ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
OF LIBERTY AND BONDAGE: a Christopher Gadsden documentary
3
BUDGET DATE: 10/15/2023
4
5
6
PRODUCTION COMPANY: Avidya Films LLC
7
DIRECTOR : Travis Pearson
8
PRODUCER: Travis Pearson
10
11
BUDGET PREPARED BY: Travis Pearson
12
13
FORMAT: 4k shoot/2k finish
Research:
16 weeks
14
Prep:8 weeks
15
LENGTH: 100 min (approx.)
Shoot:60 days (over 30 wks)
16
Original Footage: 60 min
Wrap:2 weeks
17
Archival Footage: 30 min
Edit:36 weeks
18
Graphics/Animation: 10 min (Opening title, end credits)
Finishing/Post:
16 weeks
19
20
LOCATIONS: Los Angeles, Houston, New York
TOTAL WEEKS:
108 weeks
21
UNION/GUILD: Non-Union
TOTAL MONTHS:
25 months
22
23
24
INCOME
25
ACCTDESCRIPTION AMOUNT
26
100Grant 1 25,000
27
Grant 2 40,000
28
Grant 3 65,000
29
Grant 4 200,000
30
200Broadcaster 1 75,000
31
Broadcaster 2 125,000
32
 Broadcaster 3 250,000
33
300Private Investor 1 12,000
34
Private Investor 2 10,000
35
300Crowdfunding 80,000
36
400Producer Cash 25,000
37
500Funding gap/amount still to be raised 660,188
38
39
GRAND TOTAL1,567,188
40
41
42
43
EXPENSES
44
ACCTDESCRIPTION AMOUNT
45
1000Project Development 63,392
46
2000Producing Staff 245,000
47
3000Rights, Music & Talent 75,175
48
4000Staff 583,669
49
5000Production Expenses 78,835
50
6000Travel 7,860
51
7000Post-Production 162,001
52
8000Insurance 24,600
53
9000Office & Administration 102,729
54
10000
Publicity, Promotion, Website, Festivals, Impact, Distribution
 66,455
55
56
SUB TOTAL 1,409,716
57
CONTINGENCY10.0% 140,972
58
FISCAL SPONSOR FEE (applied to grants only)5.0% 16,500
59
60
GRAND TOTAL1,567,188
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101