Title: ISLE CHILD

Director: THOMAS P KIM

Producer: Mr. Romance

Budget Prepared By : Dan Park

Budget Date: 12/7/23

Account No. Category Title Account Title Description Amount Unit X Rate Subtotal
Cast Day players 3 1 500,000 1,500,000
Minor roles 10 1 300,000 3,000,000
Extras 30 1 100,000 3,000,000
Stand-IN 대역출연 3 4 150,000 1,800,000
On-Set/Off Set BG Controller Extra Wrangler (Airplane, Market) 1 2 150,000 300,000
Travel Expense 20 1 100,000 2,000,000
Sub Total 1,300,000 11,600,000
Production Staff Line Producer Joh PD Weekly 1 4 1,125,000 4,500,000
Co-Producer Daniel Daehan Park Weekly 1 4 875,000 3,500,000
Co-Producer Kyuseo Kim Weekly 1 4 875,000 3,500,000
1st AD Soojin Weekly 1 4 750,000 3,000,000
Location Manager Yeonsoo Weekly 1 4 750,000 3,000,000
2nd AD Hyunjun Weekly 1 4 500,000 2,000,000
PA Taewon, Victoria * Weekly 5 1 600,000 3,000,000
Accounting Weekly 1 4 250,000 1,000,000
Script Supervisor Weekly 1 4 500,000 2,000,000
Sub Total 6,225,000 25,500,000
Art direction Production designer Weekly 1 4 500,000 2,000,000
Draftsman
Materials & Supplies 1 1 1,000,000 1,000,000
Props 1 1 1,000,000 1,000,000

Sub Total 4,000,000 4,000,000

Property Dept. Property master
Rentals 500,000 500,000
Purchases 500,000 500,000

Sub Total 1,000,000 1,000,000

Camera operation 1st AC Weekly 1 4 400,000 1,600,000
2nd AC Weekly 2 4 300,000 2,400,000
Camera package 4 1 1,500,000 6,000,000
Rentals
Purchase

Sub Total 2,200,000 10,000,000

Electric Operation Gaffer Weekly 1 4 687,500 2,750,000
Best boy Weekly 1 4 437,500 1,750,000
electricians Weekly 2 4 375,000 3,000,000
Equipment rentals Package Included
Purchase

Sub Total 1,500,000 7,500,000

Grip operation Key Grip Hegun Weekly 1 4 550,000 2,200,000
Best Boy Grips Weekly 1 4 450,000 1,800,000
Grip package Package Included
Rentals

Sub Total 4,000,000 4,000,000

Production Sound Production mixer Weekly 1 4 750,000 3,000,000
boom operator Weekly 1 4 250,000 1,000,000
purchase

Sub Total 4,000,000 4,000,000

Wardrobe Dept. Costume designer Weekly 1 4 400,000 1,600,000
Purchase 1 1 400,000 400,000
Rentals

Sub Total 2,000,000 2,000,000

Makeup and Hair Dept Makeup artist Weekly 1 4 400,000 1,600,000
Supplies
Purchase 1 1 400,000 400,000
Rentals

Sub Total 2,000,000 2,000,000

Transportation Production Cars/Trucks 4 1 250,000 1,000,000
Car Rental 4 1 750,000 3,000,000
Parking Fee 1 1 500,000 500,000
Taxi 1 1 400,000 400,000

1
Account No. Category Title Account Title Description Amount Unit X Rate Subtotal
Public Transport ` 1 1 100,000 100,000
Gasoline 1 2 500,000 1,000,000
Sub Total 2,500,000 6,000,000
Accomod. & Catering Actors Hotel 4 Star Minimum 3 8 200,000 4,800,000
DIR, DP, PD Hotel 3 14 125,000 5,250,000

Meals
Sub Total 325,000 10,050,000
Location Location Fees Airplane Set 3 Hours 1 1 4,000,000 4,000,000
Adoption Center (Paju) 2 1 3,000,000 3,000,000
Permissions Street Market 1 1 1,000,000 1,000,000
Special Permissions Airport 1 1 1,000,000 1,000,000
Shuttle (Picture Vehicle) 1 1 - -
Taxi (Picture Vehicle) 1 1 500,000 500,000
Hangang Park 1 1 300,000 300,000
Rice Field 1 1 300,000 300,000
Sub Total 10,100,000 10,100,000
Others Actors Travel Premium Economy x1 & Economy 1 2 1 3,500,000 7,000,000
Actors Travel Business (LAX-ICN) 1 1 7,500,000 7,500,000
Actors Travel Business (Colorado->ICN) 1 1 8,250,000 8,250,000
DIR,DP,PD Travel LAX->ICN (Economy) 3 1 3,000,000 9,000,000
PER DIEM Actor $60 per Actor about 75,000 won 3 7 60,000 1,260,000
Catering Service 10000 p.p. 50 4 10,000 2,000,000
Drinks 5000 p.p 50 4 5,000 1,000,000
Per Diem Staff Per Diem per preproductions

INSURANCE ?? 2,000,000 2,000,000

Sub Total 24,325,000 36,010,000

Total 133,760,000

※ This form is only a basic standard, please add items necessary for on-location production not listed in the form.
※ Development cost, indirect costs, general overhead of the production companies, and postproduction costs are not applicable.
※ This budget form can be in US$ or Korean Won only, no other currency is permitted.
※ In case of payroll costs only cast and staff of Korean nationality apply.

2
V.A.T. Withholding Total Remark
-
-
-
-

-
-
-
-
-

-
-
-
-

-
-

3
 V.A.T. Withholding Total Remark

400,000 4,400,000
300,000 3,300,000
100,000 1,100,000
100,000 1,100,000
- -
50,000 550,000
30,000 330,000
30,000 330,000
1,010,000 11,110,000

134,770,000

form.
ts are not applicable.