--- title: Asset Valuation & Cost Estimation description: 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)**. ```mermaid pie title Total Asset Valuation Breakdown by Category (CHF 114'669) "Server Base Units" : 35600 "CPUs / Processors" : 8250 "RAM / Memory" : 2835 "SSDs & Server Drives" : 18460 "HDDs & Storage Disks" : 5120 "SAN & NAS Appliances" : 8150 "Network & Switching" : 4769 "Power, UPS & PDUs" : 8480 "Server Racks" : 4200 "Cooling Infrastructure" : 9600 "Cabling & Accessories" : 2505 "Software Licenses" : 6700 ``` --- ## 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 1. **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**. 2. **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). 3. **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.