BUDGET FOR ECONOMICS CIRCLE


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

Operation & Maintenance

Vehicle Operation & Maintenance  8.0 15,000 120,000 12.0 14.40
Stationary, Copying & Consumables  1.0 10,000 10,000 12.0 1.20
Computer Operations & Maintenance  6.0 3,000 18,000 12.0 2.16
Printing (external Printers)  0.0 0 0 0.0 0.00
Office Equipment Maintenance  1.0 10,000 10,000 12.0 1.20

Services (investigations,surveys etc.)

Road User Costs Study – by RHD  1.0 300,000 300,000 1.0 3.00
Economic Study of Bridge Project by RHD  5.0 150,000 750,000 1.0 7.50
Economic Study of Road Project by RHD  5.0 150,000 750,000 1.0 7.50
Economic Study of Bridge Project by Consultants  5.0 350,000 1,750,000 1.0 17.50
Economic Study of Road Project by Consultants  5.0 400,000 2,000,000 1.0 20.00
TOTAL ANNUAL COST : (Lacs Taka)   74.46


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  1.0 15.00 15.00 10.0 1.50
Vehicles3: Microbus  1.0 20.00 20.00 8.0 2.50
Computer & Accessories (general office)  6.0 1.00 6.00 4.0 1.50
Computer & Accessories (specialist)  0.0 2.00 0.00 4.0 0.00
Specialist Computer Software  4.0 0.50 2.00 4.0 0.50
Photocopier  2.0 2.00 4.00 4.0 1.00
Fax Machine  1.0 1.00 1.00 4.0 0.25
Air Conditioner  3.0 0.50 1.50 5.0 0.30
Specialist Equipment  0.0 0.00 0.00 0.0 0.00
Office Furniture & Fixtures  1.0 1.25 1.25 10.0 0.13
Office Refurbishment  1.0 0.75 0.75 10.0 0.08
TOTALS : (Lacs Taka) 201.50   26.51

TOTAL EQUIVALENT ANNUAL BUDGET : (Lacs Taka)                100.97
Footer