2020 FC Aquatic Program Budget Template - Hrcaonline.org
Transcript of 2020 FC Aquatic Program Budget Template - Hrcaonline.org
![Page 1: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/1.jpg)
2020 AQUATIC PROGRAM BUDGET PRESENTATION
![Page 2: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/2.jpg)
AQUATIC PROGRAM OVERVIEWLearn To Swim
– Averages 50 Classes with 250 Swimmers Per Month– Learn To Swim Coordinator, Assistant Coordinator & 36 Instructors
Learn To Swim Privates– Averages 200 Privates Per Month– Private Lesson Scheduler & 9 Instructors
Coached Aquatics– Averages 11 Programs (Youth & Adult) With 220 Swimmers Per Month – Coached Aquatic Coordinator, Assistant Coordinator & 21 Coaches
Coached Aquatic Privates– Averages 80 Privates Per Month – Private Lesson Scheduler & 8 Coaches
Aquatics Specials– Infant Swim Resource, Scuba, Snorkeling, Stand-up Paddleboard– Independent Contractors Average 80 Participants Per Month
![Page 3: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/3.jpg)
COST SAVINGS & NEW REVENUEManagement of Staff - Annual Savings - $9,900
Consolidating Morning Swim Lessons Due to Less Swimmers– Eliminate 432 hours staffing expense = $5,000 of savings annually
Consolidation of Two Summer Swim Teams to Improve Quality– Eliminate 200 hours of staffing expense = $3,200 of savings annually
Retention of Staff Reduces New Hire Training– Eliminate 100 hours of staffing expense = $1,700 of savings annually
Additional Revenue - Annual New Revenue - $28,000New Saturday Swim Lessons at Southridge & Westridge
− Over 200 additional swimmers plus $10,000 additional revenue annually Additional Seahawks Juniors Program at Westridge
− Over 200 additional swimmers plus $18,000 additional revenue annuallyStrategic Fee Increases When Competitively Possible
![Page 4: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/4.jpg)
2019 ACCOMPLISHMENTSSeahawks Summer Swim Team
− Combined two teams into one with 240 participants− Team placed 3rd at League MHSL Championship− Team placed 9th at State Championship (out of 53 teams)− Highest percentage participation at State Meet since 2016
Aquatic Programs Enrolled at 88% of Capacity
Summer Swim Team Survey− 20% response rate− 96% would recommend program − 86% plan to return next year
Learn to Swim Survey− 25% response rate− 97% would recommend program
![Page 5: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/5.jpg)
2019 ACCOMPLISHMENTSYouth Coached Aquatic Programs
− Restructured & Improved Quality− Smaller class sizes− Additional Juniors Program to meet demand− Improved skill development goals & created
clearer progressions between programs
Hiring & Retaining Quality Staff − As of 07/01/2018 - 88% fully staffed
− 90% for Coached Aquatics− 85% for Learn to Swim
− As of 07/01/2019 - 90% fully staffed− 93% for Coached Aquatics− 89% for Learn to Swim
![Page 6: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/6.jpg)
INDUSTRY & COMPETITOR OUTLOOK
− Program Fees Reaching Non-Competitive Levels Partially To Compensate For Mandatory Annual Minimum Wage Increases For Past 3 Years
− Changing Demographics for Community
− Increasing Additional Choices For Spending Of Discretionary Dollars
− Strong Marketing Efforts Of Competitor's Via On-line, Printed Materials & Local Advertising
![Page 7: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/7.jpg)
PARTICIPATION DATA (JAN-JULY 2019)Learn to Swim
− 1,900 participants (6% Increase from 2018)− More classes offered due to more staff available− 90% average full sessions
Coached & Competitive− 2,000 participants − Improved quality with smaller class sizes− 85% average full sessions for youth programs
Private Lessons− 1,100 participants (5% Increase from 2018)− 85% average full sessions
![Page 8: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/8.jpg)
TRENDS & CHALLENGESStaff Expense Impact Due to Mandatory Minimum Wage Increases
− 10% State Mandated Increases for 3rd Consecutive Year− Coached Aquatics - $2,000 Additional 2020 Staff Expense − Learn to Swim - $5,000 Additional 2020 Staff Expense− Each year of 10% Increases Equal Three Years
of Performance Reviews
Competitive Job Market− Fall & Spring Annual Marketing Campaigns− Staff Referral Reward Program− Retention of Current Staff− Competitive Salaries, Training & Benefits
Increasing Demand for Evening Pool Space Monday-Thursday− Aquatic Programs Reaching Maximum Participation Levels with Growing Waitlists
![Page 9: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/9.jpg)
2020 BUDGET SUMMARY
2019 Revised Forecast Net Revenue• $208,800 Net Income
• Forecast 6.5% Increase from 2019 Budget
• Forecast $13,500 Increase from 2019 Budget
2020 Proposed Budget Net Revenue• $216,135 Net Income
• Propose 3% Increase From 2019 Revised Forecast
• Propose $ $7,283 Increase from 2019 Revised Forecast
![Page 10: 2020 FC Aquatic Program Budget Template - Hrcaonline.org](https://reader031.fdocuments.us/reader031/viewer/2022013005/61cc7df2539000422d718c10/html5/thumbnails/10.jpg)
QUESTIONS?