Ocean Llama Video Rates.xlsx

	A	B	C	D	E	F
1	2024 numbers (adjust labor for inflation)	Gear Cost	Gear Day Rate	Number of Days	Total
2	Variables		5%	3
3				Used (1=Y 0=N)
4	Panasonic S5iix W batts and cards	2500	125	1	125
5	Second Camera	2500	125	0	0
6	Monitor	1300	65	1	65
7	Sigma 14-24mm	1400	70	0	0
8	Panasonic 24-105	1000	50	1	50
9	Panasoinc 70-200	2200	110	0	0
10	Sigma 40mm	1000	50	1	0
11	Gimbal	500	25	0	0
12	Mavic 3 pro	3400	170	0	0
13	Insta 360 X3	450	22.5	0	0
14	Tripod	2200	110	1	110
15	GoPro	500	25	0	0
16	Audio	1000	50	0	0
17	Lighting	7000	350	1	350
18	Client Monitor	3000	150	1	150
19
20
21	Gear Total per day				850
22	Gear Total for Number of days (D2)					2550
23
24
25		Shoot Day Rate	Number of People	Number of Days
26	Production Labor Full Days	700	1	0		0
27	Production Labor Half Days (B26 * 0.7)	490	1	3		1470
28
29
30
31	Edit Labor	Hourly Rate	Number of Hours	Fixed Costs(music,hard drive space, subscriptions)
32		150	18	0		2700
33
34
35
36	Auto Expenses	Miles per day	Number of Cars	Mileage Rate	Number of Days	Total
37		40	1	0.67	3	80.4
38
39
40
41	Per Diem for zipcode	Per Diem	Number of People	Number of Days	Total
42		107	1	0	0
43
44	Other Travel Expenses
45
46	Expendables For Project
47
48	Total Column F					6800.4
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100