Lifetime: 20 Implementation Cost: $25,000. Annual Maintenance Cost: $1,000.
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. |
$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. |
11 |
$0. |
$1,000. |
$0. |
$350. |
$-350. |
12 |
$0. |
$1,000. |
$0. |
$318. |
$-318. |
13 |
$0. |
$1,000. |
$0. |
$289. |
$-289. |
14 |
$0. |
$1,000. |
$0. |
$263. |
$-263. |
15 |
$0. |
$1,000. |
$0. |
$239. |
$-239. |
16 |
$0. |
$1,000. |
$0. |
$217. |
$-217. |
17 |
$0. |
$1,000. |
$0. |
$197. |
$-197. |
18 |
$0. |
$1,000. |
$0. |
$179. |
$-179. |
19 |
$0. |
$1,000. |
$0. |
$163. |
$-163. |
20 |
$0. |
$1,000. |
$0. |
$148. |
$-148. |
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): $35,309.
Sum of discounted costs (0.1): $30,322.
Sum of discounted costs (0.15): $27,118.
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
5.2.10BR Gate
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
5.2.11BR Jersey Wall
Lifetime: 20 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 |
$2. |
$5,000. |
$2. |
$4,545. |
$-4,543. |
2 |
$2. |
$1,000. |
$1. |
$826. |
$-824. |
3 |
$2. |
$1,000. |
$1. |
$751. |
$-749. |
4 |
$2. |
$1,000. |
$1. |
$683. |
$-681. |
5 |
$2. |
$1,000. |
$1. |
$620. |
$-619. |
6 |
$2. |
$1,000. |
$1. |
$564. |
$-563. |
7 |
$2. |
$1,000. |
$1. |
$513. |
$-511. |
8 |
$2. |
$1,000. |
$1. |
$466. |
$-465. |
9 |
$2. |
$1,000. |
$0. |
$424. |
$-423. |
10 |
$2. |
$1,000. |
$0. |
$385. |
$-384. |
11 |
$2. |
$1,000. |
$0. |
$350. |
$-349. |
12 |
$2. |
$1,000. |
$0. |
$318. |
$-317. |
13 |
$2. |
$1,000. |
$0. |
$289. |
$-288. |
14 |
$2. |
$1,000. |
$0. |
$263. |
$-262. |
15 |
$2. |
$1,000. |
$0. |
$239. |
$-238. |
16 |
$2. |
$1,000. |
$0. |
$217. |
$-217. |
17 |
$2. |
$1,000. |
$0. |
$197. |
$-197. |
18 |
$2. |
$1,000. |
$0. |
$179. |
$-179. |
19 |
$2. |
$1,000. |
$0. |
$163. |
$-163. |
20 |
$2. |
$1,000. |
$0. |
$148. |
$-148. |
Sum of discounted benefits (0.05): $20.
Sum of discounted benefits (0.1): $9.
Sum of discounted benefits (0.15): $7.
Sum of discounted costs (0.05): $16,261.
Sum of discounted costs (0.1): $12,140.
Sum of discounted costs (0.15): $9,726.
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
5.2.12 BR Lighting
Lifetime: 20 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 |
$1. |
$25,000. |
$1. |
$22,727. |
$-22,726. |
2 |
$1. |
$5,000. |
$1. |
$4,132. |
$-4,131. |
3 |
$1. |
$5,000. |
$0. |
$3,756. |
$-3,755. |
4 |
$1. |
$5,000. |
$0. |
$3,415. |
$-3,414. |
5 |
$1. |
$5,000. |
$0. |
$3,104. |
$-3,103. |
6 |
$1. |
$5,000. |
$0. |
$2,822. |
$-2,821. |
7 |
$1. |
$5,000. |
$0. |
$2,565. |
$-2,565. |
8 |
$1. |
$5,000. |
$0. |
$2,332. |
$-2,331. |
9 |
$1. |
$5,000. |
$0. |
$2,120. |
$-2,119. |
10 |
$1. |
$5,000. |
$0. |
$1,927. |
$-1,927. |
11 |
$1. |
$5,000. |
$0. |
$1,752. |
$-1,752. |
12 |
$1. |
$5,000. |
$0. |
$1,593. |
$-1,592. |
13 |
$1. |
$5,000. |
$0. |
$1,448. |
$-1,447. |
14 |
$1. |
$5,000. |
$0. |
$1,316. |
$-1,316. |
15 |
$1. |
$5,000. |
$0. |
$1,196. |
$-1,196. |
16 |
$1. |
$5,000. |
$0. |
$1,088. |
$-1,087. |
17 |
$1. |
$5,000. |
$0. |
$989. |
$-988. |
18 |
$1. |
$5,000. |
$0. |
$899. |
$-899. |
19 |
$1. |
$5,000. |
$0. |
$817. |
$-817. |
20 |
$1. |
$5,000. |
$0. |
$743. |
$-743. |
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): $81,351.
Sum of discounted costs (0.1): $60,741.
Sum of discounted costs (0.15): $48,677.
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
5.2.13BR 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
5.2.14BR Post/Pillars
Lifetime: 20 Implementation Cost: $5,000. Annual Maintenance Cost: $20,000.
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. |
$20,000. |
$0. |
$16,528. |
$-16,528. |
3 |
$0. |
$20,000. |
$0. |
$15,026. |
$-15,026. |
4 |
$0. |
$20,000. |
$0. |
$13,660. |
$-13,660. |
5 |
$0. |
$20,000. |
$0. |
$12,418. |
$-12,418. |
6 |
$0. |
$20,000. |
$0. |
$11,289. |
$-11,289. |
7 |
$0. |
$20,000. |
$0. |
$10,263. |
$-10,263. |
8 |
$0. |
$20,000. |
$0. |
$9,330. |
$-9,330. |
9 |
$0. |
$20,000. |
$0. |
$8,481. |
$-8,481. |
10 |
$0. |
$20,000. |
$0. |
$7,710. |
$-7,710. |
11 |
$0. |
$20,000. |
$0. |
$7,009. |
$-7,009. |
12 |
$0. |
$20,000. |
$0. |
$6,372. |
$-6,372. |
13 |
$0. |
$20,000. |
$0. |
$5,793. |
$-5,793. |
14 |
$0. |
$20,000. |
$0. |
$5,266. |
$-5,266. |
15 |
$0. |
$20,000. |
$0. |
$4,787. |
$-4,787. |
16 |
$0. |
$20,000. |
$0. |
$4,352. |
$-4,352. |
17 |
$0. |
$20,000. |
$0. |
$3,956. |
$-3,956. |
18 |
$0. |
$20,000. |
$0. |
$3,597. |
$-3,597. |
19 |
$0. |
$20,000. |
$0. |
$3,270. |
$-3,270. |
20 |
$0. |
$20,000. |
$0. |
$2,972. |
$-2,972. |
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): $234,948.
Sum of discounted costs (0.1): $156,624.
Sum of discounted costs (0.15): $112,134.
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
5.2.15BR Tank Trap
Lifetime: 20 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. |
11 |
$0. |
$1,000. |
$0. |
$350. |
$-350. |
12 |
$0. |
$1,000. |
$0. |
$318. |
$-318. |
13 |
$0. |
$1,000. |
$0. |
$289. |
$-289. |
14 |
$0. |
$1,000. |
$0. |
$263. |
$-263. |
15 |
$0. |
$1,000. |
$0. |
$239. |
$-239. |
16 |
$0. |
$1,000. |
$0. |
$217. |
$-217. |
17 |
$0. |
$1,000. |
$0. |
$197. |
$-197. |
18 |
$0. |
$1,000. |
$0. |
$179. |
$-179. |
19 |
$0. |
$1,000. |
$0. |
$163. |
$-163. |
20 |
$0. |
$1,000. |
$0. |
$148. |
$-148. |
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): $21,023.
Sum of discounted costs (0.1): $16,685.
Sum of discounted costs (0.15): $14,074.
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
5.2.16BR Warning Signs
Lifetime: 10 Implementation Cost: $1,000. Annual Maintenance Cost: $0.
Year Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$0. |
$1,000. |
$0. |
$909. |
$-908. |
2 |
$0. |
$0. |
$0. |
$0. |
$0. |
3 |
$0. |
$0. |
$0. |
$0. |
$0. |
4 |
$0. |
$0. |
$0. |
$0. |
$0. |
5 |
$0. |
$0. |
$0. |
$0. |
$0. |
6 |
$0. |
$0. |
$0. |
$0. |
$0. |
7 |
$0. |
$0. |
$0. |
$0. |
$0. |
8 |
$0. |
$0. |
$0. |
$0. |
$0. |
9 |
$0. |
$0. |
$0. |
$0. |
$0. |
10 |
$0. |
$0. |
$0. |
$0. |
$0. |
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): $952.
Sum of discounted costs (0.1): $909.
Sum of discounted costs (0.15): $869.
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
5.2.17BR Water
Lifetime: 10 Implementation Cost: $50,000. Annual Maintenance Cost: $2,000.
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. |
$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): $61,154.
Sum of discounted costs (0.1): $55,921.
Sum of discounted costs (0.15): $51,772.
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
5.2.18CC Command Control Center
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
5.2.19CE Counter-surveillance Equipment
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
5.2.20 CM Panic Alarm/Call Stations