{"id":"kit.WF-09","name":"Kit for On-set zero-delay monitoring","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"USD","lines":[{"term":"hardware","label":"Teradek RT CTRL.1 Single-Channel Hand Controller","status":"open","amount":null,"currency":null,"reason":"no price observation for this item","item":"prod.ctrl-1-single-channel-lens-controller","qty":1},{"term":"accessory","label":"Canon LP-E6 battery","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ctrl-1-single-channel-lens-controller"},{"term":"accessory","label":"Teradek RT receiver (MDR.X or MDR.S)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ctrl-1-single-channel-lens-controller"},{"term":"accessory","label":"Teradek RT lens motor (MOTR.X or MOTR.S)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ctrl-1-single-channel-lens-controller"},{"term":"accessory","label":"marking ring (11-1459)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.ctrl-1-single-channel-lens-controller"},{"term":"hardware","label":"Bolt 6 LT TX × 3","status":"priced","amount":5370.0,"currency":"USD","item":"prod.bolt-6-lt-tx","qty":3,"formula":"quantity × unit price","math":"3 × 1,790 = 5,370","observation":{"item":"prod.bolt-6-lt-tx","amount":1790,"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.bolt-6-lt-tx","note":"ODS pricing.list_price_usd; list price effective 2022-09-09; MSRP for Bolt 6 LT 750 TX (10-2261)"}},{"term":"accessory","label":"Power cable (2-pin to D-Tap / PowerTap)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-tx"},{"term":"accessory","label":"2x RP-SMA antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-tx"},{"term":"accessory","label":"SDI or HDMI video cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-tx"},{"term":"accessory","label":"1/4-20 mounting hardware","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-tx"},{"term":"hardware","label":"Bolt 6 LT RX","status":"priced","amount":1390.0,"currency":"USD","item":"prod.bolt-6-lt-rx","qty":1,"formula":"quantity × unit price","math":"1 × 1,390 = 1,390","observation":{"item":"prod.bolt-6-lt-rx","amount":1390,"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.bolt-6-lt","note":"ODS pricing.list_price_usd; list price effective 2022-09-09; MSRP for Bolt 6 LT 750 RX (10-2262)"}},{"term":"accessory","label":"Power cable (2-pin to D-Tap / PowerTap or AC adapter)","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-rx"},{"term":"accessory","label":"5x RP-SMA antennas","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-rx"},{"term":"accessory","label":"SDI or HDMI video cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-rx"},{"term":"accessory","label":"1/4-20 mounting hardware","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.bolt-6-lt-rx"},{"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"}],"subtotals":{"USD":6760.0},"open_items":[{"term":"hardware","label":"Teradek RT CTRL.1 Single-Channel Hand Controller","reason":"no price observation for this item","item":"prod.ctrl-1-single-channel-lens-controller"},{"term":"accessory","label":"Canon LP-E6 battery","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Teradek RT receiver (MDR.X or MDR.S)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Teradek RT lens motor (MOTR.X or MOTR.S)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"marking ring (11-1459)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Power cable (2-pin to D-Tap / PowerTap)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"2x RP-SMA antennas","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"SDI or HDMI video cable","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"1/4-20 mounting hardware","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Power cable (2-pin to D-Tap / PowerTap or AC adapter)","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"5x RP-SMA antennas","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"SDI or HDMI video cable","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"1/4-20 mounting hardware","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}],"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":6760.0},"running":{},"credit":{},"running_per_month":{},"known":{"USD":6760.0}},"source_ids":["src.teradek-com.pages.bolt-6-lt","src.teradek-com.products.bolt-6-lt-tx"],"scenario":{"id":"kit.WF-09","name":"Kit for On-set zero-delay monitoring","horizon_months":36,"currency":"USD","items":[{"item":"prod.ctrl-1-single-channel-lens-controller","qty":1,"price_type":"list"},{"item":"prod.bolt-6-lt-tx","qty":3,"price_type":"list"},{"item":"prod.bolt-6-lt-rx","qty":1,"price_type":"list"}],"plans":[],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}