The ADEC Digital Satellite Network: A Proposal
Revised: October 06, 1998
The Proposal
- The ADEC Distance Education Consortium, including its state and land
grant university members and affiliates, propose to purchase and manage a
36 megahertz digital satellite transponder on a 5-year lease.
|
This purchase is essential to realizing the ADEC vision and program goals,
including the capacity to provide high quality and economical distance education
programs and services via the latest and most appropriate technologies. The ADEC
Board has declared this as a major ramp-up of the organization.
ADEC is rapidly becoming an international distance education organization and its
core mission programs are required in rural and remote areas, as well as urban and
suburban learning centers. Core mission programs include, but are not limited to:
- Food and Agriculture
- Environment and Natural Resources
- Community and Economic Development
- Children, Youth and Families
- Nutrition and Health
- Distance Education and Technology
|
The Rationale
- Focus on Content/Program Areas in Depth
- Program Aggregation and Packaging
- Ability to Control Marketing
|
A recent model published by the Harvard Business School titled
"Winners and Losers: Industry Structure In the Converging World of
Telecommunications" strongly suggests that the keys to success in the new 21st
century telecommunications environment will be:
- Focus on Content/Program Areas in Depth
- Program Aggregation and Packaging
- Ability to Control Marketing
In addition, ADEC must control its transmission costs and reach into parts of
rural America that will never be economically reached by phone lines, cable TV
or methods other than wireless.
Just as MTV is more valuable than any individual program provider to MTV - the sum
of the ADEC parts/aggregated content is far more valuable than fragmented
individual member offerings.
|
If ADEC has its own transponder it CAN:
- Aggregate content
- Package programs
- Control transmission $
- Market widely
- Reach rural America
|
Why does ADEC need its own transponder? So it can:
- Aggregate content
- Package programs
- Control transmission costs
- Market its programs more widely...and
- Reach rural America with its programming
|
Increasing leverage, bargaining power & interoperability
- Owning a transponder gives us leverage & bargaining power to help:
- Deal with incompatible state-designed transmission systems
- Reduce waste of transmission $s and shift $s to program production
|
Additional rationale for an ADEC-owned transponder comes from the need to be in
a better position to use leverage and bargaining power in pursuit of consortium
wide interoperability. Currently vendors use a divide and conquer strategy,
selling multiple formats and standards to public institutions, none of which are
compatible with each other. The current situation is one of state designed and
owned fiber, microwave and other telecommunications systems, unable to communicate
from state to state, resulting in reduced program delivery to customers and a
tremendous waste of resources. Consortia members are unable to easily exchange
content/programs and they have no bargaining power in the marketplace. If wasted
transmission expenditures can be reduced, dollars can be shifted to support
needed additional program production.
|
First Mover Advantage
- First movers will win audience and position
|
The Harvard model also strongly endorses the proposition that the "first movers"
are going to win audience and position in the emerging digital environment. ADEC
has the opportunity to be a major "first mover" on the digital satellite scene
with a full range of program and services from public higher education.
On the financial side, pricing is currently attractive for the purchase of an
entire transponder. However, the window of opportunity is only expected to stay
open for another 8 to 12 months (Mitch Robinson, Intelligent Devices Incorporated).
|
| What if we don't decide now?
- Not making a decision is a decision!
|
If ADEC waits...and doesn't make a decision now...we’ve really made a
decision...albeit a wrong one!
|
The Real Question is:
Will the Land Grant Institutions lead into the 21st Century?
|
Considerable marketing hype, smoke and mirrors surround distance education and
learning via technology. The U.S. public now erroneously believes that a college
degree is 3 to 4 times more expensive than it really is. Public higher education
has taken a beating in the last two years.
It’s time for the ADEC institutions to take a leadership position by working
"together" through the consortium. This action will demonstrate that the 21st
Century Land Grant institutions are just as ready to take the university to the
people using new technology as were our 19th century counterparts using
face-to-face methods. But the Land Grant institutions will not be able to lead
without an adequate telecommunications infrastructure, control of our own
content-packaged, marketed and delivered at a cost we control.
|
|
This diagram is a simple representation of the elements of the proposed ADEC
Network. A more detailed diagram & technical explanation is attached.
Very simply, we’re proposing to deliver both video and data to the campus, to
Learning Centers, to the workplace and to the home.
|
How will the transponder be used?
- 5 video channels for ADEC programming
- 5 video channels for sale to member institutions
- 2 Internet channels providing 5000 points of presence
|
So how will the ADEC transponder be used?
- First, there will be 5 video channels for ADEC programming
(Calculated at 5 days/wk x 12 hrs/day x 4 wk/mo. x 11 mo.x 5 channels)
- Next, we’ll have 5 video channels for sale to member institutions who
need additional channels. (7 day/24 hr.use)
- Finally, we’ll have 2 channels devoted to wireless transmission of
Internet data, providing 5000 points of presence.
|
What will the ADEC network offer?
- Substantially reduced cost for satellite time
- Consistent location for satellite programming
- Access to homes for your distance education offerings via DBS
- Wireless connectivity for rural sites
- High-speed wireless Internet access
|
Reduced cost for satellite time: Current digital time on spot market costs
$200-$400; Current analog time is $600-800. We expect to offer pricing
BELOW $135/hr. for members.
- One satellite for all of the programming offered by the consortium...eliminating
the need of your remote sites to be constantly retuning their receive dishes.
- One channel providing programming directly into homes via a connection with a
commercial DBS provider, such as Echostar, Primestar, etc.
- Wireless Internet access at speeds ranging from 110 - 250 Kps
|
State/Institutional Examples for Local Equipment
- Low End Case
- 1.8 meter (6 ft.) receive dish = $400
- Digicypher II 4200IRD(receiver) = $850
- CORRidiOR Internet interface = $850
- (or DSR 5200 - includes 2 & 3 above = $1,700)
- Cable/misc. = $100
- Ku Band LNB = $120
Total = $2,320 per site
|
This is a low end example, assuming that a site has no equipment now. It
also assumes that the satellite receive dish remains pointed at the ADEC
transponder (so it’s not a steerable dish) and that you’d be using a telephone
or other terrestrial return method.
|
Upgrading existing analog installation
- Not Needed
- Digicypher II 4200IRD(receiver) = $850
- CORRidiOR Internet interface = $850
- (or DSR 5200 - includes 2 & 3 above = $1,700)
- A/B switch & cabling = $50
- Not Needed
Total for upgrade = $1,750
|
If you have an existing analog satellite receive set-up, upgrading that site
to add digital capability is less expensive than our first case.
You won’t need Items 1 and 5...so you’ll still have the cost of Items 2 & 3
and a reduced cost for the items in #4.
This configuration allows the reception of both analog and digital satellite
signals other than just the ADEC digital transponder. However, when the
steerable dish is pointed to an analog location or a digital transponder other
than the ADEC satellite, the simultaneous Internet from satellite is lost.
But you’d still have your low speed Internet connection from your local
Internet Service Provider.
|
Add Satellite Internet Return
- $1,000 - $3,000 per site via two-way VSAT technology
|
If you want to add a satellite Internet return capability, from your
site BACK TO the Internet, an option can be added using a technology
called VSAT or Very Small Aperture Terminal.
We hope to negotiate for a volume buy of this equipment, which should drive the
price toward the $1,000 per site cost.
This option may be very desirable where land line charges are expensive. This
means you would not need an Internet Service Provider.
|
The Business Plan: An Overview
- What is an owner member?
- What is an non-owner member?
- Costs
- Revenues
- Cost/revenue comparison
|
Now let’s look at the proposed business plan for making this all happen...
Starting with a definition of the various categories of investors in the network...
Then moving to an analysis of the costs, revenues and a comparison of the two...
|
| What is an owner/member?
- An institution (or combination of institutions) that invests
$50,000/yr. for 5 years.
|
We’re proposing that an "owner/member" would be an institution (or some combination of
institutions) that would invest $50,000/yr. for the 5-yr. life of this contract.
Our analysis of the consortium membership leads us to believe that 30 is a
reasonable number of owner/members for us to expect to buy in at this level.
|
This is what an owner/member gets
- 440 hours of digital satellite time at no extra cost
- 166 individual connect points for high-speed, wireless Internet at
no extra charge
- Ability to buy extra time at "favored" rate
- Ability to buy extra 7 x 24 channels at $250,000/channel
- Owner rights detailed in letter of commitment
|
440 hours of digital satellite time at no extra cost
166 individual connection locations for high-speed, wireless Internet at no
extra charge
Ability to buy extra time at "favored" rate
Ability to buy extra 7 x 24 channels at $250,000/channel(at cost)
Owner rights detailed in letter of commitment subject to approval by Executive
Committee of the Board.
|
What is a non-owner/member?
- An institution paying dues at the current rate
|
Based on our research, we are using a conservative estimate that we will see
25 institutions in this category within five years.
|
A non-owner/member gets:
- Digital satellite time at preferred rate
- Access to all ADEC information and Intranet
- Access to ADEC Grants
- Representation within ADEC governance structure
- Opportunity to become owner at later date ... subject to
availability and Board approval
|
Digital satellite time at preferred rate
Access to all ADEC information and Intranet
Access to ADEC Grants
Representation within ADEC governance structure
(Owners also receive these items)
Opportunity to become owner at later date ... subject to availability and
Board approval
|
Costs
- The proposal is for 2.9 million dollars
- The major components are:
- Transponder purchase & teleport installation/operation
- Internet connection to supercomputer at NCAR (Boulder)
- ADEC existing operations costs & "new" costs
|
The total projected costs are 2.9 million dollars.
This breaks down into three major components:
- First, the costs to buy a full satellite transponder and associated
construction costs for a teleport enabling us to send signals to that
satellite.
- Next, the cost of the connection to the super-computer at the National
Center for Atmospheric Research (NCAR) in Boulder.
- Finally, the existing ADEC operating costs plus some new costs
associated with the management and marketing of the transponder
|
Transponder purchase
- One 36-megahertz transponder, digital KU-band, on a 5-year contract =
$2 million per year
|
As I mentioned earlier, we’re proposing to buy one entire 36 megahertz digital
transponder, using the Ku-band.
We are negotiating for a five year contract, at a per year cost of
2 million dollars.
|
|
All ADEC programming would be sent via satellite or videotape to the proposed
teleport at Boulder.
There, the ADEC consortia member & customer programming would be aggregated
and segmented, according to ADEC instructions. Then the teleport would uplink
the various channels of programming and data to the ADEC owned transponder.
The costs attached to establishing and maintaining this capability at CSU are
as follows:
|
Operational Costs for Teleport
| Personnel |
= |
$259,500/yr. |
| Expendables |
= |
$40,000/yr. |
| |
| Total expenses |
= |
$299,500/yr |
|
The operational costs for the Teleport at Colorado State University are as follows:
Personnel = $259,500/yr.
Expendables = $40,000/yr.
Total expenses = $299,500/yr
(a more detailed breakdown of the costs is included in the appendix)
*by policy, ADEC currently pays only direct costs
|
One-Time Capital Construction Costs
- Costs for physical construction and of securing dish,
associated wiring and connectivity to control equipment=$81,500
|
Costs for physical construction of securing dish, associated wiring and
connectivity to control equipment are a one time expenditure that would
cost approximately $81,500.
We will pay for this by a combination of CSU, ADEC, federal grant and
foundation monies.
|
ADEC "New" Costs
- Program manager and transponder marketing/management=$130,000
|
With the new transponder will also come some additional costs to the consortium
for a person to deal with the acquisition, organization and scheduling of
programming for the ADEC combined channel and the one providing programming to
the DBS provider...as well as someone to sell the additional transponder time
and channels and manage the allocation of this capacity.
|
ADEC Current Operations Costs
- President, office staff, supplies, operations, program grants &
infrastructure development = $375,000
|
Current operations costs are for the ADEC President, office staff, supplies,
operations, program grants and infrastructure development.
These total approximately $375,000.
|
Annual Costs
| Digital transponder |
= |
$2 million |
| Internet access/line charges |
= |
$120,000 |
| Teleport operations |
= |
$299,500 |
| "New" costs |
= |
$130,000 |
| Current ADEC costs |
= |
$375,000 |
| |
| Total costs |
= |
$2,924,500
|
|
Our best estimate for costs are as follows:
Digital transponder = $2 million
Internet access/line charges = $120,000
Teleport operations = $299,500
"New" costs = $130,000
Current ADEC costs = $375,000
Total costs = $2,924,500
|
Annual Revenue
| 30 owner/members @ 50,000 |
= |
$1.5 mil. |
| 25 non-owner/members@$8,250 |
= |
$206,250 |
| Sale of 5 video channels@$250,000/channel |
= |
$1.25 mil. |
| |
| Total revenue |
= |
$2.956 million |
|
30 owner/members@50,000 = $1.5 mil.
25 non-owner/members@$8,250 = $206,250
Sale of 5 video channels@$250,000/channel = $1.25 mil.
Total revenue = $2.956 million
|
Possible Additional Revenue
| Sale of 200 hrs. of occasional use satellite time
at $135/hr. |
= |
$27000 |
| Sale of 300 hrs. of occasional use satellite time to
non-members @$200/hr. |
= |
$600,000 |
| Sale of 600 Internet connections at $200/yr to
non-owners |
= |
$120,000 |
| |
| Total |
= |
$990,000 |
|
Sale of 200 hrs. of occasional use satellite time at $135hr. = $270,000
Sale of 300 hrs. of occasional use satellite time to non-members @ $200/hr.= $600,000
Sale of 600 Internet connections at $200/yr to non-owners = $120,000
Total = $990,000
|
Cost / Revenue Comparison
- Revenue = $2.956 million
- Costs = $2.925 million
|
A comparison of our yearly costs and revenues shows us at a "break even"
scenario with the figures we’ve used...but this is assuming a less than full
use of our transponder space.
There are other potential revenue sources that need to be considered...but we
must do this in the context of some criteria for appropriate operation of our
transponder in light of our status as a non-profit organization.
|
Other potential "partners"
|
We have talked with the Army Reserve on several occasions...and they are
interested in making use of our transponder on the weekends for training via
satellite. This fits in well with our member needs, since most of that need
occurs Monday through Friday. The Army Reserve is VERY serious about
partnering with us...and may even come to the table as an "owner," with a
$50,000 "deposit" for us to hold a slot for them for future weekend use.
In addition, foundations such as Kellogg and Rockefeller have indicated an
interest in partnering with us in some fashion to make use of our transponder,
teleport and nationwide network of downlinks for distribution of some of their
programming.
|
The Timetable
- Discuss Business Plan at Dean and Directors’ Meetings
- Call for Letters of Commitment
- Review of Letters of Commitment
- Invoices Sent
- Invoice Payments Due
- Hiring of 2 New FTEs
- July 01-December 31, 1999
- Network Roll-Out
- July 01-December 31, 1999
|
|
Proposed Operating Guidelines
- ADEC member needs come first
- Additional capacity brokered to organizations that provide a good
operational fit or affinity with ADEC core mission
- Uncommitted revenues will be used for program development and
production grants and other expenses as approved by the Board
|
Our overall guideline is that ADEC member needs come first
Once these are met, additional transponder or teleport capacity will be brokered
to organizations that provide a good operational fit or affinity with the ADEC
core mission
Uncommitted revenues will be used for program development and production grants
and other expenses as approved by the Board
|
Results of No Decision
- Limits our ability to take part in:
- Allocation of digital spectrum
- 4-7% Educational allocation on DBS
- Public interest/education-commercial broadcast digital TV
- Internet II
- Rural Access
- Increased program distribution
|
And what happens if we don’t make a decision...well, I referred to this a bit
earlier, in that by not making a decision, we’ve really made one.
And we would limit our ability to take part in the allocation of parts of the
digital spectrum for educational use; the potential allocation of 4 to 7 percent
of the DBS spectrum for education; a possible public
interest/education/commercial broadcast digital partnership; Internet 2
initiatives; we’d lose perhaps the only real method to meet the connectivity
needs of rural America, and we’d put a serious roadblock in front of our plans
for increased distribution of ADEC programming.
|
Appendix A:
Cost Breakdown for Teleport Operation & Management
| Sr. Management @ 0.5.FTE |
= |
$47,200 |
| Engineering @ 1.5 FTE |
= |
$79,080 |
| Technical & Support @1.5 FTE |
= |
$118,000 |
| Clerical @ 0.5 FTE |
= |
$15,150 |
| Total personnel |
= |
$259,430 |
| Parts, depreciation, etc. |
= |
$40,000 |
| Total yearly direct expenses |
= |
$299,430 |
|
|
Appendix B:
One-Time Capital Costs
| Uplink Dish (4.6 meter) |
= |
$50,000 |
| Installation |
| |
Anchor pad/fencing |
= |
$17,000 |
| |
Relocation of exiting dish |
= |
$1,500 |
| |
Electrical |
= |
$8,000 |
| Contingency |
= |
$5,000 |
| Total |
= |
$81,500 |
|
|
|