ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
Make a copy of this sheet to customize for your store. File > Make a Copy.
2
Use this spreadsheet to compare the total cost of ownership (TCO) between Purcell and the Leading Alternative
3
BasicPremium
4
Tell Us About Your StoreADD YOUR INPUTSCumulativePurcell - BasicAlternative - BasicPurcell - PremiumAlternative - PremiumPurcell Savings - BasicPurcell Savings - Premium
Total Expenses Thru Year 7
PurcellAlternativePurcell Savings
5
# of Gravity Dispensers200Year 1$47,175$84,125$58,800$109,000-$36,950-$50,200Dispenser Costs$35,000$44,000-$9,000
6
# of Deep Cleans per Month1Year 2$53,475$105,125$65,100$130,000-$51,650-$64,900Basic Install Costs$5,875$19,125-$13,250
7
# of Quick Cleans per Month1Year 3$59,775$126,125$71,400$151,000-$66,350-$79,600Premium Install Costs$17,500$44,000-$26,500
8
Hourly Wage for Bulk Aisle Staff$17.50Year 4$66,075$147,125$77,700$172,000-$81,050-$94,300Cleaning Costs$44,100$147,000-$102,900
9
Year 5$72,375$168,125$84,000$193,000-$95,750-$109,000
Total Savings - Basic
-$125,150
10
Cost ComparisonYear 6$78,675$189,125$90,300$214,000-$110,450-$123,700
Total Savings - Premium
-$138,400
11
Cleaning*PurcellAlternativeYear 7$84,975$210,125$96,600$235,000-$125,150-$138,400
12
Deep Cleaning Time Per Year (hours)240800
13
Quick Cleaning Time Per Year (hours)120400
14
Total Cleaning Cost Per Year$6,300$21,000
15
16
HardwarePurcellAlternative
17
Dispenser$175$220
18
Total Dispenser Cost$35,000$44,000
19
20
InstallationPurcellAlternative
21
Basic - 8 Bin Beam$235$765
22
Premium - 8 Bin Fixture$700$1,760
23
Total Basic Install Cost$5,875$19,125
24
Total Premium Install Cost$17,500$44,000
25
26
27
*Cleaning Times for Cost CalculationPurcellAlternative
28
Minutes to Deep Clean a Dispenser620
29
Minutes to Quick Clean a Dispenser310
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