Let's assume 2x redundancy + a R5000 raid controller + 10W power consumption per drive.
Capex = 2 * R1700 + R5000 = R8400
Electricity = 20W = 175.2kWh per annum = R21 per month (at a generous R1.50/kWh)
Assuming the hardware is written off over a three year period we can work out the cost per annum.
(R8400 + (R21 * 12 * 3)) / 3 = R3052 per annum.
Billing R95 per month per 50GB = (3000/50) * R95 * 12 = R68400 per annum
So that's a R65384 per annum margin.
That's why I host my own server at home - works out much cheaper even if I don't have the network redundancy in place.
If it wasn't for the storage costs I'd have gone the VPS route long ago.
Hi Paul and Sonic2k, I am using Paul's quote and Sonic2k's comment about "coining it" to illustrate something here.
You are quoting SATA drives, but you are not quoted enterprise spec drives. Allow me to break it down based on some recent quotes I have received.
4TB Drive (7200RPM SATA) R4,500 per drive
3TB (7200rpm SAS) R4200 per drive
600GB (15000rpm SAS) R3200 per drive
You generally fit 36 in a server, and then get storage out of them depending on how you want your on device redundancy to go. A safe bet would be 10-18 per array for the larger disks, and then 20 = 36 for the faster smaller disks.
Then there is the server chassis that includes the RAID array and you are looking at anything from R80 000 to R250 000 at the low end of the market for the chassis, and then you can pay R25000 per CPU or more, depending on your desired spec level. The article quotes 36 core servers, so 36 x R15000 (let's be kind here) = R540 000.
Then you get RAM, and I have paid R4000 per 8GB RAM chip. This is registerred ECC and this was about three years ago that I can remember off the top of my head. Depending on your chassis and brand you can pay double or triple that, and they will be charged in pairs. Generally a server will have 4-8 of them, some can have 24 or more in various chip sizes.
So let me just round up where we are at the moment with our back of the napkin calculation:
Disks
Low end:
10x 4TB disks x R4500
1x chassis R80 000
4x 8GB RAM x R4000 (2012 pricing)
4x CPU x R25 000
That is a low end thumbsuck for you, and even that works out at R241 000.00 for one server.
Now you want redundancy, so that means at least twice that, so we get to R482 000.00 for a very basic hosted VM platform with very bad CPU performance.
Now you want to host these babies. These are not 1U servers, so you will have 2U at least x2, and that can go anything from R10 000 each per month upwards. I am certain on volume you can get less than that. If you buy your own rack which has 42 U in it you could get down to R6000 per U or maybe less, but this is a monthly expense. Often this only includes a token amount of bandwidth, so that will be extra as well.
So that is R40 000 per month for rackspace to host your servers in a proper datacentre.
Other old salts will definitely poke holes in my calculations and pricing, so a YMMV disclaimer is applied. Isoho.st also got a fantastic deal on bandwidth as well if their pricing is anything to go by. When I hosted we saw about 6c per gig for included bandwidth, and then overage was charged at 25c per gig. That they can sell it at roughly 10c per gig is impressive.
I suspect that volume players like Terraco can give better pricing than what I quoted for the hosting, but there is not a lot of wiggle room on the hardware level. I have personally commissioned servers that started at R300 000 per chassis alone, and upgrades added another R100 000 to that and those servers only had four disks each.
This is not home hosting or an Mweb rented server that gives you unlimited bandwidth but gets throttled up the wazoo. These are servers that give you 1GBPS network connectivity without throttling and with an uptime guarantee from one of the better Datacenters. I have worked in the IS dc for clients and they work hard to make it a proper environment.
[edited because apparently I can't engrish or math.]