Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 3

Feature Title:

Writer:
Producer:
Director:
Date:

Bhangra
Jagvir
Jagvir
Jagvir
Jagvir

Income
Budget

Number

Unit cost

Total
5,000.00

Item
Pre Production
Focus Group
Travel Costs
Food & Drink
Computer
Laptop

Total

9
2
10
1
1

5.00
7.40
5.00
350.00

Production
DV Camera
Tripod
Tripod Base
Boom Mic
Train Tickets

2
2
2
1
4

290.00
60.00
20.00
25.00
7.40

0.00
45.00
14.80
50.00
350.00
0.00
0.00
0.00
0.00
580.00
120.00
40.00
25.00
29.60

Batteries
Sony SXS 32GB Memory Card
Voice Recorder
Microphone
Lunch
Actors
Tape
Headphones
Dolly

4
2
2
1
4
3
6
2
1

20.00
15
150.00
75.00
15.00
20.00
8.00
7.00
175.00

80.00
30.00
300.00
75.00
60.00
60.00
48.00
14.00
175.00

Post Production
Imac
Music Editors
Voice Over Artists
Computer
Normal Editor
USB Sticks (8 GB )
Live Type Software For IMAC
Final Cut Pro Software For IMAC

1
2
2
1
1
3
1
1

150.00
50.00
50.00
350.00
50.00
11.00
480.00
500.00

0.00
150.00
100.00
100.00
350.00
50.00
33.00
480.00
500.00
0.00
0.00
0.00
0.00

Running total
0.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
5,000.00
Running total
5,000.00
4,955.00
4,940.20
4,890.20
4,540.20
4,540.20
4,540.20
4,540.20
4,540.20
3,960.20
3,840.20
3,800.20
3,775.20
3,745.60
3,665.60
3,635.60
3,335.60
3,260.60
3,200.60
3,140.60
3,092.60
3,078.60
2,903.60
2,903.60
2,753.60
2,653.60
2,553.60
2,203.60
2,153.60
2,120.60
1,640.60
1,140.60
1,140.60
1,140.60
1,140.60
1,140.60
1,140.60

Use

You might also like