Bisono
Date Created: 02/17/2018
Date Opened: 8/8/18
# of
Active
Weeks
2/3 2/10 2/17 2/24 3/3 3/10 3/17 3/24 3/31 4/7 4/14 4/21 4/28 5/5 5/12 5/19 5/26 6/2 6/9 6/16 6/23
Episode 1 PP PP S RC E E E E R R R D A 13
Episode 2 S RC E E E E R R R D A 11
Episode 3 S RC E E E E R R R D A 11
Episode 4 S RC E E E E R R R D A 11
Episode 5 S RC E E E E R R R D A 11
Episode 6 S RC E E E E R R R D A 11
Episode 7 S RC E E E E R R R D A 11
Episode 8 S RC E E E E R R R D A 11
# of Active Episodes 1 1 1 2 3 4 5 6 7 8 8 8 7 7 6 5 4 3 2 1 1
$/Unit Qty Total
Pre-production PP $1,000 2 $2,000
Shoot S $1,000 8 $8,000
Rough Cut RC $400 8 $3,200
Edit E $500 32 $16,000
Revisions R $200 24 $4,800
Delivery D $0 8 $0
Air Date A $8,000 8 $64,000
Revenues
Expenses
Profits
June
$64,000
$34,000
$30,000
Legend
February March April May