+

1. Production: We are London VEERA SEREBROVA
Length: 20 min
Location: Leyton Sixth Form College TV Studio
Account # Category Specifics Cost Budget Actual Cost
001 Script & Rights £1,000.00 £1,000.00 £ 1,500.00
002 Producer £1,800 £1,800 £1,800
003 Director Dianni £1,400 £1,400 £1,400
004 Cast 2 £800 £800 £800
005 Production Staff 8 production staff members £600 £600 £800
ABOVE THE LINE TOTAL: £5,000.00 £5,500.00
006 Travel £0.00 £0.00 £0.00
007 Hotel & Lodging £0.00 £0.00 £0.00
008 Food £0.00 £0.00 £0.00
009 Camera 8 Ipads * £469 £3,752 £3,752 £3,752
010 Lighting Lucy - Lighting operator £300 £300 £200
011 Sound Veera- sound operator £200 £200 £250
012 Locations Studio £0 £0 £650
013 Art Dept Props, Wardrobe etc. £300 £300 £400
014 Office Expenses
Paper supplies, fax,
internet etc. £0 £0 £0
015 Camera Operator 3* £50 £150 £150 £300
016 Vision Mixer Tim £50 £50 £50
017 Floor Manager Dimitar £45 £45 £45
018 Editor £50 £50.00 £75.00
020 Visagiste £20/h * 2 hours £40 £40 £50.00
Contingency 10% of production costs £488.70 £577.20
PRODUCTION
TOTAL: PRODUCTION TOTAL: £5,375.70 £6,349.20
GRAND TOTAL BUDGET: £10,375.70
ACTUAL GRAND TOTAL: £11,849.20