MUSICAL TALENT HUNT - REALITY SHOW - BUDGET FOR 3 EP.

TECHNICAL BUDGET ( STUDIO- OUTDOOR )

SL Particulars ( ONLINE & ONE DAY MULTY CAM.RECORDING ) Amount
1 LIGHTS -TROLLY & CRANE 3500
2 ON LINE SETUP ( PER DAY ) 25000
3 DECORATIVE LIGHTS 20000
4 SOUND 3000
5 GENERATOR 2000
6 GENERATOR FUEL & CREWS BATA 6000
7 OUTDOOR VAN FUEL 1000
8 CAMERA VEHICLE COST 1500
9 LIGHT VEHICLE COST 1500
10 LIGHT CREWS BATA 7500
11 CAMERA CREWS BATA 3000
74000
PRODUCTION & OPERATIONAL BUDGET
1 LOCATION HIRING COST - 2 DAYS @ 5000/- 10000
2 REFRESHMENT ( PER DAY - 50 PERSONS APPROX. X 100/- PER DAY X 2 DAYS 10000
3 TRANSPORTATION 5000
4 MAKEUPMAN 3000
5 ASST MAKEUPMAN 1000
6 HAIR DRESSER 2000
7 COSTUME CHARGES 5000
8 ANCHORS 4000
9 SET CHARGES 40000
10 PROPERTIES CHARGES 5000
11 SPOT BOYS 3000
12 MISCELLENIOUS EXPENSES 10000
98000
PARTICIPANTS & JUDGES EXPENDITURE - BUDGET
1 PARTICIPANTS & PARENTS REFRESHMENT ( 30 PERSONS X 100/- ) @ 2 DAYS 6000
2 PARTICIPANTS & PARENTS LODGING CHARGES 7000
3 MUSICIANS ( 6 PERSONS X 1000/- EACH X 1 DAYS ) 6000
REHERSAL EXPENSES OF MUSICIANS & OTHERS( 6 PERSONS X 300/- EACH X 1 DAYS ) 1800
4 JUDGES - 3 NOS X 2000/- 6000
26800
( Rupees One Lack Ninty Eight Thousand & Eight Hundred ) only TOTAL 198800
Propiosal- 2
MUSICAL TALENT HUNT - REALITY SHOW - BUDGET FOR 3 EP.
TECHNICAL BUDGET ( STUDIO- OUTDOOR )
SL Particulars ( ONLINE & ONE DAY MULTY CAM.RECORDING )
1 LIGHTS -TROLLY & CRANE
2 4 CAMERA BOOKING
3 ONLINE EDITING ( PRODUCTION VAN - OTV )
4 DECORATIVE LIGHTS
5 SOUND
6 GENERATOR
7 GENERATOR FUEL & CREWS BATA
8 OUTDOOR VAN FUEL
9 CAMERA VEHICLE COST
10 LIGHT VEHICLE COST
11 LIGHT CREWS BATA
12 CAMERA CREWS BATA
PRODUCTION & OPERATIONAL BUDGET
1 REFRESHMENT ( PER DAY - 50 PERSONS APPROX. X 100/- PER DAY
2 TRANSPORTATION
3 MAKEUPMAN
4 ASST MAKEUPMAN
5 HAIR DRESSER
6 COSTUME CHARGES
7 ANCHORS
8 PROPERTIES CHARGES
9 SPOT BOYS
10 MISCELLENIOUS EXPENSES
PARTICIPANTS & JUDGES EXPENDITURE - BUDGET
1 PARTICIPANTS & PARENTS REFRESHMENT ( 30 PERSONS X 100/- ) @ 2 DAYS
2 PARTICIPANTS & PARENTS LODGING CHARGES
3 MUSICIANS ( 6 PERSONS X 1000/- EACH X 1 DAYS )
REHERSAL EXPENSES OF MUSICIANS & OTHERS( 6 PERSONS X 300/- EACH X 1 DAYS )
4 JUDGES - 3 NOS X 2000/-
Grand Total Budget
( Rupees One Lakh Twenty Six Thousand & Three Hundred ) only
RATE PER EPISODE - Rs.42100 /-
PERMANENT EXPENSES ( for six months)
SET CHARGES ( ONCE FOR SIX MONTH )
SET REPAIR CHARGES ( ONCE FOR SIX MONTH )
LOCATION CHARGES ( PER MONTH Rs.25000/- x 6 months )
RANJAN SATAPATHY RAKESH CH.MOHANTY M.R.SARANGI N.R.BHUYAN
Amount
3500
7500
NIL
20000
3000
2000
6000
1000
1500
1500
7500
3000
56500
5000
5000
3000
1000
2000
5000
4000
5000
3000
10000
43000
6000
7000
6000
1800
6000
26800
126300
100000
20000
150000
270000
RANJAN SATAPATHY RAKESH CH.MOHANTY M.R.SARANGI N.R.BHUYAN
MULTY TALENT SEARCH - REALITY SHOW - BUDGET FOR 4 EP.
TECHNICAL BUDGET ( STUDIO- OUTDOOR )
SL Particulars ( ONLINE & ONE DAY MULTY CAM.RECORDING ) Amount
1 LIGHTS -TROLLY & CRANE 3500
2 4 CAMERA BOOKING 7500
3 ONLINE EDITING ( PRODUCTION VAN - OTV ) NIL
4 DECORATIVE LIGHTS 20000
5 SOUND 3000
6 GENERATOR 2000
7 GENERATOR FUEL & CREWS BATA 6000
8 OUTDOOR VAN FUEL 1000
9 CAMERA VEHICLE COST 1500
10 LIGHT VEHICLE COST 1500
11 LIGHT CREWS BATA 7500
12 CAMERA CREWS BATA 3000
PRODUCTION & OPERATIONAL BUDGET
1 REFRESHMENT ( PER DAY - 50 PERSONS APPROX. X 100/- PER DAY 5000
2 TRANSPORTATION 5000
3 MAKEUPMAN 3000
4 ASST MAKEUPMAN 1000
5 HAIR DRESSER 2000
6 COSTUME CHARGES 5000
7 ANCHORS 4000
8 PROPERTIES CHARGES 5000
9 SPOT BOYS 3000
10 MISCELLENIOUS EXPENSES 10000
PARTICIPANTS & JUDGES EXPENDITURE - BUDGET
1 PARTICIPANTS & PARENTS REFRESHMENT ( 30 PERSONS X 100/- ) @ 2 DAYS 6000
2 PARTICIPANTS & PARENTS LODGING CHARGES 7000
3 MUSICIANS ( 4 PERSONS X 1000/- EACH X 1 DAYS ) 4000
4 JUDGES - 3 NOS X 1000/- 3000
Grand Total Budget
( Rupees One Lakh Nineteen Thousand & Five Hundred ) only
RATE PER EPISODE - Rs.30000 /-
PERMANENT EXPENSES ( for six months)
SET CHARGES ( ONCE FOR SIX MONTH ) 100000
SET REPAIR CHARGES ( ONCE FOR SIX MONTH ) 20000
LOCATION CHARGES ( PER MONTH Rs.25000/- x 6 months ) 150000
270000
56500
43000
20000
119500
SURABHI -NEW BUDGET
Programme Name Production Days
Sunayana Cookery-Online-5 days/Month/Outdoor
Telecast time-2pm Beauty-Offline-5 days/Month/Outdoor
Frequency-3 days/week Others-Offline-Outdoor/12 days/Month
Genre: Women Magazine Anchor Recording-S-1-5 days/Month
Particulars Amount/Month Expenses/Ep
Remuneration of Anchor-1 4000
Remuneration for Anchor-2 3000
Remuneration for Anchor-3 3000
Refreshment for 3 Anchors 3000
Refreshment for Guests 1000
Remuneration to Chef 3000
Remuneration to Beautician 3000
Costume Allowance to 1 Anchors@1000/- each 1000
Transportation (Inhouse) 5000
Guest - Gift 2000
Telephone Bill ( Phone - In programme) 500
Refreshment ( 25 persons x 60 /- )= 2500/- x 3 days 4500
33000 2750
SURABHI -NEW BUDGET
Programme Name Production Days
Surabhi Outdoor-12 days
Telecast time: 6.30pm Indoor-4 Call Sheets
Frequency: 5 days/ week
Genre: Cultural Magazine
Particulars Amount/Month Expenses/Ep
(1) Presenters' Remuneration (2 nos.) 11000
(2) Refreshment (2 Persons) 1000
3 Properties 1000
(4 Refreshment for Crews during Shooting 12 days 3600
(5) Transortation for Outdoor Shooting (12 days) 8000
(6) Costume Allowance for Anchors (2 nos.) 2000
(7 ) Conveyance for Anchors (2 nos) 1000
( 8) Stringers 35 stories x 600/- 21000
(9)Voice Over Artists 50 stories x 150/- each story 7500
( 10 ) Miscellenious Expenses 2500
58600 2663