{"id":"kit.WF-11","name":"Kit for Cloud video village / remote review on set","as_of":"2026-10-26","horizon_months":36,"billed_months":36,"currency":"USD","lines":[{"term":"hardware","label":"Serv 4K (2024)","status":"open","amount":null,"currency":null,"reason":"no price observation for this item","item":"prod.serv-4k","qty":1},{"term":"accessory","label":"12G-SDI / HDMI cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.serv-4k"},{"term":"accessory","label":"power supply / 2-pin DC cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.serv-4k"},{"term":"hardware","label":"Link AX Wireless Access Point Router 5 Port","status":"priced","amount":899.0,"currency":"USD","item":"prod.link-ax","qty":1,"formula":"quantity × unit price","math":"1 × 899 = 899","observation":{"item":"prod.link-ax","amount":899,"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-ax","note":"ODS pricing.list_price_usd; list price effective 2023-06-01"}},{"term":"accessory","label":"Power supply (2-pin to AC adapter) or V-Mount / Gold Mount battery","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.link-ax"},{"term":"accessory","label":"antennas (included)","status":"included","amount":null,"currency":null,"parent":"prod.link-ax","reason":"included with the item"},{"term":"subscription","label":"Teradek TV Pro","status":"priced","amount":3564.0,"currency":"USD","item":"plan.teradek-tv.pro","qty":1,"formula":"users × price per month × billed months","math":"1 × 99 × 36 = 3,564","observation":{"item":"plan.teradek-tv.pro","amount":99.0,"currency":"USD","unit":"user_month","type":"list","country":"US","seller":"tp.teradek.store","date_seen":"2026-10-21","vat_included":false,"source":"src.teradek-com.pages.teradek-tv","note":"per day per daily-only viewer"}},{"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"}],"subtotals":{"USD":4463.0},"open_items":[{"term":"hardware","label":"Serv 4K (2024)","reason":"no price observation for this item","item":"prod.serv-4k"},{"term":"accessory","label":"12G-SDI / HDMI cable","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"power supply / 2-pin DC cable","reason":"named only: no catalog item or price","item":null},{"term":"accessory","label":"Power supply (2-pin to AC adapter) or V-Mount / Gold Mount battery","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"}],"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":899.0},"running":{"USD":3564.0},"credit":{},"running_per_month":{"USD":99.0},"known":{"USD":4463.0}},"source_ids":["src.teradek-com.pages.teradek-tv","src.teradek-com.products.link-ax"],"scenario":{"id":"kit.WF-11","name":"Kit for Cloud video village / remote review on set","horizon_months":36,"currency":"USD","items":[{"item":"prod.serv-4k","qty":1,"price_type":"list"},{"item":"prod.link-ax","qty":1,"price_type":"list"}],"plans":[{"service":"svc.teradek-tv","plan":"plan.teradek-tv.pro","qty":1}],"usage":{},"kit":true,"kit_inputs":[]},"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}