Sum of discounted costs (0.1): $11,970.
Sum of discounted costs (0.15): $11,176.
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
5.2.121 PM Policy/Procedure
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
5.2.122 PW Alternate Feeds
Lifetime: 20 Implementation Cost: $100,000. Annual Maintenance Cost: $2,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$100,000. |
$0. |
$90,909. |
$-90,908. |
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. |
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. |
11 |
$0. |
$2,000. |
$0. |
$700. |
$-700. |
12 |
$0. |
$2,000. |
$0. |
$637. |
$-637. |
13 |
$0. |
$2,000. |
$0. |
$579. |
$-579. |
14 |
$0. |
$2,000. |
$0. |
$526. |
$-526. |
15 |
$0. |
$2,000. |
$0. |
$478. |
$-478. |
16 |
$0. |
$2,000. |
$0. |
$435. |
$-435. |
17 |
$0. |
$2,000. |
$0. |
$395. |
$-395. |
18 |
$0. |
$2,000. |
$0. |
$359. |
$-359. |
19 |
$0. |
$2,000. |
$0. |
$327. |
$-326. |
20 |
$0. |
$2,000. |
$0. |
$297. |
$-297. |
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): $118,250.
Sum of discounted costs (0.1): $106,109.
Sum of discounted costs (0.15): $97,725.
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
5.2.123 PW Battery/Backup
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
5.2.124 PW Emergency Generator
Lifetime: 10 Implementation Cost: $50,000. Annual Maintenance Cost: $5,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$50,000. |
$0. |
$45,454. |
$-45,454. |
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): $81,463.
Sum of discounted costs (0.1): $71,627.
Sum of discounted costs (0.15): $64,218.
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
5.2.125 PW Policy/Procedure
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
5.2.126 PW Surge Protectors & Filters
Lifetime: 20 Implementation Cost: $5,000. Annual Maintenance Cost: $500.
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. |
$500. |
$0. |
$413. |
$-413. |
3 |
$0. |
$500. |
$0. |
$375. |
$-375. |
4 |
$0. |
$500. |
$0. |
$341. |
$-341. |
5 |
$0. |
$500. |
$0. |
$310. |
$-310. |
6 |
$0. |
$500. |
$0. |
$282. |
$-282. |
7 |
$0. |
$500. |
$0. |
$256. |
$-256. |
8 |
$0. |
$500. |
$0. |
$233. |
$-233. |
9 |
$0. |
$500. |
$0. |
$212. |
$-211. |
10 |
$0. |
$500. |
$0. |
$192. |
$-192. |
11 |
$0. |
$500. |
$0. |
$175. |
$-175. |
12 |
$0. |
$500. |
$0. |
$159. |
$-159. |
13 |
$0. |
$500. |
$0. |
$144. |
$-144. |
14 |
$0. |
$500. |
$0. |
$131. |
$-131. |
15 |
$0. |
$500. |
$0. |
$119. |
$-119. |
16 |
$0. |
$500. |
$0. |
$108. |
$-108. |
17 |
$0. |
$500. |
$0. |
$98. |
$-98. |
18 |
$0. |
$500. |
$0. |
$89. |
$-89. |
19 |
$0. |
$500. |
$0. |
$81. |
$-81. |
20 |
$0. |
$500. |
$0. |
$74. |
$-74. |
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): $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
5.2.127 PW 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
5.2.128 PW UPS
Lifetime: 10 Implementation Cost: $50,000. Annual Maintenance Cost: $5,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$50,000. |
$0. |
$45,454. |
$-45,454. |
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): $81,463.
Sum of discounted costs (0.1): $71,627.
Sum of discounted costs (0.15): $64,218.
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
5.2.129 SC Organization/Security
Lifetime: 5 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. |
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): $12,898.
Sum of discounted costs (0.1): $11,970.
Sum of discounted costs (0.15): $11,176.
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
5.2.130 SC Security Manual
Lifetime: 5 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. |
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): $12,898.
Sum of discounted costs (0.1): $11,970.
Sum of discounted costs (0.15): $11,176.
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
5.2.131 SC Security Policy
Lifetime: 5 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. |
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): $12,898.
Sum of discounted costs (0.1): $11,970.
Sum of discounted costs (0.15): $11,176.
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
5.2.132 SC Security Staff
Lifetime: 5 Implementation Cost: $1,000. Annual Maintenance Cost: $100,000.
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$100,000. |
$0. |
$82,644. |
$-82,644. |
3 |
$0. |
$100,000. |
$0. |
$75,131. |
$-75,131. |
4 |
$0. |
$100,000. |
$0. |
$68,301. |
$-68,301. |
5 |
$0. |
$100,000. |
$0. |
$62,092. |
$-62,092. |
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): $338,659.
Sum of discounted costs (0.1): $289,077.
Sum of discounted costs (0.15): $249,126.
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