A DATE

S.No Departments Amount IN INR Amount IN AED

1 Casting INR 205,000.00 AED 11,388.89
2 Direction INR 185,500.00 AED 10,305.56
3 Production INR 117,000.00 AED 6,500.00
4 Story, Screenplay & Dialogue INR 30,000.00 AED 1,666.67
5 Camera INR 120,000.00 AED 6,666.67
6 Editor + Studio Charges INR 90,000.00 AED 5,000.00
7 Sound INR 40,000.00 AED 2,222.22
8 Music + Background INR 20,000.00 AED 1,111.11
9 Art INR 80,000.00 AED 4,444.44
10 Costume INR 100,000.00 AED 5,555.56
11 Make-up INR 45,000.00 AED 2,500.00
12 Equipment INR 129,500.00 AED 7,194.44
13 Lights INR 0.00 AED 0.00
14 RAW stock INR 15,000.00 AED 833.33
15 Laboratory INR 0.00 AED 0.00
16 Location / Studios INR 300,000.00 AED 16,666.67
17 Travel and Outdoor INR 460,000.00 AED 25,555.56
18 Recce INR 20,000.00 AED 1,111.11
19 Still and Making INR 80,000.00 AED 4,444.44
20 Catering INR 35,000.00 AED 1,944.44
22 Office expenses INR 15,000.00 AED 833.33
22 Insurance INR 100,000.00 AED 5,555.56
23 Marketing and Promotion INR 0.00 AED 0.00
24 Contingency INR 25,000.00 AED 1,388.89

ONE EPISODE TOTAL COST INR 2,212,000.00 AED 122,888.89

TOTAL 22 EPISODE COST OF MAKING INR 48,664,000.00 AED 2,703,555.56

PER EPISODE RETURN FROM CHANNAL INR 3,165,000.00 AED 175,833.33

NET PROFIT PER EPISODE INR 953,000.00 -AED 52,944.44
TOTAL EPISODES RETIRN PROFIT INR 20,966,000.00 -AED 1,164,777.78

Aarun D Baliean
1
PH: 9833728569
 A DATE

COP

RETURN
NET PROFIT 1 EPISODE
NET TOTAL PROFIT 22 EPISODE

Aarun D Baliean
2
PH: 9833728569
 A DATE

Production Detail For ZEE5 Project

Days / Dreakup
Head Amounts Total INR
Months (number)

Direction
SANTOSH MASKEY DIRECTOR 7 0.00 INR 100,000.00
AST. 1 DUBAI 3 12,000.00 INR 36,000.00
AST. 2 DUBAI 3 9,000.00 INR 27,000.00
AST. 3 DUBAI 3 7,500.00 INR 22,500.00
0 0 0.00 INR 0.00
INR 0.00
INR 0.00
TOTAL INR 185,500.00

PRODUCTION
EXECUTIVE PRODUCER 3 8,000.00 INR 24,000.00
LINE PRODUCER 3 6,000.00 INR 18,000.00
PRODUCTION MANAGER 3 5,000.00 INR 15,000.00
LOCTION MANAGER 3 5,000.00 INR 15,000.00
SPORT BOY 4 3 15,000.00 INR 45,000.00
0 0.00 INR 0.00
TOTAL INR 117,000.00

Story and Screenplay

ANJALI SINGH INR 30,000.00

TOTAL INR 30,000.00

Camera
RED 6K 3 40,000.00 INR 120,000.00
Ultra Prime Lenses CP2
TROLLY
TRAYPORT
TOTAL INR 120,000.00

Editing
INDIA 0 INR 90,000.00

Aarun D Baliean
3
PH: 9833728569
 A DATE

TOTAL INR 90,000.00

Sound
DUBAI 2 20,000.00 INR 40,000.00

TOTAL INR 40,000.00

BACK GROUND Music

EDITING INDIA INR 20,000.00

TOTAL INR 20,000.00

Art Department
DUBAI 3 INR 80,000.00

TOTAL INR 80,000.00

Costume
DUBAI INR 100,000.00

TOTAL INR 100,000.00

Make-up
DUBAI 3 15,000.00 INR 45,000.00

TOTAL INR 45,000.00

Equipment
DUBAI 0 INR 0.00
LIGHT AND ALL EQUIPMENT 2 30,000.00 INR 60,000.00
JIMY 2 15,000.00 INR 30,000.00
CAR RIG 1 15,000.00 INR 15,000.00
DRON 1 12,500.00 INR 12,500.00
TRANSPORT 3 4,000.00 INR 12,000.00

Aarun D Baliean
4
PH: 9833728569
 A DATE

TOTAL INR 129,500.00

Raw Stock

HARD DRIVE 2 INR 15,000.00

TOTAL INR 15,000.00

Laboratory
INDIA INR 0.00

TOTAL INR 0.00

Location / Studios
DUBAI 2 INR 100,000.00
DUBAI PERMISSION FOR SHOOT 3 INR 85,000.00
TOTAL INR 300,000.00

Travel & Outdoor Expenses

DIRECTOR 10 INR 22,500.00
ARTIST 1 7 INR 22,500.00
ARTIST 2 7 INR 22,500.00
ARTIST 3 7 INR 22,500.00
ARTIST 4 7 INR 22,500.00
ARTIST 5 7 INR 22,500.00
ONE FROM CHANNEL 7 INR 22,500.00
DOP 7 INR 22,500.00
HOTEL AND FOOD FOR 9 PEOPLE 10 28,000.00 INR 280,000.00

TOTAL INR 460,000.00

Recce
DUBAI LOCTION 20,000.00 INR 20,000.00

TOTAL INR 20,000.00

Still and Making

DUBAI TEAM 3 INR 30,000.00
JUNIORS 2 INR 50,000.00

Aarun D Baliean
5
PH: 9833728569
 A DATE

TOTAL INR 80,000.00

Catering
45 PEOPLE 2 2 TIME FOOD 15,000.00 INR 30,000.00
1 2 TIME FOOD 5,000.00 INR 5,000.00

TOTAL INR 35,000.00

Office Expenses 3 5,000.00 INR 15,000.00

Insurance INR 0.00

Marketing and Promotion 0.00 INR 0.00

Contingency 5,000.00 INR 25,000.00

Aarun D Baliean
6
PH: 9833728569
 A DATE

Total AED

AED 5,555.56
AED 2,000.00
AED 1,500.00
AED 1,250.00
AED 0.00
AED 0.00
AED 0.00
AED 10,305.56

AED 1,333.33
AED 1,000.00
AED 833.33
AED 833.33
AED 2,500.00
AED 0.00
AED 6,500.00

AED 1,666.67
AED 0.00
AED 0.00
AED 1,666.67
AED 0.00
AED 0.00
AED 6,666.67
AED 0.00
AED 0.00
AED 0.00
AED 6,666.67
AED 0.00
AED 0.00
AED 5,000.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00

Aarun D Baliean
7
PH: 9833728569
 A DATE

AED 0.00
AED 5,000.00
AED 0.00
AED 0.00
AED 2,222.22
AED 0.00
AED 2,222.22
AED 0.00
AED 0.00
AED 1,111.11
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 0.00
AED 1,111.11
AED 0.00
AED 0.00
AED 4,444.44
AED 0.00
AED 0.00
AED 4,444.44
AED 0.00

AED 5,555.56
AED 0.00
AED 0.00
AED 0.00
AED 5,555.56

AED 2,500.00
AED 0.00
AED 0.00
AED 0.00
AED 2,500.00

AED 0.00
AED 3,333.33
AED 1,666.67
AED 833.33
AED 694.44
AED 666.67
AED 0.00
AED 0.00

Aarun D Baliean
8
PH: 9833728569
 A DATE

AED 0.00
AED 0.00
AED 0.00
AED 7,194.44

AED 833.33
AED 0.00
AED 0.00
AED 0.00
AED 833.33

AED 0.00
AED 0.00
AED 0.00
AED 0.00

AED 5,555.56
AED 4,722.22
AED 16,666.67

AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 1,250.00
AED 15,555.56

AED 25,555.56

AED 1,111.11
AED 0.00
AED 1,111.11

AED 1,666.67
AED 2,777.78

Aarun D Baliean
9
PH: 9833728569
 A DATE

AED 0.00
AED 0.00
AED 4,444.44
AED 0.00
AED 0.00
AED 1,666.67
AED 277.78
AED 0.00
AED 0.00
AED 0.00
AED 1,944.44

AED 833.33

AED 0.00

AED 0.00

AED 1,388.89

Aarun D Baliean
10
PH: 9833728569
 A DATE

Cast Details

S.No Character Actors Days of Work Amount INR Amount AED

1 MALE INDIA 3 INR 30,000.00 AED 1,666.67

2 MALE INDIA 3 INR 30,000.00 AED 1,666.67

3 MALE DUBAI 2 INR 20,000.00 AED 1,111.11

4 FEMALE INDIA 3 INR 35,000.00 AED 1,944.44

5 FEMALE INDIA 3 INR 35,000.00 AED 1,944.44

6 FEMALE INDIA 2 INR 20,000.00 AED 1,111.11

7 1MALE DUBAI 2 INR 10,000.00 AED 555.56

8 1FEMALE DUBAI 1 INR 10,000.00 AED 555.56

9 1FEMALE DUBAI 2 INR 15,000.00 AED 833.33

10

Total INR 205,000.00 AED 11,388.89

Aarun D Baliean
11
PH: 9833728569