"I PULL THE STRINGS"

BUDGET
DESCRIPTION
LOCATIONS
The Avenue Theatre AUDITORIUM
The Avenue Theatre LIGHTS

RATE

TOTAL

18 hours at 5 p/h

90.00

8 hours at 10 p/h
20 deposit plus 10 per
hour for 4 hours with 20%
discount for first 3 hours.
[23]

80.00

TOTAL FOR LOCATIONS

213.00

Amy Floyd

Flat payment of 100

100.00

Joseph Kane

Flat payment of 100

100.00

Michael Martin

70 miles at 11p per mile

Adam Jarrell

Train travel tickets

84.10

Thea Balich

Train travel tickets

26.00

TOTAL FOR CAST

317.80

The Riverside Studio

53.00

CAST

7.70

FOOD

50.00
TOTAL FOR FOOD

50.00

PROPS
SET DRESSING: 'PALACE'
cloth from QDOS
Cloth - 90 plus COURIER Entertainment
36 plus VAT at 25.20

151.20

Ribbon

x1

0.50

Table matts

Set of 4

7.00

Square scrapbook

x1

3.00

Wine glasees

Set of 2

1.00

Black bed sheets

3 sheets at 4.33 per sheets

Tissue paper

2 at 75p each

10 white tags

1 at 75p each

12.99
1.50
75p

"I PULL THE STRINGS"

BUDGET
Sticky notes

50p each

50p

Photoframe

2 at 1.00 each

2.00

Party poppers

1.00 each

1.00

A4 pad

x1

1.00

Book

x1

1.00

A5 book

2 x 1 each

2.00

Small coffee table

x1

20.00

Lamp

x1

5.00

Clothes rack

2 at 6.99 each

13.98

Metal clothes rack

x1

19.97

Folder

x1

7.50

Floor lamp

x1

16.99

Balloons

3 pack

5.00

Wine box

x1

7.10

Fairy lights

x1

2.95

2 customised mugs

one pack

14.00

Francis mask

x1

11.00

Bethany mask

x1

5.00

Extras masks

x10

20.00

Helium canister

x1

20.00

Red sequin dress

x1

30.00

Red long dress

x1

20.00

Kids tutu

x1

7.00

Kids leotard

x1

7.00

Adult leotard

x1

7.00

Adult tutu

x2 at 7 each

Top hat

x1

14.00
4.75

"I PULL THE STRINGS"

BUDGET
TOTAL FOR PROPS
TOTAL ESTIMATE
TOTAL COST OVERALL

442.43
900.00
1,023.23