Influencer Full Budget File

EP Budgeting
Budget Title : THE INFLUENCER

Writer/Producer/Director : Andrew Beiner
Acct# Category Description To... Var

1100 WRITING & Development 1,651
1200 PRODUCER 90,905
1300 DIRECTOR 51,167
1400 TALENT 245,410
1700 TRAVEL & LIVING 21,275
Total Above-The-Line 410,408
2000 PRODUCTION STAFF 53,825
2100 ART DEPARTMENT 10,550
2400 PROPS 17,093
2500 SPECIAL EFFECTS 618,912
2700 LIGHTING 20,585
2800 CAMERA 102,624
2900 SOUND 25,445
3100 WARDROBE 18,127
3200 MAKEUP & HAIR 4,125
3400 PICTURE VEHICLES & ANIMALS 11,525
3600 LOCATIONS 47,600
3700 FILM & LAB 500
Total Below-The-Line Production 930,911
6100 EDITORIAL 19,450
6300 MUSIC 1,750
6900 PR PACKAGES 1,000
Total Below-The-Line Post 22,200
7000 INSURANCE 4,000
Contingency : 10.0% 142,588
Total Below-The-Line Other 146,588

Total Below-The-Line 1,099,699
Total Above and Below-The-Line 1,510,107
Total Fringes 58,358
Grand Total 1,568,465
The Entertainment Partners Services Group, MM Budgeting

Page 1
Acct# Description Amt Units X Rate Sub T Total

1100 WRITING & Development
1101 WRITERS
Writer
1 Flat 1 1 1
Total 1
1105 Budget Prep
Budget Prep 1 Al... 1 1,500 1,500
Total 1,500
1108 SCRIPT PRINTING
1 Al... 1 150 150
Total 150
Account Total for 1100 1,651
1200 PRODUCER
1202 PRODUCERS
producer #1
pre
shoot 25 Days 1 3,600 90,000
post 30 Days 1 0 0
Total 90,000
1240 RENTALS
Rental Box 25 Days 1 35 875
Total 875
1245 MEDICAL EXAMS
M-E
1 Flat 1 30 30
Total 30
1300 DIRECTOR
1301 DIRECTOR
The Entertainment Partners Services Group, EP Budgeting

Page 2

Director
pre 30 Days 1 413.52 12,406
shoot 25 Days 1 827.04 20,676
pro 30 Days 1 413.52 12,406
Total 45,487
1307 ASSISTANT/SECRETARY
Asst. Director
shoot 25 Days 1 156 3,900
Total 3,900
1340 RENTALS
Rental Box 25 Days 2 35 1,750
Total 1,750
1345 MEDICAL EXAMS
M-A
1 Flat 1 30 30
Total 30
1400 TALENT
1401 PRINCIPAL CAST
Andrea Taylor
reh 3 Days 1 950 2,850
shoot 11 Days 1 3,200 35,200
V.O 1 Day 1 950 950
Isaac Mayweather
reh 3 Days 1 950 2,850
shoot 10 Days 1 3,200 32,000
V.O 2 Days 1 950 1,900
Rufus Kroll
reh 3 Days 1 950 2,850
shoot 7 Days 1 3,400 23,800

Page 3
Bobby the Loanshark

reh 1 Day 1 250 250
shoot 1 Day 1 550 550
Claire
reh 1 Day 1 450 450
shoot 2 Days 1 1,450 2,900
Cliff
reh 1 Day 1 450 450
shoot 2 Days 1 1,450 2,900
Elmira Flowers
reh 2 Days 1 550 1,100
shoot 3 Days 1 1,950 5,850
Fernando
reh 1 Day 1 550 550
shoot 2 Days 1 1,950 3,900
Fiona
reh
shoot
V.O 1 Day 1 150 150
Georgina Del Mar

reh 3 Days 1 950 2,850
shoot 5 Days 1 2,550 12,750
Vlog 3 Days 1 2,550 7,650
Lawyer
reh
shoot
V.O 1 Day 1 150 150
Monkey Animoji
reh

Page 4

Animate 10 Days 1 1,950 19,500
V.O 2 Days 1 1,950 3,900
Officer Buma
reh 1 Day 1 120 120
shoot 1 Day 1 750 750
V.O 1 Day 1 120 120
Owen Daylan
reh 3 Days 1 950 2,850
shoot 7 Days 1 2,750 19,250
Music Video 1 Day 1 1,650 1,650
Random Cellebrity
reh 2 Days 1 950 1,900
shoot 1 Day 1 3,100 3,100
Reaction Randy
reh 3 Days 1 950 2,850
shoot 6 Days 1 2,850 17,100
Secret Service Agent

reh
shoot 1 Day 1 250 250
Susana Samson
reh 3 Days 1 950 2,850
shoot 4 Days 1 2,450 9,800
VLOG 3 Days 1 1,750 5,250
Total 236,090
1425 ACTING/DIALOG COACH
Dialogue Coach
reh 3 Days 1 150 450
shoot 25 Days 1 200 5,000
Total 5,450
1430 CASTING DIRECTOR

Page 5

Casting Director
Casting Days 10 Days 1 150 1,500
Total 1,500
1431 CASTING ASSISTANT
Asst. Casting
Casting Days 10 Days 1 95 950
Total 950
1432 CASTING EXPENSES
Casting Expense 1 Al... 1 1,000 1,000
Total 1,000
1445 MEDICAL EXAMS
M-E 1 Al... 14 30 420
Total 420
1700 TRAVEL & LIVING

1701 TRAVEL FARES - WRITER
Writer's Travels
1 Al... 1 559 559
Total 559
1702 TRAVEL FARES - PRODUCER
Producer's Travels
1 Al... 1 559 559
Total 559
1703 TRAVEL FARES - DIRECTOR
Director's Travels
1 Al... 1 559 559
Total 559
1704 TRAVEL FARES - TALENT
Talent's Travels
Page 6

1 Al... 18 559 10,062
Total 10,062
1711 LIVING EXPENSES - WRITER
Writer's Living
1 Al... 1 150 150
Total 150
1712 LIVING EXPENSES - PRODUCER
Producer's Living
1 Al... 1 150 150
Total 150
1713 LIVING EXPENSES - DIRECTOR
Director's Living
1 Al... 1 150 150
Total 150
1714 LIVING EXPENSES - TALENT
Talent's Travel
1 Al... 18 150 2,700
Total 2,700
1735 RENTAL CARS/LIMOS/TAXIS
Rental Cars
1 Al... 14 99 1,386
Total 1,386
1790 MISCELLANEOUS
1 Al... 1 5,000 5,000
Total 5,000

2000 PRODUCTION STAFF
2001 PRODUCTION MANAGER

Page 7
Production Manager
prep 5 Days 1 100 500
shoot 25 Days 1 350 8,750
wrap 2 Days 1 100 200
Total 9,450
2002 PRODUCTION SUPERVISOR
Supervisor
prep 5 Days 1 75 375
shoot 25 Days 1 190 4,750
wrap 2 Days 1 75 150
Total 5,275
2003 1ST ASST DIRECTOR
1st Asst. Director

prep 5 Days 1 525 2,625
shoot 25 Days 1 190 4,750
Total 7,525
2005 SCRIPT SUPERVISOR
Script Supervisor
prep 2 1 150 300
shoot 25 Days 1 150 3,750
wrap 1 Day 1 150 150
Total 4,200
2006 LOCATION MANAGER
Location Manager
prep
shoot 25 Days 1 100 2,500
wrap
Total 2,500
2009 PRODUCTION ACCOUNTANT & ASSISTANTS
Production Accountant
prep 5 Days 1 1,000 5,000
shoot 25 Days 1 200 5,000
wrap 2 We... 1 1,000 2,000

Page 8

Total 12,000
2010 PRODUCTION ASSOCIATES - SET
Production Associates - Set

prep
shoot 25 Days 1 100 2,500
wrap
Total 2,500
2012 KEY PA
Key PA
prep
shoot 25 Days 1 100 2,500
wrap
Total 2,500
2045 CAR/BOX RENTALS
box Rentals
25 Days 3 35 2,625
Car Rentals
25 Days 7 30 5,250
Total 7,875
2100 ART DEPARTMENT

2101 PRODUCTION DESIGNER
Production Designer
prep 10 Days 1 75 750
shoot 25 Days 1 150 3,750
Total 4,650
2102 ART DIRECTORS
Art Director
shoot 25 Days 1 150 3,750
Total 4,275

Page 9
Box REntals
25 Days 1 35 875
Car Rentals
25 Days 1 30 750
Total 1,625
2400 PROPS
2401 PROPMASTER
Prop Master
prep 5 Days 1 150 750
shoot 25 Days 1 0 0
wrap 2 Days 1 150 300
Total 1,050
2403 PROP LABOR
Prop Labor
prep 5 Days 1 0 0
shoot 25 Days 4 25 2,500
wrap 2 Days 1 0 0
Total 2,500
2440 RENTALS
Props Rentals
4 drills boxes inside the box having 3 drill

bits.
prep 1 Day 1 19.5 20
shoot 7 Days 1 19.5 137
wrap 1 Day 1 19.5 20
a desk setup with computer monitors,

surveillance footage, and multiple cameras of
the live stream of the contest.
prep 1 Day 1 20 20
shoot 2 Days 1 45 90
wrap 1 Day 1 20 20

Page 10

Alarm Clock
prep 1 Day 1 3.5 4
shoot 1 Day 1 3.5 4
wrap 1 Day 1 3.5 4
Andrea's Gun
prep
shoot 1 Day 1 21.5 22
wrap
Andrea's Phone
prep
shoot 9 Days 1 19.5 176
wrap
Andrea's TV
prep 1 Day 1 20 20
wrap 1 Day 1 20 20
Answering Machine
prep 1 Day 1 14 14
wrap 1 Day 1 14 14
Balloons
prep
shoot 2 Days 1 12.5 25
wrap
Black Lives Matter Sign Boards

prep | Purchases 1 Day 1 60 60
shoot
wrap
Balloons
prep
shoot | Purchases 2 Days 1 12.5 25
wrap

Page 11

Callbox
prep
wrap
CCTV Camera
prep
shoot 9 Days 1 19.5 176
wrap
Chapagne & Glasses

prep
shoot | Purchases 2 Days 1 100 200
wrap
Ciggretes Pack & Lighter

prep
wrap
6 Collar devices around the necks

prep
shoot 9 Days 1 85.5 770
wrap
Computer setup at Rufus's Setup

prep 1 Day 1 45.5 46
shoot 3 Days 1 45.5 137
wrap 1 Day 1 45.5 46
Empty Beer Cans

prep | Purchases 1 Day 1 55.5 56
shoot
wrap
EMPTY LIQUOR BOTTLES

shoot
wrap

Page 12

five neatly stacked giftwrapped boxes with the
numbers 1,2,3,4, and 5 on them.
prep
shoot 9 Days 1 125 1,125
wrap
Flowers
prep
wrap
Georgina's Phone
prep
wrap
Gift Baskets
prep 1 Day 1 25.5 26
shoot 1 Day 1 25.5 26
wrap
Hooded Sweatshirt
prep
wrap
Huge stacks of files

prep | Purchases 1 Day 1 45 45
shoot 2 Days 1 0 0
wrap
Isaac's Phone
prep
wrap
Joint
prep
shoot | Purchases 1 Day 1 19.5 20
wrap

Page 13
Event Room's TV
1 Al... 1 159 159
Jewellry
prep
shoot 1 Day 1 55 55
wrap
Katina Sword
prep 1 Day 1 55 55
wrap 1 Day 1 55 55
Land Line Phone

prep
shoot 1 Day 1 19.5 20
wrap
Map
prep
wrap
Motorized Wheel Chair

prep 1 Day 1 45 45
wrap 1 Day 1 45 45
Randy's Wheelchair
prep 1 Day 1 45 45
wrap 1 Day 1 45 45
Office Phone
prep 1 Day 1 19.5 20
shoot 1 Day 1 19.5 20
wrap 1 Day 1 19.5 20
Officer Buma's Cellphone

Page 14

prep
shoot 1 Day 1 19.5 20
wrap
Owen's Mobile Phone

prep
wrap
Park Here Sign

prep
wrap
Party Thingd
prep
shoot 1 Day 1 119 119
wrap
Random Celebrity's Picture

shoot
wrap
Rufus's Cars key

prep
shoot 1 Day 1 0.9 1
wrap
Rufus's gun
prep
shoot 5 Days 1 25.5 128
wrap
Rufus's Phone
prep
wrap
Isaac's Phone

Page 15

prep
wrap
Isaac's Phone
prep 1 Day 1 19.5 20
shoot 7 Days 1 19.5 137
wrap 1 Day 1 19.5 20
Shotgun
prep
shoot 1 Day 1 45 45
wrap
Smoking Gun
prep
shoot 1 Day 1 30.5 31
wrap
Spare Keys
prep
shoot 1 Day 1 0.98 1
wrap
Stacks of cash
prep
shoot 1 Day 1 150 150
wrap
table with name card

prep
shoot 1 Day 1 45 45
wrap
Taser
prep
wrap
Tool Box, filled with 5 hammers

Page 16

prep 1 Day 1 35.5 36
shoot 7 Days 1 35.5 249
wrap 1 Day 1 35.5 36
Vicotine Perception Pill Bottle

prep
Shoot | Purchases 2 Days 1 12.5 25
wrap
Isaac's Phone
prep 1 Day 1 55.5 56
shoot 1 Day 1 55.5 56
wrap 1 Day 1 55.5 56
Total 6,918
Car Rentals
25 Days 1 30 750
box rentals
25 Days 1 35 875
Total 1,625
2490 MISCELLANEOUS
1 Al... 1 5,000 5,000
Total 5,000
2500 SPECIAL EFFECTS

2501 COORDINATOR
Cordinator
prep 5 Days 1 250 1,250
shoot 25 Days 1 350 8,750
wrap 2 Days 1 250 500
Total 10,500
2502 SET CREW
Set Crew 1-7

Page 17

prep 5 Days 7 120 4,200
shoot 25 Days 7 190 33,250
wrap 2 Days 7 120 1,680
Total 39,130
2504 VFX
VFX
1 INT. GYM - DAY

Assuming 4 Shots
Screen Comps
Multiple Shots of Isaacs Phone
Animation of Phone UI OVERLAY
Expense 1 Al... 1 4,500 4,500
3 INT. ANDREA'S HOUSE - DAY

Assuming 3 Shots
Screen Comps
Multiple Shots of Andrea and Isaac's Phones
Expense 1 Al... 1 3,376 3,376
4 INT. WHITE HOUSE BATHROOM - DAY

Assuming 2 Shots
Screen Comps
Multiple Shots of Dylan's Phone
Expense 1 Al... 1 2,250 2,250

Assuming 2 Shots
screen Comps
Multiple Shots of Isaac's Phone
Expense 1 Al... 1 2,250 2,250

Assuming 1 Shot
Screen Comps
Shot of Isaac's Phone
Expense 1 Al... 1 1,125 1,125

Page 18
8 INT. REACTION RANDY'S STUDIO - DAY

Assuming 4 Shots
Screen Comps
Multiple Shots of Randy's Phone, possibly
Computer Screens as well
Expense 1 Al... 1 4,506 4,506
10 - INT. SUSANA SAMPSON'S CLOSET / BEDROOM -

DAY
Assuming 3 Shots
Screen Comps
Multiple Shots of Susana's Phone
Expense 1 Al... 1 3,375 3,375
11 - EXT. SUSANA SAMPSON'S YACHT - DAY

Assuming 1 Shot
Screen Comps
Shot of Susanna's Phone
Expense 1 Al... 1 1,125 1,125
12 - EXT. ENTRANCE TO GUCCI STORE - DAY

Assuming 1 Shot
Screen Comps
Expense 1 Al... 1 1,125 1,125
13 - EXT. PORSCHE DEALERSHIP PARKING LOT -

DAY
Assuming 1 Shot
Screen Comps
Expense 1 Al... 1 1,125 1,125
15 - INT. ELMIRA'S CAR- DAY

Assuming 2 Shots
Screen Comps
Multiple Shots of Elmira's Phone

Page 19

Expense 1 Al... 1 2,250 2,250
17 - 21
Should not need to do screen replacements on
this sequence since he's using a real camera
and not a phone - unless we want to alter the
screen on the camera
Expense
22 - 30
Assuming 6 shots
Can shoot this sequence without showing the
phone screens
Need cohesive overlay animation of the
messages
Expense 1 Al... 1 3,000 3,000
32 - INT. ANDREA'S HOUSE - DAY

Can shoot this framed up on Isaac, no need to
see phone screen
Expense
33 - EXT. ANDREA'S HOUSE - LATER

Can be handled in Edit
Expense
34 - INT. ANDREA'S HOUSE - NEXT DAY

Frame up on Isaac, No Sceen Comps
Expense 1 Al... 1 500 500
35 - INT. GYM - DAY

Expense 1 Al... 1 500 500
36 - INT. ISAAC'S CAR - DAY

Expense 1 Al... 1 500 500

Page 20

38 - INT. ISAAC'S CAR - DAY
Expense 1 Al... 1 500 500
49 - INT. WEDDING REHEARSAL VENUE - EVENING

Assuming 3 Shots
Screen Comps
Multiple Shots of Andrea's Phone
Expense 1 Al... 1 3,375 3,375
50 - INT. ANREA'S BEDROOM - MORNING

Assuming 2 Shots
Screen Comps
Expense 1 Al... 1 2,250 2,250
51 - INT. RUFUS KROLL'S APT - MORNING
Can have Rufus holding his phone and listening

to voicemails on speaker, no screen comp
Expense
55 - INT. RUFUS' OFFICE - MORNING

We can load Tetris on to his computer and get
in cam
Expense
57 - INT. EVENT MANSION: EVENT ROOM - MORNING

Assuming 10 Shots
Monkey Created in Pre-Production and played
back live on screens while shooting
CG Animation of Monkey Animoji
TV Screen UI
Expense 1 Al... 1 18,500 18,500
Assuming 2 Shots
CG Gore
Exploding Head - Fernando
Mix use of practical effects with CG Head
replacement
Expense 1 Al... 1 35,000 35,000
Page 21
Assuming 3 Shots
We can shoot some stuff practically and will
need Scorpion props but any shot where we
might see a scorpion moving has to be CG
Expense 1 Al... 1 8,200 8,200
Assuming 2 Shots
CG Gore
Exploding Head - Elmira
replacement
Expense 1 Al... 1 35,000 35,000
58 - INT. ANDREA'S HOUSE - DAY

Frame up on Andrea, No Sceen Comps
Expense 1 Al... 1 500 500
59, 61, 63 - INT. RUFUS' OFFICE - DAY

In Camera for his computer screen
Assuming 7 Shots
Screen Comps
Expense 1 Al... 1 7,875 7,875
62, 64, 66, 68- INT. EVENT MANSION: EVENT

ROOM - DAY
Assuming 6 Shots
TV Screen UI
Expense 1 Al... 1 14,500 14,500
Assuming 5 Shots
Supplemental CG Gore
Potential CG Hand Replacements
We will shoot a lot of this practically but
for IMPACT shots we'll need to use some CG
Expense 1 Al... 1 13,750 13,750
Assuming 2 Shots
CG Gore
Exploding Head - Susana

Page 22

replacement
Expense 1 Al... 1 35,000 35,000
65 - INT. RUFUS' OFFICE - DAY

Assuming 4 Shots
Sceen Comps
Expense 1 Al... 1 4,500 4,500
67 - INT. RUFUS' CAR - DAY

Assuming 2 Shots
Sceen Comps
Expense 1 Al... 1 2,250 2,250

Assuming 2 Shots
Expense 1 Al... 1 1,000 1,000
70 - INT. EVENT MANSION: EVENT ROOM - LATE

AFTERNOON
Assuming 2 Shots
TV Screen UI
Expense 1 Al... 1 5,250 5,250

Assuming 2 Shots
Expense 1 Al... 1 1,000 1,000
72 - EXT/INT. OUTSIDE RANDOM CELEBRITY’S

STREET CALLBOX/RUFAS’ CAR - DAY
Assuming 4 Shots
Expense 1 Al... 1 2,000 2,000
Assuming 2 Shots

Page 23

TV Screen UI
Expense 1 Al... 1 5,250 5,250
Assuming 4 Shots
TV Screen UI
Expense 1 Al... 1 10,500 10,500
Reaction Randy's shots can be shot practically

since he's in a wheelcha
Expense
Assuming 5 Shots
Potential CG Body Parts
Expense 1 Al... 1 13,750 13,750
74 - EXT. RANDOM CELEBRITY'S HOUSE - LATE

AFTERNOON
Assuming 2 Shots
Expense 1 Al... 1 1,000 1,000
75 - INT. RANDOM CELEBRITY'S HOUSE - LATE

AFTERNOON
Assuming 2 Shots
Expense 1 Al... 1 1,000 1,000
76 - INT. EVENT MANSION: EVENT ROOM - LATE

AFTERNOON
Reaction Randy's shots can be shot practically
since he's in a wheelchair
Expense
Assuming 8 Shots
Supplemental CG Gore Potential CG Tongue
replacement Georgina implailed

Page 24

Expense 1 Al... 1 22,000 22,000
Assuming 4 Shots
Screen Comps
Animation of TV Screen UI OVERLAY
Expense 1 Al... 1 4,500 4,500
Assuming 6 Shots
TV Screen UI oji
Expense 1 Al... 1 15,750 15,750
Assuming 2 Shots
CG Gore
Exploding Head - Georgina
replacement
Expense 1 Al... 1 35,000 35,000
Assuming 6 Shots
Expense 1 Al... 1 18,500 18,500
Assuming 2 Shots
CG Gore
Exploding Head - Owen
replacement
Expense 1 Al... 1 35,000 35,000
77 - INT/EXT. RUFUS' CAR / OUTSIDE CALLBOX AT

EVENT HOUSE - NIGHT
Assuming 2 Shots
Expense 1 Al... 1 1,000 1,000
77 - 79 EXT. EVENT HOUSE

Assuming 3 Shots
Potential Set Extension *
Expense 1 Al... 1 8,250 8,250

Page 25
80 - INT. SERVER ROOM UPSTAIRS IN THE EVENT

HOUSE - NIGHT
Assuming 3 Shots
Screen Comps for Monitors
Expense 1 Al... 1 1,875 1,875
81 - 82 INT. EVENT MANSION - EVENT ROOM -

NIGHT
Assuming 3 Shots
TV Screen UI
Expense 1 Al... 1 7,875 7,875
Assuming 2 Shots
Screen Comps
Animation of TV Screen
Expense 1 Al... 1 2,250 2,250
83 - EXT. EVENT MANSION DRIVEWAY - NIGHT

Assuming 2 Shots
Screen Comps
Expense 1 Al... 1 2,250 2,250
87 - INT. EVENT MANSION - EVENT ROOM - NIGHT

Assuming 4 Shots
Screen Comps
Expense 1 Al... 1 4,500 4,500
Assuming 3 Shots
TV Screen UI
Expense 1 Al... 1 7,875 7,875
Assuming 4 Shots
Supplemental CG Gore & Gunshots
Expense 1 Al... 1 5,500 5,500
88 - INT. MANSION ENTRYWAY - NIGHT

Page 26

Assuming 2 Shots
CG Gore
Exploding Head - Isaac
replacement
Expense 1 Al... 1 35,000 35,000
Director
Prep 2 We... 1 0 0
Shoot 25 Days 1 0 0
Post Pro 60 Days 1 0 0
Total 1 Al... 1 30,000 30,000
Creative Director
prep 2 We... 1 0 0
shoot 25 Days 1 0 0
post pro 60 Days 1 0 0
Total 1 Al... 1 30,000 30,000
VFX Producer
Prep
Shoot 25 Days 1 0 0
Post Pro 60 Days 1 0 0
Total 1 Al... 1 30,000 30,000
Total 550,582
2505 RIGGING & STRIKING LABOR
Rigging & Striking Labor

shoot 25 Days 5 95 11,875
Total 12,750
2535 PURCHASES
Fake Blood
1 Al... 1 950 950
Total 950
2590 MISCELLANEOUS

Page 27

1 Al... 1 5,000 5,000
Total 5,000
2700 LIGHTING
2701 GAFFER
Gaffer
prep 1 Day 1 95 95
shoot 25 Days 1 125 3,125
Total 3,410
2702 BEST BOY
Best Boy
prep
shoot 25 Days 1 75 1,875
wrap
Total 1,875
2703 LIGHTING TECHNICIANS
Lighting Technician
shoot 25 Days 1 45 1,125
wrap 2 Days 1 25 50
Total 1,300
2705 ADD'L LIGHTING LABOR
Labor
prep
shoot 25 Days 3 25 1,875
wrap
Total 1,875
2708 GENERATOR OPERATOR
Generator Operator
prep
wrap

Page 28

Total 625
2740 RENTALS
Lights Rental
25 Days 1 350 8,750
Generator Rental
25 Days 1 75 1,875
Total 10,625
2745 BOX RENTALS
Box Rental
25 Days 1 35 875
Total 875
2800 CAMERA
2801 DIRECTOR OF PHOTOGRAPHY
DOP
prep 1 Week 1 1,500 1,500
shoot 25 Days 1 300 7,500
wrap 1 Day 1 300 300
Total 9,300
2802 CAMERA OPERATOR
Camera Operator #1
prep 1 Day 1 306 306
shoot 25 Days 1 606 15,150
wrap 1 Day 1 306 306
Camera Operator #2
prep 1 Day 1 306 306
shoot 25 Days 1 606 15,150
wrap 1 Day 1 306 306
Total 31,524
2803 1ST ASSISTANT CAMERA
1st Asst. Camera

prep 5 Days 1 150 750
Page 29

shoot 25 Days 1 150 3,750
wrap 2 Days 1 150 300
Total 4,800
2804 2ND ASSISTANT CAMERA
2nd Asst. Camera

prep
shoot 25 Days 1 100 2,500
wrap
Total 2,500
2805 LOADER
Loader
Total 625
2810 STILL PHOTOGRAPHER
Still Photographer
shoot 25 Days 1 75 1,875
Total 1,875
2820 AERIAL PHOTOGRAPHY
Aerial Photography
Shoot 25 Days 1 95 2,375
Total 2,375
2840 RENTALS
SONY Venice
BrainBoxCameras.com 25 Days 2 975 48,750
Total 48,750
2845 BOX RENTALS
Box Rentals
25 Days 1 35 875
Total 875

Page 30

2900 SOUND
2901 MIXER
Mixer
shoot 25 Days 1 150 3,750
Total 4,275
2902 BOOM OPERATOR
Boom Operator
prep
shoot 25 Days 1 55 1,375
wrap
Total 1,375
2912 PLAYBACK TRANSFERS
Playback Transfers
1 Al... 1 420 420
Total 420
2940 RENTALS
Sound Equipment
25 Days 1 540 13,500
Total 13,500
2945 BOX RENTALS
Box Rental
25 Days 1 35 875
Total 875
2990 MISCELLANEOUS
1 Al... 1 5,000 5,000
Total 5,000
3100 WARDROBE
3101 DESIGNER
Page 31
Custume Designer
prep 1 Week 1 1,000 1,000
shoot 25 Days 1 200 5,000
wrap 1 Day 1 200 200
Total 6,200
3102 ASSISTANT DESIGNER
Asst. Costume Designer

prep 1 Week 1 750 750
shoot 25 Days 1 150 3,750
wrap 1 Day 1 150 150
Total 4,650
3106 WARDROBE LABOR
Labor
25 Days 2 25 1,250
Total 1,250
3140 RENTALS
Wardrobe Rentals
3 police officer's dressing

1 Al... 1 45 45
4 Detective's Dressing
1 Al... 1 52.3 52
Andrea's Dressing
1 Al... 1 95 95
Callie's Dressing
1 Al... 1 23 23
Cliff's Dressing
1 Al... 1 23 23
Elmira's Dressing
1 Al... 2 19 38
Extra's Police Officer's Dressing

1 Al... 9 26 234
Extra Female Short Dresses

Page 32

1 Al... 1 95 95
Fernando's Dressing
1 Al... 2 19 38
Georgina's Dressing
1 Al... 5 19 95
ISAAC'S Dressing
1 Al... 1 95 95
Officer Buma's Uniform

1 Al... 1 23 23
Owen's Dressing
1 Al... 3 19 57
Reaction Randy's Dressing

1 Al... 2 19 38
Rufus's Dressing
1 Al... 2 19 38
Susanna's Dressing
1 Al... 2 19 38
Total 1,027
3190 MISCELLANEOUS
1 Al... 1 5,000 5,000
Total 5,000
3200 MAKEUP & HAIR

3201 KEY MAKEUP ARTIST
Key Makeup Artist

prep
shoot 25 Days 1 105 2,625
wrap
Total 2,625
3220 MAKEUP SUPPLIES
Scar and Blood MAKEUP Supplies

1 Al... 1 1,500 1,500
Page 33
Total 1,500
3400 PICTURE VEHICLES & ANIMALS

3401 PICTURE CARS
Cars on-screen
Isaac's Car
prep
wrap
Rufus's Police Car

prep
shoot 5 Days 1 250 1,250
wrap
Background Vehicles
prep
shoot 4 Days 1 750 3,000
wrap
Owen's Lamborghini
prep
shoot 2 Days 1 550 1,100
wrap
4 Cars at Parking
prep
shoot 1 Day 4 95 380
wrap
Elmira's Car
prep
shoot 1 Day 1 125 125
wrap
Fancy Car
prep
Page 34

shoot 1 Day 1 195 195
wrap
Total 6,525
3490 MISCELLANEOUS
1 Al... 1 5,000 5,000
Total 5,000
3600 LOCATIONS
3601 SCOUNTING EXPENSES
1 Al... 1 800 800
Total 800
3602 SITE FEES
site fees
1 Al... 1 500 500
Total 500
3608 SECURITY
Security
1 Al... 1 1,000 1,000
Total 1,000
3616 CATERING/MEALS
Caterings
prep 1 Week 2 95 190
shoot 25 Days 2 95 4,750
3 Time Meal 34 Days 3 190 19,380
Total 24,700
3640 RENTALS
Location Rentals

Page 35

GYM
prep 1 Day 1 110 110
shoot 1 Day 1 110 110
wrap 1 Day 1 110 110
Andrea's House
prep 2 Days 1 350 700
shoot 3 Days 1 350 1,050
wrap 2 Days 1 350 700
Event House
prep 4 Days 1 750 3,000
shoot 7 Days 1 750 5,250
wrap 2 Days 1 750 1,500
Rufus kroll's Apartment

prep 1 Day 1 150 150
wrap 1 Day 1 150 150
Police Station
prep 1 Day 1 330 330
wrap 1 Day 1 330 330
WEDDING REHEARSAL VENUE

prep 1 Day 1 110 110
shoot 1 Day 1 110 110
wrap 1 Day 1 110 110
Random Celebrity's House

prep 1 Day 1 550 550
shoot 1 Day 1 550 550
wrap 1 Day 1 550 550
OWEN DYLAN’S HOUSE

prep
shoot 1 Day 1 350 350
wrap

Page 36

SUSANA SAMPSON’S CLOSET/BEDROOM | SUSANA
SAMPSON’S YACHT | ENTRANCE TO GUCCI STORE |
PORSCHE DEALERSHIP PARKING LOT
prep 1 Day 1 120 120
Vlog 3 Days 1 450 1,350
wrap
Beach, Hiking Trail, Crosswalk of a busy

street, BLACK LIVES MATTER RALLEY IN THE
STREETS
prep 1 Day 1 150 150
Vlog 3 Days 1 550 1,650
wrap
REACTION RANDY’S STUDIO

prep 1 Day 1 220 220
shoot 1 Day 1 220 220
wrap
WHITE HOUSE BATHROOM

prep
shoot 1 Day 1 110 110
wrap
Total 20,600
3700 FILM & LAB

3701 STOCK & LABORATORY
SD Cards / Digital Storage Drives 1 DR... 10 50 500
Total 500
Account Total for 3700 500
Total Below-The-Line Production 930,911

6100 EDITORIAL
6102 POST PRODUCTION SUPERVISOR
Post Production Supervisor

Editing 30 Days 1 150 4,500

Page 37

Total 4,500
6103 EDITOR
Editor #1
editing 30 Days 1 120 3,600
Editor #2
Editing 30 Days 1 120 3,600
Total 7,200
6113 ADR EDITORS
ADR Editors
Total 1,500
6114 FOLEY EDITORS
Foley Editor
Total 2,500
6120 MUSIC EDITORS
Music Editor
Total 1,050
6135 PURCHASES
1 Al... 1 1,200 1,200
Total 1,200
6140 RENTALS
1 Al... 1 1,500 1,500
Total 1,500
6300 MUSIC
6301 MUSIC RIGHTS
Royality Free
Page 38

License 1 Al... 1 1,000 1,000
Total 1,000
6303 COMPOSER
Composer
3 Days 1 250 750
Total 750
6900 PR PACKAGES
6901 MINI PR PACKAGES CAMPAIGN
1 Al... 1 1,000 1,000
Total 1,000
Total Below-The-Line Post 22,200

7000 INSURANCE
7001 PORTFOLIO/EXTRA EXPENSE
Liability 1 Flat 1 2,000 2,000
E&O Insurance 1 Flat 1 2,000 2,000
Total 4,000
Contingency : 10.0% 142,588

Total Below-The-Line Other 146,588
Total Below-The-Line 1,099,699
Total Above and Below-The-Line 1,510,107
Total Fringes 58,358
Grand Total 1,568,465

Influencer Full Budget File

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Influencer Full Budget File

Uploaded by

Copyright:

Available Formats

EP Budgeting

Budget Title : THE INFLUENCER

Acct# Category Description To... Var

Total Above-The-Line 410,408

The Entertainment Partners Services Group, MM Budgeting

Acct# Description Amt Units X Rate Sub T Total

Budget Prep 1 Al... 1 1,500 1,500

1 Al... 1 150 150

Rental Box 25 Days 1 35 875

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Rental Box 25 Days 2 35 1,750

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Bobby the Loanshark

Georgina Del Mar

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Secret Service Agent

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Casting Expense 1 Al... 1 1,000 1,000

M-E 1 Al... 14 30 420

1700 TRAVEL & LIVING

Acct# Description Amt Units X Rate Sub T Total

1 Al... 1 5,000 5,000

Total Above-The-Line 410,408

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

1st Asst. Director

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Production Associates - Set

2100 ART DEPARTMENT

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

4 drills boxes inside the box having 3 drill

a desk setup with computer monitors,

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Black Lives Matter Sign Boards

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Chapagne & Glasses

Ciggretes Pack & Lighter

6 Collar devices around the necks

Computer setup at Rufus's Setup

Empty Beer Cans

EMPTY LIQUOR BOTTLES

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Huge stacks of files

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Land Line Phone

Motorized Wheel Chair

Officer Buma's Cellphone

The Entertainment Partners Services Group, EP Budgeting

Acct# Description Amt Units X Rate Sub T Total

Owen's Mobile Phone

Park Here Sign

Random Celebrity's Picture

Rufus's Cars key

The Entertainment Partners Services Group, EP Budgeting