BUDGET FOR BRIDGE DESIGN CIRCLE


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

Operation & Maintenance

Vehicle Operation & Maintenance  12.0 15,000 180,000 12.0 21.60
Stationary, Copying & Consumables  2.0 10,000 20,000 12.0 2.40
Computer Operations & Maintenance  12.0 3,000 26,000 12.0 4.32
Printing (external Printers)  2.0 10,000 20,000 12.0 2.40
Office Equipment Maintenance  2.0 10,000 20,000 12.0 2.40

Services (investigations,surveys etc.)

Investigation, Survey, Studies, Designs etc (Details in Circle Budget Sheets)  0.0 0 0 0.0 0.00
Procurement of Bridge Design by Consultant  1.0 200,000 200,000 40.0 80.00
Site Visit and Inspection  1.0 15,000 15,000 48.0 7.20
TOTAL ANNUAL COST : (Lacs Taka)   120.32


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  8.0 25.00 200.00 8.0 25.00
Vehicles2: Pickup  4.0 15.00 60.00 10.0 6.00
Vehicles3: Car  0.0 20.00 0.00 8.0 0.00
Computer & Accessories (general office)  10.0 1.00 10.00 4.0 2.50
Computer & Accessories (specialist)  2.0 2.00 4.00 4.0 1.00
Specialist Computer Software  1.0 4.00 4.00 4.0 1.00
Photocopier  2.0 2.00 4.00 4.0 1.00
Fax Machine  2.0 1.00 2.00 4.0 0.50
Air Conditioner  6.0 0.50 3.00 5.0 0.60
Specialist Equipment  2.0 3.00 6.00 5.0 1.20
Office Furniture & Fixtures  2.0 0.50 1.00 10.0 0.10
Office Refurbishment  2.0 1.00 2.00 10.0 0.20
TOTALS : (Lacs Taka) 296.00   39.10

TOTAL EQUIVALENT ANNUAL BUDGET : (Lacs Taka)                159.42
Footer