Bottled Water Price Daily consumption

Refill 20,000.00 12

Machine type Price per unit 2 unit

UNG-217RO 52,800,000.00 105,600,000.00

Variable cost water Daily (19l/gallon) Yearly (in m3)

12 gallon/day 228 83.22

Variable cost electricity Daily cost (watt) Monthly cost (kW)

125watt/unit 3,000.00 90.00

Maintenance fee Per unit per year

5,000,000.00

COMPARISON
Item Drinking Machine Gallon Water
Variable cost water 1,198,368.00 87,600,000.00
Variable cost electricity 2,592,000.00 2,592,000.00
Maintenance 10,000,000.00 0
Total 13,790,368.00 90,192,000.00

Return of Investment
Yearly capacity (gallon) 12 x 365 days 4,380
Production cost/gallon Rp13,790,368.00 / 4,380 3,148.49
Investment 2 unit UNG217RO 105,600,000.00

Cost of Gallon Water Rp90,192,000.00 / 5,475 20,591.78

ROI Gallon Rp105,600,000 / (Rp20,591.78 - Rp3,148.49) 6,053.90
ROI Time 6,053.90 / 4,380 1.38
 Cost per day Yearly cost
240,000.00 87,600,000.00

Water fee (perm3) in Rupiah

14,400.00 1,198,368.00

Yearly cost (kW) In Rupiah 2 unit cost

1,080.00 1,296,000.00 2,592,000.00

Price for 2 unit

10,000,000.00

per gallon