Karaganda Budget_768k.xls
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
SUMMARY BUDGET
2
3
Production:
"Karaganda"
4
Shoot Days: 36
5
Location:
Brooklyn, NY; Santa Clarita, CA, LA County
6
Unions: SAG
7
Shoot Date:
8
Exec. Producer:
9
Producer/Prod. Mgr.:
10
Director:
11
12
01-00 Script0
13
02-00 Producers Unit0
14
03-00 Direction0
15
04-00 Cast89,227
16
05-00 Travel & Living – Producers
9,350
17
06-00 Travel & Living- Cast
16,594
18
TOTAL ABOVE-THE-LINE
115,171
19
20
07-00 Production Staff90,200
21
08-00 Extra Talent9,900
22
09-00 Production Design38,150
23
10-00 Set Construction30,058
24
11-00 Set Operations60,890
25
12-00 Special Effects0
26
13-00 Set Dressing9,700
27
14-00 Property2,200
28
15-00 Wardrobe38,850
29
16-00 Make-Up and Hairdressing
33,850
30
17-00 Electrical21,200
31
18-00 Camera54,375
32
19-00 Sound13,300
33
20-00 Transportation 36,730
34
21-00 Location Expenses64,430
35
22-00 Travel and Living-Crew
13,390
36
TOTAL PRODUCTION
517,223
37
38
23-00 Editorial41,500
39
24-00 Music 5,000
40
25-00 Post Production Sound
11,200
41
TOTAL POST-PRODUCTION
57,700
42
43
26-00 Insurance3,000
44
27-00 General & Administrative
5,000
45
TOTAL OTHER8,100
46
Total Above-The-Line115,171
47
Total Below-The-Line583,023
48
Total Above and Below-the-Line
698,194
49
Contingency @ 10 %69,819
50
51
GRAND TOTAL$768,013
52
53
54
ABOVE-THE-LINE
55
56
Amt.UnitsxRateSub-TotalTotal
57
01-00 Script
58
01-01 Writer's Salaries
59
Production Bonus1Allow110,00000
60
01-02 Research1Allow1000
61
01-03 Title Registration1Allow138500
62
01-04 Script Copying1Allow11,50000
63
01-05 Script Delivery Service1Allow150000
64
Payroll12,385
65
Total for 01-000
66
67
02-00 Producers Unit
68
02-01 Executive Producer1Allow1000
69
02-02 Producer2Allow120,00000
70
02-03 Consultants2Allow15,00000
71
02-04 Producer's Misc. Expenses
1Allow12,50000
72
Payroll 00
73
Total for 02-000
74
75
03-00 Direction
76
03-01 Director1Allow150,00000
77
03-02 Assistant10Weeks175000
78
Payroll 00
79
Total for 03-000
80
81
04-00 Cast (includes 10% agents fee).
82
04-01 Lead Actors
83
Role of Vladimir8Weeks12,40919,27219,272
84
Role of Alexei2weeks12,4094,8184,818
85
04-02 Supporting Cast (6 day weeks)
86
Role of Elena1week12,4092,4092,409
87
Role of Monya2Weeks12,4094,8184,814
88
Role of Sveta1week12,4092,4092,409
89
Role of Anya2days16931,3861,386
90
Role of Marat2days16931,3861,386
91
Role of Ivan3days16932,0792,079
92
04-03 Day Players (Includes agency fees at 10%)
93
Role of Grusinin1week12,4092,4092,409
94
Role of Yuri1week12,4092,4092,409
95
Role of Kotov1week12,4092,4092,409
96
Role of Kroylin1week12,4092,4092,409
97
Role of Kamensky1week12,4092,4092,409
98
Role of Akham1week12,4092,4092,409
99
Role of Jose Delgado1week12,4092,4092,409
100
Role of Muchenkov1week12,4092,4092,409
Loading...