Best viewed on desktop

This financial model has detailed inputs and multi-year tables that require a larger screen to use effectively. Open it on your laptop or desktop for the full experience.

Email me the link
Scenarios → Adjust any input below
⬛ Workload
$/yr
%/yr
☁ Cloud (OpEx)
%/yr
$/yr
$
▪ On-Premises (CapEx)
$
$
$
%
$/yr
$/yr
$
FTE
$/yr
⬛ Financial
%
%
⚙ Assumptions (Advanced)
%/yr
%
%
%
Strategic Verdict
Load a scenario or adjust inputs.
Cloud 8-yr NPV
present value of all costs
On-Prem 8-yr NPV
net of depreciation tax shield
NPV Advantage
lower NPV wins
NPV Cost Comparison — Proportional Scale (lower = better)
☁ Cloud total NPV
▪ On-Premises total NPV
Cloud Cumulative
total spend
On-Prem Cumulative
total spend
Crossover Year
on-prem cumulative < cloud
Year 0 Delta
cloud − on-prem cash out
Cost Component Yr 0 Yr 1 Yr 3 Yr 5 Yr 7