Skip to main content

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%
  90% 136.2% 277 16.8%
  100% 122.6% 192 10.8%
  110% 111.4% 107 5.6%
  120% 102.1% 22 1.1%
Benefits 80% 82.7% −147 −10.0%
  90% 101.7% 14 0.9%
  100% 122.6% 192 10.8%
  110% 145.4% 386 20.2%
  120% 170.1% 597 29.3%
Discount rate(4.66%) 80% 124.7% 212 11.8%
90% 123.6% 202 11.3%
  100% 122.6% 192 10.8%
  110% 121.5% 182 10.3%
  120% 120.5% 173 9.8%