Prudentia Master Budget

---------------------------------------------------------------------------------------------------------------------
Grand Total: $29,154,439
---------------------------------------------------------------------------------------------------------------------

Pre- and Post Production $9,657,380

Assistant Director $255,990

Assistant Producer $101,300

Casting Director/Chief Editor* $276,110

Director $1,980,500

Executive Director $2,000,890

Film Editor $324,380

Insurance $800,000

Legal Counsel $520,000

Line Producer $650,000

Producer $1,955,980

Screenplay writer $405,000

Script Supervisor $110,000

Sound Designer $200,000

Sound Editor $77,230

Film Crew $655,050

Audio/Visual Technician* $42,800

Boom Operator $36,000

Camera Operator $83,100

Camera Operator Assistant $48,900

Lighting Technician $41,700

Set Decorator $20,500

Set Designer $43,200

Visual Effects Editor $122,300

Stunt Coordinator $41,550

Stunt Trainers $175,000

Location $223,340

Design Loft ($5,000/day x 2 weeks) $70,000

Location Scout/Director $88,240

LA Stage A ($1,450/day x 2 weeks) $20,300

Red Tulip Valley ($3,200/day x 2 weeks) $44,800

Costume, Makeup, and Props Dept. $604,120

Costumes $35,000

Costume Designer/Props $250,700

Director/Marketing Executive*

Hair Stylist $78,870

Makeup Artist $85,400

Makeup/Hair Supervisor* $79,920

Special FX Makeup Artist $74,230

Cast $13,530,000

Adam: Max Irons $3,000,000

Beelzebub: Malachi Kirby $1,300,000

Eve: Virginia Gardner $1,860,000

The Father: T.R. Pescod $1,460,000

Lucifer: Colin ODonoghue $2,000,000

Michael: David Kaluuya $1,000,000

Raphael: Godfrey Gao $1,500,000

The Son: Isha Blaaker $1,230,000

Extras ($3,000 x 20/1 month) $180,000

Props $89,998.40

Props Master $70,800

Dining Chairs ($686 x 4) $2,744

Dining Table ($3,923 x 1) $3,923

Fathers Chair ($1,595 x 1) $1,595

Goggles ($60.45 x 2) $120.90

Lab Microscopes ($2,057 x 1) $2057

Lab Tubes ($10.99 x 2) $21.98

Lab Benches ($2,602.54 x 1) $2,602.54

Large Flasks ($10.99 x 2) $21.98

Mirror ($690 x 1) $690

Stools ($28.50 x 4) $144

Sofa ($3,956 x 1) $3,956

Table ($1,322 x 1) $1,322

Music $125,000

Composer $50,000

Song Rights ($25,000 x 3) $75,000

Marketing $4,167,750
Graphic Designer $55,000

Marketing/Financial Executive* $250,000

Backlit Dioramas ($750/4 weeks x 20 ads) $15,000

Billboards ($1,600 x 20 ads/3 months) $96,000

Bus Stops ($600 x 25 ads/2 months) $30,000

Online Ads (CPM: $35 x 50,000 imp) $1,750

TV Trailers ($140,000/week x 3 months) $1,680,000

In-Theater Trailers ($170,000/month x 12) $2,040,000

Travel $101,800

Catering ($275 x 3 months)d $16,500

Flights $56,460

Coast Chilliwack Hotel ($103 x 2 weeks) $28,840

BUDGET BREAKDOWN

Overall Production $9,657,380

Film Crew $619,050

Location $223,340

Cast $13,530,000

Costume, Prop, and Makeup Dept. $604,120

 Props $19,199

Music $125,000

Marketing $4,167,750

Travel $101,800

GRAND TOTAL for Prudentia $29,154,439

*Members of certain departments, such as film and production, work in multiple areas of the
film industry; therefore, their positions are listed accordingly, as well as the total budget of each
member.