Kit for Single-camera event stream (draft: corrections pending)
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≈ CHF 13,539.06from $16,470.00one-off · priced lines only
Running, 36 months—per month × horizon
Known total≈ CHF 13,539.06from $16,470.00+ 8 open items, not included · excl. VAT
Switzerland, incl. VAT≈ CHF 14,635.72
Switzerland · incl. 8.1% VAT · converted from USD at 1 USD = 0.8220 CHF (ECB cross rate via EUR, 2026-10-22). Not an offer price.
Cost lines
36 months · in CHF, converted from the observed prices| Line | Inputs | Amount | Price source |
|---|---|---|---|
| Prism Mobile 5G Dual 5G-Q HEVC/AVC Encoder × 3Purchase | quantity × unit price3 × 5,490 = 16,470 | ≈ CHF 13,539.06$16,470.00 | $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 | — |
| 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 (8)
Battery platenamed only: no catalog item or price
antennasnamed only: no catalog item or price
Bi-directional Encode/Decode licenceno price observation
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 (1)
- 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