The idea that the University might begin to change the basic administration of the system for example, charge faculty for Dial-In Access or out-source this service (privatization and associated costs to the individual) has stirred some strong emotions and opinions. Briefly stated the issues are:
|
1. |
The perceived need by many faculty for the ability to access the campus remotely as part of the requirements of a faculty member's "job" and the perception that the University as a whole benefits from having faculty and students use Dial-In Access for academic purposesÉ..more "Scholar for Dollar" to put it crudely. |
|
|
|
|
2. |
|
|
|
|
|
3. |
|
|
|
|
|
4. |
|
|
|
|
|
5. |
|
|
|
|
|
6. |
|
|
|
|
|
7. |
|
|
|
|
|
8. |
|
|
|
|
|
9. |
|
|
|
|
|
10. |
|
|
128 |
Modems and Ports at 14.4 Kbps |
|
144 |
Modems and Ports at 28.8 Kbps (soon to be upgraded to 33.6 Kbps) |
|
48 |
Modems and Ports at 33.6 Kbps |
|
___ |
|
|
320 |
Total |
|
|
|
|
|
|
Token Sales |
95/96 |
58,163 |
Sub-Total |
|
|
96/97 |
264,658 |
|
|
|
|
|
322,821 |
|
|
|
|
|
|
Base Budget for Phone lines |
95/96 |
72,000 |
|
|
|
96/97 |
72,000 |
|
|
|
|
|
144,000 |
|
|
|
|
|
|
Central Funding for UTORdial |
95/96 |
372,180 |
|
|
|
|
|
372,180 |
|
|
|
|
|
|
Loan from UTC Transition Fund |
95/96 |
140,000 |
|
|
|
|
|
140,000 |
|
|
|
|
|
|
|
|
|
Total Funding |
|
|
|
|
979,001 |
|
|
|
|
|
|
320 Modems and Ports |
|
484,309 |
Sub-Total |
|
Port and Modem maintenance |
|
33,080 |
|
|
|
|
|
517,389 |
|
|
|
|
|
|
320 Phone line installation |
|
24,275 |
|
|
|
|
|
|
|
Phone line charges |
94/95 |
26,520 |
|
|
|
95/96 |
73,440 |
|
|
|
96/97 |
101,707 |
|
|
|
|
|
225,942 |
|
|
|
|
|
|
Project Contract labour |
|
91,572 |
|
|
Ongoing Support (NDIS+Ops) |
|
69,000 |
|
|
|
|
|
160,572 |
|
|
|
|
|
|
Loan repayment |
96/97 |
70,000 |
Total Expenses |
|
Total Project Expenses |
To May 1, 97 |
|
973,903 |
|
|
|
|
Balance |
|
Balance of Funding |
|
|
5,098 |
Table 14: Projected '97/98 Budget
|
Sources of Funds |
|
|
|
Balance from 96/97 |
5,098 |
Sub-Total |
|
Base Budget for Phone Lines |
72,000 |
|
|
264,658 |
|
|
|
|
|
|
Total Expected Funding |
|
341,756 |
|
|
|
|
|
Expected Expenditures |
|
|
|
|
|
|
|
320 Port + Modem Maintenance |
35,452 |
|
|
320 Phone lines |
115,200 |
|
|
Ongoing Support (NDIS+Ops) |
69,000 |
|
|
Loan repayment '97/98 |
70,000 |
|
|
48 More Modems + Ports * |
48,732 |
|
|
48 Line Installations: ** |
3,641 |
|
|
48 Port + Modem Maintenance: *** |
1,186 |
|
|
|
|
|
|
Total Expected Expenses |
|
343,211 |
|
Projected Balance at end of '97/98 |
|
(1,455) |
|
|
|
|
|
Notes: |
* |
- On order |
|
|
** |
- No ongoing expense for phone lines, since budget for existing PACX phone lines would be used. |
|
|
*** |
- Assume installation date of Aug 1, 1997, 90 day warranty |
3.4 Future Service Provision and Costs
The incremental costs of adding additional modems, ports and lines, in units of up to 48, are shown below.
|
Item |
One Time |
Continuing |
|
|
|
|
|
48 Ports and Modems (Cisco 33.6Kbps) |
48,732 |
2,372 * |
|
48 Phone lines and installation |
3,641 |
17,280 |
|
|
|
|
|
Total |
$52,373 |
$19,652 |
|
|
|
|
|
After two more 48 port modules, rack |
$800 |
|
|
|
|
|
|
Note: * - annualized maintenance, after 90 day warranty |
|
|
|
Item |
U of T |
McMaster |
U Waterloo |
York |
Queens U |
Guelph U |
Carleton U |
|
|
|
|
|
|
|
|
|
|
#Fac/Staff@ |
6,198 |
2,302 |
2,438 |
3,207 |
2,190 |
2,093 |
1,709 |
|
#Students |
50,000 |
20,000 |
20,000 |
40,000 |
17,000 |
13,000 |
16,000 |
|
#Accounts |
25,000 |
? |
? |
15,000 |
15,000 |
17,000 |
18,000 |
|
#Free Lines* |
72 |
32 |
0 |
96 |
64*1 |
76 |
128/300*2 |
|
Speed |
9.6Kbps |
14.4Kbps |
2.4Kbps |
2.4Kbps |
28.8Kbps |
14.4Kbps |
14.4 |
|
Type |
Char. |
Char. |
Char. |
Char. |
PPP |
? |
PPP |
|
#Fee |
320 |
130 |
190 |
700+50* |
96 |
48 |
50 |
|
Lines |
|
|
|
3 |
|
|
|
|
Speed |
Up to |
28.8K |
33.6K |
28.8K |
28.8K |
28.8K |
28.8K |
|
|
33.6 |
|
|
|
|
|
|
|
Fac/staff |
0 |
$0.50/hr |
$0.40/hr |
$10/mo* |
$0.75/hr |
$0.50/hr |
$75/yr |
|
Fee |
|
|
|
4 |
|
|
|
|
Student Fee |
$0.55/hr |
$0.50/hr |
$0.40/hr |
$10/mo* |
$0.75/hr |
$0.50/hr |
Not avail |
|
|
|
|
|
4 |
|
|
|
|
Type |
PPP |
PPP |
PPP |
PPP |
PPP |
PPP |
PPP |
|
Notes: |
@ |
Faculty/Staff count excludes Trades staff and affiliates. Source: COU Report for '95/96 |
|
|
* |
Virtually all institutions offering free services report extreme congestion of these lines |
|
|
*1 |
- 40 free modems for students only, 24 free modems for staff/faculty only |
|
|
*2 |
- 128 modems during the day, 300 overnight, after 6:00 PM |
|
|
*3 |
- Users can pay $15/mo for this group of 50 lines that has a 3:1 contention ratio |
|
|
*4 |
- Will limit monthly hours to 40 for the $10, after which $0.50/hr extra will apply |
|
1. |
|
|
|
|
|
2. |
|
|
|
|
|
3. |
|
|
|
|
|
4. |
|
|
|
|
|
5. |
|
|
|
|
|
6. |
|
|
|
|
|
7. |
|
|
|
|
|
8. |
|
|
|
|
|
9. |
|
|
20min/day |
X 5days/wk X 36 wks/yr= |
60 hrs - 60 hrs free= |
0 hrs @$.50= |
|
|
30min/day |
X 4 days/wk X 40 wks/yr = |
80 hrs - 60 hrs free = |
20 hrs @$.50 = |
|
|
30min/day |
X 5days/wk X 40 wks/yr = |
100 hrs - 60 hrs free = |
40 hrs @$.50 = |
|
|
30min/day |
X 6 days/wk X 50 wks/yr = |
150 hrs - 60 hrs free = |
90 hrs @$.50 = |
|
|
60min/day |
X 6days/wk X 50 wks/yr = |
300 hrs - 60 hrs free = |
240 hrs @$.50 = |
|
|
3hrs/day |
X 4days/wk X 40 wks/yr = |
480 hrs - 60 hrs free = |
420 hrs @$.50 = |
|