Brinko Productions - Budget (Web/T-Shirt/Ticket Design)

Mater i al s and Recour ces Photoshop CS6 PRIMARY COSTS Microsoft Office 2010 Computer Printer Other Subtotal Mater i al s and Recour ces PERIPHERALS (Replenishables) 1,067.93 Co s t () e x l u d i n g V A T S our ce/ webs i t e Rate based on primary cst / 52 weeks http://www.euroffice.co.uk/i/w16/Hewlett-Packard-HP-No124A-Laser-Toner-Cartridge-Page-Life-2500pp-BlackRef-Q6000A http://www.vistaprint.co.uk/t-shirts.aspx?mk=tshirt+printing&ad=e&crtv=36730342986&psite=mkwid% 7ckfyOgwoK&device=c&GP=12%2f19%2f2013+9%3a47 %3a38+AM&GPS=3054070425&GNF=0 http://www.ukticketprinting.co.uk/EventTickets/Tags/Music/ http://groceries.asda.com/asdawebstore/landing/home.shtml?cmpid=ahc-_-ghs-sna1-_asdacom-dsk-_-hp Co s t () e x l u d i n g V A T 449.95 188.00 329.99 99.99 http://www.uktechstore.com http://www.buyitultracheap.com http://www.argos.co.uk/static/Product/partNumber/1083583.htm http://www.pcworld.co.uk/gbuk/printers-ink/printersscanners/all-in-one-printers/brother-mfcj470dw-wirelessall-in-one-inkjet-printer-21494129-pdt.html S our ce/ webs i t e O T H E R CO S T S # # # # # # # # # # # # O T H E R CO S T S T otal 0.00 # # # # # # T otal # # # # # # # # # #

INK

51.99

T-Shirt Printing (drafts)

11.24

Ticket Printing (drafts) Food/refreshments

21.00 100.00

# # # # # # # # # #

# # # # # # # # # # T otal # #

Subtotal Mater i al s and Recour ces Office rent per yr PROPERTY COSTING

184.23

Co s t () e x l u d i n g V A T 2,388.00

S our ce/ webs i t e http://www.instantoffices.com/offices/chester/hope-street19873.aspx

O T H E R CO S T S # #

Subtotal Mater i al s and Recour ces

2,388.00 Co s t () e x l u d i n g V A T S our ce/ webs i t e Rate based on weekly rent including utilities

# # O T H E R CO S T S

# # T otal 35.79

INDIVIDUAL PROJECT COSTS

Customer Progress Meetings/Reports Make up Video crew (web footage) Liability Insurance

59.30 250.00 650.00 88.00 http://www.fabulousmakeup.co.uk/ http://www.mediabuffproductions.com/contact/ https://www.allianceleicestercommercialbank.co.uk/content/HP000001.asp

# # # # # # # #

# # # # # # # #

Subtotal Mater i al s and Recour ces

1,047.30

# # S our ce/ webs i t e http://www.whsmith.co.uk/dept/stationery-andoffice/home?page=1&results=60&sort=asc_bestSellerR anking http://www.euroffice.co.uk/cheap-bestpaper/?AFF=GG58014113&gclid=CPvL5s3KvLsCFWE OwwodbhUALQ&s=1 O T H E R CO S T S # # # # # # # #

# # T otal # # # # # # # #

Co s t () e x l u d i n g V A T

Stationary OTHER COST Paper

25.00 19.73

Subtotal

44.73

Subtotals Risk (Contingency) Total (Scheduled)

0.00 0.00 0.00

# # # # # #

# # # # # #