{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Intune"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":32,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intune","index":0,"n_rows":124,"n_cols":23,"rows_kept":124,"cut":false,"hidden":false,"merged":[[23,1,23,6],[36,1,36,6],[46,1,46,6],[4,1,4,4],[5,1,5,6],[6,1,6,6],[22,1,22,6],[8,1,8,6],[19,1,19,6],[21,1,21,6],[113,1,113,6],[114,1,114,6],[123,1,123,6],[110,1,110,6],[115,2,115,4],[116,2,116,4],[118,2,118,4],[117,2,117,6],[65,1,66,2],[88,1,88,6],[112,1,112,6],[78,1,78,6],[87,1,87,6],[69,1,69,6],[79,1,79,6],[75,1,76,2],[70,1,70,6],[97,1,97,6],[68,1,68,6],[54,1,54,6],[62,1,62,6],[31,1,32,2],[60,1,60,6],[49,1,50,2],[57,1,58,2],[41,1,42,2],[34,1,34,6],[35,1,35,6],[45,1,45,6],[53,1,53,6],[61,1,61,6],[44,1,44,6],[52,1,52,6]]}
[null,null,null,null,null,null,"Windows Intune ROI Calculator",null,null,null,null,null,null,null,null,null,null,null,"Column C",null,"Column E",null,"Column G"]
[null,null,null,null,null,null,null,null,null,"Selection","Data",null,null,"Calculations",null,null,null,null,"Reset Values"]
[]
[]
[null,"To enable macros or to select a lower security level:"]
[null,"• In Excel 2003, go to Tools > Options > Security > Macro Security \n• In Excel 2007, go to Office Icon>Excel Options>Trust Center>Trust Center Settings\n• In Excel 2010, go to File>Help>Options>Trust Center>Trust Center  Settings\n• In Excel 2007/2010, you can also enable macros from the Options button in the Security Warning bar visible on opening the file"]
[null,"Windows Intune simplifies and helps businesses manage and secure PCs using Windows cloud services and Windows 7 Enterprise — so your computers and users can operate at peak performance from virtually anywhere. With cloud services, you get a comprehensive desktop solution with a low up-front investment and predictable (monthly, per PC) billing that helps keep your finances under control. Windows Intune licensing also includes upgrade rights to the latest versions of Windows client operating system. Together Windows Intune and Windows 7 Enterprise help businesses improve end-user productivity and optimize IT labor costs.",null,null,null,null,null,null,null,null,"Source: IDC white paper"]
[null,"To see how your organization can benefit from Windows Intune, answer the questions below:",null,null,null,null,null,null,null,null,"1) A first look at how Windows Intune can lower costs and raise productivity"]
[null,"Section 1: Company Profile",null,null,null,null,null,null,null,null,"2) The Benefit of Using Windows 7 in Small and Medium-Sized Businesses"]
[]
[1,"Number of clients managed using Windows Intune",null,null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[2,"Percent of clients that are using Windows 7 operating system",null,null,10,null,null,null,null,"Selection",null,null,null,null,null,null,null,null,null,null,10]
[3,{"$f":"\"Will you consider deploying Windows 7\"&IF(Percentage_Win7>0,\" to the rest of your clients\",\"\")&\"? (check if yes)\"","v":"Will you consider deploying Windows 7 to the rest of your clients? (check if yes)"},null,null,true,null,null,null,null,{"$f":"IF($E$13,1,0)","v":1},null,null,null,"Hourly",null,null,null,null,null,null,true]
[4,"Average annual fully-burdened cost per IT Staff",null,null,90240,null,null,null,null,null,null,null,null,{"$f":"ROUND(Salary_Annual_IT_Staff/Work_Hrs_per_Year,0)","v":48},null,null,null,null,null,null,90240]
[5,"Average annual fully-burdened cost per end-user",null,null,76256,null,null,null,null,null,null,null,null,{"$f":"ROUND(Salary_Annual_EndUser/Work_Hrs_per_Year,0)","v":41},null,null,null,null,null,null,76256]
[6,"Work hours per week",null,null,37.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37.5]
[7,"Work weeks per year",null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,"Hours in a work-year ",null,null,{"$f":"Work_Hrs_per_Week*Work_Weeks_per_Yr","v":1875},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Work_Hrs_per_Week*Work_Weeks_per_Yr","v":1875}]
[]
[null,"Section 2 : IT Cost Savings"]
[]
[null,"IT Labor Savings - Administrative Labor"]
[null,"Windows Intune provides a central, cloud-based solution for PC management and security to help IT professionals manage todays increasingly complex and distributed workforce. Listed below are commonly realized IT administrative benefits for organizations using Windows Intune. "]
[null,"Which of the following IT time saving benefits do you expect to realize by adopting Windows Intune? (check all that apply)",null,null,null,null,null,null,null,"Selection",null,null,"Savings ($)","Savings (Hrs.)","Savings (Hrs.)"]
[8,"Ensuring constant configuration across all PCs",null,null,true,null,null,null,null,{"$f":"IF($E$25,1,0)","v":1},null,null,88,1.8,{"$f":"M25/48","v":1.8333333333333333},null,null,null,null,null,true]
[9,"Performing patch management and update deployment",null,null,true,null,null,null,null,{"$f":"IF($E$26,1,0)","v":1},null,null,63,1.3,{"$f":"M26/48","v":1.3125},null,null,null,null,null,true]
[10,"Conducting security and firewall-related activities",null,null,true,null,null,null,null,{"$f":"IF($E$27,1,0)","v":1},null,null,{"$f":"37+4","v":41},0.9,0.85416666666666663,null,null,null,null,null,true]
[11,"Troubleshoot/repair",null,null,true,null,null,null,null,{"$f":"IF($E$28,1,0)","v":1},null,null,28,0.6,0.58333333333333337,null,null,null,null,null,true]
[12,"Managing and updating remote or mobile users",null,null,true,null,null,null,null,{"$f":"IF($E$29,1,0)","v":1},null,null,{"$f":"23+14","v":37},0.8,0.77083333333333337,null,null,null,null,null,true]
[13,"Asset management",null,null,true,null,null,null,null,{"$f":"IF($E$30,1,0)","v":1},null,null,10,0.2,0.20833333333333334,null,null,null,null,null,true]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected administrative labor saved with Windows Intune",null,null,{"$f":"ROUND(SUMPRODUCT($J$25:$J$30,$N$25:$N$30),1)","v":5.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT($J$25:$J$30,$N$25:$N$30),1)","v":5.6}]
[null,null,null,null,{"$f":"ROUND($E$32*Salary_Hourly_IT_Staff,0)","v":269},null,{"$f":"ROUND($E$33*Number_Clients,0)","v":26900},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($E$32*Salary_Hourly_IT_Staff,0)","v":269},null,{"$f":"ROUND($E$33*Number_Clients,0)","v":26900}]
[]
[null,"IT Labor Savings - Downtime Labor"]
[null,"Windows Intune drives proactive IT management to help prevent downtime. This reduces the substantial costs associated with remediation of PCs that are not working. Listed below are downtime related benefits realized by organizations using Windows Intune."]
[null,"Which of the following IT time saving benefits do you expect to realize by adopting Windows Intune? (check all that apply)",null,null,null,null,null,null,null,"Selection","w/o Intune ($)","w/ Intune ($)","Savings (%)","Savings (Hrs.)","Savings (Hrs.)"]
[14,"Reduced IT staff labor effort to repair down systems",null,null,true,null,null,null,null,{"$f":"IF($E$38,1,0)","v":1},175,26,{"$f":"1-L38/K38","v":0.85142857142857142},3.1,{"$f":"K38*M38/48","v":3.1041666666666665},null,null,null,null,null,true]
[15,"Reduced IT staff travel hours to repair remote PCs ",null,null,true,null,null,null,null,{"$f":"IF($E$39,1,0)","v":1},83,21,{"$f":"1-L39/K39","v":0.74698795180722888},1.29,{"$f":"K39*M39/48","v":1.2916666666666667},null,null,null,null,null,true]
[16,"Reduced IT labor effort in fixing spyware issues",null,null,true,null,null,null,null,{"$f":"IF($E$40,1,0)","v":1},21,4,{"$f":"1-L40/K40","v":0.80952380952380953},0.35,0.35416666666666669,null,null,null,null,null,true]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected IT staff savings from reduced downtime",null,null,{"$f":"ROUND(SUMPRODUCT($J$38:$J$40,$N$38:$N$40),1)","v":4.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(SUMPRODUCT($J$38:$J$40,$N$38:$N$40),1)","v":4.7}]
[null,null,null,null,{"$f":"ROUND($E$42*Salary_Hourly_IT_Staff,0)","v":226},null,{"$f":"ROUND($E$43*Number_Clients,0)","v":22600},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($E$42*Salary_Hourly_IT_Staff,0)","v":226},null,{"$f":"ROUND($E$43*Number_Clients,0)","v":22600}]
[]
[null,"IT Labor Savings - Help Desk Incidents"]
[null,"Organizations are able to cut down on the number and variety of problems (including PC performance issues, software compatibility, access issues, and upgrades) by automating PC management functions and standardizing their desktop configurations. This results in fewer help desk calls with more issues being resolved by first-level responders."]
[null,"Do you expect the following IT time saving benefit by adopting Windows Intune? (check if applicable)",null,null,null,null,null,null,null,"Selection","w/o Intune ($)","w/ Intune ($)","Savings (%)","Savings (Hrs.)","Savings (Hrs.)"]
[17,"Reduced IT staff labor hours related to help desk incidents",null,null,true,null,null,null,null,{"$f":"IF($E$48,1,0)","v":1},25,16,{"$f":"1-L48/K48","v":0.36},0.19,{"$f":"K48*M48/48","v":0.1875},null,null,null,null,null,true]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected IT staff savings from reduced help desk incidents",null,null,{"$f":"ROUND($J$48*$N$48,1)","v":0.2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($J$48*$N$48,1)","v":0.2}]
[null,null,null,null,{"$f":"ROUND($E$50*Salary_Hourly_IT_Staff,0)","v":10},null,{"$f":"ROUND($E$51*Number_Clients,0)","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($E$50*Salary_Hourly_IT_Staff,0)","v":10},null,{"$f":"ROUND($E$51*Number_Clients,0)","v":1000}]
[]
[null,"IT Labor Savings - Compliance Labor"]
[null,"Windows Intune enables IT staff to run reports to identify installed software applications and hardware inventory. The ability to efficiently manage, report, and track software and hardware assets across the organization minimizes the effort needed to meet compliance requirements."]
[null,"Do you expect the following IT time saving benefit by adopting Windows Intune? (check if applicable)",null,null,null,null,null,null,null,"Selection","w/o Intune ($)","w/ Intune ($)","Savings (%)","Savings (Hrs.)","Savings (Hrs.)"]
[18,"Reduced IT staff labor effort in meeting compliance requirements",null,null,true,null,null,null,null,{"$f":"IF($E$56,1,0)","v":1},null,null,17,0.4,{"$f":"M56/48","v":0.35416666666666669},null,null,null,null,null,true]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected savings from reduced compliance labor requirements",null,null,{"$f":"ROUND($J$56*$N$56,1)","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($J$56*$N$56,1)","v":0.4}]
[null,null,null,null,{"$f":"ROUND($E$58*Salary_Hourly_IT_Staff,0)","v":19},null,{"$f":"ROUND($E$59*Number_Clients,0)","v":1900},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($E$58*Salary_Hourly_IT_Staff,0)","v":19},null,{"$f":"ROUND($E$59*Number_Clients,0)","v":1900}]
[]
[null,"Eliminating Other Solutions"]
[null,"Many companies rely on different third-party solutions for systems, security, and asset management functionalities. Windows Intune provides a single consolidated solution that eliminates the need to buy and maintain multiple third-party tools, leading to significant cost savings."]
[null,"Do you expect the following cost savings benefit by adopting Windows Intune? (check if applicable)",null,null,null,null,null,null,null,"Selection",null,null,"Savings ($)","Savings ($)"]
[19,"Eliminate third-party software solutions",null,null,true,null,null,null,null,{"$f":"IF($E$64,1,0)","v":1},null,null,118,{"$f":"M64","v":118},null,null,null,null,null,null,true]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected cost savings by eliminating third-party solutions",null,null,{"$f":"ROUND($J$64*$N$64,1)","v":118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($J$64*$N$64,1)","v":118}]
[null,null,null,null,{"$f":"$E$66","v":118},null,{"$f":"ROUND($E$67*Number_Clients,0)","v":11800},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E$66","v":118},null,{"$f":"ROUND($E$67*Number_Clients,0)","v":11800}]
[]
[null,"Section 3: End-user Productivity"]
[null,"Windows Intune and Windows 7 improve end-user productivity by reducing the time that users do not have access to applications (downtime due to outages and help desk issues). With older operating systems, considerable time is lost in user self-support activities (e.g. reboots to solve a problem). Downtime, impact of spyware and malware, software updates also add to the lost productive hours. However, Windows Intune and Windows 7 improve on these tasks and benefits end-users by reducing downtime and the burden of servicing outdated products. This reduction in downtime leads to additional productive hours, which would otherwise be wasted. New productivity features of Windows 7 (such as improved sleep/hibernate recovery, taskbar thumbnails, preview panes, better diagnostics, problem step recorder, IE9, etc.) also add to the time savings."]
[null,"Which of the following end-user productivity benefits do you expect to realize by adopting Windows Intune? (check all that apply)",null,null,null,null,null,null,null,"Selection","w/o Intune ($)","w/ Intune ($)","Savings (%)","Savings (Hrs.)"]
[20,"Reduced employee downtime",null,null,true,null,null,null,null,{"$f":"IF($E$72,1,0)","v":1},null,null,63,1.54,{"$f":"M72/41","v":1.5365853658536586},null,null,null,null,null,true]
[21,"New operating system (Windows 7) productivity features ",null,null,true,null,null,null,null,{"$f":"IF($E$73,1,0)","v":1},null,null,163,3.98,{"$f":"M73/41","v":3.975609756097561},null,null,null,null,null,true]
[null,{"$f":"IF(Percentage_Win7=100,\"Benefit not added as all clients are already on Windows 7\",\"Select 'Yes' to Question 3, above, to consider potential benefits from Windows 7\")","v":"Select 'Yes' to Question 3, above, to consider potential benefits from Windows 7"}]
[null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Savings (per PC)",null,"Savings (all PCs)"]
[null,"Expected average end-user productivity savings",null,null,{"$f":"ROUND($J$72*$N$72+$J$73*$N$73*(1-Percentage_Win7/100)*Upgrade_OS,1)","v":5.0999999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($J$72*$N$72+$J$73*$N$73*(1-Percentage_Win7/100)*Upgrade_OS,1)","v":5.0999999999999996}]
[null,null,null,null,{"$f":"ROUND($E$76*Salary_Hourly_EndUser,0)","v":209},null,{"$f":"ROUND($E$77*Number_Clients,0)","v":20900},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($E$76*Salary_Hourly_EndUser,0)","v":209},null,{"$f":"ROUND($E$77*Number_Clients,0)","v":20900}]
[]
[null,"Section 4 : Investment"]
[null,"This section captures the total cost of deploying Windows Intune and Windows 7 in your organization. The cost elements include the annual license costs, one-time deployment effort, and other one-time costs related to consulting, training, etc."]
[null,null,"(per PC)",null,"(per PC)",null,"(all PCs)",null,null,null,null,null,null,null,null,null,null,null,"(per PC)",null,"(per PC)",null,"(all PCs)"]
[22,"Intune License costs (per month)",null,null,{"$f":"11","v":11},null,{"$f":"ROUND($E$82*Number_Clients,0)","v":1100},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"11","v":11},null,{"$f":"ROUND($E$82*Number_Clients,0)","v":1100}]
[null,"Intune annual license costs",null,null,{"$f":"ROUND($G$83/Number_Clients,0)","v":132},null,{"$f":"ROUND($G$82*12,0)","v":13200},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND($G$83/Number_Clients,0)","v":132},null,{"$f":"ROUND($G$82*12,0)","v":13200}]
[23,"Expected Intune deployment effort (one time)",0.5,null,{"$f":"ROUND($G$84/Number_Clients,0)","v":45},null,{"$f":"ROUND($C$84*(Salary_Hourly_EndUser+Salary_Hourly_IT_Staff)*Number_Clients,0)","v":4450},null,null,null,null,null,null,null,null,null,null,null,0.5,null,{"$f":"ROUND($G$84/Number_Clients,0)","v":45},null,{"$f":"ROUND($C$84*(Salary_Hourly_EndUser+Salary_Hourly_IT_Staff)*Number_Clients,0)","v":4450}]
[24,"Expected Windows 7 deployment effort (one time) ",2,null,{"$f":"ROUND($G$85/Number_Clients,0)","v":160},null,{"$f":"ROUND($C$85*(Salary_Hourly_IT_Staff+Salary_Hourly_EndUser)*Number_Clients*(1-Percentage_Win7/100)*Upgrade_OS,0)","v":16020},null,null,null,null,null,null,null,null,null,null,null,2,null,{"$f":"ROUND($G$85/Number_Clients,0)","v":160},null,{"$f":"ROUND($C$85*(Salary_Hourly_IT_Staff+Salary_Hourly_EndUser)*Number_Clients*(1-Percentage_Win7/100)*Upgrade_OS,0)","v":16020}]
[25,"Other costs (consulting, training, etc.)",30,null,{"$f":"ROUND($G$86/Number_Clients,0)","v":61},null,{"$f":"ROUND($C$86/100*($G$84+$G$85),0)","v":6141},null,null,null,null,null,null,null,null,null,null,null,30,null,{"$f":"ROUND($G$86/Number_Clients,0)","v":61},null,{"$f":"ROUND($C$86/100*($G$84+$G$85),0)","v":6141}]
[]
[null,"Section 5 : Benefits Summary"]
[null,"Following section provides a summary of financial metrics, costs, and benefits based upon the information entered above.",null,null,null,null,null,null,null,null,null,null,null,"Cash flow calculation"]
[null,null,null,null,"(per PC)",null,"(all PCs)",null,null,null,null,null,null,"Year",0,1,2,3,null,null,"(per PC)",null,"(all PCs)"]
[null,"Total One-time Costs (Year 0)",null,null,{"$f":"ROUND($G$91/Number_Clients,0)","v":266},null,{"$f":"ROUND(SUM($G$84,$G$85,$G$86),0)","v":26611},null,null,null,null,null,null,"Benefits",null,{"$f":"G92","v":85100},{"$f":"G92","v":85100},{"$f":"G92","v":85100},null,null,{"$f":"ROUND($G$91/Number_Clients,0)","v":266},null,{"$f":"ROUND(SUM($G$84,$G$85,$G$86),0)","v":26611}]
[null,"Total Annual Benefits",null,null,{"$f":"ROUND($G$92/Number_Clients,0)","v":851},null,{"$f":"ROUND(SUM($G$33,$G$43,$G$51,$G$59,$G$67,$G$77),0)","v":85100},null,null,null,null,null,null,"Cost",{"$f":"G91","v":26611},{"$f":"G93","v":13200},{"$f":"G93","v":13200},{"$f":"G93","v":13200},null,null,{"$f":"ROUND($G$92/Number_Clients,0)","v":851},null,{"$f":"ROUND(SUM($G$33,$G$43,$G$51,$G$59,$G$67,$G$77),0)","v":85100}]
[null,"Total Annual Costs",null,null,{"$f":"ROUND($G$93/Number_Clients,0)","v":132},null,{"$f":"ROUND($G$83,0)","v":13200},null,null,null,null,null,null,"Cash flow (CF)",{"$f":"O91-O92","v":-26611},{"$f":"P91-P92","v":71900},{"$f":"Q91-Q92","v":71900},{"$f":"R91-R92","v":71900},null,null,{"$f":"ROUND($G$93/Number_Clients,0)","v":132},null,{"$f":"ROUND($G$83,0)","v":13200}]
[]
[26,"Discount rate for Net Present Value (NPV) calculation",null,null,10,null,null,null,null,null,null,null,null,"Discounted CF",{"$f":"O93","v":-26611},{"$f":"P93/(1+$E$95/100)^P90","v":65363.63636363636},{"$f":"Q93/(1+$E$95/100)^Q90","v":59421.487603305774},{"$f":"R93/(1+$E$95/100)^R90","v":54019.534184823424},null,null,10]
[]
[]
[null,"Results",null,null,null,null,null,null,null,null,null,null,null,"NPV",{"$f":"SUM(O95:R95)","v":152193.65815176556}]
[]
[null,"Based on the inputs, you can expect Net Annual Benefits of",{"$f":"$G$92-$G$93","v":71900},"or ",{"$f":"$C$100/Number_Clients","v":719},"per PC.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$92-$G$93","v":71900},null,{"$f":"$C$100/Number_Clients","v":719}]
[]
[null,"The benefits are realized from the total IT time savings of",{"$f":"($G$33+$G$43+$G$51+$G$59)/Salary_Hourly_IT_Staff","v":1091.6666666666667},"or",{"$f":"$C$102/Number_Clients","v":10.916666666666668},"per PC",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($G$33+$G$43+$G$51+$G$59)/Salary_Hourly_IT_Staff","v":1091.6666666666667},null,{"$f":"$C$102/Number_Clients","v":10.916666666666668}]
[null,"and total end-user time savings of",{"$f":"$G$77/Salary_Hourly_EndUser","v":509.7560975609756},"or",{"$f":"$C$103/Number_Clients","v":5.0975609756097562},"per PC.",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G$77/Salary_Hourly_EndUser","v":509.7560975609756},null,{"$f":"$C$103/Number_Clients","v":5.0975609756097562}]
[]
[]
[null,"The calculated Net Present Value (NPV) for 3 years is",{"$f":"NPV($E$95/100,$P$93:$R$93)+$O$93","v":152193.65815176556},"or",{"$f":"$C$106/Number_Clients","v":1521.9365815176557},"per PC,",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NPV($E$95/100,$P$93:$R$93)+$O$93","v":152193.65815176556},null,{"$f":"$C$106/Number_Clients","v":1521.9365815176557}]
[]
[null,"with an expected payback period of",{"$f":"IF(-$O$93/($P$93/12)<0,\"NA\",-$O$93/($P$93/12))","v":4.441335187760779},"for your investment.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(-$O$93/($P$93/12)<0,\"NA\",-$O$93/($P$93/12))","v":4.441335187760779}]
[]
[]
[null,"* Not every customer will realize all of the benefits or incur all of the costs. *"]
[]
[null,"Section 6 : Resources/Links"]
[null,"This Tool provides a quick business case for deploying Windows Intune and Windows 7 across your organization. The default benefits expressed here are based on independent research carried out on early-adopter customers and same may not be realized for all customers. The Tool does not fully take into account potential Windows 7 benefits related to IT labor hour savings and increased end-user productivity. "]
[null,"To understand all product benefits and to learn more about the Windows Intune and new Windows 7 features, consider reviewing these resources or contacting an experienced IT partner close to you."]
[null,{"$f":"HYPERLINK(\"http://www.windowsintune.com/\",\"Learn more about Windows Intune\")","v":"Learn more about Windows Intune"},{"$f":"HYPERLINK(\"http://www.microsoft.com/windows/enterprise/products/windows-7/default.aspx\",\"Learn more about Windows 7 Enterprise\")","v":"Learn more about Windows 7 Enterprise"}]
[null,{"$f":"HYPERLINK(\"http://technet.microsoft.com/en-us/windows/ff472080.aspx?ITPID=mscomgl\",\"Windows Intune on TechNet\")","v":"Windows Intune on TechNet"},{"$f":"HYPERLINK(\"www.microsoft.com/presspass/presskits/cloud/docs/IntuneWP.pdf\",\"IDC white paper: Windows Intune benefits\")","v":"IDC white paper: Windows Intune benefits"}]
[null,{"$f":"HYPERLINK(\"http://www.microsoft.com/windows/windowsintune/pc-management-case-studies.aspx\",\"Hear what customers and partners are saying\")","v":"Hear what customers and partners are saying"},{"$f":"HYPERLINK(\"http://www.techrepublic.com/whitepapers/the-benefit-of-using-windows-7-in-small-and-medium-sized-businesses/2220687\",\"IDC white paper: Windows 7 benefits (subscription required)\")","v":"IDC white paper: Windows 7 benefits (subscription required)"}]
[null,{"$f":"HYPERLINK(\"http://onlinehelp.microsoft.com/en-us/windowsintune/default.aspx\",\"Windows Intune Online Help\")","v":"Windows Intune Online Help"},{"$f":"HYPERLINK(\"http://pinpoint.microsoft.com/en-US/companies/search?q=%22Designated%20Windows%20Intune%20Black%20Belt%22&WT.mc_id=en-US_CP_Deeplink_WindowsIntune_2SR_BlackBelt\",\"Find an experienced IT partner\")","v":"Find an experienced IT partner"}]
[]
[]
[null,"Version: 1.0   Date: June 2011"]
[]
[null,"© 2011 Microsoft Corporation. All rights reserved.  The results generated by this tool are illustrative and only intended for your internal use for purposes of providing a framework for discussions regarding potential costs and benefits of deploying Windows Intune.  Prices may vary by reseller and channel.  The results may not be accurate or appropriate for your needs and should not be relied upon as your sole reference.  Contact an authorized Microsoft sales representative for complete information. MICROSOFT MAKES NO WARRANTIES OF ANY KIND, EXPRESS OR IMPLIED, ABOUT THE THIS TOOL, INFORMATION OR MATERIALS PROVIDED WITH THIS TOOL, OR RESULTS GENERATED BY THE TOOL."]