Azure VMs How to use this Excel?

SQL in Azure VMs How to use this Excel?

What do you want to Backup?
Azure Files How to use this Excel?
SAP HANA in Azure VMs How to use this Excel?

Average Monthly Backup Price

Year # Azure VMs and Hybird Backup Backup SQL in Azure VM
1 $45 $70
2 $52 $74
Summary of Average 3 $59 $74
Monthly Estimates 4 $59 $74
(including Protected Instances 5 $59 $74
and Storage costs) 6 $59 $74
7 $59 $74
8 $59 $74
9 $59 $74
10 $59 $74

Yearly Backup Price

Year # Azure VMs and Hybird Backup Backup SQL in Azure VM
1 $538 $840
2 $628 $887
3 $702 $887
Summary of Yearly Estimates
4 $702 $887
(including Protected Instances
and Storage costs) 5 $702 $887
6 $702 $887
7 $702 $887
8 $702 $887
9 $702 $887
10 $702 $887

Legend (all sheets)

 https://aka.ms/Help-PriCalcVMandOnPremBackup
https://aka.ms/Help-PriCalcSQLBackup
https://aka.ms/Help-PriCalcAFBackup A
https://aka.ms/Help-PriCalcHANABackup
$160

erage Monthly Backup Price $155 $154

Backup Azure Files Backup SAP HANA in Azure VM Total YoY Change
$150 $147
$21 $0 $136
$21 $0 $147 9% $145
$21 $0 $154 4%
$21 $0 $154 0% $140
0%
$136
$21 $0 $154
$135
$21 $0 $154 0%
$21 $0 $154 0% $130
$21 $0 $154 0%
$21 $0 $154 0% $125
$21 $0 $154 0% 1 2 3

Yearly Backup Price

Backup Azure Files Backup SAP HANA in Azure VM Total
$250 $0 $1,628 $1,900
$255 $0 $1,770 $1,844
$255 $0 $1,844 $1,850
$255 $0 $1,844 $1,800 $1,770
$255 $0 $1,844
$255 $0 $1,844 $1,750
$255 $0 $1,844 $1,700
$255 $0 $1,844
$255 $0 $1,844
$1,650 $1,628

$255 $0 $1,844 $1,600

$1,550
$1,500
Legend (all sheets) 1 2 3
Input Variables

Yearly Backup Co
$887

$887
$840

$702
$628
$538

$255

$255
$250
 $
$538

$255

$255
$250
$0

$0

$0
1 2 3

Azure VMs and Hybird Bac

 Average Monthly Backup Costs (Years-wise)

$154 $154 $154 $154 $154 $154 $154 $154

$147

$136

1 2 3 4 5 6 7 8 9 10

Yearly Backup Costs (10 Years)

$1,844 $1,844 $1,844 $1,844 $1,844 $1,844 $1,844 $1,844

$1,770

$1,628

1 2 3 4 5 6 7 8 9 10

Yearly Backup Costs (10 Years)- by Backup Management Type

$887

$887

$887

$887

$887

$887

$887
$887

$887
$702

$702

$702

$702

$702

$702

$702
$702
$628

$255

$255

$255

$255

$255
$255

$255

$255

$255
 $

$255

$255

$255

$255

$255
$255

$255

$255

$255
$0
$0

$0

$0

$0

$0

$0

$0

$0

$0
2 3 4 5 6 7 8 9 10

Azure VMs and Hybird Backup Backup SQL in Azure VM Backup Azure Files Backup SAP HANA in Azure VM
 $154 $154

9 10

1,844 $1,844

9 10

Type
$887
$887

$702
$255

$255
 9
$255

e VM
$0

10
$255
$0
 Input Variables

Variable Value Description

Workload Characteristics

Size of VMs/On-prem servers (that Total Used size of all disks attached to
250
are going to be backed up) in GB the VM that needs backup
#VMs of the above size (approx) that
Total Number of VMs 1
need to be backed up
Use Exclude Disk? No Applicable only for Azure VMs
% of total size of all disks attached to
40.00%
Expected size of Disks excluded the VM
% of storage that gets changed (added,
edited or deleted) every day
What is the expected Daily churn? Moderate
Low: 1%, Moderate - 3%, High - 5% or
Enter your own values
Enter Your own Churn
% of storage that gets changed (added,
Daily Churn 2%
edited or deleted) every day
% of storage that gets changed (added,
Weekly Churn 0%
edited or deleted) every week

Monthly Churn 0% % of storage that gets changed (added,

edited or deleted) every month
% of storage that gets changed (added,
Yearly Churn 0%
edited or deleted) every year
Recovery Service Vault settings
Backup Storage Redundancy GRS
Policy Definition
Retention for Daily backup 30 Retention in Days
Retention for Weekly backup 8 Retention in Weeks
Retention for Monthly backup 6 Retention in Months
Retention for Yearly backup 2 Retention in Years
Retention for Instant Restore
1 Retention in days (Min 1, Max 5)
Snapshots
Pricing

Price per GB $0.0448

Price per GB of Backup Storage in Vault
Price per Protected Instance $10.00 Price per Protected Instance
Price per Snapshot GB (Disk
$0.12
snapshots) Price per Snapshot GB (Disk Snapshots)
Try estimates for a different region? No
Price per GB of Backup Storage in Vault
Price per GB $0.0280
(For the desired Region)
Price per Protected Instance (For the
Price per Protected Instance $12.00
desired region)
Price per Snapshot GB (Disk
$0.12
snapshots) Price per Snapshot GB (Disk Snapshots)
Year #
1
2
3
4
5
6
7
8
9
10

Month #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
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
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
 Estimates in a nutshell
Average Monthly Protected Instance Price
(1st Year)
Average Monthly Backup Data Average Monthly Backup Data Cost
(1st Year)
757.4 GB (1st Year)
Average Monthly Snapshot Data Cost for VMs
Average Monthly Snapshot Data for VMs (1st Year)
7.5 GB (1st Year)

How to use this Excel? https://aka.ms/Help-PriCalcVMandOnPremBackup

Month-wise estimates (12 months)

1,000.00
Avg. Monthly Backup Storage Usage (GB)

900.00 838
$48 838
$48 838
$48 838
$48 838
$48 838
$48
$45
770
800.00 $42
703
$39
700.00 $36 635
600.00$32 568
475
500.00
400.00
300.00
200.00
100.00
-
1 2 3 4 5 6 7 8 9 10 11

Month #

Monthly Backup Storage Usage (GB) Total Monthly Price

Year-wise estimates (5 years)

$800
$702 $702
$700 $628
$600
Year-wise Cost estimate

$538
$500

$400

$300

$200

$100

$0
1 2 3 4

Year #

Total Yearly Price

 $0
1 2 3 4

Year #

Total Yearly Price

Detailed Year-wise Estimates (10 years)

Average Monthly
Backup Storage
Average Monthly #Protected Instances Usage (GB) Average Monthly Protected Instance Price
1 757.36 $10.00
1 925.07 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00

Detailed Month-wise Estimates (10 years)

Monthly Backup
#Protected Instances Storage Usage (GB) Protected Instance Price
1 475.00 $10.00
1 567.57 $10.00
1 635.07 $10.00
1 702.57 $10.00
1 770.07 $10.00
1 837.57 $10.00
1 837.57 $10.00
1 837.57 $10.00
1 837.57 $10.00
1 837.57 $10.00
1 837.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 912.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
1 1,062.57 $10.00
 $44.83
$10.00

$33.93

$0.90

lcVMandOnPremBackup

913$60.00
$52
838
$48 838
$48 838
$48
$50.00
Month-wise cost estimate

$40.00

$30.00

$20.00

$10.00

$0.00
9 10 11 12

ly Price

$702 $702

4 5
 4 5

e Estimates (10 years)

Average Monthly Snapshot usage in GB (Disk

Average Monthly Backup Storage Price Snapshots) Total Yearly Price Y-o-Y Change
$33.93 $0.90 $537.96
$41.44 $0.90 $628.12 16.76%
$47.60 $0.90 $702.04 11.77%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%
$47.60 $0.90 $702.04 0.00%

se Estimates (10 years)

Backup Storage Price Total Monthly Price M-o-M Change

$21.28 $32.18
$25.43 $36.33 12.89%
$28.45 $39.35 8.32%
$31.48 $42.38 7.68%
$34.50 $45.40 7.14%
$37.52 $48.42 6.66%
$37.52 $48.42 0.00%
$37.52 $48.42 0.00%
$37.52 $48.42 0.00%
$37.52 $48.42 0.00%
$37.52 $48.42 0.00%
$40.88 $51.78 6.94%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$40.88 $51.78 0.00%
$47.60 $58.50 12.98%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
$47.60 $58.50 0.00%
 Input Variables

Variable Value Description

Workload Characteristics

Total Size of all SQL DBs in the SQL

server (that are going to be backed 250 Total size of all backed up SQL DBs in
up)* GB the SQL server
#SQL servers of the above size (approx)
Total Number of SQL servers 1
that need to be backed up
Storage reduction if using Native SQL
compression enabled while taking
Expected SQL compression % 70%
backup. Most Azure Backup customers
see 80% compression
Daily log size as a % of SQL server Daily log size as % of total size of all
10%
Size SQL DBs mentioned above
% of storage that gets changed
(added, edited or deleted) every day
What is the expected Daily Churn? High
Low: 1%, Moderate - 3%, High - 5% or
Enter your own values
Enter Your own Churn
% of storage that gets changed
Daily Churn 3.5%
(added, edited or deleted) every day
Recovery Service Vault settings
Redundancy GRS
Policy Definition
Daily differentials
and Weekly/
Backup Policy Type
Monthly/ Yearly Type of backup schedule to be applied
Fulls on SQL server
Retention for logs (Days) 15 Retention in Days
Retention in Days (must be <=180, if
Retention for Dailies (Days) 15 Daily differential backup policy type is
chosen) $900
Retention in Weeks (must be >=1, if
Retention for Weeklies (Weeks) 6 Daily differential backup policy type is $890
chosen)
$880
Retention for Monthlies (Months) 2 Retention in Months
Year-wise cost estimate

Retention for Yearlies (Years) 1 Retention in Years $870

Pricing
$860
Price per GB $0.0448
Price per GB of Backup Storage in Vault $850
Price per Protected Instance $25.00 Price per Protected Instance $84
$840
Try estimates for a different region? No
$830
Price per GB $0.0448
Price per GB of Backup Storage in Vault $820
Price per Protected Instance (For the
Price per Protected Instance $30.00 $810
desired region)
1
Year #
1
2
3
4
5
6
7
8
9
10

Month
#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
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
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
 Estimates in a nutshell
Average Monthly Protected Instance
Price (1st Year)
Average Monthly Backup Data Average Monthly Backup Data Cost
(1st Year)
1,003.8 GB (1st Year)

How to use this Excel? https://aka.ms/Help-PriCalcSQLBackup

Month-wise estimates (12 months)

1,200 $74$8
Avg. Monthly Backup Storage Usage (GB)

$71 $71 $71 $71 $71 $71 $71 $71 $71 $71 1,091
1,016 1,016 1,016 1,016 1,016 1,016 1,016 1,016 1,016 1,016 $7
1,000$60
$6
791
800
$5

600 $4

$3
400
$2
200
$1

- $0
1 2 3 4 5 6 7 8 9 10 11 12

Month #

Monthly Backup Storage Usage (GB) Total Monthly Price

Year-wise estimates (5 years)

$900

$890 $887 $887 $887 $887

$880
Year-wise cost estimate

$870

$860

$850
$840
$840

$830

$820

$810
1 2 3 4 5

Year #

Total Yearly Price

 Year-wise Estimates
Average Monthly #Protected Average Monthly Backup Storage
Instances Usage (GB) Monthly Protected Instance Price
1 1,004 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25

Detailed Month-wise Estimates (10 years)

#Protected Instances Monthly Backup Storage Usage (GB) Protected Instance Price
1 791 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,016 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
1 1,091 $25
 $69.97
$25.00

$44.97

cSQLBackup

$74$80
1,091
$71 $71 $71
,016 1,016 1,016 $70
Month-wise cost Estimate

$60

$50

$40

$30

$20

$10

$0
9 10 11 12

thly Price

$887 $887

4 5
tes
Y-o-Y
Monthly Backup Storage Price Total Monthly Price Total Yearly Price Change
$45 $70 $840
$49 $74 $887 5.60%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%
$49 $74 $887 0.00%

tes (10 years)

Backup Storage Price Total Monthly Price M-o-M Change

$35 $60
$46 $71 16.68%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$46 $71 0.00%
$49 $74 4.76%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
$49 $74 0.00%
 Input Variables

Variable Value Description

Workload Characteristics

Total Size of all SAP HANA DBs in Average full backup size as reported by
a server (that are going to be 2048 HANA for a DB or assume 50% of RAM
backed up)* GB size
Total Number of SAP HANA #SAP HANA servers of the above size
0
servers (approx) that need to be backed up

Daily log size as a % of Total size Daily log size as % of total size of all SAP
7.5%
of all SAP HANA DBs HANA DBs mentioned above
% of storage that gets changed (added,
What is the expected Daily edited or deleted) every day
Moderate
Churn? Low: 1%, Moderate - 3%, High - 5% or
Enter your own values
Enter Your own Churn
% of storage that gets changed (added,
Daily Churn 3.5% edited or deleted) every day
Recovery Service Vault settings
Redundancy LRS
Policy Definition

Daily differentials
and Weekly/
Backup policy Type
Monthly/ Yearly
Fulls Type of backup schedule to be applied on
SAP HANA server
Retention for logs (Days) 15 Retention in Days
Retention in Days (must be <=180, if Daily
Retention for Dailies (Days) 15
differential backup policy type is chosen)
Retention in Weeks (must be >=1, if Daily
Retention for Weeklies (Weeks) 6
differential backup policy type is chosen) $1
Retention for Monthlies (Months) 2 $1
Retention in Months
$1
Retention for Yearlies (Years) 1 Retention in Years
Year-wise cost Estimate

Pricing $1
Price per GB $0.0224 Price per GB of Backup Storage in Vault $1
Price per Protected Instance $80.00 Price per Protected Instance (US East 2) $1
$0
Try estimates for a different region? No
$0
Price per GB $0.0222 Price per GB of Backup Storage in Vault
Price per Protected Instance (For the $0
Price per Protected Instance $100.00
desired region) $0
$0
$0
1
Year #
1
2
3
4
5
6
7
8
9
10

Month #
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
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
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
 Estimates in a nutshell
Average Monthly Protected Instance
Price (1st Year)

Average Monthly Backup Data 0.0 GB Average Monthly Backup Data Cost
(1st Year) (1st Year)

How to use this Excel? https://aka.ms/Help-PriCalcHANABackup

Month-wise Estimates (12 months)

Avg. Monthly Backup Storage Usage (GB)

1
1
1
1
1
1
0
0
0
0$0
0 $0
0 $0
0 $0
0 $0
0 $0
0 $0
0 $0
0 $0
0 $0
0 $0
0
0
1 2 3 4 5 6 7 8 9 10 11

Year #

Monthly Backup Storage Usage (GB) Total Monthly Price

Year-wise estimates (5 Years)

$1
$1
$1
Year-wise cost Estimate

$1
$1
$1
$0
$0
$0
$0
$0 $0 $0 $0
$0
1 2 3 4

Year #

Total Yearly Price

 Year-wise Estimates
Average Monthly
Average Monthly #Protected Backup Storage Usage
Instances (GB) Monthly Protected Instance Price
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0
0 - $0

Detailed Month-wise Estimates (10 years)

Monthly Backup
#Protected Instances Storage Usage (GB) Protected Instance Price
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
0 0 $0
 $0.00
$0.00

$0.00

CalcHANABackup

tes (12 months)

$1
$1

Month-wise cost Estimate

$1
$1
$1
$1
$0
$0
$0
$0
0 $0
0 $0
0 $0
0 $0
0 0 $0
$0
$0
7 8 9 10 11 12

(GB) Total Monthly Price

tes (5 Years)

$0 $0 $0
3 4 5

ar #

y Price
Estimates

Total Monthly Total Yearly

Monthly Backup Storage Price Price Price Y-o-Y Change
$0 $0 $0
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%
$0 $0 $0 0.00%

es (10 years)

Total Monthly M-o-M

Backup Storage Price Price Change
$0 $0
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
$0 $0 0.00%
 Input Variables

Variable Value Description

Workload Characteristics

Size of File Shares (that are going to be Total size of all backed up File Shares in
250
backed up) in Storage Accounts GB the Storage Account
#Storage Accounts of the above size
Total number of Storage Accounts 1
(approx) that need to be backed up
% of storage that gets changed (added,
edited or deleted) every day
What is the expected Daily Churn? Moderate
Low: 1%, Moderate - 3%, High - 5% or
Enter your own values
Enter Your own Churn
% of storage that gets changed (added,
Daily Churn 1%
edited or deleted) every day
% of storage that gets changed (added,
Weekly Churn 5%
edited or deleted) every week

Monthly Churn 20% % of storage that gets changed (added,

edited or deleted) every month
% of storage that gets changed (added,
Yearly Churn 45%
edited or deleted) every year
Original Storage Account settings
Snapshot Storage is billed by Azure
Redundancy of Originial File Share Files based on Snapshot pricing for the
LRS
(where snapshots would be stored) tier in which the original Azure Files is
stored
Standard or Premium File Share.
Type of Storage Account Standard *Premium File shares can only be LRS or
ZRS*
Policy Definition
Retention for Dailies (Days) 30 Retention in Days
Retention for Weeklies (Weeks) 6 Retention in Weeks
Retention for Monthlies (Months) 2 Retention in Months
Retention for Yearlies (Years) 0 Retention in Years
Pricing
Price per GB of Snapshot Storage in the
Snapshot Storage cost per GB $0.060
desired region
Price per Protected Instance in desired
Price per Protected Instance $5.00
region

Try estimates for a different region? No

Price per GB of Snapshot Storage in the

Snapshot Storage cost per GB $0.0150
desired region

Price per Protected Instance (For the

Price per Protected Instance $5.50
desired region)
 Estimates in a nutshell
Average Monthly Protected
Instance Price (1st Year)
Average Monthly Snapshot Average Monthly Snapshot
Data 297.5 GB Data Cost
(1st Year) (1st Year)

How to use this Excel? https://aka.ms/Help-PriCalcAFBackup

Month-wise estimates (12 months)

Monthly Snapshot Storage usage (GB)

350.00
304
$21 304
$21 304
$21 304
$21 304
$21 304
$21 304
$21 304
$21 304
$21 304
$21 30
$2
300.00

250.00$17
225
200.00

150.00

100.00

50.00

-
1 2 3 4 5 6 7 8 9 10 11 1

Month #

Monthly Snapshot Storage Usage (GB) Total Monthly Price

Year-wise estimates (5 Years)

$256
$255 $255 $255 $2
$255
$254
$253
$252
$251 $250
$250
$249
$248
$247
1 2 3 4 5

Yearly Backup Price

Year-wise Estimates
Average Monthly #Protected Average Monthly Snapshot Monthly Protected Instance
Year # Instances Storage Usage (GB) Price
1 0.6 297.48 $3.00
2 0.6 304.07 $3.00
3 0.6 304.07 $3.00
4 0.6 304.07 $3.00
 5 0.6 304.07 $3.00
6 0.6 304.07 $3.00
7 0.6 304.07 $3.00
8 0.6 304.07 $3.00
9 0.6 304.07 $3.00
10 0.6 304.07 $3.00

Detailed Month-wise Estimates (10 years)

Monthly Snapshot Storage
Month # #Protected Instances Usage (GB) Protected Instance Price
1 0.6 225.00 $3.00
2 0.6 304.07 $3.00
3 0.6 304.07 $3.00
4 0.6 304.07 $3.00
5 0.6 304.07 $3.00
6 0.6 304.07 $3.00
7 0.6 304.07 $3.00
8 0.6 304.07 $3.00
9 0.6 304.07 $3.00
10 0.6 304.07 $3.00
11 0.6 304.07 $3.00
12 0.6 304.07 $3.00
13 0.6 304.07 $3.00
14 0.6 304.07 $3.00
15 0.6 304.07 $3.00
16 0.6 304.07 $3.00
17 0.6 304.07 $3.00
18 0.6 304.07 $3.00
19 0.6 304.07 $3.00
20 0.6 304.07 $3.00
21 0.6 304.07 $3.00
22 0.6 304.07 $3.00
23 0.6 304.07 $3.00
24 0.6 304.07 $3.00
25 0.6 304.07 $3.00
26 0.6 304.07 $3.00
27 0.6 304.07 $3.00
28 0.6 304.07 $3.00
29 0.6 304.07 $3.00
30 0.6 304.07 $3.00
31 0.6 304.07 $3.00
32 0.6 304.07 $3.00
33 0.6 304.07 $3.00
34 0.6 304.07 $3.00
35 0.6 304.07 $3.00
36 0.6 304.07 $3.00
37 0.6 304.07 $3.00
38 0.6 304.07 $3.00
39 0.6 304.07 $3.00
40 0.6 304.07 $3.00
41 0.6 304.07 $3.00
42 0.6 304.07 $3.00
43 0.6 304.07 $3.00
44 0.6 304.07 $3.00
45 0.6 304.07 $3.00
 46 0.6 304.07 $3.00
47 0.6 304.07 $3.00
48 0.6 304.07 $3.00
49 0.6 304.07 $3.00
50 0.6 304.07 $3.00
51 0.6 304.07 $3.00
52 0.6 304.07 $3.00
53 0.6 304.07 $3.00
54 0.6 304.07 $3.00
55 0.6 304.07 $3.00
56 0.6 304.07 $3.00
57 0.6 304.07 $3.00
58 0.6 304.07 $3.00
59 0.6 304.07 $3.00
60 0.6 304.07 $3.00
61 0.6 304.07 $3.00
62 0.6 304.07 $3.00
63 0.6 304.07 $3.00
64 0.6 304.07 $3.00
65 0.6 304.07 $3.00
66 0.6 304.07 $3.00
67 0.6 304.07 $3.00
68 0.6 304.07 $3.00
69 0.6 304.07 $3.00
70 0.6 304.07 $3.00
71 0.6 304.07 $3.00
72 0.6 304.07 $3.00
73 0.6 304.07 $3.00
74 0.6 304.07 $3.00
75 0.6 304.07 $3.00
76 0.6 304.07 $3.00
77 0.6 304.07 $3.00
78 0.6 304.07 $3.00
79 0.6 304.07 $3.00
80 0.6 304.07 $3.00
81 0.6 304.07 $3.00
82 0.6 304.07 $3.00
83 0.6 304.07 $3.00
84 0.6 304.07 $3.00
85 0.6 304.07 $3.00
86 0.6 304.07 $3.00
87 0.6 304.07 $3.00
88 0.6 304.07 $3.00
89 0.6 304.07 $3.00
90 0.6 304.07 $3.00
91 0.6 304.07 $3.00
92 0.6 304.07 $3.00
93 0.6 304.07 $3.00
94 0.6 304.07 $3.00
95 0.6 304.07 $3.00
96 0.6 304.07 $3.00
97 0.6 304.07 $3.00
98 0.6 304.07 $3.00
99 0.6 304.07 $3.00
100 0.6 304.07 $3.00
101 0.6 304.07 $3.00
102 0.6 304.07 $3.00
103 0.6 304.07 $3.00
104 0.6 304.07 $3.00
105 0.6 304.07 $3.00
106 0.6 304.07 $3.00
107 0.6 304.07 $3.00
108 0.6 304.07 $3.00
109 0.6 304.07 $3.00
110 0.6 304.07 $3.00
111 0.6 304.07 $3.00
112 0.6 304.07 $3.00
113 0.6 304.07 $3.00
114 0.6 304.07 $3.00
115 0.6 304.07 $3.00
116 0.6 304.07 $3.00
117 0.6 304.07 $3.00
118 0.6 304.07 $3.00
119 0.6 304.07 $3.00
120 0.6 304.07 $3.00
 $20.85
$3.00

$17.85

riCalcAFBackup

(12 months)
$25
4
1 304
$21 304
$21 304
$21 304
$21 304
$21
$20
Monthly cost estimate

$15

$10

$5

$0
8 9 10 11 12

B) Total Monthly Price

s (5 Years)

$255 $255

4 5

ice

r-wise Estimates

Snapshot Storage costs Monthly Backup Price Yearly Backup Price Y-o-Y Change
$17.85 $20.85 $250.19
$18.24 $21.24 $254.93 1.90%
$18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%
 $18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%
$18.24 $21.24 $254.93 0.00%

stimates (10 years)

Backup Storage Price Total Monthly Price M-o-M Change

$13.50 $17
$18.24 $21 28.75%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%
$18.24 $21 0.00%