Text · page 22 of 207
Read the whole document on one page (all 207 pages, each with its own heading)
3. PROPOSED 2026 FEE SCHEDULE Program Resident Non-Res Target Age Duration Capacity Name Fee Fee 9–13 Intro to Sports 5 Weeks (9 hrs/wk) 20 per week $45.00 $55.00 Years 9–13 6 Weeks (2 30 per Summer Play $25.00 $35.00 Years days/wk) session 6 Weeks (2 30 per Summer Fun 5–8 Years $25.00 $35.00 days/wk) session 4. REVENUE PROJECTIONS These projections are based on 100% capacity (820 total registration slots) across the summer season. Total Resident Rev. Non-Res Rev. Total Program Capacity/Sessions Participants (Est. 80%) (Est. 20%) Revenue Intro to 20 kids x 5 weeks 100 $3,600 $1,100 $4,700 Sports Summer 30 kids x 2 groups x 6 360 $7,200 $2,520 $9,720 Play wks Summer 30 kids x 2 groups x 6 360 $7,200 $2,520 $9,720 Fun wks TOTALS 820 $18,000 $6,140 $24,140 Page 22 of 207