Karaganda Budget_396k.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: 28 days
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 Cast34,734
16
05-00 Travel & Living – Producers
3,900
17
06-00 Travel & Living- Cast
4,950
18
TOTAL ABOVE-THE-LINE
43,584
19
20
07-00 Production Staff44,250
21
08-00 Extra Talent3,975
22
09-00 Production Design20,900
23
10-00 Set Construction5,800
24
11-00 Set Operations22,950
25
12-00 Special Effects0
26
13-00 Set Dressing0
27
14-00 Property3,000
28
15-00 Wardrobe13,400
29
16-00 Make-Up and Hairdressing
27,400
30
17-00 Electrical10,600
31
18-00 Camera39,150
32
19-00 Sound7,000
33
20-00 Transportation 6,450
34
21-00 Location Expenses38,100
35
22-00 Travel and Living-Crew
10,312
36
TOTAL PRODUCTION
253,287
37
38
23-00 Editorial40,500
39
24-00 Music 5,000
40
25-00 Post Production Sound
11,900
41
TOTAL POST-PRODUCTION
57,400
42
43
26-00 Insurance2,500
44
27-00 General & Administrative
3,200
45
TOTAL OTHER5,700
46
Total Above-The-Line43,584
47
Total Below-The-Line316,387
48
Total Above and Below-the-Line
359,971
49
Contingency @ 10 %35,997
50
51
GRAND TOTAL$395,968
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 Registration1Allow1000
62
01-04 Script Copying1Allow1000
63
01-05 Script Delivery Service1Allow150000
64
Payroll0
65
Total for 01-000
66
67
02-00 Producers Unit
68
02-01 Executive Producer1Allow1000
69
02-02 Producer2Allow1000
70
02-03 Consultants2Allow1000
71
02-04 Producer's Misc. Expenses
1Allow1000
72
Payroll 00
73
Total for 02-000
74
75
03-00 Direction
76
03-01 Director1Allow1000
77
03-02 Assistant10Weeks1000
78
Payroll 00
79
Total for 03-000
80
81
04-00 Cast (includes 10% agents fee and 18% SAG pension fee).
82
04-01 Lead Actors
83
Role of Vladimir6weeks11,4928,9528,952
84
Role of Alexei2weeks11,4921,6002,984
85
04-02 Supporting Cast (6 day weeks)
160
86
Role of Elena1week11,4921,4921,492
87
Role of Monya2Weeks11,4922,9842,984
88
Role of Sveta1week1428856856
89
Role of Anya2days1428856856
90
Role of Marat2days1428856856
91
Role of Ivan1week11,4921,4921,492
92
04-03 Day Players (Includes agency fees at 10% and 18% pension)
160
93
Role of Grusinin1day1428428428
94
Role of Kroylin1day1428428428
95
Role of Kamensky1day1428428428
96
Role of Jose Delgado3days14281,2841,284
97
Role of Muchenkov1day1428428428
98
Role of Armen1day1428428428
99
Role of Igor2day1428856856
100
Kostyankov3days14281,2841,284
Loading...