Scenario tco.eng-kit-36m

Scenario A: regional broadcaster ENG kit, 36 months

Purchase and running costs are separate. Every line shows its inputs and a citation. Open lines are listed, never counted as zero.

Inputs

Encodersstreaming into Core at the same time

Stream hours per weekper encoder

Stream hours per monthwhole kit; cellular data uses this

Bitrate, Mbpsaverage per stream

Destinations per stream

ConnectivityCore billingHardware Prices as of Country (sets currency and tax)

CurrencySEK

A change recalculates this page and is never saved; the link carries it.

Purchase≈ SEK 94,013.17from $9,480.00one-off · priced lines only

Running, 36 months≈ SEK 40,163.86from $4,050.00≈ SEK 1,115.66 per month

Known total≈ SEK 134,177.03from $13,530.00+ 10 open items, not included · excl. VAT

Sweden, incl. VAT≈ SEK 167,721.29 Sweden · incl. 25% VAT · converted from USD at 1 USD = 9.9170 SEK (ECB cross rate via EUR, 2026-10-22). Not an offer price.

Cost lines

36 months · in SEK, converted from the observed prices

Line	Inputs	Amount	Price source
Prism Mobile 5G Dual 5G-Q HEVC/AVC EncoderPurchase	quantity × unit price1 × 5,490 = 5,490	≈ SEK 54,444.34$5,490.00	$5,490.00USexcl. tax · tp.teradek.store · 2026-10-21
Battery platePurchase · required accessory · for Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder	—	Opennamed only: no catalog item or price	—
antennasPurchase · required accessory · for Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder	—	Opennamed only: no catalog item or price	—
Bi-directional Encode/Decode licencePurchase · required licence · for Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder	—	Openno price observation	—
Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI DecoderPurchase	quantity × unit price1 × 3,990 = 3,990	≈ SEK 39,568.84$3,990.00	$3,990.00USexcl. tax · tp.videoguys · 2026-10-20
2-pin locking AC power supplyPurchase · required accessory · for Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI Decoder	—	Opennamed only: no catalog item or price	—
2x Wi-Fi antennasPurchase · required accessory · for Prism Flex Mk II HEVC/AVC 12G-SDI/HDMI Decoder	—	Opennamed only: no catalog item or price	—
Core Starter: plan baseRunning · subscription	monthly base × months100 × 36 = 3,600	≈ SEK 35,701.20$3,600.00	US list price in the Teradek Core plan catalogue (core.teradek.com/get-started): $100, excl. tax, seen 2026-10-22.
Core Starter: data overageRunning · subscription	MIN(CEIL(GB over ÷ bucket GB) × bucket price, GB over × per-GB rate), counted per 12 months (a bucket's validity), over the horizon44.01 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	≈ SEK 4,462.65$450.00	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: 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 overageRunning · subscription	MAX(0, CEIL(encoders ÷ 5) − included) × price × 12 × years0 × 100 × 36 = 0	≈ SEK 0.00$0.00	Derived
Cellular dataRunning · data	GB = 0.45 × Mbps × hours per month × (1 + bonding overhead)0.45 × 8 × 40 h × (1 + 0) = 144 GB / month; × 36 months = 5,184 GB	OpenTeradek Data bucket prices are quote only
Support planRunning · support	—	Openno support plan in the scenario	—
LabourRunning · labour	—	Openno crew or hours in the scenario	—
Residual valueCredit · estimate	—	Openno residual value % in the scenario	—

Core plans compared

in SEK, converted from USD · 144.0 GB/month · 1 server(s) · billed monthly

Per month unless stated	StarterCheapestUsed in the TCO	Premium	Ultimate
Plan price	SEK 991.70	SEK 1,983.40	SEK 4,958.50
Data included (GB)	100	400	1000
Data overage (GB)	44	0	0
Overage priced as	2 × 300 GB buckets a year	Not needed	Not needed
Cost of overage	SEK 123.96	SEK 0.00	SEK 0.00
Servers included	1 (5 encoders)	1 (5 encoders)	2 (10 encoders)
Extra servers	0	0	0
Cost of extra servers	SEK 0.00	SEK 0.00	SEK 0.00
Total per month	SEK 1,115.66	SEK 1,983.40	SEK 4,958.50
Total for 36 months	SEK 40,163.86	SEK 71,402.41	SEK 178,506.02
Use in the TCO

Not in the data, so flagged

The data states no encoder minimum per plan, so every plan is offered from 1 encoder up to its stated maximum. TCO_CALC.md 9.1 proposes Ultimate for 6 to 10 encoders (to confirm with Product).
No annual plan prices in the data; the annual base is derived from the 16.7% annual discount (Starter 999.60, not the spec's 1,000).
The data states no enterprise threshold. Above the largest plan's encoder maximum the result is a custom plan (quote only).

Open items (10)

Battery platenamed only: no catalog item or price

antennasnamed only: no catalog item or price

Bi-directional Encode/Decode licenceno price observation

2-pin locking AC power supplynamed only: no catalog item or price

2x Wi-Fi antennasnamed only: no catalog item or price

Cellular dataTeradek Data bucket prices are quote only

Support planno support plan in the scenario

Labourno crew or hours in the scenario

Residual valueno residual value % in the scenario

Conversion to EURNot converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22); the scenario's policy is: ECB daily rate on the as_of date; never a placeholder

Sensitivity

Second destination Destinations: 1 → 2 + SEK 13,387.95from $1,350.00 Changes: Core Starter: data overage

Flags and assumptions

Bonding overheadNo bonding overhead in the scenario; cellular GB assume none.

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.

Check this kit against my gear → Result as JSON

Sources (7)

Teradek Core plan catalogue (core.teradek.com/get-started)
Teradek product data
Teradek product data
src.teradek-com.pages.prism-mobile
src.videoguys-com.products.teradek-prism-flex-mk-ii-hevc-avc-12g-sdi-hdmi-decoder
Teradek product data
Teradek product data