Paweł Zastrzeżyński is seeking an equity investment of $8 000 000 for full production and early marketing of the film tentatively titled Island W. After the Investors have received 125% of their contributions, the Investors and Paweł Zastrzeżyński will then split 50/50 all additional distributable revenues based on their pro-rata share of common equity ownership in Paweł Zastrzeżyński. This 50/50 split is based on 100% of budget funding by the investors.
Shoot Days: 46
Payroll Tax 23,00%
Location: Cracow, Lublin
WGA 14,50%
DGA 14,50%
SAG 14,80%
TOTAL ABOVE-THE-LINE – $2 021 069
01-00 Story-Rights – $0
02-00 Script – $300760
03-00 Producers Unit – $356362
04-00 Direction – $275613
05-00 Cast – $763775
06-00 Travel & Living – Producers – $65500
07-00 Travel & Living- Cast – $259060
TOTAL PRODUCTION – $4 780 278
08-00 Production Staff – $589188
09-00 Extra Talent – $108389
10-00 Production Design – $90056
11-00 Set Construction – $407991
12-00 Set Striking – $10225
13-00 Miniatures – $71000
14-00 Set Operations – $186844
15-00 Special Effects – $178753
16-00 Set Dressing – $202644
17-00 Property – $175404
18-00 Wardrobe – $349916
19-00 Make-Up and Hairdressing – $91291
20-00 Electrical – $232876
21-00 Camera – $323692
22-00 Sound – $98107
23-00 Transportation – $360588
24-00 Camp Stage (four season) – $481329
25-00 Location Expenses – $480593
26-00 Picture Vehicle/Animals – $3591
27-00 Travel and Living-Crew – $337800
TOTAL POST-PRODUCTION – $4 780 278
28-00 Editorial – $108276
29-00 Visual Effects – $200000
30-00 Music – $85000
31-00 Post Production Sound – $83030
TOTAL OTHER – $206 395
32-00 Insurance – $85470
33-00 General & Administrative – $120925
34-00 Initial Marketing – $135000
GRAND TOTAL – $8 000 000
Total Above-The-Line – $2021069
Total Below-The-Line – $5597979
Total Above and Below-the-Line – $7619048
Contingency @ 5 % – $380952
