{"id":"kit.WF-07","name":"Kit for Multi-camera live production (worship, education, corporate, concerts) (draft: corrections pending)","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"USD","lines":[{"term":"hardware","label":"Ranger Micro × 3","status":"open","amount":null,"currency":null,"reason":"no list price in any country","item":"prod.ranger-micro","qty":3,"nearest":{"item":"prod.ranger-micro","amount":4990,"currency":"USD","unit":null,"type":"street","country":"US","seller":"tp.bhphoto","date_seen":"2026-10-20","vat_included":false,"source":"src.bhphotovideo-com.c.product.1761073-reg.teradek-10-2530-g-ranger-micro-750-3g-sdi-hdmi-html"}},{"term":"accessory","label":"Antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"accessory","label":"Power cable (2-pin to D-Tap or AC adapter)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"accessory","label":"Battery plate (V-mount or Gold-mount)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"licence","label":"Regional spectrum license for 4.9 GHz if required","status":"open","amount":null,"currency":null,"reason":"no price observation","item":"tp.teradek.regional-spectrum-license-for-4-9-ghz-if-required","parent":"prod.ranger-micro"},{"term":"hardware","label":"Ranger Micro × 3","status":"open","amount":null,"currency":null,"reason":"no list price in any country","item":"prod.ranger-micro","qty":3,"nearest":{"item":"prod.ranger-micro","amount":4990,"currency":"USD","unit":null,"type":"street","country":"US","seller":"tp.bhphoto","date_seen":"2026-10-20","vat_included":false,"source":"src.bhphotovideo-com.c.product.1761073-reg.teradek-10-2530-g-ranger-micro-750-3g-sdi-hdmi-html"}},{"term":"accessory","label":"Antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"accessory","label":"Power cable (2-pin to D-Tap or AC adapter)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"accessory","label":"Battery plate (V-mount or Gold-mount)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ranger-micro"},{"term":"licence","label":"Regional spectrum license for 4.9 GHz if required","status":"open","amount":null,"currency":null,"reason":"no price observation","item":"tp.teradek.regional-spectrum-license-for-4-9-ghz-if-required","parent":"prod.ranger-micro"},{"term":"hardware","label":"Link 400 Internal Antennas","status":"priced","amount":11990.0,"currency":"USD","item":"prod.link","qty":1,"formula":"quantity × unit price","math":"1 × 11,990 = 11,990","observation":{"item":"prod.link","amount":11990,"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.link","note":"seller label: Teradek Official Store (Link 800)"}},{"term":"accessory","label":"Antenna kits (3x 4-antenna kits for ML400","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.link"},{"term":"accessory","label":"5x 4-antenna kits for ML800 if external antenna version)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.link"},{"term":"accessory","label":"AC-DC 24V power supply (included)","status":"included","amount":null,"currency":null,"parent":"prod.link","reason":"included with the item"},{"term":"licence","label":"WAN Bonding Subscription License","status":"open","amount":null,"currency":null,"reason":"no price observation","item":"tp.teradek.wan-bonding-subscription-license","parent":"prod.link"},{"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":"Data Bonding","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.data-bonding"},{"term":"subscription","label":"Teradek Data","status":"open","amount":null,"currency":null,"reason":"no plan chosen in the kit builder","item":"svc.data"}],"subtotals":{"USD":11990.0},"open_items":[{"term":"hardware","label":"Ranger Micro × 3","reason":"no list price in any country","item":"prod.ranger-micro"},{"term":"accessory","label":"Antennas","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Power cable (2-pin to D-Tap or AC adapter)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Battery plate (V-mount or Gold-mount)","reason":"named only: no catalog item or price","item":null},{"term":"licence","label":"Regional spectrum license for 4.9 GHz if required","reason":"no price observation","item":"tp.teradek.regional-spectrum-license-for-4-9-ghz-if-required"},{"term":"hardware","label":"Ranger Micro × 3","reason":"no list price in any country","item":"prod.ranger-micro"},{"term":"accessory","label":"Antennas","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Power cable (2-pin to D-Tap or AC adapter)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Battery plate (V-mount or Gold-mount)","reason":"named only: no catalog item or price","item":null},{"term":"licence","label":"Regional spectrum license for 4.9 GHz if required","reason":"no price observation","item":"tp.teradek.regional-spectrum-license-for-4-9-ghz-if-required"},{"term":"accessory","label":"Antenna kits (3x 4-antenna kits for ML400","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"5x 4-antenna kits for ML800 if external antenna version)","reason":"named only: no catalog item or price","item":null},{"term":"licence","label":"WAN Bonding Subscription License","reason":"no price observation","item":"tp.teradek.wan-bonding-subscription-license"},{"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":"Data Bonding","reason":"no plan chosen in the kit builder","item":"svc.data-bonding"},{"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":11990.0},"running":{},"credit":{},"running_per_month":{},"known":{"USD":11990.0}},"source_ids":["src.teradek-com.products.link"],"scenario":{"id":"kit.WF-07","name":"Kit for Multi-camera live production (worship, education, corporate, concerts) (draft: corrections pending)","horizon_months":36,"currency":"USD","items":[{"item":"prod.ranger-micro","qty":3,"price_type":"list"},{"item":"prod.ranger-micro","qty":3,"price_type":"list"},{"item":"prod.link","qty":1,"price_type":"list"}],"plans":[],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}