You're not including reliability and availability projections, and the intangible cost of transferable skills wrt infrastructure. (ability to hire sufficiently

You're not including reliability and availability projections, and the intangible cost of transferable skills wrt infrastructure. (ability to hire sufficiently skilled people to run it)