{"id":"kit.WF-02","name":"Kit for REMI / at-home multi-camera sports","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":"Node 5G Q Series Global Modem","status":"priced","amount":999.0,"currency":"USD","item":"prod.node-5g-modem","qty":1,"formula":"quantity × unit price","math":"1 × 999 = 999","observation":{"item":"prod.node-5g-modem","amount":999,"currency":"USD","unit":null,"type":"list","country":"US","seller":"tp.teradek.store","date_seen":"2026-10-21","vat_included":false,"source":"src.teradek-com.products.node-5g-modem","note":"ODS pricing.list_price_usd; list price effective 2024-01-01; MSRP $999 (introductory pricing was $799)"}},{"term":"accessory","label":"5-pin to USB-A or USB-C cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.node-5g-modem"},{"term":"accessory","label":"4x external antennas (included in bundle)","status":"included","amount":null,"currency":null,"parent":"prod.node-5g-modem","reason":"included with the item"},{"term":"hardware","label":"Prism 873 4K 10bit HEVC/AVC 12G-SDI Decoder Card × 2","status":"open","amount":null,"currency":null,"reason":"no price observation for this item","item":"prod.prism-873-4k-10bit-hevc-avc-12g-sdi-decoder-card","qty":2},{"term":"accessory","label":"Prism 1RU or 2RU Base Chassis (10-2801 / 10-2802)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.prism-873-4k-10bit-hevc-avc-12g-sdi-decoder-card"},{"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":"Core Classic","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.core-classic"},{"term":"subscription","label":"Teradek Data","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.data"}],"subtotals":{"USD":6489.0},"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":"5-pin to USB-A or USB-C cable","reason":"named only: no catalog item or price","item":null},{"term":"hardware","label":"Prism 873 4K 10bit HEVC/AVC 12G-SDI Decoder Card × 2","reason":"no price observation for this item","item":"prod.prism-873-4k-10bit-hevc-avc-12g-sdi-decoder-card"},{"term":"accessory","label":"Prism 1RU or 2RU Base Chassis (10-2801 / 10-2802)","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":"Core Classic","reason":"no plan chosen in the kit builder","item":"svc.core-classic"},{"term":"subscription","label":"Teradek Data","reason":"no plan chosen in the kit builder","item":"svc.data"}],"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":6489.0},"running":{},"credit":{},"running_per_month":{},"known":{"USD":6489.0}},"source_ids":["src.teradek-com.pages.prism-mobile","src.teradek-com.products.node-5g-modem"],"scenario":{"id":"kit.WF-02","name":"Kit for REMI / at-home multi-camera sports","horizon_months":36,"currency":"USD","items":[{"item":"prod.prism-mobile-5g-dual-5g-q-hevc-avc-encoder","qty":1,"price_type":"list"},{"item":"prod.node-5g-modem","qty":1,"price_type":"list"},{"item":"prod.prism-873-4k-10bit-hevc-avc-12g-sdi-decoder-card","qty":2,"price_type":"list"}],"plans":[],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}