Inputs
Unit Costs (per incident)
Scenario multiplier: 1x
Counts This Month
Operational & Fee
Results
Violence benefit
£25,500
Falls benefit
£1,900
Labour repurposed
£1,076
Insurance effect
£100
Uptime revenue
£0
Subscription fee
- £1,499
Total Monthly Benefit
£28,576
Net Impact (Benefit − Fee)
£27,077
ROI % (Net / Fee)
1,806%
Replace defaults with venue logs & broker letter; scenario adjusts unit-cost assumptions.