ROUTE//FRAME PUBLIC FINANCE INTELLIGENCE
MENU
SEPARATE REVIEWED SAMPLE

Explore the 5 reviewed municipal records.

This workspace examines 5 source-backed municipal procurement records. It is not a national inventory, and it is not linked to the community search unless a profile explicitly identifies a reviewed record.

REVIEWED PUBLIC SPENDING AND DEPLOYMENT SAMPLEUnited States research sampleCOUNTRY / GEOID (federal geography ID) 0100000US / BOUNDARY 2025-01-01DATA BACKBONE: STATIC SNAPSHOT / Checking the D1 publication backbone. The visible fallback is the reviewed static snapshot.
EXPORT
[ COST SCENARIO ENGINE ]

Model the contract before approval

Change any assumption. Results are scenarios, not claims about a specific town. Formulas stay visible below the result.

SELECTED 5-YEAR SCENARIO
$410,924MODELED SCENARIO / NOT DOCUMENTED SPENDING

Expected range: $364,469 to $475,032

FIRST YEAR$90,625MODELED
ANNUAL RECURRING$74,375MODELED
THREE YEAR$246,079MODELED
FIVE YEAR$410,924MODELED
TEN YEAR$867,961MODELED
NON-GRANT MODELED REMAINDER$410,924MODELED
GRANT SHARE$0MODELED
COST / RESIDENTADD POPULATION

FORMULA AND ASSUMPTIONS

  1. One-time cost = 25 cameras x $650 standard installation + implementation
  2. Annual recurring cost = cameras x annual price + platform fees + software add-ons + expected replacements
  3. Each later year applies a 3% price change to recurring subscriptions and fees
  4. Grant share = 0% of the selected 5-year scenario
  5. Low and high ranges substitute $2,500 and $3,333 annual camera benchmarks when those values widen the selected assumption
CALCULATION RF-COST-CALC-v1.1 / ASSUMPTIONS RF-COST-ASSUMPTIONS-2026-07-18 / CALCULATED 2026-07-18 / RouteFrame deterministic browser calculator. The $150 and $650 installation values are documented in the Lancaster source. The $1,250 advanced value is a user-editable scenario assumption, not a verified sample median.

HOW THIS SCENARIO COMPARES

SHADED BAND: P25 TO P75 EFFECTIVE ANNUAL PER APPROVED CAMERA IN THE REVIEWED SAMPLE. LINE: MEDIAN. YOUR SCENARIO STAYS MODELED, NOT DOCUMENTED SPENDING.