Interactive Model — ROI & Payback
Model the numbers before you commit.
Two models in one tool. Client Savings estimates what your operation saves by adopting Command Center services. Investment Payback models the return on building the command node itself.
Inputs · 6 steps
Your operation
Tell us the shape of your deployment — we'll model the field manpower you'd need without a Command Center.
Service vertical
Static guarding — condo, industrial, commercial and dormitory sites.
Total guarded square footage
400,000 sqftSizing rule: 1 field officer per 100,000 sqft per 8-hour shift.
Deployment hours / day
24h · 3.0 shift slotsEach 8h of coverage = 1 shift slot. 24h includes rest-day coverage (≈ 3 FOs per on-duty post).
Field officer cost (fully loaded)
$5,000/moFully loaded ≈ 1.5–1.8× gross salary — covers CPF, annual + medical leave, uniforms, training, insurance, attrition replacement and supervisor overhead.
Managed services you take
3 of 6More services = more manual coordination without us. Each extra service beyond the first adds 15% implied headcount.
Command Center subscription (total)
$22,000/moAuto-set from vertical + size at S$5,500 per 100k sqft. Drag to override.
Implied field officers without a Command Center
16 FOs
Base 4.0 FOs × 3.0 shift slots × 1.30 service mix = 15.6 → rounded up
Monthly saving
$58,000
Annual saving
$696,000
Cost reduction
73%
3-year saving
$2,088,000
Annual cost — conventional manning vs Command Center
Build assumptions
Model the return on the command-centre capital build.
Model: EDG offsets 50% of core infrastructure; WDG(JR+) and SNEF CCP contribute fixed rebates. Operating savings combine displaced manpower and external FCD subscription revenue, net of a fixed command-centre OpEx.
Govt funding recovered
$377,500
Net out-of-pocket CapEx
$272,500
Year-1 net savings
$1.4M
Year-1 net ROI
529%
Net payback period
2.3 mo
3-year cash-flow projection
Indicative model for discussion. Final figures depend on site survey, grant eligibility and contract scope.
Costed Proposal
Turn the model into a costed proposal.
Send us your site count — we'll return a firm package and payback picture, with a free site assessment.
Request a Walkthrough