Kit for REMI / at-home multi-camera sports
Purchase and running costs are separate. Every line shows its inputs and a citation. Open lines are listed, never counted as zero. The kit records no usage: set the inputs to price Core and cellular data.
Purchase≈ DKK 43,287.22from $6,489.00one-off · priced lines only
Running, 36 months—per month × horizon
Known total≈ DKK 43,287.22from $6,489.00+ 11 open items, not included · excl. VAT
Denmark, incl. VAT≈ DKK 54,109.02
Denmark · incl. 25% VAT · converted from USD at 1 USD = 6.6709 DKK (ECB cross rate via EUR, 2026-10-22). Not an offer price.
Cost lines
36 months · in DKK, 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 | ≈ DKK 36,623.03$5,490.00 | $5,490.00US
Raw value as published—
Sourcesrc.teradek-com.pages.prism-mobilehttps://teradek.com/pages/prism-mobile
Tier: OfficialObserved 2026-10-21Confidence: —
Open source ↗
|
| 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 | — |
| Node 5G Q Series Global ModemPurchase | quantity × unit price1 × 999 = 999 | ≈ DKK 6,664.19$999.00 | $999.00US
Raw value as published—
Sourcesrc.teradek-com.products.node-5g-modemhttps://teradek.com/products/node-5g-modem
Tier: OfficialObserved 2026-10-21Confidence: —
Open source ↗
|
| 5-pin to USB-A or USB-C cablePurchase · required accessory · for Node 5G Q Series Global Modem | — | Opennamed only: no catalog item or price | — |
| 4x external antennas (included in bundle)Purchase · required accessory · for Node 5G Q Series Global Modem | — | Included | — |
| Prism 873 4K 10bit HEVC/AVC 12G-SDI Decoder Card × 2Purchase | — | Openno price observation for this item | — |
| Prism 1RU or 2RU Base Chassis (10-2801 / 10-2802)Purchase · required accessory · for Prism 873 4K 10bit HEVC/AVC 12G-SDI Decoder Card | — | Opennamed only: no catalog item or price | — |
| Cellular dataRunning · data | — | Not applicableconnectivity is not stated, not costed as cellular | — |
| 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 ClassicRunning · subscription | — | Openno plan chosen in the kit builder | — |
| Teradek DataRunning · subscription | — | Openno plan chosen in the kit builder | — |
Open items (11)
Battery platenamed only: no catalog item or price
antennasnamed only: no catalog item or price
Bi-directional Encode/Decode licenceno price observation
5-pin to USB-A or USB-C cablenamed only: no catalog item or price
Prism 873 4K 10bit HEVC/AVC 12G-SDI Decoder Card × 2no price observation for this item
Prism 1RU or 2RU Base Chassis (10-2801 / 10-2802)named only: no catalog item or price
Support planno support plan in the scenario
Labourno crew or hours in the scenario
Residual valueno residual value % in the scenario
Core Classicno plan chosen in the kit builder
Teradek Datano plan chosen in the kit builder
Sensitivity
No sensitivities
Flags and 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.
Sources (2)
- Raw value as published— Sourcesrc.teradek-com.pages.prism-mobilehttps://teradek.com/pages/prism-mobile Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗ src.teradek-com.pages.prism-mobile
- Raw value as published— Sourcesrc.teradek-com.products.node-5g-modemhttps://teradek.com/products/node-5g-modem Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗ src.teradek-com.products.node-5g-modem