Dish NetworkPL2x10LA.3.

xls
1

SMUGGLER Bid Date: 4/8/10 AGENCY: Victors & Spoils

1715 N. Gower Street Actual Date: Main Line / Fax: 303.381.2650
Hollywood, CA 90028 323.817.3300 o | 323.817.3333 fax CLIENT/Product: Dish Network
Executive Producer: Lisa Rich Agency Producer: Eric Rasco
Head Of Production: Laura Thoel Direct Line / Fax: 305.528.6502
Director: Guy Shelmerdine Mobile: 305.528.6502
Director of Photography: TBD Email: erasco@gmail.com
Prod. Designer: TBD ECD: Evan Fry
Editor: TBD Art Dir.:
FIRM BID YES Cost Plus NO Writer:
TECH SCOUT DAYS: Build Days: 1 Bus. Manager:
DAYS OF SOUND: 2 Strike days: 1 OCP's Extras
PRELIGHT/REHEARSAL: 1 Hours: 10 Total # Spots: 3 LENGTH
STUDIO SHOOT DAYS: 2 Hours: 10 Countdown :30 2
LOCATION SHOOT DAYS: Hours: Panels :30 2
LOCATION SITES: LA studio zone Dramatic Pause :30 2

SUMMARY of ESTIMATED PRODUCTION COSTS

ESTIMATED ACTUALS
1. Pre-production & wrap costs Totals A & C: 69,804
2. Shooting crew labor Total B: 68,800
3. Location & travel expenses Total D: 10,375
4. Props, wardrobe, animals Total E: 3,200
5. Studio & Set Construction Costs Totals F, G, and H: 165,032
6. Equipment costs Total I: 41,600
7. Film stock develop & print 14,000 feet Total J: 16,940
8. Miscellaneous Total K: 3,000
9 Sub-Total: A to K. 378,751
10. Director/creative fees Total L: 43,000
11. Insurance 2.5% 9,469
12 Sub-Total: Direct Costs 388,220
13. Production Fee 94,688
14. Talent costs & expenses Totals M & N:
15. Editorial Costs
16. a) Director and Crew Travel
16. b)

17. GRAND TOTAL (Including Director's Fee) 525,908

18. Contingency/Weather Day

COMMENTS: See also Bid Letter & Schedule. *Smuggler adheres to AICP guidelines & cancellation.
Smuggler requires a 75/25 Payment Schedule. *We reserve the right to negotiate all contracts upon award.

Agency pays on camera principals and extras plus all related talent travel and transportation.
Agency supplies agency/client travel, cell phones, ground transportation.
Agency supplies editorial, post effects, music, titles, voice overs and related finishing costs.
Agency responsible for overages, due to delays or any other issue w/celebrity talent or client provided product/elements.
*All negotiations for "rights" are the direct responsibility of the agency & their legal departments.
NOTE: Weekend process/dailies not included.
 Dish NetworkPL2x10LA.3.xls
2
PAGE 1A
A:PRE-PRO/WRAP ESTIMATE ACTUAL
CREW Days Rate O/T Total Days Rate O/T $ Total
1 Line Producer 10 1100 11,000
2 Assistant Director 2 1100 2,200
3 Director of Photography 1 4500 4,500
4 Camera Operator 1500
5 1st AC 1 550 550
6 2nd AC 525
7 Loader 500
8 2nd Camera 1st A.C. 550
9 Crane Operator 550
10 Crane Tech 350
11 Gaffer 1 550 550
12 Electric 1 525 525
13 3rd Electric 1 500 500
14 4th Electric 1 500 500
15 5th Electric 1 500 500
16 Key Grip 1 550 550
17 2nd Grip 1 525 525
18 3rd Grip 1 500 500
19 4th Grip 1 500 500
20 5th Grip 1 500 500
21 Mixer 725
22 Boom 575
23 Make-up 900
24 Make-up Assist 500
25 Hair 800
26 Stylist 3 950 2,850
27 Wardrobe Assist 3 450 1,350
28 Script Supervisor 550
29 Home Economist 1050
30 Home Ec. Assistants 550
31 VTR 550
32 Remote Head Operator 550
33 Repeatable Head Op 650
34 Camera Car Driver 550
35 Location Manager 650
36 Location Scout 650
37 Production Supervisor 12 550 6,600
38 Production Coordinator 10 350 3,500
39 2nd A.D. 550
40 Medic 450
41 Craft Service 2 350 700
42 Catering 2 300 600
43 Police/Fire Personnel 400
44 Welfare Teacher 500
45 Gang Boss 1 450 450
46 Teamster 350
47 Stunt Coord. 1 1500 1,500
48 Production Assistants 18 200 3,600
49 Storyboard Artist 3 750 2,250
50
Sub Total 46,800
PT/P & W 13,104
TOTAL A 59,904
 Dish NetworkPL2x10LA.3.xls
3
PAGE 1B
B: SHOOT ESTIMATE ACTUAL
CREW Days Rate O/T Total Days Rate O/T hrs $ Total
51 Line Producer 2 1100 2,200
52 Assistant Director 2 1100 2,200
53 Director of Photography 2 4500 9,000
54 Camera Operator 2 1500 3,000
55 1st AC 2 550 1,100
56 2nd AC 2 525 1,050
57 Loader 2 500 1,000
58 2nd Camera 1st A.C. 2 550 1,100
59 Crane Operator 550
60 Crane Tech 350
61 Gaffer 2 550 1,100
62 Electric 2 525 1,050
63 3rd Electric 2 500 1,000
64 4th Electric 2 500 1,000
65 5th Electric 500
66 Key Grip 2 550 1,100
67 2nd Grip 2 525 1,050
68 3rd Grip 2 500 1,000
69 4th Grip 2 500 1,000
70 5th Grip 500
71 Mixer 2 725 1,450
72 Boom 2 575 1,150
73 Make-up 2 900 1,800
74 Make-up Assist 500
75 Hair 800
76 Stylist 2 950 1,900
77 Wardrobe Assist 2 450 900
78 Script Supervisor 2 550 1,100
79 Home Economist 1050
80 Home Ec. Assistants 550
81 VTR 2 550 1,100
82 Remote Head Operator 550
83 Repeatable Head Op 650
84 Camera Car Driver 550
85 Location Manager 650
86 Location Scout 650
87 Production Supervisor 2 550 1,100
88 Production Coordinator 2 350 700
89 2nd A.D. 2 550 1,100
90 Medic 2 450 900
91 Craft Service 2 350 700
92 Catering 4 300 1,200
93 Police/Fire Personnel 400
94 Welfare Teacher 500
95 Gang Boss 2 450 900
96 Teamster 6 350 2,100
97 Stunt Coord. 2 1500 4 3,900
98 Production Assistants 14 200 2,800
99 Storyboard Artist
100
Sub Total B: 53,750
PT/P & W 15,050
TOTAL B 68,800
 Dish NetworkPL2x10LA.3.xls
4
PAGE 2
PRE-PRODUCTION & WRAP/MATERIALS & EXPENSES ESTIMATE ACTUAL
101 Auto Rentals: #Cars # Weeks Rate
102 Air Fares: # People Airfare
103 Per Diems: #People #Days Perdiem
104 Still Camera Rental & Film:
105 Shipping/Messengers: 250
106 Makeup/Hair Agent Fee:
107 Deliveries &Taxis: 500
108 Telephone & Cable: 400
109 Web Posting: 600
110 Casting: Prep 1 Casting 2 Callbacks 1 4,800
111 Casting Facilities, dubs: Casting 2 Callbacks 1 2,850
112 Working Meals: 500
113 Video Conferencing:
Sub Total C 9,900

LOCATION EXPENSES ESTIMATE ACTUAL

114 Location Fees:
115 Permits:
116 Production Automobiles: X Rate 75
117 Minivan Rentals: 3 X Rate 100 300
118 Camper/Dressing Rms#: #campers 2 X Days X Rate 1100
119 Parking Tolls and Gas: 3 X Rate 600 1,800
120 Trucking: Grip Truck 3 X Rate 450 1,350
121 Other Vehicles: Camera Van 3 X Rate 300 900
122 Other Vehicles: Production 3 X Rate 250 750
123 Celebrity Services: Motorhome X Rate 1500
124 Celebrity Services: Limos/Ground transpo X Rate 650
125
126 Talent Meals: Non Union X Days X Rate 15
127 Talent Meals: #Extras X Days X Rate 25
128 Talent Meals: #OCPs 2 X Days 2 X Rate 25 100
129 Breakfast: #people 60 X Days 2 X Rate 10 1,200
130 Lunch: #people 60 X Days 2 X Rate 15 1,800
131 Dinner: #people X Days X Rate 18
132
133 Guards:
134 Cabs and Other Transportation:
135 Kit Rental: No.of kits: 3 X Days 3 X Rate 75 675
136 X Rate
137 X Rate
138 Craft Service: 3 X Rate 500 1,500
139 Road Barriers/Cones/Traffic Signs:
Sub Total D 10,375

PROPS/WARDROBE/ANIMALS ESTIMATE ACTUAL

140 Prop Rental: See Art Dept. Section H
141 Props Purchase: See Art Dept. Section H
142 Wardrobe Ocp's: Space Suits Ocp's 2 $/person 1,600 3,200
143 Accessories Extras: # Extras $/person 50
144
145
146 Specialty Make-up/Prosthetics: X Rate
147 Animals & Wranglers/Transportation: X Rate
148 X Rate
149
150
Sub Total E 3,200
 Dish NetworkPL2x10LA.3.xls
5
PAGE 3
STUDIO RENTAL & ESTIMATE ACTUAL
EXPENSES-STAGE Rate Day/Hr #Crew Total Rate Day/Hr Total
151 Rental for Build Days: 2000 1 2,000
152 Rental for Build OT Hours:
153 Rental for Pre-Light: 2500 1 2,500
154 Rental for Pre-Light OT:
155 Rental for Shoot Days: 2500 2 5,000
156 Overtime Shoot Days:
157 Rental for Strike Days: 2000 1 2,000
158 Pre-Light Meals: 25 1 35 875
159 Studio Air Conditioning/Heating: 650 3 1,950
160 Dressing Rooms/Prod. Offices: 600 2 1,200
161 Total Power Charge & Bulb: 1000 3 3,000
162 Misc. Studio Charges: 500 5 2,500
163 Build/Strike Meals:
164 Stage Electrician:
165 Stage Manager: 300 5 1,500
166 Parking: 125 3 375
167 Condors: 1200 2 3 7,200
Sub Total F 30,100

SET CONSTRUCTION ESTIMATE ACTUAL

LABOR Days Rate O/T Hrs. Total Days Rate O/T Hrs $ Total
168 Production Designer 9 1200 10,800
169 Art Director 875
170 Riggers x 3 9 650 18 7,605
171 Decorator 6 725 4,350
172 Prop Master 7 625 4,375
173 Asst. Props 7 500 3,500
174 Scenic 525
175 Lead Person 7 575 4,025
176 Art Dept. Coordinator 8 550 4,400
177 Swing 400
178 Lead Set Dresser 6 450 2,700
179 Art PA 8 275 2,200
180 Illustrator/Rendering 2 750 1,500
Sub Total G 45,455
PT/P & W 12,727
TOTAL G 58,182

SET CONSTRUCTION MATERIALS ESTIMATE ACTUAL

181 Set Dressing Purchase/Rental: 7,000
182 Props Dressing Purchase/Rental: 6,000
183 Graphics 1,500
184 Picture Cars:
185 Practical on-set Effects: Stunt and Wire Rigging Equipment 2,250
186 Set/Location Construction: Satellite Prop 52,000
187 Backings/Cyc/Painting/Paint:
188 Greens:
189 Refurbish/cleanup:
190 Green Screen Rentals: 4,000
191 Kit Rentals/Supplies/Expendables: 1,000
192 Trucking/Misc. Mileage: 3,000
Sub Total H 76,750

TOTALS F, G, and H : 165,032

 Dish NetworkPL2x10LA.3.xls
6
PAGE 4
EQUIPMENT RENTAL Rate X Days ESTIMATE ACTUAL
193 Camera Rental: 5000 x 2 10,000
194 Sound: 850 x 2 1,700
195 Lighting Rental: 4000 x 3 12,000
196 Grip Rental: 2000 x 3 6,000
197 Generator Rental: 800 x
198 Techno Crane 2500 x
199 VTR Rental: 900 x 2 1,800
200 Walkie Talkies/Bull Horns: 500 x 3 1,500
201 Dolly: 400 x 3 1,200
202 Camera Car & Process Trailer: 1200 x
203 Steadicam package: 1200 x
204 Prod Supplies: 500 x 2 1,000
205 Expendables: 500 x 2 1,000
206 Cell Phones: 200 x 2 400
207 Remote Head: 2500 x
208 Second Camera: 2500 x 2 5,000
209 Helicopter & Wescam Mount: x
210 Helicopter: x
Sub Total I 41,600

FILM RAW STOCK ESTIMATE ACTUAL

DEVELOP & PRINT # feet Cost/Ft. Total Footage Cost/Ft Total
211 Purchase Raw Stock: 14,000 0.62 8,680
212 Developing: 14,000 0.24 3,360
213 Dailies: 14,000 0.35 4,900
214 Transfer to Mag.: #hours
215 Prep for Telecine: # rolls
216 Dailies Shipping:
Sub Total J 16,940

MISCELLANEOUS COSTS ESTIMATE ACTUAL

217 Petty Cash:
218 Air Shipping/ Special Carriers: 500
219 Long distance phone/fax:
220 Accountable Cash Expenditures Under $15 Each:
221 External Billing Costs: (Computer Accounting, etc.)
222 Special insurances:
223 Foreign Workers Comp:
224 Production Service Comp:
225 Stock Footage Search 2,500
226
Sub Total K 3,000

DIRECTOR/CREATIVE FEES ESTIMATE ACTUAL

227 Pre Light: # Days rate
228 Travel:
229 Shoot Days: # Days 2 rate 21500 43,000
230
231 Post Days: # Days rate
232 Director's Fee Subtotal:
233
Sub Total L 43,000
 Dish NetworkPL2x10LA.3.xls
7
PAGE 5
Travel O/T Hrs.
TALENT No. Rate Days Days 1.5 X 2X ESTIMATE No. ACTUAL
234 O/C Principals: SAG 592.20
235 O/C Principals:
236 O/C Principals:
237 O/C Principals:
238 O/C Principals:
239 O/C Principals:
240
241
242
243
244
245
246 General Extras: SAG 323
247 General Extras: SAG
248 Extras:(Non Union)
249 Extras:(Non Union)
250
251
252
253
254
255
256 Hand Model: 492.90
257
258
259 Fitting Fees: *SAG 67
260 *(per hour)
261 Fitting Fees: **SAG Extras 73
262 **(2 hr max)
263 Audition Fees:SAG
264 Audition Fees:SAG
265
Sub Total
266 Payroll & P&W Taxes: 47%
267 Wardrobe Allow #Talent X #outfits 2 X Rate 35
268 Extras Casting Director 15%
Sub Total
269 Insurance: 3%
270 Mark-up: 15%
Sub Total M

TALENT EXPENSES Cost Plus Bid Percentage Mark-up ESTIMATE ACTUAL

271 Hotel/Per Diem: No. of man days ( ) x amt. / day ( )
272 AirFares: No. of people ( ) x amount ( )
273 Cabs and other transportation:
274 Insurance: 3%
275 Mark-up: 15%
276
Sub Total N:
 Dish NetworkPL2x10LA.3.xls
8
PAGE 6
EDITORIAL COMPLETION ESTIMATE ACTUAL
277 Editor
278 Editing Bay Rental
279 Asst. Editor
280 Logging & Digitizing
281 Projection
282 Titling for Supers
283 Hard Drives
284 Stock Footage
285 Deck Rentals
286 Optical
287 Animation
288 Stock Music
289 Original Music
290 Sound Effects
291 Dubbing Studio
292 Record Narration
293 Transfers to Mag
294 Sound Mix
295 Optical Tracks
296 Answer Prints
297 Interpositive/Dupe Neg
298 Incidentals
VIDEOTAPE FINISHING
299 Off-Line Editing
300 Film To Tape Transfer
301 On-Line Editor
302 Conform
303 Flame days
304 ADO; K-Scope
305 Workprint to tape
306 Tapestock
307 Masters & Safeties
308 Conversions
309 Post Supervision
310 Sc to Sc Col. Corr. (D-2)
311 Sc to Sc Col. Corr. (D-1)
312 Pin Reg'd Elements Transfer
313 Closed Captions
314
315 Dubs
316 Messengers
317 Shipping
318 Meals
319 Misc
320 P&W
321 Editorial Handling Fee
Sub Total O: