Five-Year Cost Projection |
|||||||
County HAVA Grant: $196,647 |
|||||||
| Time | DRE | Optical Scan | Cost Difference | ||||
|---|---|---|---|---|---|---|---|
| Item | Quantity | Total Cost | Item | Quantity | Total Cost | ||
| Purchase | |||||||
| Audio iVotronic | 15 | $50,925 | AutoMARK | 15 | $74,250 | ||
| Central Support Hardware | 1 | $7,866 | Central Support Hardware | 1 | $7,866 | ||
| Plain iVotronic | 99 | $326,205 | M100 Scanner | 15 | $74,925 | ||
| Software Suite (for DREs) | 1 | $74,780 | Software Suite (no DREs) | 1 | $64,780 | ||
| iVotronic Print Pack | 15 | $15,000 | |||||
| iVotronic Supervisor Terminal | 1 | $2,630 | |||||
| $477,406 | $221,821 | $255,585 | |||||
| Year 1 | |||||||
| VVPAT Roll | 228 | $1,311 | Optical scan ballots | 57,294 | $10,312 | ||
| $1,311 | $10,312 | $-9,001 | |||||
| Year 2 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 114 | $15,960 | AutoMARK Warranty | 15 | $4,650 | ||
| VVPAT Roll | 228 | $1,311 | M100 Warranty | 15 | $3,375 | ||
| Optical scan ballots | 57,294 | $10,312 | |||||
| $31,371 | $30,437 | $934 | |||||
| Year 3 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 114 | $16,644 | AutoMARK Warranty | 15 | $4,830 | ||
| VVPAT Roll | 228 | $1,311 | M100 Warranty | 15 | $3,510 | ||
| Optical scan ballots | 57,294 | $10,312 | |||||
| $32,055 | $30,752 | $1,303 | |||||
| Year 4 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Warranty | 114 | $17,328 | AutoMARK Warranty | 15 | $5,025 | ||
| VVPAT Roll | 228 | $1,311 | M100 Warranty | 15 | $3,645 | ||
| Optical scan ballots | 57,294 | $10,312 | |||||
| $32,739 | $31,082 | $1,657 | |||||
| Year 5 | |||||||
| Annual Software Licensing (DREs) | 1 | $14,100 | Annual Software Licensing (no DREs) | 1 | $12,100 | ||
| DRE Battery | 114 | $18,582 | AutoMARK Battery | 15 | $1,575 | ||
| DRE Warranty | 114 | $18,012 | AutoMARK Warranty | 15 | $5,220 | ||
| VVPAT Roll | 228 | $1,311 | M100 Batteries | 15 | $555 | ||
| M100 Warranty | 15 | $3,795 | |||||
| Optical scan ballots | 57,294 | $10,312 | |||||
| $52,005 | $33,557 | $18,448 | |||||
|
Total Cost Savings Over 5 Years Based on Known Minimum Expenditures |
|---|
$268,926 |
| or |
$53,785 per year |
Precinct-by-Precinct Breakdown |
||||||
| Precinct | Registered Voters | DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |||
| CAPE FEAR | 2,197 |
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 |
| CUMNOCK | 1,436 |
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 |
| DEEP RIVER | 1,462 |
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 |
| EAST JONESBORO | 3,009 |
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 |
| EAST POCKET | 1,926 |
1 Audio iVotronic(s) 6 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$24,165 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $14,220 |
| EAST SANFORD | 1,960 |
1 Audio iVotronic(s) 6 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$24,165 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $14,220 |
| GREENWOOD | 4,433 |
1 Audio iVotronic(s) 14 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$50,525 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $40,580 |
| WEST JONESBORO | 2,945 |
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 |
| WEST POCKET | 1,184 |
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 |
| WEST SANFORD #1 | 2,447 |
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 |
| WEST SANFORD #2 | 1,578 |
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 |
| WEST SANFORD #3 | 2,003 |
1 Audio iVotronic(s) 6 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$24,165 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $14,220 |
| WEST SANFORD #4 | 2,067 |
1 Audio iVotronic(s) 6 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$24,165 |
1 AutoMARK 1 M100 Scanner(s) |
$9,945 | $14,220 |
Early Voting Statistics |
||||||
| Number of Sites | Peak Voters Per Site | DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |||
| 1 | 958 |
1 Audio iVotronic(s) 6 Plain iVotronic(s) 1 iVotronic Print Pack(s) |
$24,165 |
1 AutoMARK(s) 1 M100 Scanner(s) |
$9,945 | $14,220 |
5% Surplus Equipment |
||||
| DRE | Optical Scan | Cost Savings of Optical Scan |
||
|---|---|---|---|---|
| Machines | Cost | Machines | Cost | |
|
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 |