Breakeven 2025

	B	C	D	G	H	I	J	K	L	M	P	Q
1
2	Assumptions
3	Encoding cost per hour (baseline)	$2.00			Option 1
4	Encoding performance efficiency (% of baseline)	0.500
5	Cost per GB for delivery	$0.04
6	Initial bitrate (Mbps)	1.54
7	Change in bitrate required to match quality	-0.12%
8	Length of content (hours)	1				Baseline	Enhancedd	View %	Actual	GB/ Per Hour	Baseline	Enhancedd
9	Costs				1080p	3662	2704	38.3%	366	0.16	1401.1	1034.7
10		Encoding	1 Time Delivery		720p	1873	1649	46.3%	104	0.05	867.7	763.9
11	Baseline	$2.00	$0.02772		480p	791	921	6.1%	-8	0.00	47.9	55.7
12	Updated cost	$1.00	$0.02769		360p	504	567	9.4%	-6	0.00	47.2	53.1
13	Breakeven views	$1.00	-$0.000033	x`		6830	5842	1	456	0.21	2364	1908
14											1063.8	858.6
15	Breakeven in views	-30,063									0.0023	0.0023
16											0.00244674	0.00197478
17
18
19	Option 1
20	Cost per encoder	$6,500
21	Cost per hour	$0.15	$0.27
22	CDN/hour	0.00245	0.00197
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100