⬛ 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
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 |
|---|