rights reserved. 20 The Economics of Integrated Appliances The costs above the surface MSP with 30 Customers Small Medium Large Total # of Customers 15 10 5 30 # VM Servers/ Site 4 6 8 Avg. VM Server Size (GBs) 200 250 300 Total VMs 60 60 40 160 Minimum Device Size (GiB) 2400 4500 7200 Over 3 years Recommended Device Size (TiB) 4 6 10 Backup Appliance SKU S4-P4 S4-P6 S4-P10 Ongoing Monthly Costs $455 $655 $805 Total Monthly Costs $6,825 $6,550 $4,025 $17,400 $626,400 Backup Appliance (Upfront) $2,060 $2,276 $2,916 Total Capex $30,900 $22,760 $14,580 $68,240 Monthly amortization (36 months) $1,896 Fully loaded Monthly $19,296 $694,640 Cove Data Protection $5,000 $180,000 How much more are you paying for an appliance? 386% $514,640 The questions MSPs are asking…. If you added on $120K of new Dell hardware? Or $40K of Dell refurbished hardware? What is the smartest way to help Michael? And Robert? If I’m achieving the same outcomes – do I need to charge a different price? If I can lower my cost by 60% - how does that change my profitability?