ABCDEFGHIJKLMNOPQRSTUVWX
1
PlanTotal UsersMonthly price per userOther add-ons per user (monthly)Total monthly costAnnual costEstimated productivity gain (%)Avg monthly payroll per userAppox. monthly savings from productivity (%)Net monthly ROI (savings - cost)Months to recoup (approx)Notes
2
Example: 50 users, modest plan504.50250300063000900087500.33Total monthly cost = users * (price + add-ons)
3
<Plan breakdown><value><value><value>#ERROR!#ERROR!<value><value>#ERROR!#ERROR!#ERROR!Estimated savings = productivity gain% * (avg payroll * users)
4
Formula0000#DIV/0!Months to recoup = annual cost / annual savings
5
Replace <> placeholders with your numbers. Formulas shown as text for spreadsheets.
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100