LO3: Budget

Items for Hire	No of Days for Hire	Price	Total Cost
GIFT MUSA Wage	2	£100 p/d	£200
DANIEL AZHAR Wage	2	£100 p/d	£200
Football Kits		£180	£180
Equipment		£100	£100
Football Field	2	£55.50 p/d	£111
Advertisement		£1.2m p/a	£1.2m
Tax		25%
Hardware Supplies
-        Computer		£5,000	£5,000
-        Cameras -		£10,000	£10,000
-        Tripod		£300	£300
-        Cables -		£80	£80
-        Hard drives		£35	£35
- SD Cards		£45	£45
Camerawoman One Wage	2	£300 p/d	£600
Camerawoman Two Wage	2	£300 p/d	£600
Editing Software		£800	£800
		Total Expenditure excl. Tax	£1, 018,251

This our budget for our production, looking at this you are able to see that we have high costs however will be affordable to cover.  The budget looks at the different wages that we will be paying our actors and also the props that we will need to get in addition to other costs.