BUDGET FOR TRAINING AND HRD CIRCLE


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

Operation & Maintenance

Vehicle Operation & Maintenance  7.0 15,000 105,000 12.0 12.60
Stationary, Copying & Consumables  12.0 10,000 120,000 12.0 14.40
Computer Operations & Maintenance  15.0 3,000 45,000 12.0 5.40
Printing (external Printers)  15.0 3,000 45,000 12.0 5.40
Office/ Training Equipment Maintenance  1.0 15,000 15,000 12.0 1.80

Services (investigations,surveys etc.)

Implementation and Procurement of Training Services  6.0 100,000 600,000 12.0 72.00
TOTAL ANNUAL COST : (Lacs Taka)   111.60


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  5.0 25.00 125.00 8.0 15.63
Vehicles2: Pickup  0.0 15.00 0.00 10.0 0.00
Vehicles3: Microbus  2.0 20.00 40.00 8.0 5.00
Computer & Accessories (general office)  15.0 1.00 15.00 4.0 3.75
Computer & Accessories (specialist)  0.0 0.00 0.00 4.0 0.00
Specialist Computer Software  2.0 2.00 4.00 4.0 1.00
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  12.0 0.50 6.00 5.0 1.20
Specialist Equipment  1.0 4.00 4.00 3.0 1.33
Office Furniture & Fixtures  4.0 0.50 2.00 10.0 0.20
Office Refurbishment  1.0 2.00 2.00 10.0 0.20
Laser Colour Copier  1.0 10.00 10.00 4.0 2.50
Standby Generator  1.0 6.00 6.00 8.0 0.75
Standby Generator  2.0 3.00 6.00 5.0 1.20
TOTALS : (Lacs Taka) 225.00   34.01

TOTAL EQUIVALENT ANNUAL BUDGET : (Lacs Taka)                145.61
Footer