# Scenario B: episodic shoot, cloud video village, 10 weeks

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

Total cost of ownership over 2.3 months (3 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 B: episodic shoot, cloud video village, 10 weeks: known total $3,166 over 2.3 months, of which running costs $422.67 per month.
- In Czechia (CZK, `?country=CZ`): known total ≈ CZK 68,547.22 excl. VAT, ≈ CZK 82,942.14 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: 9.

## Lines

### Hardware

- Serv 4K (2024) × 3 × 3: open, no price observation for this item.
- Link AX Wireless Access Point Router 5 Port: $899 (1 × 899 = 899). Price: US list price at teradek.com: $899, excl. tax, seen 2026-10-21.
- Node 5G Q Series Global Modem: $999 (1 × 999 = 999). Price: US list price at teradek.com: $999, excl. tax, seen 2026-10-21.
### Accessories

- 12G-SDI / HDMI cable: open, named only: no catalog item or price.
- power supply / 2-pin DC cable: open, named only: no catalog item or price.
- Power supply (2-pin to AC adapter) or V-Mount / Gold Mount battery: open, named only: no catalog item or price.
- antennas (included): open, included with the item.
- 5-pin to USB-A or USB-C cable: open, named only: no catalog item or price.
- 4x external antennas (included in bundle): open, included with the item.
### Subscriptions

- Teradek TV Pro × 4: $1,188 (4 × 99 × 3 = 1,188). Price: US list price at teradek.com: $99 per user per month, excl. tax, seen 2026-10-21.
- Teradek TV daily viewers × 10: $80 (10 × 8 = 80). Price: US list price at teradek.com: $8 per viewer-day, excl. tax, seen 2026-10-21.
### Data

- Cellular data: open, connectivity is wired_or_cellular, not costed as cellular.
### 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.

## 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.

---

Cite as specs-dev.teradek.com/tco/tco.episodic-village-10w (data version 6d29e2f86993).
HTML page: https://specs-dev.teradek.com/tco/tco.episodic-village-10w · JSON: /api/tco/scenarios/tco.episodic-village-10w/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)