harry assignment 3 budget forecast

VIDEO PRODUCTION: BUDGET FORECAST 

WORKING TITLE:  

NAME: Yusuf Yilmaz

DATE: 28/03/19 

EQUIPMENT HIRE

Description/hire company / deposit	No of days	Rate	Total
Camera used (canon g7x mark ii) 1080p 60fps- bought from PC WORLD Lightning kit AMAZON Basic sound recording  kit	12 12 12	£499.99 £52 £190	£499.99 £52 £190

                                                                                                                                                              SUB TOTAL: £741.99

TRAVEL

Description	Total
Tfl/ cheap transport (bus and train) Cab services (UBER)	£ (max) £!5 £ (max) £10

                                                                                                                                                                     SUB TOTAL £25

                                                                                                                                         

POST PRODUCTION:

Description  / Hire company	No of hrs	Rate	total
Mercedes Benz ColinDale Sloane street (Kensington)	7 7	£70 N/A	£490 N/A

                                                                                                                                                                 SUB TOTAL: £490

TECHNICAL CREW 

Description	No of hrs	Rate	Total
RESEARCH/ PRODUCTION ASSISTANT (per day)  PRODUCER (per day)   DIRECTOR (per day)  CAMERA OPERATOR (per day)	9		304.00 3200.00 4500,00 470.00
SOUND MIXER (per day)  VIDEO EDITOR (per day)	12		510.00 450.00

                                                                                                                                                    SUB TOTAL: £9,434.00

VOICE OVER/PRESENTER/ARTIST (actors) 

Description	No of hrs	Rate	Total
YIANNIMIZE Rhiad al Azzawi	N/A   N/A	N/A N/A	N/A  N/A

                                                                                                                                                           SUB TOTAL: N/A

MISCELLANEOUS 

Description	Quantity	Total
Administrators (£7 per hr),   Stationery, £9.00  Telephone, £30  Researchers (£19 per hr),   Blank DVD’s/Blu Ray £15.00 (20 disc in a pack)  Papers= £10.50	3 4 2 7	27.00 120.00 30.00 73.50

                                                                                                                                                        SUB TOTAL: £250.50

BUDGET TOTAL 

Description	Total
Sub total 1	£741.99
Sub total 2	£25
Sub total 3	£490
Sub total 4	£9,434.00
Sub total 5	N/A
Sub total 6	250.50
RUNNING TOTAL	£10,451.49
PLUS 25% Production Mark Up (ADMINISTRATION COSTS)	£2612.88
PLUS 25% VAT	£2612.88
TOTAL COST TO CLIENT	£15,677.25