{"id":"tco.episodic-village-10w","name":"Scenario B: episodic shoot, cloud video village, 10 weeks","as_of":"2026-10-26","horizon_months":2.3,"billed_months":3,"currency":"EUR","lines":[{"term":"hardware","label":"Serv 4K (2024) × 3","status":"open","amount":null,"currency":null,"reason":"no price observation for this item","item":"prod.serv-4k","qty":3},{"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":"hardware","label":"Node 5G Q Series Global Modem","status":"priced","amount":999.0,"currency":"USD","item":"prod.node-5g-modem","qty":1,"formula":"quantity × unit price","math":"1 × 999 = 999","observation":{"item":"prod.node-5g-modem","amount":999,"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.node-5g-modem","note":"ODS pricing.list_price_usd; list price effective 2024-01-01; MSRP $999 (introductory pricing was $799)"}},{"term":"accessory","label":"5-pin to USB-A or USB-C cable","status":"open","amount":null,"currency":null,"reason":"named only: no catalog item or price","parent":"prod.node-5g-modem"},{"term":"accessory","label":"4x external antennas (included in bundle)","status":"included","amount":null,"currency":null,"parent":"prod.node-5g-modem","reason":"included with the item"},{"term":"subscription","label":"Teradek TV Pro","status":"priced","amount":1188.0,"currency":"USD","item":"plan.teradek-tv.pro","qty":4,"formula":"users × price per month × billed months","math":"4 × 99 × 3 = 1,188","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":"subscription","label":"Teradek TV daily viewers","status":"priced","amount":80.0,"currency":"USD","item":"plan.teradek-tv.pro","qty":10,"formula":"viewer-days × price per viewer-day","math":"10 × 8 = 80","observation":{"item":"plan.teradek-tv.pro","amount":8.0,"currency":"USD","unit":"viewer_day","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 wired_or_cellular, 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"}],"subtotals":{"USD":3166.0},"open_items":[{"term":"hardware","label":"Serv 4K (2024) × 3","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":"accessory","label":"5-pin to USB-A or USB-C cable","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":"fx","label":"Conversion to EUR","reason":"Not converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22)"}],"conversion":{"to":"EUR","from":["USD"],"policy":null,"status":"open","reason":"Not converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22)"},"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":[{"name":"wired versus cellular connectivity","usage":{"connectivity":"cellular"},"subtotals":{"USD":3166.0},"delta":{"USD":0.0},"open_delta":1,"changed_lines":["Cellular data"],"core_plan":null,"delta_nonzero":{}},{"name":"buy versus rent hardware","usage":{"hardware":"rent"},"subtotals":{"USD":1268.0},"delta":{"USD":-1898.0},"open_delta":2,"changed_lines":["Link AX Wireless Access Point Router 5 Port","Node 5G Q Series Global Modem"],"core_plan":null,"delta_nonzero":{"USD":-1898.0}}],"totals":{"purchase":{"USD":1898.0},"running":{"USD":1268.0},"credit":{},"running_per_month":{"USD":422.67},"known":{"USD":3166.0}},"source_ids":["src.teradek-com.pages.teradek-tv","src.teradek-com.products.link-ax","src.teradek-com.products.node-5g-modem"],"changes":[],"generated_at":"2026-10-26T16:33:52Z","data_version":"6d29e2f86993"}