8525 Budget 23.xlsx

	B	C	D	E	F	G	H	I
1	COST ESTIMATION
2
3	8525
4	Director: Kate Tiuri

5
6	Shoot days:	11
7	Shooting period with travel:	31
8	Countries	4
9	Cities	10
10
11	Description	amt.	rate	OT rate	OT hrs	subtotal	NIC	TOTAL
12								$
13	Crew
14	Director (per project)	1	25 000			25 000		25 000
15	DOP (6 person)	6	1 000			6 000		6 000
16	Line producer (per project)	1	4 000			4 000		4 000
17	1 camera assistant (6 person)	6	250			1 500		1 500
18	Sound director (per project)	1	2 000			2 000		2 000
19	Casting manader + supervising	1	3 000			3 000		3 000
20	Script writer	1	1 500			1 500		1 500
21	Child psychologist	1	200			200		200
22	Journalist	1	500			500		500
23					Total	43 700		43 700
24	Production
25	Catering (all project)	1	1 000			1 000		1 000
26	Transport (crew) (all project)	1	400			400		400
27	Accommodation (4 countries)	1	3 000			3 000		3 000
28	Travel (all project)	1	2 000			2 000		2 000
29	Gifts for heroes	17	250			4 250		4 250
30					Total	6 400		10 650
31	Equipment
32	Camera + Lighting	1	4 650			4 650		4 650
33	Sound	1	1 000			1 000		1 000
34					Total	5 650		5 650
35	Post Production
36	Edit (30 adys)	30	120			3 600		3 600
37	Editor (assistant) 40 days	40	35			1 400		1 400
38	Video engineer	10	150			1 500		1 500
39	Color	1	3 000			3 000		3 000
40	Sound	1	2 400			2 400		2 400
41	Music	1	4 000			4 000		4 000
42	Motion Design&Graphic	1	2 500			2 500		2 500
43	Festival detriment	1	3 000			3 000		3 000
44	Promo	1	7 000			7 000		7 000
45	Archive	1	600			600		600
46					Total	29 000		29 000
47
48	TOTAL							89 000
49						Without taxes
50
51
52
53
54
55
56
57
58
59
60
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