BUDGET FOR BRRL CIRCLE


RUNNING COSTS:
                       Item                                 Number/
Quantity
Rate(Taka) Total Costs (Taka) No.per Year Annual Cost (Lacs Taka)

Operation & Maintenance

Vehicle Operation & Maintenance  26.0 15,000 390,000 12.0 46.80
Stationary, Copying & Consumables  4.0 10,000 40,000 12.0 4.80
Computer Operations & Maintenance  23.0 3,000 69,000 12.0 8.28
Printing (external Printers)  0.0 0 0 0.0 0.00
Internet Costs  1.0 5,000 5,000 12.0 0.60

Services (investigations,surveys etc.)

Investigation, Research Studies, Design etc.  1.0 15,000,000 15,000,000 1.0 150.00
TOTAL ANNUAL COST : (Lacs Taka)   210.48


CAPITAL COSTS:(Purchase and periodic replacement of all equipment etc.)
           Description            Total No./Qty. Unit Cost (Lacs Taka) Total Purchase Cost(Lacs Taka) Life (Years) Average Annual Cost (Lacs Taka)
Vehicles1: Jeep  6.0 25.00 150.00 8.0 18.75
Vehicles2: Pickup  16.0 15.00 240.00 10.0 24.00
Vehicles3: Car/Microbus  4.0 20.00 80.00 8.0 10.00
Computer & Accessories (general office)  23.0 1.00 23.00 4.0 5.75
Computer & Accessories (specialist)  0.0 0.00 0.00 4.0 0.00
Specialist Computer Software  0.0 0.00 0.00 4.0 0.00
Photocopier  4.0 2.00 8.00 4.0 2.00
Fax Machine  1.0 1.00 1.00 4.0 0.25
Air Conditioner  6.0 0.50 3.00 5.0 0.60
Specialist Equipment  0.0 0.00 0.00 0.0 0.00
Office Furniture & Fixtures  6.0 0.50 3.00 10.0 0.30
Office Refurbishment  1.0 2.00 2.00 10.0 0.20
Replacement & New Lab Equipment  1.0 250.00 250.00 10.0 25.00
TOTALS : (Lacs Taka) 760.00   86.85

TOTAL EQUIVALENT ANNUAL BUDGET : (Lacs Taka)                297.33
Footer