Number

S. No. Item Description Qty Of Days Rate Total Amount

I. ACTORS

1.1 Nonu (Naman)

Sub-Characters 1 4 5000
1.2 (Nonu's
Divya Friends)
Jyoti Sharma 5 3 15000
1.3 (Manjeet Kaur) 1 2 5000 10000
1.4 Extras 10 1 600 6000

Total 36000

II. LOCATIONS

2.1 Film City

Prop Room Road
WWI 1 1 8000 8000
2.2 Premise (Playarea)
Madh Island + 0 0
2.3 Electricty
Jay + Location
Caterers WWI 1 1 14600 14600
2.4 Premise (Mechanic 1 2 0 0

Total 22600
LOCATION
III. PRODUCTION
Madh Island
3.1 (Nonus House)
a. Paint + Stainer 1 1 1500
b. Painter Wages 2 1 800 1600
c. Hand Pump
Utensils Package 1 1 600 600
d. (big steel
Military glasses,
Badges and 1 1 2000 2000
e. Trophys 1 1 500 500
f. Manji (Woven
Charpai (smallBed) 2 1 300 600
g. stool)
Sofa (Modern 2 1 200 400
h. Furniture) 1 1 1500 1500
i. Old Telephone
Centre Table (Amir 1 1 300 300
j. Bhai) 1 1 750 750
l. Brass Vase
Framed Pictures Of 1 1 300 300
m. Guru
Guns Nanak,
Crossed on 3 1 150 450
n. Wall (Military) 1 1 700 700
o. Wall BODY
CRT Unit (Wooden 1 1 1500 1500
p. Frame) 1 500
q. Painter Conveyance 2 1 100 200
Total Madh Island
PD 13400
Mechanic Shop
3.2 (Construction +
 a. Balli (12 Ft) 30 2 4500
b. Kiltan (Meters) 60 2 1440
c. POP (Bags) 15 2 1425
d. Fevicol (Kg) 3 2 480
e. 3" Nail (Kg) 5 2 300
f. 2" Nail (Kg) 3 2 180
g. 1 1/2" Nail (Kg) 2 2 120
h. Tekas (Kg) 1 2 260 260
i. Line Doris Bundle
Distemper Paint 1 2 25 25
j. White (20 Litre) 2 850 850
k. Stainer Mix 10 2 75 750
l. Spray Paint 6 2 200 1200
m. PVC Tape 2 2 12 24
n. Wire Cutter
Mechanic Scene 1 2 110 110
o. Lights 50 2 2300
p. Burnt Scooter 1 2 400 800
q. Tool Box 1 2 250 500
s. Khatiyas 3 2 200 1200
t. Street Lights
Mechanic Shop 2 300 600
u. Board 1 700 700
Total Mechanic
Shop PD 17764

3.3 Film City Road

a. Jeep Rental 1 2 1500 3,000
b. Truck Rental 1 2 2500 5,000
c. Poster Paints 8 1 600 600
d. Artist Painters
Decoratives For 2 1 1200 2,400
f. truck (Azad Stores) 1,500
Total Film City
Road PD 12,500
Play Area (Wall
3.4 With Artwork)
a. Pati (3x1 1/2) 36 1 100 3,600
b. Gutter Pump 1 1 250 250
c. 14mm
Thermocol Gum 25 1 1,250
d. (Litre) 10 1 150 1,500
Total Play Area
PD 6,600

Labor Charges for

3.5 Construction of
 i DAY 1
a. Carpenters
Carpenter 3 1 800 2,400
b. Assistants 3 1 800 2,400
c. Manual Labor 2 1 800 1,600

ii Day 2
a. Carpenters
Carpenter 2 1 800 1,600
b. Assistants 2 1 800 1,600
c. Painter 2 1 800 1,600
d. Typist 1 1 800 800

iii Day 3
a. Carpenter 3 1 800 2,400
b. Painter 2 1 800 1,600
c. Manual Labor 1 1 800 800
d. Artist Painters
Thermcol Artist + 1 1 1200 1,200
d. Assitant 2 1 1000 2,000
Total 4 days
Labor 18,800
TOTAL
PRODUCTION 69,064

IV. CREW / LABOR

4.1 Camera Attendants 3 4 1333 16000

4.2 Make Up 1 4 1000 4000
4.3 Set Up Boy 1 4 800 3200
4.4 Spot Boy 1 4 800 3200
4.5 Turban Tier 1 4 1000 4000
4.6 Boom Mike Operator 1 4 1500 6000

Total 36400
CHARACTER
V. GROOMING

5.1 Costumes
a. Pink Shirt
White Cloth
Bootcut 325 325
b. Material 650 650
c. Stitching 700 700
d. Kadas 25 1 15 375
e. Religious
School Chain
Uniforms 10 1 40 400
f. Rental 5 2 250 2,500
 Total Costumes 4,950
Make Up
5.2 Requirments
Patka (Kid Sardar
a. Wig) 2 3 300 1800
b. Ladies Wig
Sardar Back Hair 1 1 500 500
c. patch
Assorted Long, 1 3 200 600
d. Short Beard.Up Man
Extra Make 12 1 250 3000
e. (1 day) 1 1 1000 1000
Total Make Up
Req 6900

VI. CATERING
Film City Road /
6.1 Play Wall Area
a. Breakfast
Tea (Vada 35 1 4 140
b. Pav) 70 1 7 490
c. Tea 35 1 4 140
d. Lunch 35 1 55 1925
e. Tea 35 1 4 140

Total 2835
Mechanic Shop
6.2 (Jay Caterers)
a. Tea
Breakfast (Vada 35 1 4 140
b. Pav) 70 1 7 490
c. Tea 35 1 4 140
d. Lunch 35 1 55 1925
e. Tea 50 1 4 200

Total 2895
Mechanic Shop
6.3 (Jay Caterers)
a. Tea 55 1 4 220
b. Dinner 55 1 55 3025
c. Tea 55 1 4 220
d. Snacks 55 1 12 660
e. Tea 55 1 4 220

Total 4345
Madh Island
6.4 Catering
 a. Tea
Lunch (Pride 35 1 5 175
b. Biryani) 35 1 4500
c. Tea 35 1 5 175
d. Snacks 35 1 15 525
e. Tea 35 1 5 175
f. Tea 35 1 5 175

Total 5725
TOTAL CATERING
BUDGET 15800

VII. TRANSPORTAION
Equipment
7.1 Trasporation for
Prop Transportation 1 1 2200 2200
7.2 Prop
for Madh
Transportation 1 1 1800 1800
7.3 for Mechanic Shop 1 1 750 750

Total 4750

VIII. SPECIAL REQ.

Camera Rig for
8.1 Tempo (with 1 1 10000 10000
8.2 Muisc Composer 15000
8.3 Stock
Post Prod Foleyof
Footage 5000
8.4 Match (India - 12000
8.5 Pocket Par 1 1 2000 2000

Total 44000

BUDGET
TOTAL 240,000
Contingency 10000

Grand
Total 250000