Cost Sheet Standard SD430

OFF21  Digital Duplicator Equipment Cost Sheet
 CATEGORY 1
ATTACHMENT 9
TOTAL COST OF OWNERSHIP EXCLUDING SUPPLIES (TCO)
CONTRACTOR NAME____Automated Business Solutions_____________________________          
MANUFACTURER BRAND NAME___Standard______________________          
508 ADA COMPLIANT: YES______ NO x  
ENERGY STAR COMPLIANT:  YES______ NO___x Energy Star has no classification for Digital Duplicators____  
EQUIPMENT MODEL # SD430      
MONTHLY RATED VOLUME PER MANUFACTURER'S SPECIFICATION SHEET ATTACHED           500,000        
MINIMUM WARRANTY PERIOD (MONTHS)                   12        
ADDITIONAL EXTENDED WARRANTY PERIOD (MONTHS)                    -          
STANDARD CONFIGURATION INCLUDED IN BASE COSTS  SUGGESTED RETAIL PRICE (SRP) DISCOUNT %  PURCHASE  36 MONTH FAIR MARKET VALUE (FMV)  48 MONTH FAIR MARKET VALUE (FMV)  60 MONTH FAIR MARKET VALUE (FMV)  6 MONTH NON-RENEWABLE RENTAL PAYMENT
     LEASE RATE FACTOR              0.0301               0.0250               0.0206                      0.1770
Base Duplicator with Printing Speed of 60 Copies per minute  $         8,795.00 50%  $      4,397.50  $          132.36  $           109.94  $             90.74  $                  778.36
Minimum Resolution 300 DPI  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Automatic Master Disposal  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Paper Tray 1000 sheets  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Image Shifting Controls
Side to Side, top to bottom adjustments
 $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Paper Size 8.5 x 11  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Image Area Letter and Legal Size  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Paper weight range 13lbs - 110lbs  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
Imaging Process - Scanning, creating a master and producing a copy.  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
ESP QC Power Protection Filter or equal  $              98.00 0%  $           98.00  $              2.95  $              2.45  $              2.02  $                    17.35
Additional Accessories included in the standard configurations not mentioned above but are offered at the above pricing options: Please list below              
3385HQ black ink $22/ tube  x 5  $            110.00 15%  $           93.50  $              2.81  $              2.34  $              1.93  $                    16.55
3326HQ masters 2 rolls/box $87.50/rl x 5  $            437.50 15%  $         371.88  $            11.19  $              9.30  $              7.67  $                    65.82
3246 drum  $         1,065.00 10%  $         958.50  $            28.85  $             23.96  $             19.78  $                  169.65
42XXHQ colored ink  $              26.95 15%  $           22.91  $              0.69  $              0.57  $              0.47  $                     4.05
   $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
STANDARD CONFIGURED EQUIPMENT COSTS      $      5,942.28  $          178.86  $           148.56  $           122.62  $               1,051.78
STANDARD CONFIGURED EQUIPMENT COST PER MONTHLY VOLUME        $          0.0004  $           0.0003  $           0.0002  $                  0.0021
OFF21  Digital Duplicator Equipment Cost Sheet
 CATEGORY 1
ATTACHMENT 9
OPTIONAL FEATURES/ACCESSORIES  SUGGESTED RETAIL PRICE (SRP) DISCOUNT %  PURCHASE  36 MONTH FAIR MARKET VALUE (FMV)  48 MONTH FAIR MARKET VALUE (FMV)  60 MONTH FAIR MARKET VALUE (FMV)  6 MONTH NON-RENEWABLE RENTAL PAYMENT
List all Optional Features/Accessories excluding those listed above such as but not limited to ADA accessories, additional paper capacity, ADF, ADF connection kits etc.          
3242  ADF  $         1,308.00 10%  $      1,177.20  $            35.43  $             29.43  $             24.29  $                  208.36
3241  Cabinet  $            330.00 10%  $         297.00  $              8.94  $              7.43  $              6.13  $                    52.57
3246 / 3247  Drum w/ case  $         1,065.00 10%  $         958.50  $            28.85  $             23.96  $             19.78  $                  169.65
3267 Tape Sorter  $            340.00 10%  $         306.00  $              9.21  $              7.65  $              6.31  $                    54.16
SD2E  $            650.00 10%  $         585.00  $            17.61  $             14.63  $             12.07  $                  103.55
3269  IF Install Kit for SD2E  $            185.00 10%  $         166.50  $              5.01  $              4.16