Cost Sheet Standard SD460

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 # SD460      
MONTHLY RATED VOLUME PER MANUFACTURER'S SPECIFICATION SHEET ATTACHED           600,000        
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  $        15,300.00 50%  $      7,650.00  $          230.27  $           191.25  $           157.86  $               1,354.05
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              
4270HQ black ink 30.81 ea x 5  $            181.25 15%  $         154.06  $              4.64  $              3.85  $              3.18  $                    27.27
3327HQ Masters 2 rolls per box, 5 roll price  $            580.00 15%  $         493.00  $            14.84  $             12.33  $             10.17  $                    87.26
3259 drum  $         1,510.00 10%  $      1,359.00  $            40.91  $             33.98  $             28.04  $                  240.54
42XXHQ colored ink  $              50.00 15%  $           42.50  $              1.28  $              1.06  $              0.88  $                     7.52
Network Ready Controller  $                   -   0%  $                -    $                 -    $                  -    $                  -    $                         -  
STANDARD CONFIGURED EQUIPMENT COSTS      $      9,796.56  $          294.88  $           244.91  $           202.15  $               1,733.99
STANDARD CONFIGURED EQUIPMENT COST PER MONTHLY VOLUME        $          0.0005  $           0.0004  $           0.0003  $                  0.0029
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
3263  Postscript 3 upgrade  $         1,395.00 10%  $      1,255.50  $            37.79  $             31.39  $             25.91  $                  222.22
3251  Cabinet  $            330.00 10%  $         297.00  $              8.94  $              7.43  $              6.13  $                    52.57
SD722  2 Color Unit  $         7,995.00 10%  $      7,195.50  $          216.58  $           179.89  $           148.48  $               1,273.60
3257  Cabinet for SD722  $            330.00 10%  $         297.00  $              8.94  $              7.43  $              6.13  $                    52.57
3259  Color Drum w/ Case  $         1,510.00 10%  $      1,359.00  $            40.91  $             33.98  $