PCI tokenization in this calculator is scope saving minus implementation amortization. With 48000 scope USD, 18000 impl USD, 12000 audit USD, 8 incident %, 90000 incident USD the result is $100.00 | $1,000.00.
save = scope − impl/12 + audit + incident × p. Net after amortization. The formula uses scope and audits.
$100.00 | $1,000.00 is not a Stripe Radar quote. Another set of numbers gives -$125.00 | $666.67, and a further set gives $900.00 | $1,500.00. Empty scenario fields do not change the result.
Compliance hours answers a different question. Fraud review does too. Here 48000 scope USD, 18000 impl USD, 12000 audit USD, 8 incident %, 90000 incident USD leave $100.00 | $1,000.00.
Type 48000 scope USD, 18000 impl USD, 12000 audit USD, 8 incident %, 90000 incident USD and click Calculate. Two more ready sets sit under the form: -$125.00 | $666.67 and $900.00 | $1,500.00.
Other numbers on the same labels move the result. The first example gives $100.00 | $1,000.00.