USF Tampa Student Housing Rental Request
2016-2018
May 3, 2016
USF Tampa Student Housing Rental Request 2016-2018 May 3 , 2016 - - PowerPoint PPT Presentation
USF Tampa Student Housing Rental Request 2016-2018 May 3 , 2016 Overview Without a substantive increase in rental rates for FY16/17, the USF Housing System will breach: USF BOT Debt Management Policy (1.3) Board of Governors (1.2)
May 3, 2016
1
DSO / Moody’s: 1.4 BOT Guidelines: 1.3 BOG Requirement: 1.2
Assumes $3 million annual deferred maintenance schedule and 1.4 schedule.
FYE 2016 FYE 2017 FYE 2018 FYE 2019 Total Operating Revenues 36,844,258 33,067,614 33,542,900 32,970,308 Total Operating Expenses 21,270,319 20,290,890 24,200,864 25,179,132 Net Income 15,573,939 12,776,724 9,342,036 7,791,176 DSO Base Lease 11,124,242 11,116,015 11,094,357 11,075,689 Debt Service Coverage Ratio 1.4 1.15 0.84 0.7 Shortfall NA
2
USF has only raised housing rates once in the last four years. State University Student Housing Rental Rate History of Increases
2012 2013 2014 2015 FAMU 4.00% 4.00% 4.00% 4.00% FAU NA 2.43% 1.00% 3.39% FGCU 3.50% 0.00% 0.00% 0.00% FIU 0.00% 0.00% 2.71% 0.00% FSU 5.00% 5.00% 3.00% 3.00% NCF 3.00% 0.00% 0.00% 4.00% UCF 1.97% 0.00% 0.00% 0.00% UF 4.50% 4.50% 3.00% 3.50% UNF 3.10% 4.96% 3.29% 4.32% UWF 5.98% 5.98% 2.87% 0.00% SUS Average (w/o USF) 3.45% 2.69% 1.99% 2.22% USF 0.00% 3.10% 0.00% 0.00%
3
LOCAL MARKET CAGR
Avalon Heights 5.31% The Venue at North Campus 4.69% 42 North 3.74% College Court 3.61% Malibu USF 3.28% The Province 3.23% Campus Club 1.93% Monticello 1.77% 4050 Lofts 1.61% The Social (Collegiate Hall) 1.43% Campus Lodge 0.72% Average 3.73%
STATE UNIVERSITY SYSTEM CAGR
University of West Florida 7.37% University of Central Florida 6.48% University of Florida 5.63% New College of Florida 4.00% Florida State University 3.20% Florida Atlantic University 3.01% University of North Florida 2.77% Florida A&M 1.84% Florida International University 1.83% University of South Florida St. Petersburg 1.33% Florida Gulf Coast University 0.00% University of South Florida
Average 3.39%
4
5
SUS Suite Double Rate UF $3060-$3729 FAU $3050-$3650 UWF $3000 FSU $2995-$3665 UNF $2830-$3150 NCF $2708 FIU $2700 UCF $2470-$2835 USF $2200 - $2826 SUS Traditional Double Rate FAMU $3275 UF $2648-$2815 NCF $2586 FSU $2550 USF $2386 UNF $2250
45% of USF inventory 12% of USF Inventory
SUS Apartment Single 4BR Rate FAU $4200-$5180 FIU $3900-$4050 FSU $3620 NCF $3525 USF $3380-$3448 UF $3174-$3429 UWF $3065-$3300 FPU $3040 UCF $2985-$4440 FGCU $2715-$2948
30% of USF Inventory
6
Minimum wage, Admin. and Staff wage, Health premiums and other benefits
Over past five years, the number of full-time staff in Housing & Residential Education has been reduced by 5%, yet compensation and benefit obligations have increased 23% (64% compensation: $906,407 and 36% benefits: $509,854).
7
8
SUS Suite Double Rate
UF $3060-$3729 FAU $3050-$3650 UWF $3000 FSU $2995-$3665 UNF $2830-$3150 NCF $2708 FIU $2700 UCF $2470-$2835 USF $2288 - $3313
SUS Apartment Single 4BR Rate
FAU $4200-$5180 FIU $3900-$4050 USF $3758 FSU $3620 NCF $3525 UF $3174-$3429 UWF $3065-$3300 FPU $3040 UCF $2985-$4440 FGCU $2715-$2948
SUS Traditional Double Rate
FAMU $3275 UF $2648-$2815 NCF $2586 FSU $2550 USF $2481 UNF $2250
9