Upload
dwight-weary
View
215
Download
0
Tags:
Embed Size (px)
Citation preview
NAROPA UNIVERSITY
Strategic Plan“Deliver Distinction With Excellence”
September 19, 2008
Naropa Strategic Plan 19Sep08 v12 - 2 -
GOAL FOR TODAY
Review Naropa’s strategic plan for approval
Vote to approve the strategic plan
Naropa Strategic Plan 19Sep08 v12 - 3 -
Meet with “Meta”-team
Meet with broader group of key constituents
Meet with Naropa’s board
1. Develop a baseline
2. Review all relevant planning work underway
3. Perform student survey
4. Analyze analogous institutions
5. Perform financial modeling
6. Define Naropa’s strategic direction
7. Develop criteria for assessing Naropa’s facilities-related decisions
8. Lay out an action plan
Work Module Jan Feb Mar Apr May Jun Jul Aug Sep
WORKFLOW AND TIMELINE
Today
(1)
(1)
(1) These meetings will be held by phone
(1)
Naropa Strategic Plan 19Sep08 v12 - 4 -
8:30 – 10:00am Summary of Naropa’s strategic plan
10:00 – 10:30am Break / contemplative practice
10:30am – 12:00pm Review of key targets
12:00 – 1:00pm Lunch and contemplative practice
1:00 – 5:00pm Discussion
• Facilities
• Advancement
• Additional discussions as necessary
AGENDA
Naropa Strategic Plan 19Sep08 v12 - 5 -
Action committees
Broader community meetings
Stewardship
Board
STRATEGIC PLANNING EFFORTS WERE LAUNCHED TO CHART THE NEXT STAGE OF NAROPA’S DEVELOPMENT
A Key Element of the Planning Process was its Inclusiveness
Add’l data gathering &
analysis
Mission statement
development
Strategic themes &
goals
2005-2007
Meta team
Action committees
Senior staff
Stewardship
Senior staff
Strategic direction
2006-2007
Interviews, focus groups,
facilitated meetings
2007-2008Wellspring Consulting
Performa HE
Planning-related efforts have been going on for four years, and there is mounting urgency to move to action
Planning-related efforts have been going on for four years, and there is mounting urgency to move to action
Naropa Strategic Plan 19Sep08 v12 - 6 -
A STRATEGIC PLAN DRIVES ALIGNMENT AND ACTION
MissionStrategic
objectivesStrategic initiatives
Action steps
• Who• What• When
Performance metrics to measure activity and results
Naropa Strategic Plan 19Sep08 v12 - 7 -
NAROPA’S CURRENT POSITION
Naropa University has key strengths and opportunities to draw upon
• A unique position in the educational landscape coupled with a strong heritage
• Highly dedicated and passionate faculty, staff, and trustees, all strongly committed to Naropa’s mission
• A growing interest in contemplative practice in the greater society
However, amidst these strengths and opportunities are clear challenges for Naropa
• Naropa requires greater financial stability both as an institution and as a workplace
• Compensation is quite low vs. other relevant institutions
• Faculty are overburdened and increasingly fatigued by their role
• Staff turnover has been high in recent years which erodes stability
• Faculty, staff and students express a strong desire for a greater level of community
Naropa Strategic Plan 19Sep08 v12 - 8 -
IN SERVICE OF ITS MISSION(1), NAROPA SEEKS TO FULFILL SEVERAL ADDITIONAL OBJECTIVES
Provide an intimate educational experience for students with small class sizes and close relationships between students and teachers
Provide students with skills that will enhance their effectiveness in the broader world
Make a Naropa education accessible to students of all economic means
Compensate faculty and staff at a level comparable to peers at similar institutions
Provide a strong community experience that nurtures and develops all participants
Model a sustainable working and learning environment through its facilities and its practices
(1) See Mission Statement included in the appendix for reference
Naropa Strategic Plan 19Sep08 v12 - 9 -
0
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
0.0 0.5 1.0 1.5 2.0 2.5 3.0 3.5
2007-08 Undergrad Tuition ($)
2005 Endowment / Expenses
SUCCESSFUL SMALL-CLASS-SIZE PEERS DIFFER FROM NAROPA ON AT LEAST ONE OF THREE DIMENSIONS
Higher Tuition, Larger Endowment, and/or Larger Enrollment
Columbia College: 17
Naropa: 14
Bennington: 13
Elon: 22
Warren Wilson: 14
Hampshire: 16
Larger Endowment
Numbers behind school names indicate average class size
Kalamazoo: 17Lesley: 14
Bubble size: Undergraduate enrollment
5005000
Larger Enrollment
Higher Tuition
Naropa Strategic Plan 19Sep08 v12 - 10 -
RECAP OF MAY MEETING
Following a meta-team meeting where detailed information and analyses were shared and discussed, a strategic framework and supporting rationale were presented
Discussions were oriented around four questions
• Do you support Naropa’s niche strategy: “Deliver distinction with excellence?”
• Do you support the collection of components that define how Naropa will deliver distinction with excellence?
• Do you support the measures – as a group – that Naropa will use to fund its strategic direction?
• Do you support the summary statement of Naropa’s strategy as revised through our two day retreat?
At the end of the meeting the assembled group agreed unanimously on the conceptual framework of the strategic plan with more detailed planning work to come in the summer
Naropa Strategic Plan 19Sep08 v12 - 11 -
WORK SINCE MAY
Detailed facilities analyses were conducted building on Action Committee F’s work to
• Assess capacity as aligned with strategic plan growth projections
• Flesh out the sequencing and financing of new construction as outlined in the strategic plan
An action plan was developed through many iterations with senior staff and executive committee trustees to lay out a path to realizing the strategy
• V12 was sent to you
• The action plan will continue to be reviewed through progress reports and will evolve as necessary
Detailed financial projections were created to assess the general feasibility of the plan
• The snapshot financials shared in May were simply a first cut and did not provide timing details
• Many detailed conversations and iterations occurred to estimate the investments required so that the meta-team and senior staff could be comfortable that the plan was feasible
Naropa Strategic Plan 19Sep08 v12 - 12 -
THE STRATEGIC FRAMEWORK WAS BUILT AROUND A FEW FUNDAMENTAL PRINCIPLES
The view that Naropa needs to be a larger institution without being more fragmented and that it needs to realize a higher net revenue from its students and donors
That the above steps are needed to create sustainability for the university, its faculty, and its staff and that sustainability is critical for Naropa to continue to fulfill its mission and to expand its impact
Finally, to be able to grow and gain a higher net revenue from donors and students, Naropa needs to develop and deliver a clearer story of distinctiveness
This framework has remained essentially the same since May• Shown on the following pages, italics indicate any changes
since May
This framework has remained essentially the same since May• Shown on the following pages, italics indicate any changes
since May
Naropa Strategic Plan 19Sep08 v12 - 13 -
DELIVER DISTINCTION WITH EXCELLENCEStrategic Framework (1 of 4)
Naropa will pursue a strategic position which builds upon and enhances its distinctiveness
• Clearly define Naropa’s distinctiveness and what it delivers
• Find and enroll more students who are truly seeking what Naropa offers
• Deliver distinction with excellence
Note: Differences from the May framework are indicated by italics
Naropa Strategic Plan 19Sep08 v12 - 14 -
DELIVER DISTINCTION WITH EXCELLENCEStrategic Framework (2 of 4)
To deliver distinction with excellence, Naropa will:• Create mechanisms to build community
– Invest to create community on all campuses – including a new student community and learning center
– Acquire additional student housing• Strengthen the educational experience
– Clarify and enhance Naropa’s approach to contemplative education– Broaden Naropa’s foundational undergraduate curriculum– Replace academic facilities at Arapahoe, upgrade academic facilities at
other campuses– Expose students to a greater diversity of perspectives and cultures– Provide enhanced support for students facing Naropa’s introspective
challenge– Be more intentional in preparing graduates to thrive and make a difference
• Invest in faculty and staff– Raise faculty and staff salaries over five years, towards a target of the 50 th
percentile of peer institutions– Invest in training and development
• Grow the institution– Grow residential enrollment to fill the current capacity of Naropa’s facilities – Grow online low residency programs– Make major facilities and infrastructure investments to support growth
Note: Differences from the May framework are indicated by italics; “Grow the institution” used to read “Grow the institution in two phases” and the supporting dashpoints had indicators of order (first, second); The alteration was made to accommodate all of the facilities investments under the third dashpoint and also to include infrastructure in the third dashpoint to recognize the need to plan for technology investments at Naropa
Naropa Strategic Plan 19Sep08 v12 - 15 -
DELIVER DISTINCTION WITH EXCELLENCEStrategic Framework (3 of 4)
Pursue a balanced portfolio of measures to make the university financially sustainable:
• Raise net tuition by a combination of maintaining Naropa’s tuition rate growth just above inflation, and decreasing the undergraduate discount rate by several percentage points
• Increase the average class size by 10% by department or program and, subsequently, creatively restructure ranked faculty teaching responsibilities in order to gain a 10% increase
– Possibilities might include reducing the number of class preparations per faculty member while increasing the unit value of courses; restructuring the calendar; or allowing faculty variable course loads over multiple years
• Restructure extended studies to achieve financial success, better serve the greater community, and work collaboratively with Advancement to meet the fundraising goals of the university
• Use clarity of purpose and specific initiatives defined through Naropa’s strategic plan to boost net fundraising revenue […]
• Building on past work, establish a small board/staff/faculty team that will explore innovative ideas for Naropa’s future – with the goal of enhancing Naropa’s distinction and delivery of excellence
– Part of this group’s charter will be to look for strategic alliances with other institutions to achieve Naropa’s mission
• Financial measures must be reassessed each year to reflect current economic conditions• The overall strategic plan should undergo a major review and reassessment after 5 years • Financial measures must be reassessed each year to reflect current economic conditions• The overall strategic plan should undergo a major review and reassessment after 5 years
Note: Differences from the May framework are indicated by italics
Naropa Strategic Plan 19Sep08 v12 - 16 -
DELIVER DISTINCTION WITH EXCELLENCEStrategic Framework (4 of 4)
To jumpstart this strategy, Naropa will utilize, as necessary, $1-2M of cash from:
• Proceeds from the sale of Sangha House
• Unused bond proceeds in place for the Nalanda campus
• Recent bequests and other segregated funds
Note: Differences from the May framework are indicated by italics
Naropa Strategic Plan 19Sep08 v12 - 17 -
8:30 – 10:00am Summary of Naropa’s strategic plan
10:00 – 10:30am Break / contemplative practice
10:30am – 12:00pm Review of key targets
12:00 – 1:00pm Lunch and contemplative practice
1:00 – 5:00pm Discussion
• Facilities
• Advancement
• Additional discussions as necessary
AGENDA
Naropa Strategic Plan 19Sep08 v12 - 18 -
REVIEW OF KEY TARGETS
On the next set of pages is an overview of the work conducted since May and the outcomes of that work
• There is additional supporting data available for your review in the appendix on each of these topics
We seek to review all five target areas in the next 90 minutes and use the time after lunch to return to any topics that require further detail and discussion
• The priorities for the afternoon discussion will be determined based on the review of the five areas and the perceived levels of comfort or question
Naropa Strategic Plan 19Sep08 v12 - 19 -
ENROLLMENT RELATED TARGETS AND BACKGROUND
In May, aspirational enrollment targets were discussed that were based on industry and analog research – 5% for undergrad, 3% for grad, 15% for online low residency
Since May, iterations were conducted with senior staff to modify the targets to remain aspirational but be somewhat closer to what they saw as feasible and to quantify investments that would be required to achieve that growth
The outcome
• Growth ramping over 3 – 5 years to targets of 5% for undergrad, 3% for grad, 10% for online low residency
• Tuition increases remained the same (6.5%) and the undergraduate discount rate now ramps down over 5 years to 25%
• Investments included in new online low residency programs, admissions and marketing to help spur growth, and academic affairs to support improvements in Naropa’s offering
Naropa Strategic Plan 19Sep08 v12 - 20 -
FACULTY AND STAFF RELATED TARGETS AND BACKGROUND
In May, targets for compensation increases were discussed based upon interviews and additional input received from the community, benchmarking, and analog interviews emphasizing the need to invest in faculty
In addition, as part of the package of financial levers, two elements of efficiency which would somewhat increase faculty load were discussed: increasing class size and increasing teaching responsibilities
Since May, further work has been conducted to flesh out the implementation of the efficiency elements
The outcome
• Compensation philosophy has remained constant with core faculty and staff targeted at the 50th percentile over 5 years and adjunct faculty increases paralleling overall staff increases which brings them above the 50th percentile
• The workload increases have been staggered: the class size increase being implemented in FY10 and the teaching load increase in FY13
Naropa Strategic Plan 19Sep08 v12 - 21 -
FACILITIES OUTLINE (1 of 2)
In May, the desire and need for facilities were indicated as a student community and learning center, upgraded academic facilities, and additional student housing
Since then
• Detailed facilities analyses were conducted to assess capacity and to more fully estimate the financial implications of the proposed facilities
• Discussions were had regarding sequencing of facilities and planning including a master plan
• A concern was raised regarding Naropa’s technological infrastructure and the need to plan better for technology expenses
Naropa Strategic Plan 19Sep08 v12 - 22 -
FACILITIES OUTLINE (2 of 2)
The outcome
• Three major facilities projects are included in the plan sequenced as follows: a build-out of the space at Nalanda, a student community and learning center at Arapahoe, and a new academic building at Arapahoe
• With these three buildings, the enrollment growth contained in the plan and for the future are accommodated
• A merger of the Paramita and Nalanda campuses at Nalanda is proposed as a hypothesis for master planning work
• A master plan will be conducted to build upon this work and an academic enrollment plan is being developed to confirm and flesh out the details of the new facilities
• Estimated construction costs – including upfront and ongoing payments – have been appropriately incorporated into the financial projections
• Action steps regarding planning for future technology investments have been added
Naropa Strategic Plan 19Sep08 v12 - 23 -
ADVANCEMENT RELATED TARGETS
In May, a first-cut model for advancement contribution was used which indicated an 8% increase over the full $1M base that advancement has traditionally raised
• This $1M base included both restricted and unrestricted dollars
Since then, a proposed campaign with investments and more aggressive targets has been developed with an estimate of what portion of the total funds (restricted and unrestricted) might be applicable to strategic plan expenses
In meetings with the Budget & Finance committee of the Board, a desire was expressed to understand the implications on the overall plan if the aspirational advancement goals were not fully realized
The outcome
• An aspirational advancement plan with a request for clear commitments is outlined and one plausible fallback scenario has been developed to help create boundaries and increase comfort levels
Naropa Strategic Plan 19Sep08 v12 - 24 -
OVERVIEW OF STRATEGIC PLAN FINANCIAL PROJECTIONS
In May, a picture of investments and revenues was provided to give a sense of plan feasibility at a ballpark level
Since then, a financial projection has been constructed to assess the overall feasibility of the strategic plan
• Originally based on FY07 financials, it has been updated to build off of the recently completed FY09 budget
• These projections are for the purposes of testing financial feasibility at a summary level and do not replace the annual budgeting process
The financial projections show a profit and loss statement that balances including the build-up of monies to cover upfront facilities payments
• Significant detail on these projections has been shared with the meta-team, senior staff, and the budget & finance committee
• The working projection itself has been shared with Naropa finance
Do you support the strategic plan for Naropa University as laid out in this document on pages 12 – 16
• And as informed by data, analysis, and discussions related to the key targets?
Do you commit as an individual to do your part in furthering the strategic plan?
Naropa Strategic Plan 19Sep08 v12 - 26 -
8:30 – 10:00am Summary of Naropa’s strategic plan
10:00 – 10:30am Break / contemplative practice
10:30am – 12:00pm Review of key targets
12:00 – 1:00pm Lunch and contemplative practice
1:00 – 5:00pm Discussion
• Facilities
• Advancement
• Additional discussions as necessary
AGENDA
Naropa Strategic Plan 19Sep08 v12 - 27 -
MOVING FORWARD
Today, the formal strategic planning process draws to a close
• The strategic plan content along with the financial projections will be used as a guideline for further planning and budgeting work on an annual basis
The execution and evolution of the strategic plan will continue forward
• The budget process will be started earlier than in previous years
– Additional financial training is being provided to budget team members
– Details of the 2010 budget will be developed in light of the direction laid out by the strategic plan, as well as evolving realities
• Many efforts by staff, faculty and trustees, guided by the action plan, will be made in service of achieving the strategic plan objectives
• The action plan and progress will be reviewed and continually refined
Naropa Strategic Plan 19Sep08 v12 - 28 -
Section Page(s)
28
29 – 35
36 – 3940 – 44 45 – 5354 – 66
67 – 77
75 – 77
Naropa mission statement
Summary financials and footnotes
Backup and financial detail for targets• Enrollment-related targets• Faculty and staff related targets• Facilities targets including discussion of accelerated timeline• Advancement-related targets including jumpstart funds and
discussion of requirements
Action planning and metrics
Additional strategic plan displays
APPENDIX
Naropa Strategic Plan 19Sep08 v12 - 29 -
MISSION STATEMENTNaropa University
Inspired by the rich intellectual and experiential traditions of East and West, Naropa University is North America's leading institution of contemplative education.
Naropa recognizes the inherent goodness and wisdom of each human being. It educates the whole person, cultivating academic excellence and contemplative insight in order to infuse knowledge with wisdom. The University nurtures in its students a lifelong joy in learning, a critical intellect, the sense of purpose that accompanies compassionate service to the world, and the openness and equanimity that arise from authentic insight and self-understanding. Ultimately, Naropa students explore the inner resources needed to engage courageously with a complex and challenging world, to help transform that world through skill and compassion, and to attain deeper levels of happiness and meaning in their lives.
Drawing on the vital insights of the world's wisdom traditions, the University is simultaneously Buddhist-inspired, ecumenical and nonsectarian. Naropa values ethnic and cultural differences for their essential role in education. It embraces the richness of human diversity with the aim of fostering a more just and equitable society and an expanded awareness of our common humanity.
A Naropa education—reflecting the interplay of discipline and delight—prepares its graduates both to meet the world as it is and to change it for the better.
Mission statementMission statement
Naropa Strategic Plan 19Sep08 v12 - 30 -
PROJECTED INCOME STATEMENT (1 of 2)
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Underlying these financials is an assumed inflation rate of 4.5%; Footnotes are on subsequent slides; While projections are shown for 10 years, underlying
assumptions should be reviewed every year for economic feasibility and should undergo a major strategic review and reassessment after 5 yearsSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 CAGR
Revenue ($K)
1. Tuition, fees, scholarships(1)
a. Undergrad(2) 6,839 7,421 8,333 9,445 10,704 11,969 13,383 14,965 16,734 18,712 12%
b. Grad(3) 7,183 7,868 8,609 9,420 10,310 11,286 12,356 13,528 14,814 16,224 9%
c. Low residency(4) 985 1,106 1,243 1,399 1,635 1,912 2,235 2,613 3,055 3,573 15%
d. Other / misc.(5) 170 184 199 216 234 254 274 297 321 347 8%
2. Interest income(6) 150 157 164 171 179 187 195 204 213 223 5%
3. Extended studies revenue(7) 310 349 420 442 466 488 507 527 548 569 7%
4. Misc. revenue(8) 568 593 620 648 677 708 740 773 808 844 5%
5. Draw from endowment(9) 241 264 272 280 288 296 305 314 323 333 4%
6. Budgeted advancement revenue(10) 250 - - - - - - - - -
7. Project revenue for use in FY09(11) 260 - - - - - - - - -
Total revenue 16,955 17,943 19,859 22,022 24,494 27,099 29,995 33,221 36,817 40,826 10%
Undergraduate enrollment 448 461 480 504 529 556 583 612 643 675 5%
Graduate enrollment 514 524 540 556 573 590 608 626 645 664 3%
On-line low residency enrollment 98 103 109 116 127 140 154 169 186 205 9%
Total enrollment 1,060 1,089 1,129 1,176 1,229 1,286 1,345 1,408 1,474 1,544 4%
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 31 -
PROJECTED INCOME STATEMENT (2 of 2)
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Underlying these financials is an assumed inflation rate of 4.5%; Footnotes are on subsequent slides; While projections are shown for 10 years,
underlying assumptions should be reviewed every year for economic feasibility and should undergo a major strategic review and reassessment after 5 yearsSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 CAGR
Total revenue 16,955 17,943 19,859 22,022 24,494 27,099 29,995 33,221 36,817 40,826 10%
Expenses ($K)
8. Personnel
a. Core compensation(12) 3,349 3,837 4,240 4,760 5,341 5,918 6,369 6,848 7,358 7,899 10%
b. Adjunct compensation(13) 1,430 1,449 1,613 1,785 1,886 2,054 2,215 2,392 2,589 2,807 8%
c. Staff compensation(14) 6,434 6,921 7,406 7,924 8,479 8,966 9,370 9,791 10,232 10,692 6%
d. Other personnel expenses(15) 366 392 421 456 495 538 585 636 692 753 8%
9. Administrative expenses(16) 2,284 2,436 2,618 2,823 3,053 3,303 3,574 3,869 4,190 4,540 8%
10. Facilities(17) 1,702 1,885 1,962 2,036 2,116 2,202 2,299 2,398 2,509 2,616 5%
11. Other academic expenses(18) 765 790 821 855 893 934 978 1,026 1,077 1,134 4%
12. Extended studies expenses(19) 329 349 370 392 416 438 457 477 498 519 5%
13. Allowance for unexpected expenses(20) 377 534 574 514 567 614 659 704 752 805
Total expenses 17,035 18,593 20,025 21,545 23,245 24,966 26,504 28,141 29,897 31,765 7%
Budget Surplus / (Deficit) (80) (650) (166) 477 1,248 2,132 3,491 5,080 6,920 9,061
14. Addtl. strat. plan net expenses(21) (505) (1,120) (1,510) (1,672) (2,356) (2,775) (3,252) (3,664) (4,070) (4,609)
15. Use of jump-start funds(22) 60 669 980 - - - - - - -
16. Expected advancement revenue(23) 938 1,125 1,500 1,800 2,000 2,000 1,400 688 625 375
17. Adjustment for budgeted dev. revenue(24) (250) - - - - - - - - -
Net surplus / (deficit) 162 24 804 605 892 1,357 1,639 2,103 3,474 4,827
18. Balance of funds saved for faciliites at BOY(25) - 162 187 11 187 247 1,186 2,013 4,117 7,591 19. BOY balance plus surplus 162 187 991 616 1,079 1,605 2,825 4,117 7,591 12,418 20. Up front payments for facilities(26) - - (980) (428) (832) (418) (812) - - -
Ending balance 162 187 11 187 247 1,186 2,013 4,117 7,591 12,418
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 32 -
BACKUP FOOTNOTES FOR SUMMARY OF REVENUE PROJECTIONS
1) Category includes all program-specific revenue is therefore not the same as “Tuition and Fees, net of Scholarships” line on Naropa’s audited financials
2) Includes summer and academic year; grows at the rate of undergraduate tuition increases and enrollment growth
3) Includes summer and academic year; does not include online low-residency grad programs; grows at the rate of graduate tuition increases and enrollment growth
4) Includes summer and academic year; grows at the rate of graduate tuition increases and online low residency enrollment growth
5) Includes non-degree tuition, which grows at the rate of tuition growth; includes other miscellaneous fees and revenues, which primarily grow with inflation
6) Includes interest earned on Naropa’s cash assets; grows at the rate of inflation7) Includes Extended Studies tuition and miscellaneous other program-specific revenue; FY09 value models
Academic Affairs estimates of overall profitability; revenues in FY10 equal to expenses to simulate a break-even situation, and revenues exceed expenses thereafter by $50K to simulate a small profit; Investments may need to be made to launch new programs within Extended Studies – such investments, should they exceed any surplus generated by existing programs, would need to be offset by focused fundraising (e.g. a grant to support such a launch)
8) Includes housing income from Snow Lion, as well as earned income from items such as laundry, parking and copying, and other miscellaneous revenues; primarily grows at the rate of inflation
9) Includes the cash contribution from the endowment, calculated each year by the Finance department as 5% of the endowment’s average value over the previous three years; assumes no annual contributions to the endowment are made over and above return on investment;
10) FY09 value reflects budgeted amount; Advancement provided a more detailed series of expenses and targets, these are included on the next page, as a result, the advancement revenue is not shown here for FY10 onward
11) Project revenue from previous years, assumed as part of Naropa Finance FY09 budget
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 33 -
BACKUP FOOTNOTES FOR SUMMARY OF EXPENSE PROJECTIONS (1 of 2)
12) Growing at the rate of core compensation increases and enrollment growth; values reflect the net salary expense after accounting for additional faculty to accommodate growth and for efficiency gains due to increased class size and teaching load; All years use a 20.7% benefit rate based on FY09 budget
13) Growing at the rate of adjunct compensation increases and enrollment growth; values reflect the net salary expense after accounting for additional faculty expenses to accommodate growth and for efficiency gains due to increased class size and teaching load; benefits calculated at 10% of salary expenses; includes honorarium
14) Growing at the rate of staff compensation increases; All years use a 20.7% benefit rate based on FY09 budget; additional staff positions are included in the additional strategic plan net expenses line (line 14)
15) Includes personnel-related expenses such as travel, meals, and recruiting; grows at the rate of enrollment growth and inflation
16) Includes general overhead such as IT contracts, insurance, legal fees, etc.; grows at the rate of enrollment growth and inflation, with a portion growing at a decreased rate in order to realize cost benefits associated with growth (scale)
17) Includes debt service (cash), landscaping, maintenance, etc.; grows at the rate of enrollment growth and inflation, with a portion growing at a decreased rate in order to realize cost benefits associated with growth (scale)
18) Includes work study, field trips, counseling, and other non-personnel program-related expenses; primarily grows at the rate of enrollment growth and inflation; work study revenue and expenses held constant to reflect changes in the federal program
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 34 -
BACKUP FOOTNOTES FOR SUMMARY OF EXPENSE PROJECTIONS (2 of 2)
19) Includes Extended Studies expenses; FY09 value models Academic Affairs estimates of overall profitability; revenues in FY10 equal to expenses to simulate a break-even situation, and revenues exceed expenses thereafter by $50K to simulate a small profit;
20) Also known as the “reserve”; FY09 uses actual value in Naropa’s budget; subsequent years grow proportional to overall budget (including strategic plan expenses)
21) The sum of additional strategic plan expenses; includes ongoing costs of debt service for new facilities but does not include upfront, one-time payments for facilities; also includes additional Advancement expenses tied to the Advancement revenue targets on line 16 (footnote 23)
22) Includes the net value of jumpstart funds used toward strategic initiatives; FY09 includes $60K already approved by Naropa’s Board for use against salary increase commitments
23) Targets provided by the Advancement Department; Assumes that an average of 50% of raised funds will be applicable to strategic plan expenses (either because they are unrestricted funds or if they are restricted funds, the restriction is applicable to strategic plan expenses) over the time period of the plan
24) Adjustment to remove budgeted Advancement revenue and incorporate Advancement Department estimates for total revenue
25) Funds built up to cover facilities upfront, one-time payments; assumes that any surplus shown here will be accumulated to cover upfront, one-time facilities payments as needed
26) Intended to show the amount (restricted and/or unrestricted) that Naropa will need to raise in order to cover the down payments of the facilities included in the plan; these amounts are needed in the year shown, but can be raised over any period of years prior
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 35 -
DETAIL ON STRATEGIC PLAN INVESTMENTSCorresponding to Line 14 of Summary, Footnotes on Next Page
These numbers are financial projections for the strategic plan and not budgeted commitmentsSource: Naropa senior staff; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Investments ($K)Programmatic, curricular, staff investments for growth
Additional staff comp. to support plan(1) 89 209 268 401 615 907 1,222 1,564 1,934 2,413 Fac. travel expenses to support admissions(2) 8 8 9 9 10 10 10 11 11 12 PR costs - natl. roll-out & acceptance pubs.(3) - 20 21 22 23 24 25 26 27 28 Admissions: inquiry qualification(4) - 20 21 22 23 24 25 26 27 28 Investment in current program revamp(5) 20 21 22 - - - - - - - Low residency program(6) 77 63 61 99 94 131 119 113 106 103 Augmented training and development(7) 56 56 112 112 140 146 153 160 167 174 Augmented support(8) 50 150 250 300 400 418 437 456 477 498 Brand Marketing study(10) 75 - - - - - - - - -
Facilities and infrastructure investmentsFacilities master plan(12) - 100 - - - - - - - - Additional facilities debt service(13) - - - 47 414 414 624 624 624 624 Technology, other(9) 40 42 44 46 48 50 52 54 57 59
Advancement related investmentsEst. advancement and campaign expenses(14) 56 364 653 562 536 594 524 568 575 599 Alumni Relations expenses(11) 34 66 50 52 55 57 60 62 65 68
14. Addtl. strategic plan net expenses 505 1,120 1,510 1,672 2,356 2,775 3,252 3,664 4,070 4,609
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 36 -
FOOTNOTES FOR STRATEGIC PLAN INVESTMENTS
(1) Dollars for additional staff support, some positions already identified, others unspecified; see backup slides for more detail
(2) Investment to support additional admissions activity from the faculty to support growth(3) Investment in the PR budget for faculty/staff media training, national promotions and events(4) Additional investment in admissions to support growth(5) Investment to update and revamp curriculum (e.g. curricular planning, market/comparative school
analysis, faculty stipends, short-term faculty hire or retraining) (6) Includes such costs as program director, course development costs, costs of accreditation, etc.(7) Additional funds (beyond what has traditionally been budgeted) to support training and
development for faculty and staff including diversity training and development for faculty(8) Additional funds (beyond what has traditionally been budgeted) to provide student support
including funds for diversity initiatives and staffing to help increase Naropa’s offerings and increase retention
(9) Additional funds (beyond what has traditionally been budgeted for IT and facilities) to help support greater technology academically or administratively and / or to support “curb appeal” efforts, whichever is deemed more critical or more strategically valuable in a given year
(10) One-time expense to establish Naropa’s marketing position and branding image(11) Additional funds to build a stronger bridge to Naropa’s alumni including events which connect
alumni to current students(12) Funds required for outside consultant to formulate a high level facilities master plan; based on a
rough estimate from Art Lidsky of $75-120K (13) Debt service costs (cash-based) of new facilities; assumes a 20 year loan at 4% (Source: Naropa
Finance); building cost assumptions include 7.5% annual growth in construction costs over the original estimates which were provided in 2008 dollars
(14) Additional investments in staff and materials to support advancement efforts; current profile assumes a build-up to a comprehensive campaign, to be adjusted depending on results from campaign feasibility study
Summary financialsSummary financials
Naropa Strategic Plan 19Sep08 v12 - 37 -
Undergraduate Growth Graduate Growth Online Low Residency Growth
• Planned annual enrollment growth: 5%(1)
• Undergraduate applications have seen significant growth in the last several years (25% increase in the last year)
• Specific actions to increase the attractiveness of Naropa’s educational experience are included in the strategic plan– New or improved facilities– Broadened curriculum– Specific efforts at
improving retention building on work done by the ad hoc retention committee
• Planned annual enrollment growth: 3%(1)
• Other similar institutions have seen strong growth – CIIS at >14%
• 3% growth returns grad enrollment in 2010 to 2007 levels
• Specific actions to increase the attractiveness of the educational experience are included in the strategic plan– Build stronger community and
new or improved facilities– Review and enhance
curriculum over time
• Planned annual enrollment growth: 10%(1)
• Growth of overall online education is substantial
• Specific actions and funds are included to add staff for online instructional development, perform targeted market research, and develop new courses and programs
GROWTH RATES REPRESENTED BY THE PLAN
(1) Annual growth is ramped gradually to these rates to reflect the time necessary for the strategic plan actions to gain traction
In the event that growth does not look feasible in the future for individual departments, an alternative pathway to achieving similar results could be taken through merging or eliminating departments, increasing departmental efficiency through average course size increases, or other means of increasing efficiency
In the event that growth does not look feasible in the future for individual departments, an alternative pathway to achieving similar results could be taken through merging or eliminating departments, increasing departmental efficiency through average course size increases, or other means of increasing efficiency
Enrollment targetsEnrollment targets
Naropa Strategic Plan 19Sep08 v12 - 38 -
ENROLLMENT TARGET DETAIL
These numbers are financial projections for the strategic plan and not budgeted commitmentsSource: Naropa senior staff; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Enrollment growth rates (%)
Undergrad 0 3 4 5 5 5 5 5 5 5Grad -1 2 3 3 3 3 3 3 3 3Online low residency 3 5 6 6 10 10 10 10 10 10
Net enrollment increase by year -0.4 2.7 3.7 4.1 4.5 4.6 4.6 4.7 4.7 4.8
Enrollment (#)Undergrad 448 461 480 504 529 556 583 612 643 675Grad 514 524 540 556 573 590 608 626 645 664Online low residency 98 103 109 116 127 140 154 169 186 205
Total residential enrollment 962 986 1,020 1,060 1,102 1,146 1,191 1,239 1,288 1,339Total enrollment 1,060 1,089 1,129 1,176 1,229 1,286 1,345 1,408 1,474 1,544
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Tuition assumptions
Undergraduate discount rate (%) 29 28 27 26 25 25 25 25 25 25Tuition increase (Undergrad) (%) 6.0 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5Tuition increase (Grad) (%) 6.0 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5 6.5Actual undergrad tuition rate ($K) 22.0 23.4 24.9 26.6 28.3 30.1 32.1 34.2 36.4 38.7Actual grad tuition rate / credit ($) 726 773 823 877 934 995 1059 1128 1202 1280
Enrollment targetsEnrollment targets
Naropa Strategic Plan 19Sep08 v12 - 39 -
DETAIL ON LOW RESIDENCY PROGRAM INVESTMENTSIncluded in Strategic Plan Investments
These numbers are financial projections for the strategic plan and not budgeted commitments(1) Needs assessment for all three programs is assumed to occur at one time to save costs by aggregating(2) Instructional developer is assumed to begin in FY09 to help revamp current online curricula(3) The program director for program one is budgeted to be hired sometime in FY09 after the completion of the needs assessment(4) Programs two and three assume that their “Year 1” in which the needs assessment occurs happens in FY09; therefore only three additional years are necessary for
full program developmentNote: While these numbers indicate development of a full program, growth in online enrollment could potentially be gained earlier than at the end of each program
development cycle through various means: including offering individual classes or offering multiple classes as a certificate; additionally, if undergraduate online course development were pursued, it would most likely progress down a path of individual course development (vs. full program development); also, the length of this cycle of development is driven in large part by the current NCA restrictions which could potentially be lightened or lifted in 09-10
Note: All costs are inflated from assumptions provided on backup slide; for detail on assumptions, see backup slideSource: Naropa Academic Affairs and Distance Learning; Naropa Financial model v36; Wellspring analysis
Expense FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Needs assessment(1) 45
Instructional development(2) 25 26 27 29 30 31 33 34 36 37
Addition of program directors(3) 7 14 14 30 31 49 51 53 55 58Academic course development 24 8 26 9 28 10Marketing costs 15 12 23 13 26 15 8Library / reference materials 5 6 7NCA site visits 5 6 7
Total online development costs 77 63 61 99 94 131 119 113 106 103
Program one
Program two(4)
Program three(4)
Online program development costs ($K)
Assumed timing of new program development
Enrollment targetsEnrollment targets
Naropa Strategic Plan 19Sep08 v12 - 40 -
Year 1 Year 2 Year 3 Year 4
One-time cost: ‘08
dollars ($K)
10-15
--
30
--
29
5
5
Ongoing cost: ’08
dollars ($K)
--
13
--
25
--
--
--
Expense / Description
Needs assessment• Assess need and market for new programs
Program director• 1/4 FTE for each program, oversees
program development and ongoing implementation
Academic course devt.• 12 courses per program • Cost paid to faculty is $2.5K per course• Devpt. assumed to occur largely in year 2 –
costs allocated as 75% in yr 2, 25% in yr 3
Instructional development• 1/2 FTE to prepare content for web delivery
Marketing costs (one-time costs spread over 3 years)(1)
Acquisition of library/reference materials• Required for accreditation application
NCA site visits• Only necessary if program requires visit
from NCA
ASSUMED LOW RESIDENCY PROGRAM DEVELOPMENT
(1) Marketing assumptions include $13K in year 4; $10K in year 5; and $5.5K in year 6 to continue supporting program through launchSource: Naropa Academic Affairs and Distance Learning; Wellspring analysis
Enrollment targetsEnrollment targets
Naropa Strategic Plan 19Sep08 v12 - 41 -
DETAIL ON NEW STAFF POSITIONS TO SUPPORT GROWTHIncluded in Strategic Plan Investments (Line 14 on Proj. Inc. Statement)
These numbers are financial projections for the strategic plan and not budgeted commitments(1) Indicates positions for new staff in future plan years to support ongoing growth; these positions are as yet unspecified(2) Uses the average salary for FY09 ($39.3K); annual increases match the increases of the overall staff salary pool(3) As the positions targeted for FY09 have not yet been hired, a partial year’s salary has been assumed for FY09(4) Benefits are assumed at 20.7% based on FY09 budgetNote: New staff positions involved in online low residency program development and in advancement are included in the strategic plan investment lines for those
categoriesSource: Naropa finance; Naropa senior staff; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Marketing staff ($K)
Upgrade of MarCom director to Ass't VP 8 8 9 9 10 10 10 11 11 12PR staff member 42 44 46 48 50 52 54 57 59 62Community relations 42 44 46 48 50 52 54 57 59Market research / branding 60 62 65 68 71 74
Academic Affairs staff ($K) 50 52 55 57 60 62 65 68 71 74Webmaster ($K) 63 66 69 72 75 78 82Admissions staff
New counselor job grade ($K) 4 5 5 5 5 6 6 6 6 7Salary adjustments for current staff (%) 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0 7.0Incrsd. counselor intern hrs and op. staff ($K) 16 17 17 18 19 20 21 22 23Director of operations ($K) 41 43 45 47 49 52 54 56New counselor for additional programs ($K) 38 39 41 43 45 47 49
Unspecified new staff (#)(1) 2 4 4 4 4 5Cumulative unspcfied. new staff (based on FY09) (#) (1) - - 2 6 10 14 18 23 Salary of unspcfied. new staff ($K)(2) - - 103 327 569 833 1,119 1,494
Total new staff salaries ($K) 111 174 223 333 510 752 1,013 1,296 1,603 2,000 Adjustment for partial year in FY09 ($K)(3) 74 Total new staff benefits ($K)(4) 15 36 46 69 105 155 209 268 331 413
Total new staff compensation ($K) 89 209 268 401 615 907 1,222 1,564 1,934 2,413
Faculty / staff targetsFaculty / staff targets
Naropa Strategic Plan 19Sep08 v12 - 42 -
1
2
3Ranked Faculty Compensation indexed to FY08
CORE FACULTY COMPENSATION INCREASES IN PLAN OCCUR CONCURRENTLY OR BEFORE INCREASED LOAD
FY09FY08 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Class size increases by ~10%
Core teaching load increases
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: This curve sets a plan of raising faculty salaries to meet the 50% of peer institutions by FY14. Ranked faculty compensation increases include an inflation
assumption of 4.5% per year. Planned increases should be re-evaluated annually taking into account actual inflation and changes to the national average of faculty salaries at peer institutions. Actual increases will vary based on these re-evaluations.
Faculty / staff targetsFaculty / staff targets
Naropa Strategic Plan 19Sep08 v12 - 43 -
ADJUNCT FACULTY COMPENSATION AND STAFF COMPENSATION ALSO INCREASE IN THE STRATEGIC PLAN
1
2
3Adjunct Faculty Compensation indexed to FY08 (1)
1
2
3Total Staff Compensation indexed to FY08
FY09FY08 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: This sets a plan of raising adjunct and staff salaries to meet or exceed the 50% of peer institutions by FY14; total staff compensation indicates the pool of
funds available for all staff and does not reflect an equal increase for all staff positions as current staff salaries differ in terms of how they compare to the 50 th percentileAdjunct faculty compensation increases and staff compensation increases include an inflation assumption of 4.5% per year. Planned increases should be re-evaluated annually taking into account actual inflation and changes to the national average of faculty salaries at peer institutions. Actual increases will vary based on these re-evaluations.
Faculty / staff targetsFaculty / staff targets
Naropa Strategic Plan 19Sep08 v12 - 44 -
FACULTY ASSUMPTIONS USED IN FINANCIAL PROJECTIONSCorresponding to Lines 8a. and 8b. of Summary
These numbers are financial projections for the strategic plan and not budgeted commitments(1) New faculty indicates total growth or the net of new faculty and faculty that have left or retired(2) Includes benefits(3) Direct savings are estimated as the adjunct salary associated with a reduction of 117 course credits due to consolidation of sections to realize a 10% increase in
average class size; additional savings are implicit in the need for fewer core faculty going forward(4) Direct savings are estimated as the equivalent adjunct salary for the 2 credits per core faculty increase; Core faculty assumed at 60 plus the cumulative new core
faculty shown here; additional savings are implicit in the need for fewer faculty going forward; a conservative 70% realization of these savings is modeled(5) Includes benefits; Adjunct benefits calculated as 10% of salary expensesSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Core faculty
Total salary w/o addtl. positions ($K) 2,764 3,130 3,459 3,822 4,223 4,540 4,744 4,958 5,181 5,414 New core faculty (incremental) (#)(1) - 1 - 1 1 2 2 2 2 2 Cumulative new core faculty (#)(1) - 1 1 2 3 5 7 9 11 13
8a. Net core compensation ($K)(2) 3,349 3,837 4,240 4,760 5,341 5,918 6,369 6,848 7,358 7,899
Adjunct facultyTotal salary w/o addtl. positions ($K) 1,300 1,391 1,489 1,593 1,704 1,802 1,884 1,968 2,057 2,149 Additional adjunct salaries ($K) - 23 81 141 219 289 367 458 562 683 Direct savings: class size increase ($K)(3) - (97) (104) (111) (119) (126) (131) (137) (144) (150) Direct savings: tchng load increase ($K)(4) - - - - (90) (98) (105) (113) (122) (131)
8b. Net adjunct compensation ($K)(5) 1,430 1,449 1,613 1,785 1,886 2,054 2,215 2,392 2,589 2,807
Faculty / staff targetsFaculty / staff targets
Naropa Strategic Plan 19Sep08 v12 - 45 -
DETAIL ON TRAINING AND DEVELOPMENT FUNDS
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Increased training and development
Diversity - faculty devpt funds 15.0 15.0 15.0 15.0 15.0 15.7 16.4 17.1 17.9 18.7 Other augmented training and devpt funds 41.0 41.0 97.0 97.0 125.0 130.6 136.5 142.6 149.1 155.8 Budgeted training and devpt funds 46.4 49.6 53.2 57.5 62.3 67.6 73.4 79.7 86.6 94.1 Budgeted faculty and staff travel funds 152.7 163.2 175.1 189.1 204.9 222.4 241.4 262.1 284.7 309.3
Total augmented training and devpt 56.0 56.0 112.0 112.0 140.0 146.3 152.9 159.8 167.0 174.5 Total training and devpt w/o travel 102.4 105.6 165.2 169.5 202.3 213.9 226.3 239.5 253.5 268.5 Total training and devpt incl. travel 255.1 268.9 340.3 358.6 407.2 436.3 467.7 501.6 538.2 577.9
Increased supportDiversity programming 20.0 20.0 20.0 Diversity staff position 40.0 41.8 43.7 45.6 47.7 49.8 52.1 54.4 56.9 Other augmented support funds 50.0 90.0 188.2 236.3 354.4 370.3 387.0 404.4 422.6 441.6
Total augmented support 50.0 150.0 250.0 300.0 400.0 418.0 436.8 456.5 477.0 498.5
These numbers are financial projections for the strategic plan and not budgeted commitmentsSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
Faculty / staff targetsFaculty / staff targets
Naropa Strategic Plan 19Sep08 v12 - 46 -
1. Build-out of unused space at Nalanda
2. Community and Learning Center at Arapahoe
3. New Academic Building at Arapahoe
Key benefits:• Completes the original vision
of Nalanda• Facilitates community by
providing dedicated space• Gives arts departments and
other departments relocated to Nalanda(2) room to grow
Sequencing rationale:• Funds exist and are
earmarked to cover most of the cost
• It provides swing space for future construction projects
• It lightens the facilities burden at Arapahoe, the most heavily utilized campus
• It can be completed relatively quickly to generate impact
Key benefits:• Is a powerful sign of Naropa’s
progress and direction• Facilitates community • Aids recruitment and
retention • Provides space for support
services and faculty/staff offices(3)
Sequencing rationale:• Later timing allows for
several years to raise dedicated funds
• Meets a felt need – was often cited during internal interviews
• May take Naropa some time to plan and prepare for this new building
Key benefits:• Increases and improves
academic space and offices• Will aid recruitment and
retention efforts
Sequencing rationale:• New classroom space is not
immediately necessary • Later timing allows several
years to raise dedicated funds
• Designing the building after sustained growth allows better understanding of future demand
THREE MAJOR FACILITIES PROJECTS ARE INCLUDED AS PART OF THE STRATEGIC PLAN
Sequenced Over Time (1 – 2 – 3) (1)
(1) Not including a possible merger of Paramita and Nalanda campuses, which is discussed later in these materials(2) Recent provisional thinking suggests that Music BA and Traditional Eastern Arts would be likely candidates to move to Nalanda and gain space through the Nalanda
build-out(3) High level design recommendations currently include cafeteria and gathering space, offices, a new bookstore, etc.
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 47 -
0
500
1,000
1,500
2,000
2,500
FY07 FY08 FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17
Number of students
Projected Residential Enrollment and Facilities Capacity
PROJECTED ENROLLMENT GROWTH CAN BE ACCOMMODATED WITHIN THIS FACILITIES PLAN
Complete build-out of Nalanda(1)
Complete new Academic Building(2)
(1) Assuming the addition of 6 usable classrooms with the Nalanda build-out(2) Assuming the net addition of 3 usable classrooms (some are replaced, for a net of 3 new classrooms) with the Academic Building(3) Capacity utilization calculations assume a 63% maximum utilization Note: Capacity values only include the portion of hard-to-schedule rooms that were utilized in Fall 2007; no additional capacity was assumed for those roomsNote: All capacity figures use Fall 2007 classroom usage figures to calculate a classroom hours per student value, and are altered to incorporate a 10% increase in
Naropa’s class size; therefore the ~1,400 student capacity shown in Fall 2007 includes the 980 students that semester, the ~290 additional students that could be accommodated in unused space, and ~125 due to the 10% increase in class size (assuming all existing classrooms can hold an additional 10% of students)
Source: Naropa Operations department; Wellspring assumptions and analysis
Residential student enrollment projected in the strategic plan
Capacity of facilities(3)
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 48 -
IN ADDITION, NAROPA WILL ANALYZE THE POSSIBILITYOF CONSOLIDATING TO TWO CAMPUSESThere Appears to Be Solid Interest in Such a Move(1)
Merging the Paramita and Nalanda campuses is attractive for a number of reasons
• A merged campus will increase community and reduce the burden of supporting multiple campuses
• The merged campus also creates value by strengthening the graduate community and allows for some sharing of resources between departments that would now be co-located
• Selling Paramita frees up immediate cash and, potentially, some debt capacity, to use toward other buildings
• Nalanda is well positioned to expand
– The planned Nalanda build-out will add 12.7K square feet within the existing building
– About 40K - 50K additional square feet could be built on Nalanda property (2)
Naropa should seek to finalize this decision by February of 2009
• The Paramita community should be engaged to determine what their physical resource needs would be in moving to Nalanda and what would be required to execute the move successfully
• The financial feasibility and implications will need to be examined
A final decision to merge Paramita and Nalanda would require that the facilities sequencing be re-evaluated with this additional piece
(1) Based on indications by people on the meta-team and on senior staff(2) Rough estimate by Operations department; Naropa would need to pursue its plans with the City to ensure this possibility
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 49 -
INVESTMENTS IN NEW FACILITIES WILL BE SEQUENCED(1)
(1) A merger of Paramita and Nalanda campuses is not shown, as the decision has yet to be made(2) Overall cost estimate from Operations department, includes architectural, design and contracting fees;
Assuming a 12.7K sqft building, the total cost is $1.6M(3) Assuming a 17K sqft. building, at $230/sqft, plus 30% for architectural, design and contracting fees(4) Assuming a 9.5K sqft building, at $230/sqft, plus 30% for architectural, design and contracting fees(5) Represents 20% cash downpayment for the community and learning center; 30% for the academic building;
Excess value or equity in existing property: based upon current assessment ~$1.5M excess value is estimated - of which $820K (55%) is assumed to meet the 30% requirement as indicated by the bank for the Nalanda build-out and the community and learning center
(6) Cash-based; represents principal, interest and fees (not depreciation)
Indicates timeframe of planning and construction
Note:All facilities costs are calculated to include a 7.5% annual inflation in construction costs; cost estimates and timing based on Operations department estimates; Cost estimates reflect Naropa’s commitment to sustainable building and LEEDS silver standards
Source: Naropa Operations; Interview with Chuck Lief; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Facilities project
Build-out unused space at Nalanda(2) 12.7K sqft; $1.5M12.7K sqft
Community and Learning Center(3)
Academic Building(4)
Costs incl. in financial projections ($K)
Down payments for new facilities(5) 980 428 832 418 812
Ongoing additional debt service(6) 47 414 414 624 624 624 624
Benefits gainedOffice space for faculty X X XCommunity space X XClassroom space X X XCafeteria XLarger bookstore XLearning center XLabs for basic science X
9K sqft; $4.1M
17K sqft; $6.3M
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 50 -
Cost of building estimated in FY08
Planned construction yr.(1)
Cost when built(2)
Proceeds from Nalanda bond
Subtotal
Down-payment(4)
Amount financed
Resulting annual debt service (cash-based)(5)
Nalanda build-out
$1,400K
FY2011
$1,620K
$980K(3)
$640K
--
$640K
$47K
FINANCING STRUCTURE ASSUMED FOR FACILITIES INVESTMENTS
Used to Make Financial ProjectionsCommunity and Learning Center
$5,100K
FY2012
$6,300K
--
$6,300K
$1,260K
$5040K
$367K
Academic Building
$2,800
FY2014
$4,100K
--
$4,100K
$1,230K
$2,870
$210K
(1) Indicates beginning of a roughly 2 year planning, design and building phase; Nalanda build-out assumed to occur in 1 year(2) Assumes annual construction cost inflation of 7.5% on the base cost of the building at the end of FY08(3) To approximate modest returns on this money accrued before its use in FY10 an interest rate of 4.5% was used(4) Equity requirements of bank are 30%; Nalanda build-out and Community & Learning Center leverage excess value in existing property as a portion of the equity
requirements; Community and Learning Center numbers assume a 20% down payment and the Academic Building assumes a 30% down payment(5) Assuming a 20 year repayment period and a 4% interest rate; principal payments, interests and fees (not depreciation) included in these figuresNote: Naropa will need to perform a more thorough analysis of its debt capacity (in dialogue with the bank) in order determine its eligibility for these loansSource: Naropa Finance and Facilities, discussions with Chuck Lief; Wellspring analysis
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 51 -
RECALL THAT THE PROFILES OF INSTITUTIONS EMERGING SUCCESSFULLY FROM FINANCIAL DISTRESS EMPHASIZED
FACILITY INVESTMENT
The profiles of institutions handling financial distress held an interesting observation – that those that had emerged successfully all indicated an investment in facilities and those that failed indicated facilities in disrepair
Northeastern invested in facilities despite the financial crisis because “improving campus facilities would be the best way to quickly attract new students to the institution”(1)
• “You can build a building in two years, but you can’t boost up faculty and programming that quickly. New buildings get immediate results”(1)
Elon evidenced a willingness to take risks• “Built, renovated, and leased 27 new buildings” within a decade• Took on debt to finance changes
Goddard devoted “a new energy and dedication to revitalizing the campus buildings”
While these observations should not be taken as conclusive, they should be remembered as facilities sequencing and timing is discussed
• New facilities can help spur growth and mark a renewal
Facilities targetsFacilities targets
(1) Chronicle of Higher Education
Naropa Strategic Plan 19Sep08 v12 - 52 -
Planned to follow the academic enrollment growth plan
Guidance from Art Lidsky• Ideally occurs over a school year (start in
Sep, end in May)• Possible to accomplish it by the end of
this spring semester– Assumes planner can become familiar
with the information already in hand in mid-late fall and the enrollment plan is done by the first of the year
– Assumes a presentation at the May meeting, sufficient for the board to act, followed up with written material during the summer months
Assumes as givens – items that are essentially non-negotiable
• Build-out of unused space at Nalanda• Some facility to accommodate student
and learning center functions• Significant improvements in academic
facilities at Arapahoe
Assumes the following as starting hypotheses – items that should be included in analysis and reasoning provided if not included in final plan
• Consolidation of Paramita and Nalanda campuses at Nalanda
• Music and Traditional Eastern Arts as two departments accommodated in build-out at Nalanda
Background Starting Assumptions
THE MASTER PLAN SHOULD BUILD UPON AND FURTHER EXISTING WORK
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 53 -
Step
1. Academic enrollment growth plan
2. Master plan
3. Nalanda build-out
4. Student community and learning center(1)
5. Academic building(1)
6. Consolidation of campuses
Begin date
Already begun
Sep 2009
May 2010
Sep 2011
Sep 2013
Not yet planned
End date
Dec 2008 (barebones)Apr 2009 (full plan)
May 2010
Sep 2011
Sep 2013
Sep 2015
Not yet planned
CURRENT FACILITIES TIMELINE OUTLINED IN THE STRATEGIC PLAN ACTION PLAN AND FINANCIALS
(1) These dates are as currently outlined and final dates would be dependent on the master plan and advancement plans and performance
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 54 -
Step
1. Academic enrollment growth plan
2. Master plan
3. Nalanda build-out
4. Student community and learning center
5. Academic building
6. Consolidation of campuses
Begin date
Already begun
Oct 2008
May 2009
TBD
TBD
Not yet planned
End date
Dec 2008 (barebones)Apr 2009 (full plan)
Jul 2009
Sep 2010
TBD
TBD
Not yet planned
ACCELERATED FACILITIES TIMELINE
Sequencing and timing to be determined by master plan and advancement plan
Facilities targetsFacilities targets
Naropa Strategic Plan 19Sep08 v12 - 55 -
ADVANCEMENT AND JUMPSTART FUND TARGETS
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Endowment assumptions
Endowment contributions ($K) - - - - - - - - - - Return on investment(1) (%) 7.8 7.8 7.8 7.8 7.8 7.8 7.8 7.8 7.8 7.8Endowment value(2) ($K) 5,433 5,593 5,757 5,927 6,101 6,281 6,465 6,655 6,851 7,053
5. Draw from Endowment(3) ($K) 241 264 272 280 288 296 305 314 323 333
Jumpstart funds assumptionsUnused bond proceeds(4) ($K) - - 980 - - - - - - - Sale of Sangha House(5) ($K) 60 669 - - - - - - - -
15. Use of jumpstart funds ($K) 60 669 980 - - - - - - -
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Est. advancement and campaign expenses 56.1 363.8 652.8 562.5 535.6 593.9 524.3 567.6 574.7 599.3
Targeted advancement revenues 1,250 1,500 2,000 3,000 4,000 4,000 3,500 2,750 2,500 1,500 Applicable advancement revenue 938 1,125 1,500 1,800 2,000 2,000 1,400 688 625 375
Revenues ($K)Base Building Quiet Phase Public Phase
Advancement targetsAdvancement targets
These numbers are financial projections for the strategic plan and not budgeted commitments(1) Based on the 2006 average return on higher education endowments with total values less than $25M (source: Chronicle of Higher Education)(2) At the end of given fiscal year; 2007 value provided by Naropa finance; subsequent years calculated by adding additional endowment contributions and return on
investment, and then subtracting 5% of a three-year moving average (3) 2007 value given by Naropa Finance; subsequent years calculated as 5% of the endowment’s average value over the previous three years(4) Portion of funds indicated by Naropa’s Board for potential use against strategic plan investments; earmarked for use at Nalanda campus(5) Portion of funds indicated by Naropa’s Board for potential use against strategic plan investments; standard Board policy has been to use toward capital investments;
however, with Board approval, can be used toward other strategic objectives; FY09 value includes $60K already committed toward salary increasesSource: Naropa Financial model v36; Wellspring analysis
Naropa Strategic Plan 19Sep08 v12 - 56 -
ADVANCEMENT INVESTMENTS AND TARGETS IN STRATEGIC PLAN ($K) (1 of 3)
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Costs are inflated using 4.5% assuming that original Advancement estimates were provided in FY09 dollarsSource: Naropa Advancement Department; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Campaign Manager (ADV) - 42.5 44.4 46.4 48.5 50.7 53.0 55.3 57.8 60.4 Campaign Assistant (ADV) - - 35.0 36.6 38.2 39.9 41.7 43.6 45.6 47.6 Philanthropic Adviser (ADV) - 55.0 57.5 60.1 62.8 65.6 68.5 71.6 74.8 78.2 Philanthropic Adviser (ADV) - - 55.0 57.5 60.1 62.8 65.6 68.5 71.6 74.8 Events Manager (PRES) 40.0 41.8 43.7 45.6 47.7 49.8 52.1 54.4 56.9 59.4 Events Coordinator (PRES) - 30.0 31.4 32.8 34.2 35.8 37.4 39.1 40.8 42.7 Alumni Administrative Assistant (ADV) - 30.0 31.4 32.8 34.2 35.8 37.4 39.1 40.8 42.7 Data Manager (ADV) - - 32.0 33.4 34.9 36.5 38.2 39.9 41.7 43.5 Subtotal 40.0 199.3 330.3 345.1 360.7 376.9 393.9 411.6 430.1 449.4 Benefits @ 20% 8.3 41.2 68.2 71.3 74.5 77.8 81.4 85.0 88.8 92.8 Total Salaries and Benefits 48.3 240.5 398.5 416.4 435.2 454.7 475.2 496.6 518.9 542.3
Feasibility Study - 40.0 - - - - - - - - Board Retreat Training, Campaign Organizing Committee, Campaign - - 50.0 - - - - - - - Campaign Consultant - - 26.0 62.4 42.0 6.4 - - - - Other Consultant Services (Title III consultant, Kresge consultant, political 7.5 12.0 30.0 29.0 10.0 - - - - - Electronic Screening - - 10.0 - - - - - - - Contingency @ 5% 0.4 2.6 5.8 4.6 2.6 0.3 - - - - Subtotal 7.9 54.6 121.8 96.0 54.6 6.7 - - - -
Public Phase
I. Staff*Projected Advancement Investments ($K)
Base Building Quiet Phase
II. Professional Fundraising Consulting Fees
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 57 -
ADVANCEMENT INVESTMENTS AND TARGETS IN STRATEGIC PLAN ($K) (2 of 3)
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Costs are inflated using 4.5% assuming that original Advancement estimates were provided in FY09 dollarsSource: Naropa Advancement Department; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Case Statement - 6.1 - - - - - - - - Management Fees (marketing firm if outsourced) - 10.0 10.0 - - - - - - - Solicitation Tools (campaign brochure, photography, concept dev., copy, - - 35.0 - - - - - - - Awareness Building Materials (building renderings, reproductions, quiet phase - 20.0 - - - - - - - - Direct Mail Solicitation (design, copy, content, photography, printing) - - - - - 35.0 - - - - Newsletter - - 1.0 1.0 1.0 4.0 2.0 2.0 2.0 2.0 Website Solicitation (redesign of current site to achieve interactivity and - - - - - 15.0 - - - - Campaign CD-Rom - - 5.0 - - - - - - - Telemarketing - - - - - 15.0 - - - - Postage - - - - - 3.0 - - - - Public Relations - - - - - 3.0 3.0 3.0 - - Contingency @ 10% (for items above) - 3.7 5.0 - - 6.0 0.5 0.3 - - Naropa Marketing DVD (optional) - - 30.0 - - - - - - - Subtotal - 39.8 86.0 1.0 1.0 81.0 5.5 5.3 2.0 2.0
Quiet Phase Public PhaseProjected Advancement Investments ($K)
III. Campaign Communications**
Base Building
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 58 -
ADVANCEMENT INVESTMENTS AND TARGETS IN STRATEGIC PLAN (3 of 3)
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Costs are inflated using 4.5%Source: Naropa Advancement Department; Wellspring analysis
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18
Travel Expenses - - 10.0 10.5 10.9 11.4 11.9 12.5 13.0 13.6 Alumni Survey (1/2 time contract) - 10.0 - - - - - - - - Campaign Materials and Office Supplies - - 5.0 1.0 0.8 0.8 0.8 0.9 0.9 0.9 Postage - - 1.0 1.0 1.5 7.5 5.0 5.2 5.5 5.7 Fax/Messenger/Telephone - - 1.0 1.0 1.0 0.5 0.5 0.5 0.6 0.6 Meetings - - 0.8 0.8 0.8 0.9 - - - - Donor Cultivation/Campaign Events (NU Strategy Summit, Quite phase - 10.0 15.0 20.0 20.0 20.0 15.0 20.0 20.0 20.0 Printing and Duplicating (excluding direct mail above) - - 4.0 5.0 5.2 5.5 5.7 6.0 6.2 6.5 Recognition - - - - - - - 15.0 2.5 2.5 Computer Related Expenses - 5.0 5.0 5.0 - - - - - - Miscellaneous - 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 2.5 Contingency @ 5% - 1.4 2.2 2.3 2.1 2.5 2.1 3.1 2.6 2.6 Subtotal - 28.9 46.5 49.1 44.8 51.5 43.5 65.7 53.7 55.0
Est. advancement and campaign expenses 56.1 363.8 652.8 562.5 535.6 593.9 524.3 567.6 574.7 599.3
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Targeted advancement revenues 1,250 1,500 2,000 3,000 4,000 4,000 3,500 2,750 2,500 1,500 Applicable advancement revenue 938 1,125 1,500 1,800 2,000 2,000 1,400 688 625 375
Base Building Quiet PhaseProjected Advancement Investments ($K)
Revenues ($K)
IV. Campaign Operation
Public Phase
Base Building Quiet Phase Public Phase
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 59 -
SUMMARY OF KEY NEEDS IDENTIFIED BY ADVANCEMENT OFFICE TO MEET TARGETS
The Board’s giving capability and engagement in fundraising must increase
• Need the board to commit to and to some degree drive the development and implementation of plans for increasing its membership’s financial depth, giving and recruitment capability, and fundraising engagement level
• Advancement recommends this being spear-headed by 6-8 members of the board
External relations staff investments need to occur within the timeframe envisioned
Naropa will identify discreet fundraising priorities within the next two months and articulate these priorities in case-statements to be used in fundraising – suggested priorities are
• The overall strategic plan – including a summit to engage high potential donors about the plans and Naropa’s objectives
• The build-out of the Nalanda campus, ideally including a commitment from the university as to which departments will be accommodated in the new space
• Other investments targeted in the strategic plan including professional development and online program development
• Scholarships
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 60 -
OUTLINE OF A FALL-BACK SCENARIO
The baseline strategic plan scenario outlines significant investments and corresponding returns for advancement
• Monies to be received from existing anonymous bequest are not explicitly included in plan but assumed to be used to help advancement hit their targets of applicable dollars
To provide some boundaries, a fall-back scenario is outlined here• Removes advancement targets and investments and assumes $450K as
advancement applicable dollars in FY09 growing at 4.5% / year to reflect inflation• Uses the anonymous bequest explicitly as jump start funds• To make revenues match expenses, the following changes were made
– Reduction in “Augmented support for students” in FY 10 and 11– 20% reduction across all strategic plan investments– Change in salary profiles
- Increase over 5 years consistent- Slight decrease in first 4 years (0.2-0.3 percentage points decreased),
increase in 5th year
This scenario is not intended to indicate the exact path Naropa should take but to help provide boundaries or “rails” between which the annual budget will unfold while trying to realize as much of the aspirational baseline as possible
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 61 -
ADVANCEMENT REVENUES APPLICABLE TO STRATEGIC PLAN OR OPERATING BUDGET
Baseline scenario
Fall-back scenario
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Expected advancement revenue 450 470 491 514 537 561 586 612 640 669
Revenues ($K)
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Est. advancement and campaign expenses 56.1 363.8 652.8 562.5 535.6 593.9 524.3 567.6 574.7 599.3
Targeted advancement revenues 1,250 1,500 2,000 3,000 4,000 4,000 3,500 2,750 2,500 1,500 Applicable advancement revenue 938 1,125 1,500 1,800 2,000 2,000 1,400 688 625 375
Revenues ($K)Base Building Quiet Phase Public Phase
These numbers are financial projections for the strategic plan and not budgeted commitmentsSource: Naropa advancement department; Naropa financial model v36; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 62 -
JUMP START FUNDS ASSUMED IN EACH SCENARIO
Baseline scenario
Fall-back scenario
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Jumpstart funds assumptions
Unused bond proceeds(4) ($K) - - 980 - - - - - - -
Sale of Sangha House(5) ($K) 60 669 - - - - - - - - 15. Use of jumpstart funds ($K) 60 669 980 - - - - - - -
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Jumpstart funds assumptions
Unused bond proceeds(4) ($K) - - 980 - - - - - - -
Sale of Sangha House(5) ($K) 60 669 - - - - - - - - Anonymous bequest funds 420 170 170 170 - - - - - -
15. Use of jumpstart funds ($K) 480 839 1,150 170 - - - - - -
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Footnotes in previous sectionsSource: Naropa advancement department; Naropa financial model v36; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 63 -
STRATEGIC PLAN INVESTMENTS ASSUMED IN BASELINE SCENARIO
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18Investments ($K)Programmatic, curricular, staff investments for growth
Additional staff comp. to support plan(1) 89 209 268 401 615 907 1,222 1,564 1,934 2,413 Fac. travel expenses to support admissions(2) 8 8 9 9 10 10 10 11 11 12 PR costs - natl. roll-out & acceptance pubs.(3) - 20 21 22 23 24 25 26 27 28 Admissions: inquiry qualification(4) - 20 21 22 23 24 25 26 27 28 Investment in current program revamp(5) 20 21 22 - - - - - - - Low residency program(6) 77 63 61 99 94 131 119 113 106 103 Augmented training and development(7) 56 56 112 112 140 146 153 160 167 174 Augmented support(8) 50 150 250 300 400 418 437 456 477 498 Brand Marketing study(10) 75 - - - - - - - - -
Facilities and infrastructure investmentsFacilities master plan(12) - 100 - - - - - - - - Additional facilities debt service(13) - - - 47 414 414 624 624 624 624 Technology, other(9) 40 42 44 46 48 50 52 54 57 59
Advancement related investmentsEst. advancement and campaign expenses(14) 56 364 653 562 536 594 524 568 575 599 Alumni Relations expenses(11) 34 66 50 52 55 57 60 62 65 68
14. Addtl. strategic plan net expenses 505 1,120 1,510 1,672 2,356 2,775 3,252 3,664 4,070 4,609
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Footnotes in previous sectionsSource: Naropa finance and senior staff; Naropa financial model v36; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 64 -
STRATEGIC PLAN INVESTMENTS ASSUMED IN FALLBACK SCENARIO
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Footnotes in previous sectionsSource: Naropa finance and senior staff; Naropa financial model v36; Wellspring analysis
Investments ($K)Programmatic, curricular, staff investments for growth
Additional staff comp. to support plan(1) 89 209 268 401 614 905 1,219 1,560 1,929 2,405 Fac. travel expenses to support admissions(2) 8 8 9 9 10 10 10 11 11 12 PR costs - natl. roll-out & acceptance pubs.(3) - 20 21 22 23 24 25 26 27 28 Admissions: inquiry qualification(4) - 20 21 22 23 24 25 26 27 28 Investment in current program revamp(5) 20 21 22 - - - - - - - Low residency program(6) 77 63 61 99 94 131 119 113 106 103 Augmented training and development(7) 56 56 112 112 140 146 153 160 167 174 Augmented support(8) 50 100 200 300 400 418 437 456 477 498 Brand Marketing study(10) 75 - - - - - - - - -
Facilities and infrastructure investmentsFacilities master plan(12) - 100 - - - - - - - - Additional facilities debt service(13) - - - 47 414 414 624 624 624 624 Technology, other(9) 40 42 44 46 48 50 52 54 57 59
Advancement related investmentsEst. advancement and campaign expenses(14) - - - - - - - - - - Alumni Relations expenses(11) 34 66 50 52 55 57 60 62 65 68 Decrease of 20% on above expenses (90) (141) (161) (222) (364) (436) (545) (619) (698) (800)
14. Addtl. strategic plan net expenses 359 565 646 888 1,456 1,744 2,180 2,474 2,792 3,202
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 65 -
Cost when built(1)
Down-payment(2)
Amount financed
Resulting annual debt service (cash-based)(3)
% of excess value leveraged(4)
Baseline scenario
$6,300K
$1,260K
$5040K
$367K
55%
FINANCING STRUCTURE ASSUMED FOR FACILITIES INVESTMENTS IN EACH SCENARIO
Fallback scenario
$6,300K
$900K
$5400K
$393K
79%
(1) Assumes annual construction cost inflation of 7.5% on the base cost of the building at the end of FY08(2) Baseline scenario and fallback scenario assume a 20% down payment(3) Assuming a 20 year repayment period and a 4% interest rate; principal payments, interests and fees (not depreciation) included in these figures(4) Assumes excess value as estimated in summer of 2008 of $1.5M and that $190K of that value is used to cover down payment for the Nalanda build out (this
would be a down payment to cover the amount of funding necessary after the $980K bond proceeds are used)Note: Naropa will need to perform a more thorough analysis of its debt capacity (in dialogue with the bank) in order determine its eligibility for these loansSource: Naropa Finance and Facilities, discussions with Chuck Lief; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 66 -
PROJECTED INCOME STATEMENT FOR FALLBACK SCENARIO (1 of 2)
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 CAGR
Revenue ($K)
1. Tuition, fees, scholarships(1)
a. Undergrad(2) 6,839 7,421 8,333 9,445 10,704 11,969 13,383 14,965 16,734 18,712 12%
b. Grad(3) 7,183 7,868 8,609 9,420 10,310 11,286 12,356 13,528 14,814 16,224 9%
c. Low residency(4) 985 1,106 1,243 1,399 1,635 1,912 2,235 2,613 3,055 3,573 15%
d. Other / misc.(5) 170 184 199 216 234 254 274 297 321 347 8%
2. Interest income(6) 150 157 164 171 179 187 195 204 213 223 5%
3. Extended studies revenue(7) 310 348 419 440 463 487 506 525 546 568 7%
4. Misc. revenue(8) 568 593 620 648 677 708 740 773 808 844 5%
5. Draw from endowment(9) 241 264 272 280 288 296 305 314 323 333 4%
6. Budgeted advancement revenue(10) 250 - - - - - - - - -
7. Project revenue for use in FY09(11) 260 - - - - - - - - -
Total revenue 16,955 17,942 19,858 22,020 24,490 27,097 29,994 33,220 36,815 40,824 10%
Undergraduate enrollment 448 461 480 504 529 556 583 612 643 675 5%
Graduate enrollment 514 524 540 556 573 590 608 626 645 664 3%
On-line low residency enrollment 98 103 109 116 127 140 154 169 186 205 9%
Total enrollment 1,060 1,089 1,129 1,176 1,229 1,286 1,345 1,408 1,474 1,544 4%
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Underlying these financials is an assumed inflation rate of 4.5%; Footnotes are on subsequent slides; While projections are shown for 10 years, underlying
assumptions should be reviewed every year for economic feasibility and should undergo a major strategic review and reassessment after 5 yearsNote: Footnotes in previous sectionsSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 67 -
PROJECTED INCOME STATEMENT FOR FALLBACK SCENARIO (2 of 2)
FY09 FY10 FY11 FY12 FY13 FY14 FY15 FY16 FY17 FY18 CAGR
Total revenue 16,955 17,942 19,858 22,020 24,490 27,097 29,994 33,220 36,815 40,824 10%
Expenses ($K)
8. Personnel
a. Core compensation(12) 3,349 3,829 4,221 4,727 5,293 5,920 6,370 6,850 7,359 7,901 10%
b. Adjunct compensation(13) 1,430 1,445 1,604 1,770 1,865 2,045 2,206 2,383 2,578 2,795 8%
c. Staff compensation(14) 6,434 6,902 7,364 7,857 8,384 8,929 9,331 9,751 10,189 10,648 6%
d. Other personnel expenses(15) 366 392 421 456 495 538 585 636 692 753 8%
9. Administrative expenses(16) 2,284 2,436 2,618 2,823 3,053 3,303 3,574 3,869 4,190 4,540 8%
10. Facilities(17) 1,702 1,885 1,962 2,036 2,116 2,202 2,299 2,398 2,509 2,616 5%
11. Other academic expenses(18) 765 790 821 855 893 934 978 1,026 1,077 1,134 4%
12. Extended studies expenses(19) 329 348 369 390 413 437 456 475 496 518 5%
13. Allowance for unexpected expenses(20) 377 521 553 493 542 590 633 676 722 772
Total expenses 17,035 18,547 19,933 21,409 23,054 24,896 26,431 28,062 29,814 31,676 7%
Budget Surplus / (Deficit) (80) (605) (75) 611 1,436 2,201 3,563 5,158 7,002 9,148
14. Addtl. strat. plan net expenses(21) (359) (565) (646) (888) (1,456) (1,744) (2,180) (2,474) (2,792) (3,202)
15. Use of jump-start funds(22) 480 839 1,150 170 - - - - - -
16. Expected advancement revenue(23) 450 470 491 514 537 561 586 612 640 669
17. Adjustment for budgeted dev. revenue(24) (250) - - - - - - - - -
Net surplus / (deficit) 241 140 921 407 517 1,018 1,969 3,296 4,850 6,616
18. Balance of funds saved for faciliites at BOY(25) - 241 381 321 300 (15) 586 1,743 5,039 9,889 19. BOY balance plus surplus 241 381 1,301 728 817 1,004 2,555 5,039 9,889 16,504 20. Up front payments for facilities(26) - - (980) (428) (832) (418) (812) - - -
Ending balance 241 381 321 300 (15) 586 1,743 5,039 9,889 16,504
These numbers are financial projections for the strategic plan and not budgeted commitmentsNote: Underlying these financials is an assumed inflation rate of 4.5%; Footnotes are on subsequent slides; While projections are shown for 10 years,
underlying assumptions should be reviewed every year for economic feasibility and should undergo a major strategic review and reassessment after 5 yearsNote: Footnotes in previous sectionsSource: Naropa Finance; Naropa Financial model v36; Wellspring analysis
Advancement targetsAdvancement targets
Naropa Strategic Plan 19Sep08 v12 - 68 -
FY18
Clearly define Naropa’s distinctiveness and what it delivers (8 action steps)
Find and enroll more students who are truly seeking what Naropa offers (5 action steps)(1)
Deliver distinction with excellence:• Create mechanisms to build
community (6 action steps)• Strengthen the educational
experience (45+ action steps)• Invest in faculty and staff (12 action
steps)• Grow the institution in two
phases(30+ action steps)
Pursue a balanced portfolio of measures to make the university financially sustainable (30+ action steps)
Strategic objectivesFY09
FY10
FY11
FY12
FY13
FY14
FY15
FY16
FY17
ACTION PLAN OVERVIEW INDICATING INVESTMENTS OF TIME AND EFFORT
(1) Additional steps for “Find and enroll more students…” are under “Grow the institution in two phases”; Facilities action steps associated with building community and strengthening the educational experience are consolidated under the objective “Grow the institution in two phases”
(2) On-going work includes further reviews and improvements
Time duration of initial action steps On-going work(2)
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 69 -
SAMPLE ACTION PLAN PAGE
Step Key person accountable
Key additional involvement
Completion date (EOM)
III. Create mechanisms to build community
a. Invest to create community on all three campuses: Build a new student community and learning center on Arapahoe campus and additional community opportunities at the Paramita and Nalanda campuses
i. Pursue programmatic opportunities to build community
1. Develop a plan or structure for enhancing community - consider establishing a community-building representative or chair on each campus or utilizing an action committee
Tom Coburn Sr. Staff Oct 08
2. Establish guidelines, boundaries, and decision-making processes for these representatives or committee to work within
Tom Coburn Sr. Staff Oct 08
3. Develop programs to enhance community on each campus as well as across the three campuses
Community reps or action committee chair
Feb 09 and ongoing
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 70 -
Faculty Staff Trustees
Engage actively in strategic plan objectives of “Create mechanisms to build community” and “Strengthen the educational experience”
Actively support growth through assistance in recruiting and retaining students
Seek ways to create efficiencies
Engage actively in strategic plan objectives that impact your role
Actively support growth and efficiency
Engage actively in fundraising
Participate in recruiting new trustees and students
Participate actively through Board committees in relevant strategic objectives
• See following slides for detail
SUCCESS REQUIRES CONCERTED EFFORT FROM THE ENTIRE COMMUNITY
Members of faculty, staff, and Trustees will all participate in the strategic objective on innovation:• “Building on past work, establish a small board/staff/faculty team that will explore innovative
ideas for Naropa’s future – with the goal of enhancing Naropa’s distinction and delivery of excellence”
Members of faculty, staff, and Trustees will all participate in the strategic objective on innovation:• “Building on past work, establish a small board/staff/faculty team that will explore innovative
ideas for Naropa’s future – with the goal of enhancing Naropa’s distinction and delivery of excellence”
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 71 -
Budget & Finance
XX
X
Develop-ment
XXX
Outreach
X
Enrollment Mgmt
X
X
X
Academic Affairs
XXX
X
X
Strategic Objectives (paraphrased to fit)
Clearly define Naropa’s distinctiveness and what it delivers
Find and enroll more students who are truly seeking what Naropa offers
Deliver distinction with excellence:• Create mechanisms to build community• Strengthen the educational experience• Invest in faculty and staff• Grow the institution in two phases
Pursue a balanced portfolio of measures to make the university financially sustainable
• Raise net tuition• Increase the average class size by 10%
and restructure ranked faculty teaching responsibilities in order to gain a 10% increase
• Restructure extended studies• Boost net fundraising revenue• Establish a small board/staff/faculty
team that will explore innovative ideas for Naropa’s future
BOARD COMMITTEES WILL HAVE OVERSIGHT OF ACTION PLAN SECTIONS AS SHOWN (1 of 2)Senior Staff will Report to Board Committees on Progress
Board CommitteesAction Plan
Section
I
II
IIIIVVVI
VIIVIII and
IX
XXIXII
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 72 -
Student Journey
XX
Endow-ment
X
Campus Planning
XX
X
Vision & Planning
X
X
Strategic Objectives (paraphrased to fit)
Clearly define Naropa’s distinctiveness and what it delivers
Find and enroll more students who are truly seeking what Naropa offers
Deliver distinction with excellence:• Create mechanisms to build community• Strengthen the educational experience• Invest in faculty and staff• Grow the institution in two phases
Pursue a balanced portfolio of measures to make the university financially sustainable
• Raise net tuition• Increase the average class size by 10% and
restructure ranked faculty teaching responsibilities in order to gain a 10% increase
• Restructure extended studies• Boost net fundraising revenue• Establish a small board/staff/faculty team that
will explore innovative ideas for Naropa’s future
BOARD COMMITTEES WILL HAVE OVERSIGHT OF ACTION PLAN SECTIONS AS SHOWN (2 of 2)Senior Staff will Report to Board Committees on Progress
Board CommitteesAction Plan
Section
I
II
IIIIVVVI
VIIVIII and
IX
XXIXII
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 73 -
Clearly define Naropa’s distinctiveness and what it delivers
Find and enroll more students who are truly seeking what Naropa offers
Deliver distinction with excellence:• Create mechanisms to build community• Strengthen the educational experience
• Invest in faculty and staff
• Grow the institution
Strategic Objective Metrics
Use research tools such as focus groups and surveys to assess improvement(1)
Same metrics as “Grow the institution” below
Use research tools such as focus groups and surveys to assess improvement(1)
Use annual benchmarking to assess progress against salary targets
Growth numbers, broken down by undergrad, grad, online low residency and further broken down by department
• Enrollment• Applications• Retention rate
METRICS SUPPORT EACH STRATEGIC OBJECTIVE (1 of 2)
(1) Constituencies that should be researched are students (undergraduate, graduate, online low residency), staff, faculty (core and adjunct); alumni and prospective students should also be researched although the mechanisms and frequency might vary from the previous groups; Topics that should be assessed include: the clarity of Naropa’s distinctiveness and the clarity of what skills graduates should have, the current impression of the sense of community, and the clarity of the contemplative approach
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 74 -
Pursue a balanced portfolio of measures to make the university financially sustainable
• Raise net tuition
• Increase the average class size by 10% and restructure ranked faculty teaching responsibilities in order to gain a 10% increase
• Restructure extended studies
• Boost net fundraising revenue
• Establish a small board/staff/faculty team that will explore innovative ideas for Naropa’s future
Strategic Objective Metric
Net tuition revenue, broken down by undergrad, grad, and online low residency
Average class size• Broken down by undergrad, grad, online low
residency• Further broken down by department
Extended studies measures• Net surplus/deficit from Extended Studies• Number of unique Boulder community
members impacted• Overall contribution to advancement ($ and/or
number of new supporters introduced)
Dollars raised• Unrestricted• Restricted for strategic plan purposes
Results of the team’s work• Presentation of innovative ideas to the Board• Ultimate adoption of innovative ideas
generated by the team
METRICS SUPPORT EACH STRATEGIC OBJECTIVE (2 of 2)
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 75 -
What is reviewed
• Action plan progress and key metrics
• Deeper review of one third of action plan at each meeting (agenda to be established in advance)
• Progress on relevant sections of action plan and relevant metrics
• Higher level review of progress on the strategic plan and performance on key metrics
Who is involved
• Senior staff• Key faculty
• Board committees• Representative staff
• Board• University President
and senior staff, as appropriate
When the review occurs
Once every other month during a senior staff meeting
Frequency determined by frequency of Board committee meetings
Three times a year, at board meetings
REVIEW PROCESS FOR THE STRATEGIC PLAN
Operational review
Detailed board oversight and
review
Overall board level review
Not only should all of the strategic plan goals and actions be reviewed through this process, but all other actions and
decisions taken by the university should also be reviewed with the strategic plan goals in mind
Not only should all of the strategic plan goals and actions be reviewed through this process, but all other actions and
decisions taken by the university should also be reviewed with the strategic plan goals in mind
Action plan & metricsAction plan & metrics
Naropa Strategic Plan 19Sep08 v12 - 76 -
Somewhat ad hoc development and implementation of contemplative education
• A lack of coherence between different approaches used at the University
• No shared definition of the skill sets Naropa’s students should gain
Limited investment in staff and faculty, reflected in
• Very low faculty compensation• High staff turnover• Limited training and development
opportunities
A physical layout of three campuses that poses barriers to Naropa’s sense of community
From… To…
An intentional and coordinated approach to contemplative education, including
• A delineation of various approaches and how they interrelate
• A defined set of skills and knowledge that graduates receive
Stronger investment in staff and faculty through compensation and training
Potentially two campuses with practices and facilities that foster a stronger sense of community among Naropa’s students and faculty
Long term review of unified campus feasibility
KEY CHANGES EXPECTED (1 of 2)As a Result of Naropa’s Strategic Plan
Additional displaysAdditional displays
Naropa Strategic Plan 19Sep08 v12 - 77 -
Virtually no growth in enrollment over the last several years
A fragmented department structure created in part as a result of past growth or attempts at growth
An Extended Studies arm that has been unprofitable and spread thin
From… To…
Growth in existing programs• Moderate residential enrollment growth
Addition of online low residency programs in high market growth areas to spur strong online low residency growth
Reduction in departmental fragmentation, particularly where size or growth potential is not high
Revamped Extended Studies with increased programmatic focus and positive financial contribution
KEY CHANGES EXPECTED (2 of 2) As a Result of Naropa’s Strategic Plan
Additional displaysAdditional displays
Naropa Strategic Plan 19Sep08 v12 - 78 -
NAROPA’S COMMUNITY WILL BE ENHANCEDThrough Several Aspects of This Strategy
• Community spaces are explicitly addressed in the build-out of Nalanda as well as the construction of a Community & Learning Center at Arapahoe
• The potential merger of Paramita and Nalanda would significantly enhance the interactions between the departments on those two campuses
• The inclusion of more faculty office space can increase the campus presence of faculty and encourage greater interaction
• In the design of the buildings themselves, community interaction can be emphasized
• Adjustments to campus schedules will be evaluated to facilitate greater community
• Efforts will be spurred on each individual campus to envision and enact specific activities that foster community
• Community engagement has been increased throughout the strategic planning process as different facets of the community were brought together through focus groups, meetings, and action committees
• The focus provided as a result of strategic planning can often increase a sense of common purpose and community – with everyone pulling in the same direction
Design and construction of new facilities
Use of programmatic approaches
The process of strategic planning itself
Additional displaysAdditional displays