Hello. Please sign in!

Final Regulatory Assessment and Final Regulatory Flexibility Analysis Final Rule - Nondiscrimination on the Basis of Disability by Public Accommodations - Movie Theaters; Movie Captioning and Audio Description

4. Results

The total costs of implementing the movie captioning and audio description rulemaking are calculated and presented in this chapter.  The results in the primary analysis use the analytical framework, data, and assumptions presented in Chapters 2 and 3.  In addition, sensitivity analyses are conducted for several variables in which uncertainty exists.

Section 4.1 presents the cost estimation in the primary analysis.  Within this section, a detailed breakdown of both the upfront costs and the ongoing annual costs is provided.  Additionally, the average ‘per movie theater’ costs over the analysis period are presented by venue type in this section.

Section 4.2 presents the sensitivity analyses for which input variables have been varied where uncertainty exists in the Department’s data.  Some of these variables are discussed in Chapter 3.  The sensitivity analyses conducted in this section include cost estimations using the Low Accessibility and the High Accessibility baselines, an alternate Medium Accessibility baseline distribution, Single-Auditorium unit costs when including Sony’s equipment, alternate captioning and audio description device replacement rates, increased annual staff training frequency, increased maintenance and administrative costs, and a leveling annual growth rate over the period of analysis.

4.1. Primary Analysis

This section shows the results for the primary analysis using 7-percent and 3-percent discount rates.  First, the total costs of the rule are presented by cost category and by venue type in Section 4.1.1.  Next, a detailed breakdown of the upfront costs (equipment acquisition and installation) is presented in Section 4.1.2.  The ongoing annual costs (replacement, training, and maintenance and administrative costs) are presented in Section 4.1.3.

4.1.1. Total Costs

Total costs in the primary analysis are calculated by venue type and include the cost categories listed below:

  • Captioning Hardware Acquisition Costs;

  • Audio Description Hardware Acquisition Costs;

  • Captioning Device Acquisition Costs;

  • Audio Description Device Acquisition Costs;

  • Installation Costs;

  • Replacement Costs;

  • Training Costs; and

  • Maintenance and Administrative Costs.

The total costs in the primary analysis are calculated based on the data and assumptions presented in Chapters 2 and 3.  As described in Section 3.2.2, the primary analysis incorporates the Medium Accessibility baseline, which is based on data available in NATO’s 2015 Accessibility Survey.27  Table 4-1 below shows the total costs in the primary analysis by cost category.  The total cost impact of the rulemaking over the 15-year period of analysis is $88.5 million when discounted at 7 percent, and $113.4 million when discounted at 3 percent.

Table 4-1 : Total Costs by Cost Category in Primary Analysis Over 15 Years ($ millions)


Cost Category

Primary Analysis 7% Discounted

Primary Analysis 3% Discounted

Captioning Hardware Acquisition Costs

$14.6

$17.2

Audio Hardware Acquisition Costs

$0.5

$0.5

Captioning Device Acquisition Costs

$15.7

$17.6

Audio Device Acquisition Costs

$2.4

$2.8

Installation Costs

$1.0

$1.1

Replacement Costs

$36.1

$49.9

Training Costs

$9.9

$13.1

Maintenance and Administrative Costs

$8.2

$11.1

Total Costs

$88.5

$113.4

Overall, the total acquisition costs for equipment (captioning hardware, audio description hardware, captioning devices, and audio description devices) amounted to approximately $33.2 million when discounted by 7 percent, and $38.1 million when discounted by 3 percent. 

As Table 4-1 indicates, captioning equipment acquisition costs comprise the majority of the total acquisition costs incurred by movie theaters.  This is because most captioning hardware is capable of providing audio description with little additional cost, and the scoping requirements for audio description equipment are lower than those for captioning equipment, as summarized in Section 3.3.  Additionally, captioning equipment is more costly than audio description equipment (Section 3.4).

Installation costs are directly linked to the equipment acquisition costs that movie theaters incur and are expected to total $1.0 million over the 15-year period of analysis.  Replacement costs over the 15-year period of analysis account for $36.1 million of the total costs when discounted at 7 percent, and $49.9 million when discounted at 3 percent.  The assumptions regarding hardware and device replacement rates are outlined in Section 3.6.  When discounted at 7 percent, the total training costs are approximately $9.9 million, and maintenance and administrative costs are $8.2 million.  For further detail, the annual costs by cost category in the primary analysis are presented in Table 8-1 of Section 8.1 of the Appendices.

The total costs are broken down by venue type in Table 4-2.  Auditoriums in Multiplex movie theaters account for more than half of the total costs ($45.7 million) over the 15-year period of analysis.  As discussed in Section 3.1.2, Multiplex movie theaters operate approximately 52 percent of all auditoriums.  This percentage is also expected to grow over the course of the analysis (Section 3.1.3)

Overall, the cost to Single-Auditorium movie theaters is approximately $5.3 million when discounted at 7 percent, and $6.3 million when discounted at 3 percent.  As detailed in Section 3.4.5, the primary analysis assumes that no Single-Auditorium movie theater is already equipped to provide closed movie captioning or audio description.  As a result, it is assumed that all Single-Auditorium movie theaters subject to this rulemaking would need to purchase the necessary captioning and audio description equipment. 

Table 4-2 : Total Costs by Venue Type in Primary Analysis Over 15 Years ($ millions)


Venue Type

Primary Analysis 7% Discounted

Primary Analysis 3% Discounted

Megaplex (16+ auditoriums)

$28.7

$37.2

Multiplex (8–15 auditoriums)

$45.7

$59.1

Miniplex (2–7 auditoriums)

$8.8

$10.8

Single-Auditorium

$5.3

$6.3

Total Costs

$88.5

$113.4

In Table 4-3 below, the annualized costs are presented by venue type under 7-percent and 3-percent discount rates.  Overall, the annualized cost to the entire movie exhibition industry is $9.7 million when using a 7-percent discount rate, and $9.5 million when using a 3-percent discount rate.

Table 4-3 : Annualized Costs by Venue Type in Primary Analysis ($ millions)


Venue Type

Annualized Costs 7% Discounted

Annualized Costs 3% Discounted

Megaplex (16+ auditoriums)

$3.2

$3.1

Multiplex (8–15 auditoriums)

$5.0

$5.0

Miniplex (2–7 auditoriums)

$1.0

$0.9

Single-Auditorium

$0.6

$0.5

Total

$9.7

$9.5

Figure 4-1 shows the total costs per year over the period of analysis when discounted at 7 percent.  The highest costs occur in the first two years of the analysis when movie theaters incur upfront costs for equipment acquisition and installation in accordance with the 18-month compliance date.  The figure also shows an increase in costs in the years 2025 through 2027, which results from the costs associated with replacing captioning and audio description hardware as described in Section 3.6.1

Figure 4-1 : Annual Costs in Primary Analysis, Discounted at 7 percent ($ millions)

ETA Editor's Note

As of 11/21/16 (this document's publication date), Figure 4-1 is not shown.

27 NATO, 2015 Accessibility Survey (2015) on RIN 1190-AA63, CRT Docket No. 126, Nondiscrimination on the Basis of Disability by Public Accommodations—Movie Theaters; Movie Captioning and Audio Description, available at http://www.regulations.gov/contentStreamer?documentId=DOJ-CRT-2014-0004-0426&attachmentNumber=2&disposition=attachment&contentType=pdf (last visited Sept. 12, 2016).

4.1.2. Upfront Costs

This section breaks down the upfront costs incurred by all movie theaters subject to the rulemaking.  Movie theaters incur the majority of the upfront costs during the first two years of the analysis (Table 4-5) leading up to the 18-month compliance date.  However, the cost estimation also includes the costs incurred by new auditoriums opening after the 18-month compliance date.  As a result, equipment acquisition and installation costs are incurred over the entire 15-year analysis period in the primary analysis.  Table 4-4 shows the total equipment acquisition and installation costs incurred over the 15-year period of analysis by venue type.  Overall, the upfront costs to movie theaters are expected to total $34.2 million when discounted at 7 percent.

Table 4-4 : Total Upfront Costs by Venue Type in Primary Analysis, Discounted at 7 Percent ($ millions)


Venue Type

Captioning Hardware Acquisition Costs 

Audio Hardware Acquisition Costs 

Captioning Device Acquisition Costs 

Audio Device Acquisition Costs 

Installation Costs 

 Total Upfront Costs

Megaplex

$5.0

$0.1

$4.8

$0.8

$0.3

$11.0

Multiplex

$7.9

$0.2

$7.6

$1.3

$0.5

$17.5

Miniplex

$0.9

$0.0

$2.0

$0.2

$0.1

$3.3

Single-Auditorium

$0.8

$0.2

$1.3

$0.1

$0.1

$2.5

Total

$14.6

$0.5

$15.7

$2.4

$1.0

$34.2

Table 4-5 shows the upfront costs incurred during the first two years of the analysis.  In the primary analysis, movie theaters with auditoriums subject to the rulemaking must comply with the rule’s requirements by the end of 2017.  As a result, movie theaters with auditoriums currently exhibiting digital movies will purchase and install the necessary equipment in 2016 and 2017.  As described in Section 2.1.2, the analysis assumes that 33 percent of these auditoriums will purchase equipment in 2016 and 67 percent will purchase equipment in 2017.  Overall, the upfront costs are expected to total $25.6 million over the first two years of the analysis, with $8.9 million incurred in 2016 and $16.6 million incurred in 2017 when discounted at 7 percent.

Table 4-5 : First Two Years of Upfront Costs in Primary Analysis, Discounted at 7 Percent ($ millions)


Venue Type

2016 Upfront Costs

2017 Upfront Costs

Total Upfront Costs (First Two Years)

Megaplex

$2.7

$5.0

$7.6

Multiplex

$4.2

$7.9

$12.1

Miniplex

$1.2

$2.2

$3.3

Single-Auditorium

$0.9

$1.6

$2.5

Total

$8.9

$16.6

$25.6

4.1.3. Ongoing Costs

The ongoing annual costs are costs that movie theaters incur in addition to the upfront costs.  The ongoing costs quantified in the cost estimation include equipment replacement, staff training, and maintenance and administrative costs. 

Table 4-6 shows the replacement costs associated with each type of equipment necessary to provide closed movie captioning and audio description.  Replacement costs are expected to be $36.1 million over the 15-year period of analysis when discounted at 7 percent.  As detailed in Section 3.6.2, a portion of the required captioning devices are replaced every year and make up the majority of the equipment replacement costs in the primary analysis ($26.6 million).  Audio description devices are also replaced every year, but because these devices are less expensive on average than the captioning devices (Section 3.4), the associated replacement costs are much lower ($4.2 million).  Captioning hardware has the second highest replacement cost at $5.2 million over the 15-year analysis period, and audio description hardware has the lowest replacement cost at $0.1 million.  As described in Section 3.3.2, generally one unit of audio description hardware is required per movie theater complex in order for a movie theater to provide audio description in all of its auditoriums.  Also, the additional cost for audio description hardware is substantially lower than the cost of captioning hardware (Section 3.4).

Table 4-6 : Replacement Costs by Equipment Type in Primary Analysis, Discounted at 7 Percent ($ millions)


Venue Type

Captioning Hardware Replacement Cost

 Audio Description Hardware Replacement Cost

 Captioning Device Replacement Cost 

Audio Description Device Replacement Cost

 Total Replacement Costs

Megaplex

$1.8

$0.0

$8.3

$1.4

$11.6

Multiplex

$2.9

$0.1

$13.2

$2.2

$18.4

Miniplex

$0.2

$0.0

$3.4

$0.4

$4.0

Single-Auditorium

$0.2

$0.1

$1.8

$0.2

$2.2

Total

$5.2

$0.1

$26.6

$4.2

$36.1

In addition to replacement costs, the analysis also accounts for the annual ongoing costs related to staff training and maintenance and administrative costs.  Table 4-7 shows the total ongoing costs by venue type.  Staff training is expected to cost approximately $9.9 million over the 15-year period of analysis, and maintenance and administrative costs account for $8.2 million.  Overall, the ongoing annual costs amount to $54.3 million over the 15-year period of analysis when discounted at 7 percent.

Table 4-7 : Total Ongoing Costs by Venue Type in Primary Analysis, Discounted at 7 Percent ($ millions)


Venue Type

Replacement Costs

Training Costs 

Maintenance and Administrative Costs

Total Ongoing Costs

Megaplex

$11.6

$3.5

$2.7

$17.8

Multiplex

$18.4

$5.6

$4.3

$28.2

Miniplex

$4.0

$0.7

$0.8

$5.5

Single-Auditorium

$2.2

$0.1

$0.5

$2.8

Total

$36.1

$9.9

$8.2

$54.3

4.1.4. Per Movie Theater Costs

The total costs estimated in Section 4.1.1, 4.1.2, and 4.1.3 represent the costs to all movie theater auditoriums exhibiting digital movies.  This section presents the estimated total costs that the average movie theater within each venue type will incur over the 15-year period of analysis.  The cost estimation in this section assumes that the average movie theater will purchase captioning and audio description equipment in 2016 and will maintain operations throughout the period of analysis.  For the purposes of this section, the average movie theater is not a theater already equipped to provide closed movie captioning or audio description before the rule goes into effect.

Table 4-8 presents the undiscounted upfront costs incurred by the average movie theater within each venue type.  The average upfront costs to a Megaplex movie theater that is not already equipped to provide closed movie captioning or audio description are approximately $27,358.  The largest expense associated with this rulemaking for a Megaplex movie theater is purchasing the captioning hardware for each auditorium.  The upfront costs for the average Single-Auditorium movie theater are $3,562, with the largest expense being the acquisition of captioning devices.  The upfront costs for the average Multiplex and Miniplex movie theaters are $18,309 and $9,834, respectively.

Table 4-8 : Average Per Movie Theater Upfront Costs by Venue Type in Primary Analysis, Undiscounted ($)


Venue Type

Captioning Hardware Acquisition

Audio Description Hardware Acquisition

Captioning Device Acquisition

Audio Description Device Acquisition

Installation Costs

Total Upfront Costs

Megaplex

$16,158

$205

$8,728

$1,470

$797

$27,358

Multiplex

$10,772

$205

$5,819

$980

$533

$18,309

Miniplex

$4,488

$205

$4,364

$490

$286

$9,834

Single-Auditorium

$1,097

$308

$1,864

$190

$104

$3,562

Table 4-9 shows the undiscounted ongoing costs throughout the period of analysis.  The costs associated with replacing captioning and audio description equipment are the most significant ongoing costs over the 15-year analysis period.  However, as detailed in Section 3.6, captioning and audio description hardware is expected to be replaced approximately every ten years while a portion of the required devices are expected to be replaced every year.  The rightmost column presents the average annual ongoing costs for the average movie theater within each venue type.  The average undiscounted, ongoing costs incurred in a single year range from $634 for a Single-Auditorium movie theater to $4,398 for a Megaplex movie theater.

Table 4-9 : Per Movie Theater Ongoing Costs by Venue Type in Primary Analysis, Undiscounted ($)


Venue Type

Total Replacement  Costs

Total Staff Training Costs

Total Maintenance and Administrative Costs

Total Ongoing Costs

Ongoing Costs Per Year

Megaplex

$46,957

$7,058

$11,952

$65,968

$4,398

Multiplex

$31,373

$4,705

$7,999

$44,077

$2,938

Miniplex

$19,255

$1,961

$4,296

$25,512

$1,701

Single-Auditorium

$7,566

$392

$1,556

$9,514

$634

4.2. Sensitivity Analysis

Sensitivity analysis is an essential consideration for policy makers in evaluating the rule due to the uncertainty associated with certain key variables used in the cost estimation.  The Department was able to find robust data regarding the costs of purchasing captioning and audio description equipment, the number of auditoriums in the country, and several other critical variables.  However, there are some input variables that carry uncertainty.  No substantive comments with data on these inputs were received in the public comments to the 2014 NPRM. 
The sensitivity analyses estimate the costs of this rulemaking when using the following inputs:

  • Low Accessibility and High Accessibility baselines;

  • Alternate Medium Accessibility baseline;

  • Alternate captioning and audio description device replacement rates;

  • Increased staff training frequency;

  • Single-Auditorium unit cost estimates including Sony’s technology;

  • Increased maintenance and administrative costs; and

  • Zero growth after five years.

4.2.1. Low Accessibility Baseline

The primary analysis estimates the costs to movie theaters using the Medium Accessibility baseline.  As described in Section 3.2.2.1, one of the alternative baselines is the Low Accessibility baseline, which is the most conservative option.  This baseline assumes that the auditoriums already equipped to provide closed movie captioning and audio description, as reported in NATO’s 2015 Accessibility Survey, are the only auditoriums with such capabilities in the United States.  Because fewer auditoriums are assumed to be equipped to provide closed movie captioning or audio description in the Low Accessibility baseline, the overall costs are higher than in the primary analysis.

Table 4-10 summarizes the cost impact of using the Low Accessibility baseline in the analysis.  The total costs over the 15-year analysis period increase by 12 percent to $99.5 million when discounted by 7 percent.  Under the Low Accessibility baseline, the analysis assumes that there are fewer auditoriums already equipped to provide closed movie captioning or audio description before the rulemaking.  As a result, the incremental cost impact is higher than in the primary analysis, which uses the Medium Accessibility baseline.  However, even when using the Low Accessibility baseline—the most conservative baseline analyzed—costs still do not exceed $100 million in any given year.  For further detail, the annual costs by cost category for the Low Accessibility baseline are presented in Table 8-2 of Section 8.1 of the Appendices.

Table 4-10 : Low Accessibility Baseline Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Low Accessibility Baseline

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$18.5

$14.6

26%

Audio Hardware Acquisition Costs

$0.5

$0.5

16%

Captioning Device Acquisition Costs

$16.8

$15.7

7%

Audio Device Acquisition Costs

$2.6

$2.4

7%

Installation Costs

$1.2

$1.0

16%

Replacement Costs

$40.3

$36.1

11%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$9.6

$8.2

17%

Total Costs

$99.5

$88.5

12%

4.2.2. High Accessibility Baseline

The incremental cost impact of the rulemaking is also analyzed using the High Accessibility baseline, previously described in Section 3.2.2.3.  The High Accessibility baseline is the least conservative of the baselines derived from NATO’s 2015 Accessibility Survey.  The costs under the High Accessibility baseline are lower than in the primary analysis because more auditoriums are assumed to be equipped to provide closed movie captioning or audio description before the rule goes into effect.  Thus, fewer movie theaters are purchasing equipment as a result of the rulemaking.  The total costs over the 15-year analysis period under the High Accessibility baseline are $68.8 million when discounted at 7 percent, which is 22 percent lower than the total costs estimated in the primary analysis.  For further detail, the annual costs by cost category for the High Accessibility baseline are presented in Table 8-3 of Section 8.1 of the Appendices.

Table 4-11: High Accessibility Baseline Sensitivity Analysis, Discounted at 7 Percent, ($ millions)


Cost Category

High Accessibility Baseline

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$7.7

$14.6

-48%

Audio Hardware Acquisition Costs

$0.3

$0.5

-29%

Captioning Device Acquisition Costs

$13.6

$15.7

-13%

Audio Device Acquisition Costs

$2.1

$2.4

-13%

Installation Costs

$0.7

$1.0

-28%

Replacement Costs

$28.7

$36.1

-21%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$5.6

$8.2

-31%

Total Costs

$68.8

$88.5

-22%

4.2.3. Alternate Medium Accessibility Baseline

In addition to the uncertainty regarding the actual number of auditoriums already equipped to provide closed movie captioning or audio description (the baseline), there is also uncertainty regarding the distribution of these auditoriums across the various venue types.  The 2015 NATO Accessibility survey provides information supporting the Department’s estimate of the current number of auditoriums already equipped to provide closed movie captioning or audio description; however, there is no information on whether those auditoriums are primarily in Megaplex, Multiplex, Miniplex, or Single-Auditorium movie theaters. 

The baseline distribution in the primary analysis (discussed in Section 3.2.3) assumes that auditoriums already equipped to provide closed movie captioning or audio description are evenly distributed amongst Megaplex, Multiplex, and Miniplex movie theaters.  No auditorium already equipped to provide such features is assumed to be located in a Single-Auditorium movie theater in the primary analysis.  The alternate distribution under the Medium Accessibility baseline assumes that the largest venues are more likely to have auditoriums already equipped to provide closed movie captioning or audio description than smaller venues.  Industry research suggests that the largest movie exhibitor firms have made efforts to provide closed movie captioning and audio description in their movie theaters.  Additionally, industry research also suggests that the largest movie theater chains are more likely to operate Megaplex and Multiplex venues than are smaller businesses.  Therefore, the Department has developed an alternate distribution of the Medium Accessibility baseline based on this information.   

The distribution of the Medium Accessibility baseline by venue type used in the primary analysis and the alternate distribution used in the sensitivity analysis are summarized in Table 4-12 below.  The alternate Medium Accessibility baseline distribution assumes that a greater number of auditoriums already equipped to provide closed movie captioning or audio description are located in Megaplex movie theaters.  However, this alternate distribution also assumes that fewer auditoriums already equipped to provide these features are located in Multiplex and Miniplex movie theaters.  Because the Medium Accessibility baseline drives the analysis in both estimates, the total number of auditoriums already equipped to provide closed movie captioning or audio description is the same, but the distribution of those auditoriums across the various venue types differs.

Table 4-12 : Alternate Medium Accessibility Baseline by Venue Type – Captioning and Audio Description


Venue

Medium Accessibility Baseline:
Captioning

Medium Accessibility Baseline:
Audio Description

Captioning

Audio Description

Megaplex

72%

71%

100%

100%

Multiplex

72%

71%

68%

67%

Miniplex

72%

71%

0%

0%

Single-Auditorium

0%

0%

0%

0%

The cost estimation using the alternate Medium Accessibility baseline and the cost estimation in the primary analysis are presented in Table 4-13 below.  Overall, there is little impact to the total costs when using the alternate baseline.  The total costs over the 15-year analysis period under the alternate Medium Accessibility baseline decrease by less than 1 percent, to $88.0 million, when compared to the primary analysis ($88.5 million).

Table 4-13 : Alternate Medium Accessibility Baseline Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Alternate Medium Accessibility Baseline

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$14.6

$14.6

0%

Audio Hardware Acquisition Costs

$0.6

$0.5

17%

Captioning Device Acquisition Costs

$16.2

$15.7

3%

Audio Device Acquisition Costs

$2.5

$2.4

1%

Installation Costs

$1.0

$1.0

2%

Replacement Costs

$35.2

$36.1

-2%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$8.0

$8.2

-3%

Total Costs

$88.0

$88.5

-1%

4.2.4. Single-Auditorium Movie Theater Unit Costs Including Sony’s Technology

The primary analysis assumes that Single-Auditorium movie theaters will not purchase Sony’s technology because there are less expensive alternatives available (Section 3.4.5).  This sensitivity analysis observes the impact to the cost estimation if Sony’s technology is included in the average unit cost estimates for Single-Auditorium movie theaters.  Table 4-14 compares the average unit costs for all equipment types with and without Sony’s technology.  The cost per captioning device increases from $466 to $727 when including Sony’s technology in the average unit cost estimate.

Table 4-14 : Average Unit Costs by Equipment Type, Including and Excluding Sony ($)


Technology

Average Unit Costs
(Including Sony)

Average Unit Costs
(Excluding Sony)

Captioning Hardware

$898

$1,097

Audio Description Hardware

$205

$308

Captioning Devices

$727

$466

Audio Description Devices

$163

$95

The average upfront costs for a Single-Auditorium movie theater are estimated using the scoping requirements, average unit cost estimates, and installation costs.  Table 4-15 below shows an estimate of how the per movie theater upfront costs increase when Sony’s technology is included in the average unit costs.  Overall, the undiscounted upfront costs per Single-Auditorium movie theater increase by 25 percent when including Sony’s technology in the average unit cost estimates.

Table 4-15 : Single-Auditorium Per Movie Theater Upfront Costs, Including and Excluding Sony


Venue Type

Per Theater Upfront Costs
(Including Sony)

Per Theater Upfront Costs
(Excluding Sony)

% change

Single-Auditorium

$4,469

$3,562

25%

The impact of including Sony’s technology in the average unit costs for Single-Auditorium movie theaters on the total costs estimation is summarized in Table 4-16 below. The total costs over the 15-year period of analysis are approximately $1.9 million higher ($90.4 million) when including Sony’s technology in the unit cost estimates for all venue types, an increase of 2 percent compared to the primary analysis ($88.5 million).  

Table 4-16 : Single-Auditorium Unit Cost Sensitivity Analysis, Discounted at 7 percent ($ millions)


Cost Category

Alternate Medium Accessibility Baseline

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$14.5

$14.6

-1%

Audio Hardware Acquisition Costs

$0.4

$0.5

-15%

Captioning Device Acquisition Costs

$16.4

$15.7

5%

Audio Device Acquisition Costs

$2.5

$2.4

4%

Installation Costs

$1.0

$1.0

2%

Replacement Costs

$37.2

$36.1

3%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$8.3

$8.2

2%

Total Costs

$90.4

$88.5

2%

4.2.5. Device Replacement

As discussed in Section 3.6.2, captioning and audio description devices will likely need to be replaced on a regular basis because they will be under heavy use from patrons.  However, uncertainty exists as to how many devices will need to be replaced each year.  The primary analysis assumes that 20 percent of captioning and audio description devices will need to be replaced annually.  Annual device replacement rates of 15 percent and 25 percent are analyzed as sensitivity analyses in this section.

Table 4-17 summarizes the impact on the total cost estimation if the captioning and audio description device replacement rate is lowered from 20 percent to 15 percent.  Under an annual device replacement rate of 15 percent, the replacement costs decrease by 21 percent over the 15-year period of the analysis, and the total costs decrease to $80.8 million.

Table 4-17 : Device Replacement 15 Percent Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Device Replacement 15 Percent

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$14.6

$14.6

0%

Audio Hardware Acquisition Costs

$0.5

$0.5

0%

Captioning Device Acquisition Costs

$15.7

$15.7

0%

Audio Device Acquisition Costs

$2.4

$2.4

0%

Installation Costs

$1.0

$1.0

0%

Replacement Costs

$28.4

$36.1

-21%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$8.2

$8.2

0%

Total Costs

$80.8

$88.5

-9%

Table 4-18 summarizes the impact on the cost estimation if the captioning and audio description device replacement rate is raised from 20 percent to 25 percent.  Under an annual device replacement rate of 25 percent, the replacement costs increase by 21 percent over the 15-year period of the analysis, and the total costs increase to $96.2 million.

Table 4-18 : Device Replacement 25 Percent Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Device Replacement 25 Percent

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$14.6

$14.6

0%

Audio Hardware Acquisition Costs

$0.5

$0.5

0%

Captioning Device Acquisition Costs

$15.7

$15.7

0%

Audio Device Acquisition Costs

$2.4

$2.4

0%

Installation Costs

$1.0

$1.0

0%

Replacement Costs

$43.8

$36.1

21%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$8.2

$8.2

0%

Total Costs

$96.2

$88.5

9%

4.2.6. Staff Training Frequency

According to public comments on the 2014 NPRM, the additional time necessary to train staff as a result of this rulemaking is approximately 15 minutes.  The methodology used to quantify the costs of additional staff training is presented in Section 3.7.  The primary analysis assumes that the training would be conducted biannually over the period of analysis.  This sensitivity analysis observes the impact on the total cost estimation if the training were instead conducted four times per year as presented in Table 4-19 below.  Training costs over the 15-year analysis period increase to $19.9 million, increasing the total costs of the rulemaking to $98.5 million.  This is an increase of 11 percent compared to the primary analysis.

Table 4-19 : Increased Staff Training Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Staff Training 4x Per Year

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$14.6

$14.6

0%

Audio Hardware Acquisition Costs

$0.5

$0.5

0%

Captioning Device Acquisition Costs

$15.7

$15.7

0%

Audio Device Acquisition Costs

$2.4

$2.4

0%

Installation Costs

$1.0

$1.0

0%

Replacement Costs

$36.1

$36.1

0%

Training Costs

$19.9

$9.9

100%

Maintenance and Administrative Costs

$8.2

$8.2

0%

Total Costs

$98.5

$88.5

11%

4.2.7. Maintenance and Administrative Costs

The costs covered by the maintenance and administrative costs in the Final RA are discussed in Section 4.2.7.  Due to the high level of uncertainty surrounding these costs, additional sensitivity analyses are conducted regarding the percentage used to calculate maintenance and administrative costs.  The primary analysis assumes annually recurring maintenance and administrative costs equal to 3 percent of equipment acquisition costs.  The sensitivity analysis shows the impact on the total cost estimation if values of 5 and 10 percent are used.

Table 4-20 shows the total costs if the maintenance and administrative costs are increased to 5 percent, instead of 3 percent in the primary analysis.  The maintenance and administrative costs would increase to $13.7 million over the 15-year analysis period, resulting in a 6 percent increase in the rulemaking’s total costs.

Table 4-20 : Maintenance and Administrative Costs 5 Percent Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Maintenance and Administrative Costs 5 Percent

Primary Analysis

Percent Change

Captioning Hardware Acquisition Cost

$14.6

$14.6

0%

Audio Hardware Acquisition Cost

$0.5

$0.5

0%

Captioning Device Acquisition Cost

$15.7

$15.7

0%

Audio Device Acquisition Cost

$2.4

$2.4

0%

Installation Costs

$1.0

$1.0

0%

Replacement Costs

$36.1

$36.1

0%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$13.7

$8.2

67%

Total Costs

$94.0

$88.5

6%

Table 4-21 shows the total costs if the maintenance and administrative costs are increased to 10 percent, instead of three percent in the primary analysis.  The maintenance and administrative costs would increase to $27.4 million over the 15-year analysis period, resulting in a 22 percent increase in the rulemaking’s total costs.

Table 4-21 : Maintenance and Administrative Costs 10 Percent Sensitivity Analysis, Discounted at 7 Percent ($ millions)


Cost Category

Maintenance and Administrative Costs 10 Percent

Primary Analysis

Percent Change

Captioning Hardware Acquisition Cost

$14.6

$14.6

0%

Audio Hardware Acquisition Cost

$0.5

$0.5

0%

Captioning Device Acquisition Cost

$15.7

$15.7

0%

Audio Device Acquisition Cost

$2.4

$2.4

0%

Installation Costs

$1.0

$1.0

0%

Replacement Costs

$36.1

$36.1

0%

Training Costs

$9.9

$9.9

0%

Maintenance and Administrative Costs

$27.4

$8.2

233%

Total Costs

$107.7

$88.5

22%

4.2.8. Zero Growth After Five Years

The projected growth rate of the number of auditoriums within each venue type is discussed in Section 3.1.3.  However, it may not be realistic to assume that the growth rates from the previous five years continue throughout the entire analysis period.  The movie industry has undergone significant changes in recent years as a result of the digital conversion, which has had an impact on the number of auditoriums opening and closing.  This sensitivity analysis assumes that the projected growth rates will continue for the first five years of the analysis, but after year five, the number of auditoriums will remain constant for the remainder of the analysis.

Table 4-22 shows the impact of altering the assumed growth rates.  Overall, the costs decrease because no new auditoriums are opening and purchasing equipment after the fifth year of the analysis.  The total costs over the 15-year period of analysis decrease to $79.9 million, a 10 percent decrease compared to the primary analysis.

Table 4-22 : Zero Growth After Five Years Sensitivity Analysis, Discounted at 7 Percent, ($ millions)


Cost Category

Zero Growth After 5 Years

Primary Analysis

Percent Change

Captioning Hardware Acquisition Costs

$11.0

$14.6

-25%

Audio Hardware Acquisition Costs

$0.4

$0.5

-13%

Captioning Device Acquisition Costs

$13.7

$15.7

-13%

Audio Device Acquisition Costs

$2.1

$2.4

-14%

Installation Costs

$0.8

$1.0

-18%

Replacement Costs

$34.8

$36.1

-4%

Training Costs

$9.6

$9.9

-4%

Maintenance and Administrative Costs

$7.5

$8.2

-9%

Total Costs

$79.9

$88.5

-10%

[MORE INFO...]

*You must sign in to view [MORE INFO...]