The King’s Queen 1
Budget Details for movie Project THE KING’S QUEEN
PRE – PRODUCTION
1. Script discussion ____________________________ 5,00,000
• Dialogues
• Screenplay writers
• Storyboard
2. Office advance, 8 months rent and maintenance ________________________ 4,00,000
3. Location scout ____________________________________ 1,50,000
4. Hard disk (LaCie) ______________________________ 2,00,000
5. Location Permission Charges ________________________ 3,00,000
6. Vartha Ilake ____________________________________ 20,000
Total 15,70,000
Associate director 2 persons x 40,000 x 6 months = 4,80,000
Cameraman = 15,00,000
Art Director = 5,00,000
Set of Mini fountain in Island & Jattre set up = 20,00,000
Choreographer = 5,00,000
Music Director = 50,00,000
TOTAL 99,80,000
The King’s Queen 2
PRODUCTION
Shooting 60 Days
1. Direction department __________________________________ 3,72,000
• Chief Co-Director ( 2 person x 1500 Rs. x 60days = 1,80,000 )
• Assistant director ( 4 persons x 800 Rs x 60days = 1,92,000 )
2. Camera department ________________________________ 19,20,000
• Camera Array Alexa LF with lens ( 27,000Rs x 60days = 16,20,000 )
• Focus puller (1 person x 3,000 Rs x 60days = 1,80,000 )
• Assistant cameraman ( 2 persons x 1,000Rs x 60days = 1,20,000 )
3. Art department ____________________________________ 7,80,000
• Set assistant ( 4 persons x 2000 Rs x 60 days = 4,80,000 )
● Set Prop’s = 3,00,000
4. Make up department ________________________________ 7,60,000
• Make up Chief ( 2 persons x 2,000 Rs x 60 days = 2,40,000 )
• Make up assistant ( 2 persons x 1,000Rs x 60 days = 1,20,000 )
• Make up Materials 4,00,000
5. Unit (Approx. 35,000Rs x 60 days) _______________________ 21,00,000
• Light officers Bata
• Lights, Track and trolly & Crane
• Generator 62k
• Diesel
6. Costume department ______________________________ 8,88,000
• Costume chief 2,00,000
• Wardrobe assistant ( 2 persons x 1,200Rs x 60 days = 2,88,000 )
• Costumes = 4,00,000
7. Stills _____________________ 2,00,000
8. Online editor ____________________________ 1,50,000
9. Food ( 250Rs x 60 persons x 60 days ) _______________________ 9,00,000
10. Lodge ( Approx. 20,000 Rs x 60 days ) __________________ 12,00,000
11. Travelling ( Approx. 20,000 Rs x 60 days ) ____________________ 12,00,000
12. Production manager _____________________________ 3,00,000
13. Helicam Phantom _____________________________ 1,50,000
14. Miscellaneous ______________________________ 6,00,000
Total 1,15,20,000
The King’s Queen 3
POST – PRODUCTION
1. Editing ____________________________________ 2,00,000
2. Dubbing ________________________________ 3,00,000
• Dubbing Artists
• Studio
3. Effects _____________________________________________ 3,00,000
• Sound Engineer
4. VFX & CG _________________________________________ 15,00,000
• Visual effects
• Logo & Title animation
5. D.I _____________________________________________ 3,00,000
6. 7.1 _____________________________________________ 1,50,000
7. Audit _____________________________________________ 50,000
8. Sensor _____________________________________________ 1,00,000
Total = 29,00,000
The King’s Queen 4
ARTISTS
1. Vijay - Main male lead - Harish Kalyan
2. Vaishu - Main female lead - Siddhi idnani / Mahima Nambiar / Preeti Mukundan
3. Smitha Banerji - Counselor - Malavika Avinash
4. Arohi - Vaishu’s Friend -
5. Rahul - Vijay’s friend -
6. Karthik - Second male lead - Vimal / Madampatty Rangarajan
7. Vidya - Second female lead - Samyuktha Menon / Preeti Asrani
8. Shruti - Vidya’s Aunt’s daughter -
9. Gouri - Vidya’s Mom -
10. Gopal - Padagotti - Autograph Cheran
11. Mena - Scandai ponnu -
All Artist payment = 80,00,000 & Harish Kalyan = 1,50,00,000 Total = 2,30,00,000
Pre - Production 15,70,000
Production 1,15,20,000
Post- Production 29,00,000
Technicians 99,80,000
Total = 2,59,70,000
All artist & Harish Kalyan 2,30,00,000 Total = 4,71,00,000
