1. Budget
Group members' names: Ellie Rawlings
Programme Title: Wheatus - Teenage Dirtbag
Proposed Date Of Completion:
Number of
Amount Cost per unit,
days/uses Total cost
required per day
required
Materials
Copyright clearance for music 1 £600.00 1 £600.00
DVD-Rs for showreel 1 £1.00 1 £1.00
Equipment
Hiring of HD Camera 1 £450.00 5 £2,250.00
Hiring of lighting kit 2 £90.00 10 £1,800.00
Buy smoke machine 1 £24.00 1 £24.00
Hiring of tripod 1 £10.83 5 £54.15
Other £0.00 £0.00
Crew
Camera assistant 1 £200.00 5 £1,000.00
Camera operator 1 £325.00 5 £1,625.00
Director 1 £1,500.00 5 £7,500.00
Lighting Assistant 1 £75.00 5 £375.00
Researcher 2 £175.00 10 £3,500.00
Sound operator 1 £160.00 5 £800.00
Storyboard Artist 1 £186.00 1 £186.00
Actors
Female actor 1 £300.00 2 £600.00
Male actor 1 £250.00 5 £1,250.00
Extras 90 £100.00 1 £9,000.00
Page 1 of 2

2. Props/Scenery
Costume kit 2 £444.50 5 £4,445.00
Make-up kit 2 £75.00 5 £750.00
Other props 1 £1,575.00 3 £4,725.00
Post-Production
Editing suite 1 £280.00 3 £840.00
Editor 1 £280.00 3 £840.00
Travel Expenses
Car hire 3 £58.00 15 £2,610.00
Taxi fare 3 £50.00 5 £750.00
Sub-total = £45,525.15
Contingency amount at 10%
Total = £50,077.67
Page 2 of 2