Production
Unit
Scripts/content
Unit cost 1 150$
Software
400$
Audio recording
280$
Num section
90$
Labour
Per day
30 350$
Web casts
4500$
Video or Audio editting
5800$
camera
10500$
1 4500$
HTML editor
Per day
Students
Per one
Delivery
20 day
Unit
Moodle
90$
1800$
28 45$
1260$
Unit cost
Total cost
480$
Videographer(DV, CDCAM)
Per student
Internet
Per hour
labs
Per hour
24 80$
1920$
140$ 4 12$
Runing course
Support
Total
Unit
Unit cost
Update script/content
50$
maintenaince
470$
lessons
280$
48$
Workshop
per hour
2 200$
400$
Capital Cost
Current Cost