Afterlife Productions - Unit 32: Web/ Ticket/ T-Shirt De

Primary
Costs

Peripherals
(Replensihables)

Property
Costing

Materials & Resources

Photoshop CS6
Microsoft Office 2010
Computer
Printer
Microsoft Power Point 2010
Other
Subtotal

COST including EXCLUDING VAT

Ink
DVDs
T-Shirt Printing (Draft)
Ticket Printing (Draft)
Food/refreshments
USB Sticks
Other
Subtotal
Materials & Resources
Office rent per yr
Studio (4 day rent per yr, 5hrs per day)

COST including EXCLUDING VAT

Subtotal

Individual
Project
Costs

Customer Progress Meetings/Reports

Video crew (web &TV footage)
Props
Make-up
Liability Insurance
Subtotal

Other Cost

Subtotals

Materials & Resources

Other Cost
Other Cost
Other Cost
Other Cost
Subtotal

COST including EXCLUDING VAT

Risk (Contingency)
Total (Scheduled)

Web/ Ticket/ T-Shirt Design

ST including EXCLUDING VAT

342.04
94.00
416.66
85.99
94.00

SOURCE/WEBSITE
www.gizmodo.com
www.pcworld.co.uk
www.chillblast.com
www.euroffice.co.uk
www.pcworld.co.uk

1,032.69

19.99
10.99
52.00
44.00
90.00
40.00
0.00
256.98

ST including EXCLUDING VAT

11,000.00
400.00

96.45
Rate based on primary cst / 52 weeks
www.pcworld.co.uk
www.asda.co.uk
www.currys.co.uk
www.currys.co.uk
www.tesco.co.uk
www.asda.co.uk

SOURCE/WEBSITE
www.officegenie.co.uk
www.undergroundstudios.co.uk

11,400.00

49.00
450.00
765.00
135.00
56.00
1,455.00

ST including EXCLUDING VAT

0.00
10.00
0.00
5.00
15.00

14,159.67

OTHER COSTS
0.00
0.00
83.33
13.12
0.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00

OTHER COSTS
0.00
0.00

0.00

Rent based off 4 day shoot including utilities

0.00
www.crewscontrol.com
www.nationaltheatre.org
Rosie Kor (Makeup)
www.events-insurance.co.uk
0.00
SOURCE/WEBSITE
0.00
www.pcworld.co.uk
0.00
www.asda.co.uk
0.00

0.00

0.00
0.00
0.00
0.00
0.00
0.00
OTHER COSTS
0.00
5.00
0.00
0.00
5.00

101.45

0.00
14,159.67

0.00
0.00

0.00
101.45

TOTAL
342.04
94.00
499.99
99.11
94.00
1,129.14

19.00
10.99
52.00
44.00
90.00
40.00
0.00
256.98
TOTAL
11,000.00
400.00

11,400.00

49.00
450.00
765.00
135.00
56.00
1,455.00
TOTAL
0.00
15.00
0.00
5.00
20.00

14,261.12

0.00
14,261.12