The document provides a budget calculation for a film production that will take place over 21 days. It details the equipment rental prices totaling £4,564.80 as well as costs for props, clothes, and food/travel totaling £4,637.12. The grand total budget for the production is £4,637.12. Itemized costs include the rental of cameras, audio equipment, lighting and stands. Props purchased include a book, scarf, teddy bear and storage box.

1. Budget Calculations
Grand Total
Equipment Prices
Sections Total
Items Number of days Cost per day VAT (20%) Days x VAT Food/Travel £1.55
Canon XC10 21 £75.00 N/A £1,575.00 Equipment £4,564.80
Rode NTG2 MIc hire 21 £20.00 +VAT 20% £24.00 £28.80 Props/Clothes £70.77
SQN4S Audio Mixer 21 £30.00 + VAT 20% £36.00 £756.00 Grand total £4,637.12
Ronford 2 stage legs 21 £35.00 + VAT 20% £42.00 £882.00
Ronford 2004 21 £60.00 +VAT (20%) £72.00 £1,512.00
Par light Arri Pocket PAR 200W HMI 21 £50.00 + VAT (20%) £60.00 £1,260.00
Arri C-stand 21 £5.00 +VAT (20%) £6.00 £126.00
Totals 126 0 £240.00 £4,564.80
Prop/Clothes Prices Food/Travel
Items Price Items Price
Alice's Adventure In Wonderland book £15.91 Bus Fair £1.55
Bright red cable scarf £22.00 Magarita Pizza N/A
Teddy Bear £11.70 Total £1.55
Plastic Storage Box £21.16
Totals £70.77