Me Meeting of
- f the B
Boa
- ard of
- f Visi
sitors F Finance Com Committee March 24, 24, 2015 2015
Me Meeting of of the B Boa oard of of Visi sitors F Finance - - PowerPoint PPT Presentation
Me Meeting of of the B Boa oard of of Visi sitors F Finance Com Committee March 24, 24, 2015 2015 Ag Agenda I. ACTION ITEMS A. Enrollment Projections B. 2015-2016 Tuition and Required Fees for Undergraduate, Graduate, Professional
Me Meeting of
Boa
sitors F Finance Com Committee March 24, 24, 2015 2015
I. ACTION ITEMS A. Enrollment Projections B. 2015-2016 Tuition and Required Fees for Undergraduate, Graduate, Professional and Special Programs C. Faculty, Staff and Student Housing Rates 2015-2016 D. Contract Rates for Dining Services 2015-2016 E. Capital Project Approvals F. Medical Center Quasi-Endowment - Extension of Delegated Authority G. Endowment Spending Rate
2
PAT H O G AN E X E C U T I V E V I C E P R E S I D E N T A N D C H I E F O P E R AT I N G O F F I C E R
continue through Fall 2018, after which enrollment levels off at 15,688
Undergraduate:
Graduate:
class size will remain level at 620 over the period
Law & Medicine:
Continuing and Professional Studies
Semester at Sea program and moderate growth in other programs
Off-Grounds:
4
headcount and student full-time equivalent by fall 2021.
5
Fall 2014 Fall 2021 Total Headcount 2,164 2,305 Student Full-time Equivalent 1,514 1,619
C O L E T T E S H E E H Y V I C E P R E S I D E N T F O R M A N A G E M E N T A N D B U D G E T
7
– In-state: +4.5% – Out-of-state: +6.0% – Blended rate: +5.4%
increase, the General Assembly applied a mid-year $8.2 million reduction in base budget appropriation that we had to absorb in FY14-15
enrollment, but also mandated unplanned compensation increases for classified staff and the acceleration of VRS funding.
8
face in several key areas:
– Compensation: net impact of $9.8 million after state share of funding – Safety and Support Services: $2.8 million; 13 FTE – Compliance: $1.6 million; 10 FTE – Financial aid contingency: $5.0 million; reflects anticipation of elimination of federal Perkins Loan program – Enhanced Library costs: $1.3 million
9
General Assembly Approved FY2015-16 General Fund Budget Actions1 UVa Academic Division
(in millions) E&G Financial Aid Research Total
FY15 Base Appropriation (approved June 2014)
$127.57 $10.52 $6.73 $144.82
Less: Permanent Base Reduction (approved September 2014)
(8.16) 0.00 0.00 (8.16)
Revised FY15 Base Appropriation
$119.41 $10.52 $6.73 $136.66
Plus Incremental Funding Included in Conference Committee Actions: Restoration of Budget Reduction and Enrollment Growth2
$1.61 0.00 0.00 1.61
Research – Cancer
0.00 0.00 1.00 1.00
Undergraduate Financial Aid
0.00 0.10 0.00 0.10
Virginia Foundation for the Humanities
0.09 0.00 0.00 0.09
Total Incremental Funding Approved
$1.70 $0.10 $1.00 $2.80
Plus State-Authorized Compensation Increases: T&R Faculty Salary Increase (2% average)
$1.03 $0.00 $0.00 $1.03
Classified Staff Salary Increase (2% + $65/year of service for those with at least 5 years of continuous service up to 30 years)
0.84 0.00 0.00 0.84
University Staff, A&P Faculty, GTA Salary Increase (2% average)
1.08 0.00 0.00 1.08
High Turnover Positions (additional 2%)
0.06 0.00 0.00 0.06
VRS Rate Increase from 12.33% to 14.22%
1.26 0.00 0.00 1.26
Total Compensation Funding3
$4.27 $0.00 $0.00 $4.27
FY16 Appropriation
$125.38 $10.62 $7.73 $143.73
% Change – FY16 over original FY15
(1.72%) 0.95% 14.86% (0.75%)
Additional funding actions not reflected above: $5.64 M for the Rotunda renovation; $1.54 M in the Higher Education Equipment Trust Fund (HEETF); $1.00 M for the Virginia Kindergarten Readiness Program administered by the Curry School of Education (pass through from Department of Education).
1 Subject to approval by the Governor. 2 State share of actual and planned enrollment growth estimated at $5.3 M over the biennium. 3 State funding of compensation increases represents approximately 1/3 of total cost.
10
Revenue Lever Supporting Activity Endowment Spending Distribution Base Operations Debt Restructuring Strategic Priorities (Cornerstone Plan and Generational Faculty Turnover) Organizational Excellence Base Operations Balance Sheet/Investment Earnings Strategic Priorities (Cornerstone Plan and Generational Faculty Turnover) Philanthropy Base Operations and Strategic Priorities (Cornerstone Plan, Generational Faculty Turnover) Tuition Base Operations
11
Finance Subcommittee analyzed various revenue levers to fund base operations and strategic priorities.
Incremen enta tal FY FY16 16 Oper erati ting R Requirem emen ents ts (Under ergraduate S te Schools) Sala larie ies & & Ben enefits s
Principal Categories (in $ thousand) 2014-15 UVa Cost Base Expected % Increase Total 2015-16 Cost Increase Less: State General FundsA Net Impact on 2015-16 Budget
T&R Faculty Salaries and Benefits $98,630 4.50% $4,438 ($1,027) $1,494 +1,234 FB 5,672 2.5% from reallocations (3,151) 2,521 Non-T&R Faculty, U Staff Salaries, GTA/GRA 110,628 1% market adjustment 2% merit-pool 4,265 (1,090) 3,175 Classified Staff Salaries and Compression Adjustment 34,184 2.00% 939 (361) 1,466 $65 per year of service up to 30 years 1,364 (476) Retention Increase for High Turnover PositionsB 2.00% 179 (62) 117 Fringe Benefits (FB) Rate IncreaseC 79,646 Accelerate VRS contribution rate to 90% of Board certified rates ($3,600), Fringe Rate increase (~1%) 4,772 (1,256) 3,516 Subtotal Compensation $323,088 $14,040 ($4,272) $9,768
termination ($1.0 million), FICA base increase ($0.2 million )
12
Incremen enta tal FY1 Y16 Ot Other Ope Operating Requirem emen ents ( ts (Undergraduate S te Schools)
Principal Categories (in $ thousand) Expected % Increase Total 2015-16 Cost Increase Less: State General Funds Net Impact
2015-16 Budget Subtotal Compensation $14,040 ($4,272) $9,768 Enhanced Safety & Support Services
Separate Schedule
2,760 2,760 Contractual Obligations
O&M; Res Life; Lease and Property insurance; communications; Managerial Reporting
2,293 2,293 Enhanced Library Operations
Staffing and Collections
1,300 1,300 Student Life
Greek Life, OAAA, Graduation
307 307 Compliance
FOIA, Legal, Audit, Title IX, Clery
1,550 1,550 Financial Aid Contingency
Anticipated elimination of Perkins Loan Program
5,000 5,000 2.0% CPI Increase on non-personal services 7,300 7,300 TOTAL FY16 Operating Requirements $34,550 ($4,272) $30,278
13
14
(in $ thousands) FY 15-16 Upgrade UVa camera system $160 Police officers (6 FTE) 287 IT support for monitoring station (1 FTE) 55 Camera control operators (3 FTE) 116 Evaluate and update emergency phones 20 Police sub-station on the Corner 65 Ambassadors to provide additional security support 1,600 "Buddies on Call" and "Student Watch" student-led programs 10 Safety app for personal phones 12 Expand after-hours transportation system 150 Improved Safety Subtotal $2,475 Women's Center Counselors (3 FTE) 225 Sexual assault and safety education programs 60 Increased Counseling, Support and Education Subtotal $285 Enhanced Safety and Security Total (13 FTE) $2,760
15
(in $ thousands) 2015-16 FOIA Staff + Software (1 FTE) $100 Auditing Staff 170 Attorney and administrative support (2 FTE) 235 Title IX and Clery Coordinators and support (4 FTE) 550 Sexual Misconduct Investigators (3 FTE) 495 Compliance Total (10 FTE) $1,550
Program in Fall 2015.
maximum and the $7,000 annual loan cap.
Perkins Loan amount.
$3.5 million
$1.5 million
16
and 7th in expenditures per student.*
– $300K cost of inflation on electronic journals
manage the increasingly digital environment and increase staffing from 216 to 220 – $1 million in salaries/benefits/new positions
17
*Data from Association of Research Libraries FY2014 Library expenditures.
(in $ thousands)
2015-16 Comment
Total FY16 Incremental Operating Requirements
$30,278 from slide 8
State Appropriations
$1,610 Enrollment Growth and Operating Support
Endowment Distribution
$7,200 40 bps additional distribution
Organization Excellence Savings and Reallocations*
$12,726
Total Sources of Funds
$21,536
Excess of Uses over Sources before Undergraduate Tuition Proposal
($8,742)
Note: * This figure does not include the $8.2 million base budget reduction in state appropriation, which is also being absorbed in FY15-16.
18
19
needs, the University proposes a tuition and E&G fee rate increase of 3.8%.
E&G fee increase of 1.6%, and tuition rate increase of 3.9% for non- Virginians and a E&G fee increase of 0.6% for non-Virginians.
total tuition and fee rate increase is 3.6% for Virginians and 3.7% for non- Virginians.
20 Figures do not include specific school fees.
21
($ in thousands) Tuition Proposal
3.9%
Excess of Uses over Sources (from slide 13)
($8,742)
Net Base Undergraduate Tuition at 3.9% including Enrollment Growth
$8,880
Net Sources Over Uses $138
Virginian Tuition
$10,892
Increase in Virginian Tuition over FY15
$408
Non-Virginian Tuition
$40,506
Increase in Non-Virginian Tuition over FY15
$1,518
22
2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-2016
$ Change from FY15 % Change from FY15
2015-2016
$ Change from FY15 % Change from FY15
Tuition $10,892 $408 3.9% $40,506 $1,518 3.9% E&G Fees $455 $7 1.6% $1,137 $7 0.6% Subtotal $11,347 $415 3.8% $41,643 $1,525 3.8% Auxiliary Fees $2,071 $55 2.7% $2,071 $55 2.7% Activity Fees $50 $0 0.0% $50 $0 0.0% Total Tuition and Required Fees $13,468 $470 3.6% $43,764 $1,580 3.7%
Figures do not include specific school fees.
Figures do not include specific school fees. 23
2015-16 Proposed Price of Attendance Virginians Non- Virginians 2015-2016
$ Change from FY15 % Change from FY15
2015-2016
$ Change from FY15 % Change from FY15
Tuition & Fees $13,468 $470 3.6% $43,764 $1,580 3.7% Orientation Fee $210 $0 0.0% $210 $0 0.0% Room $5,492 $189 3.4% $5,492 $189 3.4% Board $4,560 $160 3.5% $4,560 $160 3.5% Books, Travel, Others $4,233 $76 1.8% $5,462 $56 1.0% Total Price of Attendance $27,963 $895 3.3% $59,488 $1,985 3.5% Expected % Students on Aid 34% 32% For Students on Aid Average Grant Package $11,551 $16,802 Average Net Price $16,412 $42,685
pedagogical approach:
– Incoming Class of FY16: $2,500 differential – Incoming Class of FY17: $5,000 differential
24
Program 2015-16 Proposed Differential All Students 2015-2016
$ Change from FY15 % Change from FY15
B.A. in Public Policy and Leadership (Batten) $2,500 n/a n/a School of Engineering and Applied Science $4,000 $2,000 100.0%
25
26
Increases range from 0. 0.2% 2% t to 3. 3.9% 9%
Program 2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-16
$ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15
GSAS Ph.D. Program: Ph.D. Year 1 – 3 $17,094 $416 2.5% $27,574 $656 2.4% Ph.D. Year 4 $7,100 $172 2.5% $7,782 $172 2.3% GSAS Master's Program $17,800 $648 3.8% $28,432 $1,030 3.8% M.S. in Data Science $24,942 $74 0.3% $39,684 $75 0.2% SEAS Master's Program $17,792 $494 2.9% $28,046 $742 2.7% All Other Master's Program $17,432 $674 4.0% $27,546 $782 2.9% Nursing Clinical Nurse Leader $21,716 $62 0.3% $35,818 $62 0.2%
Berkeley, University of Michigan, Georgetown and Duke).
.P . students in FY15 was $7,004 for in-state students and $12,942 for out-of-state students. – equates to a discount rate of 54%.
.P . program becomes increasingly competitive and Batten School’s reputation rises, we anticipate a decreased discount rate and ability to realize net graduate tuition that aligns with peers.
27
Program 2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 Post Graduate Program (M.P .P .) $25,664 $7,160 38.7% $46,522 $13,364 40.3% 5th Year Accelerated Program (M.P .P .) $25,664 $7,160 38.7% $46,522 $13,364 40.3%
28
$15,990
$29,962
$17,188
$32,176 $- $5,000 $10,000 $15,000 $20,000 $25,000 $30,000 $35,000 $40,000 $45,000 Projection FY16 Tuition Public Peer Institutions In-State Out-State in-state average
UVA
29
Program 2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 SEAS: Accelerated Master's Program in Systems Engineering $39,000 $750 2.0% $39,000 $750 2.0% SCPS: Post-Baccalaureate Pre- Medical Certificate Program $27,816 $1,001 3.7% $32,996 $1,030 3.2%
30
Program 2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 M.S. in Accounting $30,176 $736 2.5% $36,520 $890 2.5% M.S. in Commerce $41,810 $815 2.0% $47,376 $981 2.1% M.S. in MIT $44,354 $1,304 3.0% $44,354 $1,304 3.0%
31
Program
2015-16 Proposed Tuition & Fees Rates
Virginians Non- Virginians 2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 Full-Time M.B.A. $58,150 $3,256 5.9% $61,150 $3,256 5.6% E.M.B.A. $69,650 $2,175 3.2% $69,650 $2,175 3.2% G.E.M.B.A. $74,650 $2,175 3.0% $74,650 $2,175 3.0% Ph.D. Students: Year 1-3 $17,164 $486 2.9% $27,690 $772 2.9% Ph.D. Students: Year 3+ $7,122 $194 2.8% $7,804 $194 2.5%
32
57,950 Average $59,666
20,000 30,000 40,000 50,000 60,000 70,000 80,000
Program 2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 Full-time J.D. (1L and 2L) and L.L.M. Students $54,000 $2,200 4.2% $57,000 $2,200 4.0% Full-time J.D. (3L) Students $52,000 $2,200 4.4% $57,000 $2,200 4.0%
33
34
$54,800 Average, $55,773 48,000 50,000 52,000 54,000 56,000 58,000 60,000 62,000
Projection FY16 Tuition Public Peer Institutions * Out of State
35
Program
2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians
2015-16 $ Change from FY15 % Change from FY15 2015-16 $ Change from FY15 % Change from FY15 School of Medicine $46,404 $922 2.0% $57,210 $1,120 2.0%
36
$56,142 Average, $53,669 10,000 20,000 30,000 40,000 50,000 60,000 70,000 * Washington, University of * Virginia, University of * Michigan State University Duke University * Pennsylvania State University * Pittsburgh, University of Emory University * Michigan-Ann Arbor, Univ of
* Out state resident tuition
37
38
Proposed Comprehensive Fees Virginians Non-Virginians 2015-16 $ Change from FY2015 % Change from FY2015 2015-16 $ Change from FY2015 % Change from FY2015 E&G Fees $455 $7 1.6% $1,137 $7 0.6% Auxiliary Fees $2,071 $55 2.7% $2,071 $55 2.7% Total Comprehensive Fees $2,526 $62 2.5% $3,208 $62 2.0% Student Activity Fees $50 $0 0% $50 $0 0% Application Fees 2014-15 Approved Amount of Increase Percent of Increase 2015-16 Proposed Graduate Batten $60 $15 25% $75 Graduate Engineering $60 $25 42% $85 Program School of Architecture Design Technologies Fee 2015-2016 $ Change from FY15 % Change from FY15 Architecture, Landscape Architecture, 1st year undeclared $560 n/a n/a Urban and Environmental Planning $140 n/a n/a
39
40
2015-16 Proposed Tuition & Fees Rates Virginians Non- Virginians 2015-2016 $ Change from FY15 % Change from FY15 2015-2016 $ Change from FY15 % Change from FY15 Tuition $5,056 $194 4.0% $20,658 $794 4.0% E&G Fees $154 $4 2.7% $786 $4 0.5% Sub-total $5,210 $198 4.0% $21,444 $798 3.9% Auxiliary Fees $4,010 $154 4.0% $4,010 $154 4.0% Total Tuition and Required Fees $9,220 $352 4.0% $25,454 $952 3.9%
R I C H K O VAT C H A S S O C I AT E V I C E P R E S I D E N T F O R B U S I N E S S O P E R AT I O N S
42
Academic Division College at Wise Number of beds 6,890 763 Occupancy rate (fall 2014) 98% 76% Average increase $189 (3.4%) $216 (3.5%) Average double room charge (nine-month lease) $5,681 $6,144
* Excludes Henson Hall, the rate for which will decrease by $1,619 (25%) to incentivize occupancy during period of nearby construction.
43
Sources: SCHEV 2014-2015 Public Institutions survey & Business Operations web-based survey
$0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 $9,000 $10,000
UVa = = $5, $5,492 492
Average "Peer" & Selected Others = $7,451 Average VA Public Schools = $5,475
44
Sources: SCHEV 2014-2015 Public Institutions survey & Business Operations web-based survey
$0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000
UV UVa-Wise = $6, $6,228 228
.... Average VA Public Schools = $5,475
45
R I C H K O VAT C H A S S O C I AT E V I C E P R E S I D E N T F O R B U S I N E S S O P E R AT I O N S
Academic Division College at Wise Average increase 3.5% 0.2% Meal plan rate range $200 - $5,050 $193 - $4,322
47
Source: Business Operations web-based survey
$0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000
UVa = = $4, $4,560 560
Average "Peer" & Selected Others = $5,093 Average VA Public Schools = $4,304
48
Source: Business Operations web-based survey
$0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000
UV UVa-Wise = $4, $4,322 322
.... Average VA Public Schools = $4,304
49
C O L E T T E S H E E H Y V I C E P R E S I D E N T F O R M A N A G E M E N T A N D B U D G E T
2013, estimated at $11.64 million
and new technologies have increased total project cost by $3.16 million
technologies anticipated to reduce utility costs by up to 20%
funded by cash
($3.18 from debt; $11.62 from cash)
51
Memorial Gym Existing Cooling Towers UVa Bookstore
Site Area
Dominion Virginia Power to install underground electrical duct bank -- will improve power reliability by 90%
transmission substation) to the Cavalier and Alderman substations (UVa distribution substations)
by debt; repayment from internal utility rates
52
expansion of perioperative and interventional services; construction of 6-story tower (build out of 3 stories and shell for 3 stories)
improve patient experience, consolidate interventional services, right-size pre-operative and recovery areas, convert semi-private rooms to single patient rooms
funded by debt
53
PAT H O G AN E X E C U T I V E V I C E P R E S I D E N T A N D C H I E F O P E R AT I N G O F F I C E R
future acquisition or construction of capital assets.
the following three years.
actions, including establishments and divestments, of less than $2 million.
distributions, which exceed $2 million.
to approve reinvestment of future endowment distributions.
55
PAT H O G AN E X E C U T I V E V I C E P R E S I D E N T A N D C H I E F O P E R AT I N G O F F I C E R
57
58