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