Title: ‫ﻋﻣو اﺣﻧﺎ راﯾﺣﯾن ﻓﯾن ؟‬ EGP

1 - USD 30.7
Director: Sarah Al-Mosallamy 1 - EURO 32.8
Location: Cairo
Shooting Days: 1

COST ESTIMATE SUMMARY

TOTAL EGP TOTAL USD TOTAL EUROS
I - PRE-PRODUCTION EGP 2,150 USD 70 EUR 66
II - PRODUCTION EGP 21,750 USD 708 EUR 663
CREW EGP 5,450 $178 € 166
CAST EGP 2,500 $81 € 76
EQUIPMENTS & TOOLS EGP 6,250 $204 € 191
PROPS, WARDROBE & SET EXPENSES EGP 5,000 $163 € 152
TRANSPORTATION & LOGISTICS EGP 1,000 $33 € 30
ACCOMMODATION EGP 0 $0 €0
CATERING & MSC EGP 1,550 $50 € 47
III - POST-PRODUCTION EGP 6,900 USD 225 EUR 210

SUB TOTAL EGP 30,800 USD 1,003 EUR 939

Contingency (5%) EGP 1,088 $35 € 32

Legal and Accountant EGP 0 $0 €0

FINAL TOTAL EGP 31,888 USD 1,039 EUR 972

I - PRE-PRODUCTION
QTY UNIT RATE EGP TOTAL EGP TOTAL USD TOTAL EUROS
Story and other rights
Scriptwriter 1 Contract 1,000 1,000 33 30
Translation 1 Contract 200 200 7 6
Casting 0 0
Casting Director / Prova 1 Contract 350 350 11 11
Casting Coordinator 1 Contract 0 0 0 0
Location scouting / And meals 1 Contract 600 600 20 18
Preproduction expenses 1 Contract 0 0 0
Preparation team 1 Contract 0 0 0
Permits and Union 0 0
Permits (Censorship) 1 Contract 0 0 0
Unions 1 Contract 0 0 0
Ministry of interior 1 Contract 0 0 0
1 Contract 0 0 0
Total PRE-PRODUCTION EGP 2,150 USD 70 EUR 66

II - PRODUCTION
QTY UNIT RATE EGP TOTAL EGP TOTAL USD TOTAL EUROS
CREW EGP 5,450 USD 178 EUR 166
Director's Team EGP 2,700 USD 88 EUR 82
Director 1 Contract 2,500 2,500
Assistant Director 0 DAY 0
0 DAY 0
Assistant Director (movement) 0 DAY 0
Assistant Director (costumes) 0 DAY 0
Assistant Director (accessories) 0 DAY 0
Assistant Director (trainning) 0 DAY 0
Film Clapper 1 DAY 200 200
Cinematography EGP 2,250 USD 73 EUR 69
DOP 1 Contract 1,500 1,500
DOP Assistant - Focus Puller 1 DAY 500 500
Steadicam 1 DAY 250 250
Production Team EGP 0 USD 0 EUR 0
Producer 0
Executive Producer 0 Contract 0 0
Production Manager 0 DAY 0 0
Location Manager 0 DAY 0 0
Production Team 0 DAY 0 0
Fixer 0 DAY 0

Sound EGP 0 USD 0 EUR 0

Sound Engineer 0 DAY 0
Boom Operator 1 DAY EGP 500
Art Director's Team EGP 500 USD 16 EUR 15
Art Director 0 DAY 0
Art Director Assistant 1 DAY 500
Décor Executive 0 DAY 0
Makeup Team EGP 0 USD 0 EUR 0
Makeup Expert 0 DAY 0
Makeup Assistant 0 DAY 0
Special Effects 0 DAY 0
Costume Designer EGP 0 USD 0 EUR 0
Costume Designer 0 DAY 0
Costume Designer Assistant 0 DAY 0

CAST EGP 2,500 USD 81 EUR 76

Major Roles EGP 2,000 USD 65 EUR 61
2 Contract 2,000
Actors/Actresses Secondry Roles EGP 500 USD 16 EUR 15
2 Contract 500

Extras EGP 0 USD 0 EUR 0

A 0 DAY 0
B 0 DAY 0
C 0 DAY 0
EQUIPMENTS & TOOLS EGP 6,250 USD 204 EUR 191
Sound EGP 1,150 USD 37 EUR 35
Sound Equipment 1 Contract 1,000
Sound Battaries 1 DAY 150
Light EGP 1,100 USD 36 EUR 34
Light Equipments 1 DAY 800
Technical Assist 1 DAY 300
Car 0 DAY 0 0
Generator 0 DAY 0
Camera EGP 4,000 USD 130 EUR 122
Camera + Lenses 1 DAY 3,500 3,500
Car 0 DAY 0
Technical Assist 1 DAY 500
Others EGP 0 USD 0 EUR 0
Video Assist 0 DAY 0
Cars 0 DAY 0
PROPS, WARDROBE & SET EXPENSES EGP 5,000 USD 163 EUR 152
Location Rentals EGP 4,000 USD 130 EUR 122
Interiors/Exteriors 1 Film 3,500 3,500
Restaurant 1 Film 0 0
Gratuity 1 Film 500 500
Props EGP 500 USD 16 EUR 15
Props Rental 1 Film 500
Props Purchase 0 Film 0
Wardrobe EGP 500 USD 16 EUR 15
Wardrobe Purchase 0 Film
Wardrobe Rental 1 Film 500
TRANSPORTATION & LOGISTICS EGP 1,000 USD 33 EUR 30
Transportation/ Van 1 DAY 500
Travel from Cairo 0 DAY 0
Taxis 1 DAY 500
ACCOMMODATION EGP 0 USD 0 EUR 0
Accommodation 0 Contract 0
Allowances 0 Contract 0
CATERING EGP 1,550 USD 50 EUR 47
Service/ cleaning 1 DAY 300
Meals 15 Contract 70 1,050
Buffett 1 DAY 200

Total PRODUCTION EGP 21,750 USD 708 EUR 663

III - POST-PRODUCTION
QTY UNIT RATE EGP TOTAL EGP TOTAL USD TOTAL EUROS
Editor 1 Week 2,000 2,000 65 61
Assistant editor 1 Days 500 500 16 15
Editing Suite 0 Week 0 0 0
Sound Editing, Design 1 Week 1,000 1,000 33 30
Foley and Mixing 0 Days 0 0 0
Music Composer, musicians and 1 Contract 1,500 1,500 49 46
recording
Music rights 0 Contract 0 0 0
Titles 0 Contract 0 0 0
Translation and Subtitles 1 Contract 500 500 16 15
Color Grading 1 Contract 1,000 1,000 33 30
Digital Transfers incl. DCP 0 Contract 0 0 0
Sound Deliverables 5.1 0 Contract 0 0 0
Hard Disks 0 Contract 0 0 0
Postproduction Supervisor 0 Contract 0 0 0
Graphic design/. Poster 1 Contract 400 400 13 12
Trailer 1 Contract 400 400 13 12
Total POS - PRODUCTION EGP 6,900 USD 225 EUR 210

SUB Total EGP 30,800 USD 1,003 EUR 939

TOTAL EGP TOTAL USD TOTAL EUROS
Legal Fees 0 Contract 0 0 0
Accountant 0 Contract 0 0 0
Contengencies 5% of Shooting Budget 5% 1,088 35 33

Total above the line EGP 1,088 USD 35 EUR 33

FINAL TOTAL EGP 31,888 USD 1,039 EUR 972