Skip to content
Data version 6d29e2f86993, built 2026-10-26; facts on this page checked 2026-10-20 to 2026-10-26.
LVEUR · VAT incl.
Currency and tax of converted figures Customs and VAT by country
Official only: values from non-official sources are greyed in place. Nothing is hidden.
Scenario tco.episodic-village-10w

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

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

Inputs

Horizon
2.3 months; subscriptions bill 3 whole months.
Named users4
Bitrate capplan (Pro: 10 Mbps)
CurrencyEUR
A change recalculates this page and is never saved; the link carries it. Named users, Bitrate cap: as recorded, not an input to the calculator.
Purchase≈ €1,693.89from $1,898.00one-off · priced lines only
Running, 3 months≈ €1,131.64from $1,268.00≈ €377.22 per month
Known total≈ €2,825.52from $3,166.00+ 9 open items, not included · excl. VAT
Latvia, incl. VAT≈ €3,418.88 Latvia · incl. 21% VAT · converted from USD at 1 USD = 0.8925 EUR (ECB reference rate, 2026-10-22). Not an offer price.
Amounts in EUR, excl. VAT: each observed price converted from USD at 1 USD = 0.8925 EUR (ECB reference rate, 2026-10-22). The observed price is beside each line. Not an offer price.

Cost lines

3 months · in EUR, converted from the observed prices
LineInputsAmountPrice source
Serv 4K (2024) × 3Purchase — Openno price observation for this item —
12G-SDI / HDMI cablePurchase · required accessory · for Serv 4K (2024) — Opennamed only: no catalog item or price —
power supply / 2-pin DC cablePurchase · required accessory · for Serv 4K (2024) — Opennamed only: no catalog item or price —
Link AX Wireless Access Point Router 5 PortPurchase quantity × unit price1 × 899 = 899 ≈ €802.32$899.00
$899.00USexcl. tax · tp.teradek.store · 2026-10-21 Raw value as published— Sourcesrc.teradek-com.products.link-axhttps://teradek.com/products/link-ax Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗
Power supply (2-pin to AC adapter) or V-Mount / Gold Mount batteryPurchase · required accessory · for Link AX Wireless Access Point Router 5 Port — Opennamed only: no catalog item or price —
antennas (included)Purchase · required accessory · for Link AX Wireless Access Point Router 5 Port — Included —
Node 5G Q Series Global ModemPurchase quantity × unit price1 × 999 = 999 ≈ €891.57$999.00
$999.00USexcl. tax · tp.teradek.store · 2026-10-21 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 —
Teradek TV ProRunning · subscription users × price per month × billed months4 × 99 × 3 = 1,188 ≈ €1,060.24$1,188.00
$99.00USexcl. tax · tp.teradek.store · 2026-10-21 · per user month Raw value as published— Sourcesrc.teradek-com.pages.teradek-tvhttps://teradek.com/pages/teradek-tv Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗
Teradek TV daily viewersRunning · subscription viewer-days × price per viewer-day10 × 8 = 80 ≈ €71.40$80.00
$8.00USexcl. tax · tp.teradek.store · 2026-10-21 · per viewer day Raw value as published— Sourcesrc.teradek-com.pages.teradek-tvhttps://teradek.com/pages/teradek-tv Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗
Cellular dataRunning · data — Not applicableconnectivity is wired_or_cellular, 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 —

Open items (9)

Serv 4K (2024) × 3no price observation for this item
12G-SDI / HDMI cablenamed only: no catalog item or price
power supply / 2-pin DC cablenamed only: no catalog item or price
Power supply (2-pin to AC adapter) or V-Mount / Gold Mount batterynamed only: no catalog item or price
5-pin to USB-A or USB-C cablenamed 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
Conversion to EURNot converted: reference/fx_rates.json has no ECB reference rate dated 2026-10-26 for USD (newest: 2026-10-22)

Sensitivity

Wired versus cellular connectivity Connectivity: wired_or_cellular → cellular No change in priced lines +1 open itemChanges: Cellular data
Buy versus rent hardware Hardware: buy → rent − €1,693.89from $-1,898.00 +2 open items: a drop in the known total here means lines became open, not cheaperChanges: Link AX Wireless Access Point Router 5 Port, Node 5G Q Series Global Modem

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.
Check this kit against my gear → Result as JSON
Sources (5)
  • Raw value as published— Sourcesrc.teradek-com.pages.teradek-tvhttps://teradek.com/pages/teradek-tv Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗ src.teradek-com.pages.teradek-tv
  • Raw value as published— Sourcesrc.teradek-com.products.link-axhttps://teradek.com/products/link-ax Tier: OfficialObserved 2026-10-21Confidence: — Open source ↗ src.teradek-com.products.link-ax
  • 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
  • Raw value as published— SourceTeradek product data Tier: Lab estimateObserved —Confidence: — Greyed: “Official only” is on. Not counted in completeness. Teradek product data
  • Raw value as published— SourceTeradek product data Tier: Lab estimateObserved —Confidence: — Greyed: “Official only” is on. Not counted in completeness. Teradek product data