Client: Watermelon Retail·Owner: AR Alex Rivera·Retail launch·WMEV-260424-00007
ConfirmedInviteEditClient portal
£64,085
client total · incl. VAT
Project dashboard
Once setup is complete, this becomes the project's command centre: budget health, the next milestone, open tasks and supplier status. Complete the remaining steps to open it.
Enquiry
2 Mar 2026
Deadline
22 Apr 2026
Project start
29 Mar 2026
Project end
27 Apr 2026
Live start
24 Apr 2026
Live end
24 Apr 2026
Overview
OwnerAlex Rivera
ClientWatermelon Retail · Mara Quinn
LocationRegent Street flagship
TypeRetail launch
StatusConfirmed
PipelineConfirmed
RefWMEV-260424-00007
Tagsretail · flagship · LED
LanguagesEnglish
Commercial
Target budget£46,000
Budget range£42,000 – £50,000
Quotation currencyGBP (£)
Invoice currencyGBP (£)
Rate-card currencyGBP (£)
Payment terms30 days
First payment50%
BookingConfirmed
Client POWR-PO-4471
Description
Flagship in-store retail launch for Watermelon Retail's Spring collection at the Regent Street store. Centred on a custom stage with LED content wall, immersive AV and full print/signage dressing for a single live day with press and VIP guests.
Notes
Client confirmed deposit on 8 Mar. LED content wall added after the first walkthrough, reflected in the budget and scope. Strike must clear by 27 Apr for the store reset.
Scope of Workv3 · signed offlocked
Deliverables
4
Assigned
4 / 4
Priced
100%
Sign-off
v3
Spring Launch · scope£41,080 cost
Main stage & rigging
Owner · BrightStage
Priced£18,400
AV & lighting package
Owner · Lumen AV
Priced£9,000
LED & content + added
Owner · Lumen AV
Priced£9,500
Print, signage & crew
Owner · Inkwell Print
Priced£4,180
Coverage
Every deliverable assigned & priced, no gaps
Deliverables nest into sections; sign-off locks the scope and later changes need a fresh sign-off. Every budget line and supplier brief hangs off this tree.
Production timeline · Mar – Apr 2026
Design & approvals
18 days
Build & fabrication
23 days
Strike & reconcile
Milestones
10 Mar24 Mar7 Apr21 Apr27 Apr
Phase Design & approvals10 – 28 Mar
Phase Build & fabrication29 Mar – 20 Apr
Milestone Get-in22 Apr
Milestone Live24 Apr
Phase Strike & reconcile25 – 27 Apr
Confirm rail-freight slot for stage buildDue 18 Mar · Rachel Carter
Chase Lumen AV LED content renderDue 30 Mar · Alex Rivera
Issue deposit invoice to Watermelon RetailDue 12 Mar · Femi Bello
✓Lock Regent Street venue access windowDone
Tasks roll up across the project: assign owners, set due dates, and they surface on the dashboard and in each person's queue.
InternalClientSupplierP&LCommissionsHistory
Cost
£41,080
Margin · 30%
£12,324
Client (ex VAT)
£53,404
Total incl. VAT
£64,085
Master budgetGBPVAT 20%Markup 30%
Line
Cost
Markup
Client
Main stage & rigging
£18,400
30%
£23,920
AV & lighting
£9,000
30%
£11,700
LED & content + added
£9,500
30%
£12,350
Print, signage & crew
£4,180
30%
£5,434
Subtotal
£41,080
£53,404
VAT (20%)
£10,681
Master total
£64,085
How the client total breaks down
Cost £41,080Margin £12,324VAT £10,681
Applied automatically
Markup30%
VAT20%
Contingencybuilt into lines
CurrencyGBP · single
Cost flows in from the SketchUp model and the libraries; rate card, markup, VAT and commissions are applied automatically: cost, margin and the client-facing total side by side, never re-keyed.
No 3D models linked yet
Push a SketchUp model from the Cascora extension and its bill of materials becomes costed budget lines automatically. Prices flow straight in, and each viewer sees only the prices their role allows. Link a model to see it here.
Connect SketchUp
Forecast from the live budget · factor set DEFRA 2025 · provisional, reconciled against actuals after the event.
Impact forecastForecast23% below benchmark
Total CO₂e
21.5 t
range 18–25 t
Diverted from landfill
72%
re-use + recycle + compost
Materials re-used
41%
£3.5k stock donated
Water
48k L
catering + welfare
Residual landfill
6.0 t
28% of waste stream
Stock donated
£3.5k
re-used from inventory
CO₂e by source
Freight & logistics34%
Power & energy26%
Materials22%
Catering10%
Waste5%
Crew travel3%
Waste outcomes
Re-used 41%Recycled 23%Composted 8%Landfill 28%
vs typical retail launch
This event21.5 t
Benchmark28 t
Footprint by budget line
Line
CO₂e
Basis · DEFRA 2025 factor
Confidence
Freight & logistics
7.3 t
HGV · 0.107 kg/km
High
AV, LED & power
5.1 t
Grid electricity · 0.207 kg/kWh
High
Main stage & rigging
6.8 t
Aluminium/steel · embodied, amortised
Medium
Print & signage
1.4 t
Paper & PVC-free vinyl
Medium
Crew travel
0.9 t
Car/rail · per km
Low · range
Total forecast
21.5 t
Reduction levers (modelled)
Generator on HVO fuel−2.1 t
Rail freight for the stage build−1.6 t
Re-hire LED vs new-build panels−1.4 t
Projected with all levers16.4 t
Forecast · DEFRA 2025 factors · every figure cites its factor; thin data shows as a range, never false precision. Reconciled against actuals after the event.
Your team
AR
Alex Rivera
Producer
Owner
RC
Rachel Carter
Senior Producer
Manager
FB
Femi Bello
Accounts
Finance
Supplier chain
BS
BrightStage
Staging · £18,400
Awarded
LA
Lumen AV
AV & LED · £18,500
Submitted
IP
Inkwell Print
Print · £4,180
Bidding
Client
WR
Watermelon Retail
Mara Quinn · client portal
Client
Each party sees only their own view: your team sees cost & margin; suppliers see only their own brief; the client sees the redacted portal.
Budget LED & content line added (+£9,500)Alex Rivera · 2d ago
Scope Scope signed off, locked at v3Mara Quinn · 3d ago
Supplier Brief issued to Lumen AVRachel Carter · 4d ago
Finance Deposit invoice paid (50%)Femi Bello · 6d ago
Project Booking confirmedAlex Rivera · 8d ago
Every cost change, brief, sign-off and payment is logged, a full audit trail across the cascade.
No media yet
Renders, photos, reference boards and on-the-day captures live here. Drop files in or pull them from the 3D model to build a visual record the client can browse in the portal.
Upload media
Visibility & sharing
Client portalEnabled
Supplier briefsPer-line scoped
Price visibilityTier-clamped
Default landingDashboard
Danger zone
Archive projectOwner only
Delete projectConsensus required
Shared projects can only be deleted with unanimous agreement across the cascade; the whole project tree is archived first.