{"id":"kit.WF-01","name":"Kit for ENG / breaking news live shot","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"USD","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":"open","amount":null,"currency":null,"reason":"no list price in any country","item":"prod.prism-flex-mk-ii-decoder","qty":1,"nearest":{"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"}},{"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":"data","label":"Cellular data","status":"na","amount":null,"currency":null,"reason":"connectivity is not stated, not costed as cellular"},{"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"},{"term":"subscription","label":"Teradek Data","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.data"},{"term":"subscription","label":"Core Classic","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.core-classic"}],"subtotals":{"USD":5490.0},"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":"hardware","label":"Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI Decoder","reason":"no list price in any country","item":"prod.prism-flex-mk-ii-decoder"},{"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":"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":"subscription","label":"Teradek Data","reason":"no plan chosen in the kit builder","item":"svc.data"},{"term":"subscription","label":"Core Classic","reason":"no plan chosen in the kit builder","item":"svc.core-classic"}],"conversion":null,"core":null,"flags":[],"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":[],"totals":{"purchase":{"USD":5490.0},"running":{},"credit":{},"running_per_month":{},"known":{"USD":5490.0}},"source_ids":["src.teradek-com.pages.prism-mobile"],"scenario":{"id":"kit.WF-01","name":"Kit for ENG / breaking news live shot","horizon_months":36,"currency":"USD","items":[{"item":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder","qty":1,"price_type":"list"},{"item":"prod.prism-flex-mk-ii-decoder","qty":1,"price_type":"list"}],"plans":[],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}