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
5.2.21CM Linguist/Sign Language
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
5.2.22CM Policy/Procedure
Lifetime: 3 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. |
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): $3,674.
Sum of discounted costs (0.1): $3,395.
Sum of discounted costs (0.15): $3,152.
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
5.2.23CM Public Announcement System
Lifetime: 10 Implementation Cost: $5,000. Annual Maintenance Cost: $500. |
|
||||
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$1. |
$5,000. |
$1. |
$4,545. |
$-4,544. |
2 |
$1. |
$500. |
$1. |
$413. |
$-412. |
3 |
$1. |
$500. |
$0. |
$375. |
$-374. |
4 |
$1. |
$500. |
$0. |
$341. |
$-340. |
5 |
$1. |
$500. |
$0. |
$310. |
$-309. |
6 |
$1. |
$500. |
$0. |
$282. |
$-281. |
7 |
$1. |
$500. |
$0. |
$256. |
$-255. |
8 |
$1. |
$500. |
$0. |
$233. |
$-232. |
9 |
$1. |
$500. |
$0. |
$212. |
$-211. |
10 |
$1. |
$500. |
$0. |
$192. |
$-192. |
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): $8,141.
Sum of discounted costs (0.1): $7,159.
Sum of discounted costs (0.15): $6,417.
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
5.2.24 CM Radio/Phone/Pager
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
5.2.25CM Testing
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
5.2.26CM UPS Dedicated
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
5.2.27CN Bullet Proof Glass
Lifetime: 20 Implementation Cost: $10,000. Annual Maintenance Cost: $0. |
|
||||
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. |
$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. |
11 |
$0. |
$0. |
$0. |
$0. |
$0. |
12 |
$0. |
$0. |
$0. |
$0. |
$0. |
13 |
$0. |
$0. |
$0. |
$0. |
$0. |
14 |
$0. |
$0. |
$0. |
$0. |
$0. |
15 |
$0. |
$0. |
$0. |
$0. |
$0. |
16 |
$0. |
$0. |
$0. |
$0. |
$0. |
17 |
$0. |
$0. |
$0. |
$0. |
$0. |
18 |
$0. |
$0. |
$0. |
$0. |
$0. |
19 |
$0. |
$0. |
$0. |
$0. |
$0. |
20 |
$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): $9,523.
Sum of discounted costs (0.1): $9,090.
Sum of discounted costs (0.15): $8,695.
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
5.2.28CN Construction/Design
Lifetime: 20 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. |
11 |
$0. |
$5,000. |
$0. |
$1,752. |
$-1,752. |
12 |
$0. |
$5,000. |
$0. |
$1,593. |
$-1,593. |
13 |
$0. |
$5,000. |
$0. |
$1,448. |
$-1,448. |
14 |
$0. |
$5,000. |
$0. |
$1,316. |
$-1,316. |
15 |
$0. |
$5,000. |
$0. |
$1,196. |
$-1,196. |
16 |
$0. |
$5,000. |
$0. |
$1,088. |
$-1,088. |
17 |
$0. |
$5,000. |
$0. |
$989. |
$-989. |
18 |
$0. |
$5,000. |
$0. |
$899. |
$-899. |
19 |
$0. |
$5,000. |
$0. |
$817. |
$-817. |
20 |
$0. |
$5,000. |
$0. |
$743. |
$-743. |
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): $105,161.
Sum of discounted costs (0.1): $83,468.
Sum of discounted costs (0.15): $70,416.
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
5.2.29CN Guard Shack/Tower
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
5.2.30CN Solid Core Doors
Lifetime: 20 Implementation Cost: $10,000. Annual Maintenance Cost: $0. |
|
||||
Year |
Benefits |
Costs |
Disc. Ben(0.1) |
Disc. Cost(0.1) |
DB-DC(0.1) |
1 |
$1. |
$10,000. |
$1. |
$9,090. |
$-9,089. |
2 |
$1. |
$0. |
$1. |
$0. |
$1. |
3 |
$1. |
$0. |
$0. |
$0. |
$0. |
4 |
$1. |
$0. |
$0. |
$0. |
$0. |
5 |
$1. |
$0. |
$0. |
$0. |
$0. |
6 |
$1. |
$0. |
$0. |
$0. |
$0. |
7 |
$1. |
$0. |
$0. |
$0. |
$0. |
8 |
$1. |
$0. |
$0. |
$0. |
$0. |
9 |
$1. |
$0. |
$0. |
$0. |
$0. |
10 |
$1. |
$0. |
$0. |
$0. |
$0. |
11 |
$1. |
$0. |
$0. |
$0. |
$0. |
12 |
$1. |
$0. |
$0. |
$0. |
$0. |
13 |
$1. |
$0. |
$0. |
$0. |
$0. |
14 |
$1. |
$0. |
$0. |
$0. |
$0. |
15 |
$1. |
$0. |
$0. |
$0. |
$0. |
16 |
$1. |
$0. |
$0. |
$0. |
$0. |
17 |
$1. |
$0. |
$0. |
$0. |
$0. |
18 |
$1. |
$0. |
$0. |
$0. |
$0. |
19 |
$1. |
$0. |
$0. |
$0. |
$0. |
20 |
$1. |
$0. |
$0. |
$0. |
$0. |
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): $9,523.
Sum of discounted costs (0.1): $9,090.
Sum of discounted costs (0.15): $8,695.
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
5.2.31CN Steel Bars/Grills
Lifetime: 20 Implementation Cost: $5,000. Annual Maintenance Cost: $0.
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. |
$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. |
11 |
$0. |
$0. |
$0. |
$0. |
$0. |
12 |
$0. |
$0. |
$0. |
$0. |
$0. |
13 |
$0. |
$0. |
$0. |
$0. |
$0. |
14 |
$0. |
$0. |
$0. |
$0. |
$0. |
15 |
$0. |
$0. |
$0. |
$0. |
$0. |
16 |
$0. |
$0. |
$0. |
$0. |
$0. |
17 |
$0. |
$0. |
$0. |
$0. |
$0. |
18 |
$0. |
$0. |
$0. |
$0. |
$0. |
19 |
$0. |
$0. |
$0. |
$0. |
$0. |
20 |
$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): $4,761.
Sum of discounted costs (0.1): $4,545.
Sum of discounted costs (0.15): $4,347.
Benefit Cost Ratio (0.05): 0.00
Benefit Cost Ratio (0.1): 0.00