Production Budget: 3

Expense	Cost
Location Hire Rands lane cemetery School classroom Shaw Wood field	£ 30 p/hour X 2 hours = 60.00 20 p/hour X 3 hours = 60.00 10 p/hour X 2 hour = 20.00 Sub Total  =  140.00
Equipment Hire (video camera, tripod, tape) Hire Sony HD Camcorder Hire a tripod Hire lighting clip Hire Dictaphone	£ 60 p/day X 2 days = 120.00 30 p/day X 2 days = 60.00 15 p/day X 2 days = 30.00 30 p/day X 2 days = 60.00 Sub Total  =  270.00
Talent Actors (Rehearsal) Actors (Shooting)	£ 150 p/day 4 x Actors X 3 days = 1800.00 250 p/day 4 x Actors X 3 days = 3000.00 Sub Total  = 4800.00
Props/Costume Costume: Adelaide Props:	£ Black mesh     £5 Tablet box       £5 Rope               £5 Gun                 £10 Sub Total  =   £25
Crew/Post Production Camera crew Editor Edit suite hire	£ 150 p/day X 2 days = 300.00 300 p/day X 7 days = 2100.00 200 p/day X 7 days = 1400.00 Sub Total  = 3800.00
Other ( please state) Transport Catering	£ £150 £75 Sub Total  =  225.00
SUB TOTALS	£9134.00
Contingency @ 10% of budget	£913.40

Grand Total : £10065.4