Rental cost analysis

Green Delivery Zone

 including dispenser rental, delivery and bottles

 

BOTTLES: WATER COST TOTAL RENTAL REFILLS DELIVERY LITRES WEIGHT
PER DELIVERY DISPENSERS PER LITRE PER MONTH MONTHLY PER MONTH INCL. COLLECT SUPPLIED KG
1 1 15.61 295 160 120 15 18.9 20
2 1 10.26 388 160 198 30 37.8 40
3 1 8.85 502 160 297 45 56.7 60
4 1 8.15 616 160 396 60 75.6 80
5 1 7.51 710 160 475 75 94.5 100
6 1 7.23 820 160 570 90 113.4 120
7 1 7.03 930 160 665 105 132.3 140
8 1 6.88 1040 160 760 120 151.2 160
9 1 6.76 1150 160 855 135 170.1 180
10 1 6.67 1260 160 950 150 189 200
11 1 6.27 1304 160 979 165 207.9 220
12 1 6.21 1408 160 1068 180 226.8 240
13 1 6.15 1512 160 1157 195 245.7 260
14 1 6.11 1616 160 1246 210 264.6 280
15 1 6.07 1720 160 1335 225 283.5 300
16 1 6.03 1824 160 1424 240 302.4 320
17 1 6.00 1928 160 1513 255 321.3 340
18 1 5.97 2032 160 1602 270 340.2 360
19 1 5.95 2136 160 1691 285 359.1 380
20 1 5.93 2240 160 1780 300 378 400
21 2 6.10 2420 320 1785 315 396.9 420
22 2 6.06 2520 320 1870 330 415.8 440
23 2 6.03 2620 320 1955 345 434.7 460
24 2 6.00 2720 320 2040 360 453.6 480
25 2 5.97 2820 320 2125 375 472.5 500
26 2 5.94 2920 320 2210 390 491.4 520
27 2 5.92 3020 320 2295 405 510.3 540
28 2 5.90 3120 320 2380 420 529.2 560
29 2 5.87 3220 320 2465 435 548.1 580
30 2 5.86 3320 320 2550 450 567 600
31 2 5.84 3420 320 2635 465 585.9 620
32 2 5.82 3520 320 2720 480 604.8 640
33 2 5.80 3620 320 2805 495 623.7 660
34 2 5.79 3720 320 2890 510 642.6 680
35 2 5.77 3820 320 2975 525 661.5 700
36 2 5.76 3920 320 3060 540 680.4 720
37 2 5.75 4020 320 3145 555 699.3 740
38 2 5.74 4120 320 3230 570 718.2 760
39 2 5.73 4220 320 3315 585 737.1 780
40 2 5.71 4320 320 3400 600 756 800
41 3 5.91 4580 480 3485 615 774.9 820
42 3 5.90 4680 480 3570 630 793.8 840
43 3 5.88 4780 480 3655 645 812.7 860
44 3 5.87 4880 480 3740 660 831.6 880
45 3 5.86 4980 480 3825 675 850.5 900
46 3 5.84 5080 480 3910 690 869.4 920
47 3 5.83 5180 480 3995 705 888.3 940
48 3 5.82 5280 480 4080 720 907.2 960
49 3 5.81 5380 480 4165 735 926.1 980
50 3 5.80 5480 480 4250 750 945 1000
51 3 5.47 5274 480 4029 765 963.9 1020
52 3 5.46 5368 480 4108 780 982.8 1040
53 3 5.45 5462 480 4187 795 1001.7 1060
54 3 5.44 5556 480 4266 810 1020.6 1080
55 3 5.44 5650 480 4345 825 1039.5 1100
56 3 5.43 5744 480 4424 840 1058.4 1120
57 3 5.42 5838 480 4503 855 1077.3 1140
58 3 5.41 5932 480 4582 870 1096.2 1160
59 3 5.40 6026 480 4661 885 1115.1 1180
60 3 5.40 6120 480 4740 900 1134 1200
61 4 5.53 6374 640 4819 915 1152.9 1220
62 4 5.52 6468 640 4898 930 1171.8 1240
63 4 5.51 6562 640 4977 945 1190.7 1260
64 4 5.50 6656 640 5056 960 1209.6 1280
65 4 5.49 6750 640 5135 975 1228.5 1300
66 4 5.49 6844 640 5214 990 1247.4 1320
67 4 5.48 6938 640 5293 1005 1266.3 1340
68 4 5.47 7032 640 5372 1020 1285.2 1360
69 4 5.46 7126 640 5451 1035 1304.1 1380
70 4 5.46 7220 640 5530 1050 1323 1400
71 4 5.45 7314 640 5609 1065 1341.9 1420
72 4 5.44 7408 640 5688 1080 1360.8 1440
73 4 5.44 7502 640 5767 1095 1379.7 1460
74 4 5.43 7596 640 5846 1110 1398.6 1480
75 4 5.43 7690 640 5925 1125 1417.5 1500
76 4 5.42 7784 640 6004 1140 1436.4 1520
77 4 5.41 7878 640 6083 1155 1455.3 1540
78 4 5.41 7972 640 6162 1170 1474.2 1560
79 4 5.40 8066 640 6241 1185 1493.1 1580
80 4 5.40 8160 640 6320 1200 1512 1600
81 5 5.50 8414 800 6399 1215 1530.9 1620
82 5 5.49 8508 800 6478 1230 1549.8 1640
83 5 5.48 8602 800 6557 1245 1568.7 1660
84 5 5.48 8696 800 6636 1260 1587.6 1680
85 5 5.47 8790 800 6715 1275 1606.5 1700
86 5 5.47 8884 800 6794 1290 1625.4 1720
87 5 5.46 8978 800 6873 1305 1644.3 1740
88 5 5.45 9072 800 6952 1320 1663.2 1760
89 5 5.45 9166 800 7031 1335 1682.1 1780
90 5 5.44 9260 800 7110 1350 1701 1800
91 5 5.44 9354 800 7189 1365 1719.9 1820
92 5 5.43 9448 800 7268 1380 1738.8 1840
93 5 5.43 9542 800 7347 1395 1757.7 1860
94 5 5.42 9636 800 7426 1410 1776.6 1880
95 5 5.42 9730 800 7505 1425 1795.5 1900
96 5 5.41 9824 800 7584 1440 1814.4 1920
97 5 5.41 9918 800 7663 1455 1833.3 1940
98 5 5.41 10012 800 7742 1470 1852.2 1960
99 5 5.40 10106 800 7821 1485 1871.1 1980
100 5 5.40 10200 800 7900 1500 1890 2000
101 6 5.26 10050 960 7575 1515 1908.9 2020
102 6 5.26 10140 960 7650 1530 1927.8 2040
103 6 5.26 10230 960 7725 1545 1946.7 2060
104 6 5.25 10320 960 7800 1560 1965.6 2080
105 6 5.25 10410 960 7875 1575 1984.5 2100
106 6 5.24 10500 960 7950 1590 2003.4 2120
107 6 5.24 10590 960 8025 1605 2022.3 2140
108 6 5.23 10680 960 8100 1620 2041.2 2160
109 6 5.23 10770 960 8175 1635 2060.1 2180
110 6 5.22 10860 960 8250 1650 2079 2200
111 6 5.22 10950 960 8325 1665 2097.9 2220
112 6 5.22 11040 960 8400 1680 2116.8 2240
113 6 5.21 11130 960 8475 1695 2135.7 2260
114 6 5.21 11220 960 8550 1710 2154.6 2280
115 6 5.20 11310 960 8625 1725 2173.5 2300
116 6 5.20 11400 960 8700 1740 2192.4 2320
117 6 5.20 11490 960 8775 1755 2211.3 2340
118 6 5.19 11580 960 8850 1770 2230.2 2360
119 6 5.19 11670 960 8925 1785 2249.1 2380
120 6 5.19 11760 960 9000 1800 2268 2400
121 7 5.25 12010 1120 9075 1815 2286.9 2420
122 7 5.25 12100 1120 9150 1830 2305.8 2440
123 7 5.24 12190 1120 9225 1845 2324.7 2460
124 7 5.24 12280 1120 9300 1860 2343.6 2480
125 7 5.24 12370 1120 9375 1875 2362.5 2500
126 7 5.23 12460 1120 9450 1890 2381.4 2520
127 7 5.23 12550 1120 9525 1905 2400.3 2540
128 7 5.22 12640 1120 9600 1920 2419.2 2560
129 7 5.22 12730 1120 9675 1935 2438.1 2580
130 7 5.22 12820 1120 9750 1950 2457 2600
131 7 5.21 12910 1120 9825 1965 2475.9 2620
132 7 5.21 13000 1120 9900 1980 2494.8 2640
133 7 5.21 13090 1120 9975 1995 2513.7 2660
134 7 5.20 13180 1120 10050 2010 2532.6 2680
135 7 5.20 13270 1120 10125 2025 2551.5 2700
136 7 5.20 13360 1120 10200 2040 2570.4 2720
137 7 5.19 13450 1120 10275 2055 2589.3 2740
138 7 5.19 13540 1120 10350 2070 2608.2 2760
139 7 5.19 13630 1120 10425 2085 2627.1 2780
140 7 5.19 13720 1120 10500 2100 2646 2800
141 8 5.24 13970 1280 10575 2115 2664.9 2820
142 8 5.24 14060 1280 10650 2130 2683.8 2840
143 8 5.24 14150 1280 10725 2145 2702.7 2860
144 8 5.23 14240 1280 10800 2160 2721.6 2880
145 8 5.23 14330 1280 10875 2175 2740.5 2900
146 8 5.23 14420 1280 10950 2190 2759.4 2920
147 8 5.22 14510 1280 11025 2205 2778.3 2940
148 8 5.22 14600 1280 11100 2220 2797.2 2960
149 8 5.22 14690 1280 11175 2235 2816.1 2980
150 8 5.21 14780 1280 11250 2250 2835 3000
151 8 5.21 14870 1280 11325 2265 2853.9 3020
152 8 5.21 14960 1280 11400 2280 2872.8 3040
153 8 5.20 15050 1280 11475 2295 2891.7 3060
154 8 5.20 15140 1280 11550 2310 2910.6 3080
155 8 5.20 15230 1280 11625 2325 2929.5 3100
156 8 5.20 15320 1280 11700 2340 2948.4 3120
157 8 5.19 15410 1280 11775 2355 2967.3 3140
158 8 5.19 15500 1280 11850 2370 2986.2 3160
159 8 5.19 15590 1280 11925 2385 3005.1 3180
160 8 5.19 15680 1280 12000 2400 3024 3200
161 9 5.24 15930 1440 12075 2415 3042.9 3220
162 9 5.23 16020 1440 12150 2430 3061.8 3240
163 9 5.23 16110 1440 12225 2445 3080.7 3260
164 9 5.23 16200 1440 12300 2460 3099.6 3280
165 9 5.22 16290 1440 12375 2475 3118.5 3300
166 9 5.22 16380 1440 12450 2490 3137.4 3320
167 9 5.22 16470 1440 12525 2505 3156.3 3340
168 9 5.22 16560 1440 12600 2520 3175.2 3360
169 9 5.21 16650 1440 12675 2535 3194.1 3380
170 9 5.21 16740 1440 12750 2550 3213 3400
171 9 5.21 16830 1440 12825 2565 3231.9 3420
172 9 5.20 16920 1440 12900 2580 3250.8 3440
173 9 5.20 17010 1440 12975 2595 3269.7 3460
174 9 5.20 17100 1440 13050 2610 3288.6 3480
175 9 5.20 17190 1440 13125 2625 3307.5 3500
176 9 5.19 17280 1440 13200 2640 3326.4 3520
177 9 5.19 17370 1440 13275 2655 3345.3 3540
178 9 5.19 17460 1440 13350 2670 3364.2 3560
179 9 5.19 17550 1440 13425 2685 3383.1 3580
180 9 5.19 17640 1440 13500 2700 3402 3600
181 10 5.23 17890 1600 13575 2715 3420.9 3620
182 10 5.23 17980 1600 13650 2730 3439.8 3640
183 10 5.22 18070 1600 13725 2745 3458.7 3660
184 10 5.22 18160 1600 13800 2760 3477.6 3680
185 10 5.22 18250 1600 13875 2775 3496.5 3700
186 10 5.22 18340 1600 13950 2790 3515.4 3720
187 10 5.21 18430 1600 14025 2805 3534.3 3740
188 10 5.21 18520 1600 14100 2820 3553.2 3760
189 10 5.21 18610 1600 14175 2835 3572.1 3780
190 10 5.21 18700 1600 14250 2850 3591 3800
191 10 5.21 18790 1600 14325 2865 3609.9 3820
192 10 5.20 18880 1600 14400 2880 3628.8 3840
193 10 5.20 18970 1600 14475 2895 3647.7 3860
194 10 5.20 19060 1600 14550 2910 3666.6 3880
195 10 5.20 19150 1600 14625 2925 3685.5 3900
196 10 5.19 19240 1600 14700 2940 3704.4 3920
197 10 5.19 19330 1600 14775 2955 3723.3 3940
198 10 5.19 19420 1600 14850 2970 3742.2 3960
199 10 5.19 19510 1600 14925 2985 3761.1 3980
200 10 5.19 19600 1600 15000 3000 3780 4000
201 11 4.91 18644 1760 13869 3015 3798.9 4020

Presented by Essence of Eden (Pty) Ltd

 

Copyright © 2015 - 2019. All Rights Reserved.

 

Terms and Conditions