7 |
$1. |
$500. |
$0. |
$256. |
$-255. |
8 |
$1. |
$500. |
$0. |
$233. |
$-232. |
9 |
$1. |
$500. |
$0. |
$212. |
$-211. |
10 |
$1. |
$500. |
$0. |
$192. |
$-192. |
11 |
$1. |
$500. |
$0. |
$175. |
$-174. |
12 |
$1. |
$500. |
$0. |
$159. |
$-158. |
13 |
$1. |
$500. |
$0. |
$144. |
$-144. |
14 |
$1. |
$500. |
$0. |
$131. |
$-131. |
15 |
$1. |
$500. |
$0. |
$119. |
$-119. |
16 |
$1. |
$500. |
$0. |
$108. |
$-108. |
17 |
$1. |
$500. |
$0. |
$98. |
$-98. |
18 |
$1. |
$500. |
$0. |
$89. |
$-89. |
19 |
$1. |
$500. |
$0. |
$81. |
$-81. |
20 |
$1. |
$500. |
$0. |
$74. |
$-74. |
Sum of discounted benefits (0.05): $4.
Sum of discounted benefits (0.1): $2.
Sum of discounted benefits (0.15): $1.
Sum of discounted costs (0.05): $10,507.
Sum of discounted costs (0.1): $8,337.
Sum of discounted costs (0.15): $7,033.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.56GD Escorts
5.2.57GD Guard Accessories
Lifetime: 5 Implementation Cost: $5,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$5,000. |
$0. |
$4,545. |
$-4,545. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $8,136.
Sum of discounted costs (0.1): $7,425.
Sum of discounted costs (0.15): $6,828.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.58GD Patrol Vehicles
Lifetime: 5 Implementation Cost: $20,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$20,000. |
$0. |
$18,181. |
$-18,181. |
2 |
$0. |
$2,000. |
$0. |
$1,652. |
$-1,652. |
3 |
$0. |
$2,000. |
$0. |
$1,502. |
$-1,502. |
4 |
$0. |
$2,000. |
$0. |
$1,366. |
$-1,365. |
5 |
$0. |
$2,000. |
$0. |
$1,241. |
$-1,241. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $25,800.
Sum of discounted costs (0.1): $23,942.
Sum of discounted costs (0.15): $22,355.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.59GD Patrol/Tour Reporting
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $10,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$10,000. |
$0. |
$8,264. |
$-8,264. |
3 |
$0. |
$10,000. |
$0. |
$7,513. |
$-7,513. |
4 |
$0. |
$10,000. |
$0. |
$6,830. |
$-6,830. |
5 |
$0. |
$10,000. |
$0. |
$6,209. |
$-6,209. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $34,722.
Sum of discounted costs (0.1): $29,725.
Sum of discounted costs (0.15): $25,693.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.60GD Policy/Procedure
Lifetime: 5 Implementation Cost: $2,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$2,000. |
$0. |
$1,818. |
$-1,818. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $5,279.
Sum of discounted costs (0.1): $4,698.
Sum of discounted costs (0.15): $4,220.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.61GD Testing
Lifetime: 10 Implementation Cost: $2,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$2,000. |
$0. |
$1,818. |
$-1,818. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
6 |
$0. |
$1,000. |
$0. |
$564. |
$-564. |
7 |
$0. |
$1,000. |
$0. |
$513. |
$-513. |
8 |
$0. |
$1,000. |
$0. |
$466. |
$-466. |
9 |
$0. |
$1,000. |
$0. |
$424. |
$-424. |
10 |
$0. |
$1,000. |
$0. |
$385. |
$-385. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $8,668.
Sum of discounted costs (0.1): $7,050.
Sum of discounted costs (0.15): $5,884.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.62GD Training
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $10,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$10,000. |
$0. |
$8,264. |
$-8,264. |
3 |
$0. |
$10,000. |
$0. |
$7,513. |
$-7,513. |
4 |
$0. |
$10,000. |
$0. |
$6,830. |
$-6,830. |
5 |
$0. |
$10,000. |
$0. |
$6,209. |
$-6,209. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $34,722.
Sum of discounted costs (0.1): $29,725.
Sum of discounted costs (0.15): $25,693.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.63GD Weapons
Lifetime: 10 Implementation Cost: $2,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$2,000. |
$0. |
$1,818. |
$-1,818. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
6 |
$0. |
$1,000. |
$0. |
$564. |
$-564. |
7 |
$0. |
$1,000. |
$0. |
$513. |
$-513. |
8 |
$0. |
$1,000. |
$0. |
$466. |
$-466. |
9 |
$0. |
$1,000. |
$0. |
$424. |
$-424. |
10 |
$0. |
$1,000. |
$0. |
$385. |
$-385. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $8,668.
Sum of discounted costs (0.1): $7,050.
Sum of discounted costs (0.15): $5,884.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.64ID CCTV Motion Detection
Lifetime: 10 Implementation Cost: $20,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$20,000. |
$0. |
$18,181. |
$-18,181. |
2 |
$0. |
$2,000. |
$0. |
$1,652. |
$-1,652. |
3 |
$0. |
$2,000. |
$0. |
$1,502. |
$-1,502. |
4 |
$0. |
$2,000. |
$0. |
$1,366. |
$-1,365. |
5 |
$0. |
$2,000. |
$0. |
$1,241. |
$-1,241. |
6 |
$0. |
$2,000. |
$0. |
$1,128. |
$-1,128. |
7 |
$0. |
$2,000. |
$0. |
$1,026. |
$-1,026. |
8 |
$0. |
$2,000. |
$0. |
$933. |
$-932. |
9 |
$0. |
$2,000. |
$0. |
$848. |
$-848. |
10 |
$0. |
$2,000. |
$0. |
$771. |
$-771. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $32,582.
Sum of discounted costs (0.1): $28,648.
Sum of discounted costs (0.15): $25,685.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.65 ID Policy Procedure
Lifetime: 10 Implementation Cost: $2,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$2,000. |
$0. |
$1,818. |
$-1,818. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
6 |
$0. |
$1,000. |
$0. |
$564. |
$-564. |
7 |
$0. |
$1,000. |
$0. |
$513. |
$-513. |
8 |
$0. |
$1,000. |
$0. |
$466. |
$-466. |
9 |
$0. |
$1,000. |
$0. |
$424. |
$-424. |
10 |
$0. |
$1,000. |
$0. |
$385. |
$-385. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $8,668.
Sum of discounted costs (0.1): $7,050.
Sum of discounted costs (0.15): $5,884.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.66ID Radar
Lifetime: 10 Implementation Cost: $20,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$20,000. |
$0. |
$18,181. |
$-18,181. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
6 |
$0. |
$1,000. |
$0. |
$564. |
$-564. |
7 |
$0. |
$1,000. |
$0. |
$513. |
$-513. |
8 |
$0. |
$1,000. |
$0. |
$466. |
$-466. |
9 |
$0. |
$1,000. |
$0. |
$424. |
$-424. |
10 |
$0. |
$1,000. |
$0. |
$385. |
$-385. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $25,811.
Sum of discounted costs (0.1): $23,413.
Sum of discounted costs (0.15): $21,536.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.67ID Testing/Inspection
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$2,000. |
$0. |
$1,652. |
$-1,652. |
3 |
$0. |
$2,000. |
$0. |
$1,502. |
$-1,502. |
4 |
$0. |
$2,000. |
$0. |
$1,366. |
$-1,365. |
5 |
$0. |
$2,000. |
$0. |
$1,241. |
$-1,241. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $7,705.
Sum of discounted costs (0.1): $6,670.
Sum of discounted costs (0.15): $5,833.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00
Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.68ID Training/Operation
Lifetime: 10 Implementation Cost: $2,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$2,000. |
$0. |
$1,818. |
$-1,818. |
2 |
$0. |
$1,000. |
$0. |
$826. |
$-826. |
3 |
$0. |
$1,000. |
$0. |
$751. |
$-751. |
4 |
$0. |
$1,000. |
$0. |
$683. |
$-682. |
5 |
$0. |
$1,000. |
$0. |
$620. |
$-620. |
6 |
$0. |
$1,000. |
$0. |
$564. |
$-564. |
7 |
$0. |
$1,000. |
$0. |
$513. |
$-513. |
8 |
$0. |
$1,000. |
$0. |
$466. |
$-466. |
9 |
$0. |
$1,000. |
$0. |
$424. |
$-424. |
10 |
$0. |
$1,000. |
$0. |
$385. |
$-385. |
Sum of discounted benefits (0.05): $0.
Sum of discounted benefits (0.1): $0.
Sum of discounted benefits (0.15): $0.
Sum of discounted costs (0.05): $8,668.
Sum of discounted costs (0.1): $7,050.
Sum of discounted costs (0.15): $5,884.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00
Benefit Cost Ratio (0.15): 0.00
Return On Investment (0.05): 0.00
Return On Investment (0.1): 0.00
Return On Investment (0.15): 0.00