{
  "version": 1,
  "synthetic": true,
  "contactPayload": false,
  "builtOn": "2026-10-12",
  "warning": "Original fictional planning cases, not customer measurements or future-price forecasts. No contacts, profile identities or measured conversion rates are included.",
  "priceSource": "https://www.leadsforlinked.com/#pricing",
  "checkedOn": "2026-10-12",
  "offers": {
    "packCredits": 500,
    "packPriceCents": 199,
    "monthlyPriceCents": 499,
    "annualEffectiveMonthlyCents": 299,
    "annualPriceCents": 3588,
    "checkedOn": "2026-10-12",
    "sourceURL": "https://www.leadsforlinked.com/#pricing"
  },
  "calculationSource": "/assets/extraction-offer-planner.js",
  "reproduceAt": "/tools/true-cost-of-linkedin-prospecting.html#one-csv-job",
  "files": [
    {
      "file": "occasional-campaign-conditional-scenarios.csv",
      "dataRows": 10,
      "columns": 25,
      "utf8Bom": true,
      "excelSafe": true
    },
    {
      "file": "occasional-campaign-planning-worksheet.csv",
      "dataRows": 4,
      "columns": 24,
      "utf8Bom": true,
      "excelSafe": true
    }
  ],
  "cases": [
    {
      "id": "S01",
      "label": "Existing balance covers the scenario",
      "input": {
        "targetUsable": 360,
        "approvedRows": 120,
        "sampleExported": 80,
        "sampleUsable": 60,
        "creditBalance": 320,
        "paidMonths": 1,
        "packEligibility": "unknown"
      },
      "note": "No additional credits required under these assumptions; eligibility does not change that result.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 360,
          "approvedRows": 120,
          "sampleExported": 80,
          "sampleUsable": 60,
          "creditBalance": 320,
          "paidMonths": 1
        },
        "packEligibility": "unknown",
        "gap": 240,
        "observedFraction": 0.75,
        "requiredRawRows": 320,
        "availableCredits": 320,
        "creditShortfall": 0,
        "pack": {
          "status": "not_needed",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 0,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S02",
      "label": "Eligible offer at its exact boundary",
      "input": {
        "targetUsable": 560,
        "approvedRows": 160,
        "sampleExported": 100,
        "sampleUsable": 80,
        "creditBalance": 0,
        "paidMonths": 1,
        "packEligibility": "yes"
      },
      "note": "One eligible offer covers exactly 500 additional credits, not a guarantee of 500 accepted audience rows.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 560,
          "approvedRows": 160,
          "sampleExported": 100,
          "sampleUsable": 80,
          "creditBalance": 0,
          "paidMonths": 1
        },
        "packEligibility": "yes",
        "gap": 400,
        "observedFraction": 0.8,
        "requiredRawRows": 500,
        "availableCredits": 0,
        "creditShortfall": 500,
        "pack": {
          "status": "covers",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 0,
          "creditsLeftAfterJob": 0
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S03",
      "label": "One credit beyond the eligible offer",
      "input": {
        "targetUsable": 561,
        "approvedRows": 160,
        "sampleExported": 100,
        "sampleUsable": 80,
        "creditBalance": 1,
        "paidMonths": 1,
        "packEligibility": "yes"
      },
      "note": "Ceiling gives 502 raw rows; one current credit leaves 501 additional credits. One offer leaves 1 uncovered; no second promotional purchase is modeled.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 561,
          "approvedRows": 160,
          "sampleExported": 100,
          "sampleUsable": 80,
          "creditBalance": 1,
          "paidMonths": 1
        },
        "packEligibility": "yes",
        "gap": 401,
        "observedFraction": 0.8,
        "requiredRawRows": 502,
        "availableCredits": 1,
        "creditShortfall": 501,
        "pack": {
          "status": "insufficient",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 1,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S04",
      "label": "Offer eligibility has not been checked",
      "input": {
        "targetUsable": 560,
        "approvedRows": 160,
        "sampleExported": 100,
        "sampleUsable": 80,
        "creditBalance": 0,
        "paidMonths": 1,
        "packEligibility": "unknown"
      },
      "note": "A numerical fit does not establish checkout eligibility. Hold the offer decision.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 560,
          "approvedRows": 160,
          "sampleExported": 100,
          "sampleUsable": 80,
          "creditBalance": 0,
          "paidMonths": 1
        },
        "packEligibility": "unknown",
        "gap": 400,
        "observedFraction": 0.8,
        "requiredRawRows": 500,
        "availableCredits": 0,
        "creditShortfall": 500,
        "pack": {
          "status": "unknown",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 0,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S05",
      "label": "Offer unavailable to this account",
      "input": {
        "targetUsable": 560,
        "approvedRows": 160,
        "sampleExported": 100,
        "sampleUsable": 80,
        "creditBalance": 0,
        "paidMonths": 1,
        "packEligibility": "no"
      },
      "note": "The one-time offer is not an available purchase in this scenario; inspect current ordinary packs or Basic without inventing a repeat offer.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 560,
          "approvedRows": 160,
          "sampleExported": 100,
          "sampleUsable": 80,
          "creditBalance": 0,
          "paidMonths": 1
        },
        "packEligibility": "no",
        "gap": 400,
        "observedFraction": 0.8,
        "requiredRawRows": 500,
        "availableCredits": 0,
        "creditShortfall": 500,
        "pack": {
          "status": "ineligible",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 0,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S06",
      "label": "Seven actual monthly payments",
      "input": {
        "targetUsable": 1500,
        "approvedRows": 300,
        "sampleExported": 100,
        "sampleUsable": 75,
        "creditBalance": 0,
        "paidMonths": 7,
        "packEligibility": "no"
      },
      "note": "Current-price conditional subtotal only: 7 monthly payments are 3493 cents versus 3588 cents for the full year. Paid-payment count is not assumed from campaign count.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 1500,
          "approvedRows": 300,
          "sampleExported": 100,
          "sampleUsable": 75,
          "creditBalance": 0,
          "paidMonths": 7
        },
        "packEligibility": "no",
        "gap": 1200,
        "observedFraction": 0.75,
        "requiredRawRows": 1600,
        "availableCredits": 0,
        "creditShortfall": 1600,
        "pack": {
          "status": "ineligible",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 1100,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 7,
          "pricePerMonthCents": 499,
          "totalCents": 3493
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 95,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S07",
      "label": "Eight actual monthly payments",
      "input": {
        "targetUsable": 1500,
        "approvedRows": 300,
        "sampleExported": 100,
        "sampleUsable": 75,
        "creditBalance": 0,
        "paidMonths": 8,
        "packEligibility": "no"
      },
      "note": "Current-price conditional subtotal only: 8 monthly payments are 3992 cents versus 3588 cents for the full year. This is not a renewal-price or pause/reactivation promise.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 1500,
          "approvedRows": 300,
          "sampleExported": 100,
          "sampleUsable": 75,
          "creditBalance": 0,
          "paidMonths": 8
        },
        "packEligibility": "no",
        "gap": 1200,
        "observedFraction": 0.75,
        "requiredRawRows": 1600,
        "availableCredits": 0,
        "creditShortfall": 1600,
        "pack": {
          "status": "ineligible",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 1100,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 8,
          "pricePerMonthCents": 499,
          "totalCents": 3992
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "annual",
          "differenceCents": 404,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S08",
      "label": "Approved audience already exceeds target",
      "input": {
        "targetUsable": 90,
        "approvedRows": 120,
        "sampleExported": 60,
        "sampleUsable": 45,
        "creditBalance": 0,
        "paidMonths": 1,
        "packEligibility": "yes"
      },
      "note": "Zero remaining audience gap; no new extraction purchase is established by this job.",
      "expected": {
        "valid": true,
        "input": {
          "targetUsable": 90,
          "approvedRows": 120,
          "sampleExported": 60,
          "sampleUsable": 45,
          "creditBalance": 0,
          "paidMonths": 1
        },
        "packEligibility": "yes",
        "gap": 0,
        "observedFraction": 0.75,
        "requiredRawRows": 0,
        "availableCredits": 0,
        "creditShortfall": 0,
        "pack": {
          "status": "not_needed",
          "credits": 500,
          "priceCents": 199,
          "maximumOfferPurchases": 1,
          "uncoveredCredits": 0,
          "creditsLeftAfterJob": null
        },
        "monthly": {
          "paidMonths": 1,
          "pricePerMonthCents": 499,
          "totalCents": 499
        },
        "annual": {
          "commitmentMonths": 12,
          "effectiveMonthlyCents": 299,
          "totalCents": 3588
        },
        "subscriptionComparison": {
          "lowerSubtotal": "monthly",
          "differenceCents": 3089,
          "firstMonthlyPaymentCountAboveAnnual": 8
        },
        "checkedOn": "2026-10-12",
        "sourceURL": "https://www.leadsforlinked.com/#pricing"
      }
    },
    {
      "id": "S09",
      "label": "Sample counts missing",
      "input": {
        "targetUsable": 800,
        "approvedRows": 100,
        "sampleExported": "",
        "sampleUsable": "",
        "creditBalance": 0,
        "paidMonths": 3,
        "packEligibility": "unknown"
      },
      "note": "No usable fraction is assumed; no extraction or purchase result is supplied.",
      "expected": {
        "valid": false,
        "errors": [
          {
            "field": "sampleExported",
            "message": "Enter sample exported rows; no value is assumed."
          },
          {
            "field": "sampleUsable",
            "message": "Enter sample usable rows; no value is assumed."
          }
        ]
      }
    },
    {
      "id": "S10",
      "label": "No usable rows in the supplied sample",
      "input": {
        "targetUsable": 800,
        "approvedRows": 100,
        "sampleExported": 100,
        "sampleUsable": 0,
        "creditBalance": 0,
        "paidMonths": 3,
        "packEligibility": "unknown"
      },
      "note": "The planner refuses division by zero. Fix the source or acceptance specification before modeling more rows.",
      "expected": {
        "valid": false,
        "errors": [
          {
            "field": "sampleUsable",
            "message": "Sample usable rows must be a whole number greater than zero."
          }
        ]
      }
    }
  ],
  "worksheet": "Four blank planning rows; only the job identifier is filled. No formulas, automation, assumed eligibility or default usable fraction. Enter observed inputs in the existing planner and copy the conditional results into the worksheet.",
  "limitations": [
    "One 500-credit promotional purchase maximum, and only if currently eligible.",
    "Paid monthly payment count is supplied by the user after checking billing terms; it is not inferred from the number of campaign launches.",
    "Monthly horizon arithmetic holds current prices constant only as a scenario; no future renewal rate, cancellation outcome or account reactivation is promised.",
    "An annual comparison remains the whole 3588-cent 12-month commitment; unused access is not prorated.",
    "Missing or zero usable samples produce no modeled extraction result.",
    "Raw-row requirements do not establish enough visible source profiles, acceptance, verified contact details or outreach permission."
  ]
}