LO2: Budget Plan

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