{"id":"tco.eng-kit-36m","name":"Scenario A: regional broadcaster ENG kit, 36 months","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"EUR","lines":[{"term":"hardware","label":"Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder","status":"priced","amount":5490.0,"currency":"USD","item":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder","qty":1,"formula":"quantity × unit price","math":"1 × 5,490 = 5,490","observation":{"item":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder","amount":5490,"currency":"USD","unit":null,"type":"list","country":"US","seller":"tp.teradek.store","date_seen":"2026-10-21","vat_included":false,"source":"src.teradek-com.pages.prism-mobile","note":"ODS pricing.list_price_usd; list price effective 2023-01-26"}},{"term":"accessory","label":"Battery plate","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder"},{"term":"accessory","label":"antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder"},{"term":"licence","label":"Bi-directional Encode/Decode licence","status":"open","amount":null,"currency":null,"reason":"no price observation","item":"tp.teradek.bidirectional-encode-decode-licence","parent":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder"},{"term":"hardware","label":"Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI Decoder","status":"priced","amount":3990.0,"currency":"USD","item":"prod.prism-flex-mk-ii-decoder","qty":1,"formula":"quantity × unit price","math":"1 × 3,990 = 3,990","observation":{"item":"prod.prism-flex-mk-ii-decoder","amount":3990,"currency":"USD","unit":null,"type":"street","country":"US","seller":"tp.videoguys","date_seen":"2026-10-20","vat_included":false,"source":"src.videoguys-com.products.teradek-prism-flex-mk-ii-hevc-avc-12g-sdi-hdmi-decoder","note":"Decoder 3,990 USD"}},{"term":"accessory","label":"2-pin locking AC power supply","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.prism-flex-mk-ii-decoder"},{"term":"accessory","label":"2x Wi-Fi antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.prism-flex-mk-ii-decoder"},{"term":"subscription","label":"Core Starter: plan base","status":"priced","amount":3600.0,"currency":"USD","plan":"Starter","item":"plan.core.starter","formula":"monthly base × months","math":"100 × 36 = 3,600","cite":{"value":100,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false},"cited":[{"seller":"tp.teradek.store","country":"US","currency":"USD","amount":100,"unit":"flat","vat_included":false,"type":"list","date_seen":"2026-10-22","source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","converted":null,"stale":false,"method":"scraped","confidence":"high","note":"per month, as core.teradek.com/get-started shows it; tax not stated","item":"plan.core.starter","seller_name":"Teradek store (teradek.com)"}]},{"term":"subscription","label":"Core Starter: data overage","status":"priced","amount":450.0,"currency":"USD","plan":"Starter","item":"plan.core.addon.additional-300gb-data-bucket","formula":"MIN(CEIL(GB over ÷ bucket GB) × bucket price, GB over × per-GB rate), counted per 12 months (a bucket's validity), over the horizon","math":"44.01 GB a month over, 528.15 GB a year: MIN(2 buckets of 300 GB × 75, 528.15 GB × 0.5 pay as you go) = 150 a year; 36 months = 450","method":"buckets","cite":{"value":75,"source":"src.teradek-data-76511e66","date_seen":"2026-10-23","note":null,"derived":false},"compared_item":"plan.core.addon.pay-as-you-go-data","cited":[{"seller":"tp.teradek.store","country":"US","currency":"USD","amount":75,"unit":"gb_bucket_year","vat_included":false,"type":"list","date_seen":"2026-10-23","source":"src.teradek-data-76511e66","converted":null,"stale":false,"method":"human","confidence":"high","note":"per 300 GB bucket, valid for 12 months; not shown on core.teradek.com/get-started","item":"plan.core.addon.additional-300gb-data-bucket","seller_name":"Teradek store (teradek.com)"}],"compared":[{"seller":"tp.teradek.store","country":"US","currency":"USD","amount":0.5,"unit":"gb","vat_included":false,"type":"list","date_seen":"2026-10-22","source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","converted":null,"stale":false,"method":"scraped","confidence":"high","note":"per GB beyond the plan's included data, from the plan catalogue behind core.teradek.com/get-started (Data Transfer: 1 GB extra for 50 cents); tax not stated","item":"plan.core.addon.pay-as-you-go-data","seller_name":"Teradek store (teradek.com)"}]},{"term":"subscription","label":"Core Starter: server overage","status":"priced","amount":0.0,"currency":"USD","plan":"Starter","item":"plan.core.addon.additional-server-monthly","formula":"MAX(0, CEIL(encoders ÷ 5) − included) × price × 12 × years","math":"0 × 100 × 36 = 0"},{"term":"data","label":"Cellular data","status":"open","amount":null,"currency":null,"reason":"Teradek Data bucket prices are quote only","formula":"GB = 0.45 × Mbps × hours per month × (1 + bonding overhead)","math":"0.45 × 8 × 40 h × (1 + 0) = 144 GB / month; × 36 months = 5,184 GB","gb_month":144.0,"gb_total":5184.0,"cite":{"value":0.45,"source":"src.guide-teradek-com.a.1603993-core-3-0-pricing-system-overview","date_seen":"2026-10-20","note":"Data volume per hour is bitrate x 0.45 GB (4 Mbps is about 1.8 GB/h), before bonding overhead.","derived":false}},{"term":"support","label":"Support plan","status":"open","amount":null,"currency":null,"reason":"no support plan in the scenario"},{"term":"labour","label":"Labour","status":"open","amount":null,"currency":null,"reason":"no crew or hours in the scenario"},{"term":"residual","label":"Residual value","status":"open","amount":null,"currency":null,"reason":"no residual value % in the scenario"}],"subtotals":{"USD":13530.0},"open_items":[{"term":"accessory","label":"Battery plate","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"antennas","reason":"named only: no catalog item or price","item":null},{"term":"licence","label":"Bi-directional Encode/Decode licence","reason":"no price observation","item":"tp.teradek.bidirectional-encode-decode-licence"},{"term":"accessory","label":"2-pin locking AC power supply","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"2x Wi-Fi antennas","reason":"named only: no catalog item or price","item":null},{"term":"data","label":"Cellular data","reason":"Teradek Data bucket prices are quote only","item":null},{"term":"support","label":"Support plan","reason":"no support plan in the scenario","item":null},{"term":"labour","label":"Labour","reason":"no crew or hours in the scenario","item":null},{"term":"residual","label":"Residual value","reason":"no residual value % in the scenario","item":null},{"term":"fx","label":"Conversion to EUR","reason":"Not converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22); the scenario's policy is: ECB daily rate on the as_of date; never a placeholder"}],"conversion":{"to":"EUR","from":["USD"],"policy":"ECB daily rate on the as_of date; never a placeholder","status":"open","reason":"Not converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22); the scenario's policy is: ECB daily rate on the as_of date; never a placeholder"},"core":{"status":"SUCCESS","currency":"USD","billing_cycle":"MONTHLY","num_years":3.0,"usage":{"streaming_hours_per_month":40.003571428571426,"data_transfer_gb_month":144.01285714285714,"servers_required":1,"destinations_per_stream":1,"num_encoders":1,"bitrate_mbps":8,"hours_per_week":9.2},"recommended_plan":"Starter","plan_evaluations":{"Starter":{"id":"plan.core.starter","available":true,"status":"Available","period_base_price":100,"monthly_overages":12.5,"overage_detail":{"data_overage_gb":44.01285714285714,"period_months":12,"data_overage_gb_period":528.1542857142857,"buckets_needed":2,"bucket_cost":150,"payg_cost":264.07714285714286,"period_cost":150,"data_overage_total":450.0,"data_overage_cost":12.5,"data_overage_method":"buckets","server_overage":0,"server_overage_cost":0,"total_monthly_overage":12.5},"cost_per_month":112.5,"annual_cost":1350.0,"total_tco":4050.0,"is_recommended":true,"flags":[],"included_data_gb":100,"included_servers":1,"max_encoders":5,"base_source":{"value":100,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false},"annual_source":{"value":999.5999999999999,"source":"derived","date_seen":"2026-10-22","note":"100 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true}},"Premium":{"id":"plan.core.premium","available":true,"status":"Available","period_base_price":200,"monthly_overages":0.0,"overage_detail":{"data_overage_gb":0.0,"period_months":12,"data_overage_gb_period":0.0,"buckets_needed":0,"bucket_cost":0,"payg_cost":0.0,"period_cost":0.0,"data_overage_total":0.0,"data_overage_cost":0.0,"data_overage_method":null,"server_overage":0,"server_overage_cost":0,"total_monthly_overage":0.0},"cost_per_month":200.0,"annual_cost":2400.0,"total_tco":7200.0,"is_recommended":false,"flags":[],"included_data_gb":400,"included_servers":1,"max_encoders":5,"base_source":{"value":200,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false},"annual_source":{"value":1999.1999999999998,"source":"derived","date_seen":"2026-10-22","note":"200 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true}},"Ultimate":{"id":"plan.core.ultimate","available":true,"status":"Available","period_base_price":500,"monthly_overages":0.0,"overage_detail":{"data_overage_gb":0.0,"period_months":12,"data_overage_gb_period":0.0,"buckets_needed":0,"bucket_cost":0,"payg_cost":0.0,"period_cost":0.0,"data_overage_total":0.0,"data_overage_cost":0.0,"data_overage_method":null,"server_overage":0,"server_overage_cost":0,"total_monthly_overage":0.0},"cost_per_month":500.0,"annual_cost":6000.0,"total_tco":18000.0,"is_recommended":false,"flags":[],"included_data_gb":1000,"included_servers":2,"max_encoders":10,"base_source":{"value":500,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false},"annual_source":{"value":4998.0,"source":"derived","date_seen":"2026-10-22","note":"500 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true}}},"lines":[{"term":"subscription","label":"Plan base","status":"priced","amount":3600.0,"currency":"USD","plan":"Starter","item":"plan.core.starter","formula":"monthly base × months","math":"100 × 36 = 3,600","cite":{"value":100,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false}},{"term":"subscription","label":"Data overage","status":"priced","amount":450.0,"currency":"USD","plan":"Starter","item":"plan.core.addon.additional-300gb-data-bucket","formula":"MIN(CEIL(GB over ÷ bucket GB) × bucket price, GB over × per-GB rate), counted per 12 months (a bucket's validity), over the horizon","math":"44.01 GB a month over, 528.15 GB a year: MIN(2 buckets of 300 GB × 75, 528.15 GB × 0.5 pay as you go) = 150 a year; 36 months = 450","method":"buckets","cite":{"value":75,"source":"src.teradek-data-76511e66","date_seen":"2026-10-23","note":null,"derived":false},"compared_item":"plan.core.addon.pay-as-you-go-data"},{"term":"subscription","label":"Server overage","status":"priced","amount":0.0,"currency":"USD","plan":"Starter","item":"plan.core.addon.additional-server-monthly","formula":"MAX(0, CEIL(encoders ÷ 5) − included) × price × 12 × years","math":"0 × 100 × 36 = 0"},{"term":"subscription","label":"Plan base","status":"priced","amount":7200.0,"currency":"USD","plan":"Premium","item":"plan.core.premium","formula":"monthly base × months","math":"200 × 36 = 7,200","cite":{"value":200,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false}},{"term":"subscription","label":"Data overage","status":"priced","amount":0.0,"currency":"USD","plan":"Premium","formula":"not needed","math":"0 GB over the included 400 GB"},{"term":"subscription","label":"Server overage","status":"priced","amount":0.0,"currency":"USD","plan":"Premium","item":"plan.core.addon.additional-server-monthly","formula":"MAX(0, CEIL(encoders ÷ 5) − included) × price × 12 × years","math":"0 × 100 × 36 = 0"},{"term":"subscription","label":"Plan base","status":"priced","amount":18000.0,"currency":"USD","plan":"Ultimate","item":"plan.core.ultimate","formula":"monthly base × months","math":"500 × 36 = 18,000","cite":{"value":500,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false}},{"term":"subscription","label":"Data overage","status":"priced","amount":0.0,"currency":"USD","plan":"Ultimate","formula":"not needed","math":"0 GB over the included 1,000 GB"},{"term":"subscription","label":"Server overage","status":"priced","amount":0.0,"currency":"USD","plan":"Ultimate","item":"plan.core.addon.additional-server-monthly","formula":"MAX(0, CEIL(encoders ÷ 5) − included) × price × 12 × years","math":"0 × 100 × 36 = 0"}],"open_items":[],"assumptions":[{"id":"fleet_hours","text":"Hours per week are fleet streaming hours, summed over encoders (TCO_CALC.md 9.3)."},{"id":"egress_per_destination","text":"Core egress counts once per destination (TCO_CALC.md 9.4, to be confirmed by the MRD)."}],"evidence":[{"value":100,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false,"field":"Starter monthly base"},{"value":999.5999999999999,"source":"derived","date_seen":"2026-10-22","note":"100 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true,"field":"Starter annual base"},{"value":100,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Starter included data gb"},{"value":1,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Starter included servers"},{"value":5,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Starter max encoders"},{"value":200,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false,"field":"Premium monthly base"},{"value":1999.1999999999998,"source":"derived","date_seen":"2026-10-22","note":"200 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true,"field":"Premium annual base"},{"value":400,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Premium included data gb"},{"value":1,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Premium included servers"},{"value":5,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Premium max encoders"},{"value":500,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false,"field":"Ultimate monthly base"},{"value":4998.0,"source":"derived","date_seen":"2026-10-22","note":"500 × 12 × (1 − 16.7%), from pricing.annual_discount_pct of svc.core","derived":true,"field":"Ultimate annual base"},{"value":1000,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Ultimate included data gb"},{"value":2,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Ultimate included servers"},{"value":10,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":null,"derived":false,"field":"Ultimate max encoders"},{"value":300.0,"source":"src.teradek-data-76511e66","date_seen":"2026-10-23","note":"plan.core.addon.additional-300gb-data-bucket unit","derived":false,"field":"bucket size gb"},{"value":75,"source":"src.teradek-data-76511e66","date_seen":"2026-10-23","note":null,"derived":false,"field":"bucket price"},{"value":12,"source":"src.teradek-data-76511e66","date_seen":"2026-10-23","note":"plan.core.addon.additional-300gb-data-bucket billing unit","derived":false,"field":"bucket months"},{"value":0.5,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false,"field":"payg per gb"},{"value":100,"source":"src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","date_seen":"2026-10-22","note":null,"derived":false,"field":"server price"},{"value":5.0,"source":"derived","date_seen":null,"note":"encoders ÷ servers in each plan's included units","derived":true,"field":"encoders per server"},{"value":10.0,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":"pricing.tier_rules","derived":false,"field":"standard max mbps"},{"value":25.0,"source":"src.teradek-data-226915ec","date_seen":"2026-10-20","note":"pricing.tier_rules","derived":false,"field":"hbr max mbps"}],"gaps":[{"id":"encoder_minimum","text":"The data states no encoder minimum per plan, so every plan is offered from 1 encoder up to its stated maximum. TCO_CALC.md 9.1 proposes Ultimate for 6 to 10 encoders (to confirm with Product)."},{"id":"annual_price","text":"No annual plan prices in the data; the annual base is derived from the 16.7% annual discount (Starter 999.60, not the spec's 1,000)."},{"id":"enterprise_threshold","text":"The data states no enterprise threshold. Above the largest plan's encoder maximum the result is a custom plan (quote only)."}],"chosen_plan":"Starter"},"flags":[{"id":"bonding_overhead","text":"No bonding overhead in the scenario; cellular GB assume none."}],"assumptions":[{"id":"fleet_hours","text":"Hours per week are fleet streaming hours, summed over encoders (TCO_CALC.md 9.3)."},{"id":"egress_per_destination","text":"Core egress counts once per destination (TCO_CALC.md 9.4, to be confirmed by the MRD)."},{"id":"fx_ecb","text":"Lines and subtotals stay in their observed currency; the total is converted to the scenario's currency only at ECB reference rates dated as_of, never a placeholder, else conversion is open."},{"id":"whole_periods","text":"Monthly subscriptions bill whole months and annual billing bills whole years over the horizon."},{"id":"as_observed","text":"Prices are used as observed, with their VAT flag; nothing is added or removed for VAT."}],"context":[],"sensitivities":[{"name":"second destination","usage":{"destinations":2},"subtotals":{"USD":14880.0},"delta":{"USD":1350.0},"open_delta":0,"changed_lines":["Core Starter: data overage"],"core_plan":"Starter","delta_nonzero":{"USD":1350.0}}],"totals":{"purchase":{"USD":9480.0},"running":{"USD":4050.0},"credit":{},"running_per_month":{"USD":112.5},"known":{"USD":13530.0}},"source_ids":["src.api-id-teradek-com.api.v1-1.services.slug-core-and-detailed-true","src.teradek-data-76511e66","src.teradek-data-226915ec","src.teradek-com.pages.prism-mobile","src.videoguys-com.products.teradek-prism-flex-mk-ii-hevc-avc-12g-sdi-hdmi-decoder"],"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}