Mini-FireBall Cost of Ownership Model

Mini Fire-Ball 225, 3:1 Oil Pump Cost-of-Ownership Model

Instructions: Fill in information in white colored boxes. All calculations are done automatically in yellow boxes. All yellow boxes are locked.

Assumptions Competitive 3:1 Pump Mini Fire-Ball 225, 3:1 Pump

Cost for One Pump $0.00 $0.00

Shop Labor Rate/Hour $55.00

Time to Re-build One Pump (hours) 1.5 1

Repair Trip Charge Amount $75.00

Total Number of Rebuilds in 5 years 2 0

Cost of Repair Parts to Re-build One Pump $0.00 $49.00

Number of Pumps in Field or Pumps to be Installed 30

Labor Competitive 3:1 Pump Mini Fire-Ball 225, 3:1 Pump

Total Labor Cost for One Pump Repair $165.00 $0.00

Total Trip Charge Amount $150.00 $0.00

Total 5-Year Repair Labor and Trip Charge Cost $315.00 $0.00

5-Year Labor Savings $315.00

Repair Parts Competitive 3:1 Pump Mini Fire-Ball 225, 3:1 Pump

Total 5 Year Repair Parts Cost $0.00 $0.00

5-Year Repair Parts Savings $0.00

Total Cost-of-Ownership Savings Competitive 3:1 Pump Mini Fire-Ball 225, 3:1 Pump

Total 5-year ONE Pump Cost of Ownership $315.00 $0.00

5-Year Savings Advantage using ONE Mini Fire-Ball Pump $315.00
5-Year Savings Advantage on ALL Installed Pumps $9,450.00

Graco Inc. Confidential 04/20/2020 Page 1