02.03.2018 Views

280218_Luxor-Egypt SECAP Final_revised

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Financial analysis<br />

Conference<br />

A national meeting and a workshop to invite the representatives of the ministries and authorities in charge under the<br />

auspices of H.E. the Prime minster and called in by H.E. The governor of <strong>Luxor</strong>. Delegates from: Prime minister office,<br />

Ministry of Defense, Ministry of Housing & New Urban Community Authority (NUCA) shall group, accommodated discussing<br />

and coordinate an integrated Master plan in the west bank. They will participate and discuss with delegates from <strong>Luxor</strong><br />

Governorate and MoI already in <strong>Luxor</strong>.<br />

The above necessitate:<br />

- Airplane Ticket: Business class Cairo-<strong>Luxor</strong>-Cairo, return flight booking for 8-10 persons.<br />

4,000 EGP per Person = 36,000 EGP = 1,718.6 €<br />

- Accommodation: 2 nights in a 5-star hotel in <strong>Luxor</strong>; preferably where the meeting & workshop shall be held.<br />

1,000 per 2 nights/person = 9,000 EGP = 430 €<br />

- Meeting room for up to 30 persons for a whole day, 2 coffee breaks and lunch for 20-30 persons<br />

500EGP/person, for 25 persons = 12,500 EGP = 600 €<br />

- 2 microbuses or 1 coaster for a whole day.<br />

1,500 EGP = 72 €<br />

- printed materials and logistics.<br />

400 EGP = 24 €<br />

Total Cost of Conference: 2,844.6 €<br />

Workshops<br />

Each workshop will be attended by around 20 – 30 persons<br />

Total cost of 2 workshops<br />

o 500EGP/person, for 25 persons = 12,500 EGP = 600 €<br />

25,000 EGP = 1,200 €<br />

Design Competition<br />

The design competition prizes are going to be funded partially (around 40 per cent) by the sold prices of tenders which<br />

amounts to – 500 EGP = 25€. The rest is going to be funded by either sponsors or stakeholders.<br />

First prize winner: 40,000 EGP = 1,890€<br />

Second prize winner: 25,000 EGP = 1,180€<br />

Third prize winner: 15,000 EGP = 710€<br />

In addition to the cost for advertising for competition, opening reception for award winners, projects publishing, judging jury.<br />

Cost = 175,000EGP – 8,245€<br />

Cost (excluding 40% covered by tenders) = 105,000EGP – 4,947 €<br />

Consultant<br />

Fees per day: 900 €<br />

Assumption that work will last for (90 days for the UD consultant, 40 days for Agronomist, 40 days Urban Heritage<br />

Management Consultant: (90+40+40) X 900= 153,000 €<br />

Total Cost: 8,991.6 € + 153,000 = 162,000 €<br />

Link to municipal development plan<br />

The project will be integrated with the Governorate’s vision towards a green Governorate of <strong>Luxor</strong>, thus, sustainability<br />

dimension is addressed in such an important and catalyst area, Al-Qurna and the West Bank.<br />

Implementation plan<br />

43

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!