Net Benefits of the NORS program in 2022 CAD (value per dollar spent) | |||||||||||
Costs of NORS program as a percentage of current operational budget. | 200 | - $ 529,115.57) (0.82) | $ 78,224.58 (1.03) | $ 3,114,925.35 (2.05) | $ 6,151,626.11 (3.08) | $ 9,188,326.88 (4.11) | $ 10,706,677.26 (4.62) | $ 12,225,027.64 (5.13) | $ 15,261,728.40 (6.16) | $ 18,298,429.17 (7.19) | $ 21,335,129.93 (8.21) |
180 | - $ 255,440.57 (0.90) | $ 351,899.58 (1.13) | $ 3,388,600.35 (2.26) | $ 6,425,301.11 (3.39) | $ 9,462,001.88 (4.52) | $ 10,980,352.26 (5.09) | $ 12,498,702.64 (5.66) | $ 15,535,403.40 (6.79) | $ 18,572,104.17 (7.92) | $ 21,608,804.93 (9.05) | |
160 | $ 18,234.43 (1.01) | $ 625,574.58 (1.26) | $ 3,662,275.35 (2.54) | $ 6,698,976.11 (3.78) | $ 9,735,676.88 (5.04) | $ 11,254,027.26 (5.67) | $ 12,772,377.64 (6.30) | $ 15,809,078.40 (7.56) | $ 18,845,779.17 (8.82) | $ 21,882,479.93 (10.08) | |
140 | $ 291,909.43 (1.14) | $ 899,249.58 (1.42) | $ 3,935,950.35 (2.84) | $ 6,972,651.11 (4.26) | $ 10,009,351.88 (5.68) | $ 11,527,702.26 (6.39) | $ 13,046,052.64 (7.10) | $ 16,082,753.40 (8.52) | $ 19,119,454.17 (9.94) | $ 22,156,154.93 (11.37) | |
120 | $ 565,584.43 (1.30) | $ 1,172,924.58 (1.63) | $ 4,209,625.35 (3.26) | $ 7,246,326.11 (4.89) | $ 10,283,026.88 (6.52) | $ 11,801,377.26 (7.33) | $ 13,319,727.64 (8.15) | $ 16,356,428.40 (9.78) | $ 19,393,129.17 (11.41) | $ 22,429,829.93 (13.03) | |
100* | $ 839,259.43 (1.53) | $ 1,446,599.58 (1.91) | $ 4,483,300.35 (3.82) | $ 7,520,001.11 (5.73) | $ 10,556,701.88 (7.64) | $ 12,075,052.26 (8.59) | $ 13,593,402.64 (9.55) | $ 16,630,103.40 (11.46) | $ 19,666,804.17 (13.37) | $ 22,703,504.93 (15.28) | |
80 | $ 1,112,934.43 (1.85) | $ 1,720,274.58 (2.31) | $ 4,756,975.35 (4.61) | $ 7,793,676.11 (6.92) | $ 10,830,376.88 (9.23) | $ 12,348,727.26 (10.38) | $ 13,867,077.64 (11.53) | $ 16,903,778.40 (13.84) | $ 19,940,479.17 (16.15) | $ 22,977,179.93 (18.45) | |
60 | $ 1,386,609.43 (2.33) | $ 1,993,949.58 (2.91) | $ 5,030,650.35 (5.82) | $ 8,067,351.11 (8.74) | $ 11,104,051.88 (11.65) | $ 12,622,402.26 (13.10) | $ 14,140,752.64 (14.56) | $ 17,177,453.40 (17.47) | $ 20,214,154.17 (20.39) | $ 23,250,854.93 (23.30) | |
40 | $ 1,660,284.43 (3.16) | $ 2,267,624.58 (3.16) | $ 5,304,325.35 (7.90) | $ 8,341,026.11 (11.85) | $ 11,377,726.88 (15.79) | $ 12,896,077.26 (17.77) | $ 14,414,427.64 (19.74) | $ 17,451,128.40 (23.69) | $ 20,487,829.17 (27.64) | $ 23,524,529.93 (31.59) | |
 |  | 8% | 10% | 20% | 30% | 40% | 45% ** | 50% | 60% | 70% | 80% |