A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Drive Unit Cost | HDD Capacity | Cost / TB | Qty | Actual Cost | Array Capacity (TB) | RAID Cost/TB | Power / Drive (W) | kWh / yr | kWh Cost / yr | kWh Cost / life | Drive TCO | Drive TCO/TB | Controllers Needed | Controller Cost | Addt'l Cost | Addt'l kWh / yr | Addt'l kWh Cost / yr | Addt'l kWh Cost / life | Cooling kWh / yr | Cooling kWh / life | Final TCO | Final TCO / year | Final TCO / TB | Final TCO / TB / year | Total Capital Cost ($ Needed Now) | |||
2 | $60.00 | 3 | $20.00 | 83 | $4,980.00 | 186 | $26.77 | 6 | 4362.48 | $828.87 | $5,802.10 | $10,782.10 | $57.97 | 7 | $525.00 | $830.00 | 2181.24 | $414.44 | $2,901.05 | $994.65 | $6,962.52 | $22,000.67 | $3,142.95 | $118.28 | $16.90 | $6,335.00 | |||
3 | $70.00 | 4 | $17.50 | 71 | $4,970.00 | 212 | $23.44 | 6 | 3731.76 | $709.03 | $4,963.24 | $9,933.24 | $46.85 | 6 | $450.00 | $710.00 | 1865.88 | $354.52 | $2,481.62 | $850.84 | $5,955.89 | $19,530.75 | $2,790.11 | $92.13 | $13.16 | $6,130.00 | |||
4 | $130.00 | 6 | $21.67 | 38 | $4,940.00 | 156 | $31.67 | 6 | 1997.28 | $379.48 | $2,656.38 | $7,596.38 | $48.69 | 4 | $300.00 | $380.00 | 998.64 | $189.74 | $1,328.19 | $455.38 | $3,187.66 | $12,792.23 | $1,827.46 | $82.00 | $11.71 | $5,620.00 | |||
5 | $150.00 | 8 | $18.75 | 33 | $4,950.00 | 192 | $25.78 | 6 | 1734.48 | $329.55 | $2,306.86 | $7,256.86 | $37.80 | 3 | $225.00 | $330.00 | 867.24 | $164.78 | $1,153.43 | $395.46 | $2,768.23 | $11,733.52 | $1,676.22 | $61.11 | $8.73 | $5,505.00 | |||
6 | $220.00 | 10 | $22.00 | 22 | $4,840.00 | 160 | $30.25 | 6 | 1156.32 | $219.70 | $1,537.91 | $6,377.91 | $39.86 | 2 | $150.00 | $220.00 | 578.16 | $109.85 | $768.95 | $263.64 | $1,845.49 | $9,362.35 | $1,337.48 | $58.51 | $8.36 | $5,210.00 | |||
7 | $230.00 | 12 | $19.17 | 21 | $4,830.00 | 180 | $26.83 | 6 | 1103.76 | $209.71 | $1,468.00 | $6,298.00 | $34.99 | 2 | $150.00 | $210.00 | 551.88 | $104.86 | $734.00 | $251.66 | $1,761.60 | $9,153.60 | $1,307.66 | $50.85 | $7.26 | $5,190.00 | |||
8 | $270.00 | 14 | $19.29 | 18 | $4,860.00 | 168 | $28.93 | 6 | 946.08 | $179.76 | $1,258.29 | $6,118.29 | $36.42 | 2 | $150.00 | $180.00 | 473.04 | $89.88 | $629.14 | $215.71 | $1,509.94 | $8,587.37 | $1,226.77 | $51.12 | $7.30 | $5,190.00 | |||
9 | $280.00 | 16 | $17.50 | 17 | $4,760.00 | 176 | $27.05 | 6 | 893.52 | $169.77 | $1,188.38 | $5,948.38 | $33.80 | 2 | $150.00 | $170.00 | 446.76 | $84.88 | $594.19 | $203.72 | $1,426.06 | $8,288.63 | $1,184.09 | $47.09 | $6.73 | $5,080.00 | |||
10 | $300.00 | 18 | $16.67 | 16 | $4,800.00 | 180 | $26.67 | 6 | 840.96 | $159.78 | $1,118.48 | $5,918.48 | $32.88 | 2 | $150.00 | $160.00 | 420.48 | $79.89 | $559.24 | $191.74 | $1,342.17 | $8,129.89 | $1,161.41 | $45.17 | $6.45 | $5,110.00 | |||
11 | $350.00 | 20 | $17.50 | 14 | $4,900.00 | 160 | $30.63 | 6 | 735.84 | $139.81 | $978.67 | $5,878.67 | $36.74 | 2 | $150.00 | $140.00 | 367.92 | $69.90 | $489.33 | $167.77 | $1,174.40 | $7,832.40 | $1,118.91 | $48.95 | $6.99 | $5,190.00 | |||
12 | $390.00 | 22 | $17.73 | 12 | $4,680.00 | 198 | $23.64 | 6 | 630.72 | $119.84 | $838.86 | $5,518.86 | $27.87 | 1 | $75.00 | $120.00 | 315.36 | $59.92 | $419.43 | $143.80 | $1,006.63 | $7,139.92 | $1,019.99 | $36.06 | $5.15 | $4,875.00 | |||
13 | $500.00 | 24 | $20.83 | 10 | $5,000.00 | 168 | $29.76 | 6 | 525.6 | $99.86 | $699.05 | $5,699.05 | $33.92 | 1 | $75.00 | $100.00 | 262.8 | $49.93 | $349.52 | $119.84 | $838.86 | $7,062.43 | $1,008.92 | $42.04 | $6.01 | $5,175.00 | |||
14 | |||||||||||||||||||||||||||||
15 | SSD Capacity | ||||||||||||||||||||||||||||
16 | $200.00 | 4 | $50.00 | 25 | $5,000.00 | 64 | $78.13 | 1 | 219 | $41.61 | $291.27 | $5,291.27 | $82.68 | 3 | $225.00 | $250.00 | 657 | $124.83 | $873.81 | $133.15 | $932.06 | $6,640.08 | $948.58 | $103.75 | $14.82 | $5,475.00 | |||
17 | $610.00 | 8 | $76.25 | 8 | $4,880.00 | 40 | $122.00 | 1 | 70.08 | $13.32 | $93.21 | $4,973.21 | $124.33 | 1 | $75.00 | $80.00 | 210.24 | $39.95 | $279.62 | $42.61 | $298.26 | $5,407.83 | $772.55 | $135.20 | $19.31 | $5,035.00 | |||
18 | $1,800.00 | 16 | $112.50 | 2 | $3,600.00 | -16 | -$225.00 | 1 | 17.52 | $3.33 | $23.30 | $3,623.30 | -$226.46 | 1 | $75.00 | $20.00 | 52.56 | $9.99 | $69.90 | $10.65 | $74.57 | $3,788.21 | $541.17 | -$236.76 | -$33.82 | $3,695.00 | |||
19 | |||||||||||||||||||||||||||||
20 | |||||||||||||||||||||||||||||
21 | Appx max Budget: | $5,000.00 | The most you can spend right now on your drives (excluding controllers, etc.) | ||||||||||||||||||||||||||
22 | Parity Drives: | 3 | Parity drives: 2=RAID6 or RAIDZ2, 3=RAIDZ3. (This won't calculate mirroring properly nor should you use RAID5, so don't use 1.) | ||||||||||||||||||||||||||
23 | Max drives per stripe: | 12 | Max drives per stripe (between 8 and 12 is a good number). | ||||||||||||||||||||||||||
24 | Power Cost/kWh: | $0.19 | Make sure this is accurate for your area. Power charges vary widely.* | ||||||||||||||||||||||||||
25 | Cooling W / Array W | 0.8 | How many Watts of cooling will it cost per drive Watt + addt'l Watt (can be zero if ambient cooled, or negative if drives are heating your house | ||||||||||||||||||||||||||
26 | Assumed drive life (yr): | 7 | Feel free to change this, but it must make real-world sense. | ||||||||||||||||||||||||||
27 | Drives / Controller: | 12 | This is an average-ish controller capacity. If you're gonna use just on-motherboard ports, it's irrelevant because... | ||||||||||||||||||||||||||
28 | Controller Cost: | $75.00 | Cost per SATA / SAS controller. If you're gonna use just on-motherboard ports, make this zero. | ||||||||||||||||||||||||||
29 | Addt'l Per-drive Cost: | $10.00 | The added one-time cost of a bigger PSU, case, more MB slots, cabling, etc. | ||||||||||||||||||||||||||
30 | Addt'l Per-drive Watts: | 3 | The added power required for drive controllers, PSU inefficiency, more cooling fans, etc. | ||||||||||||||||||||||||||
31 | |||||||||||||||||||||||||||||
32 | Notes: | ||||||||||||||||||||||||||||
33 | This sheet is all based upon your max budget. Set F21 first. | Generally speaking, as your budget gets higher (and therefore the quantity of drives that | |||||||||||||||||||||||||||
34 | All numbers in a black font are read-only. | you can use in your array increases), the better TCO values will | |||||||||||||||||||||||||||
35 | Fields with a blue background are those you definitely want to change to suit your needs and today's drive costs | trend towards bigger capacity drives. This is due to the lower relative cost of parity | |||||||||||||||||||||||||||
36 | Fields with a purple background are those you probably want to change, or at least verify | overhead. | |||||||||||||||||||||||||||
37 | Array capacity is marked with a yellow background because it's obviously super important. (But read-only.) | Likewise, a lower budget will probably dictate using smaller capacity drives. | |||||||||||||||||||||||||||
38 | When making this sheet I went in with the budget as the priority, but of course | (Of course, the whole point of this spreadsheet is because those general | |||||||||||||||||||||||||||
39 | you may have a certain amount of storage need, and that may supercede your | statements may not be true for your use case.) | |||||||||||||||||||||||||||
40 | budget requirements. You can tweak the budget until you get a capacity which | ||||||||||||||||||||||||||||
41 | suits your needs, or even re-work the sheet to make the capacity the driving number. | IF YOU GET #DIV/0 ERRORS IN SOME ROWS FOR TCO, | |||||||||||||||||||||||||||
42 | I used HDD costs based upon when I created/updated the spreadsheet and the drives I wanted to use. | THAT'S PROBABLY BECAUSE YOUR BUDGET IS TOO SMALL | |||||||||||||||||||||||||||
43 | You should check drive prices right now, because that will make a huge difference. | FOR THE NUMBER OF PARITY DRIVES YOU SELECTED | |||||||||||||||||||||||||||
44 | * Cost/kWh may not be as simple as the cost per kWh listed on your power bill. | FOR THE CAPACITIES THAT HAVE THOSE ERRORS. | |||||||||||||||||||||||||||
45 | For example, my power company levies a seperate "delivery charge" to | You can ignore those errors and just resign yourself to the fact that those drive capacities | |||||||||||||||||||||||||||
46 | cover infrastructure costs, which is based upon usage. | don't make sense for anything except mirroring.. at best. | |||||||||||||||||||||||||||
47 | The "addt'l" costs (fields F29 and F30) are something you're going to have to estimate. | ||||||||||||||||||||||||||||
48 | If you don't feel like getting involved in that, TCO/TB (column M) should | ||||||||||||||||||||||||||||
49 | give you reasonably good guidance. | ||||||||||||||||||||||||||||
50 | Power / Drive is something you'll have to glean from the manufacturer data sheets | ||||||||||||||||||||||||||||
51 | for the drive(s) you're going to use. The 6W used as a default is probably | ||||||||||||||||||||||||||||
52 | a reasonable number for 5400RPM drives with a lower workload. | ||||||||||||||||||||||||||||
53 | Most importantly, play with the numbers. | ||||||||||||||||||||||||||||
54 | That will give you a better feel for how each aspect of your proposed | ||||||||||||||||||||||||||||
55 | setup impacts the TCO. | ||||||||||||||||||||||||||||
56 | HOWEVER! | ||||||||||||||||||||||||||||
57 | Remember that this isn't going to be 100% accurate. Small changes in multiple fields | ||||||||||||||||||||||||||||
58 | can really impact the TCO. Unforseen things like environmental factors could | ||||||||||||||||||||||||||||
59 | also have an effect. (E.g. more drives means more air condidtioning in hot climates. | ||||||||||||||||||||||||||||
60 | But, coversely, more drives may SAVE on heating costs in cold climates.) | ||||||||||||||||||||||||||||
61 | This sheet is simply for guidance, but you may be surprised at the TCO numbers. | ||||||||||||||||||||||||||||
62 | Sometimes the largest drives make for the less efficient configurations, | ||||||||||||||||||||||||||||
63 | but not always. | ||||||||||||||||||||||||||||
64 | FINALLY, you might of course have your own priorities. E.g. more drives means more | ||||||||||||||||||||||||||||
65 | noise, which you might find an overriding factor to cost. Same goes for | ||||||||||||||||||||||||||||
66 | space, because obviously a few large capacity drives can be put in a smaller | ||||||||||||||||||||||||||||
67 | case. But these numbers may serve to put your priorities in perspective. | ||||||||||||||||||||||||||||
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 |