Flint Digital sales planning

Ecolyne Conversion Planner

Evaluate each installed-base customer under Outright Sale and Service Manager Agreement.

September 22, 2026

Production history

2026 values are year to date.
LTM clicks—Installed-base file
Average month—clicks
Linear volume—ft / month
Supply cost—per ft

Installed equipment

Historical recurring cost mix per linear foot
Historical toner / ft—
Other supplies / ft—
Historical service / ft—

Commercial comparison

Choose an installed press and define the monthly target volume for the Ecolyne.

Estimated Current Recurring

Target volume

Selecting an equipment loads its current LTM monthly volume and the customer’s latest coverage; both targets can then be adjusted.
ft
%
— boxes / month
Option 2

ORS

Outright Sale

NITRO Program
$
%
mo
$
List price / ft—
Toner boxes / month—
Standard NITRO discount—
NITRO price / ft—
Monthly toner & usage parts—
Machine price—
Machine / month (PPMT)—
Service contract from month 13—
Machine + service / month—
Monthly equivalent—
Monthly—
TCOP / ft—
Boxes / month—
Enter the machine price to complete the comparison.
Option 1

SMA

Service Manager Agreement

Subscription Program
$
$
ft
qty
Machine investment1 engine included
Service contractIncluded
82,000 Lft consumablesIncluded
Overage rate / ft—
Billable overage—
Overage charge—
Base subscription—
Estimated monthly cost—
Monthly—
TCOP / ft—
Overage ft—

Complete the ORS inputs

Enter a machine price to compare the two commercial alternatives.

Comparison pending

Investment recovery

Annual savings compare estimated current recurring cost with the complete ORS monthly equivalent, including machine PPMT, prorated service, toner and usage parts. Tax, labor and resale value are not included.
Selected equipment——
ORS annual savings—after machine financing and service
ORS payback period—Enter machine price
SMA annual savings—No equipment capex

ROI by installed equipment

Each row uses that press’s LTM monthly production at the current customer coverage and cost rates.
EquipmentMonthly volumeCurrent recurringORS monthly costORS annual savingsORS paybackSMA annual savings

Historical cost detail

Supply and service revenue are kept separate.
YearClicksCoverageTonerTotal suppliesServiceSupplies / clickService / click
Current modeling assumptions. Each SMA engine adds one base subscription and one included-volume allowance; overage is charged at USD 0.0424 only above the combined allowance. Under the Standard NITRO Program, the toner and usage-parts discount is assigned automatically from average monthly toner boxes: 9 / 13 / 19 / 25 / 31 / 37 boxes correspond to 20% / 25% / 30% / 31% / 32% / 33%. ORS displays list and discounted prices per foot. Machine financing uses the supplied PPMT calculation. Customer service is prorated as monthly service ÷ 60 × 48; USD 4,000 therefore produces a USD 3,200 monthly average. ORS annual savings and payback use the net savings after the complete ORS monthly equivalent.
Sources: Installed Base Age - September 22, 2026.xlsx; Clicks and Page Coverage.xlsx; Recuring Business.xlsx; Service_Contract Ship Smart_DRY TONER (US), pages 1, 2, 3 and 6. The chart source contains 2024–2026 only.