Payback period (0.05): 0
Payback period (0.1): 0
Payback period (0.15): 0
5.2.94IN Medical Incident Response
Lifetime: 5 Implementation Cost: $2,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$2. |
$2,000. |
$2. |
$1,818. |
$-1,816. |
2 |
$2. |
$2,000. |
$1. |
$1,652. |
$-1,650. |
3 |
$2. |
$2,000. |
$1. |
$1,502. |
$-1,500. |
4 |
$2. |
$2,000. |
$1. |
$1,366. |
$-1,364. |
5 |
$2. |
$2,000. |
$1. |
$1,241. |
$-1,240. |
Sum of discounted benefits (0.05): $8.
Sum of discounted benefits (0.1): $6.
Sum of discounted benefits (0.15): $6.
Sum of discounted costs (0.05): $8,657.
Sum of discounted costs (0.1): $7,579.
Sum of discounted costs (0.15): $6,703.
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
5.2.95IN Problem Resolution Process
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
5.2.96IN Simulation Exercises
Lifetime: 5 Implementation Cost: $5,000. Annual Maintenance Cost: $10,000.
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. |
$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): $38,531.
Sum of discounted costs (0.1): $33,361.
Sum of discounted costs (0.15): $29,171.
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
5.2.97IS Integrated System
Lifetime: 10 Implementation Cost: $25,000. Annual Maintenance Cost: $5,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$25,000. |
$0. |
$22,727. |
$-22,727. |
2 |
$0. |
$5,000. |
$0. |
$4,132. |
$-4,132. |
3 |
$0. |
$5,000. |
$0. |
$3,756. |
$-3,756. |
4 |
$0. |
$5,000. |
$0. |
$3,415. |
$-3,414. |
5 |
$0. |
$5,000. |
$0. |
$3,104. |
$-3,104. |
6 |
$0. |
$5,000. |
$0. |
$2,822. |
$-2,822. |
7 |
$0. |
$5,000. |
$0. |
$2,565. |
$-2,565. |
8 |
$0. |
$5,000. |
$0. |
$2,332. |
$-2,332. |
9 |
$0. |
$5,000. |
$0. |
$2,120. |
$-2,120. |
10 |
$0. |
$5,000. |
$0. |
$1,927. |
$-1,927. |
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): $57,653.
Sum of discounted costs (0.1): $48,900.
Sum of discounted costs (0.15): $42,479.
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
5.2.98IS 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
5.2.99IS Testing
Lifetime: 10 Implementation Cost: $1,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$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): $7,716.
Sum of discounted costs (0.1): $6,141.
Sum of discounted costs (0.15): $5,014.
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
5.2.100 IS Training
Lifetime: 10 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. |
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): $11,525.
Sum of discounted costs (0.1): $9,777.
Sum of discounted costs (0.15): $8,492.
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
5.2.101 IS UPS Dedicated
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $500.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$500. |
$0. |
$413. |
$-413. |
3 |
$0. |
$500. |
$0. |
$375. |
$-375. |
4 |
$0. |
$500. |
$0. |
$341. |
$-341. |
5 |
$0. |
$500. |
$0. |
$310. |
$-310. |
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): $2,638.
Sum of discounted costs (0.1): $2,348.
Sum of discounted costs (0.15): $2,108.
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
5.2.102 KY Key Card
Lifetime: 5 Implementation Cost: $10,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$10,000. |
$0. |
$9,090. |
$-9,090. |
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): $16,276.
Sum of discounted costs (0.1): $14,851.
Sum of discounted costs (0.15): $13,659.
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
5.2.103 KY Key Control/Inventory
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$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): $4,327.
Sum of discounted costs (0.1): $3,789.
Sum of discounted costs (0.15): $3,350.
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
5.2.104 KY Keys
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
5.2.105 KY Policy
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$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): $4,327.
Sum of discounted costs (0.1): $3,789.
Sum of discounted costs (0.15): $3,350.
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
5.2.106 LK Locking Hardware
Lifetime: 10 Implementation Cost: $10,000. Annual Maintenance Cost: $1,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$10,000. |
$0. |
$9,090. |
$-9,090. |
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): $16,287.
Sum of discounted costs (0.1): $14,322.
Sum of discounted costs (0.15): $12,840.
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
5.2.107 LK Magnetic
Lifetime: 10 Implementation Cost: $5,000. Annual Maintenance Cost: $500.