Sheet1

PRE PRODUCTION
Direct Costs and overheads:
Storyboard/Script
Location Recce

Daily Rate Weekly Rate Days

125.00

Cost total
3

375.00
0.00

Total Pre Production

375.00

Producion Manager
Crew - Camera
Crew Sound
Crew Lighting
Crew Editing
Production Equipment Camera
Production Equipment Sound
Production Equipment Lighting
Salary and Wage Related Overheads
Materials Art Department
Facility Package Arrangements
Travel/Transport/ Accomodation
Location Costs
Film/Tape Stock

500
300
0
160
160
80
22
45
0
20
0
21
0
10

0
1
1
1
0
0
1
1
1
0
1
0
1
0
1
0

Total Production

500
300
0
0
0
80
22
45
0
0
0
21
0
10
678

POST PRODUCTION
Picture/Sound Post Production Film
Picture/Sound Post Production Tape
Archive Material
Rostrum/Graphics
Music (copyright/performance)
Travel/Transport
Hotel/Living
Other Production Costs
Insurance/Finance/Legal
Theatrical Performances

0
265

1060

160

160

POST PRODUCTION TOTAL

TOTAL PRODUCTION COSTS

1220
2,273.00

Page 1

Sheet1
07/02/11

08/02/11

09/02/11

10/02/11

Page 2

11/02/11

12/02/11

13/02/11

Sheet1
14/02/11

15/02/11

16/02/11

17/02/11

Page 3

18/02/11

19/02/11

20/02/11

Sheet1
21/02/11

22/02/11

23/02/11

24/02/11

Page 4

25/02/11

26/02/11

27/02/11

Sheet1
28/02/11

01/03/11

02/03/11

03/03/11

Page 5

04/03/11

05/03/11

06/03/11

Sheet1
07/03/11

08/03/11

09/03/11

10/03/11

Page 6

11/03/11

12/03/11

13/03/11

Sheet1
14/03/11

15/03/11

16/03/11

17/03/11

Page 7

18/03/11

19/03/11

20/03/11

Sheet1
21/03/11

22/03/11

23/03/11

24/03/11

Page 8

25/03/11

26/03/11

27/03/11

Sheet1
28/03/11

29/03/11

30/03/11

31/03/11

Page 9

01/04/11

02/04/11

03/04/11

Sheet1
04/04/11

05/04/11

06/04/11

07/04/11

Page 10

08/04/11

09/04/11

10/04/11

Sheet1
11/04/11

12/04/11

13/04/11

14/04/11

Page 11

15/04/11

16/04/11

17/04/11

Sheet1
18/04/11

19/04/11

20/04/11

21/04/11

Page 12

22/04/11

23/04/11

24/04/11

Sheet1
25/04/11

26/04/11

27/04/11

28/04/11

Page 13

29/04/11

30/04/11

01/05/11

Sheet1
02/05/11

03/05/11

04/05/11

05/05/11

Page 14

06/05/11

07/05/11

08/05/11

Sheet1
09/05/11

10/05/11

11/05/11

12/05/11

Page 15

13/05/11

14/05/11

15/05/11

Sheet1
16/05/11

17/05/11

18/05/11

19/05/11

Page 16

20/05/11

21/05/11

22/05/11

Sheet1
23/05/11

24/05/11

25/05/11

26/05/11

Page 17

27/05/11

28/05/11

29/05/11

Sheet1
30/05/11

31/05/11

01/06/11

02/06/11

Page 18

03/06/11

04/06/11

05/06/11

Sheet1
06/06/11

07/06/11

08/06/11

09/06/11

Page 19

10/06/11

11/06/11

12/06/11

Sheet1
13/06/11

14/06/11

15/06/11

16/06/11

Page 20

17/06/11