Table 3 Sensitivity analysis based on the total amount fluctuations. (Unit: US$1,000)
From: Economic analysis of cloud-based desktop virtualization implementation at a hospital
Classification | ROI | NPV | IRR | |
|---|---|---|---|---|
Costs | 80% | 153.2% | 363 | 23.9% |
| Â | 90% | 136.2% | 277 | 16.8% |
| Â | 100% | 122.6% | 192 | 10.8% |
| Â | 110% | 111.4% | 107 | 5.6% |
| Â | 120% | 102.1% | 22 | 1.1% |
Benefits | 80% | 82.7% | −147 | −10.0% |
| Â | 90% | 101.7% | 14 | 0.9% |
| Â | 100% | 122.6% | 192 | 10.8% |
| Â | 110% | 145.4% | 386 | 20.2% |
| Â | 120% | 170.1% | 597 | 29.3% |
Discount rate(4.66%) | 80% | 124.7% | 212 | 11.8% |
90% | 123.6% | 202 | 11.3% | |
| Â | 100% | 122.6% | 192 | 10.8% |
| Â | 110% | 121.5% | 182 | 10.3% |
| Â | 120% | 120.5% | 173 | 9.8% |