A2‐2
b) Operating cost
Sr.
No Description Year/ cost in Birr
1 Fuel
1 2 3 4 5 6 7 8 9 10
1.1 Mileage travelled per year 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000
1.2 Fuel consumption ( per 100 km) 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7 5.7
1.3
Amount of fuel required
(lit/annum) 1,368 1,368 1,368 1,368 1,368 1,368 1,368 1,368 1,368 1,368
1.4 Unit Cost of fuel ( per lit) 18.88 19.82 20.82 21.86 22.95 24.10 25.30 26.57 27.89 29.29
Annual Cost of fuel (in Birr) 25,828 27,119 28,475 29,899 31,394 32,964 34,612 36,342 38,159 40,067
2 Lubricant
2.1 Mileage travelled per year 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000 24,000
2.2
Number of Lubricant change
( every 5000 km) 5 5 5 5 5 5 5 5 5 5
2.3
Average Amount of lubricant
required (kg) 29 29 29 29 29 29 29 29 29 29
2.4
Average Unit cost of lubricant
( per kg) 100 105 110 116 122 128 134 141 148 155
Annual Cost of Lubricant
(in Birr) 2,880 3,024 3,175 3,334 3,501 3,676 3,859 4,052 4,255 4,468
3
Tyre and battery
(every 24,000 km) 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800 1,800
4
Maintenance and Repair
Costs 3,000 3,600 4,320 5,184 6,221 7,465 8,958 10,750 12,899 15,479
5
Vehicle registration
and insurance cost 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
Total operating cost 34,508 36,543 38,770 41,217 43,915 46,904 50,229 53,944 58,114 62,815