ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Use this spreadsheet to compare the total cost of ownership (TCO) between Purcell and Trade Fixtures
2
BasicPremium
3
Tell Us About Your StoreADD YOUR INPUTSCumulativePurcell - BasicTradeFixtures - BasicPurcell - Premium
TradeFixtures - Premium
Purcell Savings - BasicPurcell Savings - Premium
Total Expenses Thru Year 7
PurcellTradeFixturesPurcell Savings
4
# of Gravity Dispensers300Year 1$108,563$243,188$126,000$280,500-$134,625-$154,500Dispenser Costs$52,500$57,000-$4,500
5
# of Deep Cleans per Month1Year 2$155,813$400,688$173,250$438,000-$244,875-$264,750Basic Install Costs$8,813$28,688-$19,875
6
# of Quick Cleans per Month1Year 3$203,063$558,188$220,500$595,500-$355,125-$375,000Premium Install Costs$26,250$66,000-$39,750
7
Hourly Wage for Bulk Aisle Staff$17.50Year 4$250,313$715,688$267,750$753,000-$465,375-$485,250Cleaning Costs$330,750$1,102,500-$771,750
8
Year 5$297,563$873,188$315,000$910,500-$575,625-$595,500
Total Savings - Basic
-$796,125
9
Cost ComparisonYear 6$344,813$1,030,688$362,250$1,068,000-$685,875-$705,750
Total Savings - Premium
-$816,000
10
Cleaning*PurcellTradeFixturesYear 7$392,063$1,188,188$409,500$1,225,500-$796,125-$816,000
11
Deep Cleaning Time Per Year (hours)3601200
12
Quick Cleaning Time Per Year (hours)180600
13
Total Cleaning Cost Per Year$47,250$157,500
14
15
HardwarePurcellTradeFixtures
16
Dispenser$175$190
17
Total Dispenser Cost$52,500$57,000
18
19
InstallationPurcellTradeFixtures
20
Basic - 8 Bin Beam$235$765
21
Premium - 8 Bin Fixture$700$1,760
22
Total Basic Install Cost$8,813$28,688
23
Total Premium Install Cost$26,250$66,000
24
25
26
*Cleaning Times for Cost CalculationPurcellTradeFixtures
27
Minutes to Deep Clean a Dispenser620
28
Minutes to Quick Clean a Dispenser310
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100