{"id":"kit.WF-05","name":"Kit for Multi-platform streaming (draft: corrections pending)","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"USD","lines":[{"term":"hardware","label":"Prism 853 4K 10bit HEVC/AVC 12G-SDI Encoder Card × 4","status":"open","amount":null,"currency":null,"reason":"no price observation for this item","item":"prod.prism-853-4k-10bit-hevc-avc-12g-sdi-encoder-card","qty":4},{"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-853-4k-10bit-hevc-avc-12g-sdi-encoder-card"},{"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-853-4k-10bit-hevc-avc-12g-sdi-encoder-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"}],"subtotals":{},"open_items":[{"term":"hardware","label":"Prism 853 4K 10bit HEVC/AVC 12G-SDI Encoder Card × 4","reason":"no price observation for this item","item":"prod.prism-853-4k-10bit-hevc-avc-12g-sdi-encoder-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":"licence","label":"Bi-directional Encode/Decode licence","reason":"no price observation","item":"tp.teradek.bidirectional-encode-decode-licence"},{"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"}],"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":{},"running":{},"credit":{},"running_per_month":{},"known":{}},"source_ids":[],"scenario":{"id":"kit.WF-05","name":"Kit for Multi-platform streaming (draft: corrections pending)","horizon_months":36,"currency":"USD","items":[{"item":"prod.prism-853-4k-10bit-hevc-avc-12g-sdi-encoder-card","qty":4,"price_type":"list"}],"plans":[],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}