Asset Valuation & Cost Estimation
Comprehensive financial valuation, asset breakdown, and replacement cost estimation for all infrastructure inventory components.
1. Executive Summary
This document presents a comprehensive financial valuation and cost estimation of all hardware, software, network, storage, cooling, and facility assets documented across the infrastructure inventory (01-servers.mdx through 16-accessories.mdx).
The valuation determines both current realistic replacement / market values (fair market value / Zeitwert / Wiederbeschaffungswert) and initial acquisition / list price benchmarks (Neuwert / UVP) in CHF (approx. 1:1 to EUR).
2. Asset Valuation Summary Matrix
The following table summarizes the financial value across all 12 asset categories comprising the infrastructure:
| Category | Component Description | Quantity / Units | Estimated Value (CHF) | Share of Total |
|---|---|---|---|---|
| 01. Server Base Units | Chassis, Motherboards, Management Modules (ASUS, HPE, SuperMicro, Ubiquiti) | 13 Systems | CHF 35’600 | 31.0 % |
| 02. Processors (CPUs) | AMD EPYC 7313/7313P (7×), Intel Xeon Gold/Silver (6×) | 13 Processors | CHF 8’250 | 7.2 % |
| 03. Memory (RAM) | 32 GB & 64 GB DDR4 ECC Registered Modules (SK hynix, Samsung, Kingston, Micron) | 39 DIMMs (1’376 GB) | CHF 2’835 | 2.5 % |
| 04. Server SSDs & Disks | Samsung PM893 Enterprise SSDs (24×), HPE Enterprise SAS 10K Disks (42×), SATA/SAS SSDs (12×) | 78 Drives | CHF 18’460 | 16.1 % |
| 05. HDDs & Storage Disks | Seagate Exos X20 20 TB SATA (16×), WD RE4 2 TB (8×) | 24 Drives | CHF 5’120 | 4.5 % |
| 06. SAN & NAS Appliances | HPE MSA 2050 SAN Arrays (Dual Controller), Synology RS1221+ NAS (Base Systems) | 3 Systems | CHF 8’150 | 7.1 % |
| 07. Network & Routing | Ubiquiti Gateway Enterprise, UniFi 5G Backup, UniFi Enterprise-48 PoE, Pro-48 PoE | 4 Devices | CHF 4’769 | 4.2 % |
| 08. Power, UPS & PDUs | Redundant Server PSUs (16×), HPE & Ubiquiti UPS (2×), APC Metered/Switched PDUs (5×) | 23 Units | CHF 8’480 | 7.4 % |
| 09. Server Racks | APC Easy Rack 42U/48U (3×), Digitus Wallmount 20U (1×) | 4 Racks | CHF 4’200 | 3.7 % |
| 10. Cooling Infrastructure | Mitsubishi Heavy Multisplit 20 kW Outdoor Unit + 4× Indoor Units RAC | 5 Units | CHF 9’600 | 8.4 % |
| 11. Cabling & Accessories | SFP+ DACs (6×), Patch Cables (48×), Power & PDU Cables (52×), Shelves (7×), Conduits & Safety (6×) | 128 Items | CHF 2’505 | 2.2 % |
| 12. Operating System Licenses | Microsoft Windows Server Standard 2022 (7×), 2019 (1×), 2016 (2×) (16-Core DSP OEI) | 10 Licenses | CHF 6’700 | 5.8 % |
| TOTAL VALUATION | Entire Documented Infrastructure Inventory | 344 Assets | CHF 114’669 | 100.0 % |
3. Detailed Valuation Breakdown by Category
3.1 Server Base Units & Compute Chassis (01-servers.mdx)
Calculated as base chassis barebones (motherboard, backplane, VRMs, remote management BMC/iLO/ASMB):
| Item / Model | Qty | Unit Price (Est.) | Total Value (CHF) | Operational Role |
|---|---|---|---|---|
| HPE ProLiant DL360 Gen10 (1U) | 1 | CHF 1’800 | CHF 1’800 | Remote Hypervisor Node (HOST01 in Zug) |
| HPE ProLiant DL385 Gen10+ V2 (2U, MR416i-a Controller) | 2 | CHF 3’500 | CHF 7’000 | Heavy Virtualization & Compute Nodes (hv02–hv03) |
| HPE ProLiant DL345 Gen10 Plus (2U, 8SFF) | 2 | CHF 2’800 | CHF 5’600 | Compute / Virtualization Nodes (hv04–hv05) |
| HPE ProLiant DL380 Gen10 (2U) | 2 | CHF 2’200 | CHF 4’400 | Legacy Compute Nodes (hv06–hv07) |
| ASUS BAB Rack AMD EPYC RS500A-E11-RS12-U/12NVME (1U) | 3 | CHF 3’000 | CHF 9’000 | Primary High-Performance Virtualization Nodes (hv08–hv10) |
| SuperMicro 2U Backup Server | 2 | CHF 1’500 | CHF 3’000 | Dedicated Backup Storage Hosts (srv-bkp01 / srv-bkp02) |
| Ubiquiti Cloud Key Enterprise (1U 19”) | 1 | CHF 4’800 | CHF 4’800 | Central Network Controller & Management (srv-mgmt01) |
| Subtotal Server Base Units | 13 | — | CHF 35’600 | — |
3.2 Processors / CPUs (02-cpus.mdx)
| Item / Model | Cores | Frequency | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|---|
| AMD EPYC Milan 7313P Tray | 16 | 3.00 GHz | 3 | CHF 800 | CHF 2’400 |
| AMD EPYC 7313 | 16 | 3.00 GHz | 2 | CHF 850 | CHF 1’700 |
| AMD EPYC 7313P | 16 | 3.00 GHz | 2 | CHF 800 | CHF 1’600 |
| Intel Xeon Gold 6138 | 20 | 3.70 GHz | 2 | CHF 450 | CHF 900 |
| Intel Xeon Gold 6126 | 12 | 2.60 GHz | 2 | CHF 300 | CHF 600 |
| Intel Xeon Gold 5218 | 12 | 2.30 GHz | 1 | CHF 850 | CHF 850 |
| Intel Xeon Silver 4110 | 8 | 2.10 GHz | 1 | CHF 200 | CHF 200 |
| Subtotal CPUs | 188 Cores | — | 13 | — | CHF 8’250 |
3.3 Random-Access Memory / RAM (03-rams.mdx)
| Specification | Module Size | Speed / Standard | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|---|
| SK hynix / Samsung / Micron DDR4 ECC Registered | 32 GB | DDR4-3200 / 2933 / 2666 MHz | 35 | CHF 65 | CHF 2’275 |
| Kingston Server Premier DDR4 ECC Registered | 64 GB | DDR4-2933 MHz | 4 | CHF 140 | CHF 560 |
| Subtotal RAM | 1’376 GB | — | 39 | — | CHF 2’835 |
3.4 Solid-State Drives & Server Storage Disks (04-ssds.mdx)
| Model / Part Number | Capacity | Interface & Speed | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|---|
| Samsung PM893 Retail | 3.84 TB | SATA 6 Gb/s Enterp. SSD | 24 | CHF 320 | CHF 7’680 |
| HPE 881507 | 2.4 TB | SAS 10K Enterprise DS | 8 | CHF 220 | CHF 1’760 |
| HPE 872481-B21 | 1.8 TB | SAS 10K Enterprise DS | 5 | CHF 180 | CHF 900 |
| HPE SPARE 787649-001 | 1.8 TB | SAS 10K Enterprise DS | 19 | CHF 180 | CHF 3’420 |
| HPE 872737 / SPARE 873036-001 | 1.2 TB | SAS 10K Enterprise DS | 10 | CHF 130 | CHF 1’300 |
| HPE P08694 | 1.92 TB | SATA DS Enterprise SSD | 8 | CHF 300 | CHF 2’400 |
| HPE P06602 | 800 GB | SAS DS Enterprise SSD | 2 | CHF 250 | CHF 500 |
| HPE SPARE 841505-001 | 800 GB | SAS MU Enterprise SSD | 2 | CHF 250 | CHF 500 |
| Subtotal Server Disks | 185.12 TB | — | 78 | — | CHF 18’460 |
3.5 Hard Disk Drives & Backup Storage Disks (05-hard-disks.mdx)
| Model | Capacity | RPM / Interface | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|---|
| Seagate Exos X20 | 20 TB | 7200 RPM Enterprise SATA | 16 | CHF 300 | CHF 4’800 |
| Western Digital RE4 Enterprise | 2 TB | 7200 RPM Enterprise SATA | 8 | CHF 40 | CHF 320 |
| Subtotal HDDs | 336 TB | — | 24 | — | CHF 5’120 |
3.6 Storage Appliances & SAN Arrays (13-storages.mdx)
| System Label | Model / Appliance | Enclosed Drives | Base System Value | Total with Drives (CHF) |
|---|---|---|---|---|
zh01-sr01-sto01 |
HPE MSA 2050 SAN Storage Array (Dual Controller) | 2× 800 GB SAS SSD + 7× 1.8 TB SAS HDD | CHF 3’500 | CHF 5’260 |
zh01-sr01-sto02 |
HPE MSA 2050 SAN Storage Drive Enclosure | 12× 1.8 TB 10K SAS HDD | CHF 3’500 | CHF 5’660 |
zh01-sr01-nas01 |
Synology RS1221+ RackStation (8-Bay 2U) | 8× 2.0 TB WD RE4 HDD | CHF 1’150 | CHF 1’470 |
| Subtotal Storage Appliances | — | 29 Drives Enclosed | CHF 8’150 | CHF 12’390 |
3.7 Network Equipment & Gateways (09-gateways.mdx, 10-switches.mdx)
| Device Label | Manufacturer & Model | Ports & Switching Capacity | Estimated Value (CHF) |
|---|---|---|---|
zh01-sr01-fw-edge01 |
Ubiquiti Gateway Enterprise | 6-Port, 2× SFP28 (25G), 2× SFP+ (10G), 2× 2.5 GbE | CHF 2’000 |
zh01-sr01-rtr-wan01 |
Ubiquiti UniFi 5G Backup | 1× 1 GbE PoE Port, 5G RedCap / LTE WAN Failover | CHF 119 |
zh01-sr01-sw-access01 |
UniFi Switch Enterprise-48 PoE | 48× 2.5 GbE PoE+, 4× 10G SFP+, 720W Budget | CHF 1’550 |
zh01-sr01-sw-access02 |
UniFi Switch Pro-48 PoE | 48× 1 GbE PoE+/PoE++, 4× 10G SFP+, 600W Budget | CHF 1’100 |
| Subtotal Network | — | — | CHF 4’769 |
3.8 Power Supplies, UPS & PDUs (06-power-supplies.mdx, 11-upss.mdx, 12-pdus.mdx)
| Component Category | Description / Model | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|
| Ubiquiti PSUs | Hot-swap redundant PSUs for CloudKey Mgmt | 2 | CHF 120 | CHF 240 |
| Asus Platinum PSUs | 800W Platinum Server PSUs (hv08–hv10) |
6 | CHF 150 | CHF 900 |
| HPE 94% Platinum PSUs | 800W Platinum Server PSUs (hv02, hv03, hv06, hv07) |
6 | CHF 160 | CHF 960 |
| HPE 94% Platinum PSUs | 500W Platinum Server PSUs (hv04, hv05) |
2 | CHF 130 | CHF 260 |
| Ubiquiti USP-RPS | UniFi SmartPower Redundant Power Supply (950W) | 1 | CHF 380 | CHF 380 |
| HPE R1500 G5 UPS | 1550 VA / 1100 W 1U Rackmount UPS | 1 | CHF 950 | CHF 950 |
| APC AP8981 Rack PDU | 400V / 16A Switched PDU (24 Outlets) | 2 | CHF 1’300 | CHF 2’600 |
| APC AP8853 Rack PDU | 400V / 16A Metered PDU (42 Outlets) | 2 | CHF 900 | CHF 1’800 |
| APC AP7552 Rack PDU | 230V / 16A Basic PDU (24 Outlets) | 1 | CHF 350 | CHF 350 |
| Subtotal Power & UPS | — | 23 Units | — | CHF 8’480 |
3.9 Server Racks & Infrastructure Enclosures (07-racks.mdx)
| Rack Label | Model | Form Factor | Max Load | Estimated Value (CHF) |
|---|---|---|---|---|
zh01-sr01-rk00 |
Digitus DN-19 20-U-6/6 | 20U Wallmount Enclosure | 100 kg | CHF 300 |
zh01-sr01-rk01 |
APC Easy Rack | 42U Server Enclosure | 1’200 kg | CHF 1’100 |
zh01-sr01-rk02 |
APC Easy Rack ER8212 | 42U Server Enclosure (800×1100 mm) | 1’200 kg | CHF 1’350 |
zh01-sr01-rk03 |
APC Easy Rack ER6820 | 48U Server Enclosure (600×1200 mm) | 1’200 kg | CHF 1’450 |
| Subtotal Racks | — | — | — | CHF 4’200 |
3.10 Climate & Cooling Systems (14-cooling-systems.mdx)
| System Label | Model | Function / Specifications | Cooling Capacity | Estimated Value (CHF) |
|---|---|---|---|---|
zh01-sr01-cou01 |
Mitsubishi Heavy FDC 200 VSA | Multi-Split Outdoor Inverter Condenser (400V) | 19.0 – 22.4 kW | CHF 6’200 |
zh01-sr01-ciu01 |
Mitsubishi Wall RAC SRK50ZSX-W | Wall Mounted Indoor Unit | 5.0 kW | CHF 850 |
zh01-sr01-ciu02 |
Mitsubishi Wall RAC SRK50ZSX-W | Wall Mounted Indoor Unit | 5.0 kW | CHF 850 |
zh01-sr01-ciu03 |
Mitsubishi Wall RAC SRK50ZSX-W | Wall Mounted Indoor Unit | 5.0 kW | CHF 850 |
zh01-sr01-ciu04 |
Mitsubishi Wall RAC SRK50ZSX-W | Wall Mounted Indoor Unit | 5.0 kW | CHF 850 |
| Subtotal Cooling | — | — | Total 20+ kW | CHF 9’600 |
3.11 Cabling & Accessories (08-cables.mdx, 16-accessories.mdx)
| Component | Specifications | Qty | Unit Price | Total Value (CHF) |
|---|---|---|---|---|
| Goobay CAT8.1 Patch Cables | S/FTP LSZH (1.5 m & 7.5 m) | 6 | CHF 12 – 18 | CHF 84 |
| Lindy CAT6a Patch Cables | S/FTP PiMF (0.50 m, 1 m, 2 m) | 48 | CHF 6 – 8 | CHF 338 |
| Ubiquiti 10G SFP+ DAC Cables | Direct Attach Copper (0.5 m & 3 m) | 6 | CHF 22.50 – 30 | CHF 150 |
| Steffen Bauflex CEE 16/5 Cables | High-Current Industrial Power (5 m) | 4 | CHF 45 | CHF 180 |
| Ubiquiti USP SmartPower Cables | USP-RPS DC Backup Cables (1.5 m) | 3 | CHF 25 | CHF 75 |
| Rack PDU Power Cables & Splitters | C13/C14, C19/C20, 3-to-1 Splitters (0.5–3m) | 45 | CHF 4 | CHF 180 |
| Steffen Flexible Conduits | Installationsrohre (2× M16, 1× M25, 75 m) | 3 | CHF 15 – 28 | CHF 58 |
| HPE Smart Storage Battery MC96 | 96W Controller Backup Battery (881093-210) | 1 | CHF 120 | CHF 120 |
| Digitus Rack Shelves & Trays | 1U Fachböden & Trays (4× Weiss, 3× Schwarz) | 7 | CHF 15 – 20 | CHF 120 |
| MAUS Aerosol Fire Extinguishers | Xtin «Klein» Aerosol Handfeuerlöscher | 3 | CHF 100 | CHF 300 |
| Intel Xeon Gold 6138 (Spares) | 20-Core 2.0 GHz CPUs (SR3B5) | 2 | CHF 450 | CHF 900 |
| Subtotal Cabling & Accessories | — | 128 Items | — | CHF 2’505 |
3.12 Software & Operating System Licenses (15-licenses.mdx)
| Operating System Edition | License Channel | Cores Covered | Qty | Unit Value | Total Value (CHF) |
|---|---|---|---|---|---|
| Microsoft Windows Server 2022 Standard | 1pk DSP OEI DVD | 16 Cores | 7 | CHF 800 | CHF 5’600 |
| Microsoft Windows Server 2019 Standard | 1pk DSP OEI DVD | 16 Cores | 1 | CHF 500 | CHF 500 |
| Microsoft Windows Server 2016 Standard | 1pk DSP OEI DVD | 16 Cores | 2 | CHF 300 | CHF 600 |
| Subtotal Licenses | — | 160 Cores Covered | 10 | — | CHF 6’700 |
4. Financial & Asset Management Insights
-
Procurement vs. Replacement Cost:
- Initial acquisition value of the entire deployment (including assembly, mounting hardware, and installation logistics) is estimated at CHF 155’000 – 175’000.
- Current fair market value and replacement value in operational state stands at approximately CHF 114’700.
-
Highest Value Drivers:
- Compute & Virtualization Density: The 13 server base units combined with modern AMD EPYC and Intel Xeon processors (including spare CPUs) represent 39.0 % (CHF 44’750) of total value.
- Storage Density: With 336 TB raw backup HDD storage, 185+ TB high-speed server drives (including 92+ TB Samsung enterprise SATA SSDs, HPE SAS SSDs, and SAS 10K drives), and dual HPE MSA 2050 SAN storage arrays, storage assets account for over CHF 31’730 (27.7 % of total asset base).
- Facility & Environmental Protection: Dedicated 20 kW Mitsubishi multisplit cooling, redundant APC rack PDUs, and UPS systems safeguard infrastructure uptime, representing CHF 22’280 (19.4 % of total value).
-
Lifecycle & Asset Efficiency:
- Hardware assets utilize redundant, standardized form factors (19” rack standards, CEE 16/5 power lines, SFP+ 10G/25G interconnects), ensuring high operational utility, long depreciation horizon, and optimal resale/reusability value.