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
$
%
mo
During the Grace Period, the manual Grace Period Discount replaces the NITRO discount. After the selected number of months, the model automatically returns to the selected Standard or Enhanced NITRO tier.
List price / ft—
Toner boxes / month—
Standard NITRO discount—
NITRO price / ft—
Post Grace Period Toner & Usage—
Grace Period Price / ft—
Grace Period Monthly Toner & Usage—
Machine price—
Machine / month (PPMT)—
Service contract from month 13—
Machine + service / month—
Post-Grace 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

Investment recovery uses the Grace Period operating cost to show how quickly the engine investment is recovered. After engine payoff, annual savings compare the selected Standard or Enhanced NITRO price per foot directly with the customer's current toner and usage-parts cost per foot. Tax, labor and resale value are not included.
Selected equipment——
Grace Period savings—No grace period
Post-Grace Annual Savings
After Engine Payoff
—Current recurring / ft vs NITRO + service / ft after engine payoff
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 recurringGrace ORS / moPost-grace ORS / moGrace savingsPost-grace annual savings
after engine payoff
ORS 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. The selected Standard or Enhanced NITRO program determines the applicable post-grace discount automatically based on average monthly toner boxes. A manual Grace Period Discount replaces the selected NITRO discount for the entered number of months; after that period, the selected NITRO program applies automatically. ORS displays list, grace-period and post-grace 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. Grace Period payback uses the complete ORS monthly equivalent. Post-grace annual savings after engine payoff compare the customer's current recurring cost per foot with the selected NITRO price per foot plus the full customer service per month divided by target monthly feet. The engine payment is excluded after payoff.
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.