Five-Year Cost Projection |
|||||||
| Time | DRE | Optical Scan | Cost Difference | ||||
|---|---|---|---|---|---|---|---|
| Item | Quantity | Total Cost | Item | Quantity | Total Cost | ||
| Purchase | |||||||
| Audio iVotronic | 25 | $84,875 | AutoMARK | 25 | $123,750 | ||
| Central Support Hardware | 1 | $7,866 | Central Support Hardware | 1 | $7,866 | ||
| Plain iVotronic | 132 | $434,940 | M100 Scanner | 24 | $119,880 | ||
| Software Suite (for DREs) | 1 | $74,780 | Software Suite (no DREs) | 1 | $64,780 | ||
| iVotronic Print Pack | 25 | $25,000 | |||||
| iVotronic Supervisor Terminal | 1 | $2,630 | |||||
| $630,091 | $316,276 | $313,815 | |||||
| Year 1 | |||||||
| VVPAT Roll | 346 | $1,989 | Optical scan ballots | 85,939 | $15,469 | ||
| $1,989 | $15,469 | $-13,480 | |||||
| Year 2 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 157 | $21,980 | AutoMARK Warranty | 25 | $7,750 | ||
| VVPAT Roll | 346 | $1,989 | M100 Warranty | 24 | $5,400 | ||
| Optical scan ballots | 85,939 | $15,469 | |||||
| $38,069 | $40,719 | $-2,650 | |||||
| Year 3 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 157 | $22,922 | AutoMARK Warranty | 25 | $8,050 | ||
| VVPAT Roll | 346 | $1,989 | M100 Warranty | 24 | $5,616 | ||
| Optical scan ballots | 85,939 | $15,469 | |||||
| $39,011 | $41,235 | $-2,224 | |||||
| Year 4 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 157 | $23,864 | AutoMARK Warranty | 25 | $8,375 | ||
| VVPAT Roll | 346 | $1,989 | M100 Warranty | 24 | $5,832 | ||
| Optical scan ballots | 85,939 | $15,469 | |||||
| $39,953 | $41,776 | $-1,823 | |||||
| Year 5 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Battery | 157 | $25,591 | AutoMARK Battery | 25 | $2,625 | ||
| DRE Warranty | 157 | $24,806 | AutoMARK Warranty | 25 | $8,700 | ||
| VVPAT Roll | 346 | $1,989 | M100 Batteries | 24 | $888 | ||
| M100 Warranty | 24 | $6,072 | |||||
| Optical scan ballots | 85,939 | $15,469 | |||||
| $66,486 | $45,854 | $20,632 | |||||
|
Total Cost Savings Over 5 Years Based on Known Minimum Expenditures |
|---|
$314,270 |
| or |
$62,854 per year |
Precinct-by-Precinct Breakdown |
||||||
| Precinct | Registered Voters | DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |||
| ADULT EDUCATION 5293 | 991 |
1 Audio iVotronic(s) 3 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$14,280 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $4,335 |
| BALLARD REC 4493 | 995 |
1 Audio iVotronic(s) 3 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$14,280 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $4,335 |
| BEVERLY SHORES 4393 | 2,559 |
1 Audio iVotronic(s) 8 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$30,755 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $20,810 |
| C B GREER 3373 | 3,112 |
1 Audio iVotronic(s) 10 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$37,345 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $27,400 |
| CITY RECREATION 5193 | 2,222 |
1 Audio iVotronic(s) 7 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$27,460 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $17,515 |
| COLLEGE PLACE 4293 | 749 |
1 Audio iVotronic(s) 2 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$10,985 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $1,040 |
| FIRST BAPTIST S 2193 | 2,858 |
1 Audio iVotronic(s) 9 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$34,050 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $24,105 |
| GLYNDALE 4593 | 1,271 |
1 Audio iVotronic(s) 4 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$17,575 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $7,630 |
| GOODYEAR SCHOOL 4193 | 1,449 |
1 Audio iVotronic(s) 4 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$17,575 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $7,630 |
| JEKYLL ISLAND 2473 | 0 |
1 Audio iVotronic(s) -1 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$1,100 |
1 AutoMARK 0 M100 Scanner(s) |
$4,950 | $-3,850 |
| JEKYLL ISLAND 2493 | 624 |
1 Audio iVotronic(s) 2 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$10,985 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $1,040 |
| NORTHSIDE CHURC 3273 | 663 |
1 Audio iVotronic(s) 2 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$10,985 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $1,040 |
| NORTHSIDE CHURC 3293 | 2,855 |
1 Audio iVotronic(s) 9 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$34,050 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $24,105 |
| OGLETHORPE POIN 2393 | 1,715 |
1 Audio iVotronic(s) 5 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$20,870 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $10,925 |
| OGLETHORPE POIN 3173 | 2,412 |
1 Audio iVotronic(s) 8 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$30,755 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $20,810 |
| RISLEY MIDDLE 5393 | 698 |
1 Audio iVotronic(s) 2 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$10,985 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $1,040 |
| SATILLA MARSH S 1303 | 1,513 |
1 Audio iVotronic(s) 5 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$20,870 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $10,925 |
| SATILLA MARSH S 1373 | 2,109 |
1 Audio iVotronic(s) 7 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$27,460 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $17,515 |
| SELDEN PARK 5493 | 1,402 |
1 Audio iVotronic(s) 4 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$17,575 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $7,630 |
| ST WILLIAMS CHU 2293 | 3,520 |
1 Audio iVotronic(s) 11 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$40,640 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $30,695 |
| STERLING BAPTIS 1273 | 2,662 |
1 Audio iVotronic(s) 8 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$30,755 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $20,810 |
| STERLING CH.OF 1173 | 2,684 |
1 Audio iVotronic(s) 8 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$30,755 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $20,810 |
Early Voting Statistics |
||||||
| Number of Sites | Peak Voters Per Site | DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |||
| 1 | 771 |
1 Audio iVotronic(s) 5 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$20,870 |
1 AutoMARK(s) 1 M100 Scanner(s) |
$9,945 | $10,925 |
5% Surplus Equipment |
||||
| DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |
|
2 Audio iVotronic(s) 7 Plain iVotronic(s) 2 iVotronic Print Pack(s) |
$31,855 |
2 AutoMARK(s) 2 M100 Scanner(s) |
$19,890 | $11,965 |