Feature Title:

Writer:
Producer:
Director:
Date:

Income
Budget

Total
7,500.00

Item
Number

Unit cost

Total

Pre Production
Travel
Incentives
leaflet
Computer
Phone Bill

2
4
5
1
6

8.50
5.00
0.05
52.08
10.00

0.00
17.00
20.00
0.25
52.08
60.00

Production
Experts Knowledge
Phone Bill
Red Head Light Kit
Lenses
Video Camera
Tripod
Boom Mic Kit
Snacks
Lighting
Voice Recorder
Dolly and Rail Track
Travel
Tapes
Costs for permission
Actors
Cast
Headphones
Props
Crew

3
6
1
1
2
1
1
4
7
1
1
2
5
4
2
2
1
0
3

45.00
10.00
380
34.00
97.00
41.00
250.00
5.00
15.00
35.00
134.00
8.50
1.20
0.00
195.00
200.00
17.00
0.00
325.00

0.00
135.00
60.00
380.00
34.00
194.00
41.00
250.00
20.00
105.00
35.00
134.00
17.00
6.00
0.00
390.00
400.00
17.00
0.00
975.00

Post Production
Snacks
Imac
Travel
Final Cut Pro Software
USB

5
1
2
1
1

7.00
1,361.00
8.50
410.00
0.00

CD/DVDs
Voice Over Artist
Royalty Payments

4
1
1

3.50
255.00
100.00

0.00
35.00
1,361.00
17.00
410.00
0.00
0.00
14.00
255.00
100.00
0.00
0.00
0.00
5,534.33

Running total
0.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
Running total
7,500.00
7,483.00
7,463.00
7,462.75
7,410.67
7,350.67

7,410.67
7,275.67
7,215.67
6,835.67
6,801.67
6,607.67
6,566.67
6,316.67
6,296.67
6,261.67
6,127.67
6,110.67
6,104.67
6,104.67
5,714.67
5,314.67
5,297.67
5,297.67

5,297.67
5,262.67
3,901.67
3,884.67
3,474.67
3,474.67
3,474.67
3,460.67
3,205.67
3,105.67
3,105.67
3,105.67
3,105.67

Use