Dance Doci Budget.xlsx
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Still loading...
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Rumba in the Jungle coverage _Quote
yolandam@1000-hugs.com / 0721711616 / Pty 20121016437/07
2
1000 Hugs films
3
4
Item#qtyUnittotal (ZAR)
5
ABOVE THE LINE
6
PRODUCING STAFF
7
Executive Producer15R3,500.00R52,500.00
8
Director 12R3,000.00R36,000.00
9
Motion graphics1R20,000.00R20,000.00
10
Writer/ creator
11
SUBTOTALR108,000.00
12
13
RIGHTS, MUSIC & TALENT
14
Script, Rights, Clearances 1R25,000.00R25,000.00
15
Music CopywrightR8,000.00R8,000.00
16
Talent
17
SUBTOTALR33,000.00
18
19
BELOW THE LINE
20
CREW & PERSONNEL
21
Sound recording7R2,500.00R17,500.00
22
mixing and mastering2R6,000.00R12,000.00
23
camera person7R3,000.00R21,000.00
24
camera package7R7,000.00R49,000.00
46
additional camera crew27R2,000.00R28,000.00
47
48
SUBTOTALR127,500.00
49
50
PRODUCTION EXPENSES
59
Travel expenses2R1,500.00R3,000.00
60
Accomodation54R1,000.00R20,000.00
61
per diems54R200.00R4,000.00
62
SUBTOTALR27,000.00
63
64
POST PRODUCTION4R8,000.00R32,000.00
73
Grading1R9,000.00R9,000.00
74
SUBTOTALR41,000.00
75
76
OTHER
77
Sabc archival footage1R15,000.00R15,000.00
78
SUBTOTAL
79
80
TOTAL ABOVE THE LINER141,000.00
81
TOTAL BELOW THE LINE
R210,500.00
82
SUBTOTALR351,500.00
83
CONTINGENCY 10%R35,150.00
84
SUBTOTAL WITH CONTINGENCY = 30KUSD
R386,650.00
85
86
GRAND TOTALR386,650.00
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
Loading...
 
 
 
Budget template