# Scenario A: regional broadcaster ENG kit, 36 months

Data version 6d29e2f86993, built 2026-10-26; facts on this page checked 2026-10-20 to 2026-10-26.

Total cost of ownership over 36 months (36 billed months), prices as of 2026-10-26. Each line keeps the currency it was observed in; subtotals are per currency and never added across currencies. Open lines have no published price and are not summed. Amounts exclude VAT unless a line says otherwise.

## Known total

- Scenario A: regional broadcaster ENG kit, 36 months: known total $13,530 over 36 months, of which running costs $112.50 per month.
- In Czechia (CZK, `?country=CZ`): known total ≈ CZK 292,938.69 excl. VAT, ≈ CZK 354,455.81 with Czechia's standard VAT of 21%; converted from USD at 1 USD = 21.6510 CZK (ECB reference rate, crossed via EUR, 2026-10-22). Not an offer price.
- Open lines: 10.

## Lines

### Hardware

- Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder: $5,490 (1 × 5,490 = 5,490). Price: US list price at teradek.com: $5,490, excl. tax, seen 2026-10-21.
- Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI Decoder: $3,990 (1 × 3,990 = 3,990). Price: US street price at videoguys.com: $3,990, excl. tax, seen 2026-10-20.
### Accessories

- Battery plate: open, named only: no catalog item or price.
- antennas: open, named only: no catalog item or price.
- 2-pin locking AC power supply: open, named only: no catalog item or price.
- 2x Wi-Fi antennas: open, named only: no catalog item or price.
### Licences

- Bi-directional Encode/Decode licence: open, no price observation.
### Subscriptions

- Core Starter: plan base: $3,600 (100 × 36 = 3,600). Price used: Core Starter: US list price in the Teradek Core plan catalogue (core.teradek.com/get-started): $100, excl. tax, seen 2026-10-22.
- Core Starter: data overage: $450 (44.01 GB a month over, 528.15 GB a year: MIN(2 buckets of 300 GB × 75, 528.15 GB × 0.5 pay as you go) = 150 a year; 36 months = 450). Price used: Core Additional 300GB data bucket: US list price at Teradek store (teradek.com): $75 per bucket, valid 12 months, excl. tax, stated by the owner on 2026-10-23. Compared with: Core Pay-as-you-go data: US list price in the Teradek Core plan catalogue (core.teradek.com/get-started): $0.50 per GB, excl. tax, seen 2026-10-22.
- Core Starter: server overage: $0 (0 × 100 × 36 = 0).
### Data

- Cellular data: open, Teradek Data bucket prices are quote only.
### Support plans

- Support plan: open, no support plan in the scenario.
### Labour

- Labour: open, no crew or hours in the scenario.
### Residual value

- Residual value: open, no residual value % in the scenario.
## Core plan

- Recommended Core plan for this usage: Starter (40.0 streaming hours and 144.0 GB per month). Plan prices: [/services/svc.core.md](https://specs-dev.teradek.com/services/svc.core.md).

## Assumptions

- Hours per week are fleet streaming hours, summed over encoders (TCO_CALC.md 9.3).
- Core egress counts once per destination (TCO_CALC.md 9.4, to be confirmed by the MRD).
- 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.
- Monthly subscriptions bill whole months and annual billing bills whole years over the horizon.
- Prices are used as observed, with their VAT flag; nothing is added or removed for VAT.
- No bonding overhead in the scenario; cellular GB assume none.

---

Cite as specs-dev.teradek.com/tco/tco.eng-kit-36m (data version 6d29e2f86993).
HTML page: https://specs-dev.teradek.com/tco/tco.eng-kit-36m · JSON: /api/tco/scenarios/tco.eng-kit-36m/result?country=CZ · How to read this site: [/about.md](https://specs-dev.teradek.com/about.md) · Index for agents: [/llms.txt](https://specs-dev.teradek.com/llms.txt)