Download presentation
Presentation is loading. Please wait.
Published byKelly Ball Modified over 9 years ago
1
House of Delegates May 22, 2010 Treasurer Report Financial Review Fred Vogelgesang, Treasurer
2
Financial Report – 4/30/2010 Excludes Zones Profit & Loss Statement 1/1/08 to 12/31/2008 1/1/09 to 12/31/2009 1/1/10 to 4/30/2010 Total income:$1,487,082$1,537,482 $293,334 Total Expense:$1,522,790$1,469,695 $256,730 Net Ordinary Income:-$35,708$67,787 $36,605 Other Income:-$376,186$324,540 $78,099 Net Income:-$411,894$392,326$114,704
3
Financial Report – 4/30/2010 Excludes Zones Balance Sheet12/31/200812/31/20094/30/2010 Cash On Hand$0$7,777 1- Business Checking$6,766$8,742$5,285 3- Business Savings$247,980$364,544$203,559 Total Current Assets:$254,746$381,063$208,844 10- Investment Wells$1,258,319$1,582,858$1,660,957 Total Assets:$1,513,065$1,963,921$1,869,801 USA S Liability$173,205$231,735$22,912 Total Equity:$1,513065$1,732,186$1,846,889
4
4 2010 Budget Sources of Income $ 1,130,840 – Membership Fees* * $ 242,728 net of pass through $ 304,100 – Meet Fees $ 61,320 – Co-Pays $ 600 – Interest $ 14,350 – Other Sources $ 1,511,210.00 – Total Income** **$ 623,098 net of pass through
5
5 2010 Budget Spending Categories $ 888,112 – USA Swim Pass Through $ 115,909 – Administrative $ 218,205 – Age Group (All-Star & Camps) $ 178,175 – Senior (Meets, Travel & Camp) $ 70,102 – Volunteer Management $ 63,800 – Other Programs (Diversity, OW & Others) $ 35,000 – Zones (All-Star Meet) $1,566,291 – Total Budget Spend* * $ 678,179 net of pass through
6
6 Administrative Expenses Expense Line Items Includes Telephone, Postage, Supplies Computer Repair & Maintenance Swim Guide, Rule Books Treasurer Fees, Insurance, Web & Church Donation Pacific Swimming Office Contractor Computer Services for Registration & Membership Spending History 2007 Actual - $ 52,892 2008 Actual - $110,893 2009 Actual - $56,773 2010 Budget - $115,909
7
7 Age Group Swimming 2009 Program Results 4 camps – 160 swimmers, 3 All-Star Meets – 240 swimmers Local competition – 56,577 swimmers in 298,333 swims, 5,577 relays at 101 meets Spending History 2007 Actual - $166,734 2008 Actual - $267,125 2009 Actual - $378,304 2010 Budget - $218,205
8
8 Senior Swimming 2009 Program Results Travel assistance to 6 national meets for 186 swimmers Local competition for 5,450 swimmers in 27,392 swims, 261 relays at 13 meets Subsidized 10 Jr-Sr Meets Spending History 2007 Actual - $134,301 2008 Actual - $207,740 2009 Actual - $159,034 2010 Budget – $178,175
9
9 Volunteer Management 2009 Program Results Supervision of 120 clubs, 19,663 athletes, 1,234 non- athlete members, Sanctioning of 175 events Recruit, train, retain officials and volunteers Manage performance statistics for swims, Pacific individual, relay & all-star records Manage membership records, etc. Spending History 2007 Actual - $30,626 2008 Actual - $53,080 2009 Actual - $80,291 2010 Budget - $70,102
10
10 Other Programs 2009 Program Results Granted money to 5 Diversity Programs 2009 – Adaptive Swimming Budget Approved Spending History 2007 Actual - $15,000 2008 Actual - $26,250 2009 Actual - $22,337 2010 Budget - $63,850
11
11 Zone Management 2009 Program Results Operate 5 geographic zones Recruit, train & retain meet officials Sanction and manage zone meets Sponsor zone and league championships Conduct Zone All-Star Competition Spending History 2007 Actual - $33,952 2008 Actual - $36,000 2009 Actual - $32,893 2010 Budget – $35,000
12
Financial Actions Update Excludes Zones 1.Institute Multi-year Strategic Planning & Budgeting Process 2.Optimize operational, retained, investment and/or endowment funds 3.Organize the treasurer, finance and audit offices and responsibilities 4.Re-engineer the administrative processes and offices
13
13 Budget – Decisions for 2011? Influence Income Analyze Membership Fees – Non-Athletes, Clubs, Organizations Determine PC Adder for 2011-2012 Effective 9/1/2011 Evaluate Meet entry fees including $5.00 Participation Fee Cost to rent meet facilities increasing & under pressures. Differentiate LC vs. SC fee structure? Evaluate & Benchmark against other LSC for similar meets
14
14 Budget – Decisions for 2011? Prioritize Major Program Funding Evaluate Non-Athlete Expenses Administrative, Volunteer & Zone All-Star Meet Clinics, HOD Meetings, Convention & Officials Travel Age Group Swimming Determine All-Star Meet priorities and analyze overall expenses of trips. Senior Swimming Evaluate the number of meets that each athlete can receive assistance and/or adjust the amount of adder per meet provided. Determine senior meet subsidy strategy. New Program Strategies Open Water & Adaptive objectives Club Development Needs! Coach Development Needs
15
15 Budget – Decisions for 2011? Initiate 2011 – 2014 Budget Process Schedule – Multiple Year Planning – Evaluation & vetting – Approval Criteria
16
Finally – 2010 Wrap-Up Are the budgeted programs for 2010? Planned Implemented On Track Are there new 2010 Programs needs? How can we direct financial resources for immediate benefits?
Similar presentations
© 2025 SlidePlayer.com. Inc.
All rights reserved.