NEW PROJECT OK OK

BUDGET
NO OF EPIOSDE 26
NO OF DAYS 18
S.NO DETAILS RATE DAY/EPS TOTAL
LOCATION & EQUIPMENT
1 Generator & Lights Hire 6,000 18 108000
2 Camera 5,000 18 90000
3 Location Hire 01 25,000 12 300000
4 Location Hire 02 20,000 6 120000
5 Artist's Conveyance 8,000 18 144000
TOTAL
TALENT & TECHNICAL CREW
6 Director 7,500 26 195000
7 Cameraman + Assistant 5,000 26 130000
8 Co Director 40,000 1 40000
9 Schedule Director 35,000 1 35000
10 Assistant Director (2 Nos) 40,000 1 40000
11 Associate Director 25,000 1 25000
12 Production Manager 1+1 50,000 1 50000
13 Lightman Batta (6+3) 11,600 18 208800
14 Camera Assistant Batta 2 Nos 7,200 18 129600
15 Makeup man } 5,000 18 90000
16 Costumer & Assistant 1,750 18 31500
17 Production Asst.Batta 4+1 7,340 18 132120
18 Set Assistant-3 3,980 18 71640
19 Art Directors 3,000 18 54000
TOTAL
WRITING
20 Screenplay Writer 6,000 26 156000
21 Dialogue Writer 4,000 26 104000
TOTAL
OOD/CONVEYANCE/TRANSPORT
22 Food Expenses 9,100 18 163800
23 Artiste Food Per Day 5000/- 5,000 18 90000
24 Chief Technician's Conveyance 3,000 18 54000
25 Car Rent -Bata & Diesel - 3 Nos 4,000 18 72000
26 Van Rent - Bata & Diesel 2,000 18 36000
27 Driver Batta - 3Nos 2250 18 40500
28 Generator, Diesel 7,680 18 138240
29 Set Properties (Hiring Charges) per month 30k 30,000 1 30000
30 Costume Exp & Makeup Materials 1,500 18 27000
 31 Set Expenses- daily 1,500 18 27000
32 HOUSE RENEVATION EXPENSES 400,000 1 400000
TOTAL
ARTIST
32 Main Artist's Payment 45,462 18 818307.6923
33 Junior Artist's 6,000 18 108000
TOTAL
POST PRODUCTION
34 Post Production (Editing & Studio & Hard Disk ) 6,500 26 169000
35 Re-Recording Expenses 4,000 26 104000
36 Effects 1,000 26 26000
37 Color Correction 4,500 26 117000
38 Dubbing & 5,000 26 130000
TOTAL
Total cost
Margin 10%
TOTAL COST PER EPISODE
26
18
EPS COST

4154
3462
11538
4615
5538
29308

7500
5000
1538
1346
1538
962
1923
8031
4985
3462
1212
5082
2755
2077
47410

6000
4000
10000

6300
3462
2077
2769
1385
1558
5317
1154
1038
 1038
15385 One Time
41482

31473
4154
35627

6500
4000
1000
4500
5000
21000
184827
18483
203310
 DEPARTIMENT DETAILS

Light Man Batta (6+3) Per Call Sheet 900/- 1 Call Sheet, Night Food Allowance 100/-Per Head

Camera Assistant Batta 2 Nos PER CALL SHEET 4000/- 2 NO CAMERA

Makeup Man, Hair Dresser And Asst PER DAY 5000/-
Costumer & Assistant ONE NUMBER PER DAY 1750/-
Production Assi 920/- Per Call Sheet 3Nos, Production Lady Per Call
Production Asst, Batta 3+1
Sheet 1No, Conveaynce Per Head 100/-
Set Assistant – 2 Set Assi 920/- Per Call Sheet 2Nos, Conveaynce Per Head 100/-
NO OF PERSONS PER HEAD AMOUNT

900 8 11,600

1800 4 7,200
5000 1 5,000
1750 1 1,750

7340 1 7,340

3980 1 3,980
 ARTIST LIST
S.NO CHARECTRE NAME ROLE NO OF DAYS PER DAY
1 HERION 16 13000
2 HERO 16 10000
3 HERO FATHER 13 10000
4 HERO MOTHER 13 8000
5 HERO UNCLE 10 6000
6 HERO AUNTY 10 6000
7 HERO SISTER IN -LAW 10 10000
8 HERION FRIEND 8 4000
9 HERION MOTHER 8 6000
10 HERION FATHER 8 6000
11 HERION SISTER 8 4000
12 OTHER 10 20000
TOTAL BUDGET

PER EPISODE AVEARGE

PER EPISODE AVEARGE
 AMOUNT
208000
160000
130000
104000
60000
60000
100000
32000
48000
48000
32000
200000
1182000

26
45461.538462