{
  "currencyCode": null,
  "currencyDisplay": "$",
  "currencyScope": "Provider dollars as displayed; beehiiv and Buttondown pricing JSON-LD identifies USD. Kit publisher subscription ISO currency remains unresolved. No cross-provider currency conversion or net-revenue calculation.",
  "execution": "Local Python Decimal arithmetic only; no provider workflow or checkout executed",
  "rounding": "Derived display values rounded to two decimals, half up; no rounded monthly display is inverted to invent an annual total",
  "scenarioCount": 14,
  "scenarios": [
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "0.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "0.00",
      "plan": "Free",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": "0.00",
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "0.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": false,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": null,
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Free",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": null,
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": null
    },
    {
      "annualBillingMonthlyDisplay": "49.00",
      "annualTotalFromMonthlyDisplayArithmetic": "588.00",
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "59.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Lite",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": null,
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "708.00"
    },
    {
      "annualBillingMonthlyDisplay": "95.00",
      "annualTotalFromMonthlyDisplayArithmetic": "1140.00",
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "109.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Pro",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": null,
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "1308.00"
    },
    {
      "annualBillingMonthlyDisplay": "119.00",
      "annualTotalFromMonthlyDisplayArithmetic": "1428.00",
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "139.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Lite",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": null,
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "1668.00"
    },
    {
      "annualBillingMonthlyDisplay": "199.00",
      "annualTotalFromMonthlyDisplayArithmetic": "2388.00",
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "239.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Pro",
      "provider": "beehiiv",
      "publishedAnnualTotalQuote": null,
      "sourceId": "beehiiv-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "2868.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "0.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "0.00",
      "plan": "Free",
      "provider": "Kit",
      "publishedAnnualTotalQuote": "0.00",
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "0.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "39.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "32.50",
      "plan": "Creator",
      "provider": "Kit",
      "publishedAnnualTotalQuote": "390.00",
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "468.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": "593.00",
      "firstYearPromoMonthlyEquivalentArithmetic": "49.42",
      "monthlyBillQuote": "79.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Pro",
      "provider": "Kit",
      "publishedAnnualTotalQuote": null,
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "948.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "0.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "0.00",
      "plan": "Free",
      "provider": "Kit",
      "publishedAnnualTotalQuote": "0.00",
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "0.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "139.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "115.83",
      "plan": "Creator",
      "provider": "Kit",
      "publishedAnnualTotalQuote": "1390.00",
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "1668.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": "1418.00",
      "firstYearPromoMonthlyEquivalentArithmetic": "118.17",
      "monthlyBillQuote": "189.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": null,
      "plan": "Pro",
      "provider": "Kit",
      "publishedAnnualTotalQuote": null,
      "sourceId": "kit-pricing",
      "standardAnnualTotalUnknown": true,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "2268.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "9.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "7.50",
      "plan": "Subscriber calculator base",
      "provider": "Buttondown",
      "publishedAnnualTotalQuote": "90.00",
      "sourceId": "buttondown-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 1000,
      "twelveMonthlyBillsArithmetic": "108.00"
    },
    {
      "annualBillingMonthlyDisplay": null,
      "annualTotalFromMonthlyDisplayArithmetic": null,
      "available": true,
      "excludedFromTotals": [
        "payment processing",
        "platform revenue share",
        "add-ons",
        "taxes",
        "foreign exchange",
        "unobserved discounts"
      ],
      "firstYearPromoAnnualTotalQuote": null,
      "firstYearPromoMonthlyEquivalentArithmetic": null,
      "monthlyBillQuote": "79.00",
      "monthlyEquivalentFromAnnualTotalArithmetic": "65.83",
      "plan": "Subscriber calculator base",
      "provider": "Buttondown",
      "publishedAnnualTotalQuote": "790.00",
      "sourceId": "buttondown-pricing",
      "standardAnnualTotalUnknown": false,
      "subscribers": 10000,
      "twelveMonthlyBillsArithmetic": "948.00"
    }
  ],
  "schemaVersion": "fewertools.newsletter-cost-model-results.v1",
  "sourceReadOn": "2026-10-09"
}